XML 34 R50.htm IDEA: XBRL DOCUMENT v3.20.1
Acquisition (Tables)
12 Months Ended
Dec. 31, 2019
Acquisition  
Schedule of allocation purchase prices for Powhatan Point

The following table summarizes the allocation purchase prices for Powhatan Point.

 

 

 

 

 

 

 

 

 

 

(in thousands)

ASSETS

 

 

 

 

LIABILITIES

 

 

 

Cash and cash equivalents

    

$

24,986

    

Deposits

    

 

  

Deposits in other banks

 

 

3,461

 

Non interest bearing

 

$

19,287

FHLB stock

 

 

78

 

Savings

 

 

30,533

Investments

 

 

23,865

 

Certificates of Deposit

 

 

5,772

 

 

 

 

 

  

 

 

 

Commercial

 

 

3,019

 

Total Deposits

 

 

55,592

Residential

 

 

2,403

 

  

 

 

  

Installment

 

 

1,357

 

  

 

 

  

Total loans

 

 

6,779

 

  

 

 

  

 

 

 

 

 

  

 

 

  

Premise and equipment, net

 

 

548

 

Interest payable and other liabilities

 

 

496

Core deposit intangible

 

 

1,028

 

  

 

 

  

Goodwill

 

 

682

 

  

 

 

  

Bank owned life insurance

 

 

612

 

  

 

 

  

Accrued interest receivable

 

 

145

 

  

 

 

  

Deferred federal income taxes

 

 

20

 

  

 

 

  

Other assets

 

 

124

 

  

 

 

  

Total assets purchased

 

$

62,328

 

Total liabilities assumed

 

 

  

Common shares issued

 

$

4,711

 

  

 

$

56,088

Cash paid

 

 

1,529

 

  

 

 

  

Estimated purchase price

 

$

6,240

 

  

 

 

  

 

Business Acquistions Proforma Income Statement Table Text Block [Table Text Block]

The following schedule includes pro-forma results for the period ended December 31, 2018 and 2017 as if Powhatan Point had occurred as of the beginning of the comparable prior-reporting periods.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of Operations

 

 

 

 

 

 

(Unaudited):

    

Dec 31, 2018

    

Dec 31, 2017

Net Interest Income

 

$

19,409

 

$

16,977

Provision for Loan Losses

 

 

302

 

 

110

 

 

 

  

 

 

 

Net Interest Income after Provision for Loan Losses

 

 

19,107

 

 

16,817

Non-interest Income

 

 

3,736

 

 

3,547

Non-interest Expense

 

 

16,017

 

 

14,500

 

 

 

  

 

 

 

Income before Income  Taxes

 

 

6,826

 

 

5,914

Income Tax Expense

 

 

563

 

 

2,088

 

 

 

  

 

 

 

Net Income

 

 

6,263

 

 

3,825

Net Income Available to Common  Shareholders

 

$

6,049

 

$

3,710

 

 

 

  

 

 

  

Basic and Diluted Earnings Per Share

 

$

1.22

 

$

0.79