XML 54 R42.htm IDEA: XBRL DOCUMENT v3.3.1.900
Note 20 - Condensed Parent Company Statements (Tables)
12 Months Ended
Dec. 31, 2015
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Balance Sheet [Table Text Block]

Condensed Balance Sheets

 

December 31,

 
   

2015

   

2014

 

Assets

               

Cash

  $ 3,642,158     $ 3,882,370  

Available-for-sale securities

    99,517       105,024  

Investment in subsidiary

    77,953,486       71,626,420  

Investment in Capital Trust I & II

    465,000       465,000  

Prepaid expenses and other assets

    13,894       15,954  

Refundable income taxes

    119,379       1,216,032  

Deferred income taxes

    9,985       7,947  
    $ 82,303,419     $ 77,318,747  

Liabilities

               

Subordinated debentures

  $ 15,465,000     $ 15,465,000  

Accrued expenses and other liabilities

    409,054       370,000  

Due to subsidiary

    6,900       6,900  
                 

Stockholders' equity

               

Common stock

    685,900       682,320  

Additional paid-in capital

    50,441,464       50,366,546  

Retained earnings

    53,258,126       48,549,691  

Unrealized loss on available-for-sale securities, net

    (683,956 )     (448,421 )

Treasury stock

    (37,279,069 )     (37,673,289 )
    $ 82,303,419     $ 77,318,747  
Condensed Income Statement [Table Text Block]

Condensed Statements of Income

 

Years ended December 31,

 
   

2015

   

2014

   

2013

 
                         

Income

                       

Dividends from subsidiary bank

  $ -     $ -     $ 4,003,250  

Interest income:

                       

Other

    16,200       16,069       16,152  
      16,200       16,069       4,019,402  

Expense

                       

Interest expense:

                       

Related party

    538,785       533,207       537,178  

Other

    734,780       765,848       815,865  
      1,273,565       1,299,055       1,353,043  

Income (loss) before income taxes and equity in undistributed income (loss) of subsidiaries

    (1,257,365 )     (1,282,986 )     2,666,359  

Credit for income taxes

    (415,000 )     (399,000 )     (412,000 )

Income (loss) before equity in undistributed earnings of subsidiaries

    (842,365 )     (883,986 )     3,078,359  

Equity in undistributed income of subsidiaries

    6,559,132       6,666,682       2,161,348  

Net income

  $ 5,716,767     $ 5,782,696     $ 5,239,707  
Condensed Cash Flow Statement [Table Text Block]

Condensed Statements of Cash Flows

 

Years ended December 31,

 
   

2015

   

2014

   

2013

 
                         

Cash Flows From Operating Activities

                       
                         

Net income

  $ 5,716,767     $ 5,782,696     $ 5,239,707  

Items not requiring (providing) cash:

                       

Equity in undistributed income of subsidiaries

    (6,559,132 )     (6,666,682 )     (2,161,349 )

Deferred income taxes

    -       (17,976 )     -  

Stock award plan expense

    285,589       242,189       254,508  

Changes in:

                       

Prepaid expenses and other assets

    2,060       157,745       (138,119 )

Income taxes payable/refundable

    1,096,653       326,287       (390,000 )

Accrued expenses

    (95,779 )     55,519       8,723  

Net cash provided by (used in) operating activities

    446,158       (120,222 )     2,813,470  
                         

Cash Flows From Financing Activities

                       

Proceeds from issuance of common stock

    -       15,814,312       -  

Stock options exercised

    187,129       210,870       9,408  

Cash dividends paid on common and preferred stock

    (873,499 )     (844,786 )     (600,000 )

Treasury stock purchased

    -       -       (106,636 )

Repayment of advances from subsidiary

    -       -       27,695  

Repurchase of stock warrants

    -       -       (2,003,250 )

Redemption of preferred stock

    -       (12,000,000 )     -  

Net cash provided by (used in) financing activities

    (686,370 )     3,180,396       (2,672,783 )
                         

Increase (Decrease) in cash

    (240,212 )     3,060,174       140,687  
                         

Cash, beginning of year

    3,882,370       822,196       681,509  
                         

Cash, end of year

  $ 3,642,158     $ 3,882,370     $ 822,196  
Condensed Statement of Comprehensive Income [Table Text Block]

Statements of Comprehensive Income

 

Years ended December 31,

 
   

2015

   

2014

   

2013

 

NET INCOME

  $ 5,716,767     $ 5,782,696     $ 5,239,707  

OTHER ITEMS OF COMPREHENSIVE INCOME (LOSS):

                       

Change in unrealized gain (loss) on investment securities available-for-sale, before income taxes

    (5,507 )     5,718       28,392  

Income tax expense related to other items of comprehensive income

    2,038       2,117       10,505  

Other comprehensive income (loss)

    (7,545 )     3,601       17,887  

Comprehensive income (loss) of Bank

    (227,990 )     2,054,226       (3,324,961 )

TOTAL COMPREHENSIVE INCOME

  $ 5,481,232     $ 7,840,523     $ 1,932,633