XML 28 R77.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Financial Information of Parent (Details) (USD $)
 3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2013
Dec. 31, 2009
Assets                          
Cash and cash equivalents $ 14,958,000 $ 14,904,000 $ 14,192,000 $ 12,123,000 $ 14,115,000 $ 16,563,000 $ 14,322,000 $ 13,700,000 $ 14,958,000 $ 14,115,000      
Investments 434,934,000 454,156,000 443,122,000 454,717,000 408,863,000 456,481,000 427,248,000 435,387,000 434,934,000 408,863,000      
Premises and Equipment 22,988,000       18,842,000       22,988,000 18,842,000      
Goodwill 29,805,000       27,684,000       29,805,000 27,684,000      
Other assets 25,904,000       27,003,000       25,904,000 27,003,000      
Total assets 1,414,999,000 1,423,316,000 1,424,757,000 1,423,792,000 1,372,867,000 1,427,038,000 1,417,690,000 1,431,038,000 1,414,999,000 1,372,867,000      
Liabilities and shareholders' equity                          
Other liabilities 16,921,000 17,383,000 17,152,000 16,213,000 15,013,000 15,990,000 13,306,000 11,703,000 16,921,000 15,013,000      
Total liabilities 1,258,676,000       1,222,009,000       1,258,676,000 1,222,009,000      
Shareholders' equity                          
Preferred stock 12,402,000       12,303,000       12,402,000 12,303,000      
Common stock 98,000       98,000       98,000 98,000      
Additional paid-in capital 46,314,000       45,829,000       46,314,000 45,829,000      
Retained earnings 89,692,000       85,314,000       89,692,000 85,314,000      
Accumulated other comprehensive income (loss)                          
Net unrealized loss on available for sale securities, net of taxes of $3,000 in 2010 and tax benefit of $5,000 in 2009 7,940,000       7,401,000       7,940,000 7,401,000 (2,057,000)   (125,000)
Net unrealized loss on post-retirement benefit costs, net of tax benefit of $39,000 in 2010 and $114,000 in 2009 123,000       87,000       123,000 87,000 73,000 (12,000)  
Total shareholders' equity 156,323,000 156,637,000 153,405,000 151,593,000 150,858,000 150,538,000 156,210,000 151,544,000 156,323,000 150,858,000 149,848,000   147,938,000
Total liabilities and shareholders' equity 1,414,999,000 1,423,316,000 1,424,757,000 1,423,792,000 1,372,867,000 1,427,038,000 1,417,690,000 1,431,038,000 1,414,999,000 1,372,867,000      
Statements of Income                          
Net gain on sale or call of securities                 (1,968,000) (3,293,000) (2,000)    
Income (loss) before income taxes 3,912,000 4,167,000 4,284,000 3,696,000 3,880,000 3,874,000 4,207,000 4,194,000 16,059,000 16,155,000 16,194,000    
Applicable tax expense 683,000 944,000 961,000 783,000 858,000 868,000 1,014,000 1,051,000 3,371,000 3,791,000 4,078,000    
Equity in earnings of Bank                          
Net income 3,229,000 3,223,000 3,323,000 2,913,000 3,022,000 3,006,000 3,193,000 3,143,000 12,688,000 12,364,000 12,116,000    
Cash flows from operating activities                          
Net income 3,229,000 3,223,000 3,323,000 2,913,000 3,022,000 3,006,000 3,193,000 3,143,000 12,688,000 12,364,000 12,116,000    
Adjustments to reconcile net income to net cash provided by operating activities:                          
Depreciation                 1,314,000 1,355,000 1,394,000    
Gain on sale of investment                 1,968,000 3,293,000 2,000    
Equity compensation expense                 85,000 22,000 37,000    
Increase in other assets                 (756,000) (1,288,000) (177,000)    
Increase (decrease) in other liabilities                 1,631,000 (1,596,000) 1,139,000    
Net cash provided by operating activities                 25,023,000 29,725,000 25,650,000    
Cash flows from investing activities                          
Proceeds from maturities, payments, calls of securities available for sale                 61,776,000 42,756,000 101,223,000    
Capital expenditures                 (1,726,000) (1,222,000) (2,043,000)    
Net cash provided by (used in) investing activities                 (19,270,000) 16,185,000 (78,130,000)    
Cash flows from financing activities                          
Proceeds from issuance of preferred stock                 25,000,000        
Repurchase of preferred stock                 0 (12,500,000) 0    
Proceeds from sale of common stock                 499,000 431,000 416,000    
Dividends paid                 (8,310,000) (8,751,000) (8,865,000)    
Net cash used in financing activities                 (4,910,000) (45,633,000) 50,986,000    
Net increase in cash and cash equivalents                 843,000 277,000 (1,494,000)    
Cash and cash equivalents at beginning of year       14,115,000       13,838,000 14,115,000 13,838,000 15,332,000    
Cash and cash equivalents at end of year 14,958,000       14,115,000       14,958,000 14,115,000 13,838,000    
Parent Company [Member]
                          
Assets                          
Cash and cash equivalents 2,685,000       894,000       2,685,000 894,000      
Dividends receivable 1,900,000       1,900,000       1,900,000 1,900,000      
Investments 429,000       327,000       429,000 327,000      
Investment in subsidiary 125,580,000       122,009,000       125,580,000 122,009,000      
Premises and Equipment 43,000       26,000       43,000 26,000      
Goodwill 27,559,000       27,559,000       27,559,000 27,559,000      
Other assets 72,000       57,000       72,000 57,000      
Total assets 158,268,000       152,772,000       158,268,000 152,772,000      
Liabilities and shareholders' equity                          
Dividends payable 1,923,000       1,912,000       1,923,000 1,912,000      
Other liabilities 22,000       2,000       22,000 2,000      
Total liabilities 1,945,000       1,914,000       1,945,000 1,914,000      
Shareholders' equity                          
Preferred stock 12,402,000       12,303,000       12,402,000 12,303,000      
Common stock 98,000       98,000       98,000 98,000      
Additional paid-in capital 46,314,000       45,829,000       46,314,000 45,829,000      
Retained earnings 97,509,000       92,694,000       97,509,000 92,694,000      
Accumulated other comprehensive income (loss)                          
Net unrealized loss on available for sale securities, net of taxes of $3,000 in 2010 and tax benefit of $5,000 in 2009 0       (66,000)       0 (66,000)      
Total accumulated other comprehensive loss 0       (66,000)       0 (66,000)      
Total shareholders' equity 156,323,000       150,858,000       156,323,000 150,858,000      
Total liabilities and shareholders' equity 158,268,000       152,772,000       158,268,000 152,772,000      
Statements of Income                          
Interest and dividends on investments                 10,000 10,000 10,000    
Net gain on sale or call of securities                 0 153,000 0    
Total income 10,000       163,000       10,000 163,000 10,000    
Occupancy expenses 8,000       4,000       8,000 4,000 1,000    
Other operating expense                 218,000 137,000 150,000    
Total expense 226,000       141,000       226,000 141,000 151,000    
Income (loss) before income taxes                 (216,000) 22,000 (141,000)    
Applicable tax expense                 (76,000) 15,000 (38,000)    
Income (loss) before Bank earnings (140,000)       7,000       (140,000) 7,000 (103,000)    
Equity in earnings of Bank                          
Remitted                 9,694,000 8,710,000 8,850,000    
Unremitted                 3,134,000 3,647,000 3,369,000    
Net income                 12,688,000 12,364,000 12,116,000    
Cash flows from operating activities                          
Net income                 12,688,000 12,364,000 12,116,000    
Adjustments to reconcile net income to net cash provided by operating activities:                          
Depreciation                 8,000 13,000 0    
Gain on sale of investment                 0 (153,000) 0    
Equity compensation expense                 85,000 22,000 37,000    
Increase in other assets                 (15,000) (42,000) (1,000)    
Increase (decrease) in other liabilities                 (5,000) 44,000 5,000    
Unremitted earnings of Bank                 (3,134,000) (3,647,000) (3,369,000)    
Net cash provided by operating activities                 9,627,000 8,601,000 8,788,000    
Cash flows from investing activities                          
Proceeds from maturities, payments, calls of securities available for sale                 0 12,773,000 0    
Purchases of investments                 0 (273,000) 0    
Capital expenditures                 (25,000) (29,000) (10,000)    
Net cash provided by (used in) investing activities                 (25,000) 12,471,000 (10,000)    
Cash flows from financing activities                          
Repurchase of preferred stock                 0 (12,500,000) 0    
Proceeds from sale of common stock                 499,000 431,000 416,000    
Dividends paid                 (8,310,000) (8,751,000) (8,865,000)    
Net cash used in financing activities                 (7,811,000) (20,820,000) (8,449,000)    
Net increase in cash and cash equivalents                 1,791,000 252,000 329,000    
Cash and cash equivalents at beginning of year       894,000       642,000 894,000 642,000 313,000    
Cash and cash equivalents at end of year $ 2,685,000       $ 894,000       $ 2,685,000 $ 894,000 $ 642,000