Cornerstone Bancshares, Inc. Reports Positive Earnings for Fourth Quarter of 2014
CHATTANOOGA, Tenn., Jan. 27, 2015 /PRNewswire/ -- Cornerstone Bancshares, Inc. ("Cornerstone"; OTC Bulletin Board: CSBQ; CSBQP), holding company of Cornerstone Community Bank ("Bank"), today announced net income of $412,000 for the fourth quarter of 2014, which represents a 2.1 percent increase in net income compared with the same quarter of 2013. This also marks the sixteenth consecutive quarter of positive earnings for Cornerstone.
Net income for the year as of December 31, 2014 was $1,638,000, which represents a 2.5 percent decrease from 2013. Other financial highlights year-over-year include:
- 2% increase in loans
- 12.9% increase in loan-to-deposit ratio
- 38.1% reduction in net foreclosed assets
- 9.6% increase in Tier 1 leverage ratio
- 19.7% decrease in nonaccrual loans
- 16% decrease in core transactional deposits
"The Board is extremely pleased with this solid performance for the year," said Cornerstone's Chairman Welborn. "Our focus for the new year will be on steady loan and deposit growth, increased earnings, and positioning Cornerstone favorably for our upcoming merger."
On December 8, 2014, Cornerstone announced the signing of a definitive agreement to merge holding companies with SmartFinancial, Inc., parent company of SmartBank, which has seven branch locations throughout East Tennessee and the Florida Panhandle. When completed, the merger will create a nearly $1 billion banking entity under the name SmartFinancial, Inc., for which Welborn will serve as Chairman of a combined Board of Directors.
"We are excited for the future and the opportunities that this new partnership holds," said Welborn. "It will give us the size and scale to compete in this new banking environment, an expanded footprint for greater growth potential, and the ability to deliver the greatest value for all of our shareholders. Pardon the pun, but it's just a 'smart' move."
Founded in 1996, Cornerstone is a single-bank holding company, with $416 million in assets, serving the Chattanooga, Tennessee MSA, with five full-service branch locations throughout Chattanooga. Locally owned and operated, Cornerstone specializes in providing a comprehensive range of customized financial solutions for businesses and individuals.
Important Information for Shareholders
This communication shall not constitute an offer to sell, the solicitation of an offer to sell, or the solicitation of an offer to buy any securities or the solicitation of any vote or approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. In connection with the proposed Merger, Cornerstone will file a registration statement on Form S-4 with the SEC, which will contain the joint proxy statement/prospectus of SmartFinancial and Cornerstone. Shareholders of Cornerstone and SmartFinancial are encouraged to read the registration statement, including the joint proxy statement/prospectus that will be part of the registration statement, because it will contain important information about the Merger, Cornerstone and SmartFinancial. After the registration statement is filed with the SEC, the joint proxy statement/prospectus and other relevant documents will be mailed to all Cornerstone and SmartFinancial shareholders and will be available for free on the SEC's website (www.sec.gov). The joint proxy statement/prospectus will also be made available for free by contacting the President and CEO of SmartFinancial at (865) 868-0613 or the President and CEO of Cornerstone at 423-385-3009. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.
Cornerstone, SmartFinancial and their respective directors, executive officers, and certain other members of management and employees of Cornerstone and SmartFinancial may be deemed to be participants in the solicitation of proxies in connection with the proposed Merger. Information concerning the interests of the persons who may be considered "participants" in the solicitation will be set forth in the joint proxy statement/prospectus relating to the Merger and the other relevant documents filed with the SEC when they become available. Information about the directors and executive officers of Cornerstone is also set forth in Cornerstone's proxy statement for its 2014 annual meeting of shareholders and its Annual Report on Form 10-K for the year ended December 31, 2013, filed with the SEC.
Forward-Looking Statements
Certain of the statements made in this release may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements, including statements regarding the intent, belief or current expectations of Cornerstone, SmartFinancial and their respective management regarding the companies' strategic directions, prospects, future results and benefits of the merger, are subject to numerous risks and uncertainties. Certain factors may cause actual results to differ materially from those contained in the forward-looking statements, including economic and other conditions in the markets in which Cornerstone and SmartFinancial operate, governmental regulations, the ability to obtain regulatory and shareholder approval, the possibility that conditions to completion of the merger will not be satisfied, the ability to complete the merger in the expected timeframe, the companies' competitive environment, cyclical and seasonal fluctuations in their operating results, and other risks.
