XML 76 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statement 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 $ 9,646us-gaap_NetIncomeLoss $ 9,007us-gaap_NetIncomeLoss $ 9,788us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash from operating activities:      
Depreciation 1,293us-gaap_DepreciationNonproduction 1,184us-gaap_DepreciationNonproduction 1,154us-gaap_DepreciationNonproduction
Amortization of securities, net 1,430us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments 2,149us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments 3,075us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments
Amortization of servicing rights 344us-gaap_AmortizationOfMortgageServicingRightsMSRs 426us-gaap_AmortizationOfMortgageServicingRightsMSRs 768us-gaap_AmortizationOfMortgageServicingRightsMSRs
Amortization of core deposit intangible 480us-gaap_AmortizationOfIntangibleAssets 319us-gaap_AmortizationOfIntangibleAssets 312us-gaap_AmortizationOfIntangibleAssets
Compensation expense related to stock awards 232us-gaap_ShareBasedCompensation 253us-gaap_ShareBasedCompensation 217us-gaap_ShareBasedCompensation
Provision for loan loss 1,191us-gaap_ProvisionForLoanAndLeaseLosses 858us-gaap_ProvisionForLoanAndLeaseLosses 738us-gaap_ProvisionForLoanAndLeaseLosses
Gain on sale of loans held for sale (647)us-gaap_GainLossOnSalesOfLoansNet (1,123)us-gaap_GainLossOnSalesOfLoansNet (2,041)us-gaap_GainLossOnSalesOfLoansNet
Originations of loans held for sale (37,432)us-gaap_PaymentsForOriginationAndPurchasesOfLoansHeldForSale (62,360)us-gaap_PaymentsForOriginationAndPurchasesOfLoansHeldForSale (96,472)us-gaap_PaymentsForOriginationAndPurchasesOfLoansHeldForSale
Proceeds from sale of loans held for sale 41,992us-gaap_ProceedsFromSaleOfLoansHeldForSale 65,391us-gaap_ProceedsFromSaleOfLoansHeldForSale 95,435us-gaap_ProceedsFromSaleOfLoansHeldForSale
Loss on sale of other assets 157us-gaap_GainLossOnSaleOfOtherAssets 144us-gaap_GainLossOnSaleOfOtherAssets 634us-gaap_GainLossOnSaleOfOtherAssets
Gain on sales of securities (494)us-gaap_HeldToMaturitySecuritiesSoldSecurityRealizedGainLoss (775)us-gaap_HeldToMaturitySecuritiesSoldSecurityRealizedGainLoss (852)us-gaap_HeldToMaturitySecuritiesSoldSecurityRealizedGainLoss
Change in other assets and other liabilities, net 971us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet 1,520us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet 1,458us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
Net cash provided by operating activities 19,159us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 16,993us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 14,214us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Activity in securities:      
Maturities, prepayments and calls 17,817us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 33,228us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 42,851us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
Sales 57,928us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 91,039us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 60,513us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities
Purchases   (103,320)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (134,435)us-gaap_PaymentsToAcquireAvailableForSaleSecurities
Proceeds from redemption of FHLB stock 499us-gaap_ProceedsFromSaleOfFederalHomeLoanBankStock    
Proceeds from sales of assets 24us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 1,138us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 1,146us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Additions to premises and equipment (2,908)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (2,063)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (1,774)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Loan and lease originations and principal collections, net (50,853)us-gaap_PaymentsForProceedsFromLoansAndLeases (67,194)us-gaap_PaymentsForProceedsFromLoansAndLeases 5,245us-gaap_PaymentsForProceedsFromLoansAndLeases
Net cash received for acquisition   15,215us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired  
Net cash provided by (used in) investing activities 22,507us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (31,957)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (26,454)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash Flows from Financing Activities      
Net increase (decrease) in deposits (13,904)us-gaap_IncreaseDecreaseInDeposits (16,254)us-gaap_IncreaseDecreaseInDeposits 23,870us-gaap_IncreaseDecreaseInDeposits
Net change in federal funds purchased and securities sold under agreements to repurchase (13,794)us-gaap_IncreaseDecreaseInFederalFundsPurchasedAndSecuritiesSoldUnderAgreementsToRepurchaseNet 18,444us-gaap_IncreaseDecreaseInFederalFundsPurchasedAndSecuritiesSoldUnderAgreementsToRepurchaseNet (1,128)us-gaap_IncreaseDecreaseInFederalFundsPurchasedAndSecuritiesSoldUnderAgreementsToRepurchaseNet
Repayment of FHLB advances (4,500)us-gaap_RepaymentsOfFederalHomeLoanBankBorrowings (7,100)us-gaap_RepaymentsOfFederalHomeLoanBankBorrowings (5,062)us-gaap_RepaymentsOfFederalHomeLoanBankBorrowings
Purchase of Treasury Stock (576)us-gaap_PaymentsForRepurchaseOfCommonStock (1,236)us-gaap_PaymentsForRepurchaseOfCommonStock (894)us-gaap_PaymentsForRepurchaseOfCommonStock
Cash dividends paid on common stock (3,864)us-gaap_PaymentsOfDividendsCommonStock (3,719)us-gaap_PaymentsOfDividendsCommonStock (3,597)us-gaap_PaymentsOfDividendsCommonStock
Net cash provided by (used in) financing activities (36,634)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (9,865)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 13,189us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net Increase (Decrease) in Cash and Cash Equivalents 5,032us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (24,829)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 949us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and Cash Equivalents - Beginning of Year 19,263us-gaap_CashAndCashEquivalentsAtCarryingValue 44,092us-gaap_CashAndCashEquivalentsAtCarryingValue 43,143us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and Cash Equivalents - End of Year 24,295us-gaap_CashAndCashEquivalentsAtCarryingValue 19,263us-gaap_CashAndCashEquivalentsAtCarryingValue 44,092us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash paid during the year for:      
Interest 3,732us-gaap_InterestPaid 4,679us-gaap_InterestPaid 6,304us-gaap_InterestPaid
Income taxes 4,285us-gaap_IncomeTaxesPaid 3,240us-gaap_IncomeTaxesPaid 4,085us-gaap_IncomeTaxesPaid
Noncash investing activities:      
Transfer of loans to other real estate owned $ 139us-gaap_TransferOfOtherRealEstate $ 1,053us-gaap_TransferOfOtherRealEstate $ 562us-gaap_TransferOfOtherRealEstate