XML 128 R115.htm IDEA: XBRL DOCUMENT v3.22.0.1
Condensed Financial Information of Parent (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2021
Sep. 30, 2021
Jun. 30, 2021
Mar. 31, 2021
Dec. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Assets                        
Goodwill $ 30,646       $ 30,646       $ 30,646 $ 30,646    
Other assets 43,714       54,873       43,714 54,873    
Total assets 2,527,099 $ 2,529,591 $ 2,450,443 $ 2,436,868 2,361,236 $ 2,296,626 $ 2,267,124 $ 2,136,396 2,527,099 2,361,236    
Liabilities and shareholders' equity                        
Other liabilities 21,803 24,440 26,319 25,479 30,861 30,340 31,614 28,487 21,803 30,861    
Total liabilities 2,281,442       2,137,510       2,281,442 2,137,510    
Shareholders' equity                        
Common stock 110       110       110 110    
Additional paid-in capital 66,830       65,285       66,830 65,285    
Retained earnings 180,417       158,359       180,417 158,359    
Total shareholders' equity 245,657 238,737 234,155 228,184 223,726 219,440 216,584 215,257 245,657 223,726 $ 212,508 $ 191,542
Total liabilities and shareholders' equity 2,527,099 2,529,591 2,450,443 2,436,868 2,361,236 2,296,626 2,267,124 2,136,396 2,527,099 2,361,236    
Statements of Income                        
Net securities gains                 23 1,155 224  
Applicable tax expense 2,053 1,915 1,826 1,850 1,285 1,379 1,256 1,201 7,644 5,121 4,735  
Equity in earnings of Bank                        
Net income 9,546 9,014 8,787 8,922 6,970 7,095 6,569 6,495 36,269 27,129 25,525  
Cash flows from operating activities                        
Net income 9,546 9,014 8,787 8,922 6,970 7,095 6,569 6,495 36,269 27,129 25,525  
Adjustments to reconcile net income to net cash provided by operating activities:                        
Depreciation                 2,039 2,221 1,938  
Equity compensation expense                 856 652 565  
Gain on sale of investments                 (23) (1,155) (224)  
Increase in other assets                 18,604 (17,737) (7,690)  
Increase (decrease) in other liabilities                 (9,332) 9,347 2,802  
Net cash provided by operating activities                 56,693 22,698 26,053  
Cash flows from financing activities                        
Purchase of common stock                 (253) (156) (183)  
Proceeds from sale of common stock                 689 670 653  
Dividends paid                 (13,948) (13,329) (12,963)  
Net cash provided by financing activities                 139,478 239,152 85,526  
Net increase (decrease) in cash and cash equivalents                 (5,578) 11,779 (4,701)  
Cash and cash equivalents at beginning of year 27,126 27,092 20,029 26,212 22,742 22,143 21,117 14,433 26,212 14,433 19,134  
Cash and cash equivalents at end of year 20,634 $ 27,126 $ 27,092 20,029 26,212 $ 22,742 $ 22,143 21,117 20,634 26,212 14,433  
Parent Company                        
Assets                        
Cash and cash equivalents 1,401       1,287       1,401 1,287    
Dividends receivable 3,200       3,400       3,200 3,400    
Investment in subsidiary 216,591       194,515       216,591 194,515    
Goodwill 27,559       27,559       27,559 27,559    
Other assets 431       360       431 360    
Total assets 249,182       227,121       249,182 227,121    
Liabilities and shareholders' equity                        
Dividends payable 3,520       3,395       3,520 3,395    
Other liabilities 5       0       5 0    
Total liabilities 3,525       3,395       3,525 3,395    
Shareholders' equity                        
Common stock 110       110       110 110    
Additional paid-in capital 66,830       65,285       66,830 65,285    
Retained earnings 178,717       158,331       178,717 158,331    
Total shareholders' equity 245,657       223,726       245,657 223,726    
Total liabilities and shareholders' equity 249,182       227,121       249,182 227,121    
Statements of Income                        
Net securities gains                 0 0 0  
Other operating income                 0 8 0  
Total income                 0 8 0  
Occupancy expense                 0 0 1  
Other operating expense                 1,148 911 826  
Total expense                 1,148 911 827  
Income before income taxes                 (1,148) (903) (827)  
Applicable tax expense                 (269) (246) (230)  
Loss before Bank earnings                 (879) (657) (597)  
Equity in earnings of Bank                        
Remitted                 13,400 13,300 12,600  
Unremitted                 23,748 14,486 13,522  
Net income                 36,269 27,129 25,525  
Cash flows from operating activities                        
Net income                 36,269 27,129 25,525  
Adjustments to reconcile net income to net cash provided by operating activities:                        
Depreciation                 0 0 2  
Equity compensation expense                 856 652 565  
Gain on sale of investments                 0 0 0  
Increase in other assets                 (71) (21) (105)  
(Increase) decrease in dividends receivable                 200 (200) (250)  
Increase in dividends payable                 115 0 120  
Increase (decrease) in other liabilities                 5 0 (4)  
Unremitted earnings of Bank                 (23,748) (14,486) (13,522)  
Net cash provided by operating activities                 13,626 13,074 12,331  
Cash flows from financing activities                        
Purchase of common stock                 (253) (156) (183)  
Proceeds from sale of common stock                 689 670 653  
Dividends paid                 (13,948) (13,329) (12,963)  
Net cash provided by financing activities                 (13,512) (12,815) (12,493)  
Net increase (decrease) in cash and cash equivalents                 114 259 (162)  
Cash and cash equivalents at beginning of year       $ 1,287       $ 1,028 1,287 1,028 1,190  
Cash and cash equivalents at end of year $ 1,401       $ 1,287       $ 1,401 $ 1,287 $ 1,028