Cornerstone Bancshares, Inc. and Subsidiary |
||||||
Fourth Quarter Financial Highlights |
||||||
December 31, 2014 and 2013 |
||||||
(Unaudited) |
||||||
(Amounts in thousands, except per common share data) |
2014 |
2013 |
% Change |
|||
Balance Sheet Data at December 31 |
||||||
Total assets |
$ 415,740 |
$ 432,223 |
(3.8) |
|||
Interest-earning assets |
398,503 |
406,708 |
(2.0) |
|||
Loans |
295,364 |
289,440 |
2.0 |
|||
Foreclosed assets, net |
8,000 |
12,926 |
(38.1) |
|||
Deposits |
308,654 |
341,414 |
(9.6) |
|||
Other interest-bearing liabilities |
65,410 |
49,714 |
31.6 |
|||
Shareholders' equity |
40,662 |
40,134 |
1.3 |
|||
Loan to deposit ratio |
95.69% |
84.78% |
12.9 |
|||
Tier 1 leverage ratio (Bank, est) |
9.38% |
8.56% |
9.6 |
|||
Total risk-based capital ratio (Bank, est) |
13.45% |
13.10% |
2.7 |
|||
Outstanding common shares |
6,627 |
6,547 |
1.2 |
|||
Book value per common share |
$ 3.88 |
$ 3.86 |
0.6 |
|||
Tangible book value per common share |
$ 3.88 |
$ 3.86 |
0.6 |
|||
Market value per common share as of December 31 |
$ 3.31 |
$ 2.37 |
39.7 |
|||
Loan Quality Data |
||||||
Nonaccruing loans |
2,865 |
3,566 |
(19.7) |
|||
Loans past due 90 days – accruing |
- |
- |
- |
|||
Net charge-offs YTD |
223 |
3,238 |
(93.1) |
|||
Allowance for loan losses |
3,495 |
3,203 |
9.1 |
|||
Allowance for loan losses to total loans |
1.18% |
1.11% |
||||
Nonperforming assets to total assets |
2.61% |
3.82% |
||||
Performance Data for the Year |
||||||
Net income |
$ 1,638 |
$ 1,681 |
(2.5) |
|||
Return on average assets |
0.39% |
0.39% |
||||
Return on average equity |
4.04% |
4.12% |
||||
Net interest margin |
3.90% |
3.80% |
||||
Per common share data: |
||||||
Net income – basic |
$ 0.01 |
$ 0.02 |
||||
Net income – diluted |
$ 0.01 |
$ 0.02 |
||||
Common dividends |
$ - |
$ - |
||||
Average shares (000s): |
||||||
Basic common stock |
6,614 |
6,547 |
||||
Diluted common stock |
6,837 |
6,662 |
||||
Preferred stock (actual) |
600 |
600 |
||||
Cornerstone Bancshares, Inc. and Subsidiary |
|||||||||
Adjusted Income Pre-tax & Pre-provision (PTPP) |
|||||||||
Net of Security Gains & Foreclosed Assets Expense |
|||||||||
(Unaudited) |
|||||||||
2014 |
2013 |
Q4-14 / |
|||||||
Fourth |
Third |
Second |
First |
Fourth |
Q4-13 |
||||
(Amounts in thousands) |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
% Chg |
|||
Net interest income |
$ 3,870 |
$ 3,810 |
$ 3,856 |
$ 3,811 |
$ 3,741 |
3.4 |
|||
Total noninterest income |
459 |
504 |
535 |
322 |
617 |
(25.6) |
|||
Sub-total |
4,329 |
4,314 |
4,391 |
4,133 |
4,358 |
(0.7) |
|||
Total noninterest expense |
3,664 |
3,659 |
3,375 |
3,301 |
3,704 |
(1.1) |
|||
Pre-tax, pre-provision income |
665 |
655 |
1,016 |
832 |
654 |
1.7 |
|||
Net gains from sale of securiites |
(129) |
(169) |
(300) |
(102) |
(227) |
N/A |
|||
Foreclosed assets expense, net |
441 |
688 |
363 |
349 |
693 |
(36.4) |
|||
Adjusted PTPP |
977 |
1,174 |
1,079 |
1,079 |
1,120 |
(12.8) |
|||
Reconciliation of Non-GAAP Financial Measures |
(Unaudited) |
||||||||
2014 |
2013 |
