XML 98 R41.htm IDEA: XBRL DOCUMENT v2.4.1.9
18. PARENT ONLY CONDENSED FINANCIAL STATEMENTS (Tables)
12 Months Ended
Dec. 31, 2014
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Schedule of condensed balance sheet
         
   2014   2013 
         
ASSETS          
           
Cash and due from banks  $378   $416 
Investment in subsidiaries   89,908    87,149 
Other assets   277    291 
           
   $90,563   $87,856 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
           
Liabilities:          
Other liabilities  $916   $836 
           
Total liabilities   916    836 
           
Shareholders’ equity:          
Common stock   57,126    61,108 
Retained earnings   29,150    24,789 
Accumulated other comprehensive income, net of taxes   3,371    1,123 
           
Total shareholders’ equity   89,647    87,020 
           
   $90,563   $87,856 
Schedule of condensed income statement
   2014   2013   2012 
             
Income:               
Dividends declared by subsidiaries – eliminated in consolidation  $4,250   $6,000   $1,000 
Management fee from subsidiaries – eliminated in consolidation            
Other income            
                
Total income   4,250    6,000    1,000 
                
Expenses:               
Professional fees   89    91    98 
Directors’ expense   280    247    285 
Other expenses   212    205    217 
                
Total expenses   581    543    600 
                
Income before equity in undistributed income of subsidiaries   3,669    5,457    400 
                
Equity in (distributed) undistributed income of subsidiaries   453    (2,623)   2,560 
                
Income before income taxes   4,122    2,834    2,960 
                
Income tax benefit   239    223    247 
                
Net income  $4,361   $3,057   $3,207 
Schedule of condensed cash flow statement
   2014   2013   2012 
             
Cash flows from operating activities:               
Net income  $4,361   $3,057   $3,207 
Adjustments to reconcile net income to net cash provided by (used in) operating activities:               
(Undistributed) distributed earnings of subsidiaries   (453)   2,623    (2,560)
Equity-based compensation expense   166    131    155 
(Increase) decrease in other assets   (44)   1,004    (1,209)
Increase (decrease) in other liabilities   80    (60)   110 
                
Net cash provided by (used in) operating activities   4,110    6,755    (297)
                
Cash flows from investing activities:               
Purchase of equipment            
Sale of equipment            
                
Net cash provided by investing activities            
                
Cash flows from financing activities:               
Cash paid to repurchase common stock   (4,148)   (7,000)   (4,194)
                
Net cash used in financing activities   (4,148)   (7,000)   (4,194)
                
Net decrease in cash and cash equivalents   (38)   (245)   (4,491)
                
Cash and cash equivalents at beginning of year   416    661    5,152 
                
Cash and cash equivalents at end of year  $378   $416   $661 
Schedule of quarterly financial information
(In thousands, except per share and price range of common stock)  
 
   March 31,   June 30,   September 30,   December 31, 
                 

2014

                
                 
Interest income  $4,996   $5,067   $4,966   $4,936 
Net interest income   4,692    4,776    4,679    4,650 
Provision for loan and lease losses           (200)   (341)
Noninterest income   502    508    520    647 
Noninterest expense   3,653    3,699    3,662    3,848 
Income before taxes   1,541    1,585    1,737    1,790 
Net income   1,006    1,035    1,124    1,196 
                     
Basic earnings per share  $.12   $.13   $.14   $.15 
Diluted earnings per share   .12    .13    .14    .15 
Cash dividends per share                
Price range, common stock  $  8.92-10.29   $  8.21-9.75   $8.42-9.63   $9.05-9.99 
                     

2013

                
                 
Interest income  $4,651   $4,551   $4,757   $4.922 
Net interest income   4,244    4,176    4,396    4,575 
Provision for loan and lease losses   100    100         
Noninterest income   625    448    462    480 
Noninterest expense   4,002    3,612    3,536    3,741 
Income before taxes   767    912    1,322    1,314 
Net income   622    652    893    890 
                     
Basic earnings per share  $.07   $.07   $.10   $.10 
Diluted earnings per share   .07    .07    .10    .10 
Cash dividends per share                
Price range, common stock  $6.75-7.95   $7.39-9.53   $8.62-8.91   $7.89-9.58