These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[X]
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Washington
|
|
45-4585178
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification Number)
|
|
|
|
|
|
6920 220
th
Street SW, Mountlake Terrace, Washington
|
|
98043
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
|
|
Registrant’s telephone number, including area code:
|
|
(425) 771-5299
|
|
|
|
|
|
Securities registered pursuant to Section 12(b) of the Act:
|
|
None
|
|
|
|
|
|
Securities registered pursuant to Section 12(g) of the Act:
|
|
Common Stock, par value $0.01 per share
|
|
|
|
(Title of Each Class)
|
|
Large accelerated filer [ ]
|
Accelerated filer [ ]
|
|
Non-accelerated filer [ ] (Do not check if a smaller reporting company)
|
Smaller reporting company
[X]
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
statements of our goals, intentions and expectations;
|
|
•
|
statements regarding our business plans, prospects, growth and operating strategies;
|
|
•
|
statements regarding the quality of our loan and investment portfolios; and
|
|
•
|
estimates of our risks and future costs and benefits.
|
|
•
|
general economic conditions, either nationally or in our market area, that are worse than expected;
|
|
•
|
the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write offs and changes in our allowance for loan losses and provision for loan losses that may be impacted by deterioration in the housing and commercial real estate markets;
|
|
•
|
fluctuations in the demand for loans, the number of unsold homes, land and other properties and fluctuations in real estate values in our market area;
|
|
•
|
increases in premiums for deposit insurance;
|
|
•
|
the use of estimates in determining fair value of certain of our assets, which estimates may prove to be incorrect and result in significant declines in valuation;
|
|
•
|
changes in the interest rate environment that reduce our interest margins or reduce the fair value of financial instruments;
|
|
•
|
increased competitive pressures among financial services companies;
|
|
•
|
our ability to execute our plans to grow our residential construction lending, our mortgage banking operations and our warehouse lending and the geographic expansion of our indirect home improvement lending;
|
|
•
|
our ability to attract and retain deposits;
|
|
•
|
our ability to control operating costs and expenses;
|
|
•
|
changes in consumer spending, borrowing and savings habits;
|
|
•
|
our ability to successfully manage our growth;
|
|
•
|
legislative or regulatory changes that adversely affect our business, including the effect of the Dodd-Frank Wall Street Reform and Consumer Protection Act, changes in regulation policies and principles, or the interpretation of regulatory capital or other rules, including as a result of Basel III;
|
|
•
|
adverse changes in the securities markets;
|
|
•
|
changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Public Company Accounting Oversight Board or the Financial Accounting Standards Board;
|
|
•
|
costs and effects of litigation, including settlements and judgments;
|
|
•
|
our ability to implement our branch expansion strategy;
|
|
•
|
inability of key third-party vendors to perform their obligations to us; and
|
|
•
|
other economic, competitive, governmental, regulatory and technical factors affecting our operations, pricing, products and services and other risks described elsewhere in this Form 10-K and our other reports filed with the U.S. Securities and Exchange Commission.
|
|
|
December 31,
|
|||||||||||||||||||||||||||||||||
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
|||||||||||||||||||||||||
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||||||||||||
|
Real estate loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Commercial
|
$
|
33,250
|
|
|
11.88
|
%
|
|
$
|
28,931
|
|
|
13.09
|
%
|
|
$
|
28,061
|
|
|
11.86
|
%
|
|
$
|
29,099
|
|
|
12.20
|
%
|
|
$
|
25,872
|
|
|
11.33
|
%
|
|
Construction and development
|
31,893
|
|
|
11.39
|
|
|
10,144
|
|
|
4.59
|
|
|
9,805
|
|
|
4.15
|
|
|
17,390
|
|
|
7.29
|
|
|
23,861
|
|
|
10.45
|
|
|||||
|
Home equity
|
15,474
|
|
|
5.53
|
|
|
14,507
|
|
|
6.56
|
|
|
15,655
|
|
|
6.62
|
|
|
16,448
|
|
|
6.90
|
|
|
18,689
|
|
|
8.19
|
|
|||||
|
One-to-four-family
(1)
|
13,976
|
|
|
4.99
|
|
|
8,752
|
|
|
3.96
|
|
|
13,218
|
|
|
5.59
|
|
|
8,233
|
|
|
3.45
|
|
|
6,969
|
|
|
3.05
|
|
|||||
|
Multi-family
|
3,202
|
|
|
1.14
|
|
|
1,175
|
|
|
0.53
|
|
|
1,159
|
|
|
0.49
|
|
|
409
|
|
|
0.17
|
|
|
408
|
|
|
0.18
|
|
|||||
|
Total real estate loans
|
97,795
|
|
|
34.93
|
|
|
63,509
|
|
|
28.73
|
|
|
67,898
|
|
|
28.71
|
|
|
71,579
|
|
|
30.01
|
|
|
75,799
|
|
|
33.20
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Consumer Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Indirect home improvement
|
86,249
|
|
|
30.82
|
|
|
81,143
|
|
|
36.70
|
|
|
94,833
|
|
|
40.10
|
|
|
89,883
|
|
|
37.68
|
|
|
75,203
|
|
|
32.94
|
|
|||||
|
Recreational
|
17,968
|
|
|
6.42
|
|
|
24,471
|
|
|
11.07
|
|
|
24,105
|
|
|
10.19
|
|
|
18,011
|
|
|
7.55
|
|
|
12,165
|
|
|
5.33
|
|
|||||
|
Automobile
|
2,416
|
|
|
0.86
|
|
|
5,832
|
|
|
2.64
|
|
|
12,645
|
|
|
5.35
|
|
|
23,359
|
|
|
9.79
|
|
|
30,514
|
|
|
13.37
|
|
|||||
|
Home improvement
|
651
|
|
|
0.23
|
|
|
934
|
|
|
0.42
|
|
|
1,295
|
|
|
0.55
|
|
|
1,725
|
|
|
0.72
|
|
|
2,203
|
|
|
0.96
|
|
|||||
|
Other
|
1,386
|
|
|
0.50
|
|
|
1,826
|
|
|
0.83
|
|
|
2,887
|
|
|
1.21
|
|
|
4,277
|
|
|
1.80
|
|
|
6,190
|
|
|
2.71
|
|
|||||
|
Total consumer loans
|
108,670
|
|
|
38.83
|
|
|
114,206
|
|
|
51.66
|
|
|
135,765
|
|
|
57.40
|
|
|
137,255
|
|
|
57.54
|
|
|
126,275
|
|
|
55.31
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Commercial business loans
|
73,465
|
|
|
26.24
|
|
|
43,337
|
|
|
19.61
|
|
|
32,841
|
|
|
13.89
|
|
|
29,699
|
|
|
12.45
|
|
|
26,218
|
|
|
11.49
|
|
|||||
|
Total gross loans receivable
|
279,930
|
|
|
100.00
|
%
|
|
221,052
|
|
|
100.00
|
%
|
|
236,504
|
|
|
100.00
|
%
|
|
238,533
|
|
|
100.00
|
%
|
|
228,292
|
|
|
100.00
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Deferred costs, fees and discounts, net
|
(283
|
)
|
|
|
|
424
|
|
|
|
|
223
|
|
|
|
|
313
|
|
|
|
|
280
|
|
|
|
||||||||||
|
Allowance for loan losses
|
(4,698
|
)
|
|
|
|
(4,345
|
)
|
|
|
|
(5,905
|
)
|
|
|
|
(7,405
|
)
|
|
|
|
(5,598
|
)
|
|
|
||||||||||
|
Total loans receivable, net
|
$
|
274,949
|
|
|
|
|
$
|
217,131
|
|
|
|
|
$
|
230,822
|
|
|
|
|
$
|
231,441
|
|
|
|
|
$
|
222,974
|
|
|
|
|||||
|
|
December 31,
|
|||||||||||||||||||||||||||||||||
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
|||||||||||||||||||||||||
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||||||||||||
|
Fixed-rate loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Real estate loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Commercial
|
$
|
20,947
|
|
|
7.48
|
%
|
|
$
|
17,578
|
|
|
7.95
|
%
|
|
$
|
16,333
|
|
|
6.90
|
%
|
|
$
|
15,729
|
|
|
6.59
|
%
|
|
$
|
16,449
|
|
|
7.20
|
%
|
|
Construction and development
|
3,958
|
|
|
1.41
|
|
|
3,407
|
|
|
1.54
|
|
|
1,556
|
|
|
0.66
|
|
|
501
|
|
|
0.21
|
|
|
105
|
|
|
0.05
|
|
|||||
|
Home equity
|
2,557
|
|
|
0.91
|
|
|
2,154
|
|
|
0.97
|
|
|
2,784
|
|
|
1.18
|
|
|
3,839
|
|
|
1.61
|
|
|
5,399
|
|
|
2.36
|
|
|||||
|
One-to-four-family
(1)
|
8,328
|
|
|
2.98
|
|
|
5,452
|
|
|
2.47
|
|
|
6,585
|
|
|
2.79
|
|
|
4,552
|
|
|
1.91
|
|
|
6,159
|
|
|
2.70
|
|
|||||
|
Multi-family
|
2,053
|
|
|
0.73
|
|
|
1,175
|
|
|
0.53
|
|
|
1,159
|
|
|
0.49
|
|
|
409
|
|
|
0.17
|
|
|
405
|
|
|
0.17
|
|
|||||
|
Total real estate loans
|
37,843
|
|
|
13.51
|
|
|
29,766
|
|
|
13.46
|
|
|
28,417
|
|
|
12.02
|
|
|
25,030
|
|
|
10.49
|
|
|
28,517
|
|
|
12.48
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Consumer
|
108,500
|
|
|
38.76
|
|
|
114,201
|
|
|
51.65
|
|
|
135,752
|
|
|
57.39
|
|
|
137,231
|
|
|
57.53
|
|
|
126,221
|
|
|
55.29
|
|
|||||
|
Commercial business
|
16,959
|
|
|
6.06
|
|
|
8,971
|
|
|
4.07
|
|
|
1,049
|
|
|
0.45
|
|
|
870
|
|
|
0.36
|
|
|
454
|
|
|
0.20
|
|
|||||
|
Total fixed-rate loans
|
163,302
|
|
|
58.33
|
|
|
152,938
|
|
|
69.18
|
|
|
165,218
|
|
|
69.86
|
|
|
163,131
|
|
|
68.38
|
|
|
155,192
|
|
|
67.97
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Adjustable-rate loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Real estate loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Commercial
|
12,303
|
|
|
4.40
|
|
|
11,353
|
|
|
5.14
|
|
|
11,728
|
|
|
4.96
|
|
|
13,370
|
|
|
5.61
|
|
|
9,423
|
|
|
4.13
|
|
|||||
|
Construction and development
|
27,935
|
|
|
9.98
|
|
|
6,737
|
|
|
3.05
|
|
|
8,249
|
|
|
3.49
|
|
|
16,889
|
|
|
7.08
|
|
|
23,756
|
|
|
10.40
|
|
|||||
|
Home equity
|
12,917
|
|
|
4.61
|
|
|
12,353
|
|
|
5.59
|
|
|
12,871
|
|
|
5.44
|
|
|
12,609
|
|
|
5.29
|
|
|
13,290
|
|
|
5.83
|
|
|||||
|
One-to-four-family
(1)
|
5,648
|
|
|
2.02
|
|
|
3,300
|
|
|
1.49
|
|
|
6,633
|
|
|
2.80
|
|
|
3,681
|
|
|
1.54
|
|
|
810
|
|
|
0.35
|
|
|||||
|
Multi-family
|
1,149
|
|
|
0.41
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
0.01
|
|
|||||
|
Total real estate loans
|
59,952
|
|
|
21.42
|
|
|
33,743
|
|
|
15.27
|
|
|
39,481
|
|
|
16.69
|
|
|
46,549
|
|
|
19.52
|
|
|
47,282
|
|
|
20.72
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Consumer
|
170
|
|
|
0.06
|
|
|
5
|
|
|
0.01
|
|
|
13
|
|
|
0.01
|
|
|
24
|
|
|
0.01
|
|
|
54
|
|
|
0.02
|
|
|||||
|
Commercial business
|
56,506
|
|
|
20.19
|
|
|
34,366
|
|
|
15.54
|
|
|
31,792
|
|
|
13.44
|
|
|
28,829
|
|
|
12.09
|
|
|
25,764
|
|
|
11.29
|
|
|||||
|
Total adjustable-rate loans
|
116,628
|
|
|
41.67
|
|
|
68,114
|
|
|
30.82
|
|
|
71,286
|
|
|
30.14
|
|
|
75,402
|
|
|
31.62
|
|
|
73,100
|
|
|
32.03
|
|
|||||
|
Total gross loans receivable
|
279,930
|
|
|
100.00
|
%
|
|
221,052
|
|
|
100.00
|
%
|
|
236,504
|
|
|
100.00
|
%
|
|
238,533
|
|
|
100.00
|
%
|
|
228,292
|
|
|
100.00
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Deferred costs, fees and discounts, net
|
(283
|
)
|
|
|
|
424
|
|
|
|
|
223
|
|
|
|
|
313
|
|
|
|
|
280
|
|
|
|
||||||||||
|
Allowance for loan losses
|
(4,698
|
)
|
|
|
|
(4,345
|
)
|
|
|
|
(5,905
|
)
|
|
|
|
(7,405
|
)
|
|
|
|
(5,598
|
)
|
|
|
||||||||||
|
Total loans receivable, net
|
$
|
274,949
|
|
|
|
|
$
|
217,131
|
|
|
|
|
$
|
230,822
|
|
|
|
|
$
|
231,441
|
|
|
|
|
$
|
222,974
|
|
|
|
|||||
|
|
Real Estate
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||
|
|
Commercial
|
|
Construction and
Development
|
|
Home Equity
|
|
One-to-Four-Family
|
|
Multi-family
|
|
Consumer
|
|
Commercial
Business
|
|
Total
|
||||||||||||||||||||||||||||||||||||||||
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
||||||||||||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Due During
Years Ending
December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
2013
(1)
|
$
|
7,456
|
|
|
4.34
|
%
|
|
$
|
27,713
|
|
|
6.76
|
%
|
|
$
|
12,918
|
|
|
5.03
|
%
|
|
$
|
2,895
|
|
|
6.30
|
%
|
|
$
|
148
|
|
|
6.00
|
%
|
|
$
|
2,008
|
|
|
10.60
|
%
|
|
$
|
58,814
|
|
|
5.10
|
%
|
|
$
|
111,952
|
|
|
5.58
|
%
|
|
2014
|
3,824
|
|
|
6.26
|
|
|
2,190
|
|
|
6.57
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
319
|
|
|
4.00
|
|
|
1,473
|
|
|
8.90
|
|
|
4,013
|
|
|
3.55
|
|
|
11,819
|
|
|
5.66
|
|
||||||||
|
2015
|
7,577
|
|
|
4.82
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
544
|
|
|
5.50
|
|
|
52
|
|
|
6.00
|
|
|
2,080
|
|
|
8.69
|
|
|
2,782
|
|
|
6.42
|
|
|
13,035
|
|
|
5.81
|
|
||||||||
|
2016 and 2017
|
3,450
|
|
|
4.11
|
|
|
249
|
|
|
5.00
|
|
|
—
|
|
|
—
|
|
|
1,606
|
|
|
4.40
|
|
|
505
|
|
|
4.38
|
|
|
9,581
|
|
|
8.85
|
|
|
7,120
|
|
|
5.04
|
|
|
22,511
|
|
|
6.46
|
|
||||||||
|
2018 to 2022
|
10,941
|
|
|
5.42
|
|
|
1,741
|
|
|
5.62
|
|
|
1,852
|
|
|
7.34
|
|
|
805
|
|
|
5.35
|
|
|
1,360
|
|
|
4.33
|
|
|
47,310
|
|
|
9.81
|
|
|
736
|
|
|
5.42
|
|
|
64,745
|
|
|
8.66
|
|
||||||||
|
2023 to 2027
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
370
|
|
|
7.67
|
|
|
1,788
|
|
|
4.17
|
|
|
694
|
|
|
5.74
|
|
|
39,643
|
|
|
7.65
|
|
|
—
|
|
|
—
|
|
|
42,495
|
|
|
7.47
|
|
||||||||
|
2028 and following
|
2
|
|
|
5.00
|
|
|
—
|
|
|
—
|
|
|
334
|
|
|
9.00
|
|
|
6,338
|
|
|
4.79
|
|
|
124
|
|
|
5.54
|
|
|
6,575
|
|
|
7.18
|
|
|
—
|
|
|
—
|
|
|
13,373
|
|
|
6.07
|
|
||||||||
|
Total
|
$
|
33,250
|
|
|
5.00
|
%
|
|
$
|
31,893
|
|
|
6.67
|
%
|
|
$
|
15,474
|
|
|
5.46
|
%
|
|
$
|
13,976
|
|
|
5.04
|
%
|
|
$
|
3,202
|
|
|
4.76
|
%
|
|
$
|
108,670
|
|
|
8.76
|
%
|
|
$
|
73,465
|
|
|
5.07
|
%
|
|
$
|
279,930
|
|
|
6.69
|
%
|
|
|
|
|
||
|
Beginning balance at December 31, 2011
|
|
(In thousands)
|
||
|
One-to-four-family
|
|
$
|
43,708
|
|
|
Commercial SBA
|
|
2,087
|
|
|
|
Subtotal
|
|
45,795
|
|
|
|
Additions
|
|
|
||
|
One-to-four-family
|
|
106,513
|
|
|
|
Commercial SBA
|
|
—
|
|
|
|
Subtotal
|
|
106,513
|
|
|
|
Repayments
|
|
|
||
|
One-to-four-family
|
|
(21,647
|
)
|
|
|
Commercial SBA
|
|
(172
|
)
|
|
|
Subtotal
|
|
(21,819
|
)
|
|
|
Ending balance at December 31, 2012
|
|
|
||
|
One-to-four-family
|
|
128,574
|
|
|
|
Commercial SBA
|
|
1,915
|
|
|
|
Total
|
|
$
|
130,489
|
|
|
|
|
|
||
|
|
Years ended December 31,
|
|||||||
|
|
2012
|
|
2011
|
|
||||
|
|
(In thousands)
|
|||||||
|
Originations by type:
|
|
|
|
|
||||
|
Fixed-rate:
|
|
|
|
|
||||
|
Commercial
|
$
|
2,379
|
|
|
$
|
6,436
|
|
|
|
Construction and development
|
250
|
|
|
1,302
|
|
|
||
|
Home equity
|
914
|
|
|
—
|
|
|
||
|
One-to-four-family
(1)
|
4,076
|
|
|
44
|
|
|
||
|
Loans held for sale
(2)
|
138,999
|
|
|
—
|
|
|
||
|
Multi-family
|
1,895
|
|
|
31
|
|
|
||
|
Consumer
|
43,663
|
|
|
26,254
|
|
|
||
|
Commercial business (excluding warehouse lines)
|
8,767
|
|
|
8,098
|
|
|
||
|
Total fixed-rate
|
200,943
|
|
|
42,165
|
|
|
||
|
|
|
|
|
|
||||
|
Adjustable- rate:
|
|
|
|
|
||||
|
Commercial
|
2,536
|
|
|
163
|
|
|
||
|
Construction and development
|
67,004
|
|
|
5,475
|
|
|
||
|
Home equity
|
2,237
|
|
|
4,007
|
|
|
||
|
One-to-four-family
(1)
|
3,913
|
|
|
533
|
|
|
||
|
Multi-family
|
1,199
|
|
|
—
|
|
|
||
|
Consumer
|
213
|
|
|
—
|
|
|
||
|
Commercial business (excluding warehouse lines)
|
14,116
|
|
|
12,956
|
|
|
||
|
Warehouse lines, net
|
21,542
|
|
|
17,405
|
|
|
||
|
