XML 76 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (Unaudited) (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Cash Flows from Operating Activities:    
Net income $ 4,400,690 $ 3,583,546
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization, bank premises and equipment 1,112,094 1,022,178
Provision for loan losses 1,000,000 1,000,000
Deferred income tax (231,970) (114,334)
Net gain on sale of securities available-for-sale (351,301) 0
Net gain on sale of loans (1,375,689) (792,303)
Loss on sale of bank premises and equipment 4,583 0
(Gain) loss on sale of OREO (15,139) 7,212
Gain on Trust LLC (149,715) (147,779)
Amortization of bond premium, net 514,934 399,486
Write down of OREO 0 10,000
Proceeds from sales of loans held-for-sale 48,721,888 41,847,797
Originations of loans held-for-sale (46,562,338) (40,977,123)
Decrease in taxes payable (747,180) (492,939)
(Increase) decrease in interest receivable (50,485) 89,021
Amortization of FDIC insurance assessment 356,266 401,296
Decrease (increase) in mortgage servicing rights 87,819 (20,734)
(Increase) decrease in other assets (799,545) 62,072
Increase in cash surrender value of bank owned life insurance (124,398) (129,915)
Amortization of core deposit intangible 340,870 426,086
Amortization of limited partnerships 1,214,839 615,864
Decrease in unamortized loan fees (162,250) (81,602)
Decrease in interest payable (57,313) (41,966)
Increase (decrease) in accrued expenses 155,052 (55,074)
Increase (decrease) in other liabilities 1,411 (321,870)
Net cash provided by operating activities 7,283,123 6,288,919
Cash Flows from Investing Activities:    
Maturities and pay downs 29,136,655 46,799,907
Purchases (41,300,051) (39,061,352)
Investments - available-for-sale Maturities, calls, pay downs and sales 43,421,610 14,000,000
Purchases (18,314,769) (58,981,492)
Proceeds from redemption of restricted equity securities 287,200 0
(Decrease) increase in limited partnership contributions payable (1,289,000) 1,816,000
Investments in limited partnerships (213,830) (2,779,260)
(Increase) decrease in loans, net (31,945,256) 1,519,714
Capital expenditures, net of proceeds from sale of bank premises and equipment (644,772) (945,433)
Proceeds from sales of OREO 291,132 1,324,088
Recoveries of loans charged off 121,160 100,240
Net cash used in investing activities (20,449,921) (36,207,588)
Cash Flows from Financing Activities:    
Net (decrease) increase in demand and NOW accounts 15,541,005 21,711,190
Net increase in money market and savings accounts 21,497,833 760,602
Net decrease in time deposits (15,935,288) (6,270,746)
Net increase in repurchase agreements 12,504,162 2,537,631
Repayments on long-term borrowings (12,010,000) (15,000,000)
Decrease in capital lease obligations (58,766) (1,372)
Dividends paid on preferred stock (187,500) (187,500)
Dividends paid on common stock (1,767,584) (1,614,647)
Net cash provided by financing activities 19,583,862 1,935,158
Net increase (decrease) in cash and cash equivalents 6,417,064 (27,983,511)
Cash and cash equivalents:    
Beginning 23,464,776 51,448,287
Ending 29,881,840 23,464,776
Supplemental Schedule of Cash Paid During the Period    
Interest 4,939,632 5,637,594
Income taxes 800,000 841,550
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized gain on securities available-for-sale 57,616 86,475
Loans transferred to OREO 1,260,698 221,000
Investments in limited partnerships    
Investment in limited partnerships (213,830) (2,779,260)
(Decrease) increase in limited partnership contributions payable (1,289,000) 1,816,000
Investments in limited partnerships NET (1,502,830) (963,260)
Common Shares Dividends Paid    
Dividends declared 2,666,741 2,613,143
Increase in dividends payable attributable to dividends declared (49,467) (47,733)
Dividends reinvested (849,690) (950,763)
Total common shares dividends paid $ 1,767,584 $ 1,614,647