XML 36 R8.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Cash flows from operating activities      
Interest and dividends received $ 15,258,525 $ 16,574,809 $ 17,590,438
Fees and commissions received 1,616,708 1,996,052 1,860,905
Interest paid (912,059) (1,463,196) (1,985,208)
Cash paid to suppliers and employees (7,888,469) (7,746,787) (7,729,288)
Income taxes paid (2,580,214) (2,683,936) (3,010,956)
Net cash from operating activities 5,494,491 6,676,942 6,725,891
Cash flows from investing activities      
Proceeds from sale of collectible coin 0 0 195,939
Certificates of deposit purchased, net of maturities (3,038,116) 984,433 823,576
Proceeds from maturities of investments available for sale 47,100,000 47,075,000 18,135,000
Purchase of investments available for sale (72,324,120) (37,072,739) (36,198,861)
Proceeds from maturities of investments held to maturity 43,785,000 19,160,000 29,040,000
Purchase of investments held to maturity (49,055,107) (47,563,313) (22,807,711)
Loans made, net of principal reductions (418,119) 7,167,642 2,031,503
Proceeds from sale of real property and equipment 625 250 72,950
Purchases of premises, equipment, and computer software (363,393) (379,499) (240,609)
Proceeds from sale of other real estate and repossessed assets, net 55,986 178,629 470,596
Purchase of bank owned life insurance (2,000,000) 0 0
Net cash from investing activities (36,257,244) (10,449,597) (8,477,617)
Net increase (decrease) in      
Time deposits (5,717,224) (11,075,479) 310,407
Other deposits 30,215,774 20,354,229 13,819,729
Securities sold under agreements to repurchase 1,232,404 (492,344) (2,557,664)
Payments on note payable 0 0 (48,519)
Common shares repurchased (441,417) (97,190) 0
Dividends paid (2,772,706) (2,758,875) (2,730,462)
Net cash from financing activities 22,516,831 5,930,341 8,793,491
Net increase in cash and cash equivalents (8,245,922) 2,157,686 7,041,765
Cash and cash equivalents at beginning of year 52,689,223 50,531,537 43,489,772
Cash and cash equivalents at end of year 44,443,301 52,689,223 50,531,537
Reconciliation of net income to net cash provided by operating activities      
Net income 4,357,100 4,618,511 5,196,779
Adjustments to reconcile net income to net cash provided by operating activities      
Gain on sale of collectible coin 0 0 (195,939)
Premium amortization and discount accretion 130,726 192,938 202,936
Loss on other than temporary impairment of investment value 31,904 188,994 0
Loss on disposition of investment securities 4,026 0 0
Provision for loan losses 605,700 1,127,300 1,012,000
Depreciation and amortization 490,865 520,817 544,772
Loss (gain) on disposition of premises, equipment, and software 24,522 74 (55,900)
Loss (gain) on sale of other real estate and repossessed assets (108) 3,871 (11,949)
Loss on revaluation of other real estate 218,360 54,000 212,000
Deferred income taxes (174,151) 10,215 (303,854)
Decrease (increase) in      
Accrued interest receivable 20,957 51,242 67,684
Cash surrender value of bank owned life insurance (254,420) (175,856) (171,261)
Other assets 100,404 160,046 406,866
Increase (decrease) in      
Accrued interest payable (43,290) (60,053) (42,322)
Other liabilities (18,104) (15,157) (135,921)
Net cash from operating activities 5,494,491 6,676,942 6,725,891
Composition of cash and cash equivalents      
Cash and due from banks 23,587,107 22,135,410 14,319,142
Federal funds sold 20,842,304 30,541,229 36,081,862
Interest bearing deposits, except for time deposits 13,890 12,584 130,533
Total cash and cash equivalents 44,443,301 52,689,223 50,531,537
Supplemental cash flows information:      
Non-cash transfers from loans to other real estate owned $ 0 $ 1,172,138 $ 0