||||||||
Fourth |
Third |
Second |
First |
Fourth |
|||||
(Amounts in thousands) |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
||||
Pre-tax, pre-provision income |
$ 665 |
$ 655 |
$ 1,016 |
$ 832 |
$ 654 |
||||
Income tax expense |
(253) |
(250) |
(257) |
(255) |
(250) |
||||
Provision for loan losses |
- |
- |
(350) |
(165) |
- |
||||
Net income |
412 |
405 |
409 |
412 |
404 |
||||
Adjusted PTPP |
977 |
1,174 |
1,079 |
1,079 |
1,120 |
||||
Net gains from sale of securities |
129 |
169 |
300 |
102 |
227 |
||||
Foreclosed assets expense, net |
(441) |
(688) |
(363) |
(349) |
(693) |
||||
Provision for loan losses |
- |
- |
(350) |
(165) |
- |
||||
Income tax expense |
(253) |
(250) |
(257) |
(255) |
(250) |
||||
Net income |
412 |
405 |
409 |
412 |
404 |
||||
Cornerstone Bancshares, Inc. and Subsidiary |
||||||||
Quarterly Earnings Summary |
||||||||
(Unaudited) |
||||||||
2014 |
2013 |
Q4-14 / |
||||||
Fourth |
Third |
Second |
First |
Fourth |
Q4-13 |
|||
(Amounts in thousands) |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
% Chg |
||
Interest income |
||||||||
Loans, including fees |
$ 4,202 |
$ 4,168 |
$ 4,225 |
$ 4,095 |
$ 4,190 |
0.3 |
||
Securities and interest-bearing deposits at |
312 |
327 |
347 |
431 |
315 |
(0.9) |
||
Federal funds sold and other earning assets |
6 |
7 |
10 |
7 |
8 |
(25.8) |
||
Total interest income |
4,520 |
4,502 |
4,582 |
4,533 |
4,513 |
0.1 |
||
Interest expense |
||||||||
Deposits |
415 |
442 |
442 |
442 |
487 |
(14.8) |
||
Short-term borrowings |
26 |
19 |
21 |
19 |
18 |
46.7 |
||
FHLB advances and other borrowing |
209 |
231 |
263 |
261 |
267 |
(21.6) |
||
Total interest expense |
650 |
692 |
726 |
722 |
772 |
(15.8) |
||
Net interest income |
3,870 |
3,810 |
3,856 |
3,811 |
3,741 |
3.5 |
||
Provision for losses |
- |
- |
350 |
165 |
- |
|||
Net interest income after the |
||||||||
provision for loan losses |
3,870 |
3,810 |
3,506 |
3,646 |
3,741 |
3.5 |
||
Noninterest income |
||||||||
Customer service fees |
237 |
215 |
210 |
189 |
213 |
11.4 |
||
Other noninterest income |
14 |
13 |
18 |
12 |
13 |
5.2 |
||
Gain on sale of assets |
208 |
276 |
307 |
121 |
391 |
(46.8) |
||
Total noninterest income |
459 |
504 |
535 |
322 |
617 |
(25.6) |
||
Noninterest expense |
||||||||
Salaries and employee benefits |
1,803 |
1,702 |
1,723 |
1,827 |
1,716 |
5.1 |
||
Net occupancy and equipment |
282 |
315 |
324 |
309 |
324 |
(12.9) |
||
Depository insurance |
158 |
163 |
164 |
155 |
162 |
(2.5) |
||
Foreclosed asset expense (1) |
441 |
688 |
363 |
349 |
693 |
(36.4) |
||
Other operating expense |
980 |
791 |
801 |
661 |
810 |
20.9 |
||
Total noninterest expense |
3,664 |
3,659 |
3,375 |
3,301 |
3,705 |
(1.1) |
||
Income before income taxes |
665 |
655 |
666 |
667 |
653 |
1.8 |
||
Income tax expense |
253 |
250 |
257 |
255 |
250 |
1.4 |
||
Net income |
$ 412 |
$ 405 |
$ 409 |
$ 412 |
$ 404 |
2.1 |
||
Preferred stock dividends & accretion on |
393 |
393 |
393 |
393 |
393 |
(0.0) |
||
Net income available to common |
19 |
12 |
16 |
19 |
11 |
69.7 |
||
Net income per common share: |
