XML 24 R9.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Cash Flows from Operating Activities      
Net income $ 14,092,000 $ 14,942,000 $ 15,833,000
Adjustment to reconcile net income to net cash provided by operating activities:      
Provision for loan losses 157,000 1,650,000 2,009,000
Deferred income tax expense 1,790,000 18,000 10,000
Re-valuation of deferred tax assets 1,560,000
Depreciation of premises and equipment 805,000 801,000 749,000
Amortization of intangibles 68,000 257,000 999,000
Amortization of premiums and accretion of discounts, net 58,000 89,000 117,000
Gain on disposal of fixed assets (134,000) 15,000
Gain on calls and sales of securities available for sale, net (10,000) (186,000) (33,000)
Gain on calls of securities held to maturity, net (4,000) (46,000)
Loss and writedown on other real estate owned 125,000 355,000 426,000
Income on investment in BOLI (758,000) (597,000) (603,000)
Gain on sale of mortgage loans held for sale (211,000) (280,000) (273,000)
Origination of mortgage loans held for sale (13,912,000) (17,090,000) (17,641,000)
Sale of mortgage loans held for sale 14,341,000 17,526,000 17,571,000
Contribution to defined benefit plan (4,507,000) (811,000) (139,000)
Net change in:      
Accrued interest receivable (37,000) 509,000 (21,000)
Other assets (2,537,000) 438,000 559,000
Accrued interest payable 7,000 (1,000) (12,000)
Other liabilities 101,000 (41,000) 963,000
Net cash provided by operating activities 10,994,000 17,533,000 20,529,000
Cash Flows from Investing Activities      
Net change in interest-bearing deposits 29,035,000 50,543,000 (28,263,000)
Proceeds from repayments of mortgage-backed securities 298,000 415,000 717,000
Proceeds from calls, sales and maturities of securities available for sale 13,812,000 220,581,000 64,556,000
Proceeds from calls and maturities of securities held to maturity 8,975,000 16,945,000 9,205,000
Purchases of securities available for sale (40,290,000) (290,296,000) (80,093,000)
Purchases of securities held to maturity (1,319,000)
Net change in restricted stock (30,000) (41,000) (40,000)
Purchase of BOLI (10,000,000)
Purchases of loan participations (7,395,000) (3,800,000) (1,001,000)
Collections of loan participations 2,113,000 820,000 1,978,000
Loan originations and principal collections, net (15,951,000) (27,792,000) (17,259,000)
Proceeds from disposal of other real estate owned 311,000 877,000 773,000
Recoveries on loans charged off 287,000 159,000 145,000
Additions to premises and equipment (261,000) (634,000) (663,000)
Proceeds from sale of premises and equipment 222,000
Net cash used in investing activities (20,193,000) (32,223,000) (49,945,000)
Cash Flows from Financing Activities      
Net change in time deposits (15,730,000) (21,147,000) (22,723,000)
Net change in other deposits 32,022,000 45,730,000 59,154,000
Cash dividends paid (8,141,000) (8,071,000) (7,930,000)
Stock options exercised 173,000
Net cash provided by financing activities 8,151,000 16,512,000 28,674,000
Net change in cash and due from banks (1,048,000) 1,822,000 (742,000)
Cash and due from banks at beginning of year 13,974,000 12,152,000 12,894,000
Cash and due from banks at end of year 12,926,000 13,974,000 12,152,000
Supplemental Disclosures of Cash Flow Information      
Interest paid on deposits and borrowed funds 4,118,000 4,167,000 4,195,000
Income taxes paid 4,092,000 3,940,000 4,790,000
Supplemental Disclosures of Noncash Activities      
Loans charged against the allowance for loan losses 819,000 1,806,000 2,120,000
Loans transferred to other real estate owned 97,000 222,000 620,000
Unrealized gain (loss) on securities available for sale 832,000 (1,417,000) (1,668,000)
Minimum pension liability adjustment $ 219,000 $ 293,000 $ (1,815,000)