Attached files

file filename
8-K - 8-K - Tennessee Commerce Bancorp, Inc.a11-8271_48k.htm

Exhibit 99.1

 

 

Contact:

 

Frank Perez

 

 

Chief Financial Officer

 

 

615-599-2274

 

TENNESSEE COMMERCE BANCORP REPORTS

FIRST QUARTER 2011 RESULTS

 


 

FRANKLIN, Tenn. — (April 29, 2011) — Tennessee Commerce Bancorp, Inc. (NASDAQ: TNCC), the bank holding company of Tennessee Commerce Bank (the “Bank”), today reported financial results for the first quarter ended March 31, 2011.  The Company reported a net loss of $3.2 million for the quarter ended March 31, 2011, compared with net income of $1.4 million for the same period in 2010.  The net loss per diluted common share was $0.26 compared to net income per diluted common share of $0.24 for the same period in 2010.

 

The net loss for the period ended March 31, 2011 resulted from an additional $5.0 million of loan loss provision expense and $2.4 million associated with losses on repossessed assets, each by the Bank.  These charges combined accounted for a $0.37 per diluted share impact.  The loss on repossessions was mainly attributed to measures taken to dispose of all repossessions older than eighteen months. This was a result of measures taken to dispose of repossessions in accordance with our existing plan of accellerated reduction and pursuant to an agreed plan to comply with state law on holding periods for this type of asset.

 

Assets increased $68.0 million or 4.7% compared to the fourth quarter of 2010.  The increase in assets is mainly attributable to an increase of $55 million in securities available-for-sale and an increase of $32 million in federal funds sold offset in part by a decrease in gross loans of $21 million.

 

The net interest margin decreased slightly from 3.93% for the three months ended December 31, 2010, to 3.89% for the three months ended March 31, 2011.  The cost of interest bearing liabilities improved to 2.04% or 13 basis points from 2.17% for the 2010 fourth quarter.  DDA accounts increased $8.9 million or 29.0% from the 2010 fourth quarter.  The increase is a reflection of our continued push to reduce our cost of funding.

 

“We made significant progress during the quarter in our deposit funding base,” stated Mike Sapp, President and Chief Executive Officer of Tennessee Commerce Bancorp, Inc.  “One of our key strategic initiatives in 2011 is to enhance our deposit franchise.”

 

Total non-performing assets increased to $94.4 million or 3.5% at March 31, 2011, compared to $91.2 million at December 31, 2010.  The increase is mainly due to an increase in non-accruals of $5.1 million offset by a decrease of $2.9 million in repossessions for the period.  Net loan charge-offs for the three months ended March 31, 2011, were $4.3 million or an annualized 1.4% of average loans outstanding.

 

The loan loss provision for the three months ended March 31, 2011, was $8.9 million, which included the additional $5.0 million previously mentioned and increases the allowance for loans and lease losses to total loans to 2.16% at March 31, 2011 compared to 1.75% at December 31, 2010.

 

The efficiency ratio for the three months ended March 31, 2011, was 59.6% compared to 62.1% in the 2010 fourth quarter.  The improvement in the efficiency ratio is mainly attributed to lower operating expenses.

 

At March 31, 2011, the Bank satisfied the well capitalized regulatory guidelines, with total risk-based capital at 10.98% tier 1 capital 9.72%, and tier 1 leverage capital of 8.64%.  The holding company’s

 



 

total risk based capital is 12.19%, tier 1 capital 10.93%, and tier 1 leverage capital of 9.73%.  Tangible common equity to tangible assets is 5.65% at March 31, 2011.  However, as a result of the recent regulatory events that were disclosed in our 10-K filing, we anticipate that our regulators will seek higher capital ratios, likely increasing our minimum total risk-based capital ratio to 12.00%, our tier 1 capital to 11.00%, and our tier 1 leverage capital to 9.00%.  Based on our regulatory capital ratios at March 31, 2011, Bank management believes that, if the proposed increased regulatory capital ratios materialize, such benchmarks could be achieved within a reasonable period of time through balance sheet management combined with earnings, which would preclude a need to raise additional outside capital.  However, we cannot give assurances that we will be given a reasonable period of time to achieve such ratios.

 

“We are disappointed by the events that occurred during the quarter and the resulting loss,” stated Mike Sapp, President and Chief Executive Officer of Tennessee Commerce Bancorp, Inc.  “We are committed to operating the Bank in a sound and profitable manner.  We have already increased our efforts to resolve the open issues that adversely affected us this quarter and return to profitability.”

 

First Quarter Conference Call

Schedule this webcast into MS-Outlook calendar (click open when prompted):

http://apps.shareholder.com/PNWOutlook/t.aspx?m=47483&k=00B6AF90

 

Toll-free:     877-312-5412

Conference ID: 61533881

 



 

Listen via Internet: http: //investor.shareholder.com/media/eventdetail.cfm?eventid=95966&CompanyID=ABEA-2G5D9Z&e=1&mediaKey=B8DF282067CD208270C595F65354F2C4

 

Tennessee Commerce will provide an online, real-time webcast and rebroadcast of its first quarter earnings conference call to be held at 11:00 a.m. Eastern on April 29, 2011.  The live broadcast will be available online at http://www.tncommercebank.com under the Investor Relations tab.

