Attached files

file filename
8-K - 8-K - FS Bancorp, Inc.f8-k.htm

Exhibit 99.1

Image - Image1.gif

 

FS Bancorp, Inc. Reports 2018 Results Including Net Income of $24.3 Million which Includes a Bargain Purchase Gain of $7.4 Million from the Anchor Bancorp Acquisition, New Share Repurchase Plan, and a 7.1% Increase in Its Quarterly Dividend to $0.15 Per Quarter.

 

MOUNTLAKE TERRACE, WA – January 28, 2019 – FS Bancorp, Inc. (NASDAQ:FSBW) (the “Company”), the holding company for 1st Security Bank of Washington (the “Bank”) today reported 2018 fourth quarter net income of  $11.7 million, or $2.83 per diluted share, compared to $3.7 million, or $0.98 per diluted share for the fourth quarter ended December 31, 2017.  Net income for the year ended December 31, 2018 was $24.3 million, or $6.29 per diluted share, compared to net income of $14.1 million, or $4.28 per diluted share for last year.  Fourth quarter results include a $7.4 million bargain purchase gain related to our recent acquisition of Anchor Bancorp (“Anchor Acquisition”).

 

 “The cultural fit related to the Anchor Acquisition continues to exceed our expectations as we strive to combine strengths while enhancing our targeted growth objectives,” stated CEO Joe Adams.  “We are also pleased to announce that our Board of Directors has approved our twenty-fourth quarterly cash dividend which increased 7.1% to $0.15 per share from $0.14 per share.”  The dividend will be paid on February  20, 2019, to shareholders of record as of February 6, 2019.

 

CFO Matthew Mullet noted, “The completion of the Anchor Acquisition improved capital levels which allowed management and the Board of Directors to update related pro forma projections and support the Company’s adoption of a share repurchase plan.” The plan provides for the repurchase of up to 225,000 shares or approximately 5% of shares authorized and outstanding at December 31, 2018. The shares may be purchased in the open market or in privately negotiated transactions from time to time depending upon market conditions and other factors, including the Company’s liquidity requirements.

 

Recent Events

At the close of business on November 15, 2018, the Company completed its acquisition of Anchor Bancorp (“Anchor”) and its wholly-owned subsidiary, Anchor Bank.  At the closing of the transaction, Anchor Bank had nine retail branches and one loan production office located in Southwest Washington. Anchor shareholders received 725,518 shares of Company common stock and $30.8 million in cash in exchange for each share of Anchor common stock, which includes cash in lieu of any fractional shares for total consideration paid of $64.6 million.

 

The acquisition was accounted for using the acquisition method of accounting.  Accordingly, the purchase price was allocated to the assets (including identifiable intangible assets) and the liabilities of Anchor at their respective estimated fair values as of the acquisition date. The excess of the fair value of the net assets acquired over the purchase price was recorded as a bargain purchase gain.  The fair value on the acquisition date represents management's best estimates based on available information and facts and circumstances in existence on the acquisition date.  The allocation of the purchase price is subject to adjustment during the measurement period not to exceed one year.  The acquisition provided $443.3 million of assets, $356.3 million of loans, and $356.8 million of deposits adjusted to fair value on the acquisition date, and a bargain purchase gain of $7.4 million to the Company.

 


 

FS Bancorp Q4 Earnings
January 28, 2019
Page 2

2018 Fourth Quarter and Year End Highlights

 

·

Net income was $11.7 million for the fourth quarter of 2018, compared to  $4.1 million in the previous quarter, and $3.7 million for the comparable quarter one year ago;

·

Net income for the fourth quarter adjusted for $946,000 of acquisition related costs (adjusted at a 21% tax rate) and $7.4 million in bargain purchase gain would have been $5.1 million, or $1.23 per diluted share (See non-GAAP Financial Measures);

·

Our Board of Directors (“Board”) authorized a share repurchase plan of up to 225,000 shares in 2019 depending upon market conditions and other factors including the Company’s liquidity requirements;

·

Our Board approved a dividend increase of 7.1% to $0.15 per quarter ($0.60 per year) from $0.14 per quarter ($0.56 per year) payable on February 20, 2019;

·

Total gross loans increased $365.1 million, or 38.0%, during the quarter, to $1.33 billion at December 31, 2018, primarily due to loans acquired in the Anchor Acquisition, compared to $961.1 million at September 30, 2018, and increased $552.8 million, or 71.5%, from $773.4 million at December 31, 2017.  Organic (nonacquisition related) growth was $224.6 million, or 29.0% in 2018;

·

Net interest income increased $3.0 million during the quarter to $15.8 million at December 31, 2018, compared to $12.9 million in the previous quarter, and $11.3 million for the comparable quarter one year ago;

·

Deposits increased $329.7 during the quarter to $1.27 billion at December 31, 2018, compared to $944.5 million at September 30, 2018 and $829.8 million at December 31, 2017.  Organic  (nonacquisition related) deposits grew $123.3 million to $953.1 million in 2018, from $829.8 million at December 31, 2017; and

·

Capital levels at the Bank were 13.5% for total risk-based capital and 10.7% for Tier 1 leverage capital at December  31, 2018, compared to 16.3% and 12.6% at December  31, 2017, respectively.

