XML 109 R95.htm IDEA: XBRL DOCUMENT v3.7.0.1
PARENT COMPANY FINANCIAL STATEMENTS - CASH FLOWS (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities                      
Net income $ 2,285 $ 2,365 $ 2,082 $ 1,837 $ 1,654 $ 1,541 $ 2,122 $ 1,515 $ 8,569 $ 6,832 $ 7,071
Adjustments to reconcile net income to net cash from operating activities:                      
Change in other assets                 1,624 (1,163) 1,506
Change in other liabilities                 (151) (1,186) (4,637)
Net cash from operating activities                 12,563 8,057 3,849
Cash Flows From Investing Activities                      
Net cash from investing activities                 (43,835) 4,946 (79,707)
Cash Flows From Financing Activities:                      
Payments on note payable                 (704) (206)  
Dividends paid                 (3,229) (2,972) (2,721)
Purchase of common stock                 (668) (31) (111)
Net cash from financing activities                 46,474 (2,124) 70,166
Net change in cash and cash equivalents                 15,202 10,879 (5,692)
Cash and cash equivalents at beginning of year       28,048       17,169 28,048 17,169 22,861
Cash and cash equivalents at end of year 43,250       28,048       43,250 28,048 17,169
Parent Company                      
Cash flows from operating activities                      
Net income                 8,569 6,832 7,071
Adjustments to reconcile net income to net cash from operating activities:                      
Equity in undistributed income of subsidiary                 (3,325) (3,354) (3,377)
Change in other assets                 82 12 (109)
Change in other liabilities                 43 (49) 50
Net cash from operating activities                 5,369 3,441 3,635
Cash Flows From Investing Activities                      
Acquisition of Madison Financial Corporation                   (229)  
Investment in captive insurance subsidiary                     (250)
Net cash from investing activities                   (229) (250)
Cash Flows From Financing Activities:                      
Proceeds from issuance of long-term debt                   5,000  
Payments on note payable                 (704) (206)  
Dividends paid                 (3,229) (2,972) (2,721)
Payment to repurchase preferred stock                   (6,066)  
Proceeds from issuance of common stock                 49 2  
Purchase of common stock                 (668) (31) (111)
Net cash from financing activities                 (4,552) (4,273) (2,832)
Net change in cash and cash equivalents                 817 (1,061) 553
Cash and cash equivalents at beginning of year       $ 500       $ 1,561 500 1,561 1,008
Cash and cash equivalents at end of year $ 1,317       $ 500       $ 1,317 $ 500 $ 1,561