Heritage Financial Announces Third Quarter 2016 Results And Declares Regular And Special Cash Dividends

Donnerstag, 27.10.2016 14:05 von

PR Newswire

OLYMPIA, Wash., Oct. 27, 2016 /PRNewswire/ -- Heritage Financial Corporation (NASDAQ GS: HFWA) (the "Company" or "Heritage") today reported that the Company had net income of $11.0 million for the quarter ended September 30, 2016 compared to net income of $9.5 million for the quarter ended September 30, 2015 and $8.9 million for the linked-quarter ended June 30, 2016.  Diluted earnings per common share for the quarter ended September 30, 2016 was $0.37 compared to $0.32 for the quarter ended September 30, 2015 and $0.30 for the linked-quarter ended June 30, 2016.

The Company had net income of $29.0 million for the nine months ended September 30, 2016, or $0.97 per diluted common share, compared to net income of $28.0 million, or $0.93 per diluted common share, for the nine months ended September 30, 2015. 

Brian L. Vance, President and CEO, commented, "Our loan growth remains a positive for the Company.  Third quarter growth was 2.1% and year-to-date growth for the first nine months of 2016 was 9.9% on an annualized basis.  In addition, this quarter we maintained our net interest margin, excluding incremental accretion on purchased loans, constant at 3.76% versus the same quarter in 2015 and up five basis points from 3.71% during the second quarter of 2016. Overall loan growth continues to be driven by a strong Pacific Northwest economy."

Mr. Vance added, "As I have commented in the past, we are focused on managing our noninterest expense.  Our overhead expense ratio, as measured by our total noninterest expense as a percentage of average assets, continues to improve.  Our overhead expense ratio was 2.81% for the quarter ended September 30, 2016 compared to 2.87% for the linked quarter ended June 30, 2016 and 3.05% for the quarter ended September 30, 2015.  Expense control will remain a focus of ours going forward."

"And finally, I am pleased to announce that in addition to our regular quarterly cash dividend, the board has declared a special cash dividend of $0.25 payable to our shareholders in November."

Balance Sheet

The Company's total assets increased $89.5 million, or 2.4%, to $3.85 billion at September 30, 2016 from $3.76 billion at June 30, 2016. 

Loans receivable, net of allowance for loan losses, increased $52.6 million, or 2.1%, to $2.55 billion at September 30, 2016 from $2.50 billion at June 30, 2016.  The growth in loans receivable was due primarily to increases of $26.9 million in non-owner occupied commercial real estate loans, $13.9 million in commercial and industrial loans and $9.4 million in consumer loans.

Investment securities available for sale increased $3.2 million, or 0.4%, to $819.2 million at September 30, 2016 from $815.9 million at June 30, 2016.  The increase was due primarily to purchases of investment securities of $59.0 million, offset partially by maturities, calls and payments of investment securities of $33.5 million, sales of investment securities of $18.5 million and a decrease of $2.0 million in the net unrealized gains on investment securities during the quarter ended September 30, 2016.  The sales of investment securities resulted in recognized gains of $345,000 during the quarter ended September 30, 2016.

Bank owned life insurance increased $8.4 million, or 13.6%, to $70.0 million at September 30, 2016 from $61.6 million at June 30, 2016.  The increase was primarily due to purchases of additional insurance policies totaling $8.0 million during the quarter ended September 30, 2016.

Prepaid expenses and other assets increased $8.8 million, or 13.4%, to $74.8 million at September 30, 2016 from $66.0 million at June 30, 2016 primarily as a result of the Company's $9.4 million investment in a low income housing tax credit partnership during the quarter ended September 30, 2016.  This investment had a corresponding $9.4 million obligation recorded in accrued expenses and other liabilities at September 30, 2016.  This obligation will decrease as projects in the partnership are funded.

Total deposits increased $83.5 million, or 2.6%, to $3.24 billion at September 30, 2016 from $3.16 billion at June 30, 2016.  Non-maturity deposits as a percentage of total deposits increased to 88.6% at September 30, 2016 from 87.7% at June 30, 2016.  The increase in this ratio was due to both a combination of an increase of $104.1 million in non-maturity deposits and a decrease of $20.5 million in certificates of deposit.  The increase in non-maturity deposits was primarily due to a $45.6 million, or 5.6%, increase in noninterest bearing demand deposits to $865.9 million at September 30, 2016 from $820.4 million at June 30, 2016, a $35.0 million, or 3.8%, increase in NOW accounts to $963.8 million at September 30, 2016 from $928.8 million at June 30, 2016 and a $13.2 million, or 2.7%, increase in savings deposits to $508.6 million at September 30, 2016 from $495.4 million at June 30, 2016 .  Certificates of deposit decreased $20.5 million, or 5.3%, to $368.6 million at September 30, 2016 from $389.2 million at June 30, 2016.  Deposits per branch increased $1.3 million, or 2.6%, to $51.5 million at September 30, 2016 from $50.1 million at June 30, 2016.

Federal Home Loan Bank Advances decreased $15.3 million, or 46.4%, to $17.7 million at September 30, 2016 compared to $33.0 million at June 30, 2016.  There were no borrowings outstanding at December 31, 2015.

Total stockholders' equity increased $6.0 million, or 1.2%, to $496.0 million at September 30, 2016 from $490.1 million at June 30, 2016.  The increase was primarily due to net income of $11.0 million recognized during the quarter ended September 30, 2016, partially offset by $3.6 million in cash dividends, a decrease of $1.3 million in accumulated other comprehensive income and $762,000 in stock repurchases.  The Company and Heritage Bank continue to maintain capital levels significantly in excess of the applicable regulatory requirements for them to be categorized as "well-capitalized". The Company had common equity Tier 1 risk-based, Tier 1 leverage, Tier 1 risk-based and total risk-based capital ratios at September 30, 2016 of 11.4%, 10.5%, 12.0% and 13.0%, respectively, compared to 11.5%, 10.5%, 12.1% and 13.0%, respectively, at June 30, 2016.

Credit Quality

The allowance for loan losses increased $1.8 million, or 6.3%, to $30.2 million for the quarter ended September 30, 2016 from $28.4 million for the linked-quarter ended June 30, 2016.  The increase was due to a provision for loan losses of $1.5 million during the quarter ended September 30, 2016 and $290,000 in net recoveries recorded during the same period.

Nonperforming loans to loans receivable, net, decreased to 0.45% at September 30, 2016 from 0.55% at June 30, 2016.  Nonaccrual loans decreased $2.3 million, or 16.8%, to $11.5 million ($3.0 million guaranteed by government agencies) at September 30, 2016 from $13.9 million ($2.2 million guaranteed by government agencies) at June 30, 2016.  The decrease was due primarily to $2.8 million of net principal reductions and $320,000 of charge-offs, offset partially by $625,000 of new additions to nonaccrual loans and $219,000 of additions resulting from troubled debt restructured loans being transferred to nonaccrual status.

The allowance for loan losses to nonperforming loans was 261.79% at September 30, 2016 compared to 205.05% at June 30, 2016.  Potential problem loans were $101.0 million at September 30, 2016 compared to $101.2 million at June 30, 2016. The $199,000, or 0.2%, decrease was primarily due to net loan payments of $8.0 million, loans transferred to impaired status of $1.3 million, loan grade improvements of $791,000 and loan charge-offs of $85,000, offset partially by the addition during the period of $10.0 million of loans graded as potential problem loans.

The allowance for loan losses to loans receivable, net was 1.17% at September 30, 2016 compared to 1.13% at June 30, 2016.  The Company believes that its allowance for loan losses is appropriate to provide for probable incurred credit losses based on an evaluation of known and inherent risks in the loan portfolio at September 30, 2016. Included in the carrying value of loans are net discounts on loans purchased in mergers and acquisitions which may reduce the need for an allowance for loan losses on these loans because they are carried at an amount below the outstanding principal balance.  The remaining net discounts on these purchased loans was $14.7 million at September 30, 2016 compared to $17.5 million at June 30, 2016.

Net recoveries were $290,000 for the quarter ended September 30, 2016 compared to net charge-offs of $125,000 for the same quarter in 2015 and net charge-offs of $2.4 million for the linked-quarter ended June 30, 2016.  The increase in net recoveries in the quarter ended September 30, 2016 was due primarily to a recovery of $698,000 on a commercial and industrial loan that was charged-off in the amount of $925,000 during the first quarter of 2016.

Nonperforming assets decreased $3.9 million, or 25.2%, to $11.5 million ($3.0 million guaranteed by government agencies), or 0.30% of total assets, at September 30, 2016, compared to $15.4 million ($2.2 million guaranteed by government agencies), or 0.41% of total assets, at June 30, 2016 due to the decrease in nonperforming loans discussed above as well as a decrease in other real estate owned.  The Bank had no other real estate owned at September 30, 2016, a decrease from $1.6 million at June 30, 2016. The decrease in other real estate owned was due to the disposition of all remaining properties, resulting in gains on sale of other real estate owned of $131,000 during the quarter ended September 30, 2016.

Operating Results

Net interest income increased $1.7 million, or 5.2%, to $33.6 million for the quarter ended September 30, 2016 compared to $31.9 million for the same period in 2015 and increased $521,000, or 1.6%, from $33.1 million for the linked-quarter ended June 30, 2016.  Net interest income increased $2.4 million, or 2.4%, to $99.5 million for the nine months ended September 30, 2016 compared to $97.1 million for the same period in 2015.  The increase in net interest income from the prior periods was primarily due to an increase in average interest earning assets, partially offset by a decrease in the yield on average interest earning assets during the respective periods.

Heritage's net interest margin for the quarter ended September 30, 2016 decreased five basis points to 3.95% from 4.00% for both the same period in 2015 and the linked-quarter ended June 30, 2016.  The decrease in net interest margin from the prior periods was due substantially to a decrease of $339,000, or 17.5%, in incremental accretion on purchased loans to $1.6 million from the quarter ended September 30, 2016 compared to $1.9 million for the same period in 2015 and a decrease of $762,000, or 32.3%, from $2.4 million for the quarter ended June 30, 2016.  The impact on net interest margin from incremental accretion on purchased loans decreased to 0.19% for the quarter ended September 30, 2016 from 0.24% for the same period in 2015 and from 0.29% in the linked-quarter ended June 30, 2016.  The incremental accretion is highly dependent on purchased loan prepayments during the period.

The following table presents the net interest margin, loan yield and the effect of the incremental accretion on purchased loans on these ratios for the periods presented below:



Three Months Ended



Nine Months Ended



September 30, 2016



June 30, 2016



September 30, 2015



September 30, 2016



September 30, 2015

Net interest margin, excluding incremental accretion on purchased loans (1)

3.76

%



3.71

%



3.76

%



3.76

%



3.83

%

Impact on net interest margin from incremental accretion on purchased loans (1)

0.19

%



0.29

%



0.24

%



0.24

%



0.34

%

Net interest margin

3.95

%



4.00

%



4.00

%



4.00

%



4.17

%





















Loan yield, excluding incremental accretion on purchased loans (1)

4.62

%



4.59

%



4.75

%



4.65

%



4.85

%

Impact on loan yield from incremental accretion on purchased loans (1)

0.25

%



0.38

%



0.33

%



0.32

%



0.46

%

Loan yield

4.87

%



4.97

%



5.08

%



4.97

%



5.31

%





















Incremental accretion on purchased loans (1)

$

1,599





$

2,361





$

1,937





$

5,976





$

7,972















































(1) 

As of the dates of the completion of each of the merger and acquisition transactions, purchased loans were recorded at their estimated fair value, including our estimate of future expected cash flows until the ultimate resolution of these credits.  The difference between the contractual loan balance and the fair value represents the purchased discount.  The purchased discount is modified quarterly as a result of cash flow re-estimation.  The incremental accretion income represents the amount of income recorded on the purchased loans in excess of the contractual stated interest rate in the individual loan notes.

The net interest margin, excluding incremental accretion on purchased loans, remained constant at 3.76% for the quarter ended September 30, 2016 and for the same period in 2015 and increased five basis points from 3.71% for the linked-quarter ended June 30, 2016.  The net interest margin, excluding incremental accretion on purchased loans, has been impacted by a declining trend in contractual loan note rates.  Offsetting the decrease in contractual loan note rates are increases in the yields on investment securities during the periods as well as increases in the percentage of average loans receivable to total average earning assets.

Yields on loans, excluding incremental accretion on purchased loans, were 4.62% for the quarter ended September 30, 2016 compared to 4.75% for the same period in 2015 and 4.59% for the linked-quarter ended June 30, 2016.  Average contractual loan note rates in the loan portfolio continue to decline; however, yields on loans, excluding incremental accretion on purchase loans, increased from the linked-quarter due primarily to a $249,000 prepayment penalty recognized during the quarter ended September 30, 2016.  This prepayment penalty increased the yield on the loan portfolio by four basis points during the quarter ended September 30, 2016.

The net interest margin for the nine months ended September 30, 2016 decreased 17 basis points to 4.00% from 4.17% for the same period in 2015.  The net interest margin, excluding incremental accretion on purchased loans, decreased seven basis points to 3.76% for the nine months ended September 30, 2016 from 3.83% for the same period in 2015.  The decreases in net interest margin, both including and excluding the impacts of the incremental accretion, for the periods in 2016 compared to the same periods in 2015 are due to a combination of lower contractual loan note rates and decreases in incremental accretion as the purchased loan balances continued to decrease, offset partially by the increases in the average loan receivable balances during the related periods. 

Donald J. Hinson, Executive Vice President and Chief Financial Officer, commented, "Our pre-incremental accretion net interest margin showed an increase from the linked-quarter as a result of increases in the yield in the investment portfolio and the pre-incremental accretion yield on the loan portfolio.  Further aiding the pre-incremental accretion net interest margin is an increase in the percentage of interest earning assets which are held in the loan portfolio.  For the quarter ended September 30, 2016, average loans receivable increased to 74.7% of average interest earning assets from 74.2% for the linked-quarter ending June 30, 2016.  Although we experienced an increase in the pre-incremental accretion net interest margin during the most recent quarter, we expect the net interest margin to experience downward pressure due to the impact on the loan yields from the continued low rate environment as well as the declining impact of incremental accretion on the net interest margin."

The provision for loan losses was $1.5 million for the quarter ended September 30, 2016 compared to $851,000 for the quarter ended September 30, 2015 and $1.1 million for the linked-quarter ended June 30, 2016.  The provision for loan losses was $3.8 million for the nine months ended September 30, 2016 compared to $3.2 million for the nine months ended September 30, 2015.  The increase in the provision for loan losses was necessary to increase the allowance for loan losses to an amount that management determined to be appropriate based on the use of a consistent methodology.

Noninterest income increased $323,000, or 3.4%, to $9.9 million for the quarter ended September 30, 2016 compared to $9.5 million for the same period in 2015 and increased $3.3 million, or 50.0%, from $6.6 million for the linked-quarter ended June 30, 2016. The increase from the same quarter in 2015 and the linked-quarter was due primarily to a $2.1 million gain on sale of loans as a result of the sale of a previously classified purchased loan.  The increase in noninterest income for the quarter ended September 30, 2016 compared to the same period in 2015 was offset partially by the gain on termination of the FDIC shared-loss agreements of $1.7 million recorded during the quarter ended September 30, 2015.  Noninterest income also increased for the quarter ended September 30, 2016 from the linked-quarter ended June 30, 2016 due to an increase of $514,000 in interest rate swap contract fee income.  Noninterest income was $23.4 million for the nine months ended September 30, 2016, a decrease of $1.3 million, or 5.4%, from $24.8 million for the nine months ended September 30, 2015.  The decrease was primarily due to the above mentioned $1.7 million gain on termination of FDIC shared-loss agreements and a $1.7 million gain on sale of Merchant Visa portfolio recognized during 2015, offset partially by the above mentioned $2.1 million gain on sale of loans and an increase of $1.1 million in interest rate swap contract fee income.

Noninterest expense was $26.8 million for the quarter ended September 30, 2016 compared to $27.3 million for the quarter ended September 30, 2015 and $26.5 million for the linked-quarter ended June 30, 2016. The $504,000, or 1.8%, decrease from the same period in 2015 was primarily due to a decrease in data processing expense and federal deposit insurance expense, offset partially by an increase in compensation and employee benefits expense.  The $341,000, or 1.3%, increase in noninterest expense compared to the linked-quarter was primarily due to an increase in compensation and employee benefits expense, partially offset by the decrease in federal deposit insurance expense.  Noninterest expense increased $225,000, or 0.3%, to $79.7 million for the nine months ended September 30, 2016 compared to $79.4 million for the same period in 2015 primarily due to an increase in compensation and employee benefits expense.

Income tax expense was $4.1 million for the quarter ended September 30, 2016 compared to $3.8 million for the comparable quarter in 2015 and $3.2 million for the linked-quarter ended June 30, 2016.  Income tax expense was $10.4 million for the nine months ended September 30, 2016 compared to $11.2 million for the same period in 2015.  The increases in income tax expense from the same quarter in 2015 and the linked-quarter ended June 30, 2015 was primarily due to increases in net income.  The $730,000, or 6.5%, decrease in income tax expense for the nine months ended September 30, 2016 compared to the same period in 2015 was due primarily to a decrease in the effective tax rate.  The effective tax rate was 27.2% for the quarter ended September 30, 2016 compared to 28.7% for the comparable quarter in 2015 and 26.3% for the linked-quarter ended June 30, 2016.  The effective tax rate for the nine months ended September 30, 2016 was 26.5% compared to 28.5% for the same period in 2015.  The decreases in the effective tax rate from the same periods in 2015 were due to increases in both tax exempt loans and investment securities and increases in low income housing tax credits.

Jeffrey J. Deuel, President & Chief Operating Officer of Heritage Bank, commented, "It is good to see the positive results from our collective efforts over the past two years to integrate and rationalize the larger organization. While there are still opportunities left for us to improve the operations of the bank, we are making good progress towards our goals."

Dividends

On October 26, 2016, the Company's Board of Directors declared a quarterly cash dividend of $0.12 per common share and a special cash dividend in the amount of $0.25 per common share.  The dividends are payable on November 22, 2016 to shareholders of record as of the close of business on November 8, 2016. 

Earnings Conference Call

The Company will hold a telephone conference call to discuss this earnings release on October 27, 2016 at 11:00 a.m. Pacific time.  To access the call, please dial (800) 230-1093 a few minutes prior to 11:00 a.m. Pacific time.  The call will be available for replay through November 10, 2016, by dialing (800) 475-6701 -- access code 403763.

About Heritage Financial

Heritage Financial Corporation is an Olympia-based bank holding company with Heritage Bank, a full-service commercial bank, as its sole wholly-owned banking subsidiary. Heritage Bank has a branching network of 63 banking offices in Washington and Oregon. Heritage Bank does business under the Central Valley Bank name in the Yakima and Kittitas counties of Washington and under the Whidbey Island Bank name on Whidbey Island. Heritage's stock is traded on the NASDAQ Global Select Market under the symbol "HFWA".  More information about Heritage Financial Corporation can be found on its website at www.hf-wa.com and more information about Heritage Bank can be found on its website at www.heritagebanknw.com.

Non-GAAP Financial Measures

This news release contains certain non-GAAP (Generally Accepted Accounting Principles) financial measures in addition to results presented in accordance with GAAP.  These measures include tangible common stockholders' equity, tangible book value per share and tangible common stockholders' equity to tangible assets.  Tangible common stockholders' equity (tangible book value) excludes goodwill and other intangible assets.  Tangible assets exclude goodwill and other intangible assets.  Management has presented these non-GAAP financial measures in this earnings release because it believes that they provide useful and comparative information to assess trends in the Company's capital reflected in the current quarter and year-to-date results and facilitate comparison of our performance with the performance of our peers.  Where applicable, the Company has also presented comparable earnings information using GAAP financial measures. Reconciliations of the GAAP and non-GAAP financial measures are presented below.



September 30, 2016



June 30, 2016



December 31, 2015



(In thousands)

Stockholders' equity

$

496,012





$

490,058





$

469,970



Less: goodwill and other intangible assets

126,761





127,120





127,818



Tangible common stockholders' equity

$

369,251





$

362,938





$

342,152















Total assets

$

3,846,376





$

3,756,876





$

3,650,792



Less: goodwill and other intangible assets

126,761





127,120





127,818



Tangible assets

$

3,719,615





$

3,629,756





$

3,522,974



Forward-Looking Statements

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  Forward-looking statements often include the words "believes," "expects," "anticipates," "estimates," "forecasts," "intends," "plans," "targets," "potentially," "probably," "projects," "outlook" or similar expressions or future or conditional verbs such as "may," "will," "should," "would" and "could." These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from the results anticipated, including: the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs and changes in our allowance for loan losses and provision for loan losses that may be impacted by deterioration in the housing and commercial real estate markets, which may lead to increased losses and non-performing assets in our loan portfolio, and may result in our allowance for loan losses not being adequate to cover actual losses, and require us to increase our allowance for loan losses; changes in general economic conditions, either nationally or in our market areas; changes in the levels of general interest rates, and the relative differences between short and long term interest rates, deposit interest rates, our net interest margin and funding sources; risks related to acquiring assets in or entering markets in which we have not previously operated and may not be familiar; fluctuations in the demand for loans, the number of unsold homes and other properties and fluctuations in real estate values in our market areas; results of examinations of us by the Board of Governors of the Federal Reserve System and of our bank subsidiary by the Federal Deposit Insurance Corporation, the Washington State Department of Financial Institutions, Division of Banks or other regulatory authorities, including the possibility that any such regulatory authority may, among other things, require us to increase our allowance for loan losses, write-down assets, change our regulatory capital position or affect our ability to borrow funds or maintain or increase deposits, which could adversely affect our liquidity and earnings; new legislative or regulatory changes that adversely affect our business including changes in regulatory policies and principles, or the interpretation of regulatory capital or other rules as a result of Basel III; the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act and the implementing regulations; further increases in premiums for deposit insurance; our ability to control operating costs and expenses; the use of estimates in determining the fair value of certain of our assets, which estimates may prove to be incorrect and result in significant declines in valuation; difficulties in reducing risk associated with the loans on our consolidated statements of financial condition; staffing fluctuations in response to product demand or the implementation of corporate strategies that affect our workforce and potential associated charges; failure or security breach of computer systems on which we depend; our ability to retain key members of our senior management team; costs and effects of litigation, including settlements and judgments; our ability to implement our expansion strategy of pursuing acquisitions and denovo branching; our ability to successfully integrate any assets, liabilities, customers, systems, and management personnel we have acquired including those from the Cowlitz Bank, Pierce Commercial Bank, Northwest Commercial Bank, Valley Community Bancshares and Washington Banking Company transactions, or may in the future acquire into our operations, and our ability to realize related revenue synergies and cost savings within expected time frames, or at all, and any goodwill charges related thereto and costs or difficulties relating to integration matters, including but not limited to customer and employee retention, which might be greater than expected; changes in consumer spending, borrowing and savings habits; the availability of resources to address changes in laws, rules, or regulations or to respond to regulatory actions; adverse changes in the securities markets; inability of key third-party providers to perform their obligations to us; changes in accounting policies and practices, as may be adopted by the financial institution regulatory agencies or the Financial Accounting Standards Board, including additional guidance and interpretation on accounting issues and details of the implementation of new accounting methods; other economic, competitive, governmental, regulatory, and technological factors affecting our operations, pricing, products and services; and other risks detailed from time to time in our filings with the Securities and Exchange Commission including our Quarterly Reports on Form 10-Q and our Annual Reports on Form 10-K.

The Company cautions readers not to place undue reliance on any forward-looking statements. Moreover, you should treat these statements as speaking only as of the date they are made and based only on information then actually known to the Company. The Company does not undertake and specifically disclaims any obligation to revise any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements. These risks could cause our actual results for future periods to differ materially from those expressed in any forward-looking statements by, or on behalf of, us, and could negatively affect the Company's operating and stock price performance.

 

HERITAGE FINANCIAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(Dollar amounts in thousands; unaudited)







September 30, 2016



June 30, 2016



December 31, 2015

Assets













Cash on hand and in banks



$

86,142





$

69,216





$

63,816



Interest earning deposits



26,618





29,729





62,824



Cash and cash equivalents



112,760





98,945





126,640



Other interest earning deposits



5,461





5,461





6,719



Investment securities available for sale



819,159





815,920





811,869



Loans held for sale



8,964





7,130





7,682



Loans receivable, net



2,578,977





2,524,601





2,402,042



Allowance for loan losses



(30,211)





(28,426)





(29,746)



Total loans receivable, net



2,548,766





2,496,175





2,372,296



Other real estate owned







1,560





2,019



Premises and equipment, net



63,312





60,759





61,891



Federal Home Loan Bank stock, at cost



5,088





5,700





4,148



Bank owned life insurance



69,962





61,571





60,876



Accrued interest receivable



11,327





10,535





10,469



Prepaid expenses and other assets



74,816





66,000





58,365



Other intangible assets, net



7,732





8,091





8,789



Goodwill



119,029





119,029





119,029



Total assets



$

3,846,376





$

3,756,876





$

3,650,792

















Liabilities and Stockholders' Equity













Deposits



$

3,242,421





$

3,158,906





$

3,108,287



Federal Home Loan Bank advances



17,700





33,000







Junior subordinated debentures



19,644





19,571





19,424



Securities sold under agreement to repurchase



22,425





16,715





23,214



Accrued expenses and other liabilities



48,174





38,626





29,897



Total liabilities



3,350,364





3,266,818





3,180,822

















Common stock



358,451





358,663





359,451



Retained earnings



126,497





119,052





107,960



Accumulated other comprehensive income, net



11,064





12,343





2,559



Total stockholders' equity



496,012





490,058





469,970



Total liabilities and stockholders' equity



$

3,846,376





$

3,756,876





$

3,650,792

















Common stock, shares outstanding



29,946,823





29,992,236





29,975,439



 

HERITAGE FINANCIAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Dollar amounts in thousands, except per share amounts; unaudited)





Three Months Ended



Nine Months Ended



September 30, 2016



June 30, 2016



September 30, 2015



September 30, 2016



September 30, 2015

Interest income:



















Interest and fees on loans

$

30,915





$

30,503





$

30,179





$

91,595





$

91,213



Taxable interest on investment securities

2,888





2,838





2,187





8,522





7,199



Nontaxable interest on investment securities

1,235





1,193





1,056





3,599





3,137



Interest and dividends on other interest earning assets

76





58





62





225





173



Total interest income

35,114





34,592





33,484





103,941





101,722



Interest expense:



















Deposits

1,269





1,242





1,335





3,765





3,961



Junior subordinated debentures

221





216





195





647





627



Other borrowings

18





49





14





78





50



Total interest expense

1,508





1,507





1,544





4,490





4,638



Net interest income

33,606





33,085





31,940





99,451





97,084



Provision for loan losses

1,495





1,120





851





3,754





3,247



Net interest income after provision for loan losses

32,111





31,965





31,089





95,697





93,837



Noninterest income:



















Service charges and other fees

3,630





3,476





3,593





10,462





10,575



Gain on sale of investment securities, net

345





201





393





1,106





1,362



Gain on sale of loans, net

3,435





1,242





1,411





5,406





3,828



Gain on termination of FDIC shared-loss agreements









1,747









1,747



Gain on sale of Merchant Visa portfolio

















1,650



Other income

2,457





1,657





2,400





6,459





5,607



Total noninterest income

9,867





6,576





9,544





23,433





24,769



Noninterest expense:



















Compensation and employee benefits

15,633





14,898





14,918





45,652





42,984



Occupancy and equipment

3,926





4,111





3,970





11,873





11,511



Data processing

1,943





1,829





2,398





5,564





5,950



Marketing

745





781





899





2,254





2,595



Professional services

830





833





894





2,508





2,602



State and local taxes

820





604





619





2,031





1,808



Federal deposit insurance premium

296





528





499





1,316





1,537



Other real estate owned, net

(142)





61





(5)





330





854



Amortization of intangible assets

359





363





523





1,057





1,577



Other expense

2,408





2,469





2,607





7,079





8,021



Total noninterest expense

26,818





26,477





27,322





79,664





79,439



Income before income taxes

15,160





12,064





13,311





39,466





39,167



Income tax expense

4,121





3,169





3,819





10,441





11,171



Net income

$

11,039





$

8,895





$

9,492





$

29,025





$

27,996























Basic earnings per common share

$

0.37





$

0.30





$

0.32





$

0.97





$

0.93



Diluted earnings per common share

$

0.37





$

0.30





$

0.32





$

0.97





$

0.93



Dividends declared per common share

$

0.12





$

0.12





$

0.11





$

0.35





$

0.32























Average number of basic common shares outstanding

29,684,775





29,668,858





29,696,729





29,675,202





29,817,058



Average number of diluted common shares outstanding

29,695,806





29,681,083





29,719,124





29,687,745





29,839,776



 

HERITAGE FINANCIAL CORPORATION

FINANCIAL STATISTICS

(Dollars in thousands, except per share amounts; unaudited)





Three Months Ended



Nine Months Ended



September 30, 2016



June 30, 2016



September 30, 2015



September 30, 2016



September 30, 2015

Performance Ratios:



















Efficiency ratio

61.69

%



66.76

%



65.86

%



64.83

%



65.19

%

Noninterest expense to average assets, annualized

2.81

%



2.87

%



3.05

%



2.86

%



3.04

%

Return on average assets, annualized

1.16

%



0.96

%



1.06

%



1.04

%



1.07

%

Return on average equity, annualized

8.90

%



7.39

%



8.12

%



8.00

%



8.10

%

Return on average tangible common equity, annualized

11.99

%



10.03

%



11.23

%



10.85

%



11.23

%

Net charge-offs on loans to average loans, annualized

(0.05)

%



0.38

%



0.02

%



0.18

%



0.11

%

 



As of Period End



September 30, 2016



June 30, 2016



December 31, 2015

Financial Measures:











Book value per common share

$

16.56





$

16.34





$

15.68



Tangible book value per common share

$

12.33





$

12.10





$

11.41



Stockholders' equity to total assets

12.9

%



13.0

%



12.9

%

Tangible common equity to tangible assets

9.9

%



10.0

%



9.7

%

Common equity Tier 1 capital to risk-weighted assets

11.4

%



11.5

%



12.0

%

Tier 1 leverage capital to average quarterly assets

10.5

%



10.5

%



10.4

%

Tier 1 capital to risk-weighted assets

12.0

%



12.1

%



12.7

%

Total capital to risk-weighted assets

13.0

%



13.0

%



13.7

%

Net loans to deposits ratio (1)

78.9

%



79.2

%



76.6

%

Deposits per branch

$

51,467





$

50,141





$

46,392





(1) Includes loans held for sale

 



Three Months Ended



Nine Months Ended



September 30, 2016



June 30, 2016



September 30, 2015



September 30, 2016



September 30, 2015

Allowance for Loan Losses:



















Balance, beginning of period

$

28,426





$

29,667





$

28,278





$

29,746





$

27,729



Provision for loan losses

1,495





1,120





851





3,754





3,247



Net recoveries (charge-offs) :



















Commercial business

665





(2,055)





(11)





(2,346)





(1,133)



One-to-four family residential





1





12





2





13



Real estate construction and land development





(1)









(71)





(6)



Consumer

(375)





(306)





(126)





(874)





(846)



Total net recoveries (charge-offs)

290





(2,361)





(125)





(3,289)





(1,972)



Balance, end of period

$

30,211





$

28,426





$

29,004





$

30,211





$

29,004



 



Three Months Ended



Nine Months Ended



September 30, 2016



June 30, 2016



September 30, 2015



September 30, 2016



September 30, 2015

Other Real Estate Owned:



















Balance, beginning of period

$

1,560





$

1,826





$

3,017





$

2,019





$

3,355



Additions

25









611





677





2,424



Proceeds from dispositions

(1,716)





(227)





(1,560)





(2,486)





(3,199)



Gain (loss) on sales, net

131





32





3





173





(94)



Valuation adjustments





(71)









(383)





(415)



Balance, end of period

$





$

1,560





$

2,071





$





$

2,071



 



As of Period End



September 30, 2016



June 30, 2016



December 31, 2015

Nonperforming Assets:











Nonaccrual loans by type:











Commercial business

$

8,816





$

10,879





$

7,122



One-to-four family residential

35





36





38



Real estate construction and land development

2,008





2,029





2,414



Consumer

681





919





94



Total nonaccrual loans(1)(2)

11,540





13,863





9,668



Other real estate owned





1,560





2,019



Nonperforming assets

$

11,540





$

15,423





$

11,687















Restructured performing loans(3)

$

19,728





$

19,331





$

20,695



Accruing loans past due 90 days or more











Potential problem loans(4)

100,972





101,171





110,357



Allowance for loan losses to:











Loans receivable, net

1.17

%



1.13

%



1.24

%

Nonperforming loans

261.79

%



205.05

%



307.67

%

Nonperforming loans to loans receivable, net

0.45

%



0.55

%



0.40

%

Nonperforming assets to total assets

0.30

%



0.41

%



0.32

%





(1) 

At September 30, 2016, June 30, 2016 and December 31, 2015, $5.1 million, $6.6 million and $6.3 million of nonaccrual loans were considered troubled debt restructured loans, respectively.

(2) 

At September 30, 2016, June 30, 2016 and December 31, 2015, $3.0 million, $2.2 million and $1.1 million of nonaccrual loans were guaranteed by government agencies, respectively.

(3) 

At September 30, 2016, June 30, 2016 and December 31, 2015, $697,000, $761,000 and $449,000 of performing troubled debt restructured loans were guaranteed by government agencies, respectively.