||||||||
Basic |
$ 0.01 |
$ 0.00 |
$ 0.00 |
$ 0.00 |
$ 0.00 |
472.7 |
||
Diluted |
$ 0.01 |
$ 0.00 |
$ 0.00 |
$ 0.00 |
$ 0.00 |
482.8 |
||
Average basic shares |
6,627 |
6,627 |
6,627 |
6,575 |
6,547 |
1.2 |
||
Average common diluted shares |
6,952 |
6,844 |
6,807 |
6,714 |
6,662 |
4.4 |
||
Performance Ratios |
||||||||
Return on average equity |
4.05% |
4.01% |
4.02% |
4.08% |
3.98% |
1.8 |
||
Return on average assets |
0.40% |
0.39% |
0.38% |
0.39% |
0.38% |
6.6 |
||
Net interest margin |
3.97% |
3.86% |
3.89% |
3.90% |
3.76% |
5.5 |
||
Average equity |
40,649 |
40,481 |
40,710 |
40,447 |
40,487 |
0.4 |
||
Average assets |
409,170 |
416,247 |
426,951 |
426,282 |
426,660 |
(4.1) |
||
Average interest-earning assets |
388,746 |
394,156 |
400,760 |
400,175 |
398,174 |
(2.4) |
||
(1) Includes OREO adjustments to fair value |
||||||||
Cornerstone Bancshares, Inc. and Subsidiary |
|||||||
Loan Loss Allowance and Asset Quality Review |
|||||||
2014 |
2013 |
||||||
Fourth |
Third |
Second |
First |
Fourth |
|||
(Amounts in thousands) |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
||
Allowance for loan losses |
|||||||
Balance at beginning of period |
$ 3,474 |
$ 3,330 |
$ 3,011 |
$ 3,203 |
$ 3,159 |
||
Provision for loan losses |
- |
- |
350 |
165 |
- |
||
Net charge-offs |
21 |
145 |
(32) |
(357) |
44 |
||
Balance at end of period |
$ 3,495 |
$ 3,474 |
$ 3,330 |
$ 3,011 |
$ 3,203 |
||
As a % of loans |
1.18% |
1.16% |
1.14% |
1.03% |
1.11% |
||
As a % of nonperforming loans |
122.00% |
96.51% |
116.72% |
63.00% |
89.81% |
||
As a % of nonperforming assets |
32.17% |
23.81% |
21.01% |
17.37% |
19.42% |
||
Net charge-offs as a % of loans (a) |
-0.03% |
-0.19% |
0.04% |
0.49% |
-0.06% |
||
Risk element assets |
|||||||
Accruing troubled debt restructured |
$ 3,903 |
$ 3,698 |
$ 3,787 |
$ 3,337 |
$ 4,251 |
||
Loans past due 30-89 days |
$ 2,162 |
$ 2,846 |
$ 1,365 |
$ 2,193 |
$ 2,250 |
||
Nonaccruing loans |
$ 2,865 |
$ 3,600 |
$ 2,853 |
$ 4,779 |
$ 3,566 |
||
Loans past due 90 days – accruing |
- |
- |
- |
- |
- |
||
Total nonperforming loans |
$ 2,865 |
$ 3,600 |
$ 2,853 |
$ 4,779 |
$ 3,566 |
||
Foreclosed assets (b) (c) |
$ 8,000 |
$ 10,994 |
$ 12,996 |
$ 12,559 |
$ 12,926 |
||
Total nonperforming assets |
$ 10,865 |
$ 14,594 |
$ 15,849 |
$ 17,338 |
$ 16,492 |
||
Nonperforming loans as a % of loans |
0.97% |
1.21% |
0.98% |
1.63% |
1.23% |
||
Nonperforming assets as a % of loans |
|||||||
and foreclosed assets |
3.58% |
4.72% |
5.19% |
5.68% |
5.45% |
||
Total loans |
295,364 |
298,390 |
292,369 |
292,952 |
289,440 |
||
(a) Annualized |
|||||||
(b) Properties sold during 4thQ 2014 |
$ 2,951 |
||||||
(c) Properties under contract to sell |
$ 116 |
||||||
Cornerstone Bancshares, Inc. and Subsidiary |
Cornerstone Bancshares, Inc. and Subsidiary |
|||||||||||||||||||||||
Net Interest Margin Analysis |
Net Interest Margin Analysis |
|||||||||||||||||||||||
Taxable Equivalent Basis |
Taxable Equivalent Basis |
|||||||||||||||||||||||
Three months ended |
Twelve months ended |
|||||||||||||||||||||||
