XML 68 R57.htm IDEA: XBRL DOCUMENT v3.6.0.2
Parent Company Only Financial Information - (As Restated) (Tables)
12 Months Ended
Dec. 31, 2015
Parent Company Only Financial Information - (As Restated) [Abstract]  
Condensed Statement of Financial Condition



 

 

 

 



 

 

 

 



 

 

 

 



 

December 31,

(In thousands)

 

2015

 

2014

Assets

 

 

 

 

Cash

$

11,102 

$

1,036 

Investment securities

 

14,522 

 

Investment in bank subsidiary

 

132,809 

 

150,209 

Investment in non-bank subsidiaries

 

1,255 

 

1,255 

Other assets

 

5,403 

 

5,872 

Total Assets

$

165,091 

$

158,372 



 

 

 

 

Liabilities and Shareholder’s Equity

 

 

 

 

Accrued interest and other liabilities

$

2,590 

$

2,643 

Dividends payable

 

 

Junior subordinated debt

 

41,730 

 

46,730 

Shareholder’s equity

 

120,771 

 

108,999 

Total Liabilities and Shareholder’s Equity

$

165,091 

$

158,372 



Condensed Statements of Income



 

 

 

 



 

 

 

 



 

Year Ended



 

December 31,

(In thousands)

 

2015

 

2014

Income:

 

 

 

 

Dividend income from bank subsidiary

$

33,658 

$

10,972 

Gain on Investments

 

3,521 

 

Other income

 

69 

 

240 

Total Other income

 

3,590 

 

240 

Total Income

 

37,248 

 

11,212 



 

 

 

 

Expenses:

 

 

 

 

Interest expense

 

2,192 

 

2,492 

Other expenses

 

365 

 

354 

Total Expenses

 

2,557 

 

2,846 



 

 

 

 

Income before income taxes and equity in undistributed

 

 

 

 

   net loss of subsidiaries

 

34,691 

 

8,366 

Applicable income tax (expense)/benefit

 

(975)

 

3,120 

Net income before equity in undistributed net loss of subsidiaries

 

33,716 

 

11,486 



 

 

 

 

Equity in undistributed net loss of subsidiaries:

 

 

 

 

   Bank

 

(20,725)

 

(5,870)

   Non-bank

 

 

(19)

Net Income

$

12,991 

$

5,597 



Condensed Statement of Comprehensive Income



 

 

 

 



Year Ended



December 31,

Components of Comprehensive Income (in thousands)

 

2015 

2014

Net Income

$

12,991 

$

5,597 



 

 

 

 

Unrealized losses on AFS Securities, net of tax

 

(2,115)

 

 

Unrealized gains on cash flow hedges, net of tax

 

80 

 

155 



 

 

 

 

Other comprehensive income, net of tax

 

(2,035)

 

155 



 

 

 

 

Comprehensive income 

$

10,956 

$

5,752 



Condensed Cash Flow Statement

Condensed Statement of Cash Flows





 

 

 

 



 

 

 

 



 

Year Ended



 

December 31,

(In thousands)

 

2015

 

2014

Operating Activities

 

 

 

 

Net Income

$

12,991 

$

5,597 

Adjustments to reconcile net income to net cash (used in)/provided

 

 

 

 

   by operating activities:

 

 

 

 

Equity in undistributed net income of subsidiaries

 

6,203 

 

5,889 

Decrease/(increase) in other assets

 

470 

 

(1,686)

Increase/(decrease) in accrued interest payable and other liabilities

 

(2,089)

 

(12,089)

Stock Compensation

 

191 

 

134 

Net cash provided by/(used in) operating activities

 

17,766 

 

(2,155)



 

 

 

 

Investing Activities

 

 

 

 

Net investment in subsidiaries

 

 

2,761 

Net cash provided by investing activities

 

 

2,761 



 

 

 

 

Financing Activities

 

 

 

 

Dividends – common stock

 

 

Repayment of Long-term debt

 

(5,000)

 

Dividends - preferred stock paid

 

(2,700)

 

(2,595)

Net cash used in financing activities

 

(7,700)

 

(2,595)

Increase/(decrease) in cash and cash equivalents

 

10,066 

 

(1,989)

Cash and cash equivalents at beginning of year

 

1,036 

 

3,025 

Cash and cash equivalents at end of year

$

11,102 

$

1,036 



Condensed Statement of Accumulated Other Comprehensive Income

Accumulated Other Comprehensive Income





 

 

 

 

 

 

Components of Comprehensive Income (in thousands)

Before Tax Amount

Tax (Expense) Benefit

Net

For the period ended December 31, 2015

 

 

 

 

 

 

Available for Sale Securities:

 

 

 

 

 

 

   Unrealized holding losses

$

(3,521)

$

1,406 

$

(2,115)

Cash flow hedges:

 

 

 

 

 

 

Unrealized holding gains

 

133 

 

(53)

 

80 



 

 

 

 

 

 

Other comprehensive income 

$

(3,388)

$

1,353 

$

(2,035)



 

 

 

 

 

 

For the period ended December 31, 2014

 

 

 

 

 

 

Cash flow hedges:

 

 

 

 

 

 

Unrealized holding gains

$

258 

$

(103)

$

155 



 

 

 

 

 

 

Other comprehensive income 

$

258 

$

(103)

$

155