XML 25 R6.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
Cash flows from operating activities:      
Net income $ 4,404,000 $ 6,350,000 $ 2,956,000
Adjustments to reconcile net income to cash provided by operating activities:      
Provision for loan losses (523,000) (645,000) (164,000)
Depreciation 949,000 850,000 706,000
Amortization of (discounts) premiums, net (3,000) 47,000 (3,000)
Amortization of deferred loan fees (240,000) (1,011,000) (964,000)
Amortization of core deposit intangible 700,000 700,000 600,000
Amortization of purchased loan fair value adjustments (85,000) (529,000) (657,000)
Amortization of mortgage servicing rights 555,000 601,000 555,000
Capitalized mortgage servicing rights (675,000) (706,000) (547,000)
Deferred income tax expense 2,105,000 3,128,000 1,722,000
Reclassification of certain income tax effects from accumulated other comprehensive income 158,000 0 0
Securities losses (gains), net 0 10,000 (6,000)
Gain on sale of premises (8,000) 0 0
(Gains) losses on sales of real estate owned (72,000) (596,000) 218,000
Gain on sales of loans (2,138,000) (2,618,000) (1,964,000)
Proceeds from sales of loans held for sale 90,127,000 99,121,000 78,278,000
Disbursements on loans held for sale (78,751,000) (79,783,000) (69,941,000)
Amortization of restricted stock awards 147,000 177,000 447,000
Amortization of unearned ESOP shares 193,000 194,000 193,000
Earned ESOP shares priced above original cost 147,000 80,000 57,000
Stock option compensation expense 41,000 79,000 0
Decrease (increase) in accrued interest receivable 282,000 (265,000) (346,000)
(Decrease) increase in accrued interest payable (91,000) (9,000) 137,000
Decrease (increase) in other assets 417,000 (323,000) (239,000)
(Decrease) increase in other liabilities (62,000) 999,000 302,000
Other, net 67,000 270,000 52,000
Net cash provided by operating activities 17,043,000 25,513,000 10,820,000
Cash flows from investing activities:      
Proceeds from sales of securities available for sale 0 20,000 10,951,000
Principal collected on securities available for sale 953,000 1,245,000 1,694,000
Proceeds collected on maturity of securities available for sale 20,100,000 136,145,000 175,070,000
Purchases of securities available for sale (20,035,000) (104,968,000) (144,069,000)
Purchase of Federal Home Loan Bank stock (3,999,000) (1,879,000) (2,152,000)
Redemption of Federal Home Loan Bank stock 3,952,000 1,800,000 2,238,000
Proceeds from sales of real estate owned 309,000 2,369,000 1,127,000
Net increase in loans receivable (43,194,000) (89,570,000) (80,447,000)
Gain on acquisition 0 0 (289,000)
Acquisition payment (net of cash acquired) 0 6,080,000 4,816,000
Proceeds from sale of premises 8,000 0 0
Purchases of premises and equipment (1,011,000) (1,607,000) (803,000)
Net cash used by investing activities (42,917,000) (50,365,000) (31,864,000)
Cash flows from financing activities:      
Increase in deposits 42,794,000 14,468,000 15,375,000
Redemption of preferred stock 0 0 (10,000,000)
Stock awards withheld for tax withholding (54,000) 0 0
Dividends paid to preferred stockholders 0 0 (225,000)
Proceeds from borrowings 99,200,000 45,000,000 65,000,000
Repayment of borrowings (106,200,000) (47,000,000) (56,000,000)
Increase in customer escrows 137,000 163,000 42,000
Net cash provided by financing activities 35,877,000 12,631,000 14,192,000
Increase (decrease) in cash and cash equivalents 10,003,000 (12,221,000) (6,852,000)
Cash and cash equivalents, beginning of year 27,561,000 39,782,000 46,634,000
Cash and cash equivalents, end of year 37,564,000 27,561,000 39,782,000
Supplemental cash flow disclosures:      
Cash paid for interest 1,887,000 1,599,000 1,358,000
Cash paid for income taxes 1,879,000 436,000 191,000
Supplemental noncash flow disclosures:      
Loans transferred to loans held for sale 9,211,000 15,002,000 8,125,000
Loans held for sale transferred to loans 164,000 0 0
Transfer of loans to real estate 253,000 591,000 110,000
Core Deposits [Member]      
Adjustments to reconcile net income to cash provided by operating activities:      
Amortization of core deposit intangible $ 99,000 $ 92,000 $ 28,000