December 31 |
December 31 |
|||||||||||||||||||||||
(Amounts in thousands) |
(Amounts in thousands) |
|||||||||||||||||||||||
Assets |
2014 |
2013 |
Assets |
2014 |
2013 |
|||||||||||||||||||
Average |
Income/ |
Yield/ |
Average |
Income/ |
Yield/ |
Average |
Income/ |
Yield/ |
Average |
Income/ |
Yield/ |
|||||||||||||
Earning assets: |
Balance |
Expense |
Rate |
Balance |
Expense |
Rate |
Earning assets: |
Balance |
Expense |
Rate |
Balance |
Expense |
Rate |
|||||||||||
Loans, net of unearned income |
$ 295,562 |
$ 4,202 |
5.64% |
$ 286,003 |
$ 4,190 |
5.81% |
Loans, net of unearned income |
$ 293,708 |
$ 16,690 |
5.68% |
$ 278,975 |
$ 16,705 |
5.99% |
|||||||||||
Investment securities |
81,781 |
312 |
1.60% |
99,065 |
315 |
1.41% |
Investment securities |
89,114 |
1,416 |
1.72% |
98,108 |
1,694 |
1.94% |
|||||||||||
Other earning assets |
11,402 |
6 |
0.21% |
13,106 |
8 |
0.23% |
Other earning assets |
13,615 |
31 |
0.23% |
20,749 |
54 |
0.26% |
|||||||||||
Total earning assets |
388,746 |
$ 4,520 |
4.63% |
398,174 |
$ 4,513 |
4.53% |
Total earning assets |
396,437 |
$ 18,137 |
4.60% |
397,832 |
$ 18,453 |
4.69% |
|||||||||||
Allowance for loan losses |
(3,500) |
(3,045) |
Allowance for loan losses |
(3,284) |
(4,547) |
|||||||||||||||||||
Cash and other assets |
23,924 |
31,531 |
Cash and other assets |
27,350 |
35,409 |
|||||||||||||||||||
TOTAL ASSETS |
$ 409,170 |
$ 426,660 |
TOTAL ASSETS |
$ 420,503 |
$ 428,694 |
|||||||||||||||||||
Liabilities and Shareholders' Equity |
Liabilities and Shareholders' Equity |
|||||||||||||||||||||||
Interest-bearing liabilities: |
Interest-bearing liabilities: |
|||||||||||||||||||||||
Interest-bearing demand deposits |
$ 25,203 |
$ 9 |
0.14% |
$ 25,363 |
$ 9 |
0.14% |
Interest-bearing demand deposits |
$ 26,921 |
$ 40 |
0.15% |
$ 26,196 |
$ 55 |
0.21% |
|||||||||||
Savings deposits |
13,183 |
3 |
0.09% |
14,149 |
5 |
0.15% |
Savings deposits |
14,536 |
14 |
0.10% |
12,718 |
27 |
0.22% |
|||||||||||
MMDA's |
69,906 |
68 |
0.39% |
74,607 |
73 |
0.39% |
MMDA's |
68,367 |
259 |
0.38% |
76,194 |
392 |
0.51% |
|||||||||||
Time deposits |
148,779 |
334 |
0.89% |
160,824 |
400 |
0.99% |
Time deposits |
157,112 |
1,428 |
0.91% |
165,748 |
1,766 |
1.07% |
|||||||||||
Federal funds purchased and securities |
Federal funds purchased and securities |
|||||||||||||||||||||||
sold under agreements to repurchase |
23,710 |
27 |
0.45% |
21,184 |
18 |
0.33% |
sold under agreements to repurchase |
22,026 |
85 |
0.39% |
22,041 |
74 |
0.34% |
|||||||||||
Federal Home Loan Bank and other borrowings |
34,522 |
209 |
2.40% |
33,095 |
267 |
3.20% |
Federal Home Loan Bank and other borrowings |
30,845 |
964 |
3.13% |
31,634 |
1,209 |
3.82% |
|||||||||||
Total interest-bearing liabilities |
315,305 |
650 |
0.82% |
329,222 |
772 |
0.93% |
Total interest-bearing liabilities |
319,807 |
2,790 |
0.87% |
334,531 |
3,523 |
1.05% |
|||||||||||
Net interest spread |
$ 3,870 |
3.81% |
$ 3,741 |
3.60% |
Net interest spread |
$ 15,347 |
3.73% |
$ 14,930 |
3.64% |
|||||||||||||||
