Attached files

file filename
8-K - BNC BANCORPv209893_8k.htm

BNC Bancorp Announces 21.5% Increase in Earnings for 2010

THOMASVILLE, N.C., Feb. 3, 2011 /PRNewswire/ -- BNC Bancorp (Nasdaq: BNCN) ("BNC"), parent company for Bank of North Carolina ("Bank") today reported financial results for the fourth quarter and year ended December 31, 2010.

For the year ended December 31, 2010, income available to common shareholders was $5.5 million, or $0.59 per diluted share, an increase of 21.5% compared to the $4.6 million, or $0.62 per diluted share, reported for the same period in 2009.  

Total assets at December 31, 2010 were $2.15 billion, an increase of $515.7 million, or 31.6%, from $1.63 billion at December 31, 2009.  The increase was primarily due to the FDIC-assisted acquisition of Beach First National Bank ("Beach First") in April 2010 and organic growth of 12.1% in the legacy loan portfolio.  

W. Swope Montgomery, Jr., President and CEO, noted, "We are pleased with the many highlights achieved by our Company in 2010.  Our investment in people, facilities, and technology over the past several years has allowed us to quickly integrate a major acquisition in Myrtle Beach and produce organic growth in both loans and deposits in excess of 10%.  In addition to the gains in both loans and deposits, our positive operating trends in net interest margin, pre-credit operating earnings, and core capital levels were all areas of immense pride in a year where our national and local economies continued to experience significant weakness."  

Highlights of 2010:

  • Net income available to common shareholders increased 21.5% to $5.5 million
    • Pre-credit operating earnings increased 19.0%
  • Net interest income increased $14.0 million, or 30.4%
  • Total assets increased $515.7 million, or 31.6%
  • Net interest margin increased 26 basis points to 3.65%
  • Acquired and integrated Beach First through a loss-sharing FDIC transaction
  • Loans increased $439.8 million, or 40.6%
  • Loans not covered by loss share increased $130.4 million, or 12.1%
    • Non-covered loans, excluding construction related, increased $164.4 million
    • Construction and development loans declined by $34.0 million
  • Completed a $35 million capital raise
  • Completed a conversion of our core bank operating systems to a more robust software platform
  • Continued to build out our Senior Management Team, with nine of the 13 members added in the last two years
  • New offices in Concord, Raleigh, Charlotte and Winston-Salem provided organic growth and strength
    • Total loans of $134 million; total deposits of $108 million
  • Allowance, as a percentage of non-covered loans, moved from 1.60% to 2.05%
  • NPAs on non-covered assets ended the year at 2.75%, still well below peers
  • Core deposits increased $619.2 million.  $303.8 million was organic; $315.4 was acquired
  • Wholesale CDs declined to $262.6 million; only $36.7 million of wholesale CD's have maturities inside one year
    • Wholesale CDs represent 14.4% of total deposits, down from the high of 62.7% in late 2008
  • Core tangible book value, excluding the mark-to-market component, increased from $8.73 to $9.24 during 2010

Continuing management's commitment of aggressively addressing realized and potential impairments in certain sectors of the credit portfolio, the Company incurred $15.4 million of credit and OREO related charges in the fourth quarter of 2010, resulting in BNC reporting a quarterly net loss of $6.7 million, or $0.61 per diluted share, compared to net income of $1.3 million, or $0.18 per diluted share, for the fourth quarter of 2009.  Total assets declined by $30.1 million, or 1.4%, from September 30, 2010.  During the quarter, the Company's level of core deposits increased by $18.7 million and non-covered loans increased by $64.1 million.

"Clearly our fourth quarter and twelve month operating results continue to reflect management's decision to proactively address the high unemployment and soft demand for real estate in each of our markets.  The prolonged economic downturn has produced an excess supply of investment real estate assets, which, coupled with a general lack of credit availability, has led to a scarcity of buyers for distressed properties.  In recognition of this reality, management has chosen to capitalize on the Company's earnings power and one-time bargain purchase gain in 2010 to aggressively write-down certain assets to levels that could allow for a more expeditious liquidation, often at levels below current appraisals.  We firmly believe this proactive action has prepared our Company to be even better positioned to take advantage of growing opportunities and emerge in a position of strength once we eventually exit this prolonged credit cycle.  After these charges, we are comfortable that operating earnings in 2011 will be more than sufficient to cover any future credit impairments," noted Montgomery.

The year-to-date results include the impact of the acquisition gains reported during the second quarter of 2010 that resulted from the acquisition of Beach First.  In connection with the Beach First acquisition, the Company entered into loss sharing agreements with the FDIC where, pursuant to the terms of these agreements, the FDIC will reimburse the Company for 80% of losses incurred from the acquired loans and foreclosed real estate ("covered loans" and "covered assets"), and begins with the first dollar of loss incurred.

Additional Operating Highlights from Fourth Quarter

Since December 2009, total loans have increased $439.8 million, or 40.6%, to $1.52 billion; excluding the second quarter 2010 acquisition of Beach First, loans grew $130.4 million, or 12.1% over 2009 levels.  At December 31, 2010, the Company's loan portfolio includes $309.3 million in covered loans being carried at fair value and $1.21 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)








12/31/2010

9/30/2010

6/30/2010

3/31/2010

12/31/2009

Total loans

$      1,521,731

$      1,479,049

$      1,471,365

$      1,089,857

$      1,081,945

Loans covered by loss share, at fair value

309,342

330,761

345,372

-

-

Loans not covered by loss share

$      1,212,389

$      1,148,288

$      1,125,993

$      1,089,857

$      1,081,945







Loan growth (quarter/quarter):






Total loans

2.9%

0.5%

35.0%

0.7%


Loans not covered by loss share

5.6%

2.0%

3.3%

0.7%


Annual growth of non-covered loans

12.1%







Total deposits at December 31, 2010 were $1.83 billion, an increase of $478.2 million, or 35.4%, from December 31, 2009.  The increase in year-end deposits was due primarily to the acquisition of Beach First, which had $315.4 million of local deposits at year-end.  

While overall deposit growth continues to be an emphasis, the more important element is the shift in the mix of deposits to higher levels of core deposits and away from wholesale CDs.  Over the one-year period core deposits increased by over $619.2 million, while wholesale CD's declined by over $171.0 million.  As a percentage of total deposits, wholesale CD's currently comprise only 14.4% of total deposits, down significantly from 32.1% and 16.6% at December 31, 2009 and September 30, 2010, respectively.  

Montgomery noted, "Through significant efforts over the past two years, our Business Services, Retail and Private Banking groups have developed a solid foundation of seasoned leadership and specialized banking expertise, and through their efforts and a bankwide commitment to growing core relationships we have transformed our deposit mix and deposit growth capabilities into a driver of current and future franchise value.   This success has been accomplished by building a team and a culture that is dedicated to delivering exceptional service to each and every customer.  Through a companywide commitment, I am proud to report that we have reduced our reliance on wholesale CD's from a high of 62.7% in late 2008 to approximately 14.4% today," said Montgomery.    

Total Deposit Growth

(dollars in thousands; unaudited)








12/31/2010

9/30/2010

6/30/2010

3/31/2010

12/31/2009

Non-interest bearing demand

$          107,547

$          105,197

$          104,328

$            64,983

$            66,801

Interest-bearing demand

841,062

786,498

739,542

599,013

578,329

Time deposits - local

616,811

655,030

566,179

314,173

271,065

Time deposits - wholesale

262,650

308,855

424,576

373,062

433,683

Total

$       1,828,070

$       1,855,580

$       1,834,625

$       1,351,231

$       1,349,878

Growth (Quarter/Quarter)

-1.5%

1.1%

35.8%

0.1%

-5.8%

Wholesale time as % of total

14.4%

16.6%

23.1%

27.6%

32.1%









Operating Results

Net interest income for the fourth quarter of 2010 was $16.3 million, an increase of $4.2 million, or 35.2%, from the comparable period last year.  Taxable-equivalent net interest margin increased 19 basis points from the fourth quarter of 2009 to 3.71%.  Compared to the third quarter of 2010, taxable-equivalent net interest margin decreased five basis points from 3.76%, primarily due to the migration of $20 million of loans into a nonperforming status.  During the fourth quarter of 2010, the Company concentrated on reducing its excess liquidity position, having increased loans by $64.1 million, an increase of 5.6% from the prior quarter.  

