XML 79 R69.htm IDEA: XBRL DOCUMENT v2.4.0.6
Parent Company Financial Information (Details) (USD $)
3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2010
Sep. 30, 2010
Jun. 30, 2010
Mar. 31, 2010
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Assets                                
Cash and due from banks $ 23,587,107       $ 22,135,410       $ 14,319,142       $ 23,587,107 $ 22,135,410 $ 14,319,142  
Interest-bearing deposits 13,587,889       10,548,467       11,650,849       13,587,889 10,548,467 11,650,849  
Investment securities available for sale 74,282,927       49,096,875       59,801,920       74,282,927 49,096,875 59,801,920  
Premises and equipment 5,988,294       6,124,349       6,319,854       5,988,294 6,124,349 6,319,854  
Deferred Income Taxes 500,076       331,066       330,082       500,076 331,066 330,082  
Other assets 273,040       123,436       29,640       273,040 123,436 29,640  
Total assets 442,893,074       416,228,164       406,147,804       442,893,074 416,228,164 406,147,804  
Liabilities and Stockholders' Equity                                
Deferred income taxes 562,658       554,649       713,408       562,658 554,649 713,408  
Other liabilities 118,266       136,371       151,361       118,266 136,371 151,361  
Total liabilities 366,013,264       340,504,705       331,953,252       366,013,264 340,504,705 331,953,252  
Stockholders' equity                                
Common stock 2,978,554       2,996,323       3,000,508       2,978,554 2,996,323 3,000,508  
Retained earnings 64,885,625       63,301,231       61,441,595       64,885,625 63,301,231 61,441,595  
Accumulated other comprehensive income, net of tax 798,846       785,472       1,019,011       798,846 785,472 1,019,011  
Total stockholders' equity 76,879,810       75,723,459       74,194,552       76,879,810 75,723,459 74,194,552 72,277,293
Total liabilities and stockholders' equity 442,893,074       416,228,164       406,147,804       442,893,074 416,228,164 406,147,804  
Statements of Comprehensive Income                                
Dividend revenue                         27,389 29,877 45,154  
Loss on other than temporary impairment of investment value                         31,904 188,994 0  
Expenses                                
Other                         1,688,537 1,574,892 1,582,337  
Total noninterest expenses                         8,629,402 8,395,695 8,387,821  
Income before income taxes                         6,765,100 7,195,311 8,160,279  
Income taxes                         2,408,000 2,576,800 2,963,500  
Net income 912,135 1,124,243 1,264,041 1,056,681 1,130,629 1,321,612 915,062 1,251,208 958,654 1,449,360 1,523,386 1,265,379 4,357,100 4,618,511 5,196,779  
Other comprehensive income (loss), net of tax                                
Unrealized gains (losses) on available for sale investment securities arising during the period, net of taxes of $13,150, ($169,958), and ($339,606)                         13,374 (233,539) (549,058)  
Comprehensive Income 919,899 1,111,960 1,315,068 1,023,547 887,496 1,348,019 1,115,439 1,034,018 601,038 1,586,452 1,172,570 1,287,661 4,370,474 4,384,972 4,647,721  
Unrealized losses arising during the period, taxes                         13,150 (169,958) (339,606)  
Cash flows from operating activities                                
Interest and dividends received                         15,258,525 16,574,809 17,590,438  
Rental payments and fees received                         1,616,708 1,996,052 1,860,905  
Income taxes paid                         (2,580,214) (2,683,936) (3,010,956)  
Net cash from operating activities                         5,494,491 6,676,942 6,725,891  
Cash flows from investing activities                                
Certificates of deposit purchased, net of maturities                         (3,038,116) 984,433 823,576  
Purchase of investments available for sale                         (72,324,120) (37,072,739) (36,198,861)  
Proceeds from sale of real property & easement                         625 250 72,950  
Net cash from investing activities                         (36,257,244) (10,449,597) (8,477,617)  
Cash flows from financing activities                                
Common shares repurchased                         (441,417) (97,190) 0  
Dividends paid                         (2,772,706) (2,758,875) (2,730,462)  
Net cash from financing activities                         22,516,831 5,930,341 8,793,491  
Net increase (decrease) in cash and cash equivalents                         (8,245,922) 2,157,686 7,041,765  
Cash and cash equivalents at beginning of year       52,689,223       50,531,537       43,489,772 52,689,223 50,531,537 43,489,772  
Cash and cash equivalents at end of year 44,443,301       52,689,223       50,531,537       44,443,301 52,689,223 50,531,537  
Reconciliation of net income to net cash provided by operating activities                                
Net income 912,135 1,124,243 1,264,041 1,056,681 1,130,629 1,321,612 915,062 1,251,208 958,654 1,449,360 1,523,386 1,265,379 4,357,100 4,618,511 5,196,779  
Adjustments to reconcile net income to net cash used in operating activities                                
Depreciation                         445,198 472,202 475,848  
Gain on sale of real property                         (24,522) (74) 55,900  
Loss on other than temporary impairment of investment value                         (31,904) (188,994) 0  
Accrued interest receivable                         20,957 51,242 67,684  
Increase (decrease) in Deferred and accrued income taxes                         (18,104) (15,157) (135,921)  
Net cash from operating activities                         5,494,491 6,676,942 6,725,891  
Composition of cash and cash equivalents                                
Cash and due from banks 23,587,107       22,135,410       14,319,142       23,587,107 22,135,410 14,319,142  
Interest bearing deposits, except for time deposits 13,890       12,584       130,533       13,890 12,584 130,533  
Total cash and cash equivalents 44,443,301       52,689,223       50,531,537       44,443,301 52,689,223 50,531,537  
Parent Company [Member]
                               
Assets                                
