XML 46 R9.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements Of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net income $ 12,125us-gaap_NetIncomeLoss $ 15,131us-gaap_NetIncomeLoss $ 15,194us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash provided by operating activities:      
Provision for loan losses 150us-gaap_ProvisionForLoanLeaseAndOtherLosses 800us-gaap_ProvisionForLoanLeaseAndOtherLosses 950us-gaap_ProvisionForLoanLeaseAndOtherLosses
Deferred tax expense (benefit) (175)us-gaap_DeferredIncomeTaxExpenseBenefit 4,329us-gaap_DeferredIncomeTaxExpenseBenefit 772us-gaap_DeferredIncomeTaxExpenseBenefit
Depreciation and amortization 2,452us-gaap_DepreciationAmortizationAndAccretionNet 2,181us-gaap_DepreciationAmortizationAndAccretionNet 1,948us-gaap_DepreciationAmortizationAndAccretionNet
Amortization of investment security premiums and accretion of discounts, net 707us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments 1,101us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments 2,330us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments
Stock based compensation 119us-gaap_StockOptionPlanExpense 187us-gaap_StockOptionPlanExpense 172us-gaap_StockOptionPlanExpense
Contribution to pension plan 0us-gaap_PensionContributions 0us-gaap_PensionContributions (5,000)us-gaap_PensionContributions
Net losses (gains) on sales of investment securities (107)us-gaap_GainLossOnSaleOfSecuritiesNet 12us-gaap_GainLossOnSaleOfSecuritiesNet (507)us-gaap_GainLossOnSaleOfSecuritiesNet
Other-than-temporary impairment losses on investment securities 0us-gaap_OtherThanTemporaryImpairmentLossesInvestmentsPortionRecognizedInEarningsNet 166us-gaap_OtherThanTemporaryImpairmentLossesInvestmentsPortionRecognizedInEarningsNet 0us-gaap_OtherThanTemporaryImpairmentLossesInvestmentsPortionRecognizedInEarningsNet
Net gains on sale of loans 0us-gaap_GainLossOnSaleOfLoansAndLeases 0us-gaap_GainLossOnSaleOfLoansAndLeases 0us-gaap_GainLossOnSaleOfLoansAndLeases
Net (gains) losses on sale of premises, equipment and other assets 104us-gaap_GainLossOnSaleOfPropertyPlantEquipment (794)us-gaap_GainLossOnSaleOfPropertyPlantEquipment (1,040)us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Deferred (gain) on sale of premises (517)mbvt_DeferredGainOnSaleOfPremises (934)mbvt_DeferredGainOnSaleOfPremises 0mbvt_DeferredGainOnSaleOfPremises
(Gains) losses on sale of other real estate owned 35us-gaap_GainsLossesOnSalesOfOtherRealEstate (20)us-gaap_GainsLossesOnSalesOfOtherRealEstate (7)us-gaap_GainsLossesOnSalesOfOtherRealEstate
Bank owned life insurance (311)us-gaap_BankOwnedLifeInsuranceIncome 0us-gaap_BankOwnedLifeInsuranceIncome 0us-gaap_BankOwnedLifeInsuranceIncome
Amortization of real estate limited partnership investments 1,257us-gaap_NoncontrollingInterestInNetIncomeLossLimitedPartnershipsNonredeemable 1,039us-gaap_NoncontrollingInterestInNetIncomeLossLimitedPartnershipsNonredeemable 1,516us-gaap_NoncontrollingInterestInNetIncomeLossLimitedPartnershipsNonredeemable
Changes in assets and liabilities:      
Net change in interest receivable 195us-gaap_IncreaseDecreaseInAccruedInterestReceivableNet 386us-gaap_IncreaseDecreaseInAccruedInterestReceivableNet 753us-gaap_IncreaseDecreaseInAccruedInterestReceivableNet
Net change in other assets 790us-gaap_IncreaseDecreaseInOtherOperatingAssets (1,635)us-gaap_IncreaseDecreaseInOtherOperatingAssets (2,333)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Net change in interest payable (49)us-gaap_IncreaseDecreaseInInterestPayableNet (19)us-gaap_IncreaseDecreaseInInterestPayableNet 2,196us-gaap_IncreaseDecreaseInInterestPayableNet
