Back to GetFilings.com



U.S. Securities and Exchange Commission

WASHINGTON, D.C. 20549

FORM 10-Q

[X] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended December 31, 2002
-----------------

[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

For the transition period from to
--------------- --------------------

Commission file number 0-22288
-------

Fidelity Bancorp, Inc.
----------------------
(Exact name of registrant as specified in its charter)

Pennsylvania 25-1705405
------------ ----------
(State or other jurisdiction of (IRS Employer Identification No.)
incorporation or organization

1009 Perry Highway, Pittsburgh, Pennsylvania, 15237
---------------------------------------------------
(Address of principal executive offices)

412-367-3300
------------
(Issuer's telephone number)

- --------------------------------------------------------------------------------
(Former name, former address and former fiscal year,
if changed since last report)

Check whether the issuer (1) filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the past 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
--- ---

APPLICABLE ONLY TO CORPORATE ISSUERS

State the number of shares outstanding of each of the issuer's classes of
common equity, as of the latest practicable date: 2,424,010 shares, par value
----------------------------
$0.01, at January 31, 2003
- --------------------------








FIDELITY BANCORP, INC. AND SUBSIDIARIES

Index

Part I - Financial Information Page
- ------------------------------ ----

Item 1. Financial Statements (Unaudited)

Consolidated Statements of Financial Condition as 1
of December 31, 2002 and September 30, 2002

Consolidated Statements of Income for the Three 2
Months Ended December 31, 2002 and 2001

Consolidated Statements of Cash Flows for the Three 3-4
Months Ended December 31, 2002 and 2001

Consolidated Statements of Changes in Stockholders' 5
Equity for the Three Months Ended December 31, 2002
and 2001

Notes to Consolidated Financial Statements 6

Item 2. Management's Discussion and Analysis of Financial 12
Condition and Results of Operations

Item 3. Quantitative and Qualitative Disclosures About Market Risk 19

Item 4. Controls and Procedures 19


Part II - Other Information
- ---------------------------

Item l. Legal Proceedings 20

Item 2. Changes in Securities 20

Item 3. Defaults Upon Senior Securities 20

Item 4. Submission of Matters to a Vote of Security Holders 20

Item 5. Other Information 20

Item 6. Exhibits and Reports on Form 8-K 21

Signatures 22







Part I - Financial Information
Item 1. Financial Statements

FIDELITY BANCORP, INC. AND SUBSIDIARIES
Consolidated Statements of Financial Condition (Unaudited)
----------------------------------------------------------
(in thousands except share data)



December 31, September 30,
Assets 2002 2002
------ ---- ----

Cash and amounts due from depository institutions $ 9,480 $ 9,318
Interest-earning demand deposits with other institutions 7,578 14,516
Investment securities held-to-maturity
(market value of $43,573 and $41,060) 41,955 39,198
Investment securities available-for-sale 101,038 90,729
Mortgage-backed securities held-to-maturity
(market value of $51,039 and $43,019) 50,274 42,403
Mortgage-backed securities available-for-sale 80,536 71,656
Loans receivable, net (Notes 6 and 7) 308,393 316,320
Loans held for sale 1,153 1,869
Real estate owned, net 512 658
Federal Home Loan Bank stock - at cost 10,767 10,120
Accrued interest receivable 3,484 3,711
Office premises and equipment, net 5,823 5,696
Deferred tax asset 777 531
Goodwill 2,934 2,557
Core deposit intangibles 299 154
Prepaid income taxes -- 320
Prepaid expenses and other assets 5,392 6,049
--------- ---------
Total Assets $ 630,395 $ 615,805
========= =========
Liabilities and Stockholders' Equity
Liabilities:
Savings and time deposits $ 362,509 $ 351,406
Federal Home Loan Bank advances and
other borrowings 200,615 190,834
Guaranteed preferred beneficial interest in
Company's debentures 10,000 20,250
Securities sold under agreement to repurchase 5,304 5,849
Advance deposits by borrowers for
taxes and insurance 3,116 1,238
Accrued interest payable 1,540 1,923
Accrued income taxes payable 89 --
Other accrued expenses and liabilities 3,124 1,725
--------- ---------
Total Liabilities 586,297 573,225
--------- ---------
Stockholders' equity (Notes 4 and 5):
Common stock, $0.01 par value per share,
10,000,000 shares authorized; 2,520,772
and 2,504,563 shares issued, respectively 25 25
Additional paid-in capital 15,745 15,458
Treasury stock, at cost - 93,678 and 183,287 shares (1,150) (2,358)
Retained earnings - substantially restricted 26,777 26,282
Accumulated other comprehensive income,
net of tax 2,701 3,173
--------- ---------
Total Stockholders' Equity 44,098 42,580
--------- ---------
Total Liabilities and Stockholders' Equity $ 630,395 $ 615,805
========= =========


See accompanying notes to unaudited consolidated financial statements.

-1-




FIDELITY BANCORP, INC. AND SUBSIDIARIES
Consolidated Statements of Income (Unaudited)
---------------------------------------------
(in thousands, except per share data)

Three Months Ended December 31,
-------------------------------
2002 2001
---- ----
Interest income:
Loans $5,755 $6,185
Mortgage-backed securities 1,373 1,382
Investment securities 1,674 1,684
Deposits with other institutions 49 4
------ ------
Total interest income 8,851 9,255
------ ------
Interest expense:
Savings deposits 2,428 3,006
Guaranteed preferred beneficial interest
in subordinated debt 830 256
Borrowed funds 2,709 3,004
------ ------
Total interest expense 5,967 6,266
------ ------


Net interest income before provision
for loan losses 2,884 2,989
Provision for loan losses 330 100
------ ------
Net interest income after provision
for loan losses 2,554 2,889
------ ------
Other income:
Loan service charges and fees 132 110
Gain(loss) on sale of investment and
Mortgage-backed securities, net 227 104
Gain on sale of loans 107 83
Deposit service charges and fees 322 188
Other operating income 263 247
------ ------
Total other income 1,051 732
------ ------

Operating expenses:
Compensation and employee benefits 1,662 1,513
Occupancy and equipment expense 191 202
Depreciation and amortization 169 159
Federal insurance premiums 14 14
Loss on real estate owned, net 8 13
Goodwill amortization -- 36
Core deposit intangible amortization 8 --
Other operating expenses 560 529
------ ------
Total operating expenses 2,612 2,466
------ ------

Income before income tax provision 993 1,155
Income tax provision 218 198
------ ------
Net income $ 775 $ 957
====== ======
Basic earnings per common share (Note 4) $ .33 $ .44
====== ======
Diluted earnings per common share (Note 4) $ .32 $ .43
====== ======
Dividends per common share $ .12 $ .109
====== ======

See accompanying notes to unaudited consolidated financial statements.

