Attached files

file filename
8-K - 8-K - TRICO BANCSHARES /d271462d8k.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 26, 2016) – TriCo Bancshares (NASDAQ: TCBK) (the “Company”), parent company of Tri Counties Bank, today announced earnings of $12,199,000, or $0.53 per diluted share, for the three months ended September 30, 2016. For the three months ended September 30, 2015 the Company reported earnings of $12,694,000, or $0.55 per diluted share. Diluted shares outstanding were 23,098,534 and 23,005,980 for the three months ended September 30, 2016 and 2015, 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                
     September 30,                
(dollars and shares in thousands)    2016      2015      $ Change      % Change  

Net Interest Income

   $ 42,270       $ 39,993       $ 2,277         5.7

Reversal of provision for loan losses

     3,973         866         3,107      

Noninterest income

     11,066         11,642         (576      (4.9 %) 

Noninterest expense

     (37,416      (31,439      (5,977      19.0

Provision for income taxes

     (7,694      (8,368      674         (8.1 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 12,199       $ 12,694       ($ 495      (3.9 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Average common shares

     22,825         22,757         68         0.3

Average diluted common shares

     23,099         23,006         93         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 September 30,                
($’s in thousands)    2016      2015      $ Change      % Change  

Total assets

   $ 4,467,131       $ 4,021,628       $ 445,503         11.1

Total loans

     2,712,226         2,469,566         242,660         9.8

Total investments

     1,168,314         1,097,368         70,946         6.5

Total deposits

   $ 3,836,012       $ 3,457,872       $ 378,140         10.9
Qtrly Avg balances    As of September 30,                
($’s in thousands)    2016      2015      $ Change      % Change  

Total assets

   $ 4,407,322       $ 3,953,292       $ 454,030         11.5

Total loans

     2,669,954         2,427,670         242,284         10.0

Total investments

     1,199,941         1,093,845         106,096         9.7

Total deposits

   $ 3,784,748       $ 3,390,229       $ 394,519         11.6

Included in the period ending balances and quarterly average balances 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 deposits from the acquisition of three bank branches from Bank of America, that totaled $161 million on the date of acquisition, March 18, 2016. These three acquired 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, loans with balances of $289,000, premises and equipment valued at $1,590,000, other assets valued at $141,000, and recorded a core deposit intangible asset of $2,046,000 and goodwill of $849,000.


Also included in the Company’s results of operations for the three months ended September 30, 2016 is the impact of the sale on August 22, 2016, of two performing loans with recorded book value of $166,000, and 48 nonperforming loans with recorded book value, including pre-sale write downs and purchase discounts, of approximately $2,757,000. The loans sold on August 22, 2016 had contractual amounts outstanding of $6,558,000. Net sale proceeds of $4,980,000 resulted in the recovery of loan balances previously charged off of $1,727,000, additional loan charge offs of $159,000, and interest income of $488,000 from the recovery of interest payments previously applied to principal balances.

Also included in the Company’s results of operations for the three and nine months ended September 30, 2016 is the impact of the purchase, on May 19, 2016 of seven performing multi-family commercial real estate loans valued at $22,503,000, and the sale, on March 31, 2016, of twenty-seven nonperforming loans, nine substandard performing loans, and three purchased credit impaired loans with total recorded book value of approximately $24,810,000.

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

 

     Three months ended               
     September 30,               
(dollars and shares in thousands)    2016     2015     $ Change      % Change  

Interest income

   $ 43,709      $ 41,332      $ 2,377         5.8

Interest expense

     (1,439     (1,339     (100      7.5

FTE adjustment

     587        299        287         96.1
  

 

 

   

 

 

   

 

 

    

 

 

 

Net interest income (FTE)

   $ 42,857      $ 40,292      $ 2,564         6.4
  

 

 

   

 

 

   

 

 

    

 

 

 

Net interest margin (FTE)

     4.23     4.46     
  

 

 

   

 

 

      

Purchased loan discount accretion:

         

Amount

   $ 2,229      $ 3,125        

Effect on average loan yield

     0.34     0.51     

Effect on net interest margin (FTE)

     0.22     0.35     

Interest income recovered via loan sales:

         

Amount

   $ 488      $ 0        

Effect on average loan yield

     0.07     0.00     

Effect on net interest margin (FTE)

