First Northern Community Bancorp
OTC:FNRN
Cash Flow Statement
Cash Flow Statement
First Northern Community Bancorp
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
6
|
6
|
6
|
6
|
7
|
7
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
7
|
5
|
2
|
1
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
8
|
8
|
9
|
9
|
10
|
9
|
9
|
9
|
10
|
13
|
14
|
14
|
14
|
15
|
13
|
13
|
12
|
12
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
16
|
18
|
19
|
19
|
22
|
20
|
20
|
21
|
20
|
19
|
20
|
21
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
1
|
1
|
|
| Change in Deffered Taxes |
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
4
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
4
|
3
|
3
|
2
|
4
|
3
|
2
|
2
|
1
|
1
|
(14)
|
|
| Cash Taxes Paid |
5
|
3
|
3
|
3
|
4
|
4
|
5
|
6
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
4
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
2
|
1
|
0
|
1
|
2
|
2
|
0
|
2
|
2
|
2
|
0
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
7
|
7
|
7
|
6
|
5
|
4
|
0
|
6
|
6
|
5
|
0
|
3
|
4
|
5
|
0
|
6
|
5
|
5
|
0
|
5
|
5
|
5
|
0
|
2
|
1
|
9
|
13
|
13
|
15
|
8
|
3
|
7
|
5
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
6
|
8
|
11
|
13
|
15
|
16
|
15
|
15
|
|
| Change in Working Capital |
31
|
29
|
28
|
9
|
3
|
5
|
5
|
(3)
|
(0)
|
(1)
|
(3)
|
3
|
(0)
|
(2)
|
(3)
|
3
|
1
|
9
|
14
|
5
|
12
|
8
|
10
|
10
|
6
|
9
|
7
|
6
|
7
|
4
|
4
|
4
|
1
|
4
|
2
|
2
|
4
|
3
|
7
|
9
|
6
|
5
|
2
|
2
|
1
|
(2)
|
2
|
1
|
3
|
2
|
(2)
|
(1)
|
(2)
|
3
|
2
|
1
|
1
|
(1)
|
(1)
|
1
|
1
|
0
|
(0)
|
(3)
|
(2)
|
(10)
|
6
|
3
|
(3)
|
3
|
(4)
|
(2)
|
3
|
4
|
(6)
|
(3)
|
0
|
2
|
6
|
11
|
2
|
(1)
|
(5)
|
(10)
|
(5)
|
(3)
|
(3)
|
(3)
|
|
| Cash from Operating Activities |
39
N/A
|
37
-7%
|
36
-3%
|
17
-53%
|
11
-37%
|
13
+26%
|
14
+2%
|
7
-50%
|
9
+36%
|
10
+9%
|
8
-21%
|
13
+66%
|
10
-25%
|
8
-23%
|
6
-21%
|
13
+112%
|
8
-35%
|
14
+69%
|
15
+9%
|
5
-65%
|
11
+110%
|
9
-21%
|
11
+30%
|
11
-3%
|
7
-37%
|
9
+26%
|
7
-16%
|
6
-12%
|
13
+97%
|
10
-25%
|
11
+14%
|
10
-4%
|
8
-23%
|
12
+42%
|
11
-8%
|
12
+10%
|
14
+23%
|
13
-9%
|
18
+35%
|
19
+9%
|
16
-16%
|
16
-3%
|
12
-25%
|
12
+3%
|
10
-14%
|
8
-21%
|
12
+49%
|
12
-6%
|
14
+17%
|
13
-3%
|
10
-25%
|
11
+14%
|
10
-14%
|
16
+65%
|
15
-5%
|
15
+0%
|
16
+5%
|
14
-13%
|
15
+6%
|
17
+14%
|
16
-7%
|
15
-1%
|
15
-1%
|
13
-15%
|
17
+27%
|
8
-52%
|
24
+198%
|
21
-14%
|
13
-39%
