XML 48 R8.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
OPERATING ACTIVITIES    
Net income $ 2,406 $ 2,648
Adjustments to reconcile net income to net cash flows from operating activities:    
Provision for loan losses 1,032 825
Deferred income tax expense (benefit) 202 (276)
Proceeds from sales of loans 11,459 212
Originations of loans held-for-sale (11,016) (195)
Realized gains on sales and redemptions of:    
Real estate acquired through foreclosure (27) (44)
Loans (443) (17)
Available-for-sale investment securities (365) (375)
Premise and equipment (6) 0
Depreciation 715 781
Amortization of mortgage servicing rights 10 7
Amortization of deferred loan costs 111 160
Earnings on bank owned life insurance (222) (272)
Realized gain on proceeds from bank owned life insurance (2) (37)
Net amortization of premiums and discounts on investment securities 722 1,053
Amortization of intangible assets 1 0
Stock based compensation and ESOP expense 243 193
Net change in accrued interest receivable 2 (32)
Pension plan contribution 0 (2,600)
Net change in other assets and liabilities 289 735
Net cash flows from operating activities 5,111 2,766
INVESTING ACTIVITIES    
Purchase of investment securities available-for-sale (30,036) (50,662)
Purchase of investment securities held-to-maturity (10,433) 0
Net purchases of Federal Home Loan Bank stock (511) (401)
Proceeds from maturities of interest earning time deposits 1,500 0
Proceeds from maturities and principal reductions of investment securities available-for-sale 21,831 26,346
Proceeds from maturities and principal reductions of investment securities held-to-maturity 355 0
Proceeds from sales and redemptions of:    
Available-for-sale investment securities 7,151 16,511
Real estate acquired through foreclosure 375 470
Premises and equipment 18 0
Acquisition of controlling interest in Fitzgibbons Agency, net of cash acquired of $18 (356) 0
Proceeds from bank owned life insurance 2 202
Net change in loans (9,075) (29,819)
Purchase of premises and equipment (2,263) (192)
Net cash flows from investing activities (21,442) (37,545)
FINANCING ACTIVITIES    
Net change in demand deposits, NOW accounts, savings accounts, money management deposit accounts, MMDA accounts and escrow deposits 21,764 15,700
Net change in time deposits and brokered deposits (3,429) 9,976
Net change in short-term borrowings 15,000 9,000
Payments on long-term borrowings (9,111) (4,110)
Proceeds from long-term borrowings 0 4,000
Purchase of CPP warrants from the US Treasury 0 (537)
Proceeds from exercise of stock options 45 5
Cash dividends paid to preferred shareholder - SBLF (83) (507)
Cash dividends paid to common shareholders (303) (301)
Change in non-controlling interest, net 358 0
Net cash flows from financing activities 24,241 33,226
Change in cash and cash equivalents 7,910 (1,553)
Cash and cash equivalents at beginning of period 8,665 10,218
Cash and cash equivalents at end of period 16,575 8,665
CASH PAID DURING THE PERIOD FOR:    
Interest 3,318 3,913
Income taxes 967 403
NON-CASH INVESTING ACTIVITY    
Real Estate acquired in exchange for loans 587 357
Transfer of available-for-sale securities to held-to-maturity $ 32,495 $ 0