 

An audio replay of the conference call will be available approximately two hours after the call’s completion on our website at http://www.tncommercebank.com under the Investor Relations tab or by dialing one of the following Dial-In Numbers and the Conference ID shown below:

 

Encore Dial In #: (800) 642-1687 Encore Dial In #: (706) 645-9291

 

The recording will be available from: 04/29/2011 14:00 to 05/05/2011 23:59 Conference ID number: 61533881

 

About Tennessee Commerce Bancorp, Inc.

 

Tennessee Commerce Bancorp, Inc. is the parent company of Tennessee Commerce Bank.  The Bank provides a wide range of banking services and is primarily focused on business accounts.  Its corporate and banking office is located in Franklin, Tennessee.  Tennessee Commerce Bancorp’s stock is traded on the NASDAQ Global Market under the symbol TNCC.

 

Additional information concerning Tennessee Commerce can be accessed at www.tncommercebank.com.

 



 

Forward Looking Statements

 

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, statements about our regional economy and non-GAAP financial measures. Forward-looking statements can be identified by the use of the words “anticipate,” “believe,” “expect,” “outlook,” “estimate,” “continue,” “predict,” “project”,   “intend,” “could” and “should,” and other words of similar meaning. These forward-looking statements express management’s current expectations or forecasts of future events and, by their nature, are subject to risks and uncertainties and there are a number of factors that could cause actual results to differ materially from those in such statements. Factors that might cause such a difference include, but are not limited to, the resolution of our recent regulatory examination, the effects of future economic, business and market conditions and changes, domestic and foreign, that may affect general economic conditions, governmental monetary and fiscal policies, negative developments in the financial services industry and U.S. and global credit markets, fluctuations in interest rates, changes in accounting policies, rules and practices,  other matters discussed in this press release and other factors identified in the Company’s Annual Report on Form 10-K and other periodic filings with the Securities and Exchange Commission.

 

These forward-looking statements are made only as of the date of this press release, and Tennessee Commerce undertakes no obligation to release revisions to these forward-looking statements to reflect events or conditions after the date of this release. Tennessee Commerce is not responsible for updating the information contained in this press release beyond the published date, or for changes made to this document by wire services or Internet services.

 

 



 

TENNESSEE COMMERCE BANCORP, INC.

FINANCIAL HIGHLIGHTS

THREE MONTHS ENDED MARCH 31, 2011, DECEMBER 31, 2010 AND MARCH 31, 2010

 

 

 

March 31,

 

December 31,

 

March 31,

 

Percent change vs.

 

(Dollars in thousands, except per share data)

 

2011

 

2010

 

2010

 

4Q ‘10

 

1Q ‘10

 

INCOME STATEMENT:

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

13,153

 

$

13,580

 

$

13,249

 

-3.14

%

-0.72

%

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

8,948

 

3,768

 

4,600

 

137.47

%

94.52

%

 

 

 

 

 

 

 

 

 

 

 

 

Other non interest (loss) income

 

(1,973

)

(646

)

268

 

205.42

%

-836.19

%

 

 

 

 

 

 

 

 

 

 

 

 

Securities (losses) gains

 

(119

)

153

 

419

 

-177.78

%

-128.40

%

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest expense

 

6,588

 

8,126

 

6,509

 

-18.93

%

1.21

%

(Loss) income before income taxes

 

(4,475

)

1,193

 

2,827

 

-475.10

%

-258.30

%

Income tax (benefit) expense

 

(1,651

)

265

 

1,098

 

-723.02

%

-250.36

%

Net (loss) income

 

$

(2,824

)

$

928

 

$

1,729

 

-404.31

%

-263.33

%

Preferred dividends

 

(375

)

(375

)

(375

)

0.00

%

0.00

%

Net (loss) income available to common shareholders

 

$

(3,199

)

$

553

 

$

1,354

 

-678.48

%

-336.26

%

 

 

 

 

 

 

 

 

 

 

 

 

MARKET DATA:

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - basic (b)

 

$

(0.26

)

$

0.05

 

$

0.24

 

-620.00

%

-208.33

%

Earnings per share - diluted (b)

 

(0.26

)

0.05

 

0.24

 

-620.00

%

-208.33

%

Book value per share at period end

 

7.05

 

7.31

 

12.09

 

-3.56

%

-41.69

%

Stock price at period end

 

4.90

 

4.88

 

7.55

 

0.41

%

-35.10

%

Market capitalization at period end

 

59,764,810

 

59,511,034

 

42,645,299

 

0.43

%

40.14

%

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares - basic (a)

 

12,195,301

 

12,194,884

 

5,647,379

 

 

 

 

 

Weighted average common shares - diluted (a)

 

12,195,301

 

12,194,884

 

5,700,753

 

0.00

%

113.92

%

Common share outstanding at period end

 

12,196,900

 

12,194,884

 

5,648,384

 

0.02

%

115.94

%

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS:

