Attached files

file filename
8-K - FORM 8-K - BNC BANCORPv238403_8k.htm

BNC Bancorp Reports Increase in Third Quarter 2011 Earnings

THOMASVILLE, N.C., Oct. 28, 2011 /PRNewswire/ -- BNC Bancorp (NASDAQ: BNCN) ("BNC"), parent company for Bank of North Carolina ("Bank") today reported financial results for the quarter ended September 30, 2011. For the third quarter of 2011, net income available to common shareholders was $1.8 million, or $0.18 per diluted share, compared to $992,000, or $0.10 per diluted share, and $69,000, or $0.01 per diluted share, in the second quarter of 2011 and third quarter of 2010, respectively.

(Logo: http://photos.prnewswire.com/prnh/20030917/BNCLOGO )

For the nine months ended September 30, 2011, net income available to common shareholders was $3.7 million, or $0.37 per diluted share, compared to $12.2 million, or $1.39 per diluted share reported for the same period in 2010. The 2010 results include $11.8 million of after-tax gains from a FDIC assisted acquisition.

Total assets at September 30, 2011 were $2.20 billion, compared to $2.15 billion and $2.18 billion at June 30, 2011 and September 30, 2010, respectively.

At September 30, 2011, the Bank's Tier 1 leverage ratio was 7.57% Tier 1 risk-based capital ratio was 10.80%, and total risk-based capital ratio was 12.37%. The Bank and the Company have a high concentration of assets in the 20% risk-weighting category, primarily consisting of government agency and municipal securities with a fair value of $343 million, a $51 million indemnification receivable from the FDIC, and $263 million of loans covered by the FDIC loss-share agreement. During the quarter, tangible book value increased from $9.05 to $9.59, due to capitalized earnings less dividends and changes in the mark-to-market on investment securities and derivatives used to hedge funding costs. At quarter end, the net mark-to-market position is a positive $373,000, resulting in core tangible book value without mark-to-market of $9.55.

W. Swope Montgomery, Jr., President and CEO, noted, "I am pleased to report an exciting quarter for our Company. We continue to see improvements in our core earnings power driven by double-digit growth rates in non-covered loans and improving asset quality metrics. While we have sacrificed some earnings over the past two years as we invested in new markets, product lines and support infrastructure, we are pleased that these investments in our future have begun to drive gains in both net interest income, non-interest income and core loans over the past four quarters. With a strong pipeline of relationship-based credits and increasing mortgage and SBA origination volume, we head into the fourth quarter with continued momentum."

Montgomery continued, "The investment in people over the past several years is not only driving organic growth, it has made it possible for us to integrate the Beach First acquisition successfully, and position our Company to take advantage of two recent acquisition opportunities. We announced in August that we are acquiring Regent Bank in Greenville, South Carolina in an all cash transaction. Regent Bank will give us an immediate regional headquarters location in the vibrant upstate of South Carolina on which to expand our retail, commercial, wealth, and mortgage platforms. In addition, less than two weeks ago we acquired Blue Ridge Savings Bank in Asheville, North Carolina in a FDIC assisted transaction. These two acquisitions provide a solid base for future growth with over 10 offices and $210 million in deposits in the Asheville/Spartanburg/Greenville broadcast media market."

Highlights September 30, 2011 versus June 30, 2011:

  • Net income available to common shareholders increased $.08, or 80% to $.18 per share
  • Net income available to common shareholders, before securities gains, increased $.02, or 20% to $.12 per share
  • Net interest income (FTE) increased to $18.3 million, an increase of $172,000
  • Net interest margin declined by 5 basis points to 3.79%
  • Performing non-covered loan portfolio -- 30-89 day past dues declined from 0.50% to 0.26% during the quarter
  • Non-covered nonaccrual loans and OREO declined by $3.5 million, or 6.3% during the quarter  
  • Special mention or watch credits in the non-covered portfolio declined from 5.2% to 3.8% during the quarter  
  • Total loans increased $44.0 million, or 2.9% during the quarter
    • Non-covered portfolio loans increased $65.0 million, or 5.2% during the quarter
  • Entered into an agreement to acquire Regent Bank of South Carolina, headquartered in Greenville

Additional Operating Highlights from Third Quarter



Since September 2010, total loans not covered by a loss-sharing agreement have increased by $164.9 million, or 14.4%, while the total portfolio, including loans covered by loss-sharing agreements, has increased $96.8 million, or 6.6%, to $1.57 billion. At September 30, 2011, the Company's loan portfolio includes $262.7 million in covered loans being carried at fair value and $1.31 billion in loans that have a related allowance for loan losses and are not covered under loss share agreements.

