XML 23 R7.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Cash Flows from Operating Activities    
Net income $ 2,655,000 $ 7,631,000
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 1,231,000 967,000
Amortization of core deposit intangibles 642,000 16,000
Amortization of debt issuance costs 3,000  
Origination of loans held for sale (14,163,000) (1,503,000)
Proceeds from sale of loans held for sale 14,369,000 2,645,000
Net gains on sales of loans (201,000) (20,000)
Recovery of loan losses (100,000) (3,850,000)
Provision for other real estate owned 230,000 12,000
Net losses (gains) on calls and sales of securities available for sale 55,000 (696,000)
Net gains on sale of other real estate owned (74,000) (307,000)
Deferred gains recognized on other real estate owned   73,000
Income from bank owned life insurance (373,000) (367,000)
Accretion of discounts and amortization of premiums on securities, net 721,000 655,000
Accretion of premium on time deposits (227,000)  
Stock-based compensation 99,000  
Bargain purchase gain on branch acquisition (201,000)  
Losses on disposal of premises and equipment   2,000
Deferred income tax expense 134,000 1,971,000
Changes in assets and liabilities:    
(Increase) decrease in interest receivable (400,000) 41,000
Decrease (increase) in other assets 40,000 (636,000)
Increase in accrued expenses and other liabilities 161,000 372,000
Net cash provided by operating activities 4,601,000 7,006,000
Cash Flows from Investing Activities    
Proceeds from maturities, calls, principal payments, and sales of securities available for sale 17,725,000 35,781,000
Proceeds from maturities, calls, and principal payments of securities held to maturity 2,341,000 0
Proceeds from redemption of restricted securities 638,000 438,000
Purchases of securities available for sale (40,723,000) (14,219,000)
Purchases of securities held to maturity (68,995,000)  
Purchases of restricted securities (663,000)  
Purchase of premises and equipment (1,999,000) (475,000)
Proceeds from sale of premises and equipment   22,000
Proceeds from sale of other real estate owned 717,000 1,502,000
Purchase of bank owned life insurance (12,000) (12,000)
Net increase in loans (63,346,000) (22,982,000)
Acquisition of branches, net cash paid 179,501,000  
Net cash provided by investing activities 25,184,000 55,000
Cash Flows from Financing Activities    
Net increase in demand deposits and savings accounts 17,514,000 15,649,000
Net decrease in time deposits (21,311,000) (22,022,000)
(Decrease) increase in federal funds purchased (52,000) 52,000
Proceeds from other borrowings 15,000,000  
Principal payments on other borrowings (15,026,000) (6,026,000)
Proceeds from subordinated debt, net of issuance costs 4,910,000  
Cash dividends paid on common stock, net of reinvestment (454,000) (342,000)
Cash dividends paid on preferred stock (1,281,000) (1,035,000)
Repurchase of common stock (1,000)  
Redemption of preferred stock (14,595,000)  
Net cash used in financing activities (15,296,000) (13,724,000)
Increase (decrease) in cash and cash equivalents 14,489,000 (6,663,000)
Cash and Cash Equivalents    
Cash and cash equivalents, beginning of year 24,845,000 31,508,000
Cash and cash equivalents, end of year 39,334,000 24,845,000
Cash payments for:    
Interest 1,685,000 1,820,000
Income taxes 929,000 601,000
Supplemental Disclosures of Noncash Transactions    
Unrealized gains (losses) on securities available for sale (90,000) 1,510,000
Change in pension liability (38,000) 1,888,000
Transfer from loans to loans held for sale   1,450,000
Transfer from loans to other real estate owned 1,664,000 139,000
Issuance of common stock, dividend reinvestment plan 37,000 $ 26,000
Transactions Related to Acquisition    
Assets acquired 193,638,000  
Liabilities assumed 186,819,000  
Net assets acquired $ 6,819,000