XML 45 R6.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Cash flows from operating activities:    
Net income $ 1,866,000 $ 5,700,000
Adjustments to reconcile net income to cash provided by operating activities:    
Provision for loan losses (239,000) (4,777,000)
Depreciation 516,000 416,000
Amortization of (discounts) premiums, net (10,000) 7,000
Amortization of deferred loan fees (194,000) (175,000)
Amortization of core deposit intangible 436,000 385,000
Amortization of purchased loan market adjustments (112,000) 0
Amortization of mortgage servicing rights and servicing costs 427,000 385,000
Capitalized mortgage servicing rights (366,000) (219,000)
Loss (gain) on sales of real estate 121,000 (1,130,000)
Gain on sales of loans (1,428,000) (1,480,000)
Proceeds from sale of loans held for sale 55,995,000 42,724,000
Disbursements on loans held for sale (50,952,000) (29,032,000)
Amortization of restricted stock awards 387,000 176,000
Amortization of unearned ESOP shares 145,000 145,000
Earned employee stock ownership shares priced above original cost 43,000 37,000
Stock option compensation 0 1,000
(Increase) decrease in accrued interest receivable (254,000) 167,000
Increase (decrease) in accrued interest payable 148,000 (46,000)
Decrease in other assets 195,000 170,000
Increase in other liabilities 3,252,000 3,508,000
Other, net 33,000 388,000
Net cash provided by operating activities 9,582,000 16,965,000
Cash flows from investing activities:    
Principal collected on securities available for sale 1,257,000 1,726,000
Proceeds collected on maturities of securities available for sale 118,570,000 55,000,000
Purchases of securities available for sale (109,070,000) (89,000,000)
Purchase of Federal Home Loan Bank Stock (119,000) 0
Redemption of Federal Home Loan Bank Stock 205,000 7,000
Proceeds from sales of real estate and premises 772,000 4,382,000
Net (increase) decrease in loans receivable (49,252,000) 11,898,000
Gain on acquisition (289,000) 0
Purchases of premises and equipment (570,000) (538,000)
Net cash used by investing activities (33,680,000) (16,525,000)
Cash flows from financing activities:    
Decrease in deposits (12,438,000) (49,024,000)
Redemption of preferred stock (10,000,000) (10,000,000)
Dividends to preferred stockholders (225,000) (5,604,000)
Proceeds from borrowings 41,000,000 0
Repayment of borrowings (31,000,000) 0
Increase in customer escrows 486,000 679,000
Net cash used by financing activities (12,177,000) (63,949,000)
Decrease in cash and cash equivalents (36,275,000) (63,509,000)
Cash and cash equivalents, beginning of period 46,634,000 120,686,000
Cash and cash equivalents, end of period 10,359,000 57,177,000
Supplemental cash flow disclosures:    
Cash paid for interest 954,000 983,000
Cash paid for income taxes 191,000 0
Supplemental noncash flow disclosures:    
Transfer of loans to real estate 110,000 142,000
Loans transferred to loans held for sale 6,701,000 11,954,000
Kasson State Bank [Member]    
Cash flows from investing activities:    
Gain on acquisition (289,000) 0
Acquisition of Kasson State Bank (net of cash acquired) 4,816,000 0
Core Deposits [Member]    
Adjustments to reconcile net income to cash provided by operating activities:    
Amortization of core deposit intangible $ 9,000 $ 0