XML 14 R4.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Income (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Interest Income:        
Loans $ 5,146,669 $ 4,912,317 $ 14,849,109 $ 14,378,826
Mortgage-Backed Securities 1,274,753 1,192,792 3,552,887 3,672,252
Investment Securities 1,324,104 1,042,765 3,729,992 3,245,857
Other 6,295 4,944 34,804 14,057
Total Interest Income 7,751,821 7,152,818 22,166,792 21,310,992
Interest Expense:        
NOW and Money Market Accounts 151,874 102,321 426,080 309,757
Statement Savings Accounts 10,726 8,984 30,000 25,468
Certificate Accounts 503,505 407,283 1,401,910 1,239,282
FHLB Advances and Other Borrowed Money 164,544 132,889 409,655 561,316
Interest Expense, Other 105,762   328,613  
Senior Convertible Debentures 121,396 121,680 364,756 365,040
Junior Subordinated Debentures 38,975 31,445 110,863 91,002
Total Interest Expense 1,096,782 804,602 3,071,877 2,591,865
Net Interest Income 6,655,039 6,348,216 19,094,915 18,719,127
Provision For Loan Losses 100,000 0 100,000 0
Net Interest Income After Provision For Loan Losses 6,555,039 6,348,216 18,994,915 18,719,127
Non-Interest Income:        
Gain on Sale of Investment Securities 79,363 360,425 707,902 772,143
Gain on Sale of Loans 373,636 256,918 894,053 657,473
Service Fees on Deposit Accounts 274,717 266,960 776,469 772,341
Commissions From Insurance Agency 172,074 149,529 451,311 441,519
Trust Income 186,000 197,000 554,000 521,000
BOLI Income 788,133 132,000 1,028,133 396,000
Check Card Fee Income 282,686 247,331 838,302 742,583
Grant Income 0 0 0 265,496
Other 205,524 170,519 542,250 504,200
Total Non-Interest Income 2,362,133 1,780,682 5,792,420 5,072,755
Non-Interest Expense:        
Compensation and Employee Benefits 3,872,102 3,167,112 10,916,386 9,675,430
Occupancy 569,024 502,352 1,661,661 1,469,602
Advertising 120,033 100,251 391,742 343,034
Depreciation and Maintenance of Equipment 569,839 510,645 1,541,460 1,486,060
Federal Deposit Insurance Corporation (FDIC) Insurance Premiums 64,518 62,163 168,707 322,653
Net Cost (Benefit) of Operation of OREO 105,172 25,991 (96,730) (647,990)
Prepayment Penalties on Federal Home Loan Bank Advances 0 260,594 0 789,306
Other 1,268,449 1,065,209 3,681,552 3,485,289
Total Non-Interest Expense 6,569,137 5,694,317 18,264,778 16,923,384
Income Before Income Taxes 2,348,035 2,434,581 6,522,557 6,868,498
Provision For Income Taxes 445,133 654,850 1,513,090 1,805,750
Net Income 1,902,902 1,779,731 5,009,467 5,062,748
Preferred Stock Dividends 0 110,000 0 330,000
Net Income Available to Common Shareholders $ 1,902,902 $ 1,669,731 $ 5,009,467 $ 4,732,748
Net Income Per Common Share (Basic) $ 0.65 $ 0.57 $ 1.70 $ 1.61
Net Income Per Common Share (Diluted) 0.61 0.54 1.61 1.53
Cash Dividend Per Share on Common Stock $ 0.09 $ 0.08 $ 0.27 $ 0.24
Weighted Average Shares Outstanding (Basic) 2,945,474 2,944,001 2,945,215 2,944,001
Weighted Average Shares Outstanding (Diluted) 3,252,436 3,248,526 3,251,666 3,248,474