XML 20 R8.htm IDEA: XBRL DOCUMENT v3.22.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Net income $ 13,581,000 $ 13,755,000 $ 10,661,000
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 1,543,000 1,499,000 1,240,000
Purchase accounting loan discount accretion (533,000) (720,000) (670,000)
Deferred income taxes 1,380,000 (789,000) 529,000
Provision for loan losses 300,000 6,200,000 550,000
Gain on sale of loans [1] (13,468,000) (24,139,000) (9,071,000)
Net securities losses (gains) [1] 16,000 (289,000) (4,000)
Change in fair value of mortgage servicing rights [1] (295,000) 293,000 258,000
Increase in cash surrender value of life insurance (402,000) (368,000) (390,000)
Net amortization of security premiums and discounts 832,000 954,000 921,000
Stock option expense 183,000 164,000 266,000
Deferred compensation expense 200,000 251,000 210,000
Proceeds from sale of loans held for sale 452,533,000 657,116,000 281,269,000
Originations of loans held for sale (430,412,000) (636,792,000) (279,986,000)
Increase (decrease) in other assets 1,558,000 (1,248,000) (1,259,000)
Increase (decrease) in other liabilities (833,000) 1,330,000 (941,000)
Net cash provided by operating activities 26,438,000 17,217,000 3,623,000
CASH FLOWS FROM INVESTING ACTIVITIES      
Proceeds from sales of available-for-sale securities 0 15,538,000 15,985,000
Proceeds from maturities of available-for-sale securities, including paydowns on mortgage-backed securities 34,378,000 41,639,000 26,724,000
Purchases of available-for-sale securities (152,544,000) (63,136,000) (54,014,000)
Purchases of FHLB stock 0 (296,000) 0
Proceeds from redemption of FHLB stock 469,000 0 0
Proceeds from sale of other real estate owned 0 0 68,000
Net (increase) decrease in loans 25,138,000 (57,296,000) (14,086,000)
Purchases of premises and equipment (3,958,000) (1,580,000) (753,000)
Net cash used in investing activities (96,517,000) (65,131,000) (26,076,000)
CASH FLOWS FROM FINANCING ACTIVITIES      
Net increase in deposits 92,061,000 131,285,000 40,969,000
Net increase in fed funds purchased 12,000 0 0
Proceeds from other borrowings 7,000,000 0 0
Principal payments on other borrowings (7,750,000) (51,000,000) (6,693,000)
Purchase of treasury stock (368,000) 0 (95,000)
Proceeds from sale of treasury stock 243,000 95,000 71,000
Payments of deferred compensation (170,000) (165,000) (160,000)
Cash paid for cancellation of stock options 0 (11,000) 0
Cash paid for net shares repurchased from stock option exercise (387,000) 0 0
Cash dividends paid (2,394,000) (1,668,000) (1,702,000)
Net cash provided by financing activities 88,247,000 78,536,000 32,390,000
NET INCREASE IN CASH AND CASH EQUIVALENTS 18,168,000 30,622,000 9,937,000
Cash at beginning of the year 57,034,000 26,412,000 16,475,000
Cash at end of the year 75,202,000 57,034,000 26,412,000
SUPPLEMENTAL CASH FLOW DISCLOSURES      
Interest 3,165,000 7,299,000 8,986,000
Federal income taxes 2,370,000 4,050,000 700,000
Change in deferred income taxes on net unrealized gain or loss on available-for-sale securities 894,000 (1,192,000) (1,233,000)
Non-cash investing activities:      
Recognition of right-of-use lease asset (other assets) and lease liability (other liabilities) 0 7,000 2,112,000
Change in net unrealized gain or loss on available-for-sale securities (4,256,000) 5,675,000 5,869,000
Other Real Estate Owned [Member]      
Adjustments to reconcile net income to net cash provided by operating activities:      
Loss on sale or write-down of asset 0 0 40,000
Premises and Equipment [Member]      
Adjustments to reconcile net income to net cash provided by operating activities:      
Loss on sale or write-down of asset $ 255,000 $ 0 $ 0
[1] Not within the scope of ASC 606