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 5,818 7,474 8,189 13,992 3,818

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

Provision for loan losses 1,100 800 600 1,000 400
Change in deferred loan origination costs/fees, net (350) (491) (754) (1,581) (266)
Depreciation and amortization 1,151 1,076 1,026 1,042 355
Stock-based compensation expense 70 116 152 199 50
Loss on sale of investments (21) 32 158 8 0
Amortization of investment security premiums 506 650 615 691 180
Gain on equity securities with no readily determinable fair value NA 0 0 (209) 0
Gain on sale of OREO and other vehicles (78) (36) (10) (24) (9)
Gain on sale of loans held for sale (1,942) (1,770) (2,039) (1,903) (244)
Loans originated for sale (26,699) (30,368) (31,348) (38,914) (3,711)
Proceeds from loan sales 29,430 30,727 36,583 41,748 6,048
Provision from change in OREO valuation 79,000 37,000 124,000 155,000 NA
Net gain on sale of OREO (198,000) (60,000) (130,000) (47,000) NA
Earnings on bank-owned life insurance (342) (341) (338) (328) (82)
Provision (benefit) for deferred income taxes (539,000) (660,000) 503,000 360,000 NA
Increase in accrued interest receivable and other assets (1,298) 975 (513) (1,397) (627)
Increase in accrued interest payable and other liabilities 540 738 (1,340) 847 994
Net cash provided by operating activities 7,227 8,899 11,478 15,639 6,906

Cash Flows from Investing Activities

Proceeds from principal repayments from available-for-sale government-sponsored mortgage-backed securities 12,015 13,905 12,702 15,324 4,211
Purchases of available-for-sale securities (34,609) (39,643) (58,341) (56,607) (3,500)
Proceeds from matured and called available- for-sale investment securities 3,499,000 4,000,000 0 0 NA
Proceeds from sale of available-for-sale securities 12,260 14,589 9,594 4,157 0
Net increase in loans (32,777) (60,619) (30,962) (82,412) (9,801)
Proceeds from Bank owned life insurance NA 0 0 338 0
Proceeds from sale of OREO 2,281 2,245 689 723 0
Proceeds from sale of premises and equipment 1,032,000 42,000 0 0 NA
Proceeds from sale of other vehicles 445 331 313 473 167
Purchase of premises and equipment (2,645) (600) (531) (3,866) (202)
Net cash used in investing activities (38,499) (65,750) (66,536) (121,870) (9,125)

Cash Flows from Financing Activities

Net increase (decrease) in demand, interest bearing and savings deposits 63,464 57,738 83,866 52,982 6,707
Net decrease in time deposits (4,079) (2,661) (3,562) 10,926 (2,349)
Net decrease in securities sold under agreements to repurchase (1,955) (124) 3,157 2,984 (4,148)
Redemption of subordinated debenture (7,500,000) NA NA NA NA
Cash dividends paid on common stock 0 (489,000) (1,398,000) (1,842,000) NA
Increase in note payable 4,000,000 NA NA NA NA
Principal payment on note payable (125,000) (2,500,000) (2,375,000) 0 NA
Repurchase of common stock warrant 0 (862,000) 0 0 NA
Proceeds from exercise of stock options 88 200 261 330 76
Net cash provided by (used in) financing activities 53,893 51,302 79,949 65,380 286
Decrease in cash and cash equivalents 22,621 (5,549) 24,891 (40,851) (1,933)
Cash and Cash Equivalents at Beginning of Year 45,574 68,195 62,646 87,537 46,686
Cash and Cash Equivalents at End of Period 68,195 62,646 87,537 46,686 44,753

Supplemental Disclosure of Cash Flow Information

Cash paid during the period for

Interest expense 1,172 1,022 1,012 1,212 434
Income taxes 4,405 5,206 7,175 4,506 0

Non-Cash Investing Activities

Real estate and vehicles acquired through foreclosure 328 1,201 1,293 656 189
Vehicles acquired through repossession 382,000 277,000 325,000 466,000 NA
Loans provided for sales of real estate owned 593,000 2,073,000 480,000 0 NA

Non-Cash Financing Activities

Common stock retired in connection with the exercise of stock options 0 0 10,000 29,000 NA
Common stock issued in connection with the cashless exercise of stock warrant 0 0 787,000 0 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.