BISMARCK, N.D., July 30 /PRNewswire-FirstCall/ -- BNCCORP, INC.
(BNC or the Company) (Pink Sheets: BNCC), which operates community
banking and wealth management businesses in Arizona, Minnesota and North
Dakota, and has mortgage banking offices in Iowa, Kansas,
Nebraska, Missouri, Minnesota and Arizona, today reported financial results for
the quarter ended June 30, 2010.
BNC's 2010 second quarter results were significantly impacted by
a fraud loss on assets serviced by others. As previously reported,
the Bank discovered fraudulent activity by the servicing company in
mid-April of this year. While the Bank is currently pursuing
remedies, and taking such actions as are believed to be reasonably
available to mitigate related losses, the Bank determined in the
second quarter to record a loss of $(26.231)
million.
Accordingly, net loss for the 2010 second quarter was
$(25.221) million, or $(7.79) per diluted share. This compared to net
income of $523 thousand, or
$0.06 per diluted share, in the
second quarter of 2009. The quarterly results also reflect lower
net interest income, higher non-interest income, lower non-interest
expenses excluding the impact of the fraud loss on assets serviced
by others and lower costs for credit and real estate.
Gregory K. Cleveland, BNCCORP
President and Chief Executive Officer, stated, "Unfortunately, our
results this quarter were significantly impacted by the fraudulent
actions of a third-party entrusted to service assets on our behalf.
We have been pursuing available remedies since we learned of this
fraudulent activity and we will continue to do so. We have verified
that this fraud loss is isolated to the actions of this single
servicing company and are not indicative of any other credit
quality concerns within our loan portfolio."
"Our focus on the Company's capital base and enhancing core
earnings capacity has given us the resiliency to face up to this
challenge. We maintain "well-capitalized" capital ratios at the
Bank despite the losses due to the servicing company's actions.
Non-interest income rose during the quarter and non-interest
expenses other than the servicing loss declined. Our work on other
problem assets is yielding results as nonperforming assets have
declined steadily during 2010. We will remain focused on
improving capital, reducing problem assets and resolving the issues
related to the fraud as effectively as possible."
Second Quarter Results
Net interest income for the second quarter of 2010 was
$5.813 million, a decrease of
$1.803 million, or 23.7%, from
$7.616 million in the same period of
2009. The net interest margin for the current period decreased to
3.20% from 3.68% in the same period of 2009. The reduction in net
interest income reflects lower interest rates and balances of
investments and loans, higher balances of liquid cash equivalents,
which aggregated $29.7 million at
quarter end and a reversal of accrued interest aggregating
$287 thousand on the assets serviced
by others.
The provision for credit losses was $1.500 million in the second quarter of 2010,
down from $2.000 million in the
second quarter of 2009. Nonperforming loans have decreased steadily
in 2010.
Non-interest income for the second quarter of 2010 was
$5.560 million, an increase of
$1.215 million, up 28.0% from
$4.345 million in the same period of
2009. Gain on sales of investment securities aggregated
$1.368 million during the recent
quarter compared to $968 thousand in
the second quarter of 2009. The portfolio reflected net unrealized
gains at the end of June. The opportunity to sell assets at
attractive prices can vary from period to period. Mortgage banking
revenues rose by $763 thousand, or
36.9%, from the second quarter of 2009, to $2.829 million, as low interest rates and
government sponsorship in the secondary market have created
conditions that favor mortgage banking.
Non-interest expenses in the second quarter include the fraud
loss on assets serviced by others of $(26.231) million. Excluding this loss,
non-interest expense decreased by $647
thousand, or 6.9%, to $8.743
million in the second quarter of 2010 compared to
$9.390 million in the same period of
2009. This decrease primarily relates to lower costs related to
foreclosed assets partially offset by expanded professional costs
incurred to address the servicing loss and non-performing assets.
Other real estate costs aggregated $278
thousand, a decrease of $1.395
million compared to the second quarter of 2009. Professional
service costs increased by $581
thousand in the second quarter of 2010 compared to the
second quarter of 2009.
Tax expense of $120 thousand was
recognized during the second quarter of 2010. Although the Company
has net operating loss carryforwards for federal tax purposes, a
provision for taxes was recorded in 2010 to address state tax
obligations. The tax expense in the second quarter of 2009 was
$48 thousand and the effective tax
rate was 8.4%.
