XML 45 R9.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:    
Net income $ 3,549,000us-gaap_ProfitLoss $ 3,927,000us-gaap_ProfitLoss
Adjustments to reconcile net income to cash provided by operating activities:    
Depreciation and amortization 803,000us-gaap_DepreciationAndAmortization 717,000us-gaap_DepreciationAndAmortization
Reduction in reserve for loan losses (74,000)us-gaap_ProvisionForLoanAndLeaseLosses (642,000)us-gaap_ProvisionForLoanAndLeaseLosses
Deferred income tax provision 1,812,000us-gaap_DeferredIncomeTaxExpenseBenefit 308,000us-gaap_DeferredIncomeTaxExpenseBenefit
Net gain on sale of securities (104,000)us-gaap_AvailableForSaleSecuritiesGrossRealizedGainLossNet (484,000)us-gaap_AvailableForSaleSecuritiesGrossRealizedGainLossNet
Stock-based compensation expense 443,000us-gaap_ShareBasedCompensation 155,000us-gaap_ShareBasedCompensation
Gain on dissolution of partnership (221,000)us-gaap_GainLossOnSaleOfBusiness  
Net amortization of securities 1,173,000us-gaap_AmortizationOfDebtDiscountPremium 810,000us-gaap_AmortizationOfDebtDiscountPremium
Net loss on foreclosed assets 975,000us-gaap_GainsLossesOnSalesOfOtherRealEstate 2,352,000us-gaap_GainsLossesOnSalesOfOtherRealEstate
Changes in assets and liabilities:    
Decrease in accrued interest receivable 467,000us-gaap_IncreaseDecreaseInAccruedInterestReceivableNet 399,000us-gaap_IncreaseDecreaseInAccruedInterestReceivableNet
Decrease in other assets 734,000us-gaap_IncreaseDecreaseInOtherOperatingAssets 1,588,000us-gaap_IncreaseDecreaseInOtherOperatingAssets
Decrease in accrued interest expense (45,000)us-gaap_IncreaseDecreaseInInterestPayableNet (147,000)us-gaap_IncreaseDecreaseInInterestPayableNet
Increase (decrease) in other liabilities (949,000)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 1,940,000us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Net cash provided by (used in) operating activities 8,563,000us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 10,923,000us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities:    
Purchase of investment securities available-for-sale (102,552,000)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (81,301,000)us-gaap_PaymentsToAcquireAvailableForSaleSecurities
Purchase of investment securities held-to-maturity (16,310,000)us-gaap_PaymentsToAcquireHeldToMaturitySecurities (23,191,000)us-gaap_PaymentsToAcquireHeldToMaturitySecurities
Proceeds from sales of investment securities available-for-sale 1,095,000us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities  
Proceeds from maturities and prepayments of investment securities available-for-sale 33,292,000us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 33,654,000us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
Proceeds from maturities and prepayments of investment securities held-to-maturity 22,193,000us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities 9,282,000us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities
Proceeds from redemption of Federal Home Loan Bank stock 168,000us-gaap_ProceedsFromSaleOfFederalHomeLoanBankStock 256,000us-gaap_ProceedsFromSaleOfFederalHomeLoanBankStock
Proceeds from sale of foreclosed assets 6,334,000us-gaap_ProceedsFromSaleOfForeclosedAssets 4,020,000us-gaap_ProceedsFromSaleOfForeclosedAssets
Proceeds from dissolution of partnership 1,000,000us-gaap_ProceedsFromDivestitureOfBusinessesAndInterestsInAffiliates  
Purchase of Federal Home Loan Bank stock   (225,000)us-gaap_PaymentsToAcquireFederalHomeLoanBankStock
Net change in loan portfolio 35,967,000us-gaap_PaymentsForProceedsFromLoansReceivable 34,719,000us-gaap_PaymentsForProceedsFromLoansReceivable
Net decrease (increase) in federal funds sold   5,000,000us-gaap_IncreaseDecreaseInFederalFundsSold
Purchase of premises and equipment (1,708,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (381,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net cash used in investing activities (20,521,000)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (18,167,000)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities:    
Net decrease in customer deposits (620,000)us-gaap_IncreaseDecreaseInCustomerDeposits (4,755,000)us-gaap_IncreaseDecreaseInCustomerDeposits
Net increase (decrease) in short-term borrowings (795,000)us-gaap_ProceedsFromRepaymentsOfShortTermDebt 593,000us-gaap_ProceedsFromRepaymentsOfShortTermDebt
Proceeds from Federal Home Loan Bank advances and other borrowings   5,000,000us-gaap_ProceedsFromFederalHomeLoanBankAdvances
Dividends paid (181,000)us-gaap_PaymentsOfDividends 0us-gaap_PaymentsOfDividends
Net cash used in (provided by) financing activities (1,596,000)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 838,000us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Decrease in cash (13,554,000)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (6,406,000)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents, beginning of period 47,720,000us-gaap_CashAndCashEquivalentsAtCarryingValue 54,126,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents, end of period $ 34,166,000us-gaap_CashAndCashEquivalentsAtCarryingValue $ 47,720,000us-gaap_CashAndCashEquivalentsAtCarryingValue