newsfilter
← Latest News
PR Newswire·

Mountain Commerce Bancorp, Inc. Announces First Quarter 2023 Results And Quarterly Cash Dividend

KNOXVILLE, Tenn., April 24, 2023 /PRNewswire/ -- Mountain Commerce Bancorp, Inc. (the "Company") (OTCQX:MCBI), the holding company for Mountain Commerce Bank (the "Bank"), today announced earnings and related data as of and for the three months ended March 31, 2023.

The Company also announced today that its Board of Directors declared a quarterly cash dividend of $0.16 per common share, our tenth consecutive quarterly dividend.  The dividend is payable on June 1, 2023 to shareholders of record as of the close of business on May 8, 2023.

Highlights

The following tables highlight the trends that the Company believes are most relevant to understanding the performance of the Company as of and for the three months ended March 31, 2023.  As further detailed in Appendix A and Appendix C to this press release, adjusted results (which are non-GAAP financial measures), reflect adjustments for realized and unrealized investment gains and losses, PPP fee accretion (net of the amortization of PPP deferred loan costs and one-time PPP bonuses), gains from the sale of fixed assets, the provision for credit losses, the provision for (recovery of) unfunded loan commitments, and the impact of a fraudulent wire loss incurred in the second quarter of 2022.  See Appendix B to this press release for more information on our tax equivalent net interest margin.  All financial information in this press release is unaudited.





For the Three Months Ended March 31,





(Dollars in thousands, except per share data)

























2023





2022

























GAAP



Adjusted (1)





GAAP



Adjusted (1)

Net income

$

2,358



3,055



$

4,765



5,583

Diluted earnings per share

$

0.38



0.49



$

0.77



0.90

Return on average assets (ROAA)



0.57 %



0.74 %





1.40 %



1.64 %

Return on average equity



7.89 %



10.22 %





15.94 %



18.67 %

Efficiency ratio



63.05 %



61.44 %





44.26 %



41.96 %

Net interest margin (tax equivalent)



2.55 %



2.55 %





3.68 %



3.61 %





















Pre-tax, pre-provision earnings (1)

$





3,537



$





6,757

Pre-tax, pre-provision ROAA (1)







0.86 %









1.99 %





















(1) Represents a non-GAAP financial measure.  See Appendix A to this press release for more information.

 







As of and for the





As of and for the







3 Months Ended





12 Months Ended







March 31,





December 31,







2023





2022





















(Dollars in thousands, except share data)

Asset Quality













Non-performing loans

$

458



$

1,277



Real estate owned

$

-



$

-



Non-performing assets

$

595



$

1,277



Non-performing loans to total loans



0.03 %





0.10 %



Non-performing assets to total assets



0.04 %





0.08 %



Year-to-date net charge-offs

$

23



$

89



Allowance for credit losses to non-performing loans



2688.43 %





990.21 %



Allowance for credit losses to total loans 



0.90 %





0.96 %















Other Data













Core deposits (2)

$

901,392



$

985,851



Cash dividends declared

$

0.160



$

0.160



Shares outstanding



6,360,895





6,361,494



Book and tangible book value per share (3)

$

18.95



$

18.43



Accumulated other comprehensive income (loss) (AOCI) per share

(2.57)





(2.83)



Book and tangible book value per share, excluding AOCI (1) (3)



21.52



$

21.26



Closing market price per common share

$

23.51



$

27.75



Closing price to book value ratio



124.06 %





150.53 %



Tangible common equity to tangible assets ratio



7.10 %





7.33 %



Bank regulatory leverage ratio



9.80 %





9.45 %

















(1) As further detailed in Appendix A and Appendix C to this press release, this is a non-GAAP financial measure



(2) Total deposits excluding time deposits













(3) The Company does not have any intangible assets











 

Five Quarter Trends





For the Three Months Ended





(Dollars in thousands, except per share data)



























2023



2022





March 31



December 31



September 30



June 30



March 31





GAAP



GAAP



GAAP



GAAP



GAAP

Net income 

$

2,358

$

3,788

$

5,322

$

4,565

$

4,765

Diluted earnings per share 

$

0.38

$

0.61

$

0.85

$

0.73

$

0.77

Return on average assets (ROAA) 



0.57 %



0.96 %



1.40 %



1.29 %



1.40 %

Return on average equity 



7.89 %



13.15 %



18.36 %



15.81 %



15.94 %

Efficiency ratio



63.05 %



56.50 %



41.93 %



48.43 %



44.26 %

Net interest margin (tax equivalent)



2.55 %



3.22 %



3.66 %



3.76 %



3.68 %



























2023



2022





March 31



December 31



September 30



June 30



March 31





Adjusted (1)



Adjusted (2)



Adjusted (2)



Adjusted (2)



Adjusted (1)

Net income 

$

3,055

$

4,309

$

5,994

$

5,909

$

5,583

Diluted earnings per share 

$

0.49

$

0.69

$

0.96

$

0.95

$

0.90

Return on average assets (ROAA) 



0.74 %



1.09 %



1.58 %



1.67 %



1.64 %

Return on average equity 



10.22 %



14.96 %



20.68 %



20.47 %



18.67 %

Efficiency ratio



61.44 %



53.56 %



42.60 %



40.35 %



41.96 %

Net interest margin (tax equivalent)



2.55 %



3.22 %



3.65 %



3.75 %



3.61 %























Pre-tax, pre-provision earnings

$

3,537

$

5,145

$

7,807

$

6,327

$

6,757

Pre-tax, pre-provision ROAA 



0.86 %



1.30 %



2.06 %



1.79 %



1.99 %























(1) Represents a non-GAAP financial measure.  See Appendix A to this press release for more information.





