Attached files

file filename
8-K - FORM 8-K - TRICO BANCSHARES /d666302d8k.htm

Exhibit 99.1

Filed by TriCo Bancshares pursuant to Rule 425

under the Securities Act of 1933

and deemed filed pursuant to Rule 14a-12

under the Securities Exchange Act of 1934

Subject Company: North Valley Bancorp.

Commission File No.:0-10652

 

PRESS RELEASE

For Immediate Release

 

Contact:             Richard P. Smith

President & CEO (530) 898-0300

TRICO BANCSHARES ANNOUNCES QUARTERLY RESULTS

CHICO, Calif. – (January 29, 2014) – TriCo Bancshares (NASDAQ: TCBK) (the “Company”), parent company of Tri Counties Bank (the “Bank”), today announced earnings of $5,236,000, or $0.32 per diluted share, for the three months ended December 31, 2013. These results compare to earnings of $4,722,000, or $0.29 per diluted share reported by the Company for the three months ended December 31, 2012. Diluted earnings per share for the years ended December 31, 2013 and 2012 were $1.69 and $1.18, respectively, on earnings of $27,399,000 and $18,944,000, respectively.

Total assets of the Company increased $134,797,000 (5.2%) to $2,744,066,000 at December 31, 2013 from $2,609,269,000 at December 31, 2012. Total loans of the Company increased $107,184,000 (6.8%) to $1,672,007,000 at December 31, 2013 from $1,564,823,000 at December 31, 2012. Total deposits of the Company increased $120,781,000 (5.3%) to $2,410,483,000 at December 31, 2013 from $2,289,702,000 at December 31, 2012.

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

 

     Three months ended
December 31,
    $ Change     % Change  
        
(dollars in thousands)    2013     2012      

Net Interest Income

   $ 26,339      $ 24,771      $ 1,568        6.3

Provision for loan losses

     (172     (1,524     1,352        (88.7 %) 

Noninterest income

     7,353        10,011        (2,658     (26.6 %) 

Noninterest expense

     (24,878     (25,126     248        (1.0 %) 

Provision for income taxes

     (3,406     (3,410     4        (0.1 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 5,236      $ 4,722      $ 514        10.9
  

 

 

   

 

 

   

 

 

   

 

 

 


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, dollars in thousands)

 

     Three Months Ended     Three Months Ended     Three Months Ended  
     December 31, 2013     September 30, 2013     December 31, 2012  
     Average      Income/     Yield/     Average      Income/     Yield/     Average      Income/     Yield/  
     Balance      Expense     Rate     Balance      Expense     Rate     Balance      Expense     Rate  

Assets

                     

Earning assets

                     

Loans

   $ 1,649,692       $ 24,470        5.93   $ 1,635,506       $ 25,123        6.14   $ 1,574,329       $ 24,245        6.16

Investments - taxable

     326,696         2,457        3.01     249,901         1,863        2.98     174,954         1,348        3.08

Investments - nontaxable

     19,641         256        5.21     20,809         275        5.29     9,433         168        7.12

Cash at Federal Reserve and other banks

     515,289         375        0.29     498,978         378        0.30     624,510         445        0.29
  

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

   

Total earning assets

     2,511,318         27,558        4.39     2,405,194         27,639        4.60     2,383,226         26,206        4.40
     

 

 

        

 

 

        

 

 

   

Other assets, net

     181,913             198,049             182,081        
  

 

 

        

 

 

        

 

 

      

Total assets

   $ 2,693,231           $ 2,603,243           $ 2,565,307        
  

 

 

        

 

 

        

 

 

      

Liabilities and shareholders’ equity

                     

Interest-bearing

                     

Demand deposits

   $ 534,270         117        0.09   $ 522,784         145        0.11   $ 494,259         174        0.14

Savings deposits

     826,378         260        0.13     800,126         249        0.12     772,233         305        0.16

Time deposits

     297,052         434        0.58     307,957         460        0.60     347,714         570        0.66

Other borrowings

     8,629         1        0.05     7,693         1        0.05     9,024         2        0.09

Trust preferred securities

     41,238         311        3.02     41,238         314        3.05     41,238         321        3.11
  

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-bearing liabilities

     1,707,567         1,123        0.26     1,679,799         1,169        0.28     1,664,468         1,372        0.33
     

 

 

        

 

 

        

 

 

   

Noninterest-bearing deposits

     699,530             643,175             633,570        

Other liabilities

     37,114             36,494             36,973        

Shareholders’ equity

     249,020             243,776             230,296        
  

 

 

        

 

 

        

 

 

      

Total liabilities and shareholders’ equity

   $ 2,693,231           $ 2,603,243           $ 2,565,307        
  

 

 

        

 

 

        

 

 

      

Net interest rate spread

          4.13          4.32          4.07

Net interest income/net interest margin (FTE)

  

     26,435        4.21        26,470        4.40        24,834        4.17
     

 

 

        

 

 

        

 

 

   

FTE adjustment

        (96          (103          (63  
     

 

 

        

 

 

        

 

 

   

Net interest income (not FTE)

      $ 26,339           $ 26,367           $ 24,771     
     

 

 

        

 

 

        

 

 

   

Net interest income (FTE) during the three months ended December 31, 2013 decreased $35,000 (0.1%) when compared to the three months ended September 30, 2013, and increased $1,601,000 (6.5%) when compared to the three months ended December 31, 2012.

The $1,601,000 increase in net interest income (FTE) from the year-ago quarter ended December 31, 2012 is primarily due to a $1,197,000 (79.0%) increase in interest income from investment securities that was primarily due to a $161,950,000 (87.8%) increase in the average balance of investment securities from the year-ago quarter. Interest income from loans increased $225,000 (0.9%) to $24,470,000 during the quarter ended December 31, 2013 when compared to the quarter ended December 31, 2012. The increase in interest income from loans was due to a $75,363,000 (4.8%) increase in the average balance of loans to $1,649,692,000 that was substantially offset by a 23 basis point decrease in the average yield on loans from 6.16% to 5.93%. The increases in the average balance of investments and loans were funded primarily by a $109,454,000 increase in the average balance of deposits, including a $65,960,000 increase in the average balance of noninterest-bearing deposits, and by a $109,221,000 decrease in the average balance of Federal funds sold. The decrease in the average yield on loans is primarily due to decreases in market yields on new and renewed loans, and from decreased discount amortization from purchased loans. Loans acquired through purchase or acquisition of other banks 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”. Often, such purchased loans are purchased at a discount to face value, and part of this discount is accreted into (added to) interest income over the remaining life of the loan. Generally, as time goes on, the effect of this discount accretion


becomes less and less as these purchased loans mature or payoff early. 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 Company provided $172,000 for loan losses in the fourth quarter of 2013 versus a benefit of $393,000 in the third quarter of 2013 and a provision of $1,524,000 in the fourth quarter of 2012. The decrease in provision for loan losses during the fourth quarter of 2013 compared to the fourth quarter of 2012 was primarily the result of improvement in collateral values and estimated cash flows related to nonperforming originated loans and purchased credit impaired loans, reductions in nonperforming originated loans and purchased credit impaired loans, and decreased loss histories for performing originated loans.

The following table presents the key components of noninterest income for the periods indicated:

 

     Three months ended
December 31,
          % Change  
            
(dollars in thousands)    2013     2012     $ Change    

Service charges on deposit accounts

   $ 2,946      $ 3,502      ($ 556     (15.9 %) 

ATM fees and interchange

     2,130        2,040        90        4.4

Other service fees

     461        483        (22     (4.6 %) 

Mortgage banking service fees

     494        512        (18     (3.5 %) 

Change in value of mortgage servicing rights

     (58     (502     444        (88.4 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total service charges and fees

     5,973        6,035        (62     (1.0 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Gain on sale of loans

     635        2,493        (1,858     (74.5 %) 

Commission on NDIP

     689        745        (56     (7.5 %) 

Increase in cash value of life insurance

     390        470        (80     (17.0 %) 

Change in indemnification asset

     (773     (501     (272     54.3

Gain on sale of foreclosed assets

     161        422        (261     (61.8 %) 

Other noninterest income

     278        347        (69     (19.9 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other noninterest income

     1,380        3,976        (2,596     (65.3 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest income

   $ 7,353      $ 10,011      ($ 2,658     (26.6 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

The $556,000 decrease in service charges on deposit accounts is due to decreased nonsufficient funds fees. The $90,000 increase in ATM fees and interchange revenue is primarily due to increased interchange revenue as a result of additional resources focused on growing that line of business. The $444,000 increase in change in value of mortgage servicing rights is reflective of the relatively stable mortgage interest rate environment and stable estimated average life of mortgages being serviced during the quarter ended December 31, 2013 when compared to the quarter ended December 31, 2012. During the quarter ended December 31, 2012, mortgage interest rates were falling, refinance activity was increasing, and the average life of mortgages serviced was being reduced. As the average life of mortgages serviced is reduced, so is the estimated future servicing fees reduced that in turn reduces the value of the mortgage servicing rights. The $1,858,000 decrease in gain on sale of loans is the result of the same changes in mortgage interest rates and decrease in refinance activity as noted above. The second half of 2012 saw historically low mortgage rates that produced historically high mortgage refinance activity that in turn resulted in gain on sale of loans of $2,493,000 for the Company during the quarter ended December 31, 2012. The high level of mortgage refinance activity allowed the Company to originate and sell a larger number and larger dollar volume of loans, and realize a larger gain on sale of loans. Starting around May 2013, mortgage rates began to rise and refinance activity began to wane. During the third and fourth quarters of 2013, mortgage interest rates began to stabilize at levels above their historic lows, and refinance activity hit historically low levels. As a result gain on sale of loans was $635,000 during the quarter ended December 31, 2013. The $272,000 negative impact from change in indemnification asset is due to improved (lessened) future loss estimates related to loans covered by FDIC loss-sharing agreements. While this item has a negative impact on this revenue item, it is offset by a reduction in the Bank’s loan loss provision.

Salary and benefit expenses increased $886,000 (7.2%) to $13,224,000 during the three months ended December 31, 2013 compared to the three months ended December 31, 2012. Base salaries increased $508,000 (6.1%) to $8,832,000 during the three months ended December 31, 2013. The increase in base salaries was mainly due to


annual merit increases and an increase in administrative, central operations, and electronic banking personnel that were partially offset by a reduction in branch personnel. Average full time equivalent personnel decreased from 734 during the quarter ended December 31, 2012 to 730 during the quarter ended December 31, 2013. Incentive and commission related salary expenses decreased $219,000 (18.8%) to $943,000 during three months ended December 31, 2013 due primarily to reduced mortgage loan production incentives when compared to the year ago quarter. Benefits expense, including retirement, medical and workers’ compensation insurance, and taxes, increased $597,000 (20.9%) to $3,449,000 during the three months ended December 31, 2013 primarily due to increased medical insurance costs, employee stock ownership plan expense, and employer payroll taxes.

Other noninterest expenses decreased $1,134,000 (8.9%) to $11,654,000 during the three months ended December 31, 2013 when compared to the three months ended December 31, 2012. The decrease in other noninterest expense is primarily due to a $1,520,000 decrease in change in reserve for unfunded commitments to a benefit of $460,000 for the three months ended December 31, 2013 from a charge of $1,060,000 for the three months ended December 31, 2012. This decrease in change in reserve for unfunded commitments was mainly due to improved loss histories for performing originated loans that are used to calculate the required reserve for unfunded commitments. Also helping to reduce other noninterest expense were reductions of $146,000 and $194,000 in provision for foreclosed asset losses and foreclosed asset expenses, respectively, from the year ago quarter. Partially offsetting these reductions in other noninterest income were increases of $229,000 and $164,000 in occupancy and professional fees expenses, respectively. Included in professional fees expense for the three months ended and year ended December 31, 2013 are $309,000 of consulting and legal expenses related to the Company’s recently announced agreement to merge with North Valley Bancorp.

The following table presents the key components of the Company’s noninterest expense for the periods indicated:

 

     Three months ended
December 31,
              
                 
(dollars in thousands)    2013     2012      $ Change     % Change  

Salaries

   $ 8,832      $ 8,324       $ 508        6.1

Commissions and incentives

     943        1,162         (219     (18.8 %) 

Employee benefits

     3,449        2,852         597        20.9
  

 

 

   

 

 

    

 

 

   

 

 

 

Total salaries and benefits expense

     13,224        12,338         886        7.2
  

 

 

   

 

 

    

 

 

   

 

 

 

Occupancy

     2,068        1,839         229        12.5

Equipment

     1,126        1,063         63        5.9

Change in reserve for unfunded commitments

     (460     1,060         (1,520     (143.4 %) 

Data processing and software

     1,302        1,204         98        8.1

Telecommunications

     708        575         133        23.1

ATM network charges

     679        762         (83     (10.9 %) 

Professional fees

     1,037        873         164        18.8

Advertising and marketing

     749        805         (56     (7.0 %) 

Postage

     153        216         (63     (29.2 %) 

Courier service

     349        298         51        17.1

Intangible amortization

     52        52         0        0.0

Operational losses

     242        357         (115     (32.2 %) 

Provision for foreclosed asset losses

     62        208         (146     (70.2 %) 

Foreclosed asset expense

     204        398         (194     (48.7 %) 

Assessments

     527        607         (80     (13.2 %) 

Other

     2,856        2,471         385        15.6
  

 

 

   

 

 

    

 

 

   

 

 

 

Total other noninterest expense

     11,654        12,788         (1,134     (8.9 %) 
  

 

 

   

 

 

    

 

 

   

 

 

 

Total noninterest expense

   $ 24,878      $ 25,126       ($ 248     (1.0 %) 
  

 

 

   

 

 

    

 

 

   

 

 

 

On January 21, 2014, the Company and North Valley Bancorp announced that they entered into an Agreement and Plan of Merger and Reorganization under which North Valley will merge with and into TriCo Bancshares, with TriCo Bancshares as the surviving corporation. North Valley Bancorp shareholders will receive a fixed exchange ratio of 0.9433 shares of TriCo Bancshares common stock for each share of North Valley common stock. The merger is expected to be completed in the second or third quarter of 2014, subject to approval of the merger by shareholders of both companies, receipt of required regulatory and other approvals and satisfaction of customary closing conditions.


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, whether and when shareholders and regulators approve the Company’s proposed merger with North Valley Bancorp, 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, 2012. 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. Shareholders are urged to read the joint proxy statement/prospectus that will be included in the registration statement on Form S-4, which the Company will file with the SEC in connection the proposed action because it will contain important information about TriCo, North Valley, the merger and related matters, including additional risk and uncertainties

TriCo Bancshares and Tri Counties Bank are headquartered in Chico, California. Tri Counties Bank has a 38-year history in the banking industry. It operates 41 traditional branch locations and 22 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 69 ATMs and an automated Customer Service Department, available 24 hours a day, seven days a week. 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.

ADDITIONAL INFORMATION ABOUT THE PROPOSED MERGER TRANSACTION AND WHERE TO FIND IT

Investors and shareholder are urged to carefully review and consider each of TriCo’s and North Valley Bancorp’s public filings with the SEC, including but not limited to their Annual Reports on Form 10-K, their proxy statements, their Current Reports on Form 8-K and their Quarterly Reports on Form 10-Q. The documents filed by TriCo with the SEC may be obtained free of charge at TriCo’s website at www.tricountiesbank.com or at the SEC’s website at www.sec.gov. These documents may also be obtained free of charge from TriCo by requesting them in writing to TriCo, 63 Constitution Drive, Chico, California 95973; Attention: Investor Relations, or by telephone at (530) 898-0300. The documents filed by North Valley with the SEC may be obtained free of charge at North Valley’s website at www.novb.com or at the SEC’s website at www.sec.gov. These documents may also be obtained free of charge from North Valley by requesting them in writing to North Valley Bancorp, 300 Park Marina Circle, Redding, CA 96001, Attention: Corporate Secretary, or by telephone at Phone: (530) 226-2900.

TriCo intends to file a registration statement with the SEC which will include a joint proxy statement of TriCo and North Valley and a prospectus of TriCo, and each party will file other documents regarding the proposed transaction with the SEC. Before making any voting or investment decision, investors and security holders of North Valley and TriCo are urged to carefully read the entire registration statement and joint proxy statement/prospectus, when they become available, as well as any amendments or supplements to these documents, because they will contain important information about the proposed transaction. A definitive joint proxy statement/prospectus will be sent to the shareholders of each company seeking required stockholder approvals. Investors and security holders will be able to obtain the registration statement and the joint proxy statement/prospectus free of charge from the SEC’s website or from TriCo or North Valley by writing to the addresses provided for each company set forth above.

TriCo, North Valley, their directors, executive officers and certain other persons may be deemed to be participants in the solicitation of proxies from TriCo and North Valley shareholders in favor of the approval of the transaction. Information regarding TriCo’s officers and directors will be included in TriCo’s Form 10-K Annual Report to be filed with the SEC, and information regarding North Valley’s officers and directors will be included in North Valley’s Form 10-K Annual Report to be filed with the SEC. Descriptions of the interests of the directors and executive officers of TriCo and North Valley in the proposed merger will be set forth in the proxy statement/prospectus and other relevant documents filed with the SEC (when they become available).


TRICO BANCSHARES - CONSOLIDATED FINANCIAL DATA

(Unaudited. Dollars in thousands, except share data)

 

     Three months ended  
     December 31,     September 30,     June 30,     March 31,     December 31,  
     2013     2013     2013     2013     2012  

Statement of Income Data

  

     

Interest income

   $ 27,462      $ 27,536      $ 25,756      $ 25,806      $ 26,143   

Interest expense

     1,123        1,169        1,167        1,237        1,372   

Net interest income

     26,339        26,367        24,589        24,569        24,771   

Provision for (benefit from) loan losses

     172        (393     614        (1,108     1,524   

Noninterest income:

          

Service charges and fees

     5,973        6,662        6,693        5,929        6,035   

Other income

     1,380        2,465        3,438        4,289        3,976   

Total noninterest income

     7,353        9,127        10,131        10,218        10,011   

Noninterest expense:

          

Base salaries net of deferred

          

loan origination costs

     8,832        8,716        8,508        8,348        8,324   

Incentive compensation expense

     943        1,166        1,299        1,286        1,162   

Employee benefits and other

          

compensation expense

     3,449        2,979        3,083        3,327        2,852   

Total salaries and benefits expense

     13,224        12,861        12,890        12,961        12,338   

Other noninterest expense

     11,654        10,755        10,619        8,640        12,788   

Total noninterest expense

     24,878        23,616        23,509        21,601        25,126   

Income before taxes

     8,642        12,271        10,597        14,294        8,132   

Net income

   $ 5,236      $ 7,361      $ 6,325      $ 8,477      $ 4,722   

Share Data

          

Basic earnings per share

   $ 0.33      $ 0.46      $ 0.39      $ 0.53      $ 0.30   

Diluted earnings per share

   $ 0.32      $ 0.45      $ 0.39      $ 0.53      $ 0.29   

Book value per common share

   $ 15.61      $ 15.27      $ 14.90      $ 14.75      $ 14.33   

Tangible book value per common share

   $ 14.59      $ 14.24      $ 13.87      $ 13.71      $ 13.30   

Shares outstanding

     16,076,662        16,076,662        16,065,469        16,005,191        16,000,838   

Weighted average shares

     16,076,662        16,073,864        16,027,557        16,002,482        15,996,137   

Weighted average diluted shares

     16,333,476        16,230,160        16,134,510        16,091,150        16,064,685   

Credit Quality

          

Nonperforming originated loans

   $ 45,131      $ 53,261      $ 52,661      $ 54,763      $ 61,769   

Total nonperforming loans

     53,216        61,384        61,466        63,963        72,516   

Foreclosed assets, net of allowance

     6,262        4,140        5,054        6,124        7,498   

Loans charged-off

     1,840        985        1,947        2,771        4,006   

Loans recovered

     574        1,119        1,065        1,098        983   

Selected Financial Ratios

          

Return on average total assets

     0.78     1.13     0.98     1.30     0.74

Return on average equity

     8.41     12.08     10.54     14.51     8.20

Average yield on loans

     5.93     6.14     5.94     6.22     6.16

Average yield on interest-earning assets

     4.39     4.60     4.27     4.25     4.40

Average rate on interest-bearing liabilities

     0.26     0.28     0.28     0.29     0.33

Net interest margin (fully tax-equivalent)

     4.21     4.40     4.07     4.05     4.17

Supplemental Loan Interest Income Data:

          

Discount accretion PCI - cash basis loans

   $ 255      $ 140      $ 129      $ 167      $ 42   

Discount accretion PCI - other loans

     893        898        732        597        979   

Discount accretion PNCI loans

     568        1,115        815        766        841   

All other loan interest income

     22,754        22,970        22,207        22,542        22,383   

Total loan interest income

     24,470        25,123        23,883        24,072        24,245   


TRICO BANCSHARES - CONSOLIDATED FINANCIAL DATA

(Unaudited. Dollars in thousands)

 

     Three months ended  
     December 31,     September 30,     June 30,     March 31,     December 31,  
     2013     2013     2013     2013     2012  

Balance Sheet Data

          

Cash and due from banks

   $ 598,368      $ 541,150      $ 592,155      $ 802,271      $ 748,899   

Securities, available for sale

     104,647        115,215        127,519        144,454        163,027   

Securities, held to maturity

     240,504        193,262        85,643        —          —     

Federal Home Loan Bank Stock

     9,163        9,163        9,163        9,647        9,647   

Loans held for sale

     2,270        3,247        6,582        7,931        12,053   

Loans:

          

Commercial loans

     133,788        133,616        128,410        115,483        135,528   

Consumer loans

     391,243        389,711        387,217        376,063        386,111   

Real estate mortgage loans

     1,096,433        1,091,475        1,097,446        1,010,249        1,010,130   

Real estate construction loans

     50,543        42,249        38,967        30,567        33,054   

Total loans, gross

     1,672,007        1,657,051        1,652,040        1,532,362        1,564,823   

Allowance for loan losses

     (38,245     (39,340     (39,599     (39,867     (42,648

Foreclosed assets

     6,262        4,140        5,054        6,124        7,498   

Premises and equipment

     31,612        31,246        31,194        29,468        26,985   

Cash value of life insurance

     52,309        51,919        51,388        51,008        50,582   

Goodwill

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

Intangible assets

     883        935        987        1,040        1,092   

Mortgage servicing rights

     6,165        6,049        5,571        4,984        4,552   

FDIC indemnification asset

     206        861        1,441        1,807        1,997   

Accrued interest receivable

     6,516        6,450        7,339        7,201        6,636   

Other assets

     35,880        35,239        35,935        38,484        38,607   

Total assets

     2,744,066        2,632,106        2,587,931        2,612,433        2,609,269   

Deposits:

          

Noninterest-bearing demand deposits

     789,458        656,266        645,461        639,420        684,833   

Interest-bearing demand deposits

     533,351        524,897        514,088        531,695        503,465   

Savings deposits

     798,986        811,182        791,978        786,352        762,919   

Time certificates

     288,688        300,966        315,175        328,083        338,485   

Total deposits

     2,410,483        2,293,311        2,266,702        2,285,550        2,289,702   

Accrued interest payable

     938        937        944        975        1,036   

Reserve for unfunded commitments

     2,415        2,875        3,210        3,175        3,615   

Other liabilities

     31,711        33,667        29,936        37,340        35,122   

Other borrowings

     6,335        14,626        6,575        8,125        9,197   

Junior subordinated debt

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

Total liabilities

     2,493,120        2,386,654        2,348,605        2,376,403        2,379,910   

Total shareholders’ equity

     250,946        245,452        239,326        236,030        229,359   

Accumulated other

          

comprehensive gain

     1,857        132        49        1,538        2,159   

Average loans

     1,649,692        1,635,506        1,608,511        1,548,565        1,574,329   

Average interest-earning assets

     2,511,318        2,405,194        2,422,818        2,434,920        2,383,226   

Average total assets

     2,693,231        2,603,243        2,584,734        2,609,794        2,565,307   

Average deposits

     2,357,230        2,274,042        2,259,471        2,287,539        2,247,776   

Average total equity

   $ 249,020      $ 243,776      $ 239,985      $ 233,679      $ 230,296   

Total risk based capital ratio

     14.8     14.9     14.7     15.2     14.5

Tier 1 capital ratio

     13.5     13.6     13.5     13.9     13.3

Tier 1 leverage ratio

     10.2     10.4     10.2     9.9     9.8

Tangible capital ratio

     8.6     8.8     8.7     8.5     8.2