XML 28 R8.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:      
Net income $ 12,745 $ 9,528 $ 6,179
Adjustments to reconcile net income to net cash from operating activities      
Security amortization, net 1,410 1,491 1,633
Depreciation 1,193 1,176 1,334
Amortization of intangible assets 711 769 846
Accretion of net deferred loan fees (155) (123) (112)
Net (gain) loss on sale of securities 18 (113) (204)
Provision for loan losses 1,200 1,500 1,100
Loans originated for sale (48,745) (31,206) (49,978)
Proceeds from sale of loans 49,637 29,893 52,166
Net gain on sale of loans (1,180) (659) (753)
Net loss on sale of manufactured home loans 74    
Net gain on sale of other real estate owned (199) (44) (120)
Gain on sale of fixed assets   (60) (107)
Increase in cash surrender value of bank owned life insurance (467) (492) (555)
Decrease in prepaid FDIC Premium     1,775
Share-based compensation 106    
Change in Accrued interest payable (11) (30) (29)
Accrued interest receivable 144 29 (172)
Deferred taxes (410) 11 1,362
Other, net (998) 3,216 (1,554)
Net cash from operating activities 15,073 14,886 12,811
Cash flows used for investing activities:      
Maturities and calls of securities, available-for-sale 29,733 45,743 50,184
Sale of securities, available for sale   18,088 8,686
Purchases of securities, available-for-sale (29,772) (58,367) (64,295)
Redemption of Federal Reserve stock 138   143
Purchases of Federal Reserve stock (288) (171)  
Redemption of FHLB stock   3,009  
Net cash from acquisition 926    
Net loan originations (10,225) (53,562) (48,272)
Loans purchased, installment (4,774) (4,382) (1,898)
Proceeds from sale of manufactured homes 3,492    
Proceeds from sale of OREO properties 865 349 699
Premises and equipment purchases (1,999) (485) (1,155)
Proceeds from sale of premises and equipment   1,282 118
Net cash used for investing activities (11,904) (48,496) (55,790)
Cash flows from financing activities:      
Increase (decrease) in deposits (3,754) 26,443 16,086
Net change in short-term FHLB advances 11,000 42,700  
Repayment of long-term FHLB advances (5,000) (30,226) (2,535)
Proceeds from long-term FHLB advances   15,000  
Increase in securities sold under repurchase agreements 3,427 1,560 (3,166)
Repayment of series A preferred stock   (22,857)  
Cash dividends paid (3,139) (3,338) (2,315)
Net proceeds from issuance of preferred stock     23,132
Net cash (used for) from financing activities 2,534 29,282 31,202
Increase (decrease) in cash and due from financial institutions 5,703 (4,328) (11,777)
Cash and due from financial institutions at beginning of year 29,858 34,186 45,963
Cash and due from financial institutions at end of year 35,561 29,858 34,186
Supplemental disclosures of cash flow information:      
Interest paid 3,315 4,134 4,936
Income taxes paid 3,650 1,745 1,010
Transfer of loans from portfolio to other real estate owned 222 $ 691 280
Transfer of loans from portfolio to held for sale     $ 4,756
Conversion of preferred stock to common stock 859    
Noncash assets acquired:      
Loans receivable 76,444    
Other securities 716    
Accrued interest receivable 194    
Premises and equipment, net 1,738    
Core deposit intangible 1,009    
Other assets 472    
Total non cash assets acquired 80,573    
Liabilities assumed:      
Deposits 86,869    
Other liabilities 5    
Total liabilities assumed 86,874    
Net noncash liabilities acquired $ 6,301