XML 97 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Income (USD $)
In Thousands, except Per Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Interest and dividend income:      
Loans, including fees $ 22,634us-gaap_InterestAndFeeIncomeLoansAndLeases $ 23,126us-gaap_InterestAndFeeIncomeLoansAndLeases $ 23,458us-gaap_InterestAndFeeIncomeLoansAndLeases
Securities:      
Taxable 2,398us-gaap_InterestIncomeSecuritiesTaxable 2,098us-gaap_InterestIncomeSecuritiesTaxable 2,402us-gaap_InterestIncomeSecuritiesTaxable
Tax-exempt 1,504us-gaap_InterestIncomeSecuritiesTaxExempt 1,511us-gaap_InterestIncomeSecuritiesTaxExempt 1,293us-gaap_InterestIncomeSecuritiesTaxExempt
Other interest and dividends 82us-gaap_OtherInterestAndDividendIncome 81us-gaap_OtherInterestAndDividendIncome 91us-gaap_OtherInterestAndDividendIncome
Total interest and dividend income 26,618us-gaap_InterestAndDividendIncomeOperating 26,816us-gaap_InterestAndDividendIncomeOperating 27,244us-gaap_InterestAndDividendIncomeOperating
Interest expense:      
Deposits 2,835us-gaap_InterestExpenseDeposits 3,051us-gaap_InterestExpenseDeposits 4,161us-gaap_InterestExpenseDeposits
Federal Home Loan Bank advances 601us-gaap_InterestExpenseFederalHomeLoanBankAndFederalReserveBankAdvancesLongTerm 1,285us-gaap_InterestExpenseFederalHomeLoanBankAndFederalReserveBankAdvancesLongTerm 1,414us-gaap_InterestExpenseFederalHomeLoanBankAndFederalReserveBankAdvancesLongTerm
Other borrowings 560us-gaap_InterestExpenseBorrowings 650us-gaap_InterestExpenseBorrowings 596us-gaap_InterestExpenseBorrowings
Senior subordinated notes 150us-gaap_InterestExpenseSubordinatedNotesAndDebentures 184us-gaap_InterestExpenseSubordinatedNotesAndDebentures 578us-gaap_InterestExpenseSubordinatedNotesAndDebentures
Total interest expense 4,486us-gaap_InterestExpense 5,511us-gaap_InterestExpense 7,091us-gaap_InterestExpense
Net interest income 22,132us-gaap_InterestIncomeExpenseNet 21,305us-gaap_InterestIncomeExpenseNet 20,153us-gaap_InterestIncomeExpenseNet
Provision for loan losses 560us-gaap_ProvisionForLoanLossesExpensed 4,015us-gaap_ProvisionForLoanLossesExpensed 785us-gaap_ProvisionForLoanLossesExpensed
Net interest income after provision for loan losses 21,572us-gaap_InterestIncomeExpenseAfterProvisionForLoanLoss 17,290us-gaap_InterestIncomeExpenseAfterProvisionForLoanLoss 19,368us-gaap_InterestIncomeExpenseAfterProvisionForLoanLoss
Noninterest income:      
Service fees 1,656us-gaap_RevenueOtherFinancialServices 1,580us-gaap_RevenueOtherFinancialServices 1,648us-gaap_RevenueOtherFinancialServices
Mortgage banking, net 1,373us-gaap_FeesAndCommissionsMortgageBanking 1,591us-gaap_FeesAndCommissionsMortgageBanking 1,795us-gaap_FeesAndCommissionsMortgageBanking
Investment and insurance sales commissions 946us-gaap_InsuranceCommissionsAndFees 944us-gaap_InsuranceCommissionsAndFees 736us-gaap_InsuranceCommissionsAndFees
Net gain on sale of securities 3us-gaap_GainLossOnSaleOfSecuritiesNet 12us-gaap_GainLossOnSaleOfSecuritiesNet 0us-gaap_GainLossOnSaleOfSecuritiesNet
Increase in cash surrender value of bank-owned life insurance 404us-gaap_BankOwnedLifeInsuranceIncome 402us-gaap_BankOwnedLifeInsuranceIncome 407us-gaap_BankOwnedLifeInsuranceIncome
Gain on bargain purchase 0us-gaap_BusinessCombinationBargainPurchaseGainRecognizedAmount 0us-gaap_BusinessCombinationBargainPurchaseGainRecognizedAmount 851us-gaap_BusinessCombinationBargainPurchaseGainRecognizedAmount
Other operating income 1,312us-gaap_NoninterestIncomeOther 1,094us-gaap_NoninterestIncomeOther 1,131us-gaap_NoninterestIncomeOther
Total noninterest income 5,694us-gaap_NoninterestIncome 5,623us-gaap_NoninterestIncome 6,568us-gaap_NoninterestIncome
Noninterest expense:      
Salaries and employee benefits 9,879us-gaap_LaborAndRelatedExpense 9,069us-gaap_LaborAndRelatedExpense 9,169us-gaap_LaborAndRelatedExpense
Occupancy and facilities 1,828us-gaap_OccupancyNet 1,762us-gaap_OccupancyNet 1,622us-gaap_OccupancyNet
Loss on foreclosed assets 233us-gaap_ForeclosedRealEstateExpense 428us-gaap_ForeclosedRealEstateExpense 573us-gaap_ForeclosedRealEstateExpense
Data processing and other office operations 2,224us-gaap_InformationTechnologyAndDataProcessing 1,862us-gaap_InformationTechnologyAndDataProcessing 2,296us-gaap_InformationTechnologyAndDataProcessing
Advertising and promotion 376us-gaap_MarketingAndAdvertisingExpense 335us-gaap_MarketingAndAdvertisingExpense 327us-gaap_MarketingAndAdvertisingExpense
FDIC insurance premiums 523us-gaap_FederalDepositInsuranceCorporationPremiumExpense 452us-gaap_FederalDepositInsuranceCorporationPremiumExpense 464us-gaap_FederalDepositInsuranceCorporationPremiumExpense
Other operating expense 2,857us-gaap_OtherNoninterestExpense 2,598us-gaap_OtherNoninterestExpense 2,941us-gaap_OtherNoninterestExpense
Total noninterest expense 17,920us-gaap_NoninterestExpense 16,506us-gaap_NoninterestExpense 17,392us-gaap_NoninterestExpense
Income before income taxes 9,346us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic 6,407us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic 8,544us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
Provision for income taxes 2,906us-gaap_IncomeTaxExpenseBenefit 1,663us-gaap_IncomeTaxExpenseBenefit 2,535us-gaap_IncomeTaxExpenseBenefit
Net income $ 6,440us-gaap_NetIncomeLoss $ 4,744us-gaap_NetIncomeLoss $ 6,009us-gaap_NetIncomeLoss
Basic earnings per share $ 3.90us-gaap_EarningsPerShareBasic $ 2.87us-gaap_EarningsPerShareBasic $ 3.61us-gaap_EarningsPerShareBasic
Diluted earnings per share $ 3.90us-gaap_EarningsPerShareDiluted $ 2.87us-gaap_EarningsPerShareDiluted $ 3.61us-gaap_EarningsPerShareDiluted