Attached files

file filename
8-K - FORM 8-K - TRICO BANCSHARES /d765360d8k.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-6

under the Securities Exchange Act of 1934

Subject Company: North Valley Bancorp.

Commission File No.: 000-10652

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

TRICO BANCSHARES ANNOUNCES QUARTERLY RESULTS

CHICO, Calif. – (July 28, 2014) – TriCo Bancshares (NASDAQ: TCBK) (the “Company”), parent company of Tri Counties Bank, today announced earnings of $4,859,000, or $0.30 per diluted share, for the three months ended June 30, 2014. These results compare to earnings of $6,325,000, or $0.39 per diluted share reported by the Company for the three months ended June 30, 2013.

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

 

     Three months ended
June 30,
             
(dollars in thousands)    2014     2013     $ Change     % Change  

Net Interest Income

   $ 27,343      $ 24,589      $ 2,754        11.2

Provision for loan losses

     (1,708     (614     (1,094     178.2

Noninterest income

     7,877        10,131        (2,254     (22.2 %) 

Noninterest expense

     (25,116     (23,509     (1,607     6.8

Provision for income taxes

     (3,537     (4,272     735        (17.2 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 4,859      $ 6,325      ($ 1,466     (23.2 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

The following is a summary of certain of the Company’s consolidated assets and deposits as of the periods indicated:

 

     As of June 30,                
(dollars in thousands)    2014      2013      $ Change      % Change  

Total assets

   $ 2,724,481       $ 2,587,931       $ 136,550         5.3

Total loans

   $ 1,738,586       $ 1,652,040       $ 86,546         5.2

Total investments

   $ 525,598       $ 222,325       $ 303,273         136.4

Total deposits

   $ 2,385,196       $ 2,266,702       $ 118,494         5.2


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  
     June 30, 2014     March 31, 2014     June 30, 2013  
     Average
Balance
     Income/
Expense
    Yield/
Rate
    Average
Balance
     Income/
Expense
    Yield/
Rate
    Average
Balance
     Income/
Expense
    Yield/
Rate
 

Assets

                     

Earning assets

                     

Loans

   $ 1,714,061       $ 24,433        5.70   $ 1,671,231       $ 23,738        5.68   $ 1,608,511       $ 23,883        5.94

Investments - taxable

     478,904         3,594        3.00     390,230         2,976        3.05     164,907         1,229        2.98

Investments - nontaxable

     16,102         187        4.65     17,618         218        4.95     17,108         240        5.61

Cash at Federal Reserve and other banks

     350,229         274        0.31     473,833         309        0.26     632,292         494        0.31
  

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

   

Total earning assets

     2,559,296         28,488        4.45     2,552,912         27,241        4.27     2,422,818         25,846        4.27
     

 

 

        

 

 

        

 

 

   

Other assets, net

     178,338             184,852             161,916        
  

 

 

        

 

 

        

 

 

      

Total assets

   $ 2,737,634           $ 2,737,764           $ 2,584,734        
  

 

 

        

 

 

        

 

 

      

Liabilities and shareholders’ equity

                     

Interest-bearing

                     

Demand deposits

   $ 550,372         115        0.08   $ 546,998         121        0.09   $ 518,961         125        0.10

Savings deposits

     853,643         263        0.12     840,221         257        0.12     782,339         246        0.13

Time deposits

     268,352         390        0.58     280,968         404        0.58     322,668         484        0.60

Other borrowings

     6,217         1        0.06     6,461         1        0.06     7,596         1        0.05

Trust preferred securities

     41,238         306        2.97     41,238         304        2.95     41,238         311        3.02
  

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-bearing liabilities

     1,719,822         1,075        0.25     1,715,886         1,087        0.25     1,672,802         1,167        0.28
     

 

 

        

 

 

        

 

 

   

Noninterest-bearing deposits

     722,779             731,731             635,503        

Other liabilities

     34,216             35,262             36,444        

Shareholders’ equity

     260,817             254,885             239,985        
  

 

 

        

 

 

        

 

 

      

Total liabilities and shareholders’ equity

   $ 2,737,634           $ 2,737,764           $ 2,584,734        
  

 

 

        

 

 

        

 

 

      

Net interest rate spread

          4.20          4.02          3.99

Net interest income/net interest margin (FTE)

  

     27,413        4.28        26,154        4.10        24,679        4.07
     

 

 

        

 

 

        

 

 

   

FTE adjustment

        (70          (82          (90  
     

 

 

        

 

 

        

 

 

   

Net interest income (not FTE)

      $ 27,343           $ 26,072           $ 24,589     
     

 

 

        

 

 

        

 

 

   

Net interest income (FTE) during the second quarter of 2014 increased $2,734,000 (11.1%) from the same period in 2013 to $27,413,000. The increase in net interest income (FTE) was due primarily to a $312,991,000 (172%) increase in the average balance of investments to $495,006,000, and a $105,550,000 (6.6%) increase in the average balance of loans to $1,714,061,000 that were partially offset by a 24 basis point decrease in the average yield on loans from 5.94% during the three months ended June 30, 2013 to 5.70% during the three months ended June 30, 2014. During much of 2013 and the six months ended June 30, 2014, the Company deployed some of its excess cash previously held as Federal funds sold into higher yielding investments while maintaining an appropriate level of interest rate risk. The increase in average loan balances was due to organic loan growth and the purchase of $19,690,000 and $62,698,000 of single family residential real estate loans during the second quarters of 2014 and 2013, respectively. The decrease in average loan yields was due primarily to declines in market yields on new and renewed loans compared to yields on repricing, maturing, and paid off loans. The increases in average investment and loan balances added $2,325,000 and $1,567,000 to net interest income (FTE) while the decrease in average loan yields reduced net interest income (FTE) by $1,017,000 compared to the year-ago quarter.

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 decreases as these purchased loans mature or pay off 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 press release.


The Company provided $1,708,000 for loan losses during the three months ended June 30, 2014 versus a provision of $614,000 during the three months ended June 30, 2013. During the three months ended June 30, 2014, the Company refined the method it uses to evaluate historical losses for the purpose of estimating the allowance for unimpaired loans. In the third quarter of 2010, the Company moved from a six point grading system (Grades A-F) to a nine point risk rating system (Risk Ratings 1-9), primarily to allow for more distinction within the “Pass” risk rating (risk ratings 2-5). As there was not initially sufficient loss experience within the nine point scale to complete a migration analysis for all nine risk ratings, all loans risk rated Pass or 2-5 were grouped together, a loss rate was calculated for that group, and that loss rate was established as the loss rate for risk rating 4. The reserve ratios for risk ratings 2, 3 and 5 were then interpolated from that figure. As of June 30, 2014, the Company was able to compile twelve quarters of historical loss information for all risk ratings, and use that information to calculate the loss rates for each of the nine risk ratings without interpolation. This refinement led to an increase of $1,438,000 in the allowance for unimpaired loans and provision for loan losses for unimpaired loans as of June 30, 2014. This increase in the allowance for unimpaired loans was driven primarily by consumer loans with a risk rating of 5 or “Pass-Watch”. Excluding this refinement in methodology, the provision for loan losses would have been $270,000 for the three months ended June 30, 2014. In general, the credit quality of the Company’s loans continued to improve during the quarter ended June 30, 2014 due to improvements 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 decreases in loss histories for performing originated loans compared to year-ago levels.

Subsequent to June 30, 2014, the following events occurred: on July 9, 2014 the Company recovered $769,000 of an originated residential construction loan that was previously charged off. This recovery will be recorded during the quarter ended September 30, 2014; on July 21, 2014 the Company received $2,500,000 representing the complete payoff of all principal and interest due on a purchased credit impaired commercial real estate loan that was accounted for as part of a pool of loans. If there is no deterioration in estimated future cash flows for the other loans in this pool from June 30, 2014 to September 30, 2014, the existing allowance for loan losses for this pool will be completely eliminated via a reversal of provision for loan losses of $698,000 during the quarter ended September 30, 2014.

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

 

     Three months ended
June 30,
             
(dollars in thousands)    2014     2013     $ Change     % Change  

Service charges on deposit accounts

     2,724        3,277      ($ 553     (16.9 %) 

ATM fees and interchange

     2,192        2,233        (41     (1.8 %) 

Other service fees

     533        562        (29     (5.2 %) 

Mortgage banking service fees

     421        430        (9     (2.1 %) 

Change in value of mortgage servicing rights

     (351     191        (542     (283.8 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total service charges and fees

     5,519        6,693        (1,174     (17.5 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Gain on sale of loans

     514        1,590        (1,076     (67.7 %) 

Commission on NDIP

     843        841        2        0.2

Increase in cash value of life insurance

     400        380        20        5.3

Change in indemnification asset

     (93     (314     221        (70.4 %) 

Gain on sale of foreclosed assets

     241        615        (374     (60.8 %) 

Other noninterest income

     453        326        127        39.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other noninterest income

     2,358        3,438        (1,080     (31.4 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest income

   $ 7,877      $ 10,131      ($ 2,254     (22.2 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest income decreased $2,254,000 (22.2%) to $7,877,000 during the three months ended June 30, 2014 compared to the three months ended June 30, 2013. The decrease in noninterest income was due primarily to a $1,076,000 (67.7%) decrease in gain on sale of loans to $514,000, a $553,000 (16.9%) decrease in service charges on deposit accounts, a $542,000 (284%) decrease in change in value of mortgage servicing rights, and a $374,000 (60.8%) decrease in gain on sale of foreclosed assets. The decrease in gain on sale of loans was primarily due to the


increase in residential real estate mortgage rates that occurred in May 2013 and resulted in a significant decrease in mortgage refinance activity. This decrease in mortgage refinance activity resulted in a significant decrease in newly originated mortgages for the Company to sell. The decrease in service charges on deposit accounts was primarily due to reduced customer overdrafts and a resulting decrease in non-sufficient funds fees. The decrease in the change in value of mortgage servicing rights was due primarily to a decrease in the balance of mortgages serviced during the quarter ended June 30, 2014 compared to an increase in such balances during the quarter ended June 30, 2013, and a large decrease in the estimated prepayment speed of such mortgages during the three months ended June 30, 2013 versus a slight increase in estimated mortgage prepayment speeds during the three months ended June 30, 2014. An increase in prepayment speed decreases the value of mortgage servicing rights and a decrease in mortgage prepayment speed increases the value of mortgage servicing rights. Mortgage prepayment speed generally increases when market rates for mortgages decrease, and vice versa. The decrease in gain on sale of foreclosed assets was due to a reduced balance of foreclosed assets compared to the year-ago period.

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

 

     Three months ended
June 30,
              
(dollars in thousands)    2014     2013      $ Change     % Change  

Salaries

     9,008        8,508       $ 500        5.9

Commissions and incentives

     1,205        1,299         (94     (7.2 %) 

Employee benefits

     3,104        3,083         21        0.7
  

 

 

   

 

 

    

 

 

   

 

 

 

Total salaries and benefits expense

     13,317        12,890         427        3.3
  

 

 

   

 

 

    

 

 

   

 

 

 

Occupancy

     1,802        1,753         49        2.8

Equipment

     1,060        913         147        16.1

Change in reserve for unfunded commitments

     (185     35         (220     (628.6 %) 

Data processing and software

     1,350        1,280         70        5.5

Telecommunications

     713        587         126        21.5

ATM network charges

     710        679         31        4.6

Professional fees

     1,518        695         823        118.4

Advertising and marketing

     341        415         (74     (17.8 %) 

Postage

     221        133         88        66.2

Courier service

     224        255         (31     (12.2 %) 

Intangible amortization

     52        52         0        0.0

Operational losses

     150        122         28        23.0

Provision for foreclosed asset losses

     4        546         (542     (99.3 %) 

Foreclosed asset expense

     151        163         (12     (7.4 %) 

Assessments

     481        543         (62     (11.4 %) 

Other

     3,207        2,448         759        31.0
  

 

 

   

 

 

    

 

 

   

 

 

 

Total other noninterest expense

     11,799        10,619         1,180        11.1
  

 

 

   

 

 

    

 

 

   

 

 

 

Total noninterest expense

   $ 25,116      $ 23,509       $ 1,607        6.8
  

 

 

   

 

 

    

 

 

   

 

 

 

Salary and benefit expenses increased $427,000 (3.3%) to $13,317,000 during the three months ended June 30, 2014 compared to the three months ended June 30, 2013. Base salaries increased $500,000 (5.9%) to $9,008,000 during the three months ended June 30, 2014 versus the year-ago period despite a 0.1% decrease in the average number of full time equivalent employees from 727 to 726. The average number of full time equivalent employees decreased primarily due to reductions in staff from the closing of six branches since September 30, 2013 that were partially offset by increases in full time equivalent back office staff and management. The salary expense attributable to the added back office staff and management outweighed the reduction in salary expense attributable to the branch closings. Annual salary merit increases of approximately 2.5% also contributed to the increase in base salary expense. Incentive and commission related salary expenses decreased $94,000 (7.2%) to $1,205,000 during three months ended June 30, 2014 due primarily to decreases in production related incentives tied to reduced residential real estate mortgage loan originations and sales. Benefits expense, including retirement, medical and workers’ compensation insurance, and taxes, increased $21,000 (0.7%) to $3,104,000 during the three months ended June 30, 2014.

Other noninterest expense increased $1,180,000 (11.1%) to $11,799,000 during the three months ended June 30, 2014 compared to the three months ended June 30, 2013. The increase in other noninterest expense was due primarily a $823,000 (118%) increase in professional fees to $1,518,000, a $196,000 (7.4%) increase in occupancy


and equipment expenses to $2,862,000, and a $759,000 (31.0%) increase in other expenses to $3,207,000 that were partially offset by a $542,000 (99.3%) decrease in provision for foreclosed assets, and a $220,000 decrease in provision for losses on unfunded commitments. The increase in professional fees was mainly due to a $536,000 consulting expense related to outside card processing, the benefit of which is expected to be realized over the next several years via increased revenue and lower processing expense, and $245,000 of legal, accounting and consulting expenses related to the proposed merger with North Valley Bancorp (“North Valley”). The increase in other expenses was primarily due to $175,000 of system conversion planning expenses related to the proposed merger with North Valley, and $114,000 of leasehold improvement removal expenses related to two branches closed at the end of the quarter ended March 31, 2014 and one branch closed during the quarter ended June 30, 2014. During the three months ended June 30, 2014, the Company incurred a total of $420,000 of noninterest expense related to the proposed North Valley merger.

On January 21, 2014, the Company and North Valley announced that they entered into an Agreement and Plan of Merger and Reorganization under which North Valley will merge with and into the Company, with the Company as the surviving corporation. North Valley 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 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, the Company’s ability to effectively integrate the business of North Valley as anticipate following the merger, 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, 2013. 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 included in the registration statement on Form S-4, which the Company has filed with the SEC in connection the proposed merger because it contains 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 39-year history in the banking industry. It operates 41 traditional branch locations and 19 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 66 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’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 Bancshares, 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, California 96001, Attention: Corporate Secretary, or by telephone at (530) 226-2900.

TriCo has filed a registration statement with the SEC which includes 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, as well as any amendments or supplements to these documents, because they contain important information about the proposed transaction. A definitive joint proxy statement/prospectus was mailed to the shareholders of each company on or about July 3, 2014 seeking required shareholder approvals. Investors and security holders may 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 is included in TriCo’s Form 10-K Annual Report for the fiscal year ended December 31, 2013 filed with the SEC and information regarding North Valley’s officers and directors is included in North Valley’s Form 10-K Annual Report for the fiscal year ended December 31, 2013 filed with the SEC. Descriptions of the interests of the directors and executive officers of TriCo and North Valley in the proposed merger are set forth in the proxy statement/prospectus and other relevant documents filed with the SEC.


TRICO BANCSHARES - CONSOLIDATED FINANCIAL DATA

(Unaudited. Dollars in thousands, except share data)

 

     Three months ended  
     June 30,
2014
    March 31,
2014
    December 31,
2013
    September 30,
2013
    June 30,
2013
 

Statement of Income Data

          

Interest income

   $ 28,418      $ 27,159      $ 27,462      $ 27,536      $ 25,756   

Interest expense

     1,075        1,087        1,123        1,169        1,167   

Net interest income

     27,343        26,072        26,339        26,367        24,589   

Provision for (benefit from) loan losses

     1,708        (1,355     172        (393     614   

Noninterest income:

          

Service charges and fees

     5,519        5,462        5,973        6,662        6,693   

Other income

     2,358        2,833        1,380        2,465        3,438   

Total noninterest income

     7,877        8,295        7,353        9,127        10,131   

Noninterest expense:

          

Base salaries net of deferred loan origination costs

     9,008        8,866        8,832        8,716        8,508   

Incentive compensation expense

     1,205        1,123        943        1,166        1,299   

Employee benefits and other compensation expense

     3,104        3,314        3,449        2,979        3,083   

Total salaries and benefits expense

     13,317        13,303        13,224        12,861        12,890   

Other noninterest expense

     11,799        10,014        11,654        10,755        10,619   

Total noninterest expense

     25,116        23,317        24,878        23,616        23,509   

Income before taxes

     8,396        12,405        8,642        12,271        10,597   

Net income

   $ 4,859      $ 7,365      $ 5,236      $ 7,361      $ 6,325   

Share Data

          

Basic earnings per share

   $ 0.30      $ 0.46      $ 0.33      $ 0.46      $ 0.39   

Diluted earnings per share

   $ 0.30      $ 0.45      $ 0.32      $ 0.45      $ 0.39   

Book value per common share

   $ 16.17      $ 15.94      $ 15.61      $ 15.27      $ 14.90   

Tangible book value per common share

   $ 15.16      $ 14.93      $ 14.59      $ 14.24      $ 13.87   

Shares outstanding

     16,133,414        16,120,297        16,076,662        16,076,662        16,065,469   

Weighted average shares

     16,128,550        16,096,569        16,076,662        16,073,864        16,027,557   

Weighted average diluted shares

     16,310,463        16,322,295        16,333,476        16,230,160        16,134,510   

Credit Quality

          

Nonperforming originated loans

   $ 37,164      $ 44,334      $ 45,131      $ 53,261      $ 52,661   

Total nonperforming loans

     44,200        51,968        53,216        61,384        61,466   

Foreclosed assets, net of allowance

     5,785        3,215        6,262        4,140        5,054   

Loans charged-off

     1,028        766        1,840        985        1,947   

Loans recovered

   $ 967      $ 2,197      $ 574      $ 1,119      $ 1,065   

Selected Financial Ratios

          

Return on average total assets

     0.71     1.08     0.78     1.13     0.98

Return on average equity

     7.45     11.56     8.41     12.08     10.54

Average yield on loans

     5.70     5.68     5.93     6.14     5.94

Average yield on interest-earning assets

     4.45     4.27     4.39     4.60     4.27

Average rate on interest-bearing liabilities

     0.25     0.25     0.26     0.28     0.28

Net interest margin (fully tax-equivalent)

     4.20     4.10     4.21     4.40     4.07

Supplemental Loan Interest Income Data:

          

Discount accretion PCI - cash basis loans

   $ 69      $ 203      $ 255      $ 140      $ 129   

Discount accretion PCI - other loans

     811        984        893        898        732   

Discount accretion PNCI loans

     624        379        568        1,115        815   

All other loan interest income

     22,929        22,172        22,754        22,970        22,207   

Total loan interest income

   $ 24,433      $ 23,738      $ 24,470      $ 25,123      $ 23,883   


TRICO BANCSHARES - CONSOLIDATED FINANCIAL DATA

(Unaudited. Dollars in thousands)

 

     Three months ended  
     June 30,
2014
    March 31,
2014
    December 31,
2013
    September 30,
2013
    June 30,
2013
 

Balance Sheet Data

          

Cash and due from banks

   $ 344,383      $ 502,251      $ 598,368      $ 541,150      $ 592,155   

Securities, available for sale

     91,514        97,269        104,647        115,215        127,519   

Securities, held to maturity

     422,502        344,523        240,504        193,262        85,643   

Federal Home Loan Bank Stock

     11,582        9,163        9,163        9,163        9,163   

Loans held for sale

     1,671        1,119        2,270        3,247        6,582   

Loans:

          

Commercial loans

     137,341        119,418        131,878        133,616        128,410   

Consumer loans

     377,143        381,786        383,163        389,711        387,217   

Real estate mortgage loans

     1,167,856        1,126,298        1,107,863        1,091,475        1,097,446   

Real estate construction loans

     56,246        59,550        49,103        42,249        38,967   

Total loans, gross

     1,738,586        1,687,052        1,672,007        1,657,051        1,652,040   

Allowance for loan losses

     (39,968     (38,322     (38,245     (39,340     (39,599

Foreclosed assets

     5,785        3,215        6,262        4,140        5,054   

Premises and equipment

     31,880        32,004        31,612        31,246        31,194   

Cash value of life insurance

     53,106        52,706        52,309        51,919        51,388   

Goodwill

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

Intangible assets

     779        831        883        935        987   

Mortgage servicing rights

     5,909        6,107        6,165        6,049        5,571   

Indemnification (liability) asset

     (37     (220     206        861        1,441   

Accrued interest receivable

     7,008        6,690        6,516        6,450        7,339   

Other assets

     34,262        35,277        35,880        35,239        35,935   

Total assets

   $ 2,724,481        2,755,184        2,744,066        2,632,106        2,587,931   

Deposits:

          

Noninterest-bearing demand deposits

     720,743        728,492        789,458        656,266        645,461   

Interest-bearing demand deposits

     547,110        554,296        533,351        524,897        514,088   

Savings deposits

     854,127        856,811        798,986        811,182        791,978   

Time certificates

     263,216        271,521        288,688        300,966        315,175   

Total deposits

     2,385,196        2,411,120        2,410,483        2,293,311        2,266,702   

Accrued interest payable

     849        865        938        937        944   

Reserve for unfunded commitments

     2,045        2,230        2,415        2,875        3,210   

Other liabilities

     28,135        36,035        31,711        33,667        29,936   

Other borrowings

     6,075        6,719        6,335        14,626        6,575   

Junior subordinated debt

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

Total liabilities

     2,463,538        2,498,207        2,493,120        2,386,654        2,348,605   

Total shareholders’ equity

     260,943        256,977        250,946        245,452        239,326   

Accumulated other comprehensive gain

     2,188        1,802        1,857        132        49   

Average loans

     1,714,061        1,671,231        1,649,692        1,635,506        1,608,511   

Average interest-earning assets

     2,559,296        2,552,912        2,511,318        2,405,194        2,422,818   

Average total assets

     2,737,634        2,737,764        2,693,231        2,603,243        2,584,734   

Average deposits

     2,395,146        2,399,918        2,357,230        2,274,042        2,259,471   

Average total equity

   $ 260,817      $ 254,885      $ 249,020      $ 243,776      $ 239,985   

Total risk based capital ratio

     14.6     14.8     14.8     14.9     14.7

Tier 1 capital ratio

     13.4     13.6     13.5     13.6     13.5

Tier 1 leverage ratio

     10.4     10.2     10.2     10.4     10.2

Tangible capital ratio

     9.0     8.8     8.6     8.8     8.7