XML 30 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Cash Flows from Operating Activities:    
Net income $ 3,253,392 $ 2,636,811
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization, bank premises and equipment 837,551 748,753
Provision for loan losses 750,001 712,500
Deferred income tax (789,852) 31,188
Net gain on sale of securities available-for-sale (140,971) 0
Net gain on sale of loans (949,833) (463,048)
(Gain) loss on sale of OREO (3,740) 7,212
Gain on Trust LLC (111,573) (111,174)
Amortization of bond premium, net 408,330 258,155
Write down of OREO 0 10,000
Proceeds from sales of loans held-for-sale 37,158,591 26,779,989
Originations of loans held-for-sale (35,407,131) (26,364,245)
Increase (decrease) in taxes payable 60,128 (386,079)
(Increase) decrease in interest receivable (109,463) 119,327
Amortization of FDIC insurance assessment 276,348 314,849
Decrease (increase) in mortgage servicing rights 92,105 (58,408)
Increase in other assets (1,095,473) (171,301)
Increase in cash surrender value of bank owned life insurance (92,955) (97,726)
Amortization of core deposit intangible 255,652 319,565
Amortization of limited partnerships 915,705 366,440
Decrease in deferred loan costs (fees) (94,491) (53,877)
Decrease in interest payable (28,727) (54,056)
Increase (decrease) in accrued expenses 5,900 (161,669)
Decrease in other liabilities (56,152) (391,259)
Net cash provided by operating activities 5,133,342 3,991,947
Cash Flows from Investing Activities:    
Maturities and pay downs 18,065,787 32,429,747
Purchases (38,429,281) (31,887,130)
Investments - available-for-sale Maturities, calls, pay downs and sales 30,171,833 10,000,000
Purchases (11,091,306) (20,220,656)
Proceeds from redemption of restricted equity securities 287,200 0
(Decrease) increase in limited partnership contributions payable (1,084,000) 1,084,000
Investments in limited partnerships (213,830) (1,085,000)
Increase in loans, net (22,935,389) (291,935)
Proceeds from sales of bank premises and equipment, net of capital expenditures (474,250) (693,205)
Proceeds from sales of OREO 58,740 1,324,088
Recoveries of loans charged off 74,685 76,335
Net cash used in investing activities (25,569,811) (9,263,756)
Cash Flows from Financing Activities:    
Net (decrease) increase in demand and NOW accounts (8,386,939) 12,574,469
Net increase in money market and savings accounts 19,569,623 3,845,325
Net decrease in time deposits (8,474,421) (3,448,722)
Net increase in repurchase agreements 6,430,862 4,983,139
Net increase in short-term borrowings 4,840,000 0
Repayments on long-term borrowings (6,000,000) (15,000,000)
Decrease in capital lease obligations (43,631) (34,524)
Dividends paid on preferred stock (140,625) (140,625)
Dividends paid on common stock (1,298,983) (1,196,235)
Net cash provided by financing activities 6,495,886 1,582,827
Net decrease in cash and cash equivalents (13,940,583) (3,688,982)
Cash and cash equivalents:    
Beginning 23,464,776 51,448,287
Ending 9,524,193 47,759,305
Supplemental Schedule of Cash Paid During the Period    
Interest 3,777,202 4,331,448
Income taxes 550,000 691,550
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized gain on securities available-for-sale 257,787 140,338
Loans transferred to OREO 1,115,198 131,000
Investments in limited partnerships    
Investment in limited partnerships (213,830) (1,085,000)
(Decrease) increase in limited partnership contributions payable (1,084,000) 1,084,000
Investments in limited partnerships NET (1,297,830) (1,000)
Common Shares Dividends Paid    
Dividends declared 1,995,617 1,954,606
Increase in dividends payable attributable to dividends declared (23,440) (39,331)
Dividends reinvested (673,194) (719,040)
Total common shares dividends paid $ 1,298,983 $ 1,196,235