![slide11](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231011.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。-11家资产在2亿至5亿美元之间的银行-20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/1046025/000104602523000013/investorpresentation1231012.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$7,200$6,980$556$319$1,747$1,079$12.21$12.99$13.10$13.16$13.31$15.02$15.08$20.63$22.85$22.34$22.13$22.73$11.00$12.16$12.16$11.41$11.86$12.70$13.54$15.07$15.77$17.19$16.27$15.83$15.04$15.66$13.74$14.78$15.08$16.92$17.25$17.59$18.03$18.50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 Q3 2022 Q4 2022与Washington Banking Company合并的历史增长有机和收购性资产17亿美元收购的硅谷社区银行股份2.54亿美元资产西北商业银行6500万美元资产-非GAAP财务指标的计算见附录。-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/1046025/000104602523000013/investorpresentation1231013.jpg)
2013年增长战略年活动·收购硅谷社区银行股份--资产2.54亿美元·收购西北商业银行--资产6500万美元·收购华盛顿银行--2015年资产17亿美元·在华盛顿州西雅图增加一个商业银行团队·在2017年增加专业知识后成立我们的资本市场集团·在俄勒冈州波特兰增加了一个商业银行团队·扩大了非营利性贷款的专业知识,并在2018年增加了一个专注于存款生产的商业职位·收购了Puget Sound Bancorp--资产6.39亿美元·收购了Premier Commercial Bancorp--2019年资产4.4亿美元·在大波特兰增加了一个商业银行团队俄勒冈地区·2022年扩大牙科和医疗保健领域的专业知识·在华盛顿州温哥华增加新的商业银行团队·在俄勒冈州波特兰增加新的商业银行团队·通过2023年在俄勒冈州尤金增加商业银行团队和全面服务分支机构扩展到新市场·通过在爱达荷州博伊西增加商业银行团队和全面服务分支机构扩展到新市场(2023年1月10日分行开业)·期望在这个市场继续扩张银行收购和团队增加过去10年银行收购团队增加
![slide14](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231014.jpg)
14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-2022年存款市场份额排名机构(州)市场份额存款市场份额排名机构(州)存款市场份额1美国银行(北卡罗来纳州)$32,880 20.36%1美国银行(北卡罗来纳州)$34,290 19.44%1美国银行(北卡罗来纳州)$64,49718.59%2美国Bancorp(MN)18,200 11.27%2美国Bancorp(MN)24,3富国银行(加州)22,985 13.03%3摩根大通(纽约)46,617 13.44%4富国银行(加州)13,983 8.66%4摩根大通(纽约)15,638 8.87%4富国银行(CA)40,551 11.69%5 KeyCorp(OH)11,282 6.99%5 KeyCorp(OH)11,806 6.69%5 KeyCorp(OH)18,670 5.38%6 Sterling Financial Corp.(WA)6,315 3.91%6 Washington Federal Inc.(WA)6,217 3.52%6 Umpqua Holdings Corporation(OR)17,658 5.09%7 Washington Federal Inc.(WA)4,697 2.91%7 Columbia Banking System Inc.(WA)5,840 3.31%7 Columbia Banking System,Inc.(WA)15,407 4.44%8 Umpqua Holdings Corp.(OR)3,683 2.28%8 Umpqua Holdings Corp.(OR)5,499 3.12%8 Banner Corporation(WA)10,879 3.14%9 Banner Corp.(WA)3,511,650 2.17%9 Sterling Financial Corp.(WA)5,203 2.95%9 Washington Federal,Inc.(WA)10,190 2.94%10 Frontier Financial Corp.(WA)3,304 2.05%10 Mitsubishi UFJ Financial Group475 1.97%10 W.T.B.Financial Corporation(WA)8,045 2.32%11 Columbia Banking System Inc.(WA)2,401 1.49%11 Banner Corp.(WA)3,255 1.85%11 Heritage Financial Corporation(WA)6,338 1.83%12 W.T.B.Financial Corp.(WA)2,356 1.46%12 W.T.B.Financial Corp.(WA)3,180 1.80%12 HomeStreet,Inc.西海岸银行(OR)2,082 1.29%13 HomeStreet Inc.(西澳)1, 第一州际银行系统公司(MT)3,566 1.03%14 HomeStreet Inc.(WA)1,268 0.79%14 SKBHC Holdings LLC(WA)1,551 0.88%14法国巴黎银行SA 2,714 0.78%15下跌银行(OR)1,142 0.71%15华盛顿银行(WA)1,411 0.80%15 First Republic Bank(CA)2,708 0.72%16 americanWest Bancorp(西澳)1,100 0.68%16亚基马联邦物流协会。(西澳)1,402 0.79%16 Coastal Financial Corporation(西澳)2,700 0.72%17 Horizon Financial Corp.(西澳)1,097 0.68%17法国巴黎银行(BNP Paribas SA)1,315 0.75%17 People Bancorp(西澳)2,500 0.59%18 Yakima Federal S&L Assoc.(西澳)1,094 0.68%18 Heritage Financial Corp.