XML 116 R48.htm IDEA: XBRL DOCUMENT v3.20.1
Condensed Financial Information (Parent Company Only) (Tables)
12 Months Ended
Dec. 31, 2019
Condensed Financial Information Disclosure [Abstract]  
Schedule Of Condensed Balance Sheet Of Parent Company Only
Condensed Balance Sheets 
 
 
Year Ended December 31,
 
 
2019
 
2018
Assets
 
 

 
 

Cash and cash equivalents
 
$
38,303

 
$
45,281

Investment in common stock of subsidiaries
 
332,352

 
274,158

Premises and equipment, net
 
6,515

 
6,158

Accrued income and other assets
 
2,156

 
1,554

Total assets
 
$
379,326

 
$
327,151

 
 
 
 
 
Liabilities and shareholders’ equity
 
 

 
 

Subordinated debt, net of unamortized discounts and debt issuance costs of $2,472 in 2019 and $1,125 in 2018
 
$
69,528

 
$
33,875

Note payable to the Bank
 
3,000

 
3,300

Accrued expenses and other liabilities
 
1,885

 
1,241

Total liabilities
 
74,413

 
38,416

 
 
 
 
 
Shareholders’ equity
 
304,913

 
288,735

Total liabilities and shareholders’ equity
 
$
379,326

 
$
327,151

Schedule Of Condensed Income Statement Of Parent Company Only
 
 
Year Ended December 31,
 
 
2019
 
2018
Assets
 
 

 
 

Cash and cash equivalents
 
$
38,303

 
$
45,281

Investment in common stock of subsidiaries
 
332,352

 
274,158

Premises and equipment, net
 
6,515

 
6,158

Accrued income and other assets
 
2,156

 
1,554

Total assets
 
$
379,326

 
$
327,151

 
 
 
 
 
Liabilities and shareholders’ equity
 
 

 
 

Subordinated debt, net of unamortized discounts and debt issuance costs of $2,472 in 2019 and $1,125 in 2018
 
$
69,528

 
$
33,875

Note payable to the Bank
 
3,000

 
3,300

Accrued expenses and other liabilities
 
1,885

 
1,241

Total liabilities
 
74,413

 
38,416

 
 
 
 
 
Shareholders’ equity
 
304,913

 
288,735

Total liabilities and shareholders’ equity
 
$
379,326

 
$
327,151


Condensed Statements of Income 
Comprehensive Income (Loss)
Condensed Statements of Comprehensive Income 
 
 
Year Ended December 31,
 
 
2019
 
2018
 
2017
Net income
 
$
25,239

 
$
21,900

 
$
15,226

Other comprehensive income (loss)
 
 

 
 

 
 

Net unrealized holding gains (losses) on securities available-for-sale recorded within other comprehensive income before income tax
 
12,072

 
(10,466
)
 
6,280

Reclassification adjustment for losses realized
 
458

 

 
8

Net unrealized holding losses on cash flow hedging derivatives recorded within other comprehensive income before income tax
 
(9,071
)
 
(4,358
)
 

Other comprehensive income (loss) before tax
 
3,459

 
(14,824
)
 
6,288

Income tax provision (benefit)
 
1,109

 
(4,365
)
 
2,039

Other comprehensive income (loss) - net of tax
 
2,350

 
(10,459
)
 
4,249

Comprehensive income
 
$
27,589

 
$
11,441

 
$
19,475

Schedule Of Condensed Cash Flow Statement Of Parent Company Only
Condensed Statements of Cash Flows 
 
 
Year Ended December 31,
 
 
2019
 
2018
 
2017
Operating activities
 
 

 
 

 
 

Net income
 
$
25,239

 
$
21,900

 
$
15,226

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
 
 
 
Equity in undistributed net income of subsidiaries
 
(30,367
)
 
(25,466
)
 
(17,989
)
Depreciation and amortization
 
647

 
568

 
572

Share-based compensation expense
 
288

 
243

 
175

Net change in other assets
 
(508
)
 
1,769

 
(1,453
)
Net change in other liabilities
 
(87
)
 
79

 
(326
)
Net cash used in operating activities
 
(4,788
)
 
(907
)
 
(3,795
)
 
 
 
 
 
 
 
Investing activities
 
 
 
 
 
 
       Capital contribution to the Bank
 
(25,000
)
 
(35,000
)
 
(42,000
)
       Purchase of premises and equipment
 
(13
)
 

 
(148
)
Net cash used in investing activities
 
(25,013
)
 
(35,000
)
 
(42,148
)
 
 
 
 
 
 
 
Financing activities
 
 

 
 

 
 

      Cash dividends paid
 
(2,418
)
 
(2,230
)
 
(1,675
)
      Net proceeds from issuance of subordinated debt
 
35,418

 

 

Repayment of subordinated debt
 

 
(3,000
)
 

Principal payment on loan from the Bank
 
(300
)
 
(300
)
 
(400
)
      Net proceeds from common stock issuance
 

 
54,334

 
51,636

Repurchase of common stock
 
(9,784
)
 
(216
)
 

      Other, net
 
(93
)
 
(210
)
 
(173
)
Net cash provided by financing activities
 
22,823

 
48,378

 
49,388

 
 
 
 
 
 
 
Net (decrease) increase in cash and cash equivalents
 
(6,978
)
 
12,471

 
3,445

 
 
 
 
 
 
 
Cash and cash equivalents at beginning of year
 
45,281

 
32,810

 
29,365

 
 
 
 
 
 
 
Cash and cash equivalents at end of year
 
$
38,303

 
$
45,281

 
$
32,810