26.01.2017 14:00:00

Heritage Financial Announces Fourth Quarter And Annual 2016 Results And Declares Regular Cash Dividend

OLYMPIA, Wash., Jan. 26, 2017 /PRNewswire/ -- Heritage Financial Corporation (NASDAQ GS: HFWA) (the "Company" or "Heritage") today reported that the Company had net income of $9.9 million for the quarter ended December 31, 2016 compared to net income of $9.5 million for the quarter ended December 31, 2015 and $11.0 million for the linked-quarter ended September 30, 2016.  Diluted earnings per common share for the quarter ended December 31, 2016 was $0.33 compared to $0.32 for the quarter ended December 31, 2015 and $0.37 for the linked-quarter ended September 30, 2016.

The Company had net income of $38.9 million for the year ended December 31, 2016, or $1.30 per diluted common share, compared to net income of $37.5 million, or $1.25 per diluted common share, for the year ended December 31, 2015. 

Brian L. Vance, President and CEO, commented, "We completed what I believe was an overall positive year of performance for the company.   I was particularly pleased with our loan growth and our expense control.   We had previously guided 2016 loan growth at the 6-8% range and finished the year with 10.0% net loan growth boosted by strong fourth quarter loan production. 

I was also pleased with the continued improvement to our expense control as measured by our overhead ratio.  We finished the year with a fourth quarter overhead ratio at 2.78%, which is a considerable improvement over same period last year at 2.92%.  Additionally, fourth quarter 2016 marks the 5th consecutive quarter of improvement in our overhead ratio.

I continue to have a good deal of confidence in our team being able to leverage a strong Pacific Northwest economy and look forward to what I believe will be another strong year of performance for us in 2017."

Balance Sheet

The Company's total assets increased $28.7 million, or 0.7%, to $3.88 billion at December 31, 2016 from $3.85 billion at September 30, 2016. 

Loans receivable, net of allowance for loan losses, increased $60.9 million, or 2.4%, to $2.61 billion at December 31, 2016 from $2.55 billion at September 30, 2016.  The growth in loans receivable was due primarily to increases of $78.4 million in non-owner occupied commercial real estate loans and $10.0 million in real estate construction and land development loans, offset partially by a $20.1 million decrease in owner occupied commercial real estate loans during the quarter ended December 31, 2016.    Loans receivable, net of allowance for loan losses, increased $237.4 million, or 10.0% from $2.37 billion at December 31, 2015.  The year-over-year loan growth was primarily a result of increases of  $126.9 million in non-owner occupied commercial real estate loans, $52.1 million in real estate construction and land development loans and $41.0 million in commercial and industrial loans during the year ended December 31, 2016.

Investment securities available for sale decreased $24.5 million, or 3.0%, to $794.6 million at December 31, 2016 from $819.2 million at September 30, 2016.  The decrease was due primarily to net unrealized losses on investment securities of $21.0 million during the quarter ended December 31, 2016 as a result of market conditions which reduced bond prices.  The decrease was also attributable to maturities, calls and payments of investment securities of $35.1 million and sales of investment securities of $46.0 million, offset partially by purchases of investment securities of $79.5 million.  The sales of investment securities resulted in recognized gains of $209,000 during the quarter ended December 31, 2016.

Total deposits decreased $12.8 million, or 0.4%, to $3.23 billion at December 31, 2016 from $3.24 billion at September 30, 2016.  Non-maturity deposits as a percentage of total deposits increased to 88.9% at December 31, 2016 from 88.6% at September 30, 2016.  The increase in this ratio was due primarily to a decrease of $11.2 million, or 3.0%, in certificates of deposit to $357.4 million at December 31, 2016 from $368.6 million at September 30, 2016.  Non-maturity deposits also decreased $1.5 million, or 0.1%, primarily due to a decrease of $11.6 million, or 2.2%, in money market accounts to $523.9 million at December 31, 2016 from $535.5 million at September 30, 2016 and a decrease in savings deposits of $6.1 million, or 1.2%, to $502.5 million at December 31, 2016 from $508.6 million at September 30, 2016, offset partially by an increase in noninterest bearing demand deposits of $16.2 million, or 1.9%, to $882.1 million at December 31, 2016 from $865.9 million at September 30, 2016.

Federal Home Loan Bank Advances increased $61.9 million, or 349.7%, to $79.6 million at December 31, 2016 compared to $17.7 million at September 30, 2016.  There were no Federal Home Loan Advances outstanding at December 31, 2015. The increase in advances was due to the increase in loans and decrease in deposits during the quarter. 

Total stockholders' equity decreased $14.2 million, or 2.9%, to $481.8 million at December 31, 2016 from $496.0 million at September 30, 2016.  The decrease was primarily due other comprehensive loss of $13.7 million and cash dividends paid of $11.1 million, partially offset by net income of $9.9 million.  The other comprehensive loss was the primary reason for the decrease in the ratio of tangible common equity to tangible assets to 9.5% at December 31, 2016 from 9.9% at September 30, 2016.  This decrease in accumulated other comprehensive income, however, did not impact the Company's and the Bank's regulatory capital ratios at December 31, 2016.  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 of 11.5%, 10.3%, 12.1% and 13.1%, respectively at December 31, 2016, compared to 11.4%, 10.5%, 12.0% and 13.0%, respectively, at September 30, 2016, and 12.0%, 10.4%, 12.7% and 13.7%, respectively, at December 31, 2015.

Credit Quality

The allowance for loan losses increased $872,000, or 2.9%, to $31.1 million for the quarter ended December 31, 2016 from $30.2 million for the linked-quarter ended September 30, 2016.  The increase was due to a provision for loan losses of $1.2 million during the quarter ended December 31, 2016 and net charge-offs of $305,000 recognized during the same period.  The allowance for loan losses increased $1.3 million, or 4.5%, from $29.7 million at December 31, 2015 due to a provision for loan losses of $4.9 million during the year ended December 31, 2016 and net charge-offs of $3.6 million recognized during the same period.

Nonperforming loans to loans receivable, net, decreased to 0.41% at December 31, 2016 from 0.45% at September 30, 2016 and increased from 0.40% at December 31, 2015.  Nonaccrual loans decreased $631,000, or 5.5%, to $10.9 million ($2.8 million guaranteed by government agencies) at December 31, 2016 from $11.5 million ($3.0 million guaranteed by government agencies) at September 30, 2016 and increased $1.2 million, or 12.8%, from $9.7 million ($1.3 million guaranteed by government agencies) at December 31, 2015.  The decrease from the linked-quarter was due primarily to net principal reductions of $836,000, transfers to other real estate owned of $523,000 and charge-offs of $434,000, offset partially by new additions to nonaccrual loans of $586,000 and additions resulting from troubled debt restructured loans being transferred to nonaccrual status of $576,000.

The allowance for loan losses to nonperforming loans was 284.93% at December 31, 2016 compared to 261.79% at September 30, 2016 and 307.67% at December 31, 2015. 

Potential problem loans were $87.8 million at December 31, 2016 compared to $101.0 million at September 30, 2016 and $110.4 million at December 31, 2015. The $13.2 million, or 13.1%, decrease from the linked-quarter was primarily due to net loan payments of $10.3 million, loans transferred to impaired status of $3.5 million, loan grade improvements of $2.3 million and loans transferred to other real estate owned of $231,000, offset partially by the addition during the period of $3.2 million of loans graded as potential problem loans.

The allowance for loan losses to loans receivable, net was 1.18% at December 31, 2016 compared to 1.17% at September 30, 2016 and 1.24% at December 31, 2015.  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 December 31, 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 $13.5 million at December 31, 2016 compared to $14.7 million at September 30, 2016 and $20.4 million at December 31, 2015.

Net charge-offs were $305,000 for the quarter ended December 31, 2016 compared to net charge-offs of $382,000 for the same quarter in 2015 and net recoveries of $290,000 for the linked-quarter ended September 30, 2016.  The net charge-offs for the quarter ended December 31, 2016 was due primarily to a partial charge-off of $224,000 on a commercial and industrial loan that became delinquent during the quarter.  Net charge-offs for the year ended December 31, 2016 were $3.6 million compared to net charge-offs of $2.4 million for the year ended December 31, 2015.

Nonperforming assets increased $123,000, or 1.1%, to $11.7 million ($2.8 million guaranteed by government agencies), or 0.30% of total assets, at December 31, 2016, compared to $11.5 million ($3.0 million guaranteed by government agencies), or 0.30% of total assets, at September 30, 2016 due to an increase in other real estate owned, offset by a decrease in nonperforming loans discussed above.  The Bank had $754,000 other real estate owned at December 31, 2016 compared to no other real estate owned at September 30, 2016 as a result of the addition of two properties during the quarter ended December 31, 2016.  Nonperforming assets decreased $24,000, or 0.2%, from December 31, 2015 as a result of a decrease in other real estate owned, offset by an increase in nonperforming loans.

Operating Results

Net interest income increased $520,000, or 1.6%, to $33.1 million for the quarter ended December 31, 2016 compared to $32.5 million for the same period in 2015 and decreased $551,000, or 1.6%, from $33.6 million for the linked-quarter ended September 30, 2016.  Net interest income increased $2.9 million, or 2.2%, to $132.5 million for the year ended December 31, 2016 compared to $129.6 million for the year ended 2015.  The increase in net interest income from the same periods in 2015 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.  The decrease compared to the linked-quarter was due primarily to the decrease in yield on average earning assets.

Heritage's net interest margin for the quarter ended December 31, 2016 decreased 12 basis points to 3.85% from 3.97% for the same period in 2015 and decreased ten basis points from 3.95% for the linked-quarter ended September 30, 2016.  The net interest margin for the year ended December 31, 2016 decreased 15 basis points to 3.96% from 4.11% for the same period in 2015. The decreases in net interest margin from the prior periods in 2015 were due substantially to the decreases in incremental accretion on purchased loans of $835,000, or 36.0%, to $1.5 million for the quarter ended December 31, 2016 compared to $2.3 million for the same period in 2015 and decreases of $3.1 million, or 30.5%, to $7.2 million for the year ended December 31, 2016 compared to $10.3 million for the year ended December 31, 2015.  The impact on net interest margin from incremental accretion on purchased loans is included in the table below.  The incremental accretion is highly dependent on purchased loan prepayments during the period.  The decrease in net interest margin from the linked-quarter ended September 30, 2016 was due primarily to a decrease in the loan and investment securities yields during the quarter. 

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


Year Ended


December
31, 2016


September

30, 2016


December
31, 2015


December
31, 2016


December
31, 2015


(Dollars in thousands)

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

3.68

%


3.77

%


3.69

%


3.75

%


3.78

%

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

0.17

%


0.18

%


0.28

%


0.21

%


0.33

%

Net interest margin

3.85

%


3.95

%


3.97

%


3.96

%


4.11

%











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

4.49

%


4.63

%


4.70

%


4.62

%


4.81

%

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

0.23

%


0.24

%


0.39

%


0.29

%


0.44

%

Loan yield

4.72

%


4.87

%


5.09

%


4.91

%


5.25

%











Incremental accretion on purchased loans (1)

$

1,486



$

1,530



$

2,321



$

7,155



$

10,293
























(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 accreted into income over the estimated remaining life of the loan or pool of loans, based upon results of the quarterly 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, decreased one basis point to 3.68% for the quarter ended December 31, 2016 compared to 3.69% for the same period in 2015 and decreased nine basis points from 3.77% for the linked-quarter ended September 30, 2016.   The net interest margin, excluding incremental accretion on purchased loans, decreased three basis points to 3.75% for the year ended December 31, 2016 from 3.78% for the year ended 2015.  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 from the 2015 comparable 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 4.49% for the quarter ended December 31, 2016 compared to 4.70% for the same period in 2015 and 4.63% for the linked-quarter ended September 30, 2016.  Yields on loans, excluding incremental accretion on purchased loans, were 4.62% for the year ended December 31, 2016 compared to 4.81% for the year ended 2015.   Average contractual loan note rates in the loan portfolio continued to decline as did the impact on loan yield from incremental accretion of purchased loans as the purchased portfolio continued to pay-down.

Donald J. Hinson, Executive Vice President and Chief Financial Officer, commented, "Our pre-incremental accretion net interest margin decreased from the prior quarter due mostly to lower pre-incremental accretion yields on the loan portfolio, continuing a declining trend due to note rates on new loans being lower than the overall portfolio rates. The lower overall note rates on new loans was partially due to an increase in floating rate LIBOR-based loans of $34.3 million during the 4th quarter.  Although these floating rate loans earn less interest income than comparable fixed rate loans at the time of origination, they will help improve overall loan portfolio performance in a rising rate environment."

The provision for loan losses was $1.2 million for the quarter ended December 31, 2016 compared to $1.1 million for the quarter ended December 31, 2015 and $1.5 million for the linked-quarter ended September 30, 2016.  The provision for loan losses was $4.9 million for the year ended December 31, 2016 compared to $4.4 million for the year ended December 31, 2015.  The amount of 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.  The increase in the allowance for loan losses was necessary primarily as a result of loan growth.

Noninterest income increased $688,000, or 9.2%, to $8.2 million for the quarter ended December 31, 2016 compared to $7.5 million for the same period in 2015 and decreased $1.7 million, or 17.0%, from $9.9 million for the linked-quarter ended September 30, 2016.  The increase from the same quarter in 2015 was due primarily to increases in gain on sale of loans as a result of the increase in mortgage operations.  The decrease from the linked-quarter was due primarily to a $2.1 million gain on sale of loans recorded during the quarter ended September 30, 2016 as a result of the sale of a previously classified purchased credit impaired loan.  Noninterest income decreased $649,000, or 2.0%, to $31.6 million for the year ended December 31, 2016 compared to $32.3 million for the year ended 2015.  The decrease in noninterest income for the year ended December 31, 2016 compared to the same period in 2015 was primarily due to a gain on sale of Merchant Visa portfolio of $2.2 million and a gain on termination of the FDIC shared-loss agreements of $1.7 million recognized during 2015, offset partially by an increase of gain on sale of loans of $2.3 million, or 49.3%, for the year ended December 31, 2016, (primarily as a result of the above mentioned sale of a purchased credit impaired loan) and an increase of interest rate swap fees of $1.4 million, or 310.2%, for the year ended December 31, 2016.

Noninterest expense remained relatively constant at $26.8 million for the quarters ended December 31, 2016, December 31, 2015 and the linked-quarter ended September 30, 2016. The $40,000, or 0.1%, increase from the same period in 2015 was primarily due to an increase in compensation and employee benefits expense, offset partially by a decrease in occupancy and equipment expense.  Noninterest expense increased $265,000, or 0.2%, to $106.5 million for the year ended December 31, 2016 compared to $106.2 million for the same period in 2015 primarily due to an increase in compensation and employee benefits expense, offset by decreases in other expense, amortization of intangible assets and other real estate owned, net expense.  The ratio of noninterest expense to average assets (annualized) decreased to 2.78% for the quarter ended December 31, 2016 compared to 2.92% for the same period in 2015 and 2.81% for the linked-quarter ended September 30, 2016, and this ratio decreased to 2.84% for the year ended December 31, 2016 from 3.01% for the year ended December 31, 2015.

Income tax expense was $3.4 million for the quarter ended December 31, 2016 compared to $2.6 million for the comparable quarter in 2015 and $4.1 million for the linked-quarter ended September 30, 2016.   The increase in income tax expense from the same quarter in 2015 was due to a combination of increases in pre-tax income and the effective tax rate.  The decrease in income tax expense from the linked-quarter ended September 30, 2016 was due to a combination of decreases in pre-tax income and the effective tax rate.  The effective tax rate was 25.4% for the quarter ended December 31, 2016 compared to 21.8% for the comparable quarter in 2015 and 27.2% for the linked-quarter ended September 30, 2016.    Income tax expense was $13.8 million for both the years ended December 31, 2016 and December 31, 2015 which was the result of an increase in pre-tax income for 2016, offset by lower effective tax rate due to increases in both tax exempt loans and investment securities and increases in low income housing tax credits.  The effective tax rate for the year ended December 31, 2016 was 26.2% compared to 26.9% for the year ended December 31, 2015.

Jeffrey J. Deuel, President & Chief Operating Officer of Heritage Bank, commented, "The Heritage team worked diligently in 2016 to improve our trend lines on all fronts with good success. It is gratifying to see the positive results in the form of improvements in non-maturity deposits, controlled loan growth, good expense control, strong fee income, and good credit quality."

Dividends

On January 25, 2017, the Company's Board of Directors declared a quarterly cash dividend of $0.12 per common share.  The dividend is payable on February 23, 2017 to shareholders of record as of the close of business on February 9, 2017. 

Earnings Conference Call

The Company will hold a telephone conference call to discuss this earnings release on January 26, 2017 at 11:00 a.m. Pacific time.  To access the call, please dial (800) 230-1085 a few minutes prior to 11:00 a.m. Pacific time.  The call will be available for replay through February 9, 2017, by dialing (800) 475-6701 -- access code 415069.

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.



December 31, 2016


September 30, 2016


December 31, 2015


(In thousands)

Stockholders' equity

$

481,763



$

496,012



$

469,970


Less: goodwill and other intangible assets

126,403



126,761



127,818


Tangible common stockholders' equity

$

355,360



$

369,251



$

342,152








Total assets

$

3,875,077



$

3,846,376



$

3,650,792


Less: goodwill and other intangible assets

126,403



126,761



127,818


Tangible assets

$

3,748,674



$

3,719,615



$

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 tax laws or regulations; 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; 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)




December 31,
 2016


September 30,
 2016


December 31,
 2015

Assets







Cash on hand and in banks


$

77,117



$

86,142



$

63,816


Interest earning deposits


26,628



26,618



62,824


Cash and cash equivalents


103,745



112,760



126,640


Other interest earning deposits




5,461



6,719


Investment securities available for sale


794,645



819,159



811,869


Loans held for sale


11,662



8,964



7,682


Loans receivable, net


2,640,749



2,578,977



2,402,042


Allowance for loan losses


(31,083)



(30,211)



(29,746)


Total loans receivable, net


2,609,666



2,548,766



2,372,296


Other real estate owned


754





2,019


Premises and equipment, net


63,911



63,312



61,891


Federal Home Loan Bank stock, at cost


7,564



5,088



4,148


Bank owned life insurance


70,355



69,962



60,876


Accrued interest receivable


10,925



11,327



10,469


Prepaid expenses and other assets


75,447



74,816



58,365


Other intangible assets, net


7,374



7,732



8,789


Goodwill


119,029



119,029



119,029


Total assets


$

3,875,077



$

3,846,376



$

3,650,792









Liabilities and Stockholders' Equity







Deposits


$

3,229,648



$

3,242,421



$

3,108,287


Federal Home Loan Bank advances


79,600



17,700




Junior subordinated debentures


19,717



19,644



19,424


Securities sold under agreement to repurchase


22,104



22,425



23,214


Accrued expenses and other liabilities


42,245



48,174



29,897


Total liabilities


3,393,314



3,350,364



3,180,822









Common stock


359,060



358,451



359,451


Retained earnings


125,309



126,497



107,960


Accumulated other comprehensive (loss) income, net


(2,606)