(西澳)1,227 0.70%18三菱日联金融集团(Mitsubishi UFJ Financial Group,Inc.)2,497 0.57%19法国巴黎银行1,002 0.62%19 People Bancorp(西澳)1,119 0.63%19 FS Bancorp,Inc.(西澳)2,033 0.78%20下跌金融公司(西澳)9930.62%20山羊谷银行(西澳)1,094 0.62%20山羊绒谷银行(西澳)1,964 0.29%21 City Bank(WA)955 0.59%21 Pacific Continental Corp.(OR)1,075 0.61%21 East West Bancorp,Inc.(CA)1,692 0.78%22 Columbia Bancorp(OR)940 0.58%22 Opus Bank(CA)968 0.55%22 Timberland Bancorp,Inc.(WA)1,692 0.78%22 Columbia Bancorp(OR)940 0.58%22 Opus Bank(CA)968 0.55%22 Timberland Bancorp,Inc.(WA)1,692 0.78%22 Columbia Bancorp(OR)940 0.58%22 Opus Bank(CA)968 0.55%22 Timberland Bancorp,Inc.(WA)1,692 0.78%22 Columbia Bancorp(OR)940 0.58%22 Opus Bank(CA)968 0.55%22 Timberland Bancorp,Inc.(WA)1,692 0.78%2223风险金融集团(WA)917 0.57%23 East West Bancorp Inc.(CA)925 0.52%23 First Northwest Bancorp(WA)1,598 0.44%24 First Financial Northwest Inc.(WA)868 0.54%24奥林匹克Bancorp Inc.(WA)807 0.46%24 Zion BancorpNA(UT)1,540 0.48%25 People Bancorp(WA)846 0.52%25汇丰控股802 0.45%25奥林匹克银行(WA)1,522 0.43%26羊绒谷金融公司(WA)842 0.52%26下跌Bancorp(OR)800 0.45%26 Riverview Bancorp,Inc.(WA)1,507 0.46%27 Heritage Financial Corp.(WA)802 0.50%27 Zion BancorpNA(UT)774 0.44%27 Yakima Federal S&L Assoc.(西澳)1,498 0.44%28 Liberty Financial Group Inc.(或)778 0.48%28 Skagit Bancorp Inc.(西澳)667 0.38%28 Pacific Financial Corporation(西澳)1, 2040.43%29华盛顿银行(西澳)734 0.45%29 Riverview Bancorp Inc.(西澳)660 0.37%29 First Financial Northwest,Inc.(西澳)1,194 0.34%30 First Indep投资集团(Investment Group Inc.)684 0.42%30第一金融西北公司(First Financial Northwest Inc.)642 0.36%30 Glacier Bancorp,Inc.(MT)1,049 0.35%31太平洋大陆公司(Pacific Continental Corp.)(OR)677 0.42%31 First FED。S&L协会。汇丰控股1,020 0.25%32 PremierWest Bancorp(OR)664 0.41%32 Timberland Bancorp Inc.(WA)596 0.34%32 Citizens Bancorp(OR)949 0.30%33 Riverview Bancorp Inc.(WA)630 0.39%33 Pacific Financial Corp.(WA)591 0.34%33 Pacific Premier BancorpBaker Boyer Bancorp(WA)468 0.27%34 Summit Bank Group,Inc.(或)861 0.23%35 Zion Bancorp北卡罗来纳(UT)572 0.35%35奥林匹亚联邦储贷协会(WA)465 0.26%35国泰总行(CA)822 0.25%36惠特曼银行(华盛顿)528 0.33%36 Home Federal Bancorp Inc.(ID)451 0.26%36 Sound Financial Bancorp,Inc.(WA)790 0.22%37华盛顿第一金融集团(WA)515 0.32%37 First Citizens BancShares Inc.(NC)416 0.24%37 First Citizens BancShares,Inc.(NC)772 0.22%38 First FEDS&L协会。洛杉矶港(WA)496 0.31%38 Citizens Bancorp(OR)404 0.23%38 BEO Bancorp(OR)771 0.21%39 Skagit Bancorp Inc.(WA)486 0.30%39 Coastal Financial Corp.(WA)349 0.20%39 PBCO Financial Corporation(OR)751 0.20%40 Timberland Bancorp Inc.(WA)480 0.30%40 Evergreen Federal Bank(OR)336 0.19%40 Baker Boyer Bancorp(WA)728 0.22%市场上机构总计161,492市场中机构总数176371机构入市总额为346,970美元从标普全球市场情报获得的截至6月30日的年度数据显示,在84家机构中,120家机构中的148家机构中有346,970美元。
![slide15](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231015.jpg)
财务最新消息
![slide16](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231016.jpg)
16财务更新-2022年第四季度·2022年第四季度净收入为2250万美元,或每股稀释后收益0.64美元,而2022年第三季度为2100万美元,或每股稀释后收益0.59美元,2021年第四季度为1940万美元,或每股稀释后收益0.55美元。·2022年第四季度,应收贷款增加4960万美元,增幅为1.2%(折合成年率为4.9%)。·应收贷款增加2.352亿美元,在截至2022年12月31日的一年中增长6.2%。不包括SBA PPP偿还的1.44亿美元贷款,截至2022年12月31日的一年,应收贷款增加了3.796亿美元。·2022年第四季度净利息收入增加380万美元,增幅6.4%,与2022年第三季度的5930万美元相比,增长6.4%;与2021年第四季度的4790万美元相比,增长1520万美元,增幅31.7%。·净息差从2022年第三季度的3.57%和2021年第四季度的2.85%增加到2022年第四季度的3.98%。·2022年第四季度的总存款成本为0.16%,而2022年第三季度和2021年第四季度的总存款成本均为0.09%。·2023年1月10日,在博伊西开设了一家分支机构,扩大了爱达荷州的地理足迹。·于2023年1月25日宣布定期现金股息为每股0.22美元,较2022年第三季度宣布的每股0.21美元的定期现金股息增加4.8%。
