BISMARCK, N.D., Oct. 28, 2013 /PRNewswire/ -- BNCCORP, INC. (BNC
or the Company) (OTCQB: BNCC), which operates community banking and
wealth management businesses in North
Dakota, Arizona and
Minnesota, and has mortgage
banking offices in Illinois,
Kansas, Nebraska, Missouri, Minnesota, Arizona and North
Dakota, today reported net income for the third quarter
ended September 30,
2013.
Net income for the 2013 third quarter was $487 thousand, or $0.05 per diluted share. This compared to net
income of $15.045 million, or
$4.41 per diluted share, in the third
quarter of 2012. Major factors contributing to the earnings
decrease (as further described below) included the recent impact of
higher interest rates on mortgage banking revenues, an impairment
charge in the latest quarter related to a strategic decision to
consolidate operations, and a sizeable insurance settlement in the
year-ago period.
The third quarter of 2013 reflects lower net interest income
which was impacted by lower interest rates on most earning assets;
lower non-interest income, which includes insurance receipts in
2013 and 2012, as mortgage banking revenues declined due to the
recent rapid increase in interest rates; and significantly lower
non-interest expenses, which includes impairment charges and
non-recurring legal costs in 2013 and 2012, respectively, as
operating costs were trimmed when revenues declined. The provisions
for credit losses were $0 in the
third quarters of 2013 and 2012. Credit quality improved as
nonperforming assets decreased to $12.3
million or 1.49% of total assets at September 30, 2013, compared to $15.6 million at December
31, 2012. In the third quarter of 2013 a tax benefit
was recorded due to a change in our effective tax rate, primarily
relating to the recent impairment charge, while the 2012 third
quarter included a large tax benefit due to the reversal of the
valuation allowance on deferred tax assets.
Timothy J. Franz, new BNCCORP
President and Chief Executive Officer, said, "We had a very
eventful quarter. Foremost was the unexpected passing of co-founder
and CEO Greg Cleveland, who is
deeply missed by all of us. Mr. Cleveland was one of a kind in
terms of his vision, larger than life personality and honorable
character. Employees, customers and shareholders of BNC will
benefit from his legacy as an exceptional business person for many
years to come, and we honor Greg by continuing to manage BNC with a
commitment to service, prudent growth and integrity."
Mr. Franz continued, "Results for the 2013 third quarter
reflected an increase in interest rates, which impacted mortgage
banking revenues in particular. While the effect of the higher
rates was expected, we could not anticipate the timing or extent of
the impact. When mortgage banking revenues contracted this quarter,
we moved quickly to reduce our mortgage banking operating costs.
The benefits of these decisions will be seen in future periods. In
order to further control operating costs, we also consolidated
operations in Minnesota this
quarter and recognized the cost of contraction with an impairment
charge. Throughout these events our employees performed admirably.
As a result, we grew loans held for investment, increased deposits,
invested opportunistically and increased book value per share. Our
shareholders and the communities we serve are the fortunate
beneficiaries of our team's efforts."
Third Quarter Results
Net interest income for the third quarter of 2013 was
$4.616 million, a decrease of
$151 thousand, or 3.2%, from
$4.767 million in the same period of
2012. Interest income decreased due to lower interest rates on most
assets as the yield on earning assets decreased to 2.94% in the
third quarter of 2013, compared to 3.71% in the third quarter of
2012. The impact of lower rates was partially offset by increases
in total average earning assets, which were $750.3 million in the third quarter of 2013
compared to $653.8 million in the
same quarter of 2012. We have increased the balance of investment
securities by $104.8 million and
loans held for investment by $5.4
million since the beginning of the year. In the third
quarter of 2013 the Company deployed $97
million of cash to invest in securities, to take advantage
of interest rates higher than those available in previous periods.
On average, loans held for sale decreased by $28.5 million when compared to the third quarter
of 2012.
Interest expense decreased despite growth in deposits, as we
have been able to lower the rates paid on deposits. The cost of
interest bearing liabilities declined to 0.61% in the current
quarter, compared to 1.02% in the same period of 2012. The net
interest margin for the third quarter decreased to 2.44%, compared
to 2.90% in the same period of 2012.
The provision for loan losses was $0 in the third quarters of 2013 and 2012. The
absence of provisions for credit losses reflects stabilized risk in
our loan portfolio.
Non-interest income for the third quarter of 2013 was
$5.001 million compared to
$16.826 million in the third quarter
of 2012. In the third quarter of 2013 the Company recognized a life
insurance benefit of $1.055 million
while an insurance settlement of $7.5
million was recognized in the third quarter of 2012.
