XML 63 R48.htm IDEA: XBRL DOCUMENT v3.7.0.1
Parent Company (Franklin Financial Services Corporation) Financial Information (Tables)
12 Months Ended
Dec. 31, 2016
Parent Company (Franklin Financial Services Corporation) Financial Information [Abstract]  
Schedule Of Condensed Balance Sheet



 

 

 

 

 



 

 

 

 

 

Balance Sheets

December 31

(Dollars in thousands)

2016

 

2015

Assets:

 

 

 

 

 

Cash and cash equivalents

$

851 

 

$

300 

Equity investment in subsidiaries

 

115,794 

 

 

111,535 

Other assets

 

39 

 

 

33 

Total assets

$

116,684 

 

$

111,868 



 

 

 

 

 

Liabilities:

 

 

 

 

 

Other liabilities

$

191 

 

$

492 

Total liabilities

 

191 

 

 

492 

Shareholders' equity

 

116,493 

 

 

111,376 

Total liabilities and shareholders' equity

$

116,684 

 

$

111,868 



Schedule Of Condensed Income Statement



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

Statements of Income

Years Ended December 31

   (Dollars in thousands)

2016

 

2015

 

2014

Income:

 

 

 

 

 

 

 

 

Dividends from Bank subsidiary

$

4,006 

 

$

300 

 

$

1,151 

Interest and dividend income

 

 -

 

 

 -

 

 

15 

Other income

 

 -

 

 

171 

 

 

 -

OTTI loss on equity securities

 

 -

 

 

 -

 

 

 -

Securities gains (losses), net

 

 -

 

 

 -

 

 

82 



 

4,006 

 

 

471 

 

 

1,248 

Expenses:

 

 

 

 

 

 

 

 

Operating expenses

 

972 

 

 

986 

 

 

795 

Income before income taxes and equity in undistributed income of subsidiaries

 

3,034 

 

 

(515)

 

 

453 

Income tax benefit

 

301 

 

 

328 

 

 

241 

Equity in undistributed income of subsidiaries

 

4,752 

 

 

10,391 

 

 

7,708 

Net income

$

8,087 

 

$

10,204 

 

$

8,402 



Schedule Of Condensed Comprehensive Income Statement



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

Years ended December 31

(Dollars in thousands)

 

2016

 

 

2015

 

 

2014

Net Income

$

8,087 

 

$

10,204 

 

$

8,402 

Securities:

 

 

 

 

 

 

 

 

Unrealized (losses) gains arising during the period

 

 -

 

 

 -

 

 

(236)

Reclassification adjustment for net (gains) losses included in net income

 

 -

 

 

 -

 

 

(82)

Net unrealized (losses) gains

 

 -

 

 

 -

 

 

(318)

Tax effect

 

 -

 

 

 -

 

 

108 

Net of tax amount

 

 -

 

 

 -

 

 

(210)

Total other comprehensive (loss) income of Parent

 

 -

 

 

 -

 

 

(210)

Other comprehensive (loss) income of subsidiaries

 

(493)

 

 

(622)

 

 

1,806 

Total Comprehensive Income

$

7,594 

 

$

9,582 

 

$

9,998 



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Schedule Of Condensed Cash Flow Statement



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

Statements of Cash Flows

Years Ended December 31

(Dollars in thousands)

2016

 

2015

 

2014

Cash flows from operating activities

 

 

 

 

 

 

 

 

Net income

$

8,087 

 

$

10,204 

 

$

8,402 

Adjustments to reconcile net income to net cash provided

 

 

 

 

 

 

 

 

by operating activities:

 

 

 

 

 

 

 

 

Equity in undistributed income of subsidiary

 

(4,752)

 

 

(10,391)

 

 

(7,708)

Stock option compensation

 

88 

 

 

74 

 

 

 -

Securities (gains) losses

 

 -

 

 

 -

 

 

(82)

(Increase) decrease in other assets/liabilities

 

(307)

 

 

1,800 

 

 

498 

Net cash provided by operating activities

 

3,116 

 

 

1,687 

 

 

1,110 



 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

Proceeds from sales of investment securities

 

 -

 

 

 -

 

 

568 

Net cash provided by investing activities

 

 -

 

 

 -

 

 

568 



 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

Dividends paid

 

(3,523)

 

 

(3,139)

 

 

(2,847)

Cash received from option exercises

 

82 

 

 

92 

 

 

59 

Common stock issued under dividend reinvestment plan

 

1,671 

 

 

1,246 

 

 

923 

Treasury stock purchase

 

(795)

 

 

 -

 

 

 -

Net cash used in financing activities

 

(2,565)

 

 

(1,801)

 

 

(1,865)

Increase (decrease) in cash and cash equivalents

 

551 

 

 

(114)

 

 

(187)

Cash and cash equivalents as of January 1

 

300 

 

 

414 

 

 

601 

Cash and cash equivalents as of December 31

$

851 

 

$

300 

 

$

414