XML 37 R8.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Proceeds from Subordinated Debentures $ 0 $ 0 $ 30,000,000
Redemption of Senior Convertible Debentures 0 (132,000) 0
Proceeds from FRB Borrowings 274,265,000 259,600,000 0
Repayment of FRB Borrowings (322,965,000) (210,900,000) 0
Depreciation Expense 1,957,583 1,888,280 1,589,671
Proceeds from Employee Stock Purchases 0 12,968 52,868
Transfers From Premises and Equipment, Net to Land HFS 1,529,691    
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net Income 12,773,891 7,050,604 7,794,487
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities:      
Depreciation Expense 1,957,583 1,888,280 1,589,671
Discount Accretion and Premium Amortization, Net 6,801,729 4,462,996 5,290,316
Provisions for Loan Losses (2,404,117) 3,600,000 375,000
Earnings on BOLI (635,000) (573,250) (540,000)
BOLI death benefits 0 0 (138,609)
Gain on Sales of Loans (3,836,411) (3,508,397) (1,728,741)
(Gain) Loss on Sales of Mortgage-Backed Securities ("MBS") 0 (625,923) 139,390
Gain on Sales of Investment Securities 0 (706,743) (958,443)
Gain on Sales of OREO (105,422) (46,354) (184,864)
Write Down on OREO 20,000 15,000 22,000
Accretion of Deferred Fees on Loans (5,121,770) (1,799,236) (202,684)
Proceeds From Sale of Loans Held For Sale ("HFS") 118,371,483 112,914,762 61,466,054
Origination of Loans Held For Sale (112,880,086) (111,109,159) (61,945,934)
(Increase) Decrease in Accrued Interest Receivable:      
Loans (81,132) (40,197) 45,857
MBS (90,170) (80,235) 40,635
Investment Securities (83,639) 21,420 242,347
Decrease in Advance Payments By Borrowers (37,600) (1,472) (50,923)
Operating Lease, Right-of-Use Asset, Amortization Expense 381,623 367,015 371,836
Other, Net (872,656) (2,470,309) 233,478
Net Cash Provided By Operating Activities 14,158,306 9,358,802 11,860,873
CASH FLOWS FROM INVESTING ACTIVITIES:      
Proceeds from Payments and Maturities of Investment Securities HTM 0 0 1,000,000
Purchase of MBS Available For Sale ("AFS") (144,986,541) (117,864,801) (106,828,636)
Proceeds from Payments and Maturities of MBS AFS 56,572,630 32,888,318 32,283,649
Purchase of MBS Held To Maturity ("HTM") (10,455,826) (3,726,280) 0
Purchase of Investment Securities AFS (62,190,739) (135,015,731) (83,980,247)
Proceeds from Payments and Maturities of Investment Securities AFS 40,175,076 28,579,348 35,243,895
Proceeds from Payments and Maturities of MBS HTM 5,055,590 4,525,687 3,165,575
Proceeds from Sale of Investment Securities AFS 0 11,148,752 35,174,873
Proceeds from Sale of MBS AFS 0 13,884,602 61,306,939
(Investment in) Redemption of Certificates of Deposits with Other Banks (750,040) 600,000 250,005
Purchase of FHLB Stock (1,900) (7,239,800) (11,907,800)
Redemption of FHLB Stock 1,770,200 7,422,300 11,575,300
Purchase of BOLI 0 (4,000,000) 0
Proceeds from BOLI Death Benefit 0 0 414,855
Net Increase in Loans Receivable (14,458,536) (26,775,117) (21,601,713)
Proceeds from Sale of OREO 454,332 578,994 1,040,366
Purchase and Improvement of Premises and Equipment (2,148,932) (1,243,654) (4,634,847)
Net Cash Used By Investing Activities (130,964,686) (196,237,382) (47,497,786)
CASH FLOWS FROM FINANCING ACTIVITIES:      
Increase in Deposit Accounts 197,866,728 146,688,753 3,910,775
Proceeds from FHLB Advances 0 237,585,000 342,223,000
Repayment of FHLB Advances (35,000,000) (240,723,000) (338,115,000)
Repayment of Note Payable, Net 0 0 (2,362,500)
Proceeds from Other Borrowings, Net 13,668,363 1,537,211 881,390
Redemption of Senior Convertible Debentures 0 132,000 0
Proceeds from Subordinated Debentures 0 0 30,000,000
Dividends to Common Stock Shareholders (1,431,269) (1,301,254) (1,123,219)
Net Cash Provided By Financing Activities 126,403,822 192,367,678 35,467,314
Net Increase (Decrease) in Cash and Cash Equivalents 9,597,442 5,489,098 (169,599)
Cash and Cash Equivalents at Beginning of Year 18,025,409 12,536,311 12,705,910
Cash and Cash Equivalents, at Carrying Value, Ending Balance 27,622,851 18,025,409 12,536,311
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Interest 3,895,061 6,834,112 7,882,527
Income Taxes 4,226,442 1,475,401 1,764,541
Supplemental Schedule of Non Cash Transactions:      
Transfers from Loans Receivable to OREO 0 368,510 832,800
Transfers From Premises and Equipment, Net to Land HFS 1,529,691    
Increase (Decrease) in Unrealized Gains on Securities AFS, Net of Taxes $ (7,725,843) $ 8,473,423 $ 4,495,436