Excluding the insurance amounts, non-interest income was
$3.946 million in the third quarter
of 2013 compared to $9.326 million in
2012, a decrease of $5.380 million,
or 57.7%. The major factor in this decrease was a decline in 2013
third quarter mortgage banking revenues, which aggregated
$2.422 million, compared to
$7.787 million in the third quarter
of 2012. Mortgage banking revenues have been significantly impacted
in 2013 by the increase in interest rates. In response to lower
revenues, the Company reduced operations personnel in mortgage
banking by more than 20 positions, which is estimated to reduce
future compensation by approximately $1.2
million annually. There were $37
thousand of gains on sales of investment securities during
the recent quarter, compared to $181
thousand in the third quarter of 2012. The opportunity to
sell assets at attractive prices can vary significantly from period
to period based on market conditions. The 2013 third quarter
included gains on sales of SBA loans of $301
thousand, compared to $245
thousand in the same period of 2012. While the secondary
market for SBA loans is currently acquisitive, the recent shut down
of federal government operations has prevented us from selling
loans early in the fourth quarter of 2013 which may impact earnings
as the year ends. Bank fees and service charges were
$698 thousand in the third quarter of
2013, an increase of 11.5% compared to the third quarter of 2012.
These fees are growing as we continue to grow deposits and open new
accounts. Wealth management revenues increased by 13.5% in the
third quarter of 2013 compared to the same period in 2012.
Non-interest expense for the third quarter of 2013 was
$9.451 million, compared to
$12.303 million in the third quarter
of 2012. Non-interest expense in the third quarter of 2013 included
an impairment charge of $1.5 million
while the same period in 2012 included $2.5
million of legal expenses associated with the insurance
settlement received in the period. When these expenses are
excluded, non-interest expense declined to $7.951 million in 2013, compared to $9.803 million in 2012, a decrease of
$1.852 million, or 18.9%. This
decrease primarily relates to certain mortgage banking costs and
reduced incentive costs for producers. As economic conditions and
organic growth in Minnesota is
limited when compared to North
Dakota, we consolidated all Minnesota operations to one location to reduce
operating costs and decided to sell a branch building that was
underutilized. This resulted in an impairment charge of
$1.5 million in the third quarter to
reflect the fair market value of the property.
In the third quarter of 2013, we recorded a tax benefit of
$321 thousand. A tax benefit of
$5.755 million was recognized during
the third quarter of 2012 primarily related to the reversal of the
valuation allowance on deferred tax assets.
Net income available to common shareholders was $157 thousand, or $0.05 per diluted share, for the third quarter of
2013 after accounting for dividends accrued on preferred stock and
the amortization of issuance discounts on preferred stock. These
costs aggregated $330 thousand in the
third quarter of 2013 and $369
thousand in the same period of 2012. Net income available to
common shareholders in the third quarter of 2012 was $14.676 million, or $4.41 per diluted share.
Nine Months Ended September 30,
2013
Net interest income for the nine month period ended September 30, 2013 was $13.832 million, an increase of $21 thousand or 0.2%, from $13.811 million in the same period of 2012. We
grew assets in the first nine months of 2013, as the average
balance of earning assets was approximately $738.3 million, compared to approximately
$639.8 million in the same period of
the prior year. The net interest margin in the recent nine-month
period decreased to 2.50%, compared to 2.88% in the same period of
2012. The yield on earning assets was 3.04% in the nine month
period ended September 30, 2013,
compared to 3.78% in the same period of 2012. The cost of interest
bearing liabilities was 0.65% in the first nine months of 2013,
compared to 1.13% in the first nine months of 2012.
The provision for credit losses was $700
thousand in the first nine months of 2013, compared to
$100 thousand in the first nine
months of 2012. Nonperforming loans decreased $383 thousand to $10.1
million at September 30, 2013
from $10.5 million at December 31, 2012. BNC has made positive progress
relating to one of our non-performing loan relationships which is
recorded at $5.8 million. We
anticipate that this loan will return to accrual status in the
fourth quarter of 2013.
Non-interest income for the first nine months of 2013 was
$24.677 million compared to
$33.276 million in the same period of
2012. In 2013, the Company recognized a life insurance benefit of
$1.055 million while an insurance
settlement of $7.5 million was
recognized in 2012. Excluding the insurance amounts,
non-interest income was $23.622
million in the first nine months of 2013 compared to
$25.776 million in same period of
2012, a decrease of $2.154 million,
or 8.4%. Non-interest income was significantly influenced by
mortgage banking revenues in the first nine months of 2013, which
aggregated $17.413 million, a
decrease of $4.014 million, or 18.7%,
compared to the first nine months of 2012. These revenues declined
as interest rates rose in 2013. As noted above, we recently reduced
our mortgage banking workforce due to lower revenues in this area.
Gains on sales of investments were higher in the first nine months
of 2013 aggregating $1.247 million,
compared to $279 thousand in the same
period of 2012. Gains on sales of SBA loans were $1.408 million in the first nine months of 2013,
compared to $864 thousand in the same
period of 2012. We also experienced an increase in bank fees and
service charges of $235 thousand, or
13.4% in the first nine months of 2013, reflecting growth in
deposits and new accounts.