Total adjustable-rate
|
112,760
|
|
|
40,539
|
|
|
||
|
Total loans originated
|
313,703
|
|
|
82,704
|
|
|
||
|
|
|
|
|
|
||||
|
Sales and repayments:
|
|
|
|
|
||||
|
Commercial
|
—
|
|
|
2,100
|
|
|
||
|
Loans held for sale
|
130,130
|
|
|
—
|
|
|
||
|
Consumer
|
12,597
|
|
|
—
|
|
|
||
|
Commercial business
|
—
|
|
|
1,470
|
|
|
||
|
Total loans sold
|
142,727
|
|
|
3,570
|
|
|
||
|
Total principal repayments
|
103,228
|
|
|
94,586
|
|
|
||
|
Total reductions
|
245,955
|
|
|
98,156
|
|
|
||
|
Net increase (decrease)
|
$
|
67,748
|
|
|
$
|
(15,452
|
)
|
|
|
|
Loans Delinquent For:
|
||||||||||||||||||||||||||||
|
|
60-89 Days
|
|
90 Days and Over
|
|
Total Loans Delinquent
60 Days or More
|
||||||||||||||||||||||||
|
|
Number
|
|
Amount
|
|
Percent of Loan Category
|
|
Number
|
|
Amount
|
|
Percent of Loan Category
|
|
Number
|
|
Amount
|
|
Percent of Loan Category
|
||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||
|
Real estate loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial
|
—
|
|
|
$
|
—
|
|
|
—
|
%
|
|
1
|
|
|
$
|
783
|
|
|
2.35
|
%
|
|
1
|
|
|
$
|
783
|
|
|
2.35
|
%
|
|
Construction and
development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Home equity
|
9
|
|
|
484
|
|
|
3.13
|
|
|
5
|
|
|
248
|
|
|
1.60
|
|
|
14
|
|
|
732
|
|
|
4.73
|
|
|||
|
One-to-four-family
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
344
|
|
|
2.46
|
|
|
2
|
|
|
344
|
|
|
2.46
|
|
|||
|
Multi-family
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total real estate loans
|
9
|
|
|
484
|
|
|
0.49
|
|
|
8
|
|
|
1,375
|
|
|
1.41
|
|
|
17
|
|
|
1,859
|
|
|
1.90
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Indirect home improvement
|
39
|
|
|
300
|
|
|
0.35
|
|
|
39
|
|
|
295
|
|
|
0.34
|
|
|
78
|
|
|
595
|
|
|
0.69
|
|
|||
|
Recreational
|
1
|
|
|
2
|
|
|
0.01
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
2
|
|
|
0.01
|
|
|||
|
Automobile
|
1
|
|
|
1
|
|
|
0.04
|
|
|
2
|
|
|
10
|
|
|
0.42
|
|
|
3
|
|
|
11
|
|
|
0.46
|
|
|||
|
Home improvement
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
32
|
|
|
4.92
|
|
|
1
|
|
|
32
|
|
|
4.92
|
|
|||
|
Other
|
2
|
|
|
11
|
|
|
0.79
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
11
|
|
|
0.79
|
|
|||
|
Total consumer loans
|
43
|
|
|
314
|
|
|
0.29
|
|
|
42
|
|
|
337
|
|
|
0.31
|
|
|
85
|
|
|
651
|
|
|
0.60
|
|
|||
|
Commercial business loans
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
194
|
|
|
0.26
|
|
|
2
|
|
|
194
|
|
|
0.26
|
|
|||
|
Total
|
52
|
|
|
$
|
798
|
|
|
0.29
|
%
|
|
52
|
|
|
$
|
1,906
|
|
|
0.68
|
%
|
|
104
|
|
|
$
|
2,704
|
|
|
0.97
|
%
|
|
|
December 31,
|
||||||||||||||||||
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
||||||||||
|
Non-accruing loans:
|
(Dollars in thousands)
|
||||||||||||||||||
|
Real estate loans
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial
|
$
|
783
|
|
|
$
|
—
|
|
|
$
|
1,201
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Construction and development
|
—
|
|
|
623
|
|
|
2,175
|
|
|
6,758
|
|
|
1,953
|
|
|||||
|
Home equity
|
248
|
|
|
267
|
|
|
574
|
|
|
40
|
|
|
87
|
|
|||||
|
One-to-four-family
|
344
|
|
|
412
|
|
|
211
|
|
|
—
|
|
|
—
|
|
|||||
|
Total real estate loans
|
1,375
|
|
|
1,302
|
|
|
4,161
|
|
|
6,798
|
|
|
2,040
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Consumer loans
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Indirect home improvement
|
295
|
|
|
454
|
|
|
522
|
|
|
276
|
|
|
308
|
|
|||||
|
Recreational
|
—
|
|
|
1
|
|
|
38
|
|
|
119
|
|
|
32
|
|
|||||
|
Automobile
|
10
|
|
|
23
|
|
|
54
|
|
|
35
|
|
|
62
|
|
|||||
|
Home improvement
|
32
|
|
|
—
|
|
|
75
|
|
|
3
|
|
|
—
|
|
|||||
|
Other
|
—
|
|
|
20
|
|
|
3
|
|
|
60
|
|
|
16
|
|
|||||
|
Total consumer loans
|
337
|
|
|
498
|
|
|
692
|
|
|
493
|
|
|
418
|
|
|||||
|
Commercial business loans
|
194
|
|
|
427
|
|
|
1,387
|
|
|
—
|
|
|
—
|
|
|||||
|
Total non-accruing loans
|
1,906
|
|
|
2,227
|
|
|
6,240
|
|
|
7,291
|
|
|
2,458
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accruing loans delinquent more than 90 days:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Home equity
|
—
|
|
|
—
|
|
|
62
|
|
|
163
|
|
|
30
|
|
|||||
|
Total accruing loans delinquent more than 90 days
|
—
|
|
|
—
|
|
|
62
|
|
|
163
|
|
|
30
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Real estate owned
|
2,127
|
|
|
4,589
|
|
|
3,701
|
|
|
5,484
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Repossessed automobiles, recreational vehicles
|
31
|
|
|
78
|
|
|
78
|
|
|
130
|
|
|
44
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total non-performing assets
|
$
|
4,064
|
|
|
$
|
6,894
|
|
|
$
|
10,081
|
|
|
$
|
13,068
|
|
|
$
|
2,532
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Restructured loans
(1)
|
$
|
3,260
|
|
|
$
|
3,249
|
|
|
$
|
1,508
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total non-performing assets as a percentage of total assets
|
1.13
|
%
|
|
2.43
|
%
|
|
3.45
|
%
|
|
4.64
|
%
|
|
0.99
|
%
|
|||||
|
|
December 31,
|
|||||||||||||||||||||||||||||||||
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
|||||||||||||||||||||||||
|
|
Amount
|
|
Percent of
loans in each category to total loans |
|
Amount
|
|
Percent of
loans in each category to total loans |
|
Amount
|
|
Percent of
loans in each category to total loans |
|
Amount
|
|
Percent of
loans in each category to total loans |
|
Amount
|
|
Percent of
loans in each category to total loans |
|||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||||||||||||
|
Allocated at end of year to
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Real estate loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Commercial
|
$
|
247
|
|
|
11.88
|
%
|
|
$
|
218
|
|
|
13.09
|
%
|
|
$
|
246
|
|
|
11.86
|
%
|
|
$
|
370
|
|
|
12.20
|
%
|
|
$
|
2,513
|
|
|
11.33
|
%
|
|
Construction and development
|
557
|
|
|
11.39
|
|
|
206
|
|
|
4.59
|
|
|
670
|
|
|
4.15
|
|
|
1,751
|
|
|
7.29
|
|
|
505
|
|
|
10.45
|
|
|||||
|
Home equity
|
598
|
|
|
5.53
|
|
|
242
|
|
|
6.56
|
|
|
265
|
|
|
6.62
|
|
|
191
|
|
|
6.90
|
|
|
170
|
|
|
8.19
|
|
|||||
|
One-to-four-family
|
277
|
|
|
4.99
|
|
|
181
|
|
|
3.96
|
|
|
170
|
|
|
5.59
|
|
|
59
|
|
|
3.45
|
|
|
16
|
|
|
3.05
|
|
|||||
|
Multi-family
|
21
|
|
|
1.14
|
|
|
9
|
|
|
0.53
|
|
|
5
|
|
|
0.49
|
|
|
2
|
|
|
0.17
|
|
|
1
|
|
|
0.18
|
|
|||||
|
Total real estate loans
|
1,700
|
|
|
34.93
|
|
|
856
|
|
|
28.73
|
|
|
1,356
|
|
|
28.71
|
|
|
2,373
|
|
|
30.01
|
|
|
3,205
|
|
|
33.20
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Consumer loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Indirect home improvement
|
1,862
|
|
|
30.82
|
|
|
2,205
|
|
|
36.70
|
|
|
2,580
|
|
|
40.10
|
|
|
2,108
|
|
|
37.68
|
|
|
1,188
|
|
|
32.94
|
|
|||||
|
Recreational
|
247
|
|
|
6.42
|
|
|
412
|
|
|
11.07
|
|
|
544
|
|
|
10.19
|
|
|
633
|
|
|
7.55
|
|
|
197
|
|
|
5.33
|
|
|||||
|
Automobile
|
31
|
|
|
0.86
|
|
|
279
|
|
|
2.64
|
|
|
405
|
|
|
5.35
|
|
|
931
|
|
|
9.79
|
|
|
583
|
|
|
13.37
|
|
|||||
|
Home improvement
|
17
|
|
|
0.23
|
|
|
20
|
|
|
0.42
|
|
|
47
|
|
|
0.55
|
|
|
64
|
|
|
0.72
|
|
|
54
|
|
|
0.96
|
|
|||||
|
Other
|
21
|
|
|
0.50
|
|
|
38
|
|
|
0.83
|
|
|
68
|
|
|
1.21
|
|
|
168
|
|
|
1.80
|
|
|
125
|
|
|
2.71
|
|
|||||
|
Total consumer loans
|
2,178
|
|
|
38.83
|
|
|
2,954
|
|
|
51.66
|
|
|
3,644
|
|
|
57.40
|
|
|
3,904
|
|
|
57.54
|
|
|
2,147
|
|
|
55.31
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Commercial business loans
|
820
|
|
|
26.24
|
|
|
535
|
|
|
19.61
|
|
|
905
|
|
|
13.89
|
|
|
1,128
|
|
|
12.45
|
|
|
246
|
|
|
11.49
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Total
|
$
|
4,698
|
|
|
100.00
|
%
|
|
$
|
4,345
|
|
|
100.00
|
%
|
|
$
|
5,905
|
|
|
100.00
|
%
|
|
$
|
7,405
|
|
|
100.00
|
%
|
|
$
|
5,598
|
|
|
100.00
|
%
|
|
|
Years ended December 31,
|
||||||||||||||||||
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||
|
Balance at beginning of year
|
$
|
4,345
|
|
|
$
|
5,905
|
|
|
$
|
7,405
|
|
|
$
|
5,598
|
|
|
$
|
2,744
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Charge-offs:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Real estate loans
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial
|
48
|
|
|
152
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Construction and development
|
94
|
|
|
38
|
|
|
1,529
|
|
|
1,436
|
|
|
843
|
|
|||||
|
Home equity
|
381
|
|
|
435
|
|
|
163
|
|
|
160
|
|
|
18
|
|
|||||
|
One-to-four-family
|
257
|
|
|
11
|
|
|
32
|
|
|
—
|
|
|
—
|
|
|||||
|
Total real estate loans
|
780
|
|
|
636
|
|
|
1,724
|
|
|
1,596
|
|
|
861
|
|
|||||
|
Consumer loans
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Indirect home improvement
|
2,156
|
|
|
2,497
|
|
|
2,490
|
|
|
2,195
|
|
|
1,006
|
|
|||||
|
Recreational
|
203
|
|
|
372
|
|
|
413
|
|
|
545
|
|
|
93
|
|
|||||
|
Automobile
|
137
|
|
|
507
|
|
|
637
|
|
|
1,380
|
|
|
615
|
|
|||||
|
Home improvement
|
—
|
|
|
52
|
|
|
76
|
|
|
35
|
|
|
11
|
|
|||||
|
Other
|
85
|
|
|
91
|
|
|
178
|
|
|
174
|
|
|
112
|
|
|||||
|
Total consumer loans
|
2,581
|
|
|
3,519
|
|
|
3,794
|
|
|
4,329
|
|
|
1,837
|
|
|||||
|
Commercial business loans
|
179
|
|
|
684
|
|
|
175
|
|
|
—
|
|
|
—
|
|
|||||
|
Total charge-offs
|
3,540
|
|
|
4,839
|
|
|
5,693
|
|
|
5,925
|
|
|
2,698
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Recoveries:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Real estate loans
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Home equity
|
9
|
|
|
30
|
|
|
—
|
|
|
—
|
|
|
60
|
|
|||||
|
Total real estate loans
|
9
|
|
|
30
|
|
|
—
|
|
|
—
|
|
|
60
|
|
|||||
|
Consumer loans
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Indirect home improvement
|
630
|
|
|
528
|
|
|
351
|
|
|
262
|
|
|
269
|
|
|||||
|
Recreational
|
107
|
|
|
52
|
|
|
70
|
|
|
53
|
|
|
36
|
|
|||||
|
Automobile
|
171
|
|
|
252
|
|
|
275
|
|
|
305
|
|
|
178
|
|
|||||
|
Home improvement
|
8
|
|
|
14
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|||||
|
Other
|
36
|
|
|
34
|
|
|
17
|
|
|
44
|
|
|
71
|
|
|||||
|
Total consumer loans
|
952
|
|
|
880
|
|
|
713
|
|
|
665
|
|
|
555
|
|
|||||
|
Commercial business loans
|
19
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total recoveries
|
980
|
|
|
910
|
|
|
713
|
|
|
665
|
|
|
615
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net charge-offs
|
2,560
|
|
|
3,929
|
|
|
4,980
|
|
|
5,260
|
|
|
2,083
|
|
|||||
|
Additions charged to operations
|
2,913
|
|
|
2,369
|
|
|
3,480
|
|
|
7,067
|
|
|
4,937
|
|
|||||
|
Balance at end of year
|
$
|
4,698
|
|
|
$
|
4,345
|
|
|
$
|
5,905
|
|
|
$
|
7,405
|
|
|
$
|
5,598
|
|
|
Net charge-offs during the year to
average loans outstanding during the year
|
1.03
|
%
|
|
1.81
|
%
|
|
2.11
|
%
|
|
2.27
|
%
|
|
1.00
|
%
|
|||||
|
Net charge-offs during the year to average non-performing assets
|
46.72
|
%
|
|
0.51
|
%
|
|
47.40
|
%
|
|
89.36
|
%
|
|
148.57
|
%
|
|||||
|
Allowance as a percentage of non-performing loans
|
246.48
|
%
|
|
195.11
|
%
|
|
93.70
|
%
|
|
99.34
|
%
|
|
225.00
|
%
|
|||||
|
Allowance as a percentage of gross loans receivable (end of year)
|
1.68
|
%
|
|
1.97
|
%
|
|
2.50
|
%
|
|
3.10
|
%
|
|
2.45
|
%
|
|||||
|
|
December 31,
|
||||||||||||||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||||||||||||||
|
|
Book
Value |
|
Fair
Value |
|
Book
Value |
|
Fair
Value |
|
Book
Value |
|
Fair
Value |
||||||||||||
|
|
(In thousands)
|
||||||||||||||||||||||
|
Securities available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Federal agency securities
|
$
|
12,287
|
|
|
$
|
12,552
|
|
|
$
|
14,202
|
|
|
$
|
14,329
|
|
|
$
|
6,175
|
|
|
$
|
6,086
|
|
|
Corporate securities
|
2,492
|
|
|
2,488
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Municipal bonds
|
8,863
|
|
|
9,060
|
|
|
3,905
|
|
|
4,005
|
|
|
1,144
|
|
|
1,103
|
|
||||||
|
Mortgage-backed securities
|
18,766
|
|
|
19,213
|
|
|
8,476
|
|
|
8,565
|
|
|
434
|
|
|
453
|
|
||||||
|
Total securities available-for-sale
|
42,408
|
|
|
43,313
|
|
|
26,583
|
|
|
26,899
|
|
|
7,753
|
|
|
7,642
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Federal Home Loan Bank stock
|
1,765
|
|
|
1,765
|
|
|
1,797
|
|
|
1,797
|
|
|
1,797
|
|
|
1,797
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total securities
|
$
|
44,173
|
|
|
$
|
45,078
|
|
|
$
|
28,380
|
|
|
$
|
28,696
|
|
|
$
|
9,550
|
|
|
$
|
9,439
|
|
|
|
December 31, 2012
|
|||||||||||||||||||||||||||||||||||||
|
|
1 year or less
|
|
Over 1 year to 5 years
|
|
Over 5 to 10 years
|
|
Over 10 years
|
|
Total Securities
|
|||||||||||||||||||||||||||||
|
|
Amortized
Cost |
|
Weighted
Average Yield |
|
Amortized
Cost |
|
Weighted
Average Yield |
|
Amortized
Cost |
|
Weighted
Average Yield |
|
Amortized
Cost |
|
Weighted
Average Yield |
|
Amortized
Cost |
|
Weighted
Average Yield |
|
Fair
Value |
|||||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||||||||||||||||
|
Securities available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Federal agency securities
|
$
|
505
|
|
|
1.15
|
%
|
|
$
|
2,832
|
|
|
1.39
|
%
|
|
$
|
8,433
|
|
|
2.02
|
%
|
|
$
|
517
|
|
|
1.57
|
%
|
|
$
|
12,287
|
|
|
1.82
|
%
|
|
$
|
12,552
|
|
|
Corporate securities
|
—
|
|
|
—
|
|
|
1,992
|
|
|
0.91
|
|
|
500
|
|
|
1.55
|
|
|
—
|
|
|
—
|
|
|
2,492
|
|
|
1.04
|
|
|
2,488
|
|
||||||
|
Municipal bonds
|
—
|
|
|
—
|
|
|
2,145
|
|
|
2.09
|
|
|
2,496
|
|
|
1.95
|
|
|
4,222
|
|
|
2.85
|
|
|
8,863
|
|
|
2.41
|
|
|
9,060
|
|
||||||
|
Mortgage-backed securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,616
|
|
|
1.74
|
|
|
13,150
|
|
|
2.43
|
|
|
18,766
|
|
|
2.22
|
|
|
19,213
|
|
||||||
|
Total securities available-for-sale
|
$
|
505
|
|
|
1.15
|
%
|
|
$
|
6,969
|
|
|
1.47
|
%
|
|
$
|
17,045
|
|
|
1.90
|
%
|
|
$
|
17,889
|
|
|
2.51
|
%
|
|
$
|
42,408
|
|
|
2.08
|
%
|
|
$
|
43,313
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Beginning balance
|
$
|
246,418
|
|
|
$
|
243,957
|
|
|
$
|
230,985
|
|
|
Net deposits (withdrawals) before interest credited
|
40,323
|
|
|
(365
|
)
|
|
9,304
|
|
|||
|
Interest credited
|
2,208
|
|
|
2,826
|
|
|
3,668
|
|
|||
|
Net increase in deposits
|
42,531
|
|
|
2,461
|
|
|
12,972
|
|
|||
|
Ending balance
|
$
|
288,949
|
|
|
$
|
246,418
|
|
|
$
|
243,957
|
|
|
Percent increase
|
17.26
|
%
|
|
1.01