Noninterest-bearing demand deposits |
51,961 |
55,398 |
Noninterest-bearing demand deposits |
59,219 |
51,614 |
|||||||||||||||||||
Accrued expenses and other liabilities |
1,255 |
1,552 |
Accrued expenses and other liabilities |
910 |
1,785 |
|||||||||||||||||||
Shareholders' equity |
$ 40,649 |
40,487 |
Shareholders' equity |
40,567 |
40,764 |
|||||||||||||||||||
TOTAL LIABILITIES AND |
TOTAL LIABILITIES AND |
|||||||||||||||||||||||
SHAREHOLDERS' EQUITY |
$ 409,170 |
$ 426,660 |
SHAREHOLDERS' EQUITY |
$ 420,503 |
$ 428,694 |
|||||||||||||||||||
Net yield on earning assets |
3.97% |
3.76% |
Net yield on earning assets |
3.90% |
3.80% |
|||||||||||||||||||
Taxable equivalent adjustment: |
Taxable equivalent adjustment: |
|||||||||||||||||||||||
Loans |
0 |
0 |
Loans |
0 |
0 |
|||||||||||||||||||
Investment securities |
18 |
37 |
Investment securities |
112 |
205 |
|||||||||||||||||||
Total adjustment |
18 |
37 |
Total adjustment |
112 |
205 |
|||||||||||||||||||
Cornerstone Bancshares, Inc. and Subsidiary |
||||||
Loan Composition |
||||||
2014 |
2013 |
|||||
(Amounts in thousands) |
Fourth |
% of |
Fourth |
% of |
% Dollar |
|
Quarter |
Total |
Quarter |
Total |
Change |
||
Non-residential real estate |
||||||
Owner occupied |
$ 68,581 |
23.2 |
$ 65,765 |
22.7 |
4.3 |
|
Non-owner occupied |
74,587 |
25.3 |
64,053 |
22.1 |
16.4 |
|
Multi-family real estate |
8,964 |
3.0 |
8,249 |
2.9 |
8.7 |
|
1-4 family construction |
9,274 |
3.1 |
10,832 |
3.7 |
(14.4) |
|
Commercial land and lot development |
19,973 |
6.8 |
25,254 |
8.7 |
(20.9) |
|
Total non-residential real estate |
181,379 |
61.4 |
174,153 |
60.2 |
4.1 |
|
Residential real estate |
||||||
First mortgage - 1-4 family |
46,661 |
15.8 |
47,931 |
16.6 |
(2.6) |
|
Second mortgage - 1-4 family |
1,554 |
0.5 |
1,960 |
0.7 |
(20.7) |
|
Home equity lines |
19,728 |
6.7 |
18,175 |
6.3 |
8.5 |
|
Total residential real estate |
67,943 |
23.0 |
68,066 |
23.5 |
(0.2) |
|
Total real estate loans |
249,322 |
84.4 |
242,219 |
83.7 |
2.9 |
|
Commercial |
36,247 |
12.3 |
37,221 |
12.9 |
(2.6) |
|
Agricultural & other |
6,860 |
2.3 |
7,493 |
2.6 |
(8.4) |
|
Consumer |
2,935 |
1.0 |
2,507 |
0.9 |
17.1 |
|
Total loans, net of unearned fees |
$ 295,364 |
100.0 |
$ 289,440 |
100.0 |
2.0 |
|
CORNERSTONE BANCSHARES, INC. AND SUBSIDIARY |
||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||
December 31, 2014 and 2013 |
||||||||
Unaudited |
||||||||
2014 |
2013 |
|||||||
ASSETS |
||||||||
Cash and due from banks |
$ 1,930,751 |
$ 2,149,467 |
||||||
Interest-bearing deposits at other financial institutions |
13,596,970 |
22,702,270 |
||||||
Total cash and cash equivalents |
15,527,721 |
24,851,737 |
||||||
Securities available for sale |
87,192,909 |
92,208,672 |
||||||
Securities held to maturity (fair value approximates |
||||||||
$25,702 at 2014 and $35,027 at 2013) |
25,428 |
34,165 |
||||||
Federal Home Loan Bank stock, at cost |
2,322,900 |
2,322,900 |
||||||
Loans, net of allowance for loan losses of |
||||||||
$3,495,129 in 2014 and $3,203,158 in 2013 |
291,869,338 |
