XML 14 R4.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Income (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Interest Income:        
Loans $ 4,912,317 $ 4,521,458 $ 14,378,826 $ 13,680,762
Mortgage-Backed Securities 1,192,792 1,259,822 3,672,252 4,037,511
Investment Securities 1,042,765 1,124,683 3,245,857 3,198,542
Other 4,944 1,897 14,057 6,034
Total Interest Income 7,152,818 6,907,860 21,310,992 20,922,849
Interest Expense:        
NOW and Money Market Accounts 102,321 103,819 309,757 326,099
Statement Savings Accounts 8,984 7,805 25,468 22,535
Certificate Accounts 407,283 444,385 1,239,282 1,393,648
FHLB Advances and Other Borrowed Money 132,889 296,497 561,316 1,057,485
Senior Convertible Debentures 121,680 121,680 365,040 365,040
Junior Subordinated Debentures 31,445 26,279 91,002 77,070
Total Interest Expense 804,602 1,000,465 2,591,865 3,241,877
Net Interest Income 6,348,216 5,907,395 18,719,127 17,680,972
Provision For Loan Losses 0 (200,000) 0 (100,000)
Net Interest Income After Provision For Loan Losses 6,348,216 6,107,395 18,719,127 17,780,972
Non-Interest Income:        
Gain on Sale of Investment Securities 360,425 7,651 772,143 1,676,404
Gain on Sale of Loans 256,918 191,194 657,473 526,295
Service Fees on Deposit Accounts 266,960 258,522 772,341 790,689
Commissions From Insurance Agency 149,529 139,980 441,519 373,639
Trust Income 197,000 152,200 521,000 449,800
Bank Owned Life Insurance Income 132,000 117,000 396,000 291,000
Check Card Fee Income 247,331 239,739 742,583 719,159
Grant Income 0 97,640 265,496 97,640
Other 170,519 164,488 504,200 482,380
Total Non-Interest Income 1,780,682 1,368,414 5,072,755 5,407,006
Non-Interest Expense:        
Compensation and Employee Benefits 3,167,112 3,002,259 9,675,430 8,976,214
Occupancy 502,352 481,713 1,469,602 1,427,424
Advertising 100,251 95,226 343,034 290,951
Depreciation and Maintenance of Equipment 510,645 401,102 1,486,060 1,263,932
Federal Deposit Insurance Corporation (FDIC) Insurance Premiums 62,163 140,172 322,653 455,985
Net Cost (Benefit) of Operation of OREO 25,991 (19,713) (647,990) 267,784
Prepayment Penalties on Federal Home Loan Bank Advances 260,594 0 789,306 787,851
Other 1,065,209 1,029,201 3,485,289 3,249,451
Total Non-Interest Expense 5,694,317 5,129,960 16,923,384 16,719,592
Income Before Income Taxes 2,434,581 2,345,849 6,868,498 6,468,386
Provision For Income Taxes 654,850 601,446 1,805,750 1,696,268
Net Income 1,779,731 1,744,403 5,062,748 4,772,118
Preferred Stock Dividends 110,000 110,000 330,000 330,000
Net Income Available to Common Shareholders $ 1,669,731 $ 1,634,403 $ 4,732,748 $ 4,442,118
Net Income Per Common Share (Basic) $ 0.57 $ 0.56 $ 1.61 $ 1.51
Net Income Per Common Share (Diluted) 0.54 0.53 1.53 1.44
Cash Dividend Per Share on Common Stock $ 0.08 $ 0.08 $ 0.24 $ 0.24
Weighted Average Shares Outstanding (Basic) 2,944,001 2,944,001 2,944,001 2,944,001
Weighted Average Shares Outstanding (Diluted) 3,248,526 3,248,361 3,248,474 3,248,284