EX-99.1 2 tcbk-20256308xkpressrelease.htm EX-99.1 Document
Exhibit 99.1




For Immediate Release | July 24, 2025 | Chico, California
ntricobancshares_logoa.jpg
TriCo Bancshares reports second quarter 2025 net income of $27.5 million, diluted EPS of $0.84
2Q25 Financial Highlights
Net income was $27.5 million or $0.84 per diluted share as compared to $26.4 million or $0.80 per diluted share in the trailing quarter
Net interest income (FTE) was $86.8 million, an increase of $4.0 million or 4.82% over the trailing quarter; net interest margin (FTE) was 3.88% in the recent quarter, an increase of 15 basis points over 3.73% in the trailing quarter
Loan balances increased $138.2 million or 8.1% (annualized) from the trailing quarter and increased $216.5 million or 3.2% from the same quarter of the prior year
Deposit balances increased $170.5 million or 8.3% (annualized) from the trailing quarter and increased $325.6 million or 4.0% from the same quarter of the prior year
Average yield on earning assets was 5.21%, an increase of 6 basis points over the 5.15% in the trailing quarter; average yield on loans was 5.76%, an increase of 5 basis points over the 5.71% in the trailing quarter
Non-interest bearing deposits averaged 30.6% of total deposits during the quarter
The average cost of total deposits was 1.37%, a decrease of 6 basis points as compared to 1.43% in the trailing quarter, and a decrease of 8 basis points from 1.45% in the same quarter of the prior year
Executive Commentary:

“Growth was certainly the highlight of the quarter with new and expanded relationships being adding for both loans and deposits. We expect this balance sheet growth to further drive the expansion of net interest income through the remainder of 2025. Our credit quality remains strong, and we remain confident that our overall portfolio will continue to perform consistent with our historically high standards,” said Rick Smith, President and CEO.

Peter Wiese, EVP and CFO added, “Our net interest margin outlook remains stable with continued earning asset yield and funding cost improvements leading to additional net interest income growth. While personnel cost increases during the quarter were largely the result of increased production volumes, the Company's overall efficiency ratio declined and we remain focused on continued improvement in operating leverage.”
Selected Financial Highlights
For the quarter ended June 30, 2025, the Company’s return on average assets was 1.13%, while the return on average equity was 8.68%; for the trailing quarter ended March 31, 2025, the Company’s return on average assets was 1.09%, while the return on average equity was 8.54%
Diluted earnings per share were $0.84 for the second quarter of 2025, compared to $0.80 for the trailing quarter and $0.87 during the second quarter of 2024
The loan to deposit ratio was 83.08% as of June 30, 2025, as compared to 83.13% for the trailing quarter end
The efficiency ratio was 59.00% for the quarter ended June 30, 2025, as compared to 60.42% for the trailing quarter
The provision for credit losses was approximately $4.7 million during the quarter ended June 30, 2025, as compared to $3.7 million during the trailing quarter end. The change was attributed to an increase in required reserves totaling $2.8 million on individually evaluated loans and an increase of $1.7 million general reserves, which was primary attributed to loan growth
The allowance for credit losses (ACL) to total loans was 1.79% as of June 30, 2025, compared to 1.88% as of the trailing quarter end, and 1.83% as of June 30, 2024. Non-performing assets to total assets were 0.68% on June 30, 2025, as compared to 0.59% as of March 31, 2025, and 0.36% at June 30, 2024. At June 30, 2025, the ACL represented 192% of non-performing loans
The financial results reported in this document are preliminary and unaudited. Final financial results and other disclosures will be reported on Form 10-Q for the period ended June 30, 2025, and may differ materially from the results and disclosures in this document due to, among other things, the completion of final review procedures, the occurrence of subsequent events, or the discovery of additional information.
1


Operating Results and Performance Ratios
Three months ended
June 30,
2025
March 31,
2025
(dollars and shares in thousands, except per share data)$ Change% Change
Net interest income$86,519 $82,542 $3,977 4.8 %
Provision for credit losses(4,665)(3,728)(937)25.1 %
Noninterest income17,090 16,073 1,017 6.3 %
Noninterest expense(61,131)(59,585)(1,546)2.6 %
Provision for income taxes(10,271)(8,939)(1,332)14.9 %
Net income$27,542 $26,363 $1,179 4.5 %
Diluted earnings per share$0.84 $0.80 $0.04 5.0 %
Dividends per share$0.33 $0.33 $— — %
Average common shares32,757 32,953 (196)(0.6)%
Average diluted common shares32,936 33,129 (193)(0.6)%
Return on average total assets1.13 %1.09 %
Return on average equity8.68 %8.54 %
Efficiency ratio59.00 %60.42 %
Three months ended
June 30,
(dollars and shares in thousands, except per share data)20252024$ Change% Change
Net interest income$86,519 $81,997 $4,522 5.5 %
Provision for credit losses(4,665)(405)(4,260)1,051.9 %
Noninterest income17,090 15,866 1,224 7.7 %
Noninterest expense(61,131)(58,339)(2,792)4.8 %
Provision for income taxes(10,271)(10,085)(186)1.8 %
Net income$27,542 $29,034 $(1,492)(5.1)%
Diluted earnings per share$0.84 $0.87 $(0.03)(3.4)%
Dividends per share$0.33 $0.33 $— — %
Average common shares32,757 33,121 (364)(1.1)%
Average diluted common shares32,936 33,244 (308)(0.9)%
Return on average total assets1.13 %1.19 %
Return on average equity8.68 %9.99 %
Efficiency ratio59.00 %59.61 %
Six months ended
June 30,
(dollars and shares in thousands)20252024$ Change% Change
Net interest income$169,061 $164,733 $4,328 2.6 %
Provision for credit losses(8,393)(4,710)(3,683)78.2 %
Noninterest income33,163 31,637 1,526 4.8 %
Noninterest expense(120,716)(114,843)(5,873)5.1 %
Provision for income taxes(19,210)(20,034)824 (4.1)%
Net income$53,905 $56,783 $(2,878)(5.1)%
Diluted earnings per share$1.63 $1.70 $(0.07)(4.1)%
Dividends per share$0.66 $0.66 $— — %
Average common shares32,854 33,183 (329)(1.0)%
Average diluted common shares33,033 33,306 (273)(0.8)%
Return on average total assets1.11 %1.16 %
Return on average equity8.61 %9.74 %
Efficiency ratio59.69 %58.48 %
2