|
20
+56%
|
13
-32%
|
18
+32%
|
25
+43%
|
26
+2%
|
17
-35%
|
19
+14%
|
22
+15%
|
25
+14%
|
29
+16%
|
34
+17%
|
27
-19%
|
25
-9%
|
20
-22%
|
16
-21%
|
20
+26%
|
20
+4%
|
20
0%
|
6
-72%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Other Items |
(41)
|
(32)
|
(42)
|
(65)
|
(61)
|
(91)
|
(61)
|
(29)
|
(22)
|
(22)
|
(48)
|
(63)
|
(48)
|
(20)
|
(23)
|
(45)
|
(24)
|
(8)
|
(10)
|
12
|
(7)
|
1
|
16
|
(8)
|
(2)
|
(31)
|
(1)
|
15
|
(6)
|
(4)
|
(40)
|
(27)
|
(46)
|
(60)
|
(58)
|
(65)
|
(36)
|
(43)
|
(50)
|
(65)
|
(62)
|
(36)
|
(26)
|
13
|
(12)
|
(30)
|
(46)
|
(60)
|
(107)
|
(151)
|
(150)
|
(185)
|
(166)
|
(110)
|
(106)
|
(87)
|
(63)
|
(60)
|
(47)
|
(71)
|
(72)
|
(28)
|
(31)
|
(29)
|
(34)
|
(87)
|
(278)
|
(251)
|
(201)
|
(298)
|
(120)
|
(115)
|
(186)
|
(143)
|
(187)
|
(217)
|
(178)
|
(13)
|
39
|
68
|
85
|
(1)
|
11
|
(31)
|
(53)
|
(56)
|
(26)
|
31
|
|
| Cash from Investing Activities |
(41)
N/A
|
(33)
+20%
|
(43)
-30%
|
(65)
-52%
|
(61)
+6%
|
(92)
-50%
|
(62)
+33%
|
(31)
+50%
|
(24)
+23%
|
(24)
-2%
|
(49)
-105%
|
(64)
-30%
|
(48)
+25%
|
(21)
+56%
|
(24)
-15%
|
(46)
-88%
|
(25)
+46%
|
(8)
+66%
|
(11)
-30%
|
10
N/A
|
(7)
N/A
|
0
N/A
|
16
+7 546%
|
(7)
N/A
|
(3)
+59%
|
(32)
-930%
|
(1)
+97%
|
15
N/A
|
(7)
N/A
|
(6)
+13%
|
(42)
-602%
|
(28)
+33%
|
(47)
-66%
|
(61)
-30%
|
(58)
+4%
|
(65)
-11%
|
(37)
+43%
|
(43)
-17%
|
(50)
-16%
|
(66)
-31%
|
(63)
+4%
|
(37)
+42%
|
(26)
+29%
|
13
N/A
|
(13)
N/A
|
(31)
-137%
|
(46)
-50%
|
(61)
-32%
|
(107)
-77%
|
(152)
-42%
|
(151)
+1%
|
(186)
-23%
|
(167)
+11%
|
(111)
+33%
|
(107)
+4%
|
(88)
+17%
|
(64)
+28%
|
(61)
+5%
|
(47)
+22%
|
(71)
-50%
|
(72)
-2%
|
(29)
+59%
|
(32)
-10%
|
(30)
+7%
|
(35)
-17%
|
(88)
-150%
|
(280)
-217%
|
(252)
+10%
|
(202)
+20%
|
(299)
-48%
|
(120)
+60%
|
(116)
+3%
|
(186)
-61%
|
(144)
+23%
|
(187)
-30%
|
(217)
-16%
|
(179)
+18%
|
(14)
+92%
|
38
N/A
|
67
+77%
|
84
+25%
|
(2)
N/A
|
10
N/A
|
(32)
N/A
|
(53)
-68%
|
(56)
-6%
|
(27)
+52%
|
30
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(6)
|
(6)
|
(5)
|
(3)
|
(1)
|
18
|
18
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
5
|
5
|
5
|
(0)
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(13)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(5)
|
(5)
|
(4)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
|
| Cash Paid for Dividends |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
61
|
53
|
65
|
60
|
64
|
72
|
38
|
44
|
24
|
20
|
14
|
(1)
|
17
|
25
|
34
|
30
|
24
|
(13)
|
(29)
|
(29)
|
(36)
|
(9)
|
35
|
52
|
60
|
60
|
22
|
(1)
|
(12)
|
(1)
|
8
|
31
|
35
|
35
|
29
|
35
|
45
|
64
|
67
|
78
|
73
|
77
|
80
|
72
|
53
|
54
|
64
|
76
|
91
|
65
|
71
|
85
|
116
|
102
|
79
|
64
|
41
|
32
|
22
|
44
|
20
|
(7)
|
20
|
13
|
14
|
96
|
356
|
371
|
345
|
430
|
215
|
241
|
245
|
104
|
88
|
50
|
(1)
|
(80)
|
(107)
|
(168)
|
(149)
|
(42)
|
(52)
|
(14)
|
8
|
(34)
|
(44)
|
(46)
|
|
| Cash from Financing Activities |
60
N/A
|
52
-13%
|
64
+23%
|
58
-9%
|
63
+8%
|
70
+12%
|
36
-48%
|
41
+12%
|
20
-50%
|
15
-25%
|
10
-37%
|
(5)
N/A
|
14
N/A
|
22
+58%
|
31
+43%
|
25
-19%
|
17
-31%
|
(20)
N/A
|
(34)
-73%
|
(32)
+6%
|
(37)
-14%
|
9
N/A
|
52
+503%
|
69
+33%
|
77
+11%
|
59
-23%
|
21
-64%
|
(2)
N/A
|
(13)
-553%
|
(2)
+87%
|
7
N/A
|
35
+390%
|
39
+12%
|
40
+1%
|
33
-18%
|
33
+2%
|
44
+32%
|
54
+22%
|
56
+5%
|
67
+19%
|
62
-7%
|
77
+23%
|
80
+4%
|
72
-10%
|
53
-26%
|
54
+2%
|
64
+17%
|
76
+18%
|
78
+4%
|
53
-33%
|
59
+12%
|
72
+23%
|
116
+60%
|
102
-12%
|
79
-22%
|
64
-19%
|
41
-36%
|
32
-22%
|
22
-30%
|
44
+96%
|
20
-54%
|
(6)
N/A
|
20
N/A
|
14
-33%
|
14
+4%
|
96
+580%
|
357
+272%
|
371
+4%
|
345
-7%
|
430
+25%
|
214
-50%
|
238
+11%
|
240
+1%
|
99
-59%
|
84
-15%
|
47
-44%
|
(2)
N/A
|
(80)
-5 185%
|
(107)
-35%
|
(168)
-57%
|
(149)
+11%
|
(42)
+72%
|
(53)
-25%
|
(17)
+68%
|
4
N/A
|
(39)
N/A
|
(48)
-24%
|
(50)
-3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
58
N/A
|
56
-4%
|
56
+1%
|
10
-83%
|
12
+25%
|
(8)
N/A
|
(12)
-47%
|
17
N/A
|
6
-64%
|
1
-79%
|
(32)
N/A
|
(56)
-76%
|
(25)
+56%
|
8
N/A
|
13
+55%
|
(8)
N/A
|
1
N/A
|
(14)
N/A
|
(30)
-112%
|
(17)
+43%
|
(33)
-96%
|
18
N/A
|
79
+349%
|
73
-8%
|
81
+11%
|
36
-55%
|
28
-24%
|
19
-31%
|
(7)
N/A
|
2
N/A
|
(24)
N/A
|
17
N/A
|
0
-97%
|
(10)
N/A
|
(15)
-55%
|
(20)
-33%
|
21
N/A
|
24
+11%
|
24
+2%
|
21
-14%
|
16
-24%
|
56
+254%
|
65
+17%
|
97
+48%
|
51
-48%
|
32
-37%
|
30
-6%
|
26
-12%
|
(15)
N/A
|
(86)
-460%
|
(82)
+5%
|
(102)
-25%
|
(41)
+60%
|
7
N/A
|
(12)
N/A
|
(9)
+27%
|
(7)
+23%
|
(15)
-118%
|
(10)
+30%
|
(10)
-2%
|
(37)
-251%
|
(20)
+45%
|
3
N/A
|
(4)
N/A
|
(5)
-27%
|
16
N/A
|
101
+539%
|
140
+38%
|
156
+12%
|
151
-3%
|
107
-29%
|
140
+30%
|
79
-44%
|
(20)
N/A
|
(87)
-343%
|
(151)
-74%
|
(159)
-5%
|
(69)
+57%
|
(41)
+41%
|
(67)
-65%
|
(38)
+43%
|
(19)
+50%
|
(23)
-20%
|
(33)
-44%
|
(30)
+10%
|
(75)
-153%
|
(55)
+27%
|
(14)
+74%
|
|