BISMARCK, N.D., Jan. 26, 2012 /PRNewswire/ -- BNCCORP, INC. (BNC
or the Company) (OTC Markets: BNCC), which operates community
banking and wealth management businesses in Arizona, Minnesota and North
Dakota, and has mortgage banking offices in Illinois, Kansas, Nebraska, Missouri, Minnesota and Arizona, today reported financial results for
the fourth quarter and year ended December
31, 2011.
Net income for the 2011 fourth quarter was $1.392 million, or $0.31 per diluted share. This compared to net
income of $528 thousand, or
$0.06 per diluted share, in the
fourth quarter of 2010. The 2011 fourth quarter results reflect
lower net interest income and non-interest income offset by reduced
costs for credit losses and lower non-interest expenses when
compared to the fourth quarter of 2010. Nonperforming assets
decreased by $6.4 million, or 28.1%,
since September 30, 2011, and
nonperforming assets have decreased by $14.3
million, or 46.6%, since December 31,
2010.
Gregory K. Cleveland, BNCCORP
President and Chief Executive Officer, said, "We have consistently
stated that our focus is managing capital, liquidity and credit
quality. During 2011 we improved the capital ratios of the Bank
considerably, maintained a liquid balance sheet, and significantly
reduced problem assets. These areas will remain our priorities for
the foreseeable future."
Mr. Cleveland continued, "We continue to believe the global
economic environment will be challenging until individuals,
businesses and governments reduce debt to manageable levels. In
the United States the current
regulatory environment remains in flux and these conditions are
particularly challenging for banking entities. We do not expect
these conditions to evaporate in the near term."
"It is significant that we successfully generated profits in
2011 despite challenging conditions. We start 2012 in better
condition than we started 2011, and very importantly a significant
part of our business is in North
Dakota, which is one of the few markets in the world
experiencing robust growth," Mr. Cleveland further noted.
Fourth Quarter Results
Net interest income for the fourth quarter of 2011 was
$5.009 million, a decrease of
$335 thousand, or 6.3%, from
$5.344 million in the same period of
2010. The reduction in net interest income was influenced by
reduced assets and the continuing low interest rate environment.
During the fourth quarter the average balance of earning assets was
approximately $610.2 million compared
to average earning assets of approximately $695.7 million, in the fourth quarter of 2010.
The yield on earning assets was approximately 4.15% in the fourth
quarter of 2011 compared to 4.36% in the fourth quarter of 2010.
The net interest margin for the current quarter increased to
3.26% from 3.05% in the same period of 2010. The margin was lower
in the last quarter of 2010 because we harbored large cash balances
at that time to facilitate the pending sale of branches.
The provision for credit losses was $250
thousand in the fourth quarter of 2011, compared to
$1.000 million in the 2010 period.
Nonperforming loans have decreased $11.7
million, or 65.5%, from $17.9
million at December 31, 2010,
to $6.2 million at December 31, 2011.
Non-interest income for the fourth quarter of 2011 was
$5.410 million, a decrease of
$1.114 million, or 17.1% from
$6.524 million in the same period of
2010. Mortgage banking revenues, which aggregated $4.191 million, decreased by $971 thousand, or 18.8%, from the fourth quarter
of 2010. While low interest rates and government sponsorship in the
secondary market have created conditions that recently have favored
mortgage banking, the housing market remains problematic and the
future role of government appears uncertain, which indicates that
the level of mortgage banking revenues may be uncertain in future
periods. Gains on sales of investment securities were $99 thousand during the recent quarter compared
to no gains on sales of investment securities in the fourth quarter
of 2010. The opportunity to sell assets at attractive prices can
vary significantly from period to period. The 2011 fourth quarter
included gains on sales of loans of $117
thousand compared to $159
thousand in the same period of 2010. Despite the decrease in
the recent quarter, the secondary market for SBA loans is currently
acquisitive and loans can be sold for attractive prices. We
anticipate gains on sales of SBA loans will continue in
2012.
Non-interest expense decreased by $1.585
million, or 15.3%, to $8.755
million in the fourth quarter of 2011 compared to
$10.340 million in the same period of
2010. The expense reduction reflects a decline in compensation of
$526 thousand, or 12.2%, reflecting
management's efforts to control costs. Professional fees decreased
by $495 thousand, or 31.0%, primarily
due to lower volume in mortgage banking operations. Other real
estate costs were relatively stable, decreasing by $28 thousand, or 3.2%, as valuation adjustments
on foreclosed assets were consistent quarter to quarter. Occupancy
costs also decreased by $243
thousand, or 33.6%, due to the relocation of certain
operations to smaller and less expensive locations and the sale of
one branch in the first quarter of 2011. Regulatory costs decreased
by $216 thousand, or 41.2%, due to
lower deposit balances resulting from our branch sale in early
2011, which decreased depository premiums paid by BNC to the FDIC
to insure its deposits.