(2) Represents a non-GAAP financial measure.  See Appendix C to this press release for more information.





 

Management Commentary

William E. "Bill" Edwards, III, President and Chief Executive Officer of the Company, commented as follows:

"The first quarter of 2023 proved to be another challenging quarter, as the ongoing rise in short term interest rates and competition for liquidity continued to put a strain on our net interest margin and earnings.  We are pleased that our yield on taxable loans increased 88 bp from 4.23% in the first quarter of 2022 to 5.11% in the first quarter of 2023.  However, the rate paid on interest bearing liabilities increased 273 bp from 0.35% to 3.08% over the same period.  As a result, our adjusted net interest margin declined from 3.61% in the first quarter of 2022 to 2.55% in the same period of 2023.  We continue to experience very low levels of loan charge-offs and our allowance coverage of nonperforming loans was nearly 27 to 1 at March 31, 2023.  From an asset quality perspective, our non-performing assets to total assets remained at historical lows of 0.04% at March 31, 2023, with no properties in real estate owned.  We also adopted the provisions of Accounting Standards Update No. 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments as of January 1, 2023 with no impact to capital. Looking forward, we will continue to remain disciplined on loan quality and pricing, and will continue to prioritize the value of maintaining and growing our deposit relationships, including certificates of deposit which have grown over $206.0 million since March 31, 2022.

I am happy to report that we experienced minimal impacts from the banking crisis experienced during the first quarter of 2023.  We proactively added significant on-balance sheet liquidity to the Bank through short-term borrowings from the Federal Home Loan Bank, but ultimately experienced very little deposit withdrawals during the quarter ended March 31, 2023.  We do not have any held-to-maturity securities and do not currently anticipate having to sell any of our available-for-sale securities for liquidity purposes as we currently have adequate other sources of liquidity.  Finally, we remain well capitalized with a tangible common equity ratio above 7%.

Additionally, we continue to work diligently on several projects located across our markets, including the following:

  • The construction of our Johnson City financial center continues with an expected completion date of mid-2024. This location, which has significant I-26 visibility, will be a major upgrade from our single existing branch, and we believe will aid in our efforts to substantially grow our Johnson City and TriCities market share. We expect to consolidate approximately 9,000 sf of leased space with an annual cost of $200 thousand into this building.
  • We continue to make repairs and improvements to our newest financial center at 9950 Kingston Pike in Knoxville. In addition to providing a more visible and strategic location, we also expect to consolidate approximately 8,900 sf of space that we currently lease with an annual cost of $210 thousand once renovations are complete. This building is expected to be operational during the third quarter of 2023."

Net Interest Income

Net interest income decreased $2.3 million, or 19.4%, from $11.7 million for the three months ended March 31, 2022 to $9.4 million for the same period in 2023.  The decrease between the periods was primarily the net result of the following factors:

  • Average interest-earning assets grew $286.4 million, or 21.1%, from $1.359 billion to $1.645 billion, driven primarily by increases in loans.
  • Average net interest-earning assets declined $77.9 million, or 18.8%, from $414.7 million to $336.8 million, due primarily to a $20.9 million decrease in noninterest bearing deposits and a $54.4 million increase in noninterest earning assets - primarily fixed assets and deferred tax assets.
  • The average rate paid on interest-bearing liabilities increased 273 bp from 0.35% to 3.08%, while the average rate earned on interest-earning assets increased 104 bp from 3.92% to 4.96%, resulting in a decrease in tax-equivalent net interest margin from 3.68% to 2.55%. The increase in the average rate paid on interest-bearing liabilities was due to the rising rate environment and competitive pressures in our markets, as well as the increase in on-balance sheet liquidity during the first quarter of 2023.
  • The Company recognized approximately $0 and $0.2 million of PPP loan origination fees, net of the amortization of deferred PPP loan costs, through net interest income during the three months ended March 31, 2023 and 2022, respectively. No net PPP loan origination fees remain to be recognized as of March 31, 2023.

Rate Sensitivity

The Company has the following loans and funding subject to repricing of short-term interest rates:







30 Day

Federal

Short-Term







Prime

LIBOR

Funds

FHLB

Total

Loans

$

194,700

27,500

-

-

222,200

Funding

$

-

-

165,866

105,000

270,866

The Federal Reserve has increased the Federal Funds interest rate by 475 bp since December 31, 2021.  Since that time, the Company has experienced the following impacts on its loan yields and deposit costs:



Cumulative Beta



Loan Yields

Deposit Costs

 Mar 31, 2022 

128.0 %

0.0 %

 Jun 30, 2022 

32.0 %

5.3 %

 Sep 30, 2022 

24.7 %

14.3 %

 Dec 31, 2022 

25.4 %

30.6 %

 Mar 31, 2023 

26.1 %

43.8 %

Provision For Credit Losses

A provision for credit losses of $0.5 million and $0.7 million was recognized for the three months ended March 31, 2023 and 2022, respectively, primarily as a result of continued loan growth. The Company continues to experience historically low levels of problem assets and charge-offs.  The Company adopted the provisions of Accounting Standards Update No. 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments as of January 1, 2023.  The following summarizes the impact of the adoption of ASU 2016-13:





Impact at 





Jan 1, 2023

(in millions)











Decrease to allowance for credit losses

$

(0.70)

Increase to reserve for unfunded commitments



0.70

Net impact to shareholders equity

$

-

Noninterest Income

The following summarizes changes in the Company's noninterest income for the periods indicated:





Three Months Ended March 31

(In thousands)



2023

2022

Change











Service charges and fee income

$

375

338

37

Bank owned life insurance



45

43

2

Realized gain (loss) on sale of investment securities available for sale



(10)

(65)

55

Unrealized gain (loss) on equity securities



(516)

(451)

(65)

Gain on sale of loans



3

19

(16)

Gain on sale of fixed assets



69

-

69

Wealth management



151

196

(45)

Limited partnership income



48

373

(325)

Other noninterest income



(2)

(5)

3













$

163

448

(285)

Noninterest income declined to $0.2 million in the first quarter of 2023 from $0.4 million in the same quarter of 2022.  This decrease was primarily due to a decline in distributions from certain of the Company's investments in limited partnerships, which tend to have uneven levels of profit distributions.  The Company also recognized higher levels of unrealized losses on equity securities (primarily bank preferred stock).  The Company holds 2 bank preferred stocks that have incurred a large decrease in fair value because of the recent banking crisis.  One of these investments has been downgraded below investment grade and the Company is evaluating whether to dispose of this investment.

Noninterest Expense

The following summarizes changes in the Company's noninterest expense for the periods indicated:





Three Months Ended March 31

(In thousands)



2023

2022

Change











Compensation and employee benefits

$

3,263

3,223

40

Occupancy



615

365

250

Furniture and equipment



193

95

98

Data processing



517

475

42

FDIC insurance



233

166

67

Office



202

152

50

Advertising



113

62

51

Professional fees



579

305

274

Other noninterest expense



320

523

(203)













$

6,035

5,366

669

Noninterest expense increased $0.7 million, or 12.5%, from $5.4 million in the first quarter of 2022 to $6.0 million in the same period of 2023, but decreased $0.6 million from $6.7 million in the fourth quarter of 2022.   Occupancy expense increased $0.3 million in the first quarter of 2023 compared to the first quarter of 2022 due to lease expense on the Company's new Brentwood financial center, as well as additional depreciation expense associated with the Company's new operations center.  The Company should begin to benefit from lower lease expense in the second quarter of 2023 and future quarters due to the staggered closure schedule of certain leased office space.  Professional fees have increased $0.3 million over the same periods as the Company has engaged a national firm for its internal audit function and incurred additional audit expenses in conjunction with a required internal control audit.  Other noninterest expense decreased $0.2 million primarily due to a $0.1 million legal settlement on a fraudulent wire loss incurred during the second quarter of 2022, and the reclassification of $0.1 million of provision for unfunded loan commitments to the provision for credit losses upon the adoption of the new current expected credit loss accounting standard.

The increase in the Company's adjusted efficiency ratio to 61.44% in the first quarter of 2023 as compared to 41.96% in the first quarter of 2022 is primarily due to a $2.3 million decrease in net interest income during the same periods.

Income Taxes

The effective tax rates of the Company were as follows for the periods indicated

Three Months Ended March 31

2023

2022

20.07 %

21.97 %

The Company's effective tax rate during the three months ended March 31, 2023 decreased to 20.07% from 21.97% in the same period of the prior year due to a decline in the Company's effective state tax rate.  The Company's marginal tax rate of 26.14% is favorably impacted by certain sources of non-taxable income including bank-owned life insurance (BOLI), tax-free loans, and investments in tax-free municipal securities. 

Balance Sheet

Total assets increased $97.9 million, or 6.1%, from $1.600 billion at December 31, 2022 to $1.698 billion at March 31, 2023.  The change was primarily driven by the following factors:

  • Available for sale investment security balances increased 0.2 million, or 0.1%.

The following summarizes the composition of the Company's available for sale investment securities portfolio (at fair value) as of March 31, 2023 and December 31, 2022:





March 31, 2023



December 31, 2022





Estimated

Net



Estimated

Net





Fair

Unrealized



Fair

Unrealized





Value

Gain (Loss)



Value

Gain (Loss)

(in thousands)



























Agency MBS / CMO

$

16,993

(1,944)



17,086

(2,232)

Agency multifamily (non-guaranteed)



10,353

(1,054)



10,110

(1,316)

Agency student loan (98% guarantee)



9,509

(29)



9,862

(56)

Business Development Companies



3,751

(669)



3,795

(626)

Corporate



23,949

(2,558)



24,531

(2,487)

Municipal



27,649

(6,920)



26,464

(8,264)

Non-agency MBS / CMO



45,424

(9,104)



45,577

(9,514)

















$

137,625

(22,277)



137,425

(24,495)

Non-agency MBS/CMO's have an average credit-enhancement of approximately 36% as of March 31, 2023.  Municipal securities are generally rated AA or higher. 

