Attached files

file filename
8-K - 8-K - TRICO BANCSHARES /d459506d8k.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 30, 2017) – TriCo Bancshares (NASDAQ: TCBK) (the “Company”), parent company of Tri Counties Bank, today announced earnings of $11,897,000, or $0.51 per diluted share, for the three months ended September 30, 2017. For the three months ended September 30, 2016 the Company reported earnings of $12,199,000, or $0.53 per diluted share.

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)    2017      2016      $ Change      % Change  

Net Interest Income

   $ 44,084      $ 42,270      $ 1,814        4.3

Reversal of (provision for) loan losses

     (765      3,973        (4,738   

Noninterest income

     12,930        11,066        1,864        16.8

Noninterest expense

     (37,222      (37,416      194        (0.5 %) 

Provision for income taxes

     (7,130      (7,694      564        (7.3 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 11,897      $ 12,199      ($ 302      (2.5 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Average common shares

     22,932        22,825        107        0.5

Average diluted common shares

     23,244        23,099        145        0.6

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)    2017      2016      $ Change      % Change  

Total assets

   $ 4,656,435      $ 4,467,131      $ 189,304        4.2

Total loans

     2,931,613        2,712,226        219,387        8.1

Total investments

     1,231,759        1,168,314        63,445        5.4

Total deposits

   $ 3,927,456      $ 3,836,012      $ 91,444        2.4
Qtrly avg balances    As of September 30,                
($’s in thousands)    2017      2016      $ Change      % Change  

Total assets

   $ 4,572,424      $ 4,407,322      $ 165,102        3.7

Total loans

     2,878,944        2,669,954        208,990        7.8

Total investments

     1,250,207        1,199,941        50,266        4.2

Total deposits

   $ 3,878,183      $ 3,784,748      $ 93,435        2.5

Performance highlights for the Company during the three months ended September 30, 2017 included the following:

 

  - Loan balances increased $105,220,000 representing a 3.7% increase in total loans, and an annualized growth rate of 14.9%, during the three months ended September 30, 2017.

 

  - Service charge and fee income increased $1,453,000, or 18.1%, compared to the three months ended September 30, 2016.

 

  - The average rate of interest paid on deposits, including the effect of noninterest-bearing deposits, remained low at 0.11%.

 

  - Total noninterest expense decreased $194,000, or 0.5%, compared to the three months ended September 30, 2016.


Included in the Company’s results of operations for the three months ended September 30, 2017 is a gain of $961,000 recorded in noninterest income from the sale of $24,797,000 of available for sale mortgage backed investment securities on September 28, 2017.

Also, included in the Company’s results of operations for the three months ended September 30, 2017 is $150,000 of excess tax benefits (a reduction of tax expense) related to equity compensation instruments during this time period. Prior to January 1, 2017, generally accepted accounting principles required these types of excess tax benefits, and tax deficiencies, be recorded directly to shareholders’ equity, and not affect tax expense. During the three month period ended September 30, 2016, the Company recorded no equity compensation related tax benefit or deficiency to shareholders’ equity.

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 months ended September 30, 2016 was a $716,000 valuation allowance expense related to a closed branch building held for sale, the value of which was written down to current market value, and subsequently sold during the three months ended September 30, 2016. Net proceeds from the sale of this building were $1,218,000, and resulted in no gain or additional loss being recorded upon the sale of this building.

In addition to the nonrecurring income statement items noted above, there were other expense and revenue items during the three months ended September 30, 2017 and 2016 of less significance that may be considered nonrecurring, and these items are described below in various sections of this announcement.

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

Loans acquired through purchase, or acquisition of other banks, are classified by the Company as Purchased Not Credit Impaired (PNCI), Purchased Credit Impaired – cash basis (PCI – cash basis), or Purchased Credit Impaired – other (PCI – other). Loans not acquired in an acquisition or otherwise “purchased” are classified as “originated”. Often, such purchased loans are purchased at a discount to face value, and part of this discount is accreted into (added to) interest income over the remaining life of the loan. A loan may also be purchased at a premium to face value, in which case, the premium is amortized into (subtracted from) interest income over the remaining life of the loan. Generally, as time goes on, the effects of loan discount accretion and loan premium amortization decrease as the purchased loans mature or pay off early. Upon the early pay off of a loan, any remaining (unaccreted) discount or (unamortized) premium is immediately taken into interest income; and as loan payoffs may vary significantly from quarter to quarter, so may the impact of discount accretion and premium amortization on interest income. Further details regarding interest income from loans, including fair value discount accretion, may be found under the heading “Supplemental Loan Interest Income Data” in the Consolidated Financial Data table at the end of this announcement.


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

 

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

Interest income

   $ 45,913     $ 43,709     $ 2,204        5.0

Interest expense

     (1,829     (1,439     (390      27.1

FTE adjustment

     624       587       37        6.4
  

 

 

   

 

 

   

 

 

    

 

 

 

Net interest income (FTE)

   $ 44,708     $ 42,857     $ 1,851        4.3
  

 

 

   

 

 

   

 

 

    

 

 

 

Net interest margin (FTE)

     4.24     4.23     
  

 

 

   

 

 

      

Purchased loan discount accretion:

         

Amount (included in interest income)

   $ 1,364     $ 2,229       

Effect on average loan yield

     0.19     0.33     

Effect on net interest margin (FTE)

     0.13     0.22     

Interest income recovered via loan sales:

         

Amount (included in interest income)

     —       $ 488       

Effect on average loan yield

     0.00     0.07     

Effect on net interest margin (FTE)

     0.00     0.05     


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, 2017     June 30, 2017     September 30, 2016  
    

Average

Balance

    

Income/

Expense

   

Yield/

Rate

   

Average

Balance

    

Income/

Expense

   

Yield/

Rate

   

Average

Balance

    

Income/

Expense

   

Yield/

Rate

 

Assets

                     

Earning assets

                     

Loans

   $ 2,878,944      $ 37,268       5.18   $ 2,783,686      $ 36,418       5.23   $ 2,669,954      $ 35,769       5.36

Investments - taxable

     1,114,112        7,312       2.63     1,077,703        7,231       2.68     1,073,030        6,687       2.49

Investments - nontaxable

     136,095        1,665       4.89     136,256        1,667       4.89     126,910        1,565       4.93

Cash at Federal Reserve and other banks

     85,337        292       1.37     137,376        353       1.03     185,552        275       0.59
  

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

   

Total earning assets

     4,214,488        46,537       4.42     4,135,021        45,669       4.42     4,055,446        44,296       4.37
  

 

 

    

 

 

     

 

 

    

 

 

        

 

 

   

Other assets, net

     357,937            357,368            351,875       
  

 

 

        

 

 

        

 

 

      

Total assets

   $ 4,572,424          $ 4,492,389          $ 4,407,322       
  

 

 

        

 

 

        

 

 

      

Liabilities and shareholders’ equity

                     

Interest-bearing

                     

Demand deposits

   $ 949,348        206       0.09   $ 936,482        201       0.09   $ 888,377        111       0.05

Savings deposits

     1,365,249        419       0.12     1,353,132        410       0.12     1,357,359        426       0.13

Time deposits

     310,325        403       0.52     321,515        363       0.45     340,709        338       0.40

Other borrowings

     65,234        149       0.91     20,011        13       0.26     18,951        2       0.05

Trust preferred securities

     56,784        652       4.59     56,736        623       4.39     56,584        562       3.97
  

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-bearing liabilities

     2,746,941        1,829       0.27     2,687,876        1,610       0.24     2,661,981        1,439       0.22
  

 

 

    

 

 

        

 

 

        

 

 

   

Noninterest-bearing deposits

     1,253,261            1,240,390            1,198,302       

Other liabilities

     64,834            66,898            66,464       

Shareholders’ equity

     507,389            497,225            480,575       
  

 

 

        

 

 

        

 

 

      

Total liabilities and shareholders’ equity

   $ 4,572,424          $ 4,492,389          $ 4,407,322       
  

 

 

        

 

 

        

 

 

      

Net interest rate spread

          4.15          4.18          4.15

Net interest income/net interest margin (FTE)

        44,708       4.24        44,059       4.26        42,857       4.23
     

 

 

        

 

 

        

 

 

   

FTE adjustment

        (624          (625          (587  
     

 

 

        

 

 

        

 

 

   

Net interest income (not FTE)

      $ 44,084          $ 43,434          $ 42,270    
     

 

 

        

 

 

        

 

 

   

Purchase loan discount accretion effect:

                     

Amount (included in interest income)

      $ 1,364          $ 2,170          $ 2,229    

Effect on avg loan yield

        0.19          0.31          0.33  

Effect on net interest margin

        0.13          0.21          0.22  

Loan sale effect:

                     

Amount (included in interest income)

        —              —            $ 488    

Effect on avg loan yield

        0.00          0.00          0.07  

Effect on net interest margin

        0.00          0.00          0.05  

Net interest income (FTE) during the three months ended September 30, 2017 increased $1,851,000 (4.3%) to $44,708,000 compared to $42,857,000 during the three months ended September 30, 2016. The increase in net interest income (FTE) was due primarily to increases in the average balance of loans and investments, and an increase in yield on investments – taxable, that were partially offset by a decrease in yield on loans and an increase in other borrowings compared to the three months ended September 30, 2016.

During the three months ended September 30, 2017, loan interest income increased $1,499,000 (4.2%) to $37,268,000. The increase in loan interest income was due to a $208,990,000 (7.8%) increase in the average balance of loans that was partially offset by an 18 basis point decrease in the average yield on loans to 5.18% compared to 5.36% during the three months ended September 30, 2016. Included in loan interest income for the quarter ended September 30, 2017 was $1,364,000 of purchased loan discount accretion. Included in loan interest income for the quarter ended September 30, 2016 was $2,229,000 of purchased loan discount accretion, and


$488,000 of interest income recovered upon the sale of certain nonperforming loans. During the three months ended September 30, 2017, investment interest income (FTE) increased $725,000 (8.8%) from the year-ago quarter to $8,977,000. The increase in investment interest income was due to a $50,267,000 (4.2%) increase in the average balance of investments and a 12 basis point increase in the average investment yield to 2.87% compared to 2.75% in the year-ago quarter. The increase in loan and investment balances noted above was funded primarily by a $93,436,000 (2.5%) increase in the average balance of total deposits, a $100,215,000 (54.0%) decrease in the average balance of interest earning cash at banks, and a $46,283,000 (244%) increase in other borrowings during the three months ended September 30, 2017 compared to the three months ended September 30, 2016. Despite the 54.0% decrease in the average balance of interest earning cash at banks, interest income from cash at banks increased $17,000 (6.2%) to $292,000 due to a 78 basis point increase in the average yield on cash at banks to 1.37% during the three months ended September 30, 2017 compared to 0.59% during the three months ended September 30, 2016. While the average balance of total deposits grew $93,435,000 (2.5%) from the three months ended September 30, 2016 to the three months ended September 30, 2017, the average balance of interest bearing deposits grew $38,477,000 (1.5%), and the average rate paid on those interest bearing deposits increased 2 basis points to 0.16%. The $46,283,000 increase in the average balance of other borrowings was due to the addition of borrowings from the FHLB, and resulted in an 86 basis point increase in the average rate paid on other borrowings during the three months ended September 30, 2017 compared to the three months ended September 30, 2016. The average rate paid on junior subordinated debt increased 62 basis points to 4.59% during the three months ended September 30, 2017 compared to 3.97% during the three months ended September 30, 2016. The changes in the average balances of interest bearing assets and liabilities, and their respective yields and rates, from the three months ended September 30, 2016 to the three months ended September 30, 2017 is indicative of moderate to strong loan demand and loan origination capabilities of the Company from September 30, 2016 to September 30, 2017, and the increases in short-term interest rates during this time frame that did not result in significant increases in deposit rates or long-term fixed-rate loan rates. For more information related to loan interest income, including loan purchase discount accretion, see the Supplemental Loan Interest Income Data in the tables at the end of this announcement.

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

 

     Three months ended September 30,
2017 compared with three months
ended September 30, 2016
 
     Volume      Yield/Rate      Total  

Increase (decrease) in interest income:

        

Loans

   $ 2,800      $ (1,301    $ 1,499  

Investments - taxable

     256        369        625  

Investments - nontaxable

     113        (13      100  

Federal funds sold

     (148      165        17  
  

 

 

    

 

 

    

 

 

 

Total

     3,021        (780      2,241  
  

 

 

    

 

 

    

 

 

 

Increase (decrease) in interest expense:

        

Demand deposits (interest-bearing)

     8        87        95  

Savings deposits

     3        (10      (7

Time deposits

     (30      95        65  

Other borrowings

     6        141        147  

Junior subordinated debt

     2        88        90  
  

 

 

    

 

 

    

 

 

 

Total

     (11      401        390  
  

 

 

    

 

 

    

 

 

 

Increase (decrease) in net interest income

   $ 3,032      $ (1,181    $ 1,851  
  

 

 

    

 

 

    

 

 

 

The Company recorded a provision for loan losses of $765,000 during the three months ended September 30, 2017 compared to a reversal of provision for loan losses of $3,973,000 during the three months ended September 30, 2016. The $765,000 provision for loan losses during the three months ended September 30, 2017 was primarily due to an increase in nonperforming loans, and an increase in the concentration of nonowner-occupied commercial real estate secured loans that were partially offset by continued low historical loan loss experience, and stable to


improving economic environmental factors. Nonperforming loans were $21,955,000, or 0.75% of loans outstanding as of September 30, 2017, and represented an increase from 0.73% of loans outstanding at December 31, 2016, and a decrease from 0.77% of loans outstanding as of September 30, 2016. Net loan charge-offs during the three months ended September 30, 2017 were $161,000, and included $187,000 of charge-offs related to purchased credit impaired (PCI-other) loans for which an allowance was previously provided. Excluding these PCI loan charge-offs, charge-offs for the three months ended September 30, 2017 would have been $675,000, and charge-offs, net of recoveries, would have been a net recovery of $26,000.

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

 

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

Service charges on deposit accounts

     4,160        3,641      $ 519        14.3

ATM fees and interchange

     4,209        3,851        358        9.3

Other service fees

     917        792        125        15.8

Mortgage banking service fees

     514        537        (23      (4.3 %) 

Change in value of mortgage servicing rights

     (325      (799      474        (59.3 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Total service charges and fees

     9,475        8,022        1,453        18.1
  

 

 

    

 

 

    

 

 

    

 

 

 

Gain on sale of loans

     606        953        (347      (36.4 %) 

Commission on nondeposit investment products

     672        747        (75      (10.0 %) 

Increase in cash value of life insurance

     732        709        23        3.2

Gain on sale of investment securities

     961        —          961     

Change in indemnification asset

     —          (10      10        (100.0 %) 

Gain on sale of foreclosed assets

     37        69        (32      (46.4 %) 

Other noninterest income

     447        576        (129      (22.4 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other noninterest income

     3,455        3,044        411        13.5
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

   $ 12,930      $ 11,066      $ 1,864        16.8
  

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest income increased $1,864,000 (16.8%) to $12,930,000 during the three months ended September 30, 2017 compared to the three months ended September 30, 2016. The increase in noninterest income was due primarily to a $519,000 (14.3%) increase in service charges on deposit accounts, a $358,000 (9.3%) increase in ATM fees and interchange income, a $474,000 improvement in change in value of mortgage servicing rights, and a $961,000 gain on sale of investment securities that were partially offset by a $347,000 decrease in gain on sale of loans. The $519,000 increase in service charges on deposit accounts was due primarily to increased fee generation from both consumer and business checking customers. The $358,000 increase in ATM fees and interchange revenue was due primarily to the Company’s continued focus in this area, and growth in electronic payments volume. The $474,000 improvement in change in value of mortgage servicing rights (MSRs) was due primarily to an increase in the discount rate used by investors to calculate the present value of future servicing fee income that caused the fair value of the servicing asset to decrease during the three months ended September 30, 2016 while no similar discount rate increase occurred during the three months ended September 30, 2017. The $347,000 decrease in gain on sale of loans was due primarily to decreased residential mortgage refinance activity compared to the year-ago quarter.


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)    2017      2016      $ Change      % Change  

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

     13,600        13,419      $ 181        1.3

Commissions and incentives

     2,609        2,798        (189      (6.8 %) 

Employee benefits

     4,724        4,643        81        1.7
  

 

 

    

 

 

    

 

 

    

 

 

 

Total salaries and benefits expense

     20,933        20,860        73        0.3
  

 

 

    

 

 

    

 

 

    

 

 

 

Occupancy

     2,799        2,667        132        4.9

Equipment

     1,816        1,607        209        13.0

Provision for losses unfunded

     390        25        365        1460.0

Data processing and software

     2,495        2,068        427        20.6

Telecommunications

     716        702        14        2.0

ATM & POS network charges

     1,425        1,915        (490      (25.6 %) 

Professional fees

     901        1,018        (117      (11.5 %) 

Advertising and marketing

     1,039        1,049        (10      (1.0 %) 

Postage

     325        381        (56      (14.7 %) 

Courier service

     235        280        (45      (16.1 %) 

Intangible amortization

     339        359        (20      (5.6 %) 

Operational losses

     301        497        (196      (39.4 %) 

Provision for OREO losses

     134        8        126        1575.0

OREO Expense

     41        37        4        10.8

Assessments

     427        654        (227      (34.7 %) 

Other

     2,906        3,289        (383      (11.6 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other noninterest expense

     16,289        16,556        (267      (1.6 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

   $ 37,222      $ 37,416      ($ 194      (0.5 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Average full time equivalent employees

     993        1,022        (29      (2.8 %) 

Salary and benefit expenses increased $73,000 (0.3%) to $20,933,000 during the three months ended September 30, 2017 compared to $20,860,000 during the three months ended September 30, 2016. Base salaries, net of deferred loan origination costs increased $181,000 (1.3%) to 13,600,000. The increase in base salaries was due primarily to annual merit increases that were substantially offset by a 2.8% decrease in average full time equivalent employees to 993 from 1,022 in the year-ago quarter. Commissions and incentive compensation decreased $189,000 (6.8%) to $2,609,000 during the three months ended September 30, 2017 compared to the year-ago quarter due primarily to a decrease in commissions on loans. Benefits & other compensation expense increased $81,000 (1.7%) to $4,724,000 during the three months ended September 30, 2017 due primarily to increases in group medical and workers compensation insurance, and employee stock ownership plan (ESOP) expense.

Other noninterest expense decreased $267,000 (1.6%) to $16,289,000 during the three months ended September 30, 2017 compared to the three months ended September 30, 2016. The decrease in other noninterest expense was due primarily to a $490,000 decrease in ATM & POS network charges, a $227,000 decrease in deposit insurance and other assessments, and a $384,000 decrease in other noninterest expense that were partially offset by increases of $427,000 in data processing and software expense, $365,000 in change in reserve for unfunded commitments, and $341,000 in occupancy and equipment expense. The $490,000 decrease in ATM & POS network charges was due to nonrecurring ATM & POS network charges that occurred during the third quarter of 2016 related to system enhancements. The $227,000 decrease in assessments was due the lowering of FDIC deposit insurance rates during the third quarter of 2016. The $384,000 decrease in other noninterest expense was due to a $716,000 valuation allowance expense taken during the third quarter of 2016 on a closed branch building that was also sold during the third quarter of 2016 without further loss or gain. The $365,000 increase in change in reserve for unfunded commitments was due primarily to a larger increase in unfunded loan commitments during the three months ended September 30, 2017, compared to the three months ended September 30, 2016. The $341,000 increase in occupancy and equipment expense was due primarily to increased depreciation expense on equipment and maintenance and repair expense on facilities and equipment.


The effective combined Federal and State income tax rate on income was 37.5% and 38.7% for the three months ended September 30, 2017 and 2016, respectively. The effective combined Federal and State income tax rate was greater than the Federal statutory tax rate of 35.0% due to State income tax expense of $2,010,000 and $2,123,000, respectively, in these periods that were partially offset by the effects of tax-exempt income of $1,041,000 and $978,000, respectively, from investment securities, $732,000 and $709,000, respectively, from increase in cash value of life insurance, low-income housing tax credits of $94,000 and $62,000, respectively, and $150,000 and $0, respectively, of equity compensation excess tax benefits. The low income housing tax credits and the equity compensation excess tax benefits represent direct reductions in tax expense. These offsetting items helped to reduce the effective combined Federal and State income tax rate from the combined Federal and State statutory income tax rate of approximately 42.0%.

President and CEO of the Company commented, “Our bank enjoyed a solid quarter of performance. We continue to see strong loan growth which contributed to higher levels of net interest income during the quarter. Loan balances grew by $105 million or 3.7% during the quarter. Service charges and fees also increased significantly over 3rd quarter 2016 results from $8.022 million to $9.475 or 18.1%. Improvements in service charge and fee income are largely a result of our new deposit product lineup that was implemented during the first quarter of 2017. Notably, our deposits costs are largely unchanged over the past year. In addition, our total noninterest expenses decreased $194,000 or 0.5% compared to September 30, 2016.”

Smith added, “Due to the recent firestorms throughout Northern California many people have expressed their support and concerns. Thank you! Currently, all of our branches are open and operating with full staffing levels. We will be there to help our communities as they recover from these devastating fires. Our Santa Rosa community was hardest hit by the fires and many homes have been destroyed. We expect a significant need for banking services in the Santa Rosa area in the years ahead.”

In addition to the historical information contained herein, this press release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to various uncertainties and risks that could affect their outcome. The Company’s actual results could differ materially. Factors that could cause or contribute to such differences include, but are not limited to, variances in the actual versus projected growth in assets, return on assets, interest rate fluctuations, economic conditions in the Company’s primary market area, demand for loans, regulatory and accounting changes, loan losses, expenses, rates charged on loans and earned on securities investments, rates paid on deposits, competitive effects, fee and other noninterest income earned, the outcome of litigation, as well as other factors detailed in the Company’s reports filed with the Securities and Exchange Commission which are incorporated herein by reference, including the Form 10-K for the year ended December 31, 2016. These reports and this entire press release should be read to put such forward-looking statements in context and to gain a more complete understanding of the uncertainties and risks involved in the Company’s business. The Company does not intend to update any of the forward-looking statements after the date of this release.

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


TRICO BANCSHARES - CONSOLIDATED FINANCIAL DATA

(Unaudited. Dollars in thousands, except share data)

 

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

Statement of Income Data

         

Interest income

  $ 45,913     $ 45,044     $ 43,484     $ 44,615     $ 43,709  

Interest expense

    1,829       1,610       1,491       1,460       1,439  

Net interest income

    44,084       43,434       41,993       43,155       42,270  

Provision (benefit from reversal of provision) for loan losses

    765       (796     (1,557     (1,433     (3,973

Noninterest income:

         

Service charges and fees

    9,475       9,479       8,907       9,800       8,022  

Other income

    3,455       3,431       2,796       2,662       3,044  

Total noninterest income

    12,930       12,910       11,703       12,462       11,066  

Noninterest expense:

         

Base salaries net of deferred loan origination costs

    13,600       13,657       13,390       14,074       13,419  

Incentive compensation expense

    2,609       2,173       2,198       1,864       2,798  

Employee benefits and other compensation expense

    4,724       4,664       5,305       4,616       4,644  

Total salaries and benefits expense

    20,933       20,494       20,893       20,554       20,860  

Other noninterest expense

    16,289       15,410       14,929       16,009       16,556  

Total noninterest expense

    37,222       35,904       35,822       36,563       37,416  

Income before taxes

    19,027       21,236       19,431       20,487       19,893  

Net income

  $ 11,897     $ 13,589     $ 12,079     $ 12,533     $ 12,199  

Share Data

         

Basic earnings per share

  $ 0.52     $ 0.59     $ 0.53     $ 0.55     $ 0.53  

Diluted earnings per share

  $ 0.51     $ 0.58     $ 0.52     $ 0.54     $ 0.53  

Book value per common share

  $ 22.09     $ 21.76     $ 21.28     $ 20.87     $ 21.11  

Tangible book value per common share

  $ 19.04     $ 18.70     $ 18.20     $ 17.77     $ 17.99  

Shares outstanding

    22,941,464       22,925,069       22,873,305       22,867,802       22,827,277  

Weighted average shares

    22,931,855       22,899,600       22,870,467       22,845,623       22,824,868  

Weighted average diluted shares

    23,244,235       23,240,112       23,231,778       23,115,708       23,098,534  

Credit Quality

         

Nonperforming originated loans

  $ 11,689     $ 10,581     $ 13,234     $ 12,894     $ 13,083  

Total nonperforming loans

    21,955       17,429       19,511       20,128       20,952  

Foreclosed assets, net of allowance

    3,071       3,489       3,529       3,986       4,124  

Loans charged-off

    862       2,512       409       635       664  

Loans recovered

  $ 701     $ 434     $ 480     $ 1,087     $ 2,612  

Selected Financial Ratios

         

Return on average total assets

    1.04     1.21     1.08     1.13     1.11

Return on average equity

    9.38     10.93     9.97     10.47     10.15

Average yield on loans

    5.18     5.23     5.06     5.38     5.36

Average yield on interest-earning assets

    4.42     4.42     4.27     4.42     4.37

Average rate on interest-bearing liabilities

    0.27     0.24     0.22     0.22     0.22

Net interest margin (fully tax-equivalent)

    4.24     4.26     4.13     4.28     4.23

Supplemental Loan Interest Income Data:

         

Discount accretion PCI - cash basis loans

  $ 398     $ 386     $ 112     $ 483     $ 777  

Discount accretion PCI - other loans

    407       797       631       658       569  

Discount accretion PNCI loans

    559       987       798       637       883  

All other loan interest income

    35,904       34,248       33,373       34,463       33,540  

Total loan interest income

  $ 37,268     $ 36,418     $ 34,914     $ 36,241     $ 35,769  


TRICO BANCSHARES - CONSOLIDATED FINANCIAL DATA

(Unaudited. Dollars in thousands)

 

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

Cash and due from banks

   $ 188,034     $ 167,649     $ 323,706     $ 305,612     $ 315,088  

Securities, available for sale

     678,236       672,569       571,719       550,233       510,209  

Securities, held to maturity

     536,567       559,518       580,137       602,536       641,149  

Restricted equity securities

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

Loans held for sale

     2,733       2,537       1,176       2,998       7,777  

Loans:

          

Commercial loans

     227,479       225,743       212,685       217,047       217,110  

Consumer loans

     361,320       360,782       357,593       366,111       381,250  

Real estate mortgage loans

     2,194,874       2,106,567       2,066,372       2,054,016       1,994,679  

Real estate construction loans

     147,940       133,301       124,542       122,419       119,187  

Total loans, gross

     2,931,613       2,826,393       2,761,192       2,759,593       2,712,226  

Allowance for loan losses

     (28,747     (28,143     (31,017     (32,503     (33,484

Foreclosed assets

     3,071       3,489       3,529       3,986       4,124  

Premises and equipment

     54,995       51,558       49,508       48,406       49,448  

Cash value of life insurance

     97,142       96,410       95,783       95,912       95,281  

Goodwill

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

Other intangible assets

     5,513       5,852       6,204       6,563       6,923  

Mortgage servicing rights

     6,419       6,596       6,860       6,595       6,208  

Accrued interest receivable

     12,656       11,605       11,236       12,027       10,819  

Other assets

     86,936       62,635       66,654       74,743       60,096  

Total assets

   $ 4,656,435     $ 4,519,935     $ 4,527,954     $ 4,517,968     $ 4,467,131  

Deposits:

          

Noninterest-bearing demand deposits

   $ 1,283,949     $ 1,261,355     $ 1,254,431     $ 1,275,745     $ 1,221,503  

Interest-bearing demand deposits

     965,480       956,690       947,006       887,625       910,638  

Savings deposits

     1,367,597       1,346,016       1,370,015       1,397,036       1,366,892  

Time certificates

     310,430       314,361       327,432       335,154       336,979  

Total deposits

     3,927,456       3,878,422       3,898,884       3,895,560       3,836,012  

Accrued interest payable

     867       781       770       818       774  

Reserve for unfunded commitments

     2,989       2,599       2,734       2,719       2,908  

Other liabilities

     62,850       59,868       66,938       67,364       69,695  

Other borrowings

     98,730       22,560       15,197       17,493       19,235  

Junior subordinated debt

     56,810       56,761       56,713       56,667       56,617  

Total liabilities

   $ 4,149,702     $ 4,020,991     $ 4,041,236     $ 4,040,621     $ 3,985,241  

Total shareholders’ equity

   $ 506,733     $ 498,944     $ 486,718     $ 477,347     $ 481,890  

Accumulated other comprehensive gain (loss)

     (4,612     (4,501     (7,402     (7,913     4,953  

Average loans

   $ 2,878,944     $ 2,783,686     $ 2,758,544     $ 2,695,743     $ 2,669,954  

Average interest-earning assets

     4,214,488       4,135,021       4,130,469       4,094,011       4,055,446  

Average total assets

     4,572,424       4,492,389       4,493,657       4,445,310       4,407,322  

Average deposits

     3,878,183       3,851,519       3,862,793       3,820,773       3,784,748  

Average total equity

     507,389       497,225       484,811       478,993       480,575  

Total risk based capital ratio

     14.4     14.8     15.0     14.8     14.8

Tier 1 capital ratio

     13.6     13.9     14.0     13.7     13.7

Tier 1 common equity ratio

     12.1     12.3     12.4     12.2     12.1

Tier 1 leverage ratio

     11.0     11.0     10.8     10.6     10.6

Tangible capital ratio

     9.5     9.6     9.3     9.1     9.3

During the three months ended September 30, 2017, the Company changed its classification of 1st and 2nd lien non-owner occupied 1-4 residential real estate mortgage loans from commercial real estate mortgage loans to residential real estate mortgage loans and consumer home equity loans, respectively. This change in loan category classification was made to better align the Company’s financial reporting classifications with regulatory reporting classifications, and to properly classify these loans for regulatory risk-based capital ratio calculations. As a result of these reclassifications, at September 30, 2017, loans with balances of $60,957,000, and $5,620,000, that would have been classified as commercial real estate mortgage loans prior to this change, were classified as residential real estate mortgage loans, and consumer home equity loans, respectively; and the Company’s Total risk based capital ratio, Tier 1 capital ratio, and Tier 1 common equity ratio were all recalculated to be 0.10%-0.20% higher than they would have been prior to this change. Similar loan reclassifications, and related regulatory capital ratio recalculations, have been retroactively applied to amounts reported in previous periods and reflected in the table above. These reclassifications did not affect previously reported net income or total shareholders’ equity.

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