![slide17](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231017.jpg)
17元3,669元4,336元4,181元3,853元3,836元3,773元3,812元3,860元3,963 5.17%4.44%4.54%4.52%4.34%4.43%4.42%4.41%4.30%4.51%4.86%4.13%4.20%4.15%4.49%4.85%平均贷款收益率SBA PPP(非GAAP)2019 2020 2021 2022 Q4 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022商业和工业平均贷款余额和贷款收益率17.1%SBA PPP 0.0%业主自住CRE 23.1%非业主自住CRE 39.2%住宅房地产8.5%建设和土地开发7.3%消费者4.8%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%25.5%26.0%22.0%20.3%21.3%22.4%23.9%23.0%21.7%42.3%45.8%481%49.0%50.1%51.5%52.3%固定利率浮动(3个月重新定价)2019 2020 2021 Q1 2022 Q2 2022 Q2 2022 Q4 2022-贷款收益率计算纳入应收贷款平均余额,净额和待售贷款。-非公认会计准则财务计量的计算见附录。4.62%
![slide18](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231018.jpg)
18 LOAN PORTFOLIO COMPOSITION $3,768 $4,469 $3,816 $3,821 $3,874 $4,001 $4,051 $852 $733 $622 $652 $699 $735 $692 $805 $857 $931 $936 $951 $959 $937 $1,289 $1,410 $1,493 $1,505 $1,516 $1,547 $1,587 $132 $123 $165 $223 $265 $296 $344 $275 $306 $227 $222 $219 $253 $294 $415 $325 $232 $218 $213 $207 $196 $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 Q3 2022 Q4 2022
![slide19](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231019.jpg)
19新承诺$23$22$43$29$21$45$75$61$47$66$329$222$283$277$329消费性住宅商业,不包括SBA PPP 2021年第四季度2022年第二季度2022年第三季度2022年第四季度贷款产生-2022年第一季度、2022年第二季度、2022年第三季度和2022年第四季度产生的住宅承诺分别包括4220万美元、2730万美元、2900万美元和4050万美元的购买贷款。
![slide20](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231020.jpg)
20 Construction Commitments $580 $486 $488 $472 $489 $542 $686 $275 $306 $227 $222 $219 $253 $294 $305 $180 $261 $250 $270 $289 $392 Outstanding Balance Available Credit 2019 2020 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022 35.06% 25.62% 25.17% 28.53% 30.90% 35.43% 29.83% 47.41% 62.96% 46.52% 47.03% 44.79% 46.68% 42.86% 36.28% 32.91% 31.37% 31.38% 31.35% 31.80% 31.14% Utilization Rate - Consumer LOCs Utilization Rate - Construction LOCs Utilization Rate - Commercial and Industrial Loan LOCs 2019 2020 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022 LINE OF CREDIT ("LOC") UTILIZATION LOC Utilization Rates
![slide21](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231021.jpg)
21应收贷款变动$4,001$203$(85)$(49)$(20)$4,051 2022年9月30日的应收贷款贷款产生的预付款到期日/还款净额/付款净额2022年12月31日的应收贷款$3,874$207$(80)$(55)$55$4,001 2022年6月30日的应收贷款产生的预付款还款净额2022年9月30日的应收贷款贷款变化-2022年第4季度贷款变化-2022年第3季度
![slide22](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231022.jpg)
22商业贷款风险敞口按行业风险敞口行业划分的商业商业贷款担保金额担保金额于2022年9月30日担保于2022年12月31日房地产,租金及租赁1,712 4.4 4.4医疗及社会援助313 4.5 4.6 4.6住宿及饮食服务165 6.3 5.8 5.4零售业158 4.6 4.5 4.4建造业129 4.6 4.6 4.7其他服务(公共行政除外)98 4.7 4.6 4.6制造业92 5.1 5.0所有其他行业549 4.5 4.4合计3,216 4.6 4.5 4.5按抵押品类型抵押品类型担保金额担保于2022年9月30日担保金额于2022年12月31日担保办公室$580 4.3 4.3工业367 4.4 4.4 4.5零售店/购物中心292 4.6 4.6 4.6多户257 4.3 4.3 4.3综合用途物业155 4.7 4.6 4.5汽车旅馆/酒店129 6.1 5.7单一用途113 4.3 4.6 4.5仓库147 4.64.6 4.6迷你贮物149 4.8 4.2 4.2康乐/学校71 5.1 4.9 4.9其他265 4.7 4.8 4.7总计2,525 4.6 4.5 4.5-按NAICS代码分类-不包括SBA PPP贷款。-WARR=加权平均风险评级。写字楼23.0%工业14.5%零售商店/购物中心11.6%多户10.2%混合用途物业6.1%汽车旅馆/酒店5.1%单一用途4.5%仓库5.8%迷你仓库5.9%娱乐/学校2.8%其他10.5%房地产和租赁53.3%医疗保健和社会救助9.7%住宿和饮食服务5.1%零售业4.9%建筑业4.0%其他服务业(不包括公共管理)3.0%制造业2.8%所有其他行业17.2%
![slide23](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231023.jpg)
23 $45 $58 $24 $17 $10 $6 $6 Nonaccrual loans OREO Nonperforming assets to total assets 2019 2020 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022 0.82% 0.88% 0.32% 0.22% 0.14% 0.09% 0.08% NONPERFORMING ASSETS $1 0.09% 0.07% 0.01% (0.03)% 0.05% (0.05)% 0.00% (0.05)% (0.02)% Net charge-offs (recoveries) on loans to average loans, annualized 2019 2020 2021 2022 Q4 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022
![slide24](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231024.jpg)
24批评贷款$143$291$183$175$166$150$135$45$58$24$17$10$6$6$49$100$89$95$84$60$60$49$132$71$63$72$84$69不合标准-应计项目特别提及2019 2020 2021 Q1 2022 Q2 2022 Q3 200 Q4 2022按抵押品类型划分的贷款23.1%业主自住的CRE 28.6%非业主自住的CRE 40.3%住宅房地产0.1%建筑与土地开发6.2%消费者1.7%按贷款类别划分的零售/酒店贷款17.0%购物中心9.3%混合用途物业5.3%老年人护理6.2%农场3.4%辅助生活4.2%餐厅2.0%工业6.7%仓库3.1%其他CRE 5.6%非CRE 12.5%
![slide25](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231025.jpg)
25-非公认会计准则财务计量的计算见附录。$36$70$42$40$40$40$42$43贷款的ACL($)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 Q3 2022 Q4 2022 0.96%1.57%1.11%1.06%1.02%1.05%1.06%1.87%1.15%1.07%1.03%1.05%1.06%贷款信贷损失拨备(“ACL”)KD 1/11/23此幻灯片似乎不再有用。有什么想法吗?JN-是的,他们正在关注趋势。不过,在某种程度上,我们可以摆脱ACL ex PPP。
![slide26](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231026.jpg)
26 $4,461 $5,298 $6,090 $6,398 $6,374 $6,409 $6,391 $6,374 $6,118 0.37% 0.23% 0.10% 0.11% 0.09% 0.09% 0.09% 0.09% 0.16% Average deposits Cost of total deposits 2019 2020 2021 2022 Q4 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022 Deposit Composition DEPOSITS Deposit Balances and Cost of Total Deposits 31.8% 35.5% 36.7% 36.9% 36.7% 37.0% 35.5% 29.3% 30.6% 30.4% 31.1% 31.3% 32.0% 30.9% 16.4% 17.2% 17.5% 16.9% 16.8% 16.0% 17.9% 11.1% 9.6% 10.0% 10.0% 10.3% 10.4% 10.5% 11.4% 7.1% 5.4% 5.1% 4.9% 4.6% 5.2% Noninterest demand deposits Interest bearing demand deposits Money market accounts Savings accounts Certificates of deposit 2019 2020 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022
![slide27](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231027.jpg)
27$952$802$1,278$2,098$1,278$1,462$1,803$2,129$2,098$243$153$757$1,203$268$290$427$438$48 2.75%2.40%2.13%2.48%2.12%1.96%2.15%2.63%2.92%新购买2019 2020 2021 2022 Q4 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q3 2022 Q4 2022投资组合投资组合(按公允价值计算)美国政府和机构的市政证券7.6%住宅CMO和MBS 34.8%企业债务CMO和MBS 47.3%0.2%其他资产支持证券1.1%3.15 2.69 4.85 4.93 3.59 5.64 6.76 4.08 4.85 5.52 5.28 4.98 4.935.20 4.51 3.96 4.09 2.39持续期-仅2019 2020 2021 2022 Q4 2021 Q1 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2022投资组合持续期强劲信用投资组合质量:·91.3%投资于美国政府和机构证券·8.4%AA级或更好·比AA级低0.3%
![slide28](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231028.jpg)
28 3.23%(0.42)%0.11%0.33%0.11%(0.01)%3.35%YTD Q4 2021年PPP贷款收益率投资计息存款YTD Q4 2022 4.22%3.63%3.23%3.35%2.85%2.84%3.04%3.57%3.98%4.12%3.57%3.18%3.33%2.83%2.81%3.02%3.54%3.97%NIM,不包括购买贷款(非GAAP)的增值2019 2020 2021 2022 Q4 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022净息差-非GAAP财务指标的计算请参阅附录。3.57%(0.02)%0.44%0.17%(0.11)%(0.07)%3.98%QTD Q3 2022购买力平价贷款收益率投资计息存款计息负债总额QTD Q4 2022净息差变化QTD Q4 2022与QTD Q3 2022净息差变化YTD Q4 2022与YTD Q4 2021(GAAP)
![slide29](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231029.jpg)
29资产重新定价构成2022年12月31日浮动利率(3个月重新定价)固定利率赚取利息的存款总额$29$-$-$29投资证券总额,按公允价值计算103 9 1,893 2,005应收贷款(不包括小型企业购买力平价)878 1,052 2,121 4,051生息资产总额1,010$1,061$4,014$6,085%生息资产总额16.6%17.4%65.9%无息资产总额895美元6,980%总资产14.5%15.2%57.5%生息资产平均生息资产构成77.6%67.6%56.9%58.3%54.4%54.7%57.2%58.4%62.9%10.7%8.6%0.6%3.1%1.6%0.5%0.1%0.1%20.3%16.0%15.8%27.2%17.5%21.2%24.0%30.4%33.5%5.7%18.7%14.0%25.0%22.5%18.3%11.1%应收利息存款投资证券SBA PPP贷款,NET,不包括SBA PPP 2019 2020 2021 2022 Q4 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022 2.1%3.5%
![slide30](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231030.jpg)
30 $67.6 $46.6 $98.0 $81.9 $85.4 $89.3 $91.1 $98.0 Net income (GAAP) PTPP income (non-GAAP) 2019 2020 2021 2022 Q4 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022 $19.4 $19.8 $18.6 $21.0 $22.5 $19.3 $19.8 $21.4 $27.6 $29.3 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% 1.12% 1.04% 1.08% 1.01% 1.13% 1.26% 1.58% 1.42% 1.28% 1.34% 1.03% 1.08% 1.16% 1.49% 1.64% ROAA (GAAP) PTPP ROAA (non-GAAP) 2019 2020 2021 2022 Q4 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022 Net Income (GAAP) and PTPP Income (non- GAAP), in millions 13.35% 8.98% 17.05% 14.94% 13.27% 13.83% 13.68% 15.20% 17.21% 8.56% 5.78% 11.64% 10.08% 9.06% 9.47% 9.19% 10.27% 11.46% ROAE (GAAP) ROATCE (non-GAAP) 2019 2020 2021 2022 Q4 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022 2.71% 2.37% 2.09% 2.06% 2.06% 1.95% 1.94% 2.11% 2.26% 2019 2020 2021 2022 Q4 2021 Q1 2022 Q2 2022 Q3 2022 Q4 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/1046025/000104602523000013/investorpresentation1231031.jpg)
31 10.2%8.5%8.3%8.3%8.7%9.5%10.4%8.9%8.4%7.9%7.9%7.6%8.2%14.6%12.4%11.5%11.0%股东权益与总资产比率(GAAP)有形普通股权益(“TCE”)至有形资产(非GAAP)TCE(不包括AOCI)至有形资产,不包括UGL(非GAAP)2019 2020 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022 12.8%14.0%14.8%14.8%14.7%14.4%14.0%14.0%10.0%10.0%10.0%2.8%4.0%4.8%4.7%4.4%4.0%资本充足的超额资本2019 2020 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022-当前季度比率是在完成和提交公司的监管报告之前的估计。-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%9.2%9.7%5.0%5.0%5.0%5.0%5.0%5.6%4.6%3.7%3.8%3.9%4.2%4.7%资本充裕的超额资本2019 2020 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022资本和流动性来源一级杠杆率基于风险的资本权益比率主要和二级流动性来源12月31日2022年现金和现金等价物104美元未担保投资证券1,324 FHLB和FRB借款可用性1,273联邦基金额度215经纪CD能力889总计$3,805 9.0%
![slide32](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231032.jpg)
股东回报
![slide33](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231033.jpg)