Non-interest expense was $27.907
million in the first nine months of 2013, compared to
$30.996 million in the same period of
2012. Non-interest expense in 2013 included an impairment charge of
$1.5 million while the same period in
2012 included $2.5 million of
non-recurring legal expenses associated with the insurance
settlement received in the period. When these expenses are
excluded, non-interest expense was $26.407
million in 2013 compared to $28.496
million in 2012 a decrease of $2.089
million or 7.3%. The valuation adjustments on foreclosed
assets were $40 thousand in the first
nine months of 2013 compared to $1.700
million in the first nine months of 2012. In early 2013 we
experienced higher operating costs as mortgage banking revenues
were higher relative to early 2012. As 2013 proceeded, mortgage
banking costs have decreased when compared to the same period of
2012.
During the nine month period ended September 30, 2013, we recorded tax expense of
$3.154 million which resulted in an
effective tax rate of 31.85%. A tax benefit of $5.652 million was recognized during the nine
month period ended September 30,
2012. The provision for income taxes was lower in 2012
because of the reversal of the valuation allowance on deferred tax
assets.
Net income available to common shareholders was $5.767 million, or $1.66 per diluted share, for the nine months
ended September 30, 2013 after
accounting for dividends accrued on preferred stock and the
amortization of issuance discounts on preferred stock. These costs
aggregated $981 thousand in the first
nine months of 2013 and $1.089
million in the same period of 2012. Net income available to
common shareholders for the nine months ended September 30, 2012 was $20.554 million, or $6.21 per diluted share.
Assets, Liabilities and Equity
Total assets were $829.2 million
at September 30, 2013, an increase of
$58.4 million, or 7.6%, compared to
$770.8 million at December 31, 2012 and an increase of $86.8 million, or 11.7%, since September 30, 2012. The increases in recent
periods have been funded primarily by growing deposits in
North Dakota as this region is
experiencing robust economic conditions. Accumulated other
comprehensive income was an unrealized gain of $363 thousand at September
30, 2013, compared to a net unrealized loss of $1.1 million as of June
30, 2013. Investment securities increased by $62.6 million since June
30, 2013 as we deployed cash reserves early in the third
quarter when interest rates increased relative to earlier
periods.
Loans held for investment increased by $13.4 million since June
30, 2013 and $5.4 million
versus December 31, 2012. We have
implemented measures to increase our loans held for investment
portfolio with the objective of achieving loan growth (in
North Dakota, our loans held for
investment grew $23.2 million since
September 30, 2012). Loans held for
sale have decreased by $60.8 million
since December 31, 2012 as production
was reduced by the recent increase in interest rates.
Total deposits were $706.5 million
at September 30, 2013, increasing by
$56.9 million from 2012 year-end, and
increasing by $83.5 million, or 13.4%
since September 30, 2012. This
increase relates primarily to growth in our North Dakota branches. In recent years we have
observed that deposit growth can be seasonal as customers utilize
their cash in warmer months.
Over recent years we have continued to witness growth in our
rural branches located near the Bakken Formation. The table below
shows changes since 2010.
Deposits of Rural
Branches in Bakken Formation
|
|
|
September
30,
|
|
September
30,
|
|
Increase
(Decrease)
|
|
Average Annual
Growth
|
In
thousands
|
2013
|
|
2010
|
|
$
|
|
%
|
|
$
|
|
%
|
Total
Deposits
|
$
|
180,082
|
|
$
|
111,786
|
|
$
|
68,296
|
|
61
|
%
|
|
$
|
22,765
|
|
17
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per common share was $14.75 as of September 30,
2013, compared to $14.35 as of
June 30, 2013, $14.49 at December 31,
2012 and $13.60 at
September 30, 2012.
At September 30, 2013, tangible
common equity of BNC National Bank was 10.55% of total Bank
assets.
Trust assets under management or administration increased to
$256.2 million at September 30, 2013, compared to $211.5 million at December
31, 2012 as this department is capturing wealth being
created by the exceptionally strong economic conditions in
North Dakota.
Capital
Banks and their bank holding companies operate under separate
regulatory capital requirements.
At September 30, 2013, BNCCORP's
tier 1 leverage ratio was 10.99%, the tier 1 risk-based capital
ratio was 22.60%, and the total risk-based capital ratio was
24.18%.
At September 30, 2013, BNC
National Bank had a tier 1 leverage ratio of 10.70%, a tier 1
risk-based capital ratio of 22.17%, and a total risk-based capital
ratio of 23.43%.
