XML 39 R8.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:      
Net income $ 4,884,288 $ 4,398,820 $ 4,076,924
Adjustments to reconcile net income to net cash provided (used) by operating activities:      
Depreciation 196,827 200,178 192,844
Gain on sale of securities (423,832) (312,577)  
Gain on sale of other real estate   (2,382)  
Provision for loan losses 192,500 82,500 207,500
Stock-based compensation expense 78,987 74,908 74,722
Deferred income taxes 4,748 134,478 59,829
Net amortization of unearned discounts on investment securities 109,311 303,036 516,746
Origination of mortgage loans held for sale (91,053,923) (71,767,800) (81,762,793)
Proceeds from sale of mortgage loans held for sale 92,558,765 69,182,061 95,503,328
(Increase) decrease in accrued interest receivable and other assets 391,043 (274,201) (36,138)
Increase (decrease) in accrued interest payable and other liabilities 176,898 153,882 (74,111)
Net cash provided by operating activities 7,115,612 2,172,903 18,758,851
Cash flows from investing activities:      
Proceeds from calls and maturities of investment securities available for sale 2,315,000 1,920,000 2,325,000
Proceeds from sale of available for sale securities 16,564,118 37,159,363  
Purchase of investment securities available for sale (25,389,485) (57,959,964) (40,950,656)
Proceeds from sale of other real estate owned   37,855  
Net increase in loans (8,712,885) (16,394,833) (1,539,747)
Purchase of premises, equipment and leasehold improvements, net (133,632) (97,740) (160,913)
Net cash used by investing activities (15,356,884) (35,335,319) (40,326,316)
Cash flows from financing activities:      
Net increase in deposit accounts 36,299,585 17,176,372 14,168,812
Net (decrease) increase in short-term borrowings (6,980,681) 6,980,681  
Dividends paid (2,380,062) (2,765,735) (1,647,576)
Stock options exercised 122,946 26,050 128,477
Cash paid for fractional shares (4,778)    
Net cash provided by financing activities 27,057,010 21,417,368 12,649,713
Net increase (decrease) in cash and cash equivalents 18,815,738 (11,745,048) (8,917,752)
Cash and cash equivalents at beginning of period 10,379,048 22,124,096 31,041,848
Cash and cash equivalents at end of period 29,194,786 10,379,048 22,124,096
Cash paid during the year for:      
Interest 419,004 429,758 410,598
Income taxes 2,196,000 1,819,000 1,892,000
Supplemental disclosure for non-cash investing and financing activity:      
Change in unrealized gain (loss) on securities available for sale, net of income taxes (250,473) 287,122 (1,244,191)
Change in dividends payable 59,178 325 $ 579,655
Change in other real estate owned $ 186,210 $ 521,943