XML 28 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Cash Flows from Operating Activities:    
Net income $ 3,635,055 $ 3,253,392
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization, bank premises and equipment 767,837 837,551
Provision for loan losses 463,750 750,001
Deferred income tax 407,080 (789,852)
Net loss (gain) on sale of securities available-for-sale 5,521 (140,971)
Net gain on sale of loans (625,171) (949,833)
Gain on sale of OREO (9,728) (3,740)
Gain on Trust LLC (196,216) (111,573)
Amortization of bond premium, net 342,865 408,330
Write down of OREO 19,500 0
Proceeds from sales of loans held-for-sale 15,524,143 37,158,591
Originations of loans held-for-sale (14,626,756) (35,407,131)
Increase in taxes payable 295,808 60,128
Decrease (increase) in interest receivable 118,114 (109,463)
Amortization of FDIC insurance assessment 775,595 276,348
(Increase) decrease in mortgage servicing rights (218,167) 92,105
Increase in other assets (290,733) (1,095,473)
Increase in cash surrender value of bank owned life insurance (86,663) (92,955)
Amortization of core deposit intangible 204,525 255,652
Amortization of limited partnerships 432,256 915,705
Decrease in unamortized loan fees (112,246) (94,491)
Decrease in interest payable (19,501) (28,727)
Decrease in accrued expenses 98,794 5,900
Increase (decrease) in other liabilities 9,991 (56,152)
Net cash provided by operating activities 6,915,653 5,133,342
Cash Flows from Investing Activities:    
Maturities and pay downs 34,247,653 18,065,787
Purchases (31,600,883) (38,429,281)
Investments - available - for - sale Maturities, calls, pay downs and sales 13,095,380 30,171,833
Purchases (8,267,697) (11,091,306)
Proceeds from redemption of restricted equity securities 388,500 287,200
Decrease in limited partnership contributions payable (527,000) (1,084,000)
Investments in limited partnerships 0 (213,830)
Increase in loans, net (17,228,066) (22,935,389)
Capital expenditures net of proceeds from sales of bank premises and equipment (437,687) (474,250)
Proceeds from sales of OREO 1,331,428 58,740
Recoveries of loans charged off 253,728 74,685
Net cash used in investing activities (8,744,644) (25,569,811)
Cash Flows from Financing Activities:    
Net decrease in demand and NOW accounts (7,582,283) (8,386,939)
Net increase in money market and savings accounts 2,025,056 19,569,623
Net increase (decrease) in time deposits 609,952 (8,474,421)
Net (decrease) increase in repurchase agreements (10,463,846) 6,430,862
Net increase in short-term borrowings 8,325,000 4,840,000
Repayments on long-term borrowings (6,000,000) (6,000,000)
Decrease in capital lease obligations (47,264) (43,631)
Dividends paid on preferred stock (60,938) (140,625)
Dividends paid on common stock (1,476,535) (1,298,983)
Net cash (used in) provided by financing activities (14,670,858) 6,495,886
Net decrease in cash and cash equivalents (16,499,849) (13,940,583)
Cash and cash equivalents:    
Beginning 29,881,840 23,464,776
Ending 13,381,991 9,524,193
Supplemental Schedule of Cash Paid During the Period    
Interest 2,666,127 3,777,202
Income taxes 0 550,000
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized (loss) gain on securities available-for-sale (257,919) 257,787
Loans transferred to OREO 1,391,600 1,115,198
Investments in limited partnerships    
Investment in limited partnerships 0 (213,830)
Decrease in limited partnership contributions payables (527,000) (1,084,000)
Total (527,000) (1,297,830)
Common Shares Dividends Paid    
Dividends declared 2,026,829 1,995,617
Increase in dividends payable attributable to dividends declared (26,616) (23,440)
Dividends reinvested (523,678) (673,194)
Total $ 1,476,535 $ 1,298,983