XML 139 R8.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Operating activities:    
Net income $ 5,835,000 $ 5,904,000
Adjustments to reconcile net income to net cash provided by operating activities:    
Provision for loan losses (573,000) 337,000
Depreciation 801,000 815,000
Net amortization of securities premiums 817,000 540,000
Net amortization of loan origination fees 96,000 43,000
Deferred net loan origination costs (437,000) (348,000)
Amortization of intangibles 87,000 79,000
Amortization of investment in low income housing partnerships 792,000 800,000
Net amortization of purchase fair value adjustments (187,000) (102,000)
Net realized loss on sales and calls of available for sale securities 43,000 188,000
Change in value of equity securities (26,000) 1,000
Net gain on sales of other real estate owned (208,000) (60,000)
Earnings on bank owned life insurance and annuities (289,000) (352,000)
Deferred income tax expense (benefit) (782,000) (96,000)
Income/gain from unconsolidated subsidiary, net of dividends of $0 and $75, respectively   194,000
Equity gain from acquisition of unconsolidated subsidiary   (415,000)
Stock-based compensation expense 113,000 82,000
Proceeds from mortgage loans sold to others 88,000 95,000
Mortgage banking income (68,000) (70,000)
Decrease (increase) in accrued interest receivable and other assets 1,872,000 (1,493,000)
Increase (decrease) in accrued interest payable and other liabilities 1,967,000 (821,000)
Net cash provided by operating activities 9,941,000 5,321,000
Investing activities:    
Purchases of: Securities available for sale (125,422,000) (20,610,000)
Purchases of: FHLB stock (1,001,000)  
Purchases of: Premises and equipment (1,308,000) (548,000)
Purchases of: Bank owned life insurance and annuities (39,000) (39,000)
Proceeds from: Sales of securities available for sale 21,777,000 10,461,000
Proceeds from: Maturities of and principal repayments on securities available for sale 38,056,000 19,145,000
Proceeds from: Redemption of FHLB stock   787,000
Proceeds from: Sale of other real estate owned 952,000 352,000
Proceeds from: Sale of fixed assets 7,000  
Proceeds from: Sale of other assets 13,000 22,000
Net cash received from acquisition   7,561,000
Investment in low income housing partnerships (151,000) (100,000)
Net decrease in interest bearing time deposits with banks 1,080,000 735,000
Net decrease (increase) in loans 18,068,000 (2,931,000)
Net cash (used in) provided by investing activities (47,968,000) 14,835,000
Financing activities:    
Net increase in deposits 10,210,000 8,010,000
Net decrease in short-term borrowings and securities sold under agreements to repurchase (1,382,000) (7,258,000)
Issuance of long-term debt 45,000,000  
Repayment of long-term debt (15,000,000) (10,000,000)
Cash dividends (4,489,000) (4,411,000)
Purchase of treasury stock (428,000) (70,000)
Treasury stock issued for employee stock plans 400,000 90,000
Common stock issued for employee stock plans   42,000
Net cash provided by (used in) financing activities 34,311,000 (13,597,000)
Net (decrease) increase in cash and cash equivalents (3,716,000) 6,559,000
Cash and cash equivalents at beginning of year 16,456,000 9,897,000
Cash and cash equivalents at end of period 12,740,000 16,456,000
Supplemental information:    
Interest paid 4,524,000 3,646,000
Income tax paid 243,000 (663,000)
Supplemental schedule of noncash investing and financing activities:    
Transfer of loans to other real estate owned   681,000
Transfer of loans to repossessed vehicles 7,000 12,000
Right-of-Use assets obtained in exchange for lease obligations $ 556,000  
Assets acquired:    
Investment in time deposits with banks   3,675,000
Loans   31,331,000
Premises and equipment   125,000
Accrued interest receivable   123,000
Core deposit and other intangible assets   289,000
Bank owned life insurance   632,000
FHLB stock   124,000
Other assets   267,000
Assets acquired, total   36,566,000
Liabilities assumed:    
Deposits   36,052,000
Accrued interest payable and other liabilities   266,000
Liabilities assumed, total   $ 36,318,000