XML 22 R8.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities      
Net income $ 31,913,000 $ 27,020,000 $ 17,331,000
Adjustments to reconcile net income to net cash from operating activities:      
Depreciation and amortization 9,576,000 11,654,000 7,613,000
Accretion of acquired loans (4,925,000) (5,338,000) (3,194,000)
Provision for loan losses 2,900,000 (1,000,000) (3,000,000)
Deferred income tax expense (812,000) 4,412,000 4,506,000
Stock-based compensation expense 1,459,000 684,000 714,000
Stock grants to directors for retainer fee 327,000 403,000 155,000
Proceeds from sales of mortgage loans held for sale 114,757,000 120,880,000 67,422,000
Origination of mortgage loans held for sale (110,778,000) (116,997,000) (65,392,000)
Net gain on sales of mortgage loans held for sale (3,699,000) (3,626,000) (1,625,000)
Gain on trust preferred securities repurchase (2,970,000) 0 0
Net gain from sales and valuation write-downs of foreclosed assets (520,000) (62,000) (894,000)
Net loss from sales and valuation write-downs of former bank premises 35,000 0 0
Net loss from sales of premises and equipment 174,000 55,000 25,000
Net (gain) loss from sales of available for sale securities 1,000 (17,000) 0
Earnings on bank owned life insurance (1,264,000) (1,113,000) (1,184,000)
Net change in:      
Accrued interest receivable 122,000 (321,000) (11,000)
Other assets (648,000) (4,815,000) 1,795,000
Accrued interest and other liabilities (1,046,000) 4,185,000 (9,822,000)
Net cash from operating activities 34,602,000 36,004,000 14,439,000
Cash flows from investing activities      
Cash received in merger 0 0 91,806,000
Purchases of securities available for sale (164,336,000) (10,645,000) (19,874,000)
Proceeds from maturities, calls and repayments of securities available for sale 172,173,000 93,873,000 75,880,000
Proceeds from sales of securities available for sale 264,000 1,483,000 0
Purchases of Federal Home Loan Bank stock (459,000) 0 0
Proceeds from Federal Home Loan Bank stock redemption 0 6,132,000 5,527,000
Loan originations and payments, net (97,282,000) (188,932,000) (90,853,000)
Purchases of bank owned life insurance (7,000,000) 0 0
Purchases of premises and equipment, net (2,025,000) (1,081,000) (2,175,000)
Proceeds from sales of former bank premises 45,000 0 0
Proceeds from sales of foreclosed assets 2,059,000 2,967,000 4,427,000
Net cash from (for) investing activities (96,561,000) (96,203,000) 64,738,000
Cash flows from financing activities      
Net decrease in time deposits (20,854,000) (147,106,000) (58,927,000)
Net increase (decrease) in all other deposits 120,457,000 146,944,000 (11,307,000)
Net increase (decrease) in securities sold under agreements to repurchase (23,061,000) (12,798,000) 43,780,000
Proceeds from Federal Home Loan Bank advances 110,000,000 20,000,000 0
Maturities of Federal Home Loan Bank advances (3,000,000) (6,000,000) (3,000,000)
Proceeds from stock option exercises, net of cashless exercises 978,000 891,000 282,000
Employee stock purchase plan 36,000 44,000 23,000
Dividend reinvestment plan 1,601,000 655,000 209,000
Repurchase of common stock (3,732,000) (15,762,000) 0
Repurchase of trust preferred securities (8,030,000) 0 0
Payment of cash dividends to common shareholders (18,731,000) (9,516,000) (24,464,000)
Net cash from (for) financing activities 155,664,000 (22,648,000) (53,404,000)
Net change in cash and cash equivalents 93,705,000 (82,847,000) 25,773,000
Cash and cash equivalents at beginning of period 89,891,000 172,738,000 146,965,000
Cash and cash equivalents at end of period 183,596,000 89,891,000 172,738,000
Supplemental disclosures of cash flows information      
Interest 12,477,000 11,618,000 11,439,000
Federal income taxes 15,125,000 8,000,000 2,625,000
Noncash financing and investing activities:      
Transfers from loans to foreclosed assets 414,000 2,203,000 1,490,000
Transfers from bank premises to other real estate owned 381,000 0 0
Common stock issued in connection with the Firstbank merger $ 0 $ 0 $ 173,310,000