XML 25 R46.htm IDEA: XBRL DOCUMENT v2.4.1.9
22. Condensed Financial Information (Parent Company Only) (Tables)
12 Months Ended
Dec. 31, 2014
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Balance Sheets

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) December 31, December 31,
Condensed Balance Sheets 2014 2013
     
Assets    
     
  Cash $    479,812  $    410,075 
  Investment in subsidiary - Community National Bank 61,337,172  58,490,098 
  Investment in Capital Trust 387,000  387,000 
  Income taxes receivable 233,952  235,559 
        Total assets $62,437,936  $59,522,732 
     
     
Liabilities and Shareholders' Equity    
     
     
 Liabilities    
     
  Junior subordinated debentures $12,887,000  $12,887,000 
  Dividends payable 555,734  499,755 
        Total liabilities 13,442,734  13,386,755 
     
 Shareholders' Equity    
     
  Preferred stock, 1,000,000 shares authorized, 25 shares issued and outstanding    
    ($100,000 liquidation value) 2,500,000  2,500,000 
  Common stock - $2.50 par value; 15,000,000 shares authorized, and 5,142,475 and    
    5,078,707 shares issued at December 31, 2014 and 2013, respectively (including    
    16,642 and 13,448 shares issued February 1, 2015 and 2014, respectively) 12,856,188  12,696,768 
  Additional paid-in capital 29,359,300  28,612,308 
  Retained earnings 6,909,934  4,997,144 
  Accumulated other comprehensive loss (7,443) (47,466)
  Less: treasury stock, at cost; 210,101 shares at December 31, 2014 and 2013 (2,622,777) (2,622,777)
        Total shareholders' equity 48,995,202  46,135,977 
     
        Total liabilities and shareholders' equity $62,437,936  $59,522,732 
Condensed Statements of Income
Community Bancorp. (Parent Company Only) Years Ended December 31,
Condensed Statements of Income 2014 2013
     
Income    
   Bank subsidiary distributions $2,772,000 $2,485,000
   Dividends on Capital Trust 12,072 12,310
      Total income 2,784,072 2,497,310
     
Expense    
   Interest on junior subordinated debentures 402,011 409,938
   Administrative and other 298,157 295,191
       Total expense 700,168 705,129
     
Income before applicable income tax benefit and equity in    
  undistributed net income of subsidiary 2,083,904 1,792,181
Income tax benefit 233,952 235,559
     
Income before equity in undistributed net income of subsidiary 2,317,856 2,027,740
Equity in undistributed net income of subsidiary 2,807,052 3,058,915
        Net income $5,124,908 $5,086,655
Condensed Statements of Cash Flows
Community Bancorp. (Parent Company Only) Years Ended December 31,
Condensed Statements of Cash Flows 2014 2013
     
Cash Flows from Operating Activities    
  Net income $ 5,124,908  $ 5,086,655 
  Adjustments to reconcile net income to net cash provided by    
    operating activities    
      Equity in undistributed net income of subsidiary (2,807,052) (3,058,915)
      Decrease in income taxes receivable 1,607  201,385 
         Net cash provided by operating activities 2,319,463  2,229,125 
     
     
Cash Flows from Financing Activities    
      Dividends paid on preferred stock (81,250) (81,250)
      Dividends paid on common stock (2,168,476) (1,974,314)
         Net cash used in financing activities (2,249,726) (2,055,564)
         Net increase in cash 69,737  173,561 
     
Cash    
      Beginning 410,075  236,514 
      Ending $    479,812  $    410,075 
     
Cash Received for Income Taxes $    235,559  $    436,944 
     
Cash Paid for Interest $    402,011  $    409,938 
     
Dividends paid:    
      Dividends declared $ 3,130,868  $ 2,706,461 
      Increase in dividends payable attributable to dividends declared (55,980) (28,465)
      Dividends reinvested (906,412) (703,682)
  $ 2,168,476  $ 1,974,314