XML 22 R9.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income $ 5,730 $ 5,520
Adjustments to reconcile net income to net cash from operating activities:    
Provision for loan losses 3,301 2,692
Depreciation and amortization 1,147 1,121
Net amortization of securities 1,033 605
Net gain on sales of available for sale securities (1,415) (1,605)
Mortgage loans originated for sale (14,722) (9,064)
Proceeds from mortgage loan sales 14,224 10,114
Net gain on sales of mortgage loans (274) (152)
Earnings on company owned life insurance (520) (509)
Shared based compensation expense 153 284
Net (gain) loss on disposition of premises and equipment (36) 0
Net (gain) loss on disposition of foreclosed and repossessed assets 298 109
Net change in:    
Accrued interest receivable (64) (104)
Accrued interest payable (62) (200)
Other assets 1,402 1,665
Other liabilities (1,397) 382
Net cash from operating activities 8,798 10,858
CASH FLOWS FROM INVESTING ACTIVITIES    
Net change in interest-bearing deposits 19,380 22,390
Available for sale securities:    
Sales 43,765 62,941
Purchases (120,059) (86,184)
Maturities, prepayments and calls 24,374 17,372
Loan originations and payments, net 12,347 4,681
Proceeds from the sale of foreclosed and repossessed assets 3,540 1,456
Purchases of premises and equipment (1,032) (905)
Proceeds from the sale of premises and equipment 43 0
Investment in company owned life insurance 0 (117)
Purchase of Federal Reserve and FHLB stock (59) 0
Proceeds from redemption of Federal Reserve and FHLB stock 0 883
Net cash from investing activities (17,701) 22,517
CASH FLOWS FROM FINANCING ACTIVITIES    
Net change in deposits 21,201 (30,893)
Net change in other borrowings 1,233 2,926
Proceeds from issuance of series B preferred stock 0 28,000
Repurchase of series A preferred stock 0 (19,468)
Proceeds from Federal Home Loan Bank advances 10,000 20,000
Repayment of Federal Home Loan Bank advances (25,000) (30,000)
Cash dividends paid on preferred shares (815) (812)
Cash dividends paid on common shares (852) (836)
Net cash from financing activities 5,767 (31,083)
Net change in cash and due from financial institutions (3,136) 2,292
Cash and due from financial institutions at beginning of period 15,166 11,658
Cash and due from financial institutions at end of period $ 12,030 $ 13,950