Attached files

file filename
8-K - FORM 8-K - BNC BANCORPv319761_8k.htm

BNC Bancorp Announces Increase in Earnings for Second Quarter 2012

HIGH POINT, N.C., July 30, 2012 /PRNewswire/ -- BNC Bancorp (NASDAQ: BNCN) ("Company"), parent company for Bank of North Carolina ("Bank"), today reported financial results for the second quarter of 2012.

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

For the quarter ended June 30, 2012, net income totaled $2.3 million, an increase of 44% compared to the $1.6 million for the quarter ended June 30, 2011. Net income available to common shareholders was $1.7 million, or $0.13 per diluted share, an increase of 70% compared to the $992,000, or $0.10 per diluted share, reported for the second quarter in 2011. During the three months ended June 30, 2012, the Company incurred $1.1 million of expenses associated with merger and acquisition activities, which reduced after-tax diluted earnings per share by $0.05.

For the six months ended June 30, 2012, net income totaled $4.0 million, an increase of 29% compared to $3.1 million for the six months ended June 30, 2011. Net income available to common shareholders for the six months ended June 30, 2012 was $2.8 million, or $0.24 per diluted share, compared to $1.9 million, or $0.19 per diluted share, for the six months ended June 30, 2011. During the six months ended June 30, 2012, the Company incurred $2.3 million of expenses associated with merger and acquisition activities, which reduced after-tax diluted earnings per share by $0.11.

Total assets at June 30, 2012 were $2.44 billion, an increase of $296.1 million, or 14%, compared to $2.15 billion at June 30, 2011. The increase was due to strong organic growth in our North Carolina franchise, along with the acquisition and integration of Carolina Federal Savings Bank ("Carolina Federal"), Regent Bank of South Carolina ("Regent") and Blue Ridge Saving Bank ("Blue Ridge") during this period.

Highlights for Quarter ended June 30, 2012:

  • Marketed and closed a $72.5 million private capital raise which converted to common equity as of July 20, 2012
    • Priced at a 6% discount to the 30 day average trading price
  • Announced the agreement to acquire First Trust Bank in Charlotte, North Carolina
    • $438 million in assets; $228 million in loans; and $374 million in deposits
  • Acquired Carolina Federal Savings Bank in Charleston, South Carolina through a FDIC-assisted transaction
    • $53 million in deposits; $29 million in performing loans; and no non-performing assets
  • Announced the agreement to acquire two full-service offices in Cary and Chapel Hill, North Carolina
  • Completed our annual Safety and Soundness examination
  • Classified assets declined from $143 million to $116 million
  • Grew core deposits by $108 million and reduced wholesale funding by $135 million
  • Net income available to common shareholders increased to $0.13 per diluted share, compared to $0.10 in Q2 of 2011, and $0.11 in Q1 of 2012
  • Mortgage division closed over $68 million in new loan originations during the quarter, resulting in income and fees of over $1.5 million
  • Loan pipeline remains strong in each of our newer markets. 

W. Swope Montgomery, Jr., President and CEO, noted, "The accomplishments during the second quarter will certainly transform our Company and propel us into the future with even greater momentum and financial strength. The closing of the institutionally based $72.5 million capital raise provides much needed capital to continue our strategic and opportunistic expansion plans, as well as increasing our daily trading volume. The announcement of the First Trust acquisition in Charlotte further expands our presence in the fastest growing market in the Carolinas, and creates greater efficiencies in that region. The FDIC assisted transaction of Carolina Federal in the Charleston, SC market was a strategic fit to our coastal franchise and resulted in a $7.7 million one-time financial gain. Also during the quarter we announced the agreement to purchase branches in Cary and Chapel Hill, NC that will expand our presence in the dynamic Triangle market, further complementing our announced acquisition of KeySource Commercial Bank in Durham.

With sizable one-time revenues and expenses in the second quarter, management felt it was prudent to continue to aggressively reserve for potential credit impairments in both the covered and non-covered portfolios. The covered loan portfolio at the South Carolina coast required additional reserves for identified impairments and cash flow variances, particularly in the land category, as new appraisals were obtained on a majority of the troubled portfolio. Despite charge-offs in the non-covered portfolio increasing from prior quarters, the outsized quarterly provision brought our allowance to 1.91% of portfolio loans less fair value loans and 112% of non-covered non-performing loans. Despite the increase in the allowance, we are very pleased that classified assets declined during the quarter from $143 million to $116 million."

Montgomery continued, "We remain confident that the franchise we are building throughout the Carolinas is providing a solid foundation on which to optimize long-term shareholder returns in this new era of banking. Over the past four years the investment in a diversified footprint has been expensive; however, the recovery is taking hold much more quickly in our franchise that is concentrated in the higher growth counties, and the opportunities to leverage our regional and central infrastructure continue to be numerous. The accomplishments during the second quarter resulted in significant progress in executing our strategic plan to be the community bank of choice in the Carolinas."

Additional Operating Highlights from Second Quarter

Since June 2011, total portfolio loans have increased $231.7 million, or 15.2%. At June 30, 2012, the Company's loan portfolio included $284.6 million in loans covered under loss-share agreements and $1.48 billion of non-covered loans. The Company's acquisition of Blue Ridge increased loans covered under loss-share agreements by $65.6 million and the acquisitions of Carolina Federal and Regent increased loans not covered by loss-share agreements by $61.2 million. Loans acquired in connection with these transactions are accounted for under fair value and shown net of any related credit and yield adjustments, from acquisition date.