A tax expense of $22 thousand was
recognized during the fourth quarter of 2011 for miscellaneous tax
liabilities. The Company has net operating loss carry-forwards for
federal tax purposes aggregating $6.099
million. The Company has virtually a full valuation
allowance for deferred tax assets and tax loss carry-forwards. No
tax expense was recognized during the fourth quarter of 2010.
Net income available to common shareholders was $1.036 million, or $0.31 per diluted share, for the fourth quarter
of 2011 after accounting for dividends accrued on preferred stock
and the amortization of issuance discounts on preferred stock.
These costs aggregated $356 thousand
in the fourth quarter of 2011 and $341
thousand in the same period of 2010. Net income available to
common shareholders in the fourth quarter of 2010 was $187 thousand, or $0.06 per diluted share.
Fraud Loss on Assets Serviced by Others
As previously reported, the Company discovered fraudulent
activity in April of 2010 by an external company that was servicing
residential mortgage loans for BNC. Subsequently, the Company and
its advisors have been diligently addressing this matter. Our
internal and external investigations have confirmed that this
fraudulent activity was limited to this external 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 the
fraud losses are not indicative of other credit quality problems
within our loan portfolio.
In 2010, we submitted claims under our fidelity insurance
policies seeking to recover the insured portion of these losses.
The policies together provide for total coverage of $15 million. However, in the fourth quarter of
2010, our insurance carriers commenced a declaratory judgment
action against the Company in an Arizona federal court seeking a judicial
determination that the losses associated with the servicing fraud
are not covered by the policies. We have subsequently countersued
the insurance carriers for failure to honor the policies and for
acting in bad faith. We intend to vigorously pursue our
claims to recover amounts due under the insurance policies and for
losses incurred as a result of the carriers acting in bad faith.
While management believes we have strong claims, there can be no
assurances as to the outcome of this litigation, or if we will
recover all or any portion of the insured amounts.
The Company is providing adjusted earnings 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.
The following table reconciles the net income (loss) available to
common shareholders as prepared in accordance with generally
accepted accounting principles to our determination of adjusted
earnings:
|
|
|
Three Months
Ended
|
|
Twelve
Months Ended
|
|
|
December 31,
2011
|
|
December 31,
2011
|
|
|
Amount
|
|
Diluted per
share(1)
|
|
Amount
|
|
Diluted per
share(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
1,392
|
|
$
|
0.31
|
|
$
|
4,208
|
|
$
|
0.86
|
|
Fraud loss on assets serviced by
others
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accrued interest reversed on
assets serviced by others
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Legal and professional fees
associated with the fraud loss on assets serviced by
others
|
|
223
|
|
|
0.07
|
|
|
1,126
|
|
|
0.34
|
|
Adjusted earnings
|
$
|
1,615
|
|
$
|
0.38
|
|
$
|
5,334
|
|
$
|
1.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Twelve
Months Ended
|
|
|
December 31,
2010
|
|
December 31,
2010
|
|
|
Amount
|
|
Diluted per
share(1)
|
|
Amount
|
|
Diluted per
share(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income(loss)
|
$
|
528
|
|
$
|
0.06
|
|
$
|
(22,065)
|
|
$
|
(7.13)
|
|
Fraud loss on assets serviced by
others
|
|
-
|
|
|
-
|
|
|
26,231
|
|
|
8.00
|
|
Accrued interest reversed on
assets serviced by others
|
|
-
|
|
|
-
|
|
|
287
|
|
|
0.08
|
|
Legal and professional fees
associated with the fraud loss on assets serviced by
others
|
|
222
|
|
|
0.07
|
|
|
878
|
|
|
0.27
|
|
Adjusted earnings
|
$
|
750
|
|
$
|
0.13
|
|
$
|
5,331
|
|
$
|
1.22
|
|
|
|
(1) Per share amounts represent
amounts available to common shareholders.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
2011
Net interest income in 2011 was $19.477
million, a decrease of $3.795
million, or 16.3%, from $23.272
million in the same period of 2010. The net interest margin
for 2011 decreased to 3.11% from 3.20% in 2010. The reduction in
net interest income was influenced by reduced assets and the
continuing low interest rate environment. In 2011, the average
balance of earning assets was approximately $563.3 million compared to average earning assets
of approximately $727.6 million in
2010. The yield on earning assets was approximately 4.11% in 2011
compared to 4.61% in 2010, while the cost of funds was 1.22% in
2011 compared to 1.66% in 2010.
