<PAGE> 1
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
Quarterly Report Pursuant to Section 13 or 15 (d)
of the Securities Exchange Act of 1934
For the Quarter ended March 31, 1999
Commission File Number 0-15540
FRONTIER FINANCIAL CORPORATION
(Exact Name of Registrant as Specified in its Charter)
Washington 91-1223535
- ------------------------------- ----------------------------
(State or Other Jurisdiction of (IRS Employer Identification
Incorporation or Organization) Number)
332 SW Everett Mall Way
P. O. Box 2215
Everett, Washington 98203
(Address of Principal Administrative Offices) (Zip Code)
(425) 514-0719
(Registrants Telephone Number, Including Area Code)
Securities Registered Pursuant to Section 12(g) of the Act:
Common Stock (No Par Value)
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes [X] No [ ]
The issuer has one class of common stock (no par value) with 17,518,719 shares
outstanding as of March 31, 1999.
<PAGE> 2
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
INDEX TO QUARTERLY REPORT ON FORM 10-Q
September 30, 1998
<TABLE>
<CAPTION>
PART I - Financial Information Page
----
<S> <C>
Item 1. Financial Statements.
Consolidated Balance Sheet - March 31, 1999,
and Year End 1998. 1
Consolidated Statement of Income - Three Months
Ended March 31, 1999 and 1998. 2
Consolidated Statement of Cash Flows - Three Months
Ended March 31, 1999 and 1998. 3-4
Statement of Changes in Stockholder's Equity -
March 31, 1999. 5
Notes 6-8
Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operation. 9-20
Item 3 Quantitative and Qualitative Disclosures about
Market Risk 16
PART II - Other Information
Item 1. Legal Proceedings. 21
Item 4. Submission of Matters to a Vote of Security Holders. 21
Item 5 Other Information 21
Item 6. Exhibits and Reports on Form 8-K. 21
Signature 22
</TABLE>
-i-
<PAGE> 3
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEET (Note 1)
(Unaudited)
<TABLE>
<CAPTION>
(In thousands)
March 31, December 31,
ASSETS 1999 1998
----------- -----------
<S> <C> <C>
Cash & Balances Due from Depositary Institutions $ 43,621 $ 44,233
Securities: (Note 3)
Available for Sale--Market Value 115,854 112,707
Held to Maturity--Amortized Cost
(Fair Value 12-31-98: $34,517) 32,796 32,894
----------- -----------
Total Securities 148,650 145,601
Federal Funds Sold 31,710 45,712
Loans: (Note 4)
Loans, Net of Unearned Income 941,167 898,142
Less: Allowance for Loan Losses (18,402) (18,098)
----------- -----------
Net Loans 922,765 880,044
Premises & Equipment, Net 15,318 15,647
Other Real Estate Owned 1,597 1,287
Intangible assets 1,365 1,396
Other Assets 15,322 13,953
----------- -----------
TOTAL ASSETS $ 1,180,348 $ 1,147,873
=========== ===========
LIABILITIES
Deposits:
Non-Interest Bearing $ 146,831 $ 147,981
Interest Bearing 795,460 778,661
----------- -----------
Total Deposits 942,291 926,642
Federal Funds Purchased 6,778 5,524
Securities sold under repurchase agreements 29,137 26,334
Federal Home Loan Bank advances 60,208 50,214
Long-term debt 0 0
Other Liabilities 11,305 9,910
----------- -----------
TOTAL LIABILITIES 1,049,719 1,018,624
----------- -----------
EQUITY CAPITAL (Note 5)
Common Stock 91,141 90,547
Accumulated other comprehensive income,
Net of Tax effect(Note 3) (206) 626
Retained Earnings 39,694 38,076
----------- -----------
TOTAL CAPITAL 130,629 129,249
----------- -----------
TOTAL LIABILITIES & CAPITAL $ 1,180,348 $ 1,147,873
=========== ===========
Shares outstanding at the end of the period 17,518,719 17,340,660
=========== ===========
</TABLE>
The accompanying notes are an integral part of these financial statements.
-1-
<PAGE> 4
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF INCOME (Note 1)
(Unaudited)
(In thousands, Except for Per Share Amounts)
<TABLE>
<CAPTION>
THREE MONTHS ENDED
------------------
March 31, March 31,
1999 1998
------------ ------------
<S> <C> <C>
INTEREST INCOME
Interest & Fees on Loans 21,599 19,269
Interest on Investments 2,708 2,844
------------ ------------
Total Interest Income 24,307 22,113
------------ ------------
INTEREST EXPENSE
Interest on Deposits 8,561 8,439
Interest on Borrowed Funds 1,112 653
------------ ------------
Total Interest Expense 9,673 9,092
------------ ------------
Net Interest Income 14,634 13,021
------------ ------------
PROVISION FOR LOAN LOSSES (300) (325)
NONINTEREST INCOME
Securities Gains/(Losses) 0 0
Service Charges on Deposit Accounts 533 476
Other Noninterest Income 711 674
------------ ------------
Total Noninterest Income 1,244 1,150
NONINTEREST EXPENSE
Salaries & Employee Benefits 3,878 3,815
Occupancy Expense 885 788
Other Noninterest Expense 1,539 1,377
------------ ------------
Total Noninterest Expense 6,302 5,980
INCOME BEFORE INCOME TAX 9,276 7,866
------------ ------------
APPLICABLE INCOME TAX (3,282) (2,786)
NET INCOME $ 5,994 $ 5,080
============ ============
Average Number of Shares Outstanding
for the Period 17,512,183 17,334,960
Basic earnings per share $ 0.34 $ 0.29
============ ============
Diluted shares 17,622,076 17,530,861
Diluted earnings per share $ 0.34 $ 0.29
============ ============
</TABLE>
The accompanying notes are an integral part of these financial statements.
