XML 30 R7.htm IDEA: XBRL DOCUMENT v3.19.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Cash Flows from Operating Activities:    
Net income $ 6,453,146 $ 6,254,929
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization, bank premises and equipment 689,813 736,352
Provision for loan losses 766,668 570,000
Deferred income tax provision (credit) 56,925 (70,716)
Net realized (gain) loss on sale of securities AFS (331) 19,977
Gain on sale of loans (158,201) (265,035)
Gain on sale of bank premises and equipment 0 (260,013)
Loss on sale of OREO 817 2,397
Income from CFS Partners (482,185) (429,786)
Amortization of bond premium, net 81,354 98,245
Write down on OREO 95,008 0
Proceeds from sales of loans held for sale 6,169,639 8,702,602
Originations of loans held for sale (7,333,776) (7,860,877)
(Decrease) increase in taxes payable (96,632) 292,201
Decrease (increase) in interest receivable 138,942 (164,070)
Decrease in mortgage servicing rights 83,833 62,413
Decrease in right-of-use assets 176,361 0
Decrease in operating lease liabilities (169,761) 0
Decrease (increase) in other assets 279,923 (775,983)
Increase in cash surrender value of BOLI (66,714) (68,811)
Amortization of limited partnerships 234,081 283,113
Decrease (increase) in unamortized loan costs 3,224 (34,897)
Increase in interest payable 33,148 44,079
Increase in accrued expenses 158,337 103,133
Decrease in other liabilities (89,035) (35,961)
Net cash provided by operating activities 7,024,584 7,203,292
Cash Flows from Investing Activities:    
Investments - AFS: Maturities, calls, pay downs and sales 12,124,796 6,896,563
Investments - AFS: Purchases (14,199,656) (8,351,213)
Proceeds from redemption of restricted equity securities 493,600 1,147,500
Purchases of restricted equity securities (124,000) (1,188,500)
Decrease in limited partnership contributions payable 0 (486,250)
Increase in loans, net (26,271,976) (30,346,971)
Capital expenditures net of proceeds from sales of bank premises and equipment (590,468) 168,098
Proceeds from sales of OREO 105,561 333,503
Recoveries of loans charged off 56,190 114,960
Net cash used in investing activities (28,405,953) (31,712,310)
Cash Flows from Financing Activities:    
Net (decrease) increase in demand and interest-bearing transaction accounts (4,582,231) 12,361,306
Net increase (decrease) in money market and savings accounts 16,158,069 (7,982,921)
Net (decrease) increase in time deposits (14,005,155) 20,471,357
Net increase in repurchase agreements 5,248,366 2,030,982
Repayments on long-term borrowings 0 (2,000,000)
Decrease in finance lease obligations (92,614) (85,416)
Redemption of preferred stock (500,000) (500,000)
Dividends paid on preferred stock (68,750) (76,875)
Dividends paid on common stock (2,112,571) (1,965,241)
Net cash used in financing activities 45,114 22,253,192
Net decrease in cash and cash equivalents (21,336,255) (2,255,826)
Cash and cash equivalents:    
Beginning 67,934,815 42,653,501
Ending 46,598,560 40,397,675
Supplemental Schedule of Cash Paid During the Period:    
Interest 4,561,379 2,983,314
Income taxes, net of refunds 1,110,000 885,000
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized gain (loss) on securities AFS 1,218,627 (859,696)
Loans transferred to OREO 73,448 249,900
Common Shares Dividends Paid:    
Dividends declared 2,958,831 2,820,056
Increase in dividends payable attributable to dividends declared (16,963) (77,593)
Dividends reinvested (829,297) (777,222)
Total $ 2,112,571 $ 1,965,241