XML 93 R79.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Financial Information of Parent (Details) - USD ($)
$ in Thousands
 3 Months Ended 12 Months Ended
Mar. 28, 2013
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Assets                          
Cash and cash equivalents   $ 14,299 $ 19,169 $ 16,481 $ 13,855 $ 13,057 $ 17,167 $ 20,416 $ 13,894 $ 14,299 $ 13,057    
Investments   463,062 461,255 463,064 418,772 461,180 472,660 502,015 488,553 463,062 461,180    
Premises and equipment   21,816       22,619       21,816 22,619    
Goodwill   29,805       29,805       29,805 29,805    
Other assets   32,043       22,246       32,043 22,246    
Total assets   1,564,810 1,539,672 1,553,340 1,458,832 1,482,131 1,488,637 1,504,080 1,466,117 1,564,810 1,482,131    
Liabilities and shareholders' equity                          
Other liabilities   16,666 16,797 15,195 15,915 15,842 15,489 14,675 14,212 16,666 15,842    
Total liabilities   1,397,312       1,320,577       1,397,312 1,320,577    
Shareholders' equity                          
Common stock   108       107       108 107    
Additional paid-in capital   59,862       59,282       59,862 59,282    
Retained earnings   106,673       99,816       106,673 99,816    
Accumulated other comprehensive income (loss)                          
Net unrealized gain on available for sale securities, net of tax   1,123       2,522       1,123 2,522    
Total shareholders' equity   167,498 167,141 163,809 163,516 161,554 159,190 157,449 152,416 167,498 161,554 $ 146,098 $ 156,323
Total liabilities and shareholders' equity   1,564,810 1,539,672 1,553,340 1,458,832 1,482,131 1,488,637 1,504,080 1,466,117 1,564,810 1,482,131    
Statements of Income                          
Net securities gains                   1,399 1,155 1,087  
Loss before income taxes and Bank earnings   5,014 5,579 5,532 5,595 4,474 5,508 4,902 4,391 21,720 19,275 16,390  
Applicable tax expense   1,245 1,391 1,458 1,420 1,048 1,400 1,155 963 5,514 4,566 3,425  
Equity in earnings of Bank                          
Net income   3,769 4,188 4,074 4,175 3,426 4,108 3,747 3,428 16,206 14,709 12,965  
Cash flows from operating activities                          
Net income   3,769 $ 4,188 $ 4,074 4,175 3,426 $ 4,108 $ 3,747 3,428 16,206 14,709 12,965  
Adjustments to reconcile net income to net cash provided by operating activities:                          
Depreciation                   1,720 1,663 1,727  
Equity compensation expense                   296 431 214  
Gain on sale of investment                   (1,399) (1,155) (1,087)  
Increase in other assets                   (455) 676 1,557  
Increase in other liabilities                   1,418 378 1,370  
Net cash provided by operating activities                   20,742 20,463 24,984  
Cash flows from investing activities                          
Capital expenditures                   (927) (1,909) (2,363)  
Net cash used in investing activities                   (86,347) (16,751) (75,957)  
Cash flows from financing activities                          
Payment to repurchase preferred stock                   0 0 (12,500)  
Purchase of common stock                   (180) 0 0  
Proceeds from sale of common stock $ 11,649                 465 457 11,973  
Dividends paid                   (9,349) (8,893) (8,657)  
Net cash used in financing activities                   66,847 (7,225) 52,585  
Net increase (decrease) in cash and cash equivalents                   1,242 (3,513) 1,612  
Cash and cash equivalents at beginning of year         13,057       16,570 13,057 16,570 14,958  
Cash and cash equivalents at end of year   14,299       13,057       14,299 13,057 16,570  
Parent Company                          
Assets                          
Cash and cash equivalents   1,431       522       1,431 522    
Dividends receivable   2,500       2,500       2,500 2,500    
Investments   509       528       509 528    
Investment in subsidiary   137,433       132,399       137,433 132,399    
Premises and equipment   12       24       12 24    
Goodwill   27,559       27,559       27,559 27,559    
Other assets   438       302       438 302    
Total assets   169,882       163,834       169,882 163,834    
Liabilities and shareholders' equity                          
Dividends payable   2,366       2,252       2,366 2,252    
Other liabilities   18       28       18 28    
Total liabilities   2,384       2,280       2,384 2,280    
Shareholders' equity                          
Common stock   108       107       108 107    
Additional paid-in capital   59,862       59,282       59,862 59,282    
Retained earnings   107,500       102,125       107,500 102,125    
Accumulated other comprehensive income (loss)                          
Net unrealized gain on available for sale securities, net of tax   28       40       28 40    
Total accumulated other comprehensive income   28       40       28 40    
Total shareholders' equity   167,498       161,554       167,498 161,554    
Total liabilities and shareholders' equity   169,882       163,834       169,882 163,834    
Statements of Income                          
Interest and dividends on investments                   18 15 10  
Net securities gains                   0 38 0  
Total income                   18 53 10  
Occupancy expense                   12 12 11  
Other operating expense                   488 604 362  
Total expense                   500 616 373  
Loss before income taxes and Bank earnings                   (482) (563) (363)  
Applicable tax expense                   (172) (200) (128)  
Loss before Bank earnings                   (310) (363) (235)  
Equity in earnings of Bank                          
Remitted                   10,000 8,850 7,096  
Unremitted                   6,516 6,222 6,104  
Net income                   16,206 14,709 12,965  
Cash flows from operating activities                          
Net income                   16,206 14,709 12,965  
Adjustments to reconcile net income to net cash provided by operating activities:                          
Depreciation                   12 9 11  
Equity compensation expense                   296 431 214  
Gain on sale of investment                   0 (38) 0  
Increase in other assets                   (135) (98) (132)  
(Increase) decrease in dividend receivable                   (50) (1,050) 400  
Increase in other liabilities                   160 105 258  
Unremitted earnings of Bank                   (6,516) (6,222) (6,104)  
Net cash provided by operating activities                   9,973 7,846 7,612  
Cash flows from investing activities                          
Capital expenditures                   0 (1) 0  
Net cash used in investing activities                   0 (1) 0  
Cash flows from financing activities                          
Payment to repurchase preferred stock                   0 0 (12,500)  
Purchase of common stock                   (180) 0 0  
Proceeds from sale of common stock                   465 457 11,973  
Dividends paid                   (9,349) (8,893) (8,657)  
Net cash used in financing activities                   (9,064) (8,436) (9,184)  
Net increase (decrease) in cash and cash equivalents                   909 (591) (1,572)  
Cash and cash equivalents at beginning of year         $ 522       $ 1,113 522 1,113 2,685  
Cash and cash equivalents at end of year   $ 1,431       $ 522       $ 1,431 $ 522 $ 1,113