XML 23 R9.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Operating Activities:      
Net Income $ 6,528,000 $ 5,701,000 $ 4,939,000
Adjustments to reconcile net income to net cash provided by operating activities:      
Provision for loan and lease losses 1,065,000 1,617,000 1,685,000
Depreciation 1,485,000 1,235,000 1,250,000
Amortization of intangibles 100,000 62,000 39,000
Net amortization of security premiums 4,251,000 1,250,000 2,557,000
Gain on sales of investment securities (325,000) (168,000) (220,000)
Earnings on cash surrender value of life insurance (269,000) (201,000) (231,000)
SBA loans originated for sale (3,484,000) (1,168,000)  
Proceeds from sales of SBA loans originated for sale 3,736,000 1,287,000  
Gain on sale of SBA loans (252,000) (119,000)  
Loss (gain) on disposal of property, plant, and equipment   18,000 (8,000)
Loss (gain) on sale / write-down of foreclosed assets 111,000 204,000 (302,000)
Restricted stock compensation expense 27,000    
Deferred income tax expense (benefit) 997,000 (112,000) 192,000
(Increase) decrease in accrued interest receivable (367,000) (354,000) 189,000
Decrease (increase) in other assets 333,000 (547,000) 500,000
Increase (decrease) in accrued interest payable 9,000 (44,000) (227,000)
(Decrease) increase in other liabilities (771,000) 9,000 319,000
Net Cash Provided By Operating Activities 13,174,000 8,670,000 10,682,000
Investing Activities:      
Net decrease in interest-bearing time deposits with other financial institutions 1,455,000 1,741,000 16,050,000
Proceeds from the maturity of investment securities 11,940,000 13,585,000 37,101,000
Proceeds from the sale of investment securities 37,142,000 13,729,000 15,118,000
Purchases of investment securities (35,858,000) (43,633,000) (27,881,000)
Net cash received from acquisition 8,095,000    
Purchases of restricted investment in bank stock (576,000) (212,000) (466,000)
Net increase in loans and leases (60,043,000) (27,170,000) (65,896,000)
Purchases of bank premises and equipment (1,461,000) (1,009,000) (588,000)
Proceeds from sale of foreclosed assets 403,000 1,077,000 2,957,000
Net Cash Used In Investing Activities (38,903,000) (41,892,000) (23,605,000)
Financing Activities:      
Net increase (decrease) in time deposits 15,883,000 29,792,000 (17,331,000)
Net increase (decrease) in short-term borrowings 31,018,000 (23,255,000) 23,833,000
Common stock dividend paid (1,785,000) (1,575,000) (872,000)
Employee Stock Purchase Plan 66,000 53,000 55,000
Warrant repurchase     (58,000)
Long-term debt repayment (16,226,000) (184,000) (14,365,000)
Proceeds from long-term debt borrowings   30,000,000 15,000,000
Deferred financing fees paid for subordinated debt issuance (85,000)    
Subordinated debt issuance 7,500,000    
Net Cash Provided By Financing Activities 29,131,000 34,481,000 6,073,000
Net increase (decrease) in cash and cash equivalents 3,402,000 1,259,000 (6,850,000)
Cash and cash equivalents, beginning of year 9,882,000 8,623,000 15,473,000
Cash and cash equivalents, end of year 13,284,000 9,882,000 8,623,000
Supplemental Disclosures of Cash Flow Information:      
Interest paid 4,566,000 4,471,000 5,284,000
Income taxes paid 1,130,000 1,520,000 775,000
Supplemental Noncash Disclosures:      
Loan transfers to foreclosed assets held for sale 1,135,000 881,000 2,777,000
Common stock issued to Phoenix shareholders 11,292,000    
Series B Preferred Stock [Member]      
Financing Activities:      
Preferred stock redemption (5,000,000)    
Preferred stock issuance     120,000
Preferred stock dividend paid (473,000) $ (350,000) $ (309,000)
Series C Preferred Stock [Member]      
Financing Activities:      
Preferred stock redemption (1,750,000)    
Preferred stock dividend paid $ (17,000)