XML 36 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Cash Flows from Operating Activities:    
Net income $ 2,280,122 $ 1,986,042
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization, bank premises and equipment 515,185 560,662
Provision for loan losses 326,250 500,002
Deferred income tax (180,802) (2,122,290)
Net gain on sale of securities available-for-sale 0 (41,295)
Net gain on sale of loans (452,096) (616,431)
Gain on sale of OREO (9,728) 0
Gain on Trust LLC (138,402) (82,873)
Amortization of bond premium, net 236,566 290,856
Proceeds from sales of loans held for sale 8,994,253 24,080,214
Originations of loans held for sale (8,059,570) (24,162,240)
Increase (decrease) in taxes payable 544,931 1,498,949
Increase in interest receivable 2,848 (55,232)
Amortization of FDIC insurance assessment 775,595 192,436
(Increase) decrease in mortgage servicing rights (126,968) 45,249
Increase in other assets (318,581) (728,040)
Increase in cash surrender value of bank owned life insurance (57,205) (61,820)
Amortization of core deposit intangible 136,350 170,435
Amortization of limited partnerships 289,140 610,470
Decrease in unamortized loan fees (78,123) (69,452)
Decrease in interest payable (17,871) (22,164)
Decrease in accrued expenses 158,099 46,170
Increase in other liabilities 10,182 12,466
Net cash provided by operating activities 4,830,175 2,032,114
Cash Flows from Investing Activities:    
Maturities and pay downs 26,801,004 13,784,002
Purchases (9,041,386) (8,108,265)
Investments - available - for - sale Maturities, calls, pay downs and sales 3,000,000 16,061,945
Purchases (7,268,244) (10,032,243)
Proceeds from redemption of restricted equity securities 388,500 287,200
Decrease in limited partnership contributions payable (527,000) (740,000)
Investments in limited partnerships 0 (213,830)
Increase in loans, net (9,865,963) (20,215,510)
Proceeds from sales of bank premises and equipment, net of capital expenditures (374,041) (250,296)
Proceeds from sales of OREO 204,728 0
Recoveries of loans charged off 40,133 23,740
Net cash used in investing activities 3,357,731 (9,403,257)
Cash Flows from Financing Activities:    
Net decrease in demand and NOW accounts (25,775,860) (21,045,036)
Net increase in money market and savings accounts (10,068,534) 2,142,623
Net decrease in time deposits 4,806,639 (3,337,141)
Net (decrease) increase in repurchase agreements (6,752,238) 2,397,258
Net increase in short-term borrowings 22,055,000 25,825,000
Repayments on long-term borrowings (6,000,000) (6,000,000)
Decrease in capital lease obligations (31,193) (28,796)
Dividends paid on preferred stock (40,625) (93,750)
Dividends paid on common stock (980,621) (856,867)
Net cash (used in) provided by financing activities (22,787,432) (996,709)
Net decrease in cash and cash equivalents (14,599,526) (8,367,852)
Cash and cash equivalents:    
Beginning 29,881,840 23,464,776
Ending 15,282,314 15,096,924
Supplemental Schedule of Cash Paid During the Period    
Interest 1,845,071 2,532,248
Income taxes 0 450,000
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized (loss) gain on securities available-for-sale (318,035) 282,201
Loans transferred to OREO 1,291,916 920,198
Investments in limited partnerships    
Investment in limited partnerships 0 (213,830)
Decrease in limited partnership contributions payables (527,000) (740,000)
Total (527,000) (953,830)
Common Shares Dividends Paid    
Dividends declared 1,349,171 1,327,179
Increase in dividends payable attributable to dividends declared (23,837) (9,408)
Dividends reinvested (344,713) (460,904)
Total $ 980,621 $ 856,867