33 TOTAL SHAREHOLDER RETURN Stock Summary Ticker HFWA Exchange NASDAQ Stock price $29.45 Market capitalization (in billions) $1,033.8 Dividend yield (regular dividend only) 2.85% Average Daily Volume (3 month) Average daily volume (shares) 191,985 Average daily volume ($000s) $5,654 52-Week High and Low Price 52-week high (November 10, 2022) 34.34 52-week low (January 31, 2022) 23.31 Per Share Tangible book value per share $15.66 EPS - 2022E $2.29 EPS - 2023E $2.61 Number of research analysts 6 Valuation Ratios Price / Tangible book value 188.1% Price / 2022E EPS 12.8x Price / 2023E EPS 11.3x Dividends Per Share Declared $0.50 $0.53 $0.72 $0.61 $0.72 $0.84 $0.80 $0.81 $0.84 $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 $0.21 $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 January 10, 2023. – Dividend information as of January 26, 2023. $0.79 $1.25 $1.30 $1.39 $1.49 $1.83 $1.29 $2.73 $2.30 $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 $0.59 $0.24 $0.32 $0.33 $0.33 $0.45 $0.47 $0.66 $0.55 $0.64 Q1 Q2 Q3 Q4 2014 2015 2016 2017 2018 2019 2020 2021 2022
![slide34](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231034.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/1046025/000104602523000013/investorpresentation1231035.jpg)
35 NON-GAAP FINANCIAL MEASURES 2019 2020 2021 2022 Q4 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022 PTPP Income and PTPP ROAA: Net income (GAAP) $67,557 $46,570 $98,035 $81,875 $19,397 $19,757 $18,584 $20,990 $22,544 Exclude income tax expense 13,488 6,610 22,472 17,561 4,922 3,582 3,977 4,657 5,345 Exclude provision for (reversal of provision for) credit losses 4,311 36,106 (29,372) (1,426) (5,037) (3,577) (1,204) 1,945 1,410 PTPP income (non-GAAP) $85,356 $89,286 $91,135 $98,010 $19,282 $19,762 $21,357 $27,592 $29,299 Average total assets $5,411,078 $6,293,622 $7,126,250 $7,321,455 $7,403,597 $7,434,787 $7,385,616 $7,367,736 $7,100,844 ROAA, annualized (GAAP) 1.25 % 0.74 % 1.38 % 1.12 % 1.04 % 1.08 % 1.01 % 1.13 % 1.26 % PTPP ROAA, annualized (non-GAAP) 1.58 % 1.42 % 1.28 % 1.34 % 1.03 % 1.08 % 1.16 % 1.49 % 1.64 % Loan Yield, excluding SBA PPP Loans, annualized: Interest and fees on loans (GAAP) $189,515 $192,417 $189,832 $174,275 $42,695 $41,025 $40,890 $43,847 $48,513 Exclude impact on loan yield from SBA PPP loan interest and fees — (19,472) (32,109) (5,215) (4,928) (3,081) (1,782) (275) (77) Adjusted interest and fees on loans (non- GAAP) $189,515 $172,945 $157,723 $169,060 $37,767 $37,944 $39,108 $43,572 $48,436 Average loans receivable, net (GAAP) $3,668,665 $4,335,564 $4,181,464 $3,852,604 $3,836,029 $3,773,325 $3,812,045 $3,859,839 $3,963,042 Exclude average SBA PPP loans — (589,635) (549,422) (37,533) (204,436) (109,594) (34,090) (5,726) (2,250) Adjusted average loans receivable, net (non-GAAP) $3,668,665 $3,745,929 $3,632,042 $3,815,071 $3,631,593 $3,663,731 $3,777,955 $3,854,113 $3,960,792 Loan yield, annualized (GAAP) 5.17 % 4.44 % 4.54 % 4.52 % 4.42 % 4.41 % 4.30 % 4.51 % 4.86 % Loan yield, excluding SBA PPP loans, annualized (non-GAAP) 5.17 % 4.62 % 4.34 % 4.43 % 4.13 % 4.20 % 4.15 % 4.49 % 4.85 % – Dollars in thousands – ROAA - Return on average assets – PTPP - Pre-tax, pre-provision
![slide36](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231036.jpg)