     0.05     0.00     

Net interest income (FTE) during the three months ended September 30, 2016 increased $2,564,000 (6.4%) from the same period in 2015 to $42,857,000. The increase in net interest income (FTE) was primarily due to a $242,284,000 (10.0%) increase in the average balance of loans to $2,669,954,000, and a $61,996,000 (95.5%) increase in the average balance of investments – nontaxable to $126,910,000 that were partially offset by a 21 basis point decrease in the average yield on loans from 5.57% during the three months ended September 30, 2015 to 5.36% during the


three months ended September 30, 2016, and a 20 basis point decrease in the average yield on investments – taxable from 2.69% during the three months ended September 30, 2015 to 2.49% during the three months ended September 30, 2016. The decrease in average loan yields is primarily due to declines in market yields on new and renewed loans compared to yields on repricing, maturing, and paid off loans. The decrease in the average yield of investments - taxable is primarily due to declines in market yields on new investments compared to yields on existing investments, and to recent declines in mortgage rates that lead to an increase in mortgage refinancing activity that in turn lead to faster estimated mortgage prepayment speeds and an accelerated level of interest income-reducing premium amortization on existing mortgage backed investment securities. The increases in average loan and investments - nontaxable balances added $3,374,000 and $761,000, respectively, to net interest income (FTE) while the decreases in average loan and investments- taxable yields reduced net interest income (FTE) by $1,419,000 and $533,000, respectively, when compared to the year-ago quarter. Included in interest income from loans during the three months ended September 30, 2016 was $2,229,000 of discount accretion from purchased loans compared to $3,125,000 of discount accretion from purchased loans during the three months ended September 30, 2015. Included in interest income from loans during the three months ended September 30, 2016 was $488,000 of interest income that was previously applied to the principal balance of loans in nonaccrual status that were sold during the three months ended September 30, 2016. 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 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, 2016     June 30, 2016     September 30, 2015  
     Average      Income/     Yield/     Average      Income/     Yield/     Average      Income/     Yield/  
     Balance      Expense     Rate     Balance      Expense     Rate     Balance      Expense     Rate  

Assets

                     

Earning assets

                     

Loans

   $ 2,669,954       $ 35,769        5.36   $ 2,579,774       $ 34,338        5.32   $ 2,427,670       $ 33,814        5.57

Investments - taxable

     1,073,030         6,687        2.49     1,085,230         6,945        2.56     1,028,931         6,923        2.69

Investments - nontaxable

     126,910         1,565        4.93     126,326         1,560        4.94     64,914         797        4.91

Cash at Federal Reserve and other banks

     185,552         275        0.59     247,398         332        0.54     95,397         97        0.41
  

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

   

Total earning assets

     4,055,446         44,296        4.37     4,038,728         43,175        4.28     3,616,912         41,631        4.60
     

 

 

        

 

 

        

 

 

   

Other assets, net

     351,875             349,222             336,380        
  

 

 

        

 

 

        

 

 

      

Total assets

   $ 4,407,322           $ 4,387,950           $ 3,953,292        
  

 

 

        

 

 

        

 

 

      

Liabilities and shareholders’ equity

                     

Interest-bearing

                     

Demand deposits

   $ 888,377         111        0.05   $ 886,417         120        0.05   $ 813,581         117        0.06

Savings deposits

     1,357,359         426        0.13     1,354,846         423        0.12     1,178,684         368        0.12

Time deposits

     340,709         338        0.40     350,215         338        0.39     324,427         353        0.44

Other borrowings

     18,951         2        0.05     19,152         3        0.06     6,994         1        0.05

Trust preferred securities

     56,584         562        3.97     56,544         546        3.86     56,394         500        3.55
  

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-bearing liabilities

     2,661,981         1,439        0.22     2,667,174         1,430        0.21     2,380,081         1,339        0.23
     

 

 

        

 

 

        

 

 

   

Noninterest-bearing deposits

     1,198,302             1,186,958             1,073,537        

Other liabilities

     66,464             62,456             60,314        

Shareholders’ equity

     480,575             471,362             439,360        
  

 

 

        

 

 

        

 

 

      

Total liabilities and shareholders’ equity

   $ 4,407,322           $ 4,387,950           $ 3,953,292        
  

 

 

        

 

 

        

 

 

      

Net interest rate spread

          4.15          4.07          4.37

Net interest income/net interest margin (FTE)

  

     42,857        4.23        41,745        4.13        40,292        4.46
  

 

 

        

 

 

        

 

 

   

