![slide11](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930011.jpg)
11潜在的な成長機会-グローバル市場情報から得られた地図。-銀行本部のいくつかの位置が地図上に重複している。-最近の四半期までの公開財務情報。·PNW地域商業コミュニティ銀行の長期目標を確立する;西豪以外にも、ORとIDにはM&Aと生産チームの向上の潜在的な機会がある。·HFWAは太平洋北西部地域の第一選択買収先と位置づけられている。·大量の銀行はまだHFWAの足跡に残っている;さらなる統合が予想される。-資産2億~5億ドルの銀行11行-資産5億~10億ドルの銀行21社-資産10億~35億ドルの銀行·財務パラメータは、15%の内部収益率と年率br}を含む
![slide12](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930012.jpg)
12完了2件のFDIC取引完了ピアース商業銀行資産2.11億ドルコレッツ銀行3.45億ドル資産買収Puget Sound Bancorp$6.39億資産Premier Commercial Bancorp$4.40億資産$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$7,484$1,747$1,079$12.21$12.99$13.16$13.31$15.02$15.68$13.13$13.85$12.12$13.85$13.16$13.31$70$13.54$15.07$15.77$17.19$16.27$15.83$15.04$13.74$14.78$15.08$16.92$17.25$17.59$18.03有機買収資産1株当たりの有形帳簿価値(非GAAP)1株当たりの有形帳簿価値、AOCI(非GAAP)2009 2010 2011 2012 2013 2015 2016 2017 2018 2019 2020 2021 Q 1 2022 Q 2 2022 Q 3 2022 Q 2 2022 Q 3 2022歴史成長有機と買収合併ワシントン銀行会社と合併買収したシリコンバレーコミュニティ銀行株式資産2.54億ドル資産西北商業銀行6500万ドル資産-非GAAP財務指標の計算は付録に示す。-他の全面的収益または損失(AOCI)を累積-AOCIを含まず、約2018年前の期間の1株当たりの有形帳簿価値である。16.88ドル
![slide13](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930013.jpg)
13預金市場シェアワシントンとオレゴン2008年ワシントンとオレゴン2013年ワシントンとオレゴン-2022年預金市場シェアランキング機関(州)市場シェア預金市場シェアランキング機関(州)預金市場シェア1米国銀行(ノースカロライナ州)$32,880 20.36%1米国銀行(ノースカロライナ州)$34,290 19.44%1米国銀行(ノースカロライナ州)$64,49718.59%2米国Bancorp(MN)18,200 11.27%2米国Bancorp(MN)24,3富国銀行(カリフォルニア)22,985 13.03%3モルガン大通(ニューヨーク)46,617 13.44%4富国銀行(カリフォルニア)13,983 8.66%4モルガン大通(ニューヨーク)15,638 8.87%4富国銀行(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)5,840.31%7 Columbia Banking System,Inc.(15,WA)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 SterFinancial Corp.(WA)5,203 2.95%9 Washington Federal,Inc.(WA)10,190.94%10 Frontier Financial Corp.(WA)3,304.95%10 Mitishi FJ Financial Group475.97%10 W.T.B.Financial Corporation(WA)8,045.32%11 Columbia Banking System Inc.(WA)2,401.49%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.西海岸銀行(OR)2,082 1.29%13 HomeStreet Inc.(西澳)1, 第一州間銀行システム会社(MT)3,566 1.03%14 HomeStreet Inc.(WA)1,268 0.79%14 SKBHC Holdings LLC(WA)1,551 0.88%14フランスパリ銀行SA 2,714 0.78%15下落銀行(OR)1,142 0.71%15ワシントン銀行(WA)1,411 0.80%15 First Republic Bank(CA)2,708 0.72%16 americanWest Bancorp(西澳)1,100 0.68%16アルキマ連邦物流協会。(西澳門)1,402 0.79%16 Coastal Financial Corporation(西豪)2,700 0.72%17 Horizon Financial Corp.(西豪)1,097 0.68%17フランスパリ銀行(BNP Paribas SA)1,315 0.75%17 People Bancorp(西豪)2,500 0.59%18 Yakima Federal S&L Assocc。(西豪)1,094 0.68%18 Heritage Financial Corp.(西豪)1,227 0.70%18三菱日聯金融グループ(Mitsubishi UFJ Financial Group,Inc.)2,497 0.57%19フランスパリ銀行1,002 0.62%19 People Bancorp(西豪)1,119 0.63%19 FS Bancorp,Inc.(西豪)2,033 0.788%下落金融会社(西豪)993.62%20山羊谷銀行(西豪)1,094 0.62%20ヤギ谷銀行(西澳)1,1964 0.29%21 City Bank(WA)955 0.59%21 Pacific Continental Corp.