XML 23 R8.htm IDEA: XBRL DOCUMENT v3.20.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Cash flows from operating activities    
Net income $ 13,153 $ 12,430
Adjustments to reconcile net income to net cash from operating activities:    
Depreciation and amortization 1,206 1,244
Amortization (accretion), net (384) (343)
Provision for loan losses 1,250 500
Securities amortization, net 761 850
Securities (gains) losses, net (857) 65
Net increase in cash surrender value of bank-owned life insurance (467) (198)
Originations of loans held for sale (71,240) (62,616)
Proceeds from sale of loans 71,851 64,204
Gain on sale of loans (1,552) (1,560)
Stock based compensation expense 220 175
Losses (gain) on disposal of fixed assets (12) 9
Losses (gain) on other real estate (74) (173)
Write-downs of other real estate, net 54  
Deferred taxes (366) 165
Changes in:    
Interest receivable (16) (199)
Other assets (882) (894)
Interest payable 277 55
Other liabilities 305 1,837
Net cash from operating activities 13,227 15,551
Cash flows from investing activities    
Net change in interest bearing time deposits (200) (345)
Purchases of securities, available for sale (101,829) (73,504)
Proceeds from sales of securities, available for sale 79,561 26,649
Purchase of bank-owned life insurance (7,500) (10,000)
Proceeds from principal payments and maturities of securities 77,903 45,344
Net change in loans (60,021) (37,454)
Purchases of bank premises and equipment (3,291) (2,063)
Capitalized expenditures for other real estate (135) (74)
Proceeds from sale of other real estate 267 2,022
Proceeds from sale of bank premises and equipment 17  
Net cash from investing activities (15,228) (49,425)
Cash flows from financing activities    
Net change in deposits (7,789) 35,169
Net change in repurchase agreements and other borrowings (2,083) (11,823)
Net change in short-term advances from Federal Home Loan Bank 13,400 3,200
Long-term FHLB advances 18,500 16,394
Payments on long-term FHLB advances (15,934) (17,874)
Payments on note payable (2,718) (603)
Proceeds from issuance of common stock, including options and grants, including tax benefits 295 64
Purchase of common stock (1,544)  
Dividends paid (4,045) (3,724)
Net cash from financing activities (1,918) 20,803
Net change in cash and cash equivalents (3,919) (13,071)
Cash and cash equivalents at beginning of year 26,101 39,172
Cash and cash equivalents at end of year 22,182 26,101
Supplemental disclosures of cash flow information Cash paid during the year for:    
Interest expense 8,706 6,747
Income taxes 1,450 2,085
Supplemental schedules of non-cash investing activities    
Real estate acquired through foreclosure 1,430 201
Equity securities reclassified to other assets   $ 264
In conjunction with the adoption of ASU 2016-02, as detailed in Note 6 of the consolidated financial statements, a net operating lease asset and a related lease liability was recognized at 1/1/2019 6,373  
Lease liability arising from obtaining right of use asset $ 2,669