The Company's average yield on interest-earning assets increased seven basis points while the average rate on interest-bearing liabilities decreased 18 basis points from the fourth quarter of 2009.  During the fourth quarter of 2010, the Company's average earning assets increased by $406.9 million to $1.90 billion, a 27.3% increase over the fourth quarter of 2009, primarily from the Beach First acquisition during the second quarter of 2010.  Compared to the third quarter of 2010, the Company's average earning assets decreased by $21.9 million.

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








12/31/2010

9/30/2010

6/30/2010

3/31/2010

12/31/2009

Earning Asset Yield

5.60%

5.57%

5.59%

5.56%

5.53%

Cost of Int. Bearing Liab

1.93%

1.83%

1.99%

2.17%

2.11%

Net Interest Spread

3.67%

3.74%

3.60%

3.38%

3.42%

Net Interest Margin

3.71%

3.76%

3.62%

3.47%

3.52%



Non-interest income was $1.8 million for the fourth quarter of 2010 compared to $2.9 million for the year-ago quarter.  Included in non-interest income for the fourth quarter of 2010 was $6,000 of loss on sales of investment securities and $283,000 of income true-up associated with FDIC receivable and related loss share receipts.  During the fourth quarter of 2009, included in non-interest income was $1.7 million of gains on sales of investment securities.  Excluding investment securities transactions and FDIC related transactions, non-interest income was $2.1 million for the current quarter, up 69.1% from the $1.3 million reported for the 2009 fourth quarter.  The increases were primarily due to the increases in mortgage fees generated from the Company's mortgage market operations in the amount of $291,000; increases in investment brokerage activity of $178,000, and the addition of $145,000 of merchant fee and debit card income, a significant ongoing source of revenue in the retail-oriented coastal economy.  In comparison to the previous quarter, recurring non-interest income increased $174,000.

Non-interest expenses for the fourth quarter increased $8.6 million compared to the same quarter a year ago, and were $1.7 million, or 11.1%, higher than the third quarter of 2010.  As a result of the acquisition and continued growth of the legacy Bank, personnel costs have increased $2.9 million, or 63.6%, compared to the same quarter a year ago, and were $470,000, or 6.8%, higher than the previous quarter, primarily due to non-executive level bonuses and commissions on higher levels of revenue from mortgage and investment services.  Loan, foreclosure and collection expenses have increased $3.9 million compared to the same quarter a year ago, and were $934,000 higher than the previous quarter.  The higher level of loan, foreclosure and collection expense primarily relates to the write-down of other real estate owned properties and the on-going expenses relating to these properties.  Insurance, professional and other services increased by $854,000 compared to the same quarter a year-ago, and were $133,000 higher than the previous quarter.

Asset Quality

Net charge-offs for 2010's fourth quarter were $6.0 million, or 1.62% of average loans annualized, up from the $5.7 million, or 1.56% reported for the third quarter of 2010.  Nonperforming assets not covered by loss share at December 31, 2010 were 2.75% of total assets, and were 6.29% including covered assets, compared to 1.99% and 5.66%, respectively, at September 30, 2010.  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.

Asset Quality Information

(dollars in thousands;  unaudited)








12/31/2010

9/30/2010

6/30/2010

3/31/2010

12/31/2009

Nonaccrual loans not covered by loss share

$           26,224

$          10,603

$          10,080

$          12,542

$          18,702

Nonaccrual loans covered by loss share

64,753

77,150

70,641

-

-

OREO not covered by loss share

23,912

26,050

21,728

20,326

14,325

OREO covered by loss share

15,825

9,638

7,350

-

-

90 days past due not covered by loss share

44

-

-

-

-

90 days past due covered by loss share

4,554

23

1,361

-

-

Total nonperforming assets

$         135,312

$        123,464

$        111,160

$          32,868

$          33,027

 Nonperforming assets not covered by loss share

$           50,180

$          36,653

$          31,808

$          32,868

$          33,027







Total assets

$      2,149,932

$     2,180,049

$     2,161,991

$     1,628,570

$     1,634,185

Total assets less covered assets

1,824,765

1,839,650

1,809,269

1,628,570

1,634,185







Total loans

1,521,731

1,479,049

1,471,365

1,089,857

1,081,945

Total loans less covered loans

1,212,389

1,148,288

1,125,993

1,089,857

1,081,945







Ratio of nonperforming assets to total assets

6.29%

5.66%

5.14%

2.02%

2.02%

 Not covered by loss share

2.75%

1.99%

1.76%

2.02%

2.02%







Ratio of nonperforming loans to total loans

6.28%

5.93%

5.58%

1.15%

1.73%

 Not covered by loss share

2.16%

0.92%

0.90%

1.15%

1.73%







Ratio of allowance for loan losses to total loans

1.63%

1.27%

1.29%

1.60%

1.60%

 Not covered by loss share

2.05%

1.64%

1.69%

1.60%

1.60%







Net charge-offs of noncovered loans, QTD

$             6,006

$            5,655

$            4,357

$            2,860

$            4,127

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

1.62%

1.56%

1.23%

1.07%

1.55%







Loans restructured/modified not included in above

$             5,107

$            7,479

$            5,774

$            5,322

$            5,014



During the fourth quarter 2010, BNC recorded a provision for loan losses of $12.0 million, an increase from the $5.4 million recorded during the third quarter of 2010.  The allowance for loan losses was $24.8 million at December 31, 2010, and $18.8 million at September 30, 2010.  Loan loss reserves to total period-end loans increased from 1.60% and 1.27% reported at December 31, 2009 and September 30, 2010, respectively, to 1.63% at December 31, 2010.  Since the assets acquired in the FDIC-assisted transaction were marked to fair value, including estimated loan impairment, no loan loss reserves are needed on these loans at this time.  Excluding the acquired loans, loan loss reserves to period-end loans increased from 1.64% of loans at September 30, 2010 to 2.05% at December 31, 2010.  Management considers the loan loss reserve adequate to absorb credit losses inherent in the loan portfolio at December 31, 2010.

Loans migrating into nonaccrual status during the quarter totaled $20.5 million, of which $14.4 million is made up of six relationships where impairments recognized to-date will allow BNC to short-sale $1.7 million, and restructure $12.7 million into accruing debt-restructures under current market terms.      

During the quarter BNC recorded charges totaling $3.4 million on non-covered assets held as OREO.  OREO not covered by loss share agreements totaled $23.9 million at December 31, 2010, a decrease of $2.1 million from the $26.0 million reported at September 30, 2010.  The change primarily consisted of $2.6 million in additions at fair value, $3.4 million in write-downs, and $1.3 million in sales.  Of the $23.9 million on OREO at year-end, $11.4 million are either under contract for sale or under a scheduled lot takedown.        

Commenting on asset quality, Montgomery noted, "We are pleased that our historical underwriting standards have produced NPA levels on non-covered assets that have remained below our national, regional, and state peers.  Nevertheless, we experienced a significant increase in our NPA levels in the fourth quarter as we aggressively recognized impairments on performing credits where it had become evident that the underlying collateral values would no longer support the principal repayment terms. We are actively restructuring these relationships with borrowers in an effort to restore these credits to an accruing status.  We are fortunate that through operating earnings and the bargain purchase gain we were able to take these actions and still report positive earnings and increase our core tangible book value during the year."

Capital Position

The Company continues to maintain strong capital ratios.  Shareholders' equity was $152.2 million at December 31, 2010, up $26.0 million, or 20.6%, from December 31, 2009.  Tangible common book value per share was $8.49 at December 31, 2010, a decrease from $9.43 at December 31, 2009 and $9.97 at September 30, 2010.  Core tangible book value, which excludes the very volatile mark-to-market component, increased to $9.24 at the end of 2010, up from the $8.73 at the end of 2009.  The mark-to-market components of equity declined from a net gain of $5.1 million at December 31, 2009 to a net loss position of $6.8 million at the end of 2010.  All of the loss position relates to the value of the interest rate cap on funding declining in value at a more rapid rate than the appreciation in the marketable securities being hedged.  Despite the mark-to-market decline, the hedged transaction continues to provide a positive spread in excess of 2.5% 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 January 18, 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 February 25, 2011 to shareholders of record on February 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 $2.15 billion in assets.  Bank of North Carolina provides a complete line of banking and financial services to individuals and businesses through its 23 full-service banking offices in North and South Carolina. The Bank's six locations in coastal areas of South Carolina were added through BNC's recent FDIC-assisted acquisition of Beach First National Bank ("Beach First"); Bank of North Carolina now operates in South Carolina 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 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) costs or difficulties related to the integration of Beach First may be greater than expected; (iii) 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; 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



December 31, 2010

December 31, 2009


SUMMARY STATEMENTS OF OPERATIONS




  Interest income

$     25,329

$   19,586

29.3 %

  Interest expense

9,051

7,550

19.9

  Net interest income

16,278

12,036

35.2

  Provision for loan losses

12,000

4,750

152.6

  Net interest income after provision for loan losses

4,278

7,286

(41.3)

  Non-interest income

1,847

2,930

(37.0)

  Non-interest expense

17,202

8,602

100.0

  Income (loss) before income tax expense

(11,077)

1,614

(786.3)

  Income tax expense (benefit)

(5,021)

(173)

2,802.3

  Net income (loss)

(6,056)

1,787

(438.9)

  Preferred stock dividends and discount accretion

600

498

20.5

  Net income available to common shareholders

(6,656)

1,289

(616.4)





PER SHARE DATA




 Earnings per share, basic

$       (0.61)

$       0.18

-438.9 %

 Earnings per share, diluted

(0.61)

0.18

(438.9)

 Tangible common book value per share

8.49

9.43

(10.0)





Weighted average participating common shares:




   Basic

10,848,790

7,341,249


   Diluted

10,926,772

7,350,425






PERFORMANCE RATIOS




  Return on average assets

-1.11%

0.44%


  Return on average common equity

-22.77%

5.41%


  Return on average tangible common equity

-30.18%

7.65%


  Net yield on earning assets (taxable equivalent)

3.71%

3.52%


  Average equity to average assets

7.56%

7.65%


  Allowance for loan losses as a % of total loans

1.63%

1.60%


  Nonperforming assets to total assets, end of period

6.29%

2.02%


    Nonperforming assets not covered by loss share

2.75%

-


  Ratio of net charge-offs to average loans, annualized

1.62%

1.55%




QUARTERLY PERFORMANCE SUMMARY

BNC BANCORP

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

(Unaudited)

For the



Year Ended



December 31, 2010

December 31, 2009

% Change





SUMMARY STATEMENTS OF OPERATIONS




  Interest income

$   95,010

$   79,082

20.1 %

  Interest expense

34,747

32,867

5.7

  Net interest income

60,263

46,215

30.4

  Provision for loan losses

26,382

15,750

67.5

  Net interest income after provision for loan losses

33,881

30,465

11.2

  Non-interest income

28,813

8,686

231.7

  Non-interest expense

55,172

32,899

67.7

  Income (loss) before income tax expense

7,522

6,252

20.3

  Income tax expense (benefit)

(204)

(285)

(28.4)

  Net income

7,726

6,537

18.2

  Preferred stock dividends and discount accretion

2,196

1,984

10.7

  Net income available to common shareholders

5,530

4,553

21.5





PER SHARE DATA




 Earnings per share, basic

$       0.60

$       0.62

-3.2 %

 Earnings per share, diluted

0.59

0.62

(4.8)

 Tangible common book value per share

8.49

9.43

(10.0)





Weighted average participating common shares:




   Basic

9,262,369

7,340,015


   Diluted

9,337,392

7,347,700






PERFORMANCE RATIOS




  Return on average assets

0.38%

0.40%


  Return on average common equity

4.98%

4.81%


  Return on average tangible common equity

6.70%

6.82%


  Net yield on earning assets (taxable equivalent)

3.65%

3.39%


  Average equity to average assets

7.40%

7.64%


  Allowance for loan losses as a % of total loans

1.63%

1.60%


  Nonperforming assets to total assets, end of period

6.29%

2.02%


    Nonperforming assets not covered by loss share

2.75%

-


  Ratio of net charge-offs to average loans, annualized

1.39%

1.13%




QUARTERLY PERFORMANCE SUMMARY

BNC BANCORP

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

(Unaudited)

