XML 82 R55.htm IDEA: XBRL DOCUMENT v3.8.0.1
PARENT COMPANY ONLY CONDENSED FINANCIAL INFORMATION (Tables)
12 Months Ended
Dec. 31, 2017
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Balance Sheet
Condensed financial information of Guaranty Bancshares, Inc. follows:
 
2017
 
2016
ASSETS
 
 
 
Cash and cash equivalents
$
14,009

 
$
1,645

Investment in banking subsidiaries
208,995

 
176,979

Other assets
511

 
1,781

Total assets
$
223,515

 
$
180,405

 
 
 
 
LIABILITIES AND EQUITY
 
 
 
Debt
$
13,810

 
$
37,596

Accrued expenses and other liabilities
2,360

 
895

KSOP-owned shares

 
31,661

Shareholders’ equity
207,345

 
110,253

Total liabilities and shareholders’ equity
$
223,515

 
$
180,405

 
2017
 
2016
 
2015
Interest income
$
11

 
$
19

 
$
3

Dividends from Guaranty Bank & Trust

 
12,000

 
20,000

 
11

 
12,019

 
20,003

Expenses
 
 
 
 
 
Interest expense
1,024

 
1,417

 
1,045

Other expenses
1,682

 
1,406

 
1,811

 
2,706

 
2,823

 
2,856

(Loss ) income before income tax and equity in undistributed income of subsidiary
(2,695
)
 
9,196

 
17,147

Income tax benefit
354

 
900

 
850

Income before equity in undistributed earnings of subsidiary
(2,341
)
 
10,096

 
17,997

Equity in undistributed earnings (loss) of subsidiary
16,780

 
2,025

 
(7,886
)
Net earnings
$
14,439

 
$
12,121

 
$
10,111

Comprehensive income
$
14,799

 
$
12,207

 
$
9,362

Condensed Income Statement
Condensed financial information of Guaranty Bancshares, Inc. follows:
 
2017
 
2016
ASSETS
 
 
 
Cash and cash equivalents
$
14,009

 
$
1,645

Investment in banking subsidiaries
208,995

 
176,979

Other assets
511

 
1,781

Total assets
$
223,515

 
$
180,405

 
 
 
 
LIABILITIES AND EQUITY
 
 
 
Debt
$
13,810

 
$
37,596

Accrued expenses and other liabilities
2,360

 
895

KSOP-owned shares

 
31,661

Shareholders’ equity
207,345

 
110,253

Total liabilities and shareholders’ equity
$
223,515

 
$
180,405

 
2017
 
2016
 
2015
Interest income
$
11

 
$
19

 
$
3

Dividends from Guaranty Bank & Trust

 
12,000

 
20,000

 
11

 
12,019

 
20,003

Expenses
 
 
 
 
 
Interest expense
1,024

 
1,417

 
1,045

Other expenses
1,682

 
1,406

 
1,811

 
2,706

 
2,823

 
2,856

(Loss ) income before income tax and equity in undistributed income of subsidiary
(2,695
)
 
9,196

 
17,147

Income tax benefit
354

 
900

 
850

Income before equity in undistributed earnings of subsidiary
(2,341
)
 
10,096

 
17,997

Equity in undistributed earnings (loss) of subsidiary
16,780

 
2,025

 
(7,886
)
Net earnings
$
14,439

 
$
12,121

 
$
10,111

Comprehensive income
$
14,799

 
$
12,207

 
$
9,362

Condensed Cash Flow Statement
 
2017
 
2016
 
2015
Cash flows from operating activities
 
 
 
 
 
Net earnings
$
14,439

 
$
12,121

 
$
10,111

Adjustments:
 
 
 
 
 
Distributions in excess of (equity in undistributed) subsidiary earnings
(16,780
)
 
(2,025
)
 
7,886

Stock based compensation
355

 
211

 
237

Change in other assets
1,270

 
89

 
(646
)
Change in other liabilities
1,589

 
(227
)
 
(95
)
Net cash provided by operating activities
873

 
10,169

 
17,493

 
 
 
 
 
 
Cash flows from investing activities
 
 
 
 
 
Acquisition of DCB Financial Corporation

 

 
(7,329
)
Acquisition of Texas Leadership Bank of Royce City

 

 
(7,771
)
Investment in Guaranty Bank & Trust
(15,000
)
 

 
(4,000
)
Net cash used in investing activities
(15,000
)
 

 
(19,100
)
 
 
 
 
 
 
Cash flows from financing activities
 
 
 
 
 
Proceeds of borrowings
2,000

 
19,000

 
27,000

Repayments of borrowings
(25,786
)
 
(20,714
)
 
(13,000
)
Sale of common stock
55,755

 

 
7,266

Purchase of treasury stock

 
(12,218
)
 
(14,568
)
Sale of treasury stock

 
8,557

 

Exercise of stock options
84

 
36

 

Dividends paid
(5,562
)
 
(4,615
)
 
(4,526
)
Net cash provided by (used in) financing activities
26,491

 
(9,954
)
 
2,172

 
 
 
 
 
 
Net change in cash and cash equivalents
12,364

 
215

 
565

Beginning cash and cash equivalents
1,645

 
1,430

 
865

Ending cash and cash equivalents
$
14,009

 
$
1,645

 
$
1,430