Attached files

file filename
8-K - 8-K - TRICO BANCSHARES /d532073d8k.htm

Exhibit 99.1

 

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

TRICO BANCSHARES ANNOUNCES QUARTERLY AND ANNUAL RESULTS

CHICO, Calif. – (January 30, 2018) – TriCo Bancshares (NASDAQ: TCBK) (the “Company”), parent company of Tri Counties Bank, today announced net income of $2,989,000 for the quarter ended December 31, 2017, compared to $12,533,000 for the fourth quarter of 2016. Diluted earnings per share were $0.13 for the fourth quarter of 2017, compared to $0.54 for the fourth quarter of 2016. Net income for the fourth quarter of 2017 includes a one-time income tax expense of $7,416,000 due to the re-measurement of the Company’s net deferred tax asset (“DTA”) resulting from the Tax Cuts and Jobs Act of 2017. Also included in net income for the fourth quarter of 2017 is $530,000 of merger and acquisition expenses related to the proposed merger with FNB Bancorp (“FNBB”) previously announced on December 11, 2017. Excluding the impact of the FNBB related merger expenses, and the DTA re-measurement, net income totaled $10,896,000 for the fourth quarter of 2017, or $0.47 per diluted share.

Net income was $40,554,000 for the year ended December 31, 2017, compared to $44,811,000 for the year ended December 31, 2016. Diluted earnings per share were $1.74 for the year ended December 31, 2017, compared to $1.94 for the year ended December 31, 2016. Excluding the impact of the FNBB related merger expenses, and the DTA re-measurement, net income totaled $48,462,000 for the year ended December 31, 2017, or $2.08 per diluted share. Net income for twelve months ended December 31, 2016 include the effects of $784,000 of expenses related to the acquisition of three bank branches, including $161,231,000 of deposits, during the three months ended March 31, 2016. Excluding the impact of the branch acquisition expenses, net income totaled $45,266,000 for the year ended December 31, 2016, or $1.96 per diluted share.

On December 22, 2017, President Donald Trump signed into law “H.R.1”, commonly known as the “Tax Cuts and Jobs Act”, which among other items reduces the Federal corporate tax rate from 35% to 21% effective January 1, 2018. While this decrease in the Federal corporate tax rate is expected to have a positive impact on the Company’s net income beginning January 1, 2018, the Company concluded that this caused the Company’s DTA to be reduced, and Federal income tax expense to be increased by $7,416,000 during the fourth quarter of 2017.

In addition to the nonrecurring income statement items noted above, there were other expense and revenue items during the three months ended December 31, 2017 and 2016 of less significance that may be considered nonrecurring and these items are described below in various sections of this announcement.

Performance highlights and other developments for the Company during the three months ended December 31, 2017 included the following:

 

    On December 11, 2017, TriCo and FNBB announced that they entered into an Agreement and Plan of Merger and Reorganization (the “Merger Agreement”) pursuant to which FNBB will be merged with and into the Company, with the Company as the surviving corporation (the “Merger”). The Merger Agreement provides that immediately after the Merger, FNBB’s bank subsidiary, First National Bank of Northern California, will merge with and into the Company’s bank subsidiary, Tri Counties Bank, with Tri Counties Bank as the surviving bank.

 

    Loan balances increased $83,552,000 representing a 2.9% increase in total loans, and an annualized growth rate of 11.4%, during the three months ended December 31, 2017.

 

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


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
December 31,
               
(dollars and shares in thousands)    2017      2016      $ Change      % Change  

Net Interest Income

   $ 45,093      $ 43,155      $ 1,938        4.5

(Provision for) reversal of loan losses

     (1,677      1,433        (3,110   

Noninterest income

     12,478        12,462        16        0.1

Noninterest expense

     (38,076      (36,563      (1,513      4.1

Provision for income taxes

     (14,829      (7,954      (6,875      86.4
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 2,989      $ 12,533      ($ 9,544      (76.2 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Average common shares

     22,945        22,846        99        0.4

Average diluted common shares

     23,290        23,116        174        0.8

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

 

Ending balances    As of December 31,                
($’s in thousands)    2017      2016      $ Change      % Change  

Total assets

   $ 4,761,315      $ 4,517,968      $ 243,347        5.4

Total loans

     3,015,165        2,759,593        255,572        9.3

Total investments

     1,262,683        1,169,725        92,958        7.9

Total deposits

     4,009,131        3,895,560      $ 113,571        2.9
Qtrly avg balances    As of December 31,                
($’s in thousands)    2017      2016      $ Change      % Change  

Total assets

   $ 4,658,677      $ 4,483,251      $ 175,426        3.9

Total loans

   $ 2,948,277      $ 2,730,391        217,886        8.0

Total investments

     1,254,868        1,166,410        88,458        7.6

Total deposits

   $ 3,961,422      $ 3,853,432      $ 107,990        2.8

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
December 31,
              
(dollars and shares in thousands)    2017     2016     $ Change      % Change  

Interest income

   $ 46,961     $ 44,615     $ 2,346        5.3

Interest expense

     (1,868     (1,460     (408      27.9

FTE adjustment

     625       619       6        1.0
  

 

 

   

 

 

   

 

 

    

 

 

 

Net interest income (FTE)

   $ 45,718     $ 43,774     $ 1,944        4.4
  

 

 

   

 

 

   

 

 

    

 

 

 

Net interest margin (FTE)

     4.26     4.24     
  

 

 

   

 

 

      

Purchased loan discount accretion:

         

Amount (included in interest income)

   $ 1,489     $ 1,778       

Effect on average loan yield

     0.20     0.26     

Effect on net interest margin (FTE)

     0.14     0.17     

Interest income recovered via loan sales:

         

Amount (included in interest income)

     —       $ 586       

Effect on average loan yield

     0.00     0.09     

Effect on net interest margin (FTE)

     0.00     0.06     


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  
     December 31, 2017     September 30, 2017     December 31, 2016  
     Average
Balance
     Income/
Expense
    Yield/
Rate
    Average
Balance
     Income/
Expense
    Yield/
Rate
    Average
Balance
     Income/
Expense
    Yield/
Rate
 

Assets

                     

Earning assets

                     

Loans

   $ 2,948,277      $ 38,194       5.18   $ 2,878,944      $ 37,268       5.18   $ 2,730,391      $ 36,241       5.31

Investments – taxable

     1,118,547        7,459       2.67     1,114,112        7,312       2.63     1,031,401        7,026       2.72

Investments – nontaxable

     136,321        1,666       4.89     136,095        1,665       4.89     135,009        1,650       4.89

Cash at Federal Reserve and other banks

     86,511        267       1.23     85,337        292       1.37     233,169        317       0.54
  

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

   

Total earning assets

     4,289,656        47,586       4.44     4,214,488        46,537       4.42     4,129,970        45,234       4.38
     

 

 

        

 

 

        

 

 

   

Other assets, net

     369,021            357,936            353,281       
  

 

 

        

 

 

        

 

 

      

Total assets

   $ 4,658,677          $ 4,572,424          $ 4,483,251       
  

 

 

        

 

 

        

 

 

      

Liabilities and shareholders’ equity

 

                  

Interest-bearing

                     

Demand deposits

   $ 964,827        210       0.09   $ 949,348        206       0.09   $ 892,518        94       0.04

Savings deposits

     1,380,384        430       0.12     1,365,249        419       0.12     1,389,676        439       0.13

Time deposits

     307,446        422       0.55     310,325        403       0.52     338,326        339       0.40

Other borrowings

     61,769        141       0.91     65,234        149       0.91     19,122        2       0.04

Trust preferred securities

     56,837        665       4.68     56,784        652       4.59     56,641        586       4.14
  

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-bearing liabilities

     2,771,263        1,868       0.27     2,746,941        1,829       0.27     2,696,283        1,460       0.22
     

 

 

        

 

 

        

 

 

   

Noninterest-bearing deposits

     1,308,765            1,253,261            1,232,912       

Other liabilities

     65,642            64,834            72,352       

Shareholders’ equity

     513,007            507,389            481,704       
  

 

 

        

 

 

        

 

 

      

Total liabilities and shareholders’ equity

   $ 4,658,677          $ 4,572,424          $ 4,483,251       
  

 

 

        

 

 

        

 

 

      

Net interest rate spread

          4.17          4.15          4.16

Net interest income/net interest margin (FTE)

        45,718       4.26        44,708       4.24        43,774       4.24
  

 

 

        

 

 

        

 

 

   

FTE adjustment

        (625          (624          (619  
     

 

 

        

 

 

        

 

 

   

Net interest income (not FTE)

      $ 45,093          $ 44,084          $ 43,155    
     

 

 

        

 

 

        

 

 

   

Purchase loan discount accretion effect:

 

                  

Amount (included in interest income)

      $ 1,489          $ 1,364          $ 1,778    

Effect on avg loan yield

        0.20          0.19          0.26  

Effect on net interest margin

        0.14          0.13          0.17  

Loan sale effect:

                     

Amount (included in interest income)

        —              —            $ 586    

Effect on avg loan yield

        0.00          0.00          0.09  

Effect on net interest margin

        0.00          0.00          0.06  

Net interest income (FTE) during the three months ended December 31, 2017 increased $1,944,000 (4.4%) to $45,718,000 compared to $43,774,000 during the three months ended December 31, 2016. The increase in net interest income (FTE) was due primarily to increases in the average balance of loans and investments that were partially offset by an increase in other borrowings, a decrease in yield on loans, and an increase in the average rate paid on interest-bearing liabilities compared to the three months ended December 31, 2016.


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 December 31,
2017 compared with three months
ended December 31, 2016
 
     Volume      Yield/Rate      Total  

Increase (decrease) in interest income:

        

Loans

   $ 2,892      $ (939    $ 1,953  

Investments – taxable

     593        (160      433  

Investments – nontaxable

     16        —          16  

Federal funds sold

     (198      148        (50
  

 

 

    

 

 

    

 

 

 

Total

     3,303        (951      2,352  
  

 

 

    

 

 

    

 

 

 

Increase (decrease) in interest expense:

        

Demand deposits (interest-bearing)

     7        109        116  

Savings deposits

     (3      (6      (9

Time deposits

     (31      114        83  

Other borrowings

     4        135        139  

Junior subordinated debt

     2        77        79  
  

 

 

    

 

 

    

 

 

 

Total

     (21      429        408  
  

 

 

    

 

 

    

 

 

 

Increase (decrease) in net interest income

   $ 3,324      $ (1,380    $ 1,944  
  

 

 

    

 

 

    

 

 

 

The Company recorded a provision for loan losses of $1,677,000 during the three months ended December 31, 2017 compared to a reversal of provision for loan losses of $1,433,000 during the three months ended December 31, 2016. The $1,677,000 provision for loan losses during the three months ended December 31, 2017 was due primarily to an increase in nonperforming loans, and an increase in loans classified as “special mention” that were partially offset by continued low historical loan loss experience. Nonperforming loans were $24,394,000, or 0.81% of loans outstanding as of December 31, 2017, compared to $21,955,000, or 0.75% of loans outstanding as of September 30, 2017, and $20,128,000, or 0.73% of loans outstanding as of December 31, 2016. Net loan charge-offs during the three months ended December 31, 2017 were $101,000.

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

 

     Three months ended
December 31,
               
(dollars in thousands)    2017      2016      $ Change      % Change  

Service charges on deposit accounts

   $ 3,954      $ 3,816      $ 138        3.6

ATM fees and interchange

     4,255        4,723        (468      (9.9 %) 

Other service fees

     761        752        9        1.2

Mortgage banking service fees

     515        495        20        4.0

Change in value of mortgage servicing rights

     77        14        63        450.0
  

 

 

    

 

 

    

 

 

    

 

 

 

Total service charges and fees

     9,562        9,800        (238      (2.4 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Gain on sale of loans

     816        1,392        (576      (41.4 %) 

Commission on nondeposit investment products

     745        439        306        69.7

Increase in cash value of life insurance

     642        631        11        1.7

Change in indemnification asset

     —          (219      219        (100.0 %) 

Gain on sale of foreclosed assets

     403        44        359        815.9

Other noninterest income

     310        375        (65      (17.3 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other noninterest income

     2,916        2,662        254        9.5
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

   $ 12,478      $ 12,462      $ 16        0.1
  

 

 

    

 

 

    

 

 

    

 

 

 


Noninterest income increased $16,000 (0.1%) to $12,478,000 during the three months ended December 31, 2017 compared to the three months ended December 31, 2016. The increase in noninterest income was due primarily to a $359,000 (816%) increase in gain on sale of foreclosed assets, a $306,000 (69.7%) increase in commission on nondeposit investment products, and a $219,000 increase in change in indemnification asset that were partially offset by a $576,000 decrease in gain on sale of loans. The $359,000 increase in gain on sale of foreclosed asset was due primarily to $378,000 of previously deferred gain on sale of foreclosed assets being recorded into noninterest income as the conditions requiring its deferral were alleviated during the three months ended December 31, 2017. The $306,000 increase in commissions on nondeposit investment products was due to continued focus in this area. The $219,000 increase in change in indemnification asset was due to a $219,000 decrease in the indemnification asset during the fourth quarter of 2016, and no such change during the fourth quarter of 2017 as the Company and the FDIC terminated their loss sharing agreements during the second quarter of 2017. The $576,000 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
December 31,
               
(dollars in thousands)    2017      2016      $ Change      % Change  

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

   $ 13,942      $ 14,074        ($132      (0.9 %) 

Commissions and incentives

     2,247        1,864        383        20.5

Employee benefits

     4,421        4,616        (195      (4.2 %) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Total salaries and benefits expense

     20,610        20,554        56        0.3
  

 

 

    

 

 

    

 

 

    

 

 

 

Occupancy

     2,698        2,635        63        2.4

Equipment

     1,797        1,760        37        2.1

Provision for losses unfunded

     175        (189      364        (192.6 %) 

Data processing and software

     3,116        2,580        536        20.8

Telecommunications

     686        664        22        3.3

ATM & POS network charges

     1,399        1,076        323        30.0

Professional fees

     1,388        2,226        (838      (37.6 %) 

Advertising and marketing

     928        808        120        14.9

Postage

     238        417        (179      (42.9 %) 

Courier service

     283        182        101        55.5

Intangible amortization

     339        360        (21      (5.8 %) 

Operational losses

     228        558        (330      (59.1 %) 

Provision for OREO losses

     —          100        (100      (100.0 %) 

OREO expense

     114        69        45        65.2

Assessments

     424        241        183        75.9

Merger & acquisition expense

     530        —          530     

Other

     3,123        2,522        601        23.8
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other noninterest expense

     17,466        16,009        1,457        9.1
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

   $ 38,076      $ 36,563        $1,513        4.1
  

 

 

    

 

 

    

 

 

    

 

 

 

Average full time equivalent employees

     981        1,008        (27      (2.7 %) 

Merger & acquisition expense:

           

Professional fees

   $ 513        —          

Miscellaneous other expense

     17        —          
  

 

 

    

 

 

       

Total merger & acquisition expense

   $ 530      $ 0        
  

 

 

    

 

 

       


Salary and benefit expenses increased $56,000 (0.3%) to $20,610,000 during the three months ended December 31, 2017 compared to $20,554,000 during the three months ended December 31, 2016. Base salaries, net of deferred loan origination costs decreased $132,000 (0.9%) to 13,942,000. The decrease in base salaries was due primarily to annual merit increases that were more than offset by a 2.7% decrease in average full time equivalent employees to 981 from 1,008 in the year-ago quarter, and a decrease in temporary help expense. Commissions and incentive compensation increased $383,000 (20.5%) to $2,247,000 during the three months ended December 31, 2017 compared to the year-ago quarter due primarily to increases in almost every category of incentive compensation. Benefits & other compensation expense decreased $195,000 (4.2%) to $4,421,000 during the three months ended December 31, 2017 due primarily to decreases in group medical expense.

Other noninterest expense increased $1,457,000 (9.1%) to $17,466,000 during the three months ended December 31, 2017 compared to the three months ended December 31, 2016. The increase in other noninterest expense was due primarily to $530,000 of expenses incurred in the fourth quarter of 2017 related to the proposed merger with FNBB, a $536,000 (20.8%) increase in data processing and software expense, a $323,000 increase in ATM & POS network charges, and a $364,000 increase in provision for losses for unfunded loan commitments that were partially offset by decreases of $838,000 in professional fees, and $330,000 in operational losses. The increase in data processing and software expense and ATM & POS network charges were due primarily to system enhancements and capacity expansion. The increase in change in reserve for unfunded commitments was due primarily to a larger increase in unfunded loan commitments during the three months ended December 31, 2017, compared to the three months ended December 31, 2016. The decrease in professional fees was due primarily to consulting fees incurred in the fourth quarter of 2016 related to system enhancements and capacity expansion.

The effective combined Federal and State income tax rate on income was 83.2% and 38.8% for the three months ended December 31, 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 a Federal tax expense of $7,416,000 related to the DTA re-measurement in the fourth quarter of 2017, and State income tax expense of $1,973,000 and $2,195,000, for the three months ended December 31, 2017 and 2016, respectively, that were partially offset by the effects of tax-exempt income of $1,041,000 and $1,031,000, respectively, from investment securities, $641,000 and $631,000, respectively, from increase in cash value of life insurance, low-income housing tax credits of ($123,000) and $62,000, respectively, and $59,000 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.

The provisions for income taxes applicable to income before taxes differ from amounts computed by applying the statutory Federal income tax rates to income before taxes. The effective tax rate and the statutory federal income tax rate are reconciled for the periods indicated as follows:

 

     Three months ended
December 31,
 
     2017     2016  

Federal statutory income tax rate

     35.0     35.0

State income taxes, net of federal tax benefit

     7.2       7.0  

Tax-exempt interest on municipal obligations

     (2.0     (1.8

Increase in cash value of insurance policies

     (1.3     (1.1

Low income housing tax credits

     0.7       (0.3

Equity compensation

     (0.3     —    

Nondeductible merger expenses

     0.9       —    

DTA re-measurement

     41.6       —    

Other

     1.4       —    
  

 

 

   

 

 

 

Effective Tax Rate

     83.2     38.8
  

 

 

   

 

 

 


The Company’s financial statements are prepared in conformity with generally accepted accounting principles in the United States of America (GAAP). The Company uses certain non-GAAP measures to provide supplemental information regarding performance. Net income and the effective tax rate for the three and twelve months ended December 31, 2017 include the effects of $530,000 of expenses related to the proposed merger with FNBB, of which $438,000 is non-deductible for taxes, and a one-time charge of $7,416,000 due to the re-measurement of the Company’s DTA resulting from the Tax Cuts and Jobs Act of 2017. Net income for the twelve months ended December 31, 2016 include the effects of $784,000 of expenses, all of which were deductible for taxes, related to the acquisition of three bank branches, including $161,231,000 of deposits, during the three months ended March 31, 2016. The Company believes that presenting the effective tax rate, net income, return on average assets (ROAA), return on average equity (ROAE), and earnings per common share, excluding the impact of merger & acquisition expenses and the re-measurement of the Company’s DTA, provides additional clarity to the users of the financial statements regarding core financial performance. The following table presents a comparison of the effective tax rate, net income, ROAA, ROAE, and earnings per common share as reported, and as adjusted for the impact of merger & acquisition expenses and the re-measurement of the Company’s DTA, for the periods indicated.

 

     Three months ended
December 31,
    Year ended
December 31,
 
($’s in thousands except per share amounts)    2017     2016     2017     2016  

Income tax expense

   $ 14,829     $ 7,954     $ 36,958     $ 27,712  

Effect of non-deductible merger expense

     (184     —         (184     —    

Effect of income tax rate change DTA re-measurement

     (7,416     —         (7,416     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted income tax expense

   $ 7,229     $ 7,954     $ 29,358     $ 27,712  
  

 

 

   

 

 

   

 

 

   

 

 

 

Effective tax rate

     83.2     38.8     47.7     38.2

Adjusted effective tax rate

     40.6     38.8     37.9     38.2

Net income

   $ 2,989     $ 12,533     $ 40,554     $ 44,811  

Effect of merger expense

     491       —         491       454  

Effect of income tax rate change DTA re-measurement

     7,416       —         7,416       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

   $ 10,896     $ 12,533     $ 48,462     $ 45,266  
  

 

 

   

 

 

   

 

 

   

 

 

 

ROAA

     0.26     1.12     0.89     1.02

Adjusted ROAA

     0.94     1.12     1.06     1.04

ROAE

     2.33     10.41     8.10     9.46

Adjusted ROAE

     8.50     10.41     9.68     9.55

Earnings per common share:

        

Basic

   $ 0.13     $ 0.55     $ 1.77     $ 1.96  

Diluted

   $ 0.13     $ 0.54     $ 1.74     $ 1.94  

Adjusted earnings per common share:

        

Basic

   $ 0.47     $ 0.55     $ 2.12     $ 1.98  

Diluted

   $ 0.47     $ 0.54     $ 2.08     $ 1.96  

M&A expense

   $ 530     $ —       $ 530     $ 784  

Non-deductible M&A expense

   $ 438     $ —       $ 438     $ —    

Average assets

   $ 4,658,677     $ 4,483,251     $ 4,554,505     $ 4,373,022  

Average equity

   $ 513,007     $ 481,704     $ 500,653     $ 473,829  

Weighted average shares

     22,944,523       22,845,623       22,911,611       22,814,002  

Weighted average diluted shares

     23,289,545       23,115,708       23,249,887       23,086,460  


Richard P. Smith, President and CEO of the Company commented, “The fourth quarter of 2017 was a very busy and successful quarter for the company. Lending activity across our footprint remains strong, with total loans eclipsing $3.0 billion for the first time. Total loans grew by 2.9% during the quarter, or at 11.4% annualized. Similarly, total deposits exceeded $4.0 billion during the quarter, growing $102 million or 2.6%. Just as importantly, the bank continues to be positioned well for rising rates, with demand deposits representing 34% of total deposits and the overall average cost of deposits at just 0.11%

Smith added, “Key events for the quarter were the passing of the Tax Cuts and Jobs Act and our announced acquisition of First National Bank of Northern California. While the reduction in the corporate tax rate resulted in the recognition of immediate revaluation expense against our deferred tax assets, we expect a lower corporate tax rate to have a continuing positive impact on the Company’s net income beginning in January 2018. We remain enthusiastic about our organic growth and momentum as we enter 2018, along with the completion of our previously announced strategic acquisition of First National Bank of Northern California. We continue to believe this transaction is an important element in our overall growth strategy and squarely align with our goal of being Northern California’s #1 community bank.

The statements contained herein that are not historical facts are forward-looking statements based on management’s current expectations and beliefs concerning future developments and their potential effects on the Company. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. The Company cautions readers that a number of important factors could cause actual results to differ materially from those expressed in, or implied or projected by, such forward-looking statements. These risks and uncertainties include, but are not limited to, the following: the strength of the United States economy in general and the strength of the local economies in which the Company conducts operations; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; inflation, interest rate, market and monetary fluctuations; the impact of changes in financial services policies, laws and regulations; technological changes; mergers and acquisitions, including costs or difficulties related to the integration of acquired companies; changes in the level of the Company’s nonperforming assets and charge-offs; any deterioration in values of California real estate, both residential and commercial; the effect of changes in accounting standards and practices; possible other-than-temporary impairment of securities held by the Company; changes in consumer spending, borrowing and savings habits; ability to attract deposits and other sources of liquidity; changes in the financial performance and/or condition of our borrowers; the impact of competition from financial and bank holding companies and other financial service providers; unanticipated regulatory or judicial proceedings; the costs and effects of litigation and of unexpected or adverse outcomes in such litigation; and the Company’s ability to manage the risks involved in the foregoing. Additional factors that could cause results to differ materially from those described above can be found in our Annual Report on Form 10-K for the year ended December 31, 2016, which is on file with the Securities and Exchange Commission (the “SEC”) and available in the “Investor Relations” section of our website, https://www.tcbk.com/investor-relations and in other documents we file with the SEC. Annualized, pro forma, projections and estimates are not forecasts and may not reflect actual results.

Statements concerning the potential merger of the Company and FNB Bancorp may also be forward-looking statements. Please refer to each of the Company’s and FNB’s Annual Report on Form 10-K for the year ended December 31, 2016, as well as their other filings with the SEC, for a more detailed discussion of risks, uncertainties and factors that could cause actual results to differ from those discussed in the forward-looking statements.

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  
     December 31,
2017
    September 30,
2017
    June 30,
2017
    March 31,
2017
    December 31,
2016
 

Statement of Income Data

          

Interest income

   $ 46,961     $ 45,913     $ 45,044     $ 43,484     $ 44,615  

Interest expense

     1,868       1,829       1,610       1,491       1,460  

Net interest income

     45,093       44,084       43,434       41,993       43,155  

Provision (benefit from reversal of provision) for loan losses

     1,677       765       (796     (1,557     (1,433

Noninterest income:

          

Service charges and fees

     9,562       9,475       9,479       8,907       9,800  

Other income

     2,916       3,455       3,431       2,796       2,662  

Total noninterest income

     12,478       12,930       12,910       11,703       12,462  

Noninterest expense:

          

Base salaries net of deferred loan origination costs

     13,942       13,600       13,657       13,390       14,074  

Incentive compensation expense

     2,247       2,609       2,173       2,198       1,864  

Employee benefits and other compensation expense

     4,421       4,724       4,664       5,305       4,616  

Total salaries and benefits expense

     20,610       20,933       20,494       20,893       20,554  

Other noninterest expense

     17,466       16,289       15,410       14,929       16,009  

Total noninterest expense

     38,076       37,222       35,904       35,822       36,563  

Income before taxes

     17,818       19,027       21,236       19,431       20,487  

Net income

   $ 2,989     $ 11,897     $ 13,589     $ 12,079     $ 12,533  

Share Data

          

Basic earnings per share

   $ 0.13     $ 0.52     $ 0.59     $ 0.53     $ 0.55  

Diluted earnings per share

   $ 0.13     $ 0.51     $ 0.58     $ 0.52     $ 0.54  

Book value per common share

   $ 22.03     $ 22.09     $ 21.76     $ 21.28     $ 20.87  

Tangible book value per common share

   $ 19.01     $ 19.04     $ 18.70     $ 18.20     $ 17.77  

Shares outstanding

     22,955,963       22,941,464       22,925,069       22,873,305       22,867,802  

Weighted average shares

     22,944,523       22,931,855       22,899,600       22,870,467       22,845,623  

Weighted average diluted shares

     23,289,545       23,244,235       23,240,112       23,231,778       23,115,708  

Credit Quality

          

Nonperforming originated loans

   $ 15,463     $ 11,689     $ 10,581     $ 13,234     $ 12,894  

Total nonperforming loans

     24,394       21,955       17,429       19,511       20,128  

Foreclosed assets, net of allowance

     3,226       3,071       3,489       3,529       3,986  

Loans charged-off

     627       862       2,512       409       635  

Loans recovered

     526       701       434       480       1,087  

Selected Financial Ratios

          

Return on average total assets

     0.26     1.04     1.21     1.08     1.12

Return on average equity

     2.33     9.38     10.93     9.97     10.41

Average yield on loans

     5.18     5.18     5.23     5.06     5.31

Average yield on interest-earning assets

     4.44     4.42     4.42     4.27     4.38

Average rate on interest-bearing liabilities

     0.27     0.27     0.24     0.22     0.22

Net interest margin (fully tax-equivalent)

     4.26     4.24     4.26     4.13     4.24

Supplemental Loan Interest Income Data:

 

       

Discount accretion PCI – cash basis loans

   $ 516     $ 398     $ 386     $ 112     $ 483  

Discount accretion PCI – other loans

     445       407       797       631       658  

Discount accretion PNCI loans

     528       559       987       798       637  

All other loan interest income

     36,705       35,904       34,248       33,373       34,463  

Total loan interest income

   $ 38,194     $ 37,268     $ 36,418     $ 34,914     $ 36,241  


TRICO BANCSHARES – CONSOLIDATED FINANCIAL DATA

(Unaudited. Dollars in thousands)

 

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

Balance Sheet Data

          

Cash and due from banks

   $ 205,428     $ 188,034     $ 167,649     $ 323,706     $ 305,612  

Securities, available for sale

     730,883       678,236       672,569       571,719       550,233  

Securities, held to maturity

     514,844       536,567       559,518       580,137       602,536  

Restricted equity securities

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

Loans held for sale

     4,616       2,733       2,537       1,176       2,998  

Loans:

          

Commercial loans

     220,500       227,479       225,743       212,685       217,047  

Consumer loans

     365,113       361,320       360,782       357,593       366,111  

Real estate mortgage loans

     2,291,995       2,194,874       2,106,567       2,066,372       2,054,016  

Real estate construction loans

     137,557       147,940       133,301       124,542       122,419  

Total loans, gross

     3,015,165       2,931,613       2,826,393       2,761,192       2,759,593  

Allowance for loan losses

     (30,323     (28,747     (28,143     (31,017     (32,503

Foreclosed assets

     3,226       3,071       3,489       3,529       3,986  

Premises and equipment

     57,742       54,995       51,558       49,508       48,406  

Cash value of life insurance

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

Goodwill

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

Other intangible assets

     5,174       5,513       5,852       6,204       6,563  

Mortgage servicing rights

     6,687       6,419       6,596       6,860       6,595  

Accrued interest receivable

     13,772       12,656       11,605       11,236       12,027  

Other assets

     55,051       86,936       62,635       66,654       74,743  

Total assets

   $ 4,761,315     $ 4,656,435     $ 4,519,935     $ 4,527,954     $ 4,517,968  

Deposits:

          

Noninterest-bearing demand deposits

   $ 1,368,218     $ 1,283,949     $ 1,261,355     $ 1,254,431     $ 1,275,745  

Interest-bearing demand deposits

     971,459       965,480       956,690       947,006       887,625  

Savings deposits

     1,364,518       1,367,597       1,346,016       1,370,015       1,397,036  

Time certificates

     304,936       310,430       314,361       327,432       335,154  

Total deposits

     4,009,131       3,927,456       3,878,422       3,898,884       3,895,560  

Accrued interest payable

     930       867       781       770       818  

Reserve for unfunded commitments

     3,164       2,989       2,599       2,734       2,719  

Other liabilities

     63,258       62,850       59,868       66,938       67,364  

Other borrowings

     122,166       98,730       22,560       15,197       17,493  

Junior subordinated debt

     56,858       56,810       56,761       56,713       56,667  

Total liabilities

   $ 4,255,507     $ 4,149,702     $ 4,020,991     $ 4,041,236     $ 4,040,621  

Total shareholders’ equity

   $ 505,808     $ 506,733     $ 498,944     $ 486,718     $ 477,347  

Accumulated other comprehensive gain (loss)

     (5,228     (4,612     (4,501     (7,402     (7,913

Average loans

   $ 2,948,277     $ 2,878,944     $ 2,783,686     $ 2,758,544     $ 2,730,391  

Average interest-earning assets

     4,289,656       4,214,488       4,135,021       4,130,469       4,129,970  

Average total assets

     4,658,677       4,572,424       4,492,389       4,493,657       4,483,251  

Average deposits

     3,961,422       3,878,183       3,851,519       3,862,793       3,853,432  

Average total equity

     513,007       507,389       497,225       484,811       481,704  

Total risk based capital ratio

     14.1     14.4     14.8     15.0     14.8

Tier 1 capital ratio

     13.2     13.6     13.9     14.0     13.7

Tier 1 common equity ratio

     11.7     12.1     12.3     12.4     12.2

Tier 1 leverage ratio

     10.8     11.0     11.0     10.8     10.6

Tangible capital ratio

     9.3     9.5     9.6     9.3     9.1

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