XML 23 R8.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
Cash Flows From Operating Activities:    
Net income $ 4,979 $ 5,138
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, amortization and accretion 1,622 1,806
Provision for credit losses 730 1,105
Stock based compensation 940 342
Net gain on sale of securities (431) (78)
Net loss on sale and write down of OREO and other repossessed property 644 134
Earnings from investment in BOLI (226) (228)
Deferred tax expense (benefit) 344 (88)
Proceeds from sales of loans 12,246 18,739
Loans originated for sale (12,207) (17,638)
Gain on sale of loans (39) (484)
Gain on insurance proceeds (1,180) (120)
Write off of property and equipment   698
Increase in accrued interest receivable (59) (157)
Decrease (increase) in other assets 4,859 (475)
Increase (decrease) in accrued interest payable 60 (6)
Decrease in other liabilities (1,772) (260)
Net Cash Provided By Operating Activities 10,510 8,428
Cash Flows From Investing Activities:    
Activity in available-for-sale securities: Sales 43,913 17,988
Activity in available-for-sale securities: Maturities, repayments and calls 55,195 58,262
Activity in available-for-sale securities: Purchases (59,646) (57,928)
Activity in held-to-maturity securities: Sales 761  
Activity in held-to-maturity securities: Maturities, repayments and calls 13,647 1,822
Activity in held-to-maturity securities: Purchases (13,507) (10,093)
Net cash disbursed in connection with acquisition (5,488)  
Net decrease (increase) in restricted stock 999 (860)
Net increase in loans (29,693) (29,020)
Proceeds from insurance company 1,180 1,250
Purchases of office property and equipment (3,181) (1,791)
Expenses capitalized in OREO (1,236) (202)
Proceeds from sale of OREO and other repossessed property 432 177
Net Cash Provided By (Used In) Investing Activities 3,376 (20,395)
Cash Flows From Financing Activities:    
Net increase in deposits 51,759 1,192
Repayment of FHLBP advances (43,104) (10,000)
Funding of FHLBP advances   20,000
Net (decrease) increase in repurchase agreements (20,527) 13,195
Proceeds from issuance of subordinated debt   9,750
Decrease in other borrowings (46) (41)
Dividends paid (895) (834)
Proceeds from the exercise of stock options   402
Taxes on stock option exercise and share award vest (701) (469)
Tax benefit for restricted stock vesting 188  
Redemption of preferred stock   (13,000)
Sale of treasury stock 424 387
Net Cash (Used in) Provided by Financing Activities (12,902) 20,582
Net Change in Cash and Cash Equivalents 984 8,615
Cash and Cash Equivalents at Beginning of Period 21,119 12,504
Cash and Cash Equivalents at End of Period 22,103 21,119
Supplemental Disclosure of Cash Flow Information:    
Cash paid during the period for: Interest 3,264 2,718
Cash paid during the period for: Income taxes 1,175 1,777
Supplemental Disclosure of Non-cash Flow Information:    
Transfers from loans to real estate owned and other repossessed property 26 $ 1,789
Non-cash assets acquired: Investment securities 3,027  
Non-cash assets acquired: Loans 306,396  
Non-cash assets acquired: Goodwill 15,590  
Non-cash assets acquired: Core deposit intangible 508  
Non-cash assets acquired: Other assests 10,838  
Total non-cash assets acquired 336,359  
Non-cash liabilities assumed: Deposits 227,153  
Non-cash liabilities assumed: FHLBP advances 68,436  
Non-cash liabilities assumed: Other liabilities 576  
Total non-cash liabilities assumed $ 296,165