XML 29 R55.htm IDEA: XBRL DOCUMENT
v2.4.0.6

Condensed Financial Information (Parent Company Only) (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2012
Condensed Financial Information of (Parent Company Only) [Abstract] |
Condensed Balance Sheets |
Condensed Balance Sheets |  |  |  |  |  |
|  | December 31 2012 |  |  | December 31 2011 |
Assets |  |  |  |  |  |  |  |
Total cash and cash equivalents |  | $ | 13,639 |  |  | $ | 8,262 |
Investment in Bank |  |  | 180,880 |  |  |  | 146,125 |
Other assets |  |  | 3,497 |  |  |  | 3,343 |
Total assets |  | $ | 198,016 |  |  | $ | 157,730 |
Liabilities |  |  |  |  |  |  |  |
Subordinated debentures |  | $ | 32,331 |  |  | $ | 30,676 |
Other liabilities |  |  | 6,717 |  |  |  | 5,589 |
Stockholders’ Equity |  |  | 158,968 |  |  |  | 121,465 |
Total liabilities and stockholders’ equity |  | $ | 198,016 |  |  | $ | 157,730 |
Condensed Statements of Income |
Condensed Statements of Income |  |  |  |  |  |  |  |  |
|  | Years Ended December 31 |
|  | 2012 |  |  | 2011 |  |  | 2010 |
Operating Income (Expense) |  |  |  |  |  |  |  |  |  |  |  |
Dividend income from Bank |  | $ | 16,500 |  |  | $ | 10,000 |  |  | $ | 5,000 |
Investment income |  |  | — |  |  |  | 4 |  |  |  | 6 |
Other income |  |  | — |  |  |  | 17 |  |  |  | 200 |
Interest expense |  |  | (1,950 | ) |  |  | (1,821 | ) |  |  | (1,688 | )
Employee benefit expense |  |  | (695 | ) |  |  | (535 | ) |  |  | (498 | )
Other expense |  |  | (200 | ) |  |  | (134 | ) |  |  | (179 | )
Income Before Undistributed Income of Subsidiaries |  |  | 13,655 |  |  |  | 7,531 |  |  |  | 2,841 |
Undistributed Income of Subsidiaries |  |  | 4,766 |  |  |  | 4,288 |  |  |  | 6,759 |
Income Before Tax |  |  | 18,421 |  |  |  | 11,819 |  |  |  | 9,600 |
Income Tax Benefit |  |  | 1,122 |  |  |  | 978 |  |  |  | 855 |
Net Income |  |  | 19,543 |  |  |  | 12,797 |  |  |  | 10,455 |
Preferred stock dividend and discount accretion |  |  | (481 | ) |  |  | (1,325 | ) |  |  | (1,406 | )
Net Income Available to Common Shareholders |  | $ | 19,062 |  |  | $ | 11,472 |  |  | $ | 9,049 |
Condensed Statements of Comprehensive Income |  |  |  |  |  |  |  |  |
|  | Years Ended December 31 |
|  | 2012 |  |  | 2011 |  |  | 2010 |
Net Income |  | $ | 19,543 |  |  | $ | 12,797 |  |  | $ | 10,455 |
Other Comprehensive Income (Loss) |  |  |  |  |  |  |  |  |  |  |  |
Change in fair value of derivative instruments, net of taxes |  |  | (376 | ) |  |  | (2,300 | ) |  |  | (1,172 | )
Unrealized appreciation (depreciation) on available-for-sale securities, net of taxes |  |  | 1,636 |  |  |  | 8,949 |  |  |  | (1,853 | )
Less: reclassification adjustment for realized gains included in net income, net of taxes |  |  | 1 |  |  |  | 1,155 |  |  |  | 346 |
|  |  | 1,259 |  |  |  | 5,494 |  |  |  | (3,371 | )
Comprehensive Income |  | $ | 20,802 |  |  | $ | 18,291 |  |  | $ | 7,084 |
Condensed Statements of Cash Flows |
Condensed Statements of Cash Flows |  |  |  |  |  |  |  |  |
|  | Years Ended December 31 |
|  | 2012 |  |  | 2011 |  |  | 2010 |
Operating Activities |  |  |  |  |  |  |  |  |  |  |  |
Net income |  | $ | 19,543 |  |  | $ | 12,797 |  |  | $ | 10,455 |
Items not requiring (providing) cash |  |  |  |  |  |  |  |  |  |  |  |
Equity in undistributed net income of Bank |  |  | (4,766 | ) |  |  | (4,288 | ) |  |  | (6,759 | )
Change in |  |  |  |  |  |  |  |  |  |  |  |
Income taxes receivable |  |  | (137 | ) |  |  | (236 | ) |  |  | 33 |
Dividends receivable from Bank |  |  | — |  |  |  | — |  |  |  | 2,500 |
Share based compensation |  |  | 33 |  |  |  | 35 |  |  |  | 30 |
Amortization of unearned compensation |  |  | 187 |  |  |  | 100 |  |  |  | 68 |
Issuance of restricted shares |  |  | 115 |  |  |  | 60 |  |  |  | 34 |
Other assets |  |  | (176 | ) |  |  | 473 |  |  |  | (308 | )
Other liabilities |  |  | 1,128 |  |  |  | 129 |  |  |  | 250 |
Net cash provided by operating activities |  |  | 15,927 |  |  |  | 9,070 |  |  |  | 6,303 |
Investing Activities |  |  |  |  |  |  |  |  |  |  |  |
Investment in Bank |  |  | — |  |  |  | — |  |  |  | (3,500 | )
Purchases and assumption of ATSB |  |  | — |  |  |  | — |  |  |  | 3,412 |
Acquistion of Heartland |  |  | (7,248 | ) |  |  | — |  |  |  | — |
Net cash used in investing activities |  |  | (7,248 | ) |  |  | — |  |  |  | (88 | )
Financing Activities |  |  |  |  |  |  |  |  |  |  |  |
Redemption of preferred stock |  |  | — |  |  |  | (18,750 | ) |  |  | (6,250 | )
Issuance of preferred stock |  |  | — |  |  |  | 12,500 |  |  |  | — |
Dividends paid on preferred shares |  |  | (481 | ) |  |  | (792 | ) |  |  | (1,245 | )
Dividends paid on common shares |  |  | (3,047 | ) |  |  | (2,325 | ) |  |  | (2,240 | )
Exercise of stock options |  |  | 226 |  |  |  | 63 |  |  |  | 197 |
Net cash used in financing activities |  |  | (3,302 | ) |  |  | (9,304 | ) |  |  | (9,538 | )
Net Change in Cash and Cash Equivalents |  |  | 5,377 |  |  |  | (234 | ) |  |  | (3,323 | )
Cash and Cash Equivalents at Beginning of Year |  |  | 8,262 |  |  |  | 8,496 |  |  |  | 11,819 |
Cash and Cash Equivalents at End of Year |  | $ | 13,639 |  |  | $ | 8,262 |  |  | $ | 8,496 |

X
- Details
Name: | us-gaap_CondensedFinancialInformationOfParentCompanyOnlyDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a condensed balance sheet. Disclosure may include, but is not limited to, balance sheets of consolidated entities and consolidation eliminations. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedBalanceSheetTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a condensed cash flow statement. Disclosure may include, but is not limited to, cash flow statements of consolidated entities and consolidation eliminations. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedCashFlowStatementTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a condensed income statement. Disclosure may include, but is not limited to, income statements of consolidated entities and consolidation eliminations. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedIncomeStatementTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration