XML 25 R9.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash Flows from Operating Activities      
Net income $ 6,370 $ 6,897 $ 7,140
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation 932 843 772
Amortization of intangible and other assets 192 198 152
(Recovery of) Provision for loan losses (188) (227) 350
Provision for other real estate owned 12 288  
Loss (gain) on foreclosure and sale of other real estate owned 90 (46) (82)
Loss on the sale and disposal of premises and equipment (10) (76) (14)
Loss on the sale of repossessed assets 1 0 4
(Gain) on the sale of securities (98) (124) (990)
Gain on redemption of trust preferred capital notes 0 (2,424) 0
Loss on derecognition of cash flow hedge 0 237  
Fair value adjustment on derivative contract (149) (88)  
Stock-based compensation expense 314 328 290
Premium amortization on securities, net 370 210 97
Deferred tax expense 207 432 142
Changes in assets and liabilities:      
(Increase) decrease in other assets (1,095) 2,085 (451)
Increase (decrease) in other liabilities 2,732 (1,521) (179)
Net cash provided by operating activities 9,700 7,164 7,259
Cash Flows from Investing Activities      
Proceeds from maturities, calls, and principal payments of securities available for sale 23,535 17,368 10,864
Proceeds from the sale of securities available for sale 11,356 3,653 8,546
Purchases of securities available for sale (40,418) (33,453) (8,693)
Proceeds from the sale of restricted securities 850 1,325 284
Purchases of restricted securities (22) (413) (900)
Proceeds from the sale of bank premises and equipment 0 7 0
Purchases of bank premises and equipment (257) (2,875) (2,966)
Proceeds from the sale of other real estate owned 564 1,956 597
Proceeds from the sale of repossessed assets 4 10 29
Net (increase) in loans (21,995) (26,317) (26,937)
Net cash (used in) investing activities (26,383) (38,739) (19,176)
Cash Flows from Financing Activities      
Net increase in demand deposits, money market and savings accounts 57,448 49,690 20,210
Net (decrease) in certificates of deposit (4,289) (2,788) (3,980)
Net (decrease) increase in Federal Home Loan Bank advances (20,000) (20,000) 17,750
Redemption of trust preferred capital notes 0 (4,793)  
Issuance of common stock, employee benefit plan 81 187 202
Retirement of common stock 2,143 0 0
Cash dividends paid (2,354) (2,064) (1,944)
Net cash provided by financing activities 28,743 20,232 32,238
Increase (decrease) in cash and cash equivalents 12,060 (11,343) 20,321
Cash and Cash Equivalents      
Beginning 23,221 34,564 14,243
Ending 35,281 23,221 34,564
Supplemental Disclosures of Cash Flow Information      
Interest 1,099 1,442 1,916
Income taxes 0 583 1,985
Supplemental Schedule of Noncash Investing and Financing Activities:      
Unrealized (loss) gain on securities available for sale (1,629) (688) 1,392
Change in fair value of interest rate swap 0 52 145
Other real estate and repossessed assets acquired in settlement of loans 675 870 781
Loans made to finance the sale of other real estate owned 315 200 148
Issuance of common stock, dividend investment plan 533 $ 729 $ 700
Purchase of securities available for sale settled subsequent to year end $ 9,826