XML 36 R8.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net Income $ 7,207,221 $ 5,918,340 $ 5,924,656
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities:      
Depreciation Expense 1,487,734 1,500,000 1,400,000
Deferred Compensation Arrangement with Individual, Allocated Share-based Compensation Expense 0    
Stock Option Compensation Expense 0 25,358 7,912
Discount Accretion and Premium Amortization, Net 5,705,663 5,678,074 5,460,999
Provisions for Loan Losses 925,000 300,000 500,000
Earnings on BOLI (540,000) (506,000) (528,000)
BOLI death benefits 0 (654,133)  
Gain on Sales of Loans (1,250,530) (1,179,837) (956,333)
Gain on Sales of Mortgage-Backed Securities (MBS) (139,739) (246,212) (29,080)
Gain on Sales of Investment Securities (204,185) (248,469) (674,668)
Gain on Sales of OREO (588,720) (359,629) (841,221)
Write Down on OREO 56,000 158,121 40,000
Amortization of Deferred Costs on Loans 110,036 159,284 113,056
Proceeds From Sale of Loans Held For Sale 46,595,060 43,156,408 34,609,725
Origination of Loans Held For Sale (44,074,565) (40,784,614) (35,434,740)
(Increase) Decrease in Accrued Interest Receivable:      
Loans (190,026) (29,213) (151,476)
MBS (2,849) 16,474 9,451
Investment Securities (177,883) (292,038) 115,277
(Decrease) Increase in Advance Payments By Borrowers (11,256) 9,181 3,850
Other, Net (177,273) 978,912 1,808,774
Net Cash Provided By Operating Activities 14,500,346 13,567,409 11,361,575
CASH FLOWS FROM INVESTING ACTIVITIES:      
Proceeds from Maturities, Prepayments and Calls of Held-to-maturity Securities 2,000,000    
Payments for Other Deposits 0 (600,005) 0
Purchase of MBS Available For Sale (AFS) (55,486,020) (63,945,253) (44,877,661)
Proceeds from Maturities, Prepayments and Calls of MBS AFS 37,491,568 38,559,363 34,544,961
Purchase of MBS Held To Maturity (HTM) (1,989,922) (2,917,426) (1,507,125)
Purchase of Investment Securities AFS (57,280,900) (95,561,763) (52,310,805)
Proceeds from Payments and Maturities of Investment Securities AFS 31,024,291 24,035,102 23,277,500
Maturities of Investment Securities Held To Maturity 3,119,612 3,892,085 5,212,545
Proceeds from Sale of Investment Securities AFS 15,198,888 51,788,340 39,395,848
Payments to Acquire Held-to-maturity Securities 0 3,997,750 0
Proceeds From Sale of Mortgage-Backed Securities AFS 18,081,756 20,549,491 4,479,563
Redemption of Certificates of Deposits with Other Banks 750,000 1,095,000 1,000,000
Purchase of FHLB Stock (5,717,400) (7,019,800) (6,469,000)
Redemption of FHLB Stock 6,445,300 6,864,400 5,907,300
Payment to Acquire Life Insurance Policy, Investing Activities (1,900,000) (2,000,000) 0
Proceeds from Life Insurance Policy 0    
Increase in Loans Receivable (42,300,871) (33,002,340) (29,008,003)
Proceeds from Sale of OREO 1,361,499 2,387,799 3,467,596
Purchase and Improvement of Premises and Equipment (2,864,597) (3,065,662) (2,464,159)
Net Cash Used By Investing Activities (52,066,796) (60,475,134) (19,351,440)
CASH FLOWS FROM FINANCING ACTIVITIES:      
Increase in Deposit Accounts 65,390,088 48,003,341 2,006,733
Proceeds from FHLB Advances 204,923,000 227,436,000 331,501,000
Repayment of FHLB Advances (222,573,000) (224,151,000) (317,746,000)
Proceeds from (Repayments of) Notes Payable (6,137,500) (4,500,000) 13,000,000
Proceeds from (Repayments of) Other Debt (608,732) 1,969,013 2,926,171
Repayments of Convertible Debt 0 (20,000) 0
Proceeds from Stock Options Exercised 10,310    
Payments for Repurchase of Preferred Stock and Preference Stock 0 0  
Dividends to Preferred Stock Shareholders 0 0 (422,889)
Dividends to Common Stock Shareholders (1,063,626) (1,060,729) (942,552)
Net Cash Provided By Financing Activities 39,952,736 47,852,800 8,982,463
Net Increase in Cash and Cash Equivalents 2,386,286 945,075 992,598
Cash and Cash Equivalents at Beginning of Year 10,319,624 9,374,549 8,381,951
Cash And Cash Equivalents At End Of Year 12,705,910 10,319,624 9,374,549
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Interest 5,574,723 4,128,260 3,600,927
Income Taxes 1,521,811 1,667,673 899,242
Supplemental Schedule of Non Cash Transactions:      
Transfers from Loans Receivable to OREO 435,550 580,748 1,026,178
(Decrease) Increase in Unrealized Gains on Securities AFS, Net of Taxes $ (3,571,122) $ 1,752,036 $ (3,082,275)