Net loss available to common shareholders was $(25.552) million, or $(7.79) per share, for the second quarter after
accounting for dividends accrued on preferred stock and the
amortization of issuance discounts on preferred stock. These costs
aggregated $331 thousand in the
second quarter of 2010. Net income available to common shareholders
in 2009 was $196 thousand, or
$0.06 per diluted share.
Fraud Loss on Assets Serviced by Others
In April of this year, the Company discovered fraudulent
activity by a third-party servicing company. Since April, the
Company and its advisors have been diligently investigating this
matter. In the second quarter, the Company determined the
scope of the fraud losses and recorded a loss of $26.231 million. The Company is pursuing
available remedies, and to taking such other actions that may be
reasonably available for the mitigation of losses associated with
this matter. We have notified the proper authorities and our
fidelity insurance carriers. The Company has approximately
$15 million of insurance coverage and
recently filed a claim. Our internal and external investigations
have confirmed that this fraudulent activity was limited to a
single servicing company and that no bank employees were involved
in or were aware of this wrongful conduct by the servicing company.
As such, we believe these losses are not indicative of other
credit quality problems within our loan portfolio.
The following table reconciles the net loss available to common
shareholders as prepared in accordance with generally accepted
accounting principles to our determination of adjusted
earnings:
|
|
|
Three Months
Ended
|
|
Six Months Ended
|
|
|
June 30, 2010
|
|
June 30, 2010
|
|
|
Amount
|
|
Diluted per share
|
|
Amount
|
|
Diluted per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss available to common
shareholders
|
$
|
(25,552)
|
|
$
|
(7.79)
|
|
$
|
(23,686)
|
|
$
|
(7.22)
|
|
Fraud loss on assets serviced by
others
|
|
26,231
|
|
|
8.00
|
|
|
26,231
|
|
|
8.00
|
|
Accrued interest reversed on
assets serviced by others
|
|
287
|
|
|
0.08
|
|
|
287
|
|
|
0.08
|
|
Legal and professional fees
associated with the fraud loss on assets serviced by
others
|
|
401
|
|
|
0.13
|
|
|
401
|
|
|
0.13
|
|
Adjusted earnings
(loss)
|
$
|
1,367
|
|
$
|
0.42
|
|
$
|
3,119
|
|
$
|
0.99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company is providing adjusted earnings (loss) in addition to
reported results prepared in accordance with generally accepted
accounting principles in order to present financial information
without the impact of the fraud loss on assets serviced by others,
which was recognized in the second quarter of 2010.
Six Months Ended June 30,
2010
Net interest income for the six month period ended June 30, 2010 was $12.151
million, a decrease of $2.347
million, or 16.2%, from $14.498
million in the same period of 2009. The net interest margin
for the current period decreased to 3.24% from 3.57% in the same
period of 2009. The reduction in net interest income reflects lower
interest rates and balances of investments and loans, higher
balances of liquid cash equivalents, which aggregated $29.7 million at quarter end and a reversal of
accrued interest aggregating $287
thousand on the assets serviced by others.
The provision for credit losses was $3.500 million in the first six months of 2010,
compared to $3.700 million in the
first six months of 2009. Management continues to monitor the
credit portfolio diligently.
Non-interest income for the first six months of 2010 was
$11.846 million, an increase of
$3.805 million, up 47.3% from
$8.041 million in the same period of
2009. Gain on sales of investment securities aggregated
$3.873 million during the first six
months of 2010 compared to $1.871
million in the first half of 2009. The portfolio reflected
net unrealized gains at the end of June. The opportunity to sell
assets at attractive prices can vary from period to period.
Mortgage banking revenues rose by $1.522
million, or 43.6%, from the first half of 2009, to
$5.014 million, as low interest rates
and government sponsorship in the secondary market have created
conditions that favor mortgage banking.
Excluding the fraud loss on assets serviced by others,
non-interest expense decreased by $225
thousand, or 1.3%, to $17.225
million for the six month period ended June 30, 2010 compared to $17.450 million in the same period of 2009. This
decrease primarily relates to lower costs related to foreclosed
assets partially off set by expanded professional costs incurred to
address the servicing loss and non-performing assets. Other real
estate costs aggregated $732
thousand, a decrease of $1.848
million compared to the first half of 2009, as the Company
continues to reduce carrying values of other real estate.
