XML 24 R9.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Cash Flows from Operating Activities      
Net income $ 11,228,000 $ 7,208,000 $ 7,331,000
Adjustments to reconcile net income to net cash provided by operating activities      
Provision for loan losses 1,405,000 1,010,000 2,359,000
Depreciation and amortization 1,679,000 1,598,000 1,544,000
Loans originated for resale   (2,529,000)  
Proceeds from sale of loans originated for sale   2,823,000  
Gain on sale of loans held for sale   (294,000)  
Net loss (gains) on the sale of OREO 8,000 (43,000) 436,000
Gain on sales of investment securities   (175,000) (31,000)
Unrealized loss on equity securities 81,000    
Gain on sale of asset (1,000) (47,000) (12,000)
Net amortization of premium/discount on investment securities 215,000 393,000 509,000
Net accretion of merger accounting adjustments (750,000)    
Amortization of core deposit intangible 784,000    
Increase in OREO valuation allowance 532,000 599,000 574,000
Increase in cash surrender of bank owned life insurance (898,000) (773,000) (789,000)
(Increase) decrease in deferred income tax benefit (290,000) 1,887,000 (555,000)
Increase in accrued interest receivable (34,000) (532,000) (761,000)
Stock based compensation 474,000 515,000 489,000
Compensation expense due to excess of fair market value over cost of leveraged ESOP shares released 33,000 110,000  
Increase in net deferred loan costs (96,000) (689,000) (1,552,000)
Increase in accrued expenses and other liabilities 1,360,000 322,000 1,414,000
Decrease (increase) in other assets 3,670,000 (1,281,000) 1,959,000
Net Cash Provided by Operating Activities 19,400,000 10,102,000 12,915,000
Cash Flows from Investing Activities      
Purchase of AFS investment securities (66,137,000) (26,251,000) (31,312,000)
Proceeds from redemption or principal payments of AFS investment securities 8,881,000 7,110,000 5,653,000
Purchase of HTM investment securities (11,130,000) (13,135,000) (24,504,000)
Proceeds from maturities or principal payments of HTM investment securities 16,995,000 18,048,000 23,564,000
Proceeds from sale of HTM investment securities   4,947,000 710,000
Proceeds from sale of AFS investment securities 34,919,000 3,702,000 6,546,000
Net decrease (increase) of FHLB and FRB stock 3,659,000 (41,000) (303,000)
Loans originated or acquired (346,321,000) (325,155,000) (411,564,000)
Principal collected on loans 289,690,000 260,303,000 234,587,000
Purchase of premises and equipment (1,777,000) (779,000) (3,970,000)
Proceeds from sale of OREO 996,000 1,300,000 3,423,000
Acquisition net cash acquired 32,287,000    
Proceeds from disposal of asset 1,748,000 387,000 2,044,000
Net Cash Used in Investing Activities (36,190,000) (69,564,000) (195,126,000)
Cash Flows from Financing Activities      
Net increase in deposits 124,169,000 67,412,000 131,925,000
Proceeds from long-term debt 20,000,000 10,000,000 15,000,000
Payments of long-term debt (55,064,000) (20,061,000) (5,058,000)
Net (decrease) increase in short term borrowings (52,500,000) 8,500,000 43,000,000
Exercise of stock options   155,000  
Dividends paid (2,163,000) (1,804,000) (1,814,000)
Net change in unearned ESOP shares 37,000 (586,000) 147,000
Repurchase of common stock (70,000)   (865,000)
Net Cash Provided by Financing Activities 34,409,000 63,616,000 182,335,000
Increase in Cash and Cash Equivalents 17,619,000 4,154,000 124,000
Cash and Cash Equivalents - January 1 15,417,000 11,263,000 11,139,000
Cash and Cash Equivalents - December 31 33,036,000 15,417,000 11,263,000
Supplemental Disclosures of Cash Flow Information      
Interest 14,246,000 10,001,000 7,993,000
Income taxes 3,494,000 7,435,000 5,325,000
Supplemental Schedule of Non-Cash Operating Activities      
Issuance of common stock for payment of compensation 387,000 203,000 575,000
Transfer from loans to OREO 307,000 3,634,000 3,120,000
Financed amount of sale of OREO   $ 200,000 2,176,000
Transfer of OREO to premises and equipment     372,000
Transfer from premises and equipment to premises and equipment held for sale     $ 345,000
Business Combination Non-Cash Disclosures      
Assets acquired in business combination (net of cash received) 192,259,000    
Liabilities assumed in business combination $ 200,660,000