The provision for credit losses was $1.625 million in 2011, compared to $5.750 million in 2010. Nonperforming loans have
decreased $11.7 million, or 65.5%, to
$6.2 million at December 31, 2011, from $17.9 million at December
31, 2010.
Non-interest income in 2011 was $20.237
million, a decrease of $3.736
million, or 15.6% from $23.973
million in 2010. Mortgage banking revenues decreased by
$2.139 million, or 15.9%, from
$13.424 million in 2010, to
$11.285 million. Gains on sales of
investment securities aggregated $2.830
million in 2011 compared to $4.390
million in 2010. The opportunity to sell assets at
attractive prices can vary from period to period. Wealth management
revenues decreased to $1.282 million
in 2011 compared to $2.133 million in
2010 as we have exited certain product offerings. Bank fees and
service charges decreased by $315
thousand in 2011 as we sold deposits in early 2011. These
decreases were partially offset by increases in gains on sales of
loans which increased by $1.056
million in 2011, primarily related to higher sales of SBA
loans.
Non-interest expense decreased by $3.398
million, or 9.1%, to $33.859
million in 2011, compared to $37.257
million in 2010 (excluding the fraud loss on assets serviced
by others). The expense reduction reflects a decline in
compensation of $1.108 million, or
6.9%, reflecting management's efforts to control costs.
Professional fees decreased by $761
thousand, or 15.0%, due to lower volume in mortgage banking
operations in 2011. Other real estate costs decreased by
$412 thousand, or 15.2%, as valuation
adjustments on foreclosed assets were lower in 2011. Charges to
revalue foreclosed assets can vary significantly in an environment
where real estate values are declining. Occupancy costs also
decreased by $857 thousand, or 29.7%,
due to the relocation of certain operations to smaller and less
expensive locations and the sale of one branch in the first quarter
of 2011. Regulatory costs decreased by $209
thousand, or 10.7%, due to lower deposit balances resulting
from our branch sale in early 2011, which decreased depository
premiums paid by BNC to the FDIC to insure its deposits. These
decreases were partially offset by an increase in marketing costs
of $187 thousand primarily due the
promotional activity in mortgage banking operations.
Tax expense was $22 thousand in
2011 as we recognized exposure for miscellaneous tax liabilities.
The Company has net operating loss carry-forwards aggregating
$6.099 million for federal tax
purposes. The Company virtually has a full valuation allowance for
deferred tax assets and tax loss carry-forwards. Tax expense in
2010 was $72 thousand, or 0.3% of
pre-tax losses.
Net income available to common shareholders was $2.814 million, or $0.86 per diluted share, in 2011 after accounting
for dividends accrued on preferred stock and the amortization of
issuance discounts on preferred stock. Net loss available to common
shareholders was $(23.398) million,
or $(7.13) per share, in 2010,
largely reflecting the fraud loss on assets serviced by others.
Assets, Liabilities and Equity
Total assets were $665.2 million
at December 31, 2011, a decrease of
$81.9 million, or 11.0%, compared to
$747.1 million at December 31, 2010. This decrease can primarily be
attributed to the sale of certain assets consummated on
March 11, 2011, resulting in the
transfer of $65.7 million of loans.
Excluding the impact of the sale, loans held for investment
decreased by $57.3 million as we have
implemented measures to reduce our exposure to credit risk and
concentrations within certain segments of our loan portfolio.
Investment securities have increased by $105.6 million since December 31, 2010 as we have invested a portion
of our liquidity. The investment portfolio has net unrealized gains
aggregating $4.145 million as of
December 31, 2011.
Total deposits were $576.3 million
at December 31, 2011, decreasing by
$84.8 million from 2010 year-end.
This decrease can primarily be attributed to the transfer of
certain liabilities consummated on March 11,
2011, resulting in the transfer of $107.4 million of deposits. Excluding the impact
of the sale, deposit balances increased by $22.6 million. This increase relates primarily to
growth in our North Dakota
branches.
Other borrowings decreased by $7.7
million in 2011.
Total equity was $41.9 million at
December 31, 2011 and $37.3 million at December
31, 2010. The book value per common share was $6.42 as of December 31,
2011, compared to $5.09 as of
December 31, 2010. Excluding
unrealized gains and losses on the investment portfolio, the book
value per common share was $5.64 as
of December 31, 2011, compared to
$4.57 as of December 31, 2010.
Trust assets under supervision were $228.9 million at December
31, 2011, compared to $223.8
million at December 31,
2010.
Regulatory Capital
Banks and their bank holding companies operate under separate
regulatory capital requirements.
At December 31, 2011, BNCCORP's
tier 1 leverage ratio was 7.59%, the tier 1 risk-based capital
ratio was 13.71%, and the total risk-based capital ratio was
17.56%. Tangible common equity at December
31, 2011 was 3.17%.