36 2019 2020 2021 2022 Q4 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022 ROATCE: Net income (GAAP) $67,557 $46,570 $98,035 $81,875 $19,397 $19,757 $18,584 $20,990 $22,544 Add amortization of intangible assets 4,001 3,525 3,111 2,750 759 704 704 671 671 Exclude tax effect of adjustment (840) (740) (653) (578) (159) (148) (148) (141) (141) Tangible net income (non-GAAP) $70,718 $49,355 $100,493 $84,047 $19,997 $20,313 $19,140 $21,520 $23,074 Average stockholders' equity (GAAP) $789,502 $805,580 $842,067 $811,942 $849,383 $846,085 $810,961 $811,052 $780,401 Exclude average intangible assets (259,667) (255,898) (252,540) (249,566) (251,331) (250,593) (249,890) (249,245) (248,560) Average tangible common stockholders' equity (non-GAAP) $529,835 $549,682 $589,527 $562,376 $598,052 $595,492 $561,071 $561,807 $531,841 ROAE, annualized (GAAP) 8.56 % 5.78 % 11.64 % 10.08 % 9.06 % 9.47 % 9.19 % 10.27 % 11.46 % ROATCE, annualized (non-GAAP) 13.35 % 8.98 % 17.05 % 14.94 % 13.27 % 13.83 % 13.68 % 15.20 % 17.21 % Net Interest Margin, excluding Incremental Accretion on Purchased Loans, annualized: Net interest income (GAAP) $199,682 $200,997 $205,789 $219,385 $47,908 $46,944 $50,048 $59,286 $63,107 Exclude incremental accretion on purchased loans (4,876) (3,446) (2,638) (1,436) (387) (584) (270) (398) (184) Adjusted net interest income (non-GAAP) $194,806 $197,551 $203,151 $217,949 $47,521 $46,360 $49,778 $58,888 $62,923 Average total interest earning assets, net $4,729,885 $5,535,236 $6,381,048 $6,547,040 $6,671,984 $6,694,578 $6,612,958 $6,592,361 $6,292,188 Net interest margin, annualized (GAAP) 4.22 % 3.63 % 3.23 % 3.35 % 2.85 % 2.84 % 3.04 % 3.57 % 3.98 % Net interest margin, excluding incremental accretion on purchased loans, annualized (non-GAAP) 4.12 % 3.57 % 3.18 % 3.33 % 2.83 % 2.81 % 3.02 % 3.54 % 3.97 % NON-GAAP FINANCIAL MEASURES – Dollars in thousands – ROATCE - Return on average tangible common equity – ROAE - Return on average equity
![slide37](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231037.jpg)
37 2019 2020 2021 Q1 2022 Q2 2022 Q3 2022 Q4 2022 Tangible Common Equity to Tangible Assets and Tangible Common Equity to Tangible Assets, excluding AOCI: Total stockholders' equity (GAAP) $809,311 $820,439 $854,432 $821,449 $805,366 $776,702 $797,893 Exclude intangible assets (257,552) (254,027) (250,916) (250,212) (249,508) (248,837) (248,166) Tangible common equity (non-GAAP) $551,759 $566,412 $603,516 $571,237 $555,858 $527,865 $549,727 Exclude AOCI 10,378 25,018 9,396 (34,228) (61,783) (105,001) (99,850) Tangible common equity, excluding AOCI (non-GAAP) $541,381 $541,394 $594,120 $605,465 $617,641 $632,866 $649,577 Total assets (GAAP) $5,552,970 $6,615,318 $7,432,412 $7,483,814 $7,316,467 $7,200,312 $6,980,100 Exclude intangible assets (257,552) (254,027) (250,916) (250,212) (249,508) (248,837) (248,166) Tangible assets (non-GAAP) $5,295,418 $6,361,291 $7,181,496 $7,233,602 $7,066,959 $6,951,475 $6,731,934 Exclude unrealized gain or loss of investment securities available for sale, net of tax 10,378 25,018 9,396 (34,228) (61,783) (105,001) (99,850) Tangible assets, excluding AOCI (non-GAAP) $5,285,040 $6,336,273 $7,172,100 $7,267,830 $7,128,742 $7,056,476 $6,831,784 Stockholders' equity to total assets (GAAP) 14.6 % 12.4 % 11.5 % 11.0 % 11.0 % 10.8 % 11.4 % Tangible common equity to tangible assets (non-GAAP) 10.4 8.9 8.4 7.9 7.9 7.6 8.2 Tangible common equity, excluding AOCI, to tangible assets, excluding UGL 10.2 % 8.5 % 8.3 % 