XML 100 R26.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED FINANCIAL STATEMENTS - PARENT COMPANY ONLY
12 Months Ended
Dec. 31, 2012
Condensed Financial Information Of Parent Company Only Disclosure [Abstract]  
Condensed Financial Information of Parent Company Only Disclosure [Text Block]

NOTE 19 - CONDENSED FINANCIAL STATEMENTS - PARENT COMPANY ONLY

 

Balance Sheets
    December 31,  
    2012     2011  
Assets                
Cash - noninterest bearing   $ 660,890     $ 337,704  
Investment in wholly owned subsidiaries     88,738,823       85,521,824  
Other assets     2,864,629       2,755,040  
Total Assets   $ 92,264,342     $ 88,614,568  
                 
Liabilities and Stockholders' Equity                
Current liabilities   $ 845,081     $ 788,470  
Guaranteed preferred beneficial interest in junior subordinated debentures     12,372,000       12,372,000  
Total Liabilities     13,217,081       13,160,470  
                 
Stockholders' Equity                
Preferred Stock - Series C     20,000,000       20,000,000  
Common stock     30,524       30,266  
Additional paid in capital     17,873,560       17,367,403  
Retained earnings     41,986,633       38,712,194  
Accumulated other comprehensive income     139,184       289,599  
Unearned ESOP shares     (982,640 )     (945,364 )
Total Stockholders’ Equity     79,047,261       75,454,098  
                 
Total Liabilities and Stockholders’ Equity   $ 92,264,342     $ 88,614,568  

 

Condensed Statements of Income
             
    Years Ended December 31,  
    2012     2011  
Interest and Dividend Income                
Dividends from subsidiary   $ 2,300,000     $ 3,275,000  
Interest income     93,180       33,307  
Interest expense     337,810       316,576  
Net Interest Income     2,055,370       2,991,731  
Miscellaneous expenses     (608,104 )     (703,332 )
Income before income taxes and equity in undistributed net income of subsidiary     1,447,266       2,288,399  
Federal and state income tax benefit     289,929       335,444  
Equity in undistributed net income of subsidiary     3,252,719       537,621  
Net Income   $ 4,989,914     $ 3,161,464  
Preferred stock dividends     200,000       672,488  
Net Income Available to Common Shareholders   $ 4,789,914     $ 2,488,976  

 

Condensed Statements of Cash Flows
    Years Ended December 31,  
    2012     2011  
Cash Flows from Operating Activities                
Net income   $ 4,989,914     $ 3,161,464  
Adjustments to reconcile net income to net cash provided by operating activities                
Equity in undistributed earnings of subsidiary     (3,252,719 )     (537,621 )
Stock based compensation     388,715       253,466  
Increase in other assets     (89,610 )     (301,185 )
Deferred income tax benefit     (19,980 )     (36,357 )
Increase in current liabilities     56,611       108,595  
Net Cash Provided by Operating Activities     2,072,931       2,648,362  
                 
Cash Flows from Financing Activities                
Dividends paid     (1,421,571 )     (1,932,099 )
Proceeds from Small Business Lending Fund Preferred Stock     -       20,000,000  
Redemption of Troubled Asset Relief Program Preferred Stock     -       (16,317,000 )
Downstream of capital to subsidiary     (114,694 )     (3,950,148 )
Exercise of stock options     82,550       121,319  
Net change in ESOP loan     (1,942 )     (406,425 )
Redemption of common stock     (294,088 )     (409,965 )
Net Cash Used in Financing Activities     (1,749,745 )     (2,894,318 )
Increase (Decrease) in Cash     323,186       (245,956 )
Cash at Beginning of Year     337,704       583,660  
Cash at End of Year   $ 660,890     $ 337,704