XML 24 R9.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Cash Flows from Operating Activities      
Net income $ 16,151,000 $ 14,092,000 $ 14,942,000
Adjustment to reconcile net income to net cash provided by operating activities:      
Provision for (recovery of) loan losses (81,000) 157,000 1,650,000
Deferred income tax expense (benefit) (382,000) 1,790,000 18,000
Re-valuation of deferred tax assets 1,560,000
Depreciation of premises and equipment 766,000 805,000 801,000
Amortization of intangibles 50,000 68,000 257,000
Amortization of premiums and accretion of discounts, net 58,000 58,000 89,000
Gain on disposal of fixed assets (134,000)
Gain on calls and sales of securities available for sale, net (17,000) (10,000) (186,000)
Gain on calls of securities held to maturity, net (4,000) (46,000)
Loss and write-down on other real estate owned 489,000 125,000 355,000
Income on investment in BOLI (901,000) (758,000) (597,000)
Gain on sale of mortgage loans held for sale (199,000) (211,000) (280,000)
Origination of mortgage loans held for sale (12,626,000) (13,912,000) (17,090,000)
Sale of mortgage loans held for sale 13,013,000 14,341,000 17,526,000
Contribution to defined benefit plan (4,507,000) (811,000)
Net change in:      
Accrued interest receivable 137,000 (37,000) 509,000
Other assets 2,886,000 (2,537,000) 438,000
Accrued interest payable 27,000 7,000 (1,000)
Other liabilities 404,000 101,000 (41,000)
Net cash provided by operating activities 19,775,000 10,994,000 17,533,000
Cash Flows from Investing Activities      
Net change in interest-bearing deposits 7,742,000 29,035,000 50,543,000
Proceeds from repayments of mortgage-backed securities 224,000 298,000 415,000
Proceeds from calls, sales and maturities of securities available for sale 50,438,000 13,812,000 220,581,000
Proceeds from calls and maturities of securities held to maturity 6,430,000 8,975,000 16,945,000
Purchases of securities available for sale (25,323,000) (40,290,000) (290,296,000)
Purchases of securities held to maturity (1,319,000)
Net change in restricted stock (20,000) (30,000) (41,000)
Purchase of BOLI (10,000,000)
Purchases of loan participations (7,853,000) (7,395,000) (3,800,000)
Collections of loan participations 970,000 2,113,000 820,000
Loan originations and principal collections, net (35,536,000) (15,951,000) (27,792,000)
Proceeds from disposal of other real estate owned 276,000 311,000 877,000
Recoveries on loans charged off 235,000 287,000 159,000
Additions to premises and equipment (1,191,000) (261,000) (634,000)
Proceeds from sale of premises and equipment 222,000
Net cash used in investing activities (3,608,000) (20,193,000) (32,223,000)
Cash Flows from Financing Activities      
Net change in time deposits (13,085,000) (15,730,000) (21,147,000)
Net change in other deposits 5,293,000 32,022,000 45,730,000
Cash dividends paid (8,419,000) (8,141,000) (8,071,000)
Net cash provided by (used in) financing activities (16,211,000) 8,151,000 16,512,000
Net change in cash and due from banks (44,000) (1,048,000) 1,822,000
Cash and due from banks at beginning of year 12,926,000 13,974,000 12,152,000
Cash and due from banks at end of year 12,882,000 12,926,000 13,974,000
Supplemental Disclosures of Cash Flow Information      
Interest paid on deposits and borrowed funds 5,020,000 4,118,000 4,167,000
Income taxes paid 1,778,000 4,092,000 3,940,000
Supplemental Disclosures of Noncash Activities      
Loans charged against the allowance for loan losses 689,000 819,000 1,806,000
Loans transferred to other real estate owned 97,000 222,000
Unrealized gain (loss) on securities available for sale (2,858,000) 832,000 (1,417,000)
Unrealized net gain on securities transferred from HTM to AFS 1,128,000
Fair value of securities transferred from held-to-maturity to available-for-sale 119,790,000
Minimum pension liability adjustment $ (1,295,000) $ 219,000 $ 293,000