XML 29 R8.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:      
Net income $ 8,574 $ 8,073 $ 8,112
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation 872 795 827
Net amortization of securities 432 732 1,436
Net realized (gain) on sale of securities (163)    
Proceeds from sale of loans in secondary market 6,746 4,286 13,187
Loans disbursed for sale in secondary market (6,504) (4,058) (12,681)
Amortization of mortgage servicing rights 93 77 118
(Recovery) impairment of mortgage servicing rights     (121)
Gain on sale of loans (335) (305) (503)
Deferred tax (benefit) expense 591 (517) 144
Provision for loan losses 1,090 2,787 477
Common stock issued to ESOP   351 640
Earnings on bank owned life insurance and annuity assets (681) (672) (724)
Gain on sale of ProAlliance Corporation   (810)  
(Gain) loss on sale of other real estate owned (99) (25) 115
(Appreciation) write-down of other real estate owned   (88) 577
Change in accrued interest receivable (13) 95 156
Change in accrued liabilities 473 1,326 270
Change in other assets (678) (366) 1,128
Net cash provided by operating activities 10,398 11,681 13,158
Cash flows from investing activities:      
Proceeds from sales of securities available for sale 10,550    
Proceeds from maturities of securities available for sale 15,085 15,318 24,577
Purchases of securities available for sale (33,251) (16,077) (17,105)
Proceeds from maturities of securities held to maturity 3,482 827 1,813
Purchases of securities held to maturity (626) (885) (1,196)
Net change in certificates of deposit in financial institutions (735) (980)  
Purchases of Federal Reserve Bank stock     (1,495)
Redemptions of Federal Home Loan Bank stock   1,200  
Net change in loans 5,049 (29,936) (9,572)
Proceeds from sale of other real estate owned 458 821 1,935
Proceeds from sale of ProAlliance Corporation   810  
Purchases of premises and equipment (1,950) (985) (1,152)
Proceeds from bank owned life insurance     1,249
Purchases of bank owned life insurance and annuity assets (3,000)    
Net cash (used in) investing activities (4,938) (29,887) (946)
Cash flows from financing activities:      
Change in deposits 13,916 17,953 (26,187)
Proceeds from common stock through dividend reinvestment   103 170
Cash dividends (3,665) (3,441) (2,965)
Repayment of subordinated debentures     (5,000)
Proceeds from Federal Home Loan Bank borrowings 400 7,575 5,853
Repayment of Federal Home Loan Bank borrowings (1,671) (1,612) (1,393)
Change in other short-term borrowings 113 261 3
Net cash provided by (used in) financing activities 9,093 20,839 (29,519)
Cash and cash equivalents:      
Change in cash and cash equivalents 14,553 2,633 (17,307)
Cash and cash equivalents at beginning of year 30,977 28,344 45,651
Cash and cash equivalents at end of year 45,530 30,977 28,344
Supplemental disclosure:      
Cash paid for interest 2,784 3,274 4,158
Cash paid for income taxes 2,450 3,567 2,950
Transfers from loans to other real estate owned 1,381 879 314
Other real estate owned sales financed by the Bank $ 189 $ 390 $ 466