Biggest changeThe following table summarizes the allocation of the allowance for credit losses between loan types: December 31, (in thousands) 2023 2022 2021 2020 2019 Commercial real estate $ 68,864 $ 61,381 $ 51,140 $ 53,693 $ 11,995 Consumer 27,453 24,639 23,474 25,148 10,084 Commercial and industrial 12,750 13,597 3,862 4,252 4,867 Construction 8,856 5,142 5,667 7,540 3,388 Agriculture production 3,589 906 1,215 1,209 261 Leases 10 15 18 5 21 Total allowance for credit losses $ 121,522 $ 105,680 $ 85,376 $ 91,847 $ 30,616 45 TriCo Bancshares 2023 10-K Table of Contents The following table summarizes the allocation of the allowance for credit losses between loan types as a percentage of the total allowance for credit losses: December 31, 2023 2022 2021 2020 2019 Commercial real estate 56.7 % 58.1 % 59.9 % 58.5 % 39.2 % Consumer 22.6 % 23.3 % 27.5 % 27.4 % 32.9 % Commercial and industrial 10.5 % 12.9 % 4.5 % 4.6 % 15.9 % Construction 7.3 % 4.9 % 6.6 % 8.2 % 11.0 % Agriculture production 3.0 % 0.9 % 1.4 % 1.3 % 0.9 % Leases — % — % 0.1 % — % 0.1 % Total allowance for credit losses 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % The following table summarizes the allocation of the allowance for credit losses between loan types as a percentage of total loans in each of the loan categories listed: December 31, 2023 2022 2021 2020 2019 Commercial real estate 1.57 % 1.41 % 1.55 % 1.82 % 0.42 % Consumer 2.09 % 1.99 % 2.19 % 2.62 % 1.05 % Commercial and industrial 2.17 % 2.39 % 1.49 % 0.81 % 1.81 % Construction 2.55 % 2.43 % 2.55 % 2.65 % 1.36 % Agriculture production 2.48 % 1.48 % 2.39 % 2.74 % 1.82 % Leases 0.12 % 0.19 % 0.27 % 0.13 % 1.63 % Total allowance for credit losses 1.79 % 1.64 % 1.74 % 1.93 % 0.71 % The following tables summarize the net charge-off (recovery) activity in the allowance for credit/loan losses as a percentage of loans for the years indicated (dollars in thousands): Year ended December 31, Ratios: 2023 2022 2021 2020 2019 Net charge-offs (recoveries) during period to average loans outstanding during period Commercial real estate: CRE non-owner occupied — % — % — % 0.01 % (0.09) % CRE owner occupied 0.38 % — % (0.11) % — % 0.13 % Multifamily — % — % — % — % — % Farmland — % 0.01 % 0.07 % 0.12 % — % Consumer: SFR 1-4 1st DT liens (0.02) % — % 0.02 % (0.08) % (0.01) % SFR HELOCs and junior liens (0.01) % — % 0.33 % (0.06) % (0.26) % Other 0.50 % 0.20 % 0.32 % 0.41 % 0.54 % Commercial and industrial 0.60 % 0.17 % 0.28 % 0.04 % 0.64 % Construction — % — % 0.01 % — % — % Agriculture production — % — % (0.05) % (0.05) % (0.02) % Leases — % — % — % — % — % Provision for (benefit from) credit losses to average loans outstanding during period 0.35 % 0.29 % (0.15) % 0.92 % (0.04) % Allowance for credit losses to loans at year-end 1.79 % 1.64 % 1.74 % 1.93 % 0.71 % Generally, losses are triggered by non-performance by the borrower and calculated based on any difference between the current loan amount and the current value of the underlying collateral less any estimated costs associated with the disposition of the collateral. 46 TriCo Bancshares 2023 10-K Table of Contents Foreclosed Assets, Net of Allowance for Losses The following tables detail the components and summarize the activity in foreclosed assets, net of allowances for losses for the years indicated (dollars in thousands): Balance at December 31, 2022 Additions Advances/ Capitalized Costs/Other Sales Valuation Adjustments Balance at December 31, 2023 Land & Construction $ 154 $ — $ — $ — $ — $ 154 Residential real estate 1,709 105 — (127) (14) 1,673 Commercial real estate 1,576 50 — (79) (669) 878 Total foreclosed assets $ 3,439 $ 155 $ — $ (206) $ (683) $ 2,705 Balance at December 31, 2021 Additions Advances/ Capitalized Costs/Other Sales Valuation Adjustments Balance at December 31, 2022 Land & Construction $ 154 $ 313 $ — $ (313) $ — $ 154 Residential real estate 1,257 751 — (392) 93 1,709 Commercial real estate 1,183 283 — — 110 1,576 Total foreclosed assets $ 2,594 $ 1,347 $ — $ (705) $ 203 $ 3,439 Deposit Portfolio Composition The following table shows the Company’s deposit balances at the dates indicated: Year ended December 31, (dollars in thousands) 2023 2022 2021 Noninterest-bearing demand $ 2,722,689 $ 3,502,095 $ 2,979,882 Interest-bearing demand 1,731,814 1,718,541 1,568,682 Savings 2,682,068 2,884,378 2,520,959 Time certificates, over $250,000 250,180 46,350 44,652 Other time certificates 447,287 177,649 252,984 Total deposits $ 7,834,038 $ 8,329,013 $ 7,367,159 Total uninsured deposits were estimated to be approximately $2.4 billion and $2.7 billion at December 31, 2023 and 2022, respectively.
Biggest changeThe following table summarizes the allocation of the allowance for credit losses between loan types: December 31, (in thousands) 2024 2023 2022 2021 2020 Commercial real estate $ 72,849 $ 68,864 $ 61,381 $ 51,140 $ 53,693 Consumer 27,463 27,453 24,639 23,474 25,148 Commercial and industrial 14,397 12,750 13,597 3,862 4,252 Construction 7,224 8,856 5,142 5,667 7,540 Agriculture production 3,403 3,589 906 1,215 1,209 Leases 30 10 15 18 5 Total allowance for credit losses $ 125,366 $ 121,522 $ 105,680 $ 85,376 $ 91,847 The following table summarizes the allocation of the allowance for credit losses between loan types as a percentage of the total allowance for credit losses: December 31, 2024 2023 2022 2021 2020 Commercial real estate 58.1 % 56.7 % 58.0 % 59.9 % 58.5 % Consumer 21.9 % 22.6 % 23.3 % 27.5 % 27.4 % Commercial and industrial 11.5 % 10.5 % 12.9 % 4.5 % 4.6 % Construction 5.8 % 7.3 % 4.9 % 6.6 % 8.2 % Agriculture production 2.7 % 2.9 % 0.9 % 1.4 % 1.3 % Leases — % — % — % 0.1 % — % Total allowance for credit losses 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 46 TriCo Bancshares 2024 10-K T a ble of Contents The following table summarizes the allocation of the allowance for credit losses between loan types as a percentage of total loans in each of the loan categories listed: December 31, 2024 2023 2022 2021 2020 Commercial real estate 1.59 % 1.57 % 1.41 % 1.55 % 1.82 % Consumer 2.14 % 2.09 % 1.99 % 2.19 % 2.62 % Commercial and industrial 3.05 % 2.17 % 2.39 % 1.49 % 0.81 % Construction 2.58 % 2.55 % 2.43 % 2.55 % 2.65 % Agriculture production 2.24 % 2.48 % 1.48 % 2.39 % 2.74 % Leases 0.44 % 0.12 % 0.19 % 0.27 % 0.13 % Total allowance for credit losses 1.85 % 1.79 % 1.64 % 1.74 % 1.93 % The following tables summarize the net charge-off (recovery) activity in the allowance for credit/loan losses as a percentage of loans for the years indicated (dollars in thousands): Year ended December 31, Ratios: 2024 2023 2022 2021 2020 Net charge-offs (recoveries) during period to average loans outstanding during period Commercial real estate: CRE non-owner occupied (0.01) % — % — % — % 0.01 % CRE owner occupied — % 0.38 % — % (0.11) % — % Multifamily — % — % — % — % — % Farmland — % — % 0.01 % 0.07 % 0.12 % Consumer: SFR 1-4 1st DT liens — % (0.02) % — % 0.02 % (0.08) % SFR HELOCs and junior liens 0.10 % (0.01) % — % 0.33 % (0.06) % Other 0.81 % 0.50 % 0.20 % 0.32 % 0.41 % Commercial and industrial 0.23 % 0.60 % 0.17 % 0.28 % 0.04 % Construction — % — % — % 0.01 % — % Agriculture production 0.93 % — % — % (0.05) % (0.05) % Leases — % — % — % — % — % Provision for (benefit from) credit losses to average loans outstanding during period 0.10 % 0.35 % 0.29 % (0.15) % 0.92 % Allowance for credit losses to loans at year-end 1.85 % 1.79 % 1.64 % 1.74 % 1.93 % Generally, losses are triggered by non-performance by the borrower and calculated based on any difference between the current loan amount and the current value of the underlying collateral less any estimated costs associated with the disposition of the collateral.
The increase in interest expense for the year ended December 31, 2023, as compared to the trailing year, was due to the increased rate environment for both the interest-bearing deposit expense and other borrowings interest expense.
The increase in interest expense for the year ended December 31, 2023, as compared to the trailing year, was due largely to the increased rate environment for both the interest-bearing deposit expense and other borrowings interest expense.
Depending on economic conditions, interest rate levels, and a variety of other conditions, proceeds from the sale or maturity of investment securities may be used to fund loans, or reduce short-term borrowings. At December 31, 2023, we believe the Company has sufficient liquidity and capital resources to meet its cash flow obligations over the foreseeable future.
Depending on economic conditions, interest rate levels, and a variety of other conditions, proceeds from the sale or maturity of investment securities may be used to fund loans, or reduce short-term borrowings. At December 31, 2024, we believe the Company has sufficient liquidity and capital resources to meet its cash flow obligations over the foreseeable future.
As the 97.9% of the HTM portfolio consisted of investment securities where payment performance has an implicit or explicit guarantee from the U.S. government and where no history of credit losses exist, management believes that indicators for zero loss are present and therefore, no loss reserves were recognized in conjunction with the adoption of the CECL standard.
As the 97.6% of the HTM portfolio consisted of investment securities where payment performance has an implicit or explicit guarantee from the U.S. government and where no history of credit losses exist, management believes that indicators for zero loss are present and therefore, no loss reserves were recognized in conjunction with the adoption of the CECL standard.
The Company emphasizes the solicitation of non-interest bearing demand deposits and money market checking deposits, which are the least sensitive to interest rates. The outlook for deposit balances during 2024 is also subject to actions from the Federal Reserve, heightened competition, the success of the Company’s sales efforts, as well as the delivery of superior customer service and market conditions.
The Company emphasizes the solicitation of non-interest bearing demand deposits and money market checking deposits, which are the least sensitive to interest rates. The outlook for deposit balances during 2025 is also subject to actions from the Federal Reserve, heightened competition, the success of the Company’s sales efforts, as well as the delivery of superior customer service and market conditions.
See Note 11 of the financial statements at Part II, Item 8 of this report for the terms. These commitments do not significantly impact operating results. As of December 31, 2023, commitments to extend credit and commitments related to the Bank’s deposit overdraft privilege product were the Bank’s only financial instruments with off-balance sheet risk.
