XML 20 R7.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Cash Flows from Operating Activities      
Net Income $ 8,372,697 $ 7,531,625 $ 4,629,045
Adjustments to Reconcile Net Income to Net Cash Provided from Operating Activities      
Depreciation 1,657,229 1,595,253 1,527,392
Amortization and Accretion 1,797,152 1,312,857 2,667,404
Provision for Loan Losses 865,500 1,308,000 4,485,000
Deferred Income Taxes 625,436 1,932,950 2,178,222
Securities (Gains) Losses 11,466 (23,735) 363,804
(Gain) Loss on Sale of Premises and Equipment 11,047 (12,489) (677)
Loss on Sale of Other Real Estate and Repossessions 600,663 828,411 1,565,091
Provision for Losses on Other Real Estate 453,148 1,006,827 1,321,418
Increase in Cash Surrender Value of Life Insurance (299,010) (590,674) (338,712)
Change In      
Interest Receivable (354,274) 55,786 285,033
Prepaid Expenses 278,637 (64,633) (168,060)
Interest Payable 32,253 (1,099,756) 385,285
Accrued Expenses and Accounts Payable (202,343) 197,195 213,753
Other 217,686 788,958 (243,543)
14,067,287 14,766,575 18,870,455
Cash Flows from Investing Activities      
Interest-Bearing Deposits in Other Banks (17,409,260) 754,252 (164,950)
Purchase of Investment Securities      
Available for Sale (102,336,227) (56,201,891) (132,419,073)
Proceeds from Sale of Investment Securities      
Available for Sale 28,273,634 13,620,956 72,672,795
Proceeds from Maturities, Calls and Paydowns of Investment Securities      
Available for Sale 51,423,541 36,440,646 48,330,382
Held to Maturity 9,734 12,968 11,623
Proceeds from Sale of Premises and Equipment 28,608 14,376 2,500
Net Loans to Customers (21,255,018) (3,156,342) (19,959,948)
Purchase of Premises and Equipment (3,189,969) (1,681,115) (1,489,579)
Proceeds from Sale of Other Real Estate and Repossessions 8,154,596 7,233,497 8,041,638
Proceeds from Sale of Federal Home Loan Bank Stock 100,300 333,100 200,400
Purchase of Bank-Owned Life Insurance     (10,000,000)
(56,200,061) (2,629,553) (34,774,212)
Cash Flows from Financing Activities      
Interest-Bearing Customer Deposits 26,704,254 (21,305,068) 16,550,430
Noninterest-Bearing Customer Deposits 5,546,508 13,079,062 (8,705,841)
Proceeds from Other Borrowed Money 27,000,000   21,500,000
Principal Payments on Other Borrowed Money (27,000,000)   (16,500,000)
Dividends Paid on Preferred Stock (2,487,274) (5,492,749)  
Redemption of Preferred Stock (9,979,000)    
19,784,488 (13,718,755) 12,844,589
Net Increase (Decrease) in Cash and Cash Equivalents (22,348,286) (1,581,733) (3,059,168)
Cash and Cash Equivalents, Beginning 44,604,932 46,186,665 49,245,833
Cash and Cash Equivalents, Ending $ 22,256,646 $ 44,604,932 $ 46,186,665