XML 108 R4.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Income - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Interest Income:      
Loans $ 24,669,073 $ 22,903,299 $ 20,072,107
Mortgage-Backed Securities 6,657,925 5,437,099 4,802,240
Investment Securities 5,504,563 4,658,194 4,869,996
Other 102,550 73,483 42,562
Total Interest Income 36,934,111 33,072,075 29,786,905
Interest Expense:      
NOW and Money Market Accounts 2,060,844 1,164,373 584,425
Statement Savings Accounts 73,961 54,173 41,819
Certificate Accounts 4,308,596 2,643,555 1,920,182
FHLB Advances and Other Borrowings 961,947 670,486 571,810
Interest Expense, Other 35,515 231,958 419,732
Senior Convertible Debentures 483,520 483,520 486,031
Junior Subordinated Debentures 216,492 201,354 151,302
Total Interest Expense 8,311,500 5,449,419 4,175,301
Net Interest Income 28,622,611 27,622,656 25,611,604
Provision for Loan Losses (375,000) (925,000) (300,000)
Net Interest Income After Provision For Loan Losses 28,247,611 26,697,656 25,311,604
Non-Interest Income:      
Gain on Sale of Investment Securities 819,053 573,266 494,146
Gain on Sale of Loans 1,728,741 1,250,530 1,179,837
Service Fees on Deposit Accounts 1,069,470 1,060,159 1,048,345
Commissions From Insurance Agency 674,991 682,367 584,020
Trust Income 1,061,200 974,000 796,000
BOLI Income 678,609 540,000 1,160,133
Check card revenue 1,449,416 1,284,954 1,138,501
Grant Revenue 478,049 343,078 227,282
Other 1,137,614 960,792 716,019
Total Non-Interest Income 9,097,143 7,669,146 7,344,283
Non-Interest Expense:      
Compensation and Employee Benefits 16,838,702 15,504,020 14,375,064
Occupancy 2,354,347 2,228,521 2,180,404
Advertising 796,213 546,799 596,440
Depreciation and Maintenance of Equipment 2,601,104 2,307,555 2,057,038
FDIC Insurance Premiums 84,022 278,287 185,541
Net (Recovery) Cost of Operation of OREO (65,772) (361,513) 9,729
Payments of FHLBank Borrowings, Financing Activities 0    
Other 5,262,101 5,086,386 4,897,871
Total Non-Interest Expense 27,870,717 25,590,055 24,302,087
Income Before Income Taxes 9,474,037 8,776,747 8,353,800
Provision For Income Taxes 1,679,550 1,569,526 1,829,267
income tax expense excluding adjustment   1,569,526  
Write down of deferred tax asset 0 0 606,193
Net Income 7,794,487 7,207,221 $ 5,918,340
Net Income Available To Common Shareholders $ 7,794,487 $ 7,207,221  
Net Income Per Common Share (Basic) $ 2.64 $ 2.44 $ 2.01
Net Income Per Common Share (Diluted) 2.50 2.32 1.91
Cash Dividend Per Share On Common Stock $ 0.40 $ 0.36 $ 0.36
Weighted Average Shares Outstanding (Basic) 2,955,737 2,953,446 2,945,918
Weighted Average Shares Outstanding (Diluted) 3,257,937 3,256,646 3,250,069