|
%
|
|
5.62
|
%
|
|||
|
|
December 31,
|
||||||||||||
|
|
2012
|
|
2011
|
||||||||||
|
|
Amount
|
|
Percent of Total
|
|
Amount
|
|
Percent of Total
|
||||||
|
|
(Dollars in thousands)
|
||||||||||||
|
Transactions and Savings Deposits
|
|
|
|
|
|
|
|
||||||
|
Interest-bearing checking
|
$
|
24,348
|
|
|
8.43
|
%
|
|
$
|
20,669
|
|
|
8.39
|
%
|
|
Noninterest-bearing checking
|
34,165
|
|
|
11.82
|
|
|
19,254
|
|
|
7.81
|
|
||
|
Savings
|
11,812
|
|
|
4.09
|
|
|
11,567
|
|
|
4.69
|
|
||
|
Money market
|
114,246
|
|
|
39.54
|
|
|
99,022
|
|
|
40.18
|
|
||
|
Total transaction and savings deposits
|
184,571
|
|
|
63.88
|
|
|
150,512
|
|
|
61.07
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Certificates
|
|
|
|
|
|
|
|
||||||
|
0.00 – 1.99%
|
84,294
|
|
|
29.17
|
|
|
65,421
|
|
|
26.55
|
|
||
|
2.00 – 3.99%
|
19,489
|
|
|
6.74
|
|
|
29,167
|
|
|
11.84
|
|
||
|
4.00 – 5.99%
|
595
|
|
|
0.21
|
|
|
1,312
|
|
|
0.53
|
|
||
|
6.00 – 7.99%
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
8.00 – 9.99%
|
—
|
|
|
—
|
|
|
6
|
|
|
0.01
|
|
||
|
10.00 and over
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Total certificates
|
104,378
|
|
|
36.12
|
|
|
95,906
|
|
|
38.93
|
|
||
|
Total deposits
|
$
|
288,949
|
|
|
100.00
|
%
|
|
$
|
246,418
|
|
|
100.00
|
%
|
|
|
0.00-
1.99%
|
|
2.00-
3.99%
|
|
4.00-
5.99%
|
|
6.00-
7.99%
|
|
8.00-
9.99%
|
|
10.00%
or
greater
|
|
Total
|
|
Percent
of Total
|
|||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||||||||
|
Certificate accounts maturing in quarter ending:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
March 31, 2013
|
$
|
4,906
|
|
|
$
|
447
|
|
|
$
|
85
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,438
|
|
|
5.22
|
%
|
|
June 30, 2013
|
4,424
|
|
|
52
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,476
|
|
|
4.29
|
|
|||||||
|
September 30, 2013
|
4,797
|
|
|
784
|
|
|
120
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,701
|
|
|
5.46
|
|
|||||||
|
December 31, 2013
|
13,159
|
|
|
1,830
|
|
|
209
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,198
|
|
|
14.56
|
|
|||||||
|
March 31, 2014
|
3,212
|
|
|
312
|
|
|
181
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,705
|
|
|
3.55
|
|
|||||||
|
June 30, 2014
|
10,870
|
|
|
427
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,297
|
|
|
10.82
|
|
|||||||
|
September 30, 2014
|
2,584
|
|
|
298
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,882
|
|
|
2.76
|
|
|||||||
|
December 31, 2014
|
10,451
|
|
|
553
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,004
|
|
|
10.54
|
|
|||||||
|
March 31, 2015
|
4,272
|
|
|
344
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,616
|
|
|
4.42
|
|
|||||||
|
June 30, 2015
|
9,602
|
|
|
1,439
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,041
|
|
|
10.58
|
|
|||||||
|
September 30, 2015
|
301
|
|
|
6,247
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,548
|
|
|
6.27
|
|
|||||||
|
December 31, 2015
|
4,476
|
|
|
6,113
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,589
|
|
|
10.15
|
|
|||||||
|
Thereafter
|
11,240
|
|
|
643
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,883
|
|
|
11.38
|
|
|||||||
|
Total
|
$
|
84,294
|
|
|
$
|
19,489
|
|
|
$
|
595
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
104,378
|
|
|
100.00
|
%
|
|
Percent of total
|
80.76
|
%
|
|
18.67
|
%
|
|
0.57
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
100.00
|
%
|
|
|
||||||||
|
|
Maturity
|
|
|
||||||||||||||||
|
|
3 Months
or Less
|
|
Over
3 to 6
Months
|
|
Over
6 to 12
Months
|
|
Over
12 Months
|
|
Total
|
||||||||||
|
|
(In thousands)
|
||||||||||||||||||
|
Certificates of deposit less than $100,000
|
$
|
2,840
|
|
|
$
|
2,661
|
|
|
$
|
6,301
|
|
|
$
|
28,317
|
|
|
$
|
40,119
|
|
|
Certificates of deposit of $100,000 to $250,000
|
1,933
|
|
|
1,062
|
|
|
12,090
|
|
|
28,725
|
|
|
43,810
|
|
|||||
|
Certificates of deposit of $250,000 or more
|
665
|
|
|
753
|
|
|
2,508
|
|
|
16,523
|
|
|
20,449
|
|
|||||
|
Total certificates of deposit
|
$
|
5,438
|
|
|
$
|
4,476
|
|
|
$
|
20,899
|
|
|
$
|
73,565
|
|
|
$
|
104,378
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Maximum balance:
|
(Dollars in thousands)
|
||||||||||
|
FHLB advances
|
$
|
21,840
|
|
|
$
|
30,900
|
|
|
$
|
18,000
|
|
|
Federal Reserve Bank
|
$
|
—
|
|
|
$
|
1,000
|
|
|
$
|
37,000
|
|
|
Pacific Coast Bankers' Bank
|
$
|
2,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||||
|
Average balances:
|
|
|
|
|
|
||||||
|
FHLB advances
|
$
|
7,636
|
|
|
$
|
5,741
|
|
|
$
|
4,879
|
|
|
Federal Reserve Bank
|
$
|
—
|
|
|
$
|
3
|
|
|
$
|
2,620
|
|
|
Pacific Coast Bankers' Bank
|
$
|
6
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average interest rate:
|
|
|
|
|
|
||||||
|
FHLB advances
|
0.91
|
%
|
|
1.07
|
%
|
|
1.42
|
%
|
|||
|
Federal Reserve Bank
|
—
|
%
|
|
0.75
|
%
|
|
0.29
|
%
|
|||
|
Pacific Coast Bankers' Bank
|
1.10
|
%
|
|
—
|
%
|
|
—
|
%
|
|||
|
|
At December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Balance outstanding at end of year
|
(Dollars in thousands)
|
||||||||||
|
FHLB advances
|
$
|
6,840
|
|
|
$
|
8,900
|
|
|
$
|
21,900
|
|
|
Total borrowings
|
$
|
6,840
|
|
|
$
|
8,900
|
|
|
$
|
21,900
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average interest rate of:
|
|
|
|
|
|
||||||
|
FHLB advances
|
1.96
|
%
|
|
2.08
|
%
|
|
1.42
|
%
|
|||
|
|
|
Position
|
|
|
Name
|
Age
(1)
|
Company
|
Bank
|
|
Joseph C. Adams
|
53
|
Director and
Chief Executive Officer
|
Director and
Chief Executive Officer
|
|
|
|
|
|
|
Matthew D. Mullet
|
34
|
Chief Financial Officer, Treasurer and Secretary
|
Chief Financial Officer
|
|
|
|
|
|
|
Steven L. Haynes
|
63
|
—
|
Chief Credit Officer
|
|
|
|
|
|
|
Dennis V. O’Leary
|
45
|
—
|
Chief Lending Officer
|
|
|
|
|
|
|
Drew B. Ness
|
48
|
—
|
Chief Operating Officer
|
|
|
|
|
|
|
(1)
|
As of December 31, 2012.
|
|
•
|
The Consumer Financial Protection Bureau (“CFPB”), an independent consumer compliance regulatory agency within the Federal Reserve has been established. The CFPB is empowered to exercise broad regulatory, supervisory and enforcement authority over financial institutions with total assets of over $10 billion with respect to both new and existing consumer financial protection laws. Financial institutions with assets of less than $10 billion, like 1st Security Bank of Washington, will continue to be subject to supervision and enforcement by their primary federal banking regulator with respect to federal consumer financial protection laws. The CFPB also has authority to promulgate new consumer financial protection regulations and amend existing consumer financial protection regulations;
|
|
•
|
The Federal Deposit Insurance Act was amended to direct federal regulators to require depository institution holding companies to serve as a source of strength for their depository institution subsidiaries;
|
|
•
|
The prohibition on payment of interest on demand deposits was repealed, effective July 21, 2011;
|
|
•
|
Deposit insurance is permanently increased to $250,000;
|
|
•
|
The deposit insurance assessment base for FDIC insurance is the depository institution's average consolidated total assets less the average tangible equity during the assessment period; and
|
|
•
|
The minimum reserve ratio of the FDIC’s Deposit Insurance Fund (“DIF”) increased to 1.35 percent of estimated annual insured deposits or the comparable percentage of the assessment base; however, the FDIC is directed to "offset the effect" of the increased reserve ratio for insured depository institutions with total consolidated assets of less than $10 billion. Pursuant to the Dodd-Frank Act, the FDIC recently issued a rule setting a designated reserve ratio at 2.0% of insured deposits.
|
|
•
|
Tier 1 capital treatment for "hybrid" capital items like trust preferred securities is eliminated subject to various grandfathering and transition rules. The federal banking agencies must promulgate new rules on regulatory capital within 18 months from July 21, 2010, for both depository institutions and their holding companies, to include leverage capital and risk-based capital measures at least as stringent as those now applicable to 1st Security Bank of Washington under the prompt corrective action regulations;
|
|
•
|
Public companies are required to provide their shareholders with a non-binding vote: (i) at least once every three years on the compensation paid to executive officers, and (ii) at least once every six years on whether they should have a "say on pay" vote every one, two or three years;
|
|
•
|
A separate, non-binding shareholder vote is required regarding golden parachutes for named executive officers when a shareholder vote takes place on mergers, acquisitions, dispositions or other transactions that would trigger the parachute payments;
|
|
•
|
Securities exchanges are required to prohibit brokers from using their own discretion to vote shares not beneficially owned by them for certain "significant" matters, which include votes on the election of directors, executive compensation matters, and any other matter determined to be significant;
|
|
•
|
Stock exchanges are prohibited from listing the securities of any issuer that does not have a policy providing for (i) disclosure of its policy on incentive compensation payable on the basis of financial information reportable under the securities laws, and (ii) the recovery from current or former executive officers, following an accounting restatement triggered by material noncompliance with securities law reporting requirements, of any incentive compensation paid erroneously during the three-year period preceding the date on which the restatement was required that exceeds the amount that would have been paid on the basis of the restated financial information;
|
|
•
|
Disclosure in annual proxy materials is required concerning the relationship between the executive compensation paid and the financial performance of the issuer;
|
|
•
|
Item 402 of Regulation S-K is amended to require companies to disclose the ratio of the Chief Executive Officer's annual total compensation to the median annual total compensation of all other employees; and
|
|
•
|
Smaller reporting companies are exempt from complying with the internal control auditor attestation requirements of Section 404(b) of the Sarbanes-Oxley Act.
|
|
|
Actual
|
|
For Capital
Adequacy Purposes |
|
To be Well Capitalized
Under Prompt Corrective Action Provisions
Ratio
|
|||
|
|
Ratio
|
|
Ratio
|
|
||||
|
As of December 31, 2012
|
|
|
|
|
|
|||
|
Total Risk-based Capital
|
|
|
|
|
|
|||
|
(to Risk-weighted Assets)
|
16.00
|
%
|
|
8.00
|
%
|
|
10.00
|
%
|
|
Tier 1 Risk-based Capital
|
|
|
|
|
|
|||
|
(to Risk-weighted Assets)
|
14.75
|
%
|
|
4.00
|
%
|
|
6.00
|
%
|
|
Tier 1 Leverage Capital
|
|
|
|
|
|
|||
|
(to Average Assets)
|
13.26
|
%
|
|
4.00
|
%
|
|
5.00
|
%
|
|
|
|
|
|
|
|
|||
|
As of December 31, 2011
|
|
|
|
|
|
|||
|
Total Risk-based Capital
|
|
|
|
|
|
|||
|
(to Risk-weighted Assets)
|
12.29
|
%
|
|
8.00
|
%
|
|
10.00
|
%
|
|
Tier 1 Risk-based Capital
|
|
|
|
|
|
|||
|
(to Risk-weighted Assets)
|
11.04
|
%
|
|
4.00
|
%
|
|
6.00
|
%
|
|
Tier 1 Leverage Capital
|
|
|
|
|
|
|||
|
(to Average Assets)
|
9.30
|
%
|
|
4.00
|
%
|
|
5.00
|
%
|
|
•
|
Applying a 150% risk weight instead of a 100% risk weight for certain high volatility commercial real estate acquisition, development and construction loans.
|
|
•
|
For residential mortgage exposures, the current approach of a 50% risk weight for high-quality seasoned mortgages and a 100% risk-weight for all other mortgages is replaced with a risk weight of between 35% and 200% depending upon the mortgage’s loan-to-value ratio and whether the mortgage is a “category 1” or “category 2” residential mortgage exposure (based on eight criteria that include, among others, the term, seniority of the lien, use of negative amortization, balloon payments and certain rate increases).
|
|
•
|
Assigning a 150% risk weight to exposures (other than residential mortgage exposures) that are 90 days past due.
|
|
•
|
Providing for a 20% credit conversion factor for the unused portion of a commitment with an original maturity of one year or less that is not unconditionally cancellable (currently set at 0%).
|
|
|
|
|
|
|
|
|
|
|
To be Well Capitalized
Under Prompt Corrective
Action Provisions
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
For Capital
Adequacy Purposes
|
|
||||||||||||||
|
|
Actual
|
|
|
|||||||||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||
|
As of December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total Risk-based Capital
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
(to Risk-weighted Assets)
|
$
|
62,652
|
|
|
19.82
|
%
|
|
$
|
25,294
|
|
|
8.00
|
%
|
|
$
|
31,617
|
|
|
10.00
|
%
|
|
Tier I Risk-based Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(to Risk-weighted Assets)
|
$
|
58,688
|
|
|
18.56
|
%
|
|
$
|
12,647
|
|
|
4.00
|
%
|
|
$
|
18,970
|
|
|
6.00
|
%
|
|
Tier I Leverage Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(to Average Assets)
|
$
|
58,688
|
|
|
16.66
|
%
|
|
$
|
14,091
|
|
|
4.00
|
%
|
|
$
|
17,614
|
|
|
5.00
|
%
|
|
•
|
demand for our products and services may decline;
|
|
•
|
loan delinquencies, problem assets and foreclosures may increase;
|
|
•
|
collateral for our loans may further decline in value, in turn reducing customer's borrowing power, reducing the value of assets and collateral associated with existing loans;
|
|
•
|
the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us; and
|
|
•
|
the amount of our low-cost or noninterest-bearing deposits may decrease.
|
|
•
|
the ability to develop, maintain and build upon long-term customer relationships based on top-quality service, high ethical standards and safe, sound assets;
|
|
•
|
the ability to expand our market position;
|
|
•
|
the scope, relevance and pricing of products and services offered to meet customer needs and demands;
|
|
•
|
the rate at which we introduce new products and services relative to our competitors;
|
|
•
|
customer satisfaction with our level of service; and
|
|
•
|
industry and general economic trends.