 

 

 

 

 

 

 

 

 

 

 

Annualized return on average assets (a)(b)

 

-0.88

%

0.15

%

0.40

%

-686.67

%

-320.00

%

Annualized return on average common equity (a)(b)

 

-14.68

%

2.39

%

8.19

%

-714.23

%

-279.24

%

Yield on loans

 

6.28

%

6.45

%

6.75

%

-2.64

%

-6.96

%

Yield on investments

 

3.39

%

2.82

%

4.93

%

20.21

%

-31.24

%

Yield on earning assets

 

5.89

%

6.01

%

6.58

%

-2.00

%

-10.49

%

Cost of interest bearing deposits

 

2.04

%

2.17

%

2.27

%

-5.99

%

-10.13

%

Cost of borrowings

 

4.73

%

4.67

%

5.89

%

1.28

%

-19.69

%

Cost of paying liabilities

 

2.09

%

2.19

%

2.37

%

-4.57

%

-11.81

%

Net interest margin (annualized)

 

3.89

%

3.93

%

4.25

%

-1.02

%

-8.47

%

 

 

 

 

 

 

 

 

 

 

 

 

OTHER RATIOS (NON GAAP):

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (g)

 

59.56

%

62.09

%

46.71

%

-4.07

%

27.51

%

Annualized return on average tangible assets

 

-0.88

%

0.15

%

0.40

%

-686.67

%

-320.00

%

Annualized return on tangible common equity

 

-14.64

%

2.32

%

8.18

%

-731.00

%

-279.13

%

Tangible book value per common share (d)

 

$

7.05

 

$

7.31

 

$

12.09

 

-3.56

%

-41.69

%

 



 

TENNESSEE COMMERCE BANCORP, INC.

FINANCIAL HIGHLIGHTS (CONTINUED)

THREE MONTHS ENDED MARCH 31, 2011, DECEMBER 31, 2010 AND MARCH 31, 2010

 

 

 

March 31,

 

December 31,

 

March 31,

 

Percent change vs.

 

(Dollars in thousands, except per share data)

 

2011

 

2010

 

2010

 

4Q ‘10

 

1Q ‘10

 

BALANCE SHEET:

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale

 

$

182,644

 

$

127,650

 

$

96,506

 

43.08

%

89.26

%

Loans

 

1,208,610

 

1,229,811

 

1,186,171

 

-1.72

%

1.89

%

Allowance for loan losses

 

(26,114

)

(21,463

)

(20,110

)

21.67

%

29.86

%

Other real estate owned

 

2,284

 

2,888

 

480

 

-20.91

%

375.83

%

Total assets

 

1,521,343

 

1,453,166

 

1,382,851

 

4.69

%

10.01

%

Total deposits

 

1,370,057

 

1,299,051

 

1,239,835

 

5.47

%

10.50

%

Borrowings

 

25,232

 

25,421

 

35,271

 

-0.74

%

-28.46

%

Shareholders’ equity

 

116,210

 

119,337

 

98,407

 

-2.62

%

18.09

%

Common Equity

 

86,210

 

89,337

 

68,407

 

-3.50

%

26.03

%

Tangible common equity (d)

 

86,210

 

89,337

 

68,407

 

-3.50

%

26.03

%

Nonperforming loans

 

59,089

 

54,020

 

34,792

 

9.38

%

69.84

%

Nonperforming assets

 

94,424

 

91,151

 

81,621

 

3.59

%

15.69

%

Past due 90 day loans and accruing

 

5,357

 

3,608

 

6,232

 

48.48

%

-14.04

%

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS:

 

 

 

 

 

 

 

 

 

 

 

Loans as a % of period end assets

 

79.44

%

84.63

%

85.78

%

-6.13

%

-7.38

%

Nonperforming loans as a % period end loans

 

4.89

%

4.39

%

2.93

%

11.30

%

66.68

%

Past due 90 day loans as a % period end loans

 

0.44

%

0.29

%

0.53

%

51.08

%

-15.64

%

Nonperforming assets / Period end loans + OREO

 

7.80

%

7.39

%

6.88

%

5.46

%

13.37

%

Allowance for loan losses as a % of period end loans

 

2.16

%

1.75

%

1.70

%

23.80

%

27.44

%

Net-charge offs

 

$

4,297

 

$

4,047

 

$

4,403

 

6.18

%

-2.41

%

Annualized net charge-offs as a percent of average loans (a)

 

1.42

%

1.31

%

1.51

%

8.54

%

-6.25

%

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL & LIQUIDITY:

 

 

 

 

 

 

 

 

 

 

 

Total equity / Period end assets

 

7.64

%

8.21

%

7.12

%

-6.98

%

7.34

%

Common eqiuity / Period end assets

 

5.67

%

6.15

%

4.95

%

-7.82

%

14.55

%

Tangible common equity (d) / Tangible assets (f)

 

5.67

%

6.15

%

4.95

%

-7.82

%

14.55

%

Average equity / Average assets (a)

 

8.04

%

8.29

%

7.08

%

-2.95

%

13.50

%

Average equity / Average deposits (a)

 

8.99

%

9.54

%

7.93

%

-5.76

%

13.37

%

Average loans / Average deposits (a)

 

91.42

%

95.21

%

94.51

%

-3.98

%

-3.27

%

 



 

TENNESSEE COMMERCE BANCORP, INC.