Gross Loan Growth

(dollars in thousands; unaudited)








9/30/2011

6/30/2011

3/31/2011

12/31/2010

9/30/2010

Total loans

$      1,572,566

$      1,528,547

$      1,528,727

$      1,508,180

$      1,475,735

Loans covered by loss share, at fair value

262,673

283,685

301,436

309,342

330,761

Loans not covered by loss share

$      1,309,893

$      1,244,862

$      1,227,291

$      1,198,838

$      1,144,974







Loan growth (quarter/quarter):






Total loans

2.9%

0.0%

1.4%

2.2%

0.4%

Loans not covered by loss share

5.2%

1.4%

2.4%

4.7%

1.9%

Annual growth of non-covered loans

14.4%







Total deposits at September 30, 2011 were $1.84 billion, a decrease of $20.0 million from September 30, 2010. While overall deposit growth continues to be an emphasis for the Company, the more important element is the increase in transactional account deposits. Over the one-year period, transactional accounts, which are comprised of non-interest bearing and interest-bearing demand accounts, increased $72.5 million, while time deposits decreased $92.4 million At September 30, 2011, time deposits were 47.5% of total deposits, compared to 51.9% and 47.9% at September 30, 2010 and June 30, 2011, respectively. With several potential acquisitions being considered that could provide excess core deposits, management chose to fund most of the growth in the third quarter with short-term funding through FHLB advances or short-maturity wholesale time deposits. The longer-term objective is to continue the recent trends towards reducing wholesale funding and growing core deposit funding. Management believes that the Blue Ridge Saving Bank acquisition will provide good markets for core deposit growth.

Total Deposit Growth

(dollars in thousands; unaudited)








9/30/2011

6/30/2011

3/31/2011

12/31/2010

9/30/2010

Non-interest bearing demand

$          130,978

$          128,694

$          116,286

$          107,547

$          105,197

Interest-bearing demand

833,190

835,967

849,392

841,062

786,498

Time deposits

871,436

885,922

905,173

879,461

963,885

Total

$       1,835,604

$       1,850,583

$       1,870,851

$       1,828,070

$       1,855,580







Growth (Quarter/Quarter)

-0.8%

-1.1%

2.3%

-1.5%

1.1%



Operating Results

Net interest income for the third quarter of 2011 was $16.9 million, an increase of $22,000 from the comparable period last year, and an increase of $102,000 from the prior quarter. Taxable-equivalent net interest margin increased 3 basis points from the third quarter of 2010 to 3.79%. Compared to the second quarter of 2011, taxable-equivalent net interest margin decreased 5 basis points from 3.84%.

The Company's average yield on interest-earning assets decreased 9 basis points while the average rate on interest-bearing liabilities decreased 10 basis points during the third quarter of 2011 when compared to the third quarter of 2010. Compared to the second quarter of 2011, the Company's yield on average earning assets decreased by 7 basis points, while the cost of average interest-bearing liabilities remained stable.

Net interest income for the nine months ended September 30, 2011 was $50.3 million, an increase of $6.3 million, or 14.4% from the comparable period last year. Taxable-equivalent net interest margin increased 20 basis points from the nine months ended September 30, 2010 to 3.83%. Average interest-earning assets were $1.90 billion for the first nine months of 2011, an increase of $135.3 million from the first nine months of 2010.

Quarterly Average Yields / Costs (Tax-Equiv. Basis)

(unaudited)








9/30/2011

6/30/2011

3/31/2011

12/31/2010

9/30/2010

Earning Asset Yield

5.48%

5.55%

5.66%

5.60%

5.57%

Cost of Int. Bearing Liab

1.73%

1.73%

1.81%

1.93%

1.83%

Cost of Funds

1.69%

1.67%

1.71%

1.83%

1.73%

Net Interest Spread

3.76%

3.82%

3.85%

3.67%

3.74%

Net Interest Margin

3.79%

3.84%

3.87%

3.71%

3.76%



Non-interest income was $3.8 million and $2.4 million for the third and second quarter of 2011, compared to $3.9 million for the year-ago third quarter. Included in non-interest income for the third quarter of 2011 was $1.0 million of net gains on sales of investments, compared to $63,000 of loss for the third quarter of 2010. Also during the third quarter of 2010, the Company reported $2.0 million of income associated with accretion of the discount on the FDIC receivable for payments received and related loss share receipts compared to $250,000 during the third quarter of 2011. Excluding the FDIC related income and the sales of investment securities, non-interest income was $ 2.6 million for the current quarter, up 32.7% from the $1.9 million reported for the third quarter of 2010. The increases were primarily due to increases in service charges and fees of $67,000; increases in earnings on bank-owned life insurance of $194,000; increases in brokerage activity of $224,000; and increases in mortgage fee income of $119,000. During the second quarter of 2011, the Company's original mortgage origination platform was terminated and replaced with a more robust platform that is expected to drive increases in mortgage origination volume and fee income in future periods. In addition, the Company's new SBA division became operational during 2011, with $120,000 of SBA fee income recorded during the third quarter of 2011. In comparison to the second quarter of 2011, recurring non-interest income increased $265,000.

Non-interest income was $8.6 million for the nine months ended September 30, 2011, compared to $27.0 million for the same period in 2010. Included in non-interest income for the nine months ended September 30, 2010 was $19.3 million of gain on acquisition from a FDIC assisted transaction.

Non-interest expenses for the third quarter of 2011 decreased $764,000 compared to the same quarter a year ago, and were $178,000 lower than the second quarter of 2011. Loan, foreclosure and collection expenses decreased by $1.3 million during the third quarter of 2011 when compared to the same quarter in 2010, primarily from a $765,000 decrease in the writing down of OREO properties, and were $59,000 higher than the second quarter of 2011.

