XML 20 R7.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash Flows from Operating Activities:      
Net income $ 4,483 $ 5,596 $ 1,700
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 1,921 1,670 1,503
Provision for loan losses 600 1,204 1,200
Deferred tax expense 2,283 2,333 1,129
(Gain) on sales/calls of securities (150) (455) (54)
(Gain) on sale of loans sold in the secondary market (1,575) (873) (493)
Origination of loans held for sale in secondary market (81,693) (53,229) (29,871)
Proceeds from sale of loans in the secondary market 83,268 54,102 30,364
(Gain) loss on sale of premises, equipment, and other real estate held for sale (10) 65 81
Writedown of other real estate held for sale 212 295 228
Stock compensation 600 576 429
Change in other assets (10,282) 8,188 (4,112)
Change in other liabilities 720 (6,380) 6,337
Net cash provided by operating activities 377 13,092 8,441
Cash Flows from Investing Activities:      
Net increase in loans (56,237) (19,321) (50,969)
Net decrease (increase) in interest-bearing deposits in other financial institutions 3,015 708 (225)
Purchase of securities available for sale (16,105) (23,894) (8,317)
Proceeds from maturities, sales, calls or paydowns of securities available for sale 26,689 35,091 9,449
Capital expenditures (2,137) (1,341) (1,433)
Proceeds from life insurance 301 263  
Net cash used in Peninsula acquisition     (4,484)
Net cash used in Eagle acquisition and reimbursement of contract termination fee (1,900)    
Net cash received in Niagara acquisition 2,453    
Proceeds from sale of premises, equipment, and other real estate 1,608 1,702 912
Redemption of FHLB stock 15 804 87
Net cash (used in) investing activities (42,298) (5,988) (54,980)
Cash Flows from Financing Activities:      
Net increase in deposits 49,491 3,350 39,724
Net activity on line of credit (8,801) (3,367) 9,367
Increase in fed funds purchased 6,000    
Repurchase of common stock (150) (1,122) (143)
Dividend on common stock (2,498) (2,179) (1,308)
Proceeds from term borrowing 19,800   3,000
Principal payments on term borrowings (174) (725) (373)
Net cash provided by (used in) financing activities 63,668 (4,043) 50,267
Net increase (decrease) in cash and cash equivalents 21,747 3,061 3,728
Cash and cash equivalents at beginning of period 25,008 21,947 18,219
Cash and cash equivalents at end of period 46,755 25,008 21,947
Cash paid during the year for:      
Interest 4,792 4,423 4,119
Income taxes 1,100 150 100
Business Combinations.      
Fair value of tangible assets acquired (noncash) 188,537   105,265
Goodwill and identifiable intangible assets acquired 2,845   5,011
Liabilities assumed 175,209   104,151
Common stock issued     695,361
Noncash Investing and Financing Activities:      
Transfers of Foreclosures from Loans to Other Real Estate Held for Sale (net of adjustments made through the allowance for loan losses) $ 3,292 $ 1,376 $ 588