As Reported Financial Statements

As Reported Financials

Source Document Currency Code (in thousands) 2015 Y 12/31/2016 USD 2016 Y 12/31/2018 USD 2017 Y 12/31/2018 USD 2018 Y 12/31/2018 USD 2019 Q2 YTD 6/30/2019 USD
Source Document Currency Code 2015 Y 12/31/2016 USD 2016 Y 12/31/2018 USD 2017 Y 12/31/2018 USD 2018 Y 12/31/2018 USD 2019 Q2 YTD 6/30/2019 USD

Cash flows from operating activities

Net income 12,186 14,002 16,403 24,301 13,165

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

Depreciation of premises and equipment NA 1,030 1,120 1,269 763
Net amortization of premiums (discounts) on securities NA 711 818 790 406
Accretion of discounts on loans NA NA NA NA (2,041)
Net accretion of deferred loan costs (fees) NA (639) (559) (515) (209)
Amortization of servicing assets NA 2,055 2,233 2,765 1,213
Depreciation and amortization, net of discount accretion 3,189 NA NA NA NA
Provision for loan losses 412 2,283 1,827 1,231 309
Deferred tax expense (benefit) 1,463 39 1,733 641 (689)
Stock-based compensation 291 717 699 648 323
Gain on sale of securities 0 (8) 0 0 NA
Loans originated for sale (118,163) NA NA NA NA
Gain on sale of loans (8,264) (8,912) (9,000) (5,560) (3,011)
Loss on sale of premises and equipment 1 NA NA NA NA
Originations of loans held-for-sale NA (145,446) (143,119) (99,864) (47,532)
Proceeds from sales of and principal collected on loans held-for-sale NA 176,313 151,972 106,282 56,693
Change in accrued interest receivable and other assets (1,476) (4,733) (243) (1,362) (12)
Change in accrued interest payable and other liabilities 334 2,785 800 4,454 (1,920)
Net cash provided by operating activities 56,844 40,197 24,684 35,080 17,458

Cash flows from investing activities

Purchase of securities available-for-sale (46,529) (20,399) (66,866) (41,965) (6,247)
Proceeds from sale of securities available-for-sale 0 4,717 0 0 NA
Proceeds from maturities, calls, and paydowns of securities available-for-sale 10,608 16,929 18,558 23,374 13,179
Purchase of securities held-to-maturity (5,856) (2,611) (6,106) (2,075) (2,150)
Proceeds from maturities and paydowns of securities held-to-maturity 1,347 2,193 2,481 1,289 1,149
Proceeds from loans sold 4,990 NA NA NA NA
Net change in loans (144,628) NA NA NA NA
Proceeds from sale of loans held-for-sale previously classified as held-for-investment 166,871 0 0 8,254 303
Net increase in loans held-for-investment NA (212,036) (165,154) (159,510) NA
Net change in loans receivable NA NA NA NA (56,712)
Purchase of Federal Home Loan Bank stock (886) (764) (903) (844) (912)
Proceeds from sale of other real estate owned NA 0 291 102 0
Purchases of premises and equipment (2,396) (1,981) (1,281) (1,140) (513)
Net cash used in investing activities (183,350) (213,952) (218,980) (172,515) (51,903)

Cash flows from financing activities

Net increase in deposits 136,612 152,373 159,478 192,463 2,773
Common stock dividend payments (882) NA NA NA NA
Issuance of common stock pursuant to stock option plan 190 NA NA NA NA
Issuance of common stock through private placement memorandum, net 0 NA NA NA NA
Proceeds from long-term Federal Home Loan Bank advances NA 0 40,000 0 NA
Net change in short-term Federal Home Loan Bank advances NA NA NA NA 15,000
Repayment of long-term Federal Home Loan Bank advances NA 0 0 (10,000) (10,000)
Stock options exercised NA 569 134 310 420
Stock issued under stock offering, net of expenses NA 15,194 0 45,037 NA
Repurchase of common stock NA NA NA NA (974)
Cash dividends paid on common stock NA (1,380) (1,609) (1,760) (1,762)
Net cash provided by financing activities 135,920 166,756 198,003 226,050 5,457
Net increase (decrease) in cash and cash equivalents 9,414 (6,999) 3,707 88,615 (28,988)
Cash and cash equivalents at beginning of year 67,536 76,950 69,951 73,658 162,273
Cash and cash equivalents at end of year 76,950 69,951 73,658 162,273 133,285

Supplemental disclosures of cash flow information

Interest paid 5,987 6,872 9,465 13,979 13,017
Income taxes paid 8,849 11,582 12,056 7,568 7,322

Supplemental disclosures of non-cash investment activities

Loans transferred to loans held-for-sale 22,254 22,051 0 8,062 303
Loans transferred to other real estate owned 0 506 0 0 50
Right of use assets obtained in exchange for lease obligations NA NA NA NA 1,588
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.
Copyright 2019, © S&P Global Market Intelligence  Terms of Use