XML 30 R8.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Cash flows from operating activities:      
Net income $ 15,872 $ 17,217 $ 12,745
Adjustments to reconcile net income to net cash from operating activities      
Security amortization, net 1,263 1,383 1,410
Depreciation 1,249 1,257 1,193
Amortization of intangible assets 586 699 711
Amortization (Accretion) of net deferred loan fees 317 (172) (155)
Net (gain) loss on sale of securities (12) (19) 18
Provision (credit) for loan losses   (1,300) 1,200
Loans originated for sale (76,493) (67,295) (48,745)
Proceeds from sale of loans 78,309 69,475 49,637
Net gain on sale of loans (1,745) (1,750) (1,180)
Net loss on sale of manufactured home loans     74
Net (gain) loss on sale of other real estate owned 28 (152) (199)
Gain on sale of fixed assets (67) (1)  
Increase in cash surrender value of bank owned life insurance (573) (563) (467)
Share-based compensation 426 323 106
Change in Accrued interest payable 229 61 (11)
Accrued interest receivable (634) 48 144
Deferred taxes 946 170 (410)
Other, net 1,118 (1,672) (998)
Net cash from operating activities 20,819 17,709 15,073
Cash flows used for investing activities:      
Maturities and calls of securities, available-for-sale 34,379 34,089 29,733
Sale of securities, available for sale 953 4,349  
Purchases of securities, available-for-sale (70,794) (41,759) (29,772)
Redemption of other securities     138
Purchases of other securities (192) (603) (288)
Net cash from acquisition     926
Purchases of bank owned life insurance   (3,885)  
Net loan originations (109,737) (52,022) (10,225)
Loans purchased, installment   (1,643) (4,774)
Proceeds from sale of manufactured homes     3,492
Proceeds from sale of OREO properties 87 333 865
Premises and equipment purchases (1,015) (2,437) (1,999)
Proceeds from sale of premises and equipment 139 3  
Net cash used for investing activities (146,180) (63,575) (11,904)
Cash flows from financing activities:      
Increase (decrease) in deposits 83,820 69,070 (3,754)
Net change in short-term FHLB advances 25,900 (22,700) 11,000
Repayment of long-term FHLB advances (2,500)   (5,000)
Net proceeds from issuance of common shares 32,821    
Net change in securities sold under repurchase agreements (7,170) 3,885 3,427
Cash payment for repurchase of common shares (4)    
Cash paid on fractional shares on conversion of preferred shares   (1)  
Cash dividends paid (3,682) (3,254) (3,139)
Net cash from financing activities 129,185 47,000 2,534
Increase in cash and due from financial institutions 3,824 1,134 5,703
Cash and due from financial institutions at beginning of year 36,695 35,561 29,858
Cash and due from financial institutions at end of year 40,519 36,695 35,561
Supplemental disclosures of cash flow information:      
Interest paid 3,863 3,247 3,320
Income taxes paid 5,950 5,900 3,650
Transfer of loans from portfolio to other real estate owned 94 102 222
Transfer of premises to held-for-sale 3 202  
Conversion of preferred shares to common shares 1,592 $ 3,322 859
Securities purchased not settled $ 1,291    
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