XML 102 R7.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 $ 5,963 $ 4,357
Adjustments to reconcile net income to net cash provided by operating activities:    
Amortization and accretion of premiums and discounts on investments, net 244 337
Net realized loss on sales and calls of securities 69 22
Provision for loan losses 2,460 2,100
Loans originated for sale (50,711) (37,582)
Proceeds from sale of loans 48,027 39,375
Net gain on sale of loans (619) (621)
Amortization of intangible assets 43 42
Impairment loss on goodwill   95
Depreciation and amortization 1,291 1,147
Write-down of other real estate owned   387
Gain from disposal of premises and equipment   (16)
Deferred income tax (benefit) expense (94) 102
Increase in cash surrender value of insurance (398) (401)
Increase in accrued interest receivable (380) (374)
Expense of released ESOP shares 243  
Increase (decrease) in other assets 1,133 (1,037)
Increase in accrued expenses and other liabilities 1,714 675
Net cash provided by operating activities 8,985 8,608
Cash Flows from Investing Activities    
Proceeds from sales and calls of securities 11,938 2,113
Proceeds from maturities and principal repayments of securities 18,322 14,995
Purchases of securities (41,078) (3,885)
Net purchases of FHLB Stock (1,552) (775)
Net increase in loans (114,227) (115,496)
Purchases of bank owned life insurance (40) (40)
Purchases of bank premises and equipment (2,589) (1,146)
Net increase of other real estate owned (14)  
Proceeds from sale of other real estate owned 282 162
Net cash used in investing activities (128,958) (104,072)
Cash Flows from Financing Activities    
Net increase in demand deposits, NOW, money market and savings accounts 25,972 20,840
Net increase in time deposits 62,953 13,473
Decrease in mortgagors' escrow accounts 381 441
Net increase in short-term debt 13,209 8,826
Net increase in long-term debt 21,497 7,872
Net (decrease) increase in other borrowings (5,000) 5,000
Proceeds of stock subscriptions 9,814 79,142
Return of unfulfilled stock subscriptions (41,082)  
Offering expenses (1,898)  
Return of capital to Rhinebeck Bancorp, MHC (121)  
Loan to ESOP (4,364)  
Net cash provided by financing activities 81,361 135,594
Net (decrease) increase in cash and due from banks (38,612) 40,130
Cash and Due from Banks    
Beginning balance 50,590 10,460
Ending balance 11,978 50,590
Cash paid for:    
Interest 8,626 5,139
Income taxes $ 1,690 $ 625