For the


Three Months Ended


December 31, 2010

September 30, 2010

June 30,      2010

March 31,    2010

December 31, 2009

December 31, 2008

SUMMARY STATEMENTS OF OPERATIONS







Interest income

$     25,329

$     25,580

$   24,829

$   19,272

$   19,586

$   18,041

Interest expense

9,051

8,734

9,234

7,728

7,550

9,340

Net interest income

16,278

16,846

15,595

11,544

12,036

8,701

Provision for loan losses

12,000

5,436

6,000

2,946

4,750

2,700

Net interest income after provision for loan losses

4,278

11,410

9,595

8,598

7,286

6,001

Non-interest income

1,847

3,906

21,698

1,362

2,930

1,323

Non-interest expense

17,202

15,479

13,604

8,887

8,602

6,946

Income (loss) before income tax expense

(11,077)

(163)

17,689

1,073

1,614

378

Income tax expense (benefit)

(5,021)

(823)

5,956

(316)

(173)

(247)

Net income (loss)

(6,056)

660

11,733

1,389

1,787

625

Preferred stock dividends and discount accretion

600

591

502

503

498

142

Net income (loss) available to common shareholders

(6,656)

69

11,231

886

1,289

483








Net interest income, as reported

$     16,278

$     16,846

$   15,595

$   11,544

$   12,036

$     8,701

Tax-equivalent adjustment

1,494

1,373

1,290

1,264

1,218

548

Net interest income, tax-equivalent

17,772

18,219

16,885

12,808

13,254

9,249








PER SHARE DATA







Earnings per share, basic

$       (0.61)

$         0.01

$       1.47

$       0.12

$       0.18

$       0.07

Earnings per share, diluted

(0.61)

0.01

1.45

0.12

0.18

0.07








Weighted average participating common shares:







Basic

10,848,790

10,845,132

7,640,439

7,341,901

7,341,249

7,354,164

Diluted

10,926,772

10,972,466

7,726,109

7,363,065

7,350,425

7,367,906








PERFORMANCE RATIOS







Return on average assets

-1.11%

0.12%

2.22%

0.34%

0.44%

0.19%

Return on average common equity

-22.77%

0.23%

40.96%

3.69%

5.41%

4.99%

Return on average tangible common equity

-30.18%

0.30%

55.35%

5.15%

7.65%

7.84%

Net yield on earning assets (taxable equivalent)

3.71%

3.76%

3.62%

3.47%

3.52%

3.02%

Average equity to average assets

7.56%

7.63%

6.75%

7.70%

7.65%

6.43%

Nonperforming assets to total assets, end of period

6.29%

5.66%

5.14%

2.02%

2.02%

1.17%

Nonperforming assets not covered by loss share

2.75%

1.99%

1.83%

2.02%

2.02%

1.17%

Ratio of net charge-offs to average loans, annualized

1.62%

1.56%

1.23%

1.07%

1.55%

1.31%



QUARTERLY PERFORMANCE SUMMARY

BNC BANCORP

(Dollars in thousands)

(Unaudited)

As of  



December 31, 2010

December 31, 2009

% Change

SELECTED BALANCE SHEET DATA




  End of period balances








  Loans

$ 1,514,980

$ 1,079,179

40.4 %

  Loans held for sale

6,751

2,766

144.1

  Allowance for loan losses

24,813

17,309

43.4

  Loans, net of allowance for loan losses

1,490,167

1,061,870

40.3

  Investment securities

358,871

366,506

(2.1)

  Total Assets

2,149,932

1,634,185

31.6





  Deposits:




         Noninterest-bearing deposits

107,547

66,801

61.0

         Interest-bearing demand and savings

841,062

578,329

45.4

         Time deposits

879,461

704,748

24.8

         Total deposits

1,828,070

1,349,878

35.4

  Borrowed Funds

157,920

150,996

4.6

  Total interest-bearing liabilities

1,878,443

1,434,073

31.0

  Shareholders' Equity

152,224

126,206

20.6





As of  


December 31, 2010

September 30, 2010

June 30, 2010

March 31, 2010

December 31, 2009

December 31, 2008

SELECTED BALANCE SHEET DATA







  End of period balances














  Loans

$ 1,514,980

$ 1,475,735

$ 1,469,175

$ 1,088,620

$ 1,079,179

$ 1,007,788

  Loans held for sale

6,751

3,314

2,190

1,237

2,766

560

  Allowance for loan losses

24,813

18,819

19,021

17,395

17,309

13,210

  Loans, net of allowance for

  loan losses

1,490,167

1,456,916

1,450,137

1,071,225

1,061,870

994,578

  Investment securities

358,871

358,180

364,805

359,937

366,506

422,564

  Total Assets

2,149,932

2,180,049

2,161,991

1,628,570

1,634,185

1,572,876








  Deposits:







         Noninterest-bearing deposits

107,547

105,197

104,328

64,983

66,801

61,927

         Interest-bearing demand

         and savings

841,062

786,498

739,542

599,013

578,329

183,310

         Time deposits

879,461

963,885

990,755

687,235

704,748

900,776

         Total Deposits

1,828,070

1,855,580

1,834,625

1,351,231

1,349,878

1,146,013

  Borrowed Funds

157,920

145,719

148,898

145,919

150,996

299,856

  Total interest-bearing liabilities

1,878,443

1,896,102

1,879,195

1,432,167

1,434,073

1,383,942

  Shareholders' Equity

152,224

165,479

164,138

123,811

126,206

120,680



QUARTERLY PERFORMANCE SUMMARY

BNC BANCORP

(Dollars in thousands)

(Unaudited)









For the Three Month Period Ended


December 31, 2010

September 30, 2010

June 30,      2010

March 31,    2010

December 31, 2009

December 31, 2008

SELECTED BALANCE SHEET DATA







  Quarterly average balances














  Total loans

$ 1,472,315

$ 1,450,896

$ 1,422,434

$ 1,086,780

$ 1,058,657

$  998,644

  Investment securities

344,146

348,687

362,375

353,238

408,781

197,878

  Total earning assets

1,899,557

1,921,498

1,873,308

1,498,281

1,492,702

1,222,102

  Total Assets

2,155,061

2,187,283

2,114,839

1,645,918

1,616,235

1,328,919








  Deposits:







         Noninterest-bearing

         deposits

110,401

109,366

98,953

66,918

59,458

72,586

         Interest-bearing demand

         and savings

820,640

771,739

696,693

587,240

560,697

173,218

         Time deposits

903,967

976,147

985,816

708,332

716,199

822,048

         Total Deposits

1,835,008

1,857,252

1,781,462

1,362,490

1,336,354

1,067,852

  Borrowed Funds

131,684

148,755

176,017

145,919

140,812

169,431

  Total interest-bearing liabilities

1,856,291

1,896,641

1,858,526

1,441,491

1,417,708

1,164,697

  Shareholders' Equity

162,865

166,942

142,815

126,773

123,659

85,447



LOAN MIX AND STRATIFICATION STATISTICS

BNC BANCORP

(Dollars in thousands)

(Unaudited)


As of December 31,



2010

2009

% Change





Loans Not Covered Under Loss Share Agreements:



 Construction, A&D, and Land

$ 200.9

$ 234.9

(14.5)

      Residential Construction

29.9

50.3

(40.6)

              Presold

12.2

16.9

(27.8)

              Speculative

17.7

33.4

(47.0)

                        Loan size - Over $400,000

6.8

9.8

(30.6)

                        Loan size - $200,000 to $400,000

4.8

14.6

(67.1)

                        Loan size - under $200,000

6.1

9.0

(32.2)





      Commercial Construction

44.9

41.2

9.0

               Loan size - $5 million and over

12.5

-

-

               Loan size - $3 million to $5 million

8.0

8.4

(4.8)

               Loan size - $1 million to $3 million

14.9

23.0

(35.2)

               Loan size - under $1 million

9.5

9.8

(3.1)





      Residential and Commercial A&D

27.1

41.6

(34.9)

               Loan size - $5 million to $6 million

11.7

11.6

0.9

               Loan size - $3 million to $5 million

-

13.9

(100.0)

               Loan size - $1 million to $3 million

10.0

13.2

(24.2)

               Loan size - under $1 million

5.4

2.9

86.2





      Land

99.0

101.8

(2.8)

               Residential Buildable Lots

42.8

41.1

4.1

               Commercial Buildable Lots

13.6

14.9

(8.7)

               Land held for development

26.9

28.5

(5.6)

               Raw and Agricultural Land

15.7

17.3

(9.3)