  • The Company does not have any securities classified as held-to-maturity.
  • Loans receivable increased $44.3 million, or 3.4%, from $1.317 billion at December 31, 2022 to $1.361 billion at March 31, 2023. Increases in construction, residential and multi-family offset a slight reduction in PPP loans.

The following summarizes changes in loan balances over the last five quarters:





March 31,



December 31,



September 30,



June 30,



March 31,





2023



2022



2022



2022



2022

(in thousands)











































Residential construction

$

47,170



35,774



31,170



29,681



24,769

Other construction



64,009



56,090



50,956



41,629



40,562

Farmland



10,174



11,657



12,524



11,747



12,181

Home equity



40,609



38,108



36,730



34,131



31,848

Residential 



437,143



423,646



393,752



338,314



312,615

Multi-family



102,761



92,933



93,730



80,342



77,542

Owner-occupied commercial 



205,512



206,873



227,502



216,663



216,300

Non-owner occupied commercial



299,093



297,811



281,027



260,537



256,314

Commercial & industrial



140,022



140,151



134,329



146,366



129,450

PPP Program



1,589



2,659



7,461



9,886



11,488

Consumer



13,128



11,181



12,395



12,681



10,727

























$

1,361,210



1,316,883



1,281,576



1,181,977



1,123,796

The following summarizes the industry components of the Company's non-owner occupied commercial real estate loans as of March 31, 2023:





Loan



% of Total





Balance



Loans











Office

$

71,379



5.2 %

Hotels



68,053



5.0 %

Retail



51,481



3.8 %

Campground



28,469



2.1 %

Marina



22,024



1.6 %

Warehouse



20,199



1.5 %

Mini-storage



16,347



1.2 %

Medical



11,745



0.9 %

Restaurant



5,230



0.4 %

Other



4,167



0.3 %



$

299,093



22.0 %

 

  • Premises and equipment increased $3.3 million, or 10.2%, during the three months ended March 31, 2023 primarily due to costs incurred for the construction of the new 23,000 sf Johnson City combined financial/corporate center. As of March 31, 2023, approximately $3.1 million out of a total estimated cost of $19.5 million had been incurred related to the costs of the building.
  • Total deposits increased $230.9 million, or 2.6%, from $1.346 billion at December 31, 2022 to $1.381 billion at March 31, 2023. The primary drivers of this increase were a $97.8 million, or 54.4%, increase in retail time deposits (primarily one year or less), and a $21.6 million, or 11.9%, increase in wholesale time deposits. Wholesale time deposits consist primarily of brokered certificates of deposit with a maximum maturity of one year or less. The Company believes that the shift in product mix out of non-interest bearing and savings accounts and into retail time deposits is primarily a result of the higher interest rates that the Company has offered on retail time deposits.

The following summarizes changes in deposit balances over the last five quarters:





March 31,



December 31,



September 30,



June 30,



March 31,





2023



2022



2022



2022



2022

(in thousands)











































Non-interest bearing transaction

$

293,502



305,210



364,290



348,826



331,142

NOW and money market



314,636



321,028



312,132



244,834



240,995

Savings



293,254



359,613



383,599



375,356



373,974

Retail time deposits



277,408



179,626



89,886



75,903



71,434

Wholesale time deposits



202,608



181,022



137,596



163,931



132,981

























$

1,381,408



1,346,499



1,287,503



1,208,850



1,150,526

 

  • FHLB borrowings increased $50.0 million from December 31, 2022 and consisted of the following at March 31, 2023:

 



Amounts



Current

Maturity



(000's)

Term

Rate

Date











$

55,000

4 Weeks

4.85 %

4/5/2023



50,000

3 month

5.03 %

6/5/2023



50,000

12 month

5.27 %

3/15/2024

$

155,000



5.04 %



 

  • Total equity increased $3.3 million, or 2.8%, from $117.3 million at December 31, 2022 to $120.5 million at March 31, 2023.  The following summarizes the components of the change in total shareholders' equity and tangible book value per share for the three months ended March 31, 2023:




Total

Tangible







Shareholders'

Book Value







Equity

Per Share



(In thousands)



















December 31, 2022

$

117,271

18.43













Net income



2,358

0.38



Dividends paid



(1,018)

(0.16)



Stock compensation



315

0.05



Share repurchases



(9)

(0.00)



Change in fair value of investments available for sale



1,626

0.26













March 31, 2023

$

120,543

18.95

*

            * Sum of the individual components may not equal the total









 

The Company's tangible equity to tangible assets ratio declined to 7.10% at March 31, 2023 from 7.33% at December 31, 2022, primarily as the result of a decline in net income, offset by an improvement in the value of available for sale investment securities.  The Company continues to manage its equity levels through a combination of controlled growth, share repurchases and dividends.  The Company and Bank both remain well capitalized at March 31, 2023.

Asset Quality

Non-performing loans to total loans decreased from 0.10% at December 31, 2022 to 0.03% at March 31, 2023.  Non-performing assets to total assets decreased from 0.08% at December 31, 2022 to 0.04% at March 31, 2023, including one non-performing equity security in the amount of $137.  Other real estate owned balances remained at $0 at both December 31, 2022 and March 31, 2023.  Net charge-offs of $23 thousand were recognized during the three months ended March 31, 2023, compared to $89 thousand during the full year 2022.  The allowance for credit losses to total loans was 0.90% at March 31, 2023 compared to 0.96% at December 31, 2022.  Coverage of non-performing loans by the allowance for credit losses was nearly 27 to 1 at March 31, 2023. 