|
|
Location
|
|
Square
Footage
|
|
Owned or
Leased
|
|
Lease
Expiration Date
|
|
Net Book Value at December 31, 2012
(1)
|
||
|
|
|
|
|
|
|
|
|
(In thousands)
|
||
|
Canyon Park
22020 17
th
Ave SE, Suite 100
Bothell, WA 98021
|
|
2,997
|
|
Leased
|
|
May 2015
(2)
|
|
$
|
18
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Edmonds
620 Edmonds Way
Edmonds, WA 98020
|
|
2,474
|
|
Owned
|
|
—
|
|
$
|
1,567
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Lynnwood
19002 33
rd
Ave W
Lynnwood, WA 98036
|
|
3,000
|
|
Leased
|
|
June 2020
|
|
$
|
208
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Mountlake Terrace (Administrative)
6920 220
th
St SW
Mountlake Terrace, WA 98043
|
|
39,535
|
|
Owned
|
|
—
|
|
$
|
5,986
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Poulsbo
21650 Market Place
Poulsbo, WA 98370
|
|
3,498
|
|
Owned
|
|
—
|
|
$
|
2,851
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Puyallup
307 W Stewart St
Puyallup, WA 98371
|
|
2,474
|
|
Owned
|
|
—
|
|
$
|
1,436
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Bellevue Home Lending
1110 112th Avenue NE, Suite 310 Bellevue, WA, 98004
|
|
4,068
|
|
Leased
|
|
December 2017
(2)
|
|
$
|
149
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Overlake
14808 NE 24
th
St, Suite D
Redmond, WA 98052
|
|
2,331
|
|
Leased
|
|
June 2016
(3)
|
|
$
|
265
|
|
|
|
At December 31,
|
||||||||||||||||||
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
||||||||||
|
|
(In thousands)
|
||||||||||||||||||
|
Selected Financial Condition Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets
|
$
|
359,030
|
|
|
$
|
283,793
|
|
|
$
|
292,334
|
|
|
$
|
281,836
|
|
|
$
|
255,368
|
|
|
Loans receivable, net
(1)
|
274,949
|
|
|
217,131
|
|
|
230,822
|
|
|
231,441
|
|
|
222,974
|
|
|||||
|
Loans held for sale
|
8,870
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Securities available-for-sale, at fair value
|
43,313
|
|
|
26,899
|
|
|
7,642
|
|
|
603
|
|
|
2,834
|
|
|||||
|
FHLB stock
|
1,765
|
|
|
1,797
|
|
|
1,797
|
|
|
1,797
|
|
|
1,797
|
|
|||||
|
Deposits
|
288,949
|
|
|
246,418
|
|
|
243,957
|
|
|
230,985
|
|
|
216,056
|
|
|||||
|
Borrowings
|
6,840
|
|
|
8,900
|
|
|
21,900
|
|
|
25,900
|
|
|
9,400
|
|
|||||
|
Total equity
|
59,897
|
|
|
26,767
|
|
|
24,795
|
|
|
23,315
|
|
|
27,862
|
|
|||||
|
|
Years Ended December 31,
|
||||||||||||||||||
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
||||||||||
|
|
(In thousands)
|
||||||||||||||||||
|
Selected Operations Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total interest and dividend income
|
$
|
18,787
|
|
|
$
|
16,478
|
|
|
$
|
17,333
|
|
|
$
|
16,404
|
|
|
$
|
16,899
|
|
|
Total interest expense
|
2,363
|
|
|
3,006
|
|
|
3,886
|
|
|
4,521
|
|
|
5,798
|
|
|||||
|
Net interest income
|
16,424
|
|
|
13,472
|
|
|
13,447
|
|
|
11,883
|
|
|
11,101
|
|
|||||
|
Provision for loan losses
|
2,913
|
|
|
2,369
|
|
|
3,480
|
|
|
7,067
|
|
|
4,937
|
|
|||||
|
Net interest income after provision for loan losses
|
13,511
|
|
|
11,103
|
|
|
9,967
|
|
|
4,816
|
|
|
6,164
|
|
|||||
|
Fees and service charges
|
1,993
|
|
|
1,971
|
|
|
2,255
|
|
|
2,839
|
|
|
2,667
|
|
|||||
|
Gain on sale of loans
|
3,684
|
|
|
113
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Gain (loss) on sale on assets
|
165
|
|
|
59
|
|
|
1,006
|
|
|
1,398
|
|
|
(306
|
)
|
|||||
|
Other noninterest income
|
322
|
|
|
332
|
|
|
406
|
|
|
252
|
|
|
552
|
|
|||||
|
Total noninterest income
|
6,164
|
|
|
2,475
|
|
|
3,667
|
|
|
4,489
|
|
|
2,913
|
|
|||||
|
Total noninterest expense
|
16,477
|
|
|
12,033
|
|
|
12,032
|
|
|
13,879
|
|
|
12,881
|
|
|||||
|
Income (loss) before benefit for income taxes
|
3,198
|
|
|
1,545
|
|
|
1,602
|
|
|
(4,574
|
)
|
|
(3,804
|
)
|
|||||
|
Benefit for income tax
|
2,097
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net income (loss)
|
$
|
5,295
|
|
|
$
|
1,545
|
|
|
$
|
1,602
|
|
|
$
|
(4,574
|
)
|
|
$
|
(3,804
|
)
|
|
|
At or For the
|
||||||||||||||
|
|
Years Ended December 31,
|
||||||||||||||
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
||||||
|
Selected Financial Ratios and Other Data
|
|
|
|
|
|
|
|
|
|
||||||
|
Performance ratios:
|
|
|
|
|
|
|
|
|
|
||||||
|
Return on assets (ratio of net income (loss) to average total assets)
|
1.64
|
%
|
|
0.56
|
%
|
|
0.60
|
%
|
|
(1.75
|
)%
|
|
(1.55
|
)%
|
|
|
Return on equity (ratio of net income (loss) to average equity)
|
12.71
|
|
|
5.92
|
|
|
6.54
|
|
|
(16.84
|
)
|
|
(11.95
|
)
|
|
|
Yield on average interest-earning assets
|
6.21
|
|
|
6.35
|
|
|
6.86
|
|
|
6.62
|
|
|
7.30
|
|
|
|
Rate paid on average interest-bearing liabilities
|
0.94
|
|
|
1.31
|
|
|
1.75
|
|
|
2.12
|
|
|
2.99
|
|
|
|
Interest rate spread information:
|
|
|
|
|
|
|
|
|
|
||||||
|
Average during period
|
5.27
|
|
|
5.04
|
|
|
5.11
|
|
|
4.50
|
|
|
4.31
|
|
|
|
Net interest margin
(1)
|
5.43
|
|
|
5.19
|
|
|
5.32
|
|
|
4.79
|
|
|
4.80
|
|
|
|
Operating expense to average total assets
|
5.12
|
|
|
4.35
|
|
|
4.49
|
|
|
5.32
|
|
|
5.24
|
|
|
|
Average interest-earning assets to average
|
|
|
|
|
|
|
|
|
|
||||||
|
interest-bearing liabilities
|
120.34
|
|
|
112.90
|
|
|
113.98
|
|
|
116.01
|
|
|
119.50
|
|
|
|
Efficiency ratio
(2)
|
72.95
|
|
|
75.46
|
|
|
70.31
|
|
|
84.77
|
|
|
91.92
|
|
|
|
Margin on loans held for sale
(3)
|
2.47
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Asset quality ratios:
|
|
|
|
|
|
|
|
|
|
||||||
|
Non-performing assets to total assets at end of period
(4)
|
1.13
|
%
|
|
2.43
|
%
|
|
3.45
|
%
|
|
4.64
|
%
|
|
0.99
|
%
|
|
|
Non-performing loans to total gross loans
(5)
|
0.68
|
|
|
1.01
|
|
|
2.66
|
|
|
3.12
|
|
|
1.09
|
|
|
|
Allowance for loan losses to non-performing loans
(5)
|
246.48
|
|
|
195.11
|
|
|
93.70
|
|
|
99.34
|
|
|
225.00
|
|
|
|
Allowance for loan losses to gross loans receivable
|
1.68
|
|
|
1.97
|
|
|
2.50
|
|
|
3.10
|
|
|
2.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Capital ratios:
|
|
|
|
|
|
|
|
|
|
||||||
|
Equity to total assets at end of period
|
16.68
|
%
|
|
9.43
|
%
|
|
8.48
|
%
|
|
8.27
|
%
|
|
10.91
|
%
|
|
|
Average equity to average assets
|
12.93
|
|
|
9.44
|
|
|
9.13
|
|
|
10.40
|
|
|
12.95
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Other data:
|
|
|
|
|
|
|
|
|
|
||||||
|
Number of full service offices
|
6
|
|
|
6
|
|
|
6
|
|
|
8
|
|
|
12
|
|
|
|
Full-time equivalent employees
|
130
|
|
|
86
|
|
|
79
|
|
|
84
|
|
|
112
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income per common share:
|
|
|
|
|
|
|
|
|
|
||||||
|
Basic
|
$
|
1.76
|
|
|
nm
(6)
|
|
|
nm
(6)
|
|
|
nm
(6)
|
|
|
nm
(6)
|
|
|
Diluted
|
$
|
1.76
|
|
|
nm
(6)
|
|
|
nm
(6)
|
|
|
nm
(6)
|
|
|
nm
(6)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Book values:
|
|
|
|
|
|
|
|
|
|
||||||
|
Book value per common share
|
$
|
19.92
|
|
(7)
|
nm
(6)
|
|
|
nm
(6)
|
|
|
nm
(6)
|
|
|
nm
(6)
|
|
|
(4)
|
Non-performing assets consists of non-performing loans (which include non-accruing loans and accruing loans more than 90 days past due), foreclosed real estate and other repossessed assets.
|
|
(6)
|
Not meaningful as the Company completed the stock offering on July 9, 2012.
|
|
(7)
|
Book value per common share was calculated using shares outstanding of 3,006,836 at December 31, 2012.
|
|
|
At December 31,
|
|
Years Ended December 31,
|
||||||||||||||||||||||||||||||||
|
|
2012
|
|
2012
|
|
2011
|
|
2010
|
||||||||||||||||||||||||||||
|
|
Yield/
Rate
|
|
Average Balance Outstanding
|
|
Interest Earned Paid
|
|
Yield/
Rate
|
|
Average Balance Outstanding
|
|
Interest Earned Paid
|
|
Yield/
Rate
|
|
Average Balance Outstanding
|
|
Interest Earned Paid
|
|
Yield/
Rate
|
||||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Loans receivable, net
(1)
|
6.85
|
%
|
|
$
|
244,680
|
|
|
$
|
17,908
|
|
|
7.32
|
%
|
|
$
|
217,859
|
|
|
$
|
16,191
|
|
|
7.43
|
%
|
|
$
|
236,630
|
|
|
$
|
17,270
|
|
|
7.30
|
%
|
|
Loans held for sale
|
4.11
|
|
|
3,666
|
|
|
149
|
|
|
4.06
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Mortgage-backed securities
|
2.12
|
|
|
16,863
|
|
|
321
|
|
|
1.90
|
|
|
1,830
|
|
|
37
|
|
|
2.02
|
|
|
546
|
|
|
15
|
|
|
2.75
|
|
||||||
|
Investment securities
|
1.81
|
|
|
18,749
|
|
|
363
|
|
|
1.94
|
|
|
11,556
|
|
|
190
|
|
|
1.64
|
|
|
1,390
|
|
|
19
|
|
|
1.37
|
|
||||||
|
FHLB stock
|
—
|
|
|
1,792
|
|
|
—
|
|
|
—
|
|
|
1,797
|
|
|
—
|
|
|
—
|
|
|
1,797
|
|
|
—
|
|
|
—
|
|
||||||
|
Other
(2)
|
0.37
|
|
|
16,780
|
|
|
46
|
|
|
0.27
|
|
|
26,525
|
|
|
60
|
|
|
0.23
|
|
|
12,585
|
|
|
29
|
|
|
0.23
|
|
||||||
|
Total interest-earning assets
(1)
|
5.87
|
%
|
|
302,530
|
|
|
18,787
|
|
|
6.21
|
%
|
|
259,567
|
|
|
16,478
|
|
|
6.35
|
%
|
|
252,948
|
|
|
17,333
|
|
|
6.85
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Savings and money market
|
0.45
|
%
|
|
122,689
|
|
|
585
|
|
|
0.48
|
%
|
|
102,945
|
|
|
770
|
|
|
0.75
|
%
|
|
76,065
|
|
|
711
|
|
|
0.94
|
%
|
||||||
|
Interest-bearing checking
|
0.33
|
|
|
21,406
|
|
|
52
|
|
|
0.24
|
|
|
18,124
|
|
|
92
|
|
|
0.51
|
|
|
19,798
|
|
|
187
|
|
|
0.94
|
|
||||||
|
Certificates of deposit
|
1.76
|
|
|
99,653
|
|
|
1,571
|
|
|
1.58
|
|
|
103,297
|
|
|
1,964
|
|
|
1.90
|
|
|
118,217
|
|
|
2,770
|
|
|
2.34
|
|
||||||
|
Borrowings
|
1.28
|
|
|
7,642
|
|
|
155
|
|
|
2.03
|
|
|
5,744
|
|
|
180
|
|
|
3.13
|
|
|
7,499
|
|
|
218
|
|
|
2.91
|
|
||||||
|
Total interest-bearing liabilities
|
0.99
|
%
|
|
251,390
|
|
|
2,363
|
|
|
0.94
|
%
|
|
230,110
|
|
|
3,006
|
|
|
1.31
|
%
|
|
221,579
|
|
|
3,886
|
|
|
1.75
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net interest income
|
|
|
|
|
$
|
16,424
|
|
|
|
|
|
|
$
|
13,472
|
|
|
|
|
|
|
$
|
13,447
|
|
|
|
||||||||||
|
Net interest rate spread
|
4.88
|
%
|
|
|
|
|
|
5.27
|
%
|
|
|
|
|
|
5.04
|
%
|
|
|
|
|
|
5.10
|
%
|
||||||||||||
|
Net earning assets
|
|
|
$
|
51,140
|
|
|
|
|
|
|
$
|
29,457
|
|
|
|
|
|
|
$
|
31,369
|
|
|
|
|
|
||||||||||
|
Net interest margin
|
N/A
|
|
|
|
|
|
|
5.43
|
%
|
|
|
|
|
|
5.19
|
%
|
|
|
|
|
|
5.32
|
%
|
||||||||||||
|
Average interest-earning assets to average interest-bearing liabilities
|
|
|
115.43
|
%
|
|
|
|
|
|
112.80
|
%
|
|
|
|
|
|
114.16
|
%
|
|
|
|
|
|||||||||||||
|
|
Years Ended December 31, 2012 vs. 2011
|
|
Years Ended December 31, 2011 vs. 2010
|
||||||||||||||||||||
|
|
Increase (Decrease) Due to
|
|
Total
Increase (Decrease) |
|
Increase (Decrease) Due to
|
|
Total
Increase (Decrease) |
||||||||||||||||
|
|
Volume
|
|
Rate
|
|
|
Volume
|
|
Rate
|
|
||||||||||||||
|
|
(In thousands)
|
||||||||||||||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Loans receivable, net
(1)
|
$
|
1,993
|
|
|
$
|
(276
|
)
|
|
$
|
1,717
|
|
|
$
|
(1,370
|
)
|
|
$
|
291
|
|
|
$
|
(1,079
|
)
|
|
Loans held for sale
|
149
|
|
|
—
|
|
|
149
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Mortgage-backed securities
|
304
|
|
|
(20
|
)
|
|
284
|
|
|
35
|
|
|
(13
|
)
|
|
22
|
|
||||||
|
Investment securities
|
118
|
|
|
55
|
|
|
173
|
|
|
139
|
|
|
32
|
|
|
171
|
|
||||||
|
FHLB stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Other
(2)
|
(22
|
)
|
|
8
|
|
|
(14
|
)
|
|
32
|
|
|
(1
|
)
|
|
31
|
|
||||||
|
Total interest-earning assets
(1)
|
$
|
2,542
|
|
|
$
|
(233
|
)
|
|
2,309
|
|
|
$
|
(1,164
|
)
|
|
$
|
309
|
|
|
(855
|
)
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Savings and money market
|
$
|
148
|
|
|
$
|
(333
|
)
|
|
$
|
(185
|
)
|
|
$
|
252
|
|
|
$
|
(193
|
)
|
|
$
|
59
|
|
|
Interest-bearing checking
|
17
|
|
|
(57
|
)
|
|
(40
|
)
|
|
(16
|
)
|
|
(79
|
)
|
|
(95
|
)
|
||||||
|
Certificates of deposit
|
(69
|
)
|
|
(324
|
)
|
|
(393
|
)
|
|
(350
|
)
|
|
(456
|
)
|
|
(806
|
)
|
||||||
|
Borrowings
|
59
|
|
|
(84
|
)
|
|
(25
|
)
|
|
(51
|
)
|
|
13
|
|
|
(38
|
)
|
||||||
|
Total interest-bearing liabilities
|
$
|
155
|
|
|
$
|
(798
|
)
|
|
(643
|
)
|
|
$
|
(165
|
)
|
|
$
|
(715
|
)
|
|
(880
|
)
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net change in interest income
|
|
|
|
|
$
|
2,952
|
|
|
|
|
|
|
$
|
25
|
|
||||||||
|
|
Years Ended December 31,
|
||||||||||||||||
|
|
2012
|
|
2011
|
|
Increase/
(Decrease) in Interest Income
|
||||||||||||
|
|
Average Balance
Outstanding
|
|
Yield
|
|
Average Balance
Outstanding
|
|
Yield
|
|
|||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Loans receivable, net
(1)
|
$
|
244,680
|
|
|
7.32
|
%
|
|
$
|
217,859
|
|
|
7.43
|
%
|
|
$
|
1,717
|
|
|
Loans held for sale
|
3,666
|
|
|
4.06
|
|
|
—
|
|
|
—
|
|
|
149
|
|
|||
|
Mortgage-backed securities
|
16,863
|
|
|
1.90
|
|
|
1,830
|
|
|
2.02
|
|
|
284
|
|
|||
|
Investment securities
|
18,749
|
|
|
1.94
|
|
|
11,556
|
|
|
1.64
|
|
|
173
|
|
|||
|
FHLB stock
|
1,792
|
|
|
—
|
|
|
1,797
|
|
|
—
|
|
|
—
|
|
|||
|
Cash and due from banks
(2)
|
16,780
|
|
|
0.27
|
|
|
26,525
|
|
|
0.23
|
|
|
(14
|
)
|
|||
|
Total interest-earning assets
|
$
|
302,530
|
|
|
6.21
|
%
|
|
$
|
259,567
|
|
|
6.35
|
%
|
|
$
|
2,309
|
|
|
|
Years Ended December 31,
|
||||||||||||||||
|
|
2012
|
|
2011
|
|
Increase/
(Decrease) in Interest Expense
|
||||||||||||
|
|
Average Balance
Outstanding
|
|
Yield
|
|
Average Balance
Outstanding
|
|
Yield
|
|
|||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Savings and money market
|
$
|
122,689
|
|
|
0.48
|
%
|
|
$
|
102,945
|
|
|
0.75
|
%
|
|
$
|
(185
|
)
|
|
Interest-bearing checking
|
21,406
|
|
|
0.24
|
|
|
18,124
|
|
|
0.51
|
|
|
(40
|
)
|
|||
|
Certificates of deposit
|
99,653
|
|
|
1.58
|
|
|
103,297
|
|
|
1.90
|
|
|
(393
|
)
|
|||
|
Borrowings
|
7,642
|
|
|
2.03
|
|
|
5,744
|
|
|
3.13
|
|
|
(25
|
)
|
|||
|
Total interest-bearing liabilities
|
$
|
251,390
|
|
|
0.94
|
%
|
|
$
|
230,110
|
|
|
1.31
|
%
|
|
$
|
(643
|
)
|
|
|
At or For the Years
Ended December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
|
(Dollars in thousands)
|
||||||
|
|
|
|
|
||||
|
Provision for loan losses
|
$
|
2,913
|
|
|
$
|
2,369
|
|
|
Net charge-offs
|
$
|
2,560
|
|
|
$
|
3,929
|
|
|
Allowance for loan losses
|
$
|
4,698
|
|
|
$
|
4,345
|
|
|
Allowance for loan losses as a percentage of total gross loans receivable at the end of the year
|
1.7
|
%
|
|
2.0
|
%
|
||
|
Non-accrual and 90 days or more past due loans
|
$
|
1,906
|
|
|
$
|
2,227
|
|
|
Allowance for loan losses as a percentage of non-performing loans at end of year
|
246.5
|
%
|
|
195.1
|
%
|
||
|
Non-accrual and 90 days or more past due loans as a percentage of gross loans receivable at the end of the year
|
0.7
|
%
|
|
1.0
|
%
|
||
|
Total gross loans
|
$
|
279,930
|
|
|
$
|
221,052
|
|
|
|
Years Ended December 31,
|
|
Increase (Decrease)
|
|||||||||||
|
|
2012
|
|
2011
|
|
Amount
|
|
Percent
|
|||||||
|
|
(Dollars in thousands)
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|||||||
|
Service charges and fee income
|
$
|
1,993
|
|
|
$
|
1,971
|
|
|
$
|
22
|
|
|
1.1
|
%
|
|
Gain on sale of loans
|
3,684
|
|
|
113
|
|
|
3,571
|
|
|
3,160.2
|
|
|||
|
Gain on sale of equipment
|
—
|
|
|
41
|
|
|
(41
|
)
|
|
(100.0
|
)
|
|||
|
Gain on sale of investment securities
|
165
|
|
|
18
|
|
|
147
|
|
|
816.7
|
|
|||
|
Other noninterest income
|
322
|
|
|
332
|
|
|
(10
|
)
|
|
(3.0
|
)
|
|||
|
Total noninterest income
|
$
|
6,164
|
|
|
$
|
2,475
|
|
|
$
|
3,689
|
|
|
149.1
|
%
|
|
|
Years Ended December 31,
|
|
Increase
(Decrease)
|
|||||||||||
|
|
2012
|
|
|
2011
|
|
|
Amount
|
|
Percent
|
|||||
|
|
(Dollars in thousands)
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|||||||
|
Salaries and benefits
|
$
|
8,495
|
|
|
$
|
5,616
|
|
|
$
|
2,879
|
|
|
51.3
|
%
|
|
Operations
|
2,530
|
|
|
1,949
|
|
|
581
|
|
|
29.8
|
|
|||
|
Occupancy
|
1,232
|
|
|
1,103
|
|
|
129
|
|
|
11.7
|
|
|||
|
Data processing
|
1,055
|
|
|
890
|
|
|
165
|
|
|
18.5
|
|
|||
|
OREO fair value write-downs, net of loss on sales
|
847
|
|
|
601
|
|
|
246
|
|
|
40.9
|
|
|||
|
OREO expenses
|
184
|
|
|
138
|
|
|
46
|
|
|
33.3
|
|
|||
|
Loan costs
|
867
|
|
|
459
|
|
|
408
|
|
|
88.9
|
|
|||
|
Professional fees and board fees
|
618
|
|
|
631
|
|
|
(13
|
)
|
|
(2.1
|
)
|
|||
|
FDIC insurance
|
257
|
|
|
391
|
|
|
(134
|
)
|
|
(34.3
|
)
|
|||
|
Marketing and advertising
|
280
|
|
|
236
|
|
|
44
|
|
|
18.6
|
|
|||
|
Impairment loss on mortgage servicing rights
|
112
|
|
|
19
|
|
|
93
|
|
|
489.5
|
|
|||
|
Total noninterest expense
|
$
|
16,477
|
|
|
$
|
12,033
|
|
|
$
|
4,444
|
|
|
36.9
|
%
|
|
|
|
December 31, 2012
|
|||||||||
|
Change in
Interest Rates in Basis Points |
|
Net Interest Income
|
|||||||||
|
|
Amount
|
|
Change
|
|
Change
|
||||||
|
(Dollars in thousands)
|
(Dollars in thousands)
|
||||||||||
|
300bp
|
|
$
|
19,121
|
|
|
$
|
554
|
|
|
2.98
|
%
|
|
200bp
|
|
18,826
|
|
|
258
|
|
|
1.39
|
|
||
|
100bp
|
|
18,617
|
|
|
50
|
|
|
0.27
|
|
||
|
0bp
|
|
18,567
|
|
|
—
|
|
|
—
|
|
||
|
(100)bp
|
|
18,102
|
|
|
(465
|
)
|
|
(2.50
|
)
|
||
|
Off-balance sheet loan commitments
:
|
(In thousands)
|
||
|
|
|
||
|
Real estate secured
|
$
|
49,901
|
|
|
Commercial business loans
|
41,025
|
|
|
|
Home equity loans and lines of credit
|
11,928
|
|
|
|
Consumer loans
|
6,793
|
|
|
|
Total loan commitments
|
$
|
109,647
|
|
|
|
|
|
|
|
|
|
|
|
To be Well Capitalized
Under Prompt Corrective
Action Provisions
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
For Capital
Adequacy Purposes
|
|
||||||||||||||
|
|
Actual
|
|
|
|||||||||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||
|
As of December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total Risk-based Capital
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
(to Risk-weighted Assets)
|
$
|
62,652
|
|
|
19.82
|
%
|
|
$
|
25,294
|
|
|
8.00
|
%
|
|
$
|
31,617
|
|
|
10.00
|
%
|
|
Tier I Risk-based Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(to Risk-weighted Assets)
|
$
|
58,688
|
|
|
18.56
|
%
|
|
$
|
12,647
|
|
|
4.00
|
%
|
|
$
|
18,970
|
|
|
6.00
|
%
|
|
Tier I Leverage Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(to Average Assets)
|
$
|
58,688
|
|
|
16.66
|
%
|
|
$
|
14,091
|
|
|
4.00
|
%
|
|
$
|
17,614
|
|
|
5.00
|
%
|
|
Index to Consolidated Financial Statements
|
|
|
|
Page
|
|
Report of Independent Registered Public Accounting Firm
|
|
|
Consolidated Balance Sheets as of December 31, 2012 and 2011
|
|
|
Consolidated Statements of Income For the Years Ended
December 31, 2012 and 2011
|
|
|
Consolidated Statements of Comprehensive Income For the
Years Ended December 31, 2012 and 2011
|
|
|
Consolidated Statements of Changes in Stockholders’ Equity For the
Years Ended December 31, 2012 and 2011
|
|
|
Consolidated Statements of Cash Flows For the Years Ended
December 31, 2012 and 2011
|
|
|
Notes to Consolidated Financial Statements
|
|
|
|
|
71
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 2012 AND 2011
|
||||
|
|
||||
|
(Dollars in thousands, except share data)
|
||||
|
|
2012
|
|
2011
|
||||
|
ASSETS
|
|
|
|
||||
|
Cash and due from banks
|
$
|
4,003
|
|
|
$
|
2,356
|
|
|
Interest-bearing deposits at other financial institutions
|
5,410
|
|
|
16,897
|
|
||
|
Securities available-for-sale, at fair value
|
43,313
|
|
|
26,899
|
|
||
|
Federal Home Loan Bank stock, at cost
|
1,765
|
|
|
1,797
|
|
||
|
Loans held for sale
|
8,870
|
|
|
—
|
|
||
|
Loans receivable, net
|
274,949
|
|
|
217,131
|
|
||
|
Accrued interest receivable
|
1,223
|
|
|
1,020
|
|
||
|
Premises and equipment, net
|
12,663
|
|
|
9,852
|
|
||
|
Other real estate owned
|
2,127
|
|
|
4,589
|
|
||
|
Deferred tax asset
|
1,927
|
|
|
—
|
|
||
|
Other assets
|
2,780
|
|
|
3,252
|
|
||
|
TOTAL ASSETS
|
$
|
359,030
|
|
|
$
|
283,793
|
|
|
LIABILITIES
|
|
|
|
|
|||
|
Deposits
|
|
|
|
|
|||
|
Interest-bearing accounts
|
$
|
254,784
|
|
|
$
|
227,164
|
|
|
Noninterest-bearing accounts
|
34,165
|
|
|
19,254
|
|
||
|
Total deposits
|
288,949
|
|
|
246,418
|
|
||
|
Borrowings
|
6,840
|
|
|
8,900
|
|
||
|
Other liabilities
|
3,344
|
|
|
1,708
|
|
||
|
Total liabilities
|
299,133
|
|
|
257,026
|
|
||
|
COMMITMENTS AND CONTINGENCIES (NOTE 11)
|
|
|
|
|
|
||
|
STOCKHOLDERS' EQUITY
|
|
|
|
||||
|
Preferred stock, $.01 par value; 5,000,000 shares authorized; None
issued or outstanding
|
—
|
|
|
—
|
|
||
|
Common stock, $.01 par value; 45,000,000 shares authorized;
3,240,125 shares issued and outstanding at December
31, 2012, and none at December 31, 2011
|
32
|
|
|
—
|
|
||
|
Additional paid-in capital
|
29,894
|
|
|
—
|
|
||
|
Retained earnings
|
31,746
|
|
|
26,451
|
|
||
|
Accumulated other comprehensive income
|
597
|
|
|
316
|
|
||
|
Unearned shares - Employee Stock Ownership Plan (ESOP)
|
(2,372
|
)
|
|
—
|
|
||
|
Total stockholders' equity
|
59,897
|
|
|
26,767
|
|
||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
359,030
|
|
|
$
|
283,793
|
|
|
|
|
72
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME FOR THE YEARS ENDED DECEMBER 31, 2012 and 2011 |
||
|
(Dollars in thousands, except share data)
|
|||||||
|
|
2012
|
|
2011
|
||||
|
INTEREST INCOME
|
|
|
|
||||
|
Loans receivable
|
$
|
18,057
|
|
|
$
|
16,191
|
|
|
Interest and dividends on investment securities, and cash and cash
equivalents
|
730
|
|
|
287
|
|
||
|
Total interest income
|
18,787
|
|
|
16,478
|
|
||
|
INTEREST EXPENSE
|
|
|
|
|
|||
|
Deposits
|
2,208
|
|
|
2,826
|
|
||
|
Borrowings
|
155
|
|
|
180
|
|
||
|
Total interest expense
|
2,363
|
|
|
3,006
|
|
||
|
NET INTEREST INCOME
|
16,424
|
|
|
13,472
|
|
||
|
PROVISION FOR LOAN LOSSES
|
2,913
|
|
|
2,369
|
|
||
|
NET INTEREST INCOME AFTER PROVISION FOR LOAN
LOSSES
|
13,511
|
|
|
11,103
|
|
||
|
NONINTEREST INCOME
|
|
|
|
|
|||
|
Service charges and fee income
|
1,993
|
|
|
1,971
|
|
||
|
Gain on sale of loans
|
3,684
|
|
|
113
|
|
||
|
Gain on sale of equipment
|
—
|
|
|
41
|
|
||
|
Gain on sale of investment securities
|
165
|
|
|
18
|
|
||
|
Other noninterest income
|
322
|
|
|
332
|
|
||
|
Total noninterest income
|
6,164
|
|
|
2,475
|
|
||
|
NONINTEREST EXPENSE
|
|
|
|
|
|||
|
Salaries and benefits
|
8,495
|
|
|
5,616
|
|
||
|
Operations
|
2,530
|
|
|
1,949
|
|
||
|
Occupancy
|
1,232
|
|
|
1,103
|
|
||
|
Data processing
|
1,055
|
|
|
890
|
|
||
|
OREO fair value write-downs, net of loss on sales
|
847
|
|
|
601
|
|
||
|
OREO expenses
|
184
|
|
|
138
|
|
||
|
Loan costs
|
867
|
|
|
459
|
|
||
|
Professional and board fees
|
618
|
|
|
631
|
|
||
|
FDIC insurance
|
257
|
|
|
391
|
|
||
|
Marketing and advertising
|
280
|
|
|
236
|
|
||
|
Impairment loss on mortgage servicing rights
|
112
|
|
|
19
|
|
||
|
Total noninterest expense
|
16,477
|
|
|
12,033
|
|
||
|
INCOME BEFORE BENEFIT FOR INCOME TAX
|
3,198
|
|
|
1,545
|
|
||
|
BENEFIT FOR INCOME TAX
|
2,097
|
|
|
—
|
|
||
|
NET INCOME
|
$
|
5,295
|
|
|
$
|
1,545
|
|
|
Basic earnings per share
|
$
|
1.76
|
|
|
nm(1)
|
|
|
|
Diluted earnings per share
|
$
|
1.76
|
|
|
nm(1)
|
|
|
|
|
|
73
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME FOR THE YEARS ENDED DECEMBER 31, 2012 and 2011 |
||
|
|
|||||||
|
(Dollars in thousands
)
|
|||||||
|
|
|
|
|
||||
|
|
2012
|
|
2011
|
||||
|
Net Income
|
$
|
5,295
|
|
|
$
|
1,545
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
||||
|
Unrealized gain on securities available-for-sale:
|
|
|
|
||||
|
Unrealized holding gain arising during year
|
754
|
|
|
445
|
|
||
|
Reclassification adjustment for unrealized gains realized in net income
|
(165
|
)
|
|
(18
|
)
|
||
|
Income tax provision related to unrealized gain
|
(308
|
)
|
|
—
|
|
||
|
Other comprehensive income, net of tax
|
281
|
|
|
427
|
|
||
|
COMPREHENSIVE INCOME
|
$
|
5,576
|
|
|
$
|
1,972
|
|
|
|
|
74
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY FOR THE YEARS ENDED DECEMBER 31, 2012 and 2011 |
||
|
|
||||||||||||||||||||||||||
|
(Dollars in thousands, except share data)
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
Common Stock
|
|
Additional
|
|
|
|
Unearned
|
|
Accumulated
Other
|
|
|
|||||||||||||||
|
|
Shares
|
|
Amount
|
|
Paid-in Capital
|
|
Retained
Earnings
|
|
ESOP Shares
|
|
Comprehensive
Income (Loss)
|
|
Total
Equity
|
|||||||||||||
|
BALANCE, January 1, 2011
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
24,906
|
|
|
$
|
—
|
|
|
$
|
(111
|
)
|
|
$
|
24,795
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
1,545
|
|
|
—
|
|
|
—
|
|
|
1,545
|
|
||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
427
|
|
|
427
|
|
||||||
|
BALANCE, December 31, 2011
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
26,451
|
|
|
$
|
—
|
|
|
$
|
316
|
|
|
$
|
26,767
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
BALANCE, January 1, 2012
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
26,451
|
|
|
$
|
—
|
|
|
$
|
316
|
|
|
$
|
26,767
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
5,295
|
|
|
—
|
|
|
—
|
|
|
5,295
|
|
||||||
|
Other comprehensive
income, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
281
|
|
|
281
|
|
||||||
|
Proceeds from public
offering, net of expenses
|
3,240,125
|
|
|
32
|
|
|
29,873
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29,905
|
|
||||||
|
ESOP shares purchased
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,636
|
)
|
|
—
|
|
|
(2,636
|
)
|
||||||
|
ESOP shares allocated
|
—
|
|
|
—
|
|
|
21
|
|
|
—
|
|
|
264
|
|
|
—
|
|
|
285
|
|
||||||
|
BALANCE, December 31, 2012
|
3,240,125
|
|
|
$
|
32
|
|
|
$
|
29,894
|
|
|
$
|
31,746
|
|
|
$
|
(2,372
|
)
|
|
$
|
597
|
|
|
$
|
59,897
|
|
|
|
|
75
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, 2012 and 2011 |
||
|
(Dollars in thousands)
|
|||||||
|
|
|
|
|
||||
|
|
2012
|
|
2011
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
||||
|
Net income
|
$
|
5,295
|
|
|
$
|
1,545
|
|
|
Adjustments to reconcile net income
to net cash from operating activities
|
|
|
|
|
|||
|
Provision for loan losses
|
2,913
|
|
|
2,369
|
|
||
|
Depreciation, amortization and accretion
|
972
|
|
|
847
|
|
||
|
ESOP compensation expense for allocated shares
|
285
|
|
|
—
|
|
||
|
Provision for deferred income taxes
|
1,082
|
|
|
536
|
|
||
|
Valuation allowance on deferred income taxes
|
(3,317
|
)
|
|
(536
|
)
|
||
|
Gain on sale of loans and loans held for sale
|
(3,684
|
)
|
|
(113
|
)
|
||
|
Origination of loans held for sale
|
(138,999
|
)
|
|
—
|
|
||
|
Proceeds from sale of loans held for sale
|
132,516
|
|
|
—
|
|
||
|
Gain on sale of investment securities
|
(165
|
)
|
|
(18
|
)
|
||
|
Loss on sale of other real estate owned
|
35
|
|
|
7
|
|
||
|
Gain on sale of equipment
|
—
|
|
|
(41
|
)
|
||
|
Impairment of mortgage servicing rights
|
112
|
|
|
19
|
|
||
|
Impairment loss on other real estate owned
|
812
|
|
|
594
|
|
||
|
Changes in operating assets and liabilities
|
|
|
|
|
|||
|
Accrued interest receivable
|
(203
|
)
|
|
(106
|
)
|
||
|
Other assets
|
(49
|
)
|
|
(398
|
)
|
||
|
Other liabilities
|
1,636
|
|
|
26
|
|
||
|
Net cash from (used by) operating activities
|
(759
|
)
|
|
4,731
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|||
|
Activity in securities available-for-sale:
|
|
|
|
|
|||
|
Maturities, prepayments, sales, and calls
|
16,367
|
|
|
2,737
|
|
||
|
Purchases
|
(31,995
|
)
|
|
(21,549
|
)
|
||
|
Net increase in interest-bearing certificates of deposit
|
(2,626
|
)
|
|
—
|
|
||
|
Loan originations and principal collections, net
|
(74,202
|
)
|
|
4,576
|
|
||
|
Proceeds from sale of loans
|
12,779
|
|
|
3,570
|
|
||
|
Proceeds from sale of other real estate owned
|
2,536
|
|
|
1,799
|
|
||
|
Sale of premises and equipment
|
—
|
|
|
74
|
|
||
|
Purchase of premises and equipment
|
(3,644
|
)
|
|
(1,396
|
)
|
||
|
Net cash used by investing activities
|
(80,785
|
)
|
|
(10,189
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|||
|
Net increase in deposits
|
42,531
|
|
|
2,461
|
|
||
|
Proceeds from borrowings
|
59,740
|
|
|
15,000
|
|
||
|
Repayments of borrowings
|
(61,800
|
)
|
|
(28,000
|
)
|
||
|
Purchase of ESOP shares
|
(2,636
|
)
|
|
—
|
|
||
|
Proceeds from issuance of common stock, net
|
31,243
|
|
|
—
|
|
||
|
Net cash from (used by) financing activities
|
69,078
|
|
|
(10,539
|
)
|
||
|
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
(12,466
|
)
|
|
(15,997
|
)
|
||
|
CASH AND CASH EQUIVALENTS, beginning of year
|
19,253
|
|
|
35,250
|
|
||
|
CASH AND CASH EQUIVALENTS, end of year
|
$
|
6,787
|
|
|
$
|
19,253
|
|
|
SUPPLEMENTARY DISCLOSURES OF CASH FLOW INFORMATION
|
|
|
|
|
|||
|
Cash paid during the year for:
|
|
|
|
||||
|
Interest
|
$
|
2,367
|
|
|
$
|
3,005
|
|
|
Income taxes
|
$
|
60
|
|
|
$
|
—
|
|
|
SUPPLEMENTARY DISCLOSURES OF NONCASH
INVESTING AND FINANCING ACTIVITIES
|
|
|
|
|
|||
|
Change in unrealized gain on investment securities
|
$
|
589
|
|
|
$
|
427
|
|
|
Other real estate owned and repossessed assets taken in settlement of loans
|
$
|
1,080
|
|
|
$
|
3,288
|
|
|
|
|
76
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
|
|
|
|
|
77
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
|
|
|
|
|
78
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
|
|
|
|
|
79
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
|
|
|
|
|
80
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
|
|
|
|
|
81
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
|
|
|
|
|
82
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
|
|
|
|
December 31, 2012
|
||||||||||||||||||
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses (less
than 1 year)
|
|
Gross
Unrealized
Losses (more
than 1 year)
|
|
Estimated
Fair
Values
|
||||||||||
|
Securities available-for-sale
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Federal agency securities
|
$
|
12,287
|
|
|
$
|
281
|
|
|
$
|
(16
|
)
|
|
$
|
—
|
|
|
$
|
12,552
|
|
|
Corporate securities
|
2,492
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
2,488
|
|
|||||
|
Municipal bonds
|
8,863
|
|
|
202
|
|
|
(5
|
)
|
|
—
|
|
|
9,060
|
|
|||||
|
Mortgage-backed securities
|
18,766
|
|
|
447
|
|
|
—
|
|
|
—
|
|
|
19,213
|
|
|||||
|
Total securities available-for-sale
|
$
|
42,408
|
|
|
$
|
930
|
|
|
$
|
(25
|
)
|
|
$
|
—
|
|
|
$
|
43,313
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
December 31, 2011
|
||||||||||||||||||
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses (less
than 1 year)
|
|
Gross
Unrealized
Losses (more
than 1 year)
|
|
Estimated
Fair
Values
|
||||||||||
|
Securities available-for-sale
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Federal agency securities
|
$
|
14,202
|
|
|
$
|
131
|
|
|
$
|
(3
|
)
|
|
$
|
(1
|
)
|
|
$
|
14,329
|
|
|
Municipal bonds
|
3,905
|
|
|
101
|
|
|
(1
|
)
|
|
—
|
|
|
4,005
|
|
|||||
|
Mortgage-backed securities
|
8,476
|
|
|
101
|
|
|
(12
|
)
|
|
—
|
|
|
8,565
|
|
|||||
|
Total securities available-for-sale
|
$
|
26,583
|
|
|
$
|
333
|
|
|
$
|
(16
|
)
|
|
$
|
(1
|
)
|
|
$
|
26,899
|
|
|
|
|
83
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
|
|
|
|
2012
|
|
2011
|
||||||||||||
|
|
Amortized
Cost
|
|
Fair
Value
|
|
Amortized
Cost
|
|
Fair
Value
|
||||||||
|
No contractual maturity
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Due in one year or less
|
505
|
|
|
508
|
|
|
—
|
|
|
—
|
|
||||
|
Due in one year to five years
|
6,969
|
|
|
7,050
|
|
|
5,258
|
|
|
5,345
|
|
||||
|
Due in five years to ten years
|
17,045
|
|
|
17,423
|
|
|
11,338
|
|
|
11,489
|
|
||||
|
Due in over ten years
|
17,889
|
|
|
18,332
|
|
|
9,987
|
|
|
10,065
|
|
||||
|
Total
|
$
|
42,408
|
|
|
$
|
43,313
|
|
|
$
|
26,583
|
|
|
$
|
26,899
|
|
|
|
December 31, 2012
|
||||||||||
|
|
Proceeds
|
|
Gross Gains
|
|
Gross Losses
|
||||||
|
Securities available-for-sale
|
$
|
4,348
|
|
|
$
|
165
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||||
|
|
December 31, 2011
|
||||||||||
|
|
Proceeds
|
|
Gross Gains
|
|
Gross Losses
|
||||||
|
Securities available-for-sale
|
$
|
279
|
|
|
$
|
18
|
|
|
$
|
—
|
|
|
|
|
84
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2012 AND 2011 |
||
|
|
|
|
|
|
2012
|
|
2011
|
||||
|
REAL ESTATE LOANS
|
|
|
|
||||
|
Commercial
|
$
|
33,250
|
|
|
$
|
28,931
|
|
|
Construction and development
|
31,893
|
|
|
10,144
|
|
||
|
Home equity
|
15,474
|
|
|
14,507
|
|
||
|
One-to-four-family
|
13,976
|
|
|
8,752
|
|
||
|
Multi-family
|
3,202
|
|
|
1,175
|
|
||
|
Total real estate loans
|
97,795
|
|
|
63,509
|
|
||
|
CONSUMER LOANS
|
|
|
|
|
|||
|
Indirect home improvement
|
86,249
|
|
|
81,143
|
|
||
|
Recreational
|
17,968
|
|
|
24,471
|
|
||
|
Automobile
|
2,416
|
|
|
5,832
|
|
||
|
Home improvement
|
651
|
|
|
934
|
|
||
|
Other
|
1,386
|
|
|
1,826
|
|
||
|
Total consumer loans
|
108,670
|
|
|
114,206
|
|
||
|
COMMERCIAL BUSINESS LOANS
|
73,465
|
|
|
43,337
|
|
||
|
Total loans
|
279,930
|
|
|
221,052
|
|
||
|
Allowance for loan losses
|
(4,698
|
)
|
|
(4,345
|
)
|
||
|
Deferred costs, fees, and discounts, net
|
(283
|
)
|
|
424
|
|
||
|
Total loans receivable, net
|
$
|
274,949
|
|
|
$
|
217,131
|
|
|
|
|
85
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2012 AND 2011 |
||
|
|
|
|
|
|
|
86
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2012 AND 2011 |
||
|
|
|
|
|
|
December 31, 2012
|
||||||||||||||||||
|
ALLOWANCE FOR LOAN LOSSES
|
Real Estate
|
|
Consumer
|
|
Commercial
Business
|
|
Unallocated
|
|
Total
|
||||||||||
|
Beginning balance
|
$
|
803
|
|
|
$
|
2,846
|
|
|
$
|
511
|
|
|
$
|
185
|
|
|
$
|
4,345
|
|
|
Provision for loan loss
|
1,658
|
|
|
941
|
|
|
464
|
|
|
(150
|
)
|
|
2,913
|
|
|||||
|
Charge-offs
|
(780
|
)
|
|
(2,581
|
)
|
|
(179
|
)
|
|
—
|
|
|
(3,540
|
)
|
|||||
|
Recoveries
|
9
|
|
|
952
|
|
|
19
|
|
|
—
|
|
|
980
|
|
|||||
|
Net charge-offs
|
(771
|
)
|
|
(1,629
|
)
|
|
(160
|
)
|
|
—
|
|
|
(2,560
|
)
|
|||||
|
Ending balance
|
$
|
1,690
|
|
|
$
|
2,158
|
|
|
$
|
815
|
|
|
$
|
35
|
|
|
$
|
4,698
|
|
|
Year-end amount allocated to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Loans individually evaluated for impairment
|
$
|
118
|
|
|
$
|
—
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
125
|
|
|
Loans collectively evaluated for impairment
|
1,572
|
|
|
2,158
|
|
|
808
|
|
|
35
|
|
|
4,573
|
|
|||||
|
Ending balance
|
$
|
1,690
|
|
|
$
|
2,158
|
|
|
$
|
815
|
|
|
$
|
35
|
|
|
$
|
4,698
|
|
|
LOANS RECEIVABLES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Loans individually evaluated for impairment
|
$
|
3,606
|
|
|
$
|
—
|
|
|
$
|
194
|
|
|
$
|
—
|
|
|
$
|
3,800
|
|
|
Loans collectively evaluated for impairment
|
94,189
|
|
|
108,670
|
|
|
73,271
|
|
|
—
|
|
|
276,130
|
|
|||||
|
Ending balance
|
$
|
97,795
|
|
|
$
|
108,670
|
|
|
$
|
73,465
|
|
|
$
|
—
|
|
|
$
|
279,930
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
December 31, 2011
|
||||||||||||||||||
|
ALLOWANCE FOR LOAN LOSSES
|
Real Estate
|
|
Consumer
|
|
Commercial
Business
|
|
Unallocated
|
|
Total
|
||||||||||
|
Beginning balance
|
$
|
1,213
|
|
|
$
|
3,361
|
|
|
$
|
837
|
|
|
$
|
494
|
|
|
$
|
5,905
|
|
|
Provision for loan loss
|
196
|
|
|
2,124
|
|
|
358
|
|
|
(309
|
)
|
|
2,369
|
|
|||||
|
Charge-offs
|
(636
|
)
|
|
(3,519
|
)
|
|
(684
|
)
|
|
—
|
|
|
(4,839
|
)
|
|||||
|
Recoveries
|
30
|
|
|
880
|
|
|
—
|
|
|
—
|
|
|
910
|
|
|||||
|
Net charge-offs
|
(606
|
)
|
|
(2,639
|
)
|
|
(684
|
)
|
|
—
|
|
|
(3,929
|
)
|
|||||
|
Ending balance
|
$
|
803
|
|
|
$
|
2,846
|
|
|
$
|
511
|
|
|
$
|
185
|
|
|
$
|
4,345
|
|
|
Year-end amount allocated to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Loans individually evaluated for impairment
|
$
|
140
|
|
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
144
|
|
|
Loans collectively evaluated for impairment
|
663
|
|
|
2,846
|
|
|
507
|
|
|
185
|
|
|
4,201
|
|
|||||
|
Ending balance
|
$
|
803
|
|
|
$
|
2,846
|
|
|
$
|
511
|
|
|
$
|
185
|
|
|
$
|
4,345
|
|
|
LOANS RECEIVABLES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Loans individually evaluated for impairment
|
$
|
4,393
|
|
|
$
|
—
|
|
|
$
|
427
|
|
|
$
|
—
|
|
|
$
|
4,820
|
|
|
Loans collectively evaluated for impairment
|
59,116
|
|
|
114,206
|
|
|
42,910
|
|
|
—
|
|
|
216,232
|
|
|||||
|
Ending balance
|
$
|
63,509
|
|
|
$
|
114,206
|
|
|
$
|
43,337
|
|
|
$
|
—
|
|
|
$
|
221,052
|
|
|
|
|
87
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2012 AND 2011 |
||
|
|
|
|
|
|
December 31, 2012
|
||||||||||||||||||||||||||
|
|
Loans Past Due and Still Accruing
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
30-59 Days
|
|
60-89 Days
|
|
Greater
Than 90
Days
|
|
Total
Past Due
|
|
Non-Accrual
|
|
Current
|
|
Total Loans
Receivable
|
||||||||||||||
|
REAL ESTATE LOANS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
783
|
|
|
$
|
32,467
|
|
|
$
|
33,250
|
|
|
Construction and development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31,893
|
|
|
31,893
|
|
|||||||
|
Home equity
|
192
|
|
|
484
|
|
|
—
|
|
|
676
|
|
|
248
|
|
|
14,550
|
|
|
15,474
|
|
|||||||
|
One-to-four-family
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
344
|
|
|
13,632
|
|
|
13,976
|
|
|||||||
|
Multi-family
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,202
|
|
|
3,202
|
|
|||||||
|
Total real estate loans
|
192
|
|
|
484
|
|
|
—
|
|
|
676
|
|
|
1,375
|
|
|
95,744
|
|
|
97,795
|
|
|||||||
|
CONSUMER
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Indirect home improvement
|
653
|
|
|
300
|
|
|
—
|
|
|
953
|
|
|
295
|
|
|
85,001
|
|
|
86,249
|
|
|||||||
|
Recreational
|
128
|
|
|
2
|
|
|
—
|
|
|
130
|
|
|
—
|
|
|
17,838
|
|
|
17,968
|
|
|||||||
|
Automobile
|
68
|
|
|
1
|
|
|
—
|
|
|
69
|
|
|
10
|
|
|
2,337
|
|
|
2,416
|
|
|||||||
|
Home improvement
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
619
|
|
|
651
|
|
|||||||
|
Other
|
8
|
|
|
11
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
1,367
|
|
|
1,386
|
|
|||||||
|
Total consumer loans
|
857
|
|
|
314
|
|
|
—
|
|
|
1,171
|
|
|
337
|
|
|
107,162
|
|
|
108,670
|
|
|||||||
|
COMMERCIAL
BUSINESS LOANS
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
194
|
|
|
73,271
|
|
|
73,465
|
|
|||||||
|
Total
|
$
|
1,049
|
|
|
$
|
798
|
|
|
$
|
—
|
|
|
$
|
1,847
|
|
|
$
|
1,906
|
|
|
$
|
276,177
|
|
|
$
|
279,930
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
88
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2012 AND 2011 |
||
|
|
|
|
|
|
December 31, 2011
|
||||||||||||||||||||||||||
|
|
Loans Past Due and Still Accruing
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
30-59 Days
|
|
60-89 Days
|
|
Greater
Than 90
Days
|
|
Total
Past Due
|
|
Non-Accrual
|
|
Current
|
|
Total Loans
Receivable
|
||||||||||||||
|
REAL ESTATE LOANS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial
|
$
|
703
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
703
|
|
|
$
|
—
|
|
|
$
|
28,228
|
|
|
$
|
28,931
|
|
|
Construction and development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
623
|
|
|
9,521
|
|
|
10,144
|
|
|||||||
|
Home equity
|
149
|
|
|
69
|
|
|
—
|
|
|
218
|
|
267
|
|
|
14,022
|
|
|
14,507
|
|
||||||||
|
One-to-four-family
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
412
|
|
|
8,340
|
|
|
8,752
|
|
|||||||
|
Multi-family
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,175
|
|
|
1,175
|
|
|||||||
|
Total real estate loans
|
852
|
|
|
69
|
|
|
—
|
|
|
921
|
|
1,302
|
|
|
61,286
|
|
|
63,509
|
|
||||||||
|
CONSUMER
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Indirect home improvement
|
698
|
|
|
453
|
|
|
—
|
|
|
1,151
|
|
|
454
|
|
|
79,538
|
|
|
81,143
|
|
|||||||
|
Recreational
|
144
|
|
|
50
|
|
|
—
|
|
|
194
|
|
1
|
|
|
24,276
|
|
|
24,471
|
|
||||||||
|
Automobile
|
100
|
|
|
53
|
|
|
—
|
|
|
153
|
|
23
|
|
|
5,656
|
|
|
5,832
|
|
||||||||
|
Home improvement
|
—
|
|
|
31
|
|
|
—
|
|
|
31
|
|
|
—
|
|
|
903
|
|
|
934
|
|
|||||||
|
Other
|
26
|
|
|
10
|
|
|
—
|
|
|
36
|
|
20
|
|
|
1,770
|
|
|
1,826
|
|
||||||||
|
Total consumer loans
|
968
|
|
|
597
|
|
|
—
|
|
|
1,565
|
|
|
498
|
|
|
112,143
|
|
|
114,206
|
|
|||||||
|
COMMERCIAL
BUSINESS LOANS
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
427
|
|
|
42,910
|
|
|
43,337
|
|
|||||||
|
Total
|
$
|
1,820
|
|
|
$
|
666
|
|
|
$
|
—
|
|
|
$
|
2,486
|
|
|
$
|
2,227
|
|
|
$
|
216,339
|
|
|
$
|
221,052
|
|
|
|
|
89
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2012 AND 2011 |
||
|
|
|
|
|
|
At or For the Year Ended December 31, 2012
|
||||||||||||||||||||||||||||
|
|
Unpaid
Principal
Balance
|
|
Write-
downs
|
|
Recorded
Investment
|
|
Specific
Reserve
|
|
Adjusted
Recorded
Investment
|
|
YTD
Average
Recorded
Investment
|
|
YTD
Interest
Income
Recognized
|
||||||||||||||||
|
WITH NO RELATED ALLOWANCE RECORDED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
||
|
Construction and
development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Home equity
|
111
|
|
|
—
|
|
|
111
|
|
|
—
|
|
|
111
|
|
|
112
|
|
|
3
|
|
|||||||||
|
One-to-four-family
|
1,295
|
|
|
(170
|
)
|
|
1,125
|
|
|
—
|
|
|
1,125
|
|
|
1,172
|
|
|
30
|
|
|||||||||
|
Multi-family
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Indirect home
improvement
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Recreational
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Automobile
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Home improvement
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Commercial business
loans
|
241
|
|
|
(111
|
)
|
|
130
|
|
|
—
|
|
|
130
|
|
|
172
|
|
|
—
|
|
|||||||||
|
Subtotal loans
|
1,647
|
|
|
(281
|
)
|
|
1,366
|
|
|
—
|
|
|
1,366
|
|
|
1,456
|
|
|
33
|
|
|||||||||
|
WITH AN ALLOWANCE RECORDED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Commercial
|
950
|
|
|
(167
|
)
|
|
783
|
|
|
(39
|
)
|
|
744
|
|
|
893
|
|
|
7
|
|
|||||||||
|
Construction and
development
|
1,625
|
|
|
(38
|
)
|
|
1,587
|
|
|
(79
|
)
|
|
1,508
|
|
|
1,616
|
|
|
68
|
|
|||||||||
|
Home equity
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
One-to-four-family
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Multi-family
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Indirect home
improvement
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Recreational
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Automobile
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Home improvement
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Commercial business
loans
|
67
|
|
|
(3
|
)
|
|
64
|
|
|
(7
|
)
|
|
57
|
|
|
68
|
|
|
5
|
|
|||||||||
|
Subtotal loans
|
2,642
|
|
|
(208
|
)
|
|
2,434
|
|
|
(125
|
)
|
|
2,309
|
|
|
2,577
|
|
|
80
|
|
|||||||||
|
Total
|
$
|
4,289
|
|
|
$
|
(489
|
)
|
—
|
|
$
|
3,800
|
|
—
|
|
$
|
(125
|
)
|
|
$
|
3,675
|
|
|
$
|
4,033
|
|
|
$
|
113
|
|
|
|
|||||||||||||||||||||||||||||
|
|
|
90
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2012 AND 2011 |
||
|
|
|
|
|
NOTE 3 - LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES
(Continued)
|
|||||||||||||||||||||||||||||
|
|
At or For the Year Ended December 31, 2011
|
||||||||||||||||||||||||||||
|
|
Unpaid
Principal
Balance
|
|
Write-
downs
|
|
Recorded
Investment
|
|
Specific
Reserve
|
|
Adjusted
Recorded
Investment
|
|
YTD
Average
Recorded
Investment
|
|
YTD
Interest
Income
Recognized
|
||||||||||||||||
|
WITH NO RELATED ALLOWANCE RECORDED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial
|
$
|
950
|
|
|
$
|
(24
|
)
|
|
$
|
926
|
|
|
$
|
—
|
|
|
$
|
926
|
|
|
$
|
938
|
|
|
$
|
43
|
|
||
|
Construction and
development
|
623
|
|
|
—
|
|
|
623
|
|
|
—
|
|
|
623
|
|
|
618
|
|
|
21
|
|
|||||||||
|
Home equity
|
243
|
|
|
(2
|
)
|
|
241
|
|
|
—
|
|
|
241
|
|
|
217
|
|
|
5
|
|
|||||||||
|
One-to-four-family
|
581
|
|
|
(7
|
)
|
|
574
|
|
|
—
|
|
|
574
|
|
|
578
|
|
|
28
|
|
|||||||||
|
Multi-family
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Indirect home
improvement
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Recreational
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Automobile
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Home improvement
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Commercial business
loans
|
705
|
|
|
(347
|
)
|
|
358
|
|
|
—
|
|
|
358
|
|
|
621
|
|
|
1
|
|
|||||||||
|
Subtotal loans
|
3,102
|
|
|
(380
|
)
|
|
2,722
|
|
|
—
|
|
|
2,722
|
|
|
2,972
|
|
|
98
|
|
|||||||||
|
WITH AN ALLOWANCE RECORDED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Commercial
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Home equity
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Construction and
development
|
1,678
|
|
|
(38
|
)
|
|
1,640
|
|
|
(82
|
)
|
|
1,558
|
|
|
1,833
|
|
|
110
|
|
|||||||||
|
One-to-four-family
|
389
|
|
|
—
|
|
|
389
|
|
|
(58
|
)
|
|
331
|
|
|
391
|
|
|
16
|
|
|||||||||
|
Multi-family
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Indirect home
improvement
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Recreational
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Automobile
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Home improvement
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Commercial business
loans
|
69
|
|
|
—
|
|
|
69
|
|
|
(4
|
)
|
|
65
|
|
|
81
|
|
|
5
|
|
|||||||||
|
Subtotal loans
|
2,136
|
|
|
(38
|
)
|
|
2,098
|
|
|
(144
|
)
|
|
1,954
|
|
|
2,305
|
|
|
131
|
|
|||||||||
|
Total
|
$
|
5,238
|
|
|
$
|
(418
|
)
|
|
$
|
4,820
|
|
|
$
|
(144
|
)
|
|
$
|
4,676
|
|
|
$
|
5,277
|
|
|
$
|
229
|
|
||
|
|
|
91
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2012 AND 2011 |
||
|
|
|
|
|
•
|
Grades 1 and 2 –
These grades include loans to very high quality borrowers with excellent or desirable business credit.
|
|
•
|
Grade 3 –
This grade includes loans to borrowers of good business credit with moderate risk.
|
|
•
|
Grades 4 and 5 –
These grades include “Pass” grade loans to borrowers of average credit quality and risk.
|
|
•
|
Grade 6 –
This grade includes loans on management’s “Watch” list and is intended to be utilized on a temporary basis for “Pass” grade borrowers where frequent and thorough monitoring is required due to credit weaknesses and where significant risk-modifying action is anticipated in the near term.
|
|
•
|
Grade 7 –
This grade is for “Other Assets Especially Mentioned (OAEM)” in accordance with regulatory guidelines and includes borrowers where performance is poor or significantly less than expected.
|
|
•
|
Grade 8 –
This grade includes “Substandard” loans in accordance with regulatory guidelines which represent an unacceptable business credit where a loss is possible if loan weakness is not corrected.
|
|
•
|
Grade 9 –
This grade includes “Doubtful” loans in accordance with regulatory guidelines where a loss is highly probable.
|
|
•
|
Grade 10 –
This grade includes “Loss” loans in accordance with regulatory guidelines for which total loss is expected and when identified are charged-off.
|
|
|
|
92
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2012 AND 2011 |
||
|
|
|
|
|
|
December 31, 2012
|
||||||||||||||||||||||
|
|
Pass (1 - 5)
|
|
Watch (6)
|
|
Special
Mention (7)
|
|
Substandard (8)
|
|
Doubtful(9)
|
|
Total
|
||||||||||||
|
REAL ESTATE LOANS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial
|
$
|
29,145
|
|
|
$
|
3,322
|
|
|
$
|
—
|
|
|
$
|
783
|
|
|
$
|
—
|
|
|
$
|
33,250
|
|
|
Construction and development
|
30,306
|
|
|
—
|
|
|
—
|
|
|
1,587
|
|
|
—
|
|
|
31,893
|
|
||||||
|
Home equity
|
15,226
|
|
|
—
|
|
|
—
|
|
|
248
|
|
|
—
|
|
|
15,474
|
|
||||||
|
One-to-four-family
|
12,851
|
|
|
—
|
|
|
—
|
|
|
1,125
|
|
|
—
|
|
|
13,976
|
|
||||||
|
Multi-family
|
3,202
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,202
|
|
||||||
|
Total real estate loans
|
90,730
|
|
|
3,322
|
|
|
—
|
|
|
3,743
|
|
|
—
|
|
|
97,795
|
|
||||||
|
CONSUMER
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Indirect home improvement
|
85,954
|
|
|
—
|
|
|
—
|
|
|
295
|
|
|
—
|
|
|
86,249
|
|
||||||
|
Recreational
|
17,968
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,968
|
|
||||||
|
Automobile
|
2,406
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
2,416
|
|
||||||
|
Home improvement
|
619
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
651
|
|
||||||
|
Other
|
1,386
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,386
|
|
||||||
|
Total consumer loans
|
108,333
|
|
|
—
|
|
|
—
|
|
|
337
|
|
|
—
|
|
|
108,670
|
|
||||||
|
COMMERCIAL BUSINESS LOANS
|
72,596
|
|
|
—
|
|
|
675
|
|
|
194
|
|
|
—
|
|
|
73,465
|
|
||||||
|
Total
|
$
|
271,659
|
|
|
$
|
3,322
|
|
|
$
|
675
|
|
|
$
|
4,274
|
|
|
$
|
—
|
|
|
$
|
279,930
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
December 31, 2011
|
||||||||||||||||||||||
|
|
Pass (1 - 5)
|
|
Watch (6)
|
|
Special
Mention (7)
|
|
Substandard (8)
|
|
Doubtful(9)
|
|
Total
|
||||||||||||
|
REAL ESTATE LOANS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial
|
$
|
24,640
|
|
|
$
|
4,291
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
28,931
|
|
|
Construction and development
|
7,881
|
|
|
—
|
|
|
—
|
|
|
2,263
|
|
|
—
|
|
|
10,144
|
|
||||||
|
Home equity
|
14,240
|
|
|
—
|
|
|
—
|
|
|
267
|
|
|
—
|
|
|
14,507
|
|
||||||
|
One-to-four-family
|
7,789
|
|
|
—
|
|
|
—
|
|
|
963
|
|
|
—
|
|
|
8,752
|
|
||||||
|
Multi-family
|
1,175
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,175
|
|
||||||
|
Total real estate loans
|
55,725
|
|
|
4,291
|
|
|
—
|
|
|
3,493
|
|
|
—
|
|
|
63,509
|
|
||||||
|
CONSUMER
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Indirect home improvement
|
80,689
|
|
|
—
|
|
|
—
|
|
|
454
|
|
|
—
|
|
|
81,143
|
|
||||||
|
Recreational
|
24,470
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
24,471
|
|
||||||
|
Automobile
|
5,809
|
|
|
—
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
5,832
|
|
||||||
|
Home improvement
|
934
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
934
|
|
||||||
|
Other
|
1,806
|
|
|
—
|
|
|
—
|
|
|
20
|
|
|
—
|
|
|
1,826
|
|
||||||
|
Total consumer loans
|
113,708
|
|
|
—
|
|
|
—
|
|
|
498
|
|
|
—
|
|
|
114,206
|
|
||||||
|
COMMERCIAL BUSINESS LOANS
|
42,007
|
|
|
—
|
|
|
973
|
|
|
357
|
|
|
—
|
|
|
43,337
|
|
||||||
|
Total
|
$
|
211,440
|
|
|
$
|
4,291
|
|
|
$
|
973
|
|
|
$
|
4,348
|
|
|
$
|
—
|
|
|
$
|
221,052
|
|
|
|
|
93
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2012 AND 2011 |
||
|
|
|
|
|
|
2012
|
|
2011
|
||||
|
Troubled debt restructured loans still on accrual
|
$
|
2,368
|
|
|
$
|
3,117
|
|
|
Troubled debt restructured loans on non-accural
|
892
|
|
|
132
|
|
||
|
Total troubled debt restructured loans
|
$
|
3,260
|
|
|
$
|
3,249
|
|
|
|
At or For the Year Ended December 31, 2012
|
|||||||||||||
|
|
Number of
Contracts
|
|
Recorded
Investment
|
|
Increase in
the Allowance
|
|
Charge-offs
to the
Allowance
|
|||||||
|
|
|
|
|
|
|
|
|
|||||||
|
Real Estate - One-to-four-family
|
2
|
|
|
$
|
237
|
|
|
$
|
—
|
|
|
$
|
60
|
|
|
Commercial Business Loans
|
1
|
|
|
64
|
|
|
7
|
|
|
3
|
|
|||
|
Total
|
3
|
|
|
$
|
301
|
|
|
$
|
7
|
|
|
$
|
63
|
|
|
|
At or For the Year Ended December 31, 2011
|
|||||||||||||
|
|
Number of
Contracts
|
|
Recorded
Investment
|
|
Increase in
the Allowance
|
|
Charge-offs
to the
Allowance
|
|||||||
|
Real Estate - Home equity
|
3
|
|
|
$
|
132
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
Construction and development
|
1
|
|
|
1,639
|
|
|
82
|
|
|
38
|
|
|||
|
Total
|
4
|
|
|
$
|
1,771
|
|
|
$
|
82
|
|
|
$
|
39
|
|
|
|
|
94
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2012 AND 2011 |
||
|
|
|
|
|
|
2012
|
|
2011
|
||||
|
Beginning balance
|
$
|
200
|
|
|
$
|
245
|
|
|
Additions
|
1,115
|
|
|
61
|
|
||
|
Mortgage servicing rights amortized
|
(139
|
)
|
|
(87
|
)
|
||
|
Mortgage servicing rights impairment
|
(112
|
)
|
|
(19
|
)
|
||
|
Ending balance
|
$
|
1,064
|
|
|
$
|
200
|
|
|
|
2012
|
|
2011
|
||||
|
Land
|
$
|
1,767
|
|
|
$
|
1,767
|
|
|
Buildings
|
7,787
|
|
|
6,443
|
|
||
|
Furniture, fixtures, and equipment
|
4,450
|
|
|
3,766
|
|
||
|
Leasehold improvements
|
914
|
|
|
867
|
|
||
|
Building improvements
|
3,430
|
|
|
983
|
|
||
|
Projects in process
|
182
|
|
|
1,192
|
|
||
|
|
18,530
|
|
|
15,018
|
|
||
|
Less accumulated depreciation and amortization
|
(5,867
|
)
|
|
(5,166
|
)
|
||
|
Total
|
$
|
12,663
|
|
|
$
|
9,852
|
|
|
|
|
95
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
|
|
|
Year Ending
|
|
|
||
|
December 31,
|
|
|
||
|
2013
|
|
$
|
456
|
|
|
2014
|
|
515
|
|
|
|
2015
|
|
417
|
|
|
|
2016
|
|
349
|
|
|
|
2017
|
|
355
|
|
|
|
Thereafter
|
|
1,203
|
|
|
|
Total
|
|
$
|
3,295
|
|
|
|
|
96
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
|
|
|
|
2012
|
|
2011
|
||||
|
Beginning balance
|
$
|
4,589
|
|
|
$
|
3,701
|
|
|
Additions
|
921
|
|
|
2,837
|
|
||
|
Fair value write-downs
|
(812
|
)
|
|
(594
|
)
|
||
|
Disposition of assets
|
(2,571
|
)
|
|
(1,355
|
)
|
||
|
Ending balance
|
$
|
2,127
|
|
|
$
|
4,589
|
|
|
|
2012
|
|
2011
|
||||
|
Beginning balance
|
$
|
78
|
|
|
$
|
78
|
|
|
Additions
|
159
|
|
|
451
|
|
||
|
Disposition of assets
|
(206
|
)
|
|
(451
|
)
|
||
|
Ending balance
|
$
|
31
|
|
|
$
|
78
|
|
|
|
2012
|
|
2011
|
||||
|
Interest-bearing checking
|
$
|
24,348
|
|
|
$
|
20,669
|
|
|
Noninterest-bearing checking
|
34,165
|
|
|
19,254
|
|
||
|
Savings
|
11,812
|
|
|
11,567
|
|
||
|
Money market
|
114,246
|
|
|
99,022
|
|
||
|
Certificates of deposits less than $100,000
|
40,119
|
|
|
36,220
|
|
||
|
Certificates of deposits $100,000 to $250,000
|
43,810
|
|
|
36,912
|
|
||
|
Certificates of deposits $250,000 and over
|
20,449
|
|
|
22,774
|
|
||
|
Total
|
$
|
288,949
|
|
|
$
|
246,418
|
|
|
|
|
97
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
|
|
|
Year Ending
|
|
|
||
|
December 31,
|
|
|
||
|
2013
|
|
$
|
30,813
|
|
|
2014
|
|
28,888
|
|
|
|
2015
|
|
32,794
|
|
|
|
2016
|
|
7,015
|
|
|
|
2017
|
|
4,868
|
|
|
|
Thereafter
|
|
—
|
|
|
|
Total
|
|
$
|
104,378
|
|
|
|
2012
|
|
2011
|
||||
|
Interest-bearing checking
|
$
|
52
|
|
|
$
|
92
|
|
|
Savings and money market
|
585
|
|
|
770
|
|
||
|
Certificates of deposit
|
1,571
|
|
|
1,964
|
|
||
|
Total
|
$
|
2,208
|
|
|
$
|
2,826
|
|
|
|
|
98
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
|
|
|
|
2012
|
|
2011
|
||||
|
Federal Home Loan Bank – Securities lines (interest ranging from 0.86% to 4.57% and 0.20% to 4.57% as of December 31, 2012 and 2011, respectively)
|
$
|
6,840
|
|
|
$
|
8,900
|
|
|
Total
|
$
|
6,840
|
|
|
$
|
8,900
|
|
|
|
2012
|
|
2011
|
||||
|
Maximum balance:
|
|
|
|
||||
|
Federal Home Loan Bank advances
|
$
|
21,840
|
|
|
$
|
30,900
|
|
|
Federal Reserve Bank
|
$
|
—
|
|
|
$
|
1,000
|
|
|
Pacific Coast Bankers' Bank
|
$
|
2,000
|
|
|
$
|
—
|
|
|
Average balance:
|
|
|
|
|
|
||
|
Federal Home Loan Bank advances
|
$
|
7,636
|
|
|
$
|
5,741
|
|
|
Federal Reserve Bank
|
$
|
—
|
|
|
$
|
3
|
|
|
Pacific Coast Bankers' Bank
|
$
|
6
|
|
|
$
|
—
|
|
|
Weighted average interest rate:
|
|
|
|
|
|
||
|
Federal Home Loan Bank advances
|
0.91
|
%
|
|
1.07
|
%
|
||
|
Federal Reserve Bank
|
—
|
%
|
|
0.75
|
%
|
||
|
Pacific Coast Bankers' Bank
|
1.10
|
%
|
|
—
|
%
|
||
|
Year Ending
|
|
|
|
Interest
|
|||
|
December 31,
|
|
Balances
|
|
Rates
|
|||
|
2013
|
|
$
|
—
|
|
|
—
|
%
|
|
2014
|
|
—
|
|
|
—
|
%
|
|
|
2015
|
|
1,700
|
|
|
4.57
|
%
|
|
|
2016
|
|
—
|
|
|
—
|
%
|
|
|
2017
|
|
5,140
|
|
|
1.10
|
%
|
|
|
Thereafter
|
|
—
|
|
|
—
|
%
|
|
|
Total
|
|
$
|
6,840
|
|
|
|
|
|
|
|
99
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
|
|
|
|
|
100
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
|
|
|
|
Balances
|
||
|
Allocated shares
|
25,921
|
|
|
|
Unallocated shares
|
233,289
|
|
|
|
Total ESOP shares
|
259,210
|
|
|
|
|
|
||
|
Fair value of unallocated shares (in thousands)
|
$
|
2,811
|
|
|
|
2012
|
|
2011
|
||||
|
Provision (benefit) for income taxes
|
|
|
|
||||
|
Deferred
|
$
|
1,082
|
|
|
$
|
536
|
|
|
Current
|
30
|
|
|
—
|
|
||
|
|
1,112
|
|
|
536
|
|
||
|
Less valuation allowance
|
(3,209
|
)
|
|
(536
|
)
|
||
|
Total benefit for income tax
|
$
|
(2,097
|
)
|
|
$
|
—
|
|
|
|
|
101
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
|
|
|
|
2012
|
|
2011
|
||||||||||
|
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
||||||
|
Income tax provision at statutory rate
|
$
|
1,088
|
|
|
34.0
|
%
|
|
$
|
525
|
|
|
34.0
|
%
|
|
Tax exempt income
|
(33
|
)
|
|
(1.1
|
)
|
|
—
|
|
|
—
|
|
||
|
Increase in tax resulting from other items
|
11
|
|
|
0.4
|
|
|
11
|
|
|
0.7
|
|
||
|
Valuation allowance
|
(3,209
|
)
|
|
(100.3
|
)
|
|
(536
|
)
|
|
(34.7
|
)
|
||
|
ESOP and other
|
46
|
|
|
1.4
|
|
|
—
|
|
|
—
|
|
||
|
Total
|
$
|
(2,097
|
)
|
|
(65.6
|
)%
|
|
$
|
—
|
|
|
—
|
%
|
|
|
|
2012
|
|
2011
|
||||
|
Deferred Tax Assets
|
|
|
|
|
||||
|
Net operating loss carryforward
|
|
$
|
1,886
|
|
|
$
|
2,500
|
|
|
Allowance for loan losses
|
|
371
|
|
|
617
|
|
||
|
Other real estate owned
|
|
441
|
|
|
354
|
|
||
|
Property, plant and equipment
|
|
90
|
|
|
62
|
|
||
|
Non-accrued loan interest
|
|
39
|
|
|
43
|
|
||
|
AMT credit carryforward
|
|
90
|
|
|
60
|
|
||
|
Other
|
|
18
|
|
|
8
|
|
||
|
Total deferred tax assets
|
|
2,935
|
|
|
3,644
|
|
||
|
Deferred Tax Liabilities
|
|
|
|
|
|
|
||
|
Loan origination costs
|
|
(311
|
)
|
|
(227
|
)
|
||
|
Mortgage servicing rights
|
|
(355
|
)
|
|
(62
|
)
|
||
|
Prepaids
|
|
(32
|
)
|
|
(36
|
)
|
||
|
Stock dividend – FHLB stock
|
|
(2
|
)
|
|
(2
|
)
|
||
|
Securities available-for-sale
|
|
(308
|
)
|
|
(108
|
)
|
||
|
Total deferred tax liabilities
|
|
(1,008
|
)
|
|
(435
|
)
|
||
|
Less: valuation allowance
|
|
—
|
|
|
(3,209
|
)
|
||
|
Net deferred tax assets
|
|
$
|
1,927
|
|
|
$
|
—
|
|
|
|
|
102
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
|
|
|
|
|
103
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
||
|
|
2012
|
|
2011
|
||||
|
COMMITMENTS TO EXTEND CREDIT
|
|
|
|
||||
|
REAL ESTATE LOANS
|
|
|
|
||||
|
Construction and development
|
$
|
27,347
|
|
|
$
|
6,252
|
|
|
One-to-four-family
|
19,313
|
|
|
1,223
|
|
||
|
Home equity
|
11,928
|
|
|
11,621
|
|
||
|
Commercial/Multi-family
|
3,241
|
|
|
235
|
|
||
|
Total real estate loans
|
61,829
|
|
|
19,331
|
|
||
|
CONSUMER LOANS
|
|
|
|
|
|
||
|
Indirect home improvement
|
568
|
|
|
814
|
|
||
|
Other
|
6,225
|
|
|
6,775
|
|
||
|
Total consumer loans
|
6,793
|
|
|
7,589
|
|
||
|
COMMERCIAL BUSINESS LOANS
|
41,025
|
|
|
31,789
|
|
||
|
Total commitments to extend credit
|
$
|
109,647
|
|
|
$
|
58,709
|
|
|
|
|
104
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
||
|
|
|
105
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
|
|
|
|
|
106
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
To be Well Capitalized
Under Prompt Corrective
Action Provisions
|
|||||||||||
|
|
|
|
|
|
For Capital
Adequacy Purposes
|
|
||||||||||||||
|
|
Actual
|
|
|
|||||||||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
|
As of December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total Risk-based Capital
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
(to Risk-weighted Assets)
|
$
|
50,591
|
|
|
16.00
|
%
|
|
$
|
25,294
|
|
|
8.00
|
%
|
|
$
|
31,617
|
|
|
10.00
|
%
|
|
Tier I Risk-based Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(to Risk-weighted Assets)
|
$
|
46,627
|
|
|
14.75
|
%
|
|
$
|
12,647
|
|
|
4.00
|
%
|
|
$
|
18,970
|
|
|
6.00
|
%
|
|
Tier I Leverage Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(to Average Assets)
|
$
|
46,627
|
|
|
13.26
|
%
|
|
$
|
14,066
|
|
|
4.00
|
%
|
|
$
|
17,583
|
|
|
5.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
As of December 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total Risk-based Capital
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
(to Risk-weighted Assets)
|
$
|
29,441
|
|
|
12.29
|
%
|
|
$
|
19,158
|
|
|
8.00
|
%
|
|
$
|
23,947
|
|
|
10.00
|
%
|
|
Tier I Risk-based Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(to Risk-weighted Assets)
|
$
|
26,431
|
|
|
11.04
|
%
|
|
$
|
9,579
|
|
|
4.00
|
%
|
|
$
|
14,368
|
|
|
6.00
|
%
|
|
Tier I Leverage Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(to Average Assets)
|
$
|
26,431
|
|
|
9.30
|
%
|
|
$
|
11,365
|
|
|
4.00
|
%
|
|
$
|
14,206
|
|
|
5.00
|
%
|
|
|
Company
|
|
The Bank
|
||||||||
|
|
December 31,
|
|
December 31,
|
||||||||
|
|
2012
|
|
2012
|
|
2011
|
||||||
|
Equity
|
$
|
59,897
|
|
|
$
|
47,836
|
|
|
$
|
26,767
|
|
|
Unrealized gain on securities available-for-sale
|
(597
|
)
|
|
(597
|
)
|
|
(316
|
)
|
|||
|
Disallowed deferred tax assets
|
(506
|
)
|
|
(506
|
)
|
|
—
|
|
|||
|
Disallowed servicing assets
|
(106
|
)
|
|
(106
|
)
|
|
(20
|
)
|
|||
|
Total Tier 1 capital
|
58,688
|
|
|
46,627
|
|
|
26,431
|
|
|||
|
Allowance for loan and lease losses for regulatory capital purposes
|
3,964
|
|
|
3,964
|
|
|
3,010
|
|
|||
|
Total risk-based capital
|
$
|
62,652
|
|
|
$
|
50,591
|
|
|
$
|
29,441
|
|
|
|
|
107
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
||
|
|
|
|
|
|
|
108
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
||
|
|
|
|
|
|
Securities Available-for-Sale
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
December 31, 2012
|
|
|
|
|
|
|
|
||||||||
|
Federal agency securities
|
$
|
—
|
|
|
$
|
12,552
|
|
|
$
|
—
|
|
|
$
|
12,552
|
|
|
Municipal bonds
|
—
|
|
|
9,060
|
|
|
—
|
|
|
9,060
|
|
||||
|
Corporate securities
|
—
|
|
|
2,488
|
|
|
—
|
|
|
2,488
|
|
||||
|
Mortgage-backed securities
|
—
|
|
|
19,213
|
|
|
—
|
|
|
19,213
|
|
||||
|
Total
|
$
|
—
|
|
|
$
|
43,313
|
|
|
$
|
—
|
|
|
$
|
43,313
|
|
|
|
Securities Available-for-Sale
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
December 31, 2011
|
|
|
|
|
|
|
|
||||||||
|
Federal agency securities
|
$
|
—
|
|
|
$
|
14,329
|
|
|
$
|
—
|
|
|
$
|
14,329
|
|
|
Municipal bonds
|
—
|
|
|
4,005
|
|
|
—
|
|
|
4,005
|
|
||||
|
Mortgage-backed securities
|
—
|
|
|
8,565
|
|
|
—
|
|
|
8,565
|
|
||||
|
Total
|
$
|
—
|
|
|
$
|
26,899
|
|
|
$
|
—
|
|
|
$
|
26,899
|
|
|
|
Impaired Loans
|
||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Total
Impairment
|
||||||||||
|
December 31, 2012
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,800
|
|
|
$
|
3,800
|
|
|
$
|
(125
|
)
|
|
December 31, 2011
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,820
|
|
|
$
|
4,820
|
|
|
$
|
(144
|
)
|
|
|
OREO and Other Repossessed Assets
|
||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Total
Impairment
|
||||||||||
|
December 31, 2012
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,158
|
|
|
$
|
2,158
|
|
|
$
|
(812
|
)
|
|
December 31, 2011
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,667
|
|
|
$
|
4,667
|
|
|
$
|
(594
|
)
|
|
|
|
109
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
||
|
|
|
|
|
Level 3 Fair Value Instrument
|
Valuation Technique
|
Significant Unobservable Inputs
|
Range
(Weighted Average)
|
|
Nonrecurring
|
|||
|
Impaired loans
|
Fair value of underlying collateral
|
Discount applied to the obtained appraisal
|
0% - 10% (3.29%)
|
|
OREO and repossessed assets
|
Fair value of collateral
|
Discount applied to the obtained appraisal
|
0% - 10% (7.48%)
|
|
Mortgage servicing rights
|
Discounted cash flow
|
Weighted average prepayment speed
|
7.5% - 10.5% (7.50%)
|
|
|
|
110
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
||
|
|
|
|
|
|
2012
|
|
2011
|
||||||||||||
|
|
Carrying
Amount
|
|
Fair
Value
|
|
Carrying
Amount
|
|
Fair
Value
|
||||||||
|
Financial Assets
|
|
|
|
|
|
|
|
||||||||
|
Level 1 inputs:
|
|
|
|
|
|
|
|
||||||||
|
Cash, due from banks, and interest-bearing deposits at other
financial institutions
|
$
|
9,413
|
|
|
$
|
9,413
|
|
|
$
|
19,253
|
|
|
$
|
19,253
|
|
|
Level 2 inputs:
|
|
|
|
|
|
|
|
||||||||
|
Securities available-for-sale
|
43,313
|
|
|
43,313
|
|
|
26,899
|
|
|
26,899
|
|
||||
|
Loans held for sale
|
8,870
|
|
|
8,870
|
|
|
—
|
|
|
—
|
|
||||
|
Federal Home Loan Bank stock
|
1,765
|
|
|
1,765
|
|
|
1,797
|
|
|
1,797
|
|
||||
|
Accrued interest receivable
|
1,223
|
|
|
1,223
|
|
|
1,020
|
|
|
1,020
|
|
||||
|
Level 3 inputs:
|
|
|
|
|
|
|
|
||||||||
|
Loans receivable, net
|
274,949
|
|
|
306,695
|
|
|
217,131
|
|
|
234,351
|
|
||||
|
Mortgage servicing rights
|
1,064
|
|
|
1,064
|
|
|
200
|
|
|
255
|
|
||||
|
Fair value hedge of loan commitments
|
133
|
|
|
133
|
|
|
—
|
|
|
—
|
|
||||
|
Financial Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Level 2 inputs:
|
|
|
|
|
|
|
|
||||||||
|
Deposits
|
288,949
|
|
|
304,257
|
|
|
246,418
|
|
|
248,643
|
|
||||
|
Borrowings
|
6,840
|
|
|
7,059
|
|
|
8,900
|
|
|
9,130
|
|
||||
|
Level 3 inputs:
|
|
|
|
|
|
|
|
||||||||
|
Fair value hedge of loan commitments
|
40
|
|
|
40
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
111
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2012 AND 2011
|
||
|
|
||
|
|
At or For the Years Ended
|
||||||
|
|
December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
|
|
|
|
||||
|
Numerator:
|
|
|
|
||||
|
Net Income (in thousands)
|
$
|
5,295
|
|
|
$
|
1,545
|
|
|
|
|
|
|
||||
|
Denominator:
|
|
|
|
||||
|
Denominator for basic earnings per share- weighted average common shares outstanding
|
3,006,836
|
|
|
nm
(1)
|
|
||
|
|
|
|
|
||||
|
Denominator for diluted earnings per share- weighted average common shares outstanding
|
3,006,836
|
|
|
nm
(1)
|
|
||
|
Basic earnings per share
|
$
|
1.76
|
|
|
nm
(1)
|
|
|
|
|
|
|
|
||||
|
Diluted earnings per share
|
$
|
1.76
|
|
|
nm
(1)
|
|
|
|
|
|
112
|
|
a)
|
An evaluation of the Company’s disclosure controls and procedures (as defined in Section 13a-15(e) or 15d-15(e) of the Securities Exchange Act of 1934 (the “Act”)) was carried out under the supervision and with the participation of the Company’s Chief Executive Officer and Chief Financial Officer as of the end of the period covered by this annual report. In designing and evaluating the Company’s disclosure controls and procedures, management recognized that disclosure controls and procedures, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures are met. Also, because of the inherent limitations in all control procedures, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. Additionally, in designing disclosure controls and procedures, management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible disclosure controls and procedures. The design of any disclosure controls and procedures is also based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Based on their evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures as of December 31, 2012 are effective in providing reasonable assurance that the information required to be disclosed by the Company in the reports it files or submits under the Act is (i) accumulated and communicated to the Company’s management (including the Chief Executive Officer and Chief Financial Officer) in a timely manner, and (ii) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.
|
|
b)
|
There have been no changes in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) of the Act) that occurred during the quarter ended December 31, 2012, that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting. The Company does not expect that its internal control over financial reporting will prevent all error and all fraud. A control procedure, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control procedure are met. Because of the inherent limitations in all control procedures, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any control procedure is also based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control procedure, misstatements due to error or fraud may occur and not be detected.
|
|
(a) 1. Financial Statements
|
|
For a list of the financial statements filed as part of this report see Part II – Item 8, “Financial Statements and Supplementary Data.”
|
|
|
|
2. Financial Statement Schedules
|
|
Schedules to the Consolidated Financial Statements have been omitted as the required information is inapplicable.
|
|
|
|
(b) Exhibits
|
|
Exhibits are available from the Company by written request
|
|
3.1 Articles of Incorporation for FS Bancorp, Inc. (1)
|
|
3.2 Bylaws for FS Security Bancorp, Inc. (1)
|
|
4.1 Form of Stock Certificates for FS Bancorp, Inc. (1)
|
|
10.1 Severance Agreement between 1st Security Bank of Washington and Joseph C. Adams (1)
|
|
10.2 Form of Change of Control Agreement between 1st Security Bank of Washington and each of Matthew D. Mullet, Steven L. Haynes and Drew B. Ness (1)
|
|
14 Code of Ethics and Conduct Policy (2)
|
|
21.0 Subsidiaries of Registrant
|
|
31.1 Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
31.2 Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1 Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2 Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101 The following materials from the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012, formatted in Extensible Business Reporting Language (XBRL): (1) Consolidated Balance Sheets; (2) Consolidated Statements of Income; (3) Consolidated Statements of Comprehensive Income; (4) Consolidated Statements of Stockholders’ Equity; (5) Consolidated Statements of Cash Flows; and (6) Notes to Consolidated Financial Statements.*
|
|
(*)
|
Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the
Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.
|
|
(1)
|
Filed as an exhibit to the Registrant's Registration Statement on Form S-1 (333-35817) and incorporated by reference.
|
|
(2)
|
Registrant elects to satisfy Regulation S-K §229.406(c) by posting its Code of Ethics on its website at www.fsbwa.com in the section titled Investor Relations: Corporate Governance.
|
|
Date:
|
March 29, 2013
|
|
FS Bancorp, Inc.
|
|
|
|
|
|
|
|
|
|
/s/Joseph C. Adams
|
|
|
|
|
Joseph C. Adams
Chief Executive Officer
|
|
SIGNATURES
|
|
TITLE
|
|
DATE
|
|
|
|
|
|
|
|
/s/Joseph C. Adams
|
|
Director and Chief Executive Officer
(Principal Executive Officer) |
|
|
|
Joseph C. Adams
|
|
|
March 29, 2013
|
|
|
|
|
|
|
|
|
/s/Matthew D. Mullet
|
|
Chief Financial Officer, Treasurer and Secretary
(Principal Financial and Accounting Officer)
|
|
|
|
Matthew D. Mullet
|
|
|
March 29, 2013
|
|
|
|
|
|
|
|
|
/s/Ted A. Leech
|
|
Chairman of the Board
|
|
|
|
Ted A. Leech
|
|
|
March 29, 2013
|
|
|
|
|
|
|
|
|
/s/Margaret R. Piesik
|
|
Director
|
|
|
|
Margaret R. Piesik
|
|
|
March 29, 2013
|
|
|
|
|
|
|
|
|
/s/Judith A. Cochrane
|
|
Director
|
|
|
|
Judith A. Cochrane
|
|
|
March 29, 2013
|
|
|
|
|
|
|
|
|
/s/Joseph P. Zavaglia
|
|
Director
|
|
|
|
Joseph P. Zavaglia
|
|
|
March 29, 2013
|
|
|
|
|
|
|
|
|
/s/Michael J. Mansfield
|
|
Director
|
|
|
|
Michael J. Mansfield
|
|
|
March 29, 2013
|
|
|
|
|
|
|
|
|
/s/Marina Cofer-Wildsmith
|
|
Director
|
|
|
|
Marina Cofer-Wildsmith, MA
|
|
|
March 29, 2013
|
|
|
|
|
|
|
|
|
31.1
|
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
32.1
|
Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101
|
The following materials from the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2012, formatted in Extensible Business Reporting Language (XBRL): (1) Consolidated Balance Sheets; (2) Consolidated Statements of Income; (3) Consolidated Statements of Comprehensive Income; (4) Consolidated Statements of Stockholders’ Equity; (5) Consolidated Statements of Cash Flows; and (6) Notes to Consolidated Financial Statements. *
|
|
(*)
|
Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|