-2-
<PAGE> 5
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN CASH FLOWS
<TABLE>
<CAPTION>
(In thousands)
(Unaudited) THREE MONTHS ENDED
CASH FLOWS FROM OPERATING ACTIVITIES March 31, 1999 March 31, 1998
- ------------------------------------ -------------- --------------
<S> <C> <C>
Net Income $ 5,994 $ 5,080
Adjustments to reconcile net income to net
cash provided by operating activities
Depreciation and amortization 263 430
Provision for loan losses 300 325
FHLB stock dividends 0 (181)
Deferred taxes 0 0
Increase in income taxes payable 2,981 2,702
Decrease in interest receivable (1,663) (836)
Increase(Decrease) in interest payable (8) 76
Cash dividends paid (4,379) (341)
Loss on sale of HTM or AFS securities 0 0
Loss on sale of fixed assets 70 0
Loans originated for sale (6,108) (11,078)
Proceeds from sale of loans 7,321 9,621
Other operating activities (926) 745
-------- --------
Net cash provided by operating activities 3,845 6,543
-------- --------
CASH FLOWS FROM INVESTING ACTIVITIES
Net cash flows from Fed Funds Sold 14,143 (8,287)
Proceeds from maturities of AFS & HTM securities 9,241 15,737
Purchase of AFS securities (8,820) (13,981)
Purchase of HTM securities (4,750) (2,800)
Net cash flows from loan activities (44,070) (31,347)
Purchases of premises and equipment (148) (762)
Proceeds from the sale of other real estate 0 0
Cash invested in other real estate 0 0
Other investing activities 0 10
-------- --------
Net cash used by investing activities (34,404) (41,430)
-------- --------
CASH FLOWS FROM FINANCING ACTIVITIES
Net change in core deposits 17,301 29,392
Net change in certificates of deposit (1,693) 12,783
Proceeds from issuance of stock 593 117
Principal payments on long term debt (163) (438)
Advances from FHLB 10,000 0
Repayment of FHLB advances (6) (6)
Net change in Federal Funds purchased 4,057 4,046
Other financing activities (142) 1,301
-------- --------
Net cash provided by financing activities 29,947 47,195
-------- --------
</TABLE>
(Continued on next page) -3-
<PAGE> 6
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN CASH FLOWS-(Continued)
<TABLE>
<CAPTION>
(Unaudited)
(In thousands)
THREE MONTHS ENDED
-------------------------------
March 31, 1999 March 31, 1998
-------------- --------------
<S> <C> <C>
INCREASE IN CASH AND DUE FROM BANKS $ (612) $12,308
CASH & DUE FROM BANKS AT BEGINNING
OF YEAR 44,233 33,704
------- -------
CASH AND DUE FROM BANKS AT END
OF PERIOD $43,621 $46,012
======= =======
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the year for interest $ 9,686 $11,165
Cash paid during the year for income taxes 300 0
Real estate taken as settlement for loan
obligations 310 0
Real estate taken as settlement for loan
obligations - financed by bank $ 0 $ 0
</TABLE>
- --------------------------------------------------------------------------------
The accompanying notes are an integral part of these financial statements.
-4-
<PAGE> 7
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDER'S EQUITY (Note 5)
(Unaudited)
(In thousands, except for number of shares)
<TABLE>
<CAPTION>
Accumulated
Common Stock Comprehensive Retained Comprehensive
Shares Amount Income Earnings income/(loss) Total
------ ------ ------ -------- -------------- -----
<S> <C> <C> <C> <C> <C> <C>
Balance, December 31, 1996 7,624,566 58,044 30,178 129 88,351
====================== ===================================
Net income for 1997 18,594 18,594 18,594
Other comprehensive income, net of tax
Unrealized gains on AFS, net of tax effect 324 324 324
---------
Comprehensive income 18,918
=========
Stock Options Exercised 40,548 365 365
7% Stock Dividend 478,475 13,920 (13,920)
Fractional Shares Purchased 872 25 25
Cash dividend declared by VBC (275) (275)
---------------------- -----------------------------------
Balance, December 31, 1997 8,144,461 72,354 34,577 453 107,384
====================== ===================================
Net income for 1998 21,649 21,649 21,649
Other comprehensive income, net of tax
Unrealized gains on AFS, net of tax effect 173 173 173
---------
Comprehensive income $21,822
=========
Stock Options Exercised 36,765 356 356
7% Stock Dividend 514,999 17,809 (17,809)
Fractional Shares Purchased 1,036 28 28
Cash dividends declared by VBC (341) (341)
---------------------- -----------------------------------
Balance, December 31, 1998 8,697,261 $90,547 $38,076 $626 $129,249
====================== ===================================
Net income for the first three months of 1999 5,994 5,994 5,994
Other comprehensive income, net of tax
Unrealized gains on AFS, net of tax effect (832) (832) (832)
---------
Comprehensive income $5,162
=========
Stock Options Exercised 62,959 594 594
Two-for-one Stock Split 8,758,499
Change incident to merger 3 3
Cash dividends declared by FFC (4,379) (4,379)
---------------------- -----------------------------------
Balance, March 31, 1999 17,518,719 $91,141 $39,694 $(206) $130,629
====================== ===================================
</TABLE>
-5-
<PAGE> 8
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1. PRINCIPLES OF CONSOLIDATION -- RESULTS OF OPERATIONS
The consolidated financial statements of Frontier Financial Corporation include
the accounts of Frontier Financial Corporation and its subsidiaries. All
significant intercompany accounts and transactions have been eliminated. These
statements are unaudited and should be read in conjunction with the December 31,
1998 Annual Report on Form 10-K of Frontier Financial Corporation. Accordingly,
they do not include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements. Operating
results for the three months ended March 31, 1999 are not necessarily indicative
of the results that may be expected for year-end December 31, 1999.
Certain reclassifications of 1998 amounts were made in order to conform to the
1999 presentation, none of which affect previously reported net income.
The bank subsidiary of Frontier Financial Corporation is Frontier Bank.
NOTE 2. ACCOUNTING PRONOUNCEMENTS
The Financial Accounting Standards Board issued SFAS No. 133, "Accounting for
Derivative Instruments and Hedging Activities". Upon adoption of the Statement,
all derivatives must be recognized at fair value as with assets or liabilities
in the balance sheet. Changes in the fair value of the derivatives not
designated as hedging instruments are to be recognized currently in earnings or
are to be recognized as a component of other comprehensive income, depending on
the intended use of the derivatives and the resulting designations. Upon
adoption, retroactive application of this Statement to financial statements in
prior periods is not permitted. The standard becomes effective January 1, 2000
for the Corporation, and is not anticipated to have a material effect on its
financial position or results of operations, as the Corporation does not use
interest rate risk management products such as interest rate swaps, hedges, or
derivatives, nor does management intend to use such products in the future.
The Financial Accounting Standards Board also issued SFAS No. 134, "Accounting
for Mortgage-Backed Securities Retained After Securitization of Mortgage Loans
Held for Sale by a Mortgage Banking Enterprise" in October of 1998. SFAS No. 134
becomes effective for fiscal quarters beginning after December 15, 1998.