Professional service costs increased by $849
thousand in the first half of 2010 compared to the first
half of 2009.
Tax expense of $72 thousand was
recognized during the six month period ended June 30, 2010. Although the Company has net
operating loss carryforwards for federal tax purposes, a provision
for taxes was recorded in 2010 to address state tax obligations.
The tax expense in the first six months of 2009 was $250 thousand and the effective tax rate was
18.0%.
Net loss available to common shareholders was $(23.686) million, or $(7.22) per share, for the six months ended
June 30, 2010 after accounting for
dividends accrued on preferred stock and the amortization of
issuance discounts on preferred stock. These costs aggregated
$655 thousand in the first six months
of 2010. Net income available to common shareholders in 2009 was
$546 thousand, or $0.17 per diluted share.
Assets, Liabilities and Equity
Total assets were $751.1 million
at June 30, 2010, a decrease of
$117.0 million, or 13.5%, compared to
$868.1 million at December 31, 2009. Loans held for investment
decreased by $36.6 million as the
Company's efforts have been focused on reducing exposure to credit
risk. Repayments on, and sales of, investment securities reduced
investment balances by $55.5 million
since the beginning of the year. Loans held for sale and
participating interests in mortgage loans decreased by $20.6 million primarily due to the fraud loss on
assets serviced by others.
Total deposits were $670.4 million
at June 30, 2010, decreasing by
$85.6 million from 2009 year-end.
Core deposits aggregated $589.8
million, $640.2 million and
$601.3 million at June 30, 2010, December
31, 2009 and June 30, 2009,
respectively. The decline in core deposits is part of the Company's
strategy to reduce higher cost certificates of deposit and
emphasize lower cost non-interest bearing checking, and money
market accounts. The balances of lower cost deposits increased by
approximately $30.0 million during
the first half of 2010. This increase was offset by a decline in
our higher cost time deposits of $115.5
million.
Other borrowings decreased by $15.7
million, during the first half of 2010, as the Company
focused on reducing its higher cost debt. Available borrowing
capacity from the FHLB was in excess of $79.9 million as of June
30, 2010.
Total equity was $37.2 million at
June 30, 2010, compared to
$57.3 million at December 31, 2009.
The book value per common share was $5.12 as of June 30,
2010, compared to $11.24 as of
December 31, 2009.
Trust assets under supervision were $365.2 million at June 30,
2010, compared to $342.5
million at December 31, 2009.
The increase in assets under supervision relates to growth in our
employee benefit areas and appreciation of securities in 2010.
Regulatory Capital
Banks and their bank holding companies generally operate under
separate regulatory capital requirements. At June 30, 2010, BNCCORP's tier 1 leverage ratio
was 5.89%, the tier 1 risk-based capital ratio was 8.22%, and the
total risk-based capital ratio was 11.62%. Tangible common equity
at June 30, 2010 was 2.22%.
At June 30, 2010, BNC National
Bank had a tier 1 leverage ratio of 7.17%, a tier 1 risk-based
capital ratio of 9.95%, and a total risk-based capital ratio of
11.23%. Tangible capital to tangible assets for BNC National Bank
was 7.85%.
Asset Quality
Challenging economic conditions have led to elevated credit risk
throughout the lending industry. As a result, the Company is
carefully monitoring asset quality and taking what it believes to
be prudent and appropriate action to strengthen its credit
metrics.
The Company's provision for credit losses and other real estate
costs was $1.740 million in the
second quarter of 2010, declining from $3.914 million in the second quarter of 2009.
Nonperforming assets decreased in the first six months of the year
by $6.1 million, or 14.2%.
The allowance for credit losses was $18.2
million, $18.0 million and
$10.3 million at June 30, 2010, December
31, 2009 and June 30, 2009,
respectively. The allowance for credit losses as a percentage of
total loans at June 30, 2010 was
3.48%, compared with 3.11% at December 31,
2009 and 1.70% at June 30,
2009. The allowance for credit losses as a percentage of
loans and leases held for investment at June
30, 2010 was 3.78%, compared with 3.49% at December 31, 2009 and 1.88% at June 30, 2009. The ratio of the allowance for
credit losses to total nonperforming loans as of June 30, 2010 was 74% compared to 50% at
December 31, 2009 and 35% at
June 30, 2009. The ratio of total
nonperforming assets to total assets was 4.93% at June 30, 2010, compared with 4.97% at
December 31, 2009.
