XML 16 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Cash flows from operating activities:    
Net income $ 3,172,000 $ 2,237,000
Adjustments to reconcile net income to cash provided by operating activities:    
Provision for loan losses 170,000 (1,000)
Depreciation 528,000 464,000
Amortization of premiums, net 24,000 0
Amortization of deferred loan costs (fees) 15,000 (125,000)
Amortization of core deposit intangible 300,000 300,000
Amortization of other purchased fair value adjustments (23,000) (55,000)
Amortization of mortgage servicing rights 268,000 269,000
Capitalized mortgage servicing rights (357,000) (320,000)
Securities gains, net (22,000) 0
Gain on sale of premises and equipment 0 (8,000)
Gain on sales of real estate 0 (7,000)
Gain on sales of loans (1,123,000) (1,007,000)
Proceeds from sale of loans held for sale 46,097,000 43,490,000
Disbursements on loans held for sale (39,120,000) (36,046,000)
Amortization of restricted stock awards 73,000 71,000
Amortization of unearned Employee Stock Ownership Plan shares 97,000 96,000
Earned Employee Stock Ownership Plan shares priced above original cost 98,000 72,000
Stock option compensation expense 8,000 21,000
Decrease in accrued interest receivable 14,000 18,000
Increase (decrease) in accrued interest payable 118,000 (23,000)
(Increase) decrease in other assets (73,000) 233,000
Decrease in other liabilities (1,625,000) (1,103,000)
Other, net (3,000) 46,000
Net cash provided by operating activities 8,386,000 8,372,000
Cash flows from investing activities:    
Principal collected on securities available for sale 893,000 416,000
Proceeds collected on maturities of securities available for sale 310,000 5,000,000
Purchases of securities available for sale (4,888,000) (4,999,000)
Purchase of Federal Home Loan Bank Stock (322,000) (3,255,000)
Redemption of Federal Home Loan Bank Stock 272,000 3,208,000
Proceeds from sales of real estate 0 42,000
Net increase in loans receivable (11,825,000) (45,415,000)
Proceeds from sale of premises and equipment 0 8,000
Purchases of premises and equipment (746,000) (498,000)
Net cash used by investing activities (16,306,000) (45,493,000)
Cash flows from financing activities:    
Increase in deposits 3,934,000 41,294,000
Warrants purchased (1,989,000) 0
Stock awards withheld for tax withholding 0 (54,000)
Proceeds from borrowings 6,800,000 80,600,000
Repayment of borrowings (6,800,000) (80,600,000)
Increase in customer escrows 121,000 212,000
Net cash provided by financing activities 2,066,000 41,452,000
(Decrease) increase in cash and cash equivalents (5,854,000) 4,331,000
Cash and cash equivalents, beginning of period 37,564,000 27,561,000
Cash and cash equivalents, end of period 31,710,000 31,892,000
Supplemental cash flow disclosures:    
Cash paid for interest 878,000 892,000
Cash paid for income taxes 2,852,000 1,766,000
Supplemental noncash flow disclosures:    
Loans transferred to loans held for sale 7,670,000 6,641,000
Loans held for sale transferred to loans 0 164,000
Transfer of loans to real estate 74,000 40,000
Core Deposits [Member]    
Adjustments to reconcile net income to cash provided by operating activities:    
Amortization of core deposit intangible $ 50,000 $ 50,000