Adoption of this standard has had no material impact on the financial condition
or results of operations of the Corporation, as management does not currently
engage in these types of activities, nor does management currently intend to do
so in the future.
NOTE 3. INVESTMENT SECURITIES
The investment portfolio of the Corporation is classified in one of two groups:
1) securities Held-To-Maturity (HTM), and 2) securities Available-For-Sale
(AFS).
Securities that are classified as HTM, are carried at cost, adjusted for
amortization of premiums and accretion of discounts which are recognized as
adjustments to income. With some exceptions, securities classified as HTM may
only be sold within three months of maturity.
-6-
<PAGE> 9
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 - (Continued)
Securities that are classified as AFS, are carried at fair value, adjusted for
amortization of premiums and accretion of discounts which are recognized as
adjustments to income.
Unrealized gains and losses are excluded from earnings and reported as a
separate component of equity capital. AFS securities may be sold at any time.
Gains and losses on both HTM and AFS securities that are disposed of prior to
maturity, are based on the net proceeds and the adjusted carrying amount of the
specific security sold as an adjustment to income.
The tables below display the characteristics of the AFS and HTM portfolios as of
March 31, 1999:
AGGREGATE FAIR VALUE AND AMORTIZED COST OF INVESTMENTS
<TABLE>
<CAPTION>
(In thousands) Amortized Gross Unreal- Gross Unreal- Aggregate
Cost ized Gains ized Losses Fair Value
----------------------- -----------------------------
<S> <C> <C> <C> <C>
AFS SECURITIES:
Equities $12,743 $250 $12,993
U.S. Treasuries 252 34 286
U.S. Agencies 78,795 66 (1,234) 77,627
Corporate securities 24,382 568 (2) 24,948
----------------------- -----------------------------
Totals 116,172 918 (1,236) 115,854
----------------------- -----------------------------
HTM SECURITIES:
Municipal securities 28,046 1,378 (1) 29,423
Certificates of deposit 4,750 4,750
----------------------- -----------------------------
Totals $32,796 $1,378 $(1) $34,173
----------------------- -----------------------------
Totals $148,968 $2,296 $(1,237) $150,027
======================= =============================
</TABLE>
MATURITY SCHEDULE OF SECURITIES
<TABLE>
<CAPTION>
Available For Sale Held To Maturity
------------------ ----------------
Amortized Fair Amortized Fair
MATURITY Cost Value Cost Value
-------- -------- ------- -------
<S> <C> <C> <C> <C>
0-1 Yr $16,021 $16,310 $5,100 $5,103
1-5 Yrs 22,456 22,905 3,818 4,028
5-10 Yrs 73,250 72,197 23,539 24,691
Over 10 Yrs 4,445 4,442 339 351
------------------------ ---------------------------
$116,172 $115,854 $32,796 $34,173
======================== ===========================
</TABLE>
-7-
<PAGE> 10
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 - (Continued)
CHANGES IN AFS AND HTM SECURITIES
For the Quarter Ended March 31, 1999:
<TABLE>
<S> <C>
AFS SECURITIES
Proceeds From Sales $0
Gross Realized Gains --
Gross Realized Losses --
Gross Gains & Losses Included In Earnings From
Transfers To The Trading Category --
Net Change In Unrealized Holding Gains Or
Losses Included In The Separate
Component of Equity Capital $(832)
HTM SECURITIES
Sales Or Transfers From this Category $0
</TABLE>
NOTE 4. LOANS
The following is an analysis of the loan portfolio by major type of loans:
<TABLE>
<CAPTION>
March 31, 1999 Dec 31, 1998
-------------- ------------
<S> <C> <C>
Commercial $196,490 $207,887
Real Estate:
Commercial 402,440 383,840
Construction 216,543 176,036
Residential 100,428 103,998
Installment 31,302 32,106
-------- --------
947,203 903,867
Unearned Fee Income (6,036) (5,725)
-------- --------
Total Loans $941,167 $898,142
======== ========
</TABLE>
NOTE 5. The Board of Directors declared a two-for-one stock split and a $.25 per
share, post-split cash dividend which was paid on March 19, 1999 and
a 7% stock dividend which was paid on March 16, 1998.
-8-
<PAGE> 11
\
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.
HIGHLIGHTS
Consolidated net income of Frontier Financial Corporation ("the Corporation")
for the first quarter of 1999 was $6.0 million versus $5.1 million for the first
quarter of 1998, or up 18.0%. The reason for the increase in net income in 1999
was due to an increase in net interest income of $1.6 million, or 12.4%. This
marks the sixty-first consecutive quarter in which Frontier's earnings exceeded
the prior years' comparable quarter. In the discussion below, comparison is with
the first quarter of 1998, unless otherwise stated.
Annualized return on average assets (ROA) was 2.07% in 1999, and 2.05% in 1998.
Annualized return on average stockholder's equity (ROE) in 1999 was 18.29%, as
compared to 18.43% in 1998. Diluted earnings per share were $.34 for 1999, and
$.29 for 1998. Earnings per share have been adjusted for the two-for-one stock
split paid on March 19, 1999.
FINANCIAL REVIEW - MARKET AREA AND ECONOMIC ENVIRONMENT
Frontier Financial Corporation headquartered in Everett, Washington, is the
parent of Frontier Bank, which operates twenty-three banking offices in King,
Pierce, Snohomish and Skagit counties. A new office has been approved for Mt.
Vernon in Skagit county, and is expected to open in the third quarter of 1999.
These four counties would be considered the market or service area of the
Corporation. The Boeing airplane manufacturing plant for 747's and 777's is
located in the city of Everett, as is the headquarters of the Corporation.
Microsoft, the worlds largest software company, is located in Redmond,
Washington, 25 miles from Everett. The Bank also has a branch office in Redmond.
Since the publication of the Corporation's 1998 Annual Report, there has been
little, if any, noticeable change in the local economy. Boeing had announced
that there will be reduction in workforce in the thousands, however, there has
not been a noticeable decrease in loan demand. In fact, there has been an
increase in loan demand when comparing the first three months of 1999 with
1998. During the first quarter of 1998, loans increased $30.4 million, or
4.13%, as compared to the first quarter of 1999 which had loan growth of $43.0
million, or 4.79%. However, management remains cautiously optimistic.
BALANCE SHEET
Below, are abbreviated balance sheets at the end of the respective quarters
which indicate the changes that have occurred in the major portfolios of the
Corporation over the past year:
<TABLE>
<CAPTION>
At March 31, 1999 1998 $ Change % Change
------------------------------------------------------------
<S> <C> <C> <C> <C>
Loans $ 941,167 $ 767,354 $173,813 22.7%
Investments * 148,967 117,488 31,479 26.8%
Federal Funds Sold 31,710 79,577 (47,867) (60.2)%
------------------------------------------------------------
Total Assets $1,180,348 $1,026,762 $153,586 15.0%
</TABLE>
* Shown at amortized cost.
-9-
<PAGE> 12
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis of Financial Condition and Results of
Operations Balance Sheet - (Continued)
<TABLE>
<CAPTION>
At March 31, 1999 1998 $ Change % Change
------------------------------------------------------------------
<S> <C> <C> <C> <C>
Noninterest bearing deposits $146,831 $133,261 $13,570 10.2%
Interest bearing deposits 795,460 719,232 76,228 10.6%
------------------------------------------------------------------
Total deposits 942,291 852,493 89,798 10.5%
Federal Funds purchased
and Repurchase Agreements 35,915 22,008 13,907 63.2%
FHLB borrowings 60,208 30,234 29,974 99.1%
Capital * $130,835 $111,787 $19,048 17.0%
</TABLE>
* Adjusted for unrealized gain/(loss).
At quarter end 1999, loans were up $173.8 million, or 22.7% over the previous
year. This increase in loans over the last year, was due, for the most part, to
the economic growth of the region and continued emphasis on loan development.
The annualized growth rate for the first three months of 1999 versus the same
period in 1998, was 19.2% versus 16.5% respectively.
Investments increased $30.6 million, or 25.9% for the period. This is a change
in the trend from prior periods. Over the past year, there has been agency bonds
with short call periods, whose yields made sense to allow a reduction in
short-term federal funds sold to fund the purchases. This is one of the reasons
why fed funds declined $47.9 million, or 60.2% during the period.
Noninterest bearing and interest bearing deposits grew equally, with noninterest
bearing deposits increasing 10.2%, or $13.6 million of the last year. Most of
the increase occurred in business checking accounts.
At March 31, 1999, NOW and Money Market accounts made up 19.0% of total interest
bearing deposits. At March 31, 1998 those deposits made up 17.0%. Savings
deposits, a year ago, made up 25.0% of interest bearing deposits, and 24.0% in
1999. Time deposits were 58.0% of total interest bearing deposits in 1998, and
57.0% in 1999.
Over the last year, NOW and Money Market deposits increased $23.5 million, or
18.8%; savings deposits increased $14.9 million, or 8.4%, and time deposits
increased $37.8 million, or 9.1%. During this past year, it was the interest
rates paid and business development efforts that caused the growth in interest
bearing deposits.
The increase of $13.9 million, or 63.2% in federal funds purchased and
securities sold under agreements to repurchase (repo's) for the period, was
caused by strong demand for sweep accounts by local businesses. FHLB borrowings
increased substantially over the year due to the attractive rates offered by the
agency. A block of $50 million of the FHLB borrowings has an option whereby the
FHLB can request return of the funds at any time on a quarterly basis. Such a
contingency has been planned for by management.
-10-
<PAGE> 13
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis of Financial Condition and Results of
Operations Balance Sheet - (Continued)
Capital has grown $19.0 million over the past year, or 17.0%. Management has
recognized that the capital of the Corporation is excessive, and this year moved
toward improving the ROE by paying a first cash dividend to shareowners.
Management will continue to review strategies to offset the negative effect of
excessive capital.
NET INTEREST INCOME
Net interest income is the difference between total interest income and total
interest expense. Several factors contribute to changes in net interest income.
These include the effects of changes in average balances, changes in rates on
earning assets and rates paid for interest bearing liabilities, the level of
noninterest bearing deposits, stockholder's equity, and the level of nonaccrual
loans.
The earnings from certain assets are exempt from federal income tax, and it is
customary in the financial services industry to analyze changes in net interest
income on a "tax equivalent" or fully taxable basis. Under this method,
nontaxable income from loans and investments is adjusted to an amount which
would have been earned if such income were subject to federal income tax. The
discussion below presents an analysis based on "taxable equivalent" amounts at a
35% tax rate. (However, there are no tax equivalent additions to interest
expense or noninterest income and expense amounts discussed below.) Abbreviated
quarterly average balance sheets and net interest income data for the periods
are shown below:
<TABLE>
<CAPTION>
(In thousands)
For quarter ended March 31, 1999 1998 $ Change % Change
-----------------------------------------------------------------
<S> <C> <C> <C> <C>
Loans $923,763 $755,860 $167,903 22.2%
Investments * 149,929 119,262 30,667 25.7%
Federal Funds Sold 29,168 66,033 (36,865) -55.8%
Total Earning Assets 1,102,860 941,155 161,705 17.2%
-----------------------------------------------------------------
Total Assets 1,159,991 991,063 168,928 17.0%
Noninterest bearing deposits 143,349 119,578 23,771 19.9%
Interest bearing deposits 779,380 703,544 75,836 10.8%
-----------------------------------------------------------------
Total deposits $922,729 $823,122 $99,607 12.1%
Fed Funds purchased
and repurchase agreements $36,845 $19,173 $17,672 92.2%
FHLB borrowings 58,996 30,411 28,585 94.0%
Long-term Debt 0 0 0 ERR
Capital * 131,089 110,237 20,852 18.9%
Total interest income 24,591 22,351 2,240 10.0%
Total interest expense 9,673 9,092 581 6.4%
-----------------------------------------------------------------
Net Interest Income $14,918 $13,259 $1,659 12.5%
</TABLE>
* Shown at amortized cost, or adjusted for unrealized gain/(loss).
-11-
<PAGE> 14
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis of Financial Condition and Results of
Operations Net Interest Income - (Continued)
In 1999, average total earning assets as a percent of average total assets were
95.1%, and 95.0% in 1998. This ratio indicates how efficiently assets are being
utilized. Average loans were 79.6% and 76.3%, respectively and investments were
12.9% and 12.0%, for the same periods. Average federal funds sold decreased from
$66.0 million to $29.2 million, or 55.8% over the period. Average total deposits
increased $99.6 million, or 12.1%. Not shown in the table above are the
components of interest bearing deposits. Average NOW and Money Market accounts
increased $14.2 million, or 12.4%; savings accounts increased $20.6 million, or
12.4%, and time cd's increased $41.0 million, or 9.7%.