 Commercial Real Estate

$ 548.8

$ 449.1

22.2

      Multi-Family

44.5

31.1

43.1

      Churches

26.0

16.3

59.5

      Retail

372.1

297.2

25.2

              Owner Occupied

118.2

85.2

38.7

               Investment

253.9

212.1

19.7

                        Loan size - $5 million to $9 million

45.8

32.7

40.1

                        Loan size - $3 million to $5 million

47.4

35.5

33.5

                        Loan size - $1 million to $3 million

82.7

78.5

5.4

                        Loan size - under $1 million

78.0

65.4

19.3





      Industrial

106.2

101.3

4.8

              Owner Occupied

51.8

36.3

42.7

               Investment

54.4

65.0

(16.3)

                        Loan size - $5 million to $6 million

-

5.1

(100.0)

                        Loan size - $3 million to $5 million

4.4

3.4

29.4

                        Loan size - $1 million to $3 million

23.8

28.2

(15.6)

                        Loan size - under $1 million

26.2

28.3

(7.4)





      Other

-

3.2

(100.0)



LOAN MIX AND STRATIFICATION STATISTICS

BNC BANCORP

(Dollars in thousands)

(Unaudited)

Trends


December 31, 2010

September 30, 2010

June 30,      2010

March 31,    2010

December 31, 2009







Loans Not Covered Under Loss Share Agreements:






 Construction, A&D, and Land

$    200.9

$     202.4

$ 204.8

$   227.4

$    234.9

      Residential Construction

29.9

31.1

33.7

44.7

50.3

              Presold

12.2

12.8

13.5

17.6

16.9

              Speculative

17.7

18.3

20.2

27.1

33.4

                        Loan size - Over $400,000

6.8

6.1

6.4

8.8

9.8

                        Loan size - $200,000 to $400,000

4.8

6.3

7.9

11.1

14.6

                        Loan size - under $200,000

6.1

5.9

5.9

7.2

9.0







      Commercial Construction

44.9

40.1

34.9

43.0

41.2

               Loan size - $5 million and over

12.5

12.5

10.2

-

-

               Loan size - $3 million to $5 million

8.0

8.0

4.4

12.0

8.4

               Loan size - $1 million to $3 million

14.9

12.1

14.2

20.2

23.0

               Loan size - under $1 million

9.5

7.5

6.1

10.8

9.8







      Residential and Commercial A&D

27.1

30.1

31.0

38.5

41.6

               Loan size - $5 million to $6 million

11.7

11.7

11.7

11.6

11.6

               Loan size - $3 million to $5 million

-

3.6

3.6

7.6

13.9

               Loan size - $1 million to $3 million

10.0

10.1

9.0

15.4

13.2

               Loan size - under $1 million

5.4

4.7

6.7

3.9

2.9







      Land

99.0

101.1

105.2

101.2

101.8

               Residential Buildable Lots

42.8

44.9

46.7

40.6

41.1

               Commercial Buildable Lots

13.6

13.5

16.6

17.3

14.9

               Land held for development

26.9

27.0

29.3

28.2

28.5

               Raw and Agricultural Land

15.7

15.7

12.6

15.1

17.3







 Commercial Real Estate

$    548.8

$     536.2

$ 507.4

$   461.2

$    449.1

      Multi-Family

44.5

42.0

35.1

30.2

31.1

      Churches

26.0

19.2

19.3

16.4

16.3

      Retail

372.1

371.0

350.2

307.2

297.2

              Owner Occupied

118.2

117.7

116.8

89.0

85.2

               Investment

253.9

253.3

233.4

218.2

212.1

                        Loan size - $5 million to $9 million

45.8

46.1

45.7

40.9

32.7

                        Loan size - $3 million to $5 million

47.4

47.6

36.2

35.5

35.5

                        Loan size - $1 million to $3 million

82.7

83.1

79.1

72.6

78.5

                        Loan size - under $1 million

78.0

76.5

72.4

69.2

65.4







      Industrial

106.2

104.0

102.8

103.5

101.3

              Owner Occupied

51.8

49.8

49.6

36.3

36.3

               Investment

54.4

54.2

53.2

67.2

65.0

                        Loan size - $5 million to $6 million

-

-

-

5.1

5.1

                        Loan size - $3 million to $5 million

4.4

4.3

4.3

3.3

3.4

                        Loan size - $1 million to $3 million

23.8

24.1

23.0

29.9

28.2

                        Loan size - under $1 million

26.2

25.8

25.9

28.9

28.3







      Other

-

-

-

3.9

3.2





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