XML 32 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, 2014
Jun. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income $ 4,045,231 $ 7,897,051 $ 7,310,375
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation   1,390,389 1,280,550
Provision for loan/lease losses 1,520,137 2,096,041 2,577,919
Stock-based compensation expense   527,017 455,921
Deferred compensation expense accrued   684,984 419,956
Losses on other real estate owned, net 83,339 144,705 529,969
Amortization of premiums on securities, net   1,002,893 1,972,391
Securities gains   (21,196) (16,460)
Loans originated for sale   (22,215,215) (52,272,708)
Proceeds on sales of loans   23,169,975 56,915,600
Gains on sales of residential real estate loans (246,621) (196,458) (537,772)
Gains on sales of government guaranteed portions of loans (765,738) (702,187) (1,610,962)
Amortization of core deposit intangible   99,756  
Accretion of acquisition fair value adjustments, net   (304,876)  
Gain on the sale of premises and equipment   (42,554)  
Increase in cash value of bank-owned life insurance   (842,836) (862,570)
Bargain purchase gain on Community National acquisition (1,841,385)   (1,841,385)
Decrease (increase) in other assets   (1,870,989) 6,556,417
Decrease in other liabilities   (3,791,845) (1,217,181)
Net cash provided by operating activities   7,024,655 19,660,060
CASH FLOWS FROM INVESTING ACTIVITIES      
Net decrease in federal funds sold   18,945,000 22,229,000
Net increase in interest-bearing deposits at financial institutions   (3,741,132) (10,189,746)
Proceeds from sales of other real estate owned   771,902 303,766
Purchase of derivative instruments   (2,071,650)  
Activity in securities portfolio:      
Purchases   (36,089,884) (238,534,747)
Calls, maturities and redemptions   27,756,298 124,663,560
Paydowns   12,563,485 27,762,742
Sales   25,877,578 6,167,531
Activity in restricted investment securities:      
Purchases   (839,500) (4,818,750)
Redemptions   1,520,000 4,950,000
Net increase in loans/leases originated and held for investment   (91,280,287) (51,708,379)
Net cash received from the sale of premises and equipment   291,006  
Purchase of premises and equipment   (1,197,014) (950,802)
Net cash received from Community National acquisition     3,025,073
Net cash used in investing activities   (47,494,198) (117,100,752)
CASH FLOWS FROM FINANCING ACTIVITIES      
Net increase in deposit accounts   30,392,132 87,620,739
Net increase (decrease) in short-term borrowings   55,028,887 (13,896,757)
Activity in Federal Home Loan Bank advances:      
Advances   15,000,000 119,000,000
Calls and maturities   (23,450,000) (111,400,500)
Proceeds from term debt   10,000,000 10,000,000
Principal payments on term debt   (1,000,000)  
Payment on 364-day revolving note     (5,600,000)
Repayment of Community National's other borrowings at acquisition     (3,950,000)
Payment of cash dividends on common and preferred stock   (1,649,555) (1,813,624)
Net cash provided by financing activities   54,811,330 80,189,136
Net increase (decrease) in cash and due from banks   14,341,787 (17,251,556)
Cash and due from banks, beginning   41,950,790 61,568,446
Cash and due from banks, ending 44,316,890 56,292,577 44,316,890
Supplemental disclosure of cash flow information, cash payments for:      
Interest   8,376,272 8,897,240
Income/franchise taxes   3,057,500 1,031,120
Supplemental schedule of noncash investing activities:      
Change in accumulated other comprehensive income (loss), unrealized gains (losses) on securities available for sale and derivative instruments, net   9,706,798 (13,927,847)
Exchange of shares of common stock in connection with payroll taxes for restricted stock and in connection with stock options exercised   (177,984) (424,587)
Transfers of loans to other real estate owned   2,138,768 187,500
Fair value of assets acquired:      
Cash and due from banks * 9,286,757 [1]    [1] 9,286,757 [1]
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 *      [1] 6,261,684 [1]
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
Series F Noncumulative Perpetual Preferred Stock Redemption One [Member]
     
Activity in Federal Home Loan Bank advances:      
Redemption of 15,000 shares of Series F Noncumulative Perpetual Preferred Stock, net   (15,000,000)  
Redemption of 14,867 shares of Series F Noncumulative Perpetual Preferred Stock, net   (15,000,000)  
Series F Noncumulative Perpetual Preferred Stock Redemption Two[Member]
     
Activity in Federal Home Loan Bank advances:      
Redemption of 15,000 shares of Series F Noncumulative Perpetual Preferred Stock, net   (14,823,922)  
Redemption of 14,867 shares of Series F Noncumulative Perpetual Preferred Stock, net   (14,823,922)  
Common Stock [Member]
     
Activity in Federal Home Loan Bank advances:      
Proceeds from issuance of common stock, net   $ 313,788 $ 229,278
[1] Net cash received at closing totaled $3,025,073