Attached files

file filename
8-K - CURRENT REPORT ON FORM 8-K - TRICO BANCSHARES /d292549d8k.htm

Exhibit 99.1

LOGO

 

PRESS RELEASE    Contact:             Richard P. Smith
For Immediate Release    President & CEO (530) 898-0300

TRICO BANCSHARES ANNOUNCES QUARTERLY RESULTS

CHICO, Calif. – (January 30, 2012) – TriCo Bancshares (NASDAQ: TCBK) (the “Company”), parent company of Tri Counties Bank (the “Bank”), today announced earnings of $6,549,000 for the quarter ended December 31, 2011. This compares with earnings of $3,126,000 the Company reported for the quarter ended December 31, 2010. Diluted earnings per share for the quarter ended December 31, 2011 were $0.41 compared to diluted earnings per share of $0.20 for the quarter ended December 31, 2010. Diluted earnings per share for the year ended December 31, 2011 and 2010 were $1.16 and $0.37, respectively, on earnings of $18,590,000 and $6,005,000, respectively.

Total assets of the Company increased $365,808,000 (16.7%) to $2,555,597,000 at December 31, 2011 from $2,189,789,000 at December 31, 2010. Total loans of the Company increased $131,461,000 (9.3%) to $1,551,032,000 at December 31, 2011 from $1,419,571,000 at December 31, 2010. Total deposits of the Company increased $338,363,000 (18.3%) to $2,190,536,000 at December 31, 2011 from $1,852,173,000 at December 31, 2010.

The following is a summary of the components of Company’s consolidated net income for the periods indicated:

 

     Three months ended              
     December 31,              
(in thousands)    2011     2010     $ Change     % Change  

Net Interest Income

   $ 27,280      $ 22,591      $ 4,689        20.8

Provision for loan losses

     (5,429     (8,144     2,715        (33.3 %) 

Noninterest income

     10,489        9,881        608        6.2

Noninterest expense

     (22,076     (19,470     (2,606     13.4

Provision for income taxes

     (3,715     (1,732     (1,983     114.5
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 6,549      $ 3,126      $ 3,423        109.5
  

 

 

   

 

 

   

 

 

   

 

 

 

Included in the Company’s results for the three and twelve month periods ended December 31, 2011 is the acquisition by Tri Counties Bank of the banking operations of Citizens Bank of Northern California (“Citizens”), Nevada City, California from the FDIC under a whole bank purchase and assumption agreement without loss sharing on September 23, 2011. The assets acquired and liabilities assumed in the Citizens acquisition have been accounted for under the acquisition method of accounting (formerly the purchase method).

As a result of the Citizens acquisition on September 23, 2011, the Company recorded a before-tax bargain purchase gain of $7,575,000 ($4,390,000 after-tax) representing the excess of the estimated fair value of the assets acquired over the estimated fair value of the liabilities assumed. The before-tax bargain purchase gain is recorded in noninterest income and the related tax effect ($3,185,000) is recorded in tax expense for the three month period ended September 30, 2011 and the year ended December 31, 2011.


A summary of the net assets received in the Citizens acquisition, at their estimated fair values on September 23, 2011, is presented below:

 

(in thousands)    Citizens  
     September 23, 2011  

Asset acquired:

  

Cash and cash equivalents

   $ 80,707   

Securities available-for-sale

     9,353   

Loans

     167,484   

Core deposit intangible

     898   

Foreclosed assets

     8,412   

Other assets

     3,450   
  

 

 

 

Total assets acquired

   $ 270,304   
  

 

 

 

Liabilities assumed:

  

Deposits

   $ 239,899   

Other borrowings

     22,038   

Other liabilities

     792   
  

 

 

 

Total liabilities assumed

     262,729   
  

 

 

 

Net assets acquired/bargain purchase gain

   $ 7,575   
  

 

 

 

A summary of the estimated fair value adjustments resulting in the bargain purchase gain in the Citizens acquisition are presented below:

 

     Citizens  
(in thousands)    September 23, 2011  

Cost basis net assets acquired

   $ 26,682   

Cash payment received from FDIC

     44,140   

Fair value adjustments:

  

Cash and cash equivalents

     539   

Loans

     (57,745

Foreclosed assets

     (5,609

Core deposit intangible

     898   

Deposits

     (382

Borrowings

     (28

Other

     (920
  

 

 

 

Bargain purchase gain

   $ 7,575   
  

 

 

 

The operations of Citizens from September 23, 2011 to December 31, 2011 added approximately $6,171,000 and $54,000 to interest income and interest expense, respectively, $1,462,000 to provision for loan losses, $8,029,000 to noninterest income, and $1,865,000 to noninterest expense. Included in the $6,171,000 of Citizens related interest income recorded from September 23, 2011 to December 31, 2011, is $3,146,000 of interest income from fair value discount accretion. The recognition of interest income from the acquired Citizens loans, and in particular the fair value discount accretion portion, may fluctuate greatly depending on changes in actual and expected future cash flows of such loans. Loans acquired through the Citizens acquisition are classified as Purchased Not Credit Impaired (PNCI), Purchased Credit Impaired – cash basis (PCI – cash basis), or Purchased Credit Impaired – other (PCI – other). Loans not acquired in an acquisition or otherwise “purchased” are classified as “originated”. Further details regarding interest income from loans, including fair value discount accretion, may be found under the heading “Supplemental Loan Interest Income Data” in the Consolidated Financial Data table at the end of this announcement.


The following table shows the components of net interest income and net interest margin on a fully tax-equivalent (FTE) basis for the periods indicated:

ANALYSIS OF CHANGE IN NET INTEREST MARGIN ON EARNING ASSETS

(unaudited, in thousands)

 

     Three Months Ended  
     December 31, 2011     December 31, 2010  
     Average
Balance
     Income/
Expense
    Yield/
Rate
    Average
Balance
     Income/
Expense
    Yield/
Rate
 

Assets

              

Earning assets

              

Loans

   $ 1,570,648       $ 27,247        6.94   $ 1,443,603       $ 23,070        6.39

Investments – taxable

     245,683         1,887        3.07     246,043         2,159        3.51

Investments – nontaxable

     10,128         181        7.15     12,644         232        7.34

Federal funds sold

     493,746         361        0.29     365,925         252        0.28
  

 

 

    

 

 

     

 

 

    

 

 

   

Total earning assets

     2,320,205         29,676        5.12     2,068,215         25,713        4.97
     

 

 

        

 

 

   

Other assets, net

     193,429             167,256        
  

 

 

        

 

 

      

Total assets

   $ 2,513,634           $ 2,235,471        
  

 

 

        

 

 

      

Liabilities and shareholders’ equity

              

Interest-bearing

              

Demand deposits

   $ 424,109         235        0.22   $ 393,356         459        0.47

Savings deposits

     800,035         351        0.18     580,451         449        0.31

Time deposits

     433,844         801        0.74     515,809         1,200        0.93

Other borrowings

     75,179         617        3.28     63,040         608        3.86

Trust preferred securities

     41,238         325        3.15     41,238         320        3.10
  

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-bearing liabilities

     1,774,405         2,329        0.53     1,593,894         3,036        0.76
     

 

 

        

 

 

   

Noninterest-bearing deposits

     491,434             405,390        

Other liabilities

     32,816             32,475        

Shareholders’ equity

     214,979             203,712        
  

 

 

        

 

 

      

Total liabilities and shareholders’ equity

   $ 2,513,634           $ 2,235,471        
  

 

 

        

 

 

      

Net interest rate spread

          4.59          4.21

Net interest income/net interest margin (FTE)

        27,347        4.71        22,677        4.39
     

 

 

        

 

 

   

FTE adjustment

        (67          (86  
     

 

 

        

 

 

   

Net interest income (not FTE)

      $ 27,280           $ 22,591     
     

 

 

        

 

 

   

The increase in net interest income and the increase in net interest margin (FTE) from 4.39% during the three months ended December 31, 2010 to 4.71% in the current quarter is primarily due to the operations of Citizens since their acquisition on September 23, 2011. Absent the contributions from the Citizens acquisition, loan demand continues to be weak and investments continue to be unattractive given their low market yields and interest rate risk profile.

The Company recorded a provision for loan loss of $5,429,000 during the three months ended December 31, 2011 compared to $8,144,000 during the three months ended December 31, 2010. Nonperforming originated loans were $75,775,000 and $75,987,000 at December 31, 2011 and 2010, respectively. Loan charge-offs, net of recoveries, were $4,815,000 during the three months ended December 31, 2011 compared to $4,342,000 during the year-ago period.


Noninterest income increased $608,000 to $10,489,000 during the three months ended December 31, 2011 when compared to the three months ended December 31, 2010. The following table presents the key components of noninterest income for the periods indicated:

 

     Three months ended
December 31,
              
(in thousands)    2011     2010      $ Change     % Change  

Service charges on deposit accounts

   $ 3,877      $ 3,510       $ 367        10.5

ATM fees and interchange

     1,857        1,601         256        16.0

Other service fees

     419        379         40        10.6

Mortgage banking service fees

     389        358         31        8.7

Change in value of mortgage servicing rights

     (85     198         (283     (142.9 %) 
  

 

 

   

 

 

    

 

 

   

 

 

 

Total service charges and fees

     6,457        6,046         411        6.8
  

 

 

   

 

 

    

 

 

   

 

 

 

Gain on sale of loans

     1,219        1,395         (176     (12.6 %) 

Commission on NDIP

     555        341         214        62.8

Increase in cash value of life insurance

     535        569         (34     (6.0 %) 

Change in indemnification asset

     512        1,294         (782     (60.4 %) 

Gain on sale of foreclosed assets

     191        157         34        21.7

Gain on life insurance death benefit

     789        —          

Other noninterest income

     231        79         152        192.4
  

 

 

   

 

 

    

 

 

   

 

 

 

Total other noninterest income

   $ 4,032      $ 3,835         197        5.1
  

 

 

   

 

 

    

 

 

   

 

 

 

Total noninterest income

   $ 10,489      $ 9,881       $ 608        6.2
  

 

 

   

 

 

    

 

 

   

 

 

 

Noninterest expense increased $2,606,000 to $22,076,000 during the three months ended December 31, 2011 when compared to the three months ended December 31, 2010. The operations of Citizens from September 23, 2011 to December 31, 2011 added $751,000 to salaries expense and $1,114,000 to other noninterest expense. Included in the $1,114,000 of Citizens related other noninterest expense were $296,000 of provision for foreclosed assets expense and $271,000 of information systems expense including system conversion expense as the Company has begun work to convert the Citizens systems to the Company’s systems. The following table presents the key components of the Company’s noninterest expense for the periods indicated:

 

     Three months ended
December 31,
             
(in thousands)    2011      2010     $ Change     % Change  

Salaries

   $ 8,071       $ 7,160      $ 911        12.7

Commissions and incentives

     188         478        (290     (60.7 %) 

Employee benefits

     2,506         2,434        72        3.0
  

 

 

    

 

 

   

 

 

   

 

 

 

Total salaries and benefits expense

     10,765         10,072        693        6.9
  

 

 

    

 

 

   

 

 

   

 

 

 

Occupancy

     1,815         1,457        358        24.6

Equipment

     1,020         951        69        7.3

Change in reserve for unfunded commitments

     100         (200     300     

Data processing and software

     1,232         885        347        39.2

Telecommunications

     567         456        111        24.3

ATM network charges

     525         475        50        10.5

Professional fees

     682         396        286        72.2

Advertising and marketing

     871         702        169        24.1

Postage

     337         217        120        55.3

Courier service

     302         221        81        36.7

Intangible amortization

     52         85        (33     (38.8 %) 

Operational losses

     207         102        105        102.9

Provision for foreclosed asset losses

     570         337        233        69.1

Foreclosed asset expense

     258         265        (7     (2.6 %) 

Assessments

     589         833        (244     (29.3 %) 

Other

     2,184         2,216        (32     (1.4 %) 
  

 

 

    

 

 

   

 

 

   

 

 

 

Total other noninterest expense

     11,311         9,398        1,913        20.4
  

 

 

    

 

 

   

 

 

   

 

 

 

Total noninterest expense

   $ 22,076       $ 19,470      $ 2,606        13.4
  

 

 

    

 

 

   

 

 

   

 

 

 


In addition to the historical information contained herein, this press release may contain certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The reader of this press release should understand that all such forward-looking statements are subject to various uncertainties and risks that could affect their outcome. The Company’s actual results could differ materially from those suggested by such forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, variances in the actual versus projected growth in assets, return on assets, interest rate fluctuations, economic conditions in the Company’s primary market area, demand for loans, regulatory and accounting changes, loan losses, expenses, rates charged on loans and earned on securities investments, rates paid on deposits, competition effects, fee and other noninterest income earned as well as other factors detailed in the Company’s reports filed with the Securities and Exchange Commission which are incorporated herein by reference, including the Form 10-K for the year ended December 31, 2010. These reports and this entire press release should be read to put such forward-looking statements in context and to gain a more complete understanding of the uncertainties and risks involved in the Company’s business. Any forward-looking statement may turn out to be wrong and cannot be guaranteed. The Company does not intend to update any of the forward-looking statements after the date of this release.

TriCo Bancshares and Tri Counties Bank are headquartered in Chico, California. Tri Counties Bank has a 36-year history in the banking industry. It operates 41 traditional branch locations and 27 in-store branch locations in 23 California counties. Tri Counties Bank offers financial services and provides a diversified line of products and services to consumers and businesses, which include demand, savings and time deposits, consumer finance, online banking, mortgage lending, and commercial banking throughout its market area. It operates a network of 76 ATMs and a 24-hour, seven days-a-week telephone customer service center. Brokerage services are provided by the Bank’s investment services affiliate, Raymond James Financial Services, Inc. For further information please visit the Tri Counties Bank web site at http://www.tricountiesbank.com.


TRICO BANCSHARES – CONSOLIDATED FINANCIAL DATA

(Unaudited. Dollars in thousands, except share data)

 

     Three months ended  
     December 31,
2011
    September 30,
2011
    June 30,
2011
    March 31,
2011
    December 31,
2010
 

Statement of Income Data

          

Interest income

   $ 29,609      $ 24,472      $ 24,467      $ 24,434      $ 25,627   

Interest expense

     2,329        2,465        2,714        2,730        3,036   

Net interest income

     27,280        22,007        21,753        21,704        22,591   

Provision for loan losses

     5,429        5,069        5,561        7,001        8,144   

Noninterest income:

          

Service charges and fees

     6,457        5,584        6,121        5,782        6,045   

Other income

     4,032        9,139        2,130        3,568        3,836   

Total noninterest income

     10,489        14,723        8,251        9,350        9,881   

Noninterest expense:

          

Base salaries net of deferred loan origination costs

     8,071        7,478        7,198        7,004        7,160   

Incentive compensation expense

     188        1,850        783        916        478   

Employee benefits and other compensation expense

     2,506        2,602        2,734        2,873        2,434   

Total salaries and benefits expense

     10,765        11,930        10,715        10,793        10,072   

Other noninterest expense

     11,311        8,943        9,380        8,878        9,398   

Total noninterest expense

     22,076        20,873        20,095        19,671        19,470   

Income (loss) before taxes

     10,264        10,788        4,348        4,382        4,858   

Net income

   $ 6,549      $ 6,470      $ 2,771      $ 2,800      $ 3,126   

Share Data

          

Basic earnings per share

   $ 0.41      $ 0.40      $ 0.17      $ 0.18      $ 0.20   

Diluted earnings per share

   $ 0.41      $ 0.40      $ 0.17      $ 0.17      $ 0.20   

Book value per common share

   $ 13.55      $ 13.19      $ 12.82      $ 12.72      $ 12.64   

Tangible book value per common share

   $ 12.49      $ 12.14      $ 11.82      $ 11.71      $ 11.62   

Shares outstanding

     15,978,958        15,978,958        15,978,958        15,860,138        15,860,138   

Weighted average shares

     15,978,958        15,978,958        15,922,228        15,860,138        15,860,138   

Weighted average diluted shares

     16,015,312        16,006,358        15,953,572        16,023,589        16,009,538   

Credit Quality

          

Nonperforming originated loans

   $ 75,775      $ 74,324      $ 73,720      $ 71,053      $ 75,987   

Total nonperforming loans

   $ 85,731      $ 85,067      $ 73,720      $ 71,053      $ 75,987   

Guaranteed portion of nonperforming loans

     3,061        3,287        3,496        3,736        3,937   

Foreclosed assets, net of allowance

     16,332        17,870        9,337        8,983        9,913   

Loans charged-off

     5,340        4,428        5,230        7,049        6,040   

Loans recovered

     525        697        407        701        1,698   

Selected Financial Ratios

          

Return on average total assets

     1.04     1.17     0.51     0.51     0.56

Return on average equity

     12.19     12.41     5.39     5.50     6.14

Average yield on loans

     6.94     6.24     6.24     6.22     6.39

Average yield on interest-earning assets

     5.12     4.82     4.84     4.84     4.97

Average rate on interest-bearing liabilities

     0.53     0.64     0.71     0.72     0.76

Net interest margin (fully tax-equivalent)

     4.71     4.34     4.31     4.31     4.39

Supplemental Loan Interest Income Data:

          

Discount accretion Citizens PNCI loans

     1,738        —          —          —          —     

Discount accretion Citizens PCI – cash basis loans

     418        28        —          —          —     

Discount accretion Citizens PCI – other loans

     868        93        —          —          —     

Regular interest Citizens loans

     2,816        144        —          —          —     

Discount accretion Granite PCI – other loans

     81        130        185        136        326   

Regular interest Granite loans

     835        777        828        790        922   

All other loan interest income

     20,491        20,815        20,722        20,796        21,822   

Total loan interest income

     27,247        21,987        21,735        21,722        23,070   


TRICO BANCSHARES – CONSOLIDATED FINANCIAL DATA

(Unaudited. Dollars in thousands)

 

     Three months ended  
     December 31,
2011
    September 30,
2011
    June 30,
2011
    March 31,
2011
    December 31,
2010
 

Balance Sheet Data

          

Cash and due from banks

   $ 637,275      $ 522,636      $ 391,054      $ 406,294      $ 371,066   

Securities, available-for-sale

     229,223        257,300        264,992        279,824        277,271   

Federal Home Loan Bank Stock

     10,610        11,124        9,199        9,133        9,133   

Loans held for sale

     10,219        10,872        4,379        2,834        4,988   

Loans:

          

Commercial loans

     141,609        154,257        140,531        131,242        141,902   

Consumer loans

     397,692        400,627        382,864        388,142        423,238   

Real estate mortgage loans

     976,008        978,492        828,757        823,563        807,482   

Real estate construction loans

     35,723        42,251        43,910        44,713        46,949   

Total loans, gross

     1,551,032        1,575,627        1,396,062        1,387,660        1,419,571   

Allowance for loan losses

     (45,914     (45,300     (43,962     (43,224     (42,571

Foreclosed assets

     16,332        17,870        9,337        8,983        9,913   

Premises and equipment

     19,893        19,717        20,142        18,552        19,120   

Cash value of life insurance

     50,403        51,891        51,441        50,991        50,541   

Goodwill

     15,519        15,519        15,519        15,519        15,519   

Intangible assets

     1,301        1,353        475        495        580   

Mortgage servicing rights

     4,603        4,238        4,818        4,808        4,605   

FDIC indemnification asset

     4,405        4,473        4,545        6,689        5,640   

Accrued interest receivable

     7,312        7,397        6,549        6,941        7,131   

Other assets

     43,384        33,750        41,634        40,239        37,282   

Total assets

     2,555,597        2,488,467        2,176,184        2,195,738        2,189,789   

Deposits:

          

Noninterest-bearing demand deposits

     541,276        469,630        419,391        427,116        424,070   

Interest-bearing demand deposits

     431,565        425,281        401,040        406,060        395,413   

Savings deposits

     797,182        788,276        618,413        608,582        585,845   

Time certificates

     420,513        437,036        397,887        418,154        446,845   

Total deposits

     2,190,536        2,120,223        1,836,731        1,859,912        1,852,173   

Accrued interest payable

     1,674        1,815        1,865        2,044        2,151   

Reserve for unfunded commitments

     2,740        2,640        2,640        2,690        2,640   

Other liabilities

     30,427        28,808        29,561        30,262        29,170   

Other borrowings

     72,541        82,919        59,234        57,781        62,020   

Junior subordinated debt

     41,238        41,238        41,238        41,238        41,238   

Total liabilities

     2,339,156        2,277,643        1,971,269        1,993,927        1,989,392   

Total shareholders’ equity

     216,441        210,824        204,915        201,811        200,397   

Accumulated other comprehensive gain (loss)

     3,811        3,468        2,644        1,086        1,310   

Average loans

     1,570,648        1,410,151        1,393,989        1,396,331        1,443,603   

Average interest-earning assets

     2,320,205        2,037,348        2,028,429        2,024,285        2,068,215   

Average total assets

     2,513,634        2,207,800        2,192,651        2,189,363        2,235,471   

Average deposits

     2,149,422        1,865,399        1,852,800        1,851,606        1,895,006   

Average total equity

   $ 214,979      $ 208,560      $ 205,763      $ 203,535      $ 203,712   

Total risk based capital ratio

     13.9     13.5     14.6     14.5     14.2

Tier 1 capital ratio

     12.7     12.2     13.3     13.2     12.9

Tier 1 leverage ratio

     9.5     10.5     10.4     10.3     10.0

Tangible capital ratio

     7.9     7.8     8.7     8.5     8.5