Non-GAAP Financial Measures

Statements included in this press release include non-GAAP financial measures and should be read along with the accompanying tables in Appendix A and Appendix C, which provide a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measures.  This press release and the accompanying tables discuss financial measures such as adjusted net income, adjusted diluted earnings per share, adjusted return on average assets, adjusted return on average equity, adjusted net interest margin (tax equivalent), and adjusted efficiency ratio, which are all non-GAAP financial measures. We also present in this press release and the accompanying tables pre-tax, pre-provision earnings, pre-tax, pre-provision return on average assets, and tangible book value per share excluding AOCI, which are also non-GAAP financial measures. We believe that such non-GAAP financial measures are useful because they enhance the ability of investors and management to evaluate and compare the Company's operating results from period to period in a meaningful manner.  Non-GAAP financial measures should not be considered as an alternative to any measure of performance calculated pursuant to GAAP, nor are they necessarily comparable to non-GAAP financial measures that may be presented by other companies.  Investors should consider the Company's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company.  Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company's results or financial condition as reported under GAAP.

Forward-Looking Statements

This press release contains forward-looking statements. The words "expect," "intend," "should," "may," "could," "believe," "suspect," "anticipate," "seek," "plan," "estimate" and similar expressions are intended to identify such forward-looking statements, but other statements not based on historical fact may also be considered forward-looking. Such forward-looking statements involve known and unknown risks and uncertainties that include, without limitation, (i) deterioration in the financial condition of our borrowers, including as a result of persistent inflationary pressures, resulting in significant increases in credit losses and provisions for those losses; (ii) fluctuations or differences in interest rates on loans or deposits from those that we are modeling or anticipating, including as a result of our inability to better match deposit rates with the changes in the short-term rate environment, or that affect the yield curve; (iii) deterioration in the real estate market conditions in our market areas; (iv) the impact of increased competition with other financial institutions, including pricing pressures, and the resulting impact on our results, including as a result of compression to our net interest margin; (v) the deterioration of the economy in our market areas, including the negative impact of inflationary pressures on our customers and their businesses; (vi) the ability to grow and retain low-cost core deposits, including during times when uncertainty exists in the financial services sector; (vii) our ability to meet our liquidity needs without having to liquidate investment securities that we own while those securities are in a unrealized loss position as a result of the rising rate environment;  (viii) significant downturns in the business of one or more large customers; (ix) effectiveness of our asset management activities in improving, resolving or liquidating lower quality assets; (x) our inability to maintain the historical, long-term growth rate of our loan portfolio; (xi) risks of expansion into new geographic or product markets; (xii) the possibility of increased compliance and operational costs as a result of increased regulatory oversight; (xiii) our inability to comply with regulatory capital requirements, including those resulting from changes to capital calculation methodologies and required capital maintenance levels; (xiv) changes in state or Federal regulations, policies, or legislation applicable to banks and other financial service providers, including regulatory or legislative developments arising out of current unsettled conditions in the economy; (xv) changes in capital levels and loan underwriting, credit review or loss reserve policies associated with economic conditions, examination conclusions, or regulatory developments; (xvi) inadequate allowance for credit losses; (xvii) results of regulatory examinations; (xviii) the vulnerability of our network and online banking portals, and the systems of parties with whom we contract, to unauthorized access, computer viruses, phishing schemes, spam attacks, human error, natural disasters, power loss and other security breaches; (xix) the possibility of increased corporate or personal tax rates and the resulting reduction in our and our customers' businesses as a result of any such increases; (xx) approval of the declaration of any dividend by our Board of Directors; (xxi) loss of key personnel; and (xxii) adverse results (including costs, fines, reputational harm and/or other negative effects) from current or future obligatory litigation, examinations or other legal and/or regulatory actions.  These risks and uncertainties may cause our actual results or performance to be materially different from any future results or performance expressed or implied by such forward-looking statements. Our future operating results depend on a number of factors which were derived utilizing numerous assumptions that could cause actual results to differ materially from those projected in forward-looking statements.

About Mountain Commerce Bancorp, Inc. and Mountain Commerce Bank

Mountain Commerce Bancorp, Inc. is the holding company for Mountain Commerce Bank.  The Company's shares of common stock trade on the OTCQX under the symbol "MCBI".

Mountain Commerce Bank is a state-chartered financial institution headquartered in Knoxville, TN. The Bank traces its history back over a century and serves Middle and East Tennessee through 6 branches located in Brentwood, Erwin, Johnson City, Knoxville and Unicoi.  The Bank focuses on responsive relationship banking of small and medium-sized businesses, professionals, affluent individuals, and those who value the personal service and attention that only a community bank can offer.  For further information, please visit us at www.mcb.com.

