XML 142 R128.htm IDEA: XBRL DOCUMENT v3.24.0.1
Condensed Financial Statements of Parent Company - Statements of Cash Flows (Detail) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Cash Flows from Operating Activities      
Net income $ 22,787 $ 32,515 $ 23,495
Adjustments to reconcile net income to net cash provided by operating activities:      
Amortization of premiums on available-for-sale securities, net 1,500 2,090 2,203
Amortization of subordinated notes issuance fees 116 115 50
Stock-based compensation expense 1,281 899 822
Director stock awards 180 120 73
Gain on sale of available-for-sale securities 891   (293)
Changes in assets and liabilities:      
Other assets and liabilities (6,588) (4,728) 4,586
Net cash provided by operating activities 22,146 40,669 34,741
Activity in available-for-sale securities:      
Maturities, prepayments and calls 24,021 31,064 56,310
Sales 21,963   9,292
Purchases (4,392) (38,377) (170,629)
Activity in certificates of deposit      
Net cash used in investing activities (194,088) (389,904) (265,694)
Cash Flows from Financing Activities      
Proceeds (repayments) of other borrowings (10,000) (30,000) 40,000
Purchase of treasury stock (218) (308) (338)
Proceeds from issuance of subordinated notes     34,421
Payment of dividends (11,335) (10,276) (7,670)
Net cash provided by financing activities 229,734 252,821 236,070
Net Increase (Decrease) in Cash and Cash Equivalents 57,792 (96,414) 5,117
Cash and Cash Equivalents - Beginning of Year 84,409 180,823 175,706
Cash and Cash Equivalents - End of Year 142,201 84,409 180,823
Farmers & Merchants State Bank [Member]      
Cash Flows from Operating Activities      
Net income 22,787 32,515 23,495
Adjustments to reconcile net income to net cash provided by operating activities:      
Equity in undistributed (distributions in excess of) net income (16,022) 9,849 (1,480)
Amortization of premiums on available-for-sale securities, net 29 61 81
Amortization of subordinated notes issuance fees 116 116 49
Stock-based compensation expense 1,281 899 822
Director stock awards 180 120 73
Gain on sale of available-for-sale securities     (293)
Changes in assets and liabilities:      
Other assets and liabilities (1,981) 2,560 (456)
Net cash provided by operating activities 6,390 46,120 22,291
Activity in available-for-sale securities:      
Maturities, prepayments and calls 1,445 1,540 795
Sales 1,105   7,773
Purchases   (398)  
Activity in certificates of deposit      
Maturities   1,234 493
Purchases (498) (498)  
Acquisition, net of cash received   (9,806) (79,235)
Net cash used in investing activities 2,052 (7,928) (70,174)
Cash Flows from Financing Activities      
Proceeds (repayments) of other borrowings (10,000) (30,000) 35,000
Purchase of treasury stock (218) (308) (338)
Proceeds from issuance of subordinated notes     34,421
Payment of dividends (11,335) (10,276) (7,670)
Net cash provided by financing activities (21,553) (40,584) 61,413
Net Increase (Decrease) in Cash and Cash Equivalents (13,111) (2,392) 13,530
Cash and Cash Equivalents - Beginning of Year 16,901 19,293 5,763
Cash and Cash Equivalents - End of Year $ 3,790 $ 16,901 $ 19,293