Cash and due from banks 29,080       21,513       37,127       29,080 21,513 37,127  
Interest-bearing deposits 952,097       943,478       1,054,929       952,097 943,478 1,054,929  
Investment securities available for sale 1,706,150       1,645,531       2,336,335       1,706,150 1,645,531 2,336,335  
Investment in subsidiary bank 72,954,989       71,825,352       69,825,066       72,954,989 71,825,352 69,825,066  
Premises and equipment 1,082,066       1,105,256       1,132,347       1,082,066 1,105,256 1,132,347  
Deferred Income Taxes 94,184       162,263       0       94,184 162,263 0  
Other assets 61,244       20,066       968       61,244 20,066 968  
Total assets 76,879,810       75,723,459       74,386,772       76,879,810 75,723,459 74,386,772  
Liabilities and Stockholders' Equity                                
Deferred income taxes 0       0       151,694       0 0 151,694  
Other liabilities 0       0       40,526       0 0 40,526  
Total liabilities 0       0       192,220       0 0 192,220  
Stockholders' equity                                
Common stock 2,978,554       2,996,323       3,000,508       2,978,554 2,996,323 3,000,508  
Additional paid-in capital 8,216,785       8,640,433       8,733,438       8,216,785 8,640,433 8,733,438  
Retained earnings 64,885,625       63,301,231       61,441,595       64,885,625 63,301,231 61,441,595  
Accumulated other comprehensive income, net of tax 798,846       785,472       1,019,011       798,846 785,472 1,019,011  
Total stockholders' equity 76,879,810       75,723,459       74,194,552       76,879,810 75,723,459 74,194,552  
Total liabilities and stockholders' equity 76,879,810       75,723,459       74,386,772       76,879,810 75,723,459 74,386,772  
Statements of Comprehensive Income                                
Interest revenue                         9,267 10,057 18,748  
Dividend revenue                         27,389 29,877 45,154  
Dividends from subsidiary                         3,214,147 2,856,066 2,730,462  
Loss on other than temporary impairment of investment value                         (31,904) (188,994) 0  
Loss on disposition of investment security                         (4,026) 0 0  
Other revenue                         0 0 100,050  
Undistributed net income of subsidiary                         1,174,728 1,869,401 2,374,484  
Total revenue                         4,389,601 4,576,407 5,268,898  
Expenses                                
Occupancy                         (4,569) (4,460) (5,155)  
Other                         66,070 51,556 37,774  
Total noninterest expenses                         61,501 47,096 32,619  
Income before income taxes                         4,328,100 4,529,311 5,236,279  
Income taxes                         (29,000) (89,200) 39,500  
Net income                         4,357,100 4,618,511 5,196,779  
Other comprehensive income (loss), net of tax                                
Unrealized gains (losses) on available for sale investment securities arising during the period, net of taxes of $13,150, ($169,958), and ($339,606)                         13,374 (233,539) (549,058)  
Comprehensive Income                         4,370,474 4,384,972 4,647,721  
Unrealized losses arising during the period, taxes                         13,150 (169,958) (339,606)  
Cash flows from operating activities                                
Interest and dividends received                         3,251,033 2,895,951 2,795,127  
Rental payments and fees received                         37,200 37,200 82,200  
Cash paid for operating expenses                         (71,332) (57,205) (42,728)  
Income taxes paid                         17,588 (46,949) (7,064)  
Net cash from operating activities                         3,234,489 2,828,997 2,827,535  
Cash flows from investing activities                                
Certificates of deposit purchased, net of maturities                         (7,313) (6,499) (177,748)  
Purchase of investments available for sale                         0 (99,996) 0  
Purchases of premises and equipment                         (4,180) 0 0  
Proceeds from sale of real property & easement                         0 0 72,100  
Net cash from investing activities                         (11,493) (106,495) (105,648)  
Cash flows from financing activities                                
Common shares repurchased                         (441,417) (97,190) 0  
Dividends paid                         (2,772,706) (2,758,875) (2,730,462)  
Net cash from financing activities                         (3,214,123) (2,856,065) (2,730,462)  
Net increase (decrease) in cash and cash equivalents                         8,873 (133,563) (8,575)  
Cash and cash equivalents at beginning of year       34,097       167,660       176,235 34,097 167,660 176,235  
Cash and cash equivalents at end of year 42,970       34,097       167,660       42,970 34,097 167,660  
Reconciliation of net income to net cash provided by operating activities                                
Net income                         4,357,100 4,618,511 5,196,779  
Adjustments to reconcile net income to net cash used in operating activities                                
Undistributed net income of subsidiary                         (1,174,728) (1,869,401) (2,374,484)  
Depreciation                         27,370 27,091 27,091  
Gain on sale of real property                         0 0 (55,050)  
Loss on other than temporary impairment of investment value                         31,904 188,994 0  
Loss on disposition of investment securities                         4,026 0 0  
Accrued interest receivable                         230 (49) 1,825  
Increase (decrease) in Deferred and accrued income taxes                         (11,413) (136,149) 31,374  
Net cash from operating activities                         3,234,489 2,828,997 2,827,535  
Composition of cash and cash equivalents                                
Cash and due from banks 29,080       21,513       37,127       29,080 21,513 37,127  
Interest bearing deposits, except for time deposits 13,890       12,584       130,533       13,890 12,584 130,533  
Total cash and cash equivalents $ 42,970       $ 34,097       $ 167,660       $ 42,970 $ 34,097 $ 167,660