At September 30, 2013, BNCCORP's
tangible common equity as a percent of assets was 5.92% compared to
6.21% at December 31, 2012 and 6.06%
at September 30, 2012. Common
shareholder equity at September 30,
2013 was $49.0 million and we
had preferred stock and subordinated debentures outstanding which
aggregated $43.5 million at
September 30, 2013.
In July of 2013, the Federal Reserve issued new regulatory
capital standards for community banks which incorporate some of the
capital requirements addressed in the Basel III framework and begin
to be effective January 1, 2015.
Although we believe we are compliant with the fully phased in
standards, we have not completed our assessment of the proposed
standards. The Company routinely evaluates the need to raise
capital to comply with regulatory capital standards and for other
corporate purposes. In addition to the new capital standards the
regulatory environment for banking entities is increasingly
complicated and the cost of complying with regulations will impact
earnings for the foreseeable future.
Asset Quality
In recent years, 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 reduce credit
risk.
Nonperforming assets were $12.3
million at September 30, 2013,
down from $13.1 at June 30, 2013 and $15.6
million at December 31, 2012.
The ratio of total nonperforming assets to total assets was 1.49%
at September 30, 2013 and 2.03% at
December 31, 2012. The provision for
credit losses and other real estate costs was $40 thousand in the third quarter of 2013 and
$0 in the third quarter of 2012.
Nonperforming loans were $10.1
million at September 30, 2013
down from $10.5 million at
December 31, 2012. As noted earlier,
we expect nonperforming loans to decrease by $5.8 million early in the fourth quarter of 2013.
The ratio of the allowance for credit losses to total nonperforming
loans as of September 30, 2013 was
98% compared to 96% at December 31,
2012. The provision for credit losses in the third quarters
of 2013, and 2012 were $0.
The allowance for credit losses was $9.9
million at September 30, 2013,
compared to $10.1 million at
December 31, 2012. The allowance for
credit losses as a percentage of total loans at September 30, 2013 was 3.01%, compared to 2.62%
at December 31, 2012. The allowance
for credit losses as a percentage of loans and leases held for
investment at September 30, 2013 was
3.36%, compared to 3.49% at December 31,
2012.
At September 30, 2013, BNC had
$13.0 million of classified loans,
$10.1 million of loans on non-accrual
and $2.2 million of other real estate
owned. At December 31, 2012, BNC had
$13.6 million of classified loans,
$10.5 million of loans on non-accrual
and $5.1 million of other real estate
owned. At September 30, 2012, BNC had
$17.4 million of classified loans,
$4.8 million of loans on non-accrual
and $5.9 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 North Dakota, Arizona and Minnesota from 14 locations. BNC also conducts
mortgage banking from 12 offices in Illinois, Kansas, Nebraska, Missouri, Minnesota, Arizona and North Dakota.
This news release may contain "forward-looking statements"
within the meaning of the safe harbor provisions 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", "future" and other expressions
relating to future periods. Examples of forward-looking statements
include, among others, statements we make regarding our belief that
we have exceptional liquidity, our expectations regarding future
market conditions and our ability to capture opportunities and
pursue growth strategies, our expected operating results such as
revenue growth and earnings, and our expectations of the effects of
the regulatory environment on our earnings for the foreseeable
future. Forward-looking statements are neither historical
facts nor assurances of future performance. Our actual
results and financial condition may differ materially from those
indicated in the forward-looking statements. Therefore, you
should not rely on any of these forward-looking statements.
Important factors that could cause our actual results and financial
condition to differ materially from those indicated in the
forward-looking statements include, but are not limited to: the
impact of current and future regulation; the 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 mortgage banking
revenues and 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 September
30,
|
|
For the Nine
Months
Ended September
30,
|
(In thousands, except
per share data)
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
|
SELECTED INCOME
STATEMENT DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
$
|
5,560
|
|
$
|
6,095
|
|
$
|
16,769
|
|
$
|
18,130
|
Interest
expense
|
|
|
944
|
|
|
1,328
|
|
|
2,937
|
|
|
4,319
|
Net interest
income
|
|
|
4,616
|
|
|
4,767
|
|
|
13,832
|
|
|
13,811
|
Provision for credit
losses
|
|
|
-
|
|
|
-
|
|
|
700
|
|
|
100
|
Non-interest
income
|
|
|
5,001
|
|
|
16,826
|
|
|
24,677
|
|
|
33,276
|
Non-interest
expense
|
|
|
9,451
|
|
|
12,303
|
|
|
27,907
|
|
|
30,996
|
Income before income
taxes
|
|
|
166
|
|
|
9,290
|
|
|
9,902
|
|
|
15,991
|
Income tax expense
(benefit)
|
|
|
(321)
|
|
|
(5,755)
|
|
|
3,154
|
|
|
(5,652)
|
Net income
|
|
|
487
|
|
|
15,045
|
|
|
6,748
|
|
|
21,643
|
Preferred stock
costs
|
|
|
(330)
|
|
|
(369)
|
|
|
(981)
|
|
|
(1,089)
|
Net income available
to common shareholders
|
|
$
|
157
|
|
$
|
14,676
|
|
$
|
5,767
|
|
$
|
20,554
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE
DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per
common share
|
|
$
|
0.05
|
|
$
|
4.46
|
|
$
|
1.75
|
|
$
|
6.24
|
Diluted earnings per
common share
|
|
$
|
0.05
|
|
$
|
4.41
|
|
$
|
1.66
|
|
$
|
6.21
|
BNCCORP,
INC.
