XML 20 R8.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Cash Flows From Operating Activities:      
Consolidated Net Income $ 4,848 $ 5,111 $ 4,096
Adjustments to Reconcile Net Income to Net Cash Provided by (Used in) Operating Activities:      
Provision for Loan Losses 4,237 1,220 1,200
Depreciation and Amortization 1,181 1,299 1,192
Amortization of Purchase Accounting Valuations (4,529) (1,818) (2,332)
Noncash Compensation (Income) Expense (59) 456 49
Net Amortization of Securities 1,750 1,929 1,511
(Gain) Loss on Sales of Securities (31) (232) 15
Noncash (Income) Loss on Other Equity Securities (243) 14 (10)
(Gain) Loss on Sale of Premises and Equipment (24) 157
(Gain) Loss on Sale of Other Real Estate Owned, Net of Writedowns 276 (72) (58)
Increase in Cash Value of Life Insurance (633) (788) (637)
Provision (Credit) for Deferred Income Taxes 3,126 953 (74)
Changes in Assets and Liabilities:      
Increase in Accrued Interest Receivable (726) (561) (314)
(Increase) Decrease in Other Assets (675) 659 (971)
Increase (Decrease) in Accrued Interest Payable (30) 354 (76)
Decrease in Other Liabilities (524) (350) (350)
Net Cash Provided by Operating Activities 7,968 8,150 3,398
Cash Flows From Investing Activities:      
Purchases of Securities Available for Sale (8,581) (45,935) (58,648)
Proceeds from Maturities / Sales of Securities Available for Sale 7,881 30,589 9,528
Proceeds from Paydowns of Securities Available for Sale 19,625 23,828 19,376
Net Cash Received in Merger 87,377
Purchases of Other Equity Securities (2,453) (866) (3,375)
Redemption of Other Equity Securities 189 82 1,912
Life Insurance Proceeds 560
Net Increase in Loans (164,419) (38,326) (70,443)
Proceeds from Sale of Premises and Equipment 68
Purchases of Premises and Equipment (505) (1,390) (962)
Proceeds from Sales of Other Real Estate 1,084 1,659 2,697
Improvements to Other Real Estate (102)
Consideration Settlement to Former AGFC Shareholders (3,448) (243)
Net Increase in Federal Funds Sold (6,264) (60) (1,339)
Net Cash Used in Investing Activities (153,443) (33,341) (14,120)
Cash Flows From Financing Activities:      
Net Increase in Deposits 122,738 28,559 33,775
Net Increase (Decrease) in Securities Sold Under Agreements to Repurchase (781) 285 (1,841)
Net Advances (Repayments) on Federal Home Loan Bank Borrowings 28,606 (1,349) (6,511)
Net Increase (Decrease) in Short Term Borrowings (2,138) 3,000
Net Proceeds (Repayments) from Long Term Borrowings (300) 3,000
Proceeds from Issuance of Common Stock 62,455
Repurchase of Common Stock (33) (863) (2,805)
Proceeds from Exercise of Stock Warrants 15
Payment of Dividends on Common Stock (1,792) (1,056)
Net Cash Provided by Financing Activities 210,893 26,453 25,618
Net Increase in Cash and Cash Equivalents 65,418 1,262 14,896
Cash and Cash Equivalents at Beginning of Period 42,173 40,911 26,015
Cash and Cash Equivalents at End of Period 107,591 42,173 40,911
Supplemental Disclosures for Cash Flow Information:      
Interest on Deposits 6,351 4,779 3,813
Interest on Borrowings 908 693 467
Income Tax Payments 1,800 1,016 2,513
Supplemental Schedule for Noncash Investing and Financing Activities:      
Change in the Unrealized Gain (Loss) on Securities Available for Sale 1,450 (2,336) (221)
Change in Deferred Tax Effect on the Unrealized (Gain) Loss on Securities Available for Sale (493) 795 75
Transfer of Loans to Other Real Estate 566 648 1,033
Transfer of Other Real Estate to Premises and Equipment $ 175