XML 28 R8.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Cash flows from operating activities      
Net income $ 7,168 $ 9,172 $ 9,118
Adjustments to reconcile net income to net cash from operating activities      
Depreciation and impairment of real estate, net 1,468 1,538 1,135
Provision for loan losses 3,630 3,297 1,052
Amortization (accretion), net (1,351) (2,815) (410)
Writedowns (gains) on other real estate owned, net (394) (516) 561
Stock compensation expense 106 53 51
Loans originated for sale (15,759) (21,836) (28,329)
Secondary market loans sold 17,491 21,701 29,068
Secondary market mortgage income (314) (445) (443)
Gain on acquisition of subsidiary 0 0 (3,552)
Gain on the sale of securities available for sale (18) 0 0
Changes in :      
Interest receivable 245 727 898
Deferred income taxes 4,099 2,041 1,327
Other assets (1,954) 2,086 (2,983)
Interest payable (187) (237) (556)
Other liabilities 197 (155) (1,851)
Net cash from operating activities 14,427 14,611 5,086
Cash flows from investing activities      
Purchases of securities available for sale (122,730) (298,137) (148,533)
Proceeds from sales of securities available for sale 2,017 0 0
Proceeds from maturities and calls of securities available for sale 107,148 276,666 149,221
Purchase of FHLB stock, net of redemptions (373) (91) (119)
Redemption of FRB 2,253 0 202
Purchases of subsidiaries, net of cash received 0 0 12,579
Purchase of branches, net of cash received 0 8,939 0
Net change in loans 26,066 29,941 14,148
Purchases of premises and equipment, net (1,086) (1,343) (898)
Proceeds from sale of other real estate owned acquired through foreclosure 5,135 4,071 1,602
Net cash from investing activities 18,430 20,046 28,202
Cash flows from financing activities      
Net change in deposits (59,783) (1,822) 26,215
Net change in short-term Federal Home Loan Bank advances 0 2,400 (6,450)
Net change in agreements to repurchase securities (6,432) 5,037 (10,184)
Repayment of Federal Home Loan Bank advances (2,564) (4,190) (212)
Repayment of other borrowed funds (2,048) (7,149) (19,583)
Proceeds from other borrowings 0 11,300 2,400
Proceeds from issuance of preferred stock 0 0 22,252
Preferred stock dividends paid (1,390) (835) (133)
Common stock dividends paid 0 (1,746) (2,982)
Net cash from financing activities (72,217) 2,995 11,323
Net change in cash and cash equivalents (39,360) 37,652 44,611
Cash and cash equivalents at beginning of year 122,248 84,596 39,985
Cash and cash equivalents at end of year 82,888 122,248 84,596
Supplemental disclosures of cash flow information:      
Cash paid during year for interest 8,514 10,016 10,700
Cash paid during the year for income taxes 2,459 1,660 1,630
Non-cash transactions      
Loans transferred to real estate acquired through foreclosure 8,134 5,553 7,182
Branches acquired:      
Fair value of assets acquired via branch purchase   71,825  
Cash paid for branches   2,432  
Liabilities of branches assumed   74,257  
Subsidiaries acquired:      
Fair value of assets acquired from Abigail Adams     363,057
Common stock issued to acquire Abigail Adams     10,290
Gain on bargain purchase     3,552
Liabilities assumed of Abigail Adams     $ 349,215