(OR)1,075.61%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 0.788%22 Columbia Bancorp(OR)940 0.588%22 Opus Bank(CA)968 0.552%Timberp,Inc.23リスク金融グループ(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オリンピックBancorp Inc.(WA)807 0.46%24 Zion BancorpNA(UT)1,540 0.48%25 People Bancorp(WA)846 0.52%25 HSBCホールディングス802.45%25オリンピック銀行(WA)1,522.43%26カシミア谷金融会社(WA)842.52%26下落Bancorp(OR)800 0.45%26 Riverview Bancorp,Inc.(WA)1,507 0.46%27 Heritage Financial Corp.(WA)802.50%27 Zion BancorpNA(UT)774 0.44%27 Yakima Federal S&L Assoc。(西マカオ)1,498 0.44%28 Liberty Financial Group Inc.(または)778 0.48%28 Skagit Bancorp Inc.(西豪)667 0.38%28 Pacific Financial Corporation(西豪)1, 2040.43%29ワシントン銀行(西澳)734 0.45%29 Riverview Bancorp Inc.(西豪)660 0.37%29 First Financial Northwest,Inc.(西豪)1,194 0.34%30 First Indep投資グループ(Investment Group Inc.)684 0.42%30第一金融西北会社(First Financial Northwest Inc.)642 0.36%30 Glacier Bancorp,Inc.(MT)1,049 0.35%31太平洋大陸会社(Pacific Continental Corp.)(OR)677 0.42%31 First FED。エスアンドエル協会です。HSBCホールディングス1,020 0.25%32 PremierWest Bancorp(OR)664.41%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 Pacif ic Premier BancorpBaker Boyer Bancorp(WA)468 0.27%34 Summit Bank Group,Inc.(または)861 0.23%35 Zion Bancorpノースカロライナ(UT)572 0.35%35オリンピア連邦預金協会(WA)465 0.26%35キャセイ本店(CA)822 0.25%36ホイットマン銀行(ワシントン)528 0.33%36 Home Federal Bancorp Inc.(ID)451 0.26%36 Sound Financial Bancorp,Inc.(WA)790 0.22%37ワシントン第一金融グループ(WA)515 0.32%37 First Citizens BancShares Inc.(NC)416 0.24%37 First Citizens BancShares,Inc.(NC)772 0.22%38 First FEDエスアンドエル協会です。ロサンゼルス港(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 Timbe rland Bancorp Inc.(WA)480 0.30%40 Evergreen Federal Bank(OR)336 0.1940 Baker Boyancorp(WA)728.2%市場機関合計4161,4176機関371機関の入市合計346ドル, 84機関のうち,120機関中148機関中970機関がスタンダード·グローバル市場情報から得たデータによると,6月30日までの1年であった。他のスライドでは数百万ドルです私たちはここで変換できますか?もっと読みやすくなります。KD変換です。
![slide14](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930014.jpg)
財務最新ニュース
![slide15](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930015.jpg)
15財務更新-2022年第3四半期·2022年第3四半期の純収入は2100万ドル、あるいは1株当たり希釈後の収益は0.59ドル、2022年第2四半期は1860万ドル、あるいは1株当たり希釈後の収益は0.52ドル、2021年の第3四半期は2060万ドル、あるいは1株当たり希釈後の収益は0.58ドル。·2022年第3四半期、受取ローンは1兆272億ドル増加し、年率に換算して3.3%増加した。·2022年第3四半期の純利息収入は920万ドル増加し、18.5%増の5930万ドルに達したが、2022年第2四半期の純利息収入は5000万ドルだった。·純金利差は2022年第2四半期の3.04%と2021年第3四半期の3.15%から2022年第3四半期の3.57%に増加した。·2022年第3四半期の総預金コストは0.09%を維持し、2022年第2四半期と2021年第3四半期の0.09%と横ばい。·2022年9月30日現在、総資産に占める不良資産の割合は0.09%に低下しているが、2022年6月30日と2021年9月30日はそれぞれ0.14%と0.36%である。·2022年10月19日に定期現金配当金を普通株1株当たり0.21ドルと発表した
![slide16](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930016.jpg)
