Attached files

file filename
8-K - 8-K - TRICO BANCSHARES /d401534d8k.htm

Exhibit 99.1

 

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

TRICO BANCSHARES ANNOUNCES QUARTERLY RESULTS

CHICO, Calif. – (July 27, 2017) – TriCo Bancshares (NASDAQ: TCBK) (the “Company”), parent company of Tri Counties Bank, today announced earnings of $13,589,000, or $0.58 per diluted share, for the three months ended June 30, 2017. For the three months ended June 30, 2016 the Company reported earnings of $9,405,000, or $0.41 per diluted share. Diluted shares outstanding were 23,240,112 and 23,070,151 for the three months ended June 30, 2017 and 2016, respectively.

The following is a summary of the components of the Company’s consolidated net income, average common shares, and average diluted common shares outstanding for the periods indicated:

 

     Three months ended
June 30,
               
(dollars and shares in thousands)    2017      2016      $ Change      % Change  

Net Interest Income

   $ 43,434      $ 41,160      $ 2,274        5.5

Reversal of (provision for) loan losses

     796        773        23     

Noninterest income

     12,910        11,245        1,665        14.8

Noninterest expense

     (35,904      (38,267      2,363        (6.2 %) 

Provision for income taxes

     (7,647      (5,506      (2,141      38.9
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 13,589      $ 9,405      $ 4,184        44.5
  

 

 

    

 

 

    

 

 

    

 

 

 

Average common shares

     22,900        22,803        97        0.4

Average diluted common shares

     23,240        23,070        170        0.7

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

 

Ending balances    As of June 30,                
($ ’s in thousands)    2017      2016      $ Change      % Change  

Total assets

   $ 4,519,935      $ 4,352,492      $ 167,443        3.8

Total loans

     2,826,393        2,653,630        172,763        6.5

Total investments

     1,249,043        1,220,385        28,658        2.3

Total deposits

   $ 3,878,422      $ 3,741,396      $ 137,026        3.7
Qtrly avg balances    As of June 30,                
($ ’s in thousands)    2017      2016      $ Change      % Change  

Total assets

   $ 4,492,389      $ 4,387,950      $ 104,439        2.4

Total loans

     2,783,686        2,579,774        203,912        7.9

Total investments

     1,213,959        1,211,556        2,403        0.2

Total deposits

   $ 3,851,519      $ 3,778,436      $ 73,083        1.9

Included in the Company’s results of operations for the three months ended June 30, 2017 is noninterest income of $712,000 related to the termination on May 9, 2017 of the loss sharing agreements between the Company and the FDIC that were originally agreed to in conjunction with the Company’s acquisition of certain assets and liabilities of Granite Community Bank from the FDIC in May 2010. As part of the termination agreement, the Company paid the FDIC $184,000, and recorded $712,000 of noninterest income representing the difference between the Company’s recorded loss share liability on May 9, 2017 and the payment to the FDIC.

Included in the results of the Company for the three months ended June 30, 2016 was $162,000 of nonrecurring noninterest expense related to the Company’s acquisition of three bank branches from Bank of America on March 18, 2016.


In addition to the income recorded as a result of the termination of the loss sharing agreements, and the nonrecurring merger related expense noted above, there were other expense and revenue items during the three months ended June 30, 2017 and 2016 that may be considered nonrecurring, and these items are described below in various sections of this announcement.

The Company’s primary source of revenue is net interest income, or the difference between interest income on interest-earning assets and interest expense on interest-bearing liabilities. Included in the Company’s net interest income is interest income from municipal bonds that is almost entirely exempt from Federal income tax. These municipal bonds are classified as investments – nontaxable, and the Company may present the interest income from these bonds on a fully tax equivalent (FTE) basis.

Loans acquired through purchase, or acquisition of other banks, are classified by the Company 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. A loan may also be purchased at a premium to face value, in which case, the premium is amortized into (subtracted from) interest income over the remaining life of the loan. Generally, as time goes on, the effects of loan discount accretion and loan premium amortization decrease as the purchased loans mature or pay off early. Upon the early pay off of a loan, any remaining (unaccreted) discount or (unamortized) premium is immediately taken into interest income; and as loan payoffs may vary significantly from quarter to quarter, so may the impact of discount accretion and premium amortization on interest income. 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.

Following is a summary of the components of net interest income for the periods indicated (dollars in thousands):

 

     Three months ended              
     June 30,              
(dollars and shares in thousands)    2017     2016     $ Change     % Change  

Interest income

   $ 45,044     $ 42,590     $ 2,454       5.8

Interest expense

     (1,610     (1,430     (180     12.6

FTE adjustment

     625       585       40       6.8
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (FTE)

   $ 44,059     $ 41,745     $ 2,314       5.5
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest margin (FTE)

     4.26     4.13    
  

 

 

   

 

 

     

Purchased loan discount accretion:

        

Amount (included in interest income)

   $ 2,170     $ 2,300      

Effect on average loan yield

     0.31     0.36    

Effect on net interest margin (FTE)

     0.21     0.23    


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
June 30, 2017
    Three Months Ended
March 31, 2017
    Three Months Ended
June 30, 2016
 
     Average
Balance
     Income/
Expense
   

Yield/

Rate

    Average
Balance
     Income/
Expense
   

Yield/

Rate

    Average
Balance
     Income/
Expense
    Yield/
Rate
 

Assets

                     

Earning assets

                     

Loans

   $ 2,783,686      $ 36,418       5.23   $ 2,758,544      $ 34,914       5.06   $ 2,579,774      $ 34,338       5.32

Investments—taxable

     1,077,703        7,231       2.68     1,038,229        7,094       2.73     1,085,230        6,945       2.56

Investments—nontaxable

     136,256        1,667       4.89     136,290        1,666       4.89     126,326        1,560       4.94

Cash at Federal Reserve and other banks

     137,376        353       1.03     197,406        435       0.88     247,398        332       0.54
  

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

   

Total earning assets

     4,135,021        45,669       4.42     4,130,469        44,109       4.27     4,038,728        43,175       4.28
     

 

 

        

 

 

        

 

 

   

Other assets, net

     357,368            363,188            349,222       
  

 

 

        

 

 

        

 

 

      

Total assets

   $ 4,492,389          $ 4,493,657          $ 4,387,950       
  

 

 

        

 

 

        

 

 

      

Liabilities and shareholders’ equity

                     

Interest-bearing

                     

Demand deposits

   $ 936,482        201       0.09   $ 907,104        127       0.06   $ 886,417        120       0.05

Savings deposits

     1,353,132        410       0.12     1,376,048        424       0.12     1,354,846        423       0.12

Time deposits

     321,515        363       0.45     331,789        343       0.41     350,215        338       0.39

Other borrowings

     20,011        13       0.26     17,483        2       0.05     19,152        3       0.06

Trust preferred securities

     56,736        623       4.39     56,690        595       4.20     56,544        546       3.86
  

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-bearing liabilities

     2,687,876        1,610       0.24     2,689,114        1,491       0.22     2,667,174        1,430       0.21
     

 

 

        

 

 

        

 

 

   

Noninterest-bearing deposits

     1,240,390            1,247,852            1,186,958       

Other liabilities

     66,898            71,880            62,456       

Shareholders’ equity

     497,225            484,811            471,362       
  

 

 

        

 

 

        

 

 

      

Total liabilities and shareholders’ equity

   $ 4,492,389          $ 4,493,657          $ 4,387,950       
  

 

 

        

 

 

        

 

 

      

Net interest rate spread

          4.18          4.05          4.07

Net interest income/net interest margin (FTE)

 

     44,059       4.26        42,618       4.13        41,745       4.13
     

 

 

        

 

 

        

 

 

   

FTE adjustment

        (625          (625          (585  
     

 

 

        

 

 

        

 

 

   

Net interest income (not FTE)

      $ 43,434          $ 41,993          $ 41,160    
     

 

 

        

 

 

        

 

 

   

Purchase loan discount accretion effect:

                     

Amount (included in interest income)

      $ 2,170          $ 1,541          $ 2,300    

Effect on avg loan yield

        0.31          0.22          0.36  

Effect on net interest margin

        0.21          0.15          0.23  

Loan sale effect:

                     

Amount (included in interest income)

        —              —              —      

Effect on avg loan yield

        0.00          0.00          0.00  

Effect on net interest margin

        0.00          0.00          0.00  

Net interest income (FTE) during the three months ended June 30, 2017 increased $2,314,000 (5.5%) from the same period in 2016 to $44,059,000. The increase in net interest income (FTE) was due primarily to an increase in the average balances of loans, an increase in yield on investments – taxable, and an increase in yield on Federal funds sold that were partially offset by a decrease in yield on loans compared to the three months ended June 30, 2016.

During the three months ended June 30, 2017, loan interest income increased $2,080,000 (6.1%) to $36,418,000. The increase in loan interest income was due to a $203,912,000 (7.9%) increase in the average balance of loans that was partially offset by a 9 basis point decrease in the average yield on loans to 5.23% compared to 5.32% during the three months ended June 30, 2016. Included in loan interest income for the quarter ended June 30, 2017 was $2,170,000 of purchased loan discount accretion. Included in loan interest income for the quarter ended June 30, 2016 was $2,300,000 of purchased loan discount accretion. During the three months ended June 30, 2017, investment interest income (FTE) increased $393,000 (4.6%) from the year-ago quarter to $8,898,000. The increase


in investment interest income was due to a $2,403,000 (0.2%) increase in the average balance of investments and a 12 basis point increase in the average investment yield to 2.93% compared to 2.81% in the year-ago quarter. The increase in loan balances noted above was funded primarily by a $73,083,000 (1.9%) increase in the average balance of total deposits and a $110,022,000 (44.5%) decrease in the average balance of interest earning cash at banks during the three months ended June 30, 2017 compared to the three months ended June 30, 2016. Despite the 44.5% decrease in the average balance of interest earning cash at banks, interest income from cash at banks increased $21,000 (6.3%) to $353,000 due to a 49 basis point increase in the average yield on cash at banks to 1.03% during the three months ended June 30, 2017 compared to 0.54% during the three months ended June 30, 2016. While the average balance of total deposits grew $73,083,000 (1.9%) from the three months ended June 30, 2016 to the three months ended June 30, 2017, the average balance of interest bearing deposits grew $19,651,000 (0.8%), and the average rate paid on those interest bearing deposits increased 1 basis point to 0.15%. The average rate paid on junior subordinated debt increased 53 basis points to 4.39% during the three months ended June 30, 2017 compared to 3.86% during the three months ended June 30, 2016. The changes in the average balances of interest bearing assets and liabilities, and their respective yields and rates, from the three months ended June 30, 2016 to the three months ended June 30, 2017 is indicative of the moderate to strong loan demand and loan origination capabilities of the Company from June 30, 2016 to June 30, 2017, and the increases in short-term interest rates during this time frame that did not result in significant increases in deposit rates or long-term fixed-rate loan rates. For more information related to loan interest income, including loan purchase discount accretion, see the Supplemental Loan Interest Income Data in the tables at the end of this announcement.

The table below that sets forth a summary of the changes in interest income and interest expense from changes in average asset and liability balances (volume) and changes in average interest yields and rates for each category of interest earning asset and interest paying liability for the periods indicated:

 

    

Three months ended June 30,

2017 compared with three months
ended June 30, 2016

 
     Volume      Yield/Rate      Total  

Increase (decrease) in interest income:

        

Loans

   $ 2,712      $ (632    $ 2,080  

Investments—taxable

     (48      334        286  

Investments—nontaxable

     123        (16      107  

Federal funds sold

     (149      170        21  
  

 

 

    

 

 

    

 

 

 

Total

     2,638        (144      2,494  
  

 

 

    

 

 

    

 

 

 

Increase (decrease) in interest expense:

        

Demand deposits (interest-bearing)

     6        75        81  

Savings deposits

     (1      (12      (13

Time deposits

     (28      53        25  

Other borrowings

     —          10        10  

Junior subordinated debt

     2        75        77  
  

 

 

    

 

 

    

 

 

 

Total

     (21      201        180  
  

 

 

    

 

 

    

 

 

 

Increase (decrease) in net interest income

   $ 2,659      $ (345    $ 2,314  
  

 

 

    

 

 

    

 

 

 

The Company recorded a reversal of provision for loan losses of $796,000 during the three months ended June 30, 2017 compared to a reversal of provision for loan losses of $773,000 during the three months ended June 30, 2016. The $796,000 reversal of provision for loan losses during the three months ended June 30, 2017 was primarily due to a $2,082,000 reduction in nonperforming loans, continued low historical loan loss experience, and stable to improving economic environmental factors. Nonperforming loans were $17,429,000, or 0.62% of loans outstanding as of June 30, 2017, and represented a decrease from 0.73% of loans outstanding at December 31, 2016, and a decrease from 0.75% of loans outstanding as of June 30, 2016. Net loan charge-offs during the three months ended June 30, 2017 were $2,078,000, and included $1,645,000 of charge-offs related to purchased credit impaired (PCI-other) loans for which an allowance was previously provided. Excluding these PCI loan charge-offs, charge-offs for the three months ended June 30, 2017 would have been $867,000, and charge-offs, net of recoveries, would have been $433,000.


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

 

     Three months ended
June 30,
               
(dollars in thousands)    2017      2016      $ Change      % Change  

Service charges on deposit accounts

     4,323      $ 3,543      $ 780        22.0

ATM fees and interchange

     4,248        3,892        356        9.1

Other service fees

     839        849        (10      (1.2 %) 

Mortgage banking service fees

     526        516        10        1.9

Change in value of mortgage servicing rights

     (457      (701      244        (34.8 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Total service charges and fees

     9,479        8,099        1,380        17.0
  

 

 

    

 

 

    

 

 

    

 

 

 

Gain on sale of loans

     777        889        (112      (12.6 %) 

Commission on nondeposit investment products

     705        611        94        15.4

Increase in cash value of life insurance

     626        681        (55      (8.1 %) 

Change in indemnification asset

     711        (149      860        (577.2 %) 

Gain on sale of foreclosed assets

     153        57        96        168.4

Other noninterest income

     459        1,057        (598      (56.6 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other noninterest income

     3,431        3,146        285        9.1
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

   $ 12,910      $ 11,245      $ 1,665        14.8
  

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest income increased $1,665,000 (14.8%) to $12,910,000 during the three months ended June 30, 2017 compared to the three months ended June 30, 2016. The increase in noninterest income was due primarily to a $780,000 (22.0%) increase in service charges on deposit accounts, a $356,000 (9.1%) increase in ATM fees and interchange income, a $244,000 improvement in change in value of mortgage servicing rights, and an $860,000 improvement in change in indemnification asset that were partially offset by a $598,000 decrease in other noninterest income. The $780,000 increase in service charges on deposit accounts was due primarily to increased fee generation from both consumer and business checking customers. The $356,000 increase in ATM fees and interchange revenue was due primarily to the Company’s continued focus in this area, and growth in electronic payments volume. The $244,000 improvement in change in value of mortgage servicing rights (MSRs) was due to a smaller increase in the estimated weighted-average prepayment speed of the loans being serviced during the three months ended June 30, 2017 compared to the three months ended June 30, 2016. Estimated loan prepayment speeds increased from 8.3% per year at March 31, 2017 to 8.7% at June 30, 2017, while they changed from 11.6% at March 31, 2016 to 13.2% at June 30, 2016. Increased prepayment speeds translate into lower value of mortgage servicing rights. The $860,000 improvement in change in indemnification asset was due to the early termination of the related loss sharing agreements between the Company and the FDIC. As part of the termination agreement, the Company paid the FDIC $184,000, and recorded a $712,000 gain representing the difference between the Company’s payment to the FDIC and the recorded payable balance on May 9, 2017. The $598,000 decrease in other noninterest income was due primarily to $275,000 of vendor marketing incentives that were earned, and $238,000 of life insurance benefits in excess of cash value recorded during the three months ended June 30, 2016, and for which similar items were not present during the three months ended June 30, 2017.


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)    2017      2016      $ Change      % Change  

Base salaries, overtime and temporary help, net of deferred loan origination costs

     13,657        12,968      $ 689        5.3

Commissions and incentives

     2,173        2,471        (298      (12.1 %) 

Employee benefits

     4,664        4,606        58        1.3
  

 

 

    

 

 

    

 

 

    

 

 

 

Total salaries and benefits expense

     20,494        20,045        449        2.2
  

 

 

    

 

 

    

 

 

    

 

 

 

Occupancy

     2,705        2,529        176        7.0

Equipment

     1,805        1,844        (39      (2.1 %) 

Change in reserve for unfunded commitments

     (135      408        (543      (133.1 %) 

Data processing and software

     2,441        2,355        86        3.7

Telecommunications

     668        698        (30      (4.3 %) 

ATM network charges

     1,075        1,002        73        7.3

Professional fees

     690        1,356        (666      (49.1 %) 

Advertising and marketing

     1,167        1,077        90        8.4

Postage

     329        342        (13      (3.8 %) 

Courier service

     263        265        (2      (0.8 %) 

Intangible amortization

     352        359        (7      (1.9 %) 

Operational losses

     430        345        85        24.6

Provision for foreclosed asset losses

     94        43        51        118.6

Foreclosed asset expense

     38        114        (76      (66.7 %) 

Assessments

     420        578        (158      (27.3 %) 

Merger and acquisition expense

     —          162        (162      (100.0 %) 

Litigation contingent liability

     —          1,450        (1,450      (100.0 %) 

Miscellaneous other expense

     3,068        3,295        (227      (6.9 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other noninterest expense

     15,410        18,222        (2,812      (15.4 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

   $ 35,904      $ 38,267      ($ 2,363      (6.2 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Average full time equivalent employees

     1,007        1,001        6        0.6

Merger & acquisition expense:

           

Base salaries

     —          —          

Professional fees

     —          162        

Advertising and marketing

     —          —          

Miscellaneous other expense

     —          —          
  

 

 

    

 

 

       

Total merger expense

     —          162        
  

 

 

    

 

 

       

Salary and benefit expenses increased $449,000 (2.2%) to $20,494,000 during the three months ended June 30, 2017 compared to $20,045,000 during the three months ended June 30, 2016. Base salaries, net of deferred loan origination costs increased $689,000 (5.3%) to $13,657,000. The increase in base salaries was due primarily to annual merit increases and a 0.6% increase in average full time equivalent employees to 1,007 from 1,001 in the year-ago quarter. Commissions and incentive compensation decreased $298,000 (12.1%) to $2,173,000 during the three months ended June 30, 2017 compared to the year-ago quarter due primarily to a decrease in commissions on loans as the increase in loan balances during the six months ended June 30, 2017 has been less than the increase in loan balances during the six months ended June 30, 2016. Benefits & other compensation expense increased $58,000 (1.3%) to $4,664,000 during the three months ended June 30, 2017 due primarily to increases in group insurance and employer tax expense that were partially offset by decreases in miscellaneous employee benefits.

Other noninterest expense decreased $2,812,000 (15.4%) to $15,410,000 during the three months ended June 30, 2017 compared to the three months ended June 30, 2016. The decrease in other noninterest expense was due primarily to the absence of any litigation settlement expense or merger expenses during the three months ended June 30, 2017 compared to a litigation settlement expense of $1,450,000, and merger expenses of $162,000 during the three months ended June 30, 2016, a $666,000 decrease in professional fees, a $543,000 decrease in change in


reserve for unfunded commitments, and a $158,000 decrease in deposit insurance assessments that were partially offset by an increase of $176,000 in occupancy expense. The $666,000 decrease in professional fees was due to system conversion consulting fees incurred during the three months ended June 30, 2016. The $543,000 decrease in change in reserve for unfunded commitments was due to a substantial increase in unfunded construction and other loan commitments during the three months ended June 30, 2016, compared to a decrease in such unfunded commitments during the three months ended June 30, 2017. The $158,000 decrease in assessments was due the lowering of FDIC deposit insurance rates during the third quarter of 2016. The increase in occupancy expense was due primarily to increased building maintenance expense. Included in the results of the Company for the three months ended June 30, 2016 was $162,000 of nonrecurring noninterest expense related to the Company’s acquisition of three bank branches from Bank of America on March 18, 2016.

The effective combined Federal and State income tax rate on income was 36.0% and 36.9% for the three months ended June 30, 2017 and 2016, respectively. The effective combined Federal and State income tax rate was greater than the Federal statutory tax rate of 35.0% due to State income tax expense of $2,143,000 and $1,596,000, respectively, in these periods that were partially offset by the effects of tax-exempt income of $1,042,000 and $975,000, respectively, from investment securities, $627,000 and $919,000, respectively, from increase in cash value of life insurance, low-income housing tax credits of $191,000 and $73,000, respectively, and $607,000 and $0, respectively, of equity compensation excess tax benefits. The low income housing tax credits and the equity compensation excess tax benefits represent direct reductions in tax expense. These offsetting items helped to reduce the effective combined Federal and State income tax rate from the combined Federal and State statutory income tax rate of approximately 42.0%.

Richard Smith, President and CEO of the Company commented, “We are very pleased to report record earnings for the second quarter of 2017. Key drivers to our success in the quarter were improvements in interest income, noninterest income, and well managed operating expenses. Strong loan demand returned in the quarter following a slow start in the first quarter which was the result of our record wet winter season. Noninterest income showed strong broad based increases as a result of our new deposit product line-up. Our performance improvements in large part can be attributed to our technology investments in 2016, and we are pleased to see our company reap these benefits”.

Smith added, “Overall, our performance in the quarter was broad based and we continue to challenge ourselves with ideas and technological solutions to move forward in our efforts to provide new and efficient solutions for our customers.”

In addition to the historical information contained herein, this press release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to various uncertainties and risks that could affect their outcome. The Company’s actual results could differ materially. 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, competitive effects, fee and other noninterest income earned, the outcome of litigation, 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, 2016. 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. The Company does not intend to update any of the forward-looking statements after the date of this release.

Established in 1975, Tri Counties Bank is a wholly-owned subsidiary of TriCo Bancshares (NASDAQ: TCBK) headquartered in Chico, California, providing a unique brand of customer Service with Solutions available in traditional stand-alone and in-store bank branches in communities throughout Northern and Central California. Tri Counties Bank provides an extensive and competitive breadth of consumer, small business and commercial banking financial services, along with convenient around-the-clock ATM, online and mobile banking access. Brokerage services are provided by the Bank’s investment services through affiliation with Raymond James Financial Services, Inc. Visit www.TriCountiesBank.com to learn more.


TRICO BANCSHARES - CONSOLIDATED FINANCIAL DATA

(Unaudited. Dollars in thousands, except share data)

 

     Three months ended  
     June 30,
2017
    March 31,
2017
    December 31,
2016
    September 30,
2016
    June 30,
2016
 

Statement of Income Data

          

Interest income

   $ 45,044     $ 43,484     $ 44,615     $ 43,709     $ 42,590  

Interest expense

     1,610       1,491       1,460       1,439       1,430  

Net interest income

     43,434       41,993       43,155       42,270       41,160  

(Benefit from reversal of) provision for loan losses

     (796     (1,557     (1,433     (3,973     (773

Noninterest income:

          

Service charges and fees

     9,479       8,907       9,800       8,022       8,099  

Other income

     3,431       2,796       2,662       3,044       3,146  

Total noninterest income

     12,910       11,703       12,462       11,066       11,245  

Noninterest expense:

          

Base salaries net of deferred loan origination costs

     13,657       13,390       14,074       13,419       12,968  

Incentive compensation expense

     2,173       2,198       1,864       2,798       2,471  

Employee benefits and other compensation expense

     4,664       5,305       4,616       4,644       4,606  

Total salaries and benefits expense

     20,494       20,893       20,554       20,861       20,045  

Other noninterest expense

     15,410       14,929       16,009       16,555       18,222  

Total noninterest expense

     35,904       35,822       36,563       37,416       38,267  

Income before taxes

     21,236       19,431       20,487       19,893       14,911  

Net income

   $ 13,589     $ 12,079     $ 12,533     $ 12,199     $ 9,405  

Share Data

          

Basic earnings per share

   $ 0.59     $ 0.53     $ 0.55     $ 0.53     $ 0.41  

Diluted earnings per share

   $ 0.58     $ 0.52     $ 0.54     $ 0.53     $ 0.41  

Book value per common share

   $ 21.76     $ 21.28     $ 20.87     $ 21.11     $ 20.76  

Tangible book value per common share

   $ 18.70     $ 18.20     $ 17.77     $ 17.99     $ 17.63  

Shares outstanding

     22,925,069       22,873,305       22,867,802       22,827,277       22,822,325  

Weighted average shares

     22,899,600       22,870,467       22,845,623       22,824,868       22,802,653  

Weighted average diluted shares

     23,240,112       23,231,778       23,115,708       23,098,534       23,070,151  

Credit Quality

          

Nonperforming originated loans

   $ 10,581     $ 13,234     $ 12,894     $ 13,083     $ 10,022  

Total nonperforming loans

     17,429       19,511       20,128       20,952       19,977  

Foreclosed assets, net of allowance

     3,489       3,529       3,986       4,124       3,842  

Loans charged-off

     2,512       409       635       664       641  

Loans recovered

   $ 434     $ 480     $ 1,087     $ 2,612     $ 536  

Selected Financial Ratios

          

Return on average total assets

     1.21     1.08     1.13     1.11     0.86

Return on average equity

     10.93     9.97     10.47     10.15     7.98

Average yield on loans

     5.23     5.06     5.38     5.36     5.32

Average yield on interest-earning assets

     4.42     4.27     4.42     4.37     4.28

Average rate on interest-bearing liabilities

     0.24     0.22     0.22     0.22     0.21

Net interest margin (fully tax-equivalent)

     4.26     4.13     4.28     4.23     4.13

Supplemental Loan Interest Income Data:

          

Discount accretion PCI - cash basis loans

   $ 386     $ 112     $ 483     $ 777     $ 426  

Discount accretion PCI - other loans

     797       631       658       569       415  

Discount accretion PNCI loans

     987       798       637       883       1,459  

All other loan interest income

   $ 34,248       33,373       34,463       33,540       32,038  

Total loan interest income

   $ 36,418     $ 34,914     $ 36,241     $ 35,769     $ 34,338  


TRICO BANCSHARES - CONSOLIDATED FINANCIAL DATA

(Unaudited. Dollars in thousands)

 

     Three months ended  
     June 30,
2017
    March 31,
2017
    December 31,
2016
    September 30,
2016
    June 30,
2016
 

Balance Sheet Data

          

Cash and due from banks

   $ 167,649     $ 323,706     $ 305,612     $ 315,088     $ 216,786  

Securities, available for sale

     672,569       571,719       550,233       510,209       529,017  

Securities, held to maturity

     559,518       580,137       602,536       641,149       674,412  

Restricted equity securities

     16,956       16,956       16,956       16,956       16,956  

Loans held for sale

     2,537       1,176       2,998       7,777       2,904  

Loans:

          

Commercial loans

     225,743       212,685       218,002       217,110       209,840  

Consumer loans

     355,852       353,150       375,629       377,016       381,114  

Real estate mortgage loans

     2,111,497       2,070,815       2,043,543       1,998,913       1,913,024  

Real estate construction loans

     133,301       124,542       122,419       119,187       149,652  

Total loans, gross

     2,826,393       2,761,192       2,759,593       2,712,226       2,653,630  

Allowance for loan losses

     (28,143     (31,017     (32,503     (33,484     (35,509

Foreclosed assets

     3,489       3,529       3,986       4,124       3,842  

Premises and equipment

     51,558       49,508       48,406       49,448       51,728  

Cash value of life insurance

     96,410       95,783       95,912       95,281       94,572  

Goodwill

     64,311       64,311       64,311       64,311       64,311  

Other intangible assets

     5,852       6,204       6,563       6,923       7,282  

Mortgage servicing rights

     6,596       6,860       6,595       6,208       6,720  

Accrued interest receivable

     11,605       11,236       12,027       10,819       11,602  

Other assets

     62,635       66,654       74,743       60,096       54,239  

Total assets

   $ 4,519,935       4,527,954       4,517,968       4,467,131       4,352,492  

Deposits:

          

Noninterest-bearing demand deposits

     1,261,355       1,254,431       1,275,745       1,221,503       1,181,702  

Interest-bearing demand deposits

     956,690       947,006       887,625       910,638       867,638  

Savings deposits

     1,346,016       1,370,015       1,397,036       1,366,892       1,346,269  

Time certificates

     314,361       327,432       335,154       336,979       345,787  

Total deposits

     3,878,422       3,898,884       3,895,560       3,836,012       3,741,396  

Accrued interest payable

     781       770       818       774       727  

Reserve for unfunded commitments

     2,599       2,734       2,719       2,908       2,883  

Other liabilities

     59,868       66,938       67,364       69,695       57,587  

Other borrowings

     22,560       15,197       17,493       19,235       19,464  

Junior subordinated debt

     56,761       56,713       56,667       56,617       56,567  

Total liabilities

     4,020,991       4,041,236       4,040,621       3,985,241       3,878,624  

Total shareholders’ equity

     498,944       486,718       477,347       481,890       473,868  

Accumulated other comprehensive gain (loss)

     (4,501     (7,402     (7,913     4,953       6,073  

Average loans

     2,783,686       2,758,544       2,695,743       2,669,954       2,579,774  

Average interest-earning assets

     4,135,021       4,130,469       4,094,011       4,055,446       4,038,728  

Average total assets

     4,492,389       4,493,657       4,445,310       4,407,322       4,387,950  

Average deposits

     3,851,519       3,862,793       3,820,773       3,784,748       3,778,436  

Average total equity

   $ 497,225     $ 484,811     $ 478,993     $ 480,575     $ 471,362  

Total risk based capital ratio

     14.6     14.9     14.6     14.7     14.7

Tier 1 capital ratio

     13.8     13.9     13.6     13.6     13.6

Tier 1 common equity ratio

     12.2     12.3     12.0     12.0     12.0

Tier 1 leverage ratio

     11.0     10.8     10.6     10.6     10.4

Tangible capital ratio

     9.6     9.3     9.1     9.3     9.4

*****************