XML 117 R51.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Financial Information - Parent Corporation Only (Tables)
12 Months Ended
Dec. 31, 2014
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
BALANCE SHEETS
BALANCE SHEETS
 
December 31,
(Dollars in thousands)
2014
 
2013
ASSETS
 
 
 
Cash on deposit with subsidiary bank
$
563

 
$
638

Money market fund

 
8

Investment securities available for sale

 
44

Investment in subsidiaries
124,242

 
115,444

Other assets
2,651

 
1,650

TOTAL ASSETS
$
127,456

 
$
117,784

LIABILITIES
 

 
 

Subordinated notes
$
5,155

 
$
5,155

Other liabilities
267

 
54

TOTAL LIABILITIES
5,422

 
5,209

SHAREHOLDERS' EQUITY
 

 
 

Common stock
17,494

 
17,403

Capital surplus
44,892

 
44,251

Retained earnings
55,854

 
50,689

Accumulated other comprehensive income, net
3,794

 
232

TOTAL SHAREHOLDERS' EQUITY
122,034

 
112,575

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
$
127,456

 
$
117,784

STATEMENTS OF OPERATIONS
STATEMENTS OF INCOME
 
Year End December 31,
(Dollars in thousands)
2014
 
2013
 
2012
INCOME:
 
 
 
 
 
Dividends from subsidiaries
$
3,440

 
$
2,670

 
$
1,880

Interest and dividends from investments
15

 

 

Other income

 
41

 
37

Total income
3,455

 
2,711

 
1,917

EXPENSES:
 

 
 

 
 

Salaries and employee benefits
746

 
671

 
517

Legal and professional fees
56

 
20

 
27

Directors fees
280

 
279

 
251

Interest expense
279

 
279

 
280

Other
401

 
361

 
416

Total expenses
1,762

 
1,610

 
1,491

Income before allocated tax benefits and undistributed income of subsidiaries
1,693

 
1,101

 
426

Income tax benefit
(753
)
 
(542
)
 
(559
)
Income before equity in undistributed income of subsidiaries
2,446

 
1,643

 
985

Equity in undistributed income of subsidiaries
5,138

 
4,511

 
5,501

Net income
$
7,584

 
$
6,154

 
$
6,486

STATEMENTS OF CASH FLOWS
STATEMENTS OF CASH FLOWS
 
December 31,
(Dollars in thousands)
2014
 
2013
 
2012
Cash Flows from Operating Activities
 
Net income
$
7,584

 
$
6,154

 
$
6,486

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

 
 

 
 

Equity in undistributed earnings of subsidiaries
(5,138
)
 
(4,511
)
 
(5,501
)
Share-based compensation
426

 
492

 
440

Increase in other assets
(1,099
)
 
(87
)
 
(112
)
Increase (decrease) in other liabilities
213

 
2

 
(2
)
Net cash provided by operating activities
1,986

 
2,050

 
1,311

Cash Flows from Investing Activities
 

 
 

 
 

Proceeds from sales, calls and maturities of available for sale securities
44

 

 

Net cash provided by investing activities
44

 

 

Cash Flows from Financing Activities
 

 
 

 
 

Net proceeds from issuance of common stock
394

 
39

 

Cash dividends paid on common stock
(2,419
)
 
(1,700
)
 
(1,408
)
Repurchase of stock
(88
)
 
(103
)
 
(43
)
Net cash (used in) financing activities
(2,113
)
 
(1,764
)
 
(1,451
)
Increase (decrease) in cash and cash equivalents
(83
)
 
286

 
(140
)
Cash and Cash Equivalents at beginning of year
646

 
360

 
500

Cash and Cash Equivalents at end of year
$
563

 
$
646

 
$
360