FINANCIAL HIGHLIGHTS (CONTINUED)

THREE MONTHS ENDED MARCH 31, 2011, DECEMBER 31, 2010 AND MARCH 31, 2010

 


(a)  Averages are for the quarters ended March 31,  2011, December 31, 2010 and March 31, 2010

 

(b) Reported measure uses net income available to common shareholders

 

(c) Net income available to common shareholders for each period didvided by average tangible common equity during the applcable period. Average tangible shareholders’ equity during the applicable period less (i) average preferred stock during the applicable period and (ii) average goodwill and other intangibles during the period.

 

RECONCILIATION OF AVERAGE SHAREHOLDERS’ EQUITY TO AVERAGE TANGIBLE COMMON EQUITY

 

 

 

THREE MONTHS ENDED

 

 

 

March 31, 2011

 

December 31, 2010

 

March 31, 2010

 

AVERAGE SHAREHOLDERS’ EQUITY

 

$

118,593

 

$

122,118

 

$

97,170

 

Less: average preferred stock, net of discount

 

29,736

 

29,713

 

29,644

 

Less: warrant

 

453

 

453

 

453

 

Less: average goodwill and other intangibles

 

 

 

 

AVERAGE TANGIBLE COMMON EQUITY

 

$

88,404

 

$

91,952

 

$

67,073

 

 

(d) Tangible common equity equals ending shareholders’ equity less preferred stock, net of discount, warrant and goodwill and other intangibles, in each case at the end of the period.

 

RECONCILIATION OF SHAREHOLDERS’ EQUITY TO TANGIBLE COMMON EQUITY

 

 

 

THREE MONTHS ENDED

 

 

 

March 31, 2011

 

December 31, 2010

 

March 31, 2010

 

SHAREHOLDERS’ EQUITY

 

$

116,210

 

$

119,337

 

$

98,407

 

Less: preferred stock, net of discount

 

29,747

 

29,724

 

29,655

 

Less: warrant

 

453

 

453

 

453

 

Less: goodwill and other intangibles

 

 

 

 

TANGIBLE COMMON EQUITY

 

$

86,010

 

$

89,160

 

$

68,299

 

 

(e) Net income available to common shareholders for each period divided by average tangible assets during the period. Average tangible assets equals average assets less average goodwill and other intangibles

 

RECONCILIATION OF AVERAGE ASSETS TO AVERAGE TANGIBLE ASSETS

 

 

 

THREE MONTHS ENDED

 

 

 

March 31, 2011

 

December 31, 2010

 

March 31, 2010

 

AVERAGE ASSETS

 

$

1,474,808

 

$

1,473,799

 

$

1,371,526

 

Less: average goodwill and other intangibles

 

 

 

 

AVERAGE TANGIBLE ASSETS

 

$

1,474,808

 

$

1,473,799

 

$

1,371,526

 

 

(f) Tangible common equity divided by tangible assets. Tangible assets equals total assets less goodwill and other intangibles.

 

RECONCILIATION OF TOTAL ASSETS TO TANGIBLE ASSETS

 

 

 

THREE MONTHS ENDED

 

 

 

March 31, 2011

 

December 31, 2010

 

March 31, 2010

 

TOTAL ASSETS

 

$

1,521,343

 

$

1,453,166

 

$

1,382,851

 

Less: goodwill and other intangibles

 

 

 

 

TANGIBLE ASSETS

 

$

1,521,343

 

$

1,453,166

 

$

1,382,851

 

 

RECONCILIATION OF EFFICIENCY RATIO

 

 

 

THREE MONTHS ENDED

 

 

 

March 31, 2011

 

December 31, 2010

 

March 31, 2010

 

NON-INTEREST EXPENSE

 

$

6,588

 

$

8,126

 

$

6,509

 

 

 

 

 

 

 

 

 

NET-INTEREST INCOME

 

13,153

 

13,580

 

13,249

 

NON-INTEREST INCOME

 

(2,092

)

(493

)

687

 

NET REVENUES

 

11,061

 

13,087

 

13,936

 

EFFICIENCY RATIO

 

59.56

%

62.09

%

46.71

%

 

(g) Efficiency ratio is calculated by deviding net rvenues into non-interest expense.

