XML 67 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash Flows from Operating Activities      
Net Income $ 7,531,625us-gaap_NetIncomeLoss $ 4,629,045us-gaap_NetIncomeLoss $ 2,641,298us-gaap_NetIncomeLoss
Adjustments to Reconcile Net Income to Net Cash Provided from Operating Activities      
Depreciation 1,595,253us-gaap_DepreciationNonproduction 1,527,392us-gaap_DepreciationNonproduction 1,676,820us-gaap_DepreciationNonproduction
Amortization and Accretion 1,312,857us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments 2,667,404us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments 4,180,158us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments
Provision for Loan Losses 1,308,000us-gaap_ProvisionForLoanAndLeaseLosses 4,485,000us-gaap_ProvisionForLoanAndLeaseLosses 6,784,767us-gaap_ProvisionForLoanAndLeaseLosses
Deferred Income Taxes 1,932,950us-gaap_DeferredIncomeTaxExpenseBenefit 2,178,222us-gaap_DeferredIncomeTaxExpenseBenefit 1,204,439us-gaap_DeferredIncomeTaxExpenseBenefit
Securities (Gains) Losses (23,735)us-gaap_GainLossOnSaleOfSecuritiesNet 363,804us-gaap_GainLossOnSaleOfSecuritiesNet (2,837,464)us-gaap_GainLossOnSaleOfSecuritiesNet
(Gain) Loss on Sale of Premises and Equipment (12,489)us-gaap_GainLossOnSaleOfPropertyPlantEquipment (677)us-gaap_GainLossOnSaleOfPropertyPlantEquipment 1,148us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Loss on Sale of Other Real Estate and Repossessions 828,411us-gaap_GainsLossesOnSalesOfOtherRealEstate 1,565,091us-gaap_GainsLossesOnSalesOfOtherRealEstate 1,839,196us-gaap_GainsLossesOnSalesOfOtherRealEstate
Provision for Losses on Other Real Estate 1,006,827us-gaap_ProvisionForOtherLosses 1,321,418us-gaap_ProvisionForOtherLosses 2,702,709us-gaap_ProvisionForOtherLosses
Increase in Cash Surrender Value of Life Insurance (590,674)us-gaap_LifeInsuranceCorporateOrBankOwnedChangeInValue (338,712)us-gaap_LifeInsuranceCorporateOrBankOwnedChangeInValue (185,341)us-gaap_LifeInsuranceCorporateOrBankOwnedChangeInValue
Change In      
Interest Receivable 55,786us-gaap_IncreaseDecreaseInAccruedInterestReceivableNet 285,033us-gaap_IncreaseDecreaseInAccruedInterestReceivableNet 250,755us-gaap_IncreaseDecreaseInAccruedInterestReceivableNet
Prepaid Expenses (64,633)us-gaap_IncreaseDecreaseInPrepaidExpense (168,060)us-gaap_IncreaseDecreaseInPrepaidExpense 1,741,834us-gaap_IncreaseDecreaseInPrepaidExpense
Interest Payable (1,099,756)us-gaap_IncreaseDecreaseInInterestPayableNet 385,285us-gaap_IncreaseDecreaseInInterestPayableNet 74,637us-gaap_IncreaseDecreaseInInterestPayableNet
Accrued Expenses and Accounts Payable 197,195us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 213,753us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (95,972)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Other 788,958us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (243,543)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet 2,827,648us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
Cash Flow from Operating Activities 14,766,575us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 18,870,455us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 22,806,632us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash Flows from Investing Activities      
Interest-Bearing Deposits in Other Banks 754,252us-gaap_ProceedsFromPaymentsForInInterestBearingDepositsInBanks (164,950)us-gaap_ProceedsFromPaymentsForInInterestBearingDepositsInBanks 7,161,969us-gaap_ProceedsFromPaymentsForInInterestBearingDepositsInBanks
Purchase of Investment Securities Available for Sale (56,201,891)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (132,419,073)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (250,445,594)us-gaap_PaymentsToAcquireAvailableForSaleSecurities
Proceeds from Sale of Investment Securities Available for Sale 13,620,956us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 72,672,795us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 227,690,806us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities
Proceeds from Maturities, Calls and Paydowns of Investment Securities      
Available for Sale 36,440,646us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 48,330,382us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 54,006,594us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
Held to Maturity 12,968us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities 11,623us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities 14,019us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities
Proceeds from Sale of Premises and Equipment 14,376us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 2,500us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 1,500us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Net Loans to Customers (3,156,342)us-gaap_PaymentsForProceedsFromLoansAndLeases (19,959,948)us-gaap_PaymentsForProceedsFromLoansAndLeases (50,126,252)us-gaap_PaymentsForProceedsFromLoansAndLeases
Purchase of Premises and Equipment (1,681,115)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (1,489,579)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (845,338)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from Sale of Other Real Estate and Repossessions 7,233,497us-gaap_ProceedsFromSaleOfOtherRealEstate 8,041,638us-gaap_ProceedsFromSaleOfOtherRealEstate 9,876,136us-gaap_ProceedsFromSaleOfOtherRealEstate
Proceeds from Sale of Federal Home Loan Bank Stock 333,100us-gaap_PaymentsForProceedsFromFederalHomeLoanBankStock 200,400us-gaap_PaymentsForProceedsFromFederalHomeLoanBankStock 2,033,900us-gaap_PaymentsForProceedsFromFederalHomeLoanBankStock
Purchase of Bank-Owned Life Insurance 0us-gaap_PaymentsToAcquireLifeInsurancePolicies (10,000,000)us-gaap_PaymentsToAcquireLifeInsurancePolicies 0us-gaap_PaymentsToAcquireLifeInsurancePolicies
Cash Flow from Investing Activities (2,629,553)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (34,774,212)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (632,260)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash Flows from Financing Activities      
Interest-Bearing Customer Deposits (21,305,068)us-gaap_NetChangeInterestBearingDepositsDomestic 16,550,430us-gaap_NetChangeInterestBearingDepositsDomestic (49,998,012)us-gaap_NetChangeInterestBearingDepositsDomestic
Noninterest-Bearing Customer Deposits 13,079,062us-gaap_NetChangeNoninterestBearingDepositsDomestic (8,705,841)us-gaap_NetChangeNoninterestBearingDepositsDomestic 29,697,631us-gaap_NetChangeNoninterestBearingDepositsDomestic
Proceeds from Other Borrowed Money 0us-gaap_ProceedsFromOtherDebt 21,500,000us-gaap_ProceedsFromOtherDebt 5,000,000us-gaap_ProceedsFromOtherDebt
Principal Payments on Other Borrowed Money 0us-gaap_RepaymentsOfOtherDebt (16,500,000)us-gaap_RepaymentsOfOtherDebt (41,000,000)us-gaap_RepaymentsOfOtherDebt
Dividends Paid on Preferred Stock (5,492,749)us-gaap_PaymentsOfDividendsPreferredStockAndPreferenceStock 0us-gaap_PaymentsOfDividendsPreferredStockAndPreferenceStock 0us-gaap_PaymentsOfDividendsPreferredStockAndPreferenceStock
Net Cash Flows from Financing Activities (13,718,755)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 12,844,589us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (56,300,381)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net Increase (Decrease) in Cash and Cash Equivalents (1,581,733)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (3,059,168)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (34,126,009)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and Cash Equivalents, Beginning 46,186,665us-gaap_CashCashEquivalentsAndFederalFundsSold 49,245,833us-gaap_CashCashEquivalentsAndFederalFundsSold 83,371,842us-gaap_CashCashEquivalentsAndFederalFundsSold
Cash and Cash Equivalents, Ending $ 44,604,932us-gaap_CashCashEquivalentsAndFederalFundsSold $ 46,186,665us-gaap_CashCashEquivalentsAndFederalFundsSold $ 49,245,833us-gaap_CashCashEquivalentsAndFederalFundsSold