XML 57 R40.htm IDEA: XBRL DOCUMENT v2.4.1.9
Note 19 - Condensed Parent Company Statements (Tables)
12 Months Ended
Dec. 31, 2014
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Balance Sheet [Table Text Block]

Condensed Balance Sheets

 

December 31,

 
   

2014

   

2013

 

Assets

               

Cash

  $ 3,882,370     $ 822,196  

Available-for-sale securities

    105,024       99,306  

Investment in subsidiary

    71,626,420       62,905,512  

Investment in Capital Trust I & II

    465,000       465,000  

Prepaid expenses and other assets

    15,954       173,698  

Refundable income taxes

    1,216,032       1,542,319  

Deferred income taxes

    7,947       -  
    $ 77,318,747     $ 66,008,031  

Liabilities

               

Subordinated debentures

  $ 15,465,000     $ 15,465,000  

Accrued expenses and other liabilities

    370,000       172,986  

Due to subsidiary

    6,900       6,900  

Deferred income taxes

    -       7,912  
                 

Stockholders' equity

               

Series A preferred stock

    -       11,983,790  

Common stock

    682,320       678,360  

Additional paid-in capital

    50,366,546       57,655,031  

Retained earnings

    48,549,691       43,769,485  

Unrealized loss on available-for-sale securities, net

    (448,421 )     (2,506,248 )

Treasury stock

    (37,673,289 )     (61,225,185 )
    $ 77,318,747     $ 66,008,031  
Condensed Income Statement [Table Text Block]

Condensed Statements of Income

 

Years ended December 31,

 
   

2014

   

2013

   

2012

 
                         

Income

                       

Dividends from subsidiary bank

  $ -     $ 4,003,250     $ 6,500,000  

Interest income:

                       

Related party

    -       -       8,471  

Other

    16,069       16,152       19,510  
      16,069       4,019,402       6,527,981  

Expense

                       

Interest expense:

                       

Related party

    533,207       537,178       556,159  

Other

    765,848       815,865       878,305  
      1,299,055       1,353,043       1,434,464  

Income (loss) before income taxes and equity in undistributed income (loss) of subsidiaries

    (1,282,986 )     2,666,359       5,093,517  

Credit for income taxes

    (399,000 )     (412,000 )     (435,000 )

Income (loss) before equity in undistributed earnings of subsidiaries

    (883,986 )     3,078,359       5,528,517  

Equity in undistributed income (distribution in excess of income) of subsidiaries

    6,666,682       2,161,348       (3,584,658 )

Net income

  $ 5,782,696     $ 5,239,707     $ 1,943,859  
Condensed Cash Flow Statement [Table Text Block]

Condensed Statements of Cash Flows

 

Years ended December 31,

 
   

2014

   

2013

   

2012

 
                         

Cash Flows From Operating Activities

                       
                         

Net income

  $ 5,782,696     $ 5,239,707     $ 1,943,859  

Items not requiring (providing) cash:

                       

(Equity in undistributed income) distributions in excess of income of subsidiaries

    (6,666,682 )     (2,161,349 )     3,584,658  

Deferred income taxes

    (17,976 )     -       -  

Release of ESOP shares

    -       -       153,848  

Stock award plan expense

    242,189       254,508       253,017  

Changes in:

                       

Prepaid expenses and other assets

    157,745       (138,119 )     147,929  

Income taxes payable/refundable

    326,287       (390,000 )     (435,000 )

Accrued expenses

    55,519       8,723       9,058  

Net cash provided by (used in) operating activities

    (120,222 )     2,813,470       5,657,369  
                         

Cash Flows From Financing Activities

                       

Proceeds from issuance of common stock

    15,814,312       -       -  

Stock options exercised

    210,870       9,408       12,388  

Cash dividends paid on common and preferred stock

    (844,786 )     (600,000 )     (744,444 )

Treasury stock purchased

    -       (106,636 )     (25,736 )

Repayment of advances from subsidiary

    -       27,695       500  

Repurchase of stock warrants

    -       (2,003,250 )     -  

Redemption of preferred stock

    (12,000,000 )     -       (5,000,000 )

Net cash provided by (used in) financing activities

    3,180,396       (2,672,783 )     (5,757,292 )
                         

Increase (Decrease) in cash

    3,060,174       140,687       (99,923 )
                         

Cash, beginning of year

    822,196       681,509       781,432  
                         

Cash, end of year

  $ 3,882,370     $ 822,196     $ 681,509  
Condensed Statement of Comprehensive Income [Table Text Block]

Statements of Comprehensive Income

 

Years ended December 31,

 
   

2014

   

2013

   

2012

 

NET INCOME

  $ 5,782,696     $ 5,239,707     $ 1,943,859  

OTHER ITEMS OF COMPREHENSIVE INCOME (LOSS):

                       

Change in unrealized gain (loss) on investment securities available-for-sale, before income taxes

    5,718       28,392       8,652  

Income tax expense related to other items of comprehensive income

    2,117       10,505       3,200  

Other comprehensive income

    3,601       17,887       5,452  

Comprehensive income (loss) of Bank

    2,054,226       (3,324,961 )     4,089  

TOTAL COMPREHENSIVE INCOME

  $ 7,840,523     $ 1,932,633     $ 1,953,400