FTE adjustment

        (587          (585          (299  
     

 

 

        

 

 

        

 

 

   

Net interest income (not FTE)

      $ 42,270           $ 41,160           $ 39,993     
     

 

 

        

 

 

        

 

 

   


The Company recorded a reversal of provision for loan losses of $3,973,000 during the three months ended September 30, 2016 compared to a reversal of provision for loan losses of $866,000 during the three months ended September 30, 2015. The $3,973,000 reversal of provision for loan losses during the three months ended September 30, 2016 was primarily due to net loan recoveries of $1,568,000 associated with the sale of loans on August 22, 2016, additional net loan recoveries of $380,000 during the three months ended September 30, 2016, net credit quality upgrades of substandard performing loans, and continued low historical loan loss experience, that were partially offset by the effect of a $58,596,000 (2.2%) increase in loan balances during the three months ended September 30, 2016. A $30,465,000 (20.4%) decrease in construction loans outstanding during the three months ended September 30, 2016 also contributed to a decrease in the required allowance for loan losses at September 30, 2016, and the reversal of provision for loan losses during the three months ended September 30, 2016.

During the three months ended September 30, 2016 nonperforming loans increased $975,000 (4.9%) to $20,952,000, and represented a decrease from 1.47% of loans outstanding as of December 31, 2015, and an increase from 0.75% of loans outstanding at June 30, 2016, to 0.77% of loans outstanding as of September 30, 2016. The increase in nonperforming loans during the three months ended September 30, 2016 was due primarily to a $5,200,000 commercial real estate loan being put on nonaccrual status that was partially offset by the sale of $2,757,000 of nonperforming loans on August 22, 2016. The $5,200,000 commercial real estate loan referred to above is located in Central California, and is an owner-occupied SBA 504 loan collateralized by an industrial warehouse building.

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

 

     Three months ended                
     September 30,                
(dollars in thousands)    2016      2015      $ Change      % Change  

Service charges on deposit accounts

   $ 3,641       $ 3,642       ($ 1      (0.0 %) 

ATM fees and interchange

     3,851         3,344         507         15.2

Other service fees

     792         772         20         2.6

Mortgage banking service fees

     537         521         16         3.1

Change in value of mortgage servicing rights

     (799      (585      (214      36.6
  

 

 

    

 

 

    

 

 

    

 

 

 

Total service charges and fees

     8,022         7,694         328         4.3
  

 

 

    

 

 

    

 

 

    

 

 

 

Gain on sale of loans

     953         722         231         32.0

Commission on NDIP

     747         812         (65      (8.0 %) 

Increase in cash value of life insurance

     709         770         (61      (7.9 %) 

Change in indemnification asset

     (10      (26      16         (61.5 %) 

Gain on sale of foreclosed assets

     69         356         (287      (80.6 %) 

Other noninterest income

     576         1,314         (738      (56.2 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other noninterest income

     3,044         3,948         (904      (22.9 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

   $ 11,066       $ 11,642       ($ 576      (4.9 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest income decreased $576,000 (4.9%) to $11,066,000 during the three months ended September 30, 2016 compared to the three months ended September 30, 2015. The decrease in noninterest income was primarily due to a $738,000 decrease in other noninterest income, a $287,000 decrease in gain on sale of foreclosed assets, and a $214,000 decrease in change in value of mortgage servicing rights, that were partially offset by a $507,000 increase in ATM fees and interchange revenue, and a $231,000 increase in gain on sale of loans. The $738,000 decrease in other noninterest income was primarily due to the recovery, during the three months ended September 30, 2015, of $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. Such recoveries are unusual, and none occurred during the three months ended September 30, 2016. The $287,000 decrease in gain on sale of foreclosed assets was due to a decrease in the number and balance of foreclosed assets, and the relative valuations of foreclosed assets during the three months ended September 30, 2016 compared to the three months ended September 30, 2015. The $214,000 decrease in change in value of mortgage servicing rights (MSRs) is primarily due to a change in the required rate of return on MSRs by market participants that reduced the value of such MSRs during the three months ended September 30, 2016 compared to a smaller decrease in the value of MSRs


during the three months ended September 30, 2015 that was primarily due to a decrease in estimated future MSR cash flows as a result of reduced mortgage rates and higher rates of early mortgage payoffs from mortgage refinancing. The $507,000 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 $231,000 increase in gain on sale of loans was due to continued high levels of refinance and home purchase activity, and increased focus in this area by the Company when compared to the year-ago quarter. The changes in noninterest income include the effects from the operation of three branches, including $161,231,000 of deposits, acquired from Bank of America on March 18, 2016.

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)    2016      2015     $ Change     % Change  

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

   $ 13,419       $ 11,562      $ 1,857        16.1

Commissions and incentives

     2,798         1,674        1,124        67.1

Employee benefits

     4,644         4,297        347        8.1
  

 

 

    

 

 

   

 

 

   

 

 

 

Total salaries and benefits expense

     20,861         17,533        3,328        19.0
  

 

 

    

 

 

   

 

 

   

 

 

 

Occupancy

     2,667         2,599        68        2.6

Equipment

     1,607         1,417        190        13.4

Change in reserve for unfunded commitments

     25         (40     65        (162.5 %) 

Data processing and software

     2,068         1,869        199        10.6

Telecommunications

     702         658        44        6.7

ATM network charges

     1,133         757        376        49.7

Professional fees

     1,018         999        19        1.9

Advertising and marketing

     1,049         926        123        13.3

Postage

     381         314        67        21.3

Courier service

     280         303        (23     (7.6 %) 

Intangible amortization

     359         290        69        23.8

Operational losses

     497         201        296        147.3

Provision for foreclosed asset losses

     9         106        (97     (91.5 %) 

Foreclosed asset expense

     37         105        (68     (64.8 %) 

Assessments

     654         642        12        1.9

Write down of fixed asset

     716         —          716     

Miscellaneous other expense

     3,353         2,760        593        21.5
  

 

 

    

 

 

   

 

 

   

 

 

 

Total other noninterest expense

     16,555         13,906        2,649        19.0
  

 

 

    

 

 

   

 

 

   

 

 

 

Total noninterest expense

   $ 37,416       $ 31,439      $ 5,977        19.0
  

 

 

    

 

 

   

 

 

   

 

 

 

Average full time equivalent employees

     1,022         934        88        9.4

Salary and benefit expenses increased $3,328,000 (19.0%) to $20,861,000 during the three months ended September 30, 2016 compared to $17,533,000 during the three months ended September 30, 2015. Base salaries, overtime and temporary help, net of deferred loan origination costs increased $1,857,000 (16.1%) to $13,419,000. Base salaries, net of deferred loan origination costs increased $1,502,000 (13.4%) to $12,747,000 primarily due to annual merit increases, and an increase in average full-time equivalent employees of 88 (9.4%) to 1,022 for the three months ended September 30, 2016. Overtime expense increased $107,000 to $405,000 during the three months ended September 30, 2016. Temporary help expense increased $248,000 to $267,000 during the three months ended September 30, 2016. During the three months ended September 30, 2016, the Company incurred $109,000 of nonrecurring overtime expense and $179,000 of nonrecurring temporary help expense related to various information and customer service system conversions. These system conversions were initiated during the three months ended September 2016, and were completed on October 24, 2016.


Commissions and incentive compensation increased $1,124,000 (67.1%) to $2,798,000 during the three months ended September 30, 2016. All categories of incentive compensation expense were higher than the year-ago quarter except commission expense related to the sale of nondeposit investment products. The increases in the other categories of incentive compensation, compared to the year-ago quarter, were primarily due to increased loan production and other performance measures to which incentive compensation is tied compared to such measures in the year-ago quarter.

Benefits & other compensation expense increased $347,000 (8.1%) to $4,644,000 during the three months ended September 30, 2016 primarily due to the increases in average full-time equivalent employees and salaries expense, and their effects on group insurance and employer payroll tax expenses.

Other noninterest expense increased $2,649,000 (19.0%) to $16,555,000 during the three months ended September 30, 2016 compared to the three months ended September 30, 2015. The $2,649,000 increase in other noninterest expense was primarily due to a $716,000 expense related to a closed branch building, the value of which was written down to current market value, and subsequently sold during the three months ended September 30, 2016, a $593,000 increase in miscellaneous other expense, a $376,000 increase in ATM network charges, a $296,000 increase in operational losses, a $199,000 increase in data processing and software expense, and a $190,000 increase in Equipment expense.

The $593,000 increase in miscellaneous other noninterest expense included a $126,000 (69.8%) increase in debit card production and transaction processing expense, and a $98,000 (30.4%) increase in business meals and travel expense. Small increases in many other types of miscellaneous other noninterest expense accounted for the rest of the $593,000 increase in miscellaneous other noninterest expense. Included in miscellaneous other noninterest expense for the three months ended September 30, 2016 were $25,000 of nonrecurring training and business travel expenses related to the system conversions noted above. Included in other noninterest expense for the three months ended September 30, 2016 were $36,000 of nonrecurring ATM network charges related to the system conversions noted above.

The $296,000 increase in operational losses was primarily due to an increase in losses from fraudulent ATM and point of sale transactions.

The $199,000 increase in data processing and software expense was primarily due to increased use of outsourced data processing services. The $190,000 increase in equipment expense was primarily due to increased depreciation and rental expense from recently purchased and rented equipment and furniture.

Richard Smith, President and CEO of the Company commented, “We are pleased with the operating results in the quarter. During the third quarter many significant projects were implemented which were necessary to build out our technology infrastructure to facilitate our growth and expansion. We transferred our core system software to an outsourced solution along with our debit and ATM card services, and introduced a new business online and mobile banking solution for our customers. These system changes are major steps in our efforts to provide competitive new solutions and operating efficiencies for our company.”

Smith added, “While technology projects dominated our workload during the quarter, core banking activities remained very active. Loan demand and loan balances continue to increase at a strong annual pace. In addition, our strong deposit market share continues to increase in the majority of the counties we serve in Northern California.”

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

Statement of Income Data

          

Interest income

   $ 43,709      $ 42,590      $ 42,794      $ 42,490      $ 41,332   

Interest expense

     1,439        1,430        1,392        1,349        1,339   

Net interest income

     42,270        41,160        41,402        41,141        39,993   

(Benefit from reversal of) provision for loan losses

     (3,973     (773     209        (908     (866

Noninterest income:

          

Service charges and fees

     8,022        8,099        7,305        7,935        7,694   

Other income

     3,044        3,146        2,485        3,510        3,948   

Total noninterest income

     11,066        11,245        9,790        11,445        11,642   

Noninterest expense:

          

Base salaries net of deferred loan origination costs

     13,419        12,968        12,708        12,014        11,562   

Incentive compensation expense

     2,798        2,471        1,739        2,304        1,674   

Employee benefits and other compensation expense

     4,644        4,606        4,818        4,212        4,297   

Total salaries and benefits expense

     20,861        20,045        19,265        18,530        17,533   

Other noninterest expense

     16,555        18,222        14,486        16,154        13,906   

Total noninterest expense

     37,416        38,267        33,751        34,684        31,439   

Income before taxes

     19,893        14,911        17,232        18,810        21,062   

Net income

   $ 12,199      $ 9,405      $ 10,674      $ 11,422      $ 12,694   

Share Data

          

Basic earnings per share

   $ 0.53      $ 0.41      $ 0.47      $ 0.50      $ 0.56   

Diluted earnings per share

   $ 0.53      $ 0.41      $ 0.46      $ 0.50      $ 0.55   

Book value per common share

   $ 21.11      $ 20.76      $ 20.34      $ 19.85      $ 19.48   

Tangible book value per common share

   $ 17.99      $ 17.63      $ 17.18      $ 16.81      $ 16.42   

Shares outstanding

     22,827,277        22,822,325        22,785,173        22,775,173        22,764,295   

Weighted average shares

     22,824,868        22,802,653        22,782,865        22,769,793        22,757,453   

Weighted average diluted shares

     23,098,534        23,070,151        23,046,165        23,055,900        23,005,980   

Credit Quality

          

Nonperforming originated loans

   $ 13,083      $ 10,022      $ 12,660      $ 22,824      $ 24,052   

Total nonperforming loans

     20,952        19,977        24,034        37,119        38,898   

Foreclosed assets, net of allowance

     4,124        3,842        4,471        5,369        5,285   

Loans charged-off

     664        641        1,289        380        687   

Loans recovered

   $ 2,612      $ 536      $ 1,457      $ 781      $ 2,616   

Selected Financial Ratios

          

Return on average total assets

     1.11     0.86     1.01     1.11     1.28

Return on average equity

     10.15     7.98     9.25     10.14     11.56

Average yield on loans

     5.36     5.32     5.48     5.60     5.57

Average yield on interest-earning assets

     4.37     4.28     4.47     4.53     4.60

Average rate on interest-bearing liabilities

     0.22     0.21     0.22     0.22     0.23

Net interest margin (fully tax-equivalent)

     4.23     4.13     4.33     4.39     4.46

Supplemental Loan Interest Income Data:

          

Discount accretion PCI - cash basis loans

   $ 777      $ 426      $ 269      $ 302      $ 445   

Discount accretion PCI - other loans

     569        415        (45     1,392        1,090   

Discount accretion PNCI loans

     883        1,459        868        573        1,590   

All other loan interest income

   $ 33,540        32,038        33,646        32,571        30,689   

Total loan interest income

   $ 35,769      $ 34,338      $ 34,738      $ 34,838      $ 33,814   


TRICO BANCSHARES - CONSOLIDATED FINANCIAL DATA

(Unaudited. Dollars in thousands)

 

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

Balance Sheet Data

          

Cash and due from banks

   $ 315,088      $ 216,786      $ 388,878      $ 303,461      $ 209,298   

Securities, available for sale

     510,209        529,017        477,454        404,885        329,361   

Securities, held to maturity

     641,149        674,412        705,133        726,530        751,051   

Restricted equity securities

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

Loans held for sale

     7,777        2,904        2,240        1,873        5,152   

Loans:

          

Commercial loans

     217,110        209,840        197,695        194,913        199,330   

Consumer loans

     377,016        381,114        401,076        395,283        403,081   

Real estate mortgage loans

     1,998,913        1,913,024        1,813,933        1,811,832        1,757,082   

Real estate construction loans

     119,187        149,652        128,843        120,909        110,073   

Total loans, gross

     2,712,226        2,653,630        2,541,547        2,522,937        2,469,566   

Allowance for loan losses

     (33,484     (35,509     (36,388     (36,011     (36,518

Foreclosed assets

     4,124        3,842        4,471        5,369        5,285   

Premises and equipment

     49,448        51,728        51,522        43,811        42,334   

Cash value of life insurance

     95,281        94,572        95,256        94,560        94,458   

Goodwill

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

Other intangible assets

     6,923        7,282        7,641        5,894        6,184   

Mortgage servicing rights

     6,208        6,720        7,140        7,618        7,467   

Accrued interest receivable

     10,819        11,602        11,075        10,786        10,212   

Other assets

     60,096        54,239        57,720        48,591        47,360   

Total assets

   $ 4,467,131        4,352,492        4,394,956        4,220,722        4,021,628   

Deposits:

          

Noninterest-bearing demand deposits

     1,221,503        1,181,702        1,178,001        1,155,695        1,100,607   

Interest-bearing demand deposits

     910,638        867,638        884,638        853,961        817,034   

Savings deposits

     1,366,892        1,346,269        1,368,644        1,281,540        1,187,238   

Time certificates

     336,979        345,787        353,757        340,070        352,993   

Total deposits

     3,836,012        3,741,396        3,785,040        3,631,266        3,457,872   

Accrued interest payable

     774        727        751        774        795   

Reserve for unfunded commitments

     2,908        2,883        2,475        2,475        2,085   

Other liabilities

     69,695        57,587        68,064        65,293        53,681   

Other borrowings

     19,235        19,464        18,671        12,328        6,859   

Junior subordinated debt

     56,617        56,567        56,519        56,470        56,991   

Total liabilities

     3,985,241        3,878,624        3,931,520        3,768,606        3,578,283   

Total shareholders’ equity

     481,890        473,868        463,436        452,116        443,345   

Accumulated other comprehensive gain (loss)

     4,953        6,073        1,772        (1,778     (2,298

Average loans

     2,669,954        2,579,774        2,537,574        2,489,406        2,427,670   

Average interest-earning assets

     4,055,446        4,038,728        3,876,786        3,777,144        3,616,912   

Average total assets

     4,407,322        4,387,950        4,212,388        4,115,369        3,953,292   

Average deposits

     3,784,748        3,778,436        3,616,618        3,543,423        3,390,229   

Average total equity

   $ 480,575      $ 471,362      $ 461,520      $ 450,413      $ 439,360   

Total risk based capital ratio

     14.7     14.7     15.1     15.1     15.2

Tier 1 capital ratio

     13.6     13.6     13.9     13.8     13.9

Tier 1 common equity ratio

     12.0     12.0     12.3     12.2     12.3

Tier 1 leverage ratio

     10.6     10.4     10.7     10.8     11.0

Tangible capital ratio

     9.3     9.4     9.1     9.2     9.5

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