XML 38 R9.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
OPERATING ACTIVITIES:      
Net income $ 768,823 $ 268,626 $ 629,196
Adjustments to reconcile net income to net cash provided by (used in) operating activities:      
Provision for loan losses 2,400,000 3,882,409 2,465,000
Depreciation 660,440 710,092 722,618
Amortization and accretion-net 1,438,549 993,420 1,053,547
Provision (benefit) for deferred income taxes (830,384) (3,027,049) 407,800
Gains on sales of securities (681,327) (201,421) (590,129)
Gains on sales of assets   (6,162)  
Loss on sale of other real estate owned 636,690 32,588 119,628
Stock based compensation plan     41,662
Restricted stock based compensation plan 139,062 5,062 2,511
Decrease in carrying value of other real estate owned 2,467,252 1,258,602 1,978,031
Changes in assets and liabilities, net of acquisition:      
Change in other assets 1,874,192 1,580,054 (272,993)
Change in accrued expenses and other liabilities 279,591 1,228,889 (736,522)
Net cash provided by operating activities 9,152,888 6,725,110 5,820,349
INVESTING ACTIVITIES:      
Net change in certificates of deposit   50,000  
Proceeds from the sales, maturities and paydowns of securities available for sale 39,953,870 36,591,365 49,137,806
Proceeds from the maturities and paydowns of securities held to maturity 1,941,274 15,046 594,523
Purchases of securities available for sale (45,717,236) (29,602,262) (65,324,143)
Net change in other investments 316,400 746,000 199,500
Net change in loans 874,155 (12,963,368) 2,434,082
Purchases of premises and equipment (388,416) (421,856) (418,292)
Proceeds from sale of premises and equipment   10,000  
Proceeds from sale of other real estate owned 3,437,498 3,490,246 2,969,536
Net cash provided by (used in) investing activities 417,545 (2,084,829) (10,406,988)
FINANCING ACTIVITIES:      
Net change in deposits (2,437,380) 5,426,625 11,591,944
Net decrease in Federal Home Loan Bank advances (18,250) (17,889) (14,167,536)
Common stock dividend paid (169,242) (168,663) (169,051)
Preferred stock dividend paid (236,820) (236,820) (330,001)
Net purchase of treasury stock (9,815) (5,372)  
Proceeds from issuance of preferred stock     4,379,000
Proceeds from issuance of common stock 35,890 16,001 9,670
Net cash provided by (used in) financing activities (2,835,617) 5,013,882 1,314,026
Net change in cash and cash equivalents 6,734,816 9,654,163 (3,272,613)
CASH AND CASH EQUIVALENTS      
Beginning of year 33,451,661 23,797,498 27,070,111
End of year 40,186,477 33,451,661 23,797,498
Supplemental disclosures of cash paid during the year for:      
Interest 1,130,336 1,695,829 2,640,531
Income taxes 27,615 11,628 59,500
Supplemental disclosures of noncash investing activities:      
Real estate acquired through foreclosure 4,660,558 5,747,670 3,340,027
Change in unrealized gain (loss) on investment securities available for sale-net of tax $ 93,029 $ 2,837,423 $ (984,425)