Attached files

file filename
8-K - 8-K - TRICO BANCSHARES /d166089d8k.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. – (April 28, 2016) – TriCo Bancshares (NASDAQ: TCBK) (the “Company”), parent company of Tri Counties Bank, today announced earnings of $10,674,000, or $0.46 per diluted share, for the three months ended March 31, 2016. For the three months ended March 31, 2015 the Company reported earnings of $8,336,000, or $0.36 per diluted share. Diluted shares outstanding were 23,046,165 and 22,949,902 for the three months ended March 31, 2016 and 2015, respectively.

Included in the results of the Company for the three months ended March 31, 2016 was $622,000 of nonrecurring noninterest expense related to the Company’s acquisition of three bank branches from Bank of America on March 18, 2016. Included in the results of the Company for the three months ended March 31, 2015 was $586,000 of nonrecurring noninterest expense related to the Company’s merger with, and integration of, North Valley Bancorp that occurred on October 3, 2014. Excluding these nonrecurring merger and acquisition related expenses, but including the revenue and other expenses from the operations of the three acquired Bank of America branches from March 18, 2016, and the operations of North Valley Bancorp from October 4, 2014, diluted earnings per share for the three months ended March 31, 2016 and 2015 would have been higher by $0.02 and $0.02 than reported above, respectively, on earnings of $11,035,000 and $8,676,000, respectively. In addition to these nonrecurring merger and acquisition related expenses, there were other expense and revenue items during the three months ended March 31, 2016 and 2015 that may be considered nonrecurring, and these items are described below in various sections of this announcement.

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              
     March 31,              

(dollars and shares in thousands)

     2016        2015      $  Change        % Change   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Interest Income

   $ 41,402      $ 36,343      $ 5,059        13.9%   

Provision for loan losses

     (209     (197     (12  

Noninterest income

     9,790        10,180        (390     (3.8%

Noninterest expense

     (33,751     (32,282     (1,469     4.6%   

Provision for income taxes

     (6,558     (5,708     (850     14.9%   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 10,674      $ 8,336      $ 2,338        28.0%   
  

 

 

   

 

 

   

 

 

   

 

 

 
  

 

 

   

 

 

   

 

 

   

 

 

 

Average common shares

     22,783        22,727        56        0.2%   

Average diluted common shares

     23,046        22,950        96        0.4%   


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

 

Ending balances    As of March 31,                
(dollars in thousands)    2016      2015      $ Change      % Change  

Total assets

   $ 4,394,956       $ 3,895,860       $ 499,096         12.8%   

Total loans

     2,541,547         2,320,883         220,664         9.5%   

Total investments

     1,199,543         1,044,564         154,979         14.8%   

Total deposits

   $ 3,785,040       $ 3,349,488       $ 435,552         13.0%   
           
Qtrly Avg balances    As of March 31,                

(dollars in thousands)

   2016      2015      $ Change      % Change  

Total assets

   $ 4,212,388       $ 3,892,476       $ 319,912         8.2%   

Total loans

     2,537,574         2,283,622         253,952         11.1%   

Total investments

     1,184,106         927,878         256,228         27.6%   

Total deposits

   $ 3,616,618       $ 3,350,370       $ 266,248         7.9%   

Included in the changes in the Company’s deposits from March 31, 2015 to March 31, 2016 is the addition of a $45 million certificate of deposit from the State of California on September 16, 2015, bringing the total of such certificates of deposit from the State of California to $50 million, and the addition of $161 million of deposits from the acquisition of three bank branches from Bank of America on March 18, 2016.

On March 18, 2016, Tri Counties Bank acquired three branches from Bank of America. The branches are located in the cities of Arcata, Eureka, and Fortuna in Humboldt County, California. The Bank paid $3,204,000 for deposit relationships with balances of $161,231,000 and loans with balances of $289,000, and received $159,520,000 in cash from Bank of America.