-2-




FIDELITY BANCORP, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows (Unaudited)
-------------------------------------------------
(in thousands)



Three Months Ended December 31,
2002 2001
---- ----

Operating Activities:
- ---------------------
Net income $ 775 $ 957
Adjustments to reconcile net income to net
cash provided by operating activities:
Provision for loan losses 330 100
(Gain) loss on real estate owned 8 13
Depreciation of premises and equipment 169 159
Deferred loan fee amortization (198) (96)
Amortization of investment and mortgage-backed securities
discounts/premiums, net 227 55
Amortization of intangibles 8 36
Net (gain) loss on sale of investment securities (227) (104)
Net (gain) loss on sale of loans (107) (83)
Origination of loans held-for-sale (5,564) (8,505)
Proceeds from sale of loans held-for-sale 6,383 5,789
(Increase) decrease in interest receivable 227 46
(Increase) decrease in prepaid income taxes 409 216
Increase (decrease) in interest payable (383) (8)
Write-off of unamortized debt issuance costs 599 --
Other changes, net 836 (207)
-------- --------

Net cash provided by (used in) operating activities 3,492 (1,632)
-------- --------

Investing Activities:
- ---------------------

Proceeds from sales of investment securities available-for-sale 2,731 3,482
Proceeds from maturities and principal repayments of
investment securities available-for-sale -- 7,740
Purchases of investment securities available-for-sale (13,256) (7,962)
Proceeds from sales of mortgage-backed securities available-for-sale -- 1,973
Proceeds from maturities and principal repayments of mortgage-
backed securities available-for-sale 18,008 5,797
Purchases of mortgage-backed securities available-for-sale (27,302) (6,567)
Proceeds from maturities and principal repayments of investment
securities held-to-maturity 6,795 --
Purchases of investment securities held-to-maturity (9,565) (10,468)
Purchases of mortgage-backed securities held-to-maturity (18,357) (9,779)
Rescission of purchase of mortgage-backed securities held-to-maturity (Note 5) -- 2,516
Proceeds from principal repayments of mortgage-backed
securities held-to-maturity 10,412 3,235
Net (increase) decrease in loans 7,745 6,487
Proceeds from sale of other loans 51 86
Net purchases of FHLB stock (647) (113)
Additions to office premises and equipment (297) (171)
-------- --------

Net cash provided by (used in) investing activities (23,682) (3,744)
- ----------------------------------------------------- -------- --------


Continued on page 4.

-3-




FIDELITY BANCORP, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows (Unaudited) (Cont'd.)
-----------------------------------------------------------
(in thousands)



Three Months Ended December 31,
2002 2001
---- ----

Financing Activities:
- ---------------------
Net increase (decrease) in savings and time deposits 11,103 6,502
Increase (decrease) in reverse repurchase agreements (545) 615
Net increase (decrease) in FHLB advances and other borrowings 9,781 (269)
Trust preferred securities retired (10,250) --
Proceeds from sale of stock in conjunction with the First PA merger 1,570 --
Increase in advance payments by borrowers for
taxes and insurance 1,878 1,477
Cash dividends paid (280) (236)
Stock options exercised 134 126
Proceeds from sale of stock through Dividend Reinvestment Plan 23 13
Purchase of treasury stock -- (233)
-------- --------

Net cash provided by (used in) financing activities 13,414 7,995
-------- --------

Increase (decrease) in cash and cash equivalents (6,776) 2,619

Cash and cash equivalents at beginning of period 23,834 8,031
-------- --------

Cash and cash equivalents at end of period $ 17,058 $ 10,650
======== ========

Supplemental Disclosure of Cash Flow Information
- ------------------------------------------------

Cash paid during the period for:
Interest on deposits and other borrowings $ 6,350 $ 6,273
Income taxes $ 4 $ 0
-------- --------

Supplemental Schedule of Non-Cash Investing and Financing Activities
- --------------------------------------------------------------------

Transfer of loans to real estate owned $ -- $ 50
-------- --------


The Company acquired First Pennsylvania Savings Association. In conjunction with
the acquisition, the assets acquired and liabilities assumed were as follows:

Fair value of assets acquired $ 26,228 $ --
Fair value of liabilities assumed $ 26,758 $ --
--------

Liabilities assumed in excess of assets acquired $ 530 $ --
-------- --------



See accompanying notes to unaudited consolidated financial statements.


-4-






FIDELITY BANCORP, INC. AND SUBSIDIARIES
Consolidated Statements of Changes in Stockholders' Equity (Unaudited)
(in thousands)



Accumulated Other
Additional Comprehensive
Common Paid-in Treasury Retained Income (Loss)
Stock Capital Stock Earnings Net of Tax Total
====================================================================================================================================


Balance at September 30, 2001 $ 22 $ 14,789 $ (3,872) $ 22,887 $ 1,460 $ 35,286

Comprehensive income:
Net income -- -- -- 957 -- 957
Other comprehensive income (loss),
net of tax of $481 -- -- -- -- (933) (933)
Reclassification adjustment,
Net of tax of $35 (68) (68)
------ -------- -------- -------- -------- --------
Total comprehensive income (loss) -- -- -- 957 (1,001) (44)

Cash dividends paid -- -- -- (236) -- (236)

Treasury stock purchased -
15,000 shares -- -- (233) -- -- (233)

Contribution of stock to ESOP -
12,000 shares -- 9 186 -- -- 195

Sale of stock through Dividend
Reinvestment Plan -- 13 -- -- -- 13

Stock options exercised -- 126 -- -- -- 126
------ -------- -------- -------- -------- --------


Balance at December 31, 2001 $ 22 $ 14,937 $ (3,919) $ 23,608 $ 459 $ 35,107
====== ======== ======== ======== = ======== ========


Balance at September 30, 2002 $ 25 $ 15,458 $ (2,358) $ 26,282 $ 3,173 $ 42,580

Comprehensive income:
Net income -- -- -- 775 -- 775
Other comprehensive income (loss),
net of tax of ($166) -- -- -- -- (322) (322)
Reclassification adjustment,
Net of tax of ($77) -- -- -- -- (150) (150)
------ -------- -------- -------- -------- --------

Total comprehensive income (loss) -- -- -- 775 (472) 303

Acquisition of First Pennsylvania -- 130 1,208 -- -- 1,338

Cash dividends paid -- -- -- (280) -- (280)

Sale of stock through Dividend
Reinvestment Plan -- 23 -- -- -- 23

Stock options exercised -- 134 -- -- -- 134
------ -------- -------- -------- -------- --------

Balance at December 31, 2002 $ 25 $ 15,745 $ (1,150) $ 26,777 $ 2,701 $ 44,098
====== ======== ======== ======== ======== ========


See accompanying notes to unaudited consolidated financial statements.