Gross Loan Growth


(dollars in thousands; unaudited)












6/30/2012


3/31/2012


12/31/2011


9/30/2011


6/30/2011

Total portfolio loans

$ 1,760,287


$ 1,724,626


$ 1,709,483


$ 1,572,566


$ 1,528,547

Loans covered by loss-share, at fair value

284,579


307,097


320,033


262,673


283,685

Loans not covered by loss-share

$ 1,475,708


$ 1,417,529


$ 1,389,450


$ 1,309,893


$ 1,244,862











Loan growth (quarter/quarter):










  Total portfolio loans

2.1%


0.9%


8.7%


2.9%


1.4%

  Loans not covered by loss-share

4.1%


2.0%


6.1%


5.2%


2.4%

Annual growth of non-covered loans

18.5%









Total deposits at June 30, 2012 were $2.09 billion, an increase of $238.9 million from June 30, 2011, primarily from the $257.1 million of deposits assumed from our acquisitions of Carolina Federal, Regent and Blue Ridge. While overall deposit growth continues to be an emphasis, more important 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 $176.2 million, or 18.3%, while wholesale deposits declined $158.3 million. When compared to year-end 2011, wholesale deposits decreased $184.7 million. At June 30, 2012, time deposits were 45.4% of total deposits, compared to 50.2% and 47.9% at December 31, 2011 and June 30, 2011, respectively.


Total Deposit Growth


(dollars in thousands; unaudited)












6/31/2012


3/31/2012


12/31/2011


9/30/2011


6/30/2011

Non-interest bearing demand

$      180,238


$      162,857


$      145,688


$      130,978


$      128,694

Interest-bearing demand

960,597


956,784


909,402


833,190


835,967

Time deposits

948,658


996,831


1,063,097


871,436


885,922

Total

$   2,089,493


$   2,116,472


$   2,118,187


$   1,835,604


$   1,850,583











Deposit growth (quarter/quarter)

-1.3%


-0.1%


15.4%


-0.8%


-1.1%











Annual deposit growth

12.9%









Operating Results

Net interest income for the second quarter of 2012 was $18.2 million, an increase of $1.4 million from the comparable period last year. Net interest income for the six months ended June 30, 2012 was $36.8 million, an increase of $3.3 million from the comparable period last year. Fully taxable-equivalent ("FTE") net interest margin decreased by 13 basis points from the second quarter of 2011 to 3.71%. Compared to the first quarter of 2012, net interest margin (FTE) decreased 9 basis points from 3.80%.

During the second quarter of 2012, the Company's average yield on interest-earning assets decreased 29 basis points and 17 basis points when compared to the second quarter of 2011 and first quarter of 2012, respectively. Loan accretion during the second quarter of 2012 totaled $1.0 million, compared to $1.5 million in the first quarter of 2012 and $1.4 million in the second quarter of 2011.

During the second quarter of 2012, the Company's average cost of average interest-bearing liabilities decreased 13 basis points and 4 basis points when compared to the second quarter of 2011 and the first quarter of 2012, respectively. Decreases in the average cost of deposits were offset by cash flow hedging expenses totaling $1.9 million for each of the first and second quarters of 2012, and $1.0 million for the second quarter of 2011. Without the cash flow hedging included in deposit expense, net interest margin (FTE) for the second quarter of 2012 was 4.08%, compared to 4.06% for the second quarter of 2011 and 4.17% for the first quarter of 2012.


Quarterly Average Yields / Costs (FTE)


(unaudited)












6/30/2012


3/31/2012


12/31/2011


9/30/2011


6/30/2011

Earning asset yield

5.26%


5.43%


5.80%


5.48%


5.55%

Cost of interest-bearing liabilities

1.60%


1.64%


1.62%


1.73%


1.73%

Cost of funds

1.47%


1.53%


1.52%


1.62%


1.62%

Net interest spread

3.65%


3.79%


4.18%


3.76%


3.82%

Net interest margin

3.71%


3.80%


4.18%


3.79%


3.84%











Net interest margin w/o hedging expense

4.08%


4.17%


4.51%


4.12%


4.06%

Non-interest income was $11.7 million for the second quarter of 2012 and $5.8 million for the first quarter of 2012, compared to $2.4 million for the prior year second quarter. Included in non-interest income for the second quarter of 2012 was $7.7 million of acquisition gain from a FDIC-assisted transaction and $238,000 of income associated with FDIC receivable and related loss-share receipts. Excluding FDIC related income, acquisition gains and the sales of investment securities, non-interest income was $3.7 million for the current quarter, an increase of 22.2% from the $3.0 million reported for the first quarter of 2012 and an increase of 61.9% from the $2.3 million reported for the second quarter of 2011. When compared to the first quarter of 2012, increases were primarily due to increases in mortgage fee income and SBA income of $262,000 and $441,000, respectively. When compared to the second quarter of 2011, increases were primarily due to increases in mortgage fee income and SBA income of $1.1 million and $568,000, respectively. During 2011, the Company's original mortgage origination platform was terminated and replaced with a more robust platform that increased mortgage origination volume and fee income. In addition, the Company's SBA division became operational during 2011.