Net change in other liabilities (861)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 634us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (11,282)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Net cash provided by operating activities 15,915us-gaap_NetCashProvidedByUsedInOperatingActivities 22,564us-gaap_NetCashProvidedByUsedInOperatingActivities 5,662us-gaap_NetCashProvidedByUsedInOperatingActivities
CASH FLOWS FROM INVESTING ACTIVITIES:      
Proceeds from sales of investment securities available for sale 56,889us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 53,215us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 129,936us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities
Proceeds from maturities of investment securities available for sale 37,235us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 99,979us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 186,540us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
Proceeds from maturities of investment securities held to maturity 15,486us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities 7,254us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities 151us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities
Proceeds from redemption of Federal Home Loan Bank stock 3,118us-gaap_PaymentsForProceedsFromFederalHomeLoanBankStock 649us-gaap_PaymentsForProceedsFromFederalHomeLoanBankStock 485us-gaap_PaymentsForProceedsFromFederalHomeLoanBankStock
Purchases of investment securities available for sale (55,495)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (60,580)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (316,251)us-gaap_PaymentsToAcquireAvailableForSaleSecurities
Loan originations in excess of principal payments (16,264)us-gaap_ProceedsFromLoanAndLeaseOriginationsAndPrincipalCollections1 (86,185)us-gaap_ProceedsFromLoanAndLeaseOriginationsAndPrincipalCollections1 (55,428)us-gaap_ProceedsFromLoanAndLeaseOriginationsAndPrincipalCollections1
Proceeds from sales of loans, net 0us-gaap_ProceedsFromSaleOfLoansReceivable 2,378us-gaap_ProceedsFromSaleOfLoansReceivable 0us-gaap_ProceedsFromSaleOfLoansReceivable
Proceeds from sale of other assets 0us-gaap_ProceedsFromSaleOfOtherAssets1 0us-gaap_ProceedsFromSaleOfOtherAssets1 334us-gaap_ProceedsFromSaleOfOtherAssets1
Proceeds from sale of premises and equipment 0us-gaap_ProceedsFromSaleOfOtherPropertyPlantAndEquipment 3,026us-gaap_ProceedsFromSaleOfOtherPropertyPlantAndEquipment 788us-gaap_ProceedsFromSaleOfOtherPropertyPlantAndEquipment
Proceeds from sales of other real estate owned 68us-gaap_ProceedsFromSaleOfWhollyOwnedRealEstateAndRealEstateAcquiredInSettlementOfLoans 171us-gaap_ProceedsFromSaleOfWhollyOwnedRealEstateAndRealEstateAcquiredInSettlementOfLoans 505us-gaap_ProceedsFromSaleOfWhollyOwnedRealEstateAndRealEstateAcquiredInSettlementOfLoans
Real estate limited partnership investments (1,822)us-gaap_PaymentsToAcquireLimitedPartnershipInterests (247)us-gaap_PaymentsToAcquireLimitedPartnershipInterests (1,750)us-gaap_PaymentsToAcquireLimitedPartnershipInterests
Investment in bank owned life insurance 0mbvt_InvestmentInBankOwnedLifeInsurance (10,000)mbvt_InvestmentInBankOwnedLifeInsurance 0mbvt_InvestmentInBankOwnedLifeInsurance
Purchases of bank premises and equipment (2,477)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (3,019)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (3,877)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net cash provided by (used in) investing activities 36,738us-gaap_NetCashProvidedByUsedInInvestingActivities 6,640us-gaap_NetCashProvidedByUsedInInvestingActivities (58,567)us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES:      
Net change in deposits (14,804)us-gaap_IncreaseDecreaseInDeposits 52,496us-gaap_IncreaseDecreaseInDeposits 93,200us-gaap_IncreaseDecreaseInDeposits