 

(h) Common book value at period end equals shareholders’ equity less preferred stock, net of discount and warrant, in each case at end of period

 



 

TENNESSEE COMMERCE BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME

THREE MONTHS ENDED MARCH 31, 2011 AND 2010

(UNAUDITED)

 

 

 

Three Months Ended

 

 

 

March 31,

 

(Dollars in thousands, except per share data)

 

2011

 

2010

 

Interest income

 

 

 

 

 

Loans, including fees

 

$

18,663

 

$

19,264

 

Securities

 

1,248

 

1,237

 

Federal funds sold

 

16

 

2

 

Total interest income

 

19,927

 

20,503

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

Deposits

 

6,477

 

6,721

 

Other

 

297

 

533

 

Total interest expense

 

6,774

 

7,254

 

 

 

 

 

 

 

Net interest income

 

13,153

 

13,249

 

 

 

 

 

 

 

Provision for loan losses

 

8,948

 

4,600

 

 

 

 

 

 

 

Net interest income after provision for loan losses

 

4,205

 

8,649

 

 

 

 

 

 

 

Non-interest income

 

 

 

 

 

Service charges on deposit accounts

 

33

 

27

 

Securities gains

 

(119

)

419

 

Gain (loss) on sale of loans

 

148

 

 

Loss on repossession

 

(2,380

)

(1,085

)

Other

 

226

 

1,326

 

Total non-interest (loss) income

 

(2,092

)

687

 

 

 

 

 

 

 

Non-interest expense

 

 

 

 

 

Salaries and employee benefits

 

2,418

 

2,715

 

Occupancy and equipment

 

489

 

477

 

Data processing fees

 

515

 

534

 

FDIC expense

 

840

 

546

 

Professional fees

 

578

 

551

 

Other

 

1,748

 

1,686

 

Total non-interest expense

 

6,588

 

6,509

 

 

 

 

 

 

 

(Loss) income before income taxes

 

(4,475

)

2,827

 

 

 

 

 

 

 

Income tax expense (benefit)

 

(1,651

)

1,098

 

Net (loss) income

 

(2,824

)

1,729

 

Preferred dividends

 

(375

)

(375

)

 

 

 

 

 

 

Net (loss) income available to common shareholders

 

$

(3,199

)

$

1,354

 

 

 

 

 

 

 

Earnings (loss) per share (EPS):

 

 

 

 

 

Basic EPS

 

$

(0.26

)

$

0.24

 

Diluted EPS

 

(0.26

)

0.24

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

Basic

 

12,195,301

 

5,647,379

 

Diluted

 

12,195,301

 

5,700,753

 

 



 

TENNESSEE COMMERCE BANCORP, INC.

CONSOLIDATED BALANCE SHEETS

MARCH 31, 2011 (UNAUDITED), DECEMBER 31, 2010, AND MARCH 31, 2010

 

 

 

March 31,

 

December 31,

 

March 31,

 

(Dollars in thousands, except per share data)

 

2011

 

2010 (1)

 

2010

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

 

$

14,379

 

$

6,521

 

$

6,710

 

Federal funds sold

 

46,165

 

14,214

 

9,710

 

Cash and cash equivalents

 

60,544

 

20,735

 

16,420

 

 

 

 

 

 

 

 

 

Securities available for sale

 

182,644

 

127,650

 

96,506

 

 

 

 

 

 

 

 

 

Loans

 

1,208,610

 

1,229,811

 

1,186,171

 

Allowance for loan losses

 

(26,114

)

(21,463

)

(20,110

)

Net loans

 

1,182,496

 

1,208,348

 

1,166,061

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

2,188

 

2,335

 

2,058

 

Accrued interest receivable

 

9,800

 

8,746

 

10,321

 

Restricted equity securities

 

2,459

 

2,459

 

2,169

 

Income tax receivable

 

2,040

 

418

 

 

Bank-owned life insurance

 

28,132

 

27,969

 

25,860

 

Other real estate owned

 

2,284

 

2,888

 

480

 

Repossessions

 

27,694

 

30,635

 

39,993

 

Other assets

 

21,062

 

20,983

 

22,983

 

Total assets

 

$

1,521,343

 

$

1,453,166

 

$

1,382,851

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

Non-interest-bearing

 

$

32,193

 

$

25,486

 

$

23,108

 

Interest-bearing

 

1,337,864

 

1,273,565

 

1,216,727

 

Total deposits

 

1,370,057

 

1,299,051

 

1,239,835

 

 

 

 

 

 

 

 

 

Accrued interest payable

 

1,565

 

1,408

 

1,558

 

Accrued dividend payable

 

187

 

187

 

188

 

Short-term borrowings

 

2,034

 

 

8,750

 

Other liabilities

 

8,092

 

7,762

 

7,592

 

Long-term subordinated debt and other borrowings

 

23,198

 

25,421

 

26,521

 

Total liabilities

 

1,405,133

 

1,333,829

 

1,284,444

 

Shareholders’ equity

 

 

 

 

 

 

 

Preferred stock, 1,000,000 shares authorized; 30,000 shares of $0.50 par value Fixed Rate Cumulative Perpetual, Series A issued and outstanding at March 31, 2011, December 31, 2010 and March 31, 2010

 

15,000

 

15,000

 

15,000

 

Common stock, $0.50 par value; 20,000,000 shares authorized at March 31, 2011, December 31, 2010 and March 31, 2010; 12,196,900, 12,194,884 and 5,648,384 shares issued and outstanding at March 31, 2011, December 31, 2010 and March 31, 2010, respectively

 

6,098

 

6,097

 

2,823

 

Common stock warrant

 

453

 

453

 

453

 

Additional paid-in capital

 

84,587

 

84,391

 

63,368

 

Retained earnings

 

14,801

 

18,000

 

17,410

 

Accumulated other comprehensive loss

 

(4,729

)

(4,604

)

(647

)

Total shareholders’ equity

 

116,210

 

119,337

 

98,407

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

1,521,343

 

$

1,453,166

 

$

1,382,851

 

 


(1)  The balance sheet at December 31, 2010 has been derived from the audited consolidated financial statements at that date but does not include all of the information and notes required by generally accepted accounting principles for complete financial statements.

