As Reported Financial Statements

As Reported Financials

Source Document Currency Code (in thousands) 2014 Y 12/31/2016 USD 2015 Y 12/31/2017 USD 2016 Y 12/31/2017 USD 2017 Y 12/31/2017 USD 2018 Q1 YTD 3/31/2018 USD
Source Document Currency Code 2014 Y 12/31/2016 USD 2015 Y 12/31/2017 USD 2016 Y 12/31/2017 USD 2017 Y 12/31/2017 USD 2018 Q1 YTD 3/31/2018 USD

Cash flows from operating activities

Net income 2,442 2,433 4,945 8,905 1,777

Adjustments to reconcile net income to net cash provided by operating activities

Provision for loan losses 900 500 1,557 900 400
Loss on sale of other real estate owned 9 NA NA NA NA
Write down of other real estate owned 1,138 3,069 355 3,000 0
Depreciation and amortization 2,382 3,080 3,518 4,618 1,357
Deferred income taxes (142) (84) (380) (5,056) NA
Stock based compensation 420 600 759 1,842 521
Loss (gain) on sale of investment securities (458) (108) (656) 146 NA
Impairment charges on investment securities 7 3 7 0 NA
Amortization of premiums on investment securities 540 840 1,980 2,469 756
Accretion of discounts on retained SBA loans (899) (1,005) (1,364) (1,088) (346)
Fair value adjustments on SBA servicing assets 655 14 1,075 1,187 504
Proceeds from sales of SBA loans originated for sale 51,388 32,922 58,107 42,269 13,904
SBA loans originated for sale (43,416) (31,760) (53,627) (37,062) (16,555)
Gains on sales of SBA loans originated for sale (4,717) (3,139) (4,981) (3,378) (992)
Proceeds from sales of mortgage loans originated for sale 0 0 163,414 311,187 87,037
Mortgage loans originated for sale 0 0 (161,717) (321,222) (61,998)
Fair value adjustment for mortgage loans originated for sale NA 0 (483) (846) 663
Gains on mortgage loans originated for sale 0 0 (3,712) (8,128) (2,185)
Amortization of intangible assets 0 0 43 61 0
Amortization of debt issuance costs 24 24 24 29 2
Increase in accrued interest receivable and other assets (1,796) (2,966) (2,729) (2,330) (504)
Decrease in accrued interest payable and other liabilities 325 213 (846) 1,513 (2,229)
Net cash provided by operating activities 8,802 4,636 5,289 (984) 22,112

Cash flows from investing activities

Purchase of investment securities available for sale (78,825) (146,668) (207,482) (165,065) (75,142)
Purchase of investment securities held to maturity 0 (121,402) (294,187) (89,350) (61,083)
Proceeds from the sale of securities available for sale 5,700 11,707 78,585 31,197 NA
Proceeds from the maturity or call of securities available for sale 25,822 31,159 36,982 48,547 12,716
Proceeds from the maturity or call of securities held to maturity 2,308 16,689 33,160 37,315 13,740
Net purchase of restricted stock 413 (1,902) 1,693 (552) (3,517)
Net increase in loans (104,357) (106,616) (89,428) (197,965) (90,637)
Net proceeds from sale of other real estate owned 197 792 1,400 499 0
Net cash paid in acquisition 0 0 (5,913) 0 NA
Premises and equipment expenditures (14,664) (14,214) (14,291) (22,525) (3,563)
Net cash used in investing activities (163,406) (330,455) (459,481) (357,899) (207,486)

Cash flows from financing activities

Net proceeds from stock offering 44,853 0 99,175 0 NA
Net proceeds from exercise of stock options 1 64 726 646 430
Net increase in demand, money market and savings deposits 206,163 184,859 384,786 380,052 47,814
Net increase (decrease) in time deposits (3,467) (7,791) 43,586 5,573 12,342
Increase in short-term borrowings 0 47,000 (66,666) 0 93,915
Net cash provided by financing activities 247,550 224,132 461,607 386,271 154,501
Net (decrease) increase in cash and cash equivalents 92,946 (101,687) 7,415 27,388 (30,873)
Cash and cash equivalents, beginning of year 35,880 128,826 27,139 34,554 61,942
Cash and cash equivalents, end of period 128,826 27,139 34,554 61,942 31,069

Supplemental disclosures

Interest paid 4,616 5,401 6,664 8,935 2,849
Income taxes paid 70 0 190 75 NA
Non-cash transfers from loans to other real estate owned 1,000 11,459 616 291 NA
Transfer of available-for-sale-securities to held-to-maturity securities 70,118 NA NA NA NA
Conversion of subordinated debt to common stock NA 0 0 229 10,094
Data shown on this page is extracted directly from the company’s documents. S&P makes every effort to line up fields, captions and headers that represent the same data over time, despite variations in how the company may report these items in different documents. In certain instances the variation in the company’s presentation over time may be too significant, potentially resulting in repeating and/or disordered items. Despite possible issues with the presentation, S&P, as always, stands by its commitment to the quality of the data.