16$3,669$4,336$4,181$3,815$4,006$3,836$3,773$3,812$3,860 5.17%4.44%4.44%4.44%4.34%4.28%4.42%4.41%4.30%4.51%4.26%4.13%4.20%4.15%4.49%平均ローン収益率SBA PPP(非GAAP)2019 2020 2021 2022 YTD Q 3 2021 Q 4 2021 Q 1 2022 Q 2 2022 Q 3 2022商業·工業平均ローン残高とローン収益率18.4%SBA PPP 0.1%オーナー自己居住CRE 24.0%非オーナー自己居住CRE 38.6%住宅不動産7.4%建設と土地開発6.3%消費者5.2%ローン組合せ現在のローン組合せローン組合せ再定価スケジュール(SBA PPPローンを含まない)35.7%33.9%28.6%28.6%26.05%25.522.0%20.3%21.3%22.4%23.0%42.3%45.8%48.1%49.0%50.1%51.5%固定金利変動(3カ月再定価)2019 2020 2021 Q 1 2022 Q 2 2022 Q 3 2022-融資収益率計算には、受取ローンを含む平均残高が計算されています。純額と販売待ちのローン。-非公認会計基準財務計量の計算は付録に示す。4.62%
![slide17](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930017.jpg)
17 LOAN PORTFOLIO COMPOSITION $3,768 $4,469 $3,816 $3,821 $3,874 $4,001 $852 $733 $622 $652 $699 $735 $805 $857 $931 $936 $951 $959 $1,289 $1,410 $1,493 $1,505 $1,516 $1,547 $132 $123 $165 $223 $265 $296 $275 $306 $227 $222 $219 $253 $415 $325 $232 $218 $213 $207 $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
![slide18](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930018.jpg)
18新しい約束金額$30$23$22$43$30$27$45$75$62$47$271$329$224$284$281(消費住宅を除く)SBA PPP SBA PPP 2021年第3四半期2021年第4四半期2022年第2四半期2022年第3四半期2022年第3四半期ローン発生-2022年第1四半期、2022年第2四半期、2022年第3四半期に発生した住宅承諾には、それぞれ4200万ドル、2700万ドル、2900万ドルの購入ローンが含まれている
![slide19](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930019.jpg)
19 Construction Commitments $580 $486 $488 $472 $489 $542 $275 $306 $227 $222 $219 $253 $305 $180 $261 $250 $270 $289 Outstanding Balance Available Credit 2019 2020 2021 Q1 2022 Q2 2022 Q3 2022 35.06% 25.62% 25.17% 28.53% 30.90% 35.43%36.28% 32.91% 31.33% 31.34% 31.30% 31.80% 47.41% 62.96% 46.52% 47.03% 44.79% 46.68% Utilization Rate - Construction LOCs Utilization Rate - Consumer LOCs Utilization Rate - Commercial and Industrial Loan LOCs 2019 2020 2021 Q1 2022 Q2 2022 Q3 2022 LINE OF CREDIT ("LOC") UTILIZATION LOC Utilization Rates
![slide20](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930020.jpg)
20受取ローン変化$3,874$(8)$207$(72)$(55)$55$4,001 2022年6月30日の受取ローン購買力平価前金と返済純額ローン2022年9月30日の受取ローン満期日/返済純額$3,821$(54)$242$(139)$(7)$10$3,874 2022年3月31日の受取ローン購買力平価前金と返済ローンによる前払い2022年6月30日の受取ローン前払い純額/支払ローン変化-2022年第3四半期ローン変化-2022年第2四半期ローン変化-2022年第2四半期ローン変化-2022年第2四半期ローン変化-2022年第2四半期
![slide21](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930021.jpg)
21ビジネスローンリスク開放業界別ビジネスローン2021年12月31日担保金額保証2022年6月30日担保2022年9月30日不動産レンタル料およびレンタル1,678 4.4.4医療看護および社会援助320 4.5.5.5.6.6宿泊および飲食サービス167.3.0 6.0 5.8小売業161.6.5.5建造業157.6.6.6その他サービス(公共行政を除く)99.4.6.6製造業103 5.5.5.1すべての他の業界556.4.4.4合計3,241 4.6.5.5.5中央給与ローン担保タイプ担保タイプ担保金額保証2022年6月30日担保金額保証2022年9月30日担保オフィス$570 4.3工業365 4.4.4小売店/ショッピングセンター284.6 4.6世帯235 4.3 4.3総合用途物件165.7モーテル/ホテル142 6.8 5.7単一用途114.3.6.6倉庫152 4.64.5 4.6ミニ貯蔵物150 4.8.2 4.2康楽/学校79.5.9 4.9その他251.7.7.8合計2,507 4.6 4.5.5-NAICSコード別-SBA PPPローンは含まれていません。-WARR=加重平均リスク評価。オフィスビル22.7%工業14.6%小売店/ショッピングセンター11.2%多世帯9.4%混合用途物件6.6%モーテル/ホテル5.7%単一用途4.5%倉庫6.1%ミニ倉庫6.0%康楽/学校3.2%その他10.0%不動産·レンタル51.7%医療·社会救助9.9%宿泊·食品サービス5.2%小売業5.0%建築業4.8%その他サービス業(公共管理を除く)3.1%製造業3.2%その他すべての業界17.1%