Non-interest expense for the second quarter of 2012 increased $1.4 million compared to the first quarter of 2012, and was $4.3 million higher than the same year ago quarter. In comparison to the first quarter of 2012, loan, foreclosure and collection expenses increased by $1.7 million, of which $1.3 million was due to additional valuation adjustments on OREO properties. In comparison to the same year ago quarter, loan, foreclosure and collection expenses increased $1.2 million, of which $1.0 million was due to additional valuations adjustments on OREO properties. In addition, personnel costs increased $2.1 million during the second quarter of 2012 when compared to the same prior year quarter. Non-interest expenses remain elevated during 2012 due to our franchise growth. During the second quarter of 2012, there was $1.1 million of additional non-interest expense associated with acquisition and project related costs, including the Carolina Federal acquisition, compared to $1.2 million for the first quarter of 2012, which included the Regent and Blue Ridge acquisitions.

The Company's personnel costs remained relatively stable during the second quarter of 2012, having decreased $209,000 when compared to the first quarter of 2012. When compared to the same year ago quarter, personnel costs increased $2.1 million, or 27.1%, mainly due to the additional full-time equivalent employees from the fourth quarter 2011 acquisitions, as well as increases in personnel costs attributable to continued investments in the mortgage originations, SBA lending platforms and overall franchise growth. All of these personnel additions are expected to contribute to our long-term focus on driving both top line and fee income growth.

During the second quarter of 2012, occupancy and equipment expenses increased $519,000 when compared to the same quarter a year ago, and were $164,000 less than the previous quarter. Data processing expenses increased $95,000 from the same prior year quarter, and were stable from the previous quarter. Many of the increases are associated with the Company's acquisition activity, including the successful systems conversion of both Regent and Blue Ridge during the first quarter of 2012.

Professional and other services for the second quarter of 2012 increased $347,000 when compared to the same year ago quarter, and decreased by $124,000 when compared to the first quarter of 2012. Other expenses increased $468,000 during the second quarter when compared to the same year ago quarter, and were $294,000 greater than the first quarter of 2012, due to the above mentioned franchise growth.

Non-Interest Income / Non-Interest Expense

(dollars in thousands; unaudited)












Three Months Ended


Six Months Ended


6/30/2012


3/31/2012


6/30/2011


6/30/2012


6/30/2011

Non-interest income










  Mortgage fees

$             1,378


$             1,116


$                243


$            2,494


$               605

  Service charges

749


738


868


1,487


1,695

  Investment brokerage fees

229


240


227


469


384

  Earnings on bank-owned life ins

395


410


420


805


845

  Gain on sale of securities

-


1,619


79


1,619


136

  Gain on acquisition

7,734


-


-


7,734


-

  Other

1,197


1,686


534


2,883


1,131

     Total non-interest income

$           11,682


$             5,809


$             2,371


$          17,491


$            4,796











Non-interest expense










  Salaries and employee benefits

$             9,692


$             9,901


$             7,623


$          19,593


$          14,862

  Occupancy and equipment

2,030


2,194


1,511


4,224


3,083

  Data processing and supply

696


697


601


1,393


1,164

  Advertising/business development

375


388


507


763


926

  Professional and other services

1,221


1,345


874


2,566


1,870

  FDIC insurance assessments

500


600


810


1,100


1,620

  Loan, foreclosure and collection

3,145


1,476


1,916


4,621


3,992

  Other

1,518


1,224


1,051


2,742


2,108

     Total non-interest expense

$           19,177


$           17,825


$           14,893


$          37,002


$          29,625

Asset Quality

Net loan charge-offs for the second quarter of 2012 were $9.1 million, which included $5.0 million of loans covered under loss-share agreements and the remaining $4.1 million were non-covered loan charge-offs. The Company's cost for the covered loan charge-offs was $920,000, with the remainder being reimbursed by the FDIC, combined with the $4.1 million of non-covered charge-offs, the Company incurred $5.1 million in charge-off losses, or 1.17% of average loans annualized compared to $3.8 million, or 0.89% reported for the first quarter of 2012.

Nonperforming assets not covered by loss-share were 2.26% of total assets and 5.92% including covered assets at June 30, 2012, compared to 2.07% and 6.51%, respectively, at March 31, 2012. The covered assets are covered by FDIC loss-share agreements that provide 80% protection on those assets and are being carried at estimated fair value.