Balance Sheet Data
Total loans outstanding were $7.0 billion as of June 30, 2025, an increase of $216.5 million or 3.2% over June 30, 2024, and an increase of $138.2 million or 8.1% annualized as compared to the trailing quarter ended March 31, 2025. Investments decreased by $42.2 million and $149.1 million for the three and twelve month periods ended June 30, 2025, respectively, and ended the quarter with a balance of $1.94 billion or 19.5% of total assets. Quarterly average earning assets to quarterly total average assets was 91.8% on June 30, 2025, compared to 92.0% at June 30, 2024. The loan-to-deposit ratio was 83.1% on June 30, 2025, as compared to 83.8% at June 30, 2024. The Company did not utilize brokered deposits during 2025 or 2024 and continues to rely on organic deposit customers to fund cash flow timing differences.
Total shareholders' equity increased by $11.3 million during the quarter ended June 30, 2025, as net income of $27.5 million and a $9.0 million decrease in accumulated other comprehensive losses were partially offset by $10.7 million in cash dividends on common stock and $14.8 million in share repurchase activity. As a result, the Company’s book value increased to $38.92 per share at June 30, 2025, compared to $38.17 at March 31, 2025. The Company’s tangible book value per share, a non-GAAP measure, calculated by subtracting goodwill and other intangible assets from total shareholders’ equity and dividing that sum by total shares outstanding, was $29.40 per share at June 30, 2025, as compared to $28.73 at March 31, 2025. Changes in the fair value of available-for-sale investment securities, net of deferred taxes, continue to create moderate levels of volatility in tangible book value per share.
Trailing Quarter Balance Sheet Change
Ending balancesJune 30,
2025
March 31,
2025
Annualized
 % Change
(dollars in thousands)$ Change
Total assets$9,923,983 $9,819,599 $104,384 4.3 %
Total loans6,958,993 6,820,774 138,219 8.1 
Total investments1,936,954 1,979,116 (42,162)(8.5)
Total deposits8,375,809 8,205,332 170,477 8.3 
Total other borrowings17,788 91,706 (73,918)(322.4)
Loans outstanding increased by $138.2 million or 8.1% on an annualized basis during the quarter ended June 30, 2025. During the quarter, loan originations/draws totaled approximately $457.7 million while payoffs/repayments of loans totaled $329.3 million, which compares to originations/draws and payoffs/repayments during the trailing quarter ended of $357.5 million and $321.3 million, respectively. Origination volume was elevated relative to recent quarters as interest rates have contracted from the highs experienced in early 2025, and the macro-economic outlook continues to improve for borrowers following the passage of tax and spending legislation that is expected to promote continued economic expansion, in addition to progress toward finalizing tariff policies with our largest trade partners. The activity within loan payoffs/repayments remains spread amongst numerous borrowers, regions and loan types.
Investment security balances decreased $42.2 million or 8.5% on an annualized basis during the quarter as a result of net prepayments/maturities of $64.5 million, partially offset by net increases in the market value of securities of $12.8 million and purchases of $10.2 million. Investment security purchases were comprised of fixed rate agency mortgage-backed securities. While management intends to primarily utilize cash flows from the investment security portfolio and organic deposit growth to support loan growth, excess liquidity will be utilized for purchases of investment securities to support net interest income growth and net interest margin expansion.

Deposit balances increased by $170.5 million or 8.3% annualized during the period, primarily due to increases in demand and savings deposit accounts. Other borrowings decreased by $73.9 million or 322.4% during the quarter following the repayment of all short-term FHLB advances.
Average Trailing Quarter Balance Sheet Change
Quarterly average balances for the period endedJune 30,
2025
March 31,
2025
Annualized
% Change
(dollars in thousands)$ Change
Total assets$9,778,834 $9,808,216 $(29,382)(1.2)%
Total loans6,878,186 6,776,188 101,998 6.0 
Total investments1,951,390 2,024,668 (73,278)(14.5)
Total deposits8,222,982 8,195,793 27,189 1.3 
Total other borrowings22,707 89,465 (66,758)(298.5)
Year Over Year Balance Sheet Change
Ending balancesAs of June 30,% Change
(dollars in thousands)20252024$ Change
Total assets$9,923,983 $9,741,399 $182,584 1.9 %
Total loans6,958,993 6,742,526 216,467 3.2 
Total investments1,936,954 2,086,090 (149,136)(7.1)
Total deposits8,375,809 8,050,230 325,579 4.0 
Total other borrowings17,788 247,773 (229,985)(92.8)
3


Net Interest Income and Net Interest Margin
The Company's yield on loans for the second quarter was 5.76%, an increase of 5 basis points from 5.71% as of the trailing quarter end and a decrease of 6 basis points as compared to 5.82% for the period ended June 30, 2024. The tax equivalent yield on the Company's investment security portfolio was 3.30% for the quarter ended June 30, 2025, a decrease of 12 basis points from the 3.42% for the three months ended June 30, 2024, and 9 basis points from the trailing quarter end of 3.39%. The cost of total interest-bearing deposits decreased by 17 basis points, while the costs of total interest-bearing liabilities decreased by 34 basis points, respectively, between the three-month periods ended June 30, 2025 and 2024. As compared to the trailing quarter, interest-bearing deposits declined by 9 basis points and interest-bearing liabilities declined by 13 basis points. There were no changes to short-term rates by the FOMC during the current quarter, following 100 basis points in cuts during the fourth quarter in 2024. The fully tax-equivalent net interest income and net interest margin was $86.8 million and 3.88%, respectively, for the quarter ended June 30, 2025, and was $82.8 million and 3.73%, respectively, for the quarter ended March 31, 2025. More specifically, the net interest rate spread improved by 19 basis points to 3.16% for the quarter ended June 30, 2025, as compared to the trailing quarter, while the net interest margin increased by 15 basis points to 3.88% over the same period.
The Company continues to manage its cost of deposits through the use of various pricing and product mix strategies. As of June 30, 2025, March 31, 2025, and June 30, 2024, deposits priced utilizing these customized strategies totaled $1.0 billion, $0.9 billion, and $1.4 billion and carried weighted average rates of 3.38%, 3.43% and 3.80%, respectively.
Three months ended
June 30,
2025
March 31,
2025
(dollars in thousands)Change% Change
Interest income$116,361 $114,077 $2,284 2.0 %
Interest expense(29,842)(31,535)1,693 (5.4)%
Fully tax-equivalent adjustment (FTE) (1)
264 265 (1)(0.4)%
Net interest income (FTE)$86,783 $82,807 $3,976 4.8 %
Net interest margin (FTE)3.88 %3.73 %
Acquired loans discount accretion, net:
Amount (included in interest income)$1,247 $1,995 $(748)(37.5)%
Net interest margin less effect of acquired loan discount accretion(1)
3.82 %3.64 %0.18 %
Three months ended
June 30,
(dollars in thousands)20252024Change% Change
Interest income$116,361 $117,032 $(671)(0.6)%
Interest expense(29,842)(35,035)5,193 (14.8)%
Fully tax-equivalent adjustment (FTE) (1)
264 275 (11)(4.0)%
Net interest income (FTE)$86,783 $82,272 $4,511 5.5 %
Net interest margin (FTE)3.88 %3.68 %
Acquired loans discount accretion, net:
Amount (included in interest income)$1,247 $850 $397 46.7 %
Net interest margin less effect of acquired loan discount accretion(1)
3.82 %3.64 %0.18 %

Six months ended
June 30,
(dollars in thousands)20252024Change% Change
Interest income$230,438 $232,449 $(2,011)(0.9)%
Interest expense(61,377)(67,716)6,339 (9.4)%
Fully tax-equivalent adjustment (FTE) (1)
529 550 (21)(3.8)%
Net interest income (FTE)$169,590 $165,283 $4,307 2.6 %
Net interest margin (FTE)3.81 %3.68 %
Acquired loans discount accretion, net:
Amount (included in interest income)$3,242 $2,182 $1,060 48.6 %
Net interest margin less effect of acquired loan discount accretion(1)
3.73 %3.63 %0.10 %
(1)Certain information included herein is presented on a fully tax-equivalent (FTE) basis and / or to present additional financial details which may be desired by users of this financial information. The Company believes the use of these non-generally accepted accounting principles (non-GAAP)
4


measures provide additional clarity in assessing its results, and the presentation of these measures are common practice within the banking industry. See additional information related to non-GAAP measures at the back of this document.
Analysis Of Change In Net Interest Margin On Earning Assets

