XML 24 R9.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Operating Activities:      
Net Income $ 7,089,000 $ 7,804,000 $ 6,528,000
Adjustments to reconcile net income to net cash provided by operating activities:      
Provision for loan and lease losses 325,000 1,870,000 1,065,000
Depreciation 1,464,000 1,658,000 1,485,000
Amortization of intangibles 105,000 126,000 100,000
Net amortization of security premiums 1,280,000 11,709,000 4,251,000
Gain on sales of investment securities (42,000) (1,046,000) (325,000)
Earnings on cash surrender value of life insurance (262,000) (264,000) (269,000)
Mortgage loans originated for sale (44,010,000) (42,888,000) (26,083,000)
Proceeds from sales of mortgage loans originated for sale 45,801,000 43,810,000 26,539,000
Gain on sale of mortgage loans (872,000) (922,000) (456,000)
SBA loans originated for sale (10,282,000) (5,872,000) (3,484,000)
Proceeds from sales of SBA loans originated for sale 11,082,000 6,342,000 3,736,000
Gain on sale of SBA loans (800,000) (470,000) (252,000)
Loss on write-down/disposal of property, plant, and equipment 14,000 142,000  
Loss on sale / write-down of foreclosed assets 88,000 217,000 111,000
Restricted stock compensation expense 145,000 53,000 27,000
Deferred income tax expense (benefit) 1,828,000 (336,000) 997,000
Increase in accrued interest receivable (636,000) (115,000) (367,000)
(Increase) decrease in other assets (380,000) (99,000) 333,000
Increase in accrued interest payable 130,000 125,000 9,000
(Decrease) increase in other liabilities (172,000) 4,000 (771,000)
Net Cash Provided By Operating Activities 11,895,000 21,848,000 13,174,000
Investing Activities:      
Net decrease in interest-bearing time deposits with other financial institutions   4,317,000 1,455,000
Proceeds from the maturity of investment securities 11,062,000 16,110,000 11,940,000
Proceeds from the sale of investment securities 52,932,000 111,390,000 37,142,000
Purchases of investment securities (124,738,000) (142,861,000) (35,858,000)
Net cash received from acquisition     8,095,000
(Purchases) redemptions of restricted investment in bank stocks (1,941,000) 1,823,000 (576,000)
Net increase in loans and leases (96,570,000) (77,795,000) (60,043,000)
Purchases of bank premises and equipment (6,879,000) (775,000) (1,461,000)
Proceeds from sale of bank premises and equipment 2,201,000    
Proceeds from sale of foreclosed assets 136,000 992,000 403,000
Net Cash Used In Investing Activities (163,797,000) (86,799,000) (38,903,000)
Financing Activities:      
Net increase in deposits 88,195,000 158,330,000 15,883,000
Net increase (decrease) in short-term borrowings 34,611,000 (31,596,000) 31,018,000
Common stock dividends paid (2,204,000) (2,452,000) (1,785,000)
Long-term debt repayment (1,220,000) (26,724,000) (16,226,000)
Deferred financing fees paid for subordinated debt issuance (85,000)   (85,000)
Subordinated debt issuance 10,000,000   7,500,000
Net Cash Provided By Financing Activities 129,443,000 97,640,000 29,131,000
Net (decrease) increase in cash and cash equivalents (22,459,000) 32,689,000 3,402,000
Cash and cash equivalents, beginning of year 45,973,000 13,284,000 9,882,000
Cash and cash equivalents, end of year 23,514,000 45,973,000 13,284,000
Supplemental Disclosures of Cash Flow Information:      
Interest paid 6,174,000 5,242,000 4,566,000
Income taxes paid 3,890,000 1,700,000 1,130,000
Supplemental Noncash Disclosures:      
Loan transfers to foreclosed assets held for sale 189,000 248,000 1,135,000
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
Employee [Member]      
Financing Activities:      
Stock Purchase Plan share issuance 104,000 $ 82,000 66,000
Director [Member]      
Financing Activities:      
Stock Purchase Plan share issuance $ 42,000    
Series B Preferred Stock [Member]      
Financing Activities:      
Preferred stock dividends and redemption premium paid     (473,000)
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)