Asset Quality Information


(dollars in thousands;  unaudited)












6/30/2012


3/31/2012


12/31/2011


9/30/2011


6/30/2011

Nonaccrual loans not covered by loss-share

$       24,262


$       17,481


$       19,443


$       29,841


$       31,822

Nonaccrual loans covered by loss-share 

61,695


69,797


67,854


61,712


62,259

OREO not covered by loss-share

23,655


25,212


20,927


22,736


24,289

OREO covered by loss-share 

35,105


43,603


47,577


22,747


23,348

90 days past due covered by loss-share

5


652


5,425


23


-

Total nonperforming assets

$     144,722


$     156,745


$     161,226


$     137,059


$     141,718

  Nonperforming assets not covered by loss-share

$       47,917


$       42,693


$       40,370


$       52,577


$       56,111











Total assets

$  2,442,815


$  2,408,890


$  2,454,930


$  2,197,758


$  2,146,745

Total assets less covered assets

2,123,131


2,058,190


2,087,320


1,912,338


1,839,712











Total portfolio loans

1,760,287


1,724,626


1,709,483


1,572,566


1,528,547

Total accruing loans

1,674,330


1,637,348


1,622,186


1,481,013


1,434,466

Total portfolio loans less fair value loans

1,425,211


1,387,455


1,357,716


1,309,893


1,244,862

Total portfolio loans less covered loans

1,475,708


1,417,529


1,389,450


1,309,893


1,244,862











Total allowance for loan losses

40,856


36,722


31,008


24,177


23,373

Allowance for loans not covered by loss-share

27,284


24,272


23,899


24,177


23,373

Allowance for loans covered by loss-share

13,572


12,450


7,109


-


-











Ratio of nonperforming assets to total assets

5.92%


6.51%


6.57%


6.24%


6.60%

  Not covered by loss-share 

2.26%


2.07%


1.93%


2.75%


3.05%











Ratio of nonperforming loans to total portfolio loans

4.88%


5.10%


5.42%


5.82%


6.15%

  Not covered by loss-share 

1.64%


1.23%


1.40%


2.28%


2.56%











Ratio of allowance for loan losses to total portfolio loans

2.32%


2.13%


1.81%


1.54%


1.53%

  Total portfolio loans less fair value loans to allowance not 










    covered by loss-share

1.91%


1.75%


1.76%


1.85%


1.88%











Net charge-offs, QTD

$         9,077


$         5,723


$       10,036


$         2,719


$         3,985

Net charge-offs, non-covered portion, QTD (1)

5,053


3,779


7,015


2,719


3,985

  Ratio of net charge-offs, non-covered portion, QTD to average portfolio loans, annualized (1)










1.17%


0.89%


1.70%


0.70%


1.04%











Loans restructured/modified not included in above,










  (not 90 days past due or on nonaccrual)

$       36,674


$       29,617


$       41,516


$       32,294


$       30,036











(1) Non-covered portion represents the Company's non-covered charge-offs and the 20% portion of the charge-offs relating to loans covered under loss-share agreements.

During the second quarter of 2012, the Company recorded a provision for loan losses of $8.3 million, an increase from the $5.2 million recorded during the first quarter of 2012. Of the $8.3 million in provision expense, $7.1 million related to legacy non-covered loans and $1.2 million in related loss-share loans. During the second quarter of 2012, the Company recorded a gross provision of $6.0 million for loss-share loans, of which $4.8 million was recorded through a FDIC indemnification asset and the remaining $1.2 million was recorded through the Company's provision expense. The allowance for loan losses was $40.9 million at June 30, 2012, and $36.7 million at March 31, 2012. Loan loss reserves to total portfolio loans were 2.32% and 2.13% at June 30, 2012 and March 31, 2012, respectively, compared to 1.53% reported at June 30, 2011. Excluding the loans acquired that are marked to fair value, loan loss reserves to period-end loans not covered by loss-share increased from 1.75% reported at March 31, 2012 to 1.91% at June 30, 2012.


Allowance for Loan Loss Summary


(dollars in thousands; unaudited)


At June 30, 2012









Allowance





Allowance




for





for 


Net


Loan Losses



Loans


Loan Losses


Loans


%


Loans covered by loss-share, at fair value

$        273,509


$       (13,572)


$        259,937


4.96%


Loans not covered, at fair value

61,567


-


61,567


-


Loans, other

1,425,211


(27,284)


1,397,927


1.91%


Total portfolio loans

$     1,760,287


$       (40,856)


$     1,719,431


2.32%











Nonaccrual loans not covered by loss-share agreements totaled $24.3 million at June 30, 2012, an increase of $6.7 million compared to $17.6 million at March 31, 2012. Loans migrating into nonaccrual status during the quarter totaled $13.3 million, of which $4.6 million were from performing Troubled Debt Restructurings ("TDRs"). Nonaccrual loans covered by loss-share agreements totaled $61.7 million, a decrease of $8.1 million compared to $69.8 million at March 31, 2012.

TDRs increased $15.9 million during the second quarter of 2012 to $53.2 million, of which $8.9 million is covered under loss-share. The increase in TDRs is associated with performing loans that were modified and classified as TDRs and transferred to nonaccrual loans.

OREO at June 30, 2012 totaled $58.8 million, an increase of $11.1 million from June 30, 2011. This increase is associated with the $30.1 million of OREO added as part of the fourth quarter 2011 acquisition of Blue Ridge and $23.7 million of transfers to OREO during the six months ended June 30, 2012, offset by $25.2 million in sales and $9.0 million of valuation adjustments during the six months ended June 30, 2012.

At June 30, 2012, the carrying value of loans and OREO covered by loss-share agreements was $284.6 million and $35.1 million, respectively, with a corresponding indemnification receivable from the FDIC of $72.5 million. OREO not covered by loss-share agreements totaled $23.7 million at June 30, 2012, a decrease of $1.5 million from the $25.2 million reported at March 31, 2012. The change primarily consisted of $2.6 million in additions at fair value, $1.0 million in valuation adjustments, and $3.4 million in sales.