11,064



2,559


Total stockholders' equity


481,763



496,012



469,970


Total liabilities and stockholders' equity


$

3,875,077



$

3,846,376



$

3,650,792









Common stock, shares outstanding


29,954,931



29,946,823



29,975,439


 

HERITAGE FINANCIAL CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Dollar amounts in thousands, except per share amounts; unaudited)






Three Months Ended


Year Ended


December 31,
 2016


September 30,
 2016


December 31,
 2015


December 31,
 2016


December 31,
 2015

Interest income:










Interest and fees on loans

$

30,552



$

30,915



$

30,474



$

122,147



$

121,687


Taxable interest on investment securities

2,693



2,888



2,378



11,215



9,578


Nontaxable interest on investment securities

1,271



1,235



1,059



4,870



4,196


Interest and dividends on other interest earning assets

55



76



105



280



278


Total interest income

34,571



35,114



34,016



138,512



135,739


Interest expense:










Deposits

1,245



1,269



1,267



5,010



5,229


Junior subordinated debentures

233



221



200



880



827


Other borrowings

38



18



14



116



64


Total interest expense

1,516



1,508



1,481



6,006



6,120


Net interest income

33,055



33,606



32,535



132,506



129,619


Provision for loan losses

1,177



1,495



1,124



4,931



4,372


Net interest income after provision for loan losses

31,878



32,111



31,411



127,575



125,247


Noninterest income:










Service charges and other fees

3,892



3,630



3,604



14,354



14,179


Gain on sale of investment securities, net

209



345



154



1,315



1,516


   Gain on sale of loans, net

1,588



3,435



854



6,994



4,683


   Gain on termination of FDIC shared-loss agreements









1,747


  Gain on sale of Merchant Visa portfolio





548





2,198


Interest rate swap fees

749



742



329



1,854



452


Other income

1,748



1,715



2,009



7,102



7,493


Total noninterest income

8,186



9,867



7,498



31,619



32,268


Noninterest expense:










Compensation and employee benefits

15,753



15,633



15,150



61,405



58,134


Occupancy and equipment

3,890



3,926



4,336



15,763



15,846


Data processing

1,748



1,943



1,750



7,312



7,700


Marketing

581



745



471



2,835



3,066


Professional services

1,098



830



933



3,606



3,536


State and local taxes

585



820



570



2,616



2,378


Federal deposit insurance premium

304



296



509



1,620



2,046


Other real estate owned, net

4



(142)



153



334



1,007


Amortization of intangible assets

358



359



523



1,415



2,100


Other expense

2,488



2,408



2,374



9,567



10,395


Total noninterest expense

26,809



26,818



26,769



106,473



106,208


Income before income taxes

13,255



15,160



12,140



52,721



51,307


Income tax expense

3,362



4,121



2,647



13,803



13,818


Net income

$

9,893



$

11,039



$

9,493



$

38,918



$

37,489












Basic earnings per common share

$

0.33



$

0.37



$

0.32



$

1.30



$

1.25


Diluted earnings per common share

$

0.33



$

0.37



$

0.32



$

1.30



$

1.25


Dividends declared per common share

$

0.37



$

0.12



$

0.11



$

0.72



$

0.53












Average number of basic common shares outstanding

29,687,533



29,684,775



29,708,180



29,678,302



29,789,615


Average number of diluted common shares outstanding

29,702,569



29,695,806



29,729,368



29,692,153



29,812,340


 

HERITAGE FINANCIAL CORPORATION
FINANCIAL STATISTICS
(Dollars in thousands, except per share amounts; unaudited)



Three Months Ended


Year Ended


December 31,
 2016


September 30,
 2016


December 31,
 2015


December 31,
 2016


December 31,
 2015

Performance Ratios:










