XML 28 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Cash Flows from Operating Activities:    
Net income $ 1,986,042 $ 1,816,187
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization, bank premises and equipment 560,662 499,082
Provision for loan losses 500,002 425,000
Deferred income tax (2,122,290) (33,055)
Net gain on sale of securities 41,295 0
Net gain on sale of loans (616,431) (324,726)
Loss on sale of OREO 0 7,212
Gain on Trust LLC (82,873) (90,809)
Amortization of bond premium, net 290,856 181,748
Write down of OREO 0 10,000
Proceeds from sales of loans held for sale 24,080,214 19,164,732
Originations of loans held for sale (24,162,240) (18,031,356)
Increase (decrease) in taxes payable 1,498,949 (312,257)
(Increase) decrease in interest receivable (55,232) 224,425
Amortization of FDIC insurance assessment 192,436 236,473
Decrease (increase) in mortgage servicing rights 45,249 (127,103)
Increase in other assets (728,040) (290,624)
Increase in cash surrender value of bank owned life insurance (61,820) (64,665)
Amortization of core deposit intangible 170,435 213,043
Amortization of limited partnerships 610,470 244,293
Decrease in unamortized loan fees (69,452) (35,548)
Decrease in interest payable (22,164) (36,691)
Increase (decrease) in accrued expenses 46,170 (161,825)
Increase (decrease) in other liabilities 12,466 (76,394)
Net cash provided by operating activities 2,032,114 3,437,142
CASH FLOWS FROM INVESTING ACTIVITIES:    
Maturities and pay downs of held-to-maturity securities 13,784,002 26,597,110
Purchases of held-to-maturity securities (8,108,265) (11,096,177)
Maturities, calls, pay downs and sales of available-for-sale securities 16,061,945 7,000,000
Purchases of available-for-sale securities (10,032,243) (13,120,276)
Proceeds from redemption of restricted equity securities 287,200 0
(Decrease) increase in limited partnership contributions payable (740,000) 1,084,000
Investments in limited partnerships (213,830) (1,085,000)
Increase in loans, net (20,215,537) (3,367,384)
Proceeds from sales of bank premises and equipment, net of capital expenditures (250,296) (319,888)
Proceeds from sales of OREO 0 1,193,088
Recoveries of loans charged off 23,767 37,120
Net cash (used in) provided by investing activities (9,403,257) 6,922,593
Cash Flows from Financing Activities:    
Net decrease in demand and NOW accounts (21,045,036) (8,962,491)
Net increase (decrease) in money market and savings accounts 2,142,623 (9,132,508)
Net increase in time deposits (3,337,141) (3,156,950)
Net increase in repurchase agreements 2,397,258 1,750,931
Net increase in short-term borrowings 25,825,000 0
Repayments on long-term borrowings (6,000,000) (15,000,000)
Decrease in capital lease obligations (28,796) (22,125)
Dividends paid on preferred stock (93,750) (93,750)
Dividends paid on common stock (856,867) (786,342)
Net cash used in financing activities (996,709) (35,403,235)
Net decrease in cash and cash equivalents (8,367,852) (25,043,500)
Cash and cash equivalents:    
Beginning 23,464,776 51,448,287
Ending 15,096,924 26,404,787
Supplemental Schedule of Cash Paid During the Period    
Interest 2,532,248 2,969,669
Income taxes 450,000 591,550
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized gain (loss) on securities available-for-sale 282,201 201,364
Loans transferred to OREO 920,198 131,000
Investments in limited partnerships    
Investment in limited partnerships (213,830) (1,085,000)
(Decrease) increase in limited partnership contributions payable (740,000) 1,084,000
Investments in limited partnerships NET (953,830) (1,000)
Common Shares Dividends Paid    
Dividends declared 1,327,179 1,299,474
Increase in dividends payable attributable to dividends declared (9,408) (41,941)
Dividends reinvested (460,904) (471,191)
Total common shares dividends paid $ 856,867 $ 786,342