XML 33 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Cash Flows (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Operating Activities    
Net income $ 440,000us-gaap_NetIncomeLoss $ 670,000us-gaap_NetIncomeLoss
Items not requiring (providing) cash    
Depreciation and amortization 140,000us-gaap_DepreciationAmortizationAndAccretionNet 146,000us-gaap_DepreciationAmortizationAndAccretionNet
Provision for loan losses 233,000us-gaap_ProvisionForLoanAndLeaseLosses 8,000us-gaap_ProvisionForLoanAndLeaseLosses
Amortization of premiums and discounts on securities 329,000us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments 266,000us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments
Amortization of mortgage servicing rights 8,000us-gaap_AmortizationOfMortgageServicingRightsMSRs 12,000us-gaap_AmortizationOfMortgageServicingRightsMSRs
Amortization of deferred loan origination fees (17,000)us-gaap_AmortizationOfDeferredLoanOriginationFeesNet (22,000)us-gaap_AmortizationOfDeferredLoanOriginationFeesNet
Amortization of intangible asset    23,000us-gaap_AmortizationOfIntangibleAssets
Increase in value of bank-owned life insurance (67,000)us-gaap_LifeInsuranceCorporateOrBankOwnedChangeInValue (67,000)us-gaap_LifeInsuranceCorporateOrBankOwnedChangeInValue
Amortization expense of stock benefit plan 24,000us-gaap_StockOptionPlanExpense 22,000us-gaap_StockOptionPlanExpense
Loss on sale of foreclosed assets held for sale 15,000us-gaap_GainsLossesOnSalesOfOtherRealEstate   
Loss (gain) on sale of premises and equipment 2,000us-gaap_GainLossOnSaleOfPropertyPlantEquipment (6,000)us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Net gain on sale of loans (47,000)us-gaap_GainLossOnSaleOfLoansAndLeases (25,000)us-gaap_GainLossOnSaleOfLoansAndLeases
Proceeds from sale of loans in the secondary market 1,425,000us-gaap_ProceedsFromSaleOfLoansHeldForSale 611,000us-gaap_ProceedsFromSaleOfLoansHeldForSale
Origination of loans for sale in the secondary market (1,378,000)us-gaap_PaymentsForOriginationAndPurchasesOfLoansHeldForSale (586,000)us-gaap_PaymentsForOriginationAndPurchasesOfLoansHeldForSale
Deferred income taxes 167,000us-gaap_DeferredIncomeTaxExpenseBenefit (24,000)us-gaap_DeferredIncomeTaxExpenseBenefit
Changes in    
Accrued interest receivable (177,000)us-gaap_IncreaseDecreaseInAccruedInterestReceivableNet (235,000)us-gaap_IncreaseDecreaseInAccruedInterestReceivableNet
Other assets (364,000)us-gaap_IncreaseDecreaseInOtherOperatingAssets (28,000)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Interest payable and other liabilities (188,000)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (453,000)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Net cash provided by operating activities 545,000us-gaap_NetCashProvidedByUsedInOperatingActivities 312,000us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing Activities    
Purchases of available-for-sale securities (1,927,000)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (6,411,000)us-gaap_PaymentsToAcquireAvailableForSaleSecurities
Purchase of held-to-maturity securities (1,306,000)us-gaap_PaymentsToAcquireHeldToMaturitySecurities   
Proceeds from maturities and paydowns of available-for-sale securities 6,461,000us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 4,982,000us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
Proceeds from maturities and paydowns of held-to-maturity securities 15,000us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities 19,000us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities
Proceeds from Federal Home Loan Bank stock redemption    799,000us-gaap_ProceedsFromSaleOfFederalHomeLoanBankStock
Net change in loans (2,840,000)us-gaap_PaymentsForProceedsFromLoansAndLeases (1,418,000)us-gaap_PaymentsForProceedsFromLoansAndLeases
Purchase of premises and equipment (39,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (90,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from the sale of premises and equipment    6,000us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Proceeds from the sale of foreclosed assets 44,000us-gaap_ProceedsFromSaleOfForeclosedAssets   
Net cash provided (used) in investing activities 408,000us-gaap_NetCashProvidedByUsedInInvestingActivities (2,113,000)us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing Activities    
Net change in deposits 961,000us-gaap_IncreaseDecreaseInDeposits 613,000us-gaap_IncreaseDecreaseInDeposits
Net change in other short-term borrowings 76,000us-gaap_ProceedsFromRepaymentsOfShortTermDebt (1,394,000)us-gaap_ProceedsFromRepaymentsOfShortTermDebt
Proceeds from Federal Home Loan Bank advances 21,000us-gaap_ProceedsFromFederalHomeLoanBankAdvances 2,280,000us-gaap_ProceedsFromFederalHomeLoanBankAdvances
Repayments of Federal Home Loan Bank advances    (2,250,000)us-gaap_PaymentsForFederalHomeLoanBankAdvances
Advances by borrowers for taxes and insurance (445,000)wayn_AdvancesByBorrowersForTaxesAndInsurance (433,000)wayn_AdvancesByBorrowersForTaxesAndInsurance
Dividends on common stock (249,000)us-gaap_PaymentsOfDividendsCommonStock (222,000)us-gaap_PaymentsOfDividendsCommonStock
Treasury stock purchases    (56,000)us-gaap_PaymentsForRepurchaseOfCommonStock
Net cash provided (used) in financing activities 364,000us-gaap_NetCashProvidedByUsedInFinancingActivities (1,462,000)us-gaap_NetCashProvidedByUsedInFinancingActivities
Change in Cash and Cash Equivalents 1,317,000us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (3,263,000)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and Cash Equivalents, Beginning of period 10,783,000us-gaap_CashAndCashEquivalentsAtCarryingValue 13,381,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and Cash Equivalents, End of period 12,100,000us-gaap_CashAndCashEquivalentsAtCarryingValue 10,118,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental Cash Flows Information    
Interest paid on deposits and borrowings 468,000us-gaap_InterestPaidNet 518,000us-gaap_InterestPaidNet
Federal income taxes paid    200,000us-gaap_IncomeTaxesPaid
Supplemental Disclosure of Non-Cash Investing and Financing Activities    
Recognition of mortgage servicing rights 21,000us-gaap_ServicingAssetAtFairValueAdditions 9,000us-gaap_ServicingAssetAtFairValueAdditions
Dividends payable $ 253,000us-gaap_DividendsPayableCurrent $ 227,000us-gaap_DividendsPayableCurrent