XML 28 R7.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Cash Flows from Operating Activities:    
Net income $ 10,758,502 $ 8,824,446
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization, bank premises and equipment 894,687 930,035
Provision for loan losses 1,589,000 1,066,167
Deferred income tax (270,427) 96,236
Net realized (gain) loss on sale of securities AFS (39,086) 26,490
Gain on sale of loans (1,027,175) (290,116)
Loss on sale of bank premises and equipment 174,470 30,797
(Gain) loss on sale of OREO (55,602) 817
Income from CFS Partners (684,891) (588,696)
Amortization of bond premium, net 92,662 120,295
Write down of OREO 0 95,008
Proceeds from sales of loans held for sale 37,899,464 14,098,560
Originations of loans held for sale (37,002,689) (13,808,444)
Increase in taxes payable 61,285 522
Increase in interest receivable (651,424) (35,712)
Decrease in mortgage servicing rights 17,431 65,371
Decrease in right-of-use assets 132,778 236,395
Decrease in operating lease liabilities (202,782) (227,606)
Decrease in other assets 5,728 335,167
Increase in cash surrender value of BOLI (85,224) (88,913)
Amortization of limited partnerships 336,686 312,106
Change in net deferred loan fees and costs 1,558,156 1,199
(Decrease) increase in interest payable (53,109) 26,204
Increase in accrued expenses 174,154 66,100
Decrease in other liabilities (38,377) (45,772)
Net cash provided by operating activities 13,584,217 11,246,656
Investments - AFS    
Maturities, calls, pay downs and sales 22,804,241 19,998,076
Purchases (36,767,300) (25,595,329)
Proceeds from redemption of restricted equity securities 522,400 493,600
Purchases of restricted equity securities (537,100) (176,000)
(Decrease) increase in limited partnership contributions payable (909,000) 184,000
Investments in limited liability entities 0 (811,000)
Increase in loans, net (102,746,364) (30,365,217)
Capital expenditures net of proceeds from sales of bank premises and equipment (452,402) (952,396)
Proceeds from sales of OREO 1,022,340 105,561
Recoveries of loans charged off 72,965 117,842
Net cash used in investing activities (116,990,220) (37,000,863)
Cash Flows from Financing Activities:    
Net increase in demand and interest-bearing transaction accounts 118,665,955 9,945,514
Net increase in money market and savings accounts 51,469,875 10,239,753
Net decrease in time deposits (2,866,358) (13,980,464)
Net increase in repurchase agreements 5,537,464 2,668,283
Proceeds from long-term borrowings 150,000 1,100,000
Decrease in finance lease obligations (61,665) (166,924)
Redemption of preferred stock 0 (500,000)
Dividends paid on preferred stock (54,375) (87,500)
Dividends paid on common stock (2,947,185) (2,837,058)
Net cash provided by financing activities 169,893,711 6,381,604
Net increase (decrease) in cash and cash equivalents 66,487,708 (19,372,603)
Cash and cash equivalents:    
Beginning 48,562,212 67,934,815
Ending 115,049,920 48,562,212
Supplemental Schedule of Cash Paid During the Period:    
Interest 4,899,795 6,116,917
Income taxes, net of refunds 2,120,542 1,381,000
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized gain on securities AFS 828,944 1,149,451
Loans transferred to OREO 0 966,738
Common Shares Dividends Paid:    
Dividends declared 4,004,030 3,951,279
Increase in dividends payable attributable to dividends declared (17,773) (16,987)
Dividends reinvested (1,039,072) (1,097,234)
Total common shares dividend paid $ 2,947,185 $ 2,837,058