XML 80 R47.htm IDEA: XBRL DOCUMENT v3.8.0.1
Parent Company Financial Information (Tables)
 12 Months Ended
Dec. 31, 2017
Parent Company Financial Information [Abstract]  
Schedule of condensed balance sheets
    2017     2016  
Assets            
Cash & cash equivalents   $ 2,684     $ 4,681  
Investment in banking subsidiaries     101,476       91,308  
Investment in nonbanking subsidiaries     1,218       1,417  
Other assets     268       673  
Total assets   $ 105,646     $ 98,079  
Liabilities                
Trust preferred securities   $ 10,000     $ 10,000  
Borrowings from nonbanking subsidiaries     310       310  
Other liabilities & accrued interest payable     1,336       1,221  
Total liabilities     11,646       11,531  
Stockholders’ Equity     94,000       86,548  
Total liabilities and stockholders’ equity   $ 105,646     $ 98,079

 
Schedule of condensed statements of income and comprehensive income
  2017  2016  2015 
          
Dividends from subsidiaries:         
Banking subsidiaries $2,000  $-  $1,000 
Nonbanking subsidiaries  40   -   - 
Total income  2,040   -   1,000 
Expenses            
Interest expense  304   253   212 
Other expense  1,352   969   922 
Total expenses  1,656   1,222   1,134 
Income before income tax  384   (1,222)  (134)
Income tax benefit  (543)  (416)  (385)
Income before equity in undistributed income of subsidiaries  927   (806)  251 
Equity in undistributed income of subsidiaries            
Banking subsidiaries  10,337   9,662   7,369 
Nonbanking subsidiaries  (199)  (72)  (1)
Total  10,138   9,590   7,368 
Net income $11,065  $8,784  $7,619 
Preferred stock dividends  975   975   956 
Net income available to common shareholders $10,090  $7,809  $6,663 
Comprehensive income $10,896  $8,185  $7,351 
Schedule of condensed statements of cash flows
      2017       2016       2015  
Operating Activities                        
Net income   $ 11,065     $ 8,784     $ 7,619  
Items not requiring (providing) cash            
Equity in undistributed net income of subsidiaries     (10,138 )     (9,590 )     (7,368 )
Stock compensation expense     303       114       81  
Other assets     405       (401 )     (166 )
Other liabilities     115       (391 )     (1,581 )
Net cash provided by (used in) operating activities     1,750       (1,484 )     (1,415 )
                         
Financing Activities                        
Dividends on common stock     (1,362 )     (1,180 )     (983 )
Dividends on preferred stock     (975 )     (975 )     (956 )
Proceeds from stock compensation     375       331       67  
Repurchase of common stock     (1,785 )     (1,168 )     (2 )
Net cash used in financing activities     (3,747 )     (2,992 )     (1,874 )
Net Change in Cash and Cash Equivalents     (1,997 )     (4,476 )     (3,289 )
Cash and Cash Equivalents at Beginning of Year     4,681       9,157       12,446  
Cash and Cash Equivalents at End of Year   $ 2,684     $ 4,681     $ 9,157