At June 30, 2010, BNC had
$50.0 million of classified loans,
$24.7 million of loans on non-accrual
and $12.3 million of other real
estate owned. At December 31, 2009,
BNC had $54.2 million of classified
loans, $35.9 million of loans on
non-accrual and $7.3 million of other
real estate owned. At June 30, 2009,
BNC had $57.4 million of classified
loans, $29.2 million of loans on
non-accrual and $13.0 million of
other real estate owned. While the amount of classified loans and
non-accrual loans are elevated compared to historical amounts, the
number of non-accrual loans is relatively small.
Since December 31, 2009, other
real estate has increased by $5.1
million, as certain nonperforming loans have migrated into
foreclosure.
BNC has concentrations in real estate loans and mortgage banking
relationships as shown in the table on page 16.
BNCCORP, INC., headquartered in Bismarck, N.D., is a registered bank holding
company dedicated to providing banking and wealth management
services to businesses and consumers in its local markets. The
Company operates community banking and wealth management businesses
in Arizona, Minnesota and North
Dakota from 18 locations. BNC also conducts mortgage banking
from 10 locations in Iowa,
Kansas, Nebraska, Missouri, Minnesota and Arizona.
This news release may contain "forward-looking statements"
within the meaning of the Private Securities Litigation Reform Act
of 1995 with respect to the financial condition, results of
operations, plans, objectives, future performance and business of
BNC. Forward-looking statements, which may be based upon beliefs,
expectations and assumptions of our management and on information
currently available to management are generally identifiable by the
use of words such as "expect", "believe", "anticipate", "plan",
"intend", "estimate", "may", "will", "would", "could", "should", or
other expressions. We caution readers that these forward-looking
statements, including, without limitation, those relating to our
future business prospects, revenues, working capital, liquidity,
capital needs, interest costs and income, are subject to certain
risks and uncertainties that could cause actual results to differ
materially from those indicated in the forward-looking statements
due to several important factors. These factors include, but are
not limited to: risks of loans and investments, including
dependence on local and regional economic conditions; competition
for our customers from other providers of financial services;
possible adverse effects of changes in interest rates, including
the effects of such changes on derivative contracts and associated
accounting consequences; risks associated with our acquisition and
growth strategies; and other risks which are difficult to predict
and many of which are beyond our control. In addition, all
statements in this news release, including forward-looking
statements, speak only of the date they are made, and the Company
undertakes no obligation to update any statement in light of new
information or future events.
(Financial tables attached)
BNCCORP, INC.
CONSOLIDATED FINANCIAL
DATA
(Unaudited)
|
|
|
|
For the Quarter
Ended June 30,
|
|
For the Six
Months
Ended June 30,
|
|
(In thousands, except per share
data)
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
SELECTED INCOME STATEMENT
DATA
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
$ 8,451
|
|
$ 11,413
|
|
$ 17,740
|
|
$ 22,092
|
|
Interest expense
|
|
2,638
|
|
3,797
|
|
5,589
|
|
7,594
|
|
Net interest income
|
|
5,813
|
|
7,616
|
|
12,151
|
|
14,498
|
|
Provision for credit
losses
|
|
1,500
|
|
2,000
|
|
3,500
|
|
3,700
|
|
Non-interest income
|
|
5,560
|
|
4,345
|
|
11,846
|
|
8,041
|
|
Non-interest expense
|
|
34,974
|
|
9,390
|
|
43,456
|
|
17,450
|
|
Income
(loss) before income taxes
|
|
(25,101)
|
|
571
|
|
(22,959)
|
|
1,389
|
|
Income tax expense
|
|
120
|
|
48
|
|
72
|
|
250
|
|
Net income (loss)
|
|
(25,221)
|
|
523
|
|
(23,031)
|
|
1,139
|
|
Preferred stock costs
|
|
(331)
|
|
(327)
|
|
(655)
|
|
(593)
|
|
Net income (loss) available to
common shareholders
|
|
$ (25,552)
|
|
$
196
|
|
$ (23,686)
|
|
$
546
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE
DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per common
share
|
|
$ (7.79)
|
|
$ 0.06
|
|
$ (7.22)
|
|
$ 0.17
|
|
Diluted earnings (loss) per
common share
|
|
$ (7.79)
|
|
$ 0.06
|
|
$ (7.22)
|
|
$ 0.17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BNCCORP, INC.