 



 

TENNESSEE COMMERCE BANCORP, INC.

AVERAGE BALANCE SHEET

THREE MONTHS ENDED MARCH 31, 2011, DECEMBER 31, 2010 AND MARCH 31, 2010

 

 

 

 

Three Months

 

 

 

Three Months

 

 

 

Three Months

 

 

 

 

 

Ended March 31,

 

 

 

Ended December 31,

 

 

 

Ended March 31,

 

 

 

 

 

2011

 

 

 

2010

 

 

 

2010

 

 

 

 

 

Average

 

 

 

Average

 

Average

 

 

 

Average

 

Average

 

 

 

Average

 

 

 

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities (taxable) (1)

 

$

142,103

 

$

1,248

 

3.39

%

$

124,935

 

$

895

 

2.82

%

$

100,283

 

$

1,237

 

4.93

%

Loans (2) (3)

 

1,205,856

 

18,663

 

6.28

%

1,218,748

 

19,818

 

6.45

%

1,157,948

 

19,264

 

6.75

%

Federal funds sold

 

17,099

 

16

 

0.38

%

25,994

 

34

 

0.52

%

3,641

 

2

 

0.22

%

Total interest earning assets

 

1,365,058

 

19,927

 

5.89

%

1,369,677

 

20,747

 

6.01

%

1,261,872

 

20,503

 

6.58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

15,216

 

 

 

 

 

10,162

 

 

 

 

 

8,581

 

 

 

 

 

Net fixed assets and equipment

 

2,275

 

 

 

 

 

2,373

 

 

 

 

 

1,967

 

 

 

 

 

Accrued interest and other assets

 

92,259

 

 

 

 

 

91,587

 

 

 

 

 

99,106

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,474,808

 

 

 

 

 

$

1,473,799

 

 

 

 

 

$

1,371,526

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits (other than demand)

 

1,288,780

 

6,477

 

2.04

%

1,253,292

 

6,856

 

2.17

%

1,202,175

 

6,721

 

2.27

%

Federal funds purchased

 

184

 

1

 

2.20

%

17,782

 

11

 

0.25

%

3,961

 

8

 

0.82

%

Subordinated debt

 

25,359

 

296

 

4.73

%

25,500

 

300

 

4.67

%

36,165

 

525

 

5.89

%

Total interest-bearing liabilities

 

1,314,323

 

6,774

 

2.09

%

1,296,574

 

7,167

 

2.19

%

1,242,301

 

7,254

 

2.37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

30,276

 

 

 

 

 

26,782

 

 

 

 

 

23,052

 

 

 

 

 

Other liabilities

 

11,616

 

 

 

 

 

28,325

 

 

 

 

 

9,003

 

 

 

 

 

Shareholders’ equity

 

118,593

 

 

 

 

 

122,118

 

 

 

 

 

97,170

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

1,474,808

 

 

 

 

 

$

1,473,799

 

 

 

 

 

$

1,371,526

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread

 

3.80

%

 

 

 

 

3.82

%

 

 

 

 

4.21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

3.89

%

 

 

 

 

3.93

%

 

 

 

 

4.25

%

 

 

 

 

 



 

TENNESSEE COMMERCE BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME

LINKED QUARTERS

(UNAUDITED)

 

 

 

1st QTR

 

4th QTR

 

3rd QTR

 

2nd QTR

 

1st QTR

 

(Dollars in thousands, except per share data)

 

2011

 

2010

 

2010

 

2010

 

2010

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

18,663

 

$

19,818

 

$

18,998

 

$

19,840

 

$

19,264

 

Securities

 

1,248

 

895

 

489

 

766

 

1,237

 

Federal funds sold

 

16

 

34

 

24

 

11

 

2

 

Total interest income

 

19,927

 

20,747

 

19,511

 

20,617

 

20,503

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

6,477

 

6,856

 

6,811

 

6,774

 

6,721

 

Other

 

297

 

311

 

367

 

500

 

533

 

Total interest expense

 

6,774

 

7,167

 

7,178

 

7,274

 

7,254

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

13,153

 

13,580

 

12,333

 

13,343

 

13,249

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

8,948

 

3,768

 

7,193

 

4,450

 

4,600

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan losses

 

4,205

 

9,812

 

5,140

 

8,893

 

8,649

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

33

 

32

 

30

 

33

 

27

 

Securities gains

 

(119

)

153

 

38

 

277

 

419

 

Gain (loss) on sale of loans

 

148

 

442

 

(55

)

741

 

 

Loss on repossession

 

