XML 56 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash Flows from Operating Activities    
Net income $ 2,351us-gaap_NetIncomeLoss $ 1,958us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation 390us-gaap_DepreciationNonproduction 361us-gaap_DepreciationNonproduction
Accretion and amortization of securities, net 294us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments 419us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments
Amortization of servicing rights 80us-gaap_AmortizationOfMortgageServicingRightsMSRs 82us-gaap_AmortizationOfMortgageServicingRightsMSRs
Amortization of core deposit intangible 81us-gaap_AmortizationOfIntangibleAssets 120us-gaap_AmortizationOfIntangibleAssets
Compensation expense related to stock awards 78us-gaap_ShareBasedCompensation 61us-gaap_ShareBasedCompensation
Provision for loan loss 114us-gaap_ProvisionForLoanAndLeaseLosses 428us-gaap_ProvisionForLoanAndLeaseLosses
Gain on sale of loans (175)us-gaap_GainLossOnSalesOfLoansNet (89)us-gaap_GainLossOnSalesOfLoansNet
Originations of loans held for sale (9,199)us-gaap_PaymentsForOriginationAndPurchasesOfLoansHeldForSale (4,523)us-gaap_PaymentsForOriginationAndPurchasesOfLoansHeldForSale
Proceeds from sale of loans held for sale 9,658us-gaap_ProceedsFromSaleOfLoansHeldForSale 4,942us-gaap_ProceedsFromSaleOfLoansHeldForSale
Loss on sale of other assets 6us-gaap_GainLossOnSaleOfOtherAssets 39us-gaap_GainLossOnSaleOfOtherAssets
Gain on sales of securities available for sale (109)us-gaap_AvailableForSaleSecuritiesGrossRealizedGainLossNet (122)us-gaap_AvailableForSaleSecuritiesGrossRealizedGainLossNet
Change in other assets and other liabilities, net (1,701)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (999)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
Net cash provided by operating activities 1,868us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 2,677us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Activity in securities:    
Maturities, prepayments and calls 1,790us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 6,799us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
Sales 16,301us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 9,169us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities
Purchases (14,233)us-gaap_PaymentsToAcquireAvailableForSaleSecuritiesDebt  
Proceeds from sales of assets 1us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment  
Additions to premises and equipment (88)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (192)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Loan originations and principal collections, net 6,716us-gaap_PaymentsForProceedsFromLoansAndLeases (7,386)us-gaap_PaymentsForProceedsFromLoansAndLeases
Net cash provided by investing activities 10,487us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations 8,390us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash Flows from Financing Activities    
Net increase in deposits 14,127us-gaap_IncreaseDecreaseInDeposits 13,800us-gaap_IncreaseDecreaseInDeposits
Net change in federal funds purchased and securities sold under agreements to repurchase (4,221)us-gaap_IncreaseDecreaseInFederalFundsPurchasedAndSecuritiesSoldUnderAgreementsToRepurchaseNet (10,981)us-gaap_IncreaseDecreaseInFederalFundsPurchasedAndSecuritiesSoldUnderAgreementsToRepurchaseNet
Repayment of FHLB advances   (4,500)us-gaap_RepaymentsOfFederalHomeLoanBankBorrowings
Purchase of Treasury Stock (490)us-gaap_PaymentsForRepurchaseOfCommonStock (98)us-gaap_PaymentsForRepurchaseOfCommonStock
Cash dividends paid on common stock (965)us-gaap_PaymentsOfDividendsCommonStock (967)us-gaap_PaymentsOfDividendsCommonStock
Net cash provided by (used in) financing activities 8,451us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (2,746)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net increase in Cash and Cash Equivalents 20,806us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 8,321us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents - Beginning of year 24,295us-gaap_CashCashEquivalentsAndFederalFundsSold 19,263us-gaap_CashCashEquivalentsAndFederalFundsSold
Cash and cash equivalents - End of period 45,101us-gaap_CashCashEquivalentsAndFederalFundsSold 27,584us-gaap_CashCashEquivalentsAndFederalFundsSold
Cash paid during the year for:    
Interest 852us-gaap_InterestPaid 1,034us-gaap_InterestPaid
Income taxes 520us-gaap_IncomeTaxesPaid 77us-gaap_IncomeTaxesPaid
Noncash investing activities:    
Transfer of loans to other real estate owned $ 46us-gaap_TransferOfOtherRealEstate $ 110us-gaap_TransferOfOtherRealEstate