XML 78 R52.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Parent Company Only Financial Statements (Tables)
12 Months Ended
Dec. 31, 2024
Condensed Financial Information Disclosure [Abstract]  
Schedule of Condensed Balance Sheet
Balance Sheets
 December 31,
(Dollars in thousands, except per share data)20242023
Assets  
Cash$2,357 $2,089 
Investment in subsidiaries419,658 387,978 
Total assets$422,015 $390,067 
Liabilities and Shareholders' Equity  
Liabilities
Subordinated debt$59,815 $59,498 
Accrued interest payable1,444 1,444 
Other liabilities
Total liabilities61,267 60,950 
Shareholders' equity:  
Preferred stock, $0.01 par value per share; 1,000,000 shares authorized; no shares issued
— — 
Common stock $0.01 par value per share; 40,000,000 shares authorized; 12,447,308 and 12,272,674 shares issued, respectively
124 123 
Additional paid-in capital111,295 107,377 
Retained earnings328,243 301,380 
Accumulated other comprehensive loss
(78,914)(79,763)
Total shareholders' equity360,748 329,117 
Total liabilities and shareholders' equity$422,015 $390,067 
Schedule of Condensed Income Statement
Statements of Income
 For the years ended December 31,
(Dollars in thousands)202420232022
Equity in undistributed net income of subsidiaries$30,801 $30,315 $36,701 
Dividends distributed by subsidiaries10,600 10,200 8,900 
Total income41,401 40,515 45,601 
Interest expense3,467 3,467 3,352 
Other operating expenses268 347 270 
Total operating expenses3,735 3,814 3,622 
Income before income taxes37,666 36,701 41,979 
Benefit from income taxes(1,067)(1,357)(737)
Net income$38,733 $38,058 $42,716 
Schedule of Condensed Cash Flow Statement
Statements of Cash Flows
 For the years ended December 31,
(Dollars in thousands)202420232022
Cash flows from operating activities:   
Net income$38,733 $38,058 $42,716 
Adjustments to reconcile net income to net cash provided by operating activities:   
Equity in undistributed net income of subsidiaries(30,801)(30,315)(36,701)
Payment from subsidiary bank for stock compensation expense2,335 2,305 2,315 
Changes in:
Net (increase) decrease in other assets
(30)(253)205 
Net increase in other liabilities
317 322 202 
Net cash provided by operating activities10,554 10,117 8,737 
Cash flows from investing activities:
Investment in subsidiary— — — 
Net cash used in investing activities— — — 
Cash flows from financing activities:   
Cash dividends paid, net of dividend reinvestment plan(10,277)(9,734)(8,521)
Proceeds from issuance of common stock37 44 47 
Net settlement for employee tax withholding on restricted stock and options(409)(447)(433)
Net proceeds from exercise of stock options363 180 118 
Net cash used in financing activities
(10,286)(9,957)(8,789)
Net increase (decrease) in cash and cash equivalents
268 160 (52)
Cash at beginning of year2,089 1,929 1,981 
Cash at end of year$2,357 $2,089 $1,929