Cash and due from banks decreased by $684,000, or 28.9%, to $1,686,000 at December 31, 2017 due to normal business fluctuations.
Investment securities available for sale, which excludes our investment in FHLB restricted stock, increased $6,745,000, or 9.6%, to $72,810,000 at December 31, 2017, from $66,065,000 at December 31, 2016. The increase reflected the reinvestment of proceeds from sales and calls reinvested back into the portfolio and new purchases for increased investment opportunities. Investment in FHLB restricted stock increased $452,000, or 11.3%, from $3,983,000 at December 31, 2016 to $4,435,000 at December 31, 2017. We are required to hold FHLB stock to participate in FHLB credit products and the FHLB’s mortgage partnership finance program (“MPF Loan Program”). The amount held is governed by the extent of our participation in those programs.
Net loans increased $29,242,000 from $209,687,000 at December 31, 2016 to $238,929,000 at December 31, 2017, or 13.9%. The net change in the loan portfolio occurred in several areas: residential real estate loans increased $16,711,000, commercial real estate loans increased $11,280,000, and construction loans decreased $1,749,000 for the year ended December 31, 2017.
Total liabilities at December 31, 2017 were $302,396,000, an increase of $37,493,000, or 14.2%, from $264,903,000 at December 31, 2016. The increase is principally reflected in three areas: an increase in deposits of $16,929,000, or 8.8%, an increase in borrowed funds of $13,629,000, or 20.4%, and an increase in subordinated debt of $6,882,000, or 129.1%, from December 31, 2016 to December 31, 2017. The increase in subordinated debt occurred when the holding company was formed during 2017 and issued $7,000,000 in 10-year debt at 6.5%.
Total deposits increased from $191,965,000 at December 31, 2016 to $208,893,000 at December 31, 2017. The increase of $16,929,000, or 8.8%, in total deposits was the result of an increase in non-interest bearing demand deposits, a decrease in savings deposits, a decrease in interest bearing demand deposits, an increase in money market accounts and an increase in certificates of deposit. Non-interest bearing demand deposits increased $2,754,000, or 12.4%, from $22,300,000 at December 31, 2016 to $25,054,000 at December 31, 2017. Savings deposits decreased $1,592,000, or 12.4%, from $12,815,000 at December 31, 2016 to $11,223,000 at December 31, 2017. Interest bearing demand deposit accounts decreased $988,000, or 10.7%, during 2017. Money market accounts increased $2,754,000, or 9.4%, from $29,421,000 at December 31, 2016 to $32,175,000 at December 31, 2017. Certificates of deposit increased $14,000,000, or 11.8%, from $118,201,000 at December 31, 2016 to $132,201,000 at December 31, 2017. The increase in certificates of deposit included an increase in certificates of deposit over $250,000 of $1,995,000, or 14.6%.
Stockholders’ equity was $23,507,000, or 7.2%, of total assets, at December 31, 2017, compared to $24,352,000, or 8.4%, of total assets, at December 31, 2016. Stockholders’ equity declined $845,000, or 3.5%, during 2017 and included both additions to equity and reductions from equity. The additions were: net income of $1,682,000, an increase in other comprehensive income of $252,000, stock based compensation of $57,000, the exercise of 12,954 stock options for $77,000, and the exercise of 37,000 Class B warrants for $370,000. The reductions were: the acquisition of treasury stock for $228,000, dividends paid on preferred stock of $85,000 and the redemption of preferred stock (“SBLF”) of $2,970,000.
Comparison of Operating Results for the Years Ended December 31, 2017 and December 31, 2016
Net Income. Net income increased $177,000, or 11.8%, to $1,682,000 for the year ended December 31, 2017, from $1,505,000 for the year ended December 31, 2016. The increase is primarily reflected by the increase in the net interest income after provision for loan losses of $411,000, or 5.1%, to $8,496,000 for the year ended December 31, 2017, from $8,085,000 for the year ended December 31, 2016.
Net Interest Income. The $411,000 increase in net interest income from 2016 to 2017 reflected an increase of $1,381,000 in interest and dividend income to $12,542,000 in the year ended December 31, 2017, from $11,161,000 in the year ended December 31, 2016, net of an increase of $626,000 in interest expense to $3,756,000 for the year ended December 31, 2017 from $3,130,000 for the year ended December 31, 2016. The increase in interest and dividend income was mainly the result of a $29,242,000 increase in the balance of loans in the loan portfolio. Interest expense increased primarily as a result of the $16,929,000 increase in total deposits.