XML 113 R99.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Financial Information of Parent (Details) - USD ($)
$ in Thousands
 1 Months Ended 3 Months Ended 12 Months Ended
Nov. 30, 2016
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Assets                          
Cash and cash equivalents   $ 17,366 $ 23,456 $ 20,838 $ 14,533 $ 14,299 $ 19,169 $ 16,481 $ 13,855 $ 17,366 $ 14,299    
Investments   527,244 471,063 457,599 453,336 463,062 461,255 463,064 418,772 527,244 463,062    
Premises and equipment   22,202       21,816       22,202 21,816    
Goodwill   29,805       29,805       29,805 29,805    
Other assets   35,958       32,043       35,958 32,043    
Total assets   1,712,875 1,635,088 1,621,454 1,574,681 1,564,810 1,539,672 1,553,340 1,458,832 1,712,875 1,564,810    
Liabilities and shareholders' equity                          
Other liabilities   18,496 17,247 17,862 17,165 16,666 16,797 15,195 15,915 18,496 16,666    
Total liabilities   1,540,354       1,397,312       1,540,354 1,397,312    
Shareholders' equity                          
Common stock   108       108       108 108    
Additional paid-in capital   60,723       59,862       60,723 59,862    
Retained earnings   111,693       106,673       111,693 106,673    
Accumulated other comprehensive income (loss)                          
Net unrealized gain on available for sale securities, net of tax   (935)       1,123       (935) 1,123    
Total shareholders' equity   172,521 175,994 174,788 171,544 167,498 167,141 163,809 163,516 172,521 167,498 $ 161,554 $ 146,098
Total liabilities and shareholders' equity   1,712,875 1,635,088 1,621,454 1,574,681 1,564,810 1,539,672 1,553,340 1,458,832 1,712,875 1,564,810    
Statements of Income                          
Net securities gains                   673 1,399 1,155  
Income before income taxes   5,790 6,218 6,337 6,118 5,014 5,579 5,532 5,595 24,463 21,720 19,275  
Applicable tax expense   1,470 1,656 1,713 1,615 1,245 1,391 1,458 1,420 6,454 5,514 4,566  
Equity in earnings of Bank                          
Net income   4,320 4,562 4,624 4,503 3,769 4,188 4,074 4,175 18,009 16,206 14,709  
Cash flows from operating activities                          
Net income   4,320 $ 4,562 $ 4,624 4,503 3,769 $ 4,188 $ 4,074 4,175 18,009 16,206 14,709  
Adjustments to reconcile net income to net cash provided by operating activities:                          
Depreciation                   1,745 1,720 1,663  
Equity compensation expense                   298 296 431  
(Gain) loss on sale of investments                   (673) (1,399) (1,155)  
Tax benefit from vesting of restricted stock                   32 0 0  
(Increase) decrease in other assets                   (2,460) (455) 676  
Increase (decrease) in other liabilities                   665 1,418 378  
Net cash provided by operating activities                   21,646 20,742 20,463  
Cash flows from investing activities                          
Proceeds from maturities, payments, calls of securities available for sale                   79,223 36,588 30,226  
Capital expenditures                   (2,131) (927) (1,909)  
Net cash used in investing activities                   (148,633) (86,347) (16,751)  
Cash flows from financing activities                          
Purchase of common stock                   (129) (180) 0  
Proceeds from sale of common stock                   531 465 457  
Repurchase of warrants $ (1,750)                 (1,750) 0 0  
Dividends paid                   (9,810) (9,349) (8,893)  
Net cash provided by (used in) financing activities                   130,054 66,847 (7,225)  
Net increase (decrease) in cash and cash equivalents                   3,067 1,242 (3,513)  
Cash and cash equivalents at beginning of year         14,299       13,057 14,299 13,057 16,570  
Cash and cash equivalents at end of year   17,366       14,299       17,366 14,299 13,057  
Parent Company                          
Assets                          
Cash and cash equivalents   613       1,431       613 1,431    
Dividends receivable   3,800       2,500       3,800 2,500    
Investments   432       509       432 509    
Investment in subsidiary   143,611       137,433       143,611 137,433    
Premises and equipment   4       12       4 12    
Goodwill   27,559       27,559       27,559 27,559    
Other assets   300       438       300 438    
Total assets   176,319       169,882       176,319 169,882    
Liabilities and shareholders' equity                          
Dividends payable   3,778       2,366       3,778 2,366    
Other liabilities   20       18       20 18    
Total liabilities   3,798       2,384       3,798 2,384    
Shareholders' equity                          
Common stock   108       108       108 108    
Additional paid-in capital   60,723       59,862       60,723 59,862    
Retained earnings   111,653       107,500       111,653 107,500    
Accumulated other comprehensive income (loss)                          
Net unrealized gain on available for sale securities, net of tax   37       28       37 28    
Total accumulated other comprehensive income   37       28       37 28    
Total shareholders' equity   172,521       167,498       172,521 167,498    
Total liabilities and shareholders' equity   176,319       169,882       176,319 169,882    
Statements of Income                          
Interest and dividends on investments                   22 18 15  
Net securities gains                   (6) 0 38  
Total income                   16 18 53  
Occupancy expense                   9 12 12  
Other operating expense                   528 488 604  
Total expense                   537 500 616  
Income before income taxes                   (521) (482) (563)  
Applicable tax expense                   (186) (172) (200)  
Loss before Bank earnings                   (335) (310) (363)  
Equity in earnings of Bank                          
Remitted                   11,300 10,000 8,850  
Unremitted                   7,044 6,516 6,222  
Net income                   18,009 16,206 14,709  
Cash flows from operating activities                          
Net income                   18,009 16,206 14,709  
Adjustments to reconcile net income to net cash provided by operating activities:                          
Depreciation                   8 12 9  
Equity compensation expense                   298 296 431  
(Gain) loss on sale of investments                   6 0 (38)  
Tax benefit from vesting of restricted stock                   32 0 0  
(Increase) decrease in other assets                   136 (135) (98)  
Increase in dividends receivable                   (1,300) (50) (1,050)  
Increase in dividends payable                   112 0 0  
Increase (decrease) in other liabilities                   (4) 160 105  
Unremitted earnings of Bank                   (7,044) (6,516) (6,222)  
Net cash provided by operating activities                   10,253 9,973 7,846  
Cash flows from investing activities                          
Proceeds from maturities, payments, calls of securities available for sale                   87 0 0  
Capital expenditures                   0 0 (1)  
Net cash used in investing activities                   87 0 (1)  
Cash flows from financing activities                          
Purchase of common stock                   (129) (180) 0  
Proceeds from sale of common stock                   531 465 457  
Repurchase of warrants                   (1,750) 0 0  
Dividends paid                   (9,810) (9,349) (8,893)  
Net cash provided by (used in) financing activities                   (11,158) (9,064) (8,436)  
Net increase (decrease) in cash and cash equivalents                   (818) 909 (591)  
Cash and cash equivalents at beginning of year         $ 1,431       $ 522 1,431 522 1,113  
Cash and cash equivalents at end of year   $ 613       $ 1,431       $ 613 $ 1,431 $ 522