 

Mountain Commerce Bancorp, Inc. and Subsidiaries

Condensed Consolidated Statements of Income

(Amounts in thousands, except share data)



















Three Months Ended









March 31,









2023

2022



Interest income











Loans

$

16,361

11,243





Investment securities - taxable



1,311

993





Investment securities - tax exempt



39

105





Dividends and other



1,037

130









18,748

12,471



Interest expense











Savings



1,556

220





Interest bearing transaction accounts



2,319

148





Time certificates of deposit of $250,000 or more



2,663

74





Other time deposits



1,003

52





     Total deposits



7,541

494





Senior debt



249

102





Subordinated debt



164

164





FHLB & FRB advances



1,385

36









9,339

796















Net interest income



9,409

11,675















Provision for credit losses



587

650















Net interest income after provision for credit losses



8,822

11,025















Noninterest income











Service charges and fee income



375

338





Bank owned life insurance



45

43





Realized gain (loss) on sale of investment securities available for sale

(10)

(65)





Unrealized gain (loss) on equity securities



(516)

(451)





Gain on sale of loans



3

19





Gain on sale of fixed assets



69

-





Wealth management



151

196





Limited partnership income



48

373





Other noninterest income



(2)

(5)









163

448



Noninterest expense











Compensation and employee benefits



3,263

3,223





Occupancy



615

365





Furniture and equipment



193

95





Data processing



517

475





FDIC insurance



233

166





Office



202

152





Advertising



113

62





Professional fees



579

305





Other noninterest expense



320

523









6,035

5,366















Income before income taxes



2,950

6,107















Income taxes



592

1,342















Net income

$

2,358

4,765















Earnings per common share:











Basic

$

0.38

0.77





Diluted

$

0.38

0.77















Weighted average common shares outstanding:











Basic



6,220,619

6,190,910





Diluted



6,243,297

6,225,687



 

Mountain Commerce Bancorp, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(Amounts in thousands)























March 31,





December 31,









2023





2022



Assets





























Cash and due from banks

$

14,419



$

13,824



Interest-earning deposits in other banks



106,878





64,816





Cash and cash equivalents



121,297





78,640



















Investments available for sale



137,625





137,425



Equity securities



5,246





5,750



Loans held for sale



-





-



Premises and equipment held for sale



4,260





4,260



















Loans receivable



1,361,210





1,316,883



Allowance for credit losses



(12,313)





(12,645)





Net loans receivable



1,348,897





1,304,238



















Premises and equipment, net



36,275





32,932



Accrued interest receivable



4,726





4,514



Bank owned life insurance



9,821





9,776



Restricted stock



15,423





7,143



Deferred tax assets, net 



9,692





10,271



Other assets



4,680





5,111



















Total assets

$

1,697,942



$

1,600,060



















Liabilities and Shareholders' Equity





























Noninterest-bearing

$

293,502



$

305,210



Interest-bearing



885,298





860,267



Wholesale



202,608





181,022





Total deposits



1,381,408





1,346,499



















FHLB borrowings



155,000





105,000



Senior debt, net



20,000





9,998



Subordinated debt, net



9,879





9,866



Accrued interest payable



1,082





885



Post-employment liabilities



3,495





3,519



Other liabilities



6,535





7,022



















Total liabilities



1,577,399





1,482,789



















Total shareholders' equity



120,543





117,271



















Total liabilities and shareholders' equity

$

1,697,942



$

1,600,060



 

Appendix A - Reconciliation of Non-GAAP Financial Measures 













Three Months Ended





March 31





(Dollars in thousands, except per share data)













2023

2022

Adjusted Net Income







Net income (GAAP)

$

2,358

4,765

Realized (gain) loss on sale of investment securities 



10

65

Unrealized (gain) loss on equity securities



516

451

Accretion of PPP fees, net



-

(209)

Gain on sale of fixed assets



(69)

-

Provision for credit losses



587

650

Provision for (recovery of)  unfunded commitments



-

150

Fraudulent wire loss (recovery)



(100)

-

Tax effect of adjustments



(247)

(289)

Adjusted net income (Non-GAAP)

$

3,055

5,583









Adjusted Diluted Earnings Per Share







Diluted earnings per share (GAAP)

$

0.38

0.77

Realized (gain) loss on sale of investment securities



0.00

0.01

Unrealized (gain) loss on equity securities



0.08

0.07

Accretion of PPP fees, net



-

(0.03)

Gain on sale of fixed assets



(0.01)

-

Provision for credit losses



0.09

0.10

Provision for (recovery of)  unfunded commitments



-

0.02

Fraudulent wire loss (recovery)



(0.02)

-

Tax effect of adjustments



(0.04)

(0.05)

Adjusted diluted earnings per share (Non-GAAP)

$

0.49

0.90









Adjusted Return on Average Assets







Return on average assets (GAAP)



0.57 %

1.40 %

Realized (gain) loss on sale of investment securities



0.00 %

0.02 %

Unrealized (gain) loss on equity securities



0.13 %

0.13 %

Accretion of PPP fees, net



0.00 %

-0.06 %

Gain on sale of fixed assets



-0.02 %

0.00 %

Provision for credit losses



0.14 %

0.19 %

Provision for (recovery of)  unfunded commitments



0.00 %

0.04 %

Fraudulent wire loss (recovery)



-0.02 %

0.00 %

Tax effect of adjustments



-0.06 %

-0.09 %

Adjusted return on average assets (Non-GAAP)



0.74 %

1.64 %









Adjusted Return on Average Equity







Return on average equity (GAAP)