-5-




FIDELITY BANCORP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements - (Unaudited)
December 31, 2002

(1) Consolidation
-------------
The consolidated financial statements contained herein for Fidelity Bancorp,
Inc. (the "Company") include the accounts of Fidelity Bancorp, Inc. and its
wholly-owned subsidiaries, Fidelity Bank, PaSB (the "Bank"), FB Capital Trust
and FB Statutory Capital Trust II (collectively, the "Trusts"). All
inter-company balances and transactions have been eliminated.

(2) Basis of Presentation
---------------------
The accompanying consolidated financial statements were prepared in accordance
with instructions to Form 10-Q, and therefore, do not include information or
footnotes necessary for a complete presentation of financial position, results
of operations and cash flows in conformity with generally accepted accounting
principles. However, all normal recurring adjustments, which, in the opinion of
management, are necessary for a fair presentation of the financial statements,
have been included. These financial statements should be read in conjunction
with the audited financial statements and the accompanying notes thereto
included in the Company's Annual Report for the fiscal year ended September 30,
2002. The results for the three month period ended December 31, 2002 are not
necessarily indicative of the results that may be expected for the fiscal year
ending September 30, 2003 or any future interim period.

(3) New Accounting Standards
------------------------
In October 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment or
Disposal of Long-Lived Assets", which addresses financial accounting and
reporting for the impairment or disposal of long-lived assets. SFAS No. 144
supersedes SFAS No. 121, "Accounting for Impairment of Long-Lived Assets and for
Long-Lived Assets to Be Disposed Of," however, it retains many of the
fundamental provisions of that Statement. SFAS No. 144 is effective for fiscal
years beginning after December 15, 2001. The Company adopted SFAS No. 144 as of
October 1, 2002 and it did not have a material effect on the financial condition
or results of operations of the Company.

In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB Statements No.
4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections."
The provisions of this statement related to the rescission of SFAS No. 4 are
effective for fiscal years beginning after May 15, 2002. Certain provisions of
the statement relating to SFAS no. 13 are effective for transactions occurring
after May 15, 2002. All other provisions of the statement are effective for
financial statements issued on or after May 15, 2002. The Company adopted
Statement No. 145 as of October 1, 2002. In November 2002, the Company reported
the write-off of $599,000 of unamortized debt issuance costs as a component of
interest expense, whereas this write-off would have been reported as an
extraordinary loss under SFAS No. 4. In issuing SFAS No. 145, the FASB concluded
that the rescission of SFAS No. 4 would improve financial reporting by
eliminating a requirement to classify a normal and important part of many
entities' ongoing activities to manage interest rate risk as an extraordinary
item. (See "Interest Expense" section of the Management's Discussion and
Analysis of Financial Condition and Results of Operation)

In October 2002, the FASB issued SFAS No. 147, "Acquisitions of Certain
Financial Institutions - an amendment of FASB Statements No. 72 and 144 and FASB
Interpretation No. 9, " which provides interpretative guidance on the
application of the purchase method to acquisitions of financial institutions.
The provisions of SFAS No. 147 are effective October 1, 2002. Adoption of SFAS
No. 147 had no impact on the Company's financial statements.


-6-




In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
Compensation - Transition and Disclosure, an amendment of FASB Statement No.
123". This Statement amends FASB Statement No. 123 to provide alternative
methods of transition for voluntary change to the fair value based method of
accounting for stock-based employee compensation. This Statement also amends the
disclosure requirements of Statement 123 to require prominent disclosure on both
annual and interim financial statements about the method of accounting for
stock-based compensation and the effect of the method used on reported results.
The transition alternatives of SFAS 148 are available for fiscal years beginning
after December 15, 2003 and, if the fair value provisions of SFAS 123 are
adopted, the effect on the Company's financial statements is contingent on the
transition provision elected. The pro-forma disclosure requirements are
effective for the Company's second fiscal quarter.


(4) Earnings Per Share
------------------
Basic EPS excludes dilution and is computed by dividing income available to
common stockholders by the weighted average number of common shares outstanding
for the period. Diluted EPS reflects the potential dilution that could occur if
securities or other contracts to issue common stock were exercised or converted
into common stock or resulted in the issuance of common stock that then shared
in the earnings of the Company. All weighted average share and per share amounts
reflect the 10% stock dividend paid on May 28, 2002. The following table sets
forth the computation of basic and diluted earnings per share (amounts in
thousands, except per share data):

Three Months Ended
December 31,
2002 2001
---------------------
Numerator:
Net Income $ 775 $ 957
------ -----
Numerator for basic and diluted
earnings per share $ 775 $ 957
------ -----
Denominator:
Denominator for basic earnings per 2,353 2,167
share - weighted average shares
Effect of dilutive securities:
Employee stock options 83 53
------ -----

Denominator for diluted earnings per share -
weighted average
Shares and assumed conversions 2,436 2,220
------ -----

Basic earnings per share $ .33 $ .44
------ -----
Diluted earnings per share $ .32 $ .43
------ -----


(5) Securities
----------

The Company accounts for investments in debt and equity securities in accordance
with SFAS No. 115, which requires that investments be classified as either: (1)
Securities Held-to-Maturity - reported at amortized cost, (2) Trading Securities
- - reported at fair value, or (3) Securities Available-for-Sale - reported at
fair value. Unrealized gains and losses for securities available-for-sale are
reported as accumulated other comprehensive income (loss) in stockholders'
equity. Unrealized gains of $2.7 million, net of tax, on investments classified
as available-for-sale are recorded at December 31, 2002. The Company had no
securities classified as trading as of December 31, 2002 and September 30, 2002.


-7-



During the quarter ended December 31, 2001, $2.5 million of mortgage-backed
securities classified by the Company as held-to-maturity were repurchased by the
selling dealer due to misrepresentations by the selling dealer as to the risk
characteristics and structure of the securities. The Company did not anticipate
this event and believes this was an isolated, nonrecurring, and unusual
circumstance. The securities were repurchased by the dealer at the Company's
original cost, thus no gain or loss was recorded.

