XML 56 R8.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 $ 8,073us-gaap_NetIncomeLoss $ 8,112us-gaap_NetIncomeLoss $ 7,052us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation 795us-gaap_Depreciation 827us-gaap_Depreciation 973us-gaap_Depreciation
Net amortization of securities 732us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments 1,436us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments 1,483us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments
Proceeds from sale of loans in secondary market 4,286us-gaap_ProceedsFromSaleOfLoansHeldForSale 13,187us-gaap_ProceedsFromSaleOfLoansHeldForSale 29,573us-gaap_ProceedsFromSaleOfLoansHeldForSale
Loans disbursed for sale in secondary market (4,058)us-gaap_IncreaseDecreaseInLoansHeldForSale (12,681)us-gaap_IncreaseDecreaseInLoansHeldForSale (28,947)us-gaap_IncreaseDecreaseInLoansHeldForSale
Amortization of mortgage servicing rights 77us-gaap_AmortizationOfIntangibleAssets 118us-gaap_AmortizationOfIntangibleAssets 179us-gaap_AmortizationOfIntangibleAssets
(Recovery) impairment of mortgage servicing rights   (121)us-gaap_MortgageServicingRightsMSRImpairmentRecovery (21)us-gaap_MortgageServicingRightsMSRImpairmentRecovery
Gain on sale of loans (305)us-gaap_GainLossOnSalesOfLoansNet (503)us-gaap_GainLossOnSalesOfLoansNet (784)us-gaap_GainLossOnSalesOfLoansNet
Deferred tax (benefit) expense (517)us-gaap_DeferredIncomeTaxExpenseBenefit 144us-gaap_DeferredIncomeTaxExpenseBenefit (206)us-gaap_DeferredIncomeTaxExpenseBenefit
Provision for loan losses 2,787us-gaap_ProvisionForLoanAndLeaseLosses 477us-gaap_ProvisionForLoanAndLeaseLosses 1,583us-gaap_ProvisionForLoanAndLeaseLosses
Common stock issued to ESOP 351us-gaap_ShareBasedCompensation 640us-gaap_ShareBasedCompensation 617us-gaap_ShareBasedCompensation
Earnings on bank owned life insurance and annuity assets (672)us-gaap_BankOwnedLifeInsuranceIncome (724)us-gaap_BankOwnedLifeInsuranceIncome (782)us-gaap_BankOwnedLifeInsuranceIncome
Gain on sale of ProAlliance Corporation (810)us-gaap_GainLossOnSaleOfBusiness    
(Gain) loss on sale of other real estate owned (25)us-gaap_GainsLossesOnSalesOfOtherRealEstate 115us-gaap_GainsLossesOnSalesOfOtherRealEstate (181)us-gaap_GainsLossesOnSalesOfOtherRealEstate
(Appreciation) write-down of other real estate owned (88)us-gaap_ImpairmentOfRealEstate 577us-gaap_ImpairmentOfRealEstate 331us-gaap_ImpairmentOfRealEstate
Change in accrued interest receivable 95us-gaap_IncreaseDecreaseInAccruedInvestmentIncomeReceivable 156us-gaap_IncreaseDecreaseInAccruedInvestmentIncomeReceivable 815us-gaap_IncreaseDecreaseInAccruedInvestmentIncomeReceivable
Change in accrued liabilities 1,326us-gaap_IncreaseDecreaseInAccruedLiabilities 270us-gaap_IncreaseDecreaseInAccruedLiabilities (98)us-gaap_IncreaseDecreaseInAccruedLiabilities
Change in other assets (366)us-gaap_IncreaseDecreaseInOtherOperatingAssets 1,128us-gaap_IncreaseDecreaseInOtherOperatingAssets (756)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Net cash provided by operating activities 11,681us-gaap_NetCashProvidedByUsedInOperatingActivities 13,158us-gaap_NetCashProvidedByUsedInOperatingActivities 10,831us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:      
Proceeds from maturities of securities available for sale 15,318us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 24,577us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 33,696us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
Purchases of securities available for sale (16,077)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (17,105)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (43,436)us-gaap_PaymentsToAcquireAvailableForSaleSecurities
Proceeds from maturities of securities held to maturity 827us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities 1,813us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities 2,213us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities
Purchases of securities held to maturity (885)us-gaap_PaymentsToAcquireHeldToMaturitySecurities (1,196)us-gaap_PaymentsToAcquireHeldToMaturitySecurities (2,935)us-gaap_PaymentsToAcquireHeldToMaturitySecurities