286,236,578 |
||||||
Bank premises and equipment, net |
4,828,123 |
4,992,449 |
||||||
Accrued interest receivable |
1,142,899 |
977,925 |
||||||
Foreclosed assets, net |
8,000,365 |
12,925,748 |
||||||
Other assets |
4,830,113 |
7,673,179 |
||||||
Total assets |
$ 415,739,796 |
$ 432,223,353 |
||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||
Deposits: |
||||||||
Noninterest-bearing demand deposits |
$ 57,034,792 |
$ 75,206,540 |
||||||
Interest-bearing demand deposits |
26,464,173 |
24,563,987 |
||||||
Savings deposits and money market accounts |
80,861,110 |
86,329,930 |
||||||
Time deposits |
144,294,390 |
155,313,920 |
||||||
Total deposits |
308,654,465 |
341,414,377 |
||||||
Accrued interest payable |
71,925 |
82,320 |
||||||
Federal funds purchased and securities sold under |
||||||||
agreements to repurchase |
29,409,505 |
22,974,117 |
||||||
Federal Home Loan Bank advances and other borrowings |
36,000,000 |
26,740,000 |
||||||
Other liabilities |
941,796 |
878,811 |
||||||
Total liabilities |
375,077,691 |
392,089,625 |
||||||
Stockholders' equity: |
||||||||
Preferred stock - no par value; 2,000,000 shares authorized; |
||||||||
600,000 shares issued and outstanding in 2014 and 2013 |
14,964,309 |
14,892,927 |
||||||
Common stock - $1.00 par value; 20,000,000 shares |
||||||||
authorized in 2014 and 2013; |
||||||||
6,709,199 shares issued in 2014 and 2013; |
||||||||
6,627,398 and 6,547,074 shares outstanding in 2014 and 2013 |
6,627,398 |
6,547,074 |
||||||
Additional paid-in capital |
21,821,060 |
21,549,883 |
||||||
Accumulated deficit |
(3,032,551) |
(3,099,451) |
||||||
Accumulated other comprehensive income |
281,889 |
243,295 |
||||||
Total stockholders' equity |
40,662,105 |
40,133,728 |
||||||
Total liabilities and stockholders' equity |
$ 415,739,796 |
$ 432,223,353 |
||||||
The Notes to Consolidated Financial Statements are an integral part of these statements. |
CORNERSTONE BANCSHARES, INC. AND SUBSIDIARY |
||||||||||
CONSOLIDATED STATEMENTS OF INCOME |
||||||||||
Years Ended December 31, 2014, 2013, and 2012 |
||||||||||
Unaudited |
||||||||||
2014 |
2013 |
2012 |
||||||||
INTEREST INCOME |
||||||||||
Loans, including fees |
$16,690,496 |
$ 16,705,237 |
$17,288,855 |
|||||||
Securities and interest-bearing deposits at other financial institutions |
1,416,190 |
1,694,292 |
2,003,620 |
|||||||
Federal funds sold |
30,678 |
53,502 |
60,404 |
|||||||
Total interest income |
18,137,364 |
18,453,031 |
19,352,879 |
|||||||
INTEREST EXPENSE |
||||||||||
Time deposits |
1,427,758 |
1,766,237 |
2,471,135 |
|||||||
Other deposits |
313,105 |
473,921 |
546,812 |
|||||||
Federal funds purchased and securities |
||||||||||
sold under agreements to repurchase |
84,641 |
73,903 |
94,402 |
|||||||
Federal Home Loan Bank advances and other borrowings |
964,351 |
1,208,490 |
1,672,478 |
|||||||
Total interest expense |
2,789,855 |
3,522,551 |
4,784,827 |
|||||||
Net interest income before provision for loan losses |
15,347,509 |
14,930,480 |
14,568,052 |
|||||||
Provision for loan losses |