See Note 11 of the financial statements at Part II, Item 8 of this report for the terms. These commitments do not significantly impact operating results. As of December 31, 2024, commitments to extend credit and commitments related to the Bank’s deposit overdraft privilege product were the Bank’s only financial instruments with off-balance sheet risk.
The following table summarizes the estimated effect on net interest income and market value of equity to changing interest rates as measured against a flat rate (no interest rate change) instantaneous shock scenario over a twelve month period utilizing the Company's specific mix of interest earning assets and interest bearing liabilities as of December 31, 2023.
The following table summarizes the estimated effect on net interest income and market value of equity to changing interest rates as measured against a flat rate (no interest rate change) instantaneous shock scenario over a twelve month period utilizing the Company's specific mix of interest earning assets and interest bearing liabilities as of December 31, 2024.
The low-income housing tax credits and the equity compensation excess tax benefits represent direct reductions in tax expense. The items noted above resulted in an effective combined Federal and State income tax rate that differed from the combined Federal and State statutory income tax rate of approximately 29.6% during the three years ended 2023, 2022 and 2021.
The low-income housing tax credits and the equity compensation excess tax benefits represent direct reductions in tax expense. The items noted above resulted in an effective combined Federal and State income tax rate that differed from the combined Federal and State statutory income tax rate of approximately 29.6% during the three years ended 2024, 2023, and 2022.
Nonperforming assets increased by $9.8 million (39.7%) to $34.6 million at December 31, 2023 from $24.8 million at December 31, 2022.
Nonperforming assets increased by $9.8 million or 39.7% to $34.6 million at December 31, 2023 from $24.8 million at December 31, 2022.
Market Risk Management Overview. The goal for managing the assets and liabilities of the Bank is to maximize shareholder value and earnings while maintaining a high quality balance sheet without exposing the Bank to undue interest rate risk. The Board of Directors has overall responsibility for the Company’s interest rate risk management policies.
The goal for managing the assets and liabilities of the Bank is to maximize shareholder value and earnings while maintaining a high quality balance sheet without exposing the Bank to undue interest rate risk. The Board of Directors has overall responsibility for the Company’s interest rate risk management policies.
Thus, as a result of the significant size of the loan portfolio, the numerous assumptions in the model, and the high degree of potential change in such assumptions, there is a high degree of sensitivity to the reported amounts. Management believes that the ACL was adequate as of December 31, 2023.
Thus, as a result of the significant size of the loan portfolio, the numerous assumptions in the model, and the high degree of potential change in such assumptions, there is a high degree of sensitivity to the reported amounts. Management believes that the ACL was adequate as of December 31, 2024.
The following interest rate sensitivity table shows the Company’s repricing gaps as of December 31, 2023. In this table transaction deposits, which may be repriced at will by the Company, have been included in the less than 3-month category.
The following interest rate sensitivity table shows the Company’s repricing gaps as of December 31, 2024. In this table transaction deposits, which may be repriced at will by the Company, have been included in the less than 3-month category.
The effective tax rate and the statutory federal income tax rate are reconciled as follows: Year Ended December 31, 2023 2022 2021 Federal statutory income tax rate 21.0 % 21.0 % 21.0 % State income taxes, net of federal tax benefit 7.9 7.9 7.9 Tax-exempt interest on municipal obligations (0.7) (0.7) (0.5) Tax-exempt life insurance related income (0.4) (0.4) (0.5) Low income housing and other tax credits (6.6) (3.7) (2.6) Low income housing tax credit amortization 5.6 3.6 2.2 Compensation and benefits 0.3 (0.2) (0.1) Non-deductible merger expenses — 0.1 0.1 Other (0.1) 0.3 0.6 Effective Tax Rate 27.0 % 27.9 % 28.1 % The effective tax rate on income was 27.0%, 27.9%, and 28.1% in 2023, 2022, and 2021, respectively.
The effective tax rate and the statutory federal income tax rate are reconciled as follows: Year Ended December 31, 2024 2023 2022 Federal statutory income tax rate 21.0 % 21.0 % 21.0 % State income taxes, net of federal tax benefit 7.9 7.9 7.9 Tax-exempt interest on municipal obligations (0.5) (0.7) (0.7) Tax-exempt life insurance related income (0.4) (0.4) (0.4) Low income housing and other tax credits (7.9) (6.6) (3.7) Low income housing tax credit amortization 6.9 5.6 3.6 Compensation and benefits 0.1 0.3 (0.2) Non-deductible merger expenses — — 0.1 Other (1.2) (0.1) 0.3 Effective Tax Rate 25.9 % 27.0 % 27.9 % The effective tax rate on income was 25.9%, 27.0%, and 27.9% in 2024, 2023, and 2022, respectively.
As a result, management continues to believe that certain credit weaknesses are likely present in the overall economy and that it is appropriate to cautiously maintain a reserve level that incorporates such risk factors.
As a result, management continues to believe that certain credit weaknesses are present in the overall economy and that it is appropriate to maintain a reserve level that incorporates such risk factors.
(5) Junior subordinated debt, adjustable rate of three-month SOFR plus 1.33%, callable in whole or in part by the Company on a quarterly basis beginning March 15, 2011, matures March 15, 2036. (6) Junior subordinated debt, fixed rate of 6% until March 29, 2024, then floating rate of three-month SOFR plus 3.52% until maturity in 2029.
(5) Junior subordinated debt, adjustable rate of three-month SOFR plus 1.33%, callable in whole or in part by the Company on a quarterly basis beginning March 15, 2011, matures March 15, 2036. (6) Junior subordinated debt, floating rate of three-month SOFR plus 3.52% until maturity in 2029. Redeemable in whole or in part by the Company beginning March 29, 2024.
During the years ended December 31, 2023 and 2022, no allowance for credit losses nor impairment recognized in earnings related to available for sale investment securities was recorded.
During the years ended December 31, 2024 and 2023, no allowance for credit losses nor impairment recognized in earnings related to available for sale investment securities was recorded.
At December 31, 2023, the overnight Federal funds rate, the rate primarily used in these interest rate shock scenarios, was 5.25%. These scenarios assume that 1) interest rates increase or decrease evenly (in a “ramp” fashion) over a twelve-month period and remain at the new levels beyond twelve months or 2) that interest rates change instantaneously (“shock”).
At December 31, 2024, the overnight Federal funds rate, the rate primarily used in these interest rate shock scenarios, was 4.5%. These scenarios assume that 1) interest rates increase or decrease evenly (in a “ramp” fashion) over a twelve-month period and remain at the new levels beyond twelve months or 2) that interest rates change instantaneously (“shock”).
The decrease in nonperforming assets during 2022 was the result of net paydowns, sales or upgrades of nonperforming loans to performing status totaling $29.4 million, which was partially offset by $22.9 million of additions to non-performing loans and net charge-offs of $1.1 million. 42 TriCo Bancshares 2023 10-K Table of Contents Changes in nonperforming assets during the three months ended December 31, 2023 The following table shows the activity in the balance of nonperforming assets for the quarter ended December 31, 2023: (in thousands) Balance at September 30, 2023 Additions Advances/ Paydowns, net Charge-offs/ Write-downs (1) Transfers to Foreclosed Assets Balance at December 31, 2023 Commercial real estate: CRE non-owner occupied $ 1,105 $ 921 $ (2) $ — $ — $ 2,024 CRE owner occupied 3,898 247 (73) (28) (50) 3,994 Multifamily — — — — — — Farmland 11,707 3,009 (232) — — 14,484 Total commercial real estate loans 16,710 4,177 (307) (28) (50) 20,502 Consumer: SFR 1-4 1st DT 2,884 53 (126) — — 2,811 SFR HELOCs and junior liens 3,158 602 (165) (24) — 3,571 Other 156 16 (51) (16) — 105 Total consumer loans 6,198 671 (342) (40) — 6,487 Commercial and industrial 2,950 685 (546) (576) — 2,513 Construction 71 — (4) — — 67 Agriculture production 3,870 1,000 (2,549) — — 2,321 Leases — — — — — — Total nonperforming loans 29,799 6,533 (3,748) (644) (50) 31,890 Foreclosed assets 2,852 — (197) 50 2,705 Total nonperforming assets $ 32,651 $ 6,533 $ (3,945) $ (644) $ — $ 34,595 (1) Charge-offs and write-downs exclude deposit overdraft charge-offs.
The increase in nonperforming assets during the fourth quarter of 2024 was the result of new nonperforming loans of $6.3 million, that were partially offset by net paydowns, sales or upgrades of nonperforming loans to performing status totaling $3.0 million, and net charge-offs of $0.6 million in non-performing loans. 44 TriCo Bancshares 2024 10-K T a ble of Contents Changes in nonperforming assets during the three months ended December 31, 2023 The following table shows the activity in the balance of nonperforming assets for the quarter ended December 31, 2023: (in thousands) Balance at September 30, 2023 Additions Advances/ Paydowns, net Charge-offs/ Write-downs (1) Transfers to Foreclosed Assets Balance at December 31, 2023 Commercial real estate: CRE non-owner occupied $ 1,105 $ 921 $ (2) $ — $ — $ 2,024 CRE owner occupied 3,898 247 (73) (28) (50) 3,994 Multifamily — — — — — — Farmland 11,707 3,009 (232) — — 14,484 Total commercial real estate loans 16,710 4,177 (307) (28) (50) 20,502 Consumer: SFR 1-4 1st DT 2,884 53 (126) — — 2,811 SFR HELOCs and junior liens 3,158 602 (165) (24) — 3,571 Other 156 16 (51) (16) — 105 Total consumer loans 6,198 671 (342) (40) — 6,487 Commercial and industrial 2,950 685 (546) (576) — 2,513 Construction 71 — (4) — — 67 Agriculture production 3,870 1,000 (2,549) — — 2,321 Leases — — — — — — Total nonperforming loans 29,799 6,533 (3,748) (644) (50) 31,890 Foreclosed assets 2,852 — (197) — 50 2,705 Total nonperforming assets $ 32,651 $ 6,533 $ (3,945) $ (644) $ — $ 34,595 (1) Charge-offs and write-downs exclude deposit overdraft charge-offs.
(3) Net interest margin is computed by dividing net interest income by total average earning assets. 35 TriCo Bancshares 2023 10-K Table of Contents Summary of Changes in Interest Income and Expense due to Changes in Average Asset and Liability Balances and Yields Earned and Rates Paid – Volume/Rate Tables The following table sets forth a summary of the changes in the Company’s interest income and interest expense from changes in average asset and liability balances (volume) and changes in average interest rates for the periods indicated.
(3) Net interest margin is computed by dividing net interest income by total average earning assets. 36 TriCo Bancshares 2024 10-K T a ble of Contents Summary of Changes in Interest Income and Expense due to Changes in Average Asset and Liability Balances and Yields Earned and Rates Paid – Volume/Rate Tables The following table sets forth a summary of the changes in the Company’s interest income and interest expense from changes in average asset and liability balances (volume) and changes in average interest rates for the periods indicated.
See the Tables labeled “Allowance for Credit Losses – December 31, 2023 and 2022” at Note 5 in Item 8 of Part II of this report for the components that make up the provision for credit losses for the years ended December 31, 2023 and 2022.
See the Tables labeled “Allowance for Credit Losses – December 31, 2024 and 2023” at Note 5 in Item 8 of Part II of this report for the components that make up the provision for credit losses for the years ended December 31, 2024 and 2023.
