XML 41 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Cash Flows From Operating Activities:      
Net income $ 23,860 $ 20,540 $ 22,197
Adjustments to reconcile net income to net cash provided by operations:      
Provision for loan losses 6,655 4,149 2,560
Depreciation and amortization of premises and equipment, core deposit intangible, and mortgage servicing rights 5,242 4,484 4,039
Amortization and accretion of securities premiums and discounts, deferred loan fees and costs, net yield and credit mark on acquired loans, and unearned income (1,202) (1,328) 993
Deferred taxes 3,385 1,023 376
Net realized gains on sales of available-for-sale securities (1,543) (1,005) (666)
Net realized and unrealized losses (gains) on trading securities (881) (503) 213
Proceeds from sale of trading securities 1,091 540 2,129
Purchase of trading securities (2,502) (319) (2,413)
Gain on sale of branch (536) 0 0
Gain on sale of loans (545) (818) (630)
Net losses on dispositions of premises and equipment and foreclosed assets (107) 134 7
Proceeds from sale of loans 24,285 33,045 14,927
Origination of loans held for sale (25,231) (31,255) (15,171)
Income on bank owned life insurance, including death benefit of proceeds in excess of cash surrender value (1,659) (1,082) (1,194)
Stock-based compensation expense 928 820 621
Contribution of treasury stock 0 150 120
Changes in:      
Accrued interest receivable and other assets (1,175) (3,906) 93
Accrued interest payable and other liabilities 698 2,095 5,435
Net Cash Provided By Operating Activities 30,763 26,764 33,636
Cash Flows from Investing Activities:      
Net decrease in interest bearing time deposits with other banks 0 0 225
Proceeds from maturities, prepayments and calls of available-for-sale securities 92,302 63,837 78,707
Proceeds from sales of available-for-sale securities 16,340 4,420 105,066
Purchase of available-for-sale securities (23,689) (21,513) (45,120)
Loan origination and payments, net (273,972) (182,566) (224,470)
Purchase of bank owned life insurance (10,000) 0 0
Proceeds from death benefit of BOLI policies 897 0 0
Net cash received from sale of branch 1,079 0 0
Net cash paid for Lake National Bank acquisition 0 (2,866) 0
Purchase of FHLB and other equity interests (2,331) (2,628) (9,226)
Purchase of premises and equipment (5,215) (10,125) (6,751)
Proceeds from the sale of premises and equipment and foreclosed assets 938 558 855
Net Cash Used In Investing Activities (203,651) (150,883) (100,714)
Net change in:      
Checking, money market and savings accounts 16,096 79,745 (39,285)
Certificates of deposit 134,197 (10,603) 7,259
Deposits held for sale 1,079 0 0
Purchase of treasury stock (1,877) (44) (868)
Proceeds from stock offering, net of issuance costs 19,294 0 0
Cash dividends paid (10,094) (9,546) (9,515)
Proceeds from long-term borrowings 160,000 80,000 50,000
Repayments on long-term borrowings (70,092) (81,317) (21,472)
Net change in short-term borrowings (69,553) 17,806 80,292
Proceeds from subordinated debentures 0 50,000 0
Net Cash Provided By Financing Activities 179,050 126,041 66,411
Net Increase (Decrease) in Cash and Cash Equivalents 6,162 1,922 (667)
Cash and Cash Equivalents, Beginning 29,183 27,261 27,928
Cash and Cash Equivalents, Ending 35,345 29,183 27,261
Cash paid during the period for:      
Interest 17,481 13,284 12,502
Income taxes 7,810 3,966 5,431
Supplemental Noncash Disclosures:      
Transfers to other real estate owned 630 120 806
Grant of restricted stock awards from treasury stock 984 896 803
Net liabilities assumed from Lake National Bank, excluding cash and cash equivalents 0 8,670 0
Net loans transferred to held for sale 0 7,319 0
Net deposits transferred to held for sale $ 0 $ 6,456 $ 0