| Washington |
91-1857900 | |
| (State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
| 201 Fifth Avenue SW, Olympia, WA |
98501 | |
| (Address of principal executive office) |
(ZIP Code) | |
| (360) 943-1500 | ||
| (Registrants telephone number, including area code) | ||
| Not Applicable | ||
| (Former name, former address and former fiscal year, if changed since last report) | ||
| PART I. |
Financial Information |
|||
| Item 1. |
Condensed Consolidated Financial Statements (Unaudited): |
Page | ||
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 | ||||
| 7 | ||||
| Item 2. |
11 | |||
| Item 3. |
18 | |||
| PART II. |
||||
| Item 4. |
19 | |||
| Item 6. |
19 | |||
| 20 |
| Three Months Ended June
30, |
Six Months Ended June
30, | |||||||||||
| 2001 |
2002 |
2001 |
2002 | |||||||||
| | ||||||||||||
| INTEREST INCOME: |
||||||||||||
| Loans |
$ |
10,923 |
$ |
9,575 |
$ |
22,044 |
$ |
19,234 | ||||
| Investment securities and FHLB dividends |
|
370 |
|
542 |
|
915 |
|
1,044 | ||||
| Interest bearing deposits and Fed funds sold |
|
152 |
|
104 |
|
193 |
|
247 | ||||
| | ||||||||||||
| Total interest income |
|
11,445 |
|
10,221 |
|
23,152 |
|
20,525 | ||||
| INTEREST EXPENSE: |
||||||||||||
| Deposits |
|
4,739 |
|
2,603 |
|
9,888 |
|
5,483 | ||||
| Borrowed funds |
|
209 |
|
7 |
|
570 |
|
70 | ||||
| | ||||||||||||
| Total interest expense |
|
4,948 |
|
2,610 |
|
10,458 |
|
5,553 | ||||
| | ||||||||||||
| Net interest income |
|
6,497 |
|
7,611 |
|
12,694 |
|
14,972 | ||||
| PROVISION FOR LOAN LOSSES |
|
240 |
|
539 |
|
518 |
|
845 | ||||
| | ||||||||||||
| Net interest income after provision for loan loss |
|
6,257 |
|
7,072 |
|
12,176 |
|
14,127 | ||||
| NONINTEREST INCOME: |
||||||||||||
| Gains on sales of loans |
|
427 |
|
259 |
|
791 |
|
535 | ||||
| OREO income |
|
|
|
26 |
|
|
|
26 | ||||
| Service charges on deposits |
|
457 |
|
589 |
|
843 |
|
1,126 | ||||
| Rental income |
|
67 |
|
63 |
|
133 |
|
132 | ||||
| Merchant visa income |
|
227 |
|
312 |
|
403 |
|
591 | ||||
| Other income |
|
185 |
|
235 |
|
618 |
|
466 | ||||
| | ||||||||||||
| Total noninterest income |
|
1,363 |
|
1,484 |
|
2,788 |
|
2,876 | ||||
| NONINTEREST EXPENSE: |
||||||||||||
| Salaries and employee benefits |
|
2,696 |
|
2,585 |
|
5,411 |
|
5,172 | ||||
| Building occupancy |
|
838 |
|
847 |
|
1,637 |
|
1,749 | ||||
| Data processing |
|
260 |
|
280 |
|
522 |
|
529 | ||||
| Marketing |
|
112 |
|
141 |
|
193 |
|
240 | ||||
| Office supplies and printing |
|
96 |
|
107 |
|
202 |
|
215 | ||||
| Goodwill amortization |
|
145 |
|
|
|
289 |
|
| ||||
| Merchant visa |
|
187 |
|
255 |
|
327 |
|
475 | ||||
| Other |
|
1,279 |
|
932 |
|
2,211 |
|
1,753 | ||||
| | ||||||||||||
| Total noninterest expense |
|
5,613 |
|
5,147 |
|
10,792 |
|
10,133 | ||||
| | ||||||||||||
| Income before federal income taxes |
|
2,007 |
|
3,409 |
|
4,172 |
|
6,870 | ||||
| Federal income taxes |
|
723 |
|
1,152 |
|
1,499 |
|
2,320 | ||||
| | ||||||||||||
| Net income |
$ |
1,284 |
$ |
2,257 |
$ |
2,673 |
$ |
4,550 | ||||
| | ||||||||||||
| Earnings per share: |
||||||||||||
| Basic |
$ |
0.161 |
$ |
0.306 |
$ |
0.331 |
$ |
0.611 | ||||
| Diluted |
$ |
0.158 |
$ |
0.297 |
$ |
0.324 |
$ |
0.597 | ||||
| December 31, 2001 |
June 30, 2002 |
|||||||
| |
||||||||
| Assets |
||||||||
| Cash on hand and in banks |
$ |
24,465 |
|
$ |
22,905 |
| ||
| Interest earning deposits |
|
21,311 |
|
|
6,804 |
| ||
| Federal funds sold |
|
5,000 |
|
|
5,500 |
| ||
| Investment securities available for sale |
|
26,479 |
|
|
39,964 |
| ||
| Investment securities held to maturity |
|
3,703 |
|
|
3,302 |
| ||
| Loans held for sale |
|
6,275 |
|
|
4,761 |
| ||
| Loans receivable |
|
492,430 |
|
|
475,396 |
| ||
| Less: Allowance for loan losses |
|
(5,751 |
) |
|
(6,364 |
) | ||
| |
||||||||
| Loans receivable, net |
|
486,679 |
|
|
469,032 |
| ||
| Other real estate owned |
|
1,269 |
|
|
496 |
| ||
| Premises and equipment, net |
|
18,984 |
|
|
18,236 |
| ||
| Federal Home Loan Bank and Federal Reserve stock, at cost |
|
2,911 |
|
|
2,999 |
| ||
| Accrued interest receivable |
|
3,196 |
|
|
3,079 |
| ||
| Prepaid expenses and other assets |
|
2,731 |
|
|
3,618 |
| ||
| Goodwill |
|
6,640 |
|
|
6,640 |
| ||
| |
||||||||
| Total assets |
$ |
609,643 |
|
$ |
587,336 |
| ||
| |
||||||||
| Liabilities and Stockholders Equity |
||||||||
| Deposits |
$ |
515,080 |
|
$ |
504,850 |
| ||
| Advances from Federal Home Loan Bank |
|
8,000 |
|
|
1,000 |
| ||
| Advance payments by borrowers for taxes and insurance |
|
49 |
|
|
39 |
| ||
| Accrued expenses and other liabilities |
|
7,390 |
|
|
4,645 |
| ||
| Deferred federal income taxes |
|
596 |
|
|
689 |
| ||
| |
||||||||
| Total liabilities |
|
531,115 |
|
|
511,223 |
| ||
| Stockholders equity: |
||||||||
| Common stock, no par value per share,15,000,000 shares authorized; 7,534,232 and 7,225,379 shares outstanding at
December 31, 2001 and June 30, 2002, respectively |
|
45,686 |
|
|
40,225 |
| ||
| Unearned compensationESOP |
|
(975 |
) |
|
(932 |
) | ||
| Retained earnings, substantially restricted |
|
33,775 |
|
|
36,597 |
| ||
| Accumulated other comprehensive income |
|
42 |
|
|
223 |
| ||
| |
||||||||
| Total stockholders equity |
|
78,528 |
|
|
76,113 |
| ||
| Commitments and contingencies |
|
|
|
|
|
| ||
| |
||||||||
| Total liabilities and stockholders equity |
$ |
609,643 |
|
$ |
587,336 |
| ||
| |
||||||||
| Number of common shares |
Common stock |
Unearned Compensation- ESOP |
Retained earnings |
Accumulated other comprehensive income |
Total stockholders equity |
|||||||||||||||||
| |
||||||||||||||||||||||
| Balance at December 31, 2001 |
7,534 |
|
$ |
45,686 |
|
$ |
(975 |
) |
$ |
33,775 |
|
$ |
42 |
$ |
78,528 |
| ||||||
| Earned ESOP shares |
4 |
|
|
16 |
|
|
43 |
|
|
|
|
|
|
|
59 |
| ||||||
| Stock repurchase |
(389 |
) |
|
(5,815 |
) |
|
|
|
|
|
|
|
|
|
(5,815 |
) | ||||||
| Exercise of stock options and issuance of restricted stock awards |
76 |
|
|
338 |
|
|
|
|
|
|
|
|
|
|
338 |
| ||||||
| Net income |
|
|
|
|
|
|
|
|
|
4,550 |
|
|
|
|
4,550 |
| ||||||
| Increase in unrealized gain on securities available for sale, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
181 |
|
181 |
| ||||||
| Cash dividend declared |
|
|
|
|
|
|
|
|
|
(1,728 |
) |
&n | ||||||||||