XML 66 R47.htm IDEA: XBRL DOCUMENT

Condensed Financial Statements of Parent Company (Tables)

12 Months Ended

Dec. 31, 2016

Condensed Financial Information of Parent Company Only Disclosure [Abstract]

Schedule of condensed balance sheets

Condensed Balance Sheets
(Dollars in thousands)		December 31,
		2016				2015
Assets
Cash		$	516			$	1,145
Securities available for sale			3,406				2,263
Other assets			151				83
Investment in ChoiceOne Bank			67,698				66,539
Total assets		$	71,771			$	70,030

Liabilities
Mandatory redeemable shares under ESOP, at fair value		$	—			$	127
Other liabilities			73				61
Total liabilities			73				188

Shareholders’ equity			71,698				69,842
Total liabilities and shareholders’ equity		$	71,771			$	70,030

Schedule of condensed statements of income

Condensed Statements of Income
(Dollars in thousands)		Years Ended December 31,
		2016				2015				2014
Interest and dividends from ChoiceOne Bank		$	3,161			$	3,579			$	2,731
Interest and dividends from other securities			52				26				16
Other income			—				—				27
Total income			3,213				3,605				2,774
Other expenses			133				137				92

Income before income tax and equity in undistributed net income of subsidiary			3,080				3,468				2,682
Income tax benefit			39				44				21
Income before equity in undistributed net income of subsidiary			3,119				3,512				2,703
Equity in undistributed net income of subsidiary			2,971				2,231				2,992
Net income		$	6,090			$	5,743			$	5,695

Schedule of condensed statements of cash flows

Condensed Statements of Cash Flows
(Dollars in thousands)		Years Ended December 31,
		2016				2015				2014
Cash flows from operating activities:
Net income		$	6,090			$	5,743			$	5,695
Adjustments to reconcile net income to net cash from operating activities:
Equity in undistributed net income of subsidiary			(2,971	)			(2,231	)			(2,992	)
Amortization			20				11				3
Net expense of restricted stock units			367				103				48
Net gain on sale of securities			—				—				(26	)
Changes in other assets			(68	)			71				(125	)
Changes in other liabilities			(1	)			4				(35	)
Net cash from operating activities			3,437				3,701				2,568

Cash flows from investing activities:
Sales of securities			—				—				1,184
Purchases of securities			(1,126	)			(1,029	)			(1,565	)
Net cash from investing activities			(1,126	)			(1,029	)			(381	)

Cash flows from financing activities:
Cash proceeds from the issuance of common stock			85				206				132
Repurchase of common stock			(794	)			(371	)			(203	)
Cash dividends paid			(2,231	)			(2,170	)			(1,945	)
Net cash from financing activities			(2,940	)			(2,335	)			(2,016	)

Net change in cash			(629	)			337				171
Beginning cash			1,145				808				637
Ending cash		$	516			$	1,145			$	808