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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Washington
|
|
45-4585178
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(IRS Employer Identification No.)
|
|
Large accelerated filer [ ]
|
|
Accelerated filer [ ]
|
|
Non-accelerated filer [ ]
(Do not check if a smaller reporting company)
|
|
Smaller reporting company [ X ]
|
|
|
|
Page Number
|
|
|
|
FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
|
Item 1.
|
Financial Statements
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets as of March 31, 2015 and December 31, 2014 (Unaudited)
|
2
|
|
|
|
|
|
|
|
|
Consolidated Statements of Income for the Three Months Ended March 31, 2015 and 2014 (Unaudited)
|
3
|
|
|
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2015 and 2014 (Unaudited)
|
4
|
|
|
|
|
|
|
|
|
Consolidated Statements of Changes in Stockholders' Equity as of March 31, 2015 and 2014 (Unaudited)
|
5
|
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2015 and 2014 (Unaudited)
|
6
|
|
|
|
|
|
|
|
|
Notes to Consolidated Financial Statements
|
7 - 39
|
|
|
|
|
|
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
40 - 47
|
|
|
|
|
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
48
|
|
|
|
|
|
|
|
Item 4.
|
Controls and Procedures
|
48
|
|
|
|
|
|
|
|
|
OTHER INFORMATION
|
48
|
|
|
|
|
|
|
|
Item 1.
|
Legal Proceedings
|
48
|
|
|
|
|
|
|
|
Item 1A.
|
Risk Factors
|
48
|
|
|
|
|
|
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
48 - 49
|
|
|
|
|
|
|
|
Item 3.
|
Defaults Upon Senior Securities
|
49
|
|
|
|
|
|
|
|
Item 4.
|
Mine Safety Disclosures
|
49
|
|
|
|
|
|
|
|
Item 5.
|
Other Information
|
49
|
|
|
|
|
|
|
|
Item 6.
|
Exhibits
|
49 - 50
|
|
|
|
|
|
|
|
SIGNATURES
|
|
51
|
|
|
|
March 31,
2015 |
|
December 31, 2014
|
||||
|
ASSETS
|
|
|
|
||||
|
Cash and due from banks
|
$
|
2,436
|
|
|
$
|
10,799
|
|
|
Interest-bearing deposits at other financial institutions
|
13,966
|
|
|
9,299
|
|
||
|
Securities available-for-sale, at fair value
|
44,547
|
|
|
48,744
|
|
||
|
Loans held for sale, at fair value
|
34,968
|
|
|
25,983
|
|
||
|
Loans receivable, net
|
416,070
|
|
|
387,174
|
|
||
|
Accrued interest receivable
|
1,813
|
|
|
1,558
|
|
||
|
Premises and equipment, net
|
13,444
|
|
|
13,584
|
|
||
|
Federal Home Loan Bank ("FHLB") stock, at cost
|
1,942
|
|
|
1,650
|
|
||
|
Bank owned life insurance ("BOLI")
|
6,602
|
|
|
6,556
|
|
||
|
Servicing rights, held at the lower of cost or fair value
|
3,670
|
|
|
3,061
|
|
||
|
Other assets
|
2,267
|
|
|
1,346
|
|
||
|
TOTAL ASSETS
|
$
|
541,725
|
|
|
$
|
509,754
|
|
|
|
|
|
|
||||
|
LIABILITIES
|
|
|
|
|
|||
|
Deposits
|
|
|
|
|
|||
|
Noninterest-bearing accounts
|
$
|
58,081
|
|
|
$
|
56,734
|
|
|
Interest-bearing accounts
|
378,239
|
|
|
363,710
|
|
||
|
Total deposits
|
436,320
|
|
|
420,444
|
|
||
|
Borrowings
|
30,433
|
|
|
17,034
|
|
||
|
Other liabilities
|
6,773
|
|
|
6,440
|
|
||
|
Total liabilities
|
473,526
|
|
|
443,918
|
|
||
|
COMMITMENTS AND CONTINGENCIES (NOTE 9)
|
|
|
|
|
|
||
|
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; 3,235,625 shares issued and outstanding at March 31, 2015 and December 31, 2014
|
32
|
|
|
32
|
|
||
|
Additional paid-in capital
|
29,689
|
|
|
29,450
|
|
||
|
Retained earnings
|
40,011
|
|
|
38,125
|
|
||
|
Accumulated other comprehensive income
|
289
|
|
|
117
|
|
||
|
Unearned shares - Employee Stock Ownership Plan ("ESOP")
|
(1,822
|
)
|
|
(1,888
|
)
|
||
|
Total stockholders' equity
|
68,199
|
|
|
65,836
|
|
||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
541,725
|
|
|
$
|
509,754
|
|
|
|
|
2
|
|
|
|||||||||
|
|
Three Months Ended
March 31, |
|
|
||||||
|
|
2015
|
|
2014
|
|
|
||||
|
INTEREST INCOME
|
|
|
|
|
|
||||
|
Loans receivable and fees
|
$
|
6,819
|
|
|
$
|
5,181
|
|
|
|
|
Interest and dividends on investment securities, cash and cash equivalents, and interest-bearing deposits at other financial institutions
|
264
|
|
|
330
|
|
|
|
||
|
Total interest and dividend income
|
7,083
|
|
|
5,511
|
|
|
|
||
|
INTEREST EXPENSE
|
|
|
|
|
|
|
|||
|
Deposits
|
748
|
|
|
550
|
|
|
|
||
|
Borrowings
|
67
|
|
|
58
|
|
|
|
||
|
Total interest expense
|
815
|
|
|
608
|
|
|
|
||
|
NET INTEREST INCOME
|
6,268
|
|
|
4,903
|
|
|
|
||
|
PROVISION FOR LOAN LOSSES
|
600
|
|
|
450
|
|
|
|
||
|
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
5,668
|
|
|
4,453
|
|
|
|
||
|
NONINTEREST INCOME
|
|
|
|
|
|
|
|||
|
Service charges and fee income
|
425
|
|
|
398
|
|
|
|
||
|
Gain on sale of loans
|
3,326
|
|
|
1,508
|
|
|
|
||
|
Gain on sale of investment securities
|
76
|
|
|
—
|
|
|
|
||
|
Earnings on cash surrender value of BOLI
|
47
|
|
|
45
|
|
|
|
||
|
Other noninterest income
|
197
|
|
|
89
|
|
|
|
||
|
Total noninterest income
|
4,071
|
|
|
2,040
|
|
|
|
||
|
NONINTEREST EXPENSE
|
|
|
|
|
|
|
|||
|
Salaries and benefits
|
3,949
|
|
|
3,122
|
|
|
|
||
|
Operations
|
963
|
|
|
546
|
|
|
|
||
|
Occupancy
|
434
|
|
|
398
|
|
|
|
||
|
Data processing
|
359
|
|
|
287
|
|
|
|
||
|
OREO fair value impairments, net of loss on sales
|
—
|
|
|
32
|
|
|
|
||
|
Other Real Estate Owned ("OREO") expenses
|
—
|
|
|
21
|
|
|
|
||
|
Loan costs
|
333
|
|
|
305
|
|
|
|
||
|
Professional and board fees
|
367
|
|
|
304
|
|
|
|
||
|
FDIC insurance
|
79
|
|
|
63
|
|
|
|
||
|
Marketing and advertising
|
130
|
|
|
107
|
|
|
|
||
|
Recovery of loss on servicing rights
|
(1
|
)
|
|
—
|
|
|
|
||
|
Total noninterest expense
|
6,613
|
|
|
5,185
|
|
|
|
||
|
INCOME BEFORE PROVISION FOR INCOME TAXES
|
3,126
|
|
|
1,308
|
|
|
|
||
|
PROVISION FOR INCOME TAXES
|
1,056
|
|
|
433
|
|
|
|
||
|
NET INCOME
|
$
|
2,070
|
|
|
$
|
875
|
|
|
|
|
Basic earnings per share
|
$
|
0.71
|
|
|
$
|
0.29
|
|
|
|
|
Diluted earnings per share
|
$
|
0.70
|
|
|
$
|
0.29
|
|
|
|
|
|
|
3
|
|
(In thousands
)
(Unaudited)
|
||||||||
|
|
|
|
||||||
|
|
Three Months Ended March 31,
|
|
||||||
|
|
2015
|
|
2014
|
|
||||
|
Net Income
|
$
|
2,070
|
|
|
$
|
875
|
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
||||
|
Unrealized gains on securities available-for-sale:
|
|
|
|
|
||||
|
Unrealized holding gains arising during period
|
336
|
|
|
542
|
|
|
||
|
Income tax provision related to unrealized gains
|
(114
|
)
|
|
(185
|
)
|
|
||
|
Reclassification adjustment for realized gains included in net income
|
(76
|
)
|
|
—
|
|
|
||
|
Income tax provision related to reclassification for realized gains
|
26
|
|
|
—
|
|
|
||
|
Other comprehensive income, net of tax
|
172
|
|
|
357
|
|
|
||
|
COMPREHENSIVE INCOME
|
$
|
2,242
|
|
|
$
|
1,232
|
|
|
|
|
|
4
|
|
(Dollars in thousands, except share amounts) (Unaudited)
|
||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
Common Stock
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|||||||||||||||
|
|
Shares
|
|
Amount
|
|
Additional Paid-in Capital
|
|
Retained Earnings
|
|
Other Comprehensive
Income (Loss)
|
|
Unearned ESOP Shares
|
|
Total Stockholders'
Equity
|
|||||||||||||
|
BALANCE, January 1, 2014
|
3,240,125
|
|
|
$
|
32
|
|
|
$
|
30,097
|
|
|
$
|
35,215
|
|
|
$
|
(898
|
)
|
|
$
|
(2,133
|
)
|
|
$
|
62,313
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
875
|
|
|
—
|
|
|
—
|
|
|
875
|
|
||||||
|
Dividends paid ($0.05 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(152
|
)
|
|
—
|
|
|
—
|
|
|
(152
|
)
|
||||||
|
Other comprehensive
gain, net of tax |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
357
|
|
|
—
|
|
|
357
|
|
||||||
|
ESOP cash distribution
|
—
|
|
|
—
|
|
|
(35
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(35
|
)
|
||||||
|
ESOP shares allocated
|
—
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
—
|
|
|
66
|
|
|
110
|
|
||||||
|
B
ALANCE, March 31, 2014
|
3,240,125
|
|
|
$
|
32
|
|
|
$
|
30,106
|
|
|
$
|
35,938
|
|
|
$
|
(541
|
)
|
|
$
|
(2,067
|
)
|
|
$
|
63,468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
BALANCE, January 1, 2015
|
3,235,625
|
|
|
$
|
32
|
|
|
$
|
29,450
|
|
|
$
|
38,125
|
|
|
$
|
117
|
|
|
$
|
(1,888
|
)
|
|
$
|
65,836
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
2,070
|
|
|
—
|
|
|
—
|
|
|
2,070
|
|
||||||
|
Dividends paid ($0.06 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(184
|
)
|
|
—
|
|
|
—
|
|
|
(184
|
)
|
||||||
|
Share-based compensation
|
—
|
|
|
—
|
|
|
182
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
182
|
|
||||||
|
Other comprehensive
income, net of tax |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
172
|
|
|
—
|
|
|
172
|
|
||||||
|
ESOP shares allocated
|
—
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|
—
|
|
|
66
|
|
|
123
|
|
||||||
|
BALANCE, March 31, 2015
|
3,235,625
|
|
|
$
|
32
|
|
|
$
|
29,689
|
|
|
$
|
40,011
|
|
|
$
|
289
|
|
|
$
|
(1,822
|
)
|
|
$
|
68,199
|
|
|
|
|
5
|
|
(In thousands) (Unaudited)
|
|||||||
|
|
|
|
|
||||
|
|
Three Months Ended March 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
||||
|
Net income
|
$
|
2,070
|
|
|
$
|
875
|
|
|
Adjustments to reconcile net income
to net cash from operating activities
|
|
|
|
||||
|
Provision for loan losses
|
600
|
|
|
450
|
|
||
|
Depreciation, amortization and accretion
|
468
|
|
|
548
|
|
||
|
Compensation expense related to stock options and restricted stock awards
|
182
|
|
|
—
|
|
||
|
ESOP compensation expense for allocated shares
|
123
|
|
|
110
|
|
||
|
Provision for deferred income taxes
|
—
|
|
|
635
|
|
||
|
Increase in cash surrender value of BOLI
|
(47
|
)
|
|
(45
|
)
|
||
|
Gain on sale of loans held for sale
|
(3,326
|
)
|
|
(983
|
)
|
||
|
Gain on sale of portfolio loans, net of reserve
|
—
|
|
|
(525
|
)
|
||
|
Origination of loans held for sale
|
(121,943
|
)
|
|
(33,813
|
)
|
||
|
Proceeds from sale of loans held for sale
|
114,268
|
|
|
34,144
|
|
||
|
Gain on sale of investment securities
|
(76
|
)
|
|
—
|
|
||
|
Gain on sale of OREO
|
—
|
|
|
(8
|
)
|
||
|
Recovery of loss on servicing rights
|
(1
|
)
|
|
—
|
|
||
|
Impairment loss on other real estate owned
|
—
|
|
|
40
|
|
||
|
Changes in operating assets and liabilities
|
|
|
|
||||
|
Accrued interest receivable
|
(255
|
)
|
|
(169
|
)
|
||
|
Other assets
|
(920
|
)
|
|
(307
|
)
|
||
|
Other liabilities
|
1,591
|
|
|
(269
|
)
|
||
|
Net cash (used by) from operating activities
|
(7,266
|
)
|
|
683
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|||
|
Activity in securities available-for-sale:
|
|
|
|
|
|||
|
Proceeds from sale of investment securities
|
4,178
|
|
|
—
|
|
||
|
Maturities, prepayments, and calls
|
1,389
|
|
|
2,375
|
|
||
|
Purchases
|
(4,348
|
)
|
|
(18,034
|
)
|
||
|
Maturities of interest-bearing time certificates
|
248
|
|
|
—
|
|
||
|
Loan originations and principal collections, net
|
(29,519
|
)
|
|
(20,646
|
)
|
||
|
Proceeds from sale of portfolio loans
|
—
|
|
|
12,849
|
|
||
|
Proceeds from sale of OREO
|
—
|
|
|
1,953
|
|
||
|
Purchase of premises and equipment, net
|
(152
|
)
|
|
(196
|
)
|
||
|
FHLB stock purchased
|
(292
|
)
|
|
—
|
|
||
|
Net cash used by investing activities
|
(28,496
|
)
|
|
(21,699
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|||
|
Net increase in deposits
|
15,876
|
|
|
13,460
|
|
||
|
Proceeds from borrowings
|
75,852
|
|
|
—
|
|
||
|
Repayments of borrowings
|
(62,453
|
)
|
|
(319
|
)
|
||
|
Dividends paid
|
(184
|
)
|
|
(152
|
)
|
||
|
Net cash from financing activities
|
29,091
|
|
|
12,989
|
|
||
|
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
(6,671
|
)
|
|
(8,027
|
)
|
||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
15,555
|
|
|
38,459
|
|
||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
8,884
|
|
|
$
|
30,432
|
|
|
SUPPLEMENTARY DISCLOSURES OF CASH FLOW INFORMATION
|
|
|
|
|
|||
|
Cash paid during the period for:
|
|
|
|
||||
|
Interest
|
$
|
815
|
|
|
$
|
608
|
|
|
Income taxes
|
$
|
275
|
|
|
$
|
140
|
|
|
SUPPLEMENTARY DISCLOSURES OF NONCASH
OPERATING,
INVESTING AND FINANCING ACTIVITIES
|
|
|
|
||||
|
Change in unrealized gain on investment securities
|
$
|
261
|
|
|
$
|
542
|
|
|
Property received in settlement of loans
|
$
|
13
|
|
|
$
|
445
|
|
|
|
|
6
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
||
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
||
|
|
|
|
|
|
|
9
|
|
|
March 31, 2015
|
||||||||||||||
|
|
Amortized
Cost
|
|
Unrealized
Gains
|
|
Unrealized
Losses
|
|
Estimated
Fair
Values
|
||||||||
|
SECURITIES AVAILABLE-FOR-SALE
|
|
|
|
|
|
|
|
||||||||
|
Federal agency securities
|
$
|
5,496
|
|
|
$
|
1
|
|
|
$
|
(62
|
)
|
|
$
|
5,435
|
|
|
Municipal bonds
|
15,832
|
|
|
376
|
|
|
(15
|
)
|
|
16,193
|
|
||||
|
Corporate securities
|
4,495
|
|
|
5
|
|
|
(65
|
)
|
|
4,435
|
|
||||
|
Mortgage-backed securities
|
15,259
|
|
|
160
|
|
|
(24
|
)
|
|
15,395
|
|
||||
|
Small Business Administration securities
|
3,027
|
|
|
62
|
|
|
—
|
|
|
3,089
|
|
||||
|
Total securities available-for-sale
|
$
|
44,109
|
|
|
$
|
604
|
|
|
$
|
(166
|
)
|
|
$
|
44,547
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
December 31, 2014
|
||||||||||||||
|
|
Amortized
Cost
|
|
Unrealized
Gains
|
|
Unrealized
Losses
|
|
Estimated
Fair
Values
|
||||||||
|
SECURITIES AVAILABLE-FOR-SALE
|
|
|
|
|
|
|
|
||||||||
|
Federal agency securities
|
$
|
5,998
|
|
|
$
|
3
|
|
|
$
|
(156
|
)
|
|
$
|
5,845
|
|
|
Municipal bonds
|
15,886
|
|
|
326
|
|
|
(51
|
)
|
|
16,161
|
|
||||
|
Corporate securities
|
4,495
|
|
|
—
|
|
|
(58
|
)
|
|
4,437
|
|
||||
|
Mortgage-backed securities
|
20,169
|
|
|
132
|
|
|
(57
|
)
|
|
20,244
|
|
||||
|
Small Business Administration securities
|
2,019
|
|
|
38
|
|
|
—
|
|
|
2,057
|
|
||||
|
Total securities available-for-sale
|
$
|
48,567
|
|
|
$
|
499
|
|
|
$
|
(322
|
)
|
|
$
|
48,744
|
|
|
|
|
10
|
|
|
March 31, 2015
|
||||||||||||||||||||||
|
|
Less than 12 Months
|
|
12 Months or Longer
|
|
Total
|
||||||||||||||||||
|
|
Fair Value
|
|
Unrealized
Losses
|
|
Fair Value
|
|
Unrealized
Losses
|
|
Fair Value
|
|
Unrealized
Losses
|
||||||||||||
|
SECURITIES AVAILABLE-FOR-SALE
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Federal agency securities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,934
|
|
|
$
|
(62
|
)
|
|
$
|
4,934
|
|
|
$
|
(62
|
)
|
|
Municipal bonds
|
945
|
|
|
(4
|
)
|
|
837
|
|
|
(11
|
)
|
|
1,782
|
|
|
(15
|
)
|
||||||
|
Corporate securities
|
1,993
|
|
|
(7
|
)
|
|
1,442
|
|
|
(58
|
)
|
|
3,435
|
|
|
(65
|
)
|
||||||
|
Mortgage-backed securities
|
—
|
|
|
—
|
|
|
2,373
|
|
|
(24
|
)
|
|
2,373
|
|
|
(24
|
)
|
||||||
|
Total securities available-for-sale
|
$
|
2,938
|
|
|
$
|
(11
|
)
|
|
$
|
9,586
|
|
|
$
|
(155
|
)
|
|
$
|
12,524
|
|
|
$
|
(166
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
December 31, 2014
|
||||||||||||||||||||||
|
|
Less than 12 Months
|
|
12 Months or Longer
|
|
Total
|
||||||||||||||||||
|
|
Fair Value
|
|
Unrealized
Losses
|
|
Fair Value
|
|
Unrealized
Losses
|
|
Fair Value
|
|
Unrealized
Losses
|
||||||||||||
|
SECURITIES AVAILABLE-FOR-SALE
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Federal agency securities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,840
|
|
|
$
|
(156
|
)
|
|
$
|
4,840
|
|
|
$
|
(156
|
)
|
|
Municipal bonds
|
950
|
|
|
(2
|
)
|
|
2,266
|
|
|
(49
|
)
|
|
3,216
|
|
|
(51
|
)
|
||||||
|
Corporate securities
|
2,977
|
|
|
(18
|
)
|
|
1,460
|
|
|
(40
|
)
|
|
4,437
|
|
|
(58
|
)
|
||||||
|
Mortgage-backed securities
|
3,776
|
|
|
(2
|
)
|
|
3,648
|
|
|
(55
|
)
|
|
7,424
|
|
|
(57
|
)
|
||||||
|
Total securities available-for-sale
|
$
|
7,703
|
|
|
$
|
(22
|
)
|
|
$
|
12,214
|
|
|
$
|
(300
|
)
|
|
$
|
19,917
|
|
|
$
|
(322
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
11
|
|
|
March 31, 2015
|
||||||
|
|
Amortized
Cost
|
|
Fair
Value
|
||||
|
Due in one year or less
|
$
|
1,501
|
|
|
$
|
1,500
|
|
|
Due after one year through five years
|
5,330
|
|
|
5,362
|
|
||
|
Due after five years through ten years
|
17,981
|
|
|
18,105
|
|
||
|
Due after ten years
|
19,297
|
|
|
19,580
|
|
||
|
Total
|
$
|
44,109
|
|
|
$
|
44,547
|
|
|
|
Three Months Ended
March 31, 2015
|
||||||||||
|
|
Proceeds
|
|
Gross Gains
|
|
Gross (Losses)
|
||||||
|
Securities available-for-sale
|
$
|
4,178
|
|
|
$
|
76
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||||
|
|
Three Months Ended
March 31, 2014
|
||||||||||
|
|
Proceeds
|
|
Gross Gains
|
|
Gross (Losses)
|
||||||
|
Securities available-for-sale
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||||
|
|
|
12
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
||
|
|
|
|
|
|
March 31,
|
|
December 31,
|
||||
|
|
2015
|
|
2014
|
||||
|
REAL ESTATE LOANS
|
|
|
|
||||
|
Commercial
|
$
|
45,701
|
|
|
$
|
42,970
|
|
|
Construction and development
|
70,639
|
|
|
57,813
|
|
||
|
Home equity
|
15,198
|
|
|
15,737
|
|
||
|
One-to-four-family (excludes held for sale loans)
|
54,985
|
|
|
46,801
|
|
||
|
Multi-family
|
16,841
|
|
|
16,201
|
|
||
|
Total real estate loans
|
203,364
|
|
|
179,522
|
|
||
|
CONSUMER LOANS
|
|
|
|
||||
|
Indirect home improvement
|
99,769
|
|
|
99,304
|
|
||
|
Solar
|
21,535
|
|
|
18,162
|
|
||
|
Marine
|
17,759
|
|
|
16,713
|
|
||
|
Automobile
|
616
|
|
|
674
|
|
||
|
Recreational
|
401
|
|
|
441
|
|
||
|
Home improvement
|
313
|
|
|
329
|
|
||
|
Other
|
1,056
|
|
|
1,184
|
|
||
|
Total consumer loans
|
141,449
|
|
|
136,807
|
|
||
|
COMMERCIAL BUSINESS LOANS
|
78,632
|
|
|
77,881
|
|
||
|
Total loans
|
423,445
|
|
|
394,210
|
|
||
|
Allowance for loan losses
|
(6,405
|
)
|
|
(6,090
|
)
|
||
|
Deferred costs, fees, and discounts, net
|
(970
|
)
|
|
(946
|
)
|
||
|
Total loans receivable, net
|
$
|
416,070
|
|
|
$
|
387,174
|
|
|
|
|
13
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
||
|
|
|
|
|
|
|
14
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
||
|
|
|
|
|
|
At or For the Three Months Ended March 31, 2015
|
||||||||||||||||||
|
ALLOWANCE FOR LOAN LOSSES
|
Real Estate
|
|
Consumer
|
|
Commercial
Business
|
|
Unallocated
|
|
Total
|
||||||||||
|
Beginning balance
|
$
|
1,872
|
|
|
$
|
1,431
|
|
|
$
|
1,184
|
|
|
$
|
1,603
|
|
|
$
|
6,090
|
|
|
Provision for loan losses
|
444
|
|
|
103
|
|
|
948
|
|
|
(895
|
)
|
|
600
|
|
|||||
|
Charge-offs
|
(191
|
)
|
|
(417
|
)
|
|
—
|
|
|
—
|
|
|
(608
|
)
|
|||||
|
Recoveries
|
—
|
|
|
321
|
|
|
2
|
|
|
—
|
|
|
323
|
|
|||||
|
Net charge-offs
|
(191
|
)
|
|
(96
|
)
|
|
2
|
|
|
—
|
|
|
(285
|
)
|
|||||
|
Ending balance
|
$
|
2,125
|
|
|
$
|
1,438
|
|
|
$
|
2,134
|
|
|
$
|
708
|
|
|
$
|
6,405
|
|
|
Period end amount allocated to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Loans individually evaluated for impairment
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6
|
|
|
$
|
—
|
|
|
$
|
6
|
|
|
Loans collectively evaluated for impairment
|
2,125
|
|
|
1,438
|
|
|
2,128
|
|
|
708
|
|
|
6,399
|
|
|||||
|
Ending balance
|
$
|
2,125
|
|
|
$
|
1,438
|
|
|
$
|
2,134
|
|
|
$
|
708
|
|
|
$
|
6,405
|
|
|
LOANS RECEIVABLE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Loans individually evaluated for impairment
|
$
|
1,554
|
|
|
$
|
—
|
|
|
$
|
36
|
|
|
$
|
—
|
|
|
$
|
1,590
|
|
|
Loans collectively evaluated for impairment
|
201,810
|
|
|
141,449
|
|
|
78,596
|
|
|
—
|
|
|
421,855
|
|
|||||
|
Ending balance
|
$
|
203,364
|
|
|
$
|
141,449
|
|
|
$
|
78,632
|
|
|
$
|
—
|
|
|
$
|
423,445
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
At or For the Three Months Ended March 31, 2014
|
||||||||||||||||||
|
ALLOWANCE FOR LOAN LOSSES
|
Real Estate
|
|
Consumer
|
|
Commercial
Business
|
|
Unallocated
|
|
Total
|
||||||||||
|
Beginning balance
|
$
|
1,963
|
|
|
$
|
1,512
|
|
|
$
|
800
|
|
|
$
|
817
|
|
|
$
|
5,092
|
|
|
Provision for loan losses
|
(372
|
)
|
|
48
|
|
|
311
|
|
|
463
|
|
|
450
|
|
|||||
|
Charge-offs
|
(144
|
)
|
|
(251
|
)
|
|
(75
|
)
|
|
—
|
|
|
(470
|
)
|
|||||
|
Recoveries
|
18
|
|
|
153
|
|
|
—
|
|
|
—
|
|
|
171
|
|
|||||
|
Net charge-offs
|
(126
|
)
|
|
(98
|
)
|
|
(75
|
)
|
|
—
|
|
|
(299
|
)
|
|||||
|
Ending balance
|
$
|
1,465
|
|
|
$
|
1,462
|
|
|
$
|
1,036
|
|
|
$
|
1,280
|
|
|
$
|
5,243
|
|
|
Period end amount allocated to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Loans individually evaluated for impairment
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
5
|
|
|
Loans collectively evaluated for impairment
|
1,465
|
|
|
1,462
|
|
|
1,031
|
|
|
1,280
|
|
|
5,238
|
|
|||||
|
Ending balance
|
$
|
1,465
|
|
|
$
|
1,462
|
|
|
$
|
1,036
|
|
|
$
|
1,280
|
|
|
$
|
5,243
|
|
|
LOANS RECEIVABLE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Loans individually evaluated for impairment
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
50
|
|
|
$
|
—
|
|
|
$
|
50
|
|
|
Loans collectively evaluated for impairment
|
119,300
|
|
|
117,261
|
|
|
57,690
|
|
|
—
|
|
|
294,251
|
|
|||||
|
Ending balance
|
$
|
119,300
|
|
|
$
|
117,261
|
|
|
$
|
57,740
|
|
|
$
|
—
|
|
|
$
|
294,301
|
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
||
|
|
|
|
|
|
March 31, 2015
|
||||||||||||||||||||||
|
|
30-59 Days Past Due
|
|
60-89 Days Past Due
|
|
90 Days or More Past Due and Non-Accrual
|
|
Total
Past Due
|
|
Current
|
|
Total Loans
Receivable
|
||||||||||||
|
REAL ESTATE LOANS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial
|
$
|
545
|
|
|
$
|
—
|
|
|
$
|
671
|
|
|
$
|
1,216
|
|
|
$
|
44,485
|
|
|
$
|
45,701
|
|
|
Construction and development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
70,639
|
|
|
70,639
|
|
||||||
|
Home equity
|
151
|
|
|
96
|
|
|
89
|
|
|
336
|
|
|
14,862
|
|
|
15,198
|
|
||||||
|
One-to-four-family
|
—
|
|
|
—
|
|
|
58
|
|
|
58
|
|
|
54,927
|
|
|
54,985
|
|
||||||
|
Multi-family
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,841
|
|
|
16,841
|
|
||||||
|
Total real estate loans
|
696
|
|
|
96
|
|
|
818
|
|
|
1,610
|
|
|
201,754
|
|
|
203,364
|
|
||||||
|
CONSUMER LOANS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Indirect home improvement
|
424
|
|
|
254
|
|
|
205
|
|
|
883
|
|
|
98,886
|
|
|
99,769
|
|
||||||
|
Solar
|
—
|
|
|
—
|
|
|
29
|
|
|
29
|
|
|
21,506
|
|
|
21,535
|
|
||||||
|
Marine
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,759
|
|
|
17,759
|
|
||||||
|
Automobile
|
10
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
606
|
|
|
616
|
|
||||||
|
Recreational
|
37
|
|
|
—
|
|
|
—
|
|
|
37
|
|
|
364
|
|
|
401
|
|
||||||
|
Home improvement
|
—
|
|
|
6
|
|
|
—
|
|
|
6
|
|
|
307
|
|
|
313
|
|
||||||
|
Other
|
19
|
|
|
2
|
|
|
5
|
|
|
26
|
|
|
1,030
|
|
|
1,056
|
|
||||||
|
Total consumer loans
|
490
|
|
|
262
|
|
|
239
|
|
|
991
|
|
|
140,458
|
|
|
141,449
|
|
||||||
|
COMMERCIAL BUSINESS LOANS
|
253
|
|
|
—
|
|
|
—
|
|
|
253
|
|
|
78,379
|
|
|
78,632
|
|
||||||
|
Total loans
|
$
|
1,439
|
|
|
$
|
358
|
|
|
$
|
1,057
|
|
|
$
|
2,854
|
|
|
$
|
420,591
|
|
|
$
|
423,445
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
16
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
||
|
|
|
|
|
|
December 31, 2014
|
||||||||||||||||||||||
|
|
30-59 Days Past Due
|
|
60-89 Days Past Due
|
|
90 Days or More Past Due and Non-Accrual
|
|
Total
Past Due
|
|
Current
|
|
Total Loans
Receivable
|
||||||||||||
|
REAL ESTATE LOANS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
42,970
|
|
|
$
|
42,970
|
|
|
Construction and development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57,813
|
|
|
57,813
|
|
||||||
|
Home equity
|
159
|
|
|
196
|
|
|
61
|
|
|
416
|
|
|
15,321
|
|
|
15,737
|
|
||||||
|
One-to-four-family
|
—
|
|
|
—
|
|
|
73
|
|
|
73
|
|
|
46,728
|
|
|
46,801
|
|
||||||
|
Multi-family
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,201
|
|
|
16,201
|
|
||||||
|
Total real estate loans
|
159
|
|
|
196
|
|
|
134
|
|
|
489
|
|
|
179,033
|
|
|
179,522
|
|
||||||
|
CONSUMER LOANS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Indirect home improvement
|
501
|
|
|
277
|
|
|
250
|
|
|
1,028
|
|
|
98,276
|
|
|
99,304
|
|
||||||
|
Solar
|
—
|
|
|
—
|
|
|
29
|
|
|
29
|
|
|
18,133
|
|
|
18,162
|
|
||||||
|
Marine
|
81
|
|
|
—
|
|
|
19
|
|
|
100
|
|
|
16,613
|
|
|
16,713
|
|
||||||
|
Automobile
|
13
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|
661
|
|
|
674
|
|
||||||
|
Recreational
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
441
|
|
|
441
|
|
||||||
|
Home improvement
|
—
|
|
|
6
|
|
|
—
|
|
|
6
|
|
|
323
|
|
|
329
|
|
||||||
|
Other
|
15
|
|
|
14
|
|
|
1
|
|
|
30
|
|
|
1,154
|
|
|
1,184
|
|
||||||
|
Total consumer loans
|
610
|
|
|
297
|
|
|
299
|
|
|
1,206
|
|
|
135,601
|
|
|
136,807
|
|
||||||
|
COMMERCIAL BUSINESS LOANS
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
77,881
|
|
|
77,881
|
|
||||||
|
Total loans
|
$
|
769
|
|
|
$
|
493
|
|
|
$
|
433
|
|
|
$
|
1,695
|
|
|
$
|
392,515
|
|
|
$
|
394,210
|
|
|
|
|
17
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
||
|
|
|
|
|
|
March 31, 2015
|
|||||||||||||||||||
|
|
Unpaid
Principal
Balance
|
|
Write-
downs
|
|
Recorded
Investment
|
|
Related
Allowance
|
|
Adjusted
Recorded
Investment
|
|||||||||||
|
WITH NO RELATED ALLOWANCE RECORDED
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Home equity
|
$
|
84
|
|
|
$
|
—
|
|
|
$
|
84
|
|
|
$
|
—
|
|
|
$
|
84
|
|
|
|
One-to-four-family
|
866
|
|
|
(67
|
)
|
|
799
|
|
|
—
|
|
|
799
|
|
||||||
|
Subtotal real estate loans
|
950
|
|
|
(67
|
)
|
|
883
|
|
|
—
|
|
|
883
|
|
||||||
|
WITH AN ALLOWANCE RECORDED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commercial real estate loans
|
862
|
|
|
(191
|
)
|
|
671
|
|
|
—
|
|
|
671
|
|
||||||
|
Commercial business loans
|
38
|
|
|
(2
|
)
|
|
36
|
|
|
(5
|
)
|
45
|
|
31
|
|
|||||
|
Subtotal loans
|
900
|
|
|
(193
|
)
|
|
707
|
|
|
(5
|
)
|
|
702
|
|
||||||
|
Total
|
$
|
1,850
|
|
|
$
|
(260
|
)
|
|
$
|
1,590
|
|
|
$
|
(5
|
)
|
|
$
|
1,585
|
|
|
|
|
||||||||||||||||||||
|
|
December 31, 2014
|
|||||||||||||||||||
|
|
Unpaid
Principal
Balance
|
|
Write-
downs
|
|
Recorded
Investment
|
|
Related
Allowance
|
|
Adjusted
Recorded
Investment
|
|||||||||||
|
WITH NO RELATED ALLOWANCE RECORDED
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
One-to-four-family real estate loans
|
$
|
885
|
|
|
$
|
(67
|
)
|
|
$
|
818
|
|
|
$
|
—
|
|
|
$
|
818
|
|
|
|
WITH AN ALLOWANCE RECORDED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commercial business loans
|
40
|
|
|
(2
|
)
|
|
38
|
|
|
(6
|
)
|
|
32
|
|
||||||
|
Total
|
$
|
925
|
|
|
$
|
(69
|
)
|
|
$
|
856
|
|
|
$
|
(6
|
)
|
|
$
|
850
|
|
|
|
|
|
18
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
||
|
|
|
|
|
|
Three Months Ended
|
||||||||||||||
|
|
March 31, 2015
|
|
March 31, 2014
|
||||||||||||
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
||||||||
|
WITH NO RELATED ALLOWANCE RECORDED
|
|
|
|
|
|
|
|
||||||||
|
Commercial
|
$
|
671
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Home equity
|
28
|
|
|
—
|
|
|
4
|
|
|
—
|
|
||||
|
One-to-four-family
|
802
|
|
|
15
|
|
|
637
|
|
|
9
|
|
||||
|
Subtotal real estate loans
|
1,501
|
|
|
19
|
|
|
641
|
|
|
9
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
WITH AN ALLOWANCE RECORDED
|
|
|
|
|
|
|
|
||||||||
|
Commercial business loans
|
37
|
|
|
1
|
|
|
50
|
|
|
1
|
|
||||
|
Total
|
$
|
1,538
|
|
|
$
|
20
|
|
|
$
|
691
|
|
|
$
|
10
|
|
|
•
|
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.
|
|
|
|
19
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
||
|
|
|
|
|
|
|
20
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
||
|
|
|
|
|
|
March 31, 2015
|
||||||||||||||||||||||||||
|
|
Pass (1 - 5)
|
|
Watch (6)
|
|
Special
Mention (7)
|
|
Substandard (8)
|
|
Doubtful(9)
|
|
Loss (10)
|
|
Total
|
||||||||||||||
|
REAL ESTATE LOANS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial
|
$
|
44,485
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,216
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
45,701
|
|
|
Construction and development
|
70,639
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
70,639
|
|
|||||||
|
Home equity
|
15,109
|
|
|
—
|
|
|
—
|
|
|
89
|
|
|
—
|
|
|
—
|
|
|
15,198
|
|
|||||||
|
One-to-four-family
|
54,400
|
|
|
—
|
|
|
—
|
|
|
585
|
|
|
—
|
|
|
—
|
|
|
54,985
|
|
|||||||
|
Multi-family
|
16,841
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,841
|
|
|||||||
|
Total real estate loans
|
201,474
|
|
|
—
|
|
|
—
|
|
|
1,890
|
|
|
—
|
|
|
—
|
|
|
203,364
|
|
|||||||
|
CONSUMER LOANS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Indirect home improvement
|
99,534
|
|
|
—
|
|
|
—
|
|
|
235
|
|
|
—
|
|
|
—
|
|
|
99,769
|
|
|||||||
|
Solar
|
21,535
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21,535
|
|
|||||||
|
Marine
|
17,759
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,759
|
|
|||||||
|
Automobile
|
616
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
616
|
|
|||||||
|
Recreational
|
401
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
401
|
|
|||||||
|
Home improvement
|
313
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
313
|
|
|||||||
|
Other
|
1,052
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
1,056
|
|
|||||||
|
Total consumer loans
|
141,210
|
|
|
—
|
|
|
—
|
|
|
239
|
|
|
—
|
|
|
—
|
|
|
141,449
|
|
|||||||
|
COMMERCIAL BUSINESS LOANS
|
61,199
|
|
|
5,498
|
|
|
9,588
|
|
|
2,347
|
|
|
—
|
|
|
—
|
|
|
78,632
|
|
|||||||
|
Total loans
|
$
|
403,883
|
|
|
$
|
5,498
|
|
|
$
|
9,588
|
|
|
$
|
4,476
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
423,445
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
December 31, 2014
|
||||||||||||||||||||||||||
|
|
Pass (1 - 5)
|
|
Watch (6)
|
|
Special
Mention (7)
|
|
Substandard (8)
|
|
Doubtful(9)
|
|
Loss (10)
|
|
Total
|
||||||||||||||
|
REAL ESTATE LOANS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial
|
$
|
41,559
|
|
|
$
|
545
|
|
|
$
|
—
|
|
|
$
|
866
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
42,970
|
|
|
Construction and development
|
57,813
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57,813
|
|
|||||||
|
Home equity
|
15,676
|
|
|
—
|
|
|
—
|
|
|
61
|
|
|
—
|
|
|
—
|
|
|
15,737
|
|
|||||||
|
One-to-four-family
|
46,200
|
|
|
—
|
|
|
—
|
|
|
601
|
|
|
—
|
|
|
—
|
|
|
46,801
|
|
|||||||
|
Multi-family
|
16,201
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,201
|
|
|||||||
|
Total real estate loans
|
177,449
|
|
|
545
|
|
|
—
|
|
|
1,528
|
|
|
—
|
|
|
—
|
|
|
179,522
|
|
|||||||
|
CONSUMER LOANS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Indirect home improvement
|
99,054
|
|
|
—
|
|
|
—
|
|
|
250
|
|
|
—
|
|
|
—
|
|
|
99,304
|
|
|||||||
|
Solar
|
18,133
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|
—
|
|
|
—
|
|
|
18,162
|
|
|||||||
|
Marine
|
16,694
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
—
|
|
|
16,713
|
|
|||||||
|
Automobile
|
674
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
674
|
|
|||||||
|
Recreational
|
441
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
441
|
|
|||||||
|
Home improvement
|
329
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
329
|
|
|||||||
|
Other
|
1,183
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1,184
|
|
|||||||
|
Total consumer loans
|
136,508
|
|
|
—
|
|
|
—
|
|
|
299
|
|
|
—
|
|
|
—
|
|
|
136,807
|
|
|||||||
|
COMMERCIAL BUSINESS LOANS
|
68,687
|
|
|
2,020
|
|
|
6,795
|
|
|
379
|
|
|
—
|
|
|
—
|
|
|
77,881
|
|
|||||||
|
Total loans
|
$
|
382,644
|
|
|
$
|
2,565
|
|
|
$
|
6,795
|
|
|
$
|
2,206
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
394,210
|
|
|
|
|
21
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
||
|
|
|
|
|
|
March 31,
|
|
December 31,
|
||||
|
|
2015
|
|
2014
|
||||
|
TDR loans still on accrual
|
$
|
777
|
|
|
$
|
783
|
|
|
TDR loans on non-accrual
|
—
|
|
|
—
|
|
||
|
Total TDR loan balances
|
$
|
777
|
|
|
$
|
783
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22
|
|
|
At or For the Three Months Ended
March 31, |
||||||
|
|
2015
|
|
2014
|
||||
|
Beginning balance
|
$
|
3,061
|
|
|
$
|
2,093
|
|
|
Additions
|
785
|
|
|
176
|
|
||
|
Mortgage, commercial, and consumer servicing rights amortized
|
(177
|
)
|
|
(135
|
)
|
||
|
Recovery of loss on servicing rights
|
1
|
|
|
—
|
|
||
|
Ending balance
|
$
|
3,670
|
|
|
$
|
2,134
|
|
|
|
|
|
|
||||
|
|
|
At March 31,
|
||||
|
|
|
2015
|
|
2014
|
||
|
Key assumptions
|
|
|
|
|
||
|
Weighted average discount rate
|
|
8.5
|
%
|
|
8.5
|
%
|
|
Conditional prepayment rate
|
|
14.5
|
%
|
|
8.4
|
%
|
|
Weighted average life in years
|
|
5.8
|
|
|
7.9
|
|
|
|
|
23
|
|
|
|
March 31, 2015
|
||||||||||
|
|
|
|
|
Fair Value
|
||||||||
|
|
|
Notional
|
|
Asset
|
|
Liability
|
||||||
|
Fallout adjusted interest rate lock commitments with customers
|
|
$
|
43,916
|
|
|
$
|
1,026
|
|
|
$
|
—
|
|
|
Mandatory and best effort forward commitments with investors
|
|
16,254
|
|
|
—
|
|
|
55
|
|
|||
|
Forward TBA mortgage-backed securities
|
|
60,000
|
|
|
—
|
|
|
364
|
|
|||
|
TBA mortgage-backed securities forward sales paired off with investors
|
|
35,500
|
|
|
242
|
|
|
—
|
|
|||
|
|
|
December 31, 2014
|
||||||||||
|
|
|
|
|
Fair Value
|
||||||||
|
|
|
Notional
|
|
Asset
|
|
Liability
|
||||||
|
Fallout adjusted interest rate lock commitments with customers
|
|
$
|
16,516
|
|
|
$
|
396
|
|
|
$
|
—
|
|
|
Mandatory and best effort forward commitments with investors
|
|
10,763
|
|
|
12
|
|
|
—
|
|
|||
|
Forward TBA mortgage-backed securities
|
|
30,000
|
|
|
—
|
|
|
194
|
|
|||
|
TBA mortgage-backed securities forward sales paired off with investors
|
|
29,000
|
|
|
—
|
|
|
207
|
|
|||
|
|
At or For the Three Months Ended March 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Beginning balance
|
$
|
—
|
|
|
$
|
2,075
|
|
|
Additions
|
—
|
|
|
445
|
|
||
|
Fair value impairments
|
—
|
|
|
(40
|
)
|
||
|
Disposition of assets
|
—
|
|
|
(1,945
|
)
|
||
|
Ending balance
|
$
|
—
|
|
|
$
|
535
|
|
|
|
|
24
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
||
|
|
|
|
|
|
March 31,
|
|
December 31,
|
||||
|
|
2015
|
|
2014
|
||||
|
Noninterest-bearing checking
|
$
|
54,004
|
|
|
$
|
53,743
|
|
|
Interest-bearing checking
|
30,011
|
|
|
29,585
|
|
||
|
Savings
|
23,391
|
|
|
21,560
|
|
||
|
Money market
|
154,502
|
|
|
152,611
|
|
||
|
Certificates of deposits of less than $100,000
(1)
|
60,271
|
|
|
52,323
|
|
||
|
Certificates of deposits of $100,000 through $250,000
|
74,797
|
|
|
74,008
|
|
||
|
Certificates of deposits of more than $250,000
(2)
|
35,267
|
|
|
33,623
|
|
||
|
Escrow accounts related to mortgages serviced
|
4,077
|
|
|
2,991
|
|
||
|
Total
|
$
|
436,320
|
|
|
$
|
420,444
|
|
|
|
|
As of March 31, 2015
|
||
|
2015
|
|
$
|
44,348
|
|
|
2016
|
|
64,564
|
|
|
|
2017
|
|
51,503
|
|
|
|
2018
|
|
5,825
|
|
|
|
2019
|
|
4,034
|
|
|
|
Thereafter
|
|
61
|
|
|
|
Total
|
|
$
|
170,335
|
|
|
|
|
25
|
|
|
|
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
||
|
|
|
|
|
|
For the Three Months Ended March 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Interest-bearing checking
|
$
|
7
|
|
|
$
|
8
|
|
|
Savings and money market
|
239
|
|
|
118
|
|
||
|
Certificates of deposit
|
502
|
|
|
424
|
|
||
|
Total
|
$
|
748
|
|
|
$
|
550
|
|
|
|
|
26
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
||
|
|
||
|
|
March 31,
|
|
December 31,
|
||||
|
|
2015
|
|
2014
|
||||
|
COMMITMENTS TO EXTEND CREDIT
|
|
|
|
||||
|
REAL ESTATE LOANS
|
|
|
|
||||
|
Construction and development
|
$
|
44,876
|
|
|
$
|
42,290
|
|
|
One-to-four-family
|
85,553
|
|
|
45,331
|
|
||
|
Home equity
|
14,233
|
|
|
13,735
|
|
||
|
Multi-family
|
455
|
|
|
474
|
|
||
|
Total real estate loans
|
145,117
|
|
|
101,830
|
|
||
|
CONSUMER LOANS
|
|
|
|
|
|
||
|
Other
|
6,158
|
|
|
5,832
|
|
||
|
Total consumer loans
|
6,158
|
|
|
5,832
|
|
||
|
COMMERCIAL BUSINESS LOANS
|
54,114
|
|
|
54,664
|
|
||
|
Total commitments to extend credit
|
$
|
205,389
|
|
|
$
|
162,326
|
|
|
|
|
27
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
||
|
|
||
|
|
|
28
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
To be Well Capitalized
Under Prompt Corrective
Action Provisions
|
|||||||||||
|
|
|
|
|
|
For Capital
Adequacy Purposes
|
|
||||||||||||||
|
|
Actual
|
|
|
|||||||||||||||||
|
Bank Only
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
|
As of March 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total risk-based capital
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
(to risk-weighted assets)
|
$
|
63,755
|
|
|
13.70
|
%
|
|
$
|
37,221
|
|
|
8.00
|
%
|
|
$
|
46,526
|
|
|
10.00
|
%
|
|
Tier 1 risk-based capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
(to risk-weighted assets)
|
$
|
57,927
|
|
|
12.45
|
%
|
|
$
|
27,916
|
|
|
6.00
|
%
|
|
$
|
37,221
|
|
|
8.00
|
%
|
|
Tier 1 leverage capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
(to average assets)
|
$
|
57,927
|
|
|
11.20
|
%
|
|
$
|
20,690
|
|
|
4.00
|
%
|
|
$
|
25,863
|
|
|
5.00
|
%
|
|
Common equity tier 1 capital
(1)
|
$
|
57,927
|
|
|
12.45
|
%
|
|
$
|
20,937
|
|
|
4.50
|
%
|
|
$
|
30,242
|
|
|
6.50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
As of December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total risk-based capital
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
(to risk-weighted assets)
|
$
|
60,978
|
|
|
14.68
|
%
|
|
$
|
33,223
|
|
|
8.00
|
%
|
|
$
|
41,529
|
|
|
10.00
|
%
|
|
Tier 1 risk-based capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(to risk-weighted assets)
|
$
|
55,770
|
|
|
13.43
|
%
|
|
$
|
16,611
|
|
|
4.00
|
%
|
|
$
|
24,917
|
|
|
6.00
|
%
|
|
Tier 1 leverage capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(to average assets)
|
$
|
55,770
|
|
|
11.17
|
%
|
|
$
|
19,965
|
|
|
4.00
|
%
|
|
$
|
24,956
|
|
|
5.00
|
%
|
|
|
Company
|
|
Bank
|
||||||||||||
|
|
March 31,
|
|
December 31,
|
|
March 31,
|
|
December 31,
|
||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Equity
|
$
|
68,199
|
|
|
$
|
65,836
|
|
|
$
|
58,216
|
|
|
$
|
55,887
|
|
|
Unrealized loss on securities available-for-sale
|
(289
|
)
|
|
(117
|
)
|
|
(289
|
)
|
|
(117
|
)
|
||||
|
Disallowed deferred tax assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Disallowed servicing assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total Tier 1 capital
|
67,910
|
|
|
65,719
|
|
|
57,927
|
|
|
55,770
|
|
||||
|
Allowance for loan and lease losses for
regulatory capital purposes
|
5,828
|
|
|
5,208
|
|
|
5,828
|
|
|
5,208
|
|
||||
|
Total risk-based capital
|
$
|
73,738
|
|
|
$
|
70,927
|
|
|
$
|
63,755
|
|
|
$
|
60,978
|
|
|
|
|
29
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
30
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
||
|
|
||
|
|
Securities Available-for-Sale
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
As of March 31, 2015
|
|
|
|
|
|
|
|
||||||||
|
Federal agency securities
|
$
|
—
|
|
|
$
|
5,435
|
|
|
$
|
—
|
|
|
$
|
5,435
|
|
|
Municipal bonds
|
—
|
|
|
16,193
|
|
|
—
|
|
|
16,193
|
|
||||
|
Corporate securities
|
—
|
|
|
4,435
|
|
|
—
|
|
|
4,435
|
|
||||
|
Mortgage-backed securities
|
—
|
|
|
15,395
|
|
|
—
|
|
|
15,395
|
|
||||
|
Small Business Administration securities
|
—
|
|
|
3,089
|
|
|
—
|
|
|
3,089
|
|
||||
|
Total
|
$
|
—
|
|
|
$
|
44,547
|
|
|
$
|
—
|
|
|
$
|
44,547
|
|
|
|
Securities Available-for-Sale
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
As of December 31, 2014
|
|
|
|
|
|
|
|
||||||||
|
Federal agency securities
|
$
|
—
|
|
|
$
|
5,845
|
|
|
$
|
—
|
|
|
$
|
5,845
|
|
|
Municipal bonds
|
—
|
|
|
16,161
|
|
|
—
|
|
|
16,161
|
|
||||
|
Corporate securities
|
—
|
|
|
4,437
|
|
|
—
|
|
|
4,437
|
|
||||
|
Mortgage-backed securities
|
—
|
|
|
20,244
|
|
|
—
|
|
|
20,244
|
|
||||
|
Small Business Administration securities
|
—
|
|
|
2,057
|
|
|
—
|
|
|
2,057
|
|
||||
|
Total
|
$
|
—
|
|
|
$
|
48,744
|
|
|
$
|
—
|
|
|
$
|
48,744
|
|
|
|
Interest Rate Lock Commitments with Customers
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
March 31, 2015
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,026
|
|
|
$
|
1,026
|
|
|
December 31, 2014
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
396
|
|
|
$
|
396
|
|
|
|
|
31
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
||
|
|
||
|
|
Forward Sale Commitments with Investors
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
March 31, 2015
|
$
|
—
|
|
|
$
|
(364
|
)
|
|
$
|
(55
|
)
|
|
$
|
(419
|
)
|
|
December 31, 2014
|
$
|
—
|
|
|
$
|
(194
|
)
|
|
$
|
12
|
|
|
$
|
(182
|
)
|
|
|
Paired Off Commitments with Investors
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
March 31, 2015
|
$
|
—
|
|
|
$
|
242
|
|
|
$
|
—
|
|
|
$
|
242
|
|
|
December 31, 2014
|
$
|
—
|
|
|
$
|
(207
|
)
|
|
$
|
—
|
|
|
$
|
(207
|
)
|
|
|
Impaired Loans
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
March 31, 2015
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,590
|
|
|
$
|
1,590
|
|
|
December 31, 2014
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
856
|
|
|
$
|
856
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Fair Value Instrument
|
Valuation Technique
|
Significant Unobservable Inputs
|
Range
(Weighted Average)
|
Weighted Average Rate
|
|
|
|
|
|
|
|
RECURRING
|
|
|
|
|
|
Interest rate lock commitments with customers
|
Quoted market prices
|
Pull-through expectations
|
80% - 99.99%
|
82.99%
|
|
Forward sale commitments with investors
|
Quoted market prices
|
Pull-through expectations
|
80% - 99.99%
|
82.99%
|
|
|
|
|||
|
NONRECURRING
|
|
|
|
|
|
Impaired loans
|
Fair value of underlying collateral
|
Discount applied to the obtained appraisal
|
0.00% - 18.0%
|
0.34%
|
|
|
|
32
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
||
|
|
||
|
Three Months Ended March 31,
|
|
Beginning Balance
|
|
Purchases and issuances
|
|
Sales and settlements
|
|
Ending Balance
|
|
Net change in fair value for gains/(losses) relating to items held at end of period
|
||||||||||
|
2015
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate lock commitments with customers
|
|
$
|
396
|
|
|
$
|
3,147
|
|
|
$
|
(2,517
|
)
|
|
$
|
1,026
|
|
|
$
|
630
|
|
|
Forward sale commitments with investors
|
|
12
|
|
|
(60
|
)
|
|
(8
|
)
|
|
(56
|
)
|
|
(68
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
2014
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate lock commitments with customers
|
|
$
|
166
|
|
|
$
|
1,042
|
|
|
$
|
(849
|
)
|
|
$
|
359
|
|
|
$
|
194
|
|
|
Forward sale commitments with investors
|
|
45
|
|
|
12
|
|
|
(34
|
)
|
|
23
|
|
|
(22
|
)
|
|||||
|
|
|
33
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
||
|
|
||
|
|
|
34
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
||
|
|
||
|
|
March 31,
|
|
December 31,
|
||||||||||||
|
|
2015
|
|
2014
|
||||||||||||
|
|
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
|
$
|
16,402
|
|
|
$
|
16,402
|
|
|
$
|
20,098
|
|
|
$
|
20,098
|
|
|
Level 2 inputs:
|
|
|
|
|
|
|
|
||||||||
|
Securities available-for-sale, at fair value
|
44,547
|
|
|
44,547
|
|
|
48,744
|
|
|
48,744
|
|
||||
|
Loans held for sale, at fair value
|
34,968
|
|
|
34,968
|
|
|
25,983
|
|
|
25,983
|
|
||||
|
FHLB stock
|
1,942
|
|
|
1,942
|
|
|
1,650
|
|
|
1,650
|
|
||||
|
Accrued interest receivable
|
1,813
|
|
|
1,813
|
|
|
1,558
|
|
|
1,558
|
|
||||
|
Paired off commitments with investors
|
242
|
|
|
242
|
|
|
—
|
|
|
—
|
|
||||
|
Level 3 inputs:
|
|
|
|
|
|
|
|
||||||||
|
Loans receivable, net
|
416,070
|
|
|
453,792
|
|
|
387,174
|
|
|
433,885
|
|
||||
|
Servicing rights
|
3,670
|
|
|
3,935
|
|
|
3,061
|
|
|
3,549
|
|
||||
|
Fair value interest rate locks with customers
|
1,026
|
|
|
1,026
|
|
|
396
|
|
|
396
|
|
||||
|
Forward sale commitments with investors
|
—
|
|
|
—
|
|
|
12
|
|
|
12
|
|
||||
|
Financial Liabilities
|
|
|
|
|
|
|
|
|
|
||||||
|
Level 2 inputs:
|
|
|
|
|
|
|
|
||||||||
|
Deposits
|
436,320
|
|
|
442,548
|
|
|
420,444
|
|
|
424,672
|
|
||||
|
Borrowings
|
30,433
|
|
|
28,148
|
|
|
17,034
|
|
|
17,031
|
|
||||
|
Accrued interest payable
|
24
|
|
|
24
|
|
|
24
|
|
|
24
|
|
||||
|
Forward sale commitments with investors
|
364
|
|
|
364
|
|
|
194
|
|
|
194
|
|
||||
|
Paired off commitments with investors
|
—
|
|
|
—
|
|
|
207
|
|
|
207
|
|
||||
|
Level 3 inputs:
|
|
|
|
|
|
|
|
||||||||
|
Forward sale commitments with investors
|
55
|
|
|
55
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
35
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
||
|
|
||
|
|
Balances
|
||
|
Allocated shares
|
77,141
|
|
|
|
Committed to be released shares
|
6,480
|
|
|
|
Unallocated shares
|
174,967
|
|
|
|
Total ESOP shares
|
258,588
|
|
|
|
|
|
||
|
Fair value of unallocated shares (in thousands)
|
$
|
3,314
|
|
|
|
|
36
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
||
|
|
||
|
|
At or For the Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
|
|
|
||||
|
Numerator:
|
|
|
|
||||
|
Net income (in thousands)
|
$
|
2,070
|
|
|
$
|
875
|
|
|
|
|
|
|
||||
|
Denominator:
|
|
|
|
||||
|
Basic weighted average common shares outstanding
|
2,935,553
|
|
|
3,039,237
|
|
||
|
|
|
|
|
||||
|
Dilutive restricted stock grants
|
29,766
|
|
|
—
|
|
||
|
Diluted weighted average common shares outstanding
|
2,965,319
|
|
|
3,039,237
|
|
||
|
Basic earnings per share
|
$
|
0.71
|
|
|
$
|
0.29
|
|
|
|
|
|
|
||||
|
Diluted earnings per share
|
$
|
0.70
|
|
|
$
|
0.29
|
|
|
Potentially dilutive weighted average share options that were not included in the computation of diluted earnings per share because to do so would be anti-dilutive
|
8,160
|
|
|
—
|
|
||
|
|
|
37
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
||
|
|
||
|
|
Shares
|
|
Weighted-Average Exercise Price
|
|
Weighted-Average Remaining Contractual Term In Years
|
|
Aggregate Intrinsic Value
|
|||||
|
Outstanding at January 1, 2015
|
322,000
|
|
|
$
|
16.89
|
|
|
9.36
|
|
$
|
437,920
|
|
|
Granted
|
—
|
|
|
—
|
|
|
|
|
—
|
|
||
|
Exercised
|
—
|
|
|
—
|
|
|
|
|
—
|
|
||
|
Forfeited or expired
|
—
|
|
|
—
|
|
|
|
|
—
|
|
||
|
Outstanding at March 31, 2015
|
322,000
|
|
|
$
|
16.89
|
|
|
9.11
|
|
$
|
795,340
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Expected to vest, assuming a 0.31% annual forfeiture rate
|
319,902
|
|
|
$
|
16.89
|
|
|
9.11
|
|
$
|
790,157
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Exercisable at March 31, 2015
|
—
|
|
|
$
|
—
|
|
|
|
|
$
|
—
|
|
|
|
|
38
|
|
|
|
|
|
FS BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
||
|
|
||
|
Nonvested Shares
|
|
Shares
|
|
Weighted-Average Grant-Date Fair Value Per Share
|
|
Weighted-Average Grant-Date Fair Value
|
|
Aggregate Intrinsic Value
|
|||||||
|
Nonvested at January 1, 2015
|
|
125,105
|
|
|
$
|
16.89
|
|
|
$
|
2,113,023
|
|
|
$
|
—
|
|
|
Granted
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Vested
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Forfeited or expired
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Nonvested at March 31, 2015
|
|
125,105
|
|
|
$
|
16.89
|
|
|
$
|
2,113,023
|
|
|
$
|
—
|
|
|
|
|
39
|
|
•
|
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;
|
|
•
|
secondary market conditions and our ability to sell loans in the secondary market;
|
|
•
|
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, or increase capital requirements, 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-Q and our other reports filed with the U.S. Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2014.
|
|
▪
|
Growing and diversifying our loan portfolio;
|
|
▪
|
Maintaining and improving asset quality;
|
|
▪
|
Emphasizing lower cost core deposits to reduce the costs of funding our loan growth;
|
|
▪
|
Capturing our customers’ full relationship by offering a wide range of products and services; and
|
|
▪
|
Expanding our reach by leveraging our well-established involvement in our communities and by selectively emphasizing products and services designed to meet our customers’ banking needs.
|
|
|
March 31,
|
|
December 31,
|
||||
|
|
2015
|
|
2014
|
||||
|
Non-performing assets:
|
|
|
|
||||
|
Non-accrual loans
|
$
|
1,057
|
|
|
$
|
433
|
|
|
Other assets
|
13
|
|
|
—
|
|
||
|
Total non-performing assets
|
$
|
1,070
|
|
|
$
|
433
|
|
|
Average Balances
|
For the Three Months Ended March 31,
|
|
||||||
|
|
2015
|
|
2014
|
|
||||
|
Assets
|
|
|
|
|
||||
|
Loans receivable
(1)
|
$
|
438,222
|
|
|
$
|
299,780
|
|
|
|
Securities available-for-sale, at fair value
|
46,746
|
|
|
65,164
|
|
|
||
|
Interest-bearing deposits at other financial institutions
|
16,282
|
|
|
36,108
|
|
|
||
|
Total interest-earning assets
|
501,250
|
|
|
401,052
|
|
|
||
|
Noninterest-earning assets
|
24,735
|
|
|
22,085
|
|
|
||
|
Total assets
|
$
|
525,985
|
|
|
$
|
423,137
|
|
|
|
|
|
|
|
|
||||
|
Liabilities and Stockholders' Equity
|
|
|
|
|
||||
|
Interest-bearing deposits
|
$
|
369,719
|
|
|
$
|
293,448
|
|
|
|
Borrowings
|
25,162
|
|
|
16,547
|
|
|
||
|
Total interest-bearing liabilities
|
394,881
|
|
|
309,995
|
|
|
||
|
Noninterest-bearing deposits
|
59,161
|
|
|
46,751
|
|
|
||
|
Other noninterest-bearing liabilities
|
5,771
|
|
|
3,808
|
|
|
||
|
Stockholders' equity
|
66,172
|
|
|
62,583
|
|
|
||
|
Total liabilities and stockholders' equity
|
$
|
525,985
|
|
|
$
|
423,137
|
|
|
|
(1) Includes loans held for sale
|
|
|
|
|
||||
|
Period
|
|
Total Number of Shares Purchased
|
|
Average Price Paid per Share
|
|
Total Number of Shares Repurchased as Part of Publicly Announced Plan
|
|
Maximum Number of Shares that May Yet Be Repurchased Under the Plan
|
|||||
|
January 1, 2015 - January 31, 2015
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
February 1, 2015 - February 28, 2015
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
March 1, 2015 - March 31, 2015
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
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 Quarterly Report on Form 10-Q for the quarter ended March 31, 2015, 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 Changes in Stockholders’ Equity; (5) Consolidated Statements of Cash Flows; and (6) Notes to Consolidated Financial Statements. *
|
|
(2)
|
Filed as an exhibit to the Registrant's Registration Statement on Form S-8 (333-192990) filed on December 20, 2013, and incorporated by reference.
|
|
(*)
|
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.
|
|
|
FS BANCORP, INC.
|
|
|
|
|
|
|
|
|
|
|
Date: May 8, 2015
|
By:
|
/s/Joseph C. Adams
|
|
|
|
Joseph C. Adams,
|
|
|
|
Chief Executive Officer
|
|
|
|
(Duly Authorized Officer)
|
|
|
|
|
|
Date: May 8, 2015
|
By:
|
/s/Matthew D. Mullet
|
|
|
|
Matthew D. Mullet
|
|
|
|
Secretary, Treasurer and
|
|
|
|
Chief Financial Officer
|
|
|
|
(Principal Financial and Accounting Officer)
|
|
Exhibit No.
|
|
Description
|
||
|
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 Quarterly Report on Form 10-Q for the quarter ended March 31, 2015, 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 Changes in Stockholders’ Equity; (5) Consolidated Statements of Cash Flows; and (6) Notes to Consolidated Financial Statements. *
|
|
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 |
|---|