Balance Sheet and Credit Quality

 

Total assets increased $430.3 million, or 36.1%, to $1.62 billion at December  31, 2018, compared to $1.19 billion at September 30, 2018, and increased $639.9 million, or 65.2%, from $981.8 million at December  31, 2017.  The quarter over linked quarter increase in total assets included increases in loans receivable, net of $364.9 million including loans receivable, net acquired in the Anchor Acquisition of $328.2 million,  bank owned life insurance (“BOLI”) of $20.9 million, total cash and cash equivalents of $17.6 million, premises and equipment, net of $12.6 million, core deposits intangible (“CDI”), net of $5.1 million, certificates of deposit at other financial institutions of $4.7 million, partially offset by a decrease in loans held for sale (“HFS”) of $3.6 million.  The year over year increase in total assets included increases in loans receivable, net of $551.0 million, BOLI of $24.2 million, securities available-for-sale of $14.7 million, total cash and cash equivalents of $13.9 million, premises and equipment, net of $13.7 million, Federal Home Loan Bank (“FHLB”) stock of $7.0 million, CDI, net of $4.9 million, servicing rights of $3.6 million, certificates of deposit at other financial institutions of $4.0 million, and

 


 

FS Bancorp Q4 Earnings
January 28, 2019
Page 3

accrued interest receivable of $2.2 million, partially offset by decreases in loans HFS of $2.3 million.  These increases in assets year over year were from a combination of organic growth and assets acquired in the Anchor Acquisition and were driven by deposit growth including organic growth and acquired deposits of  $321.1 million.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOAN PORTFOLIO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

December 31, 2018

 

September 30, 2018

 

December 31, 2017

 

 

    

Amount

    

Percent

 

Amount

    

Percent

 

Amount

    

Percent

 

REAL ESTATE LOANS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

204,699

 

15.4

%  

$

68,694

 

7.1

%  

$

63,611

 

8.2

%

Construction and development

 

 

247,306

 

18.7

 

 

191,172

 

19.9

 

 

143,068

 

18.5

 

Home equity

 

 

40,258

 

3.0

 

 

26,085

 

2.7

 

 

25,289

 

3.3

 

One-to-four-family (excludes HFS)

 

 

249,397

 

18.8

 

 

188,333

 

19.6

 

 

163,655

 

21.2

 

Multi-family

 

 

104,663

 

7.9

 

 

48,061

 

5.0

 

 

44,451

 

5.7

 

Total real estate loans

 

 

846,323

 

63.8

 

 

522,345

 

54.3

 

 

440,074

 

56.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSUMER LOANS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indirect home improvement

 

 

167,793

 

12.7

 

 

155,870

 

16.2

 

 

130,176

 

16.8

 

Solar

 

 

44,433

 

3.3

 

 

42,967

 

4.5

 

 

41,049

 

5.3

 

Marine

 

 

57,822

 

4.4

 

 

56,578

 

5.9

 

 

35,397

 

4.6

 

Other consumer

 

 

5,425

 

0.4

 

 

2,059

 

0.2

 

 

2,046

 

0.3

 

Total consumer loans

 

 

275,473

 

20.8

 

 

257,474

 

26.8

 

 

208,668

 

27.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMMERCIAL BUSINESS LOANS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

138,686

 

10.4

 

 

113,786

 

11.9

 

 

83,306

 

10.8

 

Warehouse lending

 

 

65,756

 

5.0

 

 

67,540

 

7.0

 

 

41,397

 

5.3

 

Total commercial business loans

 

 

204,442

 

15.4

 

 

181,326

 

18.9

 

 

124,703

 

16.1

 

Total loans receivable, gross

 

 

1,326,238

 

100.0

%  

 

961,145

 

100.0

%  

 

773,445

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

(12,349)

 

 

 

 

(12,045)

 

 

 

 

(10,756)

 

 

 

Deferred costs and fees, net

 

 

(2,907)

 

 

 

 

(3,195)

 

 

 

 

(2,708)

 

 

 

Premiums on purchased loans

 

 

1,537

 

 

 

 

1,667

 

 

 

 

1,577

 

 

 

Total loans receivable, net

 

$

1,312,519

 

 

 

$

947,572

 

 

 

$

761,558

 

 

 

 

Loans receivable, net increased $364.9 million to $1.31 billion at December  31, 2018, from $947.6 million at September  30, 2018, and increased $551.0 million from $761.6 million at December  31, 2017.  During the fourth quarter, real estate loans increased $324.0 million, including increases in commercial of $136.0 million, one-to-four-family portfolio of $61.1 million, multi-family of $56.6 million, construction and development of $56.1 million, and home equity of $14.2 million.  Commercial business loans increased $23.1 million due to an increase in commercial and industrial loans of $24.9 million, partially offset by a decrease in warehouse lending loans of $1.8 million.  Consumer loans increased $18.0 million, primarily due to increases of  $11.9 million in indirect home improvement loans, $3.4 million in other consumer, and $1.5 million in solar loans.

The increase of $364.9 million in loans receivable, net in the fourth quarter mentioned above is attributed primarily to the loans acquired in the Anchor Acquisition totaling $328.2 million. These loans included commercial real estate of $131.0 million, one-to-four-family portfolio of $55.9 million, multi-family of $55.5 million, construction and development of $50.2 million, commercial business of $19.0 million,  home equity of $13.1 million, and consumer of $3.4 million. 

 


 

FS Bancorp Q4 Earnings
January 28, 2019
Page 4

 

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 was $155.5 million during the quarter ended December 31, 2018, a decrease of  $37.9 million, or 19.6%, compared to $193.4 million for the preceding quarter, and decreased from $208.6 million for the comparable quarter one year ago. During the quarter ended December 31, 2018, the Company sold $147.1 million of one-to-four-family loans, compared to sales of $174.9 million during the previous quarter, and sales of $206.2 million during the same quarter one year ago.

