BNCCORP INC
10QSB, 1997-08-14
NATIONAL COMMERCIAL BANKS
Previous: ACCENT SOFTWARE INTERNATIONAL LTD, 10-Q, 1997-08-14
Next: LEGAL RESEARCH CENTER INC, 10QSB, 1997-08-14




                     U.S. Securities and Exchange Commission
                             Washington, D.C. 20549

                                      -----

                                   FORM 10-QSB

                                      -----

[X]   QUARTERLY REPORT  UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
      OF 1934
      For the quarter ended June 30, 1997


[ ]   TRANSITION  REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT 
      For the transition period from ________ to ________


                           Commission File No. 0-26290


                                  BNCCORP, INC.
        (Exact name of small business issuer as specified in its charter)

              Delaware                                 45-0402816
(State or other jurisdiction of              (IRS Employer Identification No.)
incorporation or organization

                                  322 East Main
                          Bismarck, North Dakota 58501
                    (Address of principal executive offices)
                                 (701) 250-3040
                           (Issuer's telephone number)



      Check  whether  the issuer (1) filed all  reports  required to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 12 months (or for such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing requirements for the past 90 days. Yes X No ___


     The number of shares of the Registrant's outstanding common stock on August
1, 1997 was 2,338,720

      Transitional Small Business Disclosure Format:  Yes ___   No  X

                                         1

<PAGE>



                           PART I - FINANCIAL INFORMATION
Item 1.     Financial Statements
                           BNCCORP, INC. AND SUBSIDIARIES
                   Consolidated Statements of Financial Condition
                   (In thousands, except share and per share data)


                            ASSETS                      June 30,   December 31,
                                                          1997        1996
                                                        ----------  ----------
                                                       (unaudited)
CASH AND DUE FROM BANKS                                $   11,396  $    6,360
FEDERAL FUNDS SOLD                                             --       6,900
SECURITIES AVAILABLE FOR SALE                              67,812      59,491
LOANS, net of allowance for loan losses of 
     $2,936 and $1,594                                    227,628     201,403
PREMISES, LEASEHOLD IMPROVEMENTS AND EQUIPMENT, net         7,792       6,657
ACCRUED INTEREST RECEIVABLE                                 2,987       2,442
OTHER ASSETS                                                1,421       1,226
INTANGIBLE ASSETS, net                                      4,106       4,079
                                                         ----------  ----------

                                                        $  323,142  $ 288,558
                                                         ==========  ==========
             LIABILITIES AND STOCKHOLDERS' EQUITY
DEPOSITS:
   Noninterest-bearing                                  $   20,205  $  22,218
   Interest-bearing -
      Savings, NOW and money market                         57,114      52,483
      Time deposits $100,000 and over                       41,919      39,725
      Other time deposits                                  127,425     125,344
SHORT-TERM BORROWINGS                                       32,669      11,437
LONG-TERM BORROWINGS                                        17,358      10,615
OTHER LIABILITIES                                            3,854       4,101
                                                         ----------  ----------

      Total liabilities                                    300,544     265,923
                                                         ----------  ----------

STOCKHOLDERS' EQUITY:
   Preferred stock, $.01 par value, 2,000,000 
      shares authorized; no shares issued 
      or outstanding                                          --           --
   Common stock, $.01 par value, 10,000,000 
      shares authorized 2,364,100 shares issued, 
      2,338,720 shares outstanding                              23          23
   Capital surplus                                          13,768      13,768
   Retained earnings                                         9,010       9,017
   Treasury stock (25,380 shares)                             (216)       (216)
   Unrealized holding gain on securities available for sale,
      net of income tax effects of $7 and $16                   13          43
                                                         ----------  ----------

      Total stockholders' equity                            22,598      22,635
                                                         ----------  ----------

                                                         $ 323,142   $ 288,558
                                                         ==========  ==========
  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                         2

<PAGE>



                           BNCCORP, INC. AND SUBSIDIARIES
                          Consolidated Statements of Income
                        (In thousands, except per share data)

                                          For the Three           For the Six 
                                          Months Ended            Months Ended
                                             June 30,                June 30,
                                       ---------------------  -----------------
                                         1997       1996        1997      1996
                                        ---------   --------   -------   ------
                                            (unaudited)           (unaudited)
                                             ---------             --------
INTEREST INCOME:
   Interest on loans                  $  5,371   $  3,756   $  10,345  $ 6,945
   Interest on investment securities-
      U.S. Treasury and agency             208         192        405       398
      State and municipal                   27          18         45        38
      Other                                820       1,046      1,691     2,116
                                       ---------   ---------  ---------  -------
      Total interest income              6,426       5,012     12,486     9,497
                                       ---------   ---------  ---------  -------
INTEREST EXPENSE:
   Deposits                              2,779       2,324      5,524     4,706
   Short-term borrowings                   270         254        432       341
   Long-term borrowings                    288          92        496       160
                                        --------   ---------  ---------  -------
      Total interest expense             3,337       2,670      6,452     5,207
                                        ---------   ---------  ---------  ------

      Net interest income                3,089       2,342      6,034     4,290
PROVISION FOR LOAN LOSSES                2,083         135      2,253       219
                                        ---------   ---------  ---------  ------

NET INTEREST INCOME AFTER PROVISION      1,006       2,207      3,781     4,071
   FOR LOAN LOSSES
                                       ---------   ---------  ---------  -------
NONINTEREST INCOME:
   Fees on loans                           159         309        350       473
   Service charges                         115         101        239       200
   Rental income                            11           9         35        18
   Net gain (loss) on sales of securities   --           8       (11)        13
   Other                                   180          94        333       188
                                       ---------   ---------  ---------  -------
      Total noninterest income             465         521        946       892
                                       ---------   ---------  ---------  -------
NONINTEREST EXPENSE:
   Salaries and employee benefits        1,234       1,061      2,518     2,037
   Depreciation and amortization           298         246        578       465
   Occupancy                               200         181        421       321
   Office supplies, telephone and postage  150         124        275       245
   Professional services                   116         102        197       205
   Marketing and promotion                 110         103        197       215
   FDIC and other assessments               42          72         83       143
   Other                                   199         167        420       391
                                       ---------   ---------  ---------  -------
      Total noninterest expense          2,349       2,056      4,689     4,022
                                       ---------   ---------  ---------  -------
INCOME (LOSS) BEFORE TAXES               (878)         672         38       941
INCOME TAXES                             (310)         233         45       360
                                       ---------   ---------  ---------  -------
NET INCOME (LOSS)                     $  (568)   $    439   $     (7)  $   581
                                       =========   =========  =========  =======
NET INCOME (LOSS) PER SHARE
   (Primary and fully diluted)        $   (0.24)$   0.19   $     0.00 $  0.25
                                       =========   =========  =========  =======
  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                         3

<PAGE>



                           BNCCORP, INC. AND SUBSIDIARIES
                        Consolidated Statements of Cash Flows
                          For the Six Months Ended June 30
                                   (In thousands)


                                                             1997        1996
                                                          ----------  ----------
                                                               (unaudited)
                                                                ----------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income (loss)                                          $      (7)  $     581
Adjustments to reconcile net income (loss) to net cash 
   provided by operating activities --
      Provision for loan losses                                2,253         219
      Depreciation and amortization                              316         230
      Amortization of intangible assets                          262         235
      Amortization of discount on subordinated debt                7          --
      Proceeds from loans recovered                               42         144
      Change in accrued interest receivable and other assets (1,028)       (350)
      (Gain) loss on sale of securities                           11        (13)
      Change in other liabilities, net                         (247)     (1,046)
      Originations of loans to be participated              (35,595)    (13,075)
      Proceeds from participations of loans                   35,595      13,075
                                                          ----------  ----------
      Net cash provided by operating activities                1,609           0
                                                          ----------  ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
      Net change in federal funds sold                         6,900       2,600
      Purchases of investment securities                    (25,812)     (7,472)
      Proceeds from sales of investment securities            13,281      34,478
      Proceeds from maturities of investment securities        4,168       4,437
      Net increase in loans                                 (28,520)    (55,982)
      Additions to premises, leasehold improvements
           and equipment, net                                (1,451)       (886)
      Purchase of land for future development                   ----       (560)
                                                          ----------  ----------
      Net cash used in investing activities                 (31,434)    (23,385)
                                                          ----------  ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
      Net increase (decrease) in demand, savings, NOW and money
         market accounts                                       2,619     (6,690)
      Net increase in time deposits                            4,275       3,069
      Net increase in short-term borrowings                   21,231      18,640
      Repayments of long-term borrowings                    (21,634)       (354)
      Proceeds from long-term borrowings                      28,370       4,100
      Stock offering costs                                      ----         (8)
                                                          ----------  ----------
      Net cash provided by financing activities               34,861      18,757
                                                          ----------  ----------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS           5,036     (4,628)
CASH AND CASH EQUIVALENTS, beginning of period                 6,360      11,259
                                                          ----------  ----------
CASH AND CASH EQUIVALENTS, end of period                  $   11,396  $    6,631
                                                          ==========  ==========