Interest Rate Risk Simulations: Change in Interest Rates (Basis Points) Estimated Change in Net Interest Income (NII) (as % of NII) Estimated Change in Market Value of Equity (MVE) (as % of MVE) +300 (shock) (8.9) % (9.9) % +200 (shock) (6.0) % (7.0) % +100 (shock) (2.8) % (2.5) % + 0 (flat) — — -100 (shock) 0.7 % (2.0) % -200 (shock) 1.1 % (7.1) % -300 (shock) 1.9 % (17.6) % These simulations indicate that given a “flat” balance sheet size scenario, and if interest-bearing checking, savings and money market interest rates track the general interest rate changes by the rate shock values listed above, the Company’s balance sheet is slightly liability sensitive over a twelve month time horizon for both a rates up and rates down shock scenario.
Interest Rate Risk Simulations: Change in Interest Rates (Basis Points) Estimated Change in Net Interest Income (NII) (as % of NII) Estimated Change in Market Value of Equity (MVE) (as % of MVE) +300 (shock) (7.4) % (6.0) % +200 (shock) (5.1) % (4.2) % +100 (shock) (2.4) % (1.2) % + 0 (flat) — — -100 (shock) 0.6 % (1.2) % -200 (shock) 0.9 % (5.9) % -300 (shock) 1.7 % (13.9) % These simulations indicate that given a “flat” balance sheet size scenario, and if interest-bearing checking, savings and money market interest rates track the general interest rate changes by the rate shock values listed above, the Company’s balance sheet is liability sensitive over a twelve month time horizon for both a rates up and rates down shock scenario, with greater sensitivity skewed toward rates up.
Of the 11 basis point decrease in yields on loans, a 3 basis point decline was attributable to decreases in market rates, as well as an 8 basis point benefit from the accretion of purchased loans.
Of the 58 basis point increase in yields on loans, a 3 basis point decline was attributable to decreases in market rates, as well as an 8 basis point benefit from the accretion of purchased loans.
As of December 31, 2023 and 2022, the outstanding carrying value of purchased loans that were not acquired in a business combination totaled $159.1 million and $167.0 million, respectively. Asset Quality and Nonperforming Assets Nonperforming Assets The following tables set forth the amount of the Bank’s nonperforming assets as of the dates indicated.
As of December 31, 2024 and 2023, the outstanding carrying value of purchased loans that were not acquired in a business combination totaled $155.6 million and $159.1 million, respectively. Asset Quality and Nonperforming Assets Nonperforming Assets The following tables set forth the amount of the Bank’s nonperforming assets as of the dates indicated.
Nonperforming assets increased during the fourth quarter by $1.9 million or 5.8% to $34.6 million at December 31, 2023 compared to $32.7 million at September 30, 2023.
Nonperforming assets increased during the fourth quarter of 2023 by $1.9 million or 6.0% to $34.6 million at December 31, 2023 compared to $32.7 million at September 30, 2023.
Therefore, during the year ended December 31, 2023 as 2022, no allowance for credit losses related to HTM securities was recorded. 44 TriCo Bancshares 2023 10-K Table of Contents Allowance for Credit Losses - Unfunded Commitments The estimated credit losses associated with these unfunded lending commitments is calculated using the same models and methodologies noted above and incorporate utilization assumptions at the estimated time of default.
Therefore, during the year ended December 31, 2024 as 2023, no allowance for credit losses related to HTM securities was recorded. 45 TriCo Bancshares 2024 10-K T a ble of Contents Allowance for Credit Losses - Unfunded Commitments The estimated credit losses associated with these unfunded lending commitments is calculated using the same models and methodologies noted above and incorporate utilization assumptions at the estimated time of default.
Instead, the Company relies on the more sophisticated interest rate risk simulation model described above as its primary tool in measuring and managing interest rate risk. 49 TriCo Bancshares 2023 10-K Table of Contents As of December 31, 2023 Repricing within: (dollars in thousands) Less than 3 months 3 - 6 months 6 - 12 months 1 - 5 years Over 5 years Interest-earning assets: Cash at Federal Reserve and other banks $ 17,075 $ — $ — $ — $ — Securities 464,738 100,408 110,049 685,277 925,526 Loans 1,405,589 326,268 614,799 2,446,744 756,731 Total interest-earning assets 1,887,402 426,676 724,848 3,132,021 1,682,257 Interest-bearing liabilities Transaction deposits 4,454,314 — — — — Time 260,580 218,181 148,218 70,488 Other borrowings 632,582 — — — — Junior subordinated debt 101,099 — — — — Total interest-bearing liabilities $ 5,448,575 $ 218,181 $ 148,218 $ 70,488 $ — Interest sensitivity gap $ (3,561,173) $ 208,495 $ 576,630 $ 3,061,533 $ 1,682,257 Cumulative sensitivity gap $ (3,561,173) $ (3,352,678) $ (2,776,048) $ 285,485 $ 1,967,742 As a percentage of earning assets: Interest sensitivity gap (39.4) % 2.3 % 6.4 % 33.9 % 18.6 % Cumulative sensitivity gap (39.4) % (37.1) % (30.7) % 3.2 % 21.8 % Liquidity Liquidity refers to the Company’s ability to provide funds at an acceptable cost to meet loan demand and deposit withdrawals, as well as contingency plans to meet unanticipated funding needs or loss of funding sources.
As of December 31, 2024 Repricing within: (dollars in thousands) Less than 3 months 3 - 6 months 6 - 12 months 1 - 5 years Over 5 years Interest-earning assets: Cash at Federal Reserve and other banks $ 17,075 $ — $ — $ — $ — Securities 464,738 100,408 110,049 685,277 925,526 Loans 1,405,589 326,268 614,799 2,446,744 756,731 Total interest-earning assets 1,887,402 426,676 724,848 3,132,021 1,682,257 Interest-bearing liabilities Transaction deposits 4,454,314 — — — — Time 260,580 218,181 148,218 70,488 Other borrowings 632,582 — — — — Junior subordinated debt 101,099 — — — — Total interest-bearing liabilities $ 5,448,575 $ 218,181 $ 148,218 $ 70,488 $ — Interest sensitivity gap $ (3,561,173) $ 208,495 $ 576,630 $ 3,061,533 $ 1,682,257 Cumulative sensitivity gap $ (3,561,173) $ (3,352,678) $ (2,776,048) $ 285,485 $ 1,967,742 As a percentage of earning assets: Interest sensitivity gap (39.4) % 2.3 % 6.4 % 33.9 % 18.6 % Cumulative sensitivity gap (39.4) % (37.1) % (30.7) % 3.2 % 21.8 % Liquidity Liquidity refers to the Company’s ability to provide funds at an acceptable cost to meet loan demand and deposit withdrawals, as well as contingency plans to meet unanticipated funding needs or loss of funding sources.
The following table shows the Company’s loan balances, including net deferred loan fees, as a percentage of total loans at the dates indicated: Year ended December 31, (dollars in thousands) 2023 2022 2021 Commercial real estate 64.7 % 67.6 % 67.2 % Consumer 19.3 % 19.2 % 21.8 % Commercial and industrial 8.7 % 8.8 % 5.3 % Construction 5.1 % 3.3 % 4.5 % Agriculture production 2.1 % 1.0 % 1.1 % Leases 0.1 % 0.1 % 0.1 % Total loans 100 % 100 % 100 % Allowance for credit losses 1.79 % 1.64 % 1.74 % At December 31, 2023, loans including net deferred loan costs, totaled $6.8 billion which was a 5.3% or $344.0 million increase over the balance at the end of December 31, 2022.
The following table shows the Company’s loan balances, including net deferred loan fees, as a percentage of total loans at the dates indicated: Year ended December 31, (dollars in thousands) 2024 2023 2022 Commercial real estate 67.6 % 64.7 % 67.6 % Consumer 18.9 % 19.3 % 19.2 % Commercial and industrial 7.1 % 8.7 % 8.8 % Construction 4.1 % 5.1 % 3.3 % Agriculture production 2.2 % 2.1 % 1.0 % Leases 0.1 % 0.1 % 0.1 % Total loans 100.0 % 100.0 % 100.0 % Allowance for credit losses 1.85 % 1.79 % 1.64 % At December 31, 2024, loans including net deferred loan fees, totaled $6.8 billion which was a 0.4% or $25.9 million decrease over the balance at the end of December 31, 2023.
The Bank has not entered into any material contracts for financial derivative instruments such as futures, swaps, options, etc. Commitments to extend credit were $2.38 billion and $2.22 billion at December 31, 2023 and 2022, respectively, and represent 35.0% of the total loans outstanding at year-end 2023 versus 34.3% at December 31, 2022.
The Bank has not entered into any material contracts for financial derivative instruments such as futures, swaps, options, etc. Commitments to extend credit were $2.1 billion and $2.2 billion at December 31, 2024 and 2023, respectively, and represent 32.0% of the total loans outstanding at year-end 2024 versus 32.3% at December 31, 2023.
Management has presented these non-GAAP financial measures because it believes that they provide useful and comparative information to assess trends in the Company's core operations reflected in the periods presented 30 TriCo Bancshares 2023 10-K Table of Contents and facilitate the comparison of our performance with the performance of our peers.
Management has presented these non-GAAP financial measures because it believes that they provide useful and comparative information to assess trends in the Company's core operations reflected in the periods presented 31 TriCo Bancshares 2024 10-K T a ble of Contents and facilitate the comparison of our performance with the performance of our peers.
Interest rate sensitivity is a function of the repricing characteristics of the Company’s portfolio of assets and liabilities. One aspect of these repricing characteristics is the time frame within which the interest-bearing assets and liabilities are subject to change in interest rates either at replacement, repricing or maturity.
One aspect of these repricing characteristics is the time frame within which the interest-bearing assets and liabilities are subject to change in interest rates either at replacement, repricing or maturity.
The increase in nonperforming assets during the fourth quarter of 2022 was the result of new nonperforming loans of $10.2 million, that were partially offset by net paydowns, sales or upgrades of nonperforming loans to performing status totaling $6.0 million, and net charge-offs of $0.1 million in non-performing loans.
The increase in nonperforming assets during the fourth quarter of 2023 was the result of new nonperforming loans of $6.5 million, that were partially offset by net paydowns, sales or upgrades of nonperforming loans to performing status totaling $3.7 million, and net charge-offs of $0.6 million in non-performing loans.
As secondary sources of liquidity, the Company's held-to-maturity investment securities had a fair value of $125.1 million, including approximately $8.3 million in net unrealized losses. The Company did not utilize any brokered deposits during 2023 or 2022.
As secondary sources of liquidity, the Company's held-to-maturity investment securities had a fair value of $104.3 million, including approximately $7.5 million in net unrealized losses. The Company did not utilize any brokered deposits during 2024 or 2023.
Allowance for Credit Losses The Company’s method for assessing the appropriateness of the allowance for credit losses includes specific allowances for individually analyzed loans, formula allowance factors for pools of credits, and qualitative considerations which include, among other things, current and 32 TriCo Bancshares 2023 10-K Table of Contents forecast economic and environmental factors (e.g., interest rates, growth, economic conditions, etc.).
Allowance for Credit Losses The Company’s method for assessing the appropriateness of the allowance for credit losses includes specific allowances for individually analyzed loans, formula allowance factors for pools of credits, and qualitative considerations which include, among other things, current and forecasted economic and environmental factors (e.g., interest rates, growth, economic conditions, etc.).
Commitments related to the Bank’s deposit overdraft privilege product totaled $121.5 million and $126.6 million at December 31, 2023 and 2022, respectively.
Commitments related to the Bank’s deposit overdraft privilege product totaled $121.0 million and $121.5 million at December 31, 2024 and 2023, respectively.
The Components of the Allowance for Credit Losses The following table sets forth the Bank’s allowance for credit losses related to loans as of the dates indicated (dollars in thousands): December 31, (dollars in thousands) 2023 2022 2021 2020 2019 Allowance for credit losses: Qualitative and forecast factor allowance $ 84,291 $ 70,777 $ 59,855 $ 61,935 $ 12,146 Quantitative (Cohort) model allowance reserves 34,139 32,489 24,539 28,462 17,529 Total allowance for credit losses 118,430 103,266 84,394 90,397 29,675 Allowance for individually evaluated loans 3,092 2,414 982 1,450 935 Allowance for PCI loan losses n/a n/a n/a n/a 6 Total allowance for credit losses $ 121,522 $ 105,680 $ 85,376 $ 91,847 $ 30,616 Ratio of allowance for credit losses to gross loans 1.79 % 1.64 % 1.74 % 1.93 % 0.71 % Based on the current conditions of the loan portfolio, management believes that the $121.5 million allowance for credit losses at December 31, 2023 is adequate to absorb probable losses inherent in the Bank’s loan portfolio.
The Components of the Allowance for Credit Losses The following table sets forth the Bank’s allowance for credit losses related to loans as of the dates indicated (dollars in thousands): December 31, (dollars in thousands) 2024 2023 2022 2021 2020 Allowance for credit losses: Qualitative and forecast factor allowance $ 86,833 $ 84,291 $ 70,777 $ 59,855 $ 61,935 Quantitative (Cohort) model allowance reserves 33,908 34,139 32,489 24,539 28,462 Total allowance for credit losses 120,741 118,430 103,266 84,394 90,397 Allowance for individually evaluated loans 4,625 3,092 2,414 982 1,450 Total allowance for credit losses $ 125,366 $ 121,522 $ 105,680 $ 85,376 $ 91,847 Ratio of allowance for credit losses to gross loans 1.85 % 1.79 % 1.64 % 1.74 % 1.93 % Based on the current conditions of the loan portfolio, management believes that the $125.4 million allowance for credit losses at December 31, 2024 is adequate to absorb probable losses inherent in the Bank’s loan portfolio.
Net charge-offs for the year ended December 31, 2023 totaled $6.6 million, as compared to net recoveries of $0.3 million for the year ended December 31, 2022. Total nonperforming loans increased by 13 basis points to 0.46% of total loans at December 31, 2023 from 0.33% of total loans at December 31, 2022.
Net charge-offs for the year ended December 31, 2024 totaled $2.6 million , as compared to net recoveries of $6.6 million for the year ended December 31, 2023. Total nonperforming loans increased by 19 basis points to 0.65% of total loans at December 31, 2024 from 0.46% of total loans at December 31, 2023.
As of December 31, 2023, the Company's HTM investment portfolio had a carrying value of approximately $133.5 million and was comprised of $130.8 million in obligations backed by U.S. government agencies and $2.7 million in obligations of states and political subdivisions.
As of December 31, 2024, the Company's HTM investment portfolio had a carrying value of approximately $111.9 million and was comprised of $109.2 million in obligations backed by U.S. government agencies and $2.7 million in obligations of states and political subdivisions.
(8) These amounts represent known certain payments to participants under the Company’s deferred compensation and supplemental retirement plans. See Note 22 in the financial statements at Part II, Item 8 of this report for additional information related to the Company’s deferred compensation and supplemental retirement plan liabilitie s.
See Note 22 in the financial statements at Part II, Item 8 of this report for additional information related to the Company’s deferred compensation and supplemental retirement plan liabilitie s.
Summary of Average Balances, Yields/Rates and Interest Differential – Yield Tables The following tables present, for the periods indicated, information regarding the Company’s consolidated average assets, liabilities and 34 TriCo Bancshares 2023 10-K Table of Contents shareholders’ equity, the amounts of interest income from average earning assets and resulting yields, and the amount of interest expense paid on interest-bearing liabilities.
Summary of Average Balances, Yields/Rates and Interest Differential – Yield Tables The following tables present, for the periods indicated, information regarding the Company’s consolidated average assets, liabilities and shareholders’ equity, the amounts of interest income from average earning assets and resulting yields, and the amount of interest expense paid on interest-bearing liabilities. Average loan balances include nonperforming loans.
Non-interest Income The following table summarizes the Company’s non-interest income for the periods indicated (dollars in thousands): Year Ended December 31, 2023 2022 2021 ATM and interchange fees $ 26,459 $ 26,767 $ 25,356 Service charges on deposit accounts 17,595 16,536 14,013 Other service fees 4,732 4,274 3,570 Mortgage banking service fees 1,808 1,887 1,881 Change in value of mortgage loan servicing rights (506) 301 (872) Total service charges and fees 50,088 49,765 43,948 Asset management and commission income 3,150 3,986 3,668 Increase in cash value of life insurance 4,517 2,858 2,775 Gain on sale of loans 1,166 2,342 9,580 Lease brokerage income 441 820 746 Sale of customer checks 1,383 1,167 459 Loss on sale of investment securities (284) — — Gain (loss) on marketable equity securities 36 (340) (86) Other 903 2,448 2,574 Total other non-interest income 11,312 13,281 19,716 Total non-interest income $ 61,400 $ 63,046 $ 63,664 Non-interest income decreased $1.6 million or 2.6% to $61.4 million during the year ended December 31, 2023, as compared to $63.0 million during the year ended December 31, 2022.
Non-interest Income The following table summarizes the Company’s non-interest income for the periods indicated (dollars in thousands): Year Ended December 31, 2024 2023 2022 ATM and interchange fees $ 25,319 $ 26,459 $ 26,767 Service charges on deposit accounts 19,451 17,595 16,536 Other service fees 5,301 4,732 4,274 Mortgage banking service fees 1,739 1,808 1,887 Change in value of mortgage loan servicing rights (480) (506) 301 Total service charges and fees 51,330 50,088 49,765 Increase in cash value of life insurance 3,257 3,150 2,858 Asset management and commission income 5,573 4,517 3,986 Gain on sale of loans 1,532 1,166 2,342 Lease brokerage income 455 441 820 Sale of customer checks 1,216 1,383 1,167 (Loss) gain on sale/exchange of investment securities (43) (284) — (Loss) gain on marketable equity securities 126 36 (340) Other 961 903 2,448 Total other non-interest income 13,077 11,312 13,281 Total non-interest income $ 64,407 $ 61,400 $ 63,046 Non-interest income increased $3.0 million or 4.90% to $64.4 million during the year ended December 31, 2024, as compared to $61.4 million during the year ended December 31, 2023.
Net interest income (FTE) during the year ended December 31, 2022 increased $74.9 million or 27.5% to $347.5 million compared against $272.6 million during the year ended December 31, 2021. The increased amount of net interest income reflects growth in both total average loan and investment balances outstanding and the correlated yields, during 2022.
Net interest income (FTE) during the year ended December 31, 2023 increased $10.7 million or 3.1% to $358.2 million compared against $347.5 million during the year ended December 31, 2022. The increased amount of net interest income reflects growth in both total average loan and investment balances outstanding and the correlated yields, during 2023.
Also, the actual rates of prepayments on loans and investments could vary significantly from the assumptions utilized in deriving the results as presented in the preceding tables. Further, a change in U.S. Treasury rates accompanied by a change in the shape of the treasury yield curve could result in different estimations from those presented herein.
Also, the actual rates of prepayments on loans and investments could vary significantly from the assumptions utilized in deriving the results as presented in the preceding tables. Further, a change in U.S.
The Company's primary sources of remaining available liquidity from available borrowings and in transit items include the following for the periods indicated: (dollars in thousands) December 31, 2023 December 31, 2022 Borrowing capacity at correspondent banks and FRB $ 2,921,525 $ 2,815,574 Less: borrowings outstanding (600,000) (216,700) Unpledged available-for-sale (AFS) investment securities 1,558,506 1,990,451 Cash held or in transit with FRB 51,253 56,910 Total primary liquidity $ 3,931,284 $ 4,646,235 Estimated uninsured deposit balances $ 2,371,000 $ 2,701,000 At December 31, 2023, the Company's primary sources of liquidity represented 50% of total deposits and 166% of estimated total uninsured (excluding collateralized municipal deposits and intercompany balances) deposits, respectively.
The Company's primary sources of remaining available liquidity from available borrowings and in transit items include the following for the periods indicated: (dollars in thousands) December 31, 2024 December 31, 2023 Borrowing capacity at correspondent banks and FRB $ 2,821,678 $ 2,921,525 Less: borrowings outstanding (75,000) (600,000) Unpledged available-for-sale (AFS) investment securities 1,279,422 1,558,506 Cash held or in transit with FRB 96,395 51,253 Total primary liquidity $ 4,122,495 $ 3,931,284 Estimated uninsured deposit balances $ 2,584,265 $ 2,371,000 At December 31, 2024, the Company's primary sources of liquidity represented 51% of total deposits and 160% of estimated total uninsured (excluding collateralized municipal deposits and intercompany balances) deposits, respectively.
Of the 58 basis point increase in loan yields, 7 basis points was attributable to increased volume in average loans outstanding, and 51 basis points from elevated interest rates. There was no change attributed to the accretion of purchased loan fees.
Of the 35 basis point increase in loan yields, 11 basis points was attributable to increased volume in average loans outstanding, and 26 basis points from elevated interest rates. There was a decline of 2 basis points attributed to the accretion of purchased loan fees.
The tangible common equity to tangible assets ratio, a non-GAAP financial measure, was 8.8% at December 31, 2023, up 120 basis points from December 31, 2022, primarily due to an increase in tangible common equity related primarily to the retention of 2023 earnings. 29 TriCo Bancshares 2023 10-K Table of Contents TRICO BANCSHARES Financial Summary (In thousands, except per share amounts; unaudited) Year ended December 31, 2023 2022 2021 Interest income $ 438,354 $ 355,505 $ 277,047 Interest expense (81,677) (9,529) (5,508) Net interest income 356,677 345,976 271,539 (Provision for) benefit from loan losses (23,990) (18,470) 6,775 Noninterest income 61,400 63,046 63,664 Noninterest expense (233,182) (216,645) (178,275) Income before income taxes 160,905 173,907 163,703 Provision for income taxes (43,515) (48,488) (46,048) Net income $ 117,390 $ 125,419 $ 117,655 Share Data Earnings per share: Basic $ 3.53 $ 3.85 $ 3.96 Diluted $ 3.52 $ 3.83 $ 3.94 Per share: Dividends paid $ 1.20 $ 1.10 $ 1.00 Book value at period end $ 34.86 $ 31.39 $ 33.64 Tangible book value at period end (2) $ 25.39 $ 21.76 $ 25.80 Average common shares outstanding 33,267 32,584 29,721 Average diluted common shares outstanding 33,352 32,721 29,882 Shares outstanding at period end 33,268 33,332 29,730 Financial Ratios During the period: Return on average assets 1.19 % 1.28 % 1.43 % Return on average equity 10.65 % 11.67 % 12.10 % Net interest margin(1) 3.96 % 3.88 % 3.58 % Efficiency ratio 55.77 % 52.97 % 53.18 % Average equity to average assets 11.17 % 11.00 % 11.84 % Dividend payout ratio 33.99 % 28.54 % 25.26 % At period end: Equity to assets 11.70 % 10.54 % 11.61 % Total capital to risk-weighted assets 14.70 % 14.19 % 15.42 % Balance Sheet Data Total investments $ 2,305,882 $ 2,633,269 $ 2,427,885 Total loans 6,794,470 6,450,447 4,916,624 Total assets 9,910,089 9,930,986 8,614,787 Total non-interest bearing deposits 2,722,689 3,502,095 2,979,882 Total deposits 7,834,038 8,329,013 7,367,159 Total other borrowings 632,582 264,605 50,087 Total junior subordinated debt 101,099 101,040 58,079 Total shareholders’ equity 1,159,682 1,046,416 1,000,184 Total tangible equity (2) $ 844,688 $ 725,304 $ 766,943 (1) Fully taxable equivalent (FTE) (2) Tangible equity is calculated by subtracting Goodwill and Other intangible assets from total shareholders’ equity.
The tangible common equity to tangible assets ratio, a non-GAAP financial measure, was 9.72% at December 31, 2024, up 92 basis points from December 31, 2023, primarily due to an increase in tangible common equity related primarily to the retention of 2024 earnings. 30 TriCo Bancshares 2024 10-K T a ble of Contents TRICO BANCSHARES Financial Summary (In thousands, except per share amounts; unaudited) Year ended December 31, 2024 2023 2022 Interest income $ 466,638 $ 438,354 $ 355,505 Interest expense (135,204) (81,677) (9,529) Net interest income 331,434 356,677 345,976 (Provision for) benefit from loan losses (6,632) (23,990) (18,470) Noninterest income 64,407 61,400 63,046 Noninterest expense (234,105) (233,182) (216,645) Income before income taxes 155,104 160,905 173,907 Provision for income taxes (40,236) (43,515) (48,488) Net income $ 114,868 $ 117,390 $ 125,419 Share Data Earnings per share: Basic $ 3.47 $ 3.53 $ 3.85 Diluted $ 3.46 $ 3.52 $ 3.83 Per share: Dividends paid $ 1.32 $ 1.20 $ 1.10 Book value at period end $ 37.03 $ 34.86 $ 31.39 Tangible book value at period end (2) $ 27.60 $ 25.39 $ 21.76 Average common shares outstanding 33,088 33,261 32,584 Average diluted common shares outstanding 33,230 33,355 32,721 Shares outstanding at period end 32,970 33,268 33,332 Financial Ratios During the period: Return on average assets 1.18 % 1.19 % 1.28 % Return on average equity 9.57 % 10.65 % 11.67 % Net interest margin(1) 3.71 % 3.96 % 3.88 % Efficiency ratio 59.14 % 55.77 % 52.97 % Average equity to average assets 12.30 % 11.17 % 11.00 % Dividend payout ratio 38.00 % 33.99 % 28.54 % At period end: Equity to assets 12.62 % 11.70 % 10.54 % Total capital to risk-weighted assets 15.71 % 14.73 % 14.19 % Balance Sheet Data Total investments $ 2,036,610 $ 2,305,882 $ 2,633,269 Total loans 6,768,523 6,794,470 6,450,447 Total assets 9,673,728 9,910,089 9,930,986 Total non-interest bearing deposits 2,548,613 2,722,689 3,502,095 Total deposits 8,087,576 7,834,038 8,329,013 Total other borrowings 89,610 632,582 264,605 Total junior subordinated debt 101,191 101,099 101,040 Total shareholders’ equity 1,220,907 1,159,682 1,046,416 Total tangible equity (2) $ 910,033 $ 844,688 $ 725,304 (1) Fully taxable equivalent (FTE) (2) Tangible equity is calculated by subtracting Goodwill and Other intangible assets from total shareholders’ equity.
“Asset sensitive” implies that net interest income increases when interest rates rise and decrease when interest rates decrease. “Liability sensitive” implies that net interest income decreases when interest rates rise and increase when interest rates decrease. “Neutral sensitivity” implies that net interest income does not 48 TriCo Bancshares 2023 10-K Table of Contents change when interest rates change.
“Asset sensitive” implies that net interest income increases when interest rates rise and decrease when interest rates decrease. “Liability sensitive” implies that net interest income decreases when interest rates rise and increase when interest rates decrease. “Neutral sensitivity” implies that net interest income does not change when interest rates change.
In March 2022, the Company closed the acquisition of Valley Republic Bancorp. Historical periods prior to March 25, 2022 reflect results of legacy Trico Bancshares operations. Subsequent to closing, results reflect all post-acquisition activity.
In March 2022, the Company closed the acquisition of Valley Republic Bancorp. Historical periods prior to March 25, 2022 reflect results of legacy Trico Bancshares operations. Subsequent to closing, results reflect all post-acquisition activity. For further information, refer to Note 2 “Business Combinations” of the Notes to Consolidated Financial Statements.
The allowance for credit losses (ACL) was $121.5 million, or 1.79% of total loans and leases, at December 31, 2023, compared to $105.7, or 1.64% of total loans and leases, at December 31, 2022. Noninterest income was $61.4 million, down $1.6 million, or 2.6%, from the prior year.
The allowance for credit losses (ACL) was $125.4 million, or 1.85% of total loans and leases, at December 31, 2024, compared to $121.5 million, or 1.79% of total loans and leases, at December 31, 2023. Noninterest income was $64.4 million, up $3.0 million, or 4.9%, from the prior year.
For further discussion, refer to “—Risk Factors – Risks Related to Interest Rates.” Following is a summary of the Company’s net interest income for the periods indicated (dollars in thousands): Year ended December 31, 2023 2022 2021 Interest income $ 438,354 $ 355,505 $ 277,047 Interest expense (81,677) (9,529) (5,508) Net interest income (not FTE) 356,677 345,976 271,539 FTE adjustment 1,536 1,560 1,071 Net interest income (FTE) $ 358,213 $ 347,536 $ 272,610 Net interest margin (FTE) 3.96 % 3.88 % 3.58 % Acquired loans discount accretion: Purchased loan discount accretion $ 5,651 $ 5,465 $ 8,091 Effect on average loan yield 0.09 % 0.09 % 0.17 % Effect of purchased loan discount accretion on net interest margin (FTE) 0.06 % 0.07 % 0.11 % Net interest income (FTE) during the year ended December 31, 2023 increased $10.7 million or 3.1% to $358.2 million compared against $347.5 million during the year ended December 31, 2022.
For further discussion, refer to “—Risk Factors – Risks Related to Interest Rates.” Following is a summary of the Company’s net interest income for the periods indicated (dollars in thousands): 34 TriCo Bancshares 2024 10-K T a ble of Contents Year ended December 31, 2024 2023 2022 Interest income $ 466,638 $ 438,354 $ 355,505 Interest expense (135,204) (81,677) (9,529) Net interest income (not FTE) 331,434 356,677 345,976 FTE adjustment 1,085 1,536 1,560 Net interest income (FTE) $ 332,519 $ 358,213 $ 347,536 Net interest margin (FTE) 3.71 % 3.96 % 3.88 % Acquired loans discount accretion: Purchased loan discount accretion $ 4,329 $ 5,651 $ 5,465 Effect on average loan yield 0.07 % 0.09 % 0.09 % Effect of purchased loan discount accretion on net interest margin (FTE) 0.05 % 0.06 % 0.07 % Net interest income (FTE) during the year ended December 31, 2024 decreased $25.7 million or 7.2% to $332.5 million compared against $358.2 million during the year ended December 31, 2023.
The Company recorded a provision for credit losses of $18.5 million during the year ended December 31, 2022, versus a reversal of credit losses totaling $6.8 million during the trailing year end.
The Company recorded a provision for credit losses of $6.6 million during the year ended December 31, 2024, versus $24.0 million during the trailing year end.
At December 31, 2022, loans including net deferred loan costs, totaled $6.5 billion, which was a 31.2% or $1.5 billion increase over the balance at the end of December 31, 2021.
At December 31, 2023, loans including net deferred loan fees, totaled $6.8 billion, which was a 5.3% or $344.0 million increase over the balance at the end of December 31, 2022.
During the year ended 2022, the Company acquired loans totaling $773.3 million in connection with the merger with VRB in March of 2022, inclusive of approximately $68.5 million in loans with credit deterioration. During 2021, the Company purchased pools of SFR 1-4 1st DT (consumer) loans totaling approximately $101.5 million inclusive of loan premiums.
During the year ended 2022, the Company acquired loans totaling $773.3 million in connection with the merger with VRB in March of 2022, inclusive of approximately $68.5 million in loans with credit deterioration.
In 2023, operating activities provided cash of $138.9 million, primarily from net income of $117.4 million. In 2022, operating activities provided cash of $162.9 million, primarily from net income of $125.4 million. 50 TriCo Bancshares 2023 10-K Table of Contents Loan demand during 2024 will depend in part on economic and competitive conditions.
In 2024, operating activities provided cash of $109.7 million, primarily from net income of $114.9 million. In 2023, operating activities provided cash of $138.9 million, primarily from net income of $117.4 million. Loan demand during 2025 will depend in part on economic and competitive conditions.
For a reconciliation of these non-GAAP financial measures, see the tables below: Twelve months ended (dollars in thousands) December 31, 2023 December 31, 2022 Net interest margin Acquired loans discount accretion, net: Amount (included in interest income) $5,651 $5,465 Effect on average loan yield 0.09 % 0.09 % Effect on net interest margin (FTE) 0.06 % 0.06 % Net interest margin (FTE) 3.96 % 3.88 % Net interest margin less effect of acquired loan discount accretion (Non-GAAP) 3.90 % 3.81 % PPP loans yield, net: Amount (included in interest income) $12 $2,390 Effect on net interest margin (FTE) — % 0.02 % Net interest margin less effect of PPP loan yield (Non-GAAP) 3.96 % 3.86 % Acquired loan discount accretion and PPP loan yield, net: Amount (included in interest income) $5,663 $7,855 Effect on net interest margin (FTE) 0.06 % 0.08 % Net interest margin less effect of acquired loan discount accretion and PPP yields, net (Non-GAAP) 3.90 % 3.80 % Twelve months ended (dollars in thousands) December 31, 2023 December 31, 2022 Pre-tax pre-provision return on average assets or equity Net income (GAAP) $117,390 $125,419 Exclude provision for income taxes 43,515 48,488 Exclude provision for credit losses 23,990 18,470 Net income before income tax and provision expense (Non-GAAP) $184,895 $192,377 Average assets (GAAP) $9,870,189 $9,771,601 Average equity (GAAP) $1,102,436 $1,074,437 Return on average assets (GAAP) (annualized) 1.19 % 1.28 % Pre-tax pre-provision return on average assets (Non-GAAP) (annualized) 1.87 % 1.97 % Return on average equity (GAAP) (annualized) 10.65 % 11.67 % Pre-tax pre-provision return on average equity (Non-GAAP) (annualized) 16.77 % 17.90 % 31 TriCo Bancshares 2023 10-K Table of Contents Twelve months ended (dollars in thousands) December 31, 2023 December 31, 2022 Return on tangible common equity Average total shareholders' equity $1,102,436 $1,074,437 Exclude average goodwill 304,442 287,904 Exclude average other intangibles 13,611 15,901 Average tangible common equity (Non-GAAP) $784,383 $770,632 Net income (GAAP) $117,390 $125,419 Exclude amortization of intangible assets, net of tax effect 4,309 4,461 Tangible net income available to common shareholders (Non-GAAP) $121,699 $129,880 Return on average equity 10.65 % 11.67 % Return on average tangible common equity (Non-GAAP) 15.52 % 16.85 % Three months ended (dollars in thousands) December 31, 2023 December 31, 2022 Tangible shareholders' equity to tangible assets Shareholders' equity (GAAP) $1,159,682 $1,046,416 Exclude goodwill and other intangible assets, net 314,994 321,112 Tangible shareholders' equity (Non-GAAP) $844,688 $725,304 Total assets (GAAP) $9,910,089 $9,930,986 Exclude goodwill and other intangible assets, net 314,994 321,112 Total tangible assets (Non-GAAP) $9,595,095 $9,609,874 Shareholders' equity to total assets (GAAP) 11.70 % 10.54 % Tangible shareholders' equity to tangible assets (Non-GAAP) 8.80 % 7.55 % Three months ended (dollars in thousands) December 31, 2023 December 31, 2022 Tangible common shareholders' equity per share Tangible shareholders' equity (Non-GAAP) $844,688 $725,304 Common shares outstanding at end of period 33,268,102 33,331,513 Common shareholders' equity (book value) per share (GAAP) $34.86 $31.39 Tangible common shareholders' equity (tangible book value) per share (Non-GAAP) $25.39 $21.76 Critical Accounting Policies and Estimates In preparing the consolidated financial statements in accordance with generally accepted accounting principles in the United States of America (GAAP), management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period.
For a reconciliation of these non-GAAP financial measures, see the tables below: Twelve months ended (dollars in thousands) December 31, 2024 December 31, 2023 Net interest margin Acquired loans discount accretion, net: Amount (included in interest income) $4,329 $5,651 Effect on average loan yield 0.07 % 0.09 % Effect on net interest margin (FTE) 0.05 % 0.06 % Net interest margin (FTE) 3.71 % 3.96 % Net interest margin less effect of acquired loan discount accretion (Non-GAAP) 3.66 % 3.90 % Twelve months ended (dollars in thousands) December 31, 2024 December 31, 2023 Pre-tax pre-provision return on average assets or equity Net income (GAAP) $114,868 $117,390 Exclude provision for income taxes 40,236 43,515 Exclude provision for credit losses 6,632 23,990 Net income before income tax and provision expense (Non-GAAP) $161,736 $184,895 Average assets (GAAP) $9,757,326 $9,870,189 Average equity (GAAP) $1,200,140 $1,102,436 Return on average assets (GAAP) 1.18 % 1.19 % Pre-tax pre-provision return on average assets (Non-GAAP) 1.66 % 1.87 % Return on average equity (GAAP) 9.57 % 10.65 % Pre-tax pre-provision return on average equity (Non-GAAP) 13.48 % 16.77 % Twelve months ended (dollars in thousands) December 31, 2024 December 31, 2023 Return on tangible common equity Average total shareholders' equity $1,200,140 $1,102,436 Exclude average goodwill 304,442 304,442 Exclude average other intangibles 8,592 13,611 Average tangible common equity (Non-GAAP) $887,106 $784,383 Net income (GAAP) $114,868 $117,390 Exclude amortization of intangible assets, net of tax effect 2,900 4,309 Tangible net income available to common shareholders (Non-GAAP) $117,768 $121,699 Return on average equity 9.57 % 10.65 % Return on average tangible common equity (Non-GAAP) 13.28 % 15.52 % 32 TriCo Bancshares 2024 10-K T a ble of Contents Three months ended (dollars in thousands) December 31, 2024 December 31, 2023 Tangible shareholders' equity to tangible assets Shareholders' equity (GAAP) $1,220,907 $1,159,682 Exclude goodwill and other intangible assets, net 310,874 314,994 Tangible shareholders' equity (Non-GAAP) $910,033 $844,688 Total assets (GAAP) $9,673,728 $9,910,089 Exclude goodwill and other intangible assets, net 310,874 314,994 Total tangible assets (Non-GAAP) $9,362,854 $9,595,095 Shareholders' equity to total assets (GAAP) 12.62 % 11.70 % Tangible shareholders' equity to tangible assets (Non-GAAP) 9.72 % 8.80 % Three months ended (dollars in thousands) December 31, 2024 December 31, 2023 Tangible common shareholders' equity per share Tangible shareholders' equity (Non-GAAP) $910,033 $844,688 Common shares outstanding at end of period 32,970,425 33,268,102 Common shareholders' equity (book value) per share (GAAP) $37.03 $34.86 Tangible common shareholders' equity (tangible book value) per share (Non-GAAP) $27.60 $25.39 Critical Accounting Policies and Estimates In preparing the consolidated financial statements in accordance with generally accepted accounting principles in the United States of America (GAAP), management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period.
The costs of total interest bearing liabilities increased 6 basis points to 0.19% during the year ended December 31, 2022, as compared to 0.13% for the year ended December 31, 2021. During the same period, costs associated with interest bearing deposits increased by 2 basis points to 0.10% as compared to 0.08% in the prior year.
Meanwhile, the costs of total interest bearing liabilities increased 85 basis points to 2.33% during the year ended December 31, 2024, as compared to 1.48% for the year ended December 31, 2023. During the same period, costs associated with interest bearing deposits increased by 99 basis points to 2.09% as compared to 1.10% in the prior year.
Other miscellaneous expenses also increased by $4.1 million in 2023 due to, among other things, changes in regulatory requirements which resulted in an estimated $0.8 million in refunds to customers previously charged non-sufficient funds fees, changes in the valuation of other real estate owned which contributed to $0.9 million in variance from the prior year, and other increases generally associated with increased operational costs.
Other miscellaneous expenses also increased by $4.1 million in 2023 due to, among other things, changes in regulatory requirements which resulted in an estimated $0.8 million in refunds to customers previously charged non-sufficient funds fees, changes in the valuation of other real estate owned which contributed to $0.9 million in variance from the prior year, and other increases generally associated with increased operational costs. 39 TriCo Bancshares 2024 10-K T a ble of Contents The provisions for income taxes applicable to income before taxes for the years ended December 31, 2024, 2023, and 2022 differ from amounts computed by applying the statutory Federal income tax rates to income before taxes.
Due to the limitations of gap analysis, as described above, the Company does not actively use gap analysis in managing interest rate risk.
Due to the limitations of gap analysis, as described above, the Company does not actively use gap analysis in managing interest rate risk. Instead, the Company relies on the more sophisticated interest rate risk simulation model described above as its primary tool in measuring and managing interest rate risk.
Financial Condition Restricted Equity Securities Restricted equity securities were $17.2 million at December 31, 2023 and December 31, 2022. The entire balance of restricted equity securities at December 31, 2023 and 2022 represents the Bank’s investment in the Federal Home Loan Bank of San Francisco (“FHLB”).
Financial Condition Restricted Equity Securities Restricted equity securities were $17.3 million at December 31, 2024 and 2023 . The entire balance of restricted equity securities at December 31, 2024 and 2023 represents the Bank’s investment in the Federal Home Loan Bank of San Francisco (“FHLB”). FHLB stock is carried at par and does not have a readily determinable fair value.
Average earning asset growth included an $690.9 million, or 11.7% increase in average loans and leases, offset by a $195.0 million or 7.3% decrease in average securities. The decrease in average securities was driven by the redeployment of liquidity from prepayments and maturities into loans during 2023.
Average earning asset declines included a $308.7 million or 12.6% decrease in average securities, partially offset by an $189.8 million, or 2.9% increase in average loans and leases. The decrease in average securities was driven by the redeployment of liquidity from prepayments and maturities into the pay down of borrowings and loan growth during 2024.
As an offset, increases in interest rates during 2022 led to significant declines in mortgage lending related activity, resulting in a decrease of $7.2 million in gain from the sale of loans, as compared to the trailing year then ended. 37 TriCo Bancshares 2023 10-K Table of Contents Non-interest Expense The following table summarizes the Company’s other non-interest expense for the periods indicated (dollars in thousands): Year Ended December 31, 2023 2022 2021 Base salaries, net of deferred loan origination costs $ 94,564 $ 84,861 $ 69,844 Incentive compensation 15,557 17,908 14,957 Benefits and other compensation costs 25,674 27,083 21,550 Total salaries and benefits expense 135,795 129,852 106,351 Occupancy 16,135 15,493 14,910 Data processing and software 18,933 14,660 13,985 Equipment 5,644 5,733 5,358 Intangible amortization 6,118 6,334 5,464 Advertising 3,531 3,694 2,899 ATM and POS network charges 7,080 6,984 6,040 Professional fees 7,358 4,392 3,657 Telecommunications 2,547 2,298 2,253 Regulatory assessments and insurance 5,276 3,142 2,581 Merger and acquisition expenses — 6,253 1,523 Postage 1,236 1,147 710 Operational losses 2,444 1,000 964 Courier service 1,851 2,013 1,214 Gain on sale or acquisition of foreclosed assets (133) (481) (233) Loss (gain) loss on disposal of fixed assets 23 (1,070) (439) Other miscellaneous expense 19,344 15,201 11,038 Total other non-interest expense 97,387 86,793 71,924 Total non-interest expense $ 233,182 $ 216,645 $ 178,275 Average full-time equivalent staff 1,214 1,169 1,039 Total non-interest expense increased $16.5 million or 7.6% to $233.2 million during the year ended December 31, 2023, as compared to $216.6 million for the comparative period in 2022, for reasons primarily associated with the acquisition of Valley Republic Bank in March of 2022 which resulted in expense increases for nearly every identified category.
Other income declined $1.5 million or 63.1%, $0.6 million of which is attributed to fees from the sale of deposits during 2022. 38 TriCo Bancshares 2024 10-K T a ble of Contents Non-interest Expense The following table summarizes the Company’s other non-interest expense for the periods indicated (dollars in thousands): Year Ended December 31, 2024 2023 2022 Base salaries, net of deferred loan origination costs $ 96,862 $ 94,564 $ 84,861 Incentive compensation 16,897 15,557 17,908 Benefits and other compensation costs 26,822 25,674 27,083 Total salaries and benefits expense 140,581 135,795 129,852 Occupancy 16,411 16,135 15,493 Data processing and software 20,952 18,933 14,660 Equipment 5,424 5,644 5,733 Intangible amortization 4,120 6,118 6,334 Advertising 3,851 3,531 3,694 ATM and POS network charges 7,151 7,080 6,984 Professional fees 6,794 7,358 4,392 Telecommunications 2,053 2,547 2,298 Regulatory assessments and insurance 4,951 5,276 3,142 Merger and acquisition expenses — — 6,253 Postage 1,329 1,236 1,147 Operational losses 1,681 2,444 1,000 Courier service 2,119 1,851 2,013 (Gain) loss on sale or acquisition of foreclosed assets (73) (133) (481) (Gain) loss on disposal of fixed assets 19 23 (1,070) Other miscellaneous expense 16,742 19,344 15,201 Total other non-interest expense 93,524 97,387 86,793 Total non-interest expense $ 234,105 $ 233,182 $ 216,645 Average full-time equivalent staff 1,170 1,214 1,169 Total non-interest expense increased $0.9 million or 0.40% to $234.1 million during the year ended December 31, 2024, as compared to $233.2 million for the comparative period in 2023, This was largely attributed to an increase of $4.8 million or 3.5% in total salaries and benefits expense to $140.6 million, from routine compensation adjustments and other increases in benefits and compensation.
“Performing non-accrual loans” are loans that may be current for both principal and interest payments, or are less than 90 days past due, but for which payment in full of both 40 TriCo Bancshares 2023 10-K Table of Contents principal and interest is not expected, and are not well secured and in the process of collection: December 31, (dollars in thousands) 2023 2022 2021 2019 2018 Performing nonaccrual loans $ 25,380 $ 19,543 $ 27,713 $ 22,896 $ 11,266 Nonperforming nonaccrual loans 6,501 1,770 2,637 3,968 5,579 Total nonaccrual loans 31,881 21,313 30,350 26,864 16,845 Loans 90 days past due and still accruing 10 8 — — 19 Total nonperforming loans 31,891 21,321 30,350 26,864 16,864 Foreclosed assets 2,705 3,439 2,594 2,844 2,541 Total nonperforming assets $ 34,596 $ 24,760 $ 32,944 $ 29,708 $ 19,405 U.S. government, including its agencies and its government-sponsored agencies, guaranteed portion of nonperforming loans $ 877 $ 225 $ 756 $ 811 $ 992 Nonperforming assets to total assets 0.35 % 0.25 % 0.38 % 0.39 % 0.30 % Nonperforming loans to total loans 0.47 % 0.33 % 0.61 % 0.56 % 0.39 % Allowance for credit losses to nonperforming loans 381 % 516 % 281 % 342 % 182 % Changes in nonperforming assets during the year ended December 31, 2023 The following table shows the activity in the balance of nonperforming assets for the year ended December 31, 2023: (in thousands) Balance at December 31, 2022 Additions Advances/ Paydowns, net Charge-offs/ Write-downs Transfers to Foreclosed Assets Balance at December 31, 2023 Commercial real estate: CRE non-owner occupied $ 1,739 $ 1,268 $ (983) $ — $ — $ 2,024 CRE owner occupied 4,938 15,884 (13,142) (3,636) (50) 3,994 Multifamily 125 — (125) — — — Farmland 1,772 14,843 (2,131) — — 14,484 Total commercial real estate loans 8,574 31,995 (16,381) (3,636) (50) 20,502 Consumer: SFR 1-4 1st DT 4,220 943 (2,247) — (105) 2,811 SFR HELOCs and junior liens 3,155 1,979 (1,496) (67) — 3,571 Other 76 345 (134) (182) — 105 Total consumer loans 7,451 3,267 (3,877) (249) (105) 6,487 Commercial and industrial 3,526 9,014 (6,148) (3,879) — 2,513 Construction 491 — (424) — — 67 Agriculture production 1,279 4,340 (3,298) — — 2,321 Leases — — — — — — Total nonperforming loans 21,321 48,616 (30,128) (7,764) (155) 31,890 Foreclosed assets 3,439 65 (323) (631) 155 2,705 Total nonperforming assets $ 24,760 $ 48,681 $ (30,451) $ (8,395) $ — $ 34,595 The table above does not include deposit overdraft charge-offs.
“Performing non-accrual loans” are loans that may be current for both principal and interest payments, or are less than 90 days past due, but for which payment in full of both principal and interest is not expected, and are not well secured and in the process of collection: 41 TriCo Bancshares 2024 10-K T a ble of Contents December 31, (dollars in thousands) 2024 2023 2022 2021 2020 Performing nonaccrual loans $ 19,543 $ 25,380 $ 19,543 $ 27,713 $ 22,896 Nonperforming nonaccrual loans 24,493 6,500 1,770 2,637 3,968 Total nonaccrual loans 44,036 31,880 21,313 30,350 26,864 Loans 90 days past due and still accruing 60 10 8 — — Total nonperforming loans 44,096 31,890 21,321 30,350 26,864 Foreclosed assets 2,786 2,705 3,439 2,594 2,844 Total nonperforming assets $ 46,882 $ 34,595 $ 24,760 $ 32,944 $ 29,708 U.S. government, including its agencies and its government-sponsored agencies, guaranteed portion of nonperforming loans $ 819 $ 877 $ 225 $ 756 $ 811 Nonperforming assets to total assets 0.48 % 0.35 % 0.25 % 0.38 % 0.39 % Nonperforming loans to total loans 0.65 % 0.47 % 0.33 % 0.61 % 0.56 % Allowance for credit losses to nonperforming loans 284 % 381 % 516 % 281 % 342 % Changes in nonperforming assets during the year ended December 31, 2024 The following table shows the activity in the balance of nonperforming assets for the year ended December 31, 2024: (in thousands) Balance at December 31, 2023 Additions Advances/ Paydowns, net Charge-offs/ Write-downs Transfers to Foreclosed Assets Balance at December 31, 2024 Commercial real estate: CRE non-owner occupied $ 2,024 $ 4,211 $ (3,218) $ — $ — $ 3,017 CRE owner occupied 3,994 774 (894) — — 3,874 Multifamily — 502 (22) — — 480 Farmland 14,484 3,712 (2,001) — — 16,195 Total commercial real estate loans 20,502 9,199 (6,135) — — 23,566 Consumer: SFR 1-4 1st DT 2,811 4,060 (641) (26) (225) 5,979 SFR HELOCs and junior liens 3,571 2,138 (1,801) (40) — 3,868 Other 105 511 (43) (369) — 204 Total consumer loans 6,487 6,709 (2,485) (435) (225) 10,051 Commercial and industrial 2,513 11,017 (1,978) (1,787) — 9,765 Construction 67 9 (7) — (12) 57 Agriculture production 2,321 692 (906) (1,450) — 657 Leases — — — — — — Total nonperforming loans 31,890 27,626 (11,511) (3,672) (237) 44,096 Foreclosed assets 2,705 423 (395) (184) 237 2,786 Total nonperforming assets $ 34,595 $ 28,049 $ (11,906) $ (3,856) $ — $ 46,882 The table above does not include deposit overdraft charge-offs.
Within Management’s Discussion and Analysis of Financial Condition and Results of Operations, certain performance measures including interest income, net interest income, net interest yield, and efficiency ratio are generally presented on a fully tax-equivalent (FTE) 33 TriCo Bancshares 2023 10-K Table of Contents basis.
Results of Operations Average balances, including balances used in calculating certain financial ratios, are generally comprised of average daily balances for the Company. Within Management’s Discussion and Analysis of Financial Condition and Results of Operations, certain performance measures including interest income, net interest income, net interest yield, and efficiency ratio are generally presented on a fully tax-equivalent (FTE) basis.
Average loan balances, inclusive of acquisitions, increased by $1.5 billion or 30.4% from December 31, 2021. The yield on interest earning assets was 3.98% and 3.65% for the years ended December 31, 2022 and 2021, respectively.
Average loan balances increased by $690.9 million or 11.8% from December 31, 2022. The yield on interest earning assets was 4.87% and 3.98% for the years ended December 31, 2023 and 2022, respectively.
Redeemable in whole or in part by the Company beginning March 29, 2024. (7) Junior subordinated debt, fixed rate of 5% until August 27, 2025, then floating rate of 90-day average SOFR plus 4.90% until maturity in 2035. Redeemable in whole or in part by the Company beginning August 27, 2025.
(7) Junior subordinated debt, fixed rate of 5% until August 27, 2025, then floating rate of 90-day average SOFR plus 4.90% until maturity in 2035. Redeemable in whole or in part by the Company beginning August 27, 2025. (8) These amounts represent known certain payments to participants under the Company’s deferred compensation and supplemental retirement plans.
Yields on securities and certain loans have been adjusted upward to reflect the effect of income thereon exempt from federal income taxation at the statutory tax rate applicable during the period presented (dollars in thousands): Year ended December 31, 2023 2022 2021 Average Balance Interest Income/ Expense Rates Earned /Paid Average Balance Interest Income/ Expense Rates Earned /Paid Average Balance Interest Income/ Expense Rates Earned /Paid Assets: Loans $ 6,555,886 $ 356,698 5.44 % $ 5,841,770 $ 282,985 4.84 % $ 4,625,410 $ 225,626 4.88 % PPP Loans 1,360 12 0.88 % 24,590 2,390 9.72 % 250,391 16,643 6.65 % Investment securities—taxable 2,272,301 75,203 3.31 % 2,459,032 60,499 2.46 % 1,914,788 30,352 1.59 % Investment securities—nontaxable (1) 181,766 6,656 3.66 % 190,339 6,759 3.55 % 160,863 4,639 2.88 % Total investments 2,454,067 81,859 3.34 % 2,649,371 67,258 2.54 % 2,075,651 34,991 1.69 % Cash at Federal Reserve and other banks 26,469 1,321 4.99 % 452,300 4,432 0.98 % 663,801 858 0.13 % Total interest-earning assets 9,037,782 439,890 4.87 % 8,968,031 357,065 3.98 % 7,615,253 278,118 3.65 % Other assets 832,407 803,570 594,420 Total assets $ 9,870,189 $ 9,771,601 $ 8,209,673 Liabilities and shareholders’ equity: Interest-bearing demand deposits $ 1,709,930 $ 11,190 0.65 % $ 1,720,932 $ 452 0.03 % $ 1,493,922 $ 327 0.02 % Savings deposits 2,805,424 31,444 1.12 % 2,878,189 3,356 0.12 % 2,360,605 1,256 0.05 % Time deposits 473,688 12,453 2.63 % 302,619 881 0.29 % 324,636 1,735 0.53 % Total interest-bearing deposits 4,989,042 55,087 1.10 % 4,901,740 4,689 0.10 % 4,179,163 3,318 0.08 % Other borrowings 430,736 19,712 4.58 % 33,410 421 1.26 % 43,236 22 0.05 % Junior subordinated debt 101,064 6,878 6.81 % 91,138 4,419 4.85 % 57,844 2,168 3.75 % Total interest-bearing liabilities 5,520,842 81,677 1.48 % 5,026,288 9,529 0.19 % 4,280,243 5,508 0.13 % Noninterest-bearing deposits 3,068,839 3,492,713 2,837,745 Other liabilities 178,072 178,163 119,471 Shareholders’ equity 1,102,436 1,074,437 972,214 Total liabilities and shareholders’ equity $ 9,870,189 $ 9,771,601 $ 8,209,673 Net interest spread (2) 3.39 % 3.79 % 3.52 % Net interest income and interest margin (3) $ 358,213 3.96 % $ 347,536 3.88 % $ 272,610 3.58 % (1) The fully-taxable equivalent (FTE) adjustment for interest income of non-taxable investment securities was $1,536, $1,560, and $1,070 for the years ended December 31, 2023, 2022 and 2021, respectively.
Yields on securities and certain loans have been adjusted upward to reflect the effect of income thereon exempt from federal income taxation at the statutory tax rate applicable during the period presented (dollars in thousands): 35 TriCo Bancshares 2024 10-K T a ble of Contents Year ended December 31, 2024 2023 2022 Average Balance Interest Income/ Expense Rates Earned /Paid Average Balance Interest Income/ Expense Rates Earned /Paid Average Balance Interest Income/ Expense Rates Earned /Paid Assets: Loans $ 6,747,072 $ 390,491 5.79 % $ 6,557,246 $ 356,710 5.44 % $ 5,866,360 $ 285,375 4.86 % Investment securities—taxable 2,008,823 68,434 3.41 % 2,272,301 75,203 3.31 % 2,459,032 60,499 2.46 % Investment securities—nontaxable (1) 136,530 4,700 3.44 % 181,766 6,656 3.66 % 190,339 6,759 3.55 % Total investments 2,145,353 73,134 3.41 % 2,454,067 81,859 3.34 % 2,649,371 67,258 2.54 % Cash at Federal Reserve and other banks 80,439 4,098 5.09 % 26,469 1,321 4.99 % 452,300 4,432 0.98 % Total interest-earning assets 8,972,864 467,723 5.21 % 9,037,782 439,890 4.87 % 8,968,031 357,065 3.98 % Other assets 784,462 832,407 803,570 Total assets $ 9,757,326 $ 9,870,189 $ 9,771,601 Liabilities and shareholders’ equity: Interest-bearing demand deposits $ 1,734,900 $ 22,998 1.33 % $ 1,709,930 $ 11,190 0.65 % $ 1,720,932 $ 452 0.03 % Savings deposits 2,677,726 49,028 1.83 % 2,805,424 31,444 1.12 % 2,878,189 3,356 0.12 % Time deposits 999,143 41,100 4.11 % 473,688 12,453 2.63 % 302,619 881 0.29 % Total interest-bearing deposits 5,411,769 113,126 2.09 % 4,989,042 55,087 1.10 % 4,901,740 4,689 0.10 % Other borrowings 294,318 14,706 5.00 % 430,736 19,712 4.58 % 33,410 421 1.26 % Junior subordinated debt 101,139 7,372 7.29 % 101,064 6,878 6.81 % 91,138 4,419 4.85 % Total interest-bearing liabilities 5,807,226 135,204 2.33 % 5,520,842 81,677 1.48 % 5,026,288 9,529 0.19 % Noninterest-bearing deposits 2,584,904 3,068,839 3,492,713 Other liabilities 165,056 178,072 178,163 Shareholders’ equity 1,200,140 1,102,436 1,074,437 Total liabilities and shareholders’ equity $ 9,757,326 $ 9,870,189 $ 9,771,601 Net interest spread (2) 2.88 % 3.39 % 3.79 % Net interest income and interest margin (3) $ 332,519 3.71 % $ 358,213 3.96 % $ 347,536 3.88 % (1) The fully-taxable equivalent (FTE) adjustment for interest income of non-taxable investment securities was $1.1 million, $1.5 million, and $1.6 million for the years ended December 31, 2024, 2023 and 2022, respectively.
Nonperforming assets increased during the fourth quarter of 2022 by $3.8 million or 18.4% to $24.7 million at December 31, 2022 compared to $20.9 million at September 30, 2022.
Nonperforming assets increased during the fourth quarter by $2.5 million or 5.6% to $46.9 million at December 31, 2024 compared to $44.4 million at September 30, 2024.
The Company does not hold any financial instruments that are not maintained in US dollars and is not party to any contracts that may be settled or repaid in a denomination other than US dollars. Asset/Liability Management. Activities involved in asset/liability management include but are not limited to lending, accepting and placing deposits, investing in securities and issuing debt.
The Company does not hold any financial instruments that are not maintained in US dollars and is not party to any contracts that may be settled or repaid in a denomination other than US dollars. 48 TriCo Bancshares 2024 10-K T a ble of Contents Asset/Liability Management.
The Federal Reserve's anticipated decrease in interest rates is expected to relieve some pressure on deposit margin expense, however, the competitive landscape for attracting and retaining deposit balances will continue to remain challenging during 2024.
The Federal Reserve's recent decrease in Fed Funds rates provided a modest level of relief on deposit margin expense, however, the competitive landscape for attracting and retaining deposit balances will continue to remain challenging during 2025.
The net interest margin expansion was driven by the higher rate environment driving an increase in loan and lease and investment security yields, partially offset by higher cost of funds from both deposits and borrowings.
The net interest margin contraction was driven by the higher rate environment and a liability sensitive balance sheet, resulting in an increase in the higher cost of funds from both deposits and borrowings.
Loan Portfolio Composition 39 TriCo Bancshares 2023 10-K Table of Contents The following table shows the Company’s loan balances, including net deferred loan fees, at the dates indicated: Year ended December 31, (dollars in thousands) 2023 2022 2021 Commercial real estate 4,394,802 $ 4,359,083 $ 3,306,054 Consumer 1,313,268 1,240,743 1,071,551 Commercial and industrial, excluding PPP 585,319 568,319 198,208 SBA PPP loans 1,136 1,602 61,147 Construction 347,198 211,560 222,281 Agriculture production 144,497 61,414 50,811 Leases 8,250 7,726 6,572 Total loans $ 6,794,470 $ 6,450,447 $ 4,916,624 Allowance for credit losses $ (121,522) $ (105,680) $ (85,376) The Company did not purchase any loans during 2023.
The Bank makes loans to borrowers whose applications include a sound purpose, a viable repayment source and a plan of repayment established at inception and generally backed by a secondary source of repayment. 40 TriCo Bancshares 2024 10-K T a ble of Contents Loan Portfolio Composition The following table shows the Company’s loan balances, including net deferred loan fees, at the dates indicated: Year ended December 31, (dollars in thousands) 2024 2023 2022 Commercial real estate 4,577,632 $ 4,394,802 $ 4,359,083 Consumer 1,281,059 1,313,268 1,240,743 Commercial and industrial 471,271 586,455 569,921 Construction 279,933 347,198 211,560 Agriculture production 151,822 144,497 61,414 Leases 6,806 8,250 7,726 Total loans $ 6,768,523 $ 6,794,470 $ 6,450,447 Allowance for credit losses $ (125,366) $ (121,522) $ (105,680) The Company did not purchase any loans during 2024 or 2023.
The following table summarizes the components of the provision for (benefit to) credit losses during the periods indicated (dollars in thousands): Year ended December 31, (dollars in thousands) 2023 2022 2021 Provision for (reversal of) allowance for credit losses $ 22,455 $ 17,945 $ (7,165) Change in reserve for unfunded loan commitments 1,535 525 390 Total provision for (reversal of) credit losses $ 23,990 $ 18,470 $ (6,775) The provision for credit losses is based on management’s evaluation of inherent risks in the loan portfolio and a corresponding analysis of the allowance for credit losses.
For further details of the chan1ge in nonperforming loans during the period ended December 31, 2024 see the Tables, and associated narratives, labeled “Changes in nonperforming assets during the year ended December 31, 2024” and “Changes in nonperforming assets during the three months ended December 31, 2024” under the heading “Asset Quality and Non-Performing Assets ” below. 37 TriCo Bancshares 2024 10-K T a ble of Contents The following table summarizes the components of the provision for credit losses during the periods indicated (dollars in thousands): Year ended December 31, (dollars in thousands) 2024 2023 2022 Provision for allowance for credit losses $ 6,482 $ 22,455 $ 17,945 Change in reserve for unfunded loan commitments 150 1,535 525 Total provision for credit losses $ 6,632 $ 23,990 $ 18,470 The provision for credit losses is based on management’s evaluation of inherent risks in the loan portfolio and a corresponding analysis of the allowance for credit losses.
Management’s determination of whether these investments are impaired is based on its assessment of the ultimate recoverability of cost rather than by recognizing temporary declines in value.
While technically these are considered equity securities, there is no market for the FHLB stock. Therefore, the shares are considered as restricted investment securities. Management periodically evaluates FHLB stock for other-than-temporary impairment. Management’s determination of whether these investments are impaired is based on its assessment of the ultimate recoverability of cost rather than by recognizing temporary declines in value.
In 2023, financing activities used funds totaling $176.0 million, resulting from a decline of $495.0 million in deposits, $39.9 million in dividend payment outflows, and an additional $9.2 million used toward the repurchase of common stock, partially offset by an increase in cash from short term borrowings totaling $368.0 million.
In 2024, financing activities used funds totaling $348.5 million, resulting from a reduction in short term borrowings of $543.0 million, $43.6 million in dividend payment outflows, and an additional $15.5 million 50 TriCo Bancshares 2024 10-K T a ble of Contents allocated toward the repurchase of common stock, partially offset by an increase in deposits totaling $253.5 million.
This forecast data continues to evolve and includes improving shifts in the magnitude of changes for both the unemployment and GDP factors leading up to the balance sheet date.
This forecast data continues to evolve and includes improving shifts in the magnitude of changes for both the unemployment and GDP factors leading up to the balance sheet date. Core inflation is slowing but prices remain elevated relative to wage increases, as reflected by higher living costs such as housing, energy and general services.
Total average interest-bearing deposits was $5.0 billion and $4.9 billion during 2023 and 2022, respectively, while average other borrowings totaled $430.1 million and $33.4 million, respectively, during the same periods. The increase in net interest expense on average interest-bearing liabilities increased by $72.1 million or 758.9% to $81.7 million during 2023 as compared to 2022.
Total average interest-bearing deposits was $5.4 billion and $5.0 billion during 2024 and 2023, respectively, while average other borrowings totaled $294.3 million and $430.7 million, respectively, during the same periods.
Certain Contractual Obligations The following chart summarizes certain contractual obligations of the Company as of December 31, 2023: (dollars in thousands) Total Less than one year 1-3 years 3-5 years More than 5 years Time deposits $ 697,467 $ 626,979 $ 67,506 $ 2,982 $ — Overnight borrowing at FHLB, fixed rate, as of December 31, 2023 of 5.70%, payable on January 2, 2024 400,000 400,000 — — — Term borrowing at FHLB, fixed rate, as of December 31, 2023 of 4.75%, payable on April 8, 2024 200,000 200,000 — — — Junior subordinated debt: TriCo Trust I(1) 20,619 — — — 20,619 TriCo Trust II(2) 20,619 — — — 20,619 North Valley Trust II(3) 5,602 — — — 5,602 North Valley Trust III(4) 4,472 — — — 4,472 North Valley Trust IV(5) 7,615 — — — 7,615 VRB Subordinated - 6%(6) 17,000 — — — 17,000 VRB Subordinated - 5%(7) 25,172 — — — 25,172 Operating lease obligations 28,261 5,755 13,779 4,319 4,408 Deferred compensation(8) 555 188 367 — — Supplemental retirement plans(8) 14,238 1,794 3,226 3,316 5,902 Total contractual obligations $ 1,441,620 $ 1,234,716 $ 84,878 $ 10,617 $ 111,409 (1) Junior subordinated debt, adjustable rate of three-month SOFR plus 3.05%, callable in whole or in part by the Company on a quarterly basis beginning October 7, 2008, matures October 7, 2033.
Certain Contractual Obligations The following chart summarizes certain contractual obligations of the Company as of December 31, 2024: (dollars in thousands) Total Less than one year 1-3 years 4-5 years More than 5 years Time deposits $ 1,122,485 $ 1,081,409 $ 40,209 $ 867 $ — Term borrowing at FHLB, fixed rate of 5.23%, payable on April 8, 2025 75,000 75,000 — — — Junior subordinated debt: TriCo Trust I(1) 20,619 — — — 20,619 TriCo Trust II(2) 20,619 — — — 20,619 North Valley Trust II(3) 5,713 — — — 5,713 North Valley Trust III(4) 4,571 — — — 4,571 North Valley Trust IV(5) 7,863 — — — 7,863 VRB Subordinated - 6%(6) 16,799 — — — 16,799 VRB Subordinated - 5%(7) 25,007 — — — 25,007 Operating lease obligations 29,128 5,512 12,510 4,300 6,806 Deferred compensation(8) 368 184 184 — — Supplemental retirement plans(8) 18,018 1,768 3,110 3,106 10,034 Total contractual obligations $ 1,346,190 $ 1,163,873 $ 56,013 $ 8,273 $ 118,031 (1) Junior subordinated debt, adjustable rate of three-month SOFR plus 3.05%, callable in whole or in part by the Company on a quarterly basis beginning October 7, 2008, matures October 7, 2033.