XML 56 R40.htm IDEA: XBRL DOCUMENT v3.19.1
Parent Company Financial Information (Tables)
12 Months Ended
Dec. 31, 2018
Parent Company Financial Information [Abstract]  
Schedule of Condensed Statements of Financial Condition



 

 

 

 



 

 

 

 

Condensed Statements of Financial Condition

December 31

(Dollars in thousands)

2018

2017

Assets

 

 

 

 

Cash

$

229 

$

114 

Investment in subsidiary

 

130,333 

 

120,530 

Other assets

 

473 

 

457 

Total assets

$

131,035 

$

121,101 

Liabilities and Stockholders’ Equity

 

 

 

 

Liabilities

 

 

 

 

Junior subordinated debentures

$

9,279 

$

9,279 

Subordinated debt

 

9,750 

 

9,750 

Other liabilities

 

160 

 

130 

Total liabilities

 

19,189 

 

19,159 

Stockholders’ equity

 

111,846 

 

101,942 

Total liabilities and stockholders’ equity

$

131,035 

$

121,101 



Schedule of Condensed Statements of Income



 

 

 

 



 

 

 

 



Year Ended

Condensed Statements of Income

December 31

(Dollars in thousands)

2018

2017

Income:

 

 

 

 

Equity in undistributed income of subsidiary

$

9,913 

$

8,496 

Dividends from subsidiary

 

1,650 

 

250 

Total income

 

11,563 

 

8,746 

Expense:

 

 

 

 

Interest expense

 

879 

 

800 

Total expense

 

879 

 

800 

Net income

$

10,684 

$

7,946 



Schedule of Condensed Statement of Comprehensive Income



 

 

 

 



 

 

 

 



 

Year Ended

Condensed Statements of Comprehensive Income

 

December 31

(Dollars in thousands)

 

2018

 

2017

Net income

$

10,684 

$

7,946 

Other Comprehensive Income (Loss):

 

 

 

 

Unrealized holding losses on AFS investment securities arising during the period

 

 

 

 

Before tax amount

 

(350)

 

(117)

Tax effect

 

73 

 

40 



 

(277)

 

(77)

Accretion of discount on AFS to HTM reclassification

 

 

 

 

Before tax amount(1)

 

 -

 

Tax effect(2)

 

 -

 

(3)



 

 -

 

Less reclassification for gains on sales of AFS investment securities included in net income

 

 

 

 

Before tax amount(3)

 

 -

 

(9)

Tax effect(2)

 

 -

 



 

 -

 

(6)

Other comprehensive income (loss) - securities

 

(277)

 

(78)

Unrealized actuarial gains (losses) - pension

 

 

 

 

Before tax amount

 

212 

 

(57)

Tax effect

 

(45)

 

19 



 

167 

 

(38)

Total other comprehensive loss

 

(110)

 

(116)

Total comprehensive income

$

10,574 

$

7,830 

(1) Amounts are included in "Interest and dividends on investment securities" in the consolidated statements of income.

(2) Amounts are included in "Income tax expense" in the consolidated statements of income.

(3) Amounts are included in "Gains on sale of investment securities, net" in the consolidated statements of income.



Schedule of Condensed Statements of Cash Flows



 

 

 

 



 

 

 

 

Condensed Statements of Cash Flows

Year Ended December 31

(Dollars in thousands)

2018

2017

Cash Flows From Operating Activities:

 

 

 

 

Net income

$

10,684 

$

7,946 

Adjustments to reconcile net income to net cash used in

 

 

 

 

operating activities:

 

 

 

 

Equity in income of subsidiary and dividends

 

(11,563)

 

(8,746)

Stock based compensation

 

315 

 

559 

Non-cash funding of retirement plans

 

584 

 

542 

Dividends to holding company

 

1,650 

 

250 

Net change in other liabilities

 

30 

 

11 

Net change in other assets

 

(16)

 

27 

Net Cash Provided by Operating Activities

 

1,684 

 

589 

Cash Flows From Financing Activities:

 

 

 

 

Taxes on exercise of stock options

 

(365)

 

(635)

Dividends paid

 

(1,204)

 

(1,194)

Net Cash Used in Financing Activities

 

(1,569)

 

(1,829)

Net Change in Cash and Cash Equivalents

 

115 

 

(1,240)

Cash and cash equivalents at Beginning of Period

 

114 

 

1,354 

Cash and cash equivalents at End of Period

$

229 

$

114