XML 49 R9.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Operating Activities    
Net income $ 4,012 $ 1,772
Adjustments to reconcile net income to net cash provided by operating activities    
Provision for loan losses 1,382 2,771
Bargain purchase gain on Dupont State Bank acquistion (988)  
Depreciation and amortization 677 599
Deferred income tax 411 (226)
Investment securities gains (997) (312)
Loans originated for sale in the secondary market (32,833) (22,969)
Proceeds from sale of loans in the secondary market 33,371 24,463
Gain on sale of loans (1,153) (730)
Amortization of net loan origination cost 141 142
Loss on real estate held for sale 577 750
Employee Stock Ownership Plan Compensation 34 26
Net change in    
Interest receivable 68 (43)
Interest payable (108) (84)
Prepaid Federal Deposit Insurance Corporation assessment (338) 360
Other adjustments 1,158 (657)
Net cash provided by operating activities 5,414 5,862
Investing Activities    
Net cash received in Dupont State Bank acquisition 9,193  
Proceeds from sale of FHLB stock   270
Purchases of securities available for sale (45,974) (47,826)
Proceeds from maturities of securities available for sale 25,762 10,533
Proceeds from sales of securities available for sale 24,162 10,201
Net change in loans (3,868) 4,658
Proceeds from sale of real estate acquired through foreclosure 2,686 2,024
Purchases of premises and equipment (331) (715)
Other investing activities (59) (328)
Net cash provided by (used in) investing activities 11,571 (21,183)
Net change in    
Noninterest-bearing, interest-bearing demand and savings deposits 10,667 14,880
Certificates of deposit (9,938) 4,009
Proceeds from borrowings   15,000
Repayment of borrowings (15,500) (15,000)
Cash dividends (1,957) (1,634)
Acquisition of stock for stock benefit plans (3) (55)
Proceeds from exercise of stock options 140  
Advances by borrowers for taxes and insurance 44 47
Net cash provided by (used in) financing activities (16,547) 17,247
Net Change in Cash and Cash Equivalents 438 1,926
Cash and Cash Equivalents, Beginning of Year 18,714 16,788
Cash and Cash Equivalents, End of Year 19,152 18,714
Additional Cash Flows and Supplementary Information    
Interest paid 5,108 5,907
Income tax paid, net of refunds 659 388
Transfers to real estate held for sale 2,048 4,781
Liabilities assumed, net of non-cash assets acquired in acquisition $ 2,505