(6) Loans Receivable
----------------

Loans receivable are comprised of the following (dollar amounts in
thousands):

December 31, September 30,
2002 2002
--------------------------------
First mortgage loans:
Conventional:
1-4 family dwellings $ 150,274 $ 169,849
Multi-family dwellings 6,948 7,217
Commercial 36,292 29,036
Construction:
Residential 12,571 11,372
Commercial 7,211 8,205
--------- ---------
213,296 225,679
--------- ---------
Less:
Loans in process (10,192) (9,065)
Unearned discounts and fees (1,016) (1,368)
--------- ---------
202,088 215,246
--------- ---------
Installment loans:
Home equity 59,325 58,549
Consumer loans 1,738 1,286
Other 2,955 2,037
--------- ---------
64,018 61,872
--------- ---------
Commercial business loans and leases:
Commercial business loans 41,888 38,287
Commercial leases 3,457 3,971
--------- ---------
45,346 42,258
--------- ---------

Less: Allowance for loan losses (3,059) (3,056)
--------- ---------

Loans receivable, net $ 308,393 $ 316,320
--------- ---------




-8-


(7) Allowance for Loan Losses
- -----------------------------
Changes in the allowance for loan losses for the three months ended December 31,
2002 and the fiscal year ended September 30, 2002 are as follows (dollar amounts
in thousands):



December 31, September 30,
------------ -------------
2002 2002
---- ----

Balance at beginning of period $ 3,056 $ 2,871
Allowance for loan losses of Carnegie Savings Bank -- 204
Allowance for loan losses of First Pennsylvania Savings 40 --
Provision for loan losses 330 400
Charge-offs (369) (520)
Recoveries 2 101
------- -------
Balance at end of period $ 3,059 $ 3,056
------- -------


The provision for loan losses charged to expense is based upon past loan and
loss experience and an evaluation of probable losses in the current loan
portfolio including the evaluation of impaired loans under SFAS Nos. 114 and
118. A loan is considered to be impaired when, based upon current information
and events, it is probable that the Bank will be unable to collect all amounts
due according to the contractual terms of the loan. An insignificant shortfall
in payments does not necessarily result in a loan being identified as impaired.
For this purpose, delays less than 90 days are considered to be insignificant.

Impairment losses are included in the provision for loan losses. SFAS Nos. 114
and 118 do not apply to large groups of smaller balance, homogeneous loans that
are collectively evaluated for impairment, except for those loans restructured
under a troubled debt restructuring. Loans collectively evaluated for impairment
include consumer loans and residential real estate loans, and are not included
in the following data.

At December 31, 2002, the recorded investment in loans that are considered to be
impaired under SFAS No. 114 was $1.3 million compared to $1.8 million at
December 31, 2001. Included in the current amount is $115,000 of impaired loans
for which the related allowance for loan losses is $13,000, and $1.2 million of
impaired loans that as a result of applying impairment tests prescribed under
SFAS No. 114, do not have an allowance for loan losses. The average recorded
investment in impaired loans during the three months ended December 31, 2002 was
$1.6 million compared to $1.8 million for the same period in the prior year. For
the three months ended December 31, 2002, as well as December 31, 2001, the
Company recognized no interest income on those impaired loans using the cash
basis of income recognition.







-9-




(8) Comprehensive Income
--------------------

Total comprehensive income amounted to the following for the three months ended
December 31 (dollar amounts in thousands):

Three Months Ended
December 31,
2002 2001
----------------------

Net Income $ 775 $ 957
Change in unrealized gains (losses) on
investment securities and mortgage-
backed securities available for sale, net of
taxes $ (472) $ (1,001)
------ ---------

Comprehensive income (loss) $ 303 $ (44)
====== =========


(9) Acquisition
-----------

On July 12, 2002, the Company and First Pennsylvania Savings Association ("First
Pennsylvania) jointly announced the signing of an Agreement and Plan of Merger
Conversion, whereby it was agreed that First Pennsylvania would merge with and
into Fidelity Bank. On September 30, 2002, the agreement was amended to require
an offering of stock of the Company to certain members of First Pennsylvania.
Pursuant to the amended agreement, First Pennsylvania converted to a
Pennsylvania-chartered stock savings institution and simultaneously merged with
and into the Bank on December 31, 2002 and the Bank acquired all of the assets
and assumed all of the liabilities of First Pennsylvania. Additionally, in
connection with the merger, Fidelity sold approximately 89,600 shares at $17.52
per share of its common stock to certain members of First Pennsylvania and
Fidelity's employee stock ownership plan in a subscription offering and to
Fidelity's stockholders and certain members of the community in a stockholder
and community offering.

The acquisition was accounted for under the purchase method of accounting and,
accordingly, the results of operations of First Pennsylvania have been included
in the Company's consolidated financial statements from December 31, 2002. The
Company acquired loans with a fair value of approximately $6.8 million,
investment and mortgage-backed securities with a fair value of $11.8 million,
deposits with a fair value of approximately $12.3 million and Federal Home Loan
Bank advances with a fair value of approximately $13.9 million in the
transaction. Goodwill and core deposit intangibles arising from the transaction
were approximately $530,000.





-10-


(10) Goodwill and Other Intangible Assets - Adoption of Statement 142

In July 2001, the Financial Accounting Standards Board issued Statement No. 141,
"Business Combinations", and Statement No. 142, "Goodwill and Other Intangible
Assets". Statement No. 141 requires that the purchase method of accounting be
used for all business combinations initiated after June 30, 2001 as well as all
purchase method business combinations completed after June 30, 2001. Statement
No. 141 also specifies certain criteria intangible assets acquired in a purchase
method business combination must meet to be recognized and reported apart from
goodwill, noting that any purchase price allocable to an assembled workforce may
not be accounted for separately. Statement No. 142 requires that goodwill and
intangible assets with indefinite useful lives no longer need to be amortized,
but instead tested for impairment at least annually in accordance with the
provisions of Statement No. 142. Statement No. 142 also requires that intangible
assets with definite useful lives be amortized over their respective estimated
useful lives to their estimated residual value, and reviewed for impairment in
accordance with SFAS No. 144, "Accounting for the Impairment or Disposal of
Long-Lived Assets." The Company adopted Statement No. 142 as of October 1, 2002
and, as a result, no longer amortizes goodwill, but will test goodwill for
impairment on an annual basis. The following table sets forth net income and
earnings per share for the three month periods ended December 31, 2002 and 2001
excluding the effects of goodwill amortization.

For the three months ended December 31,
2002 2001
------------------------

Reported net income $775 $957
Add back: Goodwill amortization 36
---- ----
Adjusted net income $775 $993
---- ----

Basic earnings per share:
Reported net income $.33 $.44
Goodwill amortization $.02
---- ----
Adjusted net income $.33 $.46
---- ----

Diluted earnings per share:
Reported net income $.32 $.43
Goodwill amortization $.02
---- ----
Adjusted net income $.32 $.45
---- ----





-11-




Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations

FIDELITY BANCORP, INC. AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

The Private Securities Litigation Reform Act of 1995 contains safe harbor
provisions regarding forward-looking statements. When used in this discussion,
the words "believes," "anticipates," "contemplates," "expects," and similar
expressions are intended to identify forward-looking statements. Such statements
are subject to certain risks and uncertainties which could cause actual results
to differ materially from those projected. Those risks and uncertainties include
changes in interest rates, risks associated with the effect of integrating newly
acquired businesses, the ability to control costs and expenses, and general
economic conditions.

Fidelity Bancorp, Inc.'s (the "Company") business is conducted principally
through Fidelity Bank (the "Bank"). All references to the Company refer
collectively to the Company and the Bank, unless the context indicates
otherwise.

Overview
- --------

Recent Legislation to Curtail Corporate Accounting Irregularities. On July 30,
- ------------------------------------------------------------------
2002, President Bush signed into law the Sarbanes-Oxley Act of 2002 (the "Act").
The Securities and Exchange Commission (the "SEC") has promulgated certain
regulations pursuant to the Act and will continue to propose additional
implementing or clarifying regulations as necessary in furtherance of the Act.
The passage of the Act and the regulations implemented by the SEC subject
publicly-traded companies to additional and more cumbersome reporting
regulations and disclosure. Compliance with the Act and corresponding
regulations may increase the Company's expenses.

On December 31, 2002, the Company completed its acquisition of First
Pennsylvania Savings Association ("First Pennsylvania"). The acquisition was
accounted for under the purchase method of accounting and, accordingly, the
results of operations of First Pennsylvania have been included in the Company's
consolidated financial statements from December 31, 2002. The Company acquired
loans with a fair value of approximately $6.8 million, investment and
mortgage-backed securities with a fair value of $11.8 million, deposits with a
fair value of approximately $12.3 million and Federal Home Loan Bank advances
with a fair value of approximately $13.9 million in the transaction. Goodwill
and other core deposit intangibles arising from the transaction were
approximately $530,000. In connection with the merger, the Company raised $1.6
million in proceeds from the issuance of stock to certain members of First
Pennsylvania and Fidelity's employee stock ownership plan in a subscription
offering and the Fidelity's stockholders and certain members of the community in
a stockholder and community offering.








-12-



Comparison of Financial Condition
- ---------------------------------

Total assets of the Company increased $14.6 million, or 2.4%, to $630.4 million
at December 31, 2002 from $615.8 million at September 30, 2002. Significant
changes in individual categories include an increase in investment securities
available-for-sale of $10.3 million, an increase in mortgage-backed securities
available-for-sale of $8.9 million, an increase in mortgage-backed securities
held-to-maturity of $7.9 million, a decrease in interest-earning demand deposits
of $6.9 million, and a decrease in net loans of $7.9 million. The Company
continued to experience increased levels of loan and mortgage-backed security
prepayment and loan refinancing activity. The decrease in net loans reflects
$47.1 million of prepayments and $6.4 million in loan sales, partially offset by
$6.8 million in loans acquired from First Pennsylvania and $38.9 million in new
loan originations.


Total liabilities of the Company increased $13.1 million, or 2.3%, to $586.3
million at December 31, 2002 from $573.2 million at September 30, 2002.
Significant changes include an increase in savings and time deposits of $11.1
million, an increase of FHLB advances and other borrowings of $9.8 million, and
a decrease in trust preferred securities of $10.3 million. Deposits with a fair
value of approximately $12.3 million and Federal Home Loan Bank advances with a
fair value of approximately $13.9 million were assumed in connection with the
acquisition of First Pennsylvania.

Stockholders' equity increased $1.5 million or 3.6% to $44.1 million at December
31, 2002, compared to $42.6 million at September 30, 2002. This result reflects
net income for the three month period ended December 31, 2002 of $775,000, $1.3
million of stock issued during the acquisition of First Pennsylvania, stock
options exercised of $134,000, and stock issued under the Dividend Reinvestment
Plan of $23,000. Offsetting these increases were common stock cash dividends
paid of $280,000 and a decrease of accumulated other comprehensive income of
$472,000. Accumulated other comprehensive income decreased from September 30,
2002 as a result of changes in the net unrealized gains on the
available-for-sale securities due to the fluctuations in interest rates during
the current period. Because of interest rate volatility, the Company's
accumulated other comprehensive income (loss) could materially fluctuate for
each interim and year-end period. Approximately $3.4 million of the balances in
retained income as of December 31, 2002 and September 30, 2002 represent base
year bad debt deductions for tax purposes only, as they are considered
restricted accumulated earnings.






-13-



Non-Performing Assets
- ---------------------
The following table sets forth information regarding non-accrual loans and real
estate owned by the Company at the dates indicated. The Company did not have any
accruing loans which were 90 days or more overdue or any loans which were
classified as troubled debt restructuring during the periods presented (dollar
amounts in thousands).

December 31 September 30,
2002 2002
---- ----
Non-accrual residential real estate loans
(one-to-four family) $1,092 $ 515

Non-accrual construction, multi family
Residential and commercial real estate loans 253 408

Non-accrual installment loans 378 273

Non-accrual commercial business loans 1,086 1,461
------ ------

Total non-performing loans $2,809 $2,657
====== ======

Total non-performing loans as a percent of
net loans receivable .91% .81%
==== ====

Total real estate owned $ 512 $ 658
====== ======

Total non-performing loans and real estate
Owned as a percent of total assets .53% .54%
==== ====


Included in non-performing loans at December 31, 2002 are 23 single-family
residential real estate loans totaling $1.1 million, two commercial real estate
loans totaling $253,000, 26 home equity and installment loans totaling $378,000,
nine commercial business loans totaling $1.0 million, and four commercial
business leases totaling $59,000.

Non-accrual residential real estate loans totaled $1.1 million at December 31,
2002, compared to $515,000 at September 30, 2002, an increase of $577,000. The
increase reflects $277,000 of non-accrual residential real estate loans acquired
from First Pennsylvania. Non-accrual commercial business loans totaled $1.1
million at December 31, 2002, compared to $1.5 million at September 30, 2002, a
decrease of $375,000. The decrease is primarily attributed to a $300,000
commercial business loan being charged-off during the three-month period ending
December 31, 2002. This loan was previously non-performing and was charged-off
once the entity declared bankruptcy.

At December 31, 2002, the Company had an allowance for loan losses of $3.1
million or .99% of net loans receivable, as compared to an allowance of $3.1
million or .97% of net loans receivable at September 30, 2002. The allowance for
loan losses equals 108.9% of non-performing loans at December 31, 2002 compared
to 115.0% at September 30, 2002.

Management has evaluated its entire loan portfolio, including these
non-performing loans, and the overall allowance for loan losses and is satisfied
that the allowance for losses on loans at December 31, 2002 is appropriate. See
also "Provision for Loan Losses." However, there can be no assurance that the
allowance for loan losses is sufficient to cover possible future loan losses.

The Company recognizes that it must maintain an Allowance for Loan and Lease
Losses ("ALLL") at a level that is adequate to absorb estimated credit losses
associated with the loan and lease portfolio. The Company's Board of Directors
has adopted an ALLL policy designed to provide management with a systematic
methodology for determining and documenting the ALLL each reporting period. This
methodology was developed to provide a consistent process and review procedure
to ensure that the ALLL is in conformity with the Company's policies and
procedures and other supervisory and regulatory guidelines.

