XML 29 R8.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities:      
Net income $ 17,217 $ 12,745 $ 9,528
Adjustments to reconcile net income to net cash from operating activities      
Security amortization, net 1,383 1,410 1,491
Depreciation 1,257 1,193 1,176
Amortization of intangible assets 699 711 769
Accretion of net deferred loan fees (172) (155) (123)
Net (gain) loss on sale of securities (19) 18 (113)
Provision (credit) for loan losses (1,300) 1,200 1,500
Loans originated for sale (67,295) (48,745) (31,206)
Proceeds from sale of loans 69,475 49,637 29,893
Net gain on sale of loans (1,750) (1,180) (659)
Net loss on sale of manufactured home loans   74  
Net gain on sale of other real estate owned (152) (199) (44)
Gain on sale of fixed assets (1)   (60)
Increase in cash surrender value of bank owned life insurance (563) (467) (492)
Share-based compensation 323 106  
Change in Accrued interest payable 61 (11) (30)
Accrued interest receivable 48 144 29
Deferred taxes 170 (410) 11
Other, net (1,672) (998) 3,216
Net cash from operating activities 17,709 15,073 14,886
Cash flows used for investing activities:      
Maturities and calls of securities, available-for-sale 34,089 29,733 45,743
Sale of securities, available for sale 4,349   18,088
Purchases of securities, available-for-sale (41,759) (29,772) (58,367)
Redemption of other securities   138 3,009
Purchases of other securities (603) (288) (171)
Net cash from acquisition   926  
Purchases of bank owned life insurance (3,885)    
Net loan originations (52,022) (10,225) (53,562)
Loans purchased, installment (1,643) (4,774) (4,382)
Proceeds from sale of manufactured homes   3,492  
Proceeds from sale of OREO properties 333 865 349
Premises and equipment purchases (2,437) (1,999) (485)
Proceeds from sale of premises and equipment 3   1,282
Net cash used for investing activities (63,575) (11,904) (48,496)
Cash flows from financing activities:      
Increase (decrease) in deposits 69,070 (3,754) 26,443
Net change in short-term FHLB advances (22,700) 11,000 42,700
Repayment of long-term FHLB advances   (5,000) (30,226)
Proceeds from long-term FHLB advances     15,000
Increase in securities sold under repurchase agreements 3,885 3,427 1,560
Repayment of series A preferred stock     (22,857)
Cash paid on fractional shares on preferred stock conversion (1)    
Cash dividends paid (3,254) (3,139) (3,338)
Net cash from financing activities 47,000 2,534 29,282
Increase (decrease) in cash and due from financial institutions 1,134 5,703 (4,328)
Cash and due from financial institutions at beginning of year 35,561 29,858 34,186
Cash and due from financial institutions at end of year 36,695 35,561 29,858
Supplemental disclosures of cash flow information:      
Interest paid 3,247 3,315 4,134
Income taxes paid 5,900 3,650 1,745
Transfer of loans from portfolio to other real estate owned 102 222 $ 691
Transfer of premises to held-for-sale 202    
Conversion of preferred stock to common stock $ 3,323 859  
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