As Reported Financials

Document Name As Of Date Currency Code (in thousands) 2016 Y 10-K 12/31/2016 USD 2017 Y 10-K 12/31/2017 USD 2018 Y 10-K 12/31/2018 USD 2019 Y 10-K 12/31/2019 USD 2020 Q2 YTD 10-Q 6/30/2020 USD
Document Name As Of Date Currency Code 2016 Y 10-K 12/31/2016 USD 2017 Y 10-K 12/31/2017 USD 2018 Y 10-K 12/31/2018 USD 2019 Y 10-K 12/31/2019 USD 2020 Q2 YTD 10-Q 6/30/2020 USD

Operating activities
Net income 25,126 21,485 36,340 38,802 16,110

Adjustments to reconcile net income to net cash provided by operating activities
Provision for loan losses 1,255 2,771 2,393 3,571 7,331
Depreciation and amortization of premises and equipment 3,563 3,560 2,912 3,448 2,209
Amortization of premiums on investments, net 1,066 172 40 195 1,304
Amortization of FDIC indemnification asset, net 5,474 3,517 2,181 2,377 969
Amortization of intangible assets 1,136 1,056 1,039 997 721
Goodwill impairment 0 0 1,492 0 NA
Accretion on acquired loans (4,766) (5,417) (6,391) (3,231) (3,456)
Gain on divestiture, net (3,682) NA NA NA NA
Equity-based compensation expense 531 790 1,158 1,481 1,105
Issuance of common stock to 401(k) plan 384 415 352 411 288
Gain on sale of premises and equipment, net 238 (1) (25) (75) (1)
Loss on sale of other real estate owned 1,495 791 1,313 1,253 330
(Gain) Loss on sale of securities (335) 661 618 43 (385)
Net impairment losses recognized in earnings 4,646 NA NA NA NA
Writedowns of property, plant & equipment NA 677 1,007 380 NA
Loss on extinguishment of debt 0 0 1,096 0 NA
(Increase) decrease in accrued interest receivable NA NA NA NA (1,703)
Increase in other operating activities 6,957 5,893 3,974 7,003 (6,608)
Net cash provided by operating activities 43,088 36,370 49,499 56,655 18,214

Investing activities
Proceeds from sale of securities available for sale 104,928 13,664 8,937 13,898 51,027
Proceeds from maturities, prepayments, and calls of securities available for sale 99,906 37,155 68,765 32,863 20,018
Proceeds from maturities and calls of securities held to maturity 25,190 21,840 0 25,000 0
Payments to acquire securities available for sale (1,174) (49,406) (67,355) (8,255) 0
(Originations of) proceeds from repayment of loans, net (159,243) 37,455 39,512 85,233 (20,992)
Proceeds from bank owned life insurance 0 2,639 458 0 NA
(Purchase of) proceeds from FHLB stock, net 130 694 (2,122) 129 (12)
Cash proceeds from mergers, acquisitions, and divestitures, net 29,716 0 10 25,863 NA
Payments to the FDIC 4,403 1,689 (151) (152) (29)
Proceeds from sale of premises and equipment 1,092 57 955 1,955 65
Payments to acquire premises and equipment (1,885) (2,354) (2,551) (8,411) (2,125)
Proceeds from sale of other real estate owned 7,147 4,363 2,940 3,254 1,814
Net cash provided by investing activities 110,210 67,796 49,398 171,377 49,766

Financing activities
Increase in noninterest-bearing deposits, net (17,482) 26,438 5,407 12,604 125,031
Increase (decrease) in interest-bearing deposits, net (37,576) 62,115 (79,548) (41,445) 42,903
Repayments of securities sold under agreements to repurchase, net (40,609) (67,919) (716) (27,769) (501)
Repayments of FHLB and other borrowings, net (48) (30,708) (50,000) 0 (40)
Proceeds from stock options exercised 921 378 384 136 0
Excess tax benefit from equity-based compensation 174 NA NA NA NA
Payments for repurchase of common stock (23,762) (1,263) (34,412) (16,362) (21,872)
Payments of common dividends (10,396) (11,563) (21,090) (15,060) (9,018)
Net cash provided by (used in) financing activities (128,778) (22,522) (179,975) (87,896) 136,503
Net increase in cash and cash equivalents 24,520 81,644 (81,078) 140,136 204,483
Cash and cash equivalents at beginning of period 51,787 76,307 157,951 76,873 217,009
Cash and cash equivalents at end of period 76,307 157,951 76,873 217,009 421,492

Supplemental disclosure -- cash flow information
Cash paid for interest 9,845 8,267 7,935 5,661 2,960
Cash paid for income taxes 6,588 15,852 7,610 8,057 4,547

Supplemental transactions -- noncash items
Transfer of loans to other real estate owned 5,162 2,283 5,686 3,160 621
Loans originated to finance other real estate owned 57 0 164 484 265
Decrease in accumulated other comprehensive loss (3,236) (1,171) 589 77 398
Non-cash sales price related to divestitures 0 0 1,603 0 NA

Acquisitions
Fair value of assets acquired NA 0 0 556,005 NA
Fair value of liabilities assumed NA 0 0 506,179 NA
Net assets acquired NA 0 0 49,826 NA
Common stock issued in acquisition NA 0 0 86,631 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.

CONNECT WITH US

Copyright © First Community Bank 2020

PO Box 989
Bluefield, VA 24605

(800) 971-4671

Copyright © First Community Bankshares, Inc.