| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 47.00 | | | | | $ | 23,999,986 | | |
Underwriting discounts (1)
|
| | | $ | 2.82 | | | | | $ | 1,439,999 | | |
Proceeds to us (before expenses)
|
| | | $ | 44.18 | | | | | $ | 22,559,987 | | |
| | | |
RAYMOND JAMES
|
| | | |
|
D.A. Davidson & Co.
|
| | | | |
FIG Partners, LLC
|
|
| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-ii | | | |
| | | | S-1 | | | |
| | | | S-12 | | | |
| | | | S-18 | | | |
| | | | S-19 | | | |
| | | | S-20 | | | |
| | | | S-21 | | | |
| | | | S-21 | | | |
| | | | S-25 | | | |
| | | | S-25 | | | |
| | | | S-25 | | | |
Prospectus
|
| ||||||
| | | | i | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 17 | | | |
| | | | 23 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 30 | | | |
| | | | 31 | | | |
EXPERTS | | | | | 31 | | |
Counties
|
| |
Number of
Branches |
| |
Deposits
(in millions) |
| |
Market
Share |
| |||||||||
Clallam
|
| | | | 2 | | | | | $ | 118.5 | | | | | | 7.7% | | |
Jefferson
|
| | | | 2 | | | | | | 65.9 | | | | | | 13.2 | | |
King
|
| | | | 2 | | | | | | 108.9 | | | | | | 0.1 | | |
Kitsap
|
| | | | 1 | | | | | | 28.1 | | | | | | 0.9 | | |
Pierce
|
| | | | 1 | | | | | | 48.6 | | | | | | 0.5 | | |
Snohomish
|
| | | | 4 | | | | | | 301.7 | | | | | | 2.8 | | |
| | |
Six Months Ended
June 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(Unaudited)
|
| |
(In thousands)
|
| ||||||||||||||||||||||||||||||||||||
Summary of Operations | | | | | | | | | |||||||||||||||||||||||||||||||||||
Total interest and dividend income
|
| | | $ | 21,170 | | | | | $ | 17,986 | | | | | $ | 38,020 | | | | | $ | 31,707 | | | | | $ | 24,842 | | | | | $ | 21,733 | | | | | $ | 18,787 | | |
Total interest expense
|
| | | | 2,229 | | | | | | 2,071 | | | | | | 4,163 | | | | | | 3,658 | | | | | | 2,702 | | | | | | 2,178 | | | | | | 2,363 | | |
Net interest income
|
| | | | 18,941 | | | | | | 15,915 | | | | | | 33,857 | | | | | | 28,049 | | | | | | 22,140 | | | | | | 19,555 | | | | | | 16,424 | | |
Provision for loan losses
|
| | | | — | | | | | | 1,200 | | | | | | 2,400 | | | | | | 2,250 | | | | | | 1,800 | | | | | | 2,170 | | | | | | 2,913 | | |
Net interest income after provision
for loan losses |
| | | | 18,941 | | | | | | 14,715 | | | | | | 31,457 | | | | | | 25,799 | | | | | | 20,340 | | | | | | 17,385 | | | | | | 13,511 | | |
Service charges and fee income
|
| | | | 1,864 | | | | | | 1,590 | | | | | | 3,391 | | | | | | 1,977 | | | | | | 1,762 | | | | | | 1,807 | | | | | | 1,993 | | |
Gain on sale of loans
|
| | | | 8,815 | | | | | | 8,801 | | | | | | 19,058 | | | | | | 14,672 | | | | | | 7,577 | | | | | | 6,371 | | | | | | 3,684 | | |
(Impairment) recovery on long-lived assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9) | | | | | | — | | | | | | 165 | | |
Gain (loss) on sale of investment securities
|
| | | | 237 | | | | | | — | | | | | | 146 | | | | | | 76 | | | | | | (41) | | | | | | 264 | | | | | | — | | |
Gain on sale of mortgage servicing
rights |
| | | | 958 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Earnings on cash surrender value of BOLI
|
| | | | 140 | | | | | | 139 | | | | | | 282 | | | | | | 216 | | | | | | 187 | | | | | | 83 | | | | | | — | | |
Other noninterest income
|
| | | | 363 | | | | | | 347 | | | | | | 692 | | | | | | 652 | | | | | | 557 | | | | | | 390 | | | | | | 322 | | |
Total noninterest income
|
| | | | 12,377 | | | | | | 10,877 | | | | | | 23,569 | | | | | | 17,593 | | | | | | 10,033 | | | | | | 8,915 | | | | | | 6,164 | | |
Total noninterest expense
|
| | | | 21,321 | | | | | | 18,527 | | | | | | 38,923 | | | | | | 29,643 | | | | | | 23,902 | | | | | | 20,361 | | | | | | 16,477 | | |
Income before provision for income taxes
|
| | | | 9,997 | | | | | | 7,065 | | | | | | 16,103 | | | | | | 13,749 | | | | | | 6,471 | | | | | | 5,939 | | | | | | 3,198 | | |
Provision (benefit) for income taxes
|
| | | | 3,045 | | | | | | 2,569 | | | | | | 5,604 | | | | | | 4,873 | | | | | | 1,931 | | | | | | 2,019 | | | | | | (2,097) | | |
Net income
|
| | | $ | 6,952 | | | | | $ | 4,496 | | | | | $ | 10,499 | | | | | $ | 8,876 | | | | | $ | 4,540 | | | | | $ | 3,920 | | | | | $ | 5,295 | | |
|
| | |
At or for the
Six Months Ended June 30, |
| |
At or for the Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(Unaudited)
|
| |
(Dollars in thousands, except share data)
|
| ||||||||||||||||||||||||||||||||||||
Selected Financial Condition
Data: |
| | | | | | | | |||||||||||||||||||||||||||||||||||
Total assets
|
| | | $ | 928,582 | | | | | $ | 783,920 | | | | | $ | 827,926 | | | | | $ | 677,561 | | | | | $ | 509,754 | | | | | $ | 419,187 | | | | | $ | 359,030 | | |
Loans receivable, net (1)
|
| | | | 709,102 | | | | | | 550,104 | | | | | | 593,317 | | | | | | 502,535 | | | | | | 387,174 | | | | | | 281,081 | | | | | | 274,949 | | |
Loans held for sale, at fair value
|
| | | | 57,256 | | | | | | 63,696 | | | | | | 52,553 | | | | | | 44,925 | | | | | | 25,983 | | | | | | 11,185 | | | | | | 8,870 | | |
Securities available-for-sale, at
fair value |
| | | | 78,932 | | | | | | 97,728 | | | | | | 81,875 | | | | | | 55,217 | | | | | | 48,744 | | | | | | 56,239 | | | | | | 43,313 | | |
Allowance for loan losses
|
| | | | 10,143 | | | | | | 8,951 | | | | | | 10,211 | | | | | | 7,785 | | | | | | 6,090 | | | | | | 5,092 | | | | | | 4,698 | | |
FHLB stock, at cost
|
| | | | 3,909 | | | | | | 1,600 | | | | | | 2,719 | | | | | | 4,551 | | | | | | 1,650 | | | | | | 1,702 | | | | | | 1,765 | | |
Deposits
|
| | | | 785,697 | | | | | | 666,116 | | | | | | 712,593 | | | | | | 485,178 | | | | | | 420,444 | | | | | | 336,876 | | | | | | 288,949 | | |
Borrowings
|
| | | | 30,669 | | | | | | 19,670 | | | | | | 12,670 | | | | | | 98,769 | | | | | | 17,034 | | | | | | 16,664 | | | | | | 6,840 | | |
Subordinated note, net
|
| | | | 9,835 | | | | | | 9,815 | | | | | | 9,825 | | | | | | 9,805 | | | | | | — | | | | | | — | | | | | | — | | |
Total stockholders’ equity
|
| | | | 88,824 | | | | | | 76,051 | | | | | | 81,033 | | | | | | 75,340 | | | | | | 65,836 | | | | | | 62,313 | | | | | | 59,897 | | |
Selected Financial Ratios and
Other Data |
| | | | | | | | |||||||||||||||||||||||||||||||||||
Selected average balances | | | | | | | | | |||||||||||||||||||||||||||||||||||
Total assets
|
| | | $ | 870,793 | | | | | $ | 783,432 | | | | | $ | 799,020 | | | | | $ | 584,369 | | | | | $ | 453,779 | | | | | $ | 386,654 | | | | | $ | 322,005 | | |
Stockholders’ equity
|
| | | | 82,914 | | | | | | 74,440 | | | | | | 75,841 | | | | | | 69,751 | | | | | | 63,151 | | | | | | 60,996 | | | | | | 41,647 | | |
Performance ratios: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Return on assets (ratio of net income to average total assets)