At December 31, 2011, BNC National
Bank had a tier 1 leverage ratio of 9.41%, a tier 1 risk-based
capital ratio of 16.95%, and a total risk-based capital ratio of
18.22%. Tangible capital to tangible assets for BNC National Bank
was 10.12%.
In 2010, the Bank entered into a formal agreement with the
Office of the Comptroller of the Currency (the OCC) which focused
on credit related issues. During the fourth quarter of 2011, the
Bank's formal agreement with the OCC was removed.
Asset Quality
Challenging economic conditions have led to elevated credit risk
throughout the banking 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.
Nonperforming assets declined significantly to $16.3 million at December
31, 2011, compared to $30.6
million at December 31, 2010.
The ratio of total nonperforming assets to total assets was 2.45%
at December 31, 2011, compared with
4.09% at December 31, 2010. The
provision for credit losses and other real estate costs decreased
to $3.400 million in 2011, from
$8.133 million in 2010.
Nonperforming loans declined to $6.2
million at December 31, 2011,
compared to $17.9 million at
December 31, 2010. The ratio of the
allowance for credit losses to total nonperforming loans as of
December 31, 2011 was 172%, compared
with 83% at December 31, 2010.
The allowance for credit losses was $10.6
million at December 31, 2011
and $14.8 million at December 31, 2010. The allowance for credit
losses as a percentage of total loans at December 31, 2011 was 2.94%, compared with 3.84%
at December 31, 2010. The allowance
for credit losses as a percentage of loans and leases held for
investment at December 31, 2011 was
3.63%, compared with 4.21% at December 31,
2010. The allowance for credit losses as a percentage of
loans decreased because nonperforming loans decreased.
At December 31, 2011, BNC had
$24.2 million of classified loans,
$6.2 million of loans on non-accrual
and $10.1 million of other real
estate owned. At December 31, 2010,
BNC had $47.6 million of classified
loans, $17.9 million of loans on
non-accrual and $12.7 million of
other real estate owned.
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 15 locations. BNC also conducts mortgage banking
from 12 locations in Illinois,
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
December 31,
|
|
For the
Twelve Months
Ended
December 31,
|
|
(In thousands, except per share
data)
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
|
SELECTED INCOME STATEMENT
DATA
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
$ 6,387
|
|
$ 7,637
|
|
$ 25,749
|
|
$ 33,510
|
|
Interest expense
|
|
1,378
|
|
2,293
|
|
6,272
|
|
10,238
|
|
Net interest income
|
|
5,009
|
|
5,344
|
|
19,477
|
|
23,272
|
|
Provision for credit
losses
|
|
250
|
|
1,000
|
|
1,625
|
|
5,750
|
|
Non-interest income
|
|
5,410
|
|
6,524
|
|
20,237
|
|
23,973
|
|
Non-interest expense
|
|
8,755
|
|
10,340
|
|
33,859
|
|
63,488
|
|
Income (loss) before income
taxes
|
|
1,414
|
|
528
|
|
4,230
|
|
(21,993)
|
|
Income tax expense
|
|
22
|
|
-
|
|
22
|
|
72
|
|
Net income (loss)
|
|
1,392
|
|
528
|
|
4,208
|
|
(22,065)
|
|
Preferred stock costs
|
|
(356)
|
|
(341)
|
|
(1,394)
|
|
(1,333)
|
|
Net income (loss) available to
common shareholders
|
|
$ 1,036
|
|
$ 187
|
|
$ 2,814
|
|
$ (23,398)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE
DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per common
share
|
|
$ 0.31
|
|
$ 0.06
|
|
$
0.86
|
|
$
(7.13)
|
|
Diluted earnings (loss) per
common share
|
|
$ 0.31
|
|
$ 0.06
|
|
$
0.86
|
|
$
(7.13)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BNCCORP,
INC.
