XML 94 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Income (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Interest income:      
Interest and fees on loans $ 12,135,221us-gaap_InterestAndFeeIncomeLoansAndLeasesHeldInPortfolio $ 12,219,130us-gaap_InterestAndFeeIncomeLoansAndLeasesHeldInPortfolio $ 11,455,071us-gaap_InterestAndFeeIncomeLoansAndLeasesHeldInPortfolio
Interest on debt securities: Taxable 1,366,591us-gaap_InterestIncomeSecuritiesTaxable 998,238us-gaap_InterestIncomeSecuritiesTaxable 1,151,447us-gaap_InterestIncomeSecuritiesTaxable
Interest on debt securities: Tax-exempt 1,055,727us-gaap_InterestIncomeSecuritiesTaxExempt 1,110,237us-gaap_InterestIncomeSecuritiesTaxExempt 1,015,261us-gaap_InterestIncomeSecuritiesTaxExempt
Dividends 69,343us-gaap_DividendIncomeOperating 38,645us-gaap_DividendIncomeOperating 32,807us-gaap_DividendIncomeOperating
Interest on deposits in other banks 51,995us-gaap_InterestAndOtherIncome 65,910us-gaap_InterestAndOtherIncome 60,037us-gaap_InterestAndOtherIncome
Interest on certificates of deposit in other banks 33,327us-gaap_InterestIncomeAndFeesBankersAcceptancesCertificatesOfDepositAndCommercialPaper 42,703us-gaap_InterestIncomeAndFeesBankersAcceptancesCertificatesOfDepositAndCommercialPaper 19,578us-gaap_InterestIncomeAndFeesBankersAcceptancesCertificatesOfDepositAndCommercialPaper
Total interest income 14,712,204us-gaap_InterestAndDividendIncomeOperating 14,474,863us-gaap_InterestAndDividendIncomeOperating 13,734,201us-gaap_InterestAndDividendIncomeOperating
Interest expense:      
Deposits 749,854us-gaap_InterestExpenseDeposits 882,085us-gaap_InterestExpenseDeposits 1,111,430us-gaap_InterestExpenseDeposits
Federal funds purchased 258us-gaap_InterestExpenseFederalFundsPurchased 15us-gaap_InterestExpenseFederalFundsPurchased 4us-gaap_InterestExpenseFederalFundsPurchased
Other short-term borrowings 169,661us-gaap_InterestExpenseOtherShortTermBorrowings 295,034us-gaap_InterestExpenseOtherShortTermBorrowings 53,765us-gaap_InterestExpenseOtherShortTermBorrowings
Long-term debt 435,686us-gaap_InterestExpenseLongTermDebt 485,823us-gaap_InterestExpenseLongTermDebt 733,339us-gaap_InterestExpenseLongTermDebt
Total interest expense 1,355,459us-gaap_InterestExpense 1,662,957us-gaap_InterestExpense 1,898,538us-gaap_InterestExpense
Net interest income 13,356,745us-gaap_InterestIncomeExpenseNet 12,811,906us-gaap_InterestIncomeExpenseNet 11,835,663us-gaap_InterestIncomeExpenseNet
Provision for loan losses 330,000us-gaap_ProvisionForLoanAndLeaseLosses 420,000us-gaap_ProvisionForLoanAndLeaseLosses 445,000us-gaap_ProvisionForLoanAndLeaseLosses
Net interest income after provision for loan losses 13,026,745us-gaap_InterestIncomeExpenseAfterProvisionForLoanLoss 12,391,906us-gaap_InterestIncomeExpenseAfterProvisionForLoanLoss 11,390,663us-gaap_InterestIncomeExpenseAfterProvisionForLoanLoss
Noninterest income:      
Service charges on deposit accounts 1,274,726us-gaap_FeesAndCommissionsDepositorAccounts 1,278,221us-gaap_FeesAndCommissionsDepositorAccounts 1,241,756us-gaap_FeesAndCommissionsDepositorAccounts
Income from trust services 241,131us-gaap_FeesAndCommissionsFiduciaryAndTrustActivities 227,622us-gaap_FeesAndCommissionsFiduciaryAndTrustActivities 205,047us-gaap_FeesAndCommissionsFiduciaryAndTrustActivities
Income from brokerage services 375,699us-gaap_InvestmentBankingAdvisoryBrokerageAndUnderwritingFeesAndCommissions 338,323us-gaap_InvestmentBankingAdvisoryBrokerageAndUnderwritingFeesAndCommissions 381,916us-gaap_InvestmentBankingAdvisoryBrokerageAndUnderwritingFeesAndCommissions