7.89 %

15.94 %

Realized (gain) loss on sale of investment securities



0.03 %

0.22 %

Unrealized (gain) loss on equity securities



1.73 %

1.51 %

Accretion of PPP fees, net



0.00 %

-0.70 %

Gain on sale of fixed assets



-0.23 %

0.00 %

Provision for credit losses



1.96 %

2.17 %

Provision for (recovery of)  unfunded commitments



0.00 %

0.50 %

Fraudulent wire loss (recovery)



-0.33 %

0.00 %

Tax effect of adjustments



-0.83 %

-0.97 %

Adjusted return on average equity (Non-GAAP)



10.22 %

18.67 %

 

Appendix A - Reconciliation of Non-GAAP Financial Measures, Continued













Three Months Ended





March 31





(Dollars in thousands, except per share data)













2023

2022

Adjusted Efficiency Ratio







Efficiency ratio (GAAP)



63.05 %

44.26 %

Realized (gain) loss on sale of investment securities



-0.07 %

-0.25 %

Unrealized (gain) loss on equity securities



-3.22 %

-1.59 %

Accretion of PPP fees, net



0.00 %

0.84 %

Gain on sale of fixed assets



0.46 %

0.00 %

Provision for (recovery of) unfunded commitments



0.00 %

-1.28 %

Fraudulent wire loss (recovery)



1.04 %

0.00 %

Adjusted efficiency ratio (Non-GAAP) *



61.44 %

41.96 %

* Sum of the individual components may not equal the total. 















Adjusted Net Interest Margin (tax-equivalent) (1)







Net interest margin (tax-equivalent) (GAAP)



2.55 %

3.68 %

Accretion of PPP fees, net



0.00 %

-0.06 %

Adjusted net interest margin (tax-equivalent) (Non-GAAP)



2.55 %

3.61 %









Pre-tax, Pre-Provision Earnings







Net income (GAAP)

$

2,358

4,765

Income taxes



592

1,342

Provision for credit losses



587

650

Pre-tax, pre-provision earnings (non-GAAP)

$

3,537

6,757









Pre-tax, Pre-Provision Return on Average Assets (ROAA)







Return on average assets (GAAP)



0.57 %

1.40 %

Income taxes



0.14 %

0.40 %

Provision for credit losses



0.14 %

0.19 %

Pre-tax, pre-provision return on average assets (non-GAAP)



0.86 %

1.99 %









Book and Tangible Book Value Per Share, excluding AOCI







Book and tangible book value per share (GAAP)

$

18.95

18.65

Impact of AOCI per share



2.57

1.04

Book and tangible book value per share, excluding AOCI (non-GAAP)

$

21.52

19.69

 

Appendix B - Tax Equivalent Net Interest Margin Analysis 



































For the Three Months Ended March 31,







2023









Average













Outstanding 



Yield / 









Balance

Interest

Rate









(Dollars in thousands)

Interest-earning Assets:













Loans - taxable, including loans held for sale

$

1,298,578

16,361

5.11 %





Loans - tax exempt (2)



26,120

435

6.75 %





Investments - taxable



138,689

1,311

3.83 %





Investments - tax exempt (1)



5,416

49

3.70 %





Interest earning deposits



89,844

857

3.87 %





Other investments, at cost



9,822

181

7.47 %





Total interest-earning assets



1,568,469

19,194

4.96 %





Noninterest earning assets



76,746









Total assets

$

1,645,215





















Interest-bearing liabilities:













Interest-bearing transaction accounts

$

102,274

788

3.12 %





Savings accounts



338,062

1,556

1.87 %





Money market accounts



201,097

1,531

3.09 %





Retail time deposits



208,313

1,674

3.26 %





Wholesale time deposits



194,312

1,992

4.16 %





     Total interest bearing deposits



1,044,058

7,541

2.93 %



















Senior debt



12,500

249

8.08 %





Subordinated debt



9,871

164

6.74 %





Federal Home Loan Bank & FRB advances



165,233

1,385

3.40 %





Total interest-bearing liabilities



1,231,662

9,339

3.08 %



















Noninterest-bearing deposits



286,103









Other noninterest-bearing liabilities



7,911









Total liabilities



1,525,676























Total shareholders' equity



119,539









Total liabilities and shareholders' equity

$

1,645,215























Tax-equivalent net interest income





9,855





















Net interest-earning assets (3)

$

336,807























Average interest-earning assets to interest-













     bearing liabilities



127 %























Tax-equivalent net interest rate spread (4)



1.89 %























Tax equivalent net interest margin (5)



2.55 %























(1)  Tax exempt investments are calculated assuming a 21% federal tax rate









(2)  Tax exempt loans reflect the tax equivalent yield of a 5% state tax credit assuming a 26% federal and state tax rate





(3)  Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities





(4)  Tax-equivalent net interest rate spread represents the difference between the tax equivalent yield on average





       interest-earning assets and the cost of average interest-bearing liabilities.









