XML 71 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
SOUTHERN MISSOURI BANCORP, INC. -- CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
In Thousands, unless otherwise specified
9 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash Flows From Operating Activities:    
Net income $ 10,103us-gaap_NetIncomeLoss $ 7,325us-gaap_NetIncomeLoss
Items not requiring (providing) cash:    
Depreciation 1,485us-gaap_Depreciation 1,112us-gaap_Depreciation
Stock option and stock grant expense 99fil_StockOptionAndStockGrantExpense 11fil_StockOptionAndStockGrantExpense
Amortization of intangible assets 930us-gaap_AmortizationOfIntangibleAssets 467us-gaap_AmortizationOfIntangibleAssets
Amortization of purchase accounting adjustments (1,986)fil_AmortizationOfPurchaseAccountingAdjustments (4)fil_AmortizationOfPurchaseAccountingAdjustments
Increase in cash surrender value of bank owned life insurance (426)us-gaap_LifeInsuranceCorporateOrBankOwnedChangeInValue (384)us-gaap_LifeInsuranceCorporateOrBankOwnedChangeInValue
Loss on sale of foreclosed assets 11fil_LossGainOnSaleOfForeclosedAssets 19fil_LossGainOnSaleOfForeclosedAssets
Provision for loan losses 2,526us-gaap_ProvisionForLoanAndLeaseLosses 1,048us-gaap_ProvisionForLoanAndLeaseLosses
Gains realized on AFS securities (6)us-gaap_AvailableForSaleSecuritiesGrossRealizedGains (108)us-gaap_AvailableForSaleSecuritiesGrossRealizedGains
Net amortization of premiums and discounts on securities 687us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments 885us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments
Originations of loans held for sale (11,176)us-gaap_PaymentsForOriginationOfMortgageLoansHeldForSale (10,813)us-gaap_PaymentsForOriginationOfMortgageLoansHeldForSale
Proceeds from sales of loans held for sale 11,464us-gaap_ProceedsFromSaleOfLoansHeldForSale 10,447us-gaap_ProceedsFromSaleOfLoansHeldForSale
Gain on sales of loans held for sale (473)fil_GainOnSalesOfLoansHeldForSale (356)fil_GainOnSalesOfLoansHeldForSale
Changes in:    
Accrued interest receivable 390us-gaap_IncreaseDecreaseInAccruedInterestReceivableNet 863us-gaap_IncreaseDecreaseInAccruedInterestReceivableNet
Prepaid expenses and other assets 1,563us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 531us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable and other liabilities (171)us-gaap_IncreaseDecreaseInAccountsPayableAndOtherOperatingLiabilities (596)us-gaap_IncreaseDecreaseInAccountsPayableAndOtherOperatingLiabilities
Deferred income taxes (744)us-gaap_IncreaseDecreaseInDeferredIncomeTaxes (402)us-gaap_IncreaseDecreaseInDeferredIncomeTaxes
Accrued interest payable 95us-gaap_IncreaseDecreaseInInterestPayableNet (466)us-gaap_IncreaseDecreaseInInterestPayableNet
Net cash provided by operating activities 14,371us-gaap_NetCashProvidedByUsedInOperatingActivities 9,579us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:    
Net increase in loans (59,777)us-gaap_IncreaseDecreaseInOtherLoans (69,487)us-gaap_IncreaseDecreaseInOtherLoans
Net change in interest-bearing deposits 8,907us-gaap_NetChangeInterestBearingDepositsDomestic  
Proceeds from maturities of available for sale securities 14,813us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 6,701us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
Proceeds from sales of available for sale securities 14,021us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 36,127us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities
Net redemptions (purchases) of Federal Home Loan Bank stock 1,361us-gaap_PaymentsToAcquireFederalHomeLoanBankStock (904)us-gaap_PaymentsToAcquireFederalHomeLoanBankStock
Net purchases of Federal Reserve Bank of Saint Louis stock (916)us-gaap_PaymentsForProceedsFromFederalReserveBankStock (249)us-gaap_PaymentsForProceedsFromFederalReserveBankStock
Purchases of available-for-sale securities   (13,660)us-gaap_PaymentsToAcquireAvailableForSaleSecurities
Purchases of premises and equipment (4,737)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (5,523)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net cash received in (paid for) acquisitions 3,221us-gaap_CashAcquiredFromAcquisition (5,585)us-gaap_CashAcquiredFromAcquisition
Investments in state and federal tax credits   (3,588)us-gaap_InvestmentTaxCredit
Proceeds from sale of fixed assets 14us-gaap_ProceedsFromSaleOfProductiveAssets  
Proceeds from sale of foreclosed assets 567us-gaap_ProceedsFromSaleOfForeclosedAssets 1,143us-gaap_ProceedsFromSaleOfForeclosedAssets
Net cash used in investing activities (22,526)us-gaap_NetCashProvidedByUsedInInvestingActivities (55,025)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:    
Net increase in demand deposits and savings accounts 37,577us-gaap_IncreaseDecreaseInDemandDeposits 29,107us-gaap_IncreaseDecreaseInDemandDeposits
Net increase in certificates of deposits 12,016us-gaap_IncreaseDecreaseInTimeDeposits 611us-gaap_IncreaseDecreaseInTimeDeposits
Net increase (decrease) in securities sold under agreements to repurchase 2,399us-gaap_IncreaseDecreaseInFederalFundsPurchasedAndSecuritiesSoldUnderAgreementsToRepurchaseNet (1,990)us-gaap_IncreaseDecreaseInFederalFundsPurchasedAndSecuritiesSoldUnderAgreementsToRepurchaseNet
Proceeds from Federal Home Loan Bank advances 244,960us-gaap_ProceedsFromFederalHomeLoanBankAdvances 24,600us-gaap_ProceedsFromFederalHomeLoanBankAdvances
Repayments of Federal Home Loan Bank advances (281,160)us-gaap_RepaymentsOfFederalHomeLoanBankBorrowings  
Exercise of stock options 265us-gaap_ProceedsFromStockOptionsExercised 87us-gaap_ProceedsFromStockOptionsExercised
Dividends paid on preferred stock (150)us-gaap_DividendsPreferredStockPaidinkind (150)us-gaap_DividendsPreferredStockPaidinkind
Dividends paid on common stock (1,886)us-gaap_DividendsCommonStockPaidinkind (1,585)us-gaap_DividendsCommonStockPaidinkind
Net cash provided by financing activities 14,021us-gaap_NetCashProvidedByUsedInFinancingActivities 50,680us-gaap_NetCashProvidedByUsedInFinancingActivities
Increase in cash and cash equivalents 5,866us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 5,234us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 14,932us-gaap_CashAndCashEquivalentsAtCarryingValue 12,789us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 20,798us-gaap_CashAndCashEquivalentsAtCarryingValue 18,023us-gaap_CashAndCashEquivalentsAtCarryingValue
Noncash investing and financing activities:    
Conversion of loans to foreclosed real estate 903us-gaap_DebtConversionOriginalDebtAmount1 335us-gaap_DebtConversionOriginalDebtAmount1
Conversion of foreclosed real estate to loans 58fil_ConversionOfForeclosedRealEstateToLoans 338fil_ConversionOfForeclosedRealEstateToLoans
Conversion of loans to repossessed assets 98fil_ConversionOfLoansToRepossessedAssets 42fil_ConversionOfLoansToRepossessedAssets
Cash paid during the period for:    
Interest (net of interest credited) 2,043fil_InterestNetOfInterestCredited 2,085fil_InterestNetOfInterestCredited
Income taxes $ 3,432us-gaap_IncomeTaxesPaid $ 2,798us-gaap_IncomeTaxesPaid