XML 50 R32.htm IDEA: XBRL DOCUMENT v3.6.0.2
Parent Company Statements
12 Months Ended
Dec. 31, 2016
Condensed Financial Information Of Parent Company Only Disclosure [Abstract]  
Parent Company Statements

(23)

Parent Company Statements

 

CONDENSED BALANCE SHEETS

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

December 31,

 

 

 

2016

 

 

2015

 

ASSETS

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

780

 

 

$

564

 

Equity investments

 

 

545

 

 

 

626

 

Investment in subsidiaries

 

 

77,029

 

 

 

76,334

 

Other assets

 

 

40

 

 

 

14

 

Total assets

 

$

78,394

 

 

$

77,538

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Subordinated debt

 

$

7,414

 

 

$

7,414

 

Other liabilities

 

 

513

 

 

 

56

 

Shareholders' equity

 

 

70,467

 

 

 

70,068

 

Total liabilities and shareholders' equity

 

$

78,394

 

 

$

77,538

 

 

CONDENSED STATEMENTS OF INCOME AND

   COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

For Years Ended December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

Income

 

 

 

 

 

 

 

 

 

 

 

 

Dividends from subsidiaries

 

$

2,871

 

 

$

5,662

 

 

$

2,325

 

Other income

 

 

33

 

 

 

19

 

 

 

 

Total Income

 

 

2,904

 

 

 

5,681

 

 

 

2,325

 

Expense

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses

 

 

(606

)

 

 

(695

)

 

 

(716

)

Total Expense

 

 

(606

)

 

 

(695

)

 

 

(716

)

Income before income tax and equity in undistributed earnings (loss) of

   subsidiaries

 

 

2,298

 

 

 

4,986

 

 

 

1,609

 

Equity in undistributed earnings of subsidiaries

 

 

5,311

 

 

 

1,346

 

 

 

4,012

 

Income before income tax

 

 

7,609

 

 

 

6,332

 

 

 

5,621

 

Income tax benefit

 

 

195

 

 

 

196

 

 

 

80

 

Net income

 

 

7,804

 

 

 

6,528

 

 

 

5,701

 

Series B preferred stock dividends and redemption premium

 

 

 

 

 

473

 

 

 

350

 

Series C preferred stock dividends

 

 

 

 

 

17

 

 

 

 

Net income available to common shareholders

 

$

7,804

 

 

$

6,038

 

 

$

5,351

 

Comprehensive income

 

$

3,139

 

 

$

6,827

 

 

$

8,086

 

 

CONDENSED STATEMENTS OF CASH FLOWS

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

For Years Ended December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

7,804

 

 

$

6,528

 

 

$

5,701

 

Equity in undistributed earnings of subsidiaries

 

 

(5,311

)

 

 

(1,346

)

 

 

(4,012

)

Decrease (increase) in other assets

 

 

59

 

 

 

(14

)

 

 

8

 

Increase (decrease) in other liabilities

 

 

457

 

 

 

(665

)

 

 

292

 

Net cash provided by operating activities

 

 

3,009

 

 

 

4,503

 

 

 

1,989

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Net cash paid for acquisition

 

 

 

 

 

(2,949

)

 

 

 

Net cash used in investing activities

 

 

 

 

 

(2,949

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Dividends paid

 

 

(2,875

)

 

 

(2,175

)

 

 

(1,925

)

Series B preferred stock redemption premium

 

 

 

 

 

(100

)

 

 

 

Series B preferred stock redemption

 

 

 

 

 

(5,000

)

 

 

 

Series C preferred stock redemption

 

 

 

 

 

(1,750

)

 

 

 

Employee Stock Purchase Plan

 

 

82

 

 

 

66

 

 

 

53

 

Deferred financing fees paid for subordinated debt issuance

 

 

 

 

 

(85

)

 

 

 

Subordinated debt issuance

 

 

 

 

 

7,500

 

 

 

 

Net cash used in financing activities

 

 

(2,793

)

 

 

(1,544

)

 

 

(1,872

)

Net increase in cash and cash equivalents

 

 

216

 

 

 

10

 

 

 

117

 

Cash and cash equivalents, beginning of year

 

 

564

 

 

 

554

 

 

 

437

 

Cash and cash equivalents, end of year

 

$

780

 

 

$

564

 

 

$

554