XML 54 R42.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Parent Information (Tables)
12 Months Ended
Dec. 31, 2016
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Balance Sheet
CONDENSED BALANCE SHEETS
 
 
 
 
 
 
December 31,
 
December 31,
 
 
2016
 
2015
ASSETS
 
 

 
 

Cash
 
$
2,068

 
$
503

Investment in subsidiaries
 
100,023

 
97,020

Other assets
 
4,392

 
4,817

 
 
 
 
 
Total assets
 
$
106,483

 
$
102,340

 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 

 
 

Other liabilities
 
$
1,243

 
$
163

Other borrowings
 

 
2,000

 
 
 
 
 
Total liabilities
 
1,243

 
2,163

 
 
 
 
 
Stockholders’ equity
 
105,240

 
100,177

 
 
 
 
 
Total liabilities and stockholders’ equity
 
$
106,483

 
$
102,340

Condensed Income Statement
CONDENSED STATEMENTS OF INCOME
 
 
 
 
 
 
Years Ended December 31,
 
 
2016
 
2015
INCOME
 
 

 
 

Dividends
 
$
3,000

 
$

Interest income
 

 

 
 
3,000

 

 
 
 
 
 
EXPENSES
 
 

 
 

Interest expense
 
17

 
40

Other operating expenses
 
1,146

 
1,817

 
 
 
 
 
Income (loss) before equity in undistributed earnings of subsidiaries and income tax benefit
 
1,837

 
(1,857
)
 
 
 
 
 
Equity in undistributed earnings of subsidiaries
 
3,520

 
2,993

 
 
 
 
 
Income tax benefit
 
442

 
374

 
 
 
 
 
Net income
 
5,799

 
1,510

 
 
 
 
 
Preferred stock dividend requirements
 
1,022

 
120

 
 
 
 
 
Net income available to common stockholders
 
$
4,777

 
$
1,390

Condensed Cash Flow Statement
STATEMENTS OF CASH FLOWS
 
 
 
 
 
 
2016
 
2015
CASH FLOWS FROM OPERATING ACTIVITIES
 
 

 
 

Net income
 
$
5,799

 
$
1,510

Adjustments to reconcile net income to net cash used in operating activities:
 
 

 
 

Equity in undistributed income of subsidiary
 
(3,520
)
 
(2,993
)
Other
 
1,234

 
(247
)
 
 
 
 
 
Net cash provided by (used in) operating activities
 
3,513

 
(1,730
)
 
 
 
 
 
CASH FLOWS FROM FINANCING ACTIVITIES
 
 

 
 

Proceeds from issuance of note payable
 

 
6,000

Repayment of note payable
 
(2,000
)
 
(4,000
)
Proceeds from issuance of common stock
 
804

 
4,043

Payment of dividends on preferred stock
 
(752
)
 
(120
)
 
 
 
 
 
Net cash (used in) provided by financing activities
 
(1,948
)
 
5,923

 
 
 
 
 
CASH FLOWS FROM INVESTING ACTIVITIES
 
 

 
 

Acquisition of Cornerstone Bancshares, Inc.
 

 
(4,166
)
 
 
 
 
 
Net cash used in investing activities
 

 
(4,166
)
 
 
 
 
 
NET INCREASE IN CASH AND CASH EQUIVALENTS
 
1,565

 
27

 
 
 
 
 
CASH AND CASH EQUIVALENTS, beginning of year
 
503

 
476

 
 
 
 
 
CASH AND CASH EQUIVALENTS, end of year
 
$
2,068

 
$
503