The Company's ALLL methodology incorporates management's current judgments about
the credit quality of the loan portfolio. The following factors are considered
when analyzing the appropriateness of the allowance: historical loss experience;
volume; type of lending conducted by the Bank; industry standards; the level and
status of past due and non-performing loans; the general economic conditions in
the Bank's lending area; and other factors affecting the collectibility of the
loans in its portfolio. The primary elements of the Bank's methodology include
portfolio segmentation and impairment measurement. Management acknowledges that
this is a dynamic process and consists of factors, many of which are external
and out of management's control, that can change often, rapidly and
substantially. The adequacy of the ALLL is based upon estimates considering all
the aforementioned factors as well as current and known circumstances and
events. There is no assurance that actual portfolio losses will not be
substantially different than those that were estimated.

-14-


Comparison of Results of Operations
-----------------------------------
for the Three Months Ended December 31, 2002 and 2001
-----------------------------------------------------

Net Income
- ----------

Net income for the three months ended December 31, 2002 was $775,000 compared to
$957,000 for the same period in 2001, a decrease of $182,000 or 19.0 %. The
decrease reflects a decrease in net interest income of $105,000 or 3.5%, an
increase in the provision for loan losses of $230,000, an increase in other
operating expenses of $146,000 or 5.9%, and an increase in the provision for
income taxes of $20,000 or 10.1%. Partially offsetting these factors was an
increase in other income of 319,000, or 43.6%.


Interest Rate Spread
- --------------------

The Company's interest rate spread, the difference between yields calculated on
a tax-equivalent basis on interest-earning assets and the cost of funds,
decreased to 1.99% in the three months ended December 31, 2002 from 2.29% in the
same period in fiscal 2002 as a result of the average yield on total interest
earning assets decreasing more than the average rate paid on interest-bearing
liabilities. The following table shows the average yields earned on the Bank's
interest-earning assets and the average rates paid on its interest-bearing
liabilities for the periods indicated, the resulting interest rate spreads, and
the net yields on interest-earning assets.

Three Months Ended
December 31,
2002 2001
---- ----
Average yield on:
Mortgage loans 7.45% 7.57%
Mortgage-backed securities 4.65 5.88
Installment loans 7.33 7.91
Commercial business loans and leases 6.63 8.10
Interest -earning deposits with other
institutions, investment securities, and
FHLB stock (1) 5.10 6.23
---- ----
Total interest-earning assets 6.19 7.04
---- ----

Average rates paid on:
Savings deposits 2.73 3.77
Borrowed funds 6.73 6.04
---- ----
Total interest-bearing liabilities 4.20 4.75
---- ----

Average interest rate spread 1.99% 2.29%
===== =====

Net yield on interest-earning assets 2.14% 2.41%
===== =====

(1) Interest income on tax-free investments has been adjusted for federal
income tax purposes using a rate of 34%.




-15-




Interest Income
- ---------------

Interest on loans decreased $430,000 or 7.0% to $5.8 million in fiscal 2003 for
the first three months ended December 31, 2002, compared to the same period in
fiscal 2002. The decrease reflects a decrease in the average loan balance
outstanding during 2002 as well as a decrease in the net yield earned on the
loan portfolio. The Company acquired $6.8 million in net loans upon the
acquisition of First Pennsylvania and the Company originated $38.9 million in
new loans; however, these increases in loans were offset by $47.1 million of
loan prepayments and $6.4 million in loan sales, thus accounting for the
decrease in the average loan balance outstanding for the fiscal 2003 period.
Higher levels of principal repayments have been experienced due to the lower
interest rate environment during the current fiscal period. In addition, the
current fiscal period reflects the sale of approximately $6.4 million of fixed
rate, single family mortgage loans, compared to $5.8 million of similar loan
sales during the prior fiscal period.

Interest on mortgage-backed securities decreased $9,000 or .7% to $1.37 million
for the three months ended December 31, 2002, as compared to the same period in
fiscal 2002. The decrease reflects a decrease in the average yield earned on the
portfolio, partially offset by an increase in the average balance of
mortgage-backed securities owned in the period. The fair value of
mortgage-backed securities acquired from First Pennsylvania on December 31, 2002
was approximately $4.9 million.

Interest on interest-earning deposits with other institutions and investment
securities increased $35,000 or 2.1% to $1.7 million for the three-month period
ended December 31, 2002, as compared to the same period in fiscal 2002. The
increase reflects an increase in the average balance in the portfolio partially
offset by a decrease in the yield earned on these investments. Interest-earning
deposits of $7.1 million and investment securities of $6.9 million were acquired
with the purchase of First Pennsylvania on December 31, 2002.


Interest Expense
- ----------------

Interest on savings and time deposits decreased $578,000 or 19.2% to $2.4
million for the three-month period ended December 31, 2002, as compared to the
same period in fiscal 2002. The decrease reflects a decrease in the average cost
of the deposits, partially offset by an increase in the average balance of
savings deposits. The increase in the average balance of deposits also reflects
the approximately $12.3 million of deposits assumed with the acquisition of
First Pennsylvania.

Interest on guaranteed preferred beneficial interest in subordinated debt
increased $574,000, or 224.2%. The increase reflects the write-off of $599,000
in unamortized issuance costs related to $10,250,000 of 9.75% trust preferred
securities that were called by the Company on November 4, 2002. The 9.75% trust
preferred securities that were called were replaced during the prior quarter
with $10,000,000 of floating rate trust preferred securities that bore an
initial rate of 5.22% through December 26, 2002, and which adjust quarterly
thereafter at a rate of 3-month LIBOR plus 3.40%. The floating rate trust
preferred securities current rate is 4.80%. The 9.75% trust preferred securities
were called by the Company and replaced by the floating rate trust preferred
securities primarily to take advantage of the current low interest rate
environment.

Interest on Federal Home Loan Bank ("FHLB") advances and other borrowings
decreased $295,000 or 9.8% to $2.7 million for the three-month period ended
December 31, 2002, as compared to the same period in fiscal 2002. The decrease
reflects a decrease in the cost of FHLB advances and reverse repurchase
agreements, while the average balance of advances and repurchase agreements
outstanding was relatively unchanged. The Company continues to rely on these
advances and repurchase agreements as cost effective wholesale funding sources.


-16-



Net Interest Income Before Provision for Loan Losses
- ----------------------------------------------------

The Company's net interest income before provision for loan losses decreased
$105,000 or 3.5% to $2.9 million for the three-month period ended December 31,
2002, as compared to the same period in fiscal 2002. The decrease in fiscal 2003
is attributable to a decreased interest rate spread, partially offset by an
increase in net interest-earning assets.

Provision for Loan Losses
- -------------------------

The provision for loan losses increased $230,000 to $330,000, for the three
month period ended December 31, 2002, as compared to the same period in fiscal
2002. At December 31, 2002, the allowance for loan losses increased $3,000 to
$3.059 million from $3.056 million at September 30, 2002. Net loan charge-offs
were $367,000 and $140,000 for the three months ended December 31, 2002 and
2001, respectively. A $300,000 commercial business loan was charged-off during
the three-month period ending December 31, 2002.

The provision for loan losses is charged to operations to bring the total
allowance for loan losses to a level that represents management's best estimates
of the losses inherent in the portfolio based on a monthly review by management
of factors such as historical experience, volume, type of lending conducted by
the Bank, industry standards, the level and status of past due and
non-performing loans, the general economic conditions in the Bank's lending
area, and other factors affecting the collectibility of the loans in its
portfolio.

The allowance for loan losses is maintained at a level that represents
management's best estimates of losses in the loan portfolio at the balance sheet
date. However, there can be no assurance that the allowance for losses will be
adequate to cover losses which may be realized in the future and that additional
provisions for losses will not be required.

Other Income
- ------------

Total non-interest or other income increased $319,000 or 43.6% to $1.1 million
for the three month period ended December 31, 2002, as compared to the same
period in fiscal 2002. The increase primarily relates to increased gains on the
sale of investment and mortgage-backed securities and loans, as well as
increased loan and deposit account service charges.

Loan service charges and fees, which includes late charges on loans and other
miscellaneous loan fees, increased $22,000 or 20.0% to $132,000 for the three
month period ended December 31, 2002, as compared to the same period in fiscal
2002. The increase is primarily attributed to an increase in the collection of
title insurance fees on mortgages originated, partially offset by a decrease in
late charges on loans.

Gain on the sale of investment and mortgage-backed securities was $227,000 for
the three month period ended December 31, 2002, as compared to a gain of
$104,000 in the same period in fiscal 2002. Such sales were made from the
available-for-sale portfolio as part of management's asset/liability management
strategies.

Gain on the sale of loans was $107,000 for the three month period ended December
31, 2002, as compared to $83,000 for the three month period in fiscal 2002. The
current fiscal period reflects the sale of approximately $6.4 million of fixed
rate, single family mortgage loans, compared to $5.8 of similar loan sales
during the prior fiscal period.

Deposit service charges and fees increased $134,000 or 71.3% for the three month
period ended December 31, 2002, as compared to the same period in fiscal 2002.
The increase is primarily attributed to an increase in the volume of fees
collected for returned checks on deposit accounts.

-17-



Operating Expenses
- ------------------

Total operating expenses for the three-month period ended December 31, 2002
totaled $2.6 million compared to $2.5 million for the same period in fiscal
2002. The increase is due primarily to an increase in compensation and benefits
expense. The overall increase in operating expense for the current year period
reflects the operation of the Carnegie branch which was not in operation for the
entire prior fiscal period.

Income Taxes
- ------------

Total income tax expense for the three month period ended December 31, 2002 was
$218,000 compared to $198,000 for the same fiscal 2002 period. The effective tax
rate for the three-month periods ended December 31, 2002 and 2001 was
approximately 22.0% and 17.1%, respectively. The increase in the effective tax
rate for the current period is attributed to a decrease in tax-exempt income
from the corresponding prior year. Tax-exempt income includes income earned on
certain municipal investments that qualify for state and/or federal income tax
exemption; income earned by the Bank's Delaware subsidiary which is not subject
to state income tax, and earnings on Bank-owned life insurance policies which
are exempt from federal taxation. State and federal tax-exempt income for the
three month period ended December 31, 2002 was $560,000 and $1.6 million,
respectively.

Capital Requirements
- --------------------

The Federal Reserve Board measures capital adequacy for bank holding companies
on the basis of a risk-based capital framework and a leverage ratio. The
guidelines include the concept of Tier 1 capital and total capital. Tier 1
capital is essentially common equity, excluding net unrealized gain (loss) on
securities available-for-sale and goodwill, plus certain types of preferred
stock, including the Preferred Securities issued by the Trusts in 1997 and 2002.
The Preferred Securities may comprise up to 25% of the Company's Tier 1 capital.
Total capital includes Tier 1 capital and other forms of capital such as the
allowance for loan losses, subject to limitations, and subordinated debt. The
guidelines establish a minimum standard risk-based target ratio of 8%, of which
at least 4% must be in the form of Tier 1 capital. At December 31, 2002, the
Company had Tier 1 capital as a percentage of risk-weighted assets of 13.37% and
total risk-based capital as a percentage of risk-weighted assets of 14.24%.

In addition, the Federal Reserve Board has established minimum leverage ratio
guidelines for bank holding companies. These guidelines currently provide for a
minimum ratio of Tier 1 capital as a percentage of average total assets (the
"Leverage Ratio") of 3% for bank holding companies that meet certain criteria,
including that they maintain the highest regulatory rating. All other bank
holding companies are required to maintain a Leverage Ratio of at least 4% or be
subject to prompt corrective action by the Federal Reserve. At December 31,
2002, the Company had a Leverage Ratio of 7.88%.

The FDIC has issued regulations that require insured institutions, such as the
Bank, to maintain minimum levels of capital. In general, current regulations
require a leverage ratio of Tier 1 capital to average total assets of not less
than 3% for the most highly rated institutions and an additional 1% to 2% for
all other institutions. At December 31, 2002, the Bank complied with the minimum
leverage ratio having Tier 1 capital of 7.03% of average total assets, as
defined.

The Bank is also required to maintain a ratio of qualifying total capital to
risk-weighted assets and off-balance sheet items of a minimum of 8%. At December
31, 2002, the Bank's total capital to risk-weighted assets ratio calculated
under the FDIC capital requirement was 12.99%.


-18-




Liquidity
- ---------

The Company's primary sources of funds have historically consisted of deposits,
amortization and prepayments of outstanding loans, borrowings from the FHLB of
Pittsburgh and other sources, including sales of securities and, to a limited
extent, loans. At December 31, 2002, the total of approved loan commitments
amounted to $5.0 million. In addition, the Company had $10.2 million of
undisbursed loan funds at that date. The amount of savings certificates which
mature during the next twelve months totals approximately $99.0 million, a
substantial portion of which management believes, on the basis of prior
experience as well as its competitive pricing strategy, will remain in the
Company.

Critical Accounting Policies
- ----------------------------

Certain critical accounting policies affect the more significant judgments and
estimates used in the preparation of the consolidated financial statements. The
Company's single most critical accounting policy relates to the Company's
allowance for loan losses, which reflects the estimated losses resulting from
the inability of the Company's borrowers to make required loan payments. If the
financial condition of the Company's borrowers were to deteriorate, resulting in
an impairment of their ability to make payments, the Company's estimates would
be updated, and additional provisions for loan losses may be required. Further
discussion of the estimates used in determining the allowance for loan losses is
contained in the discussion on "Provision for Loan Losses" on page 16 herein and
page 44 of the Company's 2002 Annual Report to Shareholders.


Item 3. Quantitative and Qualitative Disclosures About Market Risk

There have been no material changes in information regarding
quantitative and qualitative disclosures about market risk at December
31, 2002 from the information presented under the caption,
Management's Discussion and Analysis of Financial Condition and
Results of Operations - Asset and Liability Management, as Exhibit 13
to the Form 10-K for September 30, 2002.


Item 4. Controls and Procedures

(a) Evaluation of disclosure controls and procedures. Based on their
------------------------------------------------
evaluation as of a date within 90 days of the filing date of this
Quarterly Report on Form 10-Q, the Registrant's principal
executive officer and principal financial officer have concluded
that the Registrant's disclosure controls and procedures (as
defined in Rules 13a-14(c) and 15d-14(c) under the Securities
Exchange Act of 1934 (the "Exchange Act")) are effective to
ensure that information required to be disclosed by the Company
in reports that it files or submits under the Exchange Act is
recorded, processed, summarized and reported within the time
periods specified in Securities and Exchange Commission rules and
forms.

(b) Changes in internal controls. There were no significant changes
----------------------------
in the Registrant's internal controls or in other factors that
could significantly affect these controls subsequent to the date
of their evaluation, including any corrective actions with regard
to significant deficiencies and material weaknesses.




-19-


Part II - Other Information
- ---------------------------


Item 1. Legal Proceedings

The Bank is not involved in any pending legal proceedings other than
non-material legal proceedings undertaken in the ordinary course of
business.


Item 2. Changes in Securities

None


Item 3. Defaults Upon Senior Securities

Not Applicable


Item 4. Submission of Matters to a Vote of Security Holders

Not Applicable


Item 5. Other Information

On December 31, 2002 the Company completed the acquisition of First
Pennsylvania Savings Association. In connection with the acquisition,
the Company sold approximately 89,600 shares at $17.52 per share of
its common stock to certain members of First Pennsylvania, Fidelity's
employee stock ownership plan, Fidelity's stockholders and members of
the community.








-20-



Item 6. Exhibits and Reports on Form 8-K
(a) Exhibits
The following exhibits are filed as part of this Report.
2.0 Plan of Merger Conversion (1)
2.1 Amended and Restated Agreement and Plan of Merger
Conversion (2)
3.1 Articles of Incorporation (3)
3.2 Amended Bylaws (4)
10.1 Employee Stock Ownership Plan, as amended (3)
10.2 1988 Employee Stock Compensation Program (3)
10.3 1993 Employee Stock Compensation Program (5)
10.4 1997 Employee Stock Compensation Program (6)
10.5 1993 Directors' Stock Option Plan (5)
10.6 Employment Agreement between the company, the Bank
and William L. Windisch (3)
10.7 1998 Group Term Replacement Plan (7)
10.8 1998 Salary Continuation Plan Agreement by and between
W.L. Windisch, the Company and the Bank (7)
10.9 1998 Salary Continuation Plan Agreement by and between
R.G.Spencer, the Company and the Bank (7)
10.10 1998 Salary Continuation Plan Agreement by and between
M.A. Mooney, the Company and the Bank (7)
10.11 1998 Stock Compensation Plan (8)
10.12 2000 Stock Compensation Plan (9)
20.1 Dividend Reinvestment Plan (10)
99 Certification Pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002

(b) Reports on Form 8-K

(1) A report on Form 8-K was filed on December 11, 2002 pursuant
to items 5 and 7 announcing the stock offering in connection
with the agreement and plan of merger conversion with First
Pennsylvania Savings Association.
(2) A report on Form 8-K was filed on December 18, 2002 pursuant
to items 5, 7 and 9 announcing the completion of the stock
offering in connection with the Company's merger with First
Pennsylvania Savings Association.

(1) Incorporated by reference to an identically numbered exhibit on Form S-1
Amendment No. 1 filed with the SEC (3330-100303) on November 12, 2002.
(2) Incorporated by reference to Form 424B3 filed on November 22, 2002 with the
SEC (333-100303).
(3) Incorporated by reference from the exhibits attached to the Prospectus and
Proxy Statement of the Company included in its Registration Statement on
form S-4 (registration No. 33-55384) filed with the SEC on December 3, 1992
(the "Registration Statement").
(4) Incorporated by reference to an identically numbered exhibit on Form 10-Q
filed with the SEC on August 14, 2002.
(5) Incorporated by reference from an exhibit in Form S-8 filed with the SEC on
May 2, 1997.
(6) Incorporated by reference from an exhibit in Form S-8 filed with the SEC on
March 12, 1998.
(7) Incorporated by reference to an identically numbered exhibit on Form 10-Q
filed with the SEC on December 29, 1998.
(8) Incorporated by reference from an exhibit in Form S-8 filed with the SEC on
January 25, 1999.
(9) Incorporated by reference to Exhibit 4.1 to the Form S-8 filed with the SEC
on January 19, 2001.
(10) Incorporated by reference from an Exhibit in Form 10-Q filed with the SEC
on February 14, 2000.


-21-





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.




FIDELITY BANCORP, INC.



Date: February 14, 2003 By: /s/ Richard G. Spencer
------------------------------------------
Richard G. Spencer
President and Chief Executive Officer



Date: February 14, 2003 By: /s/ Lisa L. Griffith
------------------------------------------
Lisa L. Griffith
Vice President and Chief Financial Officer






























-22-




SECTION 302 CERTIFICATION


I, Richard G. Spencer, Chief Executive Officer, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Fidelity Bancorp,
Inc.;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this quarterly report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all
material respects the financial condition, results of operations and cash
flows of the registrant as of, and for, the periods presented in this
quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

(a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this quarterly
report is being prepared;

(b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of
this quarterly report (the "Evaluation Date"); and

(c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;

5. The registrant's other certifying officer and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent functions):

(a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and

(b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and

6. The registrant's other certifying officer and I have indicated in this
quarterly report whether there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and material
weaknesses.



Date: February 14, 2003 /s/ Richard G. Spencer
-------------------------------------
Richard G. Spencer
Chief Executive Officer






SECTION 302 CERTIFICATION


I, Lisa L. Griffith, Chief Executive Officer, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Fidelity Bancorp,
Inc.;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this quarterly report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all
material respects the financial condition, results of operations and cash
flows of the registrant as of, and for, the periods presented in this
quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

(a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this quarterly
report is being prepared;

(b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of
this quarterly report (the "Evaluation Date"); and

(c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;

5. The registrant's other certifying officer and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent functions):

(a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and

(b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and

6. The registrant's other certifying officer and I have indicated in this
quarterly report whether there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and material
weaknesses.


Date: February 14, 2003 /s/ Lisa L. Griffith
-------------------------------------
Lisa L. Griffith
Chief Financial Officer