(5)  Tax equivalent net interest margin represents tax equivalent net interest income divided by average total 





       interest-earning assets











 

Appendix C - Reconciliation of Prior Period Non-GAAP Financial Measures 

























Three Months Ended





(Dollars in thousands, except per share data)















December 31, 2022

September 30, 2022

June 30, 2022

Adjusted Net Income









Net income (GAAP)

$

3,788

5,322

4,565

Realized (gain) loss on sale of investment securities



399

42

104

Unrealized (gain) loss on equity securities



(68)

171

565

Accretion of PPP fees, net



(13)

(39)

(37)

Loss (gain) from sale of REO



-

-

-

Provision for credit losses



210

900

450

Provision for (recovery of) unfunded commitments



177

86

(88)

Fraudulent wire loss



-

(250)

825

Tax effect of adjustments



(184)

(238)

(475)

Adjusted net income (Non-GAAP)

$

4,309

5,994

5,909











Adjusted Diluted Earnings Per Share









Diluted earnings per share (GAAP)

$

0.61

0.85

0.73

Realized (gain) loss on sale of investment securities



0.06

0.01

0.02

Unrealized (gain) loss on equity securities



(0.01)

0.03

0.09

Accretion of PPP fees, net



(0.00)

(0.01)

(0.01)

Loss (gain) from sale of REO



-

-

-

Provision for credit losses



0.03

0.14

0.07

Provision for (recovery of) unfunded commitments



0.03

0.01

(0.01)

Fraudulent wire loss



-

(0.04)

0.13

Tax effect of adjustments



(0.03)

(0.04)

(0.08)

Adjusted diluted earnings per share (Non-GAAP)

$

0.69

0.96

0.95











Adjusted Return on Average Assets









Return on average assets (GAAP)



0.96 %

1.40 %

1.29 %

Realized (gain) loss on sale of investment securities



0.10 %

0.01 %

0.03 %

Unrealized (gain) loss on equity securities



-0.02 %

0.05 %

0.16 %

Accretion of PPP fees, net



0.00 %

-0.01 %

-0.01 %

Loss (gain) from sale of REO



0.00 %

0.00 %

0.00 %

Provision for credit losses



0.05 %

0.24 %

0.13 %

Provision for (recovery of) unfunded commitments



0.04 %

0.02 %

-0.02 %

Fraudulent wire loss



0.00 %

-0.07 %

0.23 %

Tax effect of adjustments



-0.05 %

-0.06 %

-0.13 %

Adjusted return on average assets (Non-GAAP)



1.09 %

1.58 %

1.67 %











Adjusted Return on Average Equity









Return on average equity (GAAP)



13.15 %

18.36 %

15.81 %

Realized (gain) loss on sale of investment securities



1.39 %

0.14 %

0.36 %

Unrealized (gain) loss on equity securities



-0.24 %

0.59 %

1.96 %

Accretion of PPP fees, net



-0.05 %

-0.13 %

-0.13 %

Loss (gain) from sale of REO



0.00 %

0.00 %

0.00 %

Provision for credit losses



0.73 %

3.11 %

1.56 %

Provision for (recovery of) unfunded commitments



0.61 %

0.30 %

-0.30 %

Fraudulent wire loss



0.00 %

-0.86 %

2.86 %

Tax effect of adjustments



-0.64 %

-0.82 %

-1.65 %

Adjusted return on average equity (Non-GAAP)



14.96 %

20.68 %

20.47 %











Adjusted Efficiency Ratio









Efficiency ratio (GAAP)



56.50 %

41.93 %

48.43 %

Realized (gain) loss on sale of investment securities



-1.84 %

-0.13 %

-0.41 %

Unrealized (gain) loss on equity securities



0.33 %

-0.53 %

-2.13 %

Accretion of PPP fees, net



0.06 %

0.12 %

0.15 %

Loss (gain) from sale of REO



0.00 %

0.00 %

0.00 %

Provision for (recovery of) unfunded commitments



-1.50 %

-0.64 %

0.72 %

Fraudulent wire loss



0.00 %

1.86 %

-6.72 %

Adjusted efficiency ratio (Non-GAAP) *



53.55 %

42.61 %

40.04 %

* Sum of the individual components may not equal the total. 



















Adjusted Net Interest Margin (tax-equivalent)









Net interest margin (tax-equivalent) (GAAP)



3.15 %

3.66 %

3.76 %

Accretion of PPP fees, net



0.00 %

-0.01 %

-0.01 %

Adjusted net interest margin (tax-equivalent) (Non-GAAP)



3.15 %

3.65 %

3.75 %











Pre-tax Pre-Provision Earnings









Net income (GAAP)

$

3,788

5,322

4,565

Income taxes



1,147

1,585

1,312

Provision for credit losses



210

900

450

Pre-tax Pre-provision earnings (non-GAAP)

$

5,145

7,807

6,327











Pre-tax Pre-Provision Return on Average Assets (ROAA)









Return on average assets (GAAP)

$

0.96 %

1.40 %

1.29 %

Income taxes



0.29 %

0.42 %

0.37 %

Provision for credit losses



0.05 %

0.24 %

0.13 %

Pre-tax Pre-provision return on average assets (non-GAAP)

$

1.30 %

2.06 %

1.79 %











Book and Tangible Book Value Per Share, excluding AOCI









Book and tangible book value per share (GAAP)

$

18.43

18.03

18.18

Impact of AOCI per share



2.83

2.92

2.07

Book and tangible book value per share, excluding AOCI (non-GAAP)

$

21.26

20.95

20.25

 

 

View original content to download multimedia:https://www.prnewswire.com/news-releases/mountain-commerce-bancorp-inc-announces-first-quarter-2023-results-and-quarterly-cash-dividend-301804114.html

SOURCE Mountain Commerce Bancorp, Inc.