MOUNTLAKE TERRACE, Wash., Nov. 08, 2018 (GLOBE NEWSWIRE) -- FS Bancorp, Inc. (NASDAQ:FSBW) has determined that the number of shares outstanding contained in the press release it issued on October 25, 2018, for the three months ended September 30, 2018, incorrectly included a restricted stock award.  The number of common shares outstanding should have been 3,588,796 shares rather than the 3,613,796 shares  initially reported.  As a result, there is an increase in reported book value per share of $0.26 to $37.10 instead of the $36.84 initially reported, and an increase in reported tangible book value per share of $0.25 to $36.15, rather than the $35.90 initially reported.

The corrected release reads in its entirety as follows:

FS Bancorp, Inc. (NASDAQ:FSBW) (the “Company”), the holding company for 1st Security Bank of Washington (the “Bank”) today reported 2018 third quarter net income of $4.1 million, compared to $3.5 million for the same period last year with $1.07 per diluted earnings per share for both periods.

CEO Joe Adams noted “We have continued to make progress on the announced merger with Anchor Bancorp (“Anchor”). We have received all required regulatory approvals and Anchor has scheduled a special meeting of its shareholders to vote on the merger on November 13, 2018.  We anticipate closing the transaction shortly after Anchor shareholder approval and other customary closing conditions.”

“Quarterly net interest income increased as a result of strong loan growth which helped mitigate margin compression risk from rising funding costs,” stated Matthew Mullet, CFO/COO of the Bank. “We are also pleased to announce that our Board of Directors has approved our twenty-third quarterly cash dividend of $0.14 per share for the third quarter.”  The dividend will be paid on November 21, 2018, to shareholders of record as of November 8, 2018.

2018 Third Quarter Highlights

  • Net income was $4.1 million for the third quarter of 2018, compared to $4.3 million in the previous quarter, and $3.5 million for the comparable quarter one year ago;
  • Net income adjusted for $443,000 of acquisition costs (adjusted at a 21% tax rate) would have been $4.4 million, or $1.16 per diluted share (See non-GAAP Financial Measure);
  • Total gross loans increased $67.4 million, or 7.5%, during the quarter, to $961.1 million at September 30, 2018, compared to $893.8 million at June 30, 2018, and increased $195.6 million, or 25.6%, from $765.6 million at September 30, 2017;
  • Net interest income increased $1.0 million during the quarter, to $12.9 million at September 30, 2018, compared to $11.9 million in the previous quarter, and increased $1.8 million from the comparable quarter one year ago;
  • Net interest margin was 4.55% for the three months ended September 30, 2018, compared to 4.58% for the three months ended June 30, 2018, and 4.62% for the nine months ended September 30, 2018, compared to 4.63% for the nine months ended September 30, 2017;
  • Deposits increased $74.4 million, to $944.5 million at September 30, 2018, from $870.1 million at June 30, 2018, and increased $104.0 million, from $840.6 million at September 30, 2017;
  • Announced a definitive agreement to acquire Anchor on July 17, 2018, and reported receipt of all regulatory approvals on September 26, 2018.  Subject to the conditions noted above, we anticipate closing the transaction shortly after receiving Anchor shareholder approval; and
  • Capital levels at the Bank were 15.2% for total risk-based capital and 11.7% for Tier 1 leverage capital at September 30, 2018, compared to 16.1% and 12.5% at September 30, 2017, respectively.

Proposed Acquisition of Anchor Bancorp

On July 17, 2018, the Company entered into a definitive agreement (the “Agreement”) with Anchor pursuant to which Anchor will be merged with and into the Company, and immediately thereafter Anchor’s bank subsidiary, Anchor Bank, will be merged with and into the Bank. Under terms of the Agreement, Anchor shareholders will receive 0.2921 shares of FS Bancorp common stock and $12.40 in cash for each share of Anchor common stock. FS Bancorp will pay aggregate consideration of 725,585 shares of FS Bancorp common stock and $30.8 million in cash or approximately $73.3 million in aggregate, including the value of outstanding shares of Anchor restricted stock. We announced the receipt of all regulatory approvals on September 26, 2018.

In the event the Agreement is terminated under certain specified circumstances in connection with a competing transaction, Anchor will be required to pay the Company a termination fee of $2.7 million in cash. The proposed transaction is subject to customary closing conditions, including approval of the Agreement by the shareholders of Anchor at a shareholder meeting scheduled on November 13, 2018, and is expected to be completed shortly after receiving Anchor shareholder approval.

Balance Sheet and Credit Quality

Total assets increased $58.8 million, or 5.2%, to $1.2 billion at September 30, 2018, compared to $1.1 billion at June 30, 2018, and increased $197.4 million, or 19.9%, from $993.9 million at September 30, 2017.  The quarter over linked quarter increase in total assets included increases in loans receivable, net of $66.4 million, partially offset by a decrease in total cash and cash equivalents of $6.8 million and securities available-for-sale (“AFS”) of $1.1 million.  The year over year increase in total assets included increases in loans receivable, net of $193.7 million, securities AFS of $19.3 million, Federal Home Loan Bank (“FHLB”) stock of $4.1 million, servicing rights of $3.4 million, bank owned life insurance (“BOLI”) of $3.3 million, and accrued interest receivable of $1.2 million, partially offset by decreases in total cash and cash equivalents of $16.1 million, loans held for sale (“HFS”) of $10.3 million, and other assets of $1.3 million.  These increases in assets year over year were primarily funded by growth in deposits and short-term overnight FHLB borrowings.

                 
LOAN PORTFOLIO                
(Dollars in thousands) September 30, 2018 June 30, 2018 September 30, 2017 
  Amount Percent Amount Percent Amount Percent 
REAL ESTATE LOANS                
Commercial $ 68,694   7.1$ 64,599   7.2$ 63,180   8.3%
Construction and development   191,172   19.9   160,521   18.0   129,407   16.9 
Home equity   26,085   2.7   25,460   2.9   24,026   3.1 
One-to-four-family (excludes HFS)   188,333   19.6   177,988   19.9   170,187   22.2 
Multi-family   48,061   5.0   47,695   5.3   43,408   5.7 
Total real estate loans   522,345   54.3   476,263   53.3   430,208   56.2 
                 
CONSUMER LOANS                
Indirect home improvement   155,870   16.2   147,067   16.5   124,387   16.2 
Solar   42,967   4.5   42,189   4.7   40,082   5.2 
Marine   56,578   5.9   48,591   5.4   35,173   4.6 
Other consumer   2,059   0.2   2,027   0.2   2,032   0.3 
Total consumer loans   257,474   26.8   239,874   26.8   201,674   26.3 
                 
COMMERCIAL BUSINESS LOANS                
Commercial and industrial   113,786   11.9   110,962   12.4   83,221   10.9 
Warehouse lending   67,540   7.0   66,681   7.5   50,468   6.6 
Total commercial business loans   181,326   18.9   177,643   19.9   133,689   17.5 
Total loans receivable, gross   961,145   100.0  893,780   100.0  765,571   100.0%
                 
Allowance for loan losses   (12,045)     (11,571)     (10,598)   
Deferred costs and fees, net   (3,195)     (2,885)     (2,585)   
Premiums on purchased loans   1,667      1,876      1,466    
Total loans receivable, net $ 947,572    $ 881,200    $ 753,854    
                    

Loans receivable, net increased $66.4 million to $947.6 million at September 30, 2018, from $881.2 million at June 30, 2018, and increased $193.7 million from $753.9 million at September 30, 2017.  During the third quarter, real estate loans increased $46.1 million, including increases in construction and development loans of $30.7 million, one-to-four-family portfolio loans of $10.3 million, commercial loans of $4.1 million, and home equity loans of $625,000. Commercial business loans increased $3.7 million due to an increase in commercial and industrial loans of $2.8 million, and warehouse lending loans of $859,000.  Consumer loans increased $17.6 million, primarily due to increases of $8.8 million in indirect home improvement loans and $8.0 million in marine loans. 

One-to-four-family loans originated through the home lending segment which includes loans HFS, loans held for investment, fixed seconds, and loans brokered to other institutions increased $814,000, or 0.4%, to $193.0 million during the quarter ended September 30, 2018, compared to $192.2 million for the preceding quarter, and decreased from $244.1 million for the comparable quarter one year ago. During the nine months ended September 30, 2018, originations of one-to-four-family loans to purchase a home (purchase production) decreased by $27.5 million, or 5.9% with $436.8 million in loan purchase production closing, down from $464.3 million for the nine months ended September 30, 2017.  One-to-four-family loan originations for refinance (refinance production) decreased $20.0 million, or 14.6% during the nine months ended September 30, 2018, with $116.6 million in refinance production closing, down from $136.6 million for the nine months ended September 30, 2017.  During the quarter ended September 30, 2018, the Company sold $174.9 million of one-to-four-family loans HFS, compared to sales of $160.6 million for the preceding quarter, and sales of $204.3 million for the same quarter one year ago.

Purchase production was 84.4% of the total one-to-four-family loan originations versus 15.6% for refinance production during the third quarter of 2018, compared to 76.1% in purchase production versus 23.9% in refinance production during the same period in 2017.  The strength in purchase production reflects the appreciation in home values in our markets and continued strong home purchase demand in the Pacific Northwest. The decrease in refinance production reflects increasing market interest rates and management’s focus on purchase production.

The allowance for loan losses at September 30, 2018 increased to $12.0 million, or 1.3% of gross loans receivable, excluding loans HFS, compared to $11.6 million, or 1.3% of gross loans receivable, excluding loans HFS at June 30, 2018, and $10.6 million, or 1.4% of gross loans receivable, excluding loans HFS, at September 30, 2017.  Non-performing loans, consisting solely of non-accruing loans, increased to $2.2 million at September 30, 2018, primarily from the addition of one commercial and industrial loan of $1.4 million, from $627,000 at June 30, 2018, and from $1.3 million at September 30, 2017.  Substandard loans increased $1.6 million to $7.4 million at September 30, 2018, primarily due to the $1.4 million non-accruing loan previously mentioned, and were $5.8 million at June 30, 2018, and $6.6 million at September 30, 2017.  There was no other real estate owned at September 30, 2018, June 30, 2018, or September 30, 2017, respectively.

Total deposits were $944.5 million at September 30, 2018, compared to $870.1 million at June 30, 2018, and $840.6 million at September 30, 2017.  Relationship-based transactional deposits (noninterest-bearing checking, interest-bearing checking, and escrow accounts) decreased $7.1 million, from June 30, 2018, and increased $22.6 million, from September 30, 2017.  Money market and savings accounts increased $31.0 million from June 30, 2018, and $10.4 million from September 30, 2017, primarily occurring from higher rates paid on these deposit accounts.  Time deposits increased $50.5 million, from June 30, 2018, and increased $71.0 million, from September 30, 2017, primarily due to promotional rates offered during the quarter and growth in non-retail certificates of deposit. 

At September 30, 2018, non-retail certificates of deposit which include brokered certificates of deposit, online certificates of deposit, and public funds certificates of deposit increased $36.8 million to $124.4 million compared to $87.6 million at June 30, 2018, primarily due to an increase in brokered certificates of deposit. The $24.7 million increase from $99.7 million at September 30, 2017 reflects a $31.2 million increase in brokered certificates of deposit, partially offset by a $6.3 million decrease in online certificates of deposit.  Management remains focused on increasing our lower cost relationship-based deposits to fund long-term asset growth.

                 
DEPOSIT BREAKDOWN                
(Dollars in thousands)                
  September 30, 2018 June 30, 2018 September 30, 2017 
  Amount Percent Amount Percent Amount Percent 
Noninterest-bearing checking $ 174,712  18.5$ 172,848  19.9$ 162,208  19.3%
Interest-bearing checking   115,059  12.2   128,080  14.7   109,584  13.0 
Savings   78,785  8.3   77,631  8.9   72,974  8.7 
Money market   240,626  25.5   210,742  24.2   236,036  28.1 
Certificates of deposit less than $100,000   188,192  19.9   144,755  16.7   143,169  17.0 
Certificates of deposit of $100,000 through $250,000   89,075  9.4   79,131  9.1   73,733  8.8 
Certificates of deposit of $250,000 and over   42,563  4.5   45,417  5.2   31,927  3.8 
Escrow accounts related to mortgages serviced   15,525  1.7   11,509  1.3   10,947  1.3 
Total $ 944,537  100.0$ 870,113  100.0$ 840,578  100.0%
                 

At September 30, 2018, borrowings decreased $20.0 million, or 18.8%, to $86.5 million, from $106.5 million at June 30, 2018, and increased $76.3 million from $10.3 million at September 30, 2017.  Our borrowings fluctuated between periods to supplement the growth in our deposits funding our loan growth, they were consistent with our asset/liability objectives, and they were repaid as appropriate, primarily through the utilization of lower cost non-retail certificates of deposit.

Total stockholders’ equity increased $3.8 million, to $133.1 million at September 30, 2018, from $129.4 million at June 30, 2018, and increased $14.9 million, from $118.2 million at September 30, 2017.  The increase in stockholders’ equity from the second quarter of 2018 was primarily due to net income of $4.1 million, partially offset by an increase in accumulated other comprehensive loss, net of tax of $537,000.  Book value per common share was $37.10 at September 30, 2018, compared to $35.94 at June 30, 2018, and $33.52 at September 30, 2017.

The Bank is well capitalized under the minimum capital requirements established by the FDIC with a total risk-based capital ratio of 15.2%, a Tier 1 leverage capital ratio of 11.7%, and a common equity Tier 1 (“CET1”) capital ratio of 14.0% at September 30, 2018.  At September 30, 2017, the total risk-based capital ratio was 16.1%, the Tier 1 leverage capital ratio was 12.5%, and the CET1 capital ratio was 14.9%.

The Company exceeded all regulatory capital requirements with a total risk-based capital ratio of 14.9%, a Tier 1 leverage capital ratio of 11.4%, and a CET1 ratio of 13.6% at September 30, 2018, compared to 15.5%, 11.9%, and 14.2%, respectively, at September 30, 2017.

Operating Results

Net interest income increased $1.8 million, to $12.9 million for the three months ended September 30, 2018, from $11.0 million for the three months ended September 30, 2017, primarily attributable to a $2.9 million increase in loans receivable interest income, moderately offset by an $805,000 increase in deposit interest expense due to continued overall growth in interest-bearing deposits with higher market interest rates paid on new interest-bearing deposits, and a $590,000 increase in interest expense mostly from the use of FHLB borrowings to support loan growth. Net interest income increased $6.3 million, to $36.3 million for the nine months ended September 30, 2018, from $30.0 million for the nine months ended September 30, 2017, mostly due to an $8.5 million increase in interest income on loans receivable and a $544,000 increase in interest and dividends on investment securities, and cash and cash equivalents, partially offset by a $1.7 million increase in interest expense on deposits and a $1.0 million increase in interest expense on borrowings.

The net interest margin (“NIM”) decreased 15 basis points to 4.55% for the three months ended September 30, 2018, from 4.70% for the same period in the prior year, and decreased one basis point to 4.62% for the nine months ended September 30, 2018, from 4.63% for the nine months ended September 30, 2017.  The decrease in NIM for both periods was driven primarily by growth in higher cost market rate deposits and increased borrowing costs to fund loan growth.  The average cost of funds increased 44 basis points to 1.06% for the three months ended September 30, 2018, from 0.62% for the three months ended September 30, 2017, and increased 30 basis points to 0.89% for the nine months ended September 30, 2018, from 0.59% for the same period last year.  This increase was predominantly due to growth in time deposits and an increase in short-term overnight FHLB borrowing rates reflecting increases in the targeted federal funds rate.  Management remains focused on matching deposit/liability duration with the duration of loans/assets where appropriate.

For the three months ended September 30, 2018 and 2017, the provision for loan losses was $450,000.  During the three months ended September 30, 2018, net recoveries totaled $24,000, compared to $5,000 for the same period last year.  The provision for loan losses was $1.3 million for the nine months ended September 30, 2018, compared to $450,000 for the nine months ended September 30, 2017, due primarily to continued loan growth. During the nine months ended September 30, 2018, net recoveries totaled $39,000, compared to net charge-offs of $63,000 during the nine months ended September 30, 2017.

Noninterest income decreased $1.6 million, to $4.8 million for the three months ended September 30, 2018, from $6.4 million for the three months ended September 30, 2017.  The decrease during the period primarily reflects a $1.2 million reduction in gain on sale of loans, a $163,000 reduction in service charges and fee income as a result of the sale of mortgage servicing rights (“MSR”) in the second quarter of 2017, and a $143,000 reduction in gain on sale of investment securities as there were no sales during the current quarter.  Noninterest income decreased $3.4 million, to $15.4 million for the nine months ended September 30, 2018, from $18.8 million for the nine months ended September 30, 2017.  The decrease was mainly due to a $1.4 million reduction in gain on sale of loans, no gain on sale of MSR in 2018 compared to $996,000 in 2017, a $698,000 reduction in service charges and fee income as a result of the previously mentioned MSR sale in 2017, and a $267,000 reduction in gain on sale of investment securities. 

Noninterest expense increased $249,000, to $11.8 million for the three months ended September 30, 2018, from $11.6 million for the three months ended September 30, 2017.  The increase in noninterest expense was primarily due to acquisition costs related to our pending merger with Anchor of $443,000, and increases of $124,000 in loan costs, including appraisals and credit reports, and $94,000 in occupancy expense, partially offset by decreases of $269,000 in operations expense, and $101,000 in salaries and benefits, which includes a $956,000 increase in salaries reflecting an increase in full-time employees due to asset growth, partially offset by an $803,000 decrease in incentives and commissions reflecting lower one-to-four-family loan originations as a result of the impact of rising interest rates and a reduction of homes available for sale in the Pacific Northwest. Noninterest expense increased $2.1 million, to $35.0 million for the nine months ended September 30, 2018, from $32.9 million for the nine months ended September 30, 2017.  The increase in noninterest expense was primarily due to an increase of $1.6 million in salaries and benefits reflecting an increase in full-time employees and a $422,000 decrease in incentives and commissions, and acquisition costs related to our pending merger with Anchor of $443,000.  Increases of $206,000 in loan costs, $158,000 in occupancy expense, and $133,000 in data processing expense were mostly offset by decreases of $297,000 in operations expense and $160,000 in premiums for Federal Deposit Insurance Corporation (“FDIC”) insurance.

About FS Bancorp

FS Bancorp, Inc., a Washington corporation, is the holding company for 1st Security Bank of Washington.  The Bank provides loan and deposit services to customers who are predominantly small and middle-market businesses and individuals in Western Washington through its 12 bank branches, one administrative office that accepts deposits, and seven loan production offices in various suburban communities in the greater Puget Sound area, and one loan production office in the market area of the Tri-Cities, Washington.  The Bank services home mortgage customers throughout Washington State with an emphasis in the Puget Sound and Tri-Cities home lending markets.

Forward-Looking Statements

When used in this press release and in other documents filed with or furnished to the Securities and Exchange Commission (the “SEC”), in press releases or other public stockholder communications, or in oral statements made with the approval of an authorized executive officer, the words or phrases “believe,” “will,” “will likely result,” “are expected to,” “will continue,” “is anticipated,” “estimate,” “project,” “plans,” or similar expressions are intended to identify “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward‑looking statements are not historical facts but instead represent management's current expectations and forecasts regarding future events, many of which are inherently uncertain and outside of our control.  Actual results may differ, possibly materially from those currently expected or projected in these forward-looking statements. Factors that could cause our actual results to differ materially from those described in the forward-looking statements, include but are not limited to, the following: the expected cost savings, synergies and other financial benefits from our pending acquisition of Anchor (“merger”)  might not be realized within the expected time frames or at all; conditions to the closing of the merger may not be satisfied; the shareholders of Anchor may fail to approve the consummation of the merger; the integration of the combined company, including personnel changes/retention, might not proceed as planned; and the combined company might not perform as well as expected; increased competitive pressures; changes in the interest rate environment; changes in general economic conditions and conditions within the securities markets; our ability to execute our plans to grow our residential construction lending, mortgage banking, and warehouse lending operations, and the geographic expansion of our indirect home improvement lending; our ability to successfully integrate any assets, liabilities, customers, systems, and management personnel we may acquire into our operations and our ability to realize related revenue synergies and expected cost savings and other benefits within the anticipated time frames or at all; secondary market conditions for loans and our ability to sell loans in the secondary market; legislative and regulatory changes; and other factors described in the Company’s latest Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and other filings with the Securities and Exchange Commission which are available on our website at www.fsbwa.com and on the SEC's website at www.sec.gov.  Any of the forward-looking statements that we make in this press release and in the other public statements are based upon management's beliefs and assumptions at the time they are made and may turn out to be wrong because of the inaccurate assumptions we might make, because of the factors illustrated above or because of other factors that we cannot foresee. Therefore, these factors should be considered in evaluating the forward‑looking statements, and undue reliance should not be placed on such statements. We do not undertake and specifically disclaim any obligation to revise any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements. These risks could cause our actual results for 2018 and beyond to differ materially from those expressed in any forward-looking statements made by, or on behalf of us and could negatively affect our operating and stock performance.

Additional Information about the Proposed Acquisition of Anchor

This press release does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval. In connection with the proposed merger, FS Bancorp, Inc. (“FS Bancorp”) has filed a registration statement on Form S-4 with the SEC that includes a proxy statement of Anchor and a prospectus of FS Bancorp as well as other relevant documents concerning the proposed transaction. Each party will also file other additional documents regarding the proposed transaction with the SEC. Anchor mailed the proxy statement/prospectus to its shareholders subsequent to the registration statement on Form S-4 being declared effective by the SEC. BEFORE MAKING ANY VOTING OR INVESTMENT DECISION REGARDING THE TRANSACTION, SHAREHOLDERS OF ANCHOR ARE ENCOURAGED TO READ THE REGISTRATION STATEMENT AND PROXY STATEMENT/PROSPECTUS AND ANY OTHER RELEVANT DOCUMENTS FILED WITH SEC,  AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THESE DOCUMENTS, WHEN THEY BECOME AVAILABLE, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED MERGER. Investors and security holders may obtain a free copy of the proxy statement/prospectus and other filings containing information about FS Bancorp and Anchor at the SEC's website, www.sec.gov. In addition, documents filed with the SEC by FS Bancorp will be available free of charge by accessing FS Bancorp's website at www.FSBWA.com or by writing FS Bancorp at 6920 220th Street SW Mountlake Terrace, WA 98043, Attention: Investor Relations or calling (425) 771-5299, or by writing Anchor at 601 Woodland Square Loop SE, Lacey, WA 98503, Attention: Corporate Secretary or calling (360) 537-1388.

FS Bancorp, Anchor, their directors, executive officers and certain other persons may be deemed to be participants in the solicitation of proxies from Anchor shareholders in favor of the approval of the merger. Information about the directors and executive officers of FS Bancorp and their ownership of FS Bancorp stock is included in the proxy statement for its 2018 annual meeting of shareholders, which was filed with the SEC on March 28, 2018. Information about the directors and executive officers of Anchor and their ownership of Anchor stock is set forth in the proxy statement for its 2017 annual meeting of shareholders, which was filed with the SEC on November 9, 2017, and is also included in the proxy statement/prospectus for the merger. Additional information regarding the interests of those participants and other persons who may be deemed participants in the transaction is also included in the proxy statement/prospectus regarding the proposed merger when it becomes available. Free copies of this document may be obtained as described in the preceding paragraph.

FS BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except share amounts) (Unaudited)

              
           Linked
Quarter
% Change
 Year
Over Year
% Change
  September 30,  June 30,  September 30,   
  2018  2018  2017   
ASSETS          
Cash and due from banks $ 4,389  $ 3,429  $ 3,299  28  33 
Interest-bearing deposits at other financial institutions   10,813    18,548    27,996  (42) (61)
Total cash and cash equivalents   15,202    21,977    31,295  (31) (51)
Certificates of deposit at other financial institutions   17,362    17,611    18,108  (1) (4)
Securities available-for-sale, at fair value   97,374    98,465    78,103  (1) 25 
Loans held for sale, at fair value   54,784    55,191    65,055  (1) (16)
Loans receivable, net   947,572    881,200    753,854  8  26 
Accrued interest receivable   4,453    4,071    3,217  9  38 
Premises and equipment, net   16,527    16,273    15,463  2  7 
Federal Home Loan Bank (“FHLB”) stock, at cost   7,131    7,742    3,047  (8) 134 
Deferred tax asset, net   120    —    —  100  100 
Bank owned life insurance (“BOLI”), net   13,586    13,498    10,262  1  32 
Servicing rights, held at the lower of cost or fair value   9,190    8,352    5,811  10  58 
Goodwill   2,312    2,312    2,312   —   — 
Core deposit intangible, net   1,087    1,164    1,417  (7) (23)
Other assets   4,631    4,686    5,947  (1) (22)
TOTAL ASSETS $ 1,191,331  $ 1,132,542  $ 993,891  5  20 
LIABILITIES             
Deposits:             
Noninterest-bearing accounts $ 190,237  $ 184,357  $ 166,964  3  14 
Interest-bearing accounts   754,300    685,756    673,614  10  12 
Total deposits   944,537    870,113    840,578  9  12 
Borrowings   86,526    106,526    10,270  (19) 743 
Subordinated note:             
Principal amount   10,000    10,000    10,000   —   — 
Unamortized debt issuance costs   (140)   (145)   (160) (3) (13)
Total subordinated note less unamortized debt issuance costs   9,860    9,855    9,840     
Deferred tax liability, net   —    27    1,411  (100) (100)
Other liabilities   17,279    16,650    13,553  4  27 
Total liabilities   1,058,202    1,003,171    875,652  5  21 
COMMITMENTS AND CONTINGENCIES              
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; 3,716,460 shares issued and outstanding at September 30, 2018, 3,708,660 at June 30, 2018, and 3,674,902 at September 30, 2017   37    37    37   —   
Additional paid-in capital   57,027    56,344    54,463  1  5 
Retained earnings   79,648    76,102    65,049  5  22 
Accumulated other comprehensive loss, net of tax   (2,664)   (2,127)   (128) 25  1,981 
Unearned shares – Employee Stock Ownership Plan (“ESOP”)   (919)   (985)   (1,182) (7) (22)
Total stockholders’ equity   133,129    129,371    118,239  3  13 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 1,191,331  $ 1,132,542  $ 993,891  5  20 
                   


FS BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except per share amounts) (Unaudited)

                 
  Three Months Ended Nine Months Ended QTR Year
  September 30,  September 30,  Over QTR Over Year
  2018 2017 2018 2017 % Change % Change
INTEREST INCOME            
Loans receivable, including fees $ 14,624 $ 11,715 $ 40,015 $ 31,488 25  27 
Interest and dividends on investment securities, cash and cash equivalents, and certificates of deposit at other financial institutions   959   637   2,578   2,034 51  27 
Total interest and dividend income   15,583   12,352   42,593   33,522 26  27 
INTEREST EXPENSE                
Deposits   1,850   1,045   4,525   2,793 77  62 
Borrowings   704   114   1,280   259 518  394 
Subordinated note   171   171   508   508    
Total interest expense   2,725   1,330   6,313   3,560 105  77 
NET INTEREST INCOME   12,858   11,022   36,280   29,962 17  21 
PROVISION FOR LOAN LOSSES   450   450   1,250   450  —  178 
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES   12,408   10,572   35,030   29,512 17  19 
NONINTEREST INCOME                
Service charges and fee income   716   879   2,045   2,743 (19) (25)
Gain on sale of loans   3,818   5,025   12,467   13,840 (24) (10)
Gain on sale of investment securities   —   143   113   380 (100) (70)
Gain on sale of mortgage servicing rights (“MSR”)   —   38   —   996 (100) (100)
Earnings on cash surrender value of BOLI   88   68   258   208 29  24 
Other noninterest income   180   274   557   637 (34) (13)
Total noninterest income   4,802   6,427   15,440   18,804 (25) (18)
NONINTEREST EXPENSE                
Salaries and benefits   7,039   7,140   21,759   20,174 (1) 8 
Operations   1,308   1,577   4,209   4,506 (17) (7)
Occupancy   744   650   2,097   1,939 14  8 
Data processing   625   651   1,944   1,811 (4) 7 
Loan costs   850   726   2,183   1,977 17  10 
Professional and board fees   414   378   1,321   1,261 10  5 
Federal Deposit Insurance Corporation (“FDIC”) insurance   137   175   268   428 (22) (37)
Marketing and advertising   201   192   564   512 5  10 
Acquisition costs   443   —   443   — 100  100 
Amortization of core deposit intangible   77   100   230   300 (23) (23)
Impairment on servicing rights   —   —   —   1  —  (100)
Total noninterest expense   11,838   11,589   35,018   32,909 2  6 
INCOME BEFORE PROVISION FOR INCOME TAXES   5,372   5,410   15,452   15,407 (1)  — 
PROVISION FOR INCOME TAXES   1,320   1,956   2,822   5,001 (33) (44)
NET INCOME $ 4,052 $ 3,454 $ 12,630 $ 10,406 17  21 
Basic earnings per share $ 1.12 $ 1.13 $ 3.52 $ 3.53 (1)  
Diluted earnings per share $ 1.07 $ 1.07 $ 3.35 $ 3.31  —  1 
                   


        
KEY FINANCIAL RATIOS AND DATA (Unaudited)       
(Dollars in thousands, except per share amounts)       
  At or For the Three Months Ended 
  September 30,  June 30,  September 30,  
  2018 2018 2017 
PERFORMANCE RATIOS:       
Return on assets (ratio of net income to average total assets) (1)  1.38 1.58 1.42%
Return on equity (ratio of net income to average equity) (1)  12.19  13.57  14.38 
Yield on average interest-earning assets  5.52  5.38  5.27 
Interest incurred on liabilities as a percentage of average noninterest bearing deposits and interest-bearing liabilities  1.06  0.89  0.62 
Interest rate spread information – average during period  4.46  4.49  4.65 
Net interest margin (1)  4.55  4.58  4.70 
Operating expense to average total assets  4.04  4.50  4.76 
Average interest-earning assets to average interest-bearing liabilities  134.57  136.32  135.90 
Efficiency ratio (2)  67.03  69.24  66.42 


        
  At or For the Nine Months Ended 
  September 30,    September 30,  
  2018   2017 
PERFORMANCE RATIOS:       
Return on assets (ratio of net income to average total assets) (1)  1.55   1.54%
Return on equity (ratio of net income to average equity) (1)  13.31    15.97 
Yield on average interest-earning assets  5.43    5.18 
Interest incurred on liabilities as a percentage of average noninterest bearing deposits and interest-bearing liabilities  0.89    0.59 
Interest rate spread information – average during period  4.54    4.59 
Net interest margin (1)  4.62    4.63 
Operating expense to average total assets  4.30    4.87 
Average interest-earning assets to average interest-bearing liabilities  136.68    135.51 
Efficiency ratio (2)  67.71    67.48 
        


        
  September 30,  June 30,  September 30,  
  2018 2018 2017 
ASSET QUALITY RATIOS AND DATA:       
Non-performing assets to total assets at end of period (3)  0.18 0.06 0.13%
Non-performing loans to total gross loans (4)  0.23  0.07  0.17 
Allowance for loan losses to non-performing loans (4)  554.56  1,845.45  838.45 
Allowance for loan losses to gross loans receivable, excluding HFS loans  1.25  1.29  1.38 
        
CAPITAL RATIOS, BANK ONLY:       
Tier 1 leverage-based capital  11.73 12.23 12.50%
Tier 1 risk-based capital  13.95  14.32  14.89 
Total risk-based capital  15.20  15.57  16.14 
Common equity Tier 1 capital  13.95  14.32  14.89 
        
CAPITAL RATIOS, COMPANY ONLY:       
Tier 1 leverage-based capital  11.43 11.86 11.94%
Total risk-based capital  14.85  15.15  15.49 
Common equity Tier 1 capital  13.60  13.90  14.24 
        


           
  At or For the Three Months Ended 
   September 30,  June 30,  September 30,  
  2018 2018 2017 
PER COMMON SHARE DATA:          
Basic earnings per share $ 1.12 $ 1.19 $ 1.13 
Diluted earnings per share $ 1.07 $ 1.13 $ 1.07 
Weighted average basic shares outstanding   3,610,731   3,583,927   3,051,744 
Weighted average diluted shares outstanding   3,779,878   3,765,724   3,239,328 
Common shares outstanding at period end   3,588,796(5)  3,599,516(6)  3,527,896(7)
Book value per share using common shares outstanding $ 37.10 $ 35.94 $ 33.52 
Tangible book value per share using common shares outstanding (8) $ 36.15 $ 34.98 $ 32.46 

                                                    

  1. Annualized.
  2. Total noninterest expense as a percentage of net interest income and total other noninterest income.
  3. Non-performing assets consist 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.
  4. Non-performing loans consist of non-accruing loans.
  5. Common shares were calculated using shares outstanding of 3,716,460 at September 30, 2018, less 43,421 restricted stock shares, and 84,243 unallocated ESOP shares.
  6. Common shares were calculated using shares outstanding of 3,708,660 at June 30, 2018, less 18,421 restricted stock shares, and 90,724 unallocated ESOP shares.
  7. Common shares were calculated using shares outstanding of 3,674,902 at September 30, 2017, less 36,842 restricted stock shares, and 110,164 unallocated ESOP shares.
  8. Tangible book value per share using outstanding common shares excludes intangible assets. This ratio represents a non-GAAP financial measure.  See also non-GAAP financial measures below.
                   
  For the Three Months Ended September 30,  For the Nine Months Ended September 30,  QTR Over QTR Year Over Year
Average Balances 2018 2017 2018 2017 $ Change $ Change
Assets                  
Loans receivable, net deferred loan fees (1) $ 971,061 $ 803,399 $ 905,645 $725,247 $ 167,662  $ 180,398 
Securities available-for-sale, at fair value   100,502   79,377   96,003  90,206   21,125    5,797 
Interest-bearing deposits and certificates of deposit at other financial institutions   40,261   42,990   40,980  46,153   (2,729)   (5,173)
FHLB stock, at cost   8,594   4,034   6,275  3,658   4,560    2,617 
Total interest-earning assets   1,120,418   929,800   1,048,903   865,264   190,618    183,639 
Noninterest-earning assets (2)   41,488   35,868   38,791  37,501   5,620    1,290 
Total assets $ 1,161,906 $ 965,668 $ 1,087,694 $ 902,765 $ 196,238  $ 184,929 
Liabilities and stockholders’ equity                  
Interest-bearing accounts $ 696,763 $ 639,989 $ 674,492 $600,719 $ 56,774  $ 73,773 
Borrowings   125,945   34,372   83,081  27,994   91,573    55,087 
Subordinated note   9,857   9,837   9,852  9,832   20    20 
Total interest-bearing liabilities   832,565   684,198   767,425   638,545   148,367    128,880 
Noninterest-bearing accounts   184,187   172,189   181,516  164,098   11,998    17,418 
Other noninterest-bearing liabilities   13,322   13,966   11,903  13,029   (644)   (1,126)
Stockholders’ equity   131,832   95,315   126,850  87,093   36,517    39,757 
Total liabilities and stockholders’ equity $ 1,161,906 $ 965,668 $ 1,087,694 $ 902,765 $ 196,238  $ 184,929 
  1. Includes loans held for sale
  2. Includes fixed assets, BOLI, goodwill, and CDI

Non-GAAP Financial Measures:

In addition to results presented in accordance with generally accepted accounting principles utilized in the United States (“GAAP”), this earnings release contains certain non-GAAP financial measures: net income, excluding acquisition costs, net of tax, diluted earnings per share, excluding acquisition costs, and tangible book value per share. Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not audited. Management believes these non-GAAP financial measures provide useful and comparative information to assess trends reflected in the current quarter’s results and facilitate the comparison of our performance with the performance of our peers.  The after-tax impact of acquisition related costs to net income which we have recorded in connection with the proposed merger of Anchor Bank, provides meaningful supplemental information that management believes is useful to readers.

Tangible common stockholders’ equity is calculated by excluding intangible assets from stockholders’ equity.  For this financial measure, the Company’s intangible assets are goodwill and core deposit intangible. Tangible book value per share is calculated by dividing tangible common shareholders’ equity by the number of common shares outstanding. The Company believes that this measure is consistent with the capital treatment by our bank regulatory agencies, which excludes intangible assets from the calculation of risk-based capital ratios and presents this measure to facilitate comparison of the quality and composition of the Company's capital over time and in comparison to its competitors.  This non-GAAP financial measure of tangible book value per share should not be considered in isolation or as a substitute for book value per share or total stockholders' equity determined in accordance with GAAP and may not be comparable to a similarly titled measure reported by other companies.

Reconciliation of net income, excluding acquisition costs, net of tax:

       
  Three Months Ended
September 30, 
 Nine Months Ended
September 30, 
(in thousands) 2018  2018 
Consolidated results:      
Net interest income after provision for loan losses $ 12,408  $ 35,030 
Noninterest income   4,802    15,440 
       
Noninterest expense   11,838    35,018 
Acquisition costs   (443)   (443)
Noninterest expense, excluding acquisition costs (non-GAAP)   11,395    34,575 
       
Income before provision for income taxes (non-GAAP)   5,815    15,895 
Provision for income taxes, excluding acquisition cost related taxes (non-GAAP)   1,413    2,915 
NET INCOME, excluding acquisition costs (non-GAAP) $ 4,402  $ 12,980 
       
       
Diluted earnings per share (GAAP) $ 1.07  $ 3.35 
Diluted earnings per share, excluding acquisition costs (non-GAAP)   1.16    3.44 
         

Reconciliation of the GAAP book value per share and non-GAAP tangible book value per share is presented below.

          
  September 30,  June 30,  September 30, 
  2018  2018  2017 
 (Dollars in thousands)
Stockholders' equity $ 133,129  $ 129,371  $ 118,239 
Goodwill and core deposit intangible, net   (3,399)   (3,476)   (3,729)
Tangible common stockholders' equity $ 129,730  $ 125,895  $ 114,510 
          
Common shares outstanding at end of period   3,588,796    3,599,516    3,527,896 
          
Common stockholders' equity (book value) per share (GAAP) $ 37.10  $ 35.94  $ 33.52 
Tangible common stockholders' equity (tangible book value) per share (non-GAAP) $ 36.15  $ 34.98  $ 32.46 


 
Contacts: 
Joseph C. Adams,
Chief Executive Officer
Matthew D. Mullet,
Chief Financial Officer and Chief Operating Officer
(425) 771-5299
www.FSBWA.com