 

Originations of one-to-four-family loans (excluding brokered loans) to purchase a home and to refinance for the three months ended and years ended December 31, 2018 and 2017 were as follows: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

For the Three Months Ended

 

 

For the Three Months Ended

 

QTD

 

QTD

 

 

 

December 31, 2018

 

 

December 31, 2017

 

over QTD

 

over QTD

 

 

 

Amount

 

Percent

 

 

Amount

 

Percent

 

$ Change

 

% Change

 

Purchase

 

$

121,478

 

80.1

%

 

$

158,041

 

75.8

%

(36,563)

 

(23.1)

%

Refinance

 

 

30,209

 

19.9

 

 

 

50,328

 

24.2

 

(20,119)

 

(40.0)

%

Total

 

$

151,687

 

100.0

%

 

$

208,369

 

100.0

%

(56,682)

 

(27.2)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended

 

 

For the Year Ended

 

YTD

 

YTD

 

 

 

December 31, 2018

 

 

December 31, 2017

 

over YTD

 

over YTD

 

 

 

Amount

 

Percent

 

 

Amount

 

Percent

 

$ Change

 

% Change

 

Purchase

 

$

557,960

 

79.2

%

 

$

624,291

 

77.0

%

(66,331)

 

(10.6)

%

Refinance

 

 

146,835

 

20.8

 

 

 

186,910

 

23.0

 

(40,075)

 

(21.4)

%

Total

 

$

704,795

 

100.0

%

 

$

811,201

 

100.0

%

(106,406)

 

(13.1)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The allowance for loan losses (“ALLL”) at December 31, 2018 increased to $12.3 million, or 0.9% of gross loans receivable, excluding loans HFS, compared to $12.0 million, or 1.3% of gross loans receivable, excluding loans HFS at September  30, 2018, and $10.8 million, or 1.4% of gross loans receivable, excluding loans HFS, at December  31, 2017.  Included in the recorded value of loans acquired in the Anchor Acquisition are net discounts which as of December 31, 2018 did not reflect an ALLL as they are carried at an amount below the outstanding principal balance.  The recorded value of loans acquired in the Anchor Acquisition was $361.6 million, and the fair value discount was $5.3 million, or 1.5% of the loans acquired. Non-performing loans, consisting solely of non-accruing loans, increased to $4.2 million at December  31, 2018,  from $2.2 million at September 30, 2018, primarily from the addition of $1.2 million of non-performing loans acquired in the Anchor Acquisition and a single one-to-four-family loan in the amount of $834,000, and were $1.0 million at December  31, 2017.  Substandard loans increased  $845,000 to $8.3 million at December 31, 2018, compared to $7.4 million at September 30, 2018, primarily due to $1.2 million of substandard loans acquired in the Anchor Acquisition, and were  $6.5 million at December  31, 2017.  There were two other real estate owned (“OREO”) properties totaling $689,000 at December 31, 2018, which were acquired in the Anchor Acquisition, as compared to no OREO at both September 30, 2018, and at December  31, 2017.

 

 


 

FS Bancorp Q4 Earnings
January 28, 2019
Page 5

The Company sold $18.9 million of securities available-for-sale during the fourth quarter of 2018 realizing a gain of $57,000.  All of the securities  sold were acquired in connection with the Anchor Acquisition.  Those sales primarily provided additional funds for paying down borrowings. 

 

Total deposits were  $1.27 billion at December  31, 2018, compared to $944.5 million at September  30, 2018, and $829.8 million at December  31, 2017.  The majority of deposit growth occurred due to the deposits acquired from the Anchor Acquisition that resulted in growth in all categories of deposits.  Relationship-based transactional deposits (noninterest-bearing checking, interest-bearing checking, and escrow accounts) increased $80.3 million, from September  30, 2018, and increased $78.9 million, from December  31, 2017.  Money market and savings accounts increased $85.5 million from September  30, 2018, and $104.1 million from December  31, 2017.  Time deposits increased $163.8 million, from September  30, 2018, and increased $261.4 million, from December  31, 2017. 

 

At December 31, 2018, non-retail certificates of deposit (“CDs”) which include brokered CDs, online CDs,  public deposits CDs,  and public funds CDs increased $3.1 million to $127.5 million, compared to $124.4 million at September  30, 2018, primarily due an increase in public non-retail CDs acquired in the Anchor Acquisition. The $61.0 million year over year increase in non-retail CDs from $66.5 million at December  31, 2017 primarily reflects a $57.4 million increase in brokered CDs.  Management remains focused on increasing our lower cost relationship-based deposits to fund long-term asset growth.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DEPOSIT BREAKDOWN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

September 30, 2018

 

December 31, 2017

 

 

    

Amount

    

Percent

 

Amount

    

Percent

 

Amount

    

Percent

 

Noninterest-bearing checking

 

$

221,107

 

17.3

%  

$

174,712

 

18.5

%  

$

177,739

 

21.4

%

Interest-bearing checking

 

 

151,103

 

11.9

 

 

115,059

 

12.2

 

 

119,872

 

14.4

 

Savings

 

 

122,344

 

9.6

 

 

78,785

 

8.3

 

 

72,082

 

8.7

 

Money market

 

 

282,595

 

22.2

 

 

240,626

 

25.5

 

 

228,742

 

27.6

 

Certificates of deposit less than $100,000

 

 

243,193

 

19.1

 

 

188,192

 

19.9

 

 

111,489

 

13.4

 

Certificates of deposit of $100,000 through $250,000

 