![slide22](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930022.jpg)
22 $45 $58 $24 $17 $10 $6 Nonaccrual loans OREO Nonperforming assets to total assets 2019 2020 2021 Q1 2022 Q2 2022 Q3 2022 0.82% 0.88% 0.32% 0.22% 0.14% 0.09% NONPERFORMING ASSETS $1 0.09% 0.07% 0.01% (0.03)% 0.04% 0.05% (0.05)% 0.00% (0.05)% Net charge-offs (recoveries) on loans to average loans, annualized 2019 2020 2021 2022 YTD Q3 2021 Q4 2021 Q1 2022 Q2 2022 Q3 2022
![slide23](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930023.jpg)
23批判融資$143$291$183$175$166$151$45$58$24$17$10$6$49$100$95$84$60$49$71$63$72$84標準外-課税プロジェクト特に言及2019 2020 2021 Q 1 2022 Q 2 2022 Q 3 2022担保タイプ批判の融資22.3%所有者が自住するCRE 26.3%非所有者自住CRE 44.4%住宅不動産0.1%建築·土地開発5.3%消費者ローン部門モーテル/ホテル30.2%オフィスビル10.6%小売店/ショッピングセンター8.1%混合用途物件5.5%高齢者ケア5.6%農場3.3%補助生活3.8%レストラン4.3%工業3.0%倉庫2.8%その他CRE 6.1%非CRE 16.7%
![slide24](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930024.jpg)
24-非公認会計基準財務計量の計算は付録に示す。$36$70$42$40$40$42ローンACL($)ローン/ローンACL(%)ローン/ローンACLは含まれていません。SBA PPP(非GAAP)(%)2019 2020 2021 Q 1 2022 Q 2 2022 Q 3 2022 Q 3 2022 0.96%1.57%1.11%1.06%1.02%1.05%1.87%1.15%1.07%1.03%1.05%ローンの信用損失対策
![slide25](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930025.jpg)
25 $4,461 $5,298 $6,090 $6,398 $6,170 $6,374 $6,409 $6,391 $6,374 0.37% 0.23% 0.10% 0.09% 0.09% 0.09% 0.09% 0.09% 0.09% Average deposits Cost of total deposits 2019 2020 2021 2022 YTD Q3 2021 Q4 2021 Q1 2022 Q2 2022 Q3 2022 Deposit Composition DEPOSITS Deposit Balances and Cost of Total Deposits 31.8% 35.5% 36.7% 36.9% 36.7% 37.0% 29.3% 30.6% 30.4% 31.1% 31.3% 32.0% 16.4% 17.2% 17.5% 16.9% 16.8% 16.0% 11.1% 9.6% 10.0% 10.0% 10.3% 10.4% 11.4% 7.1% 5.4% 5.1% 4.9% 4.6% Noninterest demand deposits Interest bearing demand deposits Money market accounts Savings accounts Certificates of deposit 2019 2020 2021 Q1 2022 Q2 2022 Q3 2022
![slide26](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930026.jpg)
26$952$802$1,278$2,129$1,073$1,278$1,462$1,803$2,129$243$153$757$865$100$268$290$427$438 2.75%2.40%2.13%2.29%2.13%2.12%1.96%2.15%2.63%ポートフォリオ収益率2019 2020 2021 YTD Q 3 2021 Q 4 2021 Q 1 2022 Q 2 2022 Q 3 2022ポートフォリオ(公正価値で計算)米国政府·機関投資ポートフォリオ9.1%住宅CMOとMBS 35.2%ビジネスCMBSと4.4%債務0.3%その他資産サポート証券1.1%3.15 2.69 4.85 4.98 3.59 5.64 6.76 4.15 4.35.85 5.52 5.28.98 7.94 5.20 4.51 3.96 4.09期限-総ポートフォリオ期限-2019 2020 2021 2022 YTD Q 3 2021 Q 4 2021 Q 1 2022 Q 2 2022 Q 3 2022 Q 3 2022ポートフォリオ期限ポートフォリオの強力な信用品質:·89.7%アメリカ政府と機関証券·10に投資AA級以上の0.0%·AA級より0.3%低い
![slide27](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930027.jpg)
27 3.36%(0.47)(0.12)%0.25%0.12%0.01%3.15%YTD Q 3 2021年PPP融資収益率投資利息預金YTD Q 3 2022 4.22%3.63%3.23%3.15%2.85%2.84%3.57%3.57%3.57%3.18%3.12%3.11%2.83%2.81%3.02%3.54%NIM購入ローン(非GAAP)を含まない付加価値2019 2020 2021 2022 YTD Q 3 2021 Q 4 2021 Q 1 2022 Q 2 2022 Q 3 2022純利益差-非GAAP財務指標の計算は付録を参照されたい。3.04%(0.09)%0.25%0.28%0.10%(0.01)%3.57%QTD Q 3 2022貸出収益率投資計上利息負債総額QTD Q 3 2022純利益差変化QTD Q 3 2022とQTD Q 2 2022純利益差変化YTD Q 3 2022とYTD Q 3 2021純利益差(GAAP)
![slide28](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930028.jpg)
28 2022年9月30日資産再定価から変動金利(3カ月再定価)固定金利で利息を稼ぐ預金総額$307$-$-$307投資証券総額、公正価値計算109 9 1,915 2,033融資(小規模企業購買力平価を除く)920 1,022 2,060 4,002生息資産総額$1,336$1,031$3,975$6,342%生息資産総額21.1%16.3%62.6%無利子資産総額858資産総額7,200%総資産18.6%14.3%55.2%生息資産平均構成77.6%67.6%56.9%56.8%55.8%54.74%57.2%58.4%10.7%8.6%0.7%6.1%3.1%0.5%0.1%20.3%16.0%15.8%25.2%16.2%17.5%21.2%24.0%30.4%18.7%17.3%21.9%25.0%22.5%18.3%11.1%利子預金投資証券SBA PPP受取ローン、NET、含まれていないSBA PPP 2019 2020 2021 2022 YTD Q 3 2021 Q 4 2021 Q 1 2022 Q 2 2022 Q 3 2022 2.1%
![slide29](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930029.jpg)
29 $67.6 $46.6 $98.0 $59.3 $85.4 $89.3 $91.1 $68.7 Net income (GAAP) PTPP income (non-GAAP) 2019 2020 2021 2022 YTD Q3 2021 Q4 2021 Q1 2022 Q2 2022 Q3 2022 $20.6 $19.4 $19.8 $18.6 $21.0 $22.4 $19.3 $19.8 $21.4 $27.6 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% 1.07% 1.13% 1.04% 1.08% 1.01% 1.13% 1.58% 1.42% 1.28% 1.24% 1.23% 1.03% 1.08% 1.16% 1.49% ROAA (GAAP) PTPP ROAA (non-GAAP) 2019 2020 2021 2022 YTD Q3 2021 Q4 2021 Q1 2022 Q2 2022 Q3 2022 Net Income (GAAP) and PTPP Income (non- GAAP), in millions 13.35% 8.98% 17.05% 14.24% 13.93% 13.27% 13.83% 13.68% 15.20% 8.56% 5.78% 11.64% 9.64% 9.55% 9.06% 9.47% 9.19% 10.27% ROAE (GAAP) ROATCE (non-GAAP) 2019 2020 2021 2022 YTD Q3 2021 Q4 2021 Q1 2022 Q2 2022 Q3 2022 2.71% 2.37% 2.09% 2.00% 2.04% 2.06% 1.95% 1.94% 2.11% 2019 2020 2021 2022 YTD Q3 2021 Q4 2021 Q1 2022 Q2 2022 Q3 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
![slide30](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930030.jpg)
30 10.2%8.5%8.3%8.7%9.0%10.4%8.9%8.4%7.9%7.6%14.6%12.4%11.0%11.0%10.8%有形資産総額(非GAAP)普通株主権益が有形資産総額に占める株主権益の割合は、AOCI(非GAAP)2019 2020 2021 Q 1 2022 Q 2 2022 Q 3 2022 12.8%14.0%14.8%14.7%14.4%14.0%10.0%10.0%10.0%2.8%4.0%4.7%4.4%4.0%資本充足超過資本2019 2020 2021 Q 1 2022 Q 2 2022 Q 3 2022-現在の四半期比率は、完成待ちと会社監督報告書提出の見積もりとなっている。-非公認会計基準財務指標の計算は付録に示す。-資本余裕は、FDIC銀行の資本余裕を表す比率のハードル。一級レバレッジと総リスクに基づく資本の最低資本比率要求はそれぞれ4.0%と8.0%であった。−銀行の資産および負債管理政策によれば、ブローカーCD容量は、総預金の15%に制限される。10.6%9.0%8.7%8.8%8.9%9.2%5.0%5.0%5.6%4.0%3.7%3.9%3.9%4.2%資本充足超過資本2019 2020 2021 Q 1 2022 Q 2 2022 Q 3 2022資本と流動性源一次レバレッジ率リスクに基づく資本比率は主に2級流動性源9月30日、2022年現金および現金等価物407未担保投資証券1,348 FHLBおよびFRB借入可用性1,238連邦基金限度額215ブローカーCD能力936の合計4,144ドル
![slide31](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930031.jpg)
株主リターン
![slide32](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930032.jpg)
32 TOTAL SHAREHOLDER RETURN Stock Summary Ticker HFWA Exchange NASDAQ Stock price $30.10 Market capitalization (in billions) $1.06 Dividend yield (regular dividend only) 2.79% Average Daily Volume (3 month) Average daily volume (shares) 181,644 Average daily volume ($000s) $5,467 52-Week High and Low Price 52-week high (October 13, 2022) 30.31 52-week low (November 30, 2021) 20.95 Per Share Tangible book value per share $15.04 EPS - 2022E $2.15 EPS - 2023E $2.41 Number of research analysts 6 Valuation Ratios Price / Tangible book value 200.2% Price / 2022E EPS 14.0x Price / 2023E EPS 12.5x 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 October 13, 2022. – Dividend information as of October 20, 2022. $1.67 $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 $0.59 $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
![slide33](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930033.jpg)
付録--非公認会計基準財務計量と四半期財務統計の入金
![slide34](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930034.jpg)
34 NON-GAAP FINANCIAL MEASURES 2019 2020 2021 2022 YTD Q3 2021 Q4 2021 Q1 2022 Q2 2022 Q3 2022 PTPP Income and PTPP ROAA: Net income (GAAP) $67,557 $46,570 $98,035 $59,330 $20,592 $19,397 $19,757 $18,584 $20,990 Exclude income tax expense 13,488 6,610 22,472 12,216 4,997 4,922 3,582 3,977 4,657 Exclude provision for (reversal of provision for) credit losses 4,311 36,106 (29,372) (2,836) (3,149) (5,037) (3,577) (1,204) 1,945 PTPP income (non-GAAP) $85,356 $89,286 $91,135 $68,710 $22,440 $19,282 $19,762 $21,357 $27,592 Average total assets $5,411,078 $6,293,622 $7,126,250 $7,395,801 $7,214,960 $7,403,597 $7,434,787 $7,385,616 $7,367,736 ROAA, annualized (GAAP) 1.25 % 0.74 % 1.38 % 1.07 % 1.13 % 1.04 % 1.08 % 1.01 % 1.13 % PTPP ROAA, annualized (non-GAAP) 1.58 % 1.42 % 1.28 % 1.24 % 1.23 % 1.03 % 1.08 % 1.16 % 1.49 % Loan Yield, excluding SBA PPP Loans, annualized: Interest and fees on loans (GAAP) $189,515 $192,417 $189,832 $125,762 $46,863 $42,695 $41,025 $40,890 $43,847 Exclude impact on loan yield from SBA PPP loan interest and fees — (19,472) (32,109) (5,137) (8,041) (4,927) (3,081) (1,782) (275) Adjusted interest and fees on loans (non- GAAP) $189,515 $172,945 $157,723 $120,625 $38,822 $37,768 $37,944 $39,108 $43,572 Average loans receivable, net (GAAP) $3,668,665 $4,335,564 $4,181,464 $3,815,387 $4,005,585 $3,836,029 $3,773,325 $3,812,045 $3,859,839 Exclude average SBA PPP loans — (589,635) (549,422) (49,423) (392,570) (204,436) (109,594) (34,090) (5,726) Adjusted average loans receivable, net (non-GAAP) $3,668,665 $3,745,929 $3,632,042 $3,765,964 $3,613,015 $3,631,593 $3,663,731 $3,777,955 $3,854,113 Loan yield, annualized (GAAP) 5.17 % 4.44 % 4.54 % 4.41 % 4.64 % 4.42 % 4.41 % 4.30 % 4.51 % Loan yield, excluding SBA PPP loans, annualized (non-GAAP) 5.17 % 4.62 % 4.34 % 4.28 % 4.50 % 4.13 % 4.20 % 4.15 % 4.49 % – Dollars in thousands – ROAA - Return on average assets – PTPP - Pre-tax, pre-provision
![slide35](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930035.jpg)
