XML 46 R7.htm IDEA: XBRL DOCUMENT v3.20.1
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Operating Activities    
Net income $ 2,047 $ 2,434
(Accretion), amortization and depreciation    
Securities 105 12
Bank premises and equipment 355 410
Core deposit intangible 87 104
Modification fees on Federal Home Loan Bank of Boston advances 45 58
Subordinated debt issuance costs 6 6
Mortgage servicing rights 16 11
Fair value adjustment on loans (64)
Fair value adjustment on deposits (1) (2)
(Gains) and losses, including write-downs    
Gain on CRA mutual fund (14) (11)
(Gain) loss on securities available-for-sale, net (9)
Gain on sales of loans, excluding capitalized servicing rights (45) (5)
Write-downs of other real estate owned 52
Provision for loan losses 1,706 294
Proceeds from loans sold 3,157 368
Loans originated for sale (3,360) (363)
Decrease in deferred loan origination fees and costs, net 33 88
Mortgage servicing rights originated (33) (4)
Increase in interest receivable (22) (263)
Deferred tax (benefit) expense (205) 271
Decrease (increase) in prepaid expenses 18 (143)
Increase in cash surrender value of life insurance policies (134) (79)
Decrease in income tax receivable 137
(Increase) decrease in other assets (78) 649
Decrease in accrued expenses (2,969) (1,628)
Increase in income tax payable 408
Increase in interest payable 219 341
(Increase) decrease in other liabilities 613 (142)
Stock based compensation - restricted stock awards 159 100
Net cash provided by operating activities 2,112 2,640
Investing Activities    
Redemption of Federal Home Loan Bank of Boston stock 509 1,124
Purchases of securities available-for-sale (2,729) (9,391)
Proceeds from sales of securities 965
Reinvestment of CRA Mutual Fund (4) (5)
Proceeds from calls of securities available-for-sale 655
Proceeds from maturities/principal payments of securities available-for-sale 3,767 3,107
Loan originations and principle collections, net (23,497) (2,235)
Recoveries of loans previously charged off 29 7
Proceeds from sales of OREO 314 1,017
Purchase of life insurance (BOLI) (750)
Capital expenditures (505) (47)
Net cash utilized by investing activities (21,461) (6,208)
Financing Activities    
(Decrease) increase in deposit transaction accounts, net (1,068) 4,551
Increase in time deposits, net 47,182 10,681
Decrease in securities sold under agreements to repurchase, net (3,601) (1,153)
Federal Home Loan Bank of Boston advances, net change in advances with maturity dates less than three months (20,000) (9,500)
Advances (principal payments) on Federal Home Loan Bank of Boston long term advances 10,000 (10,000)
Principal payments on note payable (9) (8)
Principal payments on finance lease obligations (11) (35)
Stock options exercised 53
Common stock dividends paid (820) (784)
Net cash provided by (utilized by) financing activities 31,726 (6,248)
Net increase (decrease) in cash and cash equivalents 12,377 (9,816)
Cash and cash equivalents, beginning of period 26,885 58,445
Cash and cash equivalents, end of period 39,262 48,629
Cash paid during period    
Interest 1,662 2,014
Income taxes 140 81
Non-cash investing and financing activities    
Adoption of new accounting principle - Other assets 1,552
Adoption of new accounting principle - Other liabilities $ (1,552)