As Reported Financials

As Reported Financials

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

CASH FLOWS FROM OPERATING ACTIVITIES

Net income 4,491 6,358 7,404 10,242

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

Depreciation and amortization 3,283 2,597 2,746 2,917
Purchased loans amortization (accretion), net NA 697 441 (277)
Recapture of loan losses (1,800) (1,150) 0 0
Provision for deferred income taxes 2,140 3,175 3,103 3,668
Expense related to ESOP 102 110 143 148
Stock-based compensation expense 26 0 0 88
Increase in deferred loan origination fees, net of amortization 190 585 543 498
Origination of loans held for sale (17,991) (15,768) (21,032) (20,502)
Proceeds from sales of loans held for sale 18,673 16,398 21,477 21,204
Writedown of REO 715 369 30 0
Loss on impairment of investment security 0 0 240 0
Net gains on loans held for sale, sales and transfer of REO, sales of investment securities and sales of premises and equipment (663) (321) (731) (725)
Income from BOLI (716) (770) (760) (819)
BOLI death benefit in excess of cash surrender value 0 0 (423) 0
Changes in certain other assets and liabilities
Prepaid expenses and other assets (161) (239) (369) (212)
Accrued interest receivable (303) (245) (291) (536)
Accrued expenses and other liabilities (2,424) (718) 5,538 (3,755)
Net cash provided by operating activities 5,562 11,078 18,059 11,939

CASH FLOWS FROM INVESTING ACTIVITIES

Loan repayments (originations), net (24,270) (30,686) (37,103) 11,156
Purchases of loans receivable (22,864) (15,618) (5,746) (43,016)
Principal repayments on investment securities available for sale 18,553 21,860 29,782 28,569
Purchases of investment securities available for sale (52,199) (60,679) (92,418) (47,494)
Proceeds from calls, maturities, and sales of investment securities available for sale 24,205 0 7,261 950
Principal repayments on investment securities held to maturity 15 11 11 22
Purchases of premises and equipment and capitalized software (464) (366) (598) (753)
Redemption of certificates of deposit held for investment, net 10,956 9,200 5,727 5,075
(Purchase) redemption of Federal Home Loan Bank stock, net 820 4,864 (121) (172)
Cash acquired, net of cash consideration paid in business combination 0 0 15,116 0
Purchase of BOLI (6,500) NA NA NA
Proceeds from death benefit on BOLI 0 0 1,236 0
Proceeds from sales of REO and premises and equipment 5,493 753 262 81
Net cash used in investing activities (46,255) (70,661) (76,591) (45,582)

CASH FLOWS FROM FINANCING ACTIVITIES

Net increase in deposits 30,784 58,953 69,470 15,771
Purchase of subsidiary shares from noncontrolling interest 0 (1,502) 0 0
Dividends paid 0 (1,261) (1,799) (2,140)
Proceeds from borrowings 25,450 4,100 23,200 55,980
Repayment of borrowings (25,450) (4,100) (23,200) (55,980)
Net increase (decrease) in advance payments by borrowers 28 114 84 (56)
Principal payments under capital lease obligation (85) (42) (21) (23)
Proceeds from exercise of stock options 48 62 11 245
Net cash provided by financing activities 30,775 56,324 67,745 13,797
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (9,918) (3,259) 9,213 (19,846)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 68,577 58,659 55,400 64,613
CASH AND CASH EQUIVALENTS, END OF YEAR 58,659 55,400 64,613 44,767

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

Cash paid during the year for

Interest 5,457 1,570 1,655 2,176
Income taxes 15 239 285 3,280

NONCASH INVESTING AND FINANCING ACTIVITIES

Dividends declared and accrued in other liabilities 253 452 450 677
Transfer of loans to REO 1,512 298 0 0
Transfer of real estate owned to loans 1,333 NA NA NA
Adjustment to capital lease obligation and premises and equipment due to lease modification 0 241 0 0
Other comprehensive income (loss) 2,133 524 (4,295) (3,590)
Income tax effect related to other comprehensive income (loss) (724) (203) 1,525 871

Business combinations

Fair value of assets acquired 0 0 (145,386) 0
Fair value of liabilities assumed 0 0 134,810 0
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.