CONSOLIDATED
FINANCIAL DATA
(Unaudited)
|
|
|
|
|
|
For the
Quarter
Ended
December 31,
|
|
For the
Twelve Months
Ended
December 31,
|
|
(In thousands, except share
data)
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
|
ANALYSIS OF NON-INTEREST
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank charges and service
fees
|
|
$
|
551
|
|
$
|
705
|
|
$
|
2,218
|
|
$
|
2,533
|
|
Wealth management
revenues
|
|
|
280
|
|
|
360
|
|
|
1,282
|
|
|
2,133
|
|
Mortgage banking
revenues
|
|
|
4,191
|
|
|
5,162
|
|
|
11,285
|
|
|
13,424
|
|
Gains on sales of loans,
net
|
|
|
117
|
|
|
159
|
|
|
1,427
|
|
|
371
|
|
Gains on sales of securities,
net
|
|
|
99
|
|
|
-
|
|
|
2,830
|
|
|
4,390
|
|
Other
|
|
|
172
|
|
|
138
|
|
|
1,195
|
|
|
1,122
|
|
Total non-interest
income
|
|
$
|
5,410
|
|
$
|
6,524
|
|
$
|
20,237
|
|
$
|
23,973
|
|
ANALYSIS OF NON-INTEREST
EXPENSE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits
|
|
$
|
3,787
|
|
$
|
4,313
|
|
$
|
14,972
|
|
$
|
16,080
|
|
Professional services
|
|
|
1,101
|
|
|
1,596
|
|
|
4,307
|
|
|
5,068
|
|
Other real estate
costs
|
|
|
849
|
|
|
877
|
|
|
2,295
|
|
|
2,707
|
|
Data processing fees
|
|
|
667
|
|
|
692
|
|
|
2,673
|
|
|
2,697
|
|
Occupancy
|
|
|
480
|
|
|
723
|
|
|
2,028
|
|
|
2,885
|
|
Marketing and
promotion
|
|
|
386
|
|
|
369
|
|
|
1,559
|
|
|
1,372
|
|
Regulatory costs
|
|
|
308
|
|
|
524
|
|
|
1,742
|
|
|
1,951
|
|
Depreciation and
amortization
|
|
|
289
|
|
|
344
|
|
|
1,172
|
|
|
1,333
|
|
Office supplies and
postage
|
|
|
157
|
|
|
159
|
|
|
590
|
|
|
603
|
|
Fraud loss on assets serviced by
others
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
26,231
|
|
Other
|
|
|
731
|
|
|
743
|
|
|
2,521
|
|
|
2,561
|
|
Total non-interest
expense
|
|
$
|
8,755
|
|
$
|
10, 340
|
|
$
|
33,859
|
|
$
|
63,488
|
|
WEIGHTED AVERAGE
SHARES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares outstanding
(a)
|
|
|
3,289,756
|
|
|
3,281,719
|
|
|
3,282,182
|
|
|
3,281,719
|
|
Incremental shares from assumed
conversion of options and contingent shares
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Adjusted weighted average shares
(b)
|
|
|
3,289,756
|
|
|
3,281,719
|
|
|
3,282,182
|
|
|
3,281,719
|
|
|
|
(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)
|
|
December
31,
2011
|
|
September
30,
2011
|
|
December 31,
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
SELECTED BALANCE SHEET
DATA
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
665,158
|
|
$
|
669,518
|
|
$
|
747,069
|
|
Loans held for sale-mortgage
banking
|
|
|
68,622
|
|
|
49,848
|
|
|
29,116
|
|
Participating interests in
mortgage loans
|
|
|
-
|
|
|
125
|
|
|
4,888
|
|
Other loans held for
sale
|
|
|
-
|
|
|
-
|
|
|
72,212
|
|
Loans and leases held for
investment
|
|
|
293,211
|
|
|
297,371
|
|
|
350,501
|
|
Total loans
|
|
|
361,833
|
|
|
347,344
|
|
|
455,006
|
|
Allowance for credit
losses(1)
|
|
|
-
|
|
|
-
|
|
|
(16,476)
|
|
Allowance for credit
losses(2)
|
|
|
(10,630)
|
|
|
(11,014)
|
|
|
(14,765)
|
|
Investment securities available
for sale
|
|
|
242,630
|
|
|
227,842
|
|
|
137,032
|
|
Other real estate,
net
|
|
|
10,145
|
|
|
14,036
|
|
|
12,706
|
|
Earning assets
|
|
|
604,151
|
|
|
604,448
|
|
|
680,002
|
|
Deposits held for
sale
|
|
|
-
|
|
|
-
|
|
|
107,446
|
|
Total deposits
|
|
|
576,255
|
|
|
572,646
|
|
|
661,111
|
|
Core deposits
|
|
|
516,436
|
|
|
512,827
|
|
|
594,152
|
|
Other borrowings
|
|
|
31,062
|
|
|
39,848
|
|
|
38,754
|
|
Cash and cash
equivalents
|
|
|
19,296
|
|
|
46,351
|
|
|
112,847
|
|