CONSOLIDATED FINANCIAL
DATA
(Unaudited)
|
|
|
|
For the Quarter
Ended June 30,
|
|
For the Six
Months
Ended June 30,
|
|
(In thousands, except share
data)
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
ANALYSIS OF NON-INTEREST
INCOME
|
|
|
|
|
|
|
|
|
|
Bank charges and service
fees
|
|
$
582
|
|
$ 521
|
|
$ 1,199
|
|
$ 1,100
|
|
Wealth management
revenues
|
|
590
|
|
495
|
|
1,161
|
|
1,079
|
|
Mortgage banking
revenues
|
|
2,829
|
|
2,066
|
|
5,014
|
|
3,492
|
|
Gains on sales of loans,
net
|
|
-
|
|
86
|
|
-
|
|
86
|
|
Gains on sales of securities,
net
|
|
1,368
|
|
968
|
|
3,873
|
|
1,871
|
|
Other
|
|
191
|
|
209
|
|
599
|
|
413
|
|
Total non-interest
income
|
|
$ 5,560
|
|
$ 4,345
|
|
$ 11,846
|
|
$ 8,041
|
|
ANALYSIS OF NON-INTEREST
EXPENSE
|
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits
|
|
$ 3,893
|
|
$ 3,696
|
|
$ 7,993
|
|
$ 7,435
|
|
Professional services
|
|
1,353
|
|
772
|
|
2,118
|
|
1,269
|
|
Occupancy
|
|
697
|
|
630
|
|
1,428
|
|
1,269
|
|
Data processing fees
|
|
666
|
|
535
|
|
1,268
|
|
1,074
|
|
Regulatory costs
|
|
443
|
|
599
|
|
828
|
|
778
|
|
Marketing and
promotion
|
|
344
|
|
321
|
|
674
|
|
506
|
|
Depreciation and
amortization
|
|
322
|
|
359
|
|
653
|
|
730
|
|
Other real estate
costs
|
|
278
|
|
1,673
|
|
732
|
|
2,580
|
|
Office supplies and
postage
|
|
156
|
|
157
|
|
306
|
|
298
|
|
Fraud loss on assets serviced by
others
|
|
26,231
|
|
-
|
|
26,231
|
|
-
|
|
Other
|
|
591
|
|
648
|
|
1,225
|
|
1,511
|
|
Total non-interest
expense
|
|
$ 34,974
|
|
$ 9,390
|
|
$ 43,456
|
|
$ 17,450
|
|
WEIGHTED AVERAGE
SHARES
|
|
|
|
|
|
|
|
|
|
Common shares outstanding
(a)
|
|
3,281,719
|
|
3,261,831
|
|
3,281,719
|
|
3,261,831
|
|
Incremental
shares from assumed conversion of options and contingent
shares
|
|
-
|
|
28,569
|
|
-
|
|
20,021
|
|
Adjusted weighted average shares
(b)
|
|
3,281,719
|
|
3,290,400
|
|
3,281,719
|
|
3,281,852
|
|
(a) Denominator for Basic
Earnings Per Common Share
(b) Denominator for Diluted
Earnings Per Common Share
|
|
|
|
|
|
|
|
|
|
|
BNCCORP, INC.
