XML 89 R102.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Financial Information of Parent (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Assets                        
Cash and cash equivalents $ 14,433 $ 21,418 $ 16,918 $ 15,270 $ 19,134 $ 21,649 $ 21,056 $ 16,559 $ 14,433 $ 19,134    
Premises and equipment 21,305       22,056       21,305 22,056    
Goodwill 29,805       29,805       29,805 29,805    
Other assets 47,799       42,536       47,799 42,536    
Total assets 2,068,796 2,033,227 1,998,699 1,991,345 1,944,570 1,981,854 1,913,961 1,871,815 2,068,796 1,944,570    
Liabilities and shareholders' equity                        
Other liabilities 20,867 20,031 19,292 16,264 15,626 17,008 16,556 18,022 20,867 15,626    
Total liabilities 1,856,288       1,753,028       1,856,288 1,753,028    
Shareholders' equity                        
Common stock 109       109       109 109    
Additional paid-in capital 63,964       62,746       63,964 62,746    
Retained earnings 144,839       132,460       144,839 132,460    
Total shareholders' equity 212,508 208,489 204,593 197,787 191,542 184,661 183,304 181,372 212,508 191,542 $ 181,321 $ 172,521
Total liabilities and shareholders' equity 2,068,796 2,033,227 1,998,699 1,991,345 1,944,570 1,981,854 1,913,961 1,871,815 2,068,796 1,944,570    
Statements of Income                        
Net securities gains (losses)                 224 137 471  
Income before income taxes 7,947 7,468 7,575 7,270 7,585 7,021 6,774 6,462 30,260 27,842 26,200  
Applicable tax expense 1,261 1,180 1,180 1,114 1,222 1,088 1,040 956 4,735 4,306 6,612  
Equity in earnings of Bank                        
Net income 6,686 6,288 6,395 6,156 6,363 5,933 5,734 5,506 25,525 23,536 19,588  
Cash flows from operating activities                        
Net income 6,686 $ 6,288 $ 6,395 6,156 6,363 $ 5,933 $ 5,734 5,506 25,525 23,536 19,588  
Adjustments to reconcile net income to net cash provided by operating activities:                        
Depreciation                 1,938 1,792 1,864  
Equity compensation expense                 565 381 392  
(Gain) loss on sale of investments                 (224) (137) (471)  
(Increase) decrease in other assets                 (7,690) 1,146 (4,817)  
Decrease in other liabilities                 2,802 3,848 (2,020)  
Net cash provided by operating activities                 26,053 33,840 22,273  
Cash flows from investing activities                        
Proceeds from maturities, payments, calls of securities available for sale                 78,825 51,752 156,969  
Capital expenditures                 (1,573) (1,484) (2,529)  
Net cash used in investing activities                 (116,280) (112,077) (130,060)  
Cash flows from financing activities                        
Purchase of common stock                 (183) (168) (154)  
Proceeds from sale of common stock                 653 619 632  
Dividends paid                 (12,963) (12,052) (11,460)  
Net cash provided by financing activities                 85,526 78,164 109,628  
Cash and cash equivalents at beginning of year       19,134       19,207 19,134 19,207 17,366  
Cash and cash equivalents at end of year 14,433       19,134       14,433 19,134 19,207  
Parent Company                        
Assets                        
Cash and cash equivalents 1,028       1,190       1,028 1,190    
Dividends receivable 3,200       2,950       3,200 2,950    
Investment in subsidiary 183,654       162,763       183,654 162,763    
Premises and equipment 0       2       0 2    
Goodwill 27,559       27,559       27,559 27,559    
Other assets 337       232       337 232    
Total assets 215,778       194,696       215,778 194,696    
Liabilities and shareholders' equity                        
Dividends payable 3,270       3,150       3,270 3,150    
Other liabilities 0       4       0 4    
Total liabilities 3,270       3,154       3,270 3,154    
Shareholders' equity                        
Common stock 109       109       109 109    
Additional paid-in capital 63,964       62,746       63,964 62,746    
Retained earnings 148,435       128,687       148,435 128,687    
Total shareholders' equity 212,508       191,542       212,508 191,542    
Total liabilities and shareholders' equity 215,778       194,696       215,778 194,696    
Statements of Income                        
Interest and dividends on investments                 0 0 15  
Net securities gains (losses)                 0 137 (3)  
Total income                 0 137 12  
Occupancy expense                 1 2 5  
Other operating expense                 826 652 588  
Total expense                 827 654 593  
Income before income taxes                 (827) (517) (581)  
Applicable tax expense                 (230) (164) (187)  
Loss before Bank earnings                 (597) (353) (394)  
Equity in earnings of Bank                        
Remitted                 12,600 11,300 11,180  
Unremitted                 13,522 12,589 8,802  
Net income                 25,525 23,536 19,588  
Cash flows from operating activities                        
Net income                 25,525 23,536 19,588  
Adjustments to reconcile net income to net cash provided by operating activities:                        
Depreciation                 2 0 5  
Equity compensation expense                 565 381 392  
(Gain) loss on sale of investments                 0 (137) 3  
(Increase) decrease in other assets                 (105) 81 27  
(Increase) decrease in dividends receivable                 (250) (450) 1,300  
Increase (decrease) in dividends payable                 120 551 (1,179)  
Decrease in other liabilities                 (4) 0 (3)  
Unremitted earnings of Bank                 (13,522) (12,589) (8,802)  
Net cash provided by operating activities                 12,331 11,373 11,331  
Cash flows from investing activities                        
Proceeds from maturities, payments, calls of securities available for sale                 0 459 0  
Capital expenditures                 0 1 (4)  
Net cash used in investing activities                 0 460 (4)  
Cash flows from financing activities                        
Purchase of common stock                 (183) (168) (154)  
Proceeds from sale of common stock                 653 619 632  
Dividends paid                 (12,963) (12,052) (11,460)  
Net cash provided by financing activities                 (12,493) (11,601) (10,982)  
Net increase (decrease) in cash and cash equivalents                 (162) 232 345  
Cash and cash equivalents at beginning of year       $ 1,190       $ 958 1,190 958 613  
Cash and cash equivalents at end of year $ 1,028       $ 1,190       $ 1,028 $ 1,190 $ 958