35 2019 2020 2021 2022 YTD Q3 2021 Q4 2021 Q1 2022 Q2 2022 Q3 2022 ROATCE: Net income (GAAP) $67,557 $46,570 $98,035 $59,330 $20,592 $19,397 $19,757 $18,584 $20,990 Add amortization of intangible assets 4,001 3,525 3,111 2,079 758 759 704 704 671 Exclude tax effect of adjustment (840) (740) (653) (437) (159) (159) (148) (148) (141) Tangible net income (non-GAAP) $70,718 $49,355 $100,493 $60,972 $21,191 $19,997 $20,313 $19,140 $21,520 Average stockholders' equity (GAAP) $789,502 $805,580 $842,067 $822,571 $855,708 $849,383 $846,085 $810,961 $811,052 Exclude average intangible assets (259,667) (255,898) (252,540) (249,904) (252,159) (251,331) (250,593) (249,890) (249,245) Average tangible common stockholders' equity (non-GAAP) $529,835 $549,682 $589,527 $572,667 $603,549 $598,052 $595,492 $561,071 $561,807 ROAE, annualized (GAAP) 8.56 % 5.78 % 11.64 % 9.64 % 9.55 % 9.06 % 9.47 % 9.19 % 10.27 % ROATCE, annualized (non-GAAP) 13.35 % 8.98 % 17.05 % 14.24 % 13.93 % 13.27 % 13.83 % 13.68 % 15.20 % Net Interest Margin, excluding Incremental Accretion on Purchased Loans, annualized: Net interest income (GAAP) $199,682 $200,997 $205,789 $156,279 $51,378 $47,908 $46,944 $50,048 $59,286 Exclude incremental accretion on purchased loans (4,876) (3,446) (2,638) (1,252) (681) (387) (584) (270) (398) Adjusted net interest income (non-GAAP) $194,806 $197,551 $203,151 $155,027 $50,697 $47,521 $46,360 $49,778 $58,888 Average total interest earning assets, net $4,729,885 $5,535,236 $6,381,048 $6,632,924 $6,474,527 $6,671,984 $6,694,578 $6,612,958 $6,592,361 Net interest margin, annualized (GAAP) 4.22 % 3.63 % 3.23 % 3.15 % 3.15 % 2.85 % 2.84 % 3.04 % 3.57 % Net interest margin, excluding incremental accretion on purchased loans, annualized (non-GAAP) 4.12 % 3.57 % 3.18 % 3.12 % 3.11 % 2.83 % 2.81 % 3.02 % 3.54 % NON-GAAP FINANCIAL MEASURES – Dollars in thousands – ROATCE - Return on average tangible common equity – ROAE - Return on average equity
![slide36](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930036.jpg)
36 2019 2020 2021 Q1 2022 Q2 2022 Q3 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 Exclude intangible assets (257,552) (254,027) (250,916) (250,212) (249,508) (248,837) Tangible common equity (non-GAAP) $551,759 $566,412 $603,516 $571,237 $555,858 $527,865 Exclude AOCI 10,378 25,018 9,396 (34,228) (61,783) (105,001) Tangible common equity, excluding AOCI (non-GAAP) $541,381 $541,394 $594,120 $605,465 $617,641 $632,866 Total assets (GAAP) $5,552,970 $6,615,318 $7,432,412 $7,483,814 $7,316,467 $7,200,312 Exclude intangible assets (257,552) (254,027) (250,916) (250,212) (249,508) (248,837) Tangible assets (non-GAAP) $5,295,418 $6,361,291 $7,181,496 $7,233,602 $7,066,959 $6,951,475 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) Tangible assets, excluding AOCI (non-GAAP) $5,285,040 $6,336,273 $7,172,100 $7,267,830 $7,128,742 $7,056,476 Stockholders' equity to total assets (GAAP) 14.6 % 12.4 % 11.5 % 11.0 % 11.0 % 10.8 % Tangible common equity to tangible assets (non-GAAP) 10.4 8.9 8.4 7.9 7.9 7.6 Tangible common equity to tangible assets, excluding AOCI (non-GAAP) 10.2 % 8.5 % 8.3 % 8.3 % 8.7 % 9.0 % 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 Loans receivable (GAAP) $3,767,879 $4,468,647 $3,815,662 $3,821,178 $3,874,064 $4,001,295 Exclude SBA PPP loans — (715,121) (145,840) (64,962) (11,334) (3,593) 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 ACL on loans to loans receivable (GAAP) 0.96 % 1.57 % 1.11 % 1.06 % 1.02 % 1.05 % ACL on loans to loans receivable, excl. SBA PPP loans (non-GAAP) 0.96 % 1.87 % 1.15 % 1.07 % 1.03 % 1.05 % NON-GAAP FINANCIAL MEASURES – Dollars in thousands
![slide37](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930037.jpg)
37 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 Q3 Total stockholders' equity (GAAP) $505,305 $760,723 $809,311 $820,439 $854,432 $821,449 $805,366 $776,702 Exclude intangible assets (125,117) (261,553) (257,552) (254,027) (250,916) (250,212) (249,508) (248,837) Tangible common equity (non-GAAP) $380,188 $499,170 $551,759 $566,412 $603,516 $571,237 $555,858 $527,865 Exclude AOCI (1,298) (7,455) 10,378 25,018 9,396 (34,228) (61,783) (105,001) Tangible common equity, excluding AOCI (non-GAAP) 381,486 506,625 541,381 541,394 594,120 605,465 617,641 632,866 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 Book value per share (GAAP) $16.88 $20.63 $22.10 $22.85 $24.34 $23.40 $22.94 $22.13 Tangible book value per share (non-GAAP) $12.70 $13.54 $15.07 $15.77 $17.19 $16.27 $15.83 $15.04 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 NON-GAAP FINANCIAL MEASURES – Dollars in thousands
![slide38](https://www.sec.gov/Archives/edgar/data/1046025/000104602522000143/investorpresentation0930038.jpg)
38期末までまたは2021年9月30日までの3ヶ月2021年12月31日2022年6月30日2022年9月30日592希釈後の1株当たり収益$0.58$0.55$0.56$0.52$0.59税引き前平均資産収益率(GAAP)1.13%1.04%1.08%1.01%1.13%予備前平均資産収益率(非GAAP)1.23 1.03 1.08 1.16 1.49平均普通株権益収益率(GAAP)9.55 9.06 9.47 9.19 10.27平均有形普通株権益リターン率(非GAAP)13.93 13.27 13.83 13.68 15.20純利益差3.15.85 2.84 3.04 3.57効率比率62.35 66.61 64.38 62.57 58.66非利息支出と平均総額の比資産2.04%2.06%1.95%1.94%2.11%貸借対照表:総資産7ドル、融資の純額3,905,567 3,773,301 3,780,845 3,834,368 3,959,206預金総額6,229,017ドル6,394,290ドル6,491,500ドル6,330,190ドル6,237,735貸金比率63.5%59.7%58.9%61.2%64.1%資本:1株当たり帳簿価値(GAAP)$24.13$24.34$23.40$22.94$22.13 1株当たり有形帳簿価値(非GAAP)$16.97$17.19$16.27$15.83$15.04 1株当たり有形帳簿価値、AOCI(非GAAP)$16.55$16.92$17.25$17.59$18.03レバレッジ率8.8%8.7%8.9%9.2%総資本比率14.8%14.8%14.7%14.4%14.0%信用品質:不良資産が総資産0.36%0.32%0.22%0.14%受取ローン(GAAP)1.22 1.11 1.06 1.02 1.05受取ローンローンに関するacl,SBAを含まないPPP(非GAAP)1.31%1.15%1.07%1.03%1.05%-千ドル単位-非GAAP財務測定基準の計算を付録に示す。四半期財務統計データ