 

154,095

 

12.1

 

 

89,075

 

9.4

 

 

77,934

 

9.4

 

Certificates of deposit of $250,000 and over

 

 

86,357

 

6.8

 

 

42,563

 

4.5

 

 

32,833

 

4.0

 

Escrow accounts related to mortgages serviced

 

 

13,425

 

1.0

 

 

15,525

 

1.7

 

 

9,151

 

1.1

 

Total

 

$

1,274,219

 

100.0

%  

$

944,537

 

100.0

%  

$

829,842

 

100.0

%

 

At December  31, 2018, borrowings increased  $50.6 million, or 58.5%, to $137.2 million, from $86.5 million at September 30, 2018, and increased $129.6 million from $7.5 million at December  31, 2017.    The increase in borrowings during the current quarter was primarily related to FHLB advances  assumed in the Anchor Acquisition.

 

Total stockholders’ equity increased $46.9 million, to $180.0 million at December  31, 2018, from $133.1 million at September 30, 2018, and increased $58.0 million, from $122.0 million at December  31, 2017.  The increase in stockholders’ equity during the current quarter from September 30, 2018 was primarily due to common stock issued in the Anchor Acquisition, resulting in an increase of $34.4 million in additional paid-in capital, and net income of $11.7 million, and a decrease in accumulated other comprehensive loss, net of tax of $1.2 million.    Book value per

 


 

FS Bancorp Q4 Earnings
January 28, 2019
Page 6

common share was $41.19 at December  31, 2018, compared to $37.10 at September  30, 2018, and $34.47 at December  31, 2017.

 

The Bank is well capitalized under the minimum capital requirements established by the FDIC with a total risk-based capital ratio of 13.5%, a Tier 1 leverage capital ratio of 10.7%, and a common equity Tier 1 (“CET1”) capital ratio of 12.6% at December  31, 2018.  At December  31, 2017, the total risk-based capital ratio was 16.3%, the Tier 1 leverage capital ratio was 12.6%, and the CET1 capital ratio was 15.0%.

 

The Company exceeded all regulatory capital requirements with a total risk-based capital ratio of 13.3%, a Tier 1 leverage capital ratio of 12.1%, and a CET1 ratio of 12.4% at December  31, 2018, compared to 15.7%, 12.1%, and 14.5%, respectively, at December 31, 2017.

 

Operating Results

 

Net interest income increased $4.5 million, to $15.8 million for the three months ended December  31, 2018, from $11.3 million for the three months ended December  31, 2017.  This increase was a result of a $6.6 million increase in loans receivable interest income, including additional interest from loans acquired in the Anchor Acquisition,  and a $442,000 increase in interest and dividends on investment securities, and cash and cash equivalents, partially offset by a $1.7 million increase in deposit interest expense due to acquired deposits and continued organic growth in interest-bearing deposits with higher market interest rates paid on new interest-bearing deposits, and an $873,000 increase in interest expense on borrowings mostly from the use of FHLB borrowings to support loan growth. Net interest income increased $10.9 million, to $52.1 million for the year ended December  31, 2018, from $41.2 million for the year ended December  31, 2017, mostly due to a $15.2 million increase in interest income on loans receivable and a $986,000 increase in interest and dividends on investment securities, and cash and cash equivalents and CDs at other financial institutions, partially offset by a $3.4 million increase in interest expense on deposits and a $1.9 million increase in interest expense on borrowings.

 

The net interest margin (“NIM”) decreased 13 basis points to 4.59% for the three months ended December  31, 2018, from 4.72% for the same period in the prior year, and decreased four basis points to 4.61% for the year ended December  31, 2018, from 4.65% for the year ended December  31, 2017.  The decrease in NIM for both periods was driven primarily by the significant growth in assets from the Anchor Acquisition along with higher cost market rate deposits and increased borrowing costs to fund loan growth.  The average cost of funds increased 59 basis points to 1.23% for the three months ended December  31, 2018, from 0.64% for the three months ended December  31, 2017, and increased 39 basis points to 1.00% for the year ended December  31, 2018, from 0.61% 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 December  31, 2018, the provision for loan losses was $290,000, compared to $300,000 for the three months ended December 31, 2017.  During the three months ended December 31, 2018, net recoveries totaled $14,000, compared to net charge-offs of $143,000 for the same period last year.  The provision for loan

 


 

FS Bancorp Q4 Earnings
January 28, 2019
Page 7

losses was $1.5 million for the year ended December 31, 2018, compared to $750,000 for the year ended December 31, 2017, due primarily to organic loan growth.  During the year ended December  31, 2018, net recoveries totaled $53,000, compared to net charge-offs of  $205,000 during the year ended December  31, 2017.

 

Noninterest income increased $6.1 million, to $11.4 million for the three months ended December  31, 2018, from $5.3 million for the three months ended December  31, 2017.  The increase during the period primarily reflects a $7.4 million bargain purchase gain related to the Anchor Acquisition, and a $383,000 increase in service charges and fee income, partially offset by a $1.8 million reduction in gain on sale of loans.  Noninterest income increased $2.8 million, to $26.9 million for the year ended December  31, 2018, from $24.1 million for the year ended December  31, 2017.  The increase was mainly due to the $7.4 million bargain purchase gain related to the Anchor Acquisition, partially offset by a $3.1 million reduction in gain on sale of loans,  no gain on sale of mortgage servicing rights in 2018 compared to $1.1 million in 2017, a $315,000 reduction in service charges and fee income, due in part to the sale of mortgage servicing rights in 2017, and a $209,000 reduction in gain on sale of investment securities. 

 

Noninterest expense increased $2.7 million, to $13.8 million for the three months ended December  31, 2018, from $11.1 million for the three months ended December  31, 2017.  The increase in noninterest expense was primarily due to the Anchor Acquisition with increases of  $946,000 in acquisition costs,  $801,000 in operations, $359,000 in salaries and benefits, and $216,000 in data processing expenses. Total salaries and benefits expense also includes a $694,000 decrease in incentives and commissions reflecting lower one-to-four-family loan originations as a result of the impact of rising interest rates in 2018 and a reduction of homes available for sale in the Pacific Northwest.  

 

Noninterest expense increased $4.8 million, to $48.8 million for the year ended December  31, 2018, from $44.0 million for the year ended December  31, 2017.  The increase in noninterest expense was primarily due to increases of $1.9 million in salaries and benefits due to an increase in full-time employees from the growth in our operations and the Anchor Acquisition and also includes a $1.1 million decrease in incentives and commissions, acquisition costs of $1.4 million related to the Anchor Acquisition as well as increases of $504,000 in operations, $370,000 in occupancy expense, and $350,000 in data processing expense.

 

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 21 bank branches, including nine branches from the Anchor Acquisition,  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.

 

 


 

FS Bancorp Q4 Earnings
January 28, 2019
Page 8

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 recent acquisition of Anchor  might not be realized within the expected time frames or at all; 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; secondary market conditions for loans and our ability to originate loans for sale and 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 2019 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.

 

 

 


 

FS Bancorp Q4 Earnings
January 28, 2019
Page 9

FS BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except share amounts) (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Linked

 

YTD

 

 

 

December 31, 

 

September 30, 

 

December 31, 

 

Quarter

 

Over YTD

 

 

    

2018

    

2018

    

2017

    

% Change

    

% Change

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

9,408

 

$

4,389

 

$

3,043

 

114

 

209

 

Interest-bearing deposits at other financial institutions

 

 

23,371

 

 

10,813

 

 

15,872

 

116

 

47

 

Total cash and cash equivalents

 

 

32,779

 

 

15,202

 

 

18,915

 

116

 

73

 

Certificates of deposit at other financial institutions

 

 

22,074

 

 

17,362

 

 

18,108

 

27

 

22

 

Securities available-for-sale, at fair value

 

 

97,205

 

 

97,374

 

 

82,480

 

 

18

 

Loans held for sale, at fair value

 

 

51,195

 

 

54,784

 

 

53,463

 

(7)

 

(4)

 

Loans receivable, net

 

 

1,312,519

 

 

947,572

 

 

761,558

 

39

 

72

 

Accrued interest receivable

 

 

5,761

 

 

4,453

 

 

3,566

 

29

 

62

 

Premises and equipment, net

 

 

29,110

 

 

16,527

 

 

15,458

 

76

 

88

 

Federal Home Loan Bank (“FHLB”) stock, at cost

 

 

9,887

 

 

7,131

 

 

2,871

 

39

 

244

 

Other real estate owned

 

 

689

 

 

 —

 

 

 —

 

100

 

100

 

Deferred tax asset, net

 

 

 —

 

 

120

 

 

 —

 

(100)

 

 —

 

Bank owned life insurance (“BOLI”), net

 

 

34,485

 

 

13,586

 

 

10,328

 

154

 

234

 

Servicing rights, held at the lower of cost or fair value

 

 

10,429

 

 

9,190

 

 

6,795

 

13

 

53

 

Goodwill

 

 

2,312

 

 

2,312

 

 

2,312

 

 —

 

 —

 

Core deposit intangible, net

 

 

6,217

 

 

1,087

 

 

1,317

 

472

 

372

 

Other assets

 

 

6,982

 

 

4,631

 

 

4,612

 

51

 

51

 

TOTAL ASSETS

 

$

1,621,644

 

$

1,191,331

 

$

981,783

 

36

 

65

 

LIABILITIES

 

 

  

 

 

  

 

 

 

 

 

 

 

 

Deposits:

 

 

  

 

 

  

 

 

 

 

 

 

 

 

Noninterest-bearing accounts

 

$

234,532

 

$

190,237

 

$

186,890

 

23

 

25

 

Interest-bearing accounts

 

 

1,039,687

 

 

754,300

 

 

642,952

 

38

 

62

 

Total deposits

 

 

1,274,219

 

 

944,537

 

 

829,842

 

35

 

54

 

Borrowings

 

 

137,149

 

 

86,526

 

 

7,529

 

59

 

1722

 

Subordinated note:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal amount

 

 

10,000

 

 

10,000

 

 

10,000

 

 —

 

 —

 

Unamortized debt issuance costs

 

 

(135)

 

 

(140)

 

 

(155)

 

(4)

 

(13)

 

Total subordinated note less unamortized debt issuance costs

 

 

9,865

 

 

9,860

 

 

9,845

 

 

 

Deferred tax liability, net

 

 

361

 

 

 —

 

 

607

 

(100)

 

(41)

 

Other liabilities

 

 

20,012

 

 

17,279

 

 

11,958

 

16

 

67

 

Total liabilities

 

 

1,441,606

 

 

1,058,202

 

 

859,781

 

36

 

68

 

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; 4,492,478 shares issued and outstanding at December 31, 2018, 3,716,460 at September 30, 2018, and 3,680,152 at December 31, 2017

 

 

45

 

 

37

 

 

37

 

22

 

22

 

Additional paid-in capital

 

 

91,466

 

 

57,027

 

 

55,135

 

60

 

66

 

Retained earnings

 

 

90,854

 

 

79,648

 

 

68,422

 

14

 

33

 

Accumulated other comprehensive loss, net of tax

 

 

(1,479)

 

 

(2,664)

 

 

(475)

 

(44)

 

211

 

Unearned shares – Employee Stock Ownership Plan (“ESOP”)

 

 

(848)

 

 

(919)

 

 

(1,117)

 

(8)

 

(24)

 

Total stockholders’ equity

 

 

180,038

 

 

133,129

 

 

122,002

 

35

 

48

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

1,621,644

 

$

1,191,331

 

$

981,783

 

36

 

65

 

 


 

FS Bancorp Q4 Earnings
January 28, 2019
Page 10

FS BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share amounts) (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three Months Ended

    

Year Ended

QTR

 

YTD

 

 

December 31, 

 

December 31, 

Over QTR

 

Over YTD

 

    

2018

    

2017

    

2018

    

2017

% Change

    

% Change

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, including fees

 

$

18,601

 

$

11,969

 

$

58,616

 

$

43,457

55

 

35

Interest and dividends on investment securities, cash and cash equivalents, and certificates of deposit at other financial institutions

 

 

1,132

 

 

690

 

 

3,710

 

 

2,724

64

 

36

Total interest and dividend income

 

 

19,733

 

 

12,659

 

 

62,326

 

 

46,181

56

 

35

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,796

 

 

1,127

 

 

7,321

 

 

3,920

148

 

87

Borrowings

 

 

948

 

 

75

 

 

2,228

 

 

334

1164

 

567

Subordinated note

 

 

171

 

 

171

 

 

679

 

 

679

 —

 

 —

Total interest expense

 

 

3,915

 

 

1,373

 

 

10,228

 

 

4,933

185

 

107

NET INTEREST INCOME

 

 

15,818

 

 

11,286

 

 

52,098

 

 

41,248

40

 

26

PROVISION FOR LOAN LOSSES

 

 

290

 

 

300

 

 

1,540

 

 

750

(3)

 

105

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

 

 

15,528

 

 

10,986

 

 

50,558

 

 

40,498

41

 

25

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fee income

 

 

1,188

 

 

805

 

 

3,233

 

 

3,548

48

 

(9)

Bargain purchase gain

 

 

7,414

 

 

 —

 

 

7,414

 

 

 —

100

 

100

Gain on sale of loans

 

 

2,394

 

 

4,144

 

 

14,861

 

 

17,985

(42)

 

(17)

Loss on retirement of equipment

 

 

(71)

 

 

 —

 

 

(71)

 

 

 —

(100)

 

(100)

Gain on sale of investment securities

 

 

57

 

 

 —

 

 

171

 

 

380

100

 

(55)

Gain on sale of mortgage servicing rights (“MSR”)

 

 

 —

 

 

65

 

 

 —

 

 

1,062

(100)

 

(100)

Earnings on cash surrender value of BOLI

 

 

155

 

 

66

 

 

413

 

 

274

135

 

51

Other noninterest income

 

 

273

 

 

189

 

 

829

 

 

825

44

 

 —

Total noninterest income

 

 

11,410

 

 

5,269

 

 

26,850

 

 

24,074

117

 

12

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

6,780

 

 

6,421

 

 

28,538

 

 

26,595

6

 

7

Operations

 

 

2,500

 

 

1,699

 

 

6,709

 

 

6,205

47

 

8

Occupancy

 

 

945

 

 

734

 

 

3,042

 

 

2,672

29

 

14

Data processing

 

 

926

 

 

710

 

 

2,870

 

 

2,521

30

 

14

OREO expenses

 

 

 2

 

 

 —

 

 

 2

 

 

 —

100

 

100

Loan costs

 

 

618

 

 

674

 

 

2,801

 

 

2,652

(8)

 

6

Professional and board fees

 

 

551

 

 

436

 

 

1,872

 

 

1,697

26

 

10

Federal Deposit Insurance Corporation (“FDIC”) insurance

 

 

249

 

 

107

 

 

517

 

 

535

133

 

(3)

Marketing and advertising

 

 

183

 

 

204

 

 

747

 

 

716

(10)

 

4

Acquisition costs

 

 

946

 

 

 —

 

 

1,389

 

 

 —

100

 

100

Amortization of core deposit intangible

 

 

121

 

 

100

 

 

351

 

 

400

21

 

(12)

Recovery on servicing rights

 

 

 —

 

 

(2)

 

 

 —

 

 

 —

(100)

 

 —

Total noninterest expense

 

 

13,821

 

 

11,083

 

 

48,838

 

 

43,993

25

 

11

INCOME BEFORE PROVISION FOR INCOME TAXES

 

 

13,117

 

 

5,172

 

 

28,570

 

 

20,579

154

 

39

PROVISION FOR INCOME TAXES

 

 

1,401

 

 

1,494

 

 

4,223

 

 

6,494

(6)

 

(35)

NET INCOME

 

$

11,716

 

$

3,678

 

$

24,347

 

$

14,085

219

 

73

Basic earnings per share

 

$

2.93

 

$

1.04

 

$

6.58

 

$

4.55

182

 

45

Diluted earnings per share

 

$

2.83

 

$

0.98

 

$

6.29

 

$

4.28

189

 

47

 


 

FS Bancorp Q4 Earnings
January 28, 2019
Page 11

 

 

 

 

 

 

 

 

 

KEY FINANCIAL RATIOS AND DATA (Unaudited)

 

 

 

 

 

 

 

(Dollars in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

At or For the Three Months Ended

 

 

 

December 31, 

 

September 30, 

 

December 31, 

 

 

    

2018

 

2018

 

2017

 

PERFORMANCE RATIOS:

 

 

 

                

 

 

 

Return on assets (ratio of net income to average total assets) (1)

 

3.24

%  

1.38

%  

1.48

%

Return on equity (ratio of net income to average equity) (1)

 

29.80

 

12.19

 

12.25

 

Yield on average interest-earning assets

 

5.73

 

5.52

 

5.29

 

Interest incurred on liabilities as a percentage of average noninterest bearing deposits and interest-bearing liabilities

 

1.23

 

1.06

 

0.64

 

Interest rate spread information – average during period

 

4.50

 

4.46

 

4.65

 

Net interest margin (1)

 

4.59

 

4.55

 

4.72

 

Operating expense to average total assets

 

3.83

 

4.04

 

4.46

 

Average interest-earning assets to average interest-bearing liabilities

 

130.15

 

134.57

 

140.75

 

Efficiency ratio (2)

 

50.77

 

67.03

 

66.95

 

 

 

 

 

 

 

 

 

 

 

 

At or For the Year Ended

 

 

 

December 31, 

 

 

 

December 31, 

 

 

    

2018

 

 

     

2017

 

PERFORMANCE RATIOS:

 

 

 

 

 

 

 

Return on assets (ratio of net income to average total assets) (1)

 

2.07

%  

                

 

1.53

%

Return on equity (ratio of net income to average equity) (1)

 

18.14

 

 

 

14.80

 

Yield on average interest-earning assets

 

5.52

 

 

 

5.21

 

Interest incurred on liabilities as a percentage of average noninterest bearing deposits and interest-bearing liabilities

 

1.00

 

 

 

0.61

 

Interest rate spread information – average during period

 

4.52

 

 

 

4.60

 

Net interest margin (1)

 

4.61

 

 

 

4.65

 

Operating expense to average total assets

 

4.16

 

 

 

4.76

 

Average interest-earning assets to average interest-bearing liabilities

 

134.62

 

 

 

136.88

 

Efficiency ratio (2)

 

61.87

 

 

 

67.35

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 

 

September 30, 

 

December 31, 

 

 

    

2018

 

2018

 

2017

 

ASSET QUALITY RATIOS AND DATA:

 

 

 

 

 

 

 

Non-performing assets to total assets at end of period (3)

 

0.26

%  

0.18

%  

0.11

%

Non-performing loans to total gross loans (4)

 

0.31

 

0.23

 

0.13

 

Allowance for loan losses to non-performing loans (4)

 

297.35

 

554.56

 

1,035.23

 

Allowance for loan losses to gross loans receivable, excluding HFS loans

 

0.93

 

1.25

 

1.39

 

 

 

 

 

 

 

 

 

CAPITAL RATIOS, BANK ONLY:

 

 

 

 

 

 

 

Tier 1 leverage-based capital

 

10.67

%  

11.73

%  

12.61

%

Tier 1 risk-based capital

 

12.62

 

13.95

 

15.00

 

Total risk-based capital

 

13.52

 

15.20

 

16.25

 

Common equity Tier 1 capital

 

12.62

 

13.95

 

15.00

 

 

 

 

 

 

 

 

 

CAPITAL RATIOS, COMPANY ONLY:

 

 

 

 

 

 

 

Tier 1 leverage-based capital

 

12.07

%  

11.43

%  

12.13

%

Total risk-based capital

 

13.32

 

14.85

 

15.70

 

Common equity Tier 1 capital

 

12.41

 

13.60

 

14.45

 

 

 


 

FS Bancorp Q4 Earnings
January 28, 2019
Page 12

 

 

 

 

 

 

 

 

 

 

 

 

 

At or For the Three Months Ended

 

 

 

 

December 31, 

 

September 30, 

 

December 31, 

 

 

    

2018

     

2018

     

2017

 

PER COMMON SHARE DATA:

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

2.93

 

$

1.12

 

$

1.04

 

Diluted earnings per share

 

$

2.83

 

$

1.07

 

$

0.98

 

Weighted average basic shares outstanding

 

 

4,000,584

 

 

3,610,731

 

 

3,537,515

 

Weighted average diluted shares outstanding

 

 

4,139,570

 

 

3,779,878

 

 

3,738,633

 

Common shares outstanding at period end

 

 

4,371,294

(5)

 

3,588,796

(6)

 

3,539,626

(7)

Book value per share using common shares outstanding

 

$

41.19

 

$

37.10

 

$

34.47

 

Tangible book value per share using common shares outstanding (8)

 

$

39.24

 

$

36.15

 

$

33.44

 


(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 4,492,478 at December  31, 2018, less 43,421 restricted stock shares, and 77,763 unallocated ESOP shares.

(6)

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.

(7)

Common shares were calculated using shares outstanding of 3,680,152 at December  31, 2017, less 36,842 restricted stock shares, and 103,684 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 December 31, 

 

For the Year Ended December 31, 

 

QTR Over QTR

 

YTD Over YTD

Average Balances

    

2018

    

2017

    

2018

    

2017

 

$ Change

 

$ Change

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, net deferred loan fees (1)

 

$

1,200,927

 

$

820,196

 

$

980,072

 

$

749,179

 

$

380,731

 

$

230,893

Securities available-for-sale, at fair value

 

 

107,555

 

 

80,313

 

 

98,915

 

 

87,713

 

 

27,242

 

 

11,202

Interest-bearing deposits and certificates of deposit at other financial institutions

 

 

48,689

 

 

45,201

 

 

42,923

 

 

45,912

 

 

3,488

 

 

(2,989)

FHLB stock, at cost

 

 

9,720

 

 

3,495

 

 

7,143

 

 

3,617

 

 

6,225

 

 

3,526

Total interest-earning assets

 

 

1,366,891

 

 

949,205

 

 

1,129,053

 

 

886,421

 

 

417,686

 

 

242,632

Noninterest-earning assets (2)

 

 

66,040

 

 

36,143

 

 

45,660

 

 

37,160

 

 

29,897

 

 

8,500

Total assets

 

$

1,432,931

 

$

985,348

 

$

1,174,713

 

$

923,581

 

$

447,583

 

$

251,132

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing accounts

 

$

898,943

 

$

642,064

 

$

731,066

 

$

611,141

 

$

256,879

 

$

119,925

Borrowings

 

 

141,431

 

 

22,496

 

 

97,788

 

 

26,608

 

 

118,935

 

 

71,180

Subordinated note

 

 

9,862

 

 

9,842

 

 

9,855

 

 

9,834

 

 

20

 

 

21

Total interest-bearing liabilities

 

 

1,050,236

 

 

674,402

 

 

838,709

 

 

647,583

 

 

375,834

 

 

191,126

Noninterest-bearing accounts

 

 

209,117

 

 

177,517

 

 

188,473

 

 

167,480

 

 

31,600

 

 

20,993

Other noninterest-bearing liabilities

 

 

17,686

 

 

14,285

 

 

13,361

 

 

13,346

 

 

3,401

 

 

15

Stockholders’ equity

 

 

155,892

 

 

119,144

 

 

134,170

 

 

95,172

 

 

36,748

 

 

38,998

Total liabilities and stockholders’ equity

 

$

1,432,931

 

$

985,348

 

$

1,174,713

 

$

923,581

 

$

447,583

 

$

251,132

(1) Includes loans held for sale.

(2) Includes fixed assets, BOLI, goodwill, and CDI.

(3) Average balances are daily for October and December of 2018 and a simple average of monthend actuals for November 2018.

 


 

FS Bancorp Q4 Earnings
January 28, 2019
Page 13

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.  Excluding the bargain purchase gain and the after-tax impact of acquisition related costs from net income which we have recorded in connection with the acquisition of Anchor, 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.    

These non-GAAP measures have inherent limitations, are not required to be uniformly applied and are not audited. They should not be considered in isolation or as a substitute for total stockholders' equity or operating results determined in accordance with GAAP. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies.

Reconciliation of net income, excluding acquisition costs, net of tax and bargain purchase gain:

 

 

 

 

 

 

 

 

 

    

Three Months Ended December 31, 

    

Year Ended December 31, 

(in thousands)

 

2018

    

2018

Consolidated results:

 

 

 

 

 

 

Net interest income after provision for loan losses

 

$

15,528

 

$

50,558

 Net accretion/amortization on loans, CDs and borrowings

 

 

10

 

 

10

Net interest income after provision for loan losses, excluding accretion/amortization (non-GAAP)

 

 

15,538

 

 

50,568

Noninterest income

 

 

11,410

 

 

26,850

 Bargain purchase gain, net of tax

 

 

(7,414)

 

 

(7,414)

Noninterest income, excluding bargain purchase gain (non-GAAP)

 

 

3,996

 

 

19,436

Noninterest expense

 

 

13,821

 

 

48,838

Acquisition costs

 

 

(946)

 

 

(1,389)

CDI amortization

 

 

(44)

 

 

(44)

Noninterest expense, excluding acquisition costs (non-GAAP)

 

 

12,831

 

 

47,405

 

 

 

 

 

 

 

Income before provision for income taxes (non-GAAP)

 

 

6,703

 

 

22,599

 


 

FS Bancorp Q4 Earnings
January 28, 2019
Page 14

Provision for income taxes, excluding acquisition costs, net of related taxes (non-GAAP)

 

 

1,611

 

 

4,526

NET INCOME, excluding acquisition costs and bargain purchase gain (non-GAAP)

 

$

5,092

 

$

18,073

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (GAAP)

 

$

2.83

 

$

6.29

Diluted earnings per share, excluding acquisition costs and bargain purchase gain (non-GAAP)

 

 

1.23

 

 

4.67

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 

 

September 30, 

 

December 31, 

 

    

2018

    

2018

    

2017

 

(Dollars in thousands)

Stockholders' equity

 

$

180,038

 

$

133,129

 

$

122,002

Goodwill and core deposit intangible, net

 

 

(8,529)

 

 

(3,399)

 

 

(3,629)

Tangible common stockholders' equity

 

$

171,509

 

$

129,730

 

$

118,373

 

 

 

 

 

 

 

 

 

 

Common shares outstanding at end of period

 

 

4,371,294

 

 

3,588,796

 

 

3,539,626

 

 

 

 

 

 

 

 

 

 

Common stockholders' equity (book value) per share (GAAP)

 

$

41.19

 

$

37.10

 

$

34.47

Tangible common stockholders' equity (tangible book value) per share (non-GAAP)

 

$

39.24

 

$

36.15

 

$

33.44

 

 

 

 

 

 

Contacts:  

 

Joseph C. Adams,

 

Chief Executive Officer

 

Matthew D. Mullet,

 

Chief Financial Officer and Chief Operating Officer

 

(425) 771-5299

 

www.FSBWA.com