XML 114 R102.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Financial Information of Parent (Details) - USD ($)
$ in Thousands
 1 Months Ended 3 Months Ended 12 Months Ended
Nov. 30, 2016
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Assets                          
Cash and cash equivalents   $ 19,134 $ 21,649 $ 21,056 $ 16,559 $ 19,207 $ 22,375 $ 23,718 $ 17,600 $ 19,134 $ 19,207    
Investments   573,079 562,839 565,125 562,459 553,766 541,678 552,269 553,453 573,079 553,766    
Premises and equipment   22,056       22,502       22,056 22,502    
Goodwill   29,805       29,805       29,805 29,805    
Other assets   42,536       45,757       42,536 45,757    
Total assets   1,944,570 1,981,854 1,913,961 1,871,815 1,842,930 1,781,701 1,795,651 1,763,828 1,944,570 1,842,930    
Liabilities and shareholders' equity                          
Other liabilities   15,626 17,008 16,556 18,022 13,972 17,442 16,578 15,968 15,626 13,972    
Total liabilities   1,753,028       1,661,609       1,753,028 1,661,609    
Shareholders' equity                          
Common stock   109       108       109 108    
Additional paid-in capital   62,746       61,747       62,746 61,747    
Retained earnings   132,460       121,144       132,460 121,144    
Accumulated other comprehensive income (loss)                          
Net unrealized gain on available for sale securities, net of tax   (5,051)       (2,901)       (5,051) (2,901)    
Total shareholders' equity   191,542 184,661 183,304 181,372 181,321 179,882 177,537 174,910 191,542 181,321 $ 172,521 $ 167,498
Total liabilities and shareholders' equity   1,944,570 1,981,854 1,913,961 1,871,815 1,842,930 1,781,701 1,795,651 1,763,828 1,944,570 1,842,930    
Statements of Income                          
Net securities gains                   137 471 673  
Income before income taxes   7,585 7,021 6,774 6,462 6,868 6,684 6,527 6,121 27,842 26,200 24,463  
Applicable tax expense   1,222 1,088 1,040 956 1,782 1,702 1,644 1,484 4,306 6,612 6,454  
Equity in earnings of Bank                          
Net income   6,363 5,933 5,734 5,506 5,086 4,982 4,883 4,637 23,536 19,588 18,009  
Cash flows from operating activities                          
Net income   6,363 $ 5,933 $ 5,734 5,506 5,086 $ 4,982 $ 4,883 4,637 23,536 19,588 18,009  
Adjustments to reconcile net income to net cash provided by operating activities:                          
Depreciation                   1,792 1,864 1,745  
Equity compensation expense                   381 392 298  
(Gain) loss on sale of investments                   (137) (471) (673)  
Tax benefit from vesting of restricted stock                   0 0 32  
Decrease in other assets                   1,146 (4,817) (2,444)  
Increase (decrease) in other liabilities                   3,848 (2,020) 665  
Net cash provided by operating activities                   33,840 22,273 21,190  
Cash flows from investing activities                          
Proceeds from maturities, payments, calls of securities available for sale                   51,752 156,969 79,217  
Capital expenditures                   (1,484) (2,529) (2,131)  
Net cash used in investing activities                   (112,077) (130,060) (148,177)  
Cash flows from financing activities                          
Purchase of common stock                   (168) (154) (129)  
Proceeds from sale of common stock                   619 632 531  
Repurchase of warrants $ (1,750)                 0 0 (1,750)  
Dividends paid                   (12,052) (11,460) (9,810)  
Net cash provided by financing activities                   78,164 109,628 130,054  
Net increase (decrease) in cash and cash equivalents                   (73) 1,841 3,067  
Cash and cash equivalents at beginning of year         19,207       17,366 19,207 17,366 14,299  
Cash and cash equivalents at end of year   19,134       19,207       19,134 19,207 17,366  
Parent Company                          
Assets                          
Cash and cash equivalents   1,190       958       1,190 958    
Dividends receivable   2,950       2,500       2,950 2,500    
Investments   0       441       0 441    
Investment in subsidiary   162,763       152,174       162,763 152,174    
Premises and equipment   2       3       2 3    
Goodwill   27,559       27,559       27,559 27,559    
Other assets   232       312       232 312    
Total assets   194,696       183,947       194,696 183,947    
Liabilities and shareholders' equity                          
Dividends payable   3,150       2,599       3,150 2,599    
Other liabilities   4       27       4 27    
Total liabilities   3,154       2,626       3,154 2,626    
Shareholders' equity                          
Common stock   109       108       109 108    
Additional paid-in capital   62,746       61,747       62,746 61,747    
Retained earnings   128,687       119,373       128,687 119,373    
Accumulated other comprehensive income (loss)                          
Net unrealized gain on available for sale securities, net of tax   0       93       0 93    
Total accumulated other comprehensive income   0       93       0 93    
Total shareholders' equity   191,542       181,321       191,542 181,321    
Total liabilities and shareholders' equity   194,696       183,947       194,696 183,947    
Statements of Income                          
Interest and dividends on investments                   0 15 22  
Net securities gains                   137 (3) (6)  
Total income                   137 12 16  
Occupancy expense                   2 5 9  
Other operating expense                   652 588 528  
Total expense                   654 593 537  
Income before income taxes                   (517) (581) (521)  
Applicable tax expense                   (164) (187) (186)  
Loss before Bank earnings                   (353) (394) (335)  
Equity in earnings of Bank                          
Remitted                   11,300 11,180 11,300  
Unremitted                   12,589 8,802 7,044  
Net income                   23,536 19,588 18,009  
Cash flows from operating activities                          
Net income                   23,536 19,588 18,009  
Adjustments to reconcile net income to net cash provided by operating activities:                          
Depreciation                   0 5 8  
Equity compensation expense                   381 392 298  
(Gain) loss on sale of investments                   (137) 3 6  
Tax benefit from vesting of restricted stock                   0 0 32  
Decrease in other assets                   81 27 136  
(Increase) decrease in dividends receivable                   (450) 1,300 (1,300)  
Increase (decrease) in dividends payable                   551 (1,179) 112  
Increase (decrease) in other liabilities                   0 (3) (4)  
Unremitted earnings of Bank                   (12,589) (8,802) (7,044)  
Net cash provided by operating activities                   11,373 11,331 10,253  
Cash flows from investing activities                          
Proceeds from maturities, payments, calls of securities available for sale                   459 0 87  
Capital expenditures                   1 (4) 0  
Net cash used in investing activities                   460 (4) 87  
Cash flows from financing activities                          
Purchase of common stock                   (168) (154) (129)  
Proceeds from sale of common stock                   619 632 531  
Repurchase of warrants                   0 0 (1,750)  
Dividends paid                   (12,052) (11,460) (9,810)  
Net cash provided by financing activities                   (11,601) (10,982) (11,158)  
Net increase (decrease) in cash and cash equivalents                   232 345 (818)  
Cash and cash equivalents at beginning of year         $ 958       $ 613 958 613 1,431  
Cash and cash equivalents at end of year   $ 1,190       $ 958       $ 1,190 $ 958 $ 613