XML 47 R9.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 $ 14,613us-gaap_NetIncomeLoss $ 13,183us-gaap_NetIncomeLoss $ 12,466us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization of premises and equipment 1,629us-gaap_DepreciationNonproduction 1,504us-gaap_DepreciationNonproduction 1,292us-gaap_DepreciationNonproduction
Amortization of core deposit intangible 92us-gaap_AmortizationOfIntangibleAssets 92us-gaap_AmortizationOfIntangibleAssets 36us-gaap_AmortizationOfIntangibleAssets
Provision for loan losses 1,833us-gaap_ProvisionForLoanAndLeaseLosses 1,418us-gaap_ProvisionForLoanAndLeaseLosses 1,652us-gaap_ProvisionForLoanAndLeaseLosses
Net securities gains (403)us-gaap_GainLossOnSaleOfSecuritiesNet (676)us-gaap_GainLossOnSaleOfSecuritiesNet (1,938)us-gaap_GainLossOnSaleOfSecuritiesNet
Other-than-temporary impairment   249us-gaap_OtherAssetImpairmentCharges 853us-gaap_OtherAssetImpairmentCharges
Net amortization of bond premiums and discounts 2,776us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments 5,076us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments 4,133us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments
Deferred tax benefit 240us-gaap_DeferredIncomeTaxExpenseBenefit (111)us-gaap_DeferredIncomeTaxExpenseBenefit (83)us-gaap_DeferredIncomeTaxExpenseBenefit
Recognition of stock based expense 418us-gaap_StockOptionPlanExpense 265us-gaap_StockOptionPlanExpense 216us-gaap_StockOptionPlanExpense
Gains on sale of other real estate owned   (53)us-gaap_GainsLossesOnSalesOfOtherRealEstate (37)us-gaap_GainsLossesOnSalesOfOtherRealEstate
Net change in other assets (6,213)us-gaap_IncreaseDecreaseInOtherOperatingAssets 752us-gaap_IncreaseDecreaseInOtherOperatingAssets 711us-gaap_IncreaseDecreaseInOtherOperatingAssets
Net change in other liabilities 546us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (139)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 1,790us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Net cash provided by operating activities 15,531us-gaap_NetCashProvidedByUsedInOperatingActivities 21,560us-gaap_NetCashProvidedByUsedInOperatingActivities 21,091us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:      
Net cash received in acquisition     1,197us-gaap_CashAcquiredFromAcquisition
Purchases of securities available for sale (110,239)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (172,131)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (167,358)us-gaap_PaymentsToAcquireAvailableForSaleSecurities
Proceeds from maturities, calls and principal paydowns of mortgage-backed securities 73,854us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 94,382us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 93,984us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
Proceeds from sales of securities available for sale 37,278us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 17,234us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 39,304us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities
Net increase in Federal Home Loan Bank stock (2,984)us-gaap_PaymentsForProceedsFromFederalHomeLoanBankStock (181)us-gaap_PaymentsForProceedsFromFederalHomeLoanBankStock (1,351)us-gaap_PaymentsForProceedsFromFederalHomeLoanBankStock
Net loans made to customers (67,186)us-gaap_PaymentsForProceedsFromLoansAndLeases (38,632)us-gaap_PaymentsForProceedsFromLoansAndLeases (55,083)us-gaap_PaymentsForProceedsFromLoansAndLeases
Proceeds from sale of other real estate owned 1,129us-gaap_ProceedsFromSaleOfOtherRealEstate 1,084us-gaap_ProceedsFromSaleOfOtherRealEstate 831us-gaap_ProceedsFromSaleOfOtherRealEstate
Capital expenditures (2,002)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (2,394)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (3,894)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net cash used in investing activities (70,150)us-gaap_NetCashProvidedByUsedInInvestingActivities (100,638)us-gaap_NetCashProvidedByUsedInInvestingActivities (92,370)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:      
Net increase in deposits 22,398us-gaap_IncreaseDecreaseInDeposits 39,886us-gaap_IncreaseDecreaseInDeposits 33,602us-gaap_IncreaseDecreaseInDeposits
Net decrease in securities sold under repurchase agreements and fed funds repurchased (535)us-gaap_IncreaseDecreaseInFederalFundsPurchasedAndSecuritiesSoldUnderAgreementsToRepurchaseNet (381)us-gaap_IncreaseDecreaseInFederalFundsPurchasedAndSecuritiesSoldUnderAgreementsToRepurchaseNet (3,992)us-gaap_IncreaseDecreaseInFederalFundsPurchasedAndSecuritiesSoldUnderAgreementsToRepurchaseNet
Proceeds from Federal Home Loan Bank advances 92,100us-gaap_ProceedsFromFederalHomeLoanBankBorrowings 82,900us-gaap_ProceedsFromFederalHomeLoanBankBorrowings 90,796us-gaap_ProceedsFromFederalHomeLoanBankBorrowings
Repayments of Federal Home Loan Bank advances (53,990)us-gaap_RepaymentsOfFederalHomeLoanBankBorrowings (44,641)us-gaap_RepaymentsOfFederalHomeLoanBankBorrowings (39,296)us-gaap_RepaymentsOfFederalHomeLoanBankBorrowings
Purchase of Treasury Stock (8)us-gaap_PaymentsForRepurchaseOfCommonStock (24)us-gaap_PaymentsForRepurchaseOfCommonStock (181)us-gaap_PaymentsForRepurchaseOfCommonStock
Proceeds from stock option exercises, including excess tax benefits 616us-gaap_ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions 461us-gaap_ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions 1,187us-gaap_ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
Payments of dividends (5,362)us-gaap_PaymentsOfDividendsCommonStock (4,915)us-gaap_PaymentsOfDividendsCommonStock (4,565)us-gaap_PaymentsOfDividendsCommonStock
Net cash provided by financing activities 55,219us-gaap_NetCashProvidedByUsedInFinancingActivities 73,286us-gaap_NetCashProvidedByUsedInFinancingActivities 77,551us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase (decrease) in cash and cash equivalents 600us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (5,792)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 6,272us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 9,200us-gaap_CashAndCashEquivalentsAtCarryingValue 14,992us-gaap_CashAndCashEquivalentsAtCarryingValue 8,720us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 9,800us-gaap_CashAndCashEquivalentsAtCarryingValue 9,200us-gaap_CashAndCashEquivalentsAtCarryingValue 14,992us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosures of cash flow information:      
Interest 9,920us-gaap_InterestPaidNet 11,833us-gaap_InterestPaidNet 14,011us-gaap_InterestPaidNet
Income taxes 6,237us-gaap_IncomeTaxesPaidNet 4,514us-gaap_IncomeTaxesPaidNet 4,323us-gaap_IncomeTaxesPaidNet
Schedule of noncash investing activities:      
Transfers from loans to other real estate owned 320us-gaap_TransferOfOtherRealEstate 261us-gaap_TransferOfOtherRealEstate 1,058us-gaap_TransferOfOtherRealEstate
Acquisitions:      
Fair value of non cash assets acquired     41,576us-gaap_FairValueOfAssetsAcquired
Fair value of liabilities assumed     $ (42,773)us-gaap_LiabilitiesAssumed1