XML 16 R6.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Core Deposits [Member]    
Adjustments to reconcile net income to cash provided by operating activities:    
Amortization of core deposit intangible $ 68,000 $ 9,000
Net income 4,666,000 1,866,000
Provision for loan losses (271,000) (239,000)
Depreciation 619,000 516,000
Amortization of discounts, net (9,000) (10,000)
Amortization of deferred loan fees (906,000) (194,000)
Amortization of core deposit intangible 500,000 400,000
Amortization of other purchased fair value adjustments (430,000) (112,000)
Amortization of mortgage servicing rights and servicing costs 437,000 427,000
Capitalized mortgage servicing rights (475,000) (366,000)
Losses on sales of investments 9,000 0
(Gain) loss on sales of real estate (435,000) 121,000
Gain on sales of loans (1,848,000) (1,428,000)
Proceeds from sale of loans held for sale 68,442,000 55,995,000
Disbursements on loans held for sale (56,644,000) (50,952,000)
Amortization of restricted stock awards 134,000 387,000
Amortization of unearned ESOP shares 146,000 145,000
Earned employee stock ownership shares priced above original cost 53,000 43,000
Stock option compensation expense 59,000 0
Decrease (increase) in accrued interest receivable 127,000 (254,000)
(Decrease) increase in accrued interest payable (7,000) 148,000
Decrease in other assets 395,000 195,000
Increase in other liabilities 3,312,000 3,252,000
Other, net 15,000 33,000
Net cash provided by operating activities 17,457,000 9,582,000
Cash flows from investing activities:    
Principal collected on securities available for sale 986,000 1,257,000
Proceeds collected on maturities of securities available for sale 136,020,000 118,570,000
Purchases of securities available for sale (104,968,000) (109,070,000)
Purchase of Federal Home Loan Bank Stock (1,079,000) (119,000)
Redemption of Federal Home Loan Bank Stock 1,000,000 205,000
Proceeds from sales of real estate 2,250,000 772,000
Net increase in loans receivable (76,593,000) (49,252,000)
Gain on acquisition 0 (289,000)
Acquisition payment (net of cash acquired) 6,080,000 4,816,000
Purchases of premises and equipment (1,269,000) (570,000)
Net cash used by investing activities (37,573,000) (33,680,000)
Cash flows from financing activities:    
Increase (decrease) in deposits 13,898,000 (12,438,000)
Redemption of preferred stock 0 (10,000,000)
Dividends to preferred stockholders 0 (225,000)
Proceeds from borrowings 25,000,000 41,000,000
Repayment of borrowings (25,000,000) (31,000,000)
Increase in customer escrows 1,030,000 486,000
Net cash provided (used) by financing activities 14,928,000 (12,177,000)
Decrease in cash and cash equivalents (5,188,000) (36,275,000)
Cash and cash equivalents, beginning of period 39,782,000 46,634,000
Cash and cash equivalents, end of period 34,594,000 10,359,000
Supplemental cash flow disclosures:    
Cash paid for interest 1,176,000 954,000
Cash paid for income taxes 436,000 191,000
Supplemental noncash flow disclosures:    
Loans transferred to loans held for sale 12,085,000 6,701,000
Transfer of loans to real estate $ 591,000 $ 110,000