XML 14 R4.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Income - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
INTEREST INCOME        
Loans, including fees $ 4,153 $ 3,810 $ 12,140 $ 11,200
Securities:        
Taxable 233 144 651 402
Tax-exempt 123 102 394 276
Federal funds sold 1   2  
Interest-bearing deposit accounts 25 9 52 30
Certificates of deposit 20 15 62 32
Total interest income 4,555 4,080 13,301 11,940
INTEREST EXPENSE        
Deposits 648 643 1,934 1,729
Federal funds purchased 1   2  
Securities sold under repurchase agreements 4 4 10 8
Subordinated debt 118 119 354 161
FHLB advances 118 87 360 259
Total interest expense 889 853 2,660 2,157
Net interest income 3,666 3,227 10,641 9,783
Provision for loan losses 259 84 407 354
Net interest income after provision for loan losses 3,407 3,143 10,234 9,429
NON-INTEREST INCOME        
Income from fiduciary activities 253 197 696 589
Service charges and fees on deposit accounts 212 237 667 686
VISA-related fees 48 44 153 153
Non-deposit product income 83 77 263 324
Other service charges and fees 152 144 449 414
Secondary market lending income 165 171 465 409
Increase in cash surrender value of life insurance 73 62 197 187
Net gains on sale of securities available for sale 180 2 290 4
Other real estate losses (6) (167) (94) (247)
Net gains (losses) on the disposal of fixed assets   1   (6)
Other income 178 5 194 62
Total non-interest income 1,338 773 3,280 2,575
NON-INTEREST EXPENSES        
Salaries and employee benefits 1,881 1,959 5,751 5,847
Occupancy expense 445 465 1,344 1,342
Software maintenance 152 175 494 465
Bank franchise tax 82 61 203 159
VISA expense 20 19 81 83
Telephone expense 30 35 96 101
FDIC assessments 96 71 280 200
Foreclosure property expense 11 15 40 36
Consulting expense 87 71 216 236
Other expense 761 714 2,376 2,377
Total non-interest expenses 3,565 3,585 10,881 10,846
Net income before income taxes 1,180 331 2,633 1,158
Income tax expense 326 50 669 202
Net income $ 854 $ 281 $ 1,964 $ 956
Basic Earnings Per Share        
Average basic shares outstanding 4,774,856 4,780,649 4,774,856 4,797,405
Earnings per share, basic $ 0.18 $ 0.06 $ 0.41 $ 0.20
Diluted Earnings Per Share        
Average diluted shares outstanding 4,797,521 4,796,008 4,793,147 4,811,129
Earnings per share, diluted $ 0.18 $ 0.06 $ 0.41 $ 0.20