XML 47 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Parent Company Statements
12 Months Ended
Dec. 31, 2017
Condensed Financial Information Of Parent Company Only Disclosure [Abstract]  
Parent Company Statements

(23)

Parent Company Statements

 

CONDENSED BALANCE SHEETS

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

December 31,

 

 

 

2017

 

 

2016

 

ASSETS

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

4,686

 

 

$

780

 

Equity investments

 

 

 

 

 

545

 

Investment in subsidiaries

 

 

89,581

 

 

 

77,029

 

Other assets

 

 

 

 

 

40

 

Total assets

 

$

94,267

 

 

$

78,394

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Subordinated debt

 

$

17,338

 

 

$

7,414

 

Other liabilities

 

 

1,226

 

 

 

513

 

Shareholders' equity

 

 

75,703

 

 

 

70,467

 

Total liabilities and shareholders' equity

 

$

94,267

 

 

$

78,394

 

 

CONDENSED STATEMENTS OF INCOME AND

   COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

For Years Ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

Income

 

 

 

 

 

 

 

 

 

 

 

 

Dividends from subsidiaries

 

$

9,657

 

 

$

2,871

 

 

$

5,662

 

Other income

 

 

19

 

 

 

33

 

 

 

19

 

Total Income

 

 

9,676

 

 

 

2,904

 

 

 

5,681

 

Expense

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses

 

 

(1,899

)

 

 

(606

)

 

 

(695

)

Total Expense

 

 

(1,899

)

 

 

(606

)

 

 

(695

)

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

   subsidiaries

 

 

7,777

 

 

 

2,298

 

 

 

4,986

 

Equity in undistributed (loss) earnings of subsidiaries

 

 

(1,136

)

 

 

5,311

 

 

 

1,346

 

Income before income tax

 

 

6,641

 

 

 

7,609

 

 

 

6,332

 

Income tax benefit

 

 

448

 

 

 

195

 

 

 

196

 

Net income

 

 

7,089

 

 

 

7,804

 

 

 

6,528

 

Series B preferred stock dividends and redemption premium

 

 

 

 

 

 

 

 

473

 

Series C preferred stock dividends

 

 

 

 

 

 

 

 

17

 

Net income available to common shareholders

 

$

7,089

 

 

$

7,804

 

 

$

6,038

 

Comprehensive income

 

$

8,209

 

 

$

3,139

 

 

$

6,827

 

 

CONDENSED STATEMENTS OF CASH FLOWS

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

For Years Ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

7,089

 

 

$

7,804

 

 

$

6,528

 

Equity in undistributed loss (earnings) of subsidiaries

 

 

1,136

 

 

 

(5,311

)

 

 

(1,346

)

Decrease (increase) in other assets

 

 

240

 

 

 

59

 

 

 

(14

)

Increase (decrease) in other liabilities

 

 

626

 

 

 

457

 

 

 

(665

)

Net cash provided by operating activities

 

 

9,091

 

 

 

3,009

 

 

 

4,503

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Net cash paid for acquisition

 

 

 

 

 

 

 

 

(2,949

)

Proceeds from the sale of investment securities

 

 

618

 

 

 

 

 

 

 

Investment in subsidiary

 

 

(12,600

)

 

 

 

 

 

 

Net cash used in investing activities

 

 

(11,982

)

 

 

 

 

 

(2,949

)

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Dividends paid

 

 

(3,264

)

 

 

(2,875

)

 

 

(2,175

)

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

 

 

104

 

 

 

82

 

 

 

66

 

Director Stock Purchase Plan

 

 

42

 

 

 

 

 

 

 

Deferred financing fees paid for subordinated debt issuance

 

 

(85

)

 

 

 

 

 

(85

)

Subordinated debt issuance

 

 

10,000

 

 

 

 

 

 

7,500

 

Net cash provided by (used in) financing activities

 

 

6,797

 

 

 

(2,793

)

 

 

(1,544

)

Net increase in cash and cash equivalents

 

 

3,906

 

 

 

216

 

 

 

10

 

Cash and cash equivalents, beginning of year

 

 

780

 

 

 

564

 

 

 

554

 

Cash and cash equivalents, end of year

 

$

4,686

 

 

$

780

 

 

$

564