(2,380

)

(1,371

)

(1,990

)

(1,134

)

(1,085

)

Other

 

226

 

251

 

3,272

 

977

 

1,326

 

Total non-interest (loss) income

 

(2,092

)

(493

)

1,295

 

894

 

687

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

2,418

 

3,836

 

2,859

 

2,661

 

2,715

 

Occupancy and equipment

 

489

 

558

 

551

 

446

 

477

 

Data processing fees

 

515

 

501

 

522

 

473

 

534

 

FDIC expense

 

840

 

1,252

 

1,288

 

515

 

546

 

Professional fees

 

578

 

725

 

1,212

 

523

 

551

 

Other

 

1,748

 

1,254

 

1,887

 

2,093

 

1,686

 

Total non-interest expense

 

6,588

 

8,126

 

8,319

 

6,711

 

6,509

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income before income taxes

 

(4,475

)

1,193

 

(1,884

)

3,076

 

2,827

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

(1,651

)

265

 

(785

)

1,190

 

1,098

 

Net (loss) income

 

(2,824

)

928

 

(1,099

)

1,886

 

1,729

 

Preferred dividends

 

(375

)

(375

)

(375

)

(375

)

(375

)

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income available to common shareholders

 

$

(3,199

)

$

553

 

$

(1,474

)

$

1,511

 

$

1,354

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share (EPS):

 

 

 

 

 

 

 

 

 

 

 

Basic EPS

 

$

(0.26

)

$

0.05

 

$

(0.16

)

$

0.27

 

$

0.24

 

Diluted EPS

 

(0.26

)

0.05

 

(0.16

)

0.26

 

0.24

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

12,195,301

 

12,194,884

 

9,277,422

 

5,648,384

 

5,647,379

 

Diluted

 

12,195,301

 

12,194,884

 

9,277,422

 

5,737,048

 

5,700,753

 

 



 

TENNESSEE COMMERCE BANCORP, INC.

RECONCILIATION OF OTHER NON-INTEREST INCOME AND OTHER NON-INTEREST EXPENSE

LINKED QUARTERS

(UNAUDITED)

 

 

 

1st QTR

 

4th QTR

 

3rd QTR

 

2nd QTR

 

1st QTR

 

(Dollars in thousands, except per share data)

 

2011

 

2010

 

2010

 

2010

 

2010

 

Other income:

 

 

 

 

 

 

 

 

 

 

 

Income from fiduciary activities

 

$

1

 

$

 

$

1

 

$

 

$

 

Credit card income

 

16

 

13

 

24

 

16

 

13

 

ATM fees

 

 

 

 

11

 

15

 

Bank owned life insurance income

 

164

 

193

 

205

 

211

 

187

 

MMAX income

 

32

 

32

 

30

 

27

 

28

 

Other

 

13

 

13

 

3,012

 

712

 

1,083

 

Total other income

 

226

 

251

 

3,272

 

977

 

1,326

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

 

 

 

 

 

 

Supplies

 

39

 

36

 

28

 

48

 

25

 

Advertising

 

7

 

32

 

17

 

25

 

22

 

Amortization - software

 

62

 

38

 

36

 

36

 

24

 

Mileage

 

10

 

16

 

13

 

13

 

13

 

Travel expense

 

65

 

120

 

102

 

77

 

64

 

Public relations

 

98

 

57

 

50

 

46

 

63

 

Loan collections expense

 

89

 

(143

)

435

 

123

 

84

 

Collections expense

 

862

 

707

 

652

 

810

 

793

 

Donations

 

12

 

29

 

42

 

287

 

20

 

Directors expense

 

127

 

46

 

33

 

82

 

77

 

Postage

 

17

 

13

 

14

 

4

 

21

 

Telephone

 

30

 

27

 

24

 

25

 

29

 

Check expense

 

11

 

11

 

8

 

9

 

7

 

CDAR’s fee expense

 

 

1

 

5

 

2

 

 

Subs & dues

 

72

 

75

 

45

 

47

 

49

 

State banking fees

 

55

 

64

 

65

 

64

 

65

 

Franchise tax expense

 

42

 

58

 

42

 

68

 

12

 

Losses other than loans

 

10

 

1

 

 

33

 

50

 

Miscellaneous expense

 

19

 

(78

)

112

 

121

 

147

 

ATM / debit card expense

 

 

2

 

4

 

(4

)

8

 

Credit card expense

 

47

 

34

 

59

 

32

 

26

 

Warrant expense

 

23

 

23

 

23

 

23

 

23

 

Insurance

 

20

 

30

 

30

 

46

 

34

 

Investor relations

 

31

 

55

 

48

 

76

 

30

 

Total other expense

 

1,748

 

1,254

 

1,887

 

2,093

 

1,686

 

 



 

TENNESSEE COMMERCE BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME

ASSET QUALITY INFORATION

FOR QUARTER ENDED MARCH 31, 2010 AND YEARS ENDED DECEMBER 31, 2010, 2009 & 2008

 

 

 

March 31,

 

December 31,

 

December 31,

 

December 31,

 

