XML 50 R52.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Financial Information - Parent Corporation Only (Tables)
12 Months Ended
Dec. 31, 2013
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
BALANCE SHEETS
BALANCE SHEETS
 
December 31,
(Dollars in thousands)
2013
 
2012
ASSETS
 
 
 
Cash on deposit with subsidiary bank
$
638

 
$
353

Money market fund
8

 
7

Investment securities available for sale
44

 
33

Investment in subsidiaries
110,098

 
112,145

Goodwill
4,789

 
5,289

Intangible assets, net
557

 
728

Other assets
1,650

 
580

TOTAL ASSETS
$
117,784

 
$
119,135

LIABILITIES
 

 
 

Trust-preferred capital notes
$
5,155

 
$
5,155

Other liabilities
54

 
52

TOTAL LIABILITIES
5,209

 
5,207

SHAREHOLDERS' EQUITY
 

 
 

Common stock
17,403

 
17,357

Capital surplus
44,251

 
43,869

Retained earnings
50,689

 
46,235

Accumulated other comprehensive income, net
232

 
6,467

TOTAL SHAREHOLDERS' EQUITY
112,575

 
113,928

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
$
117,784

 
$
119,135

STATEMENTS OF OPERATIONS
STATEMENTS OF INCOME
 
Year End December 31,
(Dollars in thousands)
2013
 
2012
 
2011
INCOME:
 
 
 
 
 
Dividends from subsidiaries
$
2,670

 
$
1,880

 
$
1,047

Interest and dividends from investments

 

 
5

Other income (loss)
41

 
37

 
(2
)
Total income
2,711

 
1,917

 
1,050

EXPENSES:
 

 
 

 
 

Salaries and employee benefits
671

 
517

 
540

Amortization
171

 
171

 
171

Legal and professional fees
20

 
27

 
177

Directors fees
279

 
251

 
192

Interest expense
279

 
280

 
280

Other
190

 
245

 
221

Total expenses
1,610

 
1,491

 
1,581

Income before allocated tax benefits and undistributed income of subsidiaries
1,101

 
426

 
(531
)
Income tax (benefit)
(542
)
 
(559
)
 
(539
)
Income before equity in undistributed income of subsidiaries
1,643

 
985

 
8

Equity in undistributed income of subsidiaries
4,511

 
5,501

 
4,952

Net income
$
6,154

 
$
6,486

 
$
4,960

STATEMENTS OF CASH FLOWS
STATEMENTS OF CASH FLOWS
 
December 31,
(Dollars in thousands)
2013
 
2012
 
2011
Cash Flows from Operating Activities
 
Net income
$
6,154

 
$
6,486

 
$
4,960

Adjustments to reconcile net income to net cash provided by (used in) operating activities:
 

 
 

 
 

Amortization
171

 
171

 
171

Equity in undistributed earnings of subsidiaries
(4,682
)
 
(5,672
)
 
(5,123
)
Share-based compensation
492

 
440

 
471

Increase in other assets
(87
)
 
(112
)
 
(508
)
Increase (decrease) in other liabilities
2

 
(2
)
 
(7
)
Net cash provided by (used in) operating activities
2,050

 
1,311

 
(36
)
Cash Flows from Investing Activities
 

 
 

 
 

Investment in subsidiary bank

 

 

Net cash (used in) investing activities

 

 

Cash Flows from Financing Activities
 

 
 

 
 

Net proceeds from issuance of common stock
39

 

 

Cash dividends paid on common stock
(1,700
)
 
(1,408
)
 
(1,396
)
Repurchase of stock
(103
)
 
(43
)
 
(15
)
Net cash (used in) financing activities
(1,764
)
 
(1,451
)
 
(1,411
)
Increase (decrease) in cash and cash equivalents
286

 
(140
)
 
(1,447
)
Cash and Cash Equivalents at beginning of year
360

 
500

 
1,947

Cash and Cash Equivalents at end of year
$
646

 
$
360

 
$
500