XML 43 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
In Thousands, unless otherwise specified
9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Operating Activities    
Net income $ 3,506 $ 2,864
(Accretion), amortization and depreciation    
Securities 464 222
Bank premises and equipment 666 631
Core deposit intangible 167 167
Mortgage servicing rights 278 165
Fair value adjustment on loans 25 33
Gains on calls of securities available-for-sale (12) (11)
Gains on sales of securities available-for-sale (267)   
Loss on sale/disposals of premises and equipment 24   
Loss recognized on other real estate owned 24   
Write down of other real estate owned    231
Provision for loan losses 690 860
Decrease in loans held-for-sale (647) 127
Increase in deferred loan origination fees and costs, net (44) (122)
Mortgage servicing rights originated (504) (181)
Decrease (increase) in mortgage servicing rights impairment reserve 89 80
Decrease (increase) in interest receivable 160 90
Deferred tax benefit (39) (41)
Decrease in prepaid expenses (87) 371
Increase in cash surrender value of life insurance policies (202) (120)
Decrease (increase) in income tax receivable 420 728
Decrease in other assets (29) 10
(Decrease) increase in accrued expenses 766 (235)
Decrease in interest payable (53) (152)
(Decrease) increase in other liabilities 47 (607)
Issuance of shares for directors' fee 24 28
Net cash provided by operating activities 5,466 5,138
Investing Activities    
Proceeds from maturities of interest-bearing time deposits    5,000
Purchases of securities available-for-sale    (35,729)
Redemption of Federal Home Loan Bank stock 285   
Proceeds from calls of securities available-for-sale 12,668 27,560
Proceeds from maturities of securities available-for-sale 16,928 10,457
Proceeds from sale of securities available-for-sale 2,767   
Proceeds from maturities of securities held-to-maturity 50 4
Loan originations and principle collections, net (6,986) (11,569)
Recoveries of loans previously charged-off 37 55
Proceeds from sale of other real estate owned 1,745 655
Capital expenditures (286) (504)
Net cash provided by investing activities 27,208 (4,071)
Financing Activities    
Increase in deposit transaction accounts, net 25,970 68,081
Decrease in time deposits, net (7,070) (19,779)
Decrease in securities sold under agreements to repurchase, net (9,207) 1,596
Principal payments on Federal Home Loan Bank of Boston advances (12,223) (17,779)
Redemption of Series A preferred stock    (8,816)
Proceeds from issuance of Series B preferred stock    16,000
Common stock dividends paid (1,419) (1,418)
Preferred stock dividends paid (195) (343)
Net cash provided by financing activities (4,144) 37,542
Net increase in cash and cash equivalents 28,530 38,609
Cash and cash equivalents, beginning of period 36,886 26,908
Cash and cash equivalents, end of period 65,416 65,517
Cash paid during period    
Interest 3,342 4,419
Income taxes 582 (89)
Non-cash transfers    
Transfer from loans to other real estate owned 666 314
From other real estate owned to loans $ (1,000)