XML 23 R9.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Dec. 31, 2014
Cash flows from operating activities:          
Net income $ 1,198,919 $ 1,141,713 $ 3,657,316 $ 3,207,438  
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation     148,425 152,869  
Gain on sale of securities $ (264,401) (223,735)  
Gain on sale of other real estate owned $ (2,382) (2,382) $ (2,382)
Provision for loan losses $ 7,500 12,500 $ 82,500 62,500  
Stock-based compensation expense     58,943 55,709  
Net amortization of unearned discounts on investments     73,622 256,679  
Origination of mortgage loans held for sale     (74,776,964) (50,265,314)  
Proceeds from sale of mortgage loans held for sale     75,083,908 48,374,207  
Decrease (increase) in accrued interest receivable and other assets     334,841 (161,354)  
Increase in accrued interest payable and other liabilities     202,926 358,805  
Net cash provided by operating activities     4,601,116 1,815,422  
Cash flows from investing activities:          
Proceeds from maturities of investment securities available for sale     2,315,000 1,920,000  
Proceeds from sale of investment securities available for sale     $ 15,219,799 19,529,603  
Proceeds from sale of other real estate owned     37,855  
Purchase of investment securities available for sale     $ (19,278,675) (33,418,244)  
Net increase in loans     (7,358,989) (11,879,322)  
Purchase of premises, equipment and leasehold improvements, net     (93,833) (98,424)  
Net cash used by investing activities     (9,196,698) (23,908,532)  
Cash flows from financing activities:          
Net increase in deposit accounts     21,333,477 24,032,780  
Net (decrease) increase in short-term borrowings     (6,499,540) 9,680,244  
Dividends paid     (1,740,932) $ (1,739,616)  
Cash paid for fractional shares     (4,778)  
Stock options exercised     113,254 $ 26,050  
Net cash provided by financing activities     13,201,481 31,999,458  
Net increase in cash and cash equivalents     8,605,899 9,906,348  
Cash and cash equivalents at beginning of period     10,379,048 22,124,096 22,124,096
Cash and cash equivalents at end of period $ 18,984,947 $ 32,030,444 18,984,947 32,030,444 $ 10,379,048
Cash paid during the period for:          
Interest     313,689 329,710  
Income taxes     1,631,252 1,232,000  
Supplemental disclosure for non-cash investing and financing activity:          
Change in dividends payable     59,049 446,464  
Change in unrealized gain on available for sale securities, net of tax     212,625 90,765  
Transfer of loans to other real estate owned     $ 98,451 $ 557,416