XML 68 R53.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Financial Information - Parent Corporation Only (Tables)
12 Months Ended
Dec. 31, 2015
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
BALANCE SHEETS
BALANCE SHEETS
 
December 31,
(Dollars in thousands)
2015
 
2014
ASSETS
 
 
 
Cash on deposit with subsidiary bank
$
1,403

 
$
563

Investment in subsidiaries
125,900

 
124,242

Other assets
1,686

 
2,651

TOTAL ASSETS
$
128,989

 
$
127,456

LIABILITIES
 

 
 

Subordinated notes
$
5,155

 
$
5,155

Other liabilities
280

 
267

TOTAL LIABILITIES
5,435

 
5,422

SHAREHOLDERS' EQUITY
 

 
 

Common stock
17,330

 
17,494

Capital surplus
44,155

 
44,892

Retained earnings
60,392

 
55,854

Accumulated other comprehensive income, net
1,677

 
3,794

TOTAL SHAREHOLDERS' EQUITY
123,554

 
122,034

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
$
128,989

 
$
127,456

STATEMENTS OF INCOME
STATEMENTS OF INCOME
 
Year End December 31,
(Dollars in thousands)
2015
 
2014
 
2013
INCOME:
 
 
 
 
 
Dividends from subsidiaries
$
5,383

 
$
3,440

 
$
2,670

Interest and dividends from investments

 
15

 

Other income
17

 

 
41

Total income
5,400

 
3,455

 
2,711

EXPENSES:
 

 
 

 
 

Salaries and employee benefits
919

 
746

 
671

Legal and professional fees
156

 
56

 
20

Directors fees
274

 
280

 
279

Interest expense
279

 
279

 
279

Other
424

 
401

 
361

Total expenses
2,052

 
1,762

 
1,610

Income before allocated tax benefits and undistributed income of subsidiaries
3,348

 
1,693

 
1,101

Income tax benefit
(715
)
 
(753
)
 
(542
)
Income before equity in undistributed income of subsidiaries
4,063

 
2,446

 
1,643

Equity in undistributed income of subsidiaries
3,767

 
5,138

 
4,511

Net income
$
7,830

 
$
7,584

 
$
6,154

STATEMENTS OF CASH FLOWS
STATEMENTS OF CASH FLOWS
 
December 31,
(Dollars in thousands)
2015
 
2014
 
2013
Cash Flows from Operating Activities
 
Net income
$
7,830

 
$
7,584

 
$
6,154

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

 
 

 
 

Equity in undistributed earnings of subsidiaries
(3,767
)
 
(5,138
)
 
(4,511
)
Share-based compensation
605

 
426

 
492

Decrease (increase) in other assets
957

 
(1,099
)
 
(87
)
Increase in other liabilities
13

 
213

 
2

Net cash provided by operating activities
5,638

 
1,986

 
2,050

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
(3,292
)
 
(2,419
)
 
(1,700
)
Repurchase of stock
(1,506
)
 
(88
)
 
(103
)
Net cash used in financing activities
(4,798
)
 
(2,113
)
 
(1,764
)
Increase (decrease) in cash and cash equivalents
840

 
(83
)
 
286

Cash and Cash Equivalents at beginning of year
563

 
646

 
360

Cash and Cash Equivalents at end of year
$
1,403

 
$
563

 
$
646