XML 25 R29.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Financial Information (Parent Company Only)
12 Months Ended
Dec. 31, 2011
Condensed Financial Information (Parent Company Only) [Abstract]  
Condensed Financial Information (Parent Company Only)
Note 22.  Condensed Financial Information (Parent Company Only)

The following financial statements are for Community Bancorp. (Parent Company Only), and should be read in conjunction with the consolidated financial statements of Community Bancorp. and Subsidiary.

Community Bancorp. (Parent Company Only)
 
Condensed Balance Sheets
 
December 31, 2011 and 2010
 
        
Assets
 
2011
  
2010
 
        
  Cash
 $196,945  $123,116 
  Investment in subsidiary - Community National Bank
  53,226,506   51,436,841 
  Investment in Capital Trust
  387,000   387,000 
  Income taxes receivable
  416,781   441,802 
        Total assets
 $54,227,232  $52,388,759 
          
Liabilities and Shareholders' Equity
        
 Liabilities
        
  Junior subordinated debentures
 $12,887,000  $12,887,000 
  Dividends payable
  421,823   374,090 
        Total liabilities
  13,308,823   13,261,090 
          
 Shareholders' Equity
        
  Preferred stock, 1,000,000 shares authorized 25 shares issued and outstanding
        
    at December 31, 2011 and 2010 ($100,000 liquidation value)
  2,500,000   2,500,000 
  Common stock - $2.50 par value; 10,000,000 shares authorized at December 31,
        
   2011 and 2010, and 4,938,262 and 4,834,615 shares issued at December 31,
        
   2011 and 2010, respectively (including 24,324 and 19,312 shares issued
        
   February 1, 2012 and 2011, respectively)
  12,345,655   12,086,538 
  Additional paid-in capital
  27,410,049   26,718,403 
  Retained earnings
  1,151,751   368,848 
  Accumulated other comprehensive income
  133,731   76,657 
  Less: treasury stock, at cost; 210,101 shares at December 31, 2011 and 2010
  (2,622,777)  (2,622,777)
        Total shareholders' equity
  40,918,409   39,127,669 
          
        Total liabilities and shareholders' equity
 $54,227,232  $52,388,759 

The investment in the subsidiary bank is carried under the equity method of accounting.  The investment and cash, which is on deposit with the Bank, have been eliminated in consolidation.
 
 
 

 


Community Bancorp. (Parent Company Only)
 
Condensed Statements of Income
 
Years Ended December 31, 2011 and 2010
 
        
   
2011
  
2010
 
Income
      
   Bank subsidiary distributions
 $2,660,000  $2,527,000 
   Dividends on Capital Trust
  29,257   29,257 
      Total income
  2,689,257   2,556,257 
          
Expense
        
   Interest on junior subordinated debentures
  974,257   974,257 
   Administrative and other
  280,826   354,416 
       Total expense
  1,255,083   1,328,673 
          
Income before applicable income tax benefit and equity in
        
  undistributed net income of subsidiary
  1,434,174   1,227,584 
Applicable income tax benefit
  416,781   441,802 
          
Income before equity in undistributed net income of subsidiary
  1,850,955   1,669,386 
Equity in undistributed net income of subsidiary
  1,732,591   2,276,622 
        Net income
 $3,583,546  $3,946,008 
 
 
 

 
Community Bancorp. (Parent Company Only)
 
Condensed Statements of Cash Flows
 
Years Ended December 31, 2011 and 2010
 
        
   
2011
  
2010
 
Cash Flows from Operating Activities
      
  Net income
 $3,583,546  $3,946,008 
  Adjustments to reconcile net income to net cash provided by
        
    operating activities
        
      Equity in undistributed net income of subsidiary
  (1,732,591)  (2,276,622)
      Decrease in income taxes receivable
  25,021   922 
         Net cash provided by operating activities
  1,875,976   1,670,308 
          
Cash Flows from Financing Activities
        
      Dividends paid on preferred stock
  (187,500)  (187,500)
      Dividends paid on common stock
  (1,614,647)  (1,485,659)
         Net cash used in financing activities
  (1,802,147)  (1,673,159)
         Net increase (decrease) in cash
  73,829   (2,851)
          
Cash
        
      Beginning
  123,116   125,967 
      Ending
 $196,945  $123,116 
          
Cash Received for Income Taxes
 $441,802  $442,724 
          
Cash Paid for Interest
 $974,257  $974,257 
          
Dividends paid:
        
      Dividends declared
 $2,613,143  $2,197,251 
      (Increase) decrease in dividends payable attributable to dividends declared
  (47,733)  1,207 
      Dividends reinvested
  (950,763)  (712,799)
   $1,614,647  $1,485,659