Capital Position

On June 30, 2012, shareholders' equity was $237.5 million at June 30, 2012, an increase of $73.7 million from December 31, 2011 and an increase of $79.9 million from June 30, 2011. During the second quarter of 2012, the Company successfully closed a $72.5 million private capital raise. Proceeds from the capital raise, after deducting issuance costs, totaled $68.3 million. The Company issued convertible preferred stock at the time of closing the capital raise. On July 17, 2012, shareholders of the Company approved the conversion of the preferred stock into common stock. With the preferred shares fully converted, the tangible common book value per share was $8.36, a decrease from $9.60 at December 31, 2011 and $9.05 at June 30, 2011.

All of the Bank's and Company's capital ratios exceeded the minimum thresholds established for a well-capitalized bank by regulatory measures.

On July 17, 2012, the Board of Directors of BNC Bancorp declared a $0.05 per share quarterly cash dividend on its common stock and Series B Preferred stock, payable August 24, 2012 to shareholders of record on August 10, 2012.

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 32 banking offices in North and South Carolina. The Bank's eight 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's 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 Bancorp and the Bank. These forward-looking statements involve risks and uncertainties and are based on the beliefs and assumptions of the management of BNC Bancorp, 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 acquisitions of Carolina Federal, Beach First, Regent, and Blue Ridge 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 Bancorp or at all. Additional factors affecting BNC Bancorp and the Bank are discussed in BNC Bancorp'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 Bancorp 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




June 30, 2012


June 30, 2011


% Change

SUMMARY STATEMENTS OF OPERATIONS







Interest income

$         26,298


$             24,787


6.1 %


Interest expense

8,142


8,021


1.5


Net interest income

18,156


16,766


8.3


Provision for loan losses

8,330


3,032


174.7


Net interest income after provision for loan losses

9,826


13,734


(28.5)


Non-interest income

11,682


2,371


392.7


Non-interest expense

19,177


14,893


28.8


Income before income tax benefit

2,331


1,212


92.3


Income tax expense (benefit)

40


(381)


(110.5)


Net income

2,291


1,593


43.8


Preferred stock dividends and discount accretion

601


601


0.0


Net income available to common shareholders

$            1,690


$                  992


70.4










PER SHARE DATA







Earnings per share, basic

$              0.13


$                 0.10


30.0%


Earnings per share, diluted

0.13


0.10


30.0


Tangible common book value per share*

8.36


9.05


(7.6)










Weighted average participating common shares:







Basic

13,549,462


10,869,868




Diluted

13,556,434


10,886,162



Period-end number of shares:







Common

9,153,886


9,075,395




Convertible preferred

12,161,191


1,804,566












PERFORMANCE RATIOS







Return on average assets

0.38%


0.30%




Return on average common equity

5.63%


3.67%




Return on average tangible common equity

7.40%


4.96%




Net interest margin (FTE)

3.71%


3.84%




Net interest margin w/o hedging expense (FTE)

4.08%


4.06%




Average equity to average assets

7.69%


7.25%




Allowance for loan losses as a % of portfolio loans

2.32%


1.53%




Nonperforming assets to total assets, end of period

5.92%


6.60%





Nonperforming assets not covered by loss share

2.26%


3.05%




Ratio of net charge-offs, with covered portion, to average total loans, annualized

1.17%


1.04%















SELECTED FINANCIAL DATA







Gain on sale of investment securities, net

$                   -


$                     79




Acquisition gains

7,734


-




Fair value accretion

1,028


1,403




FDIC related income

238


-




Hedging instrument expense

1,874


1,022




OREO valuation adjustments

2,038


1,018




Merger related expenses

1,098


-












*

Calculation includes convertible preferred shares at June 30, 2012.



QUARTERLY PERFORMANCE SUMMARY

BNC BANCORP

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

(Unaudited)

For the



Six Months Ended




June 30, 2012


June 30, 2011


% Change

SUMMARY STATEMENTS OF OPERATIONS







Interest income

$         53,477


$             49,829


7.3 %


Interest expense

16,709


16,385


2.0


Net interest income

36,768


33,444


9.9


Provision for loan losses

13,509


6,532


106.8


Net interest income after provision for loan losses

23,259


26,912


(13.6)


Non-interest income

17,491


4,796


264.7


Non-interest expense

37,002


29,625


24.9


Income before income tax expense

3,748


2,083


79.9


Income tax benefit

(268)


(1,028)


(73.9)


Net income

4,016


3,111


29.1


Preferred stock dividends and discount accretion

1,202


1,202


0.0


Net income available to common shareholders

$            2,814


$               1,909


47.4










PER SHARE DATA







Earnings per share, basic

$              0.24


$                 0.19


26.3 %


Earnings per share, diluted

0.24


0.19


26.3


Tangible common book value per share*

8.36


9.05


(7.6)










Weighted average participating common shares:







Basic

12,229,989


10,865,177




Diluted

12,237,822


10,882,325



Period-end number of shares:







Common

9,153,886


9,075,395




Convertible preferred

12,161,191


1,804,566












PERFORMANCE RATIOS







Return on average assets

0.33%


0.29%




Return on average common equity

4.89%


3.60%




Return on average tangible common equity

6.52%


4.90%




Net interest margin (FTE)

3.75%


3.86%




Net interest margin w/o hedging expense (FTE)

4.11%


4.07%




Average equity to average assets

7.12%


7.17%




Allowance for loan losses as a % of portfolio loans

2.32%


1.53%




Nonperforming assets to total assets, end of period

5.92%


6.60%





Nonperforming assets not covered by loss share

2.26%


3.05%




Ratio of net charge-offs, with covered portion, to average total loans, annualized

1.03%


1.06%













SELECTED FINANCIAL DATA







Gain on sale of investment securities, net

$            1,619


$                  136




Acquisition gains

7,734


-




Fair value accretion

2,500


2,525




FDIC related income

1,390


-




Hedging instrument expense

3,793


2,044




OREO valuation adjustments

2,741


2,031




Merger related expenses

2,289


-












*

Calculation includes convertible preferred shares at June 30, 2012.



QUARTERLY PERFORMANCE SUMMARY 

BNC BANCORP

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

(Unaudited)

For the


Three Months Ended


June 30, 

2012


March 31, 

2012


December 31, 2011


September 30,      2011


June 30, 

2011


March 31, 

2011

SUMMARY STATEMENTS OF OPERATIONS













Interest income

$         26,298


$             27,179


$             28,449


$             25,065


$             24,787


$             25,042


Interest expense

8,142


8,567


8,338


8,197


8,021


8,364


Net interest income

18,156


18,612


20,111


16,868


16,766


16,678


Provision for loan losses

8,330


5,179


8,158


3,524


3,032


3,500


Net interest income after provision for loan losses

9,826


13,433


11,953


13,344


13,734


13,178


Non-interest income

11,682


5,809


12,168


3,839


2,371


2,425


Non-interest expense

19,177


17,825


23,525


14,715


14,893


14,732


Income before income tax expense (benefit)

2,331


1,417


596


2,468


1,212


871


Income tax expense (benefit)

40


(308)


(801)


46


(381)


(647)


Net income

2,291


1,725


1,397


2,422


1,593


1,518


Preferred stock dividends and discount accretion

601


601


601


601


601


601


Net income available to common shareholders

$            1,690


$               1,124


$                  796


$               1,821


$                  992


$                  917

















Net interest income, as reported

$         18,156


$             18,612


$             20,111


$             16,868


$             16,766


$             16,678



Tax-equivalent adjustment 

1,467


1,365


1,406


1,392


1,322


1,475


Net interest income, tax-equivalent

$         19,623


$             19,977


$             21,517


$             18,260


$             18,088


$             18,153
















PER SHARE DATA













Earnings per share, basic

$              0.13


$                 0.11


$                 0.08


$                 0.18


$                 0.10


$                 0.09


Earnings per share, diluted

0.13


0.11


0.08


0.18


0.10


0.09
















Weighted average participating common shares:













Basic

13,549,462


10,910,515


10,894,799


10,884,801


10,869,868


10,860,434


Diluted

13,556,434


10,920,400


10,913,746


10,899,653


10,886,162


10,878,950

Period-end number of shares:













Common

9,153,886


9,113,501


9,100,890


9,085,580


9,075,395


9,059,809


Convertible preferred

12,161,191


1,804,566


1,804,566


1,804,566


1,804,566


1,804,566
















PERFORMANCE RATIOS













Return on average assets

0.38%


0.29%


0.24%


0.44%


0.30%


0.29%


Return on average common equity

5.63%


4.09%


2.78%


6.47%


3.67%


3.53%


Return on average tangible common equity

7.40%


5.53%


3.72%


8.65%


4.96%


4.84%


Net interest margin (FTE)

3.71%


3.80%


4.18%


3.79%


3.84%


3.87%


Net interest margin w/o hedging expense (FTE)

4.08%


4.17%


4.51%


4.12%


4.06%


4.09%


Average equity to average assets

7.69%


6.55%


6.83%


7.29%


7.25%


7.08%


Nonperforming assets to total assets, end of period

5.92%


6.51%


6.57%


6.24%


6.60%


6.54%



Nonperforming assets not covered by loss share

2.26%


2.07%


1.93%


2.75%


3.05%


3.03%


Ratio of net charge-offs, with covered portion, to average total loans, annualized

1.17%


0.89%


1.79%


0.70%


1.04%


1.07%

















SELECTED FINANCIAL DATA













Gain on sale of investment securities, net

$                   -


$               1,619


$                     34


$               1,032


$                     79


$                     57


Acquisition gains

7,734


-


7,800


-


-


-


Fair value accretion

1,028


1,472


3,113


1,020


1,403


1,122


FDIC related income

238


1,152


1,286


250


-


-


Hedging instrument expense

1,874


1,919


1,699


1,375


1,022


1,022


OREO valuation adjustments

2,038


703


6,549


936


1,018


1,013


Merger related expenses

1,098


1,191


723


-


-


-

QUARTERLY PERFORMANCE SUMMARY

BNC BANCORP

(Dollars in thousands)

(Unaudited)

As of



June 30,    2012


June 30, 

2011


% Change







SELECTED BALANCE SHEET DATA













End of period balances













Loans:














Loans not covered by loss share

$    1,475,708


$       1,244,862


18.5 %









Loans covered by loss share

284,579


283,685


0.3









Allowance for loan losses

(40,856)


(23,373)


74.8









Net loans

1,719,431


1,505,174


14.2








Loans held for sale

17,793


1,909


832.1








Investment securities

334,382


339,381


(1.5)








Intangible assets

28,943


28,249


2.5








Total assets

2,442,815


2,146,745


13.8























Deposits:














Non-interest bearing deposits

180,238


128,694


40.1









Interest-bearing demand and savings

960,597


835,967


14.9









Time deposits

948,658


885,922


7.1









Total deposits

2,089,493


1,850,583


12.9








Borrowed funds

106,184


129,833


(18.2)








Total interest-bearing liabilities

2,015,439


1,851,722


8.8








Shareholders' equity:














Preferred equity

115,946


47,158


145.9









Common equity

117,843


113,400


3.9









Accumulated other comprehensive income (loss)

3,750


(2,989)


(225.5)









Total shareholders' equity

237,539


157,569


50.8


























As of  





June 30,    2012


March 31,    2012


December 31, 2011


September 30, 

2011


June 30, 

2011


March 31,    2011

SELECTED BALANCE SHEET DATA













End of period balances













Loans:














Loans not covered by loss share

1,475,708


$       1,417,529


$       1,389,450


$       1,309,893


$       1,244,862


$       1,227,291



Loans covered by loss share

284,579


307,097


320,033


262,673


283,685


301,436



Allowance for loan losses

(40,856)


(36,722)


(31,008)


(24,177)


(23,373)


(24,325)



Net loans

1,719,431


1,687,904


1,678,475


1,548,389


1,505,174


1,504,402


Loans held for sale

17,793


19,967


9,596


6,753


1,909


1,679


Investment securities

334,382


342,739


379,257


348,989


339,381


333,265


Intangible assets

28,943


28,980


29,115


28,154


28,249


28,343


Total assets

2,442,815


2,408,890


2,454,930


2,197,758


2,146,745


2,157,280

















Deposits:














Non-interest bearing deposits

180,238


162,857


145,688


130,978


128,694


116,286



Interest-bearing demand and savings

960,597


956,784


909,402


833,190


835,967


849,392



Time deposits

948,658


996,831


1,063,097


871,436


885,922


905,173



Total deposits

2,089,493


2,116,472


2,118,187


1,835,604


1,850,583


1,870,851


Borrowed funds

106,184


117,844


163,924


190,172


129,833


120,939


Total interest-bearing liabilities

2,015,439


2,071,459


2,136,423


1,894,798


1,851,722


1,875,504


Shareholders' equity:














Preferred equity

115,946


47,518


47,398


47,278


47,158


47,038



Common equity

117,843


116,284


115,447


114,924


113,400


112,685



Accumulated other comprehensive income (loss)

3,750


1,561


1,010


373


(2,989)


(5,512)



Total shareholders' equity

237,539


165,363


163,855


162,575


157,569


154,211

QUARTERLY PERFORMANCE SUMMARY

BNC BANCORP

(Dollars in thousands)

(Unaudited)




















For the Three Month Period Ended





June 30,    2012


March 31,    2012


December 31, 2011


September 30, 

2011


June 30,      2011


March 31,    2011

SELECTED BALANCE SHEET DATA













Quarterly average balances













Loans:














Loans not covered by loss share

$    1,453,522


$       1,406,611


$       1,358,455


$       1,274,531


$       1,238,661


$       1,210,550



Loans covered by loss share

295,838


313,339


291,353


273,179


292,561


305,389



Total loans

1,749,360


1,719,950


1,649,808


1,547,710


1,531,222


1,515,939


Investment securities, at amortized cost

324,010


346,192


345,613


334,709


323,661


352,480


Total earning assets

2,121,597


2,112,991


2,040,766


1,913,794


1,888,007


1,901,574


Total assets

2,423,459


2,415,639


2,359,374


2,179,220


2,144,753


2,150,436

















Deposits:














Non-interest bearing deposits

181,983


152,239


139,928


129,390


123,398


110,957



Interest-bearing demand and savings

952,747


936,871


887,136


832,536


839,169


845,630



Time deposits

969,292


1,034,249


1,015,273


889,363


884,100


887,338



Total deposits

2,104,022


2,123,359


2,042,337


1,851,289


1,846,667


1,843,925


Borrowed funds

121,946


125,624


135,118


159,213


137,020


144,783


Total interest-bearing liabilities

2,043,985


2,096,744


2,037,527


1,881,112


1,860,289


1,877,751


Shareholders' equity

186,986


158,114


161,039


158,926


155,584


152,250

LOAN MIX AND STRATIFICATION STATISTICS

BNC BANCORP

(Dollars in millions)

(Unaudited)





 As of June 30, 







2012


2011


% Change

Loans Not Covered Under Loss Share Agreements:







Construction, A&D, and Land

$            189.2


$               196.6


(3.8)



Residential Construction

22.1


24.9


(11.2)




Presold

12.6


12.2


3.3




Speculative

9.5


12.7


(25.2)




  Loan size - over $400,000

2.4


3.8


(36.8)




  Loan size - $200,000 to $400,000

2.2


3.7


(40.5)




