XML 58 R40.htm IDEA: XBRL DOCUMENT v2.4.0.6
Note 19 - Condensed Parent Company Statements (Tables)
12 Months Ended
Dec. 31, 2012
Schedule of Condensed Balance Sheet [Table Text Block]
Balance Sheets
 
December 31,
 
   
2012
   
2011
 
Assets
           
Cash
  $ 681,509     $ 781,432  
Available-for-sale securities
    70,914       62,262  
Due from subsidiary
    20,795       21,295  
Investment in subsidiary
    64,069,125       67,649,693  
Investment in Capital Trust I & II
    465,000       465,000  
Prepaid expenses and other assets
    35,579       183,508  
Refundable income taxes
    1,152,319       717,319  
Deferred income taxes
    2,592       5,793  
    $ 66,497,833     $ 69,886,302  
Liabilities
               
Subordinated debentures
  $ 15,465,000     $ 15,465,000  
Accrued expenses and other liabilities
    164,263       186,455  
                 
Stockholders' equity
         
Series A preferred stock
    11,789,276       16,425,912  
Common stock
    678,180       677,980  
Common stock warrants
    1,377,811       1,377,811  
Additional paid-in capital
    58,267,529       58,333,614  
Unearned ESOP shares
    -       (204,930 )
Retained earnings
    39,324,292       38,456,991  
Unrealized appreciation on available-for-sale securities, net
    800,826       791,285  
Treasury stock
    (61,369,344 )     (61,623,816 )
    $ 66,497,833     $ 69,886,302  
Schedule of Condensed Income Statement [Table Text Block]
Statements of Income
 
Years ended December 31,
 
   
2012
   
2011
   
2010
 
                   
Income
                 
Dividends from subsidiary bank
  $ 6,500,000     $ 1,000,000     $ -  
Interest income:
                       
Related party
    8,471       14,753       25,933  
Other
    19,510       18,369       30,783  
      6,527,981       1,033,122       56,716  
Expense
                       
Interest expense:
                       
Related party
    556,159       610,929       1,023,783  
Other
    878,305       462,971       463,502  
      1,434,464       1,073,900       1,487,285  
Income (loss) before income taxes and equity in undistributed income (loss) of subsidiaries
    5,093,517       (40,778 )     (1,430,569 )
Credit for income taxes
    (435,000 )     (349,000 )     (480,000 )
Income (loss) before equity in undistributed earnings of subsidiaries
    5,528,517       308,222       (950,569 )
Equity in undistributed income (distribution in excess of income) of subsidiaries
    (3,584,658 )     3,527,417       2,081,340  
Net income
  $ 1,943,859     $ 3,835,639     $ 1,130,771  
Schedule of Condensed Cash Flow Statement [Table Text Block]
Statements of Cash Flows
 
Years ended December 31,
 
   
2012
   
2011
   
2010
 
                   
Cash Flows From Operating Activities
             
                   
Net income
  $ 1,943,859     $ 3,835,639     $ 1,130,771  
Items not requiring (providing) cash:
                       
(Equity in undistributed income) distributions in excess of income of subsidiaries
    3,584,658       (3,527,417 )     (2,081,340 )
Deferred income taxes
    -       38,834       -  
Release of ESOP shares
    153,848       126,737       100,014  
Stock award plan expense
    253,017       186,654       109,386  
Changes in:
                       
Prepaid expenses and other assets
    147,929       104,176       103,787  
Income taxes payable/refundable
    (435,000 )     (217,833 )     (104,143 )
Accrued expenses
    9,058       (59,682 )     (18,376 )
Net cash provided by (used in) operating activities
    5,657,369       487,108       (759,901 )
                         
Cash Flows From Financing Activities
                 
Stock options exercised
    12,388       -       -  
Cash dividends paid on common and preferred stock
    (744,444 )     (850,000 )     (850,000 )
Treasury stock purchased
    (25,736 )     (53,230 )     (6,540 )
Repayment of advances from subsidiary
    500       -       900  
Redemption of preferred stock
    (5,000,000 )     -       -  
Net cash used in financing activities
    (5,757,292 )     (903,230 )     (855,640 )
                         
Decrease in cash
    (99,923 )     (416,122 )     (1,615,541 )
                         
Cash, beginning of year
    781,432       1,197,553       2,813,094  
                         
Cash, end of year
  $ 681,509     $ 781,431     $ 1,197,553  
Statements of Comprehensive Income  
Years ended December 31,
 
   
2012
   
2011
   
2010
 
NET INCOME
  $ 1,943,859     $ 3,835,639     $ 1,130,771  
OTHER ITEMS OF COMPREHENSIVE INCOME (LOSS):
                       
Change in unrealized gain on investment securities available-for-sale, before income taxes
    8,652       (15,658 )     12,872  
Income tax expense (credit) related to other items of comprehensive income
    3,200       (5,794 )     4,763  
Other comprehensive income (loss)
    5,452       (9,864 )     8,109  
Comprehensive income (loss) of Bank
    4,089       (1,041,855 )     138,393  
TOTAL COMPREHENSIVE INCOME
  $ 1,953,400     $ 2,783,920     $ 1,277,273