XML 59 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, 2012
Dec. 31, 2011
Dec. 31, 2010
Consolidated Statements Of Cash Flows      
Net income $ 6,009 $ 5,305 $ 4,754
Provision for depreciation and net amortization 2,604 2,329 2,126
Provision (benefit) for deferred income taxes 400 (100) (300)
Provision for loan losses 785 1,390 1,795
Deferred net loan origination costs (443) (292) (322)
Proceeds from sales of loans held for sale 102,080 63,305 94,005
Originations of loans held for sale (101,812) (62,267) (93,579)
Gain on sale of loans (1,918) (1,064) (1,462)
Provision for (recapture of) servicing right valuation allowance 199 (122) 121
Net (gain) loss on sale of premises and equipment 3 (15) 6
Realized (gain) loss on sale and writedown of securities available for sale    (32) 20
Loss on sale and provision for write-down of foreclosed assets 443 972 385
Increase in cash surrender value of bank owned life insurance (407) (415) (410)
Gain on bargain purchase (851)      
Accrued interest receivable 313 170 (96)
Other assets 386 64 785
Other liabilities (235) 429 891
Net cash provided by operating activities 7,556 9,657 8,719
Proceeds from maturities of securities available for sale 49,290 17,046 25,447
Proceeds from sale of securities available for sale    37   
Proceeds from maturities of securities held to maturity 10,778 4,264 1,310
Payment for purchase of securities available for sale (32,368) (21,697) (27,701)
Payment for purchase of securities held to maturity (11,696) (1,021) (450)
Cash acquired on purchase of Marathon State Bank 14,910      
Net purchase of bank certificates of deposit (1,981)    (2,484)
Proceeds from redemption of FHLB stock 744      
Net (increase) decrease in loans (10,349) (7,130) 1,496
Capital expenditures (572) (191) (1,014)
Proceeds from sale of premises and equipment    15   
Proceeds from sale of foreclosed assets 1,527 987 897
Purchase of bank-owned life insurance    (92)   
Net cash provided by (used in) investing activities 20,283 (7,782) (2,499)
Net increase (decrease) in non-interest-bearing deposits (9,902) 17,366 (2,071)
Net increase (decrease) in interest-bearing deposits (6,832) (1,114) 8,597
Net decrease in Federal Home Loan Bank advances    (7,310) (725)
Net increase (decrease) in other borrowings 1,037 (11,820) 3,101
Dividends declared (1,247) (1,168) (1,128)
Proceeds from exercise of stock options 9 45   
Purchase of treasury stock (262)      
Net cash used in financing activities (17,197) (4,001) 7,774
Net increase (decrease) in cash and cash equivalents 10,642 (2,126) 13,994
Cash and cash equivalents at beginning 38,205 40,331 26,337
Cash and cash equivalents at end 48,847 38,205 40,331
Interest 7,177 8,982 10,693
Income taxes 2,146 2,445 1,553
Loans charged off 1,332 1,587 1,465
Loans transferred to foreclosed assets 1,295 1,006 3,030
Loans originated on sale of foreclosed assets 490 1,075 557
Grants of unvested restricted stock at fair value 200 200 75
Vesting of restricted stock grants 116 84 42
Transfer of securities available for sale to securities held to maturity, at fair value       54,130
Amortization of unrealized gain on securities held to maturity transferred from securities available for sale $ 452 $ 516 $ 152