Earning Assets
The yield on total earning assets declined .59% in the first quarter 1999 to
9.04% from 9.63%. The cost of total interest bearing liabilities decreased .42%,
from a 4.90% in 1998 to a 4.48% in 1999. At the end of the current quarter, the
net interest margin dropped to 5.14% from 5.35% a year earlier. Management has
expected this decline in the net interest margin which is due to competitive
factors.
On a tax equivalent basis, net interest income was $14.9 million in 1999, versus
$13.2 million in 1998, for an increase in net interest income of $1.7 million.
Total interest income increased $2.2 million, and total interest expense
increased $.5 million, for an increase in net interest income of $1.7 million.
The increase in the average balance of earning assets increased interest income
by $4.3 million, and a decrease in interest rates decreased interest income by
$2.1 million, for a net increase of $2.2 million.
The yield on total loans decreased from 10.35% in 1998 to 9.51% in 1999.
Business loans decreased from 10.18% to 9.36%; real estate commercial loans
decreased in yield from 9.87% to 9.09%; Real estate construction loans decreased
in yield from 11.74% to 10.56%; real estate mortgage loans decreased from 10.09%
to 9.47%, and installment loans decreased from 9.71% to 9.25%.
The yield on investments decreased from 7.34% in 1998 to 6.97% in 1999, and the
yield on federal funds sold decreased from 5.57% in 1998 to 4.86% in 1999.
Interest Bearing Liabilities
The increase in the average balance of total interest bearing liabilities
increased interest expense by $1.5 million, and the rates paid on interest
bearing liabilities decreased $1.0 million for a net change of $.5 million.
The cost of NOW and money market accounts dropped from 2.83% in 1998, to 2.37%
in 1999. Savings accounts costs were 3.88% in 1998, and 3.55% in 1999. Time cd's
decreased in cost from 5.81% in 1998 to 5.40% in 1999. Short term borrowings
dropped from 5.05% to 4.16%, and long-term debt cost decreased from 5.53% in
1998 to 5.04% in 1999.
-12-
<PAGE> 15
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis of Financial Condition and Results of
Operations Noninterest income and expense
NONINTEREST INCOME AND EXPENSE
Total noninterest income increased $94 thousand in 1999, or 8.1% from a year
ago. Service charges increased from $476 thousand to $533 thousand, or 12.0%.
This is a change in the prior years trend of slight growth in service charges,
as compared to the growth in the number of accounts susceptible to service
charges. Management estimates that the recent merger is, for the most part,
responsible for the increase.
Other income for the period was up by $37 thousand, or 5.5%. There were no
non-recurring gains during either period. The gain was due to increases in two
fee generating activities. Insurance and financial services fees increased $31
thousand, or 66.0%, and trust department fees increased $36 thousand, or 16.1%.
Loan servicing fees were down by $19 thousand, or 20.7%. These are fees
generated by the real estate division of the Bank. Management expected this
activity to level off, or decrease, and it appears that a slowing of the
activity has occurred.
The market value of trust assets at quarter end 1999 was $195.9 million, as
compared to $159.2 million in 1998, an increase of $36.7 million, or 23.1%.
Total noninterest expenses increased $322 thousand, or 5.4% for the period.
Salaries and benefits increased $63 thousand, or 1.7%. Salaries themselves,
increased $330 thousand, or 11.0%. 4.0% of the increase was due to an increase
in staff, and 7.0% was attributable to merit raises and bonuses. There were 379
FTE employees at March 31, 1999. Benefits decreased $267 thousand, or 32.2%.
Deferred human resources expense related to loan fees was responsible for $182
thousand of the decline, and the remainder was mainly timing differences.
Total occupancy expense increased $97 thousand, or 12.3%. 42%, or $370 thousand
of occupancy expense was depreciation in 1999, and $351 thousand, or 45% was
depreciation in 1998. Excluding depreciation, occupancy expense increased $85
thousand, or 16.8%, in 1999. The increase was due to the cost of maintenance
agreements and software expense.
Other expense increased $162 thousand, or 11.8%, to $1.5 million. This increase
was due to increases in taxes of $79 thousand, and merger expenses of $71
thousand. There was also a non-recurring loss on the sale of a bank asset in the
first quarter of $70 thousand.
Banks and bank holding companies use a computation called the "efficiency ratio"
to measure overhead. This ratio is then compared to others in the industry. The
ratio is arrived at by dividing total noninterest expense, less intangible
amortization expense, by the sum of net interest income on a taxable equivalent
basis, and other noninterest income, less any non-recurring income. The lower
the number, the more efficient the organization. The Corporation's efficiency
ratio for the year-to-date 1999 period was 38.6%, and 41.5% for 1998. The
Corporation's ratio places it among the performance leaders in the industry.
-13-
<PAGE> 16
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis of Financial Condition and Results of
Operations
Loans - Impaired assets
LOANS
IMPAIRED ASSETS
<TABLE>
<CAPTION>
Impaired assets are summarized as follows: (In thousands)
Period Ended March 31, 1999 1998
---------- ----------
<S> <C> <C>
Non-accruing loans $ 3,396 $ 5,085
Loans past due 90 days or more and still accruing 0 0
Restructured loans 101 107
Other real estate owned 1,597 1,200
---------- ----------
Total non-performing loans $ 5,094 $ 6,392
========== ==========
Total assets at end of period $1,180,348 $1,026,762
---------- ----------
As a percent of total loans outstanding 0.43% 0.62%
========== ==========
</TABLE>
Delinquent and problem loans are a part of any lending enterprise. When a
borrower fails to make payments, the Bank implements collection activities
commencing with simple past due notices. This then progresses to phone calls and
letters, followed by legal activity when and if necessary. At one month past
due, the loan is tracked and reported as a delinquency.
It is the banks practice to discontinue accruing interest on loans that are
delinquent in excess of 90 days. Some problem loans which are less than 90 days
delinquent are also placed into non-accrual status if the success of collecting
full principal and interest, in a timely manner, is in doubt.
Restructured loans are those loans that had problems in the past, and that have
been restructured in such a way that some forgiveness of debt or other terms has
occurred.
