XML 55 R29.htm IDEA: XBRL DOCUMENT v2.4.0.8
22. Condensed Financial Information (Parent Company Only)
12 Months Ended
Dec. 31, 2013
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Note 22. Condensed Financial Information (Parent Company Only)

The following condensed 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, 2013 and 2012
     
Assets 2013 2012
     
  Cash $     410,075  $     236,514 
  Investment in subsidiary - Community National Bank 58,490,098  55,650,407 
  Investment in Capital Trust 387,000  387,000 
  Income taxes receivable 235,559  436,944 
        Total assets $59,522,732  $56,710,865 
     
Liabilities and Shareholders' Equity    
 Liabilities    
  Junior subordinated debentures $12,887,000  $12,887,000 
  Dividends payable 499,755  471,290 
        Total liabilities 13,386,755  13,358,290 
     
 Shareholders' Equity    
  Preferred stock, 1,000,000 shares authorized, 25 shares issued and outstanding    
    at December 31, 2013 and 2012 ($100,000 liquidation value) 2,500,000  2,500,000 
  Common stock - $2.50 par value; 10,000,000 shares authorized at December 31,    
   2013 and 2012, and 5,078,707 and 5,023,026 shares issued at December 31,    
   2013 and 2012, respectively (including 13,448 and 19,182 shares issued    
   February 1, 2014 and 2013, respectively) 12,696,768  12,557,565 
  Additional paid-in capital 28,612,308  28,047,829 
  Retained earnings 4,997,144  2,698,200 

Accumulated other comprehensive (loss) income

(47,466) 171,758 
  Less: treasury stock, at cost; 210,101 shares at December 31, 2013 and 2012 (2,622,777) (2,622,777)
        Total shareholders' equity 46,135,977  43,352,575 
     
        Total liabilities and shareholders' equity $59,522,732  $56,710,865 
       

 

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, 2013 and 2012
     
  2013 2012
Income    
   Bank subsidiary distributions $2,485,000 $2,863,000
   Dividends on Capital Trust 12,310 29,257
      Total income 2,497,310 2,892,257
     
Expense    
   Interest on junior subordinated debentures 409,938 974,257
   Administrative and other 295,191 340,129
       Total expense 705,129 1,314,386
     
Income before applicable income tax benefit and equity in    
  undistributed net income of subsidiary 1,792,181 1,577,871
Income tax benefit 235,559 436,944
     
Income before equity in undistributed net income of subsidiary 2,027,740 2,014,815
Equity in undistributed net income of subsidiary 3,058,915 2,385,875
        Net income $5,086,655 $4,400,690

  

Community Bancorp. (Parent Company Only)
Condensed Statements of Cash Flows
Years Ended December 31, 2013 and 2012
     
  2013 2012
Cash Flows from Operating Activities    
  Net income $ 5,086,655  $ 4,400,690 
  Adjustments to reconcile net income to net cash provided by    
    operating activities    
      Equity in undistributed net income of subsidiary (3,058,915) (2,385,875)
      Decrease (increase) in income taxes receivable 201,385  (20,162)
         Net cash provided by operating activities 2,229,125  1,994,653 
     
     
Cash Flows from Financing Activities    
      Dividends paid on preferred stock (81,250) (187,500)
      Dividends paid on common stock (1,974,314) (1,767,584)
         Net cash used in financing activities (2,055,564) (1,955,084)
         Net increase in cash 173,561  39,569 
     
Cash    
      Beginning 236,514  196,945 
      Ending $   410,075  $   236,514 
     
Cash Received for Income Taxes $   436,944  $   416,781 
     
Cash Paid for Interest $   409,938  $   974,257 
     
Common Shares Dividends paid:    
      Dividends declared $ 2,706,461  $ 2,666,741 
      Increase in dividends payable attributable to dividends declared (28,465) (49,467)
      Dividends reinvested (703,682) (849,690)
  $ 1,974,314  $ 1,767,584