XML 18 R6.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income $ 5,594,011 $ 5,716,767 $ 5,782,696
Items not requiring (providing) cash:      
Deferred income taxes 123,091 320,738 657,573
Depreciation 845,221 918,441 755,937
Provision for Loan Losses 1,375,000 600,000 1,275,000
Gain on sale of Small Business Administration loans (297,462) (344,818)
Gain on sale of mortgage loans held for sale and investment securities (1,901,015) (1,758,087) (1,015,766)
Loss (gain) on sale of foreclosed assets (112,576) 104,670 131,840
Amortization of deferred income, premiums and discounts, net 665,361 704,985 825,906
Stock award plans 373,782 285,589 242,189
Origination of loans held for sale (63,974,589) (56,515,986) (34,694,993)
Proceeds from sale of loans held for sale 65,402,367 57,398,682 35,085,396
Increase in cash surrender value of bank owned life insurance (492,978) (362,695) (373,523)
Changes in:      
Accrued interest receivable 39,629 43,366 (177,417)
Prepaid expenses and other assets 563,696 1,005,159 1,006,688
Accrued expenses and other liabilities (75,505) (69,305) (185,259)
Income taxes receivable/payable 341,305 (208,412) 183,722
Net cash provided by operating activities 8,469,338 7,839,094 9,499,989
Net change in loans (51,498,165) (4,870,934) (23,700,987)
Principal payments on held-to-maturity securities 15,571 17,894 18,169
Principal payments on available-for-sale securities 8,884,281 10,445,669 9,698,931
Purchase of available-for-sale securities (82,423,495) (55,150,017) (40,823,180)
Proceeds from sales of available-for-sale securities 76,480,961 33,059,741 41,759,062
Proceeds from maturities of available-for-sale securities 535,000 3,151,000
Purchase of premises and equipment (1,175,832) (856,106) (471,980)
Purchase of bank owned life insurance (4,000,000)
(Purchase) redemption of Federal Home Loan Bank stock (1,773,500) 319,400 (271,800)
Proceeds from sale of foreclosed assets held for sale 2,922,119 797,876 657,431
Net cash used in investing activities (48,033,060) (20,236,477) (9,983,354)
CASH FLOWS FROM FINANCING ACTIVITIES      
NOW accounts and savings accounts (8,163,633) 43,000,898 (4,908,937)
Net decrease in certificates of deposit (3,859,312) (5,433,485) (2,591,720)
Repayment of securities sold under agreements to repurchase (10,000,000)
Proceeds from FHLB and Federal Reserve advances 223,099,999 8,000,000
Repayments of FHLB and Federal Reserve advances (179,499,999) (8,250,000) (3,000,000)
Proceeds from Issuance of Common Stock 15,814,312
Advances from (repayments to) borrowers for taxes and insurance 1,607 46,869 (5,684)
Redemption of preferred stock (12,000,000)
Proceeds from Stock options exercised 85,800 187,129 210,870
Common and preferred cash dividends paid (1,415,180) (873,499) (844,786)
Treasury stock purchased (371,538)
Net cash provided by financing activities 29,877,744 18,677,912 674,055
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (9,685,978) 6,280,529 190,690
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 18,774,419 12,493,890 12,303,200
CASH AND CASH EQUIVALENTS, END OF YEAR 9,088,441 18,774,419 12,493,890
Supplemental Cash Flows Information      
Real estate acquired in settlement of loans 3,228,589 190,026 371,971
Interest paid 4,165,281 4,325,925 4,337,521
Income taxes paid, net of (refunds) 724,000 1,445,000 360,000
Sale and financing of foreclosed assets held for sale $ 149,920 $ 61,200 $ 239,229