The Company's personnel costs have increased $1.3 million, or 18.3%, during the third quarter of 2011 when compared to the same quarter a year ago, and were $529,000 higher than the previous quarter. All of the increases in personnel costs are attributable to investments in the new mortgage and SBA lending platforms, as well as additions to our teams in Charlotte and Raleigh, all of which are expected to contribute to our long-term focus on driving both top line and fee income growth. Professional and other services and other expenses decreased by $172,000 and $515,000, respectively, when compared to the same quarter a year ago, primarily from costs associated with the acquisition during 2010. All other non-interest expense categories have seen nominal changes when compared to the same quarter a year ago.

Non-interest expense was $44.3 million for the nine months ended September 30, 2011, compared to $38.0 million for the same period in 2010, an increase of $6.4 million. This increase was primarily in salaries and employee benefits, increasing $5.0 million, from both investments in new lending platforms and having a full nine months of expense from the prior year acquisition.

Non-Interest Income / Non-Interest Expense

(dollars in thousands; unaudited)














Three Months Ended


Nine Months Ended



9/30/2011


6/30/2011


9/30/2010


9/30/2011


9/30/2010

Non-interest income











 Mortgage fees


$                581


$                243


$                462


$             1,186


$             1,013

 Service charges


744


868


677


2,439


2,093

 Investment brokerage fees


357


227


133


741


-

 Earnings on bank-owned life ins


414


420


220


1,259


694

 Gain (loss) on sale of securities


1,032


79


(63)


1,168


541

 Gain on acquisition


-


-


-


-


19,289

 Other


711


534


2,477


1,842


3,336

    Total non-interest income


$             3,839


$             2,371


$             3,906


$             8,635


$           26,966












Non-interest expense











 Salaries and employee benefits


$             8,152


$             7,623


$             6,892


$           23,014


$           17,978

 Occupancy and equipment


1,593


1,511


1,342


4,676


3,701

 Data processing and supply


514


601


560


1,678


1,564

 Advertising/business development


326


507


323


1,252


987

 Professional and other services


668


874


840


2,538


3,039

 FDIC insurance assessments


485


650


780


1,945


2,160

 Loan, foreclosure and collection


1,975


1,916


3,225


5,967


4,895

 Other


1,002


1,211


1,517


3,270


3,646

    Total  


$           14,715


$           14,893


$           15,479


$           44,340


$           37,970














Asset Quality

Net charge-offs for the third quarter of 2011 were $2.7 million, or 0.70% of average loans annualized compared to $4.0 million, or 1.04% reported for the second quarter of 2011. Nonperforming assets not covered by loss share were 2.75% of total assets and 6.24% including covered assets at September 30, 2011, compared to 3.05% and 6.60%, respectively, at June 30, 2011. The covered assets are covered by a FDIC loss-share agreement that provides 80% protection on those assets and are being carried at estimated fair value.

At September 30, 2011, the carrying value of loans and OREO covered by loss-share was $262.7 million and $22.7 million, respectively, with a corresponding indemnification receivable from the FDIC of $50.7 million. These carrying values reflect the Company's final valuations from its second quarter 2010 FDIC assisted acquisition.

Asset Quality Information

(dollars in thousands;  unaudited)








9/30/2011

6/30/2011

3/31/2011

12/31/2010

9/30/2010

Nonaccrual loans not covered by loss share

$           29,844

$          31,822

$          34,047

$          26,224

$          10,603

Nonaccrual loans covered by loss share

61,711

62,259

69,377

64,753

77,150

OREO not covered by loss share

22,736

24,289

21,663

23,912

26,050

OREO covered by loss share

22,747

23,348

15,811

15,825

9,638

90 days past due not covered by loss share

-

-

124

44

-

90 days past due covered by loss share

23

   -

   -

4,554

23

Total nonperforming assets

$         137,061

$        141,718

$        141,022

$        135,312

$        123,464

 Nonperforming assets not covered by loss share

$           52,580

$          56,111

$          55,834

$          50,180

$          36,653







Total assets

$      2,197,758

$     2,146,745

$     2,157,280

$     2,149,932

$     2,180,049

Total assets less covered assets

1,912,338

1,839,712

1,840,033

1,824,765

1,839,650







Total loans

1,572,566

1,528,547

1,528,727

1,508,180

1,475,735

Total accruing loans

1,481,011

1,434,466

1,425,303

1,417,203

1,387,982

Total loans less covered loans

1,309,893

1,244,862

1,227,291

1,198,838

1,144,974







Ratio of nonperforming assets to total assets

6.24%

6.60%

6.54%

6.29%

5.66%

 Not covered by loss share

2.75%

3.05%

3.03%

2.75%

1.99%







Ratio of nonperforming loans to total loans

5.82%

6.15%

6.77%

6.34%

5.95%

 Not covered by loss share

2.28%

2.56%

2.78%

2.19%

0.93%







Ratio of allowance for loan losses to total loans

1.54%

1.53%

1.59%

1.65%

1.28%

 Not covered by loss share

1.85%

1.88%

1.98%

2.07%

1.64%







Net charge-offs of noncovered loans, QTD

$             2,719

$            3,985

$            3,988

$            6,006

$            5,655

 Ratio of net charge-offs to average loans (annualized)

0.70%

1.04%

1.07%

1.62%

1.55%







Loans restructured/modified not included in above, not

$           32,294

$          30,036

$          25,857

$            5,107

$            7,479

 covered by loss share (not past due or on nonaccrual)








During the third quarter of 2011, BNC recorded a provision for loan losses of $3.5 million, an increase from the $3.0 million recorded during the second quarter of 2011. The allowance for loan losses was $24.2 million at September 30, 2011, and $23.4 million at June 30, 2011. Loan loss reserves to total period-end loans were 1.54% and 1.53% at September 30, 2011 and June 30, 2011, respectively, having decreased from the 1.65% reported at December 31, 2010. This decrease was a result of partially or fully reserved loans being charged-off after December 31, 2010. Excluding the loans acquired in the FDIC-assisted transaction that were marked to fair value, loan loss reserves to period-end loans decreased from 1.88% and 2.07% reported at June 30, 2011 and December 31, 2010, respectively, to 1.85% at September 30, 2011. Management considers the loan loss reserve adequate to absorb credit losses inherent in the loan portfolio at September 30, 2011.

Nonaccrual loans not covered by loss share agreements totaled $29.8 million at September 30, 2011, a decrease of $2.0 million compared to $31.8 million at June 30, 2011. Loans migrating into nonaccrual status during the quarter totaled $11.1 million. Nonaccrual loans covered by loss-share totaled $61.7 million, a decrease of $548,000 compared to $62.3 million at June 30, 2011. Loans migrating into nonaccrual status during the quarter that are covered by loss-share totaled $8.9 million.

Troubled Debt Restructures (TDR's) increased $6.5 million during the quarter to $46.4 million, of which $9.4 million is in nonaccrual status. At September 30, 2011, there was $7.0 million of TDR's covered under loss-share. The majority of the TDR portfolio consists of performing residential A&D and construction loans that were renewed at extended amortization terms or interest-only terms deemed to be concessionary in the current economic environment.

OREO not covered by loss share agreements totaled $22.7 million at September 30, 2011, a decrease of $1.6 million from the $24.3 million reported at June 30, 2011. The change primarily consisted of $2.4 million in additions at fair value, $936,000 in write-downs, and $3.3 million in sales. Of the $22.7 million in OREO at quarter-end, $13.7 million is either under contract for sale or under a scheduled lot takedown.

Commenting on asset quality, Montgomery noted, "Our asset quality metrics continue to show improvement. The diversity and growth in the loan portfolio have supported a much improved ratio of pass credits to watch and substandard. Our ongoing aggressive approach to marking assets to recognize impairments continued to pay-off as we see a solid pipeline of contracts on OREO. We anticipate a continued reduction in NPA's over the next few quarters and a continued improvement in disposition opportunities. There continues to be elevated unemployment in many of our legacy markets, however the majority of the larger distressed A&D, land and construction loans have been spread across the footprint and not concentrated in any particular real estate market. Over the past several years we have been able to reduce our construction and A&D loan portfolio by approximately $170 million and are aggressively positioning the remaining portfolio for divesture over the next year. The market continues to be a challenge, however we would anticipate a steady decline in both total NPA's and expenses associated with the management of those assets as NPA's seemed to have peaked in the second quarter of this year."

Capital Position

The Company continues to maintain strong capital ratios. Shareholders' equity was $162.6 million at September 30, 2011, a decrease of $2.9 million from September 30, 2010. Tangible common book value per share was $9.59 at September 30, 2011, a decrease from $9.97 at September 30, 2010 and an increase from $9.05 at June 30, 2011. Core tangible book value, which excludes the very volatile mark-to-market component, increased to $9.55 at September 30, 2011, up from the $9.38 at June 30, 2011. The mark-to-market components of equity increased from a net loss of $3.0 million at June 30, 2011 to a net gain position of $373,000 at September 30, 2011. The net unrealized gains in the available for sale investment portfolio were offset by the loss position relating to the value of the interest rate caps on funding. Despite the mark-to-market offset, the hedged transaction utilizing the interest rate caps continues to provide a positive spread in excess of 2.2% on $250 million. All of the Bank's and Company's capital ratios exceeded the minimum thresholds established for a well-capitalized bank by regulatory measures.

On October 25, 2011, the Board of Directors of BNC declared a $0.05 per share quarterly cash dividend on its common stock and Series B Preferred stock, payable November 25, 2011 to shareholders of record on November 11, 2011.

About BNC Bancorp and Bank of North Carolina

Headquartered in High Point, NC, BNC Bancorp is the parent company of Bank of North Carolina, a commercial bank with $2.4 billion in assets. Bank of North Carolina provides a complete line of banking and financial services to individuals and businesses through its 34 full-service banking offices in North and South Carolina. The Bank's seven locations in South Carolina operate as BNC Bank. Bank of North Carolina is insured by the FDIC and is an equal housing lender. BNC Bancorp is current on its preferred dividend payments to the United States Treasury; its stock is traded and quoted in the NASDAQ Capital Market under the symbol "BNCN."

Non-GAAP Financial Measures

This press release contains financial information determined by methods other than in accordance with accounting principles generally accepted in the United States. BNC Bancorp's management uses these "non-GAAP" measures such as "core" or "recurring" earnings in their analysis of the Company's performance. Management believes that these non-GAAP financial measures provide a greater understanding of ongoing operations and enhance comparability of results with prior periods as well as demonstrating the effects of significant gains and charges in the current period. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

"SAFE HARBOR" STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995:

Congress passed the Private Securities Litigation Act of 1995 in an effort to encourage corporations to provide information about companies' anticipated future financial performance. This act provides a safe harbor for such disclosure, which protects the companies from unwarranted litigation if actual results are different from management expectations. This press release contains forward-looking statements relating to the financial condition, results of operations and business of BNC and the Bank. These forward-looking statements involve risks and uncertainties and are based on the beliefs and assumptions of the management of BNC, and the information available to management at the time that this press release was prepared. Factors that could cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, the following: (i) general economic or business conditions, either nationally or regionally, may be less favorable than expected, resulting in, among other things, a deterioration in credit quality and/or a reduced demand for credit or other services; (ii) expected cost savings and other benefits anticipated in connection with our acquisition of Beach First may not be fully realized or realized within the expected time frame; (iii) the performance of our mortgage and SBA division; and (iv) anticipated acquisition opportunities may be available on terms acceptable to BNC or at all. Additional factors affecting BNC and the Bank are discussed in BNC's filings with the Securities and Exchange Commission (the "SEC"), Annual Report on Form 10-K, its Quarterly Reports on Form 10-Q and its Current Reports on Form 8-K. Please refer to the Securities and Exchange Commission's website at www.sec.gov where you can review those documents. BNC does not undertake a duty to update any forward-looking statements made in this press release.

QUARTERLY PERFORMANCE SUMMARY

BNC BANCORP

(Dollars in thousands, except share and per share data)

(Unaudited)

For the












Three Months Ended













September 30,

2011


September 30,

2010


% Change







SUMMARY STATEMENTS OF OPERATIONS













Interest income

$               25,065


$               25,580


-2.0%








Interest expense

8,197


8,734


(6.2)








Net interest income

16,868


16,846


0.1








Provision for loan losses

3,524


5,436


(35.2)








Net interest income after provision for loan losses

13,344


11,410


17.0








Non-interest income

3,839


3,906


(1.7)








Non-interest expense

14,715


15,479


(4.9)








Income before income tax expense (benefit)

2,468


(163)


(1,614.1)








Income tax expense (benefit)

46


(823)


(105.6)








Net income

2,422


660


267.0








Preferred stock dividends and discount accretion

601


591


1.7








Net income available to common shareholders

$                 1,821


$                      69


2,539.1






















PER SHARE DATA













Earnings per share, basic

$                   0.18


$                   0.01


1700.0%








Earnings per share, diluted

0.18


0.01


1,700.0








Tangible common book value per share

9.59


9.97


(3.8)






















Weighted average participating common shares:













Basic

10,884,801


10,845,132










Diluted

10,899,653


10,972,466









Period-end number of shares:













Common

9,085,980


9,041,334










Convertible preferred

1,804,566


1,804,566
























PERFORMANCE RATIOS













Return on average assets

0.44%


0.12%










Return on average common equity

6.47%


0.23%










Return on average tangible common equity

8.65%


0.30%










Net yield on earning assets (taxable equivalent)

3.79%


3.76%










Average equity to average assets

7.29%


7.63%










Allowance for loan losses as a % of total loans

1.54%


1.28%










Nonperforming assets to total assets, end of period

6.24%


5.66%











Nonperforming assets not covered by loss share

2.75%


1.99%










Ratio of net charge-offs to average loans, annualized

0.70%


1.55%









































QUARTERLY PERFORMANCE SUMMARY

BNC BANCORP

(Dollars in thousands, except share and per share data)

(Unaudited)

For the













Nine Months Ended













September 30,

2011


September 30,

2010


% Change







SUMMARY STATEMENTS OF OPERATIONS













Interest income

$               74,894


$               69,681


7.5%








Interest expense

24,582


25,696


(4.3)








Net interest income

50,312


43,985


14.4








Provision for loan losses

10,056


14,382


(30.1)








Net interest income after provision for loan losses

40,256


29,603


36.0








Non-interest income

8,635


26,966


(68.0)








Non-interest expense

44,340


37,970


16.8








Income (loss) before income tax expense

4,551


18,599


(75.5)








Income tax expense (benefit)

(982)


4,817


(120.4)








Net income

5,533


13,782


(59.9)








Preferred stock dividends and discount accretion

1,803


1,596


13.0








Net income available to common shareholders

$                 3,730


$               12,186


(69.4)






















PER SHARE DATA













Earnings per share, basic

$                   0.37


$                   1.41


-73.8%








Earnings per share, diluted

0.37


1.39


(73.4)








Tangible common book value per share

9.59


9.97


(3.8)






















Weighted average participating common shares:













Basic

10,871,790


8,727,751










Diluted

10,888,171


8,801,809









Period-end number of shares:













Common

9,085,980


9,041,334










Convertible preferred

1,804,566


1,804,566
























PERFORMANCE RATIOS













Return on average assets

0.34%


0.93%










Return on average common equity

4.60%


14.91%










Return on average tangible common equity

6.22%


20.12%










Net yield on earning assets (taxable equivalent)

3.83%


3.63%










Average equity to average assets

7.21%


7.34%










Allowance for loan losses as a % of total loans

1.54%


1.27%










Nonperforming assets to total assets, end of period

6.24%


5.66%











Nonperforming assets not covered by loss share

2.75%


1.99%










Ratio of net charge-offs to average loans, annualized

0.93%


1.31%









































QUARTERLY PERFORMANCE SUMMARY 

BNC BANCORP

(Dollars in thousands, except share and per share data)  

(Unaudited)

For the





Three Months Ended





September 30,

2011


June 30,

2011


March 31,

2011


December 31,

2010


September 30,

2010


December 31,

2009

SUMMARY STATEMENTS OF OPERATIONS













Interest income

$               25,065


$               24,787


$               25,042


$               25,329


$               25,580


$               19,586


Interest expense

8,197


8,021


8,364


9,051


8,734


7,550


Net interest income

16,868


16,766


16,678


16,278


16,846


12,036


Provision for loan losses

3,524


3,032


3,500


12,000


5,436


4,750


Net interest income after provision for loan losses

13,344


13,734


13,178


4,278


11,410


7,286


Non-interest income

3,839


2,371


2,425


1,847


3,906


2,930


Non-interest expense

14,715


14,893


14,732


17,202


15,479


8,602


Income (loss) before income tax expense (benefit)

2,468


1,212


871


(11,077)


(163)


1,614


Income tax expense (benefit)

46


(381)


(647)


(5,021)


(823)


(173)


Net income (loss)

2,422


1,593


1,518


(6,056)


660


1,787


Preferred stock dividends and discount accretion

601


601


601


600


591


498


Net income (loss) available to common shareholders

$                 1,821


$                    992


$                    917


$               (6,656)


$                      69


$                 1,289

















Net interest income, as reported

$               16,868


$               16,766


$               16,678


$               16,278


$               16,846


$               12,036



Tax-equivalent adjustment 

1,392


1,322


1,475


1,494


1,373


1,218


Net interest income, tax-equivalent

$               18,260


$               18,088


$               18,153


$               17,772


$               18,219


$               13,254
















PER SHARE DATA













Earnings per share, basic

$                   0.18


$                   0.10


$                   0.09


$                 (0.61)


$                   0.01


$                   0.18


Earnings per share, diluted

0.18


0.10


0.09


(0.61)


0.01


0.18
















Weighted average participating common shares:













Basic

10,884,801


10,869,868


10,860,434


10,848,790


10,845,132


7,341,249


Diluted

10,899,653


10,886,162


10,878,950


10,926,772


10,972,466


7,350,425

Period-end number of shares:













Common

9,085,980


9,075,395


9,059,809


9,053,360


9,041,334


7,341,901


Convertible preferred

1,804,566


1,804,566


1,804,566


1,804,566


1,804,566


-
















PERFORMANCE RATIOS













Return on average assets

0.44%


0.30%


0.29%


-1.11%


0.12%


0.44%


Return on average common equity

6.47%


3.67%


3.53%


-22.77%


0.23%


5.41%


Return on average tangible common equity

8.65%


4.96%


4.84%


-30.18%


0.30%


7.65%


Net yield on earning assets (taxable equivalent)

3.79%


3.84%


3.87%


3.71%


3.76%


3.52%


Average equity to average assets

7.29%


7.25%


7.08%


7.56%


7.63%


7.65%


Nonperforming assets to total assets, end of period

6.24%


6.60%


6.54%


6.29%


5.66%


2.02%



Nonperforming assets not covered by loss share

2.75%


3.05%


3.03%


2.75%


1.99%


2.02%


Ratio of net charge-offs to average loans, annualized

0.70%


1.04%


1.07%


1.62%


1.56%


1.55%

































QUARTERLY PERFORMANCE SUMMARY

BNC BANCORP

(Dollars in thousands)

(Unaudited)

As of













September 30,

2011


September 30,

2010


% Change







SELECTED BALANCE SHEET DATA













End of period balances













Loans:














Loans not covered by loss share

$          1,309,893


$          1,144,974


14.4%









Loans covered by loss share

262,673


330,761


(20.6)









Allowance for loan losses

(24,177)


(18,819)


28.5









Net loans

1,548,389


1,456,916


6.3








Loans held for sale

6,753


3,314


103.8








Investment securities

348,989


357,555


(2.4)








Intangible assets

28,154


28,548


(1.4)








Total assets

2,197,758


2,180,049


0.8























Deposits:














Non-interest bearing deposits

130,978


105,197


24.5









Interest-bearing demand and savings

833,190


786,498


5.9









Time deposits

871,436


963,885


(9.6)









Total deposits

1,835,604


1,855,580


(1.1)








Borrowed funds

190,172


145,720


30.5








Total interest-bearing liabilities

1,894,798


1,896,103


(0.1)








Shareholders' equity:














Preferred equity

47,278


46,799


1.0









Common equity

114,924


119,054


(3.5)









Accumulated other comprehensive income (loss)

373


(374)


(199.7)









Total shareholders' equity

162,575


165,479


(1.8)


























As of  





September 30,

2011


June 30,

2011


March 31,

2011


December 31,

2010


September 30,

2010


December 31,

2009

SELECTED BALANCE SHEET DATA













End of period balances













Loans:














Loans not covered by loss share

$          1,309,893


$          1,244,862


$          1,227,291


$          1,198,838


$          1,144,974


$          1,079,179



Loans covered by loss share

262,673


283,685


301,436


309,342


330,761


-



Allowance for loan losses

(24,177)


(23,373)


(24,325)


(24,813)


(18,819)


(17,309)



Net loans

1,548,389


1,505,174


1,504,402


1,483,367


1,456,916


1,061,870


Loans held for sale

6,753


1,909


1,679


6,751


3,314


2,766


Investment securities

348,989


339,381


333,265


358,871


357,555


366,506


Intangible assets

28,154


28,249


28,343


28,445


28,548


27,699


Total assets

2,197,758


2,146,745


2,157,280


2,149,932


2,180,049


1,634,185

















Deposits:














Non-interest bearing deposits

130,978


128,694


116,286


107,547


105,197


66,801



Interest-bearing demand and savings

833,190


835,967


849,392


841,062


786,498


578,329



Time deposits

871,436


885,922


905,173


879,461


963,885


704,748



Total deposits

1,835,604


1,850,583


1,870,851


1,828,070


1,855,580


1,349,878


Borrowed funds

190,172


129,833


120,939


157,920


145,720


150,996


Total interest-bearing liabilities

1,894,798


1,851,722


1,875,504


1,878,443


1,896,103


1,434,073


Shareholders' equity:














Preferred equity

47,278


47,158


47,038


46,918


46,799


29,304



Common equity

114,924


113,400


112,685


112,104


119,054


91,797



Accumulated other comprehensive income (loss)

373


(2,989)


(5,512)


(6,798)


(374)


5,105



Total shareholders' equity

162,575


157,569


154,211


152,224


165,479


126,206

































QUARTERLY PERFORMANCE SUMMARY

BNC BANCORP

(Dollars in thousands)

(Unaudited)




















For the Three Month Period Ended





September 30,

2011


June 30,

2011


March 31,

2011


December 31,

2010


September 30,

2010


December 31,

2009

SELECTED BALANCE SHEET DATA













Quarterly average balances













Loans:














Loans not covered by loss share

$          1,274,530


$          1,238,661


$          1,210,550


$          1,152,263


$          1,112,829


$          1,058,657



Loans covered by loss share

273,179


292,561


305,389


320,052


338,067


-



Total loans

1,547,709


1,531,222


1,515,939


1,472,315


1,450,896


1,058,657


Investment securities, at amortized cost

334,709


323,661


352,480


344,146


348,687


408,781


Total earning assets

1,913,795


1,888,007


1,901,574


1,899,557


1,921,499


1,492,702


Total assets

2,179,220


2,144,753


2,150,436


2,155,061


2,187,283


1,616,235

















Deposits:














Non-interest bearing deposits

129,390


123,398


110,957


110,401


109,366


59,458



Interest-bearing demand and savings

832,536


839,169


845,630


820,640


771,739


560,697



Time deposits

889,363


884,100


887,338


903,967


976,147


716,199



Total deposits

1,851,289


1,846,667


1,843,925


1,835,008


1,857,252


1,336,354


Borrowed funds

159,213


137,020


144,783


131,684


148,755


140,812


Total interest-bearing liabilities

1,881,112


1,860,289


1,877,751


1,856,291


1,896,641


1,417,708


Shareholders' equity

158,926


155,584


152,250


162,865


166,942


123,659

































LOAN MIX AND STRATIFICATION STATISTICS

BNC BANCORP

(Dollars in thousands)

(Unaudited)





As of September 30,













2011


2010


% Change







Loans Not Covered Under Loss Share Agreements:













Construction, A&D, and Land

$                 212.8


$                 202.4


5.1









Residential Construction

25.2


31.1


(19.0)










Presold

13.6


12.8


6.3










Speculative

11.6


18.3


(36.6)










 Loan size - over $400,000

1.5


6.1


(75.4)










 Loan size - $200,000 to $400,000

1.0


6.3


(84.1)










 Loan size - under $200,000

9.1


5.9


54.2
























Commercial Construction

73.5


40.1


83.3










Loan size - $5 million and over

14.1


12.5


-










Loan size - $3 million to $5 million

8.7


8.0


8.8










Loan size - $1 million to $3 million

34.5


12.1


185.1










Loan size - under $1 million

16.2


7.5


116.0
























Residential and Commercial A&D

21.6


30.1


(28.2)










Loan size - $5 million to $6 million

6.1


11.7


(47.9)










Loan size - $3 million to $5 million

-


3.6


(100.0)










Loan size - $1 million to $3 million

11.1


10.1


9.9










Loan size - under $1 million

4.4


4.7


(6.4)













-











Land

92.5


101.1


(8.5)










Residential Buildable Lots

33.1


44.9


(26.3)










Commercial Buildable Lots

13.5


13.5


0.0










Land Held for Development

26.1


27.0


(3.3)










Raw and Agricultural Land

19.8


15.7


26.1























Commercial Real Estate

$                 649.5


$                 536.2


21.1









Multi-Family

34.4


42.0


(18.1)









Churches

36.2


19.2


88.5









Retail

457.7


371.0


23.4










Owner Occupied

137.5


117.7


16.8










Investment

319.9


253.3


26.3










 Loan size - $5 million to $9 million

61.9


46.1


34.3










 Loan size - $3 million to $5 million

61.2


47.6


28.6










 Loan size - $1 million to $3 million

107.8


83.1


29.7










 Loan size - under $1 million

89.0


76.5


16.3
























Industrial

121.2


104.0


16.5










Owner Occupied

61.1


49.8


22.7










Investment

60.1


54.2


10.9










 Loan size - $5 million to $6 million

-


-


-










 Loan size - $3 million to $5 million

7.6


4.3


76.7










 Loan size - $1 million to $3 million

27.2


24.1


12.9










 Loan size - under $1 million

25.3


25.8


(1.9)
























Other

-


-


-







































LOAN MIX AND STRATIFICATION STATISTICS

BNC BANCORP

(Dollars in thousands)

(Unaudited)

Trends






September 30,

2011


June 30,

2011


March 31,

2011


December 31,

2010


September 30,

2010



Loans Not Covered Under Loss Share Agreements:













Construction, A&D, and Land

$                 212.8


$                 196.6


$                 194.1


$                 200.9


$                 202.4





Residential Construction

25.2


24.9


28.0


29.9


31.1






Presold

13.6


12.2


12.3


12.2


12.8






Speculative

11.6


12.7


15.7


17.7


18.3






 Loan size - over $400,000

1.5


3.8


4.5


6.8


6.1






 Loan size - $200,000 to $400,000

1.0


3.7


1.7


4.8


6.3






 Loan size - under $200,000

9.1


5.2


9.5


6.1


5.9




















Commercial Construction

73.5


54.4


43.9


44.9


40.1






Loan size - $5 million and over

14.1


12.6


7.4


12.5


12.5






Loan size - $3 million to $5 million

8.7


7.8


10.9


8.0


8.0






Loan size - $1 million to $3 million

34.5


20.9


11.4


14.9


12.1






Loan size - under $1 million

16.2


13.1


14.2


9.5


7.5




















Residential and Commercial A&D

21.6


22.0


23.4


27.1


30.1






Loan size - $5 million to $6 million

6.1


6.0


6.1


11.7


11.7






Loan size - $3 million to $5 million

-


-


-


-


3.6






Loan size - $1 million to $3 million

11.1


12.1


11.9


10.0


10.1






Loan size - under $1 million

4.4


3.9


5.4


5.4


4.7







-


-


-


-


-





Land

92.5


95.3


98.8


99.0


101.1






Residential Buildable Lots

33.1


36.0


40.3


42.8


44.9






Commercial Buildable Lots

13.5


13.5


14.7


13.6


13.5






Land Held for Development

26.1


26.6


26.8


26.9


27.0






Raw and Agricultural Land

19.8


19.2


17.0


15.7


15.7



















Commercial Real Estate

$                 649.5


$                 605.8


$                 588.2


$                 548.8


$                 536.2





Multi-Family

34.4


34.4


43.2


44.5


42.0





Churches

36.2


28.2


26.9


26.0


19.2





Retail

457.7


425.1


400.4


372.1


371.0






Owner Occupied

137.5


136.6


123.4


118.2


117.7






Investment

319.9


288.5


277.0


253.9


253.3






 Loan size - $5 million to $9 million

61.9


51.7


54.3


45.8


46.1






 Loan size - $3 million to $5 million

61.2


54.3


50.9


47.4


47.6






 Loan size - $1 million to $3 million

107.8


98.5


91.8


82.7


83.1






 Loan size - under $1 million

89.0


84.0


80.0


78.0


76.5




















Industrial

121.2


118.1


117.7


106.2


104.0






Owner Occupied

61.1


59.6


58.7


51.8


49.8






Investment

60.1


58.5


59.0


54.4


54.2






 Loan size - $5 million to $6 million

-


-


-


-


-






 Loan size - $3 million to $5 million

7.6


7.6


7.7


4.4


4.3






 Loan size - $1 million to $3 million

27.2


26.0


25.1


23.8


24.1






 Loan size - under $1 million

25.3


24.9


26.2


26.2


25.8




















Other

-


-


-


-


-







CONTACT: W. Swope Montgomery, Jr., President and CEO, +1-336-869-9200