XML 26 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
Cash Flows From Operating Activities:    
Net income $ 7,946 $ 4,979
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, amortization and accretion 1,649 1,622
Provision for credit losses 1,660 730
Stock based compensation 559 940
Net gain on sale of securities (50) (431)
Net loss on sale and write down of OREO and other repossessed property 121 644
Gain on insurance proceeds (203) (1,180)
Earnings from investment in BOLI (223) (226)
Deferred tax expense 2,329 344
Proceeds from sales of mortgage loans 5,710 11,682
Mortgage loans originated for sale (6,213) (11,400)
Gain on sale of mortgage loans (148) (282)
Proceeds from sales of loans 2,403 564
Loans originated for sale (2,250) (525)
Gain on sale of loans (153) (39)
Increase in accrued interest receivable (255) (59)
(Increase) decrease in other assets (405) 4,859
Increase in accrued interest payable 20 60
Increase (decrease) in other liabilities 1,899 (1,772)
Net Cash Provided By Operating Activities 14,396 10,510
Cash Flows From Investing Activities:    
Activity in available-for-sale securities: Sales 3,030 43,913
Activity in available-for-sale securities: Maturities, repayments and calls 30,201 55,195
Activity in available-for-sale securities: Purchases (30,352) (59,646)
Activity in held-to-maturity securities: Sales 737 761
Activity in held-to-maturity securities: Maturities, repayments and calls 5,442 13,647
Activity in held-to-maturity securities: Purchases (1,407) (13,507)
Net cash disbursed in connection with acquisition   (5,488)
Net (increase) decrease in restricted stock (2,260) 999
Net increase in loans (32,453) (29,693)
Proceeds from insurance company   1,180
Death benefit proceeds 664  
Purchases of office property and equipment (642) (3,181)
Expenses capitalized in OREO (15) (1,236)
Proceeds from sale of OREO and other repossessed property 609 432
Net Cash (Used in) Provided by Investing Activities (26,446) 3,376
Cash Flows From Financing Activities:    
Net (decrease) increase in deposits (23,984) 51,759
Repayment of FHLBP advances (46,167) (43,104)
Funding of FHLBP advances 69,848  
Net increase (decrease) in repurchase agreements 134 (20,527)
Increase (decrease) in other borrowings 2,320 (46)
Dividends paid (1,194) (895)
Payment of employee taxes on stock option exercise and share award vest (635) (701)
Tax benefit for restricted stock vesting   188
Sale of treasury stock 542 424
Net Cash Provided By (Used In) Financing Activities 864 (12,902)
Net Change in Cash and Cash Equivalents (11,186) 984
Cash and Cash Equivalents at Beginning of Period 22,103 21,119
Cash and Cash Equivalents at End of Period 10,917 22,103
Supplemental Disclosure of Cash Flow Information:    
Cash paid during the period for: Interest 5,700 3,264
Cash paid during the period for: Income taxes 3,511 1,175
Supplemental Disclosure of Non-cash Flow Information:    
Net decrease in goodwill 65  
Transfers from loans to other real estate owned and other repossessed property $ 2,960 26
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