(1) Excluding impact of
pending sale at December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
(2) Including impact of
pending sale at December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER SELECTED
DATA
|
|
|
|
|
|
|
|
|
|
|
Net unrealized gains in
investment portfolio, pretax
|
|
$
|
4,145
|
|
$
|
3,348
|
|
$
|
2,789
|
|
Trust assets under
supervision
|
|
$
|
228,932
|
|
$
|
221,942
|
|
$
|
223,829
|
|
Total common stockholders'
equity
|
|
$
|
21,180
|
|
$
|
19,305
|
|
$
|
16,835
|
|
Book value per common
share
|
|
$
|
6.42
|
|
$
|
5.85
|
|
$
|
5.09
|
|
Effect of
net unrealized gains on securities available for sale, net of tax,
on book value per common share
|
|
$
|
0.78
|
|
$
|
0.63
|
|
$
|
0.52
|
|
Book value
per common share, excluding effect of unrealized gains on
securities
|
|
$
|
5.64
|
|
$
|
5.22
|
|
$
|
4.57
|
|
Full time equivalent
employees
|
|
|
261
|
|
|
270
|
|
|
281
|
|
Common shares
outstanding
|
|
|
3,301,007
|
|
|
3,301,856
|
|
|
3,304,339
|
|
|
|
|
|
|
|
|
|
|
|
|
CAPITAL RATIOS
|
|
|
|
|
|
|
|
|
|
|
Tier 1 leverage
(Consolidated)
|
|
|
7.59%
|
|
|
7.63%
|
|
|
6.17%
|
|
Tier 1 risk-based capital
(Consolidated)
|
|
|
13.71%
|
|
|
13.21%
|
|
|
9.46%
|
|
Total risk-based capital
(Consolidated)
|
|
|
17.56%
|
|
|
17.15%
|
|
|
13.23%
|
|
Tangible common equity
(Consolidated)
|
|
|
3.17%
|
|
|
2.87%
|
|
|
2.24%
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 leverage (BNC National
Bank)
|
|
|
9.41%
|
|
|
9.46%
|
|
|
7.53%
|
|
Tier 1 risk-based capital (BNC
National Bank)
|
|
|
16.95%
|
|
|
16.33%
|
|
|
11.53%
|
|
Total risk-based capital (BNC
National Bank)
|
|
|
18.22%
|
|
|
17.60%
|
|
|
12.80%
|
|
Tangible capital (BNC National
Bank)
|
|
|
10.12%
|
|
|
9.65%
|
|
|
8.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BNCCORP,
INC.
CONSOLIDATED
FINANCIAL DATA
(Unaudited)
|
|
|
|
|
|
For the
Quarter
Ended
December 31,
|
|
For the
Twelve Months
Ended
December 31,
|
|
(In thousands)
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE
BALANCES
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ 673,457
|
|
$ 760,478
|
|
$ 689,268
|
|
$ 790,702
|
|
Loans held for
sale-mortgage banking
|
|
67,217
|
|
43,571
|
|
33,317
|
|
29,039
|
|
Participating interests in
mortgage loans
|
|
4
|
|
12,548
|
|
1,101
|
|
20,144
|
|
Loans and leases held for
investment
|
|
294,177
|
|
438,440
|
|
328,091
|
|
478,492
|
|
Total loans
|
|
361,398
|
|
494,559
|
|
362,509
|
|
527,675
|
|
Investment securities
available for sale
|
|
238,754
|
|
144,108
|
|
210,811
|
|
166,802
|
|
Earning assets
|
|
610,192
|
|
695,667
|
|
563,341
|
|
727,627
|
|
Total deposits
|
|
579,376
|
|
672,615
|
|
600,604
|
|
697,614
|
|
Core deposits
|
|
519,557
|
|
599,175
|
|
538,583
|
|
607,277
|
|
Total equity
|
|
41,248
|
|
37,354
|
|
38,433
|
|
46,253
|
|
Cash and cash
equivalents
|
|
27,756
|
|
80,818
|
|
72,567
|
|
53,512
|
|
|
|
|
|
|
|
|
|
|
|
KEY RATIOS
|
|
|
|
|
|
|
|
|
|
Return on average common
stockholders' equity
|
|
19.97%
|
|
4.39%
|
|
15.77%
|
|
(90.47)%
|
|
Return on average
assets
|
|
0.82%
|
|
0.28%
|
|
0.61%
|
|
(2.79)%
|
|
Net interest margin
|
|
3.26%
|
|
3.05%
|
|
3.11%
|
|
3.20%
|
|
Efficiency ratio
|
|
84.03%
|
|
87.13%
|
|
85.26%
|
|
134.38%
|
|
Efficiency ratio, excluding
gains on sales of securities and provisions for real estate
losses
|
|
77.57%
|
|
80.81%
|
|
86.99%
|
|
142.59%
|
|
Efficiency ratio, excluding
provisions for real estate losses (BNC National Bank)
|
|
73.35%
|
|
79.63%
|
|
77.18%
|
|
131.64%
|
|
|
|
|
|
|
|
|
|
|
|
|
BNCCORP,
INC.