Three months endedThree months endedThree months ended
June 30, 2025March 31, 2025June 30, 2024
(dollars in thousands)Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate
Assets
Loans$6,878,186 $98,695 5.76 %$6,776,188 $95,378 5.71 %$6,792,303 $98,229 5.82 %
Investments-taxable1,818,814 14,921 3.29 %1,891,280 15,752 3.38 %2,003,124 17,004 3.41 %
Investments-nontaxable (1)
132,576 1,143 3.46 %133,388 1,149 3.49 %138,167 1,190 3.46 %
Total investments1,951,390 16,064 3.30 %2,024,668 16,901 3.39 %2,141,291 18,194 3.42 %
Cash at Fed Reserve and other banks144,383 1,866 5.18 %206,591 2,063 4.05 %68,080 884 5.22 %
Total earning assets8,973,959 116,625 5.21 %9,007,447 114,342 5.15 %9,001,674 117,307 5.24 %
Other assets, net804,875 800,769 780,554 
Total assets$9,778,834 $9,808,216 $9,782,228 
Liabilities and shareholders’ equity
Interest-bearing demand deposits$1,804,856 $6,076 1.35 %$1,830,315 $6,221 1.38 %$1,769,370 $6,215 1.41 %
Savings deposits2,799,470 12,246 1.75 %2,730,262 12,198 1.81 %2,673,272 12,260 1.84 %
Time deposits1,102,025 9,716 3.54 %1,120,843 10,446 3.78 %1,016,190 10,546 4.17 %
Total interest-bearing deposits5,706,351 28,038 1.97 %5,681,420 28,865 2.06 %5,458,832 29,021 2.14 %
Other borrowings22,707 92 1.63 %89,465 969 4.39 %325,604 4,118 5.09 %
Junior subordinated debt101,236 1,712 6.78 %101,201 1,701 6.82 %101,128 1,896 7.54 %
Total interest-bearing liabilities5,830,294 29,842 2.05 %5,872,086 31,535 2.18 %5,885,564 35,035 2.39 %
Noninterest-bearing deposits2,516,631 2,514,373 2,565,609 
Other liabilities158,817 169,763 161,731 
Shareholders’ equity1,273,092 1,251,994 1,169,324 
Total liabilities and shareholders’ equity$9,778,834 $9,808,216 $9,782,228 
Net interest rate spread (1) (2)
3.16 %2.97 %2.85 %
Net interest income and margin (1) (3)
$86,783 3.88 %$82,807 3.73 %$82,272 3.68 %
(1)Fully taxable equivalent (FTE). All yields and rates are calculated using specific day counts for the period and year as applicable.
(2)Net interest spread is the average yield earned on interest-earning assets minus the average rate paid on interest-bearing liabilities.
(3)Net interest margin is computed by calculating the difference between interest income and interest expense, divided by the average balance of interest-earning assets.
Net interest income (FTE) during the three months ended June 30, 2025, increased $4.0 million or 4.8% to $86.8 million compared to $82.8 million during the three months ended March 31, 2025. Net interest margin totaled 3.88% for the three months ended June 30, 2025, an increase of 15 basis points from the trailing quarter. The increase in net interest income is primarily attributed to a $2.3 million improvement in interest income on earning assets, led by elevated loan income totaling $3.3 million, primarily related to the benefit from new originations and fee income from increased refinance activity. The net interest margin was further enhanced by reductions in interest expense on interest-bearing liabilities of $1.7 million as compared to the trailing quarter, primarily attributed to a decrease of $0.8 million in deposit interest expense and $0.9 million in other borrowings expense.

As compared to the same quarter in the prior year, average loan yields decreased 6 basis points from 5.82% during the three months ended June 30, 2024, to 5.76% during the three months ended June 30, 2025. The accretion of discounts from acquired loans added 8 basis points and 5 basis points to loan yields during the quarters ended June 30, 2025 and June 30, 2024, respectively. The cost of interest-bearing deposits decreased by 17 basis points between the quarter ended June 30, 2025, and the same quarter of the prior year. In addition, the average balance of noninterest-bearing deposits decreased by $49.0 million from the three-month average for the period ended June 30, 2024, amidst a continued migration of customer funds to interest-bearing products.

For the quarter ended June 30, 2025, the ratio of average total noninterest-bearing deposits to total average deposits was 30.6%, as compared to 30.7% and 32.0% for the quarters ended March 31, 2025 and June 30, 2024, respectively.

Prior to September 30, 2025, management anticipates providing notice of and repayment to the holders of the North Valley Trust II, III and IV as well as the VRB Subordinated debt issued by TriCo, which had a total face value of $57.7 million, recorded book value of $60.0 million, and weighted average rate of 6.54% as of June 30, 2025.
5



Six months ended June 30, 2025Six months ended June 30, 2024
(dollars in thousands)Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate
Assets
Loans$6,827,469 $194,073 5.73 %$6,789,072 $194,713 5.77 %
Investments-taxable1,851,439 30,673 3.34 %2,065,412 34,833 3.39 %
Investments-nontaxable (1)
132,980 2,292 3.48 %138,534 2,382 3.46 %
Total investments1,984,419 32,965 3.35 %2,203,946 37,215 3.40 %
Cash at Fed Reserve and other banks175,315 3,929 4.52 %41,229 1,071 5.22 %
Total earning assets8,987,203 230,967 5.18 %9,034,247 232,999 5.19 %
Other assets, net806,241 784,765 
Total assets$9,793,444 $9,819,012 
Liabilities and shareholders’ equity
Interest-bearing demand deposits$1,817,515 $12,297 1.36 %$1,740,107 $11,162 1.29 %
Savings deposits2,765,057 24,444 1.78 %2,662,595 23,159 1.75 %
Time deposits1,111,382 20,162 3.66 %914,042 18,229 4.01 %
Total interest-bearing deposits5,693,954 56,903 2.02 %5,316,744 52,550 1.99 %
Other borrowings55,902 1,061 3.83 %455,150 11,496 5.08 %
Junior subordinated debt101,219 3,413 6.80 %101,117 3,670 7.30 %
Total interest-bearing liabilities5,851,075 61,377 2.12 %5,873,011 67,716 2.32 %
Noninterest-bearing deposits2,515,508 2,605,999 
Other liabilities164,259 168,044 
Shareholders’ equity1,262,602 1,171,958 
Total liabilities and shareholders’ equity$9,793,444 $9,819,012 
Net interest rate spread (1) (2)
3.06 %2.87 %
Net interest income and margin (1) (3)
$169,590 3.81 %$165,283 3.68 %
(1)Fully taxable equivalent (FTE). All yields and rates are calculated using specific day counts for the period and year as applicable.
(2)Net interest spread is the average yield earned on interest-earning assets minus the average rate paid on interest-bearing liabilities.
(3)Net interest margin is computed by calculating the difference between interest income and interest expense, divided by the average balance of interest-earning assets.

Interest Rates and Earning Asset Composition

As of June 30, 2025, the Company's loan portfolio consisted of approximately $7.0 billion in outstanding principal with a weighted average coupon rate of 5.57%. During the three-month periods ending June 30, 2025, March 31, 2025, and June 30, 2024, the weighted average coupon on loan production in the quarter was 6.87%, 6.96% and 7.98%, respectively. Included in the June 30, 2025 total loans balance are adjustable rate loans totaling $4.5 billion, of which $0.9 billion are considered floating based on the Wall Street Prime index. In addition, the Company holds certain investment securities with fair values totaling $282.8 million which are subject to repricing on not less than a quarterly basis.

Asset Quality and Credit Loss Provisioning
During the three months ended June 30, 2025, the Company recorded a provision for credit losses of $4.7 million, as compared to $3.7 million during the trailing quarter, and $0.4 million during the second quarter of 2024.
Three months endedSix months ended
(dollars in thousands)June 30,
2025
March 31,
2025
June 30,
2024
June 30,
2025
June 30,
2024
Addition to allowance for credit losses$4,525 $2,663 $335 $7,188 $4,350 
Addition to reserve for unfunded loan commitments
140 1,065 70 1,205 360 
    Total provision for credit losses$4,665 $3,728 $405 $8,393 $4,710 

6



Three Months Ended June 30,Six months ended June 30,
(dollars in thousands)2025202420252024
Balance, beginning of period$128,423 $124,394 $125,366 $121,522 
Provision for credit losses4,525 335 7,188 4,350 
Loans charged-off(8,595)(1,610)(8,969)(2,885)
Recoveries of previously charged-off loans102 398 870 530 
Balance, end of period$124,455 $123,517 $124,455 $123,517 
The allowance for credit losses (ACL) was $124.5 million or 1.79% of total loans as of June 30, 2025. The provision for credit losses on loans of $4.5 million recorded during the current quarter resulted from a net increase of $2.9 million in reserves on individually evaluated loans or loan relationships, in addition to a net increase of $1.6 million in general reserves. The charge-offs incurred during the quarter ended June 30, 2025, were primarily related to non-performing relationships which had been fully reserved for by Management on an individual basis in previous quarters.
The $2.9 million increase in individually evaluated reserves was largely attributed to changes in observable market valuations associated with agricultural real estate despite what appears to be a stable water supply and improving commodity prices for the crops associated with collateral for these loans. Management believes the provisioning for this individually analyzed relationship is sufficient relative to expected future losses, if any.
The $1.6 million recorded for general reserves is primarily attributed to net loan growth for the quarter of approximately $138.2 million. Additionally, Management notes that economic indicators through the end of the current quarter, as well as actual and forecasted trends including, but not limited to, unemployment, gross domestic product, and corporate borrowing rates continued to evidence stability and were supportive of general economic expansion, and generally consistent with the trailing period ended March 31, 2025, which is aligned with the Company's direct experiences with borrowers. Steepening of the yield curve or actions by the Federal Reserve to cut rates during 2025 and beyond may help further improve this outlook overall, but the uncertainty associated with the extent and timing of these potential reductions has inhibited a material change to monetary policy assumptions. Furthermore, geopolitical policy risks remain elevated, which may lead to further negative effects on domestic economic outcomes. The uncertainties related to the nature, duration and potential economic impact of proposed tariffs, while modestly improved since the period ended March 31, 2025, continue to present challenges in correlating potential improvement of credit risks within the Company's loan portfolio. Therefore, in conjunction with most economists' belief that tariffs may have a generally unfavorable impact on the economy as a whole, 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.
(dollars in thousands)As of June 30, 2025% of Loans OutstandingAs of March 31, 2025% of Loans OutstandingAs of June 30, 2024% of Loans Outstanding
Risk Rating:
Pass$6,751,005 97.01 %$6,582,345 96.50 %$6,536,223 96.94 %
Special Mention73,215 1.05 %106,243 1.56 %101,324 1.50 %
Substandard134,773 1.94 %132,186 1.94 %104,979 1.56 %
Total$6,958,993 100.00 %$6,820,774 100.00 %$6,742,526 100.00 %
Classified loans to total loans1.94 %1.94 %1.56 %
Loans past due 30+ days to total loans0.62 %0.66 %0.45 %
ACL to non-performing loans192.11 %234.12 %376.87 %
The ratio of classified loans to total loans of 1.94% as of June 30, 2025, was unchanged from March 31, 2025, and increased 38 basis points from the comparative quarter ended 2024. The change in classified loans outstanding as compared to the trailing quarter represented an increase of $2.6 million. While the increase is concentrated within commercial real estate farmland, the corresponding loans are current as of the reporting date with no history of delinquency.
Loans past due 30 days or more decreased by $1.8 million during the quarter ended June 30, 2025, to $43.0 million, as compared to $44.8 million at March 31, 2025. The majority of loans identified as past due are well-secured by collateral, and approximately $12.4 million are less than 90 days delinquent.
Non-performing loans increased by $9.9 million during the quarter ended June 30, 2025 to $64.8 million as compared to $54.9 million at March 31, 2025. As noted above, this increase is concentrated within commercial real estate farmland and management continues to proactively work with these borrowers to identify actionable and appropriate resolution strategies which are customary for the industries. We anticipate that these actionable strategies will further benefit from the continued improvement in agricultural commodity prices, stable water supply, and growing crop demand. Of the $64.8 million loans designated as non-performing as of June 30, 2025, approximately $27.8 million are current or less than 30 days past due with respect to payments required under their existing loan agreements.
7


Management continues to proactively assess the repayment capacity of borrowers that will be subject to rate resets in the near term. To date this analysis as well as management's observations of loans that have experienced a rate reset, have resulted in an insignificant need to provide concessions to borrowers.
As of June 30, 2025, other real estate owned consisted of 9 properties with a carrying value of approximately $2.7 million, consistent with March 31, 2025. Non-performing assets of $67.5 million at June 30, 2025, represented 0.68% of total assets, a change from $57.5 million or 0.59% and $35.3 million or 0.36% as of March 31, 2025 and June 30, 2024, respectively.
Allocation of Credit Loss Reserves by Loan Type
As of June 30, 2025As of March 31, 2025As of June 30, 2024
(dollars in thousands)Amount% of Loans OutstandingAmount% of Loans OutstandingAmount% of Loans Outstanding
Commercial real estate:
     CRE - Non-Owner Occupied$40,921 1.68 %$39,670 1.68 %$37,155 1.66 %
     CRE - Owner Occupied11,578 1.16 %12,169 1.23 %15,873 1.67 %
     Multifamily15,097 1.47 %15,604 1.52 %15,973 1.60 %
     Farmland6,888 2.60 %4,737 1.81 %4,031 1.52 %
Total commercial real estate loans74,484 1.57 %72,180 1.56 %73,032 1.64 %
Consumer:
     SFR 1-4 1st Liens11,135 1.31 %10,996 1.29 %14,604 1.65 %
     SFR HELOCs and Junior Liens12,021 3.08 %11,650 3.12 %10,087 2.91 %
     Other2,162 4.49 %2,893 5.19 %2,983 4.30 %
Total consumer loans 25,318 1.96 %25,539 1.99 %27,674 2.13 %
Commercial and Industrial10,024 2.14 %17,561 3.84 %12,128 2.21 %
Construction10,995 3.61 %10,346 3.47 %7,466 2.63 %
Agricultural Production3,609 2.24 %2,768 1.91 %3,180 2.27 %
Leases25 0.44 %28 0.44 %37 0.44 %
     Allowance for credit losses124,455 1.79 %128,422 1.88 %123,517 1.83 %
Reserve for unfunded loan commitments7,205 7,065 6,210 
     Total allowance for credit losses$131,660 1.89 %$135,487 1.99 %$129,727 1.92 %

In addition to the allowance for credit losses above, the Company has acquired various performing loans whose fair value as of the acquisition date was determined to be less than the principal balance owed on those loans. This difference represents the collective discount of credit, interest rate and liquidity measurements, which are expected to be amortized over the life of the loans. As of June 30, 2025, the unamortized discount associated with acquired loans totaled $17.0 million, which, when combined with the total allowance for credit losses above, represents 2.14% of total loans.

Non-interest Income
Three months ended
(dollars in thousands)June 30, 2025March 31, 2025Change% Change
ATM and interchange fees$6,590 $6,106 $484 7.9 %
Service charges on deposit accounts5,189 4,914 275 5.6 %
Other service fees1,485 1,359 126 9.3 %
Mortgage banking service fees438 439 (1)(0.2)%
Change in value of mortgage servicing rights(52)(140)88 (62.9)%
Total service charges and fees13,650 12,678 972 7.7 %
Increase in cash value of life insurance842 820 22 2.7 %
Asset management and commission income1,635 1,488 147 9.9 %
Gain on sale of loans503 344 159 46.2 %
Lease brokerage income50 66 (16)(24.2)%
Sale of customer checks318 345 (27)(7.8)%
(Loss) gain on sale or exchange of investment securities(1,146)1,150 100.3 %
(Loss) gain on marketable equity securities39 (31)(79.5)%
Other income80 1,439 (1,359)(94.4)%
Total other non-interest income3,440 3,395 45 1.3 %
Total non-interest income$17,090 $16,073 $1,017 6.3 %
8


Total non-interest income increased $1.0 million or 6.3% to $17.1 million during the three months ended June 30, 2025, compared to $16.1 million during the quarter ended March 31, 2025. Growth in deposit balances and related transactional activities during the quarter contributed to elevated interchange fees and services charges income, which increased by $0.9 million as compared to the trailing quarter. In the trailing quarter, two significant non-recurring events impacted financials, including $1.2 million in losses related to the sale of investment securities on proceeds of $30.0 million, offset by excess cash flows from death benefit proceeds of $1.2 million recorded within other income.
Three months ended June 30,
(dollars in thousands)20252024Change% Change
ATM and interchange fees$6,590 $6,372 $218 3.4 %
Service charges on deposit accounts5,189 4,847 342 7.1 %
Other service fees1,485 1,286 199 15.5 %
Mortgage banking service fees438 438 — — %
Change in value of mortgage servicing rights(52)(147)95 64.6 %
Total service charges and fees13,650 12,796 854 6.7 %
Increase in cash value of life insurance842 831 11 1.3 %
Asset management and commission income1,635 1,359 276 20.3 %
Gain on sale of loans503 388 115 29.6 %
Lease brokerage income50 154 (104)(67.5)%
Sale of customer checks318 301 17 5.6 %
(Loss) gain on sale or exchange of investment securities(45)49 108.9 %
(Loss) gain on marketable equity securities(121)129 106.6 %
Other income80 203 (123)(60.6)%
Total other non-interest income3,440 3,070 370 12.1 %
Total non-interest income$17,090 $15,866 $1,224 7.7 %
Non-interest income increased $1.2 million or 7.7% to $17.1 million during the three months ended June 30, 2025, compared to $15.9 million during the comparative quarter ended June 30, 2024. Elevated activity and volume of assets under management drove an increase of $0.3 million or 20.3% in asset management and commission income for the period ended June 30, 2025 as compared to the same period in 2024. All other notable changes in non-interest income during the current quarter are described above.
Six months ended June 30,
(dollars in thousands)20252024Change% Change
ATM and interchange fees$12,696 $12,541 $155 1.2 %
Service charges on deposit accounts10,103 9,510 593 6.2 %
Other service fees2,844 2,652 192 7.2 %
Mortgage banking service fees877 866 11 1.3 %
Change in value of mortgage servicing rights(192)(136)(56)(41.2)%
Total service charges and fees26,328 25,433 895 3.5 %
Increase in cash value of life insurance1,662 1,634 28 1.7 %
Asset management and commission income3,123 2,487 636 25.6 %
Gain on sale of loans847 649 198 30.5 %
Lease brokerage income116 315 (199)(63.2)%
Sale of customer checks663 613 50 8.2 %
(Loss) gain on sale or exchange of investment securities(1,142)(45)(1,097)(2,437.8)%
(Loss) gain on marketable equity securities47 (149)196 131.5 %
Other income1,519 700 819 117.0 %
Total other non-interest income6,835 6,204 631 10.2 %
Total non-interest income$33,163 $31,637 $1,526 4.8 %
Non-interest income increased $1.5 million or 4.8% to $33.2 million during the six months ended June 30, 2025, compared to $31.6 million during the comparative six months ended June 30, 2024. As noted above, service charges and customer fees are elevated in the 2025 period and resulted in an increase of $0.9 million as compared to the six months ended June 30, 2025. Further, as noted previously, elevated activity within asset management and commission income contributed to overall improvement in total non interest income.
9



Non-interest Expense
Three months ended
(dollars in thousands)June 30, 2025March 31, 2025Change% Change
Base salaries, net of deferred loan origination costs$25,757 $25,401 $356 1.4 %
Incentive compensation5,223 4,038 1,185 29.3 %
Benefits and other compensation costs7,306 7,416 (110)(1.5)%
Total salaries and benefits expense38,286 36,855 1,431 3.9 %
Occupancy4,200 4,077 123 3.0 %
Data processing and software4,959 5,058 (99)(2.0)%
Equipment1,189 1,284 (95)(7.4)%
Intangible amortization483 514 (31)(6.0)%
Advertising808 1,204 (396)(32.9)%
ATM and POS network charges1,843 1,851 (8)(0.4)%
Professional fees1,667 1,518 149 9.8 %
Telecommunications513 488 25 5.1 %
Regulatory assessments and insurance1,297 1,283 14 1.1 %
Postage385 320 65 20.3 %
Operational loss270 424 (154)(36.3)%
Courier service544 488 56 11.5 %
(Gain) loss on sale or acquisition of foreclosed assets— (3)(100.0)%
(Gain) loss on disposal of fixed assets85 (80)(94.1)%
Other miscellaneous expense4,682 4,139 543 13.1 %
Total other non-interest expense22,845 22,730 115 0.5 %
Total non-interest expense$61,131 $59,585 $1,546 2.6 %
Average full-time equivalent staff1,1711,194(23)(1.9)%
Total non-interest expense for the quarter ended June 30, 2025, increased $1.5 million or 2.6% to $61.1 million as compared to $59.6 million during the trailing quarter ended March 31, 2025. Total salaries and benefits expense, the largest non-interest expense component, increased by $1.4 million or 3.9%, due largely to incentive compensation associated with increased production volumes for deposits and loans as compared to the comparable quarter. Other non-interest expense line items evidenced a mix of broad based incremental changes, in addition to contract termination costs of $0.2 million which are included in other miscellaneous expense for the quarter ended June 30, 2025.
Three months ended June 30,
(dollars in thousands)20252024Change% Change
Base salaries, net of deferred loan origination costs$25,757 $23,852 $1,905 8.0 %
Incentive compensation5,223 4,711 512 10.9 %
Benefits and other compensation costs7,306 6,838 468 6.8 %
Total salaries and benefits expense38,286 35,401 2,885 8.1 %
Occupancy4,200 4,063 137 3.4 %
Data processing and software4,959 5,094 (135)(2.7)%
Equipment1,189 1,330 (141)(10.6)%
Intangible amortization483 1,030 (547)(53.1)%
Advertising808 819 (11)(1.3)%
ATM and POS network charges1,843 1,987 (144)(7.2)%
Professional fees1,667 1,814 (147)(8.1)%
Telecommunications513 558 (45)(8.1)%
Regulatory assessments and insurance1,297 1,144 153 13.4 %
Postage385 340 45 13.2 %
Operational loss270 244 26 10.7 %
Courier service544 559 (15)(2.7)%
(Gain) loss on disposal of fixed assets400.0 %
Other miscellaneous expense4,682 3,955 727 18.4 %
Total other non-interest expense22,845 22,938 (93)(0.4)%
Total non-interest expense$61,131 $58,339 $2,792 4.8 %
Average full-time equivalent staff1,1711,16011 0.9 %
10


Total non-interest expense increased $2.8 million or 4.8% to $61.1 million during the three months ended June 30, 2025, as compared to $58.3 million for the quarter ended June 30, 2024. Total salaries and benefits expense increased by $2.9 million or 8.1%, reflecting the increase of $1.9 million in salaries, largely the result of routine merit increases and more recently strategic hiring focused on loan and deposit production; incentive compensation costs also increased by $0.5 million, reflecting elevated levels of production in both loans and deposits during the second quarter of 2025, as compared to 2024. Other non-interest expense line items generally evidenced broad based incremental decreases, slightly offset by elevated business travel, donations, as well as contract termination costs as noted above.
Six months ended June 30,
(dollars in thousands)20252024Change% Change
Base salaries, net of deferred loan origination costs$51,158 $47,872 $3,286 6.9 %
Incentive compensation9,261 7,968 1,293 16.2 %
Benefits and other compensation costs14,722 13,865 857 6.2 %
Total salaries and benefits expense75,141 69,705 5,436 7.8 %
Occupancy8,277 8,014 263 3.3 %
Data processing and software10,017 10,201 (184)(1.8)%
Equipment2,473 2,686 (213)(7.9)%
Intangible amortization997 2,060 (1,063)(51.6)%
Advertising2,012 1,581 431 27.3 %
ATM and POS network charges3,694 3,648 46 1.3 %
Professional fees3,185 3,154 31 1.0 %
Telecommunications1,001 1,069 (68)(6.4)%
Regulatory assessments and insurance2,580 2,395 185 7.7 %
Postage705 648 57 8.8 %
Operational loss694 596 98 16.4 %
Courier service1,032 1,039 (7)(0.7)%
(Gain) loss on sale or acquisition of foreclosed assets(3)(38)35 (92.1)%
(Gain) loss on disposal of fixed assets90 84 1400.0 %
Other miscellaneous expense8,821 8,079 742 9.2 %
Total other non-interest expense45,575 45,138 437 1.0 %
Total non-interest expense$120,716 $114,843 $5,873 5.1 %
Average full-time equivalent staff1,1831,1740.8 %
Non-interest expense increased $5.9 million or 5.1% to $120.7 million during the six months ended June 30, 2025, as compared to $114.8 million for the six months ended June 30, 2024. The largest component was salaries and benefits expense which increased $5.4 million or 7.8% to $75.1 million, largely for the reasons mentioned above. Other non-interest expense line items evidenced broad based but incremental increases, led by elevated business travel, donations, and non-recurring contract termination costs.


Provision for Income Taxes
The Company’s effective tax rate was 27.2% for the quarter ended June 30, 2025, as compared to 25.3% for the quarter ended March 31, 2025, and 25.8% for the quarter ended June 30, 2024. Differences between the Company's effective tax rate and applicable federal and state blended statutory rate of approximately 29.6% are due to the proportion of non-taxable revenues, non-deductible expenses, and benefits from tax credits as compared to the levels of pre-tax earnings.
11



Investor Contact
Peter G. Wiese, EVP & CFO, (530) 898-0300
About TriCo Bancshares
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 and loan production offices in communities throughout 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 ATMs, online and mobile banking access. Brokerage services are provided by Tri Counties Advisors through affiliation with Raymond James Financial Services, Inc. Visit www.TriCountiesBank.com to learn more.
Forward-Looking Statements
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 us. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond our control. We caution 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: macroeconomic, geopolitical, and other challenges and uncertainties, including those related to actual or potential policies and actions from the new U.S. administration, such as tariffs, and reciprocal actions by other countries or regions, significant volatility and disruptions in financial markets, a resurgence of inflation, increases in unemployment rates, increases in interest rates and slowing economic growth or recession in the U.S. and other countries or regions; the impact of any future federal government shutdown and uncertainty regarding the federal government’s debt limit; the impact of changes in financial services industry policies, laws and regulations; regulatory restrictions or adverse regulatory findings affecting our ability to successfully market and price our products to consumers; adverse developments in the financial services industry generally such as bank failures and any related impact on depositor behavior or investor sentiment; the impacts of international hostilities, wars, terrorism or geopolitical events; risks related to the sufficiency of liquidity, including our ability to attract and maintain deposits; the risks related to the development, implementation, use and management of emerging technologies, including artificial intelligence and machine learning; extreme weather, natural disasters and other catastrophic events and their effects on our customers and the economic and business environments in which we operate; current and future economic and market conditions of the local economies in which we conduct operations; declines in housing and commercial real estate prices and changes in the financial performance and/or condition of our borrowers; the market value of our investment securities and possible other-than-temporary impairment of securities held by us due to changes in credit quality or rates; the availability of, and cost of, sources of funding and the demand for our products; the possibility that our recorded goodwill could become impaired, which may have an adverse impact on our earnings and capital; the costs or effects of mergers, acquisitions or dispositions we may make, as well as whether we are able to obtain any required governmental approvals in connection with any such activities, or identify and complete favorable transactions in the future, and/or realize the anticipated financial and business benefits; the volatility of the stock market and its impact on our stock price and our ability to conduct acquisitions; the regulatory and financial impacts associated with exceeding $10 billion in total assets; the ability to execute our business plan in new markets; our future operating or financial performance, including our outlook for future growth; changes in the level and direction of our nonperforming assets and charge-offs and the appropriateness of the allowance for credit losses; the effectiveness of us managing the mix of earning assets and in improving, resolving or liquidating lower-quality assets; changes in accounting standards and practices; changes in consumer spending, borrowing and savings habits; the effects of changes in the level or cost of checking or savings account deposits on our funding costs and net interest margin; increasing noninterest expense and its impact on our financial performance; competition and innovation with respect to financial products and services by banks, financial institutions and non-traditional competitors including retail businesses and technology companies; the challenges of attracting, integrating and retaining key employees; the impact of the 2023 cyber security ransomware incident, including the pending litigation, on our operations and reputation; the vulnerability of our operational or security systems or infrastructure, the systems of third-party vendors or other service providers with whom we contract, and our customers to unauthorized access, computer viruses, phishing schemes, spam attacks, human error, natural disasters, power loss and data/security breaches and the cost to defend against and respond to such incidents; increased data security risks due to work from home arrangements and email vulnerability; failure to safeguard personal information, and any resulting litigation; the effect of a fall in stock market prices on our brokerage and wealth management businesses; the emergence or continuation of widespread health emergencies or pandemics; potential judgments, orders, settlements, penalties, fines and reputational damage resulting from pending or future litigation and regulatory investigations, proceedings and enforcement actions; and our ability to manage the risks involved in the foregoing. In addition, due to the rapidly evolving and changes in U.S. trade policies and practices, the amount and duration of any tariffs and their ultimate impact on us, our customers, financial markets, and the overall U.S. and global economies is currently uncertain. Nonetheless, prolonged uncertainty, elevated tariff levels or their wide-spread use in U.S. trade policy could weaken economic conditions and adversely impact the ability of borrowers to repay outstanding loans or the value of collateral securing these loans or adversely affect financial markets. There can be no assurance that future developments affecting us will be the same as those anticipated by management. Additional factors that could cause results to differ materially from those described above can be found in our filings with the U.S. Securities and Exchange Commission, including without limitation the “Risk Factors” Section of TriCo’s Annual Report on Form 10-K for the year ended December 31, 2024, Such filings are also available in the “Investor Relations” section of our website, https://www.tcbk.com/investor-relations. Annualized, pro forma, projections and estimates are not forecasts and may not reflect actual results. We undertake no obligation (and expressly disclaim any such obligation) to update or alter our forward-looking statements, whether as a result of new information, future events, or otherwise, except as required by law.
12



TriCo Bancshares—Condensed Consolidated Financial Data (unaudited)
(dollars in thousands, except per share data)Three months ended
June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Revenue and Expense Data
Interest income$116,361 $114,077 $116,842 $117,347 $117,032 
Interest expense29,842 31,535 32,752 34,736 35,035 
Net interest income86,519 82,542 84,090 82,611 81,997 
Provision for credit losses4,665 3,728 1,702 220 405 
Noninterest income:
Service charges and fees13,650 12,678 13,115 12,782 12,796 
(Loss) gain on sale or exchange of investment securities(1,146)— (45)
Other income3,436 4,541 3,160 3,711 3,115 
Total noninterest income17,090 16,073 16,275 16,495 15,866 
Noninterest expense:
Salaries and benefits38,286 36,855 35,326 35,550 35,401 
Occupancy and equipment5,389 5,361 5,570 5,565 5,393 
Data processing and network6,802 6,909 7,284 6,970 7,081 
Other noninterest expense10,654 10,460 11,595 11,402 10,464 
Total noninterest expense61,131 59,585 59,775 59,487 58,339 
Total income before taxes37,813 35,302 38,888 39,399 39,119 
Provision for income taxes10,271 8,939 9,854 10,348 10,085 
Net income$27,542 $26,363 $29,034 $29,051 $29,034 
Share Data
Basic earnings per share$0.84 $0.80 $0.88 $0.88 $0.88 
Diluted earnings per share$0.84 $0.80 $0.88 $0.88 $0.87 
Dividends per share$0.33 $0.33 $0.33 $0.33 $0.33 
Book value per common share$38.92 $38.17 $37.03 $37.55 $35.62 
Tangible book value per common share (1)$29.40 $28.73 $27.60 $28.09 $26.13 
Shares outstanding32,550,264 32,892,488 32,970,425 33,000,508 32,989,327 
Weighted average shares32,757,378 32,952,541 32,993,975 32,992,855 33,121,271 
Weighted average diluted shares32,935,750 33,129,161 33,161,715 33,136,858 33,243,955 
Credit Quality
Allowance for credit losses to gross loans1.79 %1.88 %1.85 %1.85 %1.83 %
Loans past due 30 days or more$42,965 $44,753 $32,711 $37,888 $30,372 
Total nonperforming loans$64,783 $54,854 $44,096 $41,636 $32,774 
Total nonperforming assets$67,466 $57,539 $46,882 $44,400 $35,267 
Loans charged-off$8,595 $374 $722 $444 $1,610 
Loans recovered$102 $768 $516 $367 $398 
Selected Financial Ratios
Return on average total assets1.13 %1.09 %1.19 %1.20 %1.19 %
Return on average equity8.68 %8.54 %9.30 %9.52 %9.99 %
Average yield on loans5.76 %5.71 %5.78 %5.83 %5.82 %
Average yield on interest-earning assets5.21 %5.15 %5.22 %5.26 %5.24 %
Average rate on interest-bearing deposits1.97 %2.06 %2.15 %2.23 %2.14 %
Average cost of total deposits1.37 %1.43 %1.46 %1.52 %1.45 %
Average cost of total deposits and other borrowings1.37 %1.46 %1.50 %1.59 %1.59 %
Average rate on borrowings & subordinated debt5.84 %5.68 %5.80 %5.83 %5.65 %
Average rate on interest-bearing liabilities2.05 %2.18 %2.27 %2.40 %2.39 %
Net interest margin (fully tax-equivalent) (1)3.88 %3.73 %3.76 %3.71 %3.68 %
Loans to deposits83.08 %83.13 %83.69 %83.16 %83.76 %
Efficiency ratio59.00 %60.42 %59.56 %60.02 %59.61 %
Supplemental Loan Interest Income Data
Discount accretion on acquired loans$1,247 $1,995 $1,129 $1,018 $850 
All other loan interest income (1)$97,448 $93,383 $96,563 $97,067 $97,379 
Total loan interest income (1)$98,695 $95,378 $97,692 $98,085 $98,229 

(1) Non-GAAP measure

13


TriCo Bancshares—Condensed Consolidated Financial Data (unaudited)
(dollars in thousands, except per share data)
Balance Sheet DataJune 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Cash and due from banks$314,268 $308,250 $144,956 $320,114 $206,558 
Securities, available for sale, net1,818,032 1,854,998 1,907,494 1,981,960 1,946,167 
Securities, held to maturity, net101,672 106,868 111,866 117,259 122,673 
Restricted equity securities17,250 17,250 17,250 17,250 17,250 
Loans held for sale1,577 2,028 709 1,995 474 
Loans:
Commercial real estate4,730,732 4,634,446 4,577,632 4,487,524 4,461,111 
Consumer1,288,691 1,279,878 1,281,059 1,283,963 1,300,727 
Commercial and industrial467,564 457,189 471,271 484,763 548,625 
Construction304,920 298,319 279,933 276,095 283,374 
Agriculture production161,457 144,588 151,822 144,123 140,239 
Leases5,629 6,354 6,806 7,423 8,450 
Total loans, gross6,958,993 6,820,774 6,768,523 6,683,891 6,742,526 
Allowance for credit losses(124,455)(128,423)(125,366)(123,760)(123,517)
Total loans, net6,834,538 6,692,351 6,643,157 6,560,131 6,619,009 
Premises and equipment70,092 70,475 70,287 70,423 70,621 
Cash value of life insurance135,520 134,678 140,149 139,312 138,525 
Accrued interest receivable32,534 32,536 34,810 33,061 35,527 
Goodwill304,442 304,442 304,442 304,442 304,442 
Other intangible assets5,435 5,918 6,432 7,462 8,492 
Operating leases, right-of-use22,158 22,806 23,529 24,716 25,113 
Other assets266,465 266,999 268,647 245,765 246,548 
Total assets$9,923,983 $9,819,599 $9,673,728 $9,823,890 $9,741,399 
Deposits:
Noninterest-bearing demand deposits$2,559,788 $2,539,109 $2,548,613 $2,547,736 $2,557,063 
Interest-bearing demand deposits1,826,041 1,778,615 1,758,629 1,708,726 1,791,466 
Savings deposits2,879,212 2,777,840 2,657,849 2,690,045 2,667,006 
Time certificates1,110,768 1,109,768 1,122,485 1,090,584 1,034,695 
Total deposits8,375,809 8,205,332 8,087,576 8,037,091 8,050,230 
Accrued interest payable10,172 9,685 11,501 11,664 12,018 
Operating lease liability23,965 24,657 25,437 26,668 27,122 
Other liabilities128,162 131,478 137,506 141,521 128,063 
Other borrowings17,788 91,706 89,610 266,767 247,773 
Junior subordinated debt101,264 101,222 101,191 101,164 101,143 
Total liabilities8,657,160 8,564,080 8,452,821 8,584,875 8,566,349 
Common stock685,489 692,500 693,462 693,176 691,878 
Retained earnings702,690 693,383 679,907 662,816 644,687 
Accumulated other comprehensive loss, net of tax(121,356)(130,364)(152,462)(116,977)(161,515)
Total shareholders’ equity$1,266,823 $1,255,519 $1,220,907 $1,239,015 $1,175,050 
Quarterly Average Balance Data
Average loans$6,878,186 $6,776,188 $6,720,732 $6,690,326 $6,792,303 
Average interest-earning assets$8,973,959 $9,007,447 $8,932,077 $8,892,223 $9,001,674 
Average total assets$9,778,834 $9,808,216 $9,725,643 $9,666,979 $9,782,228 
Average deposits$8,222,982 $8,195,793 $8,118,663 $8,020,936 $8,024,441 
Average borrowings and subordinated debt$123,943 $190,666 $196,375 $276,418 $426,732 
Average total equity$1,273,092 $1,251,994 $1,241,522 $1,214,510 $1,169,324 
Capital Ratio Data
Total risk-based capital ratio15.6 %15.8 %15.7 %15.6 %15.2 %
Tier 1 capital ratio13.9 %14.1 %14.0 %13.8 %13.4 %
Tier 1 common equity ratio13.1 %13.3 %13.2 %13.1 %12.7 %
Tier 1 leverage ratio11.8 %11.7 %11.7 %11.6 %11.2 %
Tangible capital ratio (1)10.0 %9.9 %9.7 %9.7 %9.1 %

(1) Non-GAAP measure

14


TriCo Bancshares—Non-GAAP Financial Measures (unaudited)
In addition to results presented in accordance with generally accepted accounting principles in the United States of America (GAAP), this press release contains certain non-GAAP financial measures. Management has presented these non-GAAP financial measures in this press release because it believes that they provide useful and comparative information to assess trends in the Company's core operations reflected in the current quarter's results and facilitate the comparison of our performance with the performance of our peers. However, these non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP. Where applicable, comparable earnings information using GAAP financial measures is also presented. Because not all companies use the same calculations, our presentation may not be comparable to other similarly titled measures as calculated by other companies. For a reconciliation of these non-GAAP financial measures, see the tables below:
Three months endedSix months ended
(dollars in thousands)June 30,
2025
March 31,
2025
June 30,
2024
June 30,
2025
June 30,
2024
Net interest margin
Acquired loans discount accretion, net:
Amount (included in interest income)$1,247$1,995$850$3,242$2,182
Effect on average loan yield0.08 %0.12 %0.05 %0.09 %0.06 %
Effect on net interest margin (FTE)0.06 %0.09 %0.04 %0.07 %0.05 %
Net interest margin (FTE)3.88 %3.73 %3.68 %3.81 %3.68 %
Net interest margin less effect of acquired loan discount accretion (Non-GAAP)3.82 %3.64 %3.64 %3.73 %3.63 %

Three months endedSix months ended
(dollars in thousands)June 30,
2025
March 31,
2025
June 30,
2024
June 30,
2025
June 30,
2024
Pre-tax pre-provision return on average assets or equity
Net income (GAAP)$27,542$26,363$29,034$53,905$56,783
Exclude provision for income taxes10,2718,93910,08519,21020,034
Exclude provision for credit losses4,6653,7284058,3934,710
Net income before provisions for income taxes and credit losses (Non-GAAP)$42,478$39,030$39,524$81,508$81,527
Average assets (GAAP)$9,778,834$9,808,216$9,782,228$9,793,444$9,819,012
Average equity (GAAP)$1,273,092$1,251,994$1,169,324$1,262,602$1,171,958
Return on average assets (GAAP) (annualized)1.13 %1.09 %1.19 %1.11 %1.16 %
Pre-tax pre-provision return on average assets (Non-GAAP) (annualized)1.74 %1.61 %1.63 %1.68 %1.67 %
Return on average equity (GAAP) (annualized)8.68 %8.54 %9.99 %8.61 %9.74 %
Pre-tax pre-provision return on average equity (Non-GAAP) (annualized)13.38 %12.64 %13.59 %13.02 %13.95 %


15


Three months endedSix months ended
(dollars in thousands)June 30,
2025
March 31,
2025
June 30,
2024
June 30,
2025
June 30,
2024
Return on tangible common equity
Average total shareholders' equity$1,273,092$1,251,994$1,169,324$1,262,602$1,171,958
Exclude average goodwill304,442304,442304,442304,442304,442
Exclude average other intangibles5,7436,2349,0075,9879,522
Average tangible common equity (Non-GAAP)$962,907$941,318$855,875$952,173$857,994
Net income (GAAP)$27,542$26,363$29,034$53,905$56,783
Exclude amortization of intangible assets, net of tax effect3403627257021,451
Tangible net income available to common shareholders (Non-GAAP)$27,882$26,725$29,759$54,607$58,234
Return on average equity (GAAP) (annualized)8.68 %8.54 %9.99 %8.61 %9.74 %
Return on average tangible common equity (Non-GAAP)11.61 %11.51 %13.98 %11.57 %13.65 %
Three months ended
(dollars in thousands)June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Tangible shareholders' equity to tangible assets
Shareholders' equity (GAAP)$1,266,823$1,255,519$1,220,907$1,239,015$1,175,050
Exclude goodwill and other intangible assets, net309,877310,360310,874311,904312,934
Tangible shareholders' equity (Non-GAAP)$956,946$945,159$910,033$927,111$862,116
Total assets (GAAP)$9,923,983$9,819,599$9,673,728$9,823,890$9,741,399
Exclude goodwill and other intangible assets, net309,877310,360310,874311,904312,934
Total tangible assets (Non-GAAP)$9,614,106$9,509,239$9,362,854$9,511,986$9,428,465
Shareholders' equity to total assets (GAAP)12.77 %12.79 %12.62 %12.61 %12.06 %
Tangible shareholders' equity to tangible assets (Non-GAAP)9.95 %9.94 %9.72 %9.75 %9.14 %

Three months ended
(dollars in thousands)June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Tangible common shareholders' equity per share
Tangible shareholders' equity (Non-GAAP)$956,946$945,159$910,033$927,111$862,116
Common shares outstanding at end of period32,550,264 32,892,488 32,970,425 33,000,508 32,989,327 
Common shareholders' equity (book value) per share (GAAP)$38.92$38.17$37.03$37.55$35.62
Tangible common shareholders' equity (tangible book value) per share (Non-GAAP)$29.40$28.73$27.60$28.09$26.13




16