XML 21 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Cash Flows from Operating Activities      
Net Income $ 7,750,978 $ 8,673,210 $ 8,372,697
Adjustments to Reconcile Net Income to Net Cash Provided from Operating Activities      
Depreciation 1,647,813 1,574,249 1,657,229
Amortization and Accretion 1,413,362 1,609,339 1,797,152
Provision for Loan Losses 390,000 1,062,000 865,500
Deferred Income Taxes 2,833,958 222,120 625,436
Securities (Gains) Losses (385,223) 11,466
(Gain) Loss on Sale of Premises and Equipment (10,735) 80,329 11,047
Loss on Sale of Other Real Estate and Repossessions (208,329) 160,682 600,663
Provision for Losses on Other Real Estate 333,767 501,736 453,148
Increase in Cash Surrender Value of Life Insurance (1,669,424) (589,408) (299,010)
Change In      
Interest Receivable (90,204) 176,766 (354,274)
Prepaid Expenses 139,382 (372,380) 278,637
Interest Payable 21,188 (46,284) 32,253
Accrued Expenses and Accounts Payable 361,005 (252,617) (202,343)
Other (367,626) 973,972 217,686
12,545,135 13,388,491 14,067,287
Cash Flows from Investing Activities      
Interest-Bearing Deposits in Other Banks 11,677,144 (7,729,560) (17,409,260)
Purchase of Investment Securities Available for Sale (87,160,178) (109,634,793) (102,336,227)
Proceeds from Sale of Investment Securities Available for Sale 0 25,209,851 28,273,634
Proceeds from Maturities, Calls and Paydowns of Investment Securities      
Available for Sale 54,587,986 54,868,726 51,423,541
Held to Maturity 9,734
Proceeds from Sale of Premises and Equipment 37,650 89,551 28,608
Net Loans to Customers (14,459,526) (2,167,126) (21,255,018)
Purchase of Premises and Equipment (1,344,898) (3,259,859) (3,189,969)
Proceeds from Sale of Other Real Estate and Repossessions 3,863,576 7,529,131 8,154,596
Proceeds from Sale of Federal Home Loan Bank Stock 100,300
Purchase of Federal Home Loan Bank Stock (32,900) (279,500)
(32,831,146) (35,373,579) (56,200,061)
Cash Flows from Financing Activities      
Interest-Bearing Customer Deposits (8,240,418) 7,629,930 26,704,254
Noninterest-Bearing Customer Deposits 31,869,295 25,172,362 5,546,508
Proceeds from Other Borrowed Money 10,015,500 10,000,000 27,000,000
Principal Payments on Other Borrowed Money (8,515,500) (4,000,000) (27,000,000)
Dividends Paid on Preferred Stock (315,900) (1,590,746) (2,487,274)
Redemption of Preferred Stock (9,360,000) (8,661,000) (9,979,000)
Dividends Paid on Common Stock (843,934)
14,609,043 28,550,546 19,784,488
Net Increase (Decrease) in Cash and Cash Equivalents (5,676,968) 6,565,458 (22,348,286)
Cash and Cash Equivalents, Beginning 28,822,104 22,256,646 44,604,932
Cash and Cash Equivalents, Ending $ 23,145,136 $ 28,822,104 $ 22,256,646