XML 20 R7.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Cash flows from operating activities:      
Net income $ 30,021,000 $ 24,008,000 $ 13,035,000
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, amortization and accretion 5,255,000 5,423,000 4,539,000
Provision for loan losses 2,100,000 2,000,000 5,250,000
Deferred income tax expense (benefit) 1,835,000 1,194,000 (400,000)
Stock-based compensation expense 1,271,000 1,096,000 1,077,000
Excess tax benefit from exercise of SSARs 12,000 26,000 0
Proceeds from sale of loans held-for-sale 79,401,000 162,343,000 158,300,000
Originations of loans held-for-sale (67,476,000) (186,768,000) (176,939,000)
Earnings from bank-owned life insurance (1,290,000) (1,227,000) (794,000)
Net gain from sales of loans (1,623,000) (4,172,000) (3,603,000)
Net gain from sales of investment securities (4,000) (46,000) (115,000)
Net gain from sale and write-down of foreclosed assets held-for-sale (19,000) (44,000) (23,000)
Net loss from write-down and disposal of bank premises and equipment 195,000 186,000 142,000
Operating lease payments 93,000 60,000 29,000
Change in:      
Accrued interest receivable (961,000) (900,000) (985,000)
Other assets (924,000) 1,099,000 (710,000)
Accrued interest payable and other liabilities 1,541,000 2,921,000 1,493,000
Net cash provided by operating activities 49,427,000 7,199,000 296,000
Cash flows from investing activities:      
Proceeds from sales 1,691,000 44,474,000 123,459,000
Proceeds from maturities, calls and principal pay-downs 40,749,000 54,213,000 68,906,000
Purchases (42,087,000) (411,406,000) (271,504,000)
(Increase) decrease in restricted investments in bank stock (2,061,000) 792,000 2,149,000
Net (increase) decrease in loans and leases (116,055,000) 7,134,000 (132,541,000)
Principal portion of lease payments received under direct finance leases 5,733,000 5,262,000 3,551,000
Purchase of life insurance policies 0 0 (11,000,000)
Purchases of bank premises and equipment (5,514,000) (2,520,000) (1,390,000)
Net cash (used in) provided by acquisition 0 (3,746,000) 53,004,000
Proceeds from sale of bank premises and equipment 1,095,000 1,719,000 187,000
Proceeds from sale of foreclosed assets held-for-sale 1,061,000 835,000 936,000
Net cash used in investing activities (115,388,000) (303,243,000) (164,243,000)
Cash flows from financing activities:      
Net (decrease) increase in deposits (2,916,000) 351,903,000 278,342,000
Net increase (decrease) in other borrowings 10,063,000 (12,223,000) (37,839,000)
Proceeds from Paycheck Protection Program Liquidity Facility (PPPLF) 0 0 152,791,000
Repayment of PPPLF 0 0 (152,791,000)
Repayment of FHLB advances 0 (9,602,000) (17,627,000)
Repayment of finance lease obligation (232,000) (159,000) (83,000)
Purchase of treasury stock (1,263,000) 0 0
Proceeds from employee stock purchase plan participants 252,000 270,000 219,000
Repurchase of shares to cover withholdings (20,000) 0 0
Dividends paid (7,709,000) (6,608,000) (5,378,000)
Cash paid in lieu of fractional shares 0 (6,000) (4,000)
Net cash (used in) provided by financing activities (1,825,000) 323,575,000 217,630,000
Net (decrease) increase in cash and cash equivalents (67,786,000) 27,531,000 53,683,000
Cash and cash equivalents, beginning 96,877,000 69,346,000 15,663,000
Cash and cash equivalents, ending 29,091,000 96,877,000 69,346,000
Supplemental Disclosures of Cash Flow Information      
Interest 6,105,000 3,851,000 5,820,000
Income tax 3,050,000 2,650,000 3,250,000
Supplemental Disclosures of Non-cash Investing Activities:      
Net change in unrealized gains (losses) on available-for-sale securities (68,106,000) (11,105,000) 6,772,000
Transfers of securities from available-for-sale to held-to-maturity 245,536,000 0 0
Unrealized losses on securities transferred from available-for-sale to held-to-maturity (22,188,000) 0 0
Transfers from loans to foreclosed assets held-for-sale 776,000 481,000 800,000
Transfers from/(to) loans to/(from) loans held-for-sale, net (17,907,000) (23,821,000) 6,642,000
Transfers from premises and equipment to other assets held-for-sale 1,184,000 1,495,000 0
Right-of-use asset 141,000 1,519,000 72,000
Lease liability 141,000 1,519,000 72,000
Increase in assets and liabilities:      
Securities   49,430,000 123,420,000
Loans   298,860,000 245,283,000
Restricted investments in bank stocks   1,186,000 692,000
Premises and equipment   3,405,000 6,907,000
Investment in bank-owned life insurance   7,233,000 9,230,000
Goodwill $ 19,628,000 19,628,000  
Core deposit intangible asset   597,000 1,973,000
Leased property under finance leases   1,188,000 0
Right-of-use assets   756,000 1,354,000
Other assets   4,127,000 2,680,000
Non-interest-bearing deposits   (100,472,000) (118,822,000)
Interest-bearing deposits   (208,057,000) (276,816,000)
Short-term borrowings   (2,224,000) 0
FHLB advances   (4,602,000) (7,627,000)
Secured borrowings   (20,619,000) 0
Finance lease obligation   (1,188,000) 0
Operating lease liabilities   (756,000) (1,354,000)
Other liabilities   (2,631,000) (1,356,000)
Fair value of common shares issued   (35,056,000) (45,408,000)
Landmark Bancorp Inc. [Member]      
Increase in assets and liabilities:      
Goodwill   $ 12,575,000  
MNB Corporation [Member]      
Increase in assets and liabilities:      
Goodwill     $ 6,843,000