XML 27 R5.htm IDEA: XBRL DOCUMENT v2.3.0.15
Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2011
Sep. 30, 2010
Cash Flow from Operating Activities:  
Net income$ 2,636,811$ 2,459,250
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:  
Depreciation and amortization, bank premises and equipment748,753772,332
Provision for loan losses712,500858,334
Deferred income tax31,188(389,653)
Net gain on sale of loans(463,048)(536,471)
Gain on sale of bank premises and equipment0(4,584)
Loss on sale of OREO7,21210,807
Gain on Trust LLC(111,174)(54,347)
Amortization of bond premium, net258,155288,561
Write down of OREO10,00025,000
Proceeds from sales of loans held for sale26,779,98927,428,557
Originations of loans held for sale(26,364,245)(30,257,633)
Decrease in taxes payable(386,079)(501,596)
Decrease (increase) in interest receivable119,327(31,416)
Amortization of FDIC insurance assessment314,849438,193
Increase in mortgage servicing rights(58,408)(13,105)
Increase in other assets(171,301)(204,150)
Increase in cash surrender value of bank owned life insurance(97,726)(89,406)
Amortization of core deposit intangible319,565399,456
Amortization of limited partnerships366,440371,691
Decrease in unamortized loan fees(53,877)(66,649)
Decrease in interest payable(54,056)(31,924)
(Decrease) increase in accrued expenses(161,669)169,084
(Decrease) increase in other liabilities(391,259)56,372
Net cash provided by operating activities3,991,9471,096,703
Investments - held-to-maturity  
Maturities and pay downs32,429,74735,805,520
Purchases(31,887,130)(44,185,298)
Investments - available-for-sale  
Maturities, calls, pay downs and sales10,000,0005,160,000
Purchases(20,220,656)(4,021,959)
Increase (decrease) in limited partnership contributions payable1,084,000(613,306)
Cash investments in limited partnerships(1,085,000)0
Increase in loans, net(291,935)(5,580,214)
Proceeds from sales of bank premises and equipment, net of capital expenditures(693,205)(92,287)
Proceeds from sales of OREO1,324,088170,843
Recoveries of loans charged off76,33548,147
Net cash used in investing activities(9,263,756)(13,308,554)
Cash Flows from Financing Activities:  
Net increase in demand and NOW accounts12,574,46915,157,836
Net increase in money market and savings accounts3,845,3256,547,330
Net decrease in time deposits(3,448,722)(20,806,866)
Net increase in repurchase agreements4,983,139404,662
Net decrease in short-term borrowings0(3,401,000)
Proceeds from long-term borrowings028,000,000
Repayments on long-term borrowings(15,000,000)(5,000,000)
Decrease in capital lease obligations(34,524)(30,960)
Dividends paid on preferred stock(140,625)(140,625)
Dividends paid on common stock(1,196,235)(1,120,707)
Net cash provided by financing activities1,582,82719,609,670
Net (decrease) increase in cash and cash equivalents(3,688,982)7,397,819
Cash and cash equivalents:  
Beginning51,448,2879,603,143
Ending47,759,30517,000,962
Supplemental Schedule of Cash Paid During the Period  
Interest4,331,4484,966,766
Income taxes691,5501,050,000
Supplemental Schedule of Noncash Investing and Financing Activities:  
Change in unrealized gain on securities available-for-sale140,338(34,210)
Loans and bank premises transferred to OREO131,000(534,150)
Investments in limited partnerships  
Cash investments in limited partnerships(1,085,000)0
Increase (decrease) in limited partnership contributions payable1,084,000(613,306)
Total investments in limited partnerships(1,000)(613,306)
Common Shares Dividends Paid  
Dividends declared1,954,6061,644,628
(Increase) decrease in dividends payable attributable to dividends declared(39,331)9,887
Dividends reinvested(719,040)(533,808)
Total common shares dividends paid$ 1,196,235$ 1,120,707