XML 79 R8.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities:      
Net income $ 5,290,240 $ 4,647,119 $ 3,807,492
Adjustments to reconcile net income to net cash provided by operating activities:      
Provision for loan losses 856,676 829,500 300,000
Depreciation 1,200,032 1,036,986 881,000
Net amortization of investment securities 340,934 356,101 396,899
Income on cash surrender value of bank owned life insurance (133,861) (147,824) (133,398)
Amortization of intangibles 3,907 15,625 15,625
Disposal of fixed assets to charitable expense 0 0 13,045
Loss (gain) on sale/writedown of foreclosed assets (37,589) (17,974) 8,892
Net loss (gain) on disposal of fixed assets (250,460) 753 1,594
Net loss (gain) on sale of securities (174,283) 165,369 (186,610)
Net loss on disposal of bank property held for sale 0 96,750 0
Net gain on extinguishment of debt (143,031) (317,832) 0
Stock-based compensation 74,623 17,627 0
Change in:      
Other assets (146,294) 71,733 489,903
Other liabilities 142,223 (193,157) 288,505
Net cash provided by operating activities 7,023,117 6,560,776 5,882,947
Cash flows from investing activities:      
Proceeds from calls, paydowns and maturities of securities HTM 11,298,080 12,252,434 10,070,453
Proceeds from calls, paydowns and maturities of securities AFS 5,499,264 795,028 635,818
Proceeds from Federal Home Loan Bank Stock repurchase 996,200 1,164,500 705,100
Proceeds from sale of securities available for sale 9,358,503 2,879,000 5,741,211
Proceeds from maturity of certificates of deposit in other banks 247,000 0 0
Purchase of securities held to maturity 0 (4,637,047) (265,000)
Purchase of securities available for sale (22,400,552) (8,762,879) (7,039,139)
Purchase of Federal Home Loan Bank Stock (890,500) (546,600) (1,269,100)
Purchase certificates of deposit in other banks (245,000) (747,000) (1,985,000)
Net change in loans (22,638,586) (47,511,765) (38,895,975)
Purchase bank owned life insurance 0 0 (1,063,237)
Purchase of premises and equipment (616,906) (3,382,015) (1,955,067)
Capitalized other real estate expenditures (41,836) 0 0
Proceeds from sales of fixed assets and foreclosed assets 974,857 1,131,894 233,553
Proceeds from the sale of bank property held for sale 0 114,750 0
Net cash used by investing activities (18,459,476) (47,249,700) (35,086,383)
Cash flows from financing activities:      
Net change in deposits 17,794,578 58,633,827 25,512,772
Payment of short-term portion of long-term debt (41,490,744) (22,971,429) (13,447,619)
Payments for early retirement of long-term debt (11,501,939) (9,110,739) 0
Proceeds from issuance of short-term debt 32,214,286 8,000,000 7,857,143
Proceeds from issuance of long-term debt 17,785,714 9,000,000 18,142,857
Cash dividends paid (1,221,766) (1,196,332) (1,120,872)
Payments for treasury stock (11,929) (306,032) (122,340)
Net cash provided by financing activities 13,568,200 42,049,295 36,821,941
Increase in cash and cash equivalents 2,131,841 1,360,371 7,618,505
Cash and cash equivalents - beginning of period 35,498,792 34,138,421 26,519,916
Cash and cash equivalents - end of period 37,630,633 35,498,792 34,138,421
CASH PAID DURING THE YEAR FOR:      
Income taxes 1,080,000 365,000 895,000
Interest paid 4,468,077 3,246,847 1,881,924
NONCASH ITEMS:      
Increase in foreclosed properties and decrease in loans 850,851 503,655 903,842
Unrealized gain (loss) on securities AFS 2,094,120 (665,446) 140,074
Unrealized gain (loss) on pension plan benefits 1,375,329 (40,601) 503,167
Net reclass between short and long-term debt 4,707,143 7,457,143 15,114,286
Sale of fixed assets through loans 0 13,000 0
Sale of foreclosed properties through loans 208,400 0 38,000
Retirement of treasury stock $ 0 $ 26,242,793 $ 0