Net change in interest-bearing deposits with banks (980)us-gaap_ProceedsFromPaymentsForInInterestBearingDepositsInBanks    
Purchases of Federal Reserve Bank stock   (1,495)us-gaap_PaymentsToAcquireFederalReserveStock  
Redemptions of Federal Home Loan Bank stock 1,200us-gaap_ProceedsFromSaleOfFederalHomeLoanBankStock    
Net change in loans (29,936)us-gaap_PaymentsForProceedsFromLoansAndLeases (9,572)us-gaap_PaymentsForProceedsFromLoansAndLeases 36,731us-gaap_PaymentsForProceedsFromLoansAndLeases
Proceeds from sale of other real estate owned 821us-gaap_ProceedsFromSaleOfOtherRealEstate 1,935us-gaap_ProceedsFromSaleOfOtherRealEstate 1,706us-gaap_ProceedsFromSaleOfOtherRealEstate
Proceeds from sale of ProAlliance Corporation 810us-gaap_ProceedsFromDivestitureOfBusinesses    
Purchases of premises and equipment (985)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (1,152)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (437)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from bank owned life insurance   1,249us-gaap_ProceedsFromLifeInsurancePolicies  
Purchases of bank owned life insurance and annuity assets     (1,177)us-gaap_PaymentsToAcquireLifeInsurancePolicies
Net cash provided by (used in) investing activities (29,887)us-gaap_NetCashProvidedByUsedInInvestingActivities (946)us-gaap_NetCashProvidedByUsedInInvestingActivities 26,361us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:      
Change in deposits 17,953us-gaap_IncreaseDecreaseInDeposits (26,187)us-gaap_IncreaseDecreaseInDeposits (32,822)us-gaap_IncreaseDecreaseInDeposits
Proceeds from common stock through dividend reinvestment 103us-gaap_ProceedsFromIssuanceOfCommonStockDividendReinvestmentPlan 170us-gaap_ProceedsFromIssuanceOfCommonStockDividendReinvestmentPlan 55us-gaap_ProceedsFromIssuanceOfCommonStockDividendReinvestmentPlan
Cash dividends (3,441)us-gaap_PaymentsOfDividends (2,965)us-gaap_PaymentsOfDividends (4,393)us-gaap_PaymentsOfDividends
Repayment of subordinated debentures   (5,000)us-gaap_RepaymentsOfSubordinatedDebt  
Proceeds from Federal Home Loan Bank borrowings 7,575us-gaap_ProceedsFromFederalHomeLoanBankBorrowings 5,853us-gaap_ProceedsFromFederalHomeLoanBankBorrowings 2,000us-gaap_ProceedsFromFederalHomeLoanBankBorrowings
Repayment of Federal Home Loan Bank borrowings (1,612)us-gaap_RepaymentsOfFederalHomeLoanBankBorrowings (1,393)us-gaap_RepaymentsOfFederalHomeLoanBankBorrowings (7,789)us-gaap_RepaymentsOfFederalHomeLoanBankBorrowings
Change in other short-term borrowings 261us-gaap_ProceedsFromRepaymentsOfShortTermDebt 3us-gaap_ProceedsFromRepaymentsOfShortTermDebt (222)us-gaap_ProceedsFromRepaymentsOfShortTermDebt
Net cash provided by (used in) financing activities 20,839us-gaap_NetCashProvidedByUsedInFinancingActivities (29,519)us-gaap_NetCashProvidedByUsedInFinancingActivities (43,171)us-gaap_NetCashProvidedByUsedInFinancingActivities
Cash and cash equivalents:      
Change in cash and cash equivalents 2,633us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (17,307)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (5,979)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of year 28,344us-gaap_CashAndCashEquivalentsAtCarryingValue 45,651us-gaap_CashAndCashEquivalentsAtCarryingValue 51,630us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of year 30,977us-gaap_CashAndCashEquivalentsAtCarryingValue 28,344us-gaap_CashAndCashEquivalentsAtCarryingValue 45,651us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosure:      
Cash paid for interest 3,274us-gaap_InterestPaid 4,158us-gaap_InterestPaid 6,863us-gaap_InterestPaid
Cash paid for income taxes 3,567us-gaap_IncomeTaxesPaid 2,950us-gaap_IncomeTaxesPaid 4,033us-gaap_IncomeTaxesPaid
Transfers from loans to other real estate owned 879us-gaap_TransferOfOtherRealEstate 314us-gaap_TransferOfOtherRealEstate 1,267us-gaap_TransferOfOtherRealEstate
Other real estate owned sales financed by the Bank $ 390us-gaap_MortgageLoanRelatedToPropertySales1 $ 466us-gaap_MortgageLoanRelatedToPropertySales1 $ 1,133us-gaap_MortgageLoanRelatedToPropertySales1