XML 46 R8.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2013
Jun. 30, 2012
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income $ 4,045,231 $ 7,310,375 $ 6,676,228
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation   1,280,550 1,198,809
Provision for loan/lease losses 1,520,137 2,577,919 1,828,915
Stock-based compensation expense   455,921 503,514
Losses on other real estate owned, net 83,339 529,969 578,669
Amortization of premiums on securities, net   1,972,391 2,050,358
Securities gains   (16,460) (104,600)
Other-than-temporary impairment losses on securities     62,400
Loans originated for sale   (52,272,708) (51,881,417)
Proceeds on sales of loans   56,915,600 52,645,621
Gains on sales of residential real estate loans, net (246,621) (537,772) (562,766)
Gains on sales of government guaranteed portions of loans, net (765,738) (1,610,962) (718,645)
Increase in cash value of bank-owned life insurance   (862,570) (797,062)
Bargain purchase gain on Community National acquisition (1,841,385) (1,841,385)  
Decrease (increase) in other assets   6,556,417 (6,150,757)
Decrease in other liabilities   (797,225) (734,316)
Net cash provided by operating activities   19,660,060 4,594,951
CASH FLOWS FROM INVESTING ACTIVITIES      
Net decrease in federal funds sold   22,229,000 17,160,000
Net increase in interest-bearing deposits at financial institutions   (10,189,746) (1,701,827)
Proceeds from sales of other real estate owned   303,766 814,071
Activity in securities portfolio:      
Purchases   (238,534,747) (311,369,517)
Calls, maturities and redemptions   124,663,560 201,683,047
Paydowns   27,762,742 14,403,547
Sales 6,167,531 6,167,531 19,215,075
Activity in restricted investment securities:      
Purchases   (4,818,750) (1,003,850)
Redemptions   4,950,000 1,033,100
Net increase in loans/leases originated and held for investment   (51,708,379) (16,077,756)
Purchase of premises and equipment   (950,802) (898,464)
Net cash received from Community National acquisition   3,025,073  
Net cash used in investing activities   (117,100,752) (76,742,574)
CASH FLOWS FROM FINANCING ACTIVITIES      
Net decrease in deposits   87,620,739 110,012,711
Net decrease in short-term borrowings   (13,896,757) (28,137,412)
Activity in Federal Home Loan Bank advances:      
Advances   119,000,000 14,000,000
Calls and maturities   (111,400,500) (15,000,000)
Proceeds from other borrowings term note   10,000,000  
Advance (payment) on 364-day revolving note, net   (5,600,000) 2,000,000
Repayment of Community National's other borrowings at acquisition   (3,950,000)  
Payment of cash dividends on common and preferred stock   (1,813,624) (2,278,183)
Redemption of 10,223 shares of Series F Noncumulative Perpetual Preferred Stock     (10,223,000)
Cash and due from banks, beginning   61,568,446 53,136,710
Cash and due from banks, ending 44,316,890 44,316,890 51,639,674
Supplemental disclosure of cash flow information, cash payments for:      
Interest   8,897,240 10,343,656
Income/franchise taxes   1,031,120 881,000
Supplemental schedule of noncash investing activities:      
Change in accumulated other comprehensive income (loss), unrealized losses on securities available for sale, net   (13,927,847) (276,190)
Exchange of shares of common stock in connection with payroll taxes for restricted stock and in connection with stock options exercised   (424,587) (10,415)
Transfers of loans to other real estate owned   187,500 2,143,017
Fair value of assets acquired:      
Cash and due from banks * 9,286,757 9,286,757  
Federal funds sold 12,335,000 12,335,000  
Interest-bearing deposits at financial institutions 2,024,539 2,024,539  
Securities available for sale 45,853,826 45,853,826  
Loans/leases receivable held for investment, net 195,658,486 195,658,486  
Premises and equipment, net 8,132,021 8,132,021  
Core deposit intangible 3,440,076 3,440,076  
Bank-owned life insurance 4,595,529 4,595,529  
Restricted investment securities 1,259,375 1,259,375  
Other real estate owned 550,326 550,326  
Other assets 5,178,583 5,178,583  
Total assets acquired 288,314,518 288,314,518  
Fair value of liabilities assumed:      
Deposits 255,045,071 255,045,071  
Other borrowings 3,950,000 3,950,000  
Junior subordinated debentures 4,125,175 4,125,175  
Other liabilities 3,911,053 3,911,053  
Total liabilities assumed 267,031,299 267,031,299  
Net assets acquired 21,283,219 21,283,219  
Consideration paid:      
Cash paid *   6,261,684  
Issuance of 834,715 shares of common stock   13,180,150  
Total consideration paid   19,441,834  
Bargain purchase gain 1,841,385 1,841,385  
Common Stock [Member]
     
Activity in Federal Home Loan Bank advances:      
Proceeds from issuance of common stock, net   229,278 276,471
Net cash provided by financing activities   80,189,136 70,650,587
Net decrease in cash and due from banks   $ (17,251,556) $ (1,497,036)