  Loan size - under $200,000

4.9


5.2


(5.8)












Commercial Construction

71.3


54.4


31.1




Loan size - $5 million and over

9.5


12.6


(24.6)




Loan size - $3 million to $5 million

8.4


7.8


7.7




Loan size - $1 million to $3 million

36.9


20.9


76.6




Loan size - under $1 million

16.5


13.1


26.0












Residential and Commercial A&D

15.0


22.0


(31.8)




Loan size - $5 million to $6 million

-


6.0


(100.0)




Loan size - $3 million to $5 million

3.1


-


-




Loan size - $1 million to $3 million

7.4


12.1


(38.8)




Loan size - under $1 million

4.5


3.9


15.4












Land

80.8


95.3


(15.2)




Residential Buildable Lots

25.6


36.0


(28.9)




Commercial Buildable Lots

13.3


13.5


(1.5)




Land Held for Development

25.2


26.6


(5.3)




Raw and Agricultural Land

16.7


19.2


(13.0)











Commercial Real Estate

$            803.5


$               605.8


32.6



Multi-Family

43.2


34.4


25.6



Churches

36.8


28.2


30.5



Retail

585.1


425.1


37.6




Owner Occupied

179.3


136.6


31.3




Investment

405.8


288.5


40.7




  Loan size - $5 million to $9 million

74.2


51.7


43.5




  Loan size - $3 million to $5 million

57.7


54.3


6.3




  Loan size - $1 million to $3 million

163.3


98.5


65.8




  Loan size - under $1 million

110.6


84.0


31.7












Industrial

138.4


118.1


17.2




Owner Occupied

69.6


59.6


16.8




Investment

68.8


58.5


17.6




  Loan size - $5 million to $6 million

-


-


-




  Loan size - $3 million to $5 million

4.2


7.6


(44.7)




  Loan size - $1 million to $3 million

37.2


26.0


43.1




  Loan size - under $1 million

27.4


24.9


10.0

LOAN MIX AND STRATIFICATION STATISTICS

BNC BANCORP

(Dollars in millions)

(Unaudited)

 Trends 





June 30,    2012


March 31,    2012


December 31, 2011


September 30, 

2011


June 30,      2011

Loans Not Covered Under Loss Share Agreements:











Construction, A&D, and Land

$            189.2


$               194.5


$               203.2


$               212.8


$               196.6



Residential Construction

22.1


25.6


25.0


25.2


24.9




Presold

12.6


14.5


13.4


13.6


12.2




Speculative

9.5


11.1


11.6


11.6


12.7




  Loan size - over $400,000

2.4


2.7


2.9


1.5


3.8




  Loan size - $200,000 to $400,000

2.2


3.3


3.4


1.0


3.7




  Loan size - under $200,000

4.9


5.1


5.3


9.1


5.2
















Commercial Construction

71.3


72.3


71.7


73.5


54.4




Loan size - $5 million and over

9.5


9.5


9.3


14.1


12.6




Loan size - $3 million to $5 million

8.4


7.7


8.5


8.7


7.8




Loan size - $1 million to $3 million

36.9


39.2


32.4


34.5


20.9




Loan size - under $1 million

16.5


15.9


21.5


16.2


13.1
















Residential and Commercial A&D

15.0


14.1


14.0


21.6


22.0




Loan size - $5 million to $6 million

-


-


-


6.1


6.0




Loan size - $3 million to $5 million

3.1


-


-


-


-




Loan size - $1 million to $3 million

7.4


10.1


10.1


11.1


12.1




Loan size - under $1 million

4.5


4.0


3.9


4.4


3.9
















Land

80.8


82.5


92.5


92.5


95.3




Residential Buildable Lots

25.6


26.8


32.8


33.1


36.0




Commercial Buildable Lots

13.3


13.1


15.3


13.5


13.5




Land Held for Development

25.2


25.3


25.4


26.1


26.6




Raw and Agricultural Land

16.7


17.3


19.0


19.8


19.2















Commercial Real Estate

$            803.5


$               759.9


$               723.5


$               649.5


$               605.8



Multi-Family

43.2


38.2


38.1


34.4


34.4



Churches

36.8


37.0


36.5


36.2


28.2



Retail

585.1


552.7


515.9


457.7


425.1




Owner Occupied

179.3


162.0


153.4


137.5


136.6




Investment

405.8


390.7


362.5


319.9


288.5




  Loan size - $5 million to $9 million

74.2


74.7


80.3


61.9


51.7




  Loan size - $3 million to $5 million

57.7


65.3


56.9


61.2


54.3




  Loan size - $1 million to $3 million

163.3


146.9


130.1


107.8


98.5




  Loan size - under $1 million

110.6


103.8


95.2


89.0


84.0
















Industrial

138.4


132.0


133.0


121.2


118.1




Owner Occupied

69.6


65.9


64.2


61.1


59.6




Investment

68.8


66.1


68.8


60.1


58.5




  Loan size - $5 million to $6 million

-


-


-


-


-




  Loan size - $3 million to $5 million

4.2


4.2


7.5


7.6


7.6




  Loan size - $1 million to $3 million

37.2


34.8


35.2


27.2


26.0




  Loan size - under $1 million

27.4


27.1


26.1


25.3


24.9



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