SUPPLEMENTAL CASH FLOW INFORMATION:
      Interest paid                                       $    6,161  $    5,894
                                                          ==========  ==========

      Income taxes paid                                   $      754  $      181
                                                          ==========  ==========

  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                         4

<PAGE>



                           BNCCORP, INC. AND SUBSIDIARIES
                   Consolidated Statement of Stockholders' Equity
                       For the Six Months Ended June 30, 1997
                          (In thousands, except share data)

<TABLE>
<CAPTION>

                                                                                                 Unrealized
                                                                                                 Gain (Loss)
                                                                                                on Securities
                                         Common Stock        Capital     Retained    Treasury   Available for
                                      Shares      Amount     Surplus     Earnings     Stock          Sale,Net         Total
                                     --------     ------    ---------    --------     ------       --------     ---------
<S>                                   <C>         <C>       <C>          <C>          <C>          <C>          <C>

BALANCE, December 31, 1996 ........   2,364,100   $   23    $  13,768    $  9,017     $ (216)      $  43       $   22,635

Net income (loss) (unaudited) .....         --        --          --           (7)         --           --            (7)

Change in unrealized holding gain on
   securities available for sale,
   net of income taxes (unaudited).         --        --          --           --          --          (30)          (30) 
                                      ---------   -------   ---------    ---------    ---------    -------       --------

BALANCE, June 30, 1997 (unaudited).   2,364,100   $    23   $  13,768    $   9,010    ($   216)   $   13      $  22,598
                                      =========   =======   =========    =========    =========   ========       ========



</TABLE>
                                          
  The accompanying notes are an integral part of these consolidated financial
                                  statements.


                                         5

<PAGE>



                           BNCCORP, INC. AND SUBSIDIARIES

                     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                     (Unaudited)

                                    June 30, 1997


NOTE 1 - Basis of Presentation

The accompanying interim consolidated financial statements have been prepared by
BNCCORP,  Inc. (the  "Company"),  without  audit,  in accordance  with generally
accepted accounting principles for interim financial information and pursuant to
the rules and  regulations of the Securities  and Exchange  Commission.  Certain
information and footnote  disclosures  normally included in financial statements
prepared in accordance with generally accepted  accounting  principles have been
condensed  or omitted  pursuant  to such  rules and  regulations,  although  the
Company  believes that the disclosures made are adequate to make the information
presented not misleading.

The unaudited  consolidated financial statements as of June 30, 1997 and for the
three and six month periods ended June 30, 1997 and 1996 include, in the opinion
of  management,   all  adjustments,   consisting   solely  of  normal  recurring
adjustments,  necessary for a fair presentation of the financial results for the
respective  interim  periods and are not  necessarily  indicative  of results of
operations to be expected for the entire fiscal year ending December 31, 1997.

The accompanying  interim  consolidated  financial statements have been prepared
under  the  presumption  that  users  of  the  interim  consolidated   financial
information  have  either  read  or  have  access  to the  audited  consolidated
financial statements for the year ended December 31, 1996. Accordingly, footnote
disclosures which would substantially duplicate the disclosures contained in the
December 31, 1996 audited  consolidated  financial  statements have been omitted
from these interim consolidated financial statements. It is suggested that these
interim  consolidated  financial  statements  be read in  conjunction  with  the
audited  consolidated  financial statements for the year ended December 31, 1996
and the notes thereto.

NOTE 2 -- Reclassifications

Certain of the 1996  amounts  have been  reclassified  to conform  with the 1997
presentations.   These   reclassifications  had  no  effect  on  net  income  or
stockholders' equity.

NOTE 3 -- Derivative Financial Instruments -- Interest Rate Swaps

Interest rate swaps involve the contractual  exchange of fixed and floating rate
interest payment obligations based on a notional principal amount.  During 1997,
the Company,  through BNC National  Bank ("BNC -- North  Dakota"),  entered into
interest rate swap contracts to manage interest rate risk caused by fluctuations
in interest  rates.  The Company  does not conduct  trading  activities  or hold
derivative financial instruments for speculative purposes.

                                         6

<PAGE>



At June 30, 1997, two interest rate swaps totaling $10 million hedged fixed rate
certificates  of  deposit  at BNC -- North  Dakota  and a swap  for $15  million
effectively  hedged the Company's  fixed rate  subordinated  notes issued in May
1997 (see Note 4). Under the swap agreements,  BNC -- North Dakota is a receiver
of fixed-rate  interest and a payer of floating-rate  interest.  Pursuant to the
accrual method of  accounting,  each net payment / receipt due or owed under the
contracts  is  recognized  in earnings  during the period to which the payment /
receipt relates (i.e., interest income or expense under the swaps is recorded as
an adjustment to interest income or expense).  The terms of the contracts are as
follows:


                                                       Variable
  Notional                            Fixed-Rate      Rate Paid       Variable
   Amount      Term      Maturity     Received     (as of 6/30/97)   Rate Index
- ------------   -------   ----------   ----------    -------------  -------------

$5 million     2 yrs      3/10/99       6.25%         5.81%       3-Month LIBOR
$5 million     2 yrs*     4/28/99*      6.95%         5.85%       3-Month LIBOR
$15 million    7 yrs      6/09/04       6.67%         5.81%       3-Month LIBOR


 *The  Counterparty  has the option to extend this contract 1 year at the end of
the second year.

Interest rate swap contracts  result in gains and losses  subsequent to the date
of the contract, due to interest rate movements.  The Company does not recognize
changes in market  value of these  contracts as gains or losses in the period of
change  because the contracts  qualify as hedges of interest rate risk exposures
(i.e., the designated hedged items expose the Company to interest rate risk, and
the  contracts  reduce the risk of exposure and are  designated as hedges of the
applicable  items).  Gains or losses associated with the termination of interest
rate swap  contracts for  identified  positions  (hedges)  would be deferred and
amortized over the original life of the hedge,  as an adjustment to the yield of
the hedged asset or liability,  if the hedged item remained outstanding.  If the
hedged  item were no longer  outstanding,  gains or  losses  resulting  from the
termination of a swap contract would be recognized  into income in the period of
termination.  Unamortized  deferred  gains or losses  would be  included  in the
statement of financial  position as prepaid expenses or deferred charges.  There
were no  unamortized  gains or  losses  at June 30,  1997.  The  Company  had no
interest rate swap contracts outstanding at December 31, 1996.

Based on current interest rates, if the outstanding contracts were terminated as
of June 30, 1997,  the Company would  receive and record gains of  approximately
$74,000,  $39,000 and  $50,000,  respectively,  for the three  contracts  listed
above.  Market value of the swap contracts is defined as the current replacement
value of the contract.

NOTE 4 -- Subordinated Notes and Debt Covenants

In May 1997,  the Company sold $15 million of 8 5/8 percent  subordinated  notes
pursuant to a public  offering (the  "Subordinated  Notes" or "Notes").  The net
proceeds of the offering of $14.3 million were used to repay  approximately $9.6
million of indebtedness outstanding under the Company's revolving

                                          7

<PAGE>



line of credit with Firstar Bank Milwaukee,  N.A.  ("Firstar") and BNC Financial
Corporation's  ("BNC  Financial's")  revolving line of credit with Bank Windsor,
N.A. ("Bank Windsor") and for other general corporate purposes. (The Company and
BNC Financial  expect to borrow  additional funds under these revolving lines of
credit as necessary to provide  additional working capital for general corporate
purposes,  including the funding of loans at BNC  Financial.)  The  Subordinated
Notes mature on May 31,  2004.  The Notes,  60 to 70 percent of which  currently
qualify as Tier 2 capital under the Federal Reserve Board's  risk-based  capital
guidelines,  are considered  unsecured general obligations of the Company.  They
are redeemable,  at the option of the Company,  at par plus accrued  interest to
the date of  redemption,  beginning  on May 31,  2000.  Interest on the Notes is
payable  on the first  business  day of each  month  beginning  on July 1, 1997.
Payment of  principal  of the Notes may be  accelerated  only in case of certain
events relating to bankruptcy,  insolvency or reorganization  of the Company.  A
discount of $750,000 is being amortized to interest expense over the term of the
Notes using the  effective  interest  method.  Related  debt  offering  costs of
$150,000 have been deferred and are being  amortized  over the term of the Notes
using the effective interest method.