Management works diligently on the collection or liquidation of non-performing
assets. The overall level of non-accruing loans declined in the first quarter
due to the resolution of several impaired loans. Other real estate owned has
increased, due to adding five residential lots and three partially completed
single family residences. These are actively being marketed, with resolution
expected in the second quarter of all existing other real estate.
All in-substance foreclosures are included in other real estate owned (ORE), and
the carrying values of all properties are below their market value.
CREDIT CONCENTRATIONS
There is some concentration of credit in the loan portfolio comprised of real
estate construction and land development loans. These loans totaled $186.2
million in 1999, or 19.8% of total loans, and $120.5 million in 1998, or 15.7%
of total loans. Many years ago, management established a real estate loan
committee which meets semi-annually to review the economic conditions and
building industry trends. As a result of these and other efforts, there have
been very limited losses on these types of loans. The
-14-
<PAGE> 17
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis of Financial Condition and Results of
Operations.
Credit Concentrations - (Continued)
bank's trade area is now enjoying a real estate market that is moving upward due
to the employment opportunities in the area. Stable interest rates have also
helped facilitate a strong level of sales and real estate activity in general,
and, absent an abrupt upward movement in interest rates, management is
cautiously optimistic as to the real estate markets prospects in the months
ahead.
At March 31, 1999 and 1998, the Corporation had an immaterial amount of foreign
loans and no loans related to highly leveraged transactions.
ALLOWANCE FOR POSSIBLE LOAN LOSSES - QUALITATIVE FACTORS
For the quarter ended March 31, 1999, the allowance for possible loan losses
increased to $18.4 million, or 1.95% of total loans, from $16.9 million, or
2.20% of total loans in 1998. Net loan losses are actually net recoveries of $4
thousand for the year-to-date period ended March 31, 1999.
The Corporation has fashioned it's credit risk management practices after an
analysis of a consolidation of numerous banks by a worldwide management
consulting firm. Management and the Board review policies and procedures
annually, and changes are made to reflect the current operating environment
integrated with regulatory requirements. Out of these policies has evolved an
internal credit risk review process, which has the greatest effect on the
current valuation of the allowance for loan losses. During this process, loans
are quality graded, and assigned a dollar value by degree of risk. This analysis
is performed quarterly and reviewed by senior management who makes the
determination if the risk is reasonable, and if the reserve is adequate.
Taken into consideration when the analysis is performed is the national and
local economic trends and conditions. The Boeing company is a strong force in
the local economy, so it is important that this analysis recognizes Boeing's
current and anticipated personnel strength, and the possible effect on Boeing's
suppliers.
There is a Year 2000 risk associated with the businesses that borrow from the
Corporation. As part of the due diligence performed on all loans over a certain
dollar amount, there is an allowance for losses associated with those businesses
who do not, or cannot, mitigate the known or unknown effects of the upcoming
event.
The analysis also takes into consideration the level of, or trends in,
delinquencies and nonaccruing loans. Management monitors delinquencies monthly
and reports are prepared for the Board of Directors to review. Delinquencies for
commercial, personal and real estate loans are charted separately.
Another consideration is the volume and terms of loans. Management reviews the
growth and terms of loans so that the allowance can be adjusted for current and
anticipated future needs.
-15-
<PAGE> 18
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis of Financial Condition and Results of
Operations.
Allowance for loan losses - (Continued)
Conclusion of Qualitative Factors
The allowance for loan losses is the amount which, in the opinion of management,
is necessary to absorb loan losses. Management's evaluation of the adequacy of
the allowance is based on the market area served, local and national economic
conditions, the growth and composition of the loan portfolio and the related
risk characteristics, by continual review by management of the quality of the
portfolio.
The actual loan loss reserve is larger than the indicated amount based on the
analysis performed for the first quarter of 1999. However, based on the on-going
and announced cutbacks at Boeing, and the overall local and national economy,
the excess is not considered material.
LIQUIDITY AND INTEREST RATE RISK
LIQUIDITY
The primary function of asset/liability management is to ensure adequate
liquidity and maintain an appropriate balance between interest sensitive earning
assets and liabilities. Liquidity management involves the ability to meet the
cash flow requirements of customers who may be either depositors wanting to
withdraw funds, or depositors who have credit needs.
The statement of cash flows on pages 3 and 4 of this report provides information
on the sources and uses of cash for the respective year-to-date periods ending
March 31, 1999 and 1998. This discussion addresses those periods of time.
Net cash provided by operating activities in 1999 totaled $3.8 million, as
compared to $6.5 million in 1998. The largest component providing net cash was
proceeds from the sale of loans of $7.3 million in 1999 and $9.6 million in
1998. The second largest component for both periods was net income.
Loans originated in the real estate secondary market for the first quarter of
1999 were 44.9% lower in 1999, to $6.1 million due to a slowing of refinancings.
This slowdown had been expected by management.
Investing activities, in 1999 and 1998, were centered in the loan area, which
had a net funding requirement of $44.1 million in 1999, and $31.3 million in
1998. Maturing investments were rolled over during the 1998 period, and $4.0
million more than maturing investments were purchased in 1999. The increase in
the purchasing activity was explained earlier. Fed Funds grew substantially from
the 1998 period as liquidity has been necessary due to the call provisions of
many agency bonds.
Financing the investment activities in 1999 was mainly a combination of core
deposits (including NOW, Money Market and Savings accounts) of $17.3 and $10.0
million in additional advances from the FHLB. In 1998, the funding of investment
activities came from increased core deposits of $29.4 million, and $12.8 million
in cd's.
-16-
<PAGE> 19
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis of Financial Condition and Results of
Operations.
Liquidity - (Continued)
Management has many sources of liquidity, such as the sale of AFS securities,
additional borrowings from the FHLB, participation in the Treasury department's
short-term note program, borrowings from the Federal Reserve Bank, or additional
borrowings at correspondent banks. In addition to AFS securities, treasury and
agency securities in the HTM securities portfolio are also subject to sale under
repurchase agreements. The Corporation has a policy that liquidity of 12.5% of
total assets be maintained as a minimum and has done so.
INTEREST RATE RISK
Interest rate risk refers to the exposure of earnings and capital arising from
changes in interest rates. Management's objectives are to control interest rate
risk and to ensure predictable and consistent growth of earnings and capital.
Interest rate risk management focuses on fluctuations in net interest income
identified through computer simulations to evaluate volatility under varying
interest rate, spread and volume assumptions. The risk is quantified and
compared against tolerance levels.
The simulation model used by the Corporation combines the significant factors
that affect interest rate sensitivity into a comprehensive earnings simulation.
Earning assets and interest-bearing liabilities with longer lives may be subject
to more volatility than those with shorter lives. The model accounts for these
differences in its simulations. At March 31, 1999, the simulation modeled the
impact of assumptions that interest rates would increase or decrease 200 basis
points. Results indicated that the Corporation was positioned such that equity
would not drop below that point where the Corporation, for regulatory purposes,
would continue to be classified "well capitalized". It should be emphasized that
the model is static in nature and does not take into consideration possible
management actions to minimize the impact on equity. Management also matches
assets and liabilities on a static "gap" report monthly to assist in interest
rate sensitivity measurements.
MANAGEMENT DOES NOT USE INTEREST RATE RISK MANAGEMENT PRODUCTS SUCH AS INTEREST
RATE SWAPS, OPTIONS, HEDGES, OR DERIVATIVES, NOR DOES MANAGEMENT CURRENTLY HAVE
ANY INTENTION TO USE SUCH PRODUCTS IN THE FUTURE.
CAPITAL
Consolidated capital of the Corporation for financial statement purposes at
first quarter end 1999 was $130.6 million (including unrealized gains on
securities). This amount compares to $112.2 million at March 31, 1998, an
increase of $18.4 million, or 16.4%. Almost all of the increase came from the
retained earnings of the Bank.
-17-
<PAGE> 20
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis of Financial Condition and Results of
Operations.
Capital - (Continued)
Under regulatory capital rules, the minimum "leverage" ratio (primary capital
ratio) of core capital that the most highly rated holding companies must
maintain is 3 percent. At March 31, 1999, the Corporation's leverage ratio was
11.17%, compared to 11.12% at quarter end 1998. In addition, Regulatory capital
requires a minimum of Tier I capital of 4% of risk-adjusted assets and total
capital (combined Tier I and Tier II) of 8%. The Corporation's Tier I and
combined Tier II capital ratios were 12.78% and 14.03% at March 31, 1999, and
13.21% and 14.47% at March 31, 1998.
Management constantly monitors the level of capital of the Corporation, and
believes that capital is excessive to meet present needs, considering, among
other things, the present and anticipated needs of the Corporation, current
market conditions, and other relevant factors, including regulatory requirements
which may necessitate changes in the level of capital.
IMPACT OF YEAR 2000 ISSUE
The Year 2000 problem
The century date change creates a problem because computer programs and systems
were designed to store calendar years with only two numbers, rather than four
numbers. Because of this faulty design, computer programs and systems may
recognize a date using "00" as 1900 rather than the Year 2000. The extent of the
potential impact of this Year 2000 problem is not yet known and could affect the
global economy and every organization.
Only one thing is certain about the impact of the Year 2000--it is difficult to
predict with any degree of certainty what will happen after December 31, 1999.
The Corporation is committed to address and is addressing these Year 2000 issues
and the uncertainty that is presented by these Year 2000 issues. The total
financial effect that the Year 2000 problem will have on the Corporation is
uncertain and will not be known until the year 2000 arrives. The Corporation is
working to mitigate the Year 2000 problem, however, the success of the
Corporation's efforts will not be known until the year 2000 arrives.
The Challenges Faced by the Corporation
The year 2000 problem is of particular concern to the Corporation and other
financial institutions because most financial transactions, such as interest
accruals and payments, are date sensitive. The Year 2000 problem will impact
both information technology ("IT") systems, such as computers, and non-IT
systems. Non-IT systems typically include embedded technology such as
microcontrollers, and include automated teller machines, elevators, alarm
systems, and vaults. Non-IT systems are more difficult to assess and repair than
IT systems.
The Corporation's State of Readiness
The Corporation established a Year 2000 Committee in February 1997 with
representatives from all significant functional areas which report to the Board
of Directors. Detailed inventories for all IT systems
-18-
<PAGE> 21
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis of Financial Condition and Results of
Operations.
Impact of the Year 2000 Issue - (Continued)
and all identified non-IT systems have been conducted to catalog potential
hardware and software problems. The Corporation has identified certain systems
as business-critical systems and testing of those business-critical systems has
commenced. The Corporation has identified April 1999 as the projected deadline
to complete the Year 2000 testing on business-critical systems. Additional
testing will continue into the year 1999 for those business-critical systems
that are not tested in 1998 and for those systems that have not been identified
as critical. The Corporation has determined that modifications to certain
systems are required and that such modifications will be conducted to mitigate,
but not eliminate, the risks associated with the Year 2000 problem.
Third Party Concerns
The Corporation interacts with numerous customers, vendors and third party
service providers whose failure to address the Year 2000 problem may create
significant business disruption and costs to the Corporation. Due to the
interdependence of computer systems today, it is simply impossible for any one
party to eliminate the risks related to the Year 2000 problem. It is even
possible that the Year 2000 problem could disrupt the Corporation's business
through the loss of electric power or phone service, or for other reasons
outside of the Corporation's control. The Corporation has initiated formal
communications with certain significant suppliers and large customers to attempt
to determine the extent to which the Corporation is vulnerable to those third
parties' failure to remediate their own Year 2000 issues. Systems of other
companies on which the Corporation's systems rely may not be timely converted,
which might well result in significant costs to the Corporation.
The Corporation is in the process of assessing the incremental credit risk in
the loan portfolio relating to individual customers' ability to successfully
address Year 2000 IT and non-IT issues. For those over an established dollar
threshold, credit risk assessments are being or will be performed on each
borrower. This process will be ongoing until the Year 2000.
Frontier's Contingency Plans
The Year 2000 Committee is in the process of developing and implementing
contingency plans to handle the most reasonably likely worst case scenarios.
Since these worst case scenarios are difficult or even impossible to predict at
this time, these contingency plans are particularly challenging. The Corporation
intends to develop contingency plans that are reasonably necessary to address
the Year 2000 problem and to revise those contingency plans on an ongoing basis
until the problem is confronted and resolved.
Estimated Costs
It is impossible to predict with any degree of certainty the costs that the
Corporation will incur as a result of the Year 2000 problem. The Corporation's
current estimate for the total year 2000 testing and remediation is roughly
$550,000, which will be funded through cash flows from operations. The
-19-
<PAGE> 22
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis of Financial Condition and Results of
Operations.
Impact of the Year 2000 Issue - (Continued)
Corporation has expensed and reserved $400,000, of which $371,500 is remaining,
for addressing the Year 2000 problem. These future financial estimates are just
rough estimates, as these are "forward-looking" statements subject to risks and
uncertainties that may cause future results to differ materially. It is
uncertain to what extent the actual costs of the Year 2000 problem will have on
the Corporation's results of operations, liquidity, and financial condition.
Actual lost revenue resulting from the Year 2000 problem is impossible to
predict because of the inherent uncertainty of the Year 2000 problem. The
Corporation, through its Year 2000 committee, is analyzing and determining how
to best handle and mitigate this uncertainty. The Corporation presently believes
that costs associated with compliance efforts will not have a significant impact
on the Corporation's ongoing operations or financial condition, although there
can be no assurance in this regard. There can be no assurance that there will
not be a delay in, or increased costs associated with, the implementation of the
necessary changes to address the Year 2000 problem, and the Corporation's
inability to implement such changes could have an adverse effect on future
results of operations. In addition, the failure of certain of the Corporation's
customers, vendors and third party service providers to appropriately address
the Year 2000 problem could have a material adverse effect on the Corporation.
FORWARD-LOOKING INFORMATION
Except for historical financial information contained herein, the matters
discussed in this quarterly report on Form 10Q may be considered
"forward-looking" statements within the meaning of Section 27A of the Securities
Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934,
as amended and subject to the safe harbor created by the Securities Litigation
Reform Act of 1995. Forward-looking statements are subject to risks and
uncertainties that may cause actual future results to differ materially. Such
risks and uncertainties with respect to Frontier Financial Corporation include
those related to the economic environment, particularly in the areas in which
Frontier operates, competitive products and pricing, fiscal and monetary
policies of the U. S. government, changes in governmental regulations affecting
financial institutions, including regulatory fees and capital requirements,
changes in prevailing interest rates, acquisitions and the integration of
acquired businesses, credit risk management and asset/liability management, the
financial and securities markets, and the availability of and costs associated
with sources of liquidity.
-20-
<PAGE> 23
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
No material legal proceedings.
Item 4. Submission of Matters to a Vote of Security Holders
There were no matters submitted to the shareowners in the first
quarter.
Item 5. Other Information.
(a) In January 1999, the Corporation completed it's systems conversion
of the Bank of Sumner files.
(b) On February 17, 1999, the Board of Directors of the Corporation
declared a two-for-one stock split and a $.25 per share post-split
dividend to shareowners of record as of March 1, 1999, and payable
on March 19, 1999.
Item 6. Exhibits and Reports on Form 8-K
(b)(11) Computation of basic and diluted earnings per share is
attached as Exhibit 11.
(b)(20) On February 3, 1999, the Corporation filed Form 8-K announcing
the consolidated operating results, including revenues and net
income, for the Corporation for the month of January 1999,
following consummation of the merger of Valley Bancorporation
with and into Frontier Financial Corporation on December 21,
1998.
(b)(27) Financial Data Schedule - This exhibit is included only
in the electronic EDGAR filing version of this Form 10Q. The
financial data schedule is not a separate financial statement,
but a schedule that summarizes certain standard financial
information extracted directly from the financial statements
in this filing.
-21-
<PAGE> 24
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
FRONTIER FINANCIAL CORPORATION
Date: May 5, 1999 /s/ JAMES F. FELICETTY
--------------------- -------------------------------
James F. Felicetty
Secretary/Treasurer
-22-
<PAGE> 1
EXHIBIT 11
FRONTIER FINANCIAL CORPORATION AND SUBSIDIARIES
COMPUTATION OF EARNINGS PER SHARE
<TABLE>
<CAPTION>
For Three Months Ended March 31,
1999 1998
----------- -----------
<S> <C> <C>
Net Income $ 5,994,092 $ 5,079,718
=========== ===========
Computation of average
shares outstanding
Shares outstanding at
beginning of year 8,697,261 8,144,461
Additional shares deemed
outstanding because of
stock dividends -- 516,035
Additional shares deemed
outstanding because of
stock splits 8,758,499 8,667,480
Shares issued during the
year times average time
outstanding during the year 56,423 6,984
----------- -----------
Average basic shares outstanding 17,512,183 17,334,960
----------- -----------
Dilutive shares 109,893 195,901
----------- -----------
Average diluted shares outstanding 17,622,076 17,530,861
----------- -----------
Basic earnings per share $ 0.34 $ 0.29
=========== ===========
Diluted earnings per share $ 0.34 $ 0.29
=========== ===========
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM FRONTIER
FINANCIAL CORPORATION AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH 10Q.
</LEGEND>
<MULTIPLIER> 1,000
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1999
<PERIOD-START> JAN-01-1999
<PERIOD-END> MAR-31-1999
<CASH> 43,621
<INT-BEARING-DEPOSITS> 4,750
<FED-FUNDS-SOLD> 31,710
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 115,854
<INVESTMENTS-CARRYING> 28,046
<INVESTMENTS-MARKET> 29,423
<LOANS> 941,167
<ALLOWANCE> (18,402)
<TOTAL-ASSETS> 1,180,348
<DEPOSITS> 742,291
<SHORT-TERM> 35,915
<LIABILITIES-OTHER> 11,305
<LONG-TERM> 60,208
0
0
<COMMON> 91,141
<OTHER-SE> 39,488
<TOTAL-LIABILITIES-AND-EQUITY> 1,180,348
<INTEREST-LOAN> 21,599
<INTEREST-INVEST> 2,708
<INTEREST-OTHER> 0
<INTEREST-TOTAL> 24,307
<INTEREST-DEPOSIT> 8,561
<INTEREST-EXPENSE> 1,112
<INTEREST-INCOME-NET> 14,634
<LOAN-LOSSES> (300)
<SECURITIES-GAINS> 0
<EXPENSE-OTHER> 6,302
<INCOME-PRETAX> 9,276
<INCOME-PRE-EXTRAORDINARY> 5,994
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 5,994
<EPS-PRIMARY> 0.34
<EPS-DILUTED> 0.34
<YIELD-ACTUAL> 5.31
<LOANS-NON> 3,396
<LOANS-PAST> 0
<LOANS-TROUBLED> 0
<LOANS-PROBLEM> 0
<ALLOWANCE-OPEN> 18,098
<CHARGE-OFFS> (60)
<RECOVERIES> 64
<ALLOWANCE-CLOSE> 18,402
<ALLOWANCE-DOMESTIC> 18,402
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 0
</TABLE>