CONSOLIDATED FINANCIAL
DATA
(Unaudited)
|
|
|
|
As of
|
|
(In
thousands, except share, per share and full time equivalent
data)
|
|
June 30, 2010
|
|
December 31, 2009
|
|
June 30, 2009
|
|
|
|
|
|
|
|
|
|
SELECTED BALANCE SHEET
DATA
|
|
|
|
|
|
|
|
Total assets
|
|
$ 751,142
|
|
$ 868,083
|
|
$ 914,117
|
|
Loans held
for sale
|
|
27,742
|
|
24,130
|
|
28,696
|
|
Participating interests in
mortgage loans
|
|
14,274
|
|
38,534
|
|
30,801
|
|
Loans and
leases held for investment
|
|
480,463
|
|
517,108
|
|
548,971
|
|
Total loans
|
|
522,479
|
|
579,772
|
|
608,468
|
|
Allowance for credit
losses
|
|
(18,170)
|
|
(18,047)
|
|
(10,339)
|
|
Investment securities available
for sale
|
|
157,201
|
|
212,661
|
|
236,904
|
|
Other real estate,
net
|
|
12,315
|
|
7,253
|
|
12,984
|
|
Earning assets
|
|
682,390
|
|
802,078
|
|
842,575
|
|
Total deposits
|
|
670,372
|
|
755,963
|
|
734,364
|
|
Core deposits
|
|
589,765
|
|
640,169
|
|
601,275
|
|
Other borrowings
|
|
32,412
|
|
48,080
|
|
95,173
|
|
Cash and cash
equivalents
|
|
29,718
|
|
35,362
|
|
8,733
|
|
|
|
|
|
|
|
|
|
OTHER SELECTED
DATA
|
|
|
|
|
|
|
|
Net unrealized gains (losses) in
investment portfolio, pretax
|
|
$ 1,350
|
|
$ (297)
|
|
$
(5,789)
|
|
Trust assets under
supervision
|
|
$ 365,197
|
|
$ 342,451
|
|
$ 420,616
|
|
Total common stockholders'
equity
|
|
$ 16,864
|
|
$ 36,980
|
|
$
55,496
|
|
Book value per common
share
|
|
$
5.12
|
|
$ 11.24
|
|
$
16.82
|
|
Effect of
net unrealized gains (losses) on securities available for sale, net
of tax, on book value per common share
|
|
$
0.78
|
|
$ (0.30)
|
|
$
(1.09)
|
|
Book value
per common share, excluding effect of unrealized gains (losses) on
securities
|
|
$
4.34
|
|
$ 11.54
|
|
$
17.91
|
|
Full time equivalent
employees
|
|
293
|
|
318
|
|
312
|
|
Common shares
outstanding
|
|
3,295,219
|
|
3,290,219
|
|
3,299,163
|
|
|
|
|
|
|
|
|
|
CAPITAL RATIOS
|
|
|
|
|
|
|
|
Tier 1 leverage
(Consolidated)
|
|
5.89%
|
|
8.58%
|
|
11.20%
|
|
Tier 1 risk-based capital
(Consolidated)
|
|
8.22%
|
|
12.32%
|
|
14.88%
|
|
Total risk-based capital
(Consolidated)
|
|
11.62%
|
|
14.15%
|
|
16.13%
|
|
Tangible common equity
(Consolidated)
|
|
2.22%
|
|
4.23%
|
|
6.00%
|
|
|
|
|
|
|
|
|
|
Tier 1 leverage (BNC National
Bank)
|
|
7.17%
|
|
8.54%
|
|
8.94%
|
|
Tier 1 risk-based capital (BNC
National Bank)
|
|
9.95%
|
|
12.25%
|
|
11.86%
|
|
Total risk-based capital (BNC
National Bank)
|
|
11.23%
|
|
13.52%
|
|
15.32%
|
|
Tangible capital (BNC National
Bank)
|
|
7.85%
|
|
8.65%
|
|
8.48%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BNCCORP, INC.
CONSOLIDATED FINANCIAL
DATA
(Unaudited)
|
|
|
|
For the Quarter
Ended June 30,
|
|
For the Six
Months
Ended June 30,
|
|
(In thousands)
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE BALANCES
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ 784,658
|
|
$ 903,613
|
|
817,651
|
|
$ 890,043
|
|
Loans held for sale
|
|
21,522
|
|
25,037
|
|
18,841
|
|
24,186
|
|
Participating interests in
mortgage loans
|
|
19,423
|
|
29,407
|
|
26,580
|
|
27,767
|
|
Loans and leases held for
investment
|
|
498,627
|
|
546,908
|
|
504,659
|
|
548,264
|
|
Total loans
|
|
539,572
|
|
601,352
|
|
550,080
|
|
600,217
|
|
Investment securities available
for sale
|
|
171,336
|
|
230,131
|
|
184,395
|
|
218,816
|
|
Earning assets
|
|
727,519
|
|
829,900
|
|
757,135
|
|
818,578
|
|
Total deposits
|
|
696,648
|
|
713,997
|
|
717,169
|
|
688,725
|
|
Core deposits
|
|
599,318
|
|
589,723
|
|
612,461
|
|
577,156
|
|
Total equity
|
|
46,896
|
|
75,172
|
|
54,782
|
|
73,836
|
|
Cash and cash
equivalents
|
|
40,329
|
|
9,899
|
|
39,445
|
|
10,035
|
|
|
|
|
|
|
|
|
|
|
|
KEY RATIOS
|
|
|
|
|
|
|
|
|
|
Return on
average common stockholders' equity
|
|
(386.30)%
|
|
1.43%
|
|
(138.68)%
|
|
1.99%
|
|
Return on
average assets
|
|
(12.89)%
|
|
0.23%
|
|
(5.68)%
|
|
0.26%
|
|
Net interest margin
|
|
3.20%
|
|
3.68%
|
|
3.24%
|
|
3.57%
|
|
Efficiency ratio
|
|
307.52%
|
|
78.51%
|
|
181.09%
|
|
77.42%
|
|
Efficiency ratio, excluding
gains on sales of securities and provisions for real estate
losses
|
|
347.17%
|
|
67.86%
|
|
212.79%
|
|
71.39%
|
|
|
|
|
|
|
|
|
|
|
|
|
BNCCORP, INC.
CONSOLIDATED FINANCIAL
DATA
(Unaudited)
|
|
|
|
As of
|
|
(In thousands)
|
|
June 30, 2010
|
|
December 31, 2009
|
|
June 30, 2009
|
|
|
|
|
|
|
|
|
|
ASSET QUALITY
|
|
|
|
|
|
|
|
Loans 90
days or more delinquent and still accruing interest
|
|
$
2
|
|
$
1
|
|
$
3
|
|
Non-accrual loans
|
|
24,680
|
|
35,889
|
|
29,159
|
|
Total nonperforming
loans
|
|
$
24,682
|
|
$ 35,890
|
|
$
29,162
|
|
Other real estate,
net
|
|
12,315
|
|
7,253
|
|
12,984
|
|
Total nonperforming
assets
|
|
$
36,997
|
|
$ 43,143
|
|
$
42,146
|
|
Allowance for credit
losses
|
|
$
18,170
|
|
$ 18,047
|
|
$
10,339
|
|
Ratio of
total nonperforming loans to total loans
|
|
4.72%
|
|
6.19%
|
|
4.79%
|
|
Ratio of
total nonperforming assets to total assets
|
|
4.93%
|
|
4.97%
|
|
4.61%
|
|
Ratio of
allowance for credit losses to loans and leases held for
investment
|
|
3.78%
|
|
3.49%
|
|
1.88%
|
|
Ratio of
allowance for credit losses to total loans
|
|
3.48%
|
|
3.11%
|
|
1.70%
|
|
Ratio of
allowance for credit losses to nonperforming loans
|
|
74%
|
|
50%
|
|
35%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Quarter
|
|
For the Six
Months
|
|
|
Ended June 30,
|
|
Ended June 30,
|
|
|
2010
|
|
2010
|
|
Changes in Nonperforming
Loans:
|
|
|
|
|
|
|
Balance, beginning of
period
|
$
|
33,852
|
|
$
|
35,890
|
|
Additions to
nonperforming
|
|
3,701
|
|
|
4,746
|
|
Charge-offs
|
|
(815)
|
|
|
(2,634)
|
|
Reclassified back to
performing
|
|
(4,111)
|
|
|
(4,111)
|
|
Principal payment
received
|
|
(2,180)
|
|
|
(3,444)
|
|
Transferred to other real estate
owned
|
|
(5,765)
|
|
|
(5,765)
|
|
Balance, end of
period
|
$
|
24,682
|
|
$
|
24,682
|
|
|
|
|
|
|
|
|
|
BNCCORP, INC.
CONSOLIDATED FINANCIAL
DATA
(Unaudited)
|
|
|
For the Quarter
|
|
For the Six
Months
|
|
|
Ended June 30,
|
|
Ended June 30,
|
|
|
2010
|
|
2010
|
|
Changes in Other Real
Estate:
|
|
|
|
|
|
|
Balance, beginning of
period
|
$
|
6,357
|
|
$
|
7,253
|
|
Transfers from nonperforming
loans
|
|
7,264
|
|
|
7,264
|
|
Real estate sold
|
|
(1,055)
|
|
|
(1,413)
|
|
Net losses on sales of
assets
|
|
(11)
|
|
|
(155)
|
|
Provision
|
|
(240)
|
|
|
(634)
|
|
Balance, end of
period
|
$
|
12,315
|
|
$
|
12,315
|
|
|
|
|
|
|
|
|
|
|
|
(In
thousands)
|
|
For the Quarter
Ended June 30,
|
|
For the Six
Months
Ended June 30,
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
Changes in Allowance for Credit
Losses:
|
|
|
|
|
|
|
|
|
|
Balance,
beginning of period
|
|
$ 18,195
|
|
$ 9,674
|
|
$ 18,047
|
|
$ 8,751
|
|
Provision
|
|
1,500
|
|
2,000
|
|
3,500
|
|
3,700
|
|
Loans
charged off
|
|
(1,533)
|
|
(1,488)
|
|
(3,413)
|
|
(2,270)
|
|
Loan
recoveries
|
|
8
|
|
153
|
|
36
|
|
158
|
|
Balance, end
of period
|
|
$ 18,170
|
|
$ 10,339
|
|
$ 18,170
|
|
$ 10,339
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of net
charge-offs to average total loans
|
|
(0.283)%
|
|
(0.222)%
|
|
(0.614)%
|
|
(0.352)%
|
|
Ratio of net
charge-offs to average total loans, annualized
|
|
(1.131)%
|
|
(0.888)%
|
|
(1.228)%
|
|
(0.704)%
|
|
|
|
|
|
|
|
|
|
|
|
|
BNCCORP, INC.
CONSOLIDATED FINANCIAL
DATA
(Unaudited)
|
|
|
As of
|
|
(In thousands)
|
June 30, 2010
|
|
December 31, 2009
|
|
CREDIT
CONCENTRATIONS
|
|
|
|
|
|
|
North Dakota
|
|
|
|
|
|
|
Commercial and
industrial
|
$
|
86,230
|
|
$
|
84,400
|
|
Construction
|
|
3,302
|
|
|
4,572
|
|
Agricultural
|
|
22,698
|
|
|
22,422
|
|
Land and land
development
|
|
11,834
|
|
|
12,321
|
|
Owner-occupied
commercial real estate
|
|
27,247
|
|
|
27,960
|
|
Non-owner-occupied
commercial real estate
|
|
12,319
|
|
|
12,419
|
|
Small business
administration
|
|
2,668
|
|
|
2,434
|
|
Consumer/participating interests
|
|
17,101
|
|
|
17,754
|
|
Subtotal
|
$
|
183,399
|
|
$
|
184,282
|
|
Arizona
|
|
|
|
|
|
|
Commercial and
industrial
|
$
|
13,826
|
|
$
|
19,740
|
|
Construction
|
|
-
|
|
|
2,136
|
|
Agricultural
|
|
-
|
|
|
-
|
|
Land and land
development
|
|
11,592
|
|
|
18,541
|
|
Owner-occupied
commercial real estate
|
|
19,641
|
|
|
23,508
|
|
Non-owner-occupied
commercial real estate
|
|
33,416
|
|
|
32,497
|
|
Small business
administration
|
|
5,070
|
|
|
5,042
|
|
Consumer/participating interests
|
|
20,191
|
|
|
33,503
|
|
Subtotal
|
$
|
103,736
|
|
$
|
134,967
|
|
Minnesota
|
|
|
|
|
|
|
Commercial and
industrial
|
$
|
8,270
|
|
$
|
10,589
|
|
Construction
|
|
2,154
|
|
|
4,698
|
|
Agricultural
|
|
30
|
|
|
33
|
|
Land and land
development
|
|
11,718
|
|
|
12,641
|
|
Owner-occupied
commercial real estate
|
|
17,591
|
|
|
18,675
|
|
Non-owner-occupied
commercial real estate
|
|
20,700
|
|
|
25,203
|
|
Small business
administration
|
|
924
|
|
|
1,025
|
|
Consumer/participating interests
|
|
7,801
|
|
|
8,650
|
|
Subtotal
|
$
|
69,188
|
|
$
|
81,514
|
|
|
|
|
|
|
|
|
|
SOURCE BNCCORP, INC.