XML 27 R8.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Operating Activities      
Net income $ 13,241,000 $ 12,262,000 $ 11,046,000
Items not requiring cash      
Provision for loan losses 850,000 125,000 850,000
Depreciation and amortization 5,006,000 4,546,000 4,113,000
Deferred income tax 1,537,000 1,926,000 1,087,000
Increase in cash value of life insurance (346,000) (204,000)  
Loans originated for sale (150,620,000) (145,749,000) (67,295,000)
Proceeds from sales of loans held for sale 156,827,000 149,613,000 64,614,000
Gain on sale of loans held for sale (4,761,000) (4,176,000) (1,849,000)
Net gain on sale of securities, available for sale (1,023,000) (436,000) (313,000)
Loss on sale of other real estate and repossessed assets 210,000 111,000 53,000
Change in      
Interest receivable and other assets (1,349,000) (1,321,000) (386,000)
Interest payable and other liabilities (5,000) 277,000 774,000
Cash value of life insurance (1,159,000) (1,184,000) (1,158,000)
Other adjustments 143,000 143,000 474,000
Net cash provided by operating activities 18,551,000 15,933,000 12,010,000
Investing Activities      
Net change in interest-bearing time deposits (993,000)    
Purchases of securities      
Purchases of securities, available for sale (88,161,000) (67,414,000) (48,001,000)
Proceeds from maturities and paydowns of securities      
Available for sale 37,872,000 41,824,000 31,709,000
Proceeds from sales of securities, available for sale 57,037,000 23,109,000 28,317,000
Redemption of Federal Home Loan Bank stock   2,154,000 2,427,000
Purchase of Federal Home Loan Bank stock (443,000) (672,000)  
Net change in loans (92,946,000) (67,561,000) (41,611,000)
Purchases of premises and equipment (2,079,000) (2,413,000) (1,306,000)
Cash paid in acquisition, net     (900,000)
Proceeds from real estate owned sales 2,497,000 2,260,000 7,605,000
Proceeds from bank owned life insurance benefit 1,120,000 1,181,000  
Proceeds from sale of premises and equipment 9,490,000    
Net cash used in investing activities (76,606,000) (67,532,000) (21,760,000)
Net change in      
Noninterest-bearing, interest-bearing demand and savings deposits 39,883,000 62,642,000 36,828,000
Certificates of deposit 22,117,000 (50,580,000) (70,593,000)
Proceeds from FHLB advances 316,300,000 355,700,000 493,700,000
Repayments of FHLB advances (301,326,000) (322,525,000) (444,186,000)
Repayments of other borrowings (5,312,000) (759,000) (759,000)
Cash dividends (4,284,000) (3,550,000) (2,297,000)
Stock options exercised 976,000 2,011,000 1,347,000
Stock repurchased (4,354,000)    
Net cash provided by financing activities 64,000,000 42,939,000 14,040,000
Net Change in Cash and Cash Equivalents 5,945,000 (8,660,000) 4,290,000
Cash and Cash Equivalents, Beginning of Period 20,915,000 29,575,000 25,285,000
Cash and Cash Equivalents, End of Period 26,860,000 20,915,000 29,575,000
Additional Cash Flows Information      
Interest paid 9,096,000 8,827,000 8,857,000
Income tax paid 2,650,000 2,850,000 2,500,000
Transfers from loans to foreclosed real estate 1,450,000 1,301,000 2,129,000
Mortgage servicing rights capitalized 482,000 460,000 $ 278,000
Transfer from fixed assets to other assets $ 763,000 $ 702,000