|
| | | | 1.61%(7) | | | | | | 1.15%(7) | | | | | | 1.31% | | | | | | 1.52% | | | | | | 1.00% | | | | | | 1.01% | | | | | | 1.64% | | |
Return on equity (ratio of net income to average equity)
|
| | | | 16.91(7) | | | | | | 12.15(7) | | | | | | 13.84 | | | | | | 12.73 | | | | | | 7.19 | | | | | | 6.43 | | | | | | 12.71 | | |
Yield on average interest-earning assets
|
| | | | 5.13 | | | | | | 4.82 | | | | | | 4.97 | | | | | | 5.67 | | | | | | 5.74 | | | | | | 5.93 | | | | | | 6.21 | | |
Rate paid on average interest-bearing liabilities
|
| | | | 0.73 | | | | | | 0.60 | | | | | | 0.74 | | | | | | 0.83 | | | | | | 0.80 | | | | | | 0.77 | | | | | | 0.94 | | |
Net interest margin (2)
|
| | | | 4.59(7) | | | | | | 4.26(7) | | | | | | 4.43 | | | | | | 5.01 | | | | | | 5.12 | | | | | | 5.33 | | | | | | 5.43 | | |
Average loans receivable to average deposits
|
| | | | 92.55 | | | | | | 88.22 | | | | | | 91.60 | | | | | | 105.21 | | | | | | 98.48 | | | | | | 92.55 | | | | | | 90.59 | | |
Operating expense to average
total assets |
| | | | 4.94 | | | | | | 4.76 | | | | | | 4.87 | | | | | | 5.07 | | | | | | 5.27 | | | | | | 5.27 | | | | | | 5.12 | | |
Efficiency ratio (3)
|
| | | | 68.08 | | | | | | 69.15 | | | | | | 67.78 | | | | | | 64.95 | | | | | | 74.29 | | | | | | 71.52 | | | | | | 72.95 | | |
Asset quality ratios: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Non-performing assets to total
assets at end of period (4) |
| | | | 0.08% | | | | | | 0.08% | | | | | | 0.09% | | | | | | 0.15% | | | | | | 0.08% | | | | | | 0.77% | | | | | | 1.13% | | |
Non-performing loans to total
gross loans (5) |
| | | | 0.10 | | | | | | 0.11 | | | | | | 0.12 | | | | | | 0.20 | | | | | | 0.11 | | | | | | 0.38 | | | | | | 0.68 | | |
Allowance for loan losses to non-performing loans (5)
|
| | | | 1,345.23 | | | | | | 1,443.71 | | | | | | 1,416.23 | | | | | | 765.49 | | | | | | 1,406.47 | | | | | | 462.49 | | | | | | 246.48 | | |
Allowance for loan losses to gross loans receivable
|
| | | | 1.41 | | | | | | 1.60 | | | | | | 1.69 | | | | | | 1.52 | | | | | | 1.54 | | | | | | 1.77 | | | | | | 1.68 | | |
Per share data: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Book value per common share
|
| | | | 30.40(8) | | | | | | 26.73(9) | | | | | | 28.32(10) | | | | | | 25.18(11) | | | | | | 22.48(12) | | | | | | 20.55(13) | | | | | | 19.92(14) | | |
Tangible book value per common share(6)
|
| | | | 29.09 | | | | | | 25.22 | | | | | | 26.91 | | | | | | 25.18 | | | | | | 22.48 | | | | | | 20.55 | | | | | | 19.92 | | |
Basic earnings
|
| | | $ | 2.40 | | | | | $ | 1.54 | | | | | $ | 3.63 | | | | | $ | 2.98 | | | | | $ | 1.52 | | | | | $ | 1.29 | | | | | $ | 1.76 | | |
Diluted earnings
|
| | | $ | 2.25 | | | | | $ | 1.50 | | | | | $ | 3.51 | | | | | $ | 2.93 | | | | | $ | 1.52 | | | | | $ | 1.29 | | | | | $ | 1.76 | | |
Shares outstanding at period end:
|
| | | | 3,075,168 | | | | | | 3,056,107 | | | | | | 3,059,503 | | | | | | 3,242,120 | | | | | | 3,235,625 | | | | | | 3,240,125 | | | | | | 3,240,125 | | |
Average common shares – basic
|
| | | | 2,891,116 | | | | | | 2,920,923 | | | | | | 2,896,209 | | | | | | 2,978,165 | | | | | | 2,979,099 | | | | | | 3,032,757 | | | | | | 3,006,836 | | |
Average common shares – diluted
|
| | | | 3,084,392 | | | | | | 3,002,712 | | | | | | 2,990,159 | | | | | | 3,032,517 | | | | | | 2,986,064 | | | | | | 3,032,757 | | | | | | 3,006,836 | | |
| | |
At June 30,
|
| |
At December 31,
|
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| ||||||||||||
| | |
(Dollars in thousands, except share data)
|
| |||||||||||||||||||||
GAAP Reconciliation – tangible book value and tangible assets
|
| | | | | ||||||||||||||||||||
Tangible book value | | | | | | ||||||||||||||||||||
Stockholders’ equity
|
| | | $ | 88,824 | | | | | $ | 76,051 | | | | | $ | 81,033 | | | | | $ | 75,340 | | |
Goodwill and core deposit intangible, net
|
| | | | (3,829) | | | | | | (4,309) | | | | | | (4,029) | | | | | | — | | |
Tangible common stockholders’ equity
|
| | | $ | 84,995 | | | | | $ | 71,742 | | | | | $ | 77,004 | | | | | $ | 75,340 | | |
Common shares outstanding at end of period
|
| | | | 2,921,681 | | | | | | 2,844,778 | | | | | | 2,861,135 | | | | | | 2,991,910 | | |
Common stockholders’ equity (book value) per share (GAAP)
|
| | | $ | 30.40 | | | | | $ | 26.73 | | | | | $ | 28.32 | | | | | $ | 25.18 | | |
Tangible common stockholders’ equity (tangible book value) per share (non-GAAP)
|
| | | $ | 29.09 | | | | | $ | 25.22 | | | | | $ | 26.91 | | | | | $ | 25.18 | | |
Tangible assets | | | | | | ||||||||||||||||||||
Total assets
|
| | | $ | 928,582 | | | | | $ | 783,920 | | | | | $ | 827,926 | | | | | $ | 677,561 | | |
Goodwill and core deposit intangible
|
| | | | (3,829) | | | | | | (4,309) | | | | | | (4,029) | | | | | | — | | |
Tangible assets (non-GAAP)
|
| | | $ | 924,753 | | | | | $ | 779,611 | | | | | $ | 823,897 | | | | | $ | 677,561 | | |
Tangible common stockholders’ equity to tangible assets (non-GAAP)
|
| | | | 9.19% | | | | | | 9.20% | | | | | | 9.35% | | | | | | 11.12% | | |
| | |
At June 30, 2017
(unaudited) |
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(Dollars in thousands,
except per share data) |
| |||||||||
Long-term debt: | | | | ||||||||||
Subordinated note
|
| | | $ | 9,835 | | | | | $ | 9,835 | | |
Other long-term debt
|
| | | | 30,669 | | | | | | 30,669 | | |
Total long-term debt
|
| | | $ | 40,504 | | | | | $ | 40,504 | | |
Shareholders’ 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, 3,075,168 shares outstanding; 3,585,306 shares outstanding, as adjusted (1)
|
| | | | 31 | | | | | | 36 | | |
Additional paid-in capital
|
| | | | 28,208 | | | | | | 50,488 | | |
Retained earnings
|
| | | | 61,920 | | | | | | 61,920 | | |
Accumulated other comprehensive loss, net of tax
|
| | | | (87) | | | | | | (87) | | |
Unearned shares – Employee Stock Ownership Plan
|
| | | | (1,248) | | | | | | (1,248) | | |
Total shareholders’ equity
|
| | | $ | 88,824 | | | | | $ | 111,109 | | |
Book value per share (2)
|
| | | $ | 30.40 | | | | | $ | 32.37 | | |
Tangible common book value per share (3)
|
| | | $ | 29.09 | | | | | $ | 31.26 | | |
Equity to total assets ratio (3)
|
| | | | 9.57% | | | | | | 11.69% | | |
Tangible equity to tangible assets ratio (3)(4)
|
| | | | 9.19% | | | | | | 11.33% | | |
Regulatory capital ratios (3)(5):
|
| | | ||||||||||
Tier 1 leverage-based capital ratio
|
| | | | 9.50% | | | | | | 11.98% | | |
Tier 1 risk-based capital ratio
|
| | | | 11.24% | | | | | | 14.17% | | |
Common equity Tier 1 capital
|
| | | | 11.24% | | | | | | 14.17% | | |
Total risk-based capital ratio
|
| | | | 12.49% | | | | | | 15.42% | | |
| | |
Sales Price Per Share
|
| | | | | | | | | | | | | |||||||||||||||
| | |
High
|
| |
Low
|
| |
Close
|
| |
Volume
|
| |
Dividends
|
| |||||||||||||||
2015: | | | | | | | |||||||||||||||||||||||||
First Quarter
|
| | | $ | 19.49 | | | | | $ | 17.80 | | | | | $ | 19.36 | | | | | | 162,900 | | | | | $ | 0.06 | | |
Second Quarter
|
| | | $ | 22.75 | | | | | $ | 19.05 | | | | | $ | 22.45 | | | | | | 242,800 | | | | | $ | 0.07 | | |
Third Quarter
|
| | | $ | 24.29 | | | | | $ | 21.55 | | | | | $ | 23.58 | | | | | | 306,800 | | | | | $ | 0.07 | | |
Fourth Quarter
|
| | | $ | 26.49 | | | | | $ | 23.00 | | | | | $ | 26.00 | | | | | | 208,600 | | | | | $ | 0.07 | | |
2016: | | | | | | | |||||||||||||||||||||||||
First Quarter
|
| | | $ | 26.48 | | | | | $ | 22.05 | | | | | $ | 25.19 | | | | | | 445,900 | | | | | $ | 0.07 | | |
Second Quarter
|
| | | $ | 26.26 | | | | | $ | 24.32 | | | | | $ | 25.35 | | | | | | 458,500 | | | | | $ | 0.10 | | |
Third Quarter
|
| | | $ | 29.51 | | | | | $ | 25.13 | | | | | $ | 29.19 | | | | | | 261,200 | | | | | $ | 0.10 | | |
Fourth Quarter
|
| | | $ | 38.81 | | | | | $ | 27.80 | | | | | $ | 35.95 | | | | | | 273,500 | | | | | $ | 0.10 | | |
2017: | | | | | | | |||||||||||||||||||||||||
First Quarter
|
| | | $ | 39.70 | | | | | $ | 34.10 | | | | | $ | 37.33 | | | | | | 298,700 | | | | | $ | 0.10 | | |
Second Quarter
|
| | | $ | 46.45 | | | | | $ | 36.05 | | | | | $ | 43.77 | | | | | | 351,600 | | | | | $ | 0.11 | | |
Third Quarter (through September 7, 2017)
|
| | | $ | 51.72 | | | | | $ | 42.77 | | | | | $ | 49.54 | | | | | | 383,500 | | | | | $ | 0.11 | | |
Underwriters
|
| |
Number of Shares
|
| |||
Raymond James & Associates, Inc.
|
| | | | 408,510 | | |
D.A. Davidson & Co.
|
| | | | 76,596 | | |
FIG Partners, LLC
|
| | | | 25,532 | | |
Total
|
| | |
|
510,638
|
| |
|
| | |
Per Share
|
| |
Total Without
Over-Allotment Exercise |
| |
Total With
Over-Allotment Exercise |
| |||||||||
Public offering price
|
| | | $ | 47.00 | | | | | $ | 23,999,986 | | | | | $ | 27,599,998 | | |
Underwriting discounts payable by us
|
| | | $ | 2.82 | | | | | $ | 1,439,999 | | | | | $ | 1,656,000 | | |
Proceeds to us (before expenses)
|
| | | $ | 44.18 | | | | | $ | 22,559,987 | | | | | $ | 25,943,998 | | |
| | |
Page
|
| |||
| | | | i | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 17 | | | |
| | | | 23 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 30 | | | |
| | | | 31 | | | |
EXPERTS | | | | | 31 | | |
Report(s)
|
| |
Period(s) of Report(s) or Date(s) Filed
|
|
•
Annual Report on Form 10-K
|
| | For the fiscal year ended December 31, 2015 | |
•
Quarterly Report on Form 10-Q
|
| | For the quarters ended March 31, 2016, June 30, 2016 and September 30, 2016 | |
•
Current Reports on Form 8-K
|
| | Filed on January 25, 2016, February 1, 2016, April 8, 2016, and May 31, 2016 | |
|
|
| |
|
|
| | |
Page
|
| |||
Prospectus Supplement
|
| ||||||
| | | | S-ii | | | |
| | | | S-ii | | | |
| | | | S-1 | | | |
| | | | S-12 | | | |
| | | | S-18 | | | |
| | | | S-19 | | | |
| | | | S-20 | | | |
| | | | S-21 | | | |
| | | | S-21 | | | |
| | | | S-25 | | | |
| | | | S-25 | | | |
| | | | S-25 | | |
| | | | | | | |
| | | | i | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 17 | | | |
| | | | 23 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 30 | | | |
| | | | 31 | | | |
Experts | | | | | 31 | | |
|
|
| |
|
|