Net change in securities sold under agreement to repurchase, short-term 8,150us-gaap_ProceedsFromPaymentsForInSecuritiesSoldUnderAgreementsToRepurchase (37,206)us-gaap_ProceedsFromPaymentsForInSecuritiesSoldUnderAgreementsToRepurchase 24,993us-gaap_ProceedsFromPaymentsForInSecuritiesSoldUnderAgreementsToRepurchase
Principal payments on long-term debt (83)us-gaap_RepaymentsOfLongTermDebt (80)us-gaap_RepaymentsOfLongTermDebt (20,079)us-gaap_RepaymentsOfLongTermDebt
Cash dividends paid (7,085)us-gaap_PaymentsOfDividendsCommonStock (6,432)us-gaap_PaymentsOfDividendsCommonStock (6,324)us-gaap_PaymentsOfDividendsCommonStock
Purchase of Treasury Stock (82)us-gaap_PaymentsForRepurchaseOfCommonStock 0us-gaap_PaymentsForRepurchaseOfCommonStock 0us-gaap_PaymentsForRepurchaseOfCommonStock
Sale of treasury stock 0us-gaap_ProceedsFromSaleOfTreasuryStock 15us-gaap_ProceedsFromSaleOfTreasuryStock 18us-gaap_ProceedsFromSaleOfTreasuryStock
Increase in deferred compensation arrangements 0us-gaap_ShareBasedCompensation 237us-gaap_ShareBasedCompensation 213us-gaap_ShareBasedCompensation
Proceeds from exercise of stock options, net of withholding taxes 225us-gaap_ProceedsFromStockOptionsExercised 0us-gaap_ProceedsFromStockOptionsExercised 280us-gaap_ProceedsFromStockOptionsExercised
Tax benefit from exercise of stock options and distribution of shares in deferred compensation arrangements 14us-gaap_DeferredTaxExpenseFromStockOptionsExercised 8us-gaap_DeferredTaxExpenseFromStockOptionsExercised 20us-gaap_DeferredTaxExpenseFromStockOptionsExercised
Net cash provided by financing activities (13,665)us-gaap_NetCashProvidedByUsedInFinancingActivities 9,038us-gaap_NetCashProvidedByUsedInFinancingActivities 92,321us-gaap_NetCashProvidedByUsedInFinancingActivities
Increase (decrease) in cash and cash equivalents 38,988us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 38,243us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 39,416us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents beginning of period 115,471us-gaap_CashAndCashEquivalentsAtCarryingValue 77,228us-gaap_CashAndCashEquivalentsAtCarryingValue 37,812us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents end of period 154,459us-gaap_CashAndCashEquivalentsAtCarryingValue 115,471us-gaap_CashAndCashEquivalentsAtCarryingValue 77,228us-gaap_CashAndCashEquivalentsAtCarryingValue
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Total interest payments 4,574us-gaap_InterestPaid 5,051us-gaap_InterestPaid 4,687us-gaap_InterestPaid
Total income tax payments 8,054us-gaap_IncomeTaxesPaid 800us-gaap_IncomeTaxesPaid 5,950us-gaap_IncomeTaxesPaid
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES      
Distribution of stock under deferred compensation arrangements 553mbvt_DistributionOfStockUnderDeferredCompensationArrangements 450mbvt_DistributionOfStockUnderDeferredCompensationArrangements 391mbvt_DistributionOfStockUnderDeferredCompensationArrangements
Distribution of treasury stock in lieu of cash dividend under dividend reinvestment plan 0mbvt_DistributionOfTreasuryStockInLieuOfCashDividend 622mbvt_DistributionOfTreasuryStockInLieuOfCashDividend 683mbvt_DistributionOfTreasuryStockInLieuOfCashDividend
Non-cash exercise of stock options 124mbvt_NonCashExerciseOfStockOptions 181mbvt_NonCashExerciseOfStockOptions 130mbvt_NonCashExerciseOfStockOptions
Transfer of loans to other real estate owned 0us-gaap_TransferToOtherRealEstate 213us-gaap_TransferToOtherRealEstate 140us-gaap_TransferToOtherRealEstate
Transfer of securities from available for sale to held to maturity 12,626mbvt_TransferOfSecuritiesFromAvailableForSaleToHeldToMaturity 152,887mbvt_TransferOfSecuritiesFromAvailableForSaleToHeldToMaturity 0mbvt_TransferOfSecuritiesFromAvailableForSaleToHeldToMaturity
Decrease in payable for investments purchased $ 0mbvt_IncreaseInPayableForInvestmentsPurchased $ 0mbvt_IncreaseInPayableForInvestmentsPurchased $ (9,461)mbvt_IncreaseInPayableForInvestmentsPurchased