Efficiency ratio

65.01

%


61.69

%


66.87

%


64.87

%


65.61

%

Noninterest expense to average assets, annualized

2.78

%


2.81

%


2.92

%


2.84

%


3.01

%

Return on average assets, annualized

1.03

%


1.16

%


1.04

%


1.04

%


1.06

%

Return on average equity, annualized

8.04

%


8.90

%


8.03

%


8.01

%


8.08

%

Return on average tangible common equity, annualized

10.84

%


11.99

%


11.04

%


10.85

%


11.18

%

Net charge-offs (recoveries) on loans to average loans, annualized

0.05

%


(0.05)%



0.06

%


0.14

%


0.10

%

 


As of Period End


December 31,
 2016


September 30,
 2016


December 31,
 2015

Financial Measures:






Book value per common share

$

16.08



$

16.56



$

15.68


Tangible book value per common share

$

11.86



$

12.33



$

11.41


Stockholders' equity to total assets

12.4

%


12.9

%


12.9

%

Tangible common equity to tangible assets

9.5

%


9.9

%


9.7

%

Common equity Tier 1 capital to risk-weighted assets

11.5

%


11.4

%


12.0

%

Tier 1 leverage capital to average quarterly assets

10.3

%


10.5

%


10.4

%

Tier 1 capital to risk-weighted assets

12.1

%


12.0

%


12.7

%

Total capital to risk-weighted assets

13.1

%


13.0

%


13.7

%

Net loans to deposits ratio (1)

81.2

%


78.9

%


76.6

%

Deposits per branch

$

51,264



$

51,467



$

46,392




(1)

Includes loans held for sale

 


Three Months Ended


Year Ended


December 31,
 2016


September 30,
 2016


December 31,
 2015


December 31,
 2016


December 31,
 2015

Allowance for Loan Losses:










Balance, beginning of period

$

30,211



$

28,426



$

29,004



$

29,746



$

27,729


Provision for loan losses

1,177



1,495



1,124



4,931



4,372


Net (charge-offs) recoveries:










Commercial business

37



665



(67)



(2,309)



(1,200)


One-to-four family residential







2



13


Real estate construction and land development







(71)



(6)


Consumer

(342)



(375)



(315)



(1,216)



(1,162)


Total net (charge-offs) recoveries

(305)



290



(382)



(3,594)



(2,355)


Balance, end of period

$

31,083



$

30,211



$

29,746



$

31,083



$

29,746


 


Three Months Ended


Year Ended


December 31,
 2016


September 30,
 2016


December 31,
 2015


December 31,
 2016


December 31,
 2015

Other Real Estate Owned:










Balance, beginning of period

$



$

1,560



$

2,071



$

2,019



$

3,355


Additions

754



25



421



1,431



2,845


Proceeds from dispositions



(1,716)



(356)



(2,486)



(3,555)


Gain (loss) on sales, net



131



(3)



173



(97)


Valuation adjustments





(114)



(383)



(529)


Balance, end of period

$

754



$



$

2,019



$

754



$

2,019


 


As of Period End


December 31,
 2016


September 30,
 2016


December 31,
 2015

Nonperforming Assets:






Nonaccrual loans by type:






Commercial business

$

8,580



$

8,816



$

7,122


One-to-four family residential

94



35



38


Real estate construction and land development

2,008



2,008



2,414


Consumer

227



681



94


Total nonaccrual loans(1)(2)

10,909



11,540



9,668


Other real estate owned

754





2,019


Nonperforming assets

$

11,663



$

11,540



$

11,687








Restructured performing loans(3)

$

22,288



$

19,728



$

20,695


Accruing loans past due 90 days or more






Potential problem loans(4)

87,762



100,972



110,357


Allowance for loan losses to:






Loans receivable, net

1.18

%


1.17

%


1.24

%

Nonperforming loans

284.93

%


261.79

%