The following table discloses the fair value of consideration transferred, the total identifiable net assets acquired and the resulting goodwill relating to the acquisition of three branch banking offices and certain deposits from Bank of America on March 18, 2016:

 

(in thousands)    March 18, 2016  

Fair value of consideration transferred:

  

Cash consideration

   $ 3,204   
  

 

 

 

Total fair value of consideration

     3,204   
  

 

 

 

Asset acquired:

  

Cash and cash equivalents

     159,520   

Loans

     289   

Premises and equipment

     1,590   

Core deposit intangible

     2,046   

Other assets

     141   
  

 

 

 

Total assets acquired

     163,586   
  

 

 

 

Liabilities assumed:

  

Deposits

     161,231   
  

 

 

 

Total liabilities assumed

     161,231   
  

 

 

 

Total net assets acquired

     2,355   
  

 

 

 

Goodwill recognized

   $ 849   
  

 

 

 
  

 

 

 

Included in the Company’s results of operations for the three months ended March 31, 2016 is the impact of the Company’s acquisition, on March 18, 2016, of three branch offices from Bank of America that included the acquisition of deposit relationships with balances totaling $161,231,000. Interest expense associated with the acquired deposit relationships was $5,000 from March 18, 2016 to March 31, 2016, and interest income from the net cash received in the transaction was estimated to be $27,000, assuming it was invested in Fed funds at an annualized earnings rate of 0.50%. Direct noninterest income and expense related to these branches from March 18, 2016 to March 31, 2016 were $14,000 and $659,000, respectively. Included in the $659,000 of noninterest expense related to these branches for the three months ended March 31, 2016 was $10,000 of core deposit intangible amortization, and $622,000 of nonrecurring acquisition expenses such as system conversion and customer communication related expenses. Other (indirect) noninterest income and expenses related to these branches and associated deposits, such as, increased data processing expense, are not readily distinguishable on a branch by branch basis.


Also included in the Company’s results of operations for the three months ended March 31, 2016 is the impact of the sale, on March 31, 2016, of twenty-seven nonperforming loans, nine substandard performing loans, and three purchased credit impaired loans with total contractual principal balances outstanding of $31,487,000, and recorded book value, including pre-sale write downs and purchase discounts, of approximately $24,810,000. Net proceeds from the sale of these loans were $27,049,000, and resulted in additional net loan write downs of $21,000, the recovery of $1,237,000 of interest income that was previously applied to the principal balance of loans in nonaccrual status, and a gain on sale of loans of $103,000.

The twenty-seven nonperforming loans that were sold had a total recorded value of $13,058,000, and were sold for net proceeds of $14,973,000, resulting in the recovery of $575,000 of previously charged off principal balances, the recognition of $1,237,000 of interest income from interest payments previously applied to principal balances on nonaccrual loans, and a gain on sale of $103,000. The $13,058,000 recorded value of these nonperforming loans was the result of contractual principal balances outstanding of $17,169,000, less $1,578,000 of principal balances previously charged off, less $2,684,000 of interest payments previously applied to principal balances on nonaccrual loans, and the addition of $151,000 of unamortized loan purchase premiums net of unearned deferred loan fees.

The nine substandard performing loans that were sold had a total recorded value of $9,508,000, and were sold for net proceeds of $8,912,000, resulting in a net loan principal write down and charge off of $596,000. The $9,508,000 recorded value of these performing loans was the result of contractual principal balances outstanding of $10,438,000, less $930,000 of unamortized loan purchase discounts and unearned deferred loan fees.

Prior to their sale, the three loans with deteriorated credit quality acquired in a business combination were accounted for under Accounting Standards Codification Topic 310-30 using the “pooled method” of accounting for loans acquired with deteriorated credit quality. The Company classifies these types of loans in a category of loan it refers to as Purchased Credit Impaired-other (PCI-other) loans. The combined contractual principal balance of the three PCI-other loans sold on March 31, 2016 was $3,880,000, and they were sold for net proceeds of $3,164,000. The net sale proceeds of $3,164,000, along with other cash flows received on these loans during the three months ended March 31, 2016, represented a $446,000 decrease in estimated cash flows over their estimated remaining lives when compared to their previous estimated cash flows as of December 31, 2015. Previously, these three PCI-other loans were expected to be resolved by September 30, 2017. As a result of the magnitude and timing of the decrease in estimated cash flows for these three PCI-other loans, the loan pools associated with these PCI-other loans experienced an increase in interest income of $23,000 during the three months ended March 31, 2016, but are expected to realize a decrease in interest income of $469,000 over the remaining lives of the associated loan pools when compared to projected interest income under the previous (December 31, 2015) estimated cash flows for these three PCI-other loans.

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

 

     Three months ended
March 31,
 
     2016        2015   
  

 

 

 

Interest income

   $ 42,794      $ 37,725   

Interest expense

     (1,392     (1,382

FTE adjustment

     538        97   
  

 

 

   

 

 

 

Net interest income (FTE)

   $  41,940      $ 36,440   
  

 

 

   

 

 

 
  

 

 

   

 

 

 
Net interest margin (FTE)      4.33     4.10
  

 

 

   

 

 

 
  

 

 

   

 

 

 
    

Purchased loan discount accretion

   $ 1,092      $ 2,794   

Interest income recovered from sale of loans

   $ 1,264        —     
Effect of purchased loan discount accretion on net interest margin (FTE)      0.11     0.31

Effect of interest income recovered from sale of loans on net interest margin (FTE)

     0.13     —     

Net interest income (FTE) during the first quarter of 2016 increased $5,500,000 (15.1%) from the same period in 2015 to $41,940,000. The increase in net interest income (FTE) was due primarily to a $253,952,000 (11.1%) increase in the average balance of loans to $2,537,574,000, and a $256,228,000 (27.6%) increase in the average balance of investments to $1,184,106,000 that were partially offset by a 12 basis point decrease in the average yield on Investments-taxable from 2.71% during the three months ended March 31, 2015 to 2.59% during the three months ended March 31, 2016. The $253,952,000 increase in average loan balances from the year ago quarter was entirely organic growth as no loans were purchased during 2015 or the three months ended March 31, 2016. The $253,952,000 increase in average loan balances and the $256,228,000 increase in average investment balances, from the year-ago quarter, were funded by the use of cash at the Federal Reserve and other banks that in turn was substantially funded by a $266,248,000 (7.9%) increase in average balance of deposits to $3,616,618,000 compared to the year-ago quarter. The decrease in the average yield on Investments-taxable was 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 $3,466,000 and $2,230,000, respectively, to net interest income (FTE) while the decreases in average Investments-taxable yield reduced net interest income (FTE) by $310,000, when compared to the year-ago quarter.


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   
     March 31, 2016        December 31, 2015        March 31, 2015   
  

 

 

   

 

 

   

 

 

 
     Average         Income/        Yield/        Average         Income/        Yield/        Average         Income/        Yield/   
     Balance         Expense        Rate        Balance         Expense        Rate        Balance         Expense        Rate   

Assets

                     

Earning assets

                     

Loans

   $ 2,537,574       $ 34,738        5.48   $ 2,489,406       $ 34,838        5.60   $ 2,283,622       $ 31,165        5.46

Investments—taxable

     1,068,018         6,920        2.59     1,044,063         6,983        2.68     906,366         6,135        2.71

Investments—nontaxable

     116,088         1,435        4.94     68,929         841        4.88     21,512         258        4.80

Cash at Federal Reserve and other banks

     155,106         239        0.62     174,746         143        0.33     345,603         264        0.31
  

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

   

Total earning assets

     3,876,786         43,332        4.47     3,777,144         42,805        4.53     3,557,103         37,822        4.25
     

