XML 87 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Operating activities:      
Net Income $ 3,648 $ 4,680 $ 4,915
Adjustments to reconcile net income to net cash provided by operating activities:      
Provision for loan losses 1,411 364 741
Depreciation 524 581 565
Net amortization of securities premiums 412 369 293
Net amortization of loan origination costs (fees) (31) 43 28
Deferred net loan origination costs (32) (9) (42)
Amortization of core deposit intangible 45 45 45
Securities impairment charge     40
Net realized gains on sales or calls of securities (2) (6) (31)
Net losses (gains) on sales of other real estate owned 34 (56) (79)
Earnings on bank owned life insurance and annuities (450) (478) (510)
Deferred income tax expense (benefit) (64) (20) 163
Equity in earnings of unconsolidated subsidiary, net of dividends of $45, $29 and $40 (204) (234) (210)
Stock-based compensation expense 25 26 58
Mortgage loans originated for sale (11,057)    
Proceeds from loans sold to others 11,526    
Net gains on sales of loans (567)    
Net gains from life insurance cliam (53)    
Decrease in accrued interest receivable and other assets 478 190 1,022
Increase (decrease) in accrued interest payable and other liabilities 167 86 (208)
Net cash provided by operating activities 5,810 5,581 6,790
Investing activities:      
Purchases of: Securities available for sale (87,319) (87,131) (53,198)
Purchases of: FHLB stock (26)    
Purchases of: Premises and equipment (286) (224) (754)
Purchases of: Bank owned life insurance and annuities (70) (70) (70)
Proceeds from: Maturities of and principal repayments on securities available for sale 75,816 56,034 49,754
Proceeds from: Redemption of FHLB stock   388 109
Proceeds from: Bank owned life insurance and annuities 13 23 57
Proceeds from: Proceeds from life insurance claim 200    
Proceeds from: Sale of other real estate owned 988 612 911
Proceeds from: Sale of other assets 2 9  
Investment in low income housing partnership (3,403)    
Net decrease in interest bearing time deposits 249 249 75
Net decrease in loans receivable 10,160 7,537 12,147
Net cash used in investing activities (3,676) (22,573) 9,031
Financing activities:      
Net increase (decrease) in deposits 86 9,875 (607)
Net increase in short-term borrowings and securities sold under agreements to repurchase 1,936 186 107
Repayment of long-term debt     (5,000)
Cash dividends (3,724) (3,648) (3,525)
Purchase of treasury stock (360) (589) (1,476)
Treasury stock issued for employee stock plans 151 66 61
Net cash provided by financing activities (1,911) 5,890 (10,440)
Net increase (decrease) in cash and cash equivalents 223 (11,102) 5,381
Cash and cash equivalents at beginning of year 14,174 25,276 19,895
Cash and cash equivalents at end of year 14,397 14,174 25,276
Supplemental information:      
Interest paid 3,715 4,669 5,684
Income taxes paid 1,135 1,200 1,305
Supplemental schedule of noncash investing and financing activities:      
Transfer of loans to other real estate owned 1,023 571 758
Transfer of loans to other assets   $ 22 $ 1