XML 25 R9.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Cash Flows from Operating Activities      
Net income $ 6,897 $ 7,140 $ 7,158
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation 843 772 803
Amortization of intangible and other assets 198 152 150
(Recovery of) Provision for loan losses (227) 350 0
Provision for other real estate owned 288    
(Gain) loss on foreclosure and sale of other real estate owned (46) (82) 140
Loss on the sale of premises and equipment (76) (14) (1)
Loss on the sale of premises and equipment   4  
(Gain) on the sale of securities (124) (990) (465)
Gain on redemption of trust preferred capital notes (2,424) 0 0
Loss on derecognition of cash flow hedge 237    
Fair value adjustment on derivative contract (88)    
Stock-based compensation expense 328 290 305
Premium amortization on securities, net 210 97 120
Deferred tax expense 432 142 1,190
Changes in assets and liabilities:      
Decrease (increase) in other assets 2,085 (451) (1,392)
(Decrease) increase in other liabilities (1,521) (179) 183
Net cash provided by operating activities 7,164 7,259 8,193
Cash Flows from Investing Activities      
Proceeds from maturities, calls, and principal payments of securities available for sale 17,368 10,864 18,415
Proceeds from the sale of securities available for sale 3,653 8,546 3,987
Purchases of securities available for sale (33,453) (8,693) (26,863)
Proceeds from the sale of restricted securities 1,325 284 585
Purchases of restricted securities (413) (900)  
Proceeds from the sale of bank premises and equipment 7 0 0
Purchases of bank premises and equipment (2,875) (2,966) (1,492)
Proceeds from the sale of other real estate owned 1,956 597 1,167
Proceeds from the sale of repossessed assets 10 29 26
Net (increase) in loans (26,317) (26,937) (27,290)
Net cash (used in) investing activities (38,739) (19,176) (31,465)
Cash Flows from Financing Activities      
Net increase in demand deposits, money market and savings accounts 49,690 20,210 22,327
Net (decrease) in certificates of deposit (2,788) (3,980) (11,841)
Net (decrease) in federal funds purchased and securities sold under agreements to repurchase 0 0 10,000
Net (decrease) increase in Federal Home Loan Bank advances (20,000) 17,750 (10,000)
Redemption of trust preferred capital notes (4,793)    
Issuance of common stock, employee benefit plan 187 202 179
Stock options exercised 0 0 69
Cash dividends paid (2,064) (1,944) (1,909)
Net cash provided by (used in) financing activities 20,232 32,238 (11,175)
(Decrease) increase in cash and cash equivalents (11,343) 20,321 (34,447)
Cash and Cash Equivalents      
Beginning 34,564 14,243 48,690
Ending 23,221 34,564 14,243
Supplemental Disclosures of Cash Flow Information      
Interest 1,442 1,916 2,704
Income taxes 583 1,985 2,097
Supplemental Schedule of Noncash Investing and Financing Activities:      
Unrealized (loss) gain on securities available for sale (688) 1,392 (4,962)
Change in fair value of interest rate swap 52 145 201
Other real estate and repossessed assets acquired in settlement of loans 870 781 25
Loans made to finance the sale of other real estate owned 200 148 0
Issuance of common stock, dividend investment plan $ 729 $ 700 $ 662