XML 31 R9.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows - USD ($)
 6 Months Ended 12 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Operating Activities:          
Net income $ 4,339,000 $ 3,827,000 $ 7,804,000 $ 6,528,000 $ 5,701,000
Adjustments to reconcile net income to net cash provided by operating activities:          
Provision for Loan and Lease Losses 225,000 735,000 1,870,000 1,065,000 1,617,000
Depreciation 715,000 820,000 1,658,000 1,485,000 1,235,000
Amortization of intangibles 53,000 71,000 126,000 100,000 62,000
Net (accretion) amortization of security discounts/premiums (742,000) 11,330,000 11,709,000 4,251,000 1,250,000
Gain on sales of investment securities (20,000) (213,000) (1,046,000) (325,000) (168,000)
Earnings on cash surrender value of life insurance (131,000) (135,000) (264,000) (269,000) (201,000)
Mortgage loans originated for sale (23,234,000) (7,731,000) (42,888,000) (26,083,000) (16,775,000)
Proceeds from sales of mortgage loans originated for sale 23,240,000 8,163,000 43,810,000 26,539,000 17,088,000
Gain on sale of mortgage loans (416,000) (432,000) (922,000) (456,000) (313,000)
SBA loans originated for sale (5,605,000) (3,318,000) (5,872,000) (3,484,000) (1,168,000)
Proceeds from sales of SBA loans originated for sale 6,046,000 3,583,000 6,342,000 3,736,000 1,287,000
Gain on sale of SBA loans (441,000) (265,000) (470,000) (252,000) (119,000)
Loss on disposal of property, plant, and equipment 26,000   142,000   18,000
Loss on sale or write-down of foreclosed assets 88,000 132,000 217,000 111,000 204,000
Restricted stock compensation expense 37,000 17,000 53,000 27,000  
Deferred income tax (benefit) expense (65,000) 16,000 (336,000) 997,000 (112,000)
Increase in accrued interest receivable (63,000) (130,000) (115,000) (367,000) (354,000)
(Increase) decrease in other assets (193,000) 161,000 (99,000) 333,000 (547,000)
Increase in accrued interest payable 273,000 308,000 125,000 9,000 (44,000)
Increase in other liabilities 381,000 1,847,000 427,000 (771,000) 9,000
Net cash provided by operating activities 4,513,000 18,786,000 22,271,000 13,174,000 8,670,000
Investing Activities:          
Net decrease in interest-bearing time deposits with other financial institutions   3,330,000 4,317,000 1,455,000 1,741,000
Proceeds from the sale of available-for-sale securities 37,667,000 38,501,000 111,390,000 37,142,000 13,729,000
Proceeds from the maturity or call of available-for-sale securities 3,579,000 6,264,000 16,110,000 11,940,000 13,585,000
Purchases of available-for-sale securities (13,827,000) (84,352,000) (142,861,000) (35,858,000) (43,633,000)
Purchases of held-to-maturity securities (72,684,000)        
Net cash received from acquisition       8,095,000  
(Purchases) redemptions of restricted investment in bank stock (1,542,000) 1,623,000 1,823,000 (576,000) (212,000)
Net increase in loans and leases (48,078,000) (30,054,000) (77,795,000) (60,043,000) (27,170,000)
Proceeds from the sale of bank premises and equipment held for sale 2,201,000        
Purchases of bank premises and equipment (1,164,000) (319,000) (775,000) (1,461,000) (1,009,000)
Proceeds from the sale of foreclosed assets 136,000 614,000 992,000 403,000 1,077,000
Net Cash Used In Investing Activities (93,712,000) (64,393,000) (86,799,000) (38,903,000) (41,892,000)
Financing Activities:          
Net increase in deposits 52,095,000 116,397,000 158,330,000 15,883,000 29,792,000
Net increase (decrease) in short-term borrowings 21,468,000 (31,596,000) (31,596,000) 31,018,000 (23,255,000)
Common stock dividend paid (1,101,000) (1,437,000) (2,875,000) (1,785,000) (1,575,000)
Employee Stock Purchase Plan 52,000 35,000 82,000 66,000 53,000
Long-term debt repayment (109,000) (10,116,000) (26,724,000) (16,226,000) (184,000)
Net Cash Provided By Financing Activities 72,405,000 73,283,000 97,217,000 29,131,000 34,481,000
Proceeds from long-term debt borrowings         30,000,000
Deferred financing fees paid for subordinated debt issuance       (85,000)  
Subordinated debt issuance       7,500,000  
Net (decrease) increase in cash and cash equivalents (16,794,000) 27,676,000 32,689,000 3,402,000 1,259,000
Cash and cash equivalents, beginning of period 45,973,000 13,284,000 13,284,000 9,882,000 8,623,000
Cash and cash equivalents, end of period 29,179,000 40,960,000 45,973,000 13,284,000 9,882,000
Supplemental Disclosures of Cash Flow Information:          
Interest paid 2,580,000 2,300,000 5,242,000 4,566,000 4,471,000
Income taxes paid $ 2,190,000 565,000 1,700,000 1,130,000 1,520,000
Supplemental Noncash Disclosures:          
Loan transfers to foreclosed assets held for sale   $ 101,000 248,000 1,135,000 881,000
Asset transfers to bank premises and equipment held for sale     $ 1,894,000    
Phoenix Bancorp Inc. [Member]          
Supplemental Noncash Disclosures:          
Common stock issued to Phoenix shareholders       11,292,000  
Assets Acquired:          
Securities       11,331,000  
Loans       110,363,000  
Restricted stock       509,000  
Property and equipment       1,792,000  
Deferred income taxes       503,000  
Accrued interest receivable       388,000  
Core deposit and other intangible assets       578,000  
Bank-owned life insurance       3,673,000  
Other assets       624,000  
Assets acquired       129,761,000  
Liabilities Assumed:          
Deposits       123,238,000  
Accrued interest payable       32,000  
Long-term debt       3,570,000  
Other liabilities       876,000  
Liabilities assumed       127,716,000  
Equity Acquired:          
Preferred stock       1,750,000  
Series B Preferred Stock [Member]          
Financing Activities:          
Preferred stock dividends and redemption premium paid       (473,000) $ (350,000)
Preferred stock redemption       (5,000,000)  
Series C Preferred Stock [Member]          
Financing Activities:          
Preferred stock dividends paid       (17,000)  
Preferred stock redemption       $ (1,750,000)