CONSOLIDATED
FINANCIAL DATA
(Unaudited)
|
|
|
|
For the
Quarter
Ended September
30,
|
|
For the Nine
Months
Ended September
30,
|
(In thousands, except
share data)
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
ANALYSIS OF
NON-INTEREST INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank charges and
service fees
|
|
$
|
698
|
|
$
|
626
|
|
$
|
1,989
|
|
$
|
1,754
|
Wealth management
revenues
|
|
|
302
|
|
|
266
|
|
|
935
|
|
|
912
|
Mortgage banking
revenues
|
|
|
2,422
|
|
|
7,787
|
|
|
17,413
|
|
|
21,427
|
Gains on sales of
loans, net
|
|
|
301
|
|
|
245
|
|
|
1,408
|
|
|
864
|
Gains on sales of
securities, net
|
|
|
37
|
|
|
181
|
|
|
1,247
|
|
|
279
|
Other
|
|
|
186
|
|
|
221
|
|
|
630
|
|
|
540
|
Subtotal non-interest
income
|
|
|
3,946
|
|
|
9,326
|
|
|
23,622
|
|
|
25,776
|
Insurance claim
settlement
|
|
|
-
|
|
|
7,500
|
|
|
-
|
|
|
7,500
|
Life insurance
benefit received
|
|
|
1,055
|
|
|
-
|
|
|
1,055
|
|
|
-
|
Total non-interest
income
|
|
$
|
5,001
|
|
$
|
16,826
|
|
$
|
24,677
|
|
$
|
33,276
|
ANALYSIS OF
NON-INTEREST EXPENSE
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits
|
|
$
|
3,637
|
|
$
|
4,607
|
|
$
|
12,991
|
|
$
|
12,799
|
Professional
services
|
|
|
861
|
|
|
1,332
|
|
|
2,883
|
|
|
3,403
|
Data processing
fees
|
|
|
717
|
|
|
735
|
|
|
2,218
|
|
|
2,116
|
Marketing and
promotion
|
|
|
718
|
|
|
516
|
|
|
1,927
|
|
|
1,482
|
Occupancy
|
|
|
597
|
|
|
478
|
|
|
1,765
|
|
|
1,440
|
Regulatory
costs
|
|
|
146
|
|
|
304
|
|
|
680
|
|
|
901
|
Depreciation and
amortization
|
|
|
311
|
|
|
278
|
|
|
928
|
|
|
836
|
Office supplies and
postage
|
|
|
139
|
|
|
166
|
|
|
461
|
|
|
506
|
Other real estate
costs
|
|
|
38
|
|
|
48
|
|
|
164
|
|
|
1,988
|
Other
|
|
|
787
|
|
|
1,339
|
|
|
2,390
|
|
|
3,025
|
Subtotal non-interest
expense
|
|
|
7,951
|
|
|
9,803
|
|
|
26,407
|
|
|
28,496
|
Insurance settlement
legal fees
|
|
|
-
|
|
|
2,500
|
|
|
-
|
|
|
2,500
|
Impairment
charge
|
|
|
1,500
|
|
|
-
|
|
|
1,500
|
|
|
-
|
Total non-interest
expense
|
|
$
|
9,451
|
|
$
|
12,303
|
|
$
|
27,907
|
|
$
|
30,996
|
WEIGHTED AVERAGE
SHARES
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares
outstanding (a)
|
|
|
3,299,236
|
|
|
3,291,569
|
|
|
3,299,467
|
|
|
3,291,793
|
Incremental shares
from assumed conversion of options and contingent shares
|
|
|
178,265
|
|
|
37,536
|
|
|
172,731
|
|
|
20,391
|
Adjusted weighted
average shares (b)
|
|
|
3,477,501
|
|
|
3,329,105
|
|
|
3,472,198
|
|
|
3,312,184
|
|
|
(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)
|
|
September
30,
2013
|
|
December
31,