Income from insurance services 1,324,183us-gaap_InsuranceCommissionsAndFees 1,328,532us-gaap_InsuranceCommissionsAndFees 1,280,474us-gaap_InsuranceCommissionsAndFees
Income from mortgage banking services 645,241us-gaap_FeesAndCommissionsMortgageBankingAndServicing 939,874us-gaap_FeesAndCommissionsMortgageBankingAndServicing 1,675,936us-gaap_FeesAndCommissionsMortgageBankingAndServicing
Provision for foreclosed asset losses 0us-gaap_ProvisionForOtherLosses 0us-gaap_ProvisionForOtherLosses (320,000)us-gaap_ProvisionForOtherLosses
Net gain (loss) on sale or disposition of assets 88,631us-gaap_GainsLossesOnSalesOfOtherRealEstate (68,088)us-gaap_GainsLossesOnSalesOfOtherRealEstate 23,972us-gaap_GainsLossesOnSalesOfOtherRealEstate
Net gain on sale of securities 293,508us-gaap_GainLossOnSaleOfSecuritiesNet 311,800us-gaap_GainLossOnSaleOfSecuritiesNet 337,804us-gaap_GainLossOnSaleOfSecuritiesNet
Other income 743,319us-gaap_NoninterestIncomeOtherOperatingIncome 734,887us-gaap_NoninterestIncomeOtherOperatingIncome 697,929us-gaap_NoninterestIncomeOtherOperatingIncome
Total noninterest income 4,986,438us-gaap_NoninterestIncome 5,091,171us-gaap_NoninterestIncome 5,524,834us-gaap_NoninterestIncome
Noninterest expense:      
Salaries and employee benefits 8,359,019us-gaap_LaborAndRelatedExpense 8,455,375us-gaap_LaborAndRelatedExpense 8,717,337us-gaap_LaborAndRelatedExpense
Occupancy expense 1,060,822us-gaap_OccupancyNet 1,025,293us-gaap_OccupancyNet 1,006,426us-gaap_OccupancyNet
Equipment expense 896,416us-gaap_EquipmentExpense 902,312us-gaap_EquipmentExpense 939,933us-gaap_EquipmentExpense
Data processing expense 1,129,617us-gaap_InformationTechnologyAndDataProcessing 1,096,790us-gaap_InformationTechnologyAndDataProcessing 1,081,840us-gaap_InformationTechnologyAndDataProcessing
Amortization of intangible assets 44,931us-gaap_AmortizationOfIntangibleAssets 215,700us-gaap_AmortizationOfIntangibleAssets 219,482us-gaap_AmortizationOfIntangibleAssets
Other operating expenses 2,878,991us-gaap_OtherNoninterestExpense 2,650,599us-gaap_OtherNoninterestExpense 2,630,514us-gaap_OtherNoninterestExpense
Total noninterest expenses 14,369,796us-gaap_NoninterestExpense 14,346,069us-gaap_NoninterestExpense 14,595,532us-gaap_NoninterestExpense
Income before income taxes 3,643,387us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 3,137,008us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 2,319,965us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Provision for income taxes 739,557us-gaap_IncomeTaxExpenseBenefit 364,664us-gaap_IncomeTaxExpenseBenefit 380,878us-gaap_IncomeTaxExpenseBenefit
Net income $ 2,903,830us-gaap_NetIncomeLoss $ 2,772,344us-gaap_NetIncomeLoss $ 1,939,087us-gaap_NetIncomeLoss
Basic earnings per share:      
Net income $ 1.14us-gaap_EarningsPerShareBasic $ 1.09us-gaap_EarningsPerShareBasic $ 0.76us-gaap_EarningsPerShareBasic
Weighted average shares outstanding 2,547,837us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 2,547,837us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 2,547,837us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Diluted earnings per share:      
Net income $ 1.14us-gaap_EarningsPerShareDiluted $ 1.09us-gaap_EarningsPerShareDiluted $ 0.76us-gaap_EarningsPerShareDiluted
Weighted average shares outstanding 2,547,837us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 2,547,837us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 2,547,837us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding