XML 36 R8.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 $ 5,924,656 $ 6,115,927 $ 5,810,740
Adjustments To Reconcile Net Income To Net Cash Provided By Operating Activities:      
Depreciation Expense 1,383,393 1,242,378 1,214,912
Amortization of Intangible Assets 0 0 11,970
Stock Option Compensation Expense 7,912 12,676 12,676
Discount Accretion and Premium Amortization 5,460,999 4,852,140 5,180,338
Provisions for Loan Losses 500,000 0 450,000
Income From BOLI (528,000) (423,000) (300,000)
Gain on Sales of Loans (956,333) (689,843) (620,994)
Gain on Sales of Mortgage-Backed Securities (MBS) (29,080) (510,702) (503,288)
(Gain) Loss on Sales of Investment Securities (674,668) (1,375,379) 66,417
Gain on Sale of OREO (841,221) (227,053) (303,440)
Write Down on OREO 40,000 312,347 505,000
Gain (Loss) on Disposition of Assets 0 (5,647)  
Amortization of Deferred Costs on Loans 113,056 64,257 6,154
Proceeds From Sale of Loans Held For Sale 34,609,725 24,272,860 23,607,017
Origination of Loans Held For Sale (35,434,740) (24,180,577) (23,616,864)
(Increase) Decrease in Accrued Interest Receivable:      
Loans (151,476) 84,601 60,178
MBS 9,451 67,660 49,515
Investment Securities 115,277 (114,276) (15,768)
Increase (Decrease) in Advance Payments By Borrowers 3,850 (9,622) 10,988
Other, Net 1,808,774 (502,072) 575,230
Net Cash Provided By Operating Activities 11,361,575 8,986,675 12,200,781
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchase of MBS Available For Sale (AFS) (44,877,661) (35,881,719) (54,673,351)
Proceeds from Maturities, Prepayments and Calls of MBS AFS 34,544,961 28,187,696 32,752,039
Purchase of MBS Held To Maturity (HTM) (1,507,125) 0  
Purchase of Investment Securities AFS (52,310,805) (78,573,124) (64,593,473)
Proceeds from Payments and Maturities of Investment Securities AFS 23,277,500 30,858,855 21,531,825
Maturities of Investment Securities Held To Maturity 5,212,545 2,663,303 0
Proceeds from Sale of Investment Securities AFS 39,395,848 44,312,795 37,842,271
Proceeds From Sale of Mortgage-Backed Securities AFS 4,479,563 27,329,862 31,762,151
Investment in Certificates of Deposits with Other Banks 1,000,000 (1,350,005) 0
Purchase of FHLB Stock (6,469,000) (5,044,000) (5,905,180)
Redemption of FHLB Stock 5,907,300 5,973,800 7,777,180
Payments to Acquire Life Insurance Policies 0 (5,000,000)  
Proceeds from Life Insurance Policies     624,260
(Increase) Decrease in Loans Receivable (29,008,003) 5,472,435 17,578,222
Proceeds from Sale of OREO 3,467,596 3,145,640 2,154,091
Purchase and Improvement of Premises and Equipment (2,464,159) (3,164,108) (2,204,748)
Proceeds from Insurance Settlement, Investing Activities 0    
Payments for (Proceeds from) Productive Assets   43,686  
Net Cash Provided (Used) By Investing Activities (19,351,440) 18,975,116 24,645,287
CASH FLOWS FROM FINANCING ACTIVITIES:      
Increase (Decrease) in Deposit Accounts 2,006,733 (8,018,619) 1,418,392
Proceeds from FHLB Advances 331,501,000 284,804,000 253,630,000
Repayment of FHLB Advances (317,746,000) (303,064,000) (288,470,058)
Proceeds from Notes Payable 13,000,000 0  
Proceeds from (Repayments of) Other Debt 2,926,171 (2,111,371) 520,609
Payments for Repurchase of Preferred Stock and Preference Stock 21,340,000 0  
Dividends to Preferred Stock Shareholders (422,889) (440,000) (440,000)
Dividends to Common Stock Shareholders (942,552) (942,552) (942,080)
Net Cash Provided (Used) By Financing Activities 8,982,463 (29,772,542) (34,283,137)
Net Increase (Decrease) in Cash and Cash Equivalents 992,598 (1,810,751) 2,562,931
Cash and Cash Equivalents at Beginning of Year 8,381,951 10,192,702 7,629,771
Cash And Cash Equivalents At End Of Year 9,374,549 8,381,951 10,192,702
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Interest 3,600,927 4,384,109 5,969,581
Income Taxes 899,242 2,258,388 1,464,350
Supplemental Schedule of Non Cash Transactions:      
Transfers from Loans Receivable to OREO 1,026,178 4,362,635 1,638,135
Transfers of Available For Sale Securities to Held To Maturity 0 32,811,452  
Increase (Decrease) in Unrealized Gains on Securities AFS, Net of Taxes $ (3,082,275) $ (1,214,014) $ 5,003,969