2012
|
|
September
30,
2012
|
|
|
|
|
|
|
|
|
|
|
SELECTED BALANCE
SHEET DATA
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
$
|
829,232
|
|
$
|
770,776
|
|
$
|
742,475
|
Loans held for
sale-mortgage banking
|
|
|
34,344
|
|
|
95,095
|
|
|
88,926
|
Loans and leases held
for investment (a)
|
|
|
294,876
|
|
|
289,469
|
|
|
285,472
|
Total
loans
|
|
|
329,220
|
|
|
384,564
|
|
|
374,398
|
Allowance for credit
losses
|
|
|
(9,897)
|
|
|
(10,091)
|
|
|
(10,521)
|
Investment securities
available for sale
|
|
|
405,300
|
|
|
300,549
|
|
|
283,835
|
Other real estate,
net
|
|
|
2,186
|
|
|
5,131
|
|
|
5,859
|
Earning
assets
|
|
|
768,732
|
|
|
698,872
|
|
|
674,197
|
Total
deposits
|
|
|
706,495
|
|
|
649,604
|
|
|
622,997
|
Core
deposits
|
|
|
641,725
|
|
|
584,604
|
|
|
553,067
|
Other
borrowings
|
|
|
44,452
|
|
|
34,130
|
|
|
34,691
|
Cash and cash
equivalents
|
|
|
56,728
|
|
|
40,790
|
|
|
36,520
|
|
|
|
|
|
|
|
|
|
|
OTHER SELECTED
DATA
|
|
|
|
|
|
|
|
|
|
Net unrealized gains
(losses) in accumulated other comprehensive income
|
|
$
|
363
|
|
$
|
4,961
|
|
$
|
6,625
|
Trust assets under
management or administration
|
|
$
|
256,178
|
|
$
|
211,519
|
|
$
|
212,188
|
Total common
stockholders' equity
|
|
$
|
49,032
|
|
$
|
47,842
|
|
$
|
44,895
|
Book value per common
share
|
|
$
|
14.75
|
|
$
|
14.49
|
|
$
|
13.60
|
Full time equivalent
employees (b)
|
|
|
252
|
|
|
272
|
|
|
265
|
Common shares
outstanding
|
|
|
3,324,584
|
|
|
3,300,652
|
|
|
3,299,969
|
|
|
|
|
|
|
|
|
|
|
CAPITAL
RATIOS
|
|
|
|
|
|
|
|
|
|
Tier 1 leverage
(Consolidated)
|
|
|
10.99%
|
|
|
11.17%
|
|
|
10.31%
|
Tier 1 risk-based
capital (Consolidated)
|
|
|
22.60%
|
|
|
20.49%
|
|
|
18.60%
|
Total risk-based
capital (Consolidated)
|
|
|
24.18%
|
|
|
22.43%
|
|
|
21.03%
|
Tangible common
equity (Consolidated)
|
|
|
5.92%
|
|
|
6.21%
|
|
|
6.06%
|
|
|
|
|
|
|
|
|
|
|
Tier 1 leverage (BNC
National Bank)
|
|
|
10.70%
|
|
|
10.68%
|
|
|
11.73%
|
Tier 1 risk-based
capital (BNC National Bank)
|
|
|
22.17%
|
|
|
19.80%
|
|
|
21.14%
|
Total risk-based
capital (BNC National Bank)
|
|
|
23.43%
|
|
|
21.06%
|
|
|
22.41%
|
Tangible capital (BNC
National Bank)
|
|
|
10.55%
|
|
|
10.97%
|
|
|
12.31%
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Included in loans and
leases held for investment are $80.8 million of commercial real
estate loans as of September 30, 2013, $ 87.3 million at December
31, 2012, and $97.3 million at September 30, 2012.
|
(b)
|
September 30, 2013 is
adjusted for recent reduction in mortgage banking operating
positions.
|
BNCCORP,
INC.