515,000 |
300,000 |
430,000 |
|||||||
Net interest income after provision for loan losses |
14,832,509 |
14,630,480 |
14,138,052 |
|||||||
NONINTEREST INCOME |
||||||||||
Customer service fees |
849,984 |
821,072 |
803,251 |
|||||||
Other noninterest income |
57,148 |
62,457 |
64,519 |
|||||||
Net gains from sale of securities |
700,390 |
652,421 |
- |
|||||||
Net gains from sale of loans and other assets |
211,819 |
403,569 |
151,710 |
|||||||
Total noninterest income |
1,819,341 |
1,939,519 |
1,019,480 |
|||||||
NONINTEREST EXPENSES |
||||||||||
Salaries and employee benefits |
7,054,474 |
6,555,059 |
6,327,226 |
|||||||
Net occupancy and equipment expense |
1,230,099 |
1,335,126 |
1,447,204 |
|||||||
Depository insurance |
640,097 |
644,918 |
803,902 |
|||||||
Foreclosed assets, net |
1,841,575 |
2,001,755 |
1,100,670 |
|||||||
Other operating expenses |
3,233,318 |
3,309,532 |
3,498,867 |
|||||||
Total noninterest expenses |
13,999,563 |
13,846,390 |
13,177,869 |
|||||||
Income before income tax expense |
2,652,287 |
2,723,609 |
1,979,663 |
|||||||
Income tax expense |
1,014,005 |
1,042,800 |
577,600 |
|||||||
Net income |
1,638,282 |
1,680,809 |
1,402,063 |
|||||||
Preferred stock dividend requirements |
1,500,000 |
1,500,000 |
1,229,780 |
|||||||
Accretion on preferred stock discount |
71,382 |
71,381 |
63,924 |
|||||||
Net income available to common stockholders |
$ 66,900 |
$ 109,428 |
$ 108,359 |
|||||||
EARNINGS PER COMMON SHARE |
||||||||||
Basic |
$ 0.01 |
$ 0.02 |
$ 0.02 |
|||||||
Diluted |
0.01 |
0.02 |
0.02 |
|||||||
The Notes to Consolidated Financial Statements are an integral part of these statements. |
Cornerstone Bancshares, Inc. and Subsidiary |
||||||||||||
Consolidated Statement of Changes in Stockholders' Equity - Unaudited |
||||||||||||
For the Year Ended December 31, 2014 |
||||||||||||
Accumulated |
||||||||||||
Additional |
Other |
Total |
||||||||||
Preferred |
Common |
Paid-in |
Accumulated |
Comprehensive |
Stockholders' |
|||||||
Stock |
Stock |
Capital |
Deficit |
Income |
Equity |
|||||||
BALANCE, December 31, 2013 |
$ 14,892,927 |
$ 6,547,074 |
$ 21,549,883 |
$ (3,099,451) |
$ 243,295 |
$ 40,133,728 |
||||||
Stock compensation expense |
- |
- |
160,500 |
- |
- |
160,500 |
||||||
Issuance of common stock, 80,324 shares |
- |
80,324 |
110,677 |
- |
- |
191,001 |
||||||
Preferred stock dividends paid |
- |
- |
- |
(1,500,000) |
- |
(1,500,000) |
||||||
Accretion on preferred stock |
71,382 |
- |
- |
(71,382) |
- |
- |
||||||
Net income |
- |
- |
- |
1,638,282 |
- |
1,638,282 |
||||||
Unrealized holding gains on securities available |
||||||||||||
for sale, net of reclassification adjustment and taxes |
- |
- |
- |
- |
38,594 |
38,594 |
||||||
BALANCE, December 31, 2014 |
$ 14,964,309 |
$ 6,627,398 |
$ 21,821,060 |
$ (3,032,551) |
$ 281,889 |
$ 40,662,105 |
||||||
The Notes to Consolidated Financial Statements are an integral part of these statements. |
SOURCE Cornerstone Bancshares, Inc.
Related Links
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article