Attached files

file filename
8-K - 8-K - TRICO BANCSHARES /d72251d8k.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. – (October 29, 2015) – TriCo Bancshares (NASDAQ: TCBK) (the “Company”), parent company of Tri Counties Bank, today announced earnings of $12,694,000, or $0.55 per diluted share, for the three months ended September 30, 2015. For the three months ended September 30, 2014 the Company reported earnings of $8,234,000, or $0.50 per diluted share. Diluted shares outstanding were 23,005,980 and 16,330,746 for the three months ended September 30, 2015 and 2014, respectively.

On October 3, 2014, TriCo completed its acquisition of North Valley Bancorp. North Valley Bancorp was headquartered in Redding, California, and was the parent of North Valley Bank that had approximately $935 million in assets and 22 commercial banking offices in Shasta, Humboldt, Del Norte, Mendocino, Yolo, Sonoma, Placer and Trinity Counties in Northern California. In connection with the acquisition, North Valley Bank was merged into Tri Counties Bank. Beginning on October 4, 2014, the effect of revenue and expenses from the operations of North Valley Bancorp, and 6,575,550 shares of TriCo Bancshares common shares issued in consideration of the merger are included in the results of the Company.

On October 25, 2014, North Valley Bank’s electronic customer service and other data processing systems were converted into Tri Counties Bank’s systems. Between January 7, 2015 and January 21, 2015, four Tri Counties Bank branches and four former North Valley Bank branches were consolidated into other Tri Counties Bank or other former North Valley Bank branches.

Included in the results of the Company for the three months ended September 30, 2015 and 2014 were $0 and $625,000, respectively, of nonrecurring noninterest expenses related to the merger with North Valley Bancorp of which $0 and $481,000, respectively, were not deductible for income tax purposes. Excluding these nonrecurring merger related expenses, but including the revenue and other expenses from the operations of North Valley Bancorp from July 1, 2015 to September 30, 2015, diluted earnings per share for the three months ended September 30, 2015 and 2014 would have been $0.55 and $0.54, respectively, on earnings of $12,694,000 and $8,799,000, respectively. In addition to these nonrecurring merger related expenses, there were other expenses and revenue items that may be considered nonrecurring during the three months ended September 30, 2015 and 2014, and these items are described below in various sections of this announcement.

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

 

Ending balances    As of September 30,                
(dollars in thousands)    2015      2014      $ Change      % Change  

Total assets

   $ 4,021,628       $ 2,794,943       $ 1,226,685         43.9

Total loans

     2,469,566         1,765,871         703,695         39.8

Total investments

     1,097,368         540,053         557,315         103.2

Total deposits

   $ 3,457,872       $ 2,437,356       $ 1,020,516         41.9
Qtrly Avg balances    As of September 30,                
(dollars in thousands)    2015      2014      $ Change      % Change  

Total assets

   $ 3,953,292       $ 2,771,972       $ 1,181,320         42.6

Total loans

     2,427,670         1,752,026         675,644         38.6

Total investments

     1,093,845         494,104         599,741         121.4

Total deposits

   $ 3,390,229       $ 2,424,968       $ 965,261         39.8


Included in the changes in the Company’s assets and deposits from September 30, 2014 to September 30, 2015 is the effect of those assets and deposits acquired as part of the North Valley Bancorp acquisition on October 3, 2014. The following table shows the fair value of consideration transferred, the total identifiable net assets acquired and the resulting goodwill related to the North Valley Bancorp acquisition:

 

     North Valley Bancorp  
(in thousands)    October 3, 2014  

Fair value of consideration transferred:

  

Fair value of shares issued

   $ 151,303   

Cash consideration

     7   

Total fair value of consideration transferred

     151,310   

Asset acquired:

  

Cash and cash equivalents

     141,142   

Securities available for sale

     17,288   

Securities held to maturity

     189,950   

Restricted equity securities

     8,279   

Loans

     499,327   

Foreclosed assets

     695   

Premises and equipment

     11,936   

Cash value of life insurance

     38,075   

Core deposit intangible

     6,614   

Other assets

     18,540   

Total assets acquired

     932,116   

Liabilities assumed:

  

Deposits

     801,956   

Other liabilities

     10,104   

Junior subordinated debt

     14,987   

Total liabilities assumed

     827,047   

Total net assets acquired

     105,069   

Goodwill recognized

   $ 46,241   

Also, included in the changes in the Company’s deposits from September 30, 2014 to September 30, 2015 is the addition on September 16, 2015 of an additional $45 million certificate of deposit from the State of California, bringing the total of such certificates of deposits from the State of California to $50 million.

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
September 30,
               
(dollars and shares in thousands)    2015      2014      $ Change      % Change  

Net Interest Income

   $ 39,993       $ 28,049       $ 11,944         42.6

Benefit from reversal of provision for loan losses

     866         2,977         (2,111   

Noninterest income

     11,642         8,589         3,053         35.5

Noninterest expense

     (31,439      (25,380      (6,059      23.9

Provision for income taxes

     (8,368      (6,001      (2,367      39.4
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 12,694       $ 8,234       $ 4,460         54.2
  

 

 

    

 

 

    

 

 

    

 

 

 

Average common shares

     22,757         16,137         6,620         41.0

Average diluted common shares

     23,006         16,331         6,675         40.9


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  
    September 30, 2015     June 30, 2015     September 30, 2014  
    Average     Income/     Yield/     Average     Income/     Yield/     Average     Income/     Yield/  
    Balance     Expense     Rate     Balance     Expense     Rate     Balance     Expense     Rate  

Assets

                 

Earning assets

                 

Loans

  $ 2,427,670      $ 33,814        5.57   $ 2,355,864      $ 32,019        5.44   $ 1,752,026      $ 24,980        5.70

Investments—taxable

    1,028,931        6,923        2.69     1,020,806        7,380        2.89     478,223        3,823        3.20

Investments—nontaxable

    64,914        797        4.91     43,336        518        4.78     15,881        184        4.63

Cash at Federal Reserve and other banks

    95,397        97        0.41     143,919        144        0.40     315,267        213        0.27
 

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

   

Total earning assets

    3,616,912        41,631        4.60     3,563,925        40,061        4.50     2,561,398        29,200        4.56
   

 

 

       

 

 

       

 

 

   

Other assets, net

    336,380            330,271            210,575       
 

 

 

       

 

 

       

 

 

     

Total assets

  $ 3,953,292          $ 3,894,196          $ 2,771,972       
 

 

 

       

 

 

       

 

 

     

Liabilities and shareholders’ equity

                 

Interest-bearing

                 

Demand deposits

  $ 813,581        117        0.06   $ 796,958        116        0.06   $ 556,406        111        0.08

Savings deposits

    1,178,684        368        0.12     1,165,530        362        0.12     870,615        273        0.13

Time deposits

    324,427        353        0.44     336,212        376        0.45     256,155        388        0.61

Other borrowings

    6,994        1        0.05     7,894        1        0.06     6,829        0        0.00

Trust preferred securities

    56,394        500        3.55     56,344        491        3.49     41,238        310        3.01
 

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

   

Total interest-bearing liabilities

    2,380,081        1,339        0.23     2,362,938        1,346        0.23     1,731,243        1,082        0.25
   

 

 

       

 

 

       

 

 

   

Noninterest-bearing deposits

    1,073,537            1,049,174            741,792       

Other liabilities

    60,314            51,483            33,089       

Shareholders’ equity

    439,360            430,601            265,848       
 

 

 

       

 

 

       

 

 

     

Total liabilities and shareholders’ equity

  $ 3,953,292          $ 3,894,196          $ 2,771,972       
 

 

 

       

 

 

       

 

 

     

Net interest rate spread

        4.37         4.27         4.31

Net interest income/net interest margin (FTE)

      40,292        4.46       38,715        4.35       28,118        4.39
   

 

 

       

 

 

       

 

 

   

FTE adjustment

      (299         (194         (69  
   

 

 

       

 

 

       

 

 

   

Net interest income (not FTE)

    $ 39,993          $ 38,521          $ 28,049     
   

 

 

       

 

 

       

 

 

   

Net interest income (FTE) during the three months ended September 30, 2015 increased $12,174,000 (43.3%) from the same period in 2014 to $40,292,000. The increase in net interest income (FTE) was due primarily to a $675,644,000 (38.6%) increase in the average balance of loans to $2,427,670,000, and a $599,741,000 (121%) increase in the average balance of investments to $1,093,845,000 that were partially offset by a 13 basis point decrease in the average yield on loans from 5.70% during the three months ended September 30, 2014 to 5.57% during the three months ended September 30, 2015, and a 42 basis point decrease in the average yield on investments from 3.24% during the three months ended September 30, 2014 to 2.82% during the three months ended September 30, 2015. The $675,644,000 increase in average loan balances from the year ago quarter was primarily due to the addition of $499,327,000 of loans through the acquisition of North Valley Bancorp on October 4, 2014, and moderate to strong organic loan growth during the quarter and nine months ended September 30, 2015. The $599,741,000 increase in average investment balances from the year-ago quarter was primarily due to the use of cash at the Federal Reserve and other banks to purchase investments and the addition of $212,616,000 of investments through the acquisition of North Valley Bancorp on October 4, 2014. The 13 basis point decrease in average loan yields is due primarily to declines in market yields on new and renewed loans compared to yields on repricing, maturing, and paid off loans. The decrease in average investment yields is due primarily to declines in market yields on new investments compared to yields on existing investments. The increases in average loan and investment balances added $9,628,000 and $4,974,000, respectively, to net interest income (FTE) while the decreases in average loan and investment yields reduced net interest income (FTE) by $794,000 and $1,261,000, respectively, when compared to the year-ago quarter. Included in interest income during the three months ended September 30, 2015 was $3,125,000 of discount accretion from purchased loans compared to $1,514,000 of


discount accretion from purchased loans during the three months ended September 30, 2014. The discount accretion of $3,125,000 and $1,514,000 added 51 and 34 basis points, respectively, to the average yield on loans during the three months ended September 30, 2015 and 2014, respectively. Included in the $3,125,000 of discount accretion during the three months ended September 30, 2015 was $900,000 from two purchased credit impaired loans that paid off in full with respect to principal and interest during the quarter. In addition to the $900,000 of discount that was accreted to interest income was $84,000 of interest payments associated with these two loans that was previously applied to principal, and was recovered and included in interest income during the three months ended September 30, 2015. The average quarterly discount accretion for the four quarters prior to the quarter ended September 30, 2015 was $2,008,000.

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. 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 recorded a reversal of provision for loan losses of $866,000 during the three months ended September 30, 2015 compared to a reversal of provision for loan losses of $2,977,000 during the three months ended September 30, 2014. The reversal of provision for loan losses during the three months ended September 30, 2015 was due to net recoveries of $1,929,000 that were partially offset by a $1,063,000 increase in the required allowance for loan losses from $35,455,000 at June 30, 2015 to $36,518,000 at September 30, 2015. The $1,929,000 of net recoveries during the three months ended September 30, 2015 was primarily due to a recovery of $1,717,000 related to one residential construction loan. The increase in the required allowance for loan losses was due primarily to the change in allowance methodology noted below, and a $75,804,000 increase in loan balances from $2,393,762,000 at June 30, 2015 to $2,469,566,000 at September 30, 2015 that were partially offset by the effect of reduced impaired loans, improvements in estimated cash flows and collateral values for the remaining and newly impaired loans, and reductions in historical loss factors that, in part, determine the required loan loss allowance for performing loans in accordance with the Company’s allowance for loan losses methodology. During the three months ended September 30, 2015, nonperforming loans decreased $982,000 (2.5%) to $38,898,000, and represented a decrease from 1.67% of loans outstanding as of June 30, 2015 to 1.58% of loans outstanding as of September 30, 2015.

During the three months ended September 30, 2015, the Company modified its methodology used to determine the allowance for home equity lines of credit that are about to exit their revolving period, or have recently entered into their amortization period and are now classified as home equity loans. This change in methodology increased the required allowance for such lines and loans by $859,000, and $459,000, respectively, and represents the increase in estimated incurred losses in these lines and loans as of September 30, 2015 due to higher required contractual principal and interest payments of such lines and loans.


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

 

     Three months ended
September 30,
               
(dollars in thousands)    2015      2014      $ Change      % Change  

Service charges on deposit accounts

   $ 3,642       $ 2,885       $ 757         26.2

ATM fees and interchange

     3,344         2,329         1,015         43.6

Other service fees

     772         545         227         41.7

Mortgage banking service fees

     521         419         102         24.3

Change in value of mortgage servicing rights

     (585      (88      (497      564.8
  

 

 

    

 

 

    

 

 

    

 

 

 

Total service charges and fees

     7,694         6,090         1,604         26.3
  

 

 

    

 

 

    

 

 

    

 

 

 

Gain on sale of loans

     722         509         213         41.8

Commission on NDIP

     812         703         109         15.5

Increase in cash value of life insurance

     770         490         280         57.1

Change in indemnification asset

     (26      14         (40      (285.7 %) 

Gain on sale of foreclosed assets

     356         385         (29      (7.5 %) 

Other noninterest income

     1,314         398         916         230.2
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other noninterest income

     3,948         2,499         1,449         58.0
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

   $ 11,642       $ 8,589       $ 3,053         35.5
  

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest income increased $3,053,000 (35.5%) to $11,642,000 during the three months ended September 30, 2015 compared to the three months ended September 30, 2014. The increase in noninterest income was due primarily to an increase in service charges on deposit accounts of $757,000 (26.2%) to $3,642,000, an increase in ATM fees and interchange revenue of $1,015,000 (43.6%) to $3,344,000, and an increase in other noninterest income of $916,000 (230%) to $1,314,000, that were partially offset by a decrease in change in value of mortgage servicing rights (MSRs) of $497,000 from a negative $88,000 to a negative $585,000, compared to the year-ago quarter. Except for the $916,000 increase in other noninterest income, the increases in the various categories of noninterest income noted in the table above, are primarily the result of the acquisition of North Valley Bancorp on October 4, 2014. The $916,000 increase in other noninterest income noted above was primarily due to $870,000 of recoveries of loans from acquired institutions that were charged off prior to acquisition of those institutions by the Company. As such, these “pre-acquisition charge offs” were properly not recorded by the Company, and any related recoveries are recorded in other noninterest income by the Company. The $497,000 decrease in change in value of mortgage servicing rights is primarily due to the relative level of increase in mortgage rates during the three months ended September 30, 2015 compared to the three months ended September 30, 2014, and the negative impact those increases in mortgage rates had on the value of mortgage servicing rights during those periods.


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

 

     Three months ended
September 30,
               
(dollars in thousands)    2015      2014      $ Change      % Change  

Salaries

   $ 11,562       $ 9,066       $ 2,496         27.5

Commissions and incentives

     1,674         1,265         409         32.3

Employee benefits

     4,297         3,038         1,259         41.4
  

 

 

    

 

 

    

 

 

    

 

 

 

Total salaries and benefits expense

     17,533         13,369         4,164         31.1
  

 

 

    

 

 

    

 

 

    

 

 

 

Occupancy

     2,599         1,971         628         31.9

Equipment

     1,417         995         422         42.4

Change in reserve for unfunded commitments

     (40      175         (215      (122.9 %) 

Data processing and software

     1,869         1,577         292         18.5

Telecommunications

     658         648         10         1.5

ATM network charges

     757         657         100         15.2

Professional fees

     999         903         96         10.6

Advertising and marketing

     926         581         345         59.4

Postage

     314         179         135         75.4

Courier service

     303         269         34         12.6

Intangible amortization

     290         53         237         447.2

Operational losses

     201         138         63         45.7

Provision for foreclosed asset losses

     106         98         8         8.2

Foreclosed asset expense

     105         94         11         11.7

Assessments

     642         493         149         30.2

Merger related expense

     —           625         (625      (100.0 %) 

Other

     2,760         2,555         205         8.0
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other noninterest expense

     13,906         12,011         1,895         15.8
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

   $ 31,439       $ 25,380       $ 6,059         23.9
  

 

 

    

 

 

    

 

 

    

 

 

 

Average full time equivalent employees

     934         717         217         30.3

Merger expense:

           

Data processing and software

     —         $ 60         

Professional fees

     —         $ 565         

Other

     —           —           
  

 

 

    

 

 

       

Total merger expense

     —         $ 625         
  

 

 

    

 

 

       

Salary and benefit expenses increased $4,164,000 (31.1%) to $17,533,000 during the three months ended September 30, 2015 compared to the three months ended September 30, 2014. Base salaries, incentive compensation and benefits and other compensation expense increased $2,496,000 (27.5%), $409,000 (32.3%), and $1,259,000 (41.4%), respectively, to $11,562,000, $1,674,000 and $4,297,000, respectively, during the three months ended September 30, 2015. The increases in these categories of salary and benefits expense are primarily due to the Company’s acquisition of North Valley Bancorp on October 4, 2014. The average number of full-time equivalent staff increased 217 (30.3%) from 717 during the three months ended September 30, 2014 to 934 for the three months ended September 30, 2015.

Other noninterest expense increased $1,895,000 (15.8%) to $13,906,000 during the three months ended September 30, 2015 compared to the three months ended September 30, 2014. The increase in other noninterest expense was primarily due to the Company’s acquisition of North Valley Bancorp on October 4, 2014. Nonrecurring merger expenses related to the North Valley Bancorp acquisition totaling $0 and $625,000 are included in other noninterest expense for the three months ended September 30, 2015 and 2014, respectively, of which $0 and $481,000 were not deductible for income tax purposes, respectively. As of March 31, 2015, the Company had substantially completed all of its previously planned facility consolidations related to the North Valley Bancorp acquisition. Subsequent to March 31, 2015, and following a thorough analysis of profitability and market opportunity, the Company identified five additional branches for closure. Two of those branches are former North Valley Bank branches. As of June 30, 2015 one of the five additional branches slated for closure has been consolidated into another branch and closed. As of August 31, 2015 the four remaining branches were consolidated into other branches and closed.


Richard Smith, President and CEO of the Company commented, “Our operating results for the third quarter of 2015 were very strong. Loan growth in all areas continued to drive interest income for the Bank. Loan demand is very balanced by loan category and geographic distribution. Continued low interest rates continue to provide favorable metrics so that customers may borrow money and grow, expand or refinance their business operations. While competition for loans remains strong, we continue to have success in all of our market areas. In addition, non-interest income was very strong during the quarter, which reflects the full integration of the acquisition of North Valley Bancorp that occurred on October 3, 2014. We continue to look for opportunities to improve and grow our banking business.”

Smith added, “As announced on October 28, 2015, we have agreed to purchase three branch locations from Bank of America in the Northwest corner of California. Combined with the branches acquired from North Valley Bancorp in October 2014, our branch network in this area is estimated to exceed $400 million in deposits upon completion of the purchase. We have estimated that this transaction will close in March of 2016. We are particularly excited to have the experienced branch banking team from Bank of America joining our team.”

On October 28, 2015, the Company announced that its subsidiary, Tri Counties Bank, has entered into an agreement to purchase three branches on the North Coast of California from Bank of America. The branches are located in the cities of Arcata, Eureka, and Fortuna in Humboldt County. TriCo anticipates assuming approximately $245 million in deposits and purchasing approximately $400 thousand in loans.

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, competition effects, fee and other noninterest income earned, the Company’s ability to effectively integrate the business of 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, 2014. 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  
     September 30,
2015
    June 30,
2015
    March 31,
2015
    December 31,
2014
    September 30,
2014
 

Statement of Income Data

          

Interest income

   $ 41,332      $ 39,867      $ 37,725      $ 36,407      $ 29,131   

Interest expense

     1,339        1,346        1,382        1,437        1,082   

Net interest income

     39,993        38,521        36,343        34,970        28,049   

(Benefit from) provision for loan losses

     (866     (633     197        (1,421     (2,977

Noninterest income:

          

Service charges and fees

     7,694        8,848        7,344        7,165        6,090   

Other income

     3,948        3,232        2,836        2,590        2,499   

Total noninterest income

     11,642        12,080        10,180        9,755        8,589   

Noninterest expense:

          

Base salaries net of deferred loan origination costs

     11,562        11,502        11,744        12,402        9,066   

Incentive compensation expense

     1,674        1,390        1,596        1,475        1,265   

Employee benefits and other compensation expense

     4,297        4,350        4,760        3,678        3,038   

Total salaries and benefits expense

     17,533        17,242        18,100        17,555        13,369   

Other noninterest expense

     13,906        15,194        14,182        19,011        12,011   

Total noninterest expense

     31,439        32,436        32,282        36,566        25,380   

Income before taxes

     21,062        18,798        14,044        9,580        14,235   

Net income

   $ 12,694      $ 11,366      $ 8,336      $ 5,650      $ 8,234   

Share Data

          

Basic earnings per share

   $ 0.56      $ 0.50      $ 0.37      $ 0.25      $ 0.51   

Diluted earnings per share

   $ 0.55      $ 0.49      $ 0.36      $ 0.25      $ 0.50   

Book value per common share

   $ 19.48      $ 18.95      $ 18.68      $ 18.42      $ 16.57   

Tangible book value per common share

   $ 16.42      $ 15.88      $ 15.59      $ 15.39      $ 15.56   

Shares outstanding

     22,764,295        22,749,523        22,740,503        22,714,964        16,139,414   

Weighted average shares

     22,757,453        22,744,926        22,727,038        22,500,544        16,136,675   

Weighted average diluted shares

     23,005,980        22,980,033        22,949,902        22,726,795        16,330,746   

Credit Quality

          

Nonperforming originated loans

   $ 24,052      $ 23,812      $ 34,576      $ 32,529      $ 33,849   

Total nonperforming loans

     38,898        39,880        49,217        47,589        40,643   

Foreclosed assets, net of allowance

     5,285        5,393        5,892        4,894        5,096   

Loans charged-off

     687        514        1,235        419        345   

Loans recovered

   $ 2,616      $ 547      $ 508      $ 505      $ 1,274   

Selected Financial Ratios

          

Return on average total assets

     1.28     1.17     0.86     0.59     1.19

Return on average equity

     11.56     10.56     7.85     5.34     12.39

Average yield on loans

     5.57     5.44     5.46     5.46     5.70

Average yield on interest-earning assets

     4.60     4.50     4.25     4.16     4.56

Average rate on interest-bearing liabilities

     0.23     0.23     0.23     0.25     0.25

Net interest margin (fully tax-equivalent)

     4.46     4.35     4.10     3.99     4.39

Supplemental Loan Interest Income Data:

          

Discount accretion PCI - cash basis loans

   $ 445      $ 404      $ 172      $ 107      $ 290   

Discount accretion PCI - other loans

     1,090        907        1,011        919        822   

Discount accretion PNCI loans

     1,590        822        1,348        827        402   

All other loan interest income

   $ 30,689        29,886        28,371        28,883        23,466   

Total loan interest income

   $ 33,814      $ 32,019      $ 31,165      $ 30,736      $ 24,980   


TRICO BANCSHARES - CONSOLIDATED FINANCIAL DATA

(Unaudited. Dollars in thousands)

 

     Three months ended  
     September 30,
2015
    June 30,
2015
    March 31,
2015
    December 31,
2014
    September 30,
2014
 

Balance Sheet Data

          

Cash and due from banks

   $ 209,298      $ 169,503      $ 281,228      $ 610,728      $ 369,679   

Securities, available for sale

     329,361        284,430        225,126        83,205        84,962   

Securities, held to maturity

     751,051        776,283        802,482        676,426        443,509   

Restricted equity securities

     16,956        16,956        16,956        16,956        11,582   

Loans held for sale

     5,152        4,630        5,413        3,579        2,724   

Loans:

          

Commercial loans

     199,330        195,791        177,540        174,945        135,085   

Consumer loans

     403,081        411,788        410,727        417,084        373,620   

Real estate mortgage loans

     1,757,082        1,686,567        1,646,863        1,615,359        1,214,153   

Real estate construction loans

     110,073        99,616        85,753        75,136        43,013   

Total loans, gross

     2,469,566        2,393,762        2,320,883        2,282,524        1,765,871   

Allowance for loan losses

     (36,518     (35,455     (36,055     (36,585     (37,920

Foreclosed assets

     5,285        5,393        5,892        4,894        5,096   

Premises and equipment

     42,334        42,056        42,846        43,493        32,181   

Cash value of life insurance

     94,458        93,687        93,012        92,337        53,596   

Goodwill

     63,462        63,462        63,462        63,462        15,519   

Other intangible assets

     6,184        6,473        6,762        7,051        726   

Mortgage servicing rights

     7,467        7,814        7,057        7,378        5,985   

Accrued interest receivable

     10,212        10,064        9,794        9,275        6,862   

Other assets

     47,360        54,797        51,002        51,735        34,571   

Total assets

   $ 4,021,628        3,893,855        3,895,860        3,916,458        2,794,943   

Deposits:

          

Noninterest-bearing demand deposits

     1,100,607        1,060,650        1,034,012        1,083,900        762,452   

Interest-bearing demand deposits

     817,034        780,647        795,471        782,385        553,053   

Savings deposits

     1,187,238        1,179,836        1,172,257        1,156,126        872,432   

Time certificates

     352,993        320,549        347,748        358,012        249,419   

Total deposits

     3,457,872        3,341,682        3,349,488        3,380,423        2,437,356   

Accrued interest payable

     795        797        852        978        753   

Reserve for unfunded commitments

     2,085        2,125        2,015        2,145        2,220   

Other liabilities

     53,681        55,003        53,256        49,192        33,331   

Other borrowings

     6,859        6,735        9,096        9,276        12,665   

Junior subordinated debt

     56,991        56,369        56,320        56,272        41,238   

Total liabilities

     3,578,283        3,462,711        3,471,027        3,498,286        2,527,563   

Total shareholders’ equity

     443,345        431,144        424,833        418,172        267,380   

Accumulated other comprehensive gain (loss)

     (2,298     (4,726     (2,083     (2,203     1,796   

Average loans

     2,427,670        2,355,864        2,283,622        2,253,025        1,752,026   

Average interest-earning assets

     3,616,912        3,563,925        3,557,103        3,512,620        2,561,398   

Average total assets

     3,953,292        3,894,196        3,892,476        3,806,049        2,771,972   

Average deposits

     3,390,229        3,347,874        3,350,370        3,276,470        2,424,968   

Average total equity

   $ 439,360      $ 430,601      $ 424,701      $ 423,502      $ 265,848   

Total risk based capital ratio

     15.2     15.2     15.2     15.6     14.8

Tier 1 capital ratio

     13.9     13.9     14.0     14.4     13.5

Tier 1 common equity ratio

     12.3     12.2     12.1     n/a        n/a   

Tier 1 leverage ratio

     11.0     10.9     10.7     10.8     10.5

Tangible capital ratio

     9.5     9.4     9.3     9.1     9.0