8.3 % 8.7 % 9.0 % 9.5 % ACL on Loans to Loans Receivable, excluding SBA PPP Loans: Allowance for credit losses on loans $36,171 $70,185 $42,361 $40,333 $39,696 $42,089 $42,986 Loans receivable (GAAP) $3,767,879 $4,468,647 $3,815,662 $3,821,178 $3,874,064 $4,001,295 $4,050,858 Exclude SBA PPP loans — (715,121) (145,840) (64,962) (11,334) (3,593) (1,468) Loans receivable, excluding SBA PPP (non-GAAP) $3,767,879 $3,753,526 $3,669,822 $3,756,216 $3,862,730 $3,997,702 $4,049,390 ACL on loans to loans receivable (GAAP) 0.96 % 1.57 % 1.11 % 1.06 % 1.02 % 1.05 % 1.06 % ACL on loans to loans receivable, excl. SBA PPP loans (non-GAAP) 0.96 % 1.87 % 1.15 % 1.07 % 1.03 % 1.05 % 1.06 % NON-GAAP FINANCIAL MEASURES – Dollars in thousands
![slide38](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231038.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 NON-GAAP FINANCIAL MEASURES – Dollars in thousands
![slide39](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231039.jpg)
39 Tangible Book Value Per Share (continued): 2017 2018 2019 2020 2021 2022 Q1 Q2 Q3 Q4 Total stockholders' equity (GAAP) $505,305 $760,723 $809,311 $820,439 $854,432 $821,449 $805,366 $776,702 $797,893 Exclude intangible assets (125,117) (261,553) (257,552) (254,027) (250,916) (250,212) (249,508) (248,837) (248,166) Tangible common equity (non- GAAP) $380,188 $499,170 $551,759 $566,412 $603,516 $571,237 $555,858 $527,865 $549,727 Exclude AOCI (1,298) (7,455) 10,378 25,018 9,396 (34,228) (61,783) (105,001) (99,850) Tangible common equity, excluding AOCI (non-GAAP) 381,486 506,625 541,381 541,394 594,120 605,465 617,641 632,866 649,577 Shares outstanding 29,927,746 36,874,055 36,618,729 35,912,243 35,105,779 35,102,372 35,103,929 35,104,248 35,106,697 Book value per share (GAAP) $16.88 $20.63 $22.10 $22.85 $24.34 $23.40 $22.94 $22.13 $22.73 Tangible book value per share (non-GAAP) $12.70 $13.54 $15.07 $15.77 $17.19 $16.27 $15.83 $15.04 $15.66 Tangible book value per share, excluding AOCI (non-GAAP) $12.75 $13.74 $14.78 $15.08 $16.92 $17.25 $17.59 $18.03 $18.50 NON-GAAP FINANCIAL MEASURES – Dollars in thousands
![slide40](https://www.sec.gov/Archives/edgar/data/1046025/000104602523000013/investorpresentation1231040.jpg)
40截至期末或截至2022年12月31日的三个月2022年6月30日2022年9月30日2022年12月31日盈利性:净收益(GAAP)$19,397$19,757$18,584$20,990$22,544税前净收益(非GAAP)19,282 19,762 21,357,592 29,299稀释后每股收益$0.55$0.56$0.52$0.59$0.64平均资产回报率(GAAP)1.04%1.08%1.01%1.13%1.26%税前,拨备前平均资产回报率(非GAAP)1.03 1.08 1.16 1.49 1.64平均普通股权益回报率(GAAP)9.06 9.47 9.19 10.27 11.46有形普通股权益(非GAAP)13.27 13.83 13.68 15.20 17.21净息差2.85 2.84 3.04 3.57 3.98效率比率66.6 64.4 62.6 58.7 58.0非利息支出与平均总额之比资产2.06%1.95%1.94%2.11%2.26%资产负债表:总资产7美元应收贷款净额3,773,301 3,780,845 3,834,368 3,959,206 4,007,872存款总额6,394,290美元6,491,500美元6,330,190美元6,237,735美元5,924840贷存比率59.7%58.9%61.2%64.1%68.4%资本:每股账面价值(GAAP)$24.34$23.40$22.94$22.13$22.73每股有形账面价值(非GAAP)$17.19$16.27$15.83$15.04$15.66每股有形账面价值,不包括AOCI(非GAAP)$16.92$17.25$17.59$18.03$18.50杠杆率8.7%8.8%8.9%9.2%9.7%总资本比率14.8%14.7%14.7%14.4%14.0%14.0%信用质量:不良资产占总资产0.32%0.22%0.14%0.09%应收贷款(GAAP)1.11 1.06 1.02 1.05 1.06关于应收贷款贷款的acl,不包括SBA PPP(非GAAP)1.15%1.07%1.03%1.05%1.06%-以千美元为单位-非GAAP财务指标的计算请参阅附录。季度财务统计数据