XML 19 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income $ 5,157,664 $ 5,594,011 $ 5,716,767
Items not requiring (providing) cash:      
Deferred income taxes 1,080,452 123,091 320,738
Depreciation 1,155,642 845,221 918,441
Provision for Loan Losses 1,750,000 1,375,000 600,000
Gain on sale of Small Business Administration loans (746,639) (297,462) (344,818)
Gain on sale of mortgage loans held for sale and investment securities (2,067,537) (1,901,015) (1,758,087)
Loss on sale of equipment and other assets 95,863
Loss (gain) on sale of foreclosed assets (249,349) (112,576) 104,670
Amortization of deferred income, premiums and discounts, net 840,340 665,361 704,985
Stock award plans 466,469 373,782 285,589
Origination of loans held for sale (70,835,359) (63,974,589) (56,515,986)
Proceeds from sale of loans held for sale 73,118,381 65,402,367 57,398,682
Increase in cash surrender value of bank owned life insurance (467,730) (492,978) (362,695)
Changes in:      
Accrued interest receivable (502,784) 39,629 43,366
Prepaid expenses and other assets 1,097,510 563,696 1,005,159
Accrued expenses and other liabilities 883,209 (75,505) (69,305)
Income taxes receivable/payable (494,295) 341,305 (208,412)
Net cash provided by operating activities 10,281,837 8,469,338 7,839,094
CASH FLOWS FROM INVESTING ACTIVITIES      
Net change in loans (119,195,775) (51,498,165) (4,870,934)
Proceeds from sale of loans receivable 26,781,419
Principal payments on held-to-maturity securities 11,071 15,571 17,894
Principal payments on available-for-sale securities 6,649,871 8,884,281 10,445,669
Purchase of available-for-sale securities (15,975,995) (82,423,495) (55,150,017)
Proceeds from sales of available-for-sale securities 20,869,621 76,480,961 33,059,741
Proceeds from maturities of available-for-sale securities 535,000
Purchase of premises and equipment (3,684,707) (1,175,832) (856,106)
Purchase of tax credit investments (1,415,156)
Proceeds from sale of premises and equipment 2,697,147
Purchase of bank owned life insurance (4,000,000)
(Purchase) redemption of Federal Home Loan Bank stock 13,500 (1,773,500) 319,400
Proceeds from sale of foreclosed assets held for sale 2,448,163 2,922,119 797,876
Net cash used in investing activities (80,800,841) (48,033,060) (20,236,477)
CASH FLOWS FROM FINANCING ACTIVITIES      
NOW accounts and savings accounts 58,424,702 (8,163,633) 43,000,898
Net increase (decrease) in certificates of deposit 43,576,898 (3,859,312) (5,433,485)
Repayment of securities sold under agreements to repurchase (10,000,000)
Proceeds from FHLB and Federal Reserve advances 761,600,000 223,099,999
Repayments of FHLB and Federal Reserve advances (763,000,000) (179,499,999) (8,250,000)
Advances from (repayments to) borrowers for taxes and insurance (12,191) 1,607 46,869
Proceeds from Stock options exercised 15,570 85,800 187,129
Common and preferred cash dividends paid (1,767,486) (1,415,180) (873,499)
Treasury stock purchased (371,538)
Net cash provided by financing activities 98,837,493 29,877,744 18,677,912
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 28,318,489 (9,685,978) 6,280,529
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 9,088,441 18,774,419 12,493,890
CASH AND CASH EQUIVALENTS, END OF YEAR 37,406,930 9,088,441 18,774,419
Supplemental Cash Flows Information      
Real estate acquired in settlement of loans 1,209,279 3,228,589 190,026
Interest paid 5,998,844 4,165,281 4,325,925
Income taxes paid, net of (refunds) 1,138,000 724,000 1,445,000
Sale and financing of foreclosed assets held for sale $ 1,588,921 $ 149,920 $ 61,200