 

 

        

 

 

        

 

 

   

Other assets, net

     335,602             338,225             335,373        
  

 

 

        

 

 

        

 

 

      

Total assets

   $ 4,212,388           $ 4,115,369           $ 3,892,476        
  

 

 

        

 

 

        

 

 

      

Liabilities and shareholders’ equity

                     

Interest-bearing

                     

Demand deposits

   $ 846,189         116        0.05   $ 830,172         118        0.06   $ 792,204         125        0.06

Savings deposits

     1,274,868         397        0.12     1,231,687         388        0.13     1,156,710         357        0.12

Time deposits

     340,847         342        0.40     347,742         337        0.39     353,616         417        0.47

Other borrowings

     18,264         2        0.04     10,189         1        0.04     9,614         1        0.04

Trust preferred securities

     56,494         535        3.79     56,345         505        3.59     56,296         482        3.42
  

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-bearing liabilities

     2,536,662         1,392        0.22     2,476,135         1,349        0.22     2,368,440         1,382        0.23
     

 

 

        

 

 

        

 

 

   

Noninterest-bearing deposits

     1,154,714             1,133,822             1,047,840        

Other liabilities

     59,492             54,999             51,495        

Shareholders’ equity

     461,520             450,413             424,701        
  

 

 

        

 

 

        

 

 

      

Total liabilities and shareholders’ equity

   $ 4,212,388           $ 4,115,369           $ 3,892,476        
  

 

 

        

 

 

        

 

 

      

Net interest rate spread

          4.25          4.31          4.02

Net interest income/net

interest margin (FTE)

  

  

     41,940        4.33        41,456        4.39        36,440        4.10
     

 

 

        

 

 

        

 

 

   

FTE adjustment

        (538          (315          (97  
     

 

 

        

 

 

        

 

 

   

Net interest income (not FTE)

      $ 41,402           $ 41,141           $ 36,343     
     

 

 

        

 

 

        

 

 

   

The Company recorded a provision for loan losses of $209,000 during the three months ended March 31, 2016 compared to a provision for loan losses of $197,000 during the three months ended March 31, 2015. The $209,000 provision for loan losses during the three months ended March 31, 2016 was due to a $377,000 increase in the required allowance for loan losses from $36,011,000 at December 31, 2015 to $36,388,000 at March 31, 2016 that was partially offset by net recoveries of $168,000. The increase in the required allowance for loan losses was due primarily to reductions in estimated cash flows and collateral values for impaired originated and purchased loans, and a $18,610,000 increase in loan balances from $2,522,937,000 at December 31, 2015 to $2,541,547,000 at March 31, 2016. During the three months ended March 31, 2016 nonperforming loans decreased $13,085,000 (35.3%) to $24,034,000, and represented a decrease from 1.47% of loans outstanding as of December 31, 2015 to 0.95% of loans outstanding as of March 31, 2016. The decrease in nonperforming loans was due to the loan sales noted above.


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

 

     Three months ended              
     March 31,       
  

 

 

     

(dollars in thousands)

     2016        2015      $ Change        % Change   
  

 

 

   

 

 

   

 

 

   

 

 

 

Service charges on deposit accounts

   $ 3,365      $ 3,600      ($ 235     (6.5 %) 

ATM fees and interchange

     3,393        3,002        391        13.0

Other service fees

     728        714        14        2.0

Mortgage banking service fees

     517        534        (17     (3.2 %) 

Change in value of mortgage servicing rights

     (698     (506     (192     37.9
  

 

 

   

 

 

   

 

 

   

 

 

 

Total service charges and fees

     7,305        7,344        (39     (0.5 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Gain on sale of loans

     802        622        180        28.9

Commission on NDIP

     532        965        (433     (44.9 %) 

Increase in cash value of life insurance

     696        675        21        3.1

Change in indemnification asset

     (115     (65     (50     76.9

Gain on sale of foreclosed assets

     92        311        (219     (70.4 %) 

Other noninterest income

     478        328        150        45.7
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other noninterest income

     2,485        2,836        (351     (12.4 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest income

   $ 9,790      $ 10,180      ($ 390     (3.8 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest income decreased $390,000 (3.8%) to $9,790,000 during the three months ended March 31, 2016 when compared to the three months ended March 31, 2015. The decrease in noninterest income was due primarily to a $433,000 (44.9%) decrease in commissions on nondeposit investment products to $532,000, a $235,000 (6.5%) decrease in service charges on deposit accounts to $3,365,000, a $219,000 (70.4%) decrease in gain on sale of foreclosed assets, and a $192,000 (37.9%) increase in the negative effect of change in value of mortgage servicing rights to $698,000, that were partially offset by a $391,000 (13.0%) increase in ATM fees and interchange revenue to $3,393,000. The decrease in commissions on nondeposit investment products was primarily the result of relatively weak investment sales during the three months ended March 31, 2016 that was compounded by the commissions earned during the three months ended March 31, 2015 being unusually large. The decrease in service charges on deposit was primarily due to decreases in monthly service charges and nonsufficient fund fees, both of which were primarily due to decreases in numbers of accounts when compared to the year-ago quarter. Nonsufficient funds fees were also impacted by changes in customer behavior when compared to the year-ago quarter. The decrease in gain on sale of foreclosed assets was due to decreased foreclosed asset sales during the quarter, and the uniqueness of individual foreclosed asset sales when compared to the year-ago period. The decrease in change in value of mortgage servicing rights is primarily due to an increase in estimated prepayment speeds of serviced loans during the three months ended March 31, 2016 when compared to the three months ended March 31, 2015. An increase in prepayment speeds of serviced loans results in reduced expected servicing cash flows, and thus, a lower value of such servicing rights. The increase in ATM fees and interchange revenue was primarily due to the Company’s increased focus in this area, including the introduction of new services in this area during the quarter ended March 31, 2016.


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

 

     Three months ended              
     March 31,       
  

 

 

     

(dollars in thousands)

     2016        2015      $  Change        % Change   
  

 

 

   

 

 

   

 

 

   

 

 

 

Salaries

   $ 12,708      $ 11,744      $ 964        8.2

Commissions and incentives

     1,739        1,596        143        9.0

Employee benefits

     4,818        4,760        58        1.2
  

 

 

   

 

 

   

 

 

   

 

 

 

Total salaries and benefits expense

     19,265        18,100        1,165        6.4
  

 

 

   

 

 

   

 

 

   

 

 

 

Occupancy

     2,308        2,417        (109     (4.5 %) 

Equipment

     1,386        1,414        (28     (2.0 %) 

Change in reserve for unfunded commitments

     —          (130     130        (100.0 %) 

Data processing and software

     1,843        1,952        (109     (5.6 %) 

Telecommunications

     685        886        (201     (22.7 %) 

ATM network charges

     1,006        770        236        30.6

Professional fees

     809        1,119        (310     (27.7 %) 

Advertising and marketing

     895        808        87        10.8

Postage

     463        312        151        48.4

Courier service

     271        248        23        9.3

Intangible amortization

     299        289        10        3.5

Operational losses

     164        124        40        32.3

Provision for foreclosed asset losses

     (11     67        (78     (116.4 %) 

Foreclosed asset expense

     46        98        (52     (53.1 %) 

Assessments

     632        651        (19     (2.9 %) 

Merger and acquisition expense

     622        586        36        6.1

Miscellaneous other expense

     3,068        2,571        497        19.3
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other noninterest expense

     14,486        14,182        304        2.1
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expense

   $ 33,751      $ 32,282      $ 1,469        4.6
  

 

 

   

 

 

   

 

 

   

 

 

 

Average full time equivalent employees

     965        966        (1     (0.1 %) 

Merger & acquisition expense:

        

Base salaries

   $ 187        —         

Data processing and software

     —        $ 108       

Professional fees

     180        120       

Advertising and marketing

     114        —         

Miscellaneous other expense

     141        358       
  

 

 

   

 

 

     

Total merger expense

   $ 622      $ 586       
  

 

 

   

 

 

     

Noninterest expense increased $1,469,000 (4.6%) to $33,751,000 during the three months ended March 31, 2016 from $32,282,000 during the three months ended March 31, 2015. Included in noninterest expense for the three months ended March 31, 2016 was $622,000 of nonrecurring noninterest expense related to the Company’s acquisition of three bank branches from Bank of America on March 18, 2016. Included in noninterest expense for the three months ended March 31, 2015 was $586,000 of nonrecurring noninterest expense related to the Company’s merger with, and integration of, North Valley Bancorp that occurred on October 3, 2014.

Salary and benefit expenses increased $1,165,000 (6.4%) to $19,265,000 during the three months ended March 31, 2016 compared to the three months ended March 31, 2015. Base salaries, incentive compensation and benefits & other compensation expense increased $964,000 (8.2%), 143,000 (9.0%), and 58,000 (1.2%), respectively, to $12,708,000, $1,739,000 and $4,818,000, respectively, during the three months ended March 31, 2016. The increase in base salaries was primarily due to a $594,000 (4.9%) increase in salaries to $12,644,000, and a $530,000 increase in temporary help to $546,000, that were partially offset by a $115,000 (29.1%) decrease in overtime to $280,130. The increase in salaries was primarily due to annual salary increases. The increase in temporary help was due to the use of an outside call center service to augment the Company’s own call center during the enhancement of a customer facing product.


Other noninterest expense increased $304,000 (2.1%) to $14,486,000 during the three months ended March 31, 2016 compared to the three months ended March 31, 2015. The increase in other noninterest expense was primarily due to a $498,000 (19.4%) in miscellaneous other noninterest expense, a $236,000 (30.6%) increase in ATM network charges, a $151,000 (48.4%) increase in postage, and a $130,000 increase in provision for losses on unfunded commitments that were partially offset by a $310,000 (27.7%) decrease in professional fees, a $137,000 (3.6%) decrease in combined occupancy and equipment expenses, and a $201,000 (22.7%) decrease in telecommunications expense. The increase in miscellaneous other noninterest expense is primarily due to increased appraisal and credit report fees, debit card production expense, and donations. The increase in ATM network charges is due to increased customer usage of the Company’s ATM and interchange services. The $130,000 increase in provision for losses on unfunded commitments is due to no provision in the most recent quarter versus a $130,000 reversal of provision in the year-ago quarter. The decrease in professional fees is due mainly to reduced external audit and accounting fees as the three months ended March 31, 2015 had elevated expenses in this area from the North Valley Bancorp merger. The decreases in occupancy and equipment, and telecommunications expenses is due to the consolidation into other branches of eight branches during the three months ended March 31, 2015 related to the North Valley Bancorp merger, one branch consolidation during the three months ended June 30, 2015, and four branch consolidations during the three months ended September 30, 2015 that were partially offset by one branch opening during the three months ended September 30, 2015.

Richard Smith, President and CEO of the Company commented, “We are pleased and motivated by our results for the quarter. The first quarter of 2016 was a very busy quarter for the company. We completed the acquisition of three branches from Bank of America on the North coast of California, introduced a new mobile banking application to our customers, executed on project plans for additional applications to be released later this year, sold a significant number of non-performing loans resulting in a recovery and continued to add meaningful levels of loan and deposit growth.”

Smith added, “We remain focused in 2016 on the many projects and activities that we have planned for the year which are expected to strengthen our bank’s infrastructure and provide for continued growth and expansion. A key take away in the quarter was also the addition of new team members to the company. Our talented team of dedicated bankers continues to drive our success.”

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, 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  
     March 31,
2016
    December 31,
2015
    September 30,
2015
    June 30,
2015
    March 31,
2015
 

Statement of Income Data

          

Interest income

   $ 42,794      $ 42,490      $ 41,332      $ 39,867      $ 37,725   

Interest expense

     1,392        1,349        1,339        1,346        1,382   

Net interest income

     41,402        41,141        39,993        38,521        36,343   

Provision for (benefit from) loan losses

     209        (908     (866     (633     197   

Noninterest income:

          

Service charges and fees

     7,305        7,935        7,694        8,848        7,344   

Other income

     2,485        3,510        3,948        3,232        2,836   

Total noninterest income

     9,790        11,445        11,642        12,080        10,180   

Noninterest expense:

          

Base salaries net of deferred

          

loan origination costs

     12,708        12,014        11,562        11,502        11,744   

Incentive compensation expense

     1,739        2,304        1,674        1,390        1,596   

Employee benefits and other

          

compensation expense

     4,818        4,212        4,297        4,350        4,760   

Total salaries and benefits expense

     19,265        18,530        17,533        17,242        18,100   

Other noninterest expense

     14,486        16,154        13,906        15,194        14,182   

Total noninterest expense

     33,751        34,684        31,439        32,436        32,282   

Income before taxes

     17,232        18,810        21,062        18,798        14,044   

Net income

   $ 10,674      $ 11,422      $ 12,694      $ 11,366      $ 8,336   

Share Data

          

Basic earnings per share

   $ 0.47      $ 0.50      $ 0.56      $ 0.50      $ 0.37   

Diluted earnings per share

   $ 0.46      $ 0.50      $ 0.55      $ 0.49      $ 0.36   

Book value per common share

   $ 20.34      $ 19.85      $ 19.48      $ 18.95      $ 18.68   

Tangible book value per common share

   $ 17.18      $ 16.81      $ 16.42      $ 15.88      $ 15.59   

Shares outstanding

     22,785,173        22,775,173        22,764,295        22,749,523        22,740,503   

Weighted average shares

     22,782,865        22,769,793        22,757,453        22,744,926        22,727,038   

Weighted average diluted shares

     23,046,165        23,055,900        23,005,980        22,980,033        22,949,902   

Credit Quality

          

Nonperforming originated loans

   $ 12,660      $ 22,824      $ 24,052      $ 23,812      $ 34,576   

Total nonperforming loans

     24,034        37,119        38,898        39,880        49,217   

Foreclosed assets, net of allowance

     4,471        5,369        5,285        5,393        5,892   

Loans charged-off

     1,289        380        687        514        1,235   

Loans recovered

   $ 1,457      $ 781      $ 2,616      $ 547      $ 508   

Selected Financial Ratios

          

Return on average total assets

     1.01     1.11     1.28     1.17     0.86

Return on average equity

     9.25     10.14     11.56     10.56     7.85

Average yield on loans

     5.48     5.60     5.57     5.44     5.46

Average yield on interest-earning assets

     4.47     4.53     4.60     4.50     4.25

Average rate on interest-bearing liabilities

     0.22     0.22     0.23     0.23     0.23

Net interest margin (fully tax-equivalent)

     4.33     4.39     4.46     4.35     4.10

Supplemental Loan Interest Income Data:

          

Discount accretion PCI - cash basis loans

   $ 269      $ 302      $ 445      $ 404      $ 172   

Discount accretion PCI - other loans

     (45     1,392        1,090        907        1,011   

Discount accretion PNCI loans

     868        573        1,590        822        1,348   

All other loan interest income

     33,646        32,571        30,689        29,886        28,371   

Total loan interest income

   $ 34,738      $ 34,838      $ 33,814      $ 32,019      $ 31,165   


TRICO BANCSHARES – CONSOLIDATED FINANCIAL DATA

(Unaudited. Dollars in thousands)

 

     Three months ended  
     March 31,
2016
    December 31,
2015
    September 30,
2015
    June 30,
2015
    March 31,
2015
 

Balance Sheet Data

          

Cash and due from banks

   $ 388,878      $ 303,461      $ 209,298      $ 169,503      $ 281,228   

Securities, available for sale

     477,454        404,885        329,361        284,430        225,126   

Securities, held to maturity

     705,133        726,530        751,051        776,283        802,482   

Restricted equity securities

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

Loans held for sale

     2,240        1,873        5,152        4,630        5,413   

Loans:

          

Commercial loans

     197,695        194,913        199,330        195,791        177,540   

Consumer loans

     401,076        395,283        403,081        411,788        410,727   

Real estate mortgage loans

     1,813,933        1,811,832        1,757,082        1,686,567        1,646,863   

Real estate construction loans

     128,843        120,909        110,073        99,616        85,753   

Total loans, gross

     2,541,547        2,522,937        2,469,566        2,393,762        2,320,883   

Allowance for loan losses

     (36,388     (36,011     (36,518     (35,455     (36,055

Foreclosed assets

     4,471        5,369        5,285        5,393        5,892   

Premises and equipment

     51,522        43,811        42,334        42,056        42,846   

Cash value of life insurance

     95,256        94,560        94,458        93,687        93,012   

Goodwill

     64,311        63,462        63,462        63,462        63,462   

Other intangible assets

     7,641        5,894        6,184        6,473        6,762   

Mortgage servicing rights

     7,140        7,618        7,467        7,814        7,057   

Accrued interest receivable

     11,075        10,786        10,212        10,064        9,794   

Other assets

     57,720        48,591        47,360        54,797        51,002   

Total assets

   $ 4,394,956        4,220,722        4,021,628        3,893,855        3,895,860   

Deposits:

          

Noninterest-bearing demand deposits

     1,178,001        1,155,695        1,100,607        1,060,650        1,034,012   

Interest-bearing demand deposits

     884,638        853,961        817,034        780,647        795,471   

Savings deposits

     1,368,644        1,281,540        1,187,238        1,179,836        1,172,257   

Time certificates

     353,757        340,070        352,993        320,549        347,748   

Total deposits

     3,785,040        3,631,266        3,457,872        3,341,682        3,349,488   

Accrued interest payable

     751        774        795        797        852   

Reserve for unfunded commitments

     2,475        2,475        2,085        2,125        2,015   

Other liabilities

     68,064        65,293        53,681        55,003        53,256   

Other borrowings

     18,671        12,328        6,859        6,735        9,096   

Junior subordinated debt

     56,519        56,470        56,991        56,369        56,320   

Total liabilities

     3,931,520        3,768,606        3,578,283        3,462,711        3,471,027   

Total shareholders’ equity

     463,436        452,116        443,345        431,144        424,833   

Accumulated other comprehensive gain (loss)

     1,772        (1,778     (2,298     (4,726     (2,083

Average loans

     2,537,574        2,489,406        2,427,670        2,355,864        2,283,622   

Average interest-earning assets

     3,876,786        3,777,144        3,616,912        3,563,925        3,557,103   

Average total assets

     4,212,388        4,115,369        3,953,292        3,894,196        3,892,476   

Average deposits

     3,616,618        3,543,423        3,390,229        3,347,874        3,350,370   

Average total equity

   $ 461,520      $ 450,413      $ 439,360      $ 430,601      $ 424,701   

Total risk based capital ratio

     15.2     15.1     15.2     15.2     15.2

Tier 1 capital ratio

     14.0     13.8     13.9     13.9     14.0

Tier 1 common equity ratio

     12.4     12.2     12.3     12.2     12.1

Tier 1 leverage ratio

     10.8     10.8     11.0     10.9     10.7

Tangible capital ratio

     9.1     9.2     9.5     9.4     9.3