CONSOLIDATED
FINANCIAL DATA
(Unaudited)
|
|
|
|
|
|
|
|
For the
Quarter
Ended September
30,
|
|
For the Nine
Months
Ended September
30,
|
(In
thousands)
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE
BALANCES
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
$
|
810,301
|
|
$
|
719,416
|
|
$
|
799,101
|
|
$
|
700,912
|
Loans held for
sale-mortgage banking
|
|
|
46,872
|
|
|
75,350
|
|
|
62,013
|
|
|
62,013
|
Loans and leases held
for investment
|
|
|
277,257
|
|
|
283,016
|
|
|
283,529
|
|
|
283,529
|
Total
loans
|
|
|
324,129
|
|
|
358,366
|
|
|
345,542
|
|
|
345,542
|
Investment securities
available for sale
|
|
|
362,873
|
|
|
288,120
|
|
|
333,761
|
|
|
266,881
|
Earning
assets
|
|
|
750,340
|
|
|
653,773
|
|
|
738,264
|
|
|
639,838
|
Total
deposits
|
|
|
690,320
|
|
|
605,999
|
|
|
679,246
|
|
|
600,030
|
Core
deposits
|
|
|
625,397
|
|
|
541,522
|
|
|
614,239
|
|
|
538,312
|
Total
equity
|
|
|
68,973
|
|
|
58,064
|
|
|
70,312
|
|
|
49,324
|
Cash and cash
equivalents
|
|
|
80,844
|
|
|
24,380
|
|
|
76,583
|
|
|
44,857
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KEY
RATIOS
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
common stockholders' equity
|
|
|
1.30%
|
|
|
156.76%
|
|
|
15.63%
|
|
|
96.15%
|
Return on average
assets
|
|
|
0.24%
|
|
|
8.32%
|
|
|
1.13%
|
|
|
4.12%
|
Net interest
margin
|
|
|
2.44%
|
|
|
2.90%
|
|
|
2.50%
|
|
|
2.88%
|
Efficiency
ratio
|
|
|
98.27%
|
|
|
56.98%
|
|
|
72.47%
|
|
|
65.83%
|
Efficiency ratio
(Adjusted) (a)
|
|
|
92.86%
|
|
|
69.56%
|
|
|
70.51%
|
|
|
71.98%
|
Efficiency ratio (BNC
National Bank)
|
|
|
92.65%
|
|
|
53.90%
|
|
|
69.36%
|
|
|
62.69%
|
|
|
(a)
|
Efficiency ratio is
adjusted to exclude insurance receipts and impairment charges for
the three and nine month period ending September 30, 2013 and
insurance receipts and non-recurring legal fees for the three and
nine month period ending September 30, 2012.
|
BNCCORP,
INC.
CONSOLIDATED
FINANCIAL DATA
(Unaudited)
|
|
|
|
As
of
|
(In
thousands)
|
|
September
30,
2013
|
|
December
31,
2012
|
|
September
30,
2012
|
|
|
|
|
|
|
|
ASSET
QUALITY
|
|
|
|
|
|
|
|
|
|
Loans 90 days or more
delinquent and still accruing interest
|
|
$
|
57
|
|
$
|
12
|
|
$
|
23
|
Non-accrual
loans
|
|
|
10,072
|
|
|
10,500
|
|
|
4,833
|
Total nonperforming
loans
|
|
$
|
10,129
|
|
$
|
10,512
|
|
$
|
4,856
|
Other real estate,
net
|
|
|
2,186
|
|
|
5,131
|
|
|
5,859
|
Total nonperforming
assets
|
|
$
|
12,315
|
|
$
|
15,643
|
|
$
|
10,715
|
Allowance for credit
losses
|
|
$
|
9,897
|
|
$
|
10,091
|
|
$
|
10,521
|
Troubled debt
restructured loans
|
|
$
|
8,654
|
|
$
|
12,368
|
|
$
|
12,499
|
Ratio of total
nonperforming loans to total loans
|
|
|
3.08%
|
|
|
2.73%
|
|
|
1.30%
|
Ratio of total
nonperforming assets to total assets
|
|
|
1.49%
|
|
|
2.03%
|
|
|
1.44%
|
Ratio of nonperforming
loans to total assets
|
|
|
1.22%
|
|
|
1.36%
|
|
|
0.65%
|
Ratio of allowance for
credit losses to loans and leases held for investment
|
|
|
3.36%
|
|
|
3.49%
|
|
|
3.69%
|
Ratio of allowance for
credit losses to total loans
|
|
|
3.01%
|
|
|
2.62%
|
|
|
2.81%
|
Ratio of allowance for
credit losses to nonperforming loans
|
|
|
98%
|
|
|
96%
|
|
|
217%
|
|
|
For the
Quarter
|
|
For the Nine
Months
|
(In
thousands)
|
|
Ended September
30,
|
|
Ended September
30,
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Changes in
Nonperforming Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of
period
|
|
$
|
10,183
|
|
$
|
4,893
|
|
$
|
10,512
|
|
$
|
6,169
|
Additions to
nonperforming
|
|
|
74
|
|
|
40
|
|
|
811
|
|
|
74
|
Charge-offs
|
|
|
(5)
|
|
|
-
|
|
|
(909)
|
|
|
(317)
|
Reclassified back to
performing
|
|
|
(12)
|
|
|
-
|
|
|
(19)
|
|
|
(815)
|
Principal payments
received
|
|
|
(111)
|
|
|
(77)
|
|
|
(242)
|
|
|
(255)
|
Transferred to
repossessed assets
|
|
|
-
|
|
|
-
|
|
|
(24)
|
|
|
-
|
Transferred to other
real estate owned
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
Balance, end of
period
|
|
$
|
10,129
|
|
$
|
4,856
|
|
$
|
10,129
|
|
$
|
4,856
|
BNCCORP,
INC.
CONSOLIDATED
FINANCIAL DATA
(Unaudited)
|
|
(In
thousands)
|
|
For the
Quarter
Ended September
30,
|
|
For the Nine
Months
Ended September
30,
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Changes in
Allowance for Credit Losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of
period
|
|
$
|
9,898
|
|
$
|
10,565
|
|
$
|
10,091
|
|
$
|
10,630
|
Provision
|
|
|
-
|
|
|
-
|
|
|
700
|
|
|
100
|
Loans charged
off
|
|
|
(16)
|
|
|
(57)
|
|
|
(983)
|
|
|
(383)
|
Loan
recoveries
|
|
|
15
|
|
|
13
|
|
|
89
|
|
|
174
|
Balance, end of
period
|
|
$
|
9,897
|
|
$
|
10,521
|
|
$
|
9,897
|
|
$
|
10,521
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of net
charge-offs to average total loans
|
|
|
0.00%
|
|
|
(0.012)%
|
|
|
(0.321)%
|
|
|
(0.060)%
|
Ratio of net
charge-offs to average total loans, annualized
|
|
|
(0.001)%
|
|
|
(0.049)%
|
|
|
(0.518)%
|
|
|
(0.081)%
|
|
|
(In
thousands)
|
|
For the
Quarter
Ended September
30,
|
|
For the Nine
Months
Ended September
30,
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Changes in Other
Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of
period
|
|
$
|
2,966
|
|
$
|
7,932
|
|
$
|
5,131
|
|
$
|
10,145
|
Transfers from
nonperforming loans
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
Transfers from
premises and equipment
|
|
|
800
|
|
|
-
|
|
|
800
|
|
|
-
|
Real estate
sold
|
|
|
(1,540)
|
|
|
(1,971)
|
|
|
(3,705)
|
|
|
(2,458)
|
Net gains (losses) on
sale of assets
|
|
|
-
|
|
|
(102)
|
|
|
-
|
|
|
(128)
|
Provision
|
|
|
(40)
|
|
|
-
|
|
|
(40)
|
|
|
(1,700)
|
Balance, end of
period
|
|
$
|
2,186
|
|
$
|
5,859
|
|
$
|
2,186
|
|
$
|
5,859
|
|
|
As
of
|
(In
thousands)
|
|
September
30,
2013
|
|
December 31,
2012
|
|
September
30,
2012
|
Other real
estate
|
|
$
|
5,120
|
|
$
|
8,146
|
|
$
|
10,349
|
Valuation
allowance
|
|
|
(2,934)
|
|
|
(3,015)
|
|
|
(4,490)
|
Other real estate,
net
|
|
$
|
2,186
|
|
$
|
5,131
|
|
$
|
5,859
|
BNCCORP,
INC.
CONSOLIDATED
FINANCIAL DATA
(Unaudited)
|
|
|
As
of
|
(In
thousands)
|
September 30,
2013
|
|
December 31,
2012
|
CREDIT
CONCENTRATIONS
|
|
|
|
|
|
North
Dakota
|
|
|
|
|
|
Commercial and industrial
|
$
|
71,298
|
|
$
|
65,793
|
Construction
|
|
7,838
|
|
|
10,824
|
Agricultural
|
|
17,243
|
|
|
15,047
|
Land and land development
|
|
11,186
|
|
|
12,240
|
Owner-occupied commercial real estate
|
|
28,008
|
|
|
24,107
|
Commercial real estate
|
|
29,608
|
|
|
12,644
|
Small business administration
|
|
2,178
|
|
|
2,428
|
Consumer
|
|
30,957
|
|
|
25,115
|
Subtotal
|
$
|
198,316
|
|
$
|
168,198
|
Arizona
|
|
|
|
|
|
Commercial and industrial
|
$
|
2,187
|
|
$
|
1,421
|
Construction
|
|
-
|
|
|
-
|
Agricultural
|
|
-
|
|
|
-
|
Land and land development
|
|
5,204
|
|
|
5,663
|
Owner-occupied commercial real estate
|
|
647
|
|
|
667
|
Commercial real estate
|
|
16,347
|
|
|
16,699
|
Small business administration
|
|
15,654
|
|
|
12,881
|
Consumer
|
|
2,213
|
|
|
2,884
|
Subtotal
|
$
|
42,252
|
|
$
|
40,215
|
Minnesota
|
|
|
|
|
|
Commercial and industrial
|
$
|
420
|
|
$
|
1,154
|
Construction
|
|
-
|
|
|
-
|
Agricultural
|
|
21
|
|
|
24
|
Land and land development
|
|
583
|
|
|
1,145
|
Owner-occupied commercial real estate
|
|
-
|
|
|
-
|
Commercial real estate
|
|
10,339
|
|
|
14,767
|
Small business administration
|
|
43
|
|
|
62
|
Consumer
|
|
334
|
|
|
409
|
Subtotal
|
$
|
11,743
|
|
$
|
17,561
|
SOURCE BNCCORP, INC.