XML 31 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Cash Flows from Operating Activities:    
Net income $ 3,733,140 $ 3,635,055
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization, bank premises and equipment 736,587 767,837
Provision for loan losses 405,000 463,750
Deferred income tax (112,439) 407,080
(Gain) loss on sale of securities available-for-sale (27,838) 5,521
Gain on sale of loans (341,687) (625,171)
Loss (gain) on sale of OREO 1,840 (9,728)
Gain on Trust LLC (224,749) (196,216)
Amortization of bond premium, net 193,303 342,865
Write down of OREO 0 19,500
Proceeds from sales of loans held for sale 15,779,107 23,373,876
Originations of loans held for sale (15,554,320) (22,476,489)
Increase in taxes payable 1,321,462 295,808
Decrease in interest receivable 89,412 118,114
Amortization of FDIC insurance assessment 0 775,595
Decrease (increase) in mortgage servicing rights 2,536 (218,167)
Decrease (increase) in other assets 210,344 (290,733)
Increase in cash surrender value of bank owned life insurance (82,505) (86,663)
Amortization of core deposit intangible 204,525 204,525
Amortization of limited partnerships 443,340 432,256
Decrease (increase) in unamortized loan costs 11,531 (112,246)
Decrease in interest payable (9,932) (19,501)
(Decrease) increase in accrued expenses (113,790) 98,794
(Decrease) increase in other liabilities (12,892) 9,991
Net cash provided by operating activities 6,651,975 6,915,653
Cash Flows from Investing Activities:    
Maturities and pay downs 28,095,563 34,247,653
Purchases (38,228,279) (31,600,883)
Investments - available-for-sale Maturities, calls, pay downs and sales 18,516,920 13,095,380
Purchases (12,711,520) (8,267,697)
Proceeds from redemption of restricted equity securities 300,400 388,500
Decrease in limited partnership contributions payable 0 (527,000)
Increase in loans, net (4,784,999) (17,228,066)
Capital expenditures net of proceeds from sales of bank premises and equipment (641,869) (437,687)
Proceeds from sales of OREO 288,865 1,331,428
Recoveries of loans charged off 48,171 253,728
Net cash used in investing activities (9,116,748) (8,744,644)
Cash Flows from Financing Activities:    
Net decrease in demand and interest-bearing transaction accounts (12,482,283) (7,582,283)
Net increase in money market and savings accounts 9,058,918 2,025,056
Net (decrease) increase in time deposits (3,751,396) 609,952
Net decrease in repurchase agreements (6,284,604) (10,463,846)
Net increase in short-term borrowings 10,175,000 8,325,000
Proceeds from long-term borrowings 6,000,000 0
Repayments on long-term borrowings (6,000,000) (6,000,000)
Decrease in capital lease obligations (52,204) (47,264)
Dividends paid on preferred stock (60,938) (60,938)
Dividends paid on common stock (1,615,342) (1,476,535)
Net cash used in financing activities (5,012,849) (14,670,858)
Net decrease in cash and cash equivalents (7,477,622) (16,499,849)
Cash and cash equivalents:    
Beginning 18,329,989 29,881,840
Ending 10,852,367 13,381,991
Supplemental Schedule of Cash Paid During the Period    
Interest 2,342,227 2,666,127
Income taxes (345,087) 0
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized loss on securities available-for-sale (50,212) (257,919)
Loans transferred to OREO 283,000 1,391,600
Common Shares Dividends Paid    
Dividends declared 2,344,289 2,026,829
Increase in dividends payable attributable to dividends declared (59,097) (26,616)
Dividends reinvested (669,850) (523,678)
Total $ 1,615,342 $ 1,476,535