The  Company's  loan  agreements  and  the  indenture   pursuant  to  which  the
Subordinated  Notes were issued contain  covenants  which,  among other matters,
restrict  or limit the ability of BNCCORP and its  subsidiaries,  under  certain
circumstances,  to pay cash dividends,  redeem or repurchase stock or make other
capital distributions,  incur indebtedness, allow liens or other encumbrances on
property  owned or acquired,  or guarantee  obligations of others (other than in
the ordinary course of banking business).  The Company and its subsidiaries must
also maintain certain ratios regarding capital,  nonperforming  loans, loan loss
reserve  coverage,  and other  measures.  At June 30,  1997 the  Company and its
subsidiaries were in compliance with all debt covenants.

The Company manages interest rate risk associated with its borrowings as part of
its  overall  asset/liability  management  program.  Accordingly,  the  Company,
through  BNC-- North Dakota , has entered into an interest  rate swap  agreement
which  effectively  converts the Company's  fixed rate  Subordinated  Notes into
variable-rate  borrowings (the "Agreement").  No premium was paid or received in
connection with the Agreement. Under the Agreement, the Company receives a fixed
rate of interest  of 6.6650  percent on the  notional  amount of $15 million and
pays a variable rate based on 3-month LIBOR, 5.8125 percent at June 30, 1997. As
indicated in Note 3 above,  based upon market  interest  rates at June 30, 1997,
the  Company  would  receive   approximately   $50,000  if  the  Agreement  were
terminated.  If the Agreement  were  terminated at any time before its scheduled
termination  date of June 9, 2004, the Company would defer any resulting gain or
loss and amortize it to income over the remaining original life of the Agreement
provided the Company's Subordinated Notes were still outstanding at that time.

NOTE 5 -- Net Income (Loss) per Share

Net income  (loss) per share is computed by  dividing  net income  (loss) by the
weighted average number of shares of common stock outstanding  during the period
plus the  equivalent  number of shares  pertaining  to common stock  options and
warrants, if dilutive, using the Treasury Stock method.

Primary  and fully  diluted  net  income  (loss) per share for the three and six
month periods ending June 30, 1997 and 1996 are based upon 2,338,720 shares.

                                          8

<PAGE>



NOTE 6 -- Acquisitions and Divestitures

The Company continues to engage in an acquisition program.  Pursuant to
that program, the Company periodically  considers or participates in discussions
concerning  additional  acquisitions.  At the present  time,  the Company has no
binding  commitments,  agreements or  understandings  to acquire any  additional
financial  institutions,  but additional agreements may be negotiated or entered
into in the future.

NOTE 7 -- Recently Issued Accounting Standards

Statement of Financial  Accounting Standards No. 128, "Earnings per Share",
issued  in  February  1997 and  effective  January  1,  1998,  supersedes  AICPA
Accounting  Principals  Board  Opinion  No. 15,  "Earnings  per Share" and other
related  accounting  pronouncements  and  interpretations,   and  specifies  new
computation,  presentation  and disclosure  requirements for earnings per share.
Adoption  of this  standard  is not  expected  to have a material  effect on the
Company's consolidated financial statements.

Statement  of  Financial  Accounting  Standards  No.  129,  "Disclosure  of
Information About Capital  Structure" ("SFAS 129"), also issued in February 1997
and effective January 1, 1998, summarizes disclosure  requirements pertaining to
an entity's capital  structure.  SFAS 129 is a compilation of several previously
issued standards and pronouncements, therefore, adoption of this standard is not
expected  to have a  material  effect on the  Company's  consolidated  financial
statements.

Statement   of  Financial   Accounting   Standards   No.  130,   "Reporting
Comprehensive Income" ("SFAS 130"), issued in June 1997 and effective January 1,
1998,  requires  that  changes in the amounts of items  which  bypass the income
statement  and are only  reported  with a balance in  shareholders'  equity (for
example,  unrealized holding gains and losses on securities available for sale),
be shown in a  financial  statement.  While SFAS 130 does not require a specific
format for the financial statement,  it does require that an amount representing
total  comprehensive   income  be  reported  and  that  prior  period  financial
statements be reclassified for comparative  purposes.  Adoption of this standard
is not  expected  to  have a  material  effect  on  the  Company's  consolidated
financial statements.

Statement of Financial  Accounting  Standards No. 131,  "Disclosures  About
Segments of an Enterprise and Related  Information" ("SFAS 131"), issued in June
1997 and effective January 1, 1998, supersedes Statement of Financial Accounting
Standards No. 14, "Financial  Reporting for Segments of a Business  Enterprise",
and will change the way public  companies report  information  about segments of
their business in their annual  financial  statements and require them to report
selected segment  information in any quarterly reports to shareholders.  It also
requires  entity-wide  disclosures  about the  products  and  services an entity
provides,  the material countries in which it holds assets and reports revenues,
and its major customers.  SFAS 131 requires that companies disclose segment data
based on how management makes decisions about  allocating  resources to segments
and measuring  their  performance.  Adoption of this standard is not expected to
have a material effect on the Company's consolidated financial statements.


                                          9

<PAGE>
    
NOTE 8 -- Subsequent Event

On July 21, 1997,  BNC -- North Dakota filed a civil action  against a loan
officer  dismissed  during  the  second  quarter  of 1997 due to  irregularities
discovered   upon  review  of  the  officer's  loan   portfolio.   See  Item  2,
"Management's  Discussion  and Analysis or Plan of Operation  --  Comparison  of
Financial Condition at June 30, 1997 and December 31, 1996 -- Allowance for Loan
Losses." See also Part II, Item 1, "Legal Proceedings."


Item 2.     Management's Discussion and Analysis or Plan of Operation

    Comparison of Financial Condition at June 30, 1997 and December 31, 1996

Assets.  Total Assets increased $34.5 million,  or 12 percent,  from $288.6
million at December 31, 1996 to $323.1 million at June 30, 1997. The increase is
largely  attributable  to an  increase  in net  loans  of $26.2  million,  or 13
percent,  from $201.4 million at December 31, 1996 to $227.6 million at June 30,
1997.  The most  significant  increase in loan volume during the past six months
has centered on the Minnesota  market with BNC National Bank of Minnesota  ("BNC
- -- Minnesota")  showing strong loan  origination  activity.  BNC Financial,  the
company's non-bank  commercial finance company located in St. Cloud,  Minnesota,
has also increased its loan volume as has BNC -- North Dakota.

Investment  in  securities  available for sale  increased  $8.3 million  between
year-end  1996 and June 30,  1997.  This  increase  was  partially  offset  by a
decrease  in  federal  funds  sold of $6.9  million  as  funds  were  placed  in
investments  such as U.S.  Treasury  notes,  government  secured  mortgages  and
government sponsored debentures.

Premises,  leasehold  improvements and equipment  increased $1.1 million between
December  31,  1996 and June 30,  1997.  This  increase is  attributable  to the
purchase of the Centennial  Plaza office building in Bismarck and the subsequent
remodeling and furnishing of the building.

Allowance for Loan Losses. The following table sets forth information  regarding
changes in the  Company's  allowance for loan losses for the three and six month
periods ending June 30, 1997 (amounts are in thousands):


                                             Three Months    Six Months
                                                 Ended          Ended
                                             June 30, 1997 June 30, 1997
                                             -------------  -------------
                                                    (Unaudited)
                                                     
Balance, beginning of period                 $      1,736   $      1,594
Provision for loan losses                           2,083          2,253
Loans charged off                                    (914)          (953)
Loans recovered                                        31             42
                                             -------------  -------------
Balance, end of period                       $       2,936  $      2,936
                                             =============  =============
Ending loan portfolio                        $     230,564
                                             =============
Allowance for loan losses as a percentage of
      ending portfolio                               1.27%

                                          10

<PAGE>

During  the second  quarter  of 1997,  the  Company  booked a special  $1.9
million  loan  loss   provision.   This  additional   provision   resulted  from
questionable loan practices by a recently dismissed loan officer at BNC -- North
Dakota  and was  entirely  due to  certain  irregularities  discovered  during a
routine  internal audit of the subsidiary  bank's loan  portfolio.  In addition,
more  than  80  percent  of  the  $1.9  million  provision  is  attributable  to
questionable  activity with one customer.  After conducting an exhaustive review
of the loans  that were  identified  during  the  internal  audit,  the  Company
terminated the loan officer and is aggressively pursuing legal and other actions
to seek  to  minimize  any  loss  to the  Company.  These  steps  include  civil
litigation,  pursuing a claim  with the  Company's  fidelity  bond  carrier  and
cooperating  with law  enforcement  authorities.  See Part  II,  Item 1,  "Legal
Proceedings."  An exhaustive  review of other loans in the  dismissed  officer's
portfolio has been performed.

The Company has taken an aggressive  posture in dealing with any identified
loan  irregularities,  placing the additional $1.9 million in reserve,  charging
off  approximately  $856,000 in principal  and over $60,000 in interest and late
fees (all related to  transactions  with one  borrower)  and placing  additional
loans on nonaccrual.  See --  "Nonperforming  Assets." As a result,  at June 30,
1997, the allowance for loan losses was 227 percent of  nonperforming  loans and
1.27  percent of total loans as compared to 170 and .66  percent,  respectively,
one year earlier.

Net  charge-offs  as a  percentage  of average  loans for the three and six
month  periods  ended June 30, 1997 were .40 and .43 percent,  respectively,  as
compared to .06 and .07 percent,  respectively,  for the same periods last year.
The  possibility  of  imdemnification  of  losses  associated  with the  lending
activities of the dismissed loan officer  exists,  however,  because there is no
guarantee of such recovery and litigation has commenced,  an extended  period of
time  could be  required  before the matter is  resolved.  See Part II,  Item 1,
"Legal   Proceedings."   Further  discussion   regarding  the  impact  of  these
developments  on  operating  results is  included  below  under  "Comparison  of
Operating  Results  for the  Three  Months  Ended  June 30,  1997 and  1996" and
"Comparison  of  Operating  Results  for the Six Months  Ended June 30, 1997 and
1996."

The Company  maintains its  allowance  for loan losses at a level  considered by
management  to be adequate to cover the risk of loss in the loan  portfolio at a
particular  point in time.  Management's  judgment  as to whether an  additional
amount  should be added to the  allowance in excess of the amount of loan losses
takes into  consideration  a number of factors,  including,  among other things,
loss  experience in relation to outstanding  loans and the existing level of the
allowance  for loan  losses,  a continuing  review of problem  loans and overall
portfolio  quality,  results  of  regular  examinations  by  state  and  federal
supervisory  authorities  and  economic  conditions.  Because  certain  of these
factors  are  uncontrollable,  management's  judgment  of  the  adequacy  of the
allowance is necessarily  approximate  and imprecise.  There can be no assurance
that the allowance  for loan losses will not be increased in any future  period;
this could adversely  affect the Company's  earnings.  Further,  there can be no
assurance  that the  Company's  actual loan losses will not exceed its allowance
for loan losses. See "Comparison of Operating Results for the Three Months Ended
June  30,  1997 and  1996 --  Provision  for Loan  Losses"  and  "Comparison  of
Operating  Results for the Six Months  Ended June 30, 1997 and 1996 -- Provision
for Loan Losses."

                                          11

<PAGE>

Nonperforming Assets.  The following table sets forth information concerning the
Company's nonperforming assets as of the dates indicated (amounts are in 
thousands):

                                              June 30, 1997   December 31, 1996
                                               ---------------  ---------------
                                                                    
                                                 (Unaudited)      (Unaudited)
Nonperforming loans:
      Loans 90 days or more delinquent and still
            accruing interest                     $      90        $     129
      Nonaccrual loans                                1,080               22
      Restructured loans                                126              136
                                                  ---------        ---------
Total nonperforming loans                             1,296              287
Other real estate owned                                 159              159
                                                  ---------        ---------
Total nonperforming assets                        $   1,455        $     446
                                                  =========        =========
Allowance for loan losses                            $2,936           $1,594
Ratio of total nonperforming assets to total 
     assets                                            0.45%            0.15%
Ratio of total nonperforming loans to total loans      0.56%            0.14%
Ratio of allowance for loan losses to total
      nonperforming loans                               227%             555%

Nonperforming  loans  consist  of loans 90 or more  days  past due for which the
Company  continues to accrue interest,  nonaccrual loans, and loans on which the
original terms have been restructured.

Restructured loans are those for which  concessions,  including the reduction of
interest rates below a rate otherwise available to that borrower or the deferral
of interest or  principal,  have been  granted  due to the  borrower's  weakened
financial condition. Other real estate owned ("OREO") includes property acquired
by the Company in foreclosure  proceedings or under  agreements  with delinquent
borrowers.

The increase in nonperforming loans, specifically nonaccrual loans, at June
30, 1997 is mainly attributable to the activities of the terminated loan officer
discussed earlier. See " -- Allowance for Loan Losses."

Liabilities.  Total  liabilities  increased $34.6 million,  or 13 percent,  from
$265.9  million at December  31, 1996 to $300.5  million at June 30,  1997.  The
increase was  attributable to increases in both deposits and  borrowings.  Total
deposits increased $6.9 million,  or 3 percent,  from $239.8 million at December
31, 1996 to $246.7  million at June 30, 1997. A decrease in  noninterest-bearing
deposits of $2.0 million was offset by increases of $4.6 million in savings, NOW
and money market accounts and $4.3 million in time deposits.

Short-term  borrowings,  all at subsidiary  banks,  increased $21.3 million from
$11.4 million at December 31, 1996 to $32.7 million at June 30, 1997,  including
increases of $1.9 million in federal funds  purchased and U.S.  Treasury tax and
loan note option  accounts  ("TT&L  accounts")  and $28.4  million

                                          12

<PAGE>

in repurchase  agreements  offset by a $9.0 million paydown of Federal Home
Loan Bank  ("FHLB")  borrowings  which  matured in April 1997 and were priced at
one-month LIBOR minus .3 percent. The repurchase  agreements held as of June 30,
1997 bore  interest at rates  between  5.60 and 5.67  percent and matured in the
first half of July 1997.  As of July 18, 1997,  the Company's  subsidiary  banks
held a total of $28.6 million of short-term  borrowings,  including $2.0 million
of federal  funds  purchased  and TT&L  accounts,  $5.6  million  of  repurchase
agreements maturing late in July 1997 and $21.0 million of FHLB borrowings.  The
FHLB  borrowings  (other than $1.0 million at 6.60 percent) bear rates currently
ranging from 5.51 to 5.60  percent and mature at various  times from August 1997
through July 2000 with the longer term borrowings callable  quarterly.  Rates on
these  borrowings  are comparable to or lower than the cost of time deposits for
the three  and six month  periods  ending  June 30,  1997.  See  "Comparison  of
Operating  Results  for the Three  Months  Ended  June 30,  1997 and 1996 -- Net
Interest  Income" and "Comparison of Operating  Results for the Six Months Ended
June 30, 1997 and 1996 -- Net Interest  Income." The increased  borrowings  were
used mainly to fund loan growth.  See  "Comparison of Operating  Results for the
Six Months Ended June 30, 1997 and 1996 -- Liquidity."

The Company's long-term borrowings  increased $6.7 million from $10.6 million at
December  31,  1996 to $17.3  million at June 30,  1997.  During  May 1997,  the
Company issued its $15 million, 8 5/8 percent  Subordinated Notes. See Note 4 to
the  Consolidated  Financial  Statements.  A portion of the $14.3 million in net
proceeds  from the  offering  was used to repay  approximately  $9.6  million of
indebtedness  outstanding  under the  Company's  revolving  line of credit  with
Firstar and BNC  Financial's  revolving line of credit with Bank Windsor.  These
lines of credit  (totaling $13.0 million) remain available for the Company's use
for  general  corporate  purposes.  Outstanding  long-term debt at June 30, 1997
included  the  Subordinated  Notes,  a $3.0 million term loan with Firstar and a
$101,000 capitalized lease at BNC - North Dakota.

Stockholders'  Equity.  The Company's equity capital  decreased  $37,000 between
December 31, 1996 and June 30, 1997. This decrease was caused by the $7,000 loss
recorded for the six months ended June 30, 1997 combined with a $30,000 decrease
in the net  unrealized  holding  gain on  securities  available  for  sale.  See
"Comparison of Operating Results for the Six Months Ended June 30, 1997 and 1996
- -- General."

Capital  Adequacy  and  Expenditures.  BNCCORP's  management  continues  to
actively monitor compliance with bank regulatory capital requirements, including
risk-based  and  leverage  capital  measures.  Despite  the  special  loan  loss
provision of $1.9 million taken during the second  quarter of 1997,  the Company
and each of its  subsidiaries  remain well  capitalized  for regulatory  capital
purposes.

Construction on a branch office in north Bismarck is the only currently  planned
major capital expenditure remaining for 1997.  Architect's estimates on the cost
of this  facility  approximate  $600,000.

                       Comparison of Operating Results for the
                      Three Months Ended June 30, 1997 and 1996

     General.  Net income  decreased  $1.0 million,  from $439,000 for the three
months ended June 30, 1996 to a loss of $568,000 for the three months ended June
30, 1997.  The  decrease/loss  was caused by the $1.9 million  special loan loss
provision booked during the second quarter of 1997. See

                                          13

<PAGE>

"Comparison  of Financial  Condition at June 30, 1997 and December 31, 1996
- -- Allowance for Loan Losses." The Company's  primary and fully diluted loss per
share was $0.24 for the quarter  ended June 30, 1997 as compared to earnings per
share of $0.19 for the same period one year ago.  The returns on average  assets
and average equity for the three months ended June 30, 1997 were -0.75 and -9.87
percent,  respectively, as compared to 0.71 and 8.41 percent,  respectively, for
the same period last year. The Company's earnings for the quarter ended June 30,
1997,  without  the  increase in loan loss  provision,  would have been a record
$663,000,  or $0.28 per share, with returns on average assets and average equity
of 0.87 and 11.40 percent, respectively.

BNC -- North Dakota  reported a net loss of $516,000 for the quarter  ended
June 30, 1997,  as compared to 1996 second  quarter  earnings of  $588,000.  The
decrease in earnings  for this  subsidiary  bank was caused by the special  loan
loss  provision of $1.9 million  booked  during June 1997.  See  "Comparison  of
Financial Condition at June 30, 1997 and December 31, 1996 -- Allowance for Loan
Losses" and " -- Provision for Loan Losses." For the three months ended June 30,
1997, BNC -- North Dakota recorded total interest income and net interest income
of $5.2 and $2.5  million,  respectively,  as compared to $4.7 and $2.2 million,
respectively, for the same period in 1996.

BNC -- Minnesota  reported net income of $75,000 for the quarter ended June
30, 1997 as compared to a net loss of $95,000 for the same period last year. For
the same  periods,  total  interest  income and net  interest  income  were $1.1
million  and  $555,000,  respectively,  for 1997 as  compared  to  $447,000  and
$230,000,  respectively,  for 1996.  BNC -- Minnesota  was  chartered in January
1996.

BNC Financial reported net income of $39,000 for the quarter ended June 30, 1997
as compared to $5,000 for the same period  last year.  The  non-bank  subsidiary
recorded total interest income and net interest income of $277,000 and $138,000,
respectively  for the second quarter of 1997 as compared to $20,000 and $14,000,
respectively,  for the same period last year.  BNC Financial was  established in
May 1996 and has been profitable since its inception.

Net Interest Income. Net interest income increased $747,000, or 32 percent,
to $3.1  million for the three  months ended June 30, 1997 from $2.3 million for
the same period in 1996. For the same periods,  total interest income  increased
$1.4 million,  or 28 percent,  to $6.4 million as compared to $5.0 million.  The
increase  in  interest  income was caused by loan  growth  with  increased  loan
origination  activity in both the  Minnesota  and North Dakota  markets over the
past 12  months.  During  the first six  months of 1997,  loan  growth  has been
primarily in the Minnesota market.  Average loans increased $60.3 million, or 38
percent,  while average earning assets  increased $53.2 million,  or 23 percent,
resulting  in a  shift  in the  earning  asset  portfolio  from  lower  yielding
investments to higher yielding loans.  Average loans comprised 77 percent of the
average  earning  asset  portfolio  for the three  months ended June 30, 1997 as
compared to 69 percent for the same period in 1996.  The yield on earning assets
also  increased 34 basis points partly  because of the change in  composition of
the earning  asset  portfolio and partly  because of improved loan yields.  Loan
yields  improved 34 basis points due primarily to the 25 basis point increase in
prime rates in April 1997.

Total interest expense increased $667,000,  or 25 percent, from $2.7 million for
the quarter ended June 30, 1996 to $3.3 million for the same period in 1997. The
increase  was caused by an  increase  in the volume of average  interest-bearing
liabilities  coupled with an overall increase in the cost of those  liabilities.
Average  interest-bearing  liabilities  increased  $46.7 million,  $36.8 million
attributable to

                                          14

<PAGE>

average interest-bearing  deposits and $9.9 million attributable to average
borrowings.  Funds from the increased deposits and borrowings,  along with funds
derived from decreases in investment securities,  were used to fund loan growth.
See "Comparison of Operating  Results for the Six Months Ended June 30, 1997 and
1996 --  Liquidity."  The cost of total deposits and  interest-bearing  deposits
decreased  slightly due primarily to lower repricing rates on time  certificates
of deposit.  The decrease,  however, was offset by increased costs on short- and
long-term  borrowings due to higher  prevailing  current interest rates on those
borrowings and the inclusion of the  Subordinated  Notes issued in May 1997. See
Note 4 to the Consolidated Financial Statements.

Net interest  margin for the second quarter of 1997 was 4.36 percent as compared
to 4.07 percent for the same period one year ago. As indicated  above and in the
table below,  the increase is mainly  attributable  to improved yield on earning
assets  which was offset  somewhat by the  increase in cost of  interest-bearing
liabilities.

The following  table presents  average  balances,  interest  earned or paid, and
associated  yields on  interest-earning  assets  and  costs on  interest-bearing
liabilities  for the three months  ended June 30, 1997 and 1996  (amounts are in
thousands):


                                       Three Months ended June 30,
                                       1997                       1996
                                       Interest Average         Interest Average
                               Average earned   yield   Average earned    yield 
                               balance or paid  or cost balance or paid  or cost
                               ------  -------  ------- ------- -------  -------

    Interest-earning assets
Investments                    $65,990 $1,055   6.41%   $72,502  $1,256   6.97%
Loans                          220,273  5,371   9.78%   159,963   3,756   9.44%
     Allowance for loan losses (1,825)                  (1,185)
                               ------   -----           ------    -----
     Total interest-earning 
         assets                284,438  6,426   9.06%   231,280   5,012   8.72%
 Interest-bearing liabilities
Savings, NOW & money market 
     accounts                   56,954    415   2.92%    44,438     273   2.47%
Certificates of deposits       169,620  2,364   5.59%   145,346   2,051   5.68%
Short-term borrowings           18,678    270   5.80%    18,204     254   5.61%
Long-term borrowings            14,145    288   8.17%     4,753      92   7.79%
                               ------    -----           ------   -----
     Total interest-bearing 
          liabilities         $259,397 $3,337    5.16%  $212,741 $2,670   5.05%
                               ======                    ======
     Net interest income / spread       3,089    3.90%           $2,342   3.67%
                                         =====  =====             ====    ======
     Net interest margin                         4.36%                    4.07%
                                                =====                    ======


Provision  for Loan Losses.  The provision for loan losses was $2.1 million
for the quarter  ended June 30, 1997 as compared to $135,000 for the same period
one year ago. As previously  discussed,  the increase in the Company's provision
for loan losses for the second quarter of 1997 resulted from  questionable  loan
practices by a recently  dismissed  loan officer.  See  "Comparison of Financial
Condition at June 30, 1997 and December 31, 1996 -- Allowance for Loan Losses."

Noninterest Income.  Noninterest income decreased $56,000 for the second quarter
of 1997 as compared to the same period last year.  The  decrease for the quarter
is due to a  $150,000  decrease  in loan fees  offset by  increases  in  service
charges and other  noninterest  income,  primarily  fee income from BNC -- North
Dakota's new trust and private banking division.

                                          15

<PAGE>

Noninterest  Expense.  Noninterest  expense  increased  $293,000 for the quarter
ended June 30,  1997 as compared  to the same  period in 1996.  The  increase is
primarily  growth-related.  Salary  and  employee  benefits  expenses  increased
$173,000 for the three months ended June 30, 1997 as compared to the same period
last year as the company's full time equivalent  employees increased from 104 at
June 30, 1996 to 124 at June 30, 1997.  Smaller  increases were also recorded in
occupancy,  depreciation and  amortization,  and office supplies,  telephone and
postage  expenses due to the  operation  of BNC -- North  Dakota's new trust and
private  banking  division and the Company's new office  facility in Bismarck as
well as the amortization of intangible assets related to recent acquisitions and
debt  offering  costs related to the  Company's  $15 million  subordinated  debt
offering completed in May 1997.

Income  tax  expense.  Income tax  expense  decreased  significantly  due to the
pre-tax  loss  recorded  for the quarter  ended June 30, 1997 as compared to the
pre-tax income recorded for the same period in 1996.

Net income (loss) per share.  Primary and fully diluted loss per share was $0.24
for the quarter  ended June 30, 1997 as compared to earnings  per share of $0.19
for the same quarter in 1996. Weighted average shares outstanding were 2,338,720
for both periods.

                       Comparison of Operating Results for the
                       Six Months Ended June 30, 1997 and 1996

General. Net income decreased $588,000,  or 101 percent,  from $581,000 for
the six months  ended June 30, 1996 to a loss of $7,000 for the six months ended
June 30, 1997.  The  decrease/loss  was caused by the $1.9 million  special loan
loss  provision  booked during the second  quarter of 1997.  See  "Comparison of
Financial Condition at June 30, 1997 and December 31, 1996 -- Allowance for Loan
Losses." The  Company's  primary and fully  diluted loss per share was $0.00 for
the six months  ended June 30, 1997 as  compared to earnings  per share of $0.25
for the same  period one year ago.  The  returns on average  assets and  average
equity for the six  months  ended  June 30,  1997 were -0.01 and -0.06  percent,
respectively, as compared to 0.48 and 5.55 percent,  respectively,  for the same
period last year. The Company's earnings for the six months ended June 30, 1997,
without the increase in loan loss  provision,  would have been $1.2 million,  or
$0.52 per share,  with returns on average  assets and average equity of 0.82 and
10.64 percent, respectively.

BNC -- North Dakota reported net income of $68,000 for the six month period
ended June 30, 1997, a 93 percent decrease from earnings of $1.0 million for the
same period last year.  The  decrease in earnings for this  subsidiary  bank was
caused by the special loan loss  provision of $1.9  million  booked  during June
1997. See  "Comparison of Financial  Condition at June 30, 1997 and December 31,
1996 -- Allowance  for Loan Losses" and " -- Provision for Loan Losses." For the
six months ended June 30,  1997,  BNC -- North Dakota  recorded  total  interest
income  and net  interest  income of $10.3 and $5.0  million,  respectively,  as
compared to $9.1 and $4.1 million, respectively, for the same period in 1996.

BNC -- Minnesota  reported net income of $117,000 for the six month period ended
June 30, 1997 as  compared  to a net loss of  $224,000  for the same period last
year. For the same periods,  total interest  income and net interest income were
$2.0 million and $1.0  million,  respectively,  for 1997 as compared to $549,000
and $321,000, respectively, for 1996.

                                          16

<PAGE>

BNC Financial reported net income of $83,000 for the six month period ended June
30,  1997 as compared  to $5,000 for the same  period  last year.  The  non-bank
subsidiary  recorded total interest  income and net interest  income of $480,000
and  $244,000,  respectively  for the first six  months of 1997 as  compared  to
$20,000 and $14,000, respectively, for the same period last year.

Net Interest  Income.  Net interest  income  increased $1.7 million,  or 41
percent,  to $6.0  million  for the six  months  ended  June 30,  1997 from $4.3
million for the same period in 1996. For the same periods, total interest income
increased  $3.0  million,  or 31 percent,  to $12.5  million as compared to $9.5
million.  The  increase  in  interest  income  was  caused by loan  growth  with
increased  loan  origination  activity in both the  Minnesota  and North  Dakota
markets  over the past 12  months.  During  the first six  months of 1997,  loan
growth has been primarily in the Minnesota market. Average loans increased $64.5
million, or 44 percent, while average earning assets increased $53.8 million, or
24 percent,  resulting  in a shift in the  earning  asset  portfolio  from lower
yielding  investments  to higher  yielding  loans.  Average  loans  comprised 76
percent of the average earning asset portfolio for the six months ended June 30,
1997 as compared to 66 percent for the same period in 1996. The yield on earning
assets  also  increased  56  basis  points  partly  because  of  the  change  in
composition  of the earning asset  portfolio and partly because of improved loan
yields.  Loan yields  improved 38 basis points largely due to the 25 basis point
increase in prime rates in April 1997.

Total interest  expense  increased $1.3 million,  or 24 percent,  from $5.2
million  for the six months  ended June 30,  1996 to $6.5  million  for the same
period in 1997.  The increase was caused by an increase in the volume of average
interest-bearing  liabilities  coupled  with an overall  increase in the cost of
those liabilities. Average interest-bearing liabilities increased $47.4 million,
$36.0  million  attributable  to  average  interest-bearing  deposits  and $11.4
million  attributable to average  borrowings.  Funds from the increased deposits
and   borrowings,   along  with  funds  derived  from  decreases  in  investment
securities,  were used to fund loan  growth.  See " --  Liquidity."  The cost of
total deposits and  interest-bearing  deposits  decreased due primarily to lower
repricing rates on time certificates of deposit. The decrease, however, was more
than offset by increased costs on short-term borrowings due to higher prevailing
interest rates on those borrowings.

Net  interest  margin  for the first  six  months  of 1997 was 4.37  percent  as
compared to 3.84  percent for the same period one year ago. As  indicated  above
and in the table below, the increase is mainly attributable to improved yield on
earning   assets  which  was  offset   somewhat  by  the  increase  in  cost  of
interest-bearing liabilities.


                                          17

<PAGE>


The following  table presents  average  balances,  interest  earned or paid, and
associated  yields on  interest-earning  assets  and  costs on  interest-bearing
liabilities  for the six months  ended June 30,  1997 and 1996  (amounts  are in
thousands):


                                        Six Months ended June 30,
                                       1997                       1996
                                       Interest Average         Interest Average
                               Average earned   yield   Average earned   yield 
                               balance or paid  or cost balance or paid  or cost
                               ------- -------  ------- ------  -------  -------
    Interest-earning assets
Investments                    $67,825 $2,141   6.37%   $77,879  $2,552   6.59%
Loans                          212,602 10,345   9.81%   148,140   6,945   9.43%
     Allowance for loan losses (1,750)                   (1,133)
                               ------- ------           -------- -------
     Total interest-earning 
         assets                278,677 12,486   9.04%   224,886   9,497   8.48%
 Interest-bearing liabilities
Savings, NOW & money market 
     accounts                   55,744    802   2.90%    44,678     552   2.48%
Certificates of deposits       169,853  4,722   5.61%   144,943   4,154   5.76%
Short-term borrowings           15,012    432   5.80%    12,253     341   5.60%
Long-term borrowings            12,665    496   7.90%     4,013     160   8.02%
                               -------  ------          --------  ------
     Total interest-bearing 
          liabilities         $253,274 $6,452   5.14%  $205,887  $5,207   5.09%
                              ========                 ========
     Net interest income / spread       6,034   3.90%            $4,290   3.39%
                                        =====  ======            ======  ======
     Net interest margin                      4.37%                  3.84%
                                              =====                 ======

Provision  for Loan Losses.  The provision for loan losses was $2.3 million
for the six months  ended June 30, 1997 as  compared  to  $219,000  for the same
period one year ago. As  previously  discussed,  the  increase in the  Company's
provision  for loan  losses  for the first  six  months  of 1997  resulted  from
questionable  loan  practices  by  a  recently   dismissed  loan  officer.   See
"Comparison  of  Financial  Condition  at June 30, 1997 and December 31, 1996 --
Allowance for Loan Losses."

Noninterest  Income.  Noninterest  income  increased  $54,000  for the first six
months of 1997 as compared to the same period last year.  The increase is due to
a  $123,000  decrease  in loan  fees  offset  by a  $145,000  increase  in other
noninterest  income and  smaller  additional  increases  in service  charges and
rental income.

Noninterest  Expense.  Noninterest expense increased $667,000 for the six months
ended June 30,  1997 as compared  to the same  period in 1996.  The  increase is
primarily  growth-related.  Salary  and  employee  benefits  expenses  increased
$481,000  for the six months  ended June 30, 1997 as compared to the same period
last year as the company's full time equivalent  employees increased from 104 at
June 30, 1996 to 124 at June 30, 1997.  Smaller  increases were also recorded in
occupancy,  depreciation and  amortization,  and office supplies,  telephone and
postage  expenses due to the  operation  of BNC -- North  Dakota's new trust and
private  banking  division and the Company's new office  facility in Bismarck as
well as the amortization of intangible assets related to recent acquisitions and
debt  offering  costs related to the  Company's  $15 million  subordinated  debt
offering completed in May 1997.

Income tax  expense.  Income tax expense was $45,000 for the first six months of
1997 as  compared  to  $360,000  for the same  period  last year.  The change is
attributable  to the significant  reduction in pretax income  resulting from the
$1.9 million  special loan loss provision booked during the

                                          18

<PAGE>

second quarter of 1997. While the Company's  consolidated pretax income was
$38,000 for the first six months of 1997, its tax provision recorded was $45,000
resulting in the $7,000 loss for the period. The unusual tax provision is mainly
attributable to the fact that the Company's entities operating in Minnesota have
recorded  pretax  income for the six months  ending  June 30, 1997 and owe state
income taxes on that income.

Net income  (loss) per share.  Primary and fully diluted loss per share was less
than  one-third of one cent (i.e.  $0.00) for the six months ended June 30, 1997
as compared to earnings per share of $0.25 for the same period in 1996. Weighted
average shares outstanding were 2,338,720 for both periods.

Liquidity.  The Company's continued liquidity  management objective is to ensure
its ability to satisfy the cash flow  requirements  of depositors  and borrowers
and allow it to meet its own cash flow  needs.  For the six month  period  ended
June 30, 1997, cash and cash equivalents increased $5.0 million as compared to a
decrease of $4.6 million for the same period in 1996.

Operating  activities  during  the first six  months of 1997  provided  net cash
inflows of $1.6  million as  compared  to a breakeven  cash flow  position  from
operating activities for the first six months of 1996.

Investing  activities during the six months ended June 30, 1997 resulted in
net cash  outflows of $31.4  million as  compared to net cash  outflows of $23.4
million for the same period in 1996.  During 1997, cash outflows of $28.5,  $8.4
and $1.4 million,  respectively,  were  attributable  to net increases in loans,
transactions in investment  securities and net transactions  involving premises,
leasehold  improvements  and equipment.  These cash outflows were offset by $6.9
million of cash  inflows  resulting  from the net change in federal  funds sold.
This was in comparison to cash  outflows of $56.0  million  attributable  to net
increases  in loans  offset by cash  inflows of $31.4  million  attributable  to
transactions in investment  securities and $1.2 million  attributable to the net
change in federal funds sold and premises,  leasehold improvements and equipment
during the first six months of 1996.

Financing  activities  during the first six months of 1997 provided cash inflows
of $34.8  million as  compared  to cash  inflows of $18.7  million  for the same
period in 1996.  The 1997 cash  inflows  were caused by increases in deposits of
$6.9  million,  increased  short-term  borrowings  of  $21.2  million  and a net
increase in long-term borrowings of $6.7 million. The 1996 cash inflows resulted
from a net  decrease  in  deposits  of  $3.6  million  offset  by  increases  in
short-term borrowings of $18.6 million and net increases in long-term borrowings
of $3.7 million.

The Company  anticipates  that it will continue to rely  primarily upon customer
deposits, FHLB and other short-term borrowings,  loan repayments, loan sales and
retained earnings to provide liquidity and to make loans and purchase investment
securities.  In  addition  to these  sources of  liquidity,  the Company now has
available excess funds from the issuance of the  Subordinated  Notes in May 1997
and the outstanding revolving lines of credit which were paid down with proceeds
from the May 1997 offering.  See Note 4 to the Consolidated Financial Statements
and "Comparison of Financial Condition at June 30, 1997 and December 31, 1996 --
Liabilities."

                                          19

<PAGE>

                           Forward Looking Statements

Statements  included in Item 2,  "Management's  Discussion  and Analysis or
Plan of  Operation,"  which are not historical in nature are intended to be, and
are hereby  identified as "forward looking  statements" for purposes of the safe
harbor  provided  by Section  21E of the  Securities  Exchange  Act of 1934,  as
amended. The Company cautions readers that forward looking statements, including
without  limitation,  those relating to the Company's future business prospects,
revenues, working capital, liquidity, capital needs, interest costs, and income,
are subject to certain risks and  uncertainties  that could cause actual results
to differ materially from those indicated in the forward looking  statements due
to several  important  factors.  These factors include,  but are not limited to:
risks  associated with the Company's  acquisition  strategy;  risks of loans and
investments,  including dependence on local economic conditions; competition for
the Company's  customers from other  providers of financial  services;  possible
adverse  effects  of  changes  in  interest  rates;  and other  risks  which are
difficult to predict and many of which are beyond the control of the Company.

                              PART II - OTHER INFORMATION

Item 1.     Legal Proceedings

BNC National Bank v. Debra J. Gronlie and Paul Andahl,  Civ. No.  97-C-2020
(South Central Jud. Dist.  Burleigh Co. ND). On July 21, 1997, the Company filed
suit   against  the   terminated   loan   officer   and  her  husband   alleging
misrepresentations,  reliance on  misrepresentations  and  breaches of fiduciary
responsibilities and conflicts of interest and seeking no less than $1.9 million
in monetary  damages and other equitable  relief.  The Company also reserved the
right to amend the pleadings to seek punitive damages.

The Company filed suit as a result of the irregularities  discovered during
an exhaustive  review of the loan  portfolio of the former loan officer with BNC
- -- North  Dakota,  who was dismissed  during the second  quarter of 1997 and the
special  $1.9  million  loan loss  provision  charged to  operations  during the
quarter ended June 30, 1997, all of which related to her lending activities.

The Company is currently not a party to any other  material  legal  proceedings.
Periodically,  and in the  ordinary  course  of  business,  various  claims  and
lawsuits which are incidental to the Company's  business may be brought  against
or by the Company, such as claims to enforce liens,  condemnation proceedings on
properties in which the Company holds security  interests,  claims involving the
making and servicing of real property  loans and other issues  incidental to the
Company's business.

Item 4.     Submission of Matters to a Vote of Security Holders

The Annual Meeting of Stockholders of the Company was held on June 18, 1997 (the
"Annual  Meeting").  Proxies were solicited pursuant to Regulation 14A under the
Securities Exchange Act of 1934, as amended.

At the Annual Meeting, John A. Malmberg,  Thomas J. Resch and Brad J. Scott
were elected to serve until the 2000 annual meeting of stockholders. In addition
to the  directors  elected at the  Annual


                                          20

<PAGE>

Meeting,  the terms of the following  directors  continued after the Annual
Meeting: Tracy J. Scott, Gregory K. Cleveland, John A. Hipp, Richard M. Johnsen,
Jr., Jerry R. Woodcox and John M. Shaffer.

The number of votes cast for or withheld from each nominee was as follows:


       Name                 For           Withheld
- -------------------     ------------     -----------
John A. Malmberg           1,812,200           8,926
Thomas J. Resch            1,812,826           8,300
Brad J. Scott              1,812,826           8,300


With respect to the election of directors,  there were no  abstentions  and
non-votes totaled 517,594.

At the  Annual  Meeting,  the  stockholders  also  voted on and  approved a
proposal  to  ratify  the  appointment  of  Arthur  Andersen  LLP  to act as the
independent public accountants to audit the financial  statements of the Company
and its  subsidiaries  for the fiscal year ended  December 31, 1997.  Holders of
1,814,577 shares voted for, holders of 1,400 shares voted against and holders of
5,149 shares  abstained from voting on such proposal.  Non-votes with respect to
such proposal totaled 517,594.

Item 6.     Exhibits and Reports on Form 8-K

            (a)    Exhibits
                   10.11      Second Amendment to Term Loan Agreement and Term 
                                  Note dated July 16, 1997 by and between 
                                  Firstar Bank Milwaukee, N.A. and BNCCORP, Inc.
                   10.12      Second Amendment to Revolving Credit Agreement 
                                  and Revolving Credit Note dated July 16, 1997 
                                  by and between Firstar Bank Milwaukee, N.A. 
                                  and BNCCORP, Inc.
                   27.          Financial Data Schedule


            (b)    Reports on Form 8-K
                   None.


                                          21

<PAGE>


                                      Signatures


In accordance  with the  requirements  of the Exchange Act, the Registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.


                                    BNCCORP, Inc.




Date: August 13, 1997                   By     /s/ Gregory K. Cleveland
                                       ----------------------------
                                         Gregory K. Cleveland
                                         President
                                         Chief Financial Officer
                                         Only Authorized Signature

                                          22


                                                                 Exhibit 10.11

                SECOND AMENDMENT TO REVOLVING CREDIT AGREEMENT
                          AND REVOLVING CREDIT NOTE


This  Amendment,  dated as of the date set forth  below,  is by and between
Firstar Bank Milwaukee, N.A. (the "Bank") and BNCCORP, Inc. (the "Borrower").



                                   RECITALS

       The Bank and the Borrower acknowledge the following:

       A.The Bank and the Borrower  have executed a Revolving  Credit  Agreement
(the  "Agreement"),  and the Borrower has executed a Revolving  Credit Note (the
"Note") both dated February  19,1996,  and amended on February 11, 1997, and the
Borrower has executed the  documents  identified in Article III of the Agreement
and certain other related documents  (collectively the "Loan Documents") setting
forth the terms and conditions upon which the Borrower may obtain loans from the
Bank from time to time.

     B. The Bank and the  Borrower now wish to amend the  Agreement  pursuant to
the terms and  provisions of this Second  Amendment to Term Loan  Agreement (the
"Amendment").

                                  AGREEMENTS

NOW,  THEREFORE,  in consideration  of the recitals and mutual  agreements which
follow and other good and valuable consideration, the receipt and sufficiency of
which are hereby acknowledged, the Bank and the Borrower agree as follows:

     1.Return  on Assets  Paragraph  4.15(d) of the  Agreement  is  deleted  and
replaced with the following:

         (d) an  average  return on  assets  for BNC  National  Bank will not be
             measured  as of  6/30/97;  an  average  return  on  assets  for BNC
             National  Bank of at  least  0.25%  and  0.50%  as of  9/30/97  and
             12/31/97  respectively;  and an  average  return on assets  for BNC
             National Bank of Minnesota of at least 0.25%

     2.Effectiveness of Prior Documents.  Except as specifically amended hereby,
the  Agreement  shall  remain in full  force and effect in  accordance  with its
terms.  All  warranties  and   representations   contained  therein  are  hereby
reconfirmed.  All collateral  previously given to secure the Agreement continues
as  security  and all  guarantees  remain in full force and  effect.  This is an
amendment, not a novation.

       3.Preconditions  to  Effectiveness.   The  Amendment  shall  only  become
effective  upon execution by the Borrower and the Bank, and upon approval by all
guarantors (if any) and any other third party required by the Bank.

       4.No  Waiver  of  Defaults;  Warranties.  This  Amendment  shall  not  be
construed as or be deemed to be a waiver by the Bank of existing defaults by the
Borrower,  whether known or undiscovered.  All agreements,  representations  and
warranties made herein shall survive the execution of this Amendment.

       5.Counterparts.   This   Amendment   may  be  signed  in  any  number  of
counterparts,  each of which shall be  considered  an  original,  but when taken
together, shall constitute one document.

       6.Authorization. The Borrower represents and warrants that the execution,
delivery and performance of this Amendment and the documents  referenced  herein
are within the corporate powers of the Borrower.

<PAGE>
      
      Dated as of July 16, 1997


                                     BNCCORP, INC.
                                     a Delaware corporation

                                     By: \s\ Gregory K. Cleveland

                                     Name & Title: President & CFO

                                     FIRSTAR BANK MILWAUKEE, N.A.



                                     By: \s\ Stephen J. Moore
                                          Stephen J. Moore, Vice President



                              






                                                                 Exhibit 10.12

                SECOND AMENDMENT TO REVOLVING CREDIT AGREEMENT
                          AND REVOLVING CREDIT NOTE


     This  Amendment,  dated as of the date set forth  below,  is by and between
Firstar Bank Milwaukee, N.A. (the "Bank") and BNCCORP, Inc. (the "Borrower").



                                   RECITALS

       The Bank and the Borrower acknowledge the following:

       A.The Bank and the Borrower  have executed a Revolving  Credit  Agreement
(the  "Agreement"),  and the Borrower has executed a Revolving  Credit Note (the
"Note") both dated February  19,1996,  and amended on February 11, 1997, and the
Borrower has executed the  documents  identified in Article III of the Agreement
and certain other related documents  (collectively the "Loan Documents") setting
forth the terms and conditions upon which the Borrower may obtain loans from the
Bank from time to time.

     B. The Bank and the  Borrower now wish to amend the  Agreement  pursuant to
the terms and  provisions of this Second  Amendment to Term Loan  Agreement (the
"Amendment").

                                  AGREEMENTS

NOW,  THEREFORE,  in consideration  of the recitals and mutual  agreements which
follow and other good and valuable consideration, the receipt and sufficiency of
which are hereby acknowledged, the Bank and the Borrower agree as follows:

     1.Return  on Assets  Paragraph  4.15(d) of the  Agreement  is  deleted  and
replaced with the following:

         (d) an  average  return on  assets  for BNC  National  Bank will not be
             measured  as of  6/30/97;  an  average  return  on  assets  for BNC
             National  Bank of at  least  0.25%  and  0.50%  as of  9/30/97  and
             12/31/97  respectively;  and an  average  return on assets  for BNC
             National Bank of Minnesota of at least 0.25%

     2.Effectiveness of Prior Documents.  Except as specifically amended hereby,
the  Agreement  shall  remain in full  force and effect in  accordance  with its
terms.  All  warranties  and   representations   contained  therein  are  hereby
reconfirmed.  All collateral  previously given to secure the Agreement continues
as  security  and all  guarantees  remain in full force and  effect.  This is an
amendment, not a novation.

       3.Preconditions  to  Effectiveness.   The  Amendment  shall  only  become
effective  upon execution by the Borrower and the Bank, and upon approval by all
guarantors (if any) and any other third party required by the Bank.

       4.No  Waiver  of  Defaults;  Warranties.  This  Amendment  shall  not  be
construed as or be deemed to be a waiver by the Bank of existing defaults by the
Borrower,  whether known or undiscovered.  All agreements,  representations  and
warranties made herein shall survive the execution of this Amendment.

       5.Counterparts.   This   Amendment   may  be  signed  in  any  number  of
counterparts,  each of which shall be  considered  an  original,  but when taken
together, shall constitute one document.

       6.Authorization. The Borrower represents and warrants that the execution,
delivery and performance of this Amendment and the documents  referenced  herein
are within the corporate powers of the Borrower.

<PAGE>

       Dated as of July 16, 1997


                                     BNCCORP, INC.
                                     a Delaware corporation

                                     By: \s\ Gregory K. Cleveland

                                     Name & Title: President & CFO

                                     FIRSTAR BANK MILWAUKEE, N.A.



                                     By: \s\ Stephen J. Moore
                                          Stephen J. Moore, Vice President



                              





<TABLE> <S> <C>


<ARTICLE>                     9
<LEGEND>

     This schedule contains summary financial information extracted from the
     statement of condition dated 6/30/97 and statement of income for the six
     months ended 6/30/97 and is qualified in its entirety by reference to
     such financial statements.
</LEGEND>
<CIK>                              0000945434      
<NAME>                             BNCCORP, INC.
<MULTIPLIER>                       1000
<CURRENCY>                         U.S. DOLLARS
       
<S>                                <C>
<PERIOD-TYPE>                      6-MOS
<FISCAL-YEAR-END>                  DEC-31-1997
<PERIOD-START>                     JAN-01-1997
<PERIOD-END>                       JUN-30-1997
<EXCHANGE-RATE>                    1
<CASH>                             11,396
<INT-BEARING-DEPOSITS>             2,971
<FED-FUNDS-SOLD>                   0
<TRADING-ASSETS>                   0
<INVESTMENTS-HELD-FOR-SALE>        67,812
<INVESTMENTS-CARRYING>             0
<INVESTMENTS-MARKET>               0
<LOANS>                            230,564
<ALLOWANCE>                        2,936
<TOTAL-ASSETS>                     323,142
<DEPOSITS>                         246,663
<SHORT-TERM>                       32,669
<LIABILITIES-OTHER>                3,854
<LONG-TERM>                        17,358
              0
                        0
<COMMON>                           23
<OTHER-SE>                         22,575
<TOTAL-LIABILITIES-AND-EQUITY>     323,142
<INTEREST-LOAN>                    10,345
<INTEREST-INVEST>                  2,141
<INTEREST-OTHER>                   0
<INTEREST-TOTAL>                   12,486
<INTEREST-DEPOSIT>                 5,524
<INTEREST-EXPENSE>                 6,452
<INTEREST-INCOME-NET>              6,034
<LOAN-LOSSES>                      2,253
<SECURITIES-GAINS>                 (11)
<EXPENSE-OTHER>                    4,689
<INCOME-PRETAX>                    38
<INCOME-PRE-EXTRAORDINARY>         (7)
<EXTRAORDINARY>                    0
<CHANGES>                          0
<NET-INCOME>                       (7)
<EPS-PRIMARY>                      .00
<EPS-DILUTED>                      .00
<YIELD-ACTUAL>                     9.04
<LOANS-NON>                        1,080
<LOANS-PAST>                       90
<LOANS-TROUBLED>                   126
<LOANS-PROBLEM>                    7,400
<ALLOWANCE-OPEN>                   1,594
<CHARGE-OFFS>                      953
<RECOVERIES>                       42
<ALLOWANCE-CLOSE>                  2,936
<ALLOWANCE-DOMESTIC>               2,936
<ALLOWANCE-FOREIGN>                0
<ALLOWANCE-UNALLOCATED>            0
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission