XML 29 R81.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Financial Information of Parent (Details) (USD $)
In Thousands, unless otherwise specified
 0 Months Ended 3 Months Ended 12 Months Ended
Mar. 28, 2013
Dec. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Assets                            
Cash and cash equivalents   $ 16,570 $ 14,958 $ 20,117 $ 18,683 $ 16,523 $ 14,904 $ 14,192 $ 12,123 $ 16,570 $ 14,958      
Investments   475,101 434,934 490,151 464,999 437,160 454,156 443,122 454,717 475,101 434,934      
Premises and equipment   23,616 22,988             23,616 22,988      
Goodwill   29,805 29,805             29,805 29,805      
Other assets   27,616 25,904             27,616 25,904      
Total assets   1,463,963 1,414,999 1,464,749 1,444,496 1,416,787 1,423,316 1,424,757 1,423,792 1,463,963 1,414,999      
Liabilities and shareholders' equity                            
Other liabilities   14,341 16,921 13,853 13,734 16,070 17,383 17,152 16,213 14,341 16,921      
Total liabilities   1,317,865 1,258,676             1,317,865 1,258,676      
Shareholders' equity                            
Preferred stock   0 12,402             0 12,402      
Common stock   106 98             106 98      
Additional paid-in capital   58,395 46,314             58,395 46,314      
Retained earnings   94,000 89,692             94,000 89,692      
Accumulated other comprehensive income (loss)                            
Net unrealized gain on available for sale securities, net of tax   (6,591) 7,940             (6,591) 7,940      
Total shareholders' equity   146,098 156,323 146,653 145,972 163,671 156,637 153,405 151,593 146,098 156,323 150,858 149,848  
Total liabilities and shareholders' equity   1,463,963 1,414,999 1,464,749 1,444,496 1,416,787 1,423,316 1,424,757 1,423,792 1,463,963 1,414,999      
Statements of Income                            
Net gain on sale or call of securities                   (1,087) (1,968) (3,293)    
Income (loss) before income taxes   4,441 3,912 4,320 4,067 3,562 4,167 4,284 3,696 16,390 16,059 16,155    
Applicable tax expense   939 683 955 825 706 944 961 783 3,425 3,371 3,791    
Equity in earnings of Bank                            
Net income   3,502 3,229 3,365 3,242 2,856 3,223 3,323 2,913 12,965 12,688 12,364    
Cash flows from operating activities                            
Net income   3,502 3,229 3,365 3,242 2,856 3,223 3,323 2,913 12,965 12,688 12,364    
Adjustments to reconcile net income to net cash provided by operating activities:                            
Depreciation                   1,727 1,314 1,355    
Net gain on sale or call of securities                   (1,087) (1,968) (3,293)    
Equity compensation expense                   214 85 22    
Net decrease in other assets and accrued interest                   1,557 756 1,288    
Increase (decrease) in other liabilities                   1,370 1,631 (1,596)    
Net cash provided by operating activities                   24,984 25,023 29,725    
Cash flows from investing activities                            
Proceeds from maturities, payments, calls of securities available for sale                   55,399 61,776 42,756    
Capital expenditures                   (2,363) (1,726) (1,222)    
Net cash provided by (used in) investing activities                   (75,957) (19,270) 16,185    
Cash flows from financing activities                            
Repurchase of preferred stock                   (12,500) 0 (12,500)    
Proceeds from sale of common stock 11,649                 11,973 499 431    
Dividends paid                   (8,657) (8,310) (8,751)    
Net cash used in financing activities                   52,585 (4,910) (45,633)    
Net increase (decrease) in cash and cash equivalents                   1,612 843 277    
Cash and cash equivalents at beginning of year           14,115       14,958 14,115     13,838
Cash and cash equivalents at end of year   16,570 14,958             16,570 14,958 14,115   13,838
Parent Company
                            
Assets                            
Cash and cash equivalents   1,113 2,685             1,113 2,685      
Dividends receivable   1,500 1,900             1,500 1,900      
Investments   543 429             543 429      
Investment in subsidiary   117,391 125,580             117,391 125,580      
Premises and equipment   32 43             32 43      
Goodwill   27,559 27,559             27,559 27,559      
Other assets   203 72             203 72      
Total assets   148,341 158,268             148,341 158,268      
Liabilities and shareholders' equity                            
Dividends payable   2,134 1,923             2,134 1,923      
Other liabilities   109 22             109 22      
Total liabilities   2,243 1,945             2,243 1,945      
Shareholders' equity                            
Preferred stock   0 12,402             0 12,402      
Common stock   106 98             106 98      
Additional paid-in capital   58,395 46,314             58,395 46,314      
Retained earnings   87,523 97,509             87,523 97,509      
Accumulated other comprehensive income (loss)                            
Net unrealized gain on available for sale securities, net of tax   74 0             74 0      
Total accumulated other comprehensive income   74 0             74 0      
Total shareholders' equity   146,098 156,323             146,098 156,323      
Total liabilities and shareholders' equity   148,341 158,268             148,341 158,268      
Statements of Income                            
Interest and dividends on investments                   10 10 10    
Net gain on sale or call of securities                   0 0 (153)    
Total income                   10 10 163    
Occupancy expense                   11 8 4    
Other operating expense                   362 218 137    
Total expense                   373 226 141    
Income (loss) before income taxes                   (363) (216) 22    
Applicable tax expense                   (128) (76) 15    
Income (loss) before Bank earnings                   (235) (140) 7    
Equity in earnings of Bank                            
Remitted                   7,096 9,694 8,710    
Unremitted                   (6,104) (3,134) (3,647)    
Net income                   12,965 12,688 12,364    
Cash flows from operating activities                            
Net income                   12,965 12,688 12,364    
Adjustments to reconcile net income to net cash provided by operating activities:                            
Depreciation                   11 8 13    
Net gain on sale or call of securities                   0 0 (153)    
Equity compensation expense                   214 85 22    
Net decrease in other assets and accrued interest                   (132) (15) (42)    
Decrease in dividend receivable                   400 0 0    
Increase (decrease) in other liabilities                   258 (5) 44    
Unremitted                   (6,104) (3,134) (3,647)    
Net cash provided by operating activities                   7,612 9,627 8,601    
Cash flows from investing activities                            
Proceeds from maturities, payments, calls of securities available for sale                   0 0 12,773    
Purchases of investments                   0 0 (273)    
Capital expenditures                   0 (25) (29)    
Net cash provided by (used in) investing activities                   0 (25) 12,471    
Cash flows from financing activities                            
Repurchase of preferred stock                   (12,500) 0 (12,500)    
Proceeds from sale of common stock                   11,973 499 431    
Dividends paid                   (8,657) (8,310) (8,751)    
Net cash used in financing activities                   (9,184) (7,811) (20,820)    
Net increase (decrease) in cash and cash equivalents                   (1,572) 1,791 252    
Cash and cash equivalents at beginning of year           894       2,685 894     642
Cash and cash equivalents at end of year   $ 1,113 $ 2,685             $ 1,113 $ 2,685 $ 894   $ 642