(Dollars in thousands, except ratios)

 

2011

 

2010

 

2009

 

2008

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

Allowance for loan loss beginning of the period

 

$

21,463

 

$

19,913

 

$

13,454

 

$

10,321

 

Charge-offs

 

4,339

 

18,868

 

26,085

 

6,099

 

Recoveries

 

42

 

407

 

1,505

 

121

 

Net charge-offs

 

4,297

 

18,461

 

24,580

 

5,978

 

Provision for loan losses

 

8,948

 

20,011

 

31,039

 

9,111

 

Allowance for loan losses, end of period

 

$

26,114

 

$

21,463

 

$

19,913

 

$

13,454

 

 

 

 

 

 

 

 

 

 

 

General Reserve Trends:

 

 

 

 

 

 

 

 

 

Allowance for loan losses, end of period

 

$

26,114

 

$

21,463

 

$

19,913

 

$

13,454

 

Specific reserves

 

15,830

 

9,610

 

6,580

 

11,603

 

General reserves

 

$

10,284

 

$

11,853

 

$

13,333

 

$

1,851

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

1,208,610

 

$

1,229,811

 

$

1,171,301

 

$

1,036,725

 

Impaired commercial loans

 

130,248

 

45,552

 

28,547

 

10,789

 

Impaired real estate loans

 

 

 

 

 

 

 

 

 

Construction

 

6,965

 

4,096

 

11,367

 

 

1-4 Family

 

6,040

 

5,581

 

671

 

20

 

Other

 

49,357

 

32,474

 

508

 

783

 

Consumer

 

729

 

 

 

 

11

 

Total impaired loans

 

193,339

 

87,703

 

41,093

 

11,603

 

Non impaired loans

 

$

1,015,271

 

$

1,142,108

 

$

1,130,208

 

$

1,025,122

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

Net charge-offs as a % of average assets (annualized for quarterly periods)

 

1.18

%

1.25

%

1.96

%

0.57

%

Allowance for loan losses as a % of period end loans

 

2.16

%

1.75

%

1.70

%

1.30

%

General reserves as a % of non-impaired loans

 

1.01

%

1.04

%

1.18

%

0.18

%

 

 

 

 

 

 

 

 

 

 

Non-performing assets:

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

57,410

 

52,315

 

19,151

 

11,603

 

Troubled debt

 

1,679

 

1,705

 

109

 

668

 

Total non-performing loans

 

59,089

 

54,020

 

19,260

 

12,271

 

Loans past due 90 days or more

 

5,357

 

3,608

 

1,328

 

18,788

 

Repossessions

 

27,694

 

30,635

 

24,440

 

15,395

 

Other real estate owned

 

2,284

 

2,888

 

814

 

5,764

 

Total non-performing assets

 

94,424

 

91,151

 

45,842

 

52,218

 

Percentage of non-performing loans to period end loans

 

4.89

%

4.39

%

1.64

%

1.18

%

Percentage of non-performing assets to period end loans

 

7.81

%

7.41

%

3.91

%

5.04

%

Percentage of non-performing assets to period end assets

 

6.83

%

6.59

%

3.31

%

4.29

%

 

 

 

 

 

 

 

 

 

 

Impaired Commercial Loan Portfolio Information

 

 

 

 

 

 

 

 

 

Remaining principal balance

 

$

130,248

 

$

45,552

 

$

28,547

 

$

10,789

 

Specific reserve

 

11,909

 

8,160

 

5,080

 

2,978

 

Book value, after specific reserve

 

$

118,339

 

$

37,392

 

$

23,467

 

$

7,811

 

 

 

 

 

 

 

 

 

 

 

Impaired real estate loans - Construction

 

 

 

 

 

 

 

 

 

Remaining principal balance

 

$

6,965

 

$

4,096

 

$

11,367

 

$

 

Specific reserve

 

1,354

 

950

 

400

 

 

Book value, after specific reserve

 

$

5,611

 

$

3,146

 

$

10,967

 

$

 

 

 

 

 

 

 

 

 

 

 

Impaired real estate loans - 1 - 4 Family

 

 

 

 

 

 

 

 

 

Remaining principal balance

 

$

6,040

 

$

5,581

 

$

671

 

$

20

 

Specific reserve

 

500

 

500

 

 

6

 

Book value, after specific reserve

 

$

5,540

 

$

5,081

 

$

671

 

$

14

 

 

 

 

 

 

 

 

 

 

 

Impaired Real Estate loans - Other

 

 

 

 

 

 

 

 

 

Remaining principal balance

 

$

49,357

 

$

32,474

 

$

508

 

$

783

 

Specific reserve

 

2,067

 

 

100

 

216

 

Book value, after specific reserve

 

$

47,290

 

$

32,474

 

$

408

 

$

567

 

 

 

 

 

 

 

 

 

 

 

Impaired Consumer loans

 

 

 

 

 

 

 

 

 

Remaining principal balance

 

$

729

 

$

 

$

 

$

11

 

Specific reserve

 

 

 

 

3

 

Book value, after specific reserve

 

$

729

 

$

 

$

 

$

8