XML 26 R8.htm IDEA: XBRL DOCUMENT v3.20.4
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Net income $ 13,755,000 $ 10,661,000 $ 8,220,000
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 1,499,000 1,240,000 1,052,000
Purchase accounting loan discount accretion (720,000) (670,000) (1,233,000)
Deferred income taxes (789,000) 529,000 1,740,000
Provision for loan losses 6,200,000 550,000 450,000
Gain on sale of loans [1] (24,139,000) (9,071,000) (4,675,000)
Net securities losses (gains) [1] (289,000) (4,000) 6,000
Change in fair value of mortgage servicing rights [1] 293,000 258,000 (26,000)
Loss on sale or write-down of other real estate owned 40,000 59,000
Increase in cash surrender value of life insurance (368,000) (390,000) (395,000)
Net amortization of security premiums and discounts 954,000 921,000 792,000
Stock option expense 164,000 266,000 165,000
Deferred compensation expense 251,000 210,000 138,000
Proceeds from sale of loans held for sale 657,116,000 281,269,000 175,288,000
Originations of loans held for sale (636,792,000) (279,986,000) (176,098,000)
Increase in other assets (1,248,000) (1,259,000) (944,000)
Increase (decrease) in other liabilities 1,330,000 (941,000) 610,000
Net cash provided by operating activities 17,217,000 3,623,000 5,149,000
CASH FLOWS FROM INVESTING ACTIVITIES      
Proceeds from sales of available-for-sale securities 15,538,000 15,985,000 21,282,000
Proceeds from maturities of available-for-sale securities, including paydowns on mortgage-backed securities 41,639,000 26,724,000 16,056,000
Purchases of available-for-sale securities (63,136,000) (54,014,000) (38,107,000)
Purchases of FHLB stock (296,000)
Acquisition of Benchmark Bancorp, Inc. (3,413,000)
Proceeds from sale of other real estate owned 68,000 62,000
Net increase in loans and leases (57,296,000) (14,086,000) (53,797,000)
Purchases of premises and equipment (1,580,000) (753,000) (525,000)
Net cash used in investing activities (65,131,000) (26,076,000) (58,442,000)
CASH FLOWS FROM FINANCING ACTIVITIES      
Net increase in deposits 131,285,000 40,969,000 35,883,000
Proceeds from other borrowings 30,693,000
Principal payments on other borrowings (51,000,000) (6,693,000) (22,398,000)
Purchase of treasury stock (95,000)
Proceeds from sale of treasury shares 95,000 71,000 39,000
Payments of deferred compensation (165,000) (160,000) (155,000)
Cash paid for cancellation of stock options (11,000)
Cash dividends paid (1,668,000) (1,702,000) (1,568,000)
Net cash provided by financing activities 78,536,000 32,390,000 42,494,000
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 30,622,000 9,937,000 (10,799,000)
Cash at beginning of the year 26,412,000 16,475,000 27,274,000
Cash at end of the year 57,034,000 26,412,000 16,475,000
SUPPLEMENTAL CASH FLOW DISCLOSURES      
Interest 7,299,000 8,986,000 6,131,000
Federal income taxes 4,050,000 700,000 3,259,000
Change in deferred income taxes on net unrealized gain or loss on available-for-sale securities (1,192,000) (1,233,000) 429,000
Non-cash investing activities:      
Transfer of loans to other real estate owned 70,000
Recognition of right-of-use lease asset (other assets) and lease liability (other liabilities) 7,000 2,112,000
Change in net unrealized gain or loss on available-for-sale securities $ 5,675,000 $ 5,869,000 $ (2,045,000)
[1] Not within the scope of ASC 606