XML 22 R8.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Operating Activities      
Net income $ 8,289,000 $ 8,924,000 $ 8,233,000
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 821,000 891,000 1,024,000
Provision for loan losses 1,400,000 30,000 200,000
Net gain on investment securities available-for-sale (1,500,000) (674,000) (783,000)
Net (gain) loss on sale of other real estate owned, repossessed assets and premises and equipment (1,000) (2,000) 17,000
Net gain on sale of loans (276,000) (320,000) (356,000)
Loss on sale of indirect lease financing portfolio   223,000  
Gain on sale of loan held for investment (99,000)    
Proceeds from sales of residential mortgages held-for-sale 9,041,000 9,204,000 10,903,000
Origination of residential mortgages held-for-sale (7,976,000) (8,686,000) (11,154,000)
Income on bank-owned life insurance (345,000) (308,000) (307,000)
Stock-based compensation expense 102,000 88,000 85,000
Net decrease in trading securities 3,596,000 593,000 18,000
Deferred income tax (benefit) provision 2,322,000 (145,000)  
Net increase (decrease) in income taxes payable (154,000) 48,000 77,000
Net (increase) decrease in accrued interest receivable (417,000) (566,000) 6,000
Amortization of mortgage servicing rights and change in valuation allowance 82,000 75,000 80,000
Net amortization of premiums and discounts on investment securities 1,694,000 1,846,000 2,094,000
Net increase (decrease) in accrued interest payable 49,000 5,000 (14,000)
Increase in other assets (887,000) (363,000) (71,000)
Increase (decrease) in other liabilities 421,000 469,000 (936,000)
Net cash provided by operating activities 16,162,000 11,332,000 9,116,000
Investing Activities      
Proceeds from payments, maturities and calls of investment securities available-for-sale 52,994,000 107,278,000 94,372,000
Proceeds from maturities of investment securities held-to-maturity   147,000  
Proceeds from the sale of investment securities available-for-sale 42,509,000 32,573,000 47,960,000
Purchases of investment securities available-for-sale (85,265,000) (174,943,000) (132,048,000)
Proceeds from redemption of investment in restricted bank stock 6,318,000 1,482,000 1,319,000
Purchase of restricted bank stock (6,802,000) (1,991,000) (1,180,000)
Net increase in loans (101,157,000) (26,567,000) (60,850,000)
Proceeds from sale of indirect lease financing portfolio held for investment   8,345,000  
Net purchases of premises and equipment (634,000) (317,000) (580,000)
Proceeds from sale of loans held for investment 99,000    
Redemption of bank-owned life insurance 754,000    
Proceeds from sales of other real estate owned and repossessed assets 2,000 2,000 3,245,000
Net cash used in investing activities (91,182,000) (53,991,000) (47,762,000)
Financing Activities      
Net increase in non-interest bearing deposits 10,202,000 20,467,000 11,623,000
Net increase in interest-bearing deposits 70,391,000 3,102,000 26,571,000
Net increase in short-term borrowings 3,096,000 15,497,000 1,974,000
Tax benefit from exercise of stock options   17,000 21,000
Cash dividends paid, net of reinvestment (3,731,000) (3,556,000) (3,445,000)
Proceeds from issuance of common stock 672,000 862,000 648,000
Net cash provided by (used in) financing activities 80,630,000 36,389,000 37,392,000
Increase (decrease) in cash and cash equivalents 5,610,000 (6,270,000) (1,254,000)
Cash and cash equivalents at beginning of year 10,721,000 16,991,000 18,245,000
Cash and cash equivalents at end of period 16,331,000 10,721,000 16,991,000
Supplemental Cash Flow Disclosures      
Interest paid 5,631,000 4,728,000 4,520,000
Income taxes paid $ 3,731,000 $ 3,132,000 2,479,000
Non-cash transactions:      
Transfer of loans to repossessed assets or other real estate owned     215,000
Unsettled trades to purchase securities     $ 494,000