XML 36 R8.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Proceeds from Issuance of Subordinated Long-term Debt $ 0 $ 30,000,000 $ 0
Repayments of Convertible Debt (132,000) 0 0
Proceeds from Bank Debt 259,600,000 0 0
Repayments of Bank Debt (210,900,000) 0 0
Depreciation Expense 1,888,280 1,589,671 1,487,734
Gain (Loss) on Sale of Other Investments 0 0 229,342
Proceeds from Stock Plans 12,968 52,868 12,196
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net Income 7,050,604 7,794,487 7,207,221
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities:      
Depreciation Expense 1,888,280 1,589,671 1,487,734
Discount Accretion and Premium Amortization, Net 4,462,996 5,290,316 5,705,663
Provisions for Loan Losses 3,600,000 375,000 925,000
Earnings on BOLI (573,250) (540,000) (540,000)
BOLI death benefits 0 (138,609) 0
Gain on Sales of Loans (3,508,397) (1,728,741) (1,250,530)
(Gain) Loss on Sales of Mortgage-Backed Securities ("MBS") (625,923) 139,390 (139,739)
Gain on Sales of Investment Securities (706,743) (958,443) (204,185)
Gain (Loss) on Sale of Other Investments 0 0 (229,342)
Gain on Sales of OREO (46,354) (184,864) (588,720)
Write Down on OREO 15,000 22,000 56,000
Amortization of Deferred Costs on Loans 1,799,236 202,684 110,036
Proceeds From Sale of Loans Held For Sale 112,914,762 61,466,054 46,595,060
Origination of Loans Held For Sale (111,109,159) (61,945,934) (44,074,565)
(Increase) Decrease in Accrued Interest Receivable:      
Loans (40,197) 45,857 (190,026)
MBS (80,235) 40,635 (2,849)
Investment Securities 21,420 242,347 (177,883)
Decrease in Advance Payments By Borrowers (1,472) (50,923) (11,256)
Operating Lease, Right-of-Use Asset, Amortization Expense 367,015 371,836 0
Other, Net (2,470,309) 233,478 (177,273)
Net Cash Provided By Operating Activities 12,957,274 12,266,241 14,500,346
CASH FLOWS FROM INVESTING ACTIVITIES:      
Proceeds from Maturities, Prepayments and Calls of Held-to-maturity Securities 0 1,000,000 2,000,000
Purchase of MBS Available For Sale ("AFS") (117,864,801) (106,828,636) (55,486,020)
Proceeds from Maturities, Prepayments and Calls of MBS AFS 32,888,318 32,283,649 37,491,568
Purchase of MBS Held To Maturity ("HTM") (3,726,280) 0 (1,989,922)
Purchase of Investment Securities AFS (135,015,731) (83,980,247) (57,280,900)
Proceeds from Payments and Maturities of Investment Securities AFS 28,579,348 35,243,895 31,024,291
Maturities of Investment Securities Held To Maturity 4,525,687 3,165,575 3,119,612
Proceeds from Sale of Investment Securities AFS 11,148,752 35,174,873 15,198,888
Proceeds From Sale of Mortgage-Backed Securities AFS 13,884,602 61,306,939 18,081,756
Redemption of Certificates of Deposits with Other Banks 600,000 250,005 750,000
Purchase of FHLB Stock (7,239,800) (11,907,800) (5,717,400)
Redemption of FHLB Stock 7,422,300 11,575,300 6,445,300
Payment to Acquire Life Insurance Policy, Investing Activities (4,000,000) 0 (1,900,000)
Proceeds from Life Insurance Policy 0 414,855 0
Increase in Loans Receivable (30,373,589) (22,007,081) (42,300,871)
Proceeds from Sale of OREO 578,994 1,040,366 1,361,499
Purchase and Improvement of Premises and Equipment (1,243,654) (4,634,847) (2,864,597)
Net Cash Used By Investing Activities (199,835,854) (47,903,154) (52,066,796)
CASH FLOWS FROM FINANCING ACTIVITIES:      
Increase in Deposit Accounts 146,688,753 3,910,775 65,390,088
Proceeds from FHLB Advances 237,585,000 342,223,000 204,923,000
Repayment of FHLB Advances (240,723,000) (338,115,000) (222,573,000)
Proceeds from (Repayments of) Notes Payable 0 (2,362,500) (6,137,500)
Proceeds from (Repayments of) Other Debt 1,537,211 881,390 (608,732)
Repayments of Convertible Debt 132,000 0 0
Proceeds from Issuance of Subordinated Long-term Debt 0 30,000,000 0
Proceeds from Stock Options Exercised 0 0 10,310
Dividends to Common Stock Shareholders (1,301,254) (1,123,219) (1,063,626)
Net Cash Provided By Financing Activities 192,367,678 35,467,314 39,952,736
Net Increase (Decrease) in Cash and Cash Equivalents 5,489,098 (169,599) 2,386,286
Cash and Cash Equivalents at Beginning of Year 12,536,311 12,705,910 10,319,624
Cash and Cash Equivalents, at Carrying Value, Ending Balance 18,025,409 12,536,311 12,705,910
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Interest 6,834,112 7,882,527 5,574,723
Income Taxes 1,475,401 1,764,541 1,521,811
Supplemental Schedule of Non Cash Transactions:      
Transfers from Loans Receivable to OREO 368,510 832,800 435,550
Increase (Decrease) in Unrealized Gains on Securities AFS, Net of Taxes $ 8,473,423 $ 4,495,436 $ (3,571,122)