(4) 

Potential problem loans are those loans that are currently accruing interest and are not considered impaired, but which are being monitored because the financial information of the borrower causes the Company concern as to their ability to comply with their loan repayment terms.  At September 30, 2016, June 30, 2016 and December 31, 2015, $2.2 million, $1.6 million and $3.0 million of potential problem loans were guaranteed by government agencies, respectively.

 



As of Period End



September 30, 2016



June 30, 2016



December 31, 2015



Balance



% of Total



Balance



% of Total



Balance



% of Total

Loan Composition























Commercial business:























Commercial and industrial

$

638,082





24.8

%



$

624,200





24.7

%



$

596,726





24.8

%

Owner-occupied commercial real estate

578,147





22.4





575,660





22.8

%



572,609





23.8



Non-owner occupied commercial real estate

802,502





31.1





775,646





30.7





753,986





31.4



Total commercial business

2,018,731





78.3





1,975,506





78.2





1,923,321





80.0



One-to-four family residential

78,253





3.0





77,274





3.1





72,548





3.0



Real estate construction and land development:























One-to-four family residential

52,052





2.0





49,519





2.0





51,752





2.2



Five or more family residential and commercial properties

97,108





3.8





99,423





3.9





55,325





2.3



Total real estate construction and land development

149,160





5.8





148,942





5.9





107,077





4.5



Consumer

330,933





12.8





321,495





12.7





298,167





12.4



Gross loans receivable

2,577,077





99.9





2,523,217





99.9





2,401,113





99.9



Deferred loan costs, net

1,900





0.1





1,384





0.1





929





0.1



Loans receivable, net

$

2,578,977





100.0

%



$

2,524,601





100.0

%



$

2,402,042





100.0

%

 



As of Period End



September 30, 2016



June 30, 2016



December 31, 2015



Balance



% of Total



Balance



% of Total



Balance



% of Total

Deposit Composition























Noninterest bearing demand deposits

$

865,930





26.7

%



$

820,371





26.0

%



$

770,927





24.8

%

NOW accounts

963,827





29.7





928,825





29.4





917,859





29.5



Money market accounts

535,454





16.5





525,139





16.6





545,342





17.6



Savings accounts

508,566





15.7





495,386





15.7





453,826





14.6



Total non-maturity deposits

2,873,777





88.6





2,769,721





87.7





2,687,954





86.5



Certificates of deposit

368,644





11.4





389,185





12.3





420,333





13.5



Total deposits

$

3,242,421





100.0

%



$

3,158,906





100.0

%



$

3,108,287





100.0

%

 



Three Months Ended



September 30, 2016



June 30, 2016



September 30, 2015



Average Balance



Interest Earned/ Paid



Average Yield/ Rate (1)



Average Balance



Interest Earned/ Paid



Average Yield/ Rate (1)



Average Balance



Interest Earned/ Paid



Average Yield/ Rate (1)

Interest Earning Assets:



































Total loans receivable, net

$

2,526,150





$

30,915





4.87

%



$

2,466,963





$

30,503





4.97

%



$

2,356,090





$

30,179





5.08

%

Taxable securities

588,749





2,888





1.95





601,499





2,838





1.90





525,013





2,187





1.65



Nontaxable securities

225,994





1,235





2.17





216,947





1,193





2.21





201,233





1,056





2.08



Other interest earning assets

42,934





76





0.70





39,775





58





0.59





81,909





62





0.30



Total interest earning assets

3,383,827





35,114





4.13





3,325,184





34,592





4.18





3,164,245





33,484





4.20



Noninterest earning assets

408,634













385,820













385,065











Total assets

$

3,792,461













3,711,004













$

3,549,310











Interest Bearing Liabilities:



































Certificates of deposit

$

378,407





$

468





0.49

%



$

399,899





$

504





0.51

%



$

447,425





$

586





0.52

%

Savings accounts

507,523





214





0.17





466,101





165





0.14





424,620





118





0.11



Interest bearing demand and money market accounts

1,480,220





587





0.16





1,449,481





573





0.16





1,383,212





631





0.18



Total interest bearing deposits

2,366,150





1,269





0.21





2,315,481





1,242





0.22





2,255,257





1,335





0.23



Junior subordinated debentures

19,602





221





4.49





19,528





216





4.45





19,314





195





4.01



Securities sold under agreement to repurchase

18,861





10





0.21





19,160





10





0.21





21,197





14





0.26



Federal Home Loan Bank advances and other borrowings

5,618





8





0.57





29,272





39





0.54















Total interest bearing liabilities

2,410,231





1,508





0.25





2,383,441





1,507





0.25





2,295,768





1,544





0.27



Demand and other noninterest bearing deposits

844,468













811,508













760,004











Other noninterest bearing liabilities

44,378













32,068













29,715











Stockholders' equity

493,384













483,987













463,823











Total liabilities and stockholders' equity

$

3,792,461













$

3,711,004













$

3,549,310











Net interest income





$

33,606













$

33,085













$

31,940







Net interest spread









3.88

%











3.93

%











3.93

%

Net interest margin









3.95

%











4.00

%











4.00

%



(1) Annualized

 



Nine Months Ended



September 30, 2016



September 30, 2015



Average Balance



Interest Earned/ Paid



Average Yield/ Rate (1)



Average Balance



Interest Earned/ Paid



Average Yield/ Rate (1)

Interest Earning Assets:























Total loans receivable, net

$

2,461,856





$

91,595





4.97

%



$

2,295,881





$

91,213





5.31

%

Taxable securities

594,301





8,522





1.92





548,282





7,199





1.76



Nontaxable securities

220,038





3,599





2.18





201,796





3,137





2.08



Other interest earning assets

47,829





225





0.63





69,493





173





0.33



Total interest earning assets

3,324,024





$

103,941





4.18

%



3,115,452





$

101,722





4.37

%

Noninterest earning assets

391,342













374,938











Total assets

$

3,715,366













$

3,490,390











Interest Bearing Liabilities:























Certificates of deposit

$

397,070





$

1,496





0.50

%



$

475,826





$

1,844





0.52

%

Savings accounts

478,762





540





0.15





391,273





316





0.11



Interest bearing demand and money market accounts

1,457,399





1,729





0.16





1,358,521





1,801





0.18



Total interest bearing deposits

2,333,231





3,765





0.22





2,225,620





3,961





0.24



Junior subordinated debentures

19,527





647





4.43





19,233





627





4.36



Securities sold under agreement to repurchase

20,031





31





0.21





23,222





45





0.26



Federal Home Loan Bank advances and other borrowings

11,608





47





0.54





2,267





5





0.29



Total interest bearing liabilities

2,384,397





4,490





0.25

%



2,270,342





4,638





0.27

%

Demand and other noninterest bearing deposits

811,043













722,665











Other noninterest bearing liabilities

35,266













34,993











Stockholders' equity

484,660













462,390











Total liabilities and stockholders' equity

$

3,715,366













$

3,490,390











Net interest income





$

99,451













$

97,084







Net interest spread









3.93

%











4.10

%

Net interest margin









4.00

%











4.17

%



(1) Annualized

 

HERITAGE FINANCIAL CORPORATION

QUARTERLY FINANCIAL STATISTICS

(Dollars in thousands, except per share amounts; unaudited)





Three Months Ended



September 30, 2016



June 30, 2016



March 31, 2016



December 31, 2015



September 30, 2015

Earnings:



















Net interest income

$

33,606





$

33,085





$

32,760





$

32,535





$

31,940



Provision for loan losses

1,495





1,120





1,139





1,124





851



Noninterest income

9,867





6,576





6,990





7,498





9,544



Noninterest expense

26,818





26,477





26,369





26,769





27,322



Net income

11,039





8,895





9,091





9,493





9,492



Basic earnings per common share

$

0.37





$

0.30





$

0.30





$

0.32





$

0.32



Diluted earnings per common share

$

0.37





$

0.30





$

0.30





$

0.32





$

0.32



Average Balances:



















Total loans receivable, net

$

2,526,150





$

2,466,963





$

2,391,749





$

2,376,399





$

2,356,090



Investment securities

814,743





818,446





809,821





762,579





726,246



Total interest earning assets

3,383,827





3,325,184





3,262,401





3,253,656





3,164,245



Total assets

3,792,461





3,711,004





3,641,786





3,637,681





3,549,310



Total interest bearing deposits

2,366,150





2,315,481





2,317,699





2,301,184





2,255,257



Demand and other noninterest bearing deposits

844,468





811,508





776,786





794,290





760,004



Stockholders' equity

493,384





483,987





476,513





469,181





463,823



Financial Ratios:



















Return on average assets, annualized

1.16

%



0.96

%



1.00

%



1.04

%



1.06

%

Return on average equity, annualized

8.90

%



7.39

%



7.67

%



8.03

%



8.12

%

Return on average tangible common equity, annualized

11.99

%



10.03

%



10.48

%



11.04

%



11.23

%

Efficiency ratio

61.69

%



66.76

%



66.34

%



66.86

%



65.86

%

Noninterest expense to average total assets, annualized

2.81

%



2.87

%



2.91

%



2.92

%



3.05

%

Net interest margin

3.95

%



4.00

%



4.04

%



3.97

%



4.00

%

Average assets per full-time equivalent employee

$

5,141





$

4,993





$

4,934





$

4,837





$

4,634



 



As of Period End



September 30, 2016



June 30, 2016



March 31, 2016



December 31, 2015



September 30, 2015

Balance Sheet:



















Total assets

$

3,846,376





$

3,756,876





$

3,678,032





$

3,650,792





$

3,595,378



Total loans receivable, net

2,548,766





2,496,175





2,429,481





2,372,296





2,375,040



Investment securities

819,159





815,920





822,171





811,869





735,925



Deposits

3,242,421





3,158,906





3,130,929





3,108,287





3,054,198



Noninterest bearing demand deposits

865,930





820,371





794,516





770,927





762,240



Stockholders' equity

496,012





490,058





480,181





469,970





468,696



Financial Measures:



















Book value per common share

$

16.56





$

16.34





$

16.02





$

15.68





$

15.64



Tangible book value per common share

$

12.33





$

12.10





$

11.77





$

11.41





$

11.36



Stockholders' equity to assets

12.9

%



13.0

%



13.1

%



12.9

%



13.0

%

Tangible common equity to tangible assets

9.9

%



10.0

%



9.9

%



9.7

%



9.8

%

Net loans to deposits

78.9

%



79.2

%



77.8

%



76.6

%



78.0

%

Deposits per branch

$

51,467





$

50,141





$

49,697





$

46,392





$

45,585



Credit Quality Metrics:



















Allowance for loan losses to:



















Loans receivable, net

1.17

%



1.13

%



1.21

%



1.24

%



1.21

%

Nonperforming loans

261.79

%



205.05

%



240.14

%



307.67

%



292.76

%

Nonperforming loans to loans receivable, net

0.45

%



0.55

%



0.50

%



0.40

%



0.41

%

Nonperforming assets to total assets

0.30

%



0.41

%



0.39

%



0.32

%



0.33

%

Other Metrics:



















Branches

63





63





63





67





67



 

Logo - http://photos.prnewswire.com/prnh/20150330/195286LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/heritage-financial-announces-third-quarter-2016-results-and-declares-regular-and-special-cash-dividends-300352483.html

SOURCE Heritage Financial Corporation

Weitere Themen