XML 128 R9.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
CONSOLIDATED STATEMENTS OF CASH FLOWS
$ in Thousands
12 Months Ended
Dec. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net income $ 18,912 $ 14,845 $ 12,972
Adjustments to reconcile net income to net cash flows from operating activities-      
Depreciation, amortization and accretion 3,244 4,073 3,308
Provision for loan losses 207 923 215
Impact of Tax Cuts and Jobs Act on Accumulated Other Comprehensive Income 0 0 486
Deferred income tax provision 419 228 1,478
Increase in cash surrender value of bank owned life insurance (943) (738) (760)
Bank owned life insurance death benefits in excess of cash surrender value 0 0 (107)
Equity Securities, FV-NI, Gain (Loss) (264) 73 (15)
Net gain on sales of securities 41 8 (218)
Realized (gain) loss from sale of premises and equipment (1) 575 113
Realized loss from sale and impairment of other real estate owned and repossessed assets 44 14 3
Origination of mortgage loans for sale (16,418) (8,924) (7,513)
Realized gains from sales of loans (328) (223) (166)
Proceeds from sales of loans 16,590 9,033 7,588
Compensation expense related to stock options 0 0 1
Compensation expense related to restricted stock 134 107 75
Changes in:      
Accrued income receivable 230 215 (4)
Other assets (1,373) (1,811) (269)
Other liabilities 1,474 1,344 948
TOTAL ADJUSTMENTS 3,056 4,897 5,163
NET CASH FLOWS PROVIDED BY OPERATING ACTIVITIES 21,968 19,742 18,135
CASH FLOWS FROM INVESTING ACTIVITIES:      
Proceeds from sales of equity securities 398 127 43
Proceeds from sales of debt securities available-for-sale 84,521 8,545 43,203
Proceeds from maturities and calls of debt securities:      
Available-for-sale 28,942 24,249 25,012
Held-to-maturity 10,766 6,281 14,057
Purchases of equity securities (367) (1,118) (80)
Purchases of debt securities:      
Available-for-sale (47,270) 0 (26,932)
Held-to-maturity (8,570) (3,431) (5,625)
Increase (Decrease) in Time Deposits 996 9,354 0
Proceeds from Sale of Federal Reserve Bank Stock 1 0 0
Purchase of Federal Reserve Bank stock 0 (1,921) 0
Net increase in loans (44,093) (65,842) (29,692)
Purchase of bank owned life insurance (12,000) 0 0
Proceeds from bank owned life insurance mortality benefits 0 0 189
Proceeds from sales of other real estate owned and repossessed assets 19 21 971
Purchases of premises and equipment (3,934) (600) (6,617)
Proceeds from sales of premises and equipment 5 651 272
Net cash received from acquisition of Columbus First Bancorp, Inc. 0 12,896 0
NET CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES 9,056 (10,788) 14,801
CASH FLOWS FROM FINANCING ACTIVITIES:      
Net increase (decrease) in deposits 47,361 (29,332) (25,084)
Net increase (decrease) in short-term borrowings (56,230) (770) 4,960
Proceeds from long-term debt 0 31,000 0
Principal payments on long-term debt (6,055) (7,214) (295)
Proceeds from issuance of common stock 76 65 41
Payments for Repurchase of Common Stock 6,834 348 0
Proceeds from exercise of stock options 41 72 51
Cash dividends paid on common stock (8,658) (7,773) (6,088)
NET CASH FLOWS USED IN FINANCING ACTIVITIES (30,299) (14,300) (26,415)
NET CHANGE IN CASH AND CASH EQUIVALENTS 725 (5,346) 6,521
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 20,040 25,386 18,865
CASH AND CASH EQUIVALENTS AT END OF YEAR 20,765 20,040 25,386
CASH PAID DURING THE YEAR FOR:      
Interest 10,480 5,908 3,577
Income taxes 3,471 1,950 2,185
SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING ACTIVITY:      
Transfer from loans to other real estate owned and repossessed assets 17 244 974
Right-of-Use Asset Obtained in Exchange for Operating Lease Liability 5,775 0 0
Payments to Acquire Federal Home Loan Bank Stock (358) 0 $ 0
Columbus First Bancorp, Inc.      
SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING ACTIVITY:      
Fair value of assets acquired   342,256  
Less common stock issued 63,598 63,598  
Less cash paid for the common stock   783  
Liabilities assumed $ 277,875 $ 277,875