XML 63 R41.htm IDEA: XBRL DOCUMENT v3.8.0.1
Parent Company Only Financial Statements (Tables)
12 Months Ended
Dec. 31, 2017
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Schedule of Condensed Financial Information of the Parent Company
Condensed financial information of the parent company only is presented in the following two tables:
Balance Sheets
 
 
December 31,
 
 
 
2017
 
2016
 
 
 
(Amounts in thousands)
Assets:
 
 
 
 
 
Cash
 
 
$
1,578

 
$
1,317

Investments in subsidiaries
 
 
147,664

 
140,103

Other assets
 
 
5

 
5

Total assets
 
 
$
149,247

 
$
141,425

Liabilities and Equity:
 
 
 
 
 
Subordinated debentures
 
 
$
13,403

 
$
13,403

Other liabilities
 
 
1,196

 
954

Equity
 
 
134,648

 
127,068

Total liabilities and equity
 
 
$
149,247

 
$
141,425

 
 
 
 
 
 
Statements of Income
Years ended December 31,
 
2017
 
2016
 
2015
 
(Amounts in thousands)
Income:
 
 
 
 
 
Dividends from bank subsidiary
$
5,200

 
$
3,400

 
$
2,657

Other income

 

 

Total income
5,200

 
3,400

 
2,657

Expense:
 
 
 
 
 
Interest on subordinated debentures
399

 
311

 
259

Salary
160

 
160

 
160

Other expenses
118

 
118

 
101

Total expenses
677

 
589

 
520

Net Income
4,523

 
2,811

 
2,137

Equity in undistributed income of subsidiaries
7,024

 
15,698

 
8,560

Net income
11,547

 
18,509

 
10,697

Preferred stock dividend and discount accretion
(1,119
)
 
(1,200
)
 
(1,200
)
Net income available to common shareholders
$
10,428

 
$
17,309

 
$
9,497


Statements of Cash Flows
 
Years ended December 31,
 
2017
 
2016
 
2015
 
(Amounts in thousands)
Cash Flows from Operating Activities
 
 
 
 
 
Net income
$
11,547

 
$
18,509

 
$
10,697

Adjustments to reconcile net income to net cash provided by operating activities:
 

 
 
 
 
Equity in undistributed earnings of subsidiaries
(7,024
)
 
(15,698
)
 
(8,560
)
Changes in operating assets and liabilities:
 

 
 
 
 
Decrease in other assets

 

 
(51
)
Increase in accrued interest payable and other accrued
liabilities
242

 
254

 
436

Net cash provided by operating activities
4,765

 
3,065

 
2,522

Cash Flows from Financing Activities
 

 
 
 
 
Purchase of treasury stock

 
(4
)
 
(831
)
Proceeds from exercise of stock options
87

 

 
2,749

Payment of dividend on preferred stock and common stock
(4,385
)
 
(3,264
)
 
(2,661
)
Other, net
(206
)
 
(20
)
 
(377
)
Net cash used in financing activities
(4,504
)
 
(3,288
)
 
(1,120
)
Increase (decrease) in cash and cash equivalents
261

 
(223
)
 
1,402

Cash and Cash Equivalents, January 1,
1,317

 
1,540

 
138

Cash and Cash Equivalents, December 31,
$
1,578

 
$
1,317

 
$
1,540