CONSOLIDATED
FINANCIAL DATA
(Unaudited)
|
|
|
|
|
|
As
of
|
|
(In thousands)
|
|
December
31,
2011
|
|
September
30,
2011
|
|
December
31,
2010
|
|
|
|
|
|
|
|
|
|
ASSET
QUALITY
|
|
|
|
|
|
|
|
|
|
|
Loans 90 days or more
delinquent and still accruing interest
|
|
$
|
-
|
|
$
|
3
|
|
$
|
-
|
|
Non-accrual
loans
|
|
|
6,169
|
|
|
8,654
|
|
|
17,862
|
|
Total nonperforming
loans
|
|
$
|
6,169
|
|
$
|
8,657
|
|
$
|
17,862
|
|
Other real estate,
net
|
|
|
10,145
|
|
|
14,036
|
|
|
12,706
|
|
Total nonperforming
assets
|
|
$
|
16,314
|
|
$
|
22,693
|
|
$
|
30,568
|
|
Allowance for credit
losses(1)
|
|
$
|
-
|
|
$
|
-
|
|
$
|
16,476
|
|
Allowance for credit
losses(2)
|
|
$
|
10,630
|
|
$
|
11,014
|
|
$
|
14,765
|
|
Ratio of total
nonperforming loans to total loans
|
|
|
1.70%
|
|
|
2.49%
|
|
|
3.93%
|
|
Ratio of total
nonperforming assets to total assets
|
|
|
2.45%
|
|
|
3.39%
|
|
|
4.09%
|
|
Ratio of allowance for
credit losses to loans and leases held for investment(1)
|
|
|
-
|
|
|
-
|
|
|
4.70%
|
|
Ratio of allowance for
credit losses to total loans(1)
|
|
|
-
|
|
|
-
|
|
|
3.62%
|
|
Ratio of allowance for
credit losses to nonperforming loans(1)
|
|
|
-
|
|
|
-
|
|
|
92%
|
|
Ratio of allowance for
credit losses to loans and leases held for investment(2)
|
|
|
3.63%
|
|
|
3.70%
|
|
|
4.21%
|
|
Ratio of allowance for
credit losses to total loans(2)
|
|
|
2.94%
|
|
|
3.17%
|
|
|
3.84%
|
|
Ratio of allowance for
credit losses to nonperforming loans(2)
|
|
|
172%
|
|
|
127%
|
|
|
83%
|
|
(1) Excluding impact of
pending sale at December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
(2) Including impact of
pending sale at December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the
Quarter
|
|
For the
Twelve Months
|
|
(In thousands)
|
|
Ended
December 31,
|
|
Ended
December 31,
|
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
|
Changes in Nonperforming
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of
period
|
|
$
|
8,657
|
|
$
|
22,726
|
|
$
|
17,862
|
|
$
|
35,890
|
|
Additions to
nonperforming
|
|
|
12
|
|
|
820
|
|
|
6,312
|
|
|
7,385
|
|
Charge-offs
|
|
|
(633)
|
|
|
(725)
|
|
|
(3,895)
|
|
|
(3,991)
|
|
Reclassified back to
performing
|
|
|
(1,649)
|
|
|
(1,097)
|
|
|
(3,616)
|
|
|
(5,208)
|
|
Principal payment
received
|
|
|
(218)
|
|
|
(623)
|
|
|
(4,442)
|
|
|
(4,882)
|
|
Transferred to other real estate
owned
|
|
|
-
|
|
|
(3,239)
|
|
|
(6,052)
|
|
|
(11,332)
|
|
Balance, end of
period
|
|
$
|
6,169
|
|
$
|
17,862
|
|
$
|
6,169
|
|
$
|
17,862
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BNCCORP,
INC.
CONSOLIDATED
FINANCIAL DATA
(Unaudited)
|
|
|
|
(In thousands)
|
|
For the
Quarter
Ended
December 31,
|
|
For the
Twelve Months
Ended
December 31,
|
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
|
Changes in
Allowance for Credit Losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of
period
|
|
$
|
11,014
|
|
$
|
16,757
|
|
$
|
16,476
|
|
$
|
18,047
|
|
Provision
|
|
|
250
|
|
|
1,000
|
|
|
1,625
|
|
|
5,750
|
|
Loans charged
off
|
|
|
(1,161)
|
|
|
(1,378)
|
|
|
(6,517)
|
|
|
(7,786)
|
|
Loan recoveries
|
|
|
527
|
|
|
97
|
|
|
677
|
|
|
465
|
|
Transferred with branch
divestiture
|
|
|
-
|
|
|
-
|
|
|
(1,631)
|
|
|
-
|
|
Balance, end of
period
|
|
$
|
10,630
|
|
$
|
16,476
|
|
$
|
10,630
|
|
$
|
16,476
|
|
Allowance related to other
loans held for sale
|
|
|
|
|
$
|
1,711
|
|
|
|
|
$
|
1,711
|
|
Allowance including impact
of pending sale
|
|
|
|
|
$
|
14,765
|
|
|
|
|
$
|
14,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of net charge-offs
to average total loans
|
|
|
(0.175)%
|
|
|
(0.259)%
|
|
|
(1.611)%
|
|
|
(1.387)%
|
|
Ratio of net charge-offs
to average total loans, annualized
|
|
|
(0.702)%
|
|
|
(1.036)%
|
|
|
(1.611)%
|
|
|
(1.387)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
For the
Quarter
Ended
December 31,
|
|
For the
Twelve Months
Ended
December 31,
|
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
|
Changes in Other Real
Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of
period
|
|
$
|
14,036
|
|
$
|
10,571
|
|
$
|
12,706
|
|
$
|
7,253
|
|
Transfers from nonperforming
loans
|
|
|
-
|
|
|
3,239
|
|
|
6,052
|
|
|
11,332
|
|
Real estate sold
|
|
|
(3,101)
|
|
|
(375)
|
|
|
(6,900)
|
|
|
(3,370)
|
|
Net gains (losses) on sale of
assets
|
|
|
(40)
|
|
|
21
|
|
|
62
|
|
|
(126)
|
|
Provision
|
|
|
(750)
|
|
|
(750)
|
|
|
(1,775)
|
|
|
(2,383)
|
|
Balance, end of
period
|
|
$
|
10,145
|
|
$
|
12,706
|
|
$
|
10,145
|
|
$
|
12,706
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
For the
Twelve Months
Ended
December 31,
|
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
|
|
Other real estate
|
|
$
|
15,530
|
|
$
|
17,116
|
|
Valuation allowance
|
|
|
(5,385)
|
|
|
(4,410)
|
|
Other real estate,
net
|
|
$
|
10,145
|
|
$
|
12,706
|
|
|
|
|
|
|
|
|
|
|
BNCCORP,
INC.
CONSOLIDATED
FINANCIAL DATA
(Unaudited)
|
|
|
|
|
As
of
|
|
(In thousands)
|
December 31,
2011
|
|
December 31,
2010
|
|
CREDIT
CONCENTRATIONS
|
|
|
|
|
|
|
North Dakota
|
|
|
|
|
|
|
Commercial and
industrial
|
$
|
65,986
|
|
$
|
80,536
|
|
Construction
|
|
2,533
|
|
|
1,029
|
|
Agricultural
|
|
13,043
|
|
|
13,673
|
|
Land and land
development
|
|
10,579
|
|
|
10,682
|
|
Owner-occupied
commercial real estate
|
|
25,526
|
|
|
24,941
|
|
Commercial real
estate
|
|
12,100
|
|
|
12,567
|
|
Small business
administration
|
|
2,333
|
|
|
3,116
|
|
Consumer/participating interests
|
|
15,175
|
|
|
15,820
|
|
Subtotal
|
$
|
147,275
|
|
$
|
162,364
|
|
Arizona
|
|
|
|
|
|
|
Commercial and
industrial
|
$
|
2,552
|
|
$
|
9,243
|
|
Construction
|
|
-
|
|
|
-
|
|
Agricultural
|
|
-
|
|
|
-
|
|
Land and land
development
|
|
5,832
|
|
|
8,621
|
|
Owner-occupied
commercial real estate
|
|
550
|
|
|
19,286
|
|
Commercial real
estate
|
|
14,070
|
|
|
28,560
|
|
Small business
administration
|
|
7,085
|
|
|
8,937
|
|
Consumer/participating interests
|
|
2,813
|
|
|
10,319
|
|
Subtotal
|
$
|
32,902
|
|
$
|
84,966
|
|
Minnesota
|
|
|
|
|
|
|
Commercial and
industrial
|
$
|
1,316
|
|
$
|
3,656
|
|
Construction
|
|
2,090
|
|
|
2,002
|
|
Agricultural
|
|
28
|
|
|
30
|
|
Land and land
development
|
|
1,649
|
|
|
7,903
|
|
Owner-occupied
commercial real estate
|
|
-
|
|
|
16,555
|
|
Commercial real
estate
|
|
14,665
|
|
|
19,524
|
|
Small business
administration
|
|
77
|
|
|
885
|
|
Consumer/participating interests
|
|
893
|
|
|
6,430
|
|
Subtotal
|
$
|
20,718
|
|
$
|
56,985
|
|
|
|
|
|
|
|
|
|
SOURCE BNCCORP, INC.