XML 19 R8.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Operating activities:          
Net income $ 1,385,000 $ 1,206,000 $ 4,281,000 $ 3,959,000  
Adjustments to reconcile net income to net cash provided by operating activities:          
Provision for loan losses 32,000 149,000 231,000 389,000 $ 439,000
Depreciation     604,000 487,000  
Net amortization of securities premiums     412,000 490,000  
Net amortization of loan origination fees     43,000 48,000  
Deferred net loan origination costs     (348,000) (297,000)  
Amortization of core deposit intangible asset 23,000 17,000 54,000 52,000  
Amortization of investment in low income housing partnership 200,000 173,000 600,000 412,000  
Net (amortization) accretion of purchase fair value adjustments     (58,000) 4,000  
Net realized loss (gain) on sales and calls of available for sale securities     15,000 (510,000)  
Change in value of equity securities 4,000   (42,000)   (197,000)
Net gain on sales and valuation of other real estate owned     (62,000) (26,000)  
Earnings on bank owned life insurance and annuities (99,000) (93,000) (266,000) (269,000)  
Deferred income tax benefit     (113,000) (34,000)  
Equity loss (gain) in unconsolidated subsidiary, net of dividends of $75 and $49, respectively     194,000 (105,000)  
Equity gain from acquisition of unconsolidated subsidiary   (415,000)    
Stock-based compensation expense     60,000 54,000  
Mortgage loans originated for sale       (3,527,000)  
Proceeds from mortgage loans sold to others     71,000 3,563,000  
Mortgage banking income     (53,000) (170,000)  
Increase in accrued interest receivable and other assets     (958,000) (1,360,000)  
(Decrease) increase in accrued interest payable and other liabilities     (928,000) 146,000  
Net cash provided by operating activities     3,322,000 3,306,000  
Investing activities:          
Purchases of: Securities available for sale     (4,119,000) (42,510,000)  
Purchases of: Premises and equipment     (252,000) (324,000)  
Purchases of: Bank owned life insurance and annuities     (35,000) (36,000)  
Proceeds from: Sales of securities available for sale 10,166,000 4,285,000 21,800,000  
Proceeds from: Maturities of and principal repayments on securities available for sale     10,137,000 12,407,000  
Proceeds from: Redemption (purchase) of FHLB stock     1,058,000 (6,000)  
Proceeds from: Sale of other real estate owned     296,000 617,000  
Proceeds from: Sale of other assets     22,000 25,000  
Net cash received from acquisition     7,561,000    
Investment in low income housing partnerships     (100,000) (1,919,000)  
Net decrease in interest bearing time deposits with banks     490,000    
Net increase in loans     (2,691,000) (4,809,000)  
Net cash provided by (used in) investing activities     16,652,000 (14,755,000)  
Financing activities:          
Net increase in deposits     16,071,000 17,756,000  
Net (decrease) increase in short-term borrowings and securities sold under agreements to repurchase     (17,417,000) 511,000  
Repayment of long-term debt     (10,000,000)    
Cash dividends     (3,290,000) (3,145,000)  
Purchase of treasury stock     (40,000) (86,000)  
Treasury stock issued for employee stock plans     91,000    
Common stock issued for employee stock plans     42,000 206,000  
Net cash (used in) provided by financing activities     (14,543,000) 15,242,000  
Net increase in cash and cash equivalents     5,431,000 3,793,000  
Cash and cash equivalents at beginning of year     9,897,000 9,559,000 9,559,000
Cash and cash equivalents at end of period $ 15,328,000 $ 13,352,000 15,328,000 13,352,000 $ 9,897,000
Supplemental information:          
Interest paid     2,619,000 2,051,000  
Income taxes paid     14,000 385,000  
Supplemental schedule of noncash investing and financing activities:          
Transfer of loans to other real estate owned     67,000 529,000  
Transfer of loans to repossessed vehicles     12,000 $ 5,000  
Assets acquired:          
Investment in time deposits with banks     3,675,000    
Loans     31,331,000    
Premises and equipment     125,000    
Accrued interest receivable     123,000    
Core deposit and other intangible assets     289,000    
Bank owned life insurance     632,000    
FHLB stock     124,000    
Other assets     267,000    
Assets acquired, total     36,566,000    
Liabilities assumed:          
Deposits     36,052,000    
Accrued interest payable and other liabilities     266,000    
Liabilities assumed, total     $ 36,318,000