As Reported Financial Statements

As Reported Financials

Source Document Currency Code (in thousands) 2015 Y 12/31/2017 USD 2016 Y 12/31/2018 USD 2017 Y 12/31/2018 USD 2018 Y 12/31/2018 USD 2019 Q1 YTD 3/31/2019 USD
Source Document Currency Code 2015 Y 12/31/2017 USD 2016 Y 12/31/2018 USD 2017 Y 12/31/2018 USD 2018 Y 12/31/2018 USD 2019 Q1 YTD 3/31/2019 USD

Cash flows from operating activities

Net income $2,433 $4,945 $8,905 $8,627 $426

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

Provision for loan losses $500 $1,557 $900 $2,300 $300
Write down of other real estate owned $3,069 $355 $3,000 $563 $16
Depreciation and amortization $3,080 $3,518 $4,618 $5,447 $1,421
Deferred income taxes ($84) ($380) ($5,056) $1,527 NA
Stock based compensation $600 $759 $1,842 $2,116 $768
Gain on sale of investment securities ($108) ($656) $146 $67 ($322)
Impairment charges on investment securities $3 $7 0 0 NA
Amortization of premiums on investment securities $840 $1,980 $2,469 $2,878 $593
Accretion of discounts on retained SBA loans ($1,005) ($1,364) ($1,088) ($1,332) ($331)
Fair value adjustments on SBA servicing assets $14 $1,075 $1,187 $1,458 $365
Proceeds from sales of SBA loans originated for sale $32,922 $58,107 $42,269 $42,726 $9,456
SBA loans originated for sale ($31,760) ($53,627) ($37,062) ($42,700) ($5,566)
Gains on sales of SBA loans originated for sale ($3,139) ($4,981) ($3,378) ($3,105) ($502)
Proceeds from sales of mortgage loans originated for sale 0 $163,414 $311,187 $322,264 $67,000
Mortgage loans originated for sale 0 ($161,717) ($321,222) ($291,870) ($58,555)
Fair value adjustment for mortgage loans originated for sale 0 ($483) ($846) $513 $281
Gains on mortgage loans originated for sale 0 ($3,712) ($8,128) ($8,378) ($1,803)
Amortization of intangible assets 0 $43 $61 0 NA
Amortization of debt issuance costs $24 $24 $29 $6 $1
Non-cash expense related to leases NA NA NA NA $282
Increase in accrued interest receivable and other assets ($2,966) ($2,729) ($2,330) ($5,047) ($1,612)
Decrease in accrued interest payable and other liabilities $213 ($846) $1,513 $1,570 ($2,613)
Net cash provided by operating activities $4,636 $5,289 ($984) $39,630 $9,605

Cash flows from investing activities

Purchase of investment securities available for sale ($146,668) ($207,482) ($165,065) ($149,209) 0
Purchase of investment securities held to maturity ($121,402) ($294,187) ($89,350) ($123,265) 0
Proceeds from the sale of securities available for sale $11,707 $78,585 $31,197 $6,439 $24,757
Proceeds from the maturity or call of securities available for sale $31,159 $36,982 $48,547 $48,796 $10,636
Proceeds from the maturity or call of securities held to maturity $16,689 $33,160 $37,315 $63,565 $19,076
Net redemption (purchase) of restricted stock ($1,902) $1,693 ($552) ($3,836) $3,657
Net increase in loans ($106,616) ($89,428) ($197,965) ($275,587) ($41,172)
Net proceeds from sale of other real estate owned $792 $1,400 $499 $495 $119
Net cash paid in acquisition 0 ($5,913) 0 0 NA
Premises and equipment expenditures ($14,214) ($14,291) ($22,525) ($18,161) ($8,150)
Net cash provided by (used in) investing activities ($330,455) ($459,481) ($357,899) ($450,763) $8,923

Cash flows from financing activities

Net proceeds from stock offering 0 $99,175 0 0 NA
Net proceeds from exercise of stock options $64 $726 $646 $670 $240
Net increase in demand, money market and savings deposits $184,859 $384,786 $380,052 $292,053 $79,515
Net increase in time deposits ($7,791) $43,586 $5,573 $37,519 $6,571
(Repayment) increase in short-term borrowings $47,000 ($66,666) 0 $91,422 ($91,422)
Net cash (used in) provided by financing activities $224,132 $461,607 $386,271 $421,664 ($5,096)
Net increase (decrease) in cash and cash equivalents ($101,687) $7,415 $27,388 $10,531 $13,432
Cash and cash equivalents, beginning of year $128,826 $27,139 $34,554 $61,942 $72,473
Cash and cash equivalents, end of period $27,139 $34,554 $61,942 $72,473 $85,905

Supplemental disclosures

Interest paid $5,401 $6,664 $8,935 $15,905 $6,649
Income taxes paid 0 $190 $75 0 NA
Non-cash transfers from loans to other real estate owned $11,459 $616 $291 $315 NA
Conversion of subordinated debt to common stock 0 0 $229 $10,094 0
Transfer of available-for-sale securities to held-to-maturity securities NA 0 0 $230,094 NA
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.