![slide11](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06011.jpg)
11潜在增长机会-从标普全球市场情报获得的地图。-银行总部的某些位置在地图上重叠。-截至最近一个季度的公开财务信息。·建立PNW地区性商业社区银行的长期目标;除西澳外,在OR和ID还有并购和生产团队提升的潜在机会。·HFWA被定位为太平洋西北部地区的首选收购方。·大量银行仍留在HFWA的足迹内;预计将进一步整合。-12家资产在2亿至5亿美元之间的银行-18家资产在5亿至10亿美元之间的银行-15家资产在10亿至35亿美元之间的银行·财务参数包括15%的内部回报率和年利率
![slide12](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06012.jpg)
12完成两笔FDIC交易皮尔斯商业银行资产2.11亿美元考利茨银行3.45亿美元资产收购Puget Sound Bancorp$6.39亿资产Premier Commercial Bancorp$4.40亿资产$1,015$812$1,369$1,346$1,340$1,712$3,651$3,879$4,113$4,238$5,553$6,615$7,432$7,484$7,316$556$319$1,747$1,079$12.21$12.99$13.10$13.16$13.31$15.02$15.68$16.68$22.40$22.94$12.16$12.16$12.23$11.23$11.40$10.73$11.41$11.86$12.12$15.07$15.77$17.19$16.27$15.83$13.74$14.78$15.08$16.92$17.25$17.59有机收购资产每股账面价值(GAAP)每股有形账面价值(非GAAP)每股有形账面价值,不包括AOCI(非GAAP)2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Q1 2022 Q2 2022 Q2 2022历史增长有机和收购性合并与华盛顿银行公司合并收购的硅谷社区银行股份资产2.54亿美元资产西北商业银行6500万美元资产-非GAAP财务指标的计算请参阅附录。-百万美元,每股除外。-累计其他全面收益或亏损(AOCI)-每股有形账面价值,不包括AOCI,约为2018年前期间的每股有形账面价值。16.88美元
![slide13](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06013.jpg)
13存款市场份额华盛顿和俄勒冈2008年华盛顿和俄勒冈2013年华盛顿和俄勒冈-2021年存款市场份额排名机构(州)市场份额存款排名机构(州)市场份额存款1美国银行(北卡罗来纳州)$32,880,496 20.36%1美国银行(北卡罗来纳州)$34,290,015 19.44%1美国银行(北卡罗来纳州)$61,116,155 18.10%2美国银行(MN)18,200,191 11.27%2美国银行(MN)24,912,2美国银行(MN)45,768,910 13.55%3华盛顿互惠银行(西澳)18,044,059 11.17%3富国银行(加州)22,985,222 13.03%3摩根大通(纽约)42,247,914 12.51%4富国银行(加州)13,983,430 8.66%4摩根大通(纽约)15,638,062 8.87%4富国银行(CA)41,397,689 12.26%5 KeyCorp(OH)11,282,327 6.99%5 KeyCorp(OH)11,805,664 6.69%5 KeyCorp(OH)23,612,824 6.99%6 Sterling Financial Corp.(WA)6,314,532 3.91%6 Washington Federal Inc.(WA)6,216,841 3.52%6 Umpqua Holdings Corporation(OR)17,093,442 5.06%7 Washington Federal Inc.(WA)4,697,167 2.91%7 Columbia Banking System Inc.(WA)5840,021 3.31%7哥伦比亚银行系统公司(WA)14,544,320 4.31%8 Umpqua Holdings Corp.(OR)3,683,451 2.28%8 Umpqua Holdings Corp.(OR)5,499,385 3.12%8 Banner Corporation(WA)10,483,137 3.10%9 Banner Corp.(WA)3,511,650 2.17%9 Sterling Financial Corp.(WA)5,203,136 2.95%9 Washington Federal,Inc.10Frontier Financial Corp.(WA)3,303,562 2.05%10 Mitsubishi UFJ Financial Group 3,474,540 1.97%10 W.T.B.Financial Corporation(WA)7,858,982 2.33%11哥伦比亚银行系统公司(WA)2,401,217 1.49%11 Banner Corp.(WA)3,255,301 1.85%11 Heritage Financial Corporation(WA)6,083,484 1.80%12 W.T.B.Financial Corp.(WA)2,401,217 1.49%11 Heritage Financial Corporation(WA)6,083,484 1.80%12 W.T.B.Financial Corp.(WA)2,401,217 1.49%11 Heritage Financial Corporation(WA)3,255,301 1.85%11 Heritage Financial Corporation(WA)6,083,484 1.80%12 W.T.B.Financial Corp.(WA)2,401,217 1.49%11 Heritage Financial Corporation(WA)6,083,484 1.80%12 W.T.B.Financial Corp.(WA)2,401,217 1.49%11 Heritage Corp.(WA)3,255,301 1.85%11 Heritage Financial Corporation(12 W.T.B.Financial Corp.(西澳)3,180,411 1.80%12 HomeStreet,Inc.(西澳)4,262, 425 1.26%13西海岸银行(OR)2,082,385 1.29%13 HomeStreet Inc.(WA)1,612,978 0.91%13第一州际银行系统(MT)3,422,135 1.01%14 HomeStreet Inc.(WA)1,268,125 0.79%14 SKBHC Holdings LLC(WA)1,550,759 0.88%14法国巴黎银行3,167,645 0.94%15下跌银行(OR)1,142,15华盛顿银行1,410,804 0.80%15三菱UFJ金融集团2,825,816 0.84%16 American anWest Bancorp(西澳)1,100,332 0.68%16亚基马联邦物流协会。(西澳)1,402,048 0.79%16 People Bancorp(西澳)2,387,119 0.71%17 Horizon Financial Corp.(西澳)1,097,107 0.68%17法国巴黎银行1,314,955 0.75%17 FS Bancorp,Inc.(西澳)1,892,926 0.56%18 Yakima Federal S&L Assoc.(西澳)1,094,393 0.68%18传统金融公司(西澳)1,227,045 0.70%18羊绒谷银行(西澳)1,872,322 0.55%19法国巴黎银行1,001,691 0.62%19人民银行(西澳)1,119,301 0.63%19沿海金融公司(西澳)1,119,367 0.53%20下跌金融公司(西澳)993,356 0.62%20山羊谷银行(西澳)1,094,353 0.62%20汇丰控股1,691344 0.50%21 City Bank(WA)955,179 0.59%21 Pacific Continental Corp.(OR)1,074,590 0.61%21 First Republic Bank(CA)1,628,909 0.48%22 Columbia Bancorp(OR)939,992 0.58%22 Opus Bank(CA)968,148 0.55%22 East West Bancorp,Inc.(CA)1,563,575 0.46%23 Venture Financial Group Inc.(WA)916,882 0.57%23 East West Bancorp Inc.(CA)924,Zion Bancorporation(UT)1,527,609 0.45%24 First Financial Northwest Inc.(WA)867,502 0.54%24奥林匹克银行(WA)807,112 0.46%24 Timberland Bancorp,Inc.(WA)1,522,879 0.45%25 People Bancorp(WA)845,949 0.52%25汇丰控股801,732 0.45%25 Yakima Federal S&L Association(WA)1,4954500.44%26羊绒谷金融公司(西澳)841,611 0.52%26下跌银行(或)799,971 0.45%26第一西北银行(西澳)1,472,533 0.44%27传统金融公司(西澳)802, 020 0.50%27 Zion Bancorp。NA(UT)774,168 0.44%27奥林匹克银行(WA)1,437,456 0.43%28 Liberty Financial Group Inc.(或)778,222 0.48%28 Skagit Bancorp Inc.(WA)666,659 0.38%28 Riverview Bancorp,Inc.(WA)1,423,933 0.42%29 Washington Banking Co.(WA)733,643 0.45%29 Riverview Bancorp Inc.(WA)660,249 0.37%29 First Financial Northwest,Inc.(WA)660,249 0.37%29 First Financial Northwest,Inc.(WA)660,249 0.37%29 First Financial Northwest,Inc.(WA)1,423,933 0.42%29华盛顿银行(WA)733,643 0.45%29 Riverview Bancorp Inc.(WA)660,249 0.37%29 First Financial Northwest,Inc.153,830 0.34%30第一指数。30太平洋金融公司(WA)1,144,452 0.34%太平洋大陆公司(OR)676,993 0.42%31 First FED。S&L协会。洛杉矶港(WA)598,820 0.34%31 Pacific Premier Bancorp,Inc.(CA)934,222 0.28%32 PremierWest Bancorp(OR)664,006 0.41%32 Timberland Bancorp Inc.(WA)596,187 0.34%32 Glacier Bancorp,Inc.(MT)898,509 0.27%33 Riverview Bancorp Inc.(WA)630,220 0.39%33 Pacific Financial Corp.(WA)591,430 0.34%33 Citizens Bancorp(OR)893,Baker Boyer Bancorp(WA)467,717 0.27%34 Sound Financial Bancorp,Inc.(WA)814,055 0.24%35 Zion BancorpNA(UT)571,565 0.35%35奥林匹亚联邦储贷协会(WA)464,913 0.26%35顶峰银行集团(Or)728,073 0.22%36惠特曼银行(华盛顿)527,546 0.33%36 Home Federal Bancorp Inc.(ID)451,386 0.26%36 First Citizens BancShares,Inc.(NC)720,949 0.21%37华盛顿第一金融集团(WA)514,572 0.32%37 First Citizens BancShares Inc.(NC)415,562 0.24%37人民商业银行(OR)712,979 0.21%38 First Fed。S&L协会。洛杉矶港(WA)495,891 0.31%38 Citizens Bancorp(OR)404,324 0.23%38 Baker Boyer Bancorp(WA)688,811 0.20%39 Skagit Bancorp Inc.(WA)486,490 0.30%39 Coastal Financial Corp.(WA)349,343 0.20%39奥林匹亚联邦储贷协会(WA)673,112 0.20%40 Timberland Bancorp Inc.(WA)480, 261 0.30%40长荣联邦银行(OR)335,918 0.19%40 BEO Bancorp(OR)661,989 0.20%机构市场上机构总计161,492,273机构市场上机构总数176,371,225机构市场上83家机构中,148家机构中的337,661,736美元-从标普全球市场情报获得的截至6月30日的数据显示,截至今年6月30日,148家机构中的337,661,736美元。
![slide14](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06014.jpg)
财务最新消息
![slide15](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06015.jpg)
15财务更新-2022年第二季度·2022年第二季度净收入为1860万美元,或每股稀释后收益0.52美元,而2022年第一季度为1980万美元,或每股稀释后收益0.56美元,2021年第二季度为3270万美元,或每股稀释后收益0.90美元。·2022年第二季度,应收贷款增长5290万美元,增长1.4%(折合成年率5.6%);不包括SBA PPP偿还的5360万美元,应收贷款增长1.065亿美元,增长2.8%(折合成年率11.2%)。·扩大了我们在波特兰-温哥华MSA的现有业务,并通过聘用四个经验丰富的银行团队,包括商业关系经理、存款关系经理、支持人员和领导层,获得了进入俄勒冈州尤金市场的重要机会。·2022年第二季度的净息差从2022年第一季度的2.84%增加到3.04%。·截至2022年6月30日,不良资产占总资产的比例降至0.14%,而2022年3月31日和2021年12月31日分别为0.22%和0.32%。·2022年第二季度,按年率计算,非利息支出占平均总资产的比例为1.94%,而2022年第一季度和2021年第二季度分别为1.95%和2.06%。·于2022年7月20日宣布定期现金股息为每股普通股0.21美元。
![slide16](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06016.jpg)
16元3,669元4,336元4,181元3,793元4,403元4,006元3,836元3,773元3,812 5.17%4.44%4.54%4.36%4.34%4.18%4.62%4.64%4.42%4.41%4.30%4.51%4.26%4.13%4.20%4.15%平均贷款收益率SBA PPP(非GAAP)2019 2020 2021 2022 YTD Q2 2021 Q3 2021 Q4 2021 Q1 2022 Q2 2022商业和工业平均贷款余额和贷款收益率18.0%SBA PPP 0.3%业主自住CRE 24.6%非业主自住CRE 39.1%住宅房地产6.9%建设和土地开发5.6%消费者5.5%贷款组合当前季度贷款组合贷款组合重新定价时间表(不包括SBA PPP贷款)35.7%33.9%30.6%28.6%26.0%22.0%20.3%21.3%22.4%23.9%42.3%45.8%48.1%49.0%50.1%固定利率浮动(3个月重新定价)2019 2020 2021 Q1 2022 Q2 2022-贷款收益率计算纳入应收贷款的平均余额,净额和待售贷款。-非公认会计准则财务计量的计算见附录。-百万美元。4.62%
![slide17](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06017.jpg)
17 LOAN PORTFOLIO COMPOSITION $3,768 $4,469 $3,816 $3,821 $3,874 $852 $733 $622 $652 $699 $805 $857 $931 $936 $951 $1,289 $1,410 $1,493 $1,505 $1,516 $132 $123 $165 $223 $265 $275 $306 $227 $222 $219$415 $325 $232 $218 $213 $715 $146 Commercial & industrial Owner-occupied CRE Non-owner occupied CRE Residential real estate Construction & land development Consumer SBA PPP 2019 2020 2021 Q1 2022 Q2 2022 – Dollars in millions.
![slide18](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06018.jpg)
18新承诺$23$30$23$22$43$22$27$45$75$62$152$271$329$224$284$27不包括消费性住宅商业SBA PPP SBA PPP Q2 2021 Q3 2021 Q4 2021 Q1 2022 Q2 2022贷款生产-以百万美元为单位。-2022年第一季度和第二季度产生的住宅承诺分别包括4200万美元和2700万美元的购买贷款。
![slide19](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06019.jpg)
19贷款额度(LOC)使用率35.06%25.62%25.17%28.53%30.90%36.28%32.91%31.33%31.34%31.30%45.73%63.96%46.66%47.48%45.62%使用率-建筑业LOC使用率-消费者LOC使用率-商业和工业贷款LOC 2019 2020 2021 Q1 2022 Q2 2022
![slide20](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06020.jpg)
20应收贷款变动$3,821,178$(53,628)$242,427$(138,808)$(7,000)$9,895$3,874,064 2022年3月31日应收贷款购买力平价贷款产生的预付款到期日/还款净垫款/付款2022年6月30日应收贷款$3,815,662$(83,685)$226,003$(144,789)$(19,814)$27,801$3,821,178 2021年3月31日PPP贷款产生的预付款净预付款/付款贷款2022年3月31日应收贷款变化-2022年第一季度贷款变化
![slide21](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06021.jpg)
21商业贷款风险敞口按行业风险敞口行业划分商业商业贷款2021年12月31日保证金2022年3月31日保证金2022年6月30日房地产保证金,租金和租赁$1,601,076 4.42 4.41 4.39医疗保健和社会援助331,555 4.52 4.53 4.49住宿和饮食服务179,457 6.26 6.08 5.99零售业157,955 4.58 4.47 4.46建筑业157,101 4.62 4.63 4.60其他服务(公共行政除外)104,144 4.65 4.58 4.56制造业96,379 5.05 5.03 5.02所有其他行业537,656 4.50 4.48 4.41合计3,165,323 4.60 4.58 4.53按抵押品类型抵押品类型担保金额担保于2022年3月31日担保金额担保于2022年6月30日担保办公室$553,351 4.34 4.34 4.30工业369,307 4.39 4.40 4.42零售店/购物中心272,526 4.62 4.59 4.58多户220,061 4.32 4.29 4.26混合用途物业167,064 4.66 4.62 4.59汽车旅馆/酒店144,319 6.09 5.94 5.83单一用途117,406 4.28 4.26 4.59仓库135,455 4.574.57 4.52迷你贮物149,297 4.78 4.59 4.22康乐/学校71,321 5.06 4.98 4.85其他266,388 4.66 4.68 4.67总计2,466,495 4.59 4.57 4.53-以NAICS代码分类-不包括SBA PPP贷款。-WARR=加权平均风险评级。写字楼22.4%工业15.0%零售商店/购物中心11.0%多户8.9%混合用途物业6.8%汽车旅馆/酒店5.9%单一用途4.8%仓库5.5%迷你仓储6.1%娱乐/学校2.9%其他10.7%房地产和租赁50.6%医疗保健和社会救助10.5%住宿和饮食服务5.7%零售业5.0%建筑业5.0%其他服务业(不包括公共行政部门)3.3%制造业3.0%所有其他行业16.9%
![slide22](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06022.jpg)
22个加强监测的高风险行业--按NAICS代码分类,不包括SBA PPP贷款。酒店及其他住宿、餐厅及其他餐饮服务康乐及健身相关活动摊销成本$126,749$52,503$25,591%应收贷款,不包括SBA PPP 3.3%1.4%0.7%无资金承诺额$10,046$7,071$2,451%以房地产作抵押92.9%67.9%63.2%加权平均风险评级6.26 5.34 4.94平均非零余额贷款规模$3,841$362$985列为非应计项目$-$5,423$-分类为履行TDR的摊销成本$26,482$1,320$868贷款的摊销成本$57,510$9,325$4,015
![slide23](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06023.jpg)
23 $45,366 $58,092 $23,754 $16,527 $10,475 Nonaccrual loans OREO Nonperforming assets to total assets 2019 2020 2021 Q1 2022 Q2 2022 0.82% 0.88% 0.32% 0.22% 0.14% NONPERFORMING ASSETS $841 0.09% 0.07% 0.01% (0.03)% (0.01)% 0.04% 0.05% (0.05)% —% Net charge-offs (recoveries) on loans to average loans, annualized 2019 2020 2021 2022 YTD Q2 2021 Q3 2021 Q4 2021 Q1 2022 Q2 2022
![slide24](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06024.jpg)
24批评贷款$142,796$290,551$183,470$174,569$166,481$44,525$58,092$23,754$16,527$10,475$49,412$100,423$88,696$94,773$83,944$48,859$132,036$71,020$63,269$72,062不合标准-应计特别提及2019 2020 2020 2021 Q1 2022 Q2 2022按抵押品类型批评的贷款商业和工业贷款22.1%非业主自住商业和工业CRE 48.4%住宅房地产开发贷款4.8%被贷款细分市场批评的贷款8.0%零售商店/购物中心6.8%混合用途物业5.2老年人护理5.1%农场5.0%辅助生活3.5%餐饮业3.0%工业2.8%仓库2.5%其他CRE 5.8%非CRE 16.9%
![slide25](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06025.jpg)
25-非公认会计准则财务计量的计算见附录。$36,171$70,185$42,361$40,333$39,696贷款的ACL($)贷款/贷款的ACL(%)贷款/贷款的ACL不包括SBA PPP(非GAAP)(%)2019 2020 2021 Q1 2022 Q2 2022 0.96%1.57%1.11%1.06%1.02%1.87%1.15%1.07%1.03%贷款信贷损失拨备
![slide26](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06026.jpg)
26 $4,461 $5,298 $6,090 $6,398 $6,071 $6,170 $6,374 $6,409 $6,391 0.37% 0.23% 0.10% 0.09% 0.10% 0.09% 0.09% 0.09% 0.09% Average deposits Cost of total deposits 2019 2020 2021 2022 YTD Q2 2021 Q3 2021 Q4 2021 Q1 2022 Q2 2022 Deposit Composition DEPOSITS Deposit Balances and Cost of Total Deposits 31.8% 35.5% 36.7% 36.9% 36.7% 29.3% 30.6% 30.4% 31.1% 31.3% 16.4% 17.2% 17.5% 16.9% 16.8% 11.1% 9.6% 10.0% 10.0% 10.3% 11.4% 7.1% 5.4% 5.1% 4.9% Noninterest demand deposits Interest bearing demand deposits Money market accounts Savings accounts Certificates of deposit 2019 2020 2021 Q1 2022 Q2 2022 – Dollars in millions.
![slide27](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06027.jpg)
27$952$802$1,278$1,803$1,050$1,073$1,278$1,462$1,803$243$153$757$717$223$100$268$290$427 2.75%2.40%2.13%2.06%2.09%2.13%2.12%1.96%2.15%投资组合收益率2019 2020 2021 2022 YTD Q2 2021 Q3 2021 Q4 2021 Q1 2022 Q2 2022投资组合投资组合(按公允价值计算)美国政府和机构市政证券11.4%住宅CMO和MBS 31.6%商业CMO和企业MBS 44.2%债务0.3%其他资产支持证券1.4%3.15 2.69 4.85 5.28 4.22 4.35 4.85 5.52 5.28 3.59 5.64 6.76 4.18 6.68 7.94 5.20 4.51 3.96期限-仅2019 2020 2021 2022 YTD Q2 2021 Q3 2021 Q4 2021 Q1 2022 Q2 2022投资组合期限·强劲的信用质量,92%的投资组合投资于美国政府和机构证券或AAA评级·99%的投资组合评级为AA或更好-以百万美元计。
![slide28](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06028.jpg)
28 3.47%(0.48)%(0.31)%0.16%0.08%0.02%2.94%YTD Q2 2021年PPP贷款收益率投资计息存款YTD Q2 2022 4.22%3.63%3.23%2.94%3.44%3.15%2.85%2.84%3.04%4.12%3.57%3.18%2.91%3.41%3.11%2.83%2.81%3.02%NIM,不包括购买贷款(非GAAP)的增值2019 2020 2021 2022 YTD Q2 2021 Q3 2021 Q4 2021 Q1 2022 Q2 2022净息差-非GAAP财务指标的计算请参阅附录。2.84%(0.07)%0.07%0.10%0.10%3.04%QTD Q1 2022 PPP贷款收益率投资计息存款计息负债QTD Q2 2022净息差变化QTD Q2 2022与QTD Q1 2022净息差变化YTD Q2 2022与YTD Q2 2021净息差(GAAP)0.00%
![slide29](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06029.jpg)
29 2022年6月30日资产重新定价组成浮动利率(3个月重新定价)固定利率赚取利息的存款总额$900,380$-$900,380投资证券总额,公允价值122,517 9,906 1,614,477 1,746,900应收贷款(不包括SBA PPP)922,658 1,002,958 1,937,114 3,862,730生息资产总额1,945,555$1,0864$3,551,591美元6,510,010%生息资产总额29.9%15.6%54.6%无息资产总额806,457美元总资产7,316,467%总资产26.6%13.8%48.5%生息资产平均构成77.6%67.6%56.9%55.9%57.3%55.8%54.4%54.7%57.2%10.7%8.6%1.1%12.3%6.1%3.1%1.6%0.5%20.3%16.0%15.8%22.6%15.2%16.2%17.5%21.2%24.0%5.7%18.7%20.4%15.2%21.9%25.0%22.5%18.3%利息存款投资证券SBA PPP应收贷款,NET,不包括SBA PPP 2019 2020 2021 2022 YTD Q2 2021 Q3 2021 Q4 2021 Q1 2022 Q2 2022 2.1%
![slide30](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06030.jpg)
30 $67.6 $46.6 $98.0 $38.3 $85.4 $89.3 $91.1 $41.1 Net income (GAAP) PTPP income (non-GAAP) 2019 2020 2021 2022 YTD Q2 2021 Q3 2021 Q4 2021 Q1 2022 Q2 2022 $32.7 $20.6 $19.4 $19.8 $18.6 $26.2 $22.4 $19.3 $19.8 $21.4 PROFITABILITY TRENDS ROAE (GAAP) and ROATCE (non-GAAP) Noninterest Expense/Avg. Assets ROAA (GAAP) and PTPP ROAA (non-GAAP) 1.25% 0.74% 1.38% 1.04% 1.85% 1.13% 1.04% 1.08% 1.01% 1.58% 1.42% 1.28% 1.12% 1.48% 1.23% 1.03% 1.08% 1.16% ROAA (GAAP) PTPP ROAA (non-GAAP) 2019 2020 2021 2022 YTD Q2 2021 Q3 2021 Q4 2021 Q1 2022 Q2 2022 Net Income (GAAP) and PTPP Income (non- GAAP), in millions 13.35% 8.98% 17.05% 13.76% 22.94% 13.93% 13.27% 13.83% 13.68% 8.56% 5.78% 11.64% 9.33% 15.69% 9.55% 9.06% 9.47% 9.19% ROAE (GAAP) ROATCE (non-GAAP) 2019 2020 2021 2022 YTD Q2 2021 Q3 2021 Q4 2021 Q1 2022 Q2 2022 2.71% 2.37% 2.09% 1.94% 2.06% 2.04% 2.06% 1.95% 1.94% 2019 2020 2021 2022 YTD Q2 2021 Q3 2021 Q4 2021 Q1 2022 Q2 2022 – Refer to Appendix for calculation of non-GAAP financial measures. – ROAA - Return on average assets – PTPP - Pre-tax, pre-provision – ROAE - Return on average equity – ROATCE - Return on average tangible common equity
![slide31](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06031.jpg)
31 10.2%8.5%8.3%8.3%8.7%10.4%8.9%8.4%7.9%7.9%14.6%12.4%11.5%11.0%有形普通股权益(“TCE”)占有形资产总额(非GAAP)TCE占有形资产总额不包括AOCI(非GAAP)2019 2020 2021 Q1 2022 Q2 2022 12.8%14.0%14.8%14.7%14.4%10.0%10.0%10.0%10.0%10.0%2.8%4.0%4.8%4.7%4.4%资本充足的超额资本2019 2020 2021 Q1 2022 Q2 2022-当前季度比率为待完成和提交公司监管报告的估计。-非公认会计准则财务指标的计算见附录。-资本充裕代表FDIC银行资本充裕的比率门槛。一级杠杆和基于总风险的资本的最低资本比率要求分别为4.0%和8.0%。-根据银行的资产和负债管理政策,经纪CD容量限制为总存款的15%。10.6%9.0%8.7%8.8%8.9%5.0%5.0%5.0%5.0%5.0%5.6%4.0%3.7%3.8%3.9%资本充裕的超额资本2019年2021年第一季度2022年第二季度资本和流动性来源基于风险的资本权益比率一级和二级流动性来源2022年6月30日现金和现金等价物994,055未担保投资证券1,144,768联邦住房抵押贷款和联邦储备银行借款可用性1 185,786联邦基金额度215,000经纪CD容量949,529总计4,489,138美元
![slide32](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06032.jpg)
股东回报
![slide33](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06033.jpg)
33 TOTAL SHAREHOLDER RETURN Stock Summary Ticker HFWA Exchange NASDAQ Stock price $25.94 Market capitalization (in millions) $910.6 Dividend yield (regular dividend only) 3.24% Average Daily Volume (3 month) Average daily volume (shares) 168,014 Average daily volume ($000s) $4,358 52-Week High and Low Price 52-week high (January 19, 2022) 27.45 52-week low (November 30, 2021) 20.95 Per Share Tangible book value per share $15.83 EPS - 2022E $2.02 EPS - 2023E $2.28 Number of research analysts 6 Valuation Ratios Price / Tangible book value 163.8% Price / 2022E EPS 12.8x Price / 2023E EPS 11.4x Dividends Per Share Declared $0.63 $0.50 $0.53 $0.72 $0.61 $0.72 $0.84 $0.80 $0.81 $0.08 $0.10 $0.11 $0.12 $0.15 $0.18 $0.20 $0.20 $0.21$0.08 $0.11 $0.12 $0.13 $0.15 $0.18 $0.20 $0.20 $0.21 $0.09 $0.11 $0.12 $0.13 $0.15 $0.19 $0.20 $0.20 $0.21 $0.09 $0.11 $0.12 $0.13 $0.17 $0.19 $0.20 $0.21 $0.16 $0.10 $0.25 $0.10 $0.10 $0.10 Q1 Q2 Q3 Q4 Special dividends 2014 2015 2016 2017 2018 2019 2020 2021 2022 Diluted Earnings Per Share – Market information as of July 6, 2022. – Dividend information as of July 21, 2022. $1.08 $0.79 $1.25 $1.30 $1.39 $1.49 $1.83 $1.29 $2.73 $0.16 $0.32 $0.30 $0.31 $0.27 $0.45 $0.34 $0.70 $0.56$0.16 $0.29 $0.30 $0.40 $0.35 $0.43 -$0.17 $0.90 $0.52 $0.23 $0.32 $0.37 $0.35 $0.42 $0.48 $0.46 $0.58 $0.24 $0.32 $0.33 $0.33 $0.45 $0.47 $0.66 $0.55 Q1 Q2 Q3 Q4 2014 2015 2016 2017 2018 2019 2020 2021 2022
![slide34](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06034.jpg)
附录--非公认会计准则财务计量和季度财务统计的对账
![slide35](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06035.jpg)
35 NON-GAAP FINANCIAL MEASURES 2019 2020 2021 2022 YTD Q2 2021 Q3 2021 Q4 2021 Q1 2022 Q2 2022 PTPP Income and PTPP ROAA: Net income (GAAP) $67,557 $46,570 $98,035 $38,341 $32,702 $20,592 $19,397 $19,757 $18,584 Exclude income tax expense 13,488 6,610 22,472 7,559 7,451 4,997 4,922 3,582 3,977 Exclude provision for (reversal of provision for) credit losses 4,311 36,106 (29,372) (4,781) (13,987) (3,149) (5,037) (3,577) (1,204) PTPP income (non-GAAP) $85,356 $89,286 $91,135 $41,119 $26,166 $22,440 $19,282 $19,762 $21,357 Average total assets $5,411,078 $6,293,622 $7,126,250 $7,410,066 $7,079,205 $7,214,960 $7,403,597 $7,434,787 $7,385,616 ROAA, annualized (GAAP) 1.25 % 0.74 % 1.38 % 1.04 % 1.85 % 1.13 % 1.04 % 1.08 % 1.01 % PTPP ROAA, annualized (non-GAAP) 1.58 % 1.42 % 1.28 % 1.12 % 1.48 % 1.23 % 1.03 % 1.08 % 1.16 % Loan Yield, excluding SBA PPP Loans, annualized: Interest and fees on loans (GAAP) $189,515 $192,417 $189,832 $81,915 $50,750 $46,863 $42,695 $41,025 $40,890 Exclude impact on loan yield from SBA PPP loan interest and fees — (19,472) (32,109) (4,863) (10,003) (8,041) (4,927) (3,081) (1,782) Adjusted interest and fees on loans (non- GAAP) $189,515 $172,945 $157,723 $77,052 $40,747 $38,822 $37,768 $37,944 $39,108 Average loans receivable, net (GAAP) $3,668,665 $4,335,564 $4,181,464 $3,792,792 $4,402,868 $4,005,585 $3,836,029 $3,773,325 $3,812,045 Exclude average SBA PPP loans — (589,635) (549,422) (71,633) (777,156) (392,570) (204,436) (109,594) (34,090) Adjusted average loans receivable, net (non-GAAP) $3,668,665 $3,745,929 $3,632,042 $3,721,159 $3,625,712 $3,613,015 $3,631,593 $3,663,731 $3,777,955 Loan yield, annualized (GAAP) 5.17 % 4.44 % 4.54 % 4.36 % 4.62 % 4.64 % 4.42 % 4.41 % 4.30 % Loan yield, excluding SBA PPP loans, annualized (non-GAAP) 5.17 % 4.62 % 4.34 % 4.18 % 4.50 % 4.26 % 4.13 % 4.20 % 4.15 % – PTPP - Pre-tax, pre-provision – ROAA - Return on average assets Q2 2021 is unlinked due to unfortunate rounding linking; easier to unlink than fix and it will be gone next quarter anyway
![slide36](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06036.jpg)
36 2019 2020 2021 2022 YTD Q2 2021 Q3 2021 Q4 2021 Q1 2022 Q2 2022 ROATCE: Net income (GAAP) $67,557 $46,570 $98,035 $38,341 $32,702 $20,592 $19,397 $19,757 $18,584 Add amortization of intangible assets 4,001 3,525 3,111 1,408 797 758 759 704 704 Exclude tax effect of adjustment (840) (740) (653) (296) (167) (159) (159) (148) (148) Tangible net income (non-GAAP) $70,718 $49,355 $100,493 $39,453 $33,332 $21,191 $19,997 $20,313 $19,140 Average stockholders' equity (GAAP) $789,502 $805,580 $842,067 $828,427 $835,761 $855,708 $849,383 $846,085 $810,961 Exclude average intangible assets (259,667) (255,898) (252,540) (250,239) (252,955) (252,159) (251,331) (250,593) (249,890) Average tangible common stockholders' equity (non-GAAP) $529,835 $549,682 $589,527 $578,188 $582,806 $603,549 $598,052 $595,492 $561,071 ROAE, annualized (GAAP) 8.56 % 5.78 % 11.64 % 9.33 % 15.69 % 9.55 % 9.06 % 9.47 % 9.19 % ROATCE, annualized (non-GAAP) 13.35 % 8.98 % 17.05 % 13.76 % 22.94 % 13.93 % 13.27 % 13.83 % 13.68 % Net Interest Margin, excluding Incremental Accretion on Purchased Loans, annualized: Net interest income (GAAP) $199,682 $200,997 $205,789 $96,992 $54,265 $51,378 $47,908 $46,944 $50,048 Exclude incremental accretion on purchased loans (4,876) (3,446) (2,638) (854) (495) (681) (387) (584) (270) Adjusted net interest income (non-GAAP) $194,806 $197,551 $203,151 $96,138 $53,770 $50,697 $47,521 $46,360 $49,778 Average total interest earning assets, net $4,729,885 $5,535,236 $6,381,048 $6,653,543 $6,327,171 $6,474,527 $6,671,984 $6,694,578 $6,612,958 Net interest margin, annualized (GAAP) 4.22 % 3.63 % 3.23 % 2.94 % 3.44 % 3.15 % 2.85 % 2.84 % 3.04 % Net interest margin, excluding incremental accretion on purchased loans, annualized (non-GAAP) 4.12 % 3.57 % 3.18 % 2.91 % 3.41 % 3.11 % 2.83 % 2.81 % 3.02 % NON-GAAP FINANCIAL MEASURES – ROAE - Return on average equity – ROATCE - Return on average tangible common equity
![slide37](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06037.jpg)
37 2019 2020 2021 Q1 2022 Q2 2022有形普通股权益至有形资产和有形普通股权益至有形资产,不包括AOCI:总股东权益(GAAP)$809,311$820,439$854,432$821,449$805,366不包括无形资产(257,552)(254,027)(250,916)(250,916)(249,508)(249,508)有形普通股权益(非GAAP)$551,759$566,412$603,516$571,237$555,858不包括AOCI 10,378,018 9,396(34,228)(61,783)有形普通股权益不包括AOCI(非GAAP)$541,381$541,394$594,120$605,465$617,641总资产(GAAP)$5,552,970$6,615,318$7,432,412$7,483,814$7,316,467不包括无形资产(257,552)(254,027)(250,916)(249,508)有形资产(非GAAP)$5,295,418$6,361,291$7,181,496$7,233,602$7,066,959不包括可供出售的投资证券的未实现收益或损失,净税额10,378,018(34,228)(61,783)不包括AOCI(非GAAP)$5,285,040$6,336,273$7,172,100$7,267,830$7,128,742股东权益占总资产(GAAP)14.6%12.4%11.5%11.0%有形普通股权益(非GAAP)10.4 8.9 8.4 7.9有形普通股权益占有形资产比率(不包括AOCI(非GAAP)10.2%8.5%8.3%8.3%8.3%8.7%应收贷款贷款),不包括SBA PPP贷款:贷款信用损失准备$36,171$70,185$42,361$40,333$39,696应收贷款(GAAP)$3,767,879$4,468,647$3,815,662$3,821,178$3,874,064不包括SBA PPP贷款-(715,121)(145,840)(64,962)(11,334)应收贷款,不包括SBA PPP(非GAAP)$3,753,879$3,753,526$3,669,822$3,756,216$3,862,730 ACL对应收贷款的贷款(AP)0.96%1.57%11%1.06%1.02%SBA PPP贷款(非GAAP)0.96%1.87%1.15%1.07%1.03%非GAAP财务指标
![slide38](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06038.jpg)
38 2009 2010 2011 2012 2013 2014 2015 2016 Tangible Book Value Per Share: Total stockholders' equity (GAAP) $158,498 $202,279 $202,520 $198,938 $215,762 $454,506 $469,970 $481,763 Exclude intangible assets (13,358) (14,965) (14,525) (14,098) (30,980) (129,918) (127,818) (126,403) Exclude preferred stock (23,487) — — — — — — — Tangible common equity (non-GAAP) $121,653 $187,314 $187,995 $184,840 $184,782 $324,588 $342,152 $355,360 Exclude AOCI (233) 377 1,736 1,744 (1,162) 3,378 2,559 (2,606) Tangible common equity, excluding AOCI (non-GAAP) $ 121,886 $ 186,937 $ 186,259 $ 183,096 $ 185,944 $ 321,210 $ 339,593 $ 357,966 Shares outstanding 11,057,972 15,568,471 15,456,297 15,117,980 16,210,747 30,259,838 29,975,439 29,954,931 Book value per share (GAAP) $12.21 $12.99 $13.10 $13.16 $13.31 $15.02 $15.68 $16.08 Tangible book value per share (non-GAAP) $11.00 $12.03 $12.16 $12.23 $11.40 $10.73 $11.41 $11.86 Tangible book value per share, excluding AOCI (non-GAAP) $11.02 $12.01 $12.05 $12.11 $11.47 $10.62 $11.33 $11.95 Tangible Book Value Per Share (continued): 2017 2018 2019 2020 2021 2022 Q1 Q2 Total stockholders' equity (GAAP) $505,305 $760,723 $809,311 $820,439 $854,432 $821,449 $805,366 Exclude intangible assets (125,117) (261,553) (257,552) (254,027) (250,916) (250,212) (249,508) Tangible common equity (non-GAAP) $380,188 $499,170 $551,759 $566,412 $603,516 $571,237 $555,858 Exclude AOCI (1,298) (7,455) 10,378 25,018 9,396 (34,228) (61,783) Tangible common equity, excluding AOCI (non-GAAP) 381,486 506,625 541,381 541,394 594,120 605,465 617,641 Shares outstanding 29,927,746 36,874,055 36,618,729 35,912,243 35,105,779 35,102,372 35,103,929 Book value per share (GAAP) $16.88 $20.63 $22.10 $22.85 $24.34 $23.40 $22.94 Tangible book value per share (non-GAAP) $12.70 $13.54 $15.07 $15.77 $17.19 $16.27 $15.83 Tangible book value per share, excluding AOCI (non-GAAP) $12.75 $13.74 $14.78 $15.08 $16.92 $17.25 $17.59 NON-GAAP FINANCIAL MEASURES
![slide39](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000129/investorpresentation06039.jpg)
39截至期末或截至2021年6月30日的三个月2021年3月31日2022年3月31日2022年6月30日357稀释后每股收益$0.90$0.58$0.55$0.56$0.52平均资产回报率(GAAP)1.85%1.13%1.04%1.08%1.01%税前,拨备前平均资产回报率(非GAAP)1.48 1.23 1.03 1.08 1.16平均普通股权益回报率(GAAP)15.69 9.55 9.06 9.47 9.19平均有形普通股权益回报率(非GAAP)22.94 13.93 13.27 13.83 13.68净息差3.44 3.15 2.85 2.84 3.04效率比率58.18 62.35 66.61 64.38 62.57非利息支出与平均总额之比资产2.06%2.04%2.06%1.95%1.94%资产负债表:总资产7美元,应收贷款净额4,155,968 3,905,567 3,773,301 3,780,845 3,834,368存款总额6,074,385美元6,229,017美元6,394,290美元6,491,500美元6,330,190贷存比69.3%63.5%59.7%58.9%61.2%资本:每股账面价值(GAAP)$23.77$24.13$24.34$23.40$22.94每股有形账面价值(非GAAP)$16.76$16.97$17.19$16.27$15.83每股有形账面价值,不包括AOCI(非GAAP)$16.32$16.55$16.92$17.25$17.59第一级杠杆资本与季度平均资产之比9.1%8.8%8.7%8.8%8.9%总资本与风险加权资产之比15.1%14.8%14.8%14.7%14.4%信用质量:不良资产占总资产0.50%0.36%0.32%0.22%0.14%应收贷款比率(GAAP)1.23 1.22 1.11 1.06 1.02应收贷款比率, 不包括SBA PPP(非GAAP)1.41%1.31%1.15%1.07%1.03%-非GAAP财务指标的计算见附录。季度财务统计数据