XML 27 R9.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Operating Activities:      
Net income $ 7,804,000 $ 6,528,000 $ 5,701,000
Adjustments to reconcile net income to net cash provided by operating activities:      
Provision for loan and lease losses 1,870,000 1,065,000 1,617,000
Depreciation 1,658,000 1,485,000 1,235,000
Amortization of intangibles 126,000 100,000 62,000
Net amortization of security premiums 11,709,000 4,251,000 1,250,000
Gain on sales of investment securities (1,046,000) (325,000) (168,000)
Earnings on cash surrender value of life insurance (264,000) (269,000) (201,000)
Mortgage loans originated for sale (42,888,000) (26,083,000) (16,775,000)
Proceeds from sales of mortgage loans originated for sale 43,810,000 26,539,000 17,088,000
Gain on sale of mortgage loans (922,000) (456,000) (313,000)
SBA loans originated for sale (5,872,000) (3,484,000) (1,168,000)
Proceeds from sales of SBA loans originated for sale 6,342,000 3,736,000 1,287,000
Gain on sale of SBA loans (470,000) (252,000) (119,000)
Loss on write-down/disposal of property, plant, and equipment 142,000   18,000
Loss on sale / write-down of foreclosed assets 217,000 111,000 204,000
Restricted stock compensation expense 53,000 27,000  
Deferred income tax (benefit) expense (336,000) 997,000 (112,000)
Increase in accrued interest receivable (115,000) (367,000) (354,000)
(Increase) decrease in other assets (99,000) 333,000 (547,000)
Increase (decrease) in accrued interest payable 125,000 9,000 (44,000)
Increase (decrease) in other liabilities 427,000 (771,000) 9,000
Net Cash Provided By Operating Activities 22,271,000 13,174,000 8,670,000
Investing Activities:      
Net decrease in interest-bearing time deposits with other financial institutions 4,317,000 1,455,000 1,741,000
Proceeds from the maturity of investment securities 16,110,000 11,940,000 13,585,000
Proceeds from the sale of investment securities 111,390,000 37,142,000 13,729,000
Purchases of investment securities (142,861,000) (35,858,000) (43,633,000)
Net cash received from acquisition   8,095,000  
Redemptions (purchases) of restricted investment in bank stocks 1,823,000 (576,000) (212,000)
Net increase in loans and leases (77,795,000) (60,043,000) (27,170,000)
Purchases of bank premises and equipment (775,000) (1,461,000) (1,009,000)
Proceeds from sale of foreclosed assets 992,000 403,000 1,077,000
Net Cash Used In Investing Activities (86,799,000) (38,903,000) (41,892,000)
Financing Activities:      
Net increase in deposits 158,330,000 15,883,000 29,792,000
Net (decrease) increase in short-term borrowings (31,596,000) 31,018,000 (23,255,000)
Common stock dividends paid (2,875,000) (1,785,000) (1,575,000)
Employee Stock Purchase Plan 82,000 66,000 53,000
Long-term debt repayment (26,724,000) (16,226,000) (184,000)
Proceeds from long-term debt borrowings     30,000,000
Deferred financing fees paid for subordinated debt issuance   (85,000)  
Subordinated debt issuance   7,500,000  
Net Cash Provided By Financing Activities 97,217,000 29,131,000 34,481,000
Net increase in cash and cash equivalents 32,689,000 3,402,000 1,259,000
Cash and cash equivalents, beginning of year 13,284,000 9,882,000 8,623,000
Cash and cash equivalents, end of year 45,973,000 13,284,000 9,882,000
Supplemental Disclosures of Cash Flow Information:      
Interest paid 5,242,000 4,566,000 4,471,000
Income taxes paid 1,700,000 1,130,000 1,520,000
Supplemental Noncash Disclosures:      
Loan transfers to foreclosed assets held for sale 248,000 1,135,000 881,000
Asset transfers to bank premises and equipment held for sale $ 1,894,000    
Phoenix Bancorp Inc. [Member]      
Supplemental Noncash Disclosures:      
Common stock issued to Phoenix shareholders   11,292,000  
Assets Acquired:      
Securities   11,331,000  
Loans   110,363,000  
Restricted stock   509,000  
Property and equipment   1,792,000  
Deferred income taxes   503,000  
Accrued interest receivable   388,000  
Core deposit and other intangible assets   578,000  
Bank-owned life insurance   3,673,000  
Other assets   624,000  
Assets acquired   129,761,000  
Liabilities Assumed:      
Deposits   123,238,000  
Accrued interest payable   32,000  
Long-term debt   3,570,000  
Other liabilities   876,000  
Liabilities assumed   127,716,000  
Equity Acquired:      
Preferred stock   1,750,000  
Series B Preferred Stock [Member]      
Financing Activities:      
Preferred stock dividends and redemption premium paid   (473,000) $ (350,000)
Preferred stock redemption   (5,000,000)  
Series C Preferred Stock [Member]      
Financing Activities:      
Preferred stock redemption   (1,750,000)  
Preferred stock dividends paid   $ (17,000)