XML 45 R9.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Cash Flows from Operating Activities      
Net income $ 17,466 $ 16,151 $ 14,092
Adjustment to reconcile net income to net cash provided by operating activities:      
Provision for (recovery of) loan losses 126 (81) 157
Deferred income tax expense (benefit) 529 (382) 1,790
Re-valuation of deferred tax assets 1,560
Depreciation of premises and equipment 739 766 805
Amortization of intangibles 50 68
Amortization of premiums and accretion of discounts, net 212 58 58
Loss (gain) on disposal of fixed assets 5 (134)
Gain on calls and sales of securities available for sale, net (566) (17) (10)
Gain on calls of securities held to maturity, net (4)
Loss and write-down on other real estate owned 5 489 125
Loss (gain) on sale of repossessed assets 4 8 (1)
Income on investment in BOLI (910) (901) (758)
Gain on sale of mortgage loans held for sale (297) (199) (211)
Origination of mortgage loans held for sale (21,032) (12,626) (13,912)
Sale of mortgage loans held for sale 20,496 13,013 14,341
Contribution to defined benefit plan (4,507)
Net change in:      
Accrued interest receivable 875 137 (37)
Other assets (1,340) 2,899 (2,537)
Accrued interest payable 55 27 7
Other liabilities 2,465 404 101
Net cash provided by operating activities 18,832 19,796 10,993
Cash Flows from Investing Activities      
Net change in interest-bearing deposits (33,390) 7,742 29,035
Proceeds from repayments of mortgage-backed securities 1,089 224 298
Proceeds from calls, sales and maturities of securities available for sale 348,032 50,438 13,812
Proceeds from calls and maturities of securities held to maturity 6,430 8,975
Purchases of securities available for sale (352,505) (25,323) (40,290)
Purchases of securities held to maturity (1,319)
Net change in restricted stock (20) (30)
Purchase of BOLI (10,000)
Purchases of loan participations (673) (7,853) (7,395)
Collections of loan participations 4,262 970 2,113
Loan originations and principal collections, net (28,388) (35,591) (15,981)
Proceeds from disposal of other real estate owned 591 276 311
Proceeds from disposal of repossessed assets 53 34 31
Recoveries on loans charged off 267 235 287
Additions to premises and equipment (1,032) (1,191) (261)
Proceeds from sale of premises and equipment 16 222
Net cash used in investing activities (61,678) (3,629) (20,192)
Cash Flows from Financing Activities      
Net change in time deposits 26,229 (13,085) (15,730)
Net change in other deposits 41,582 5,293 32,022
Cash dividends paid (9,032) (8,419) (8,141)
Shares repurchased (18,525)
Net cash provided by (used in) financing activities 40,254 (16,211) 8,151
Net change in cash and due from banks (2,592) (44) (1,048)
Cash and due from banks at beginning of year 12,882 12,926 13,974
Cash and due from banks at end of year 10,290 12,882 12,926
Supplemental Disclosures of Cash Flow Information      
Interest paid on deposits and borrowed funds 7,325 5,020 4,118
Income taxes paid 2,544 1,778 4,092
Supplemental Disclosures of Noncash Activities      
Loans charged against the allowance for loan losses 920 689 819
Loans transferred to other real estate owned 156 97
Unrealized gain (loss) on securities available for sale 6,515 (2,858) 832
Unrealized net gain on securities transferred from HTM to AFS 1,128
Fair value of securities transferred from held-to-maturity to available-for-sale 119,790
Minimum pension liability adjustment (1,986) (1,295) 219
Accounting Standards Update 2016-02 [Member]      
Supplemental Disclosures of Noncash Activities      
Increase in the lease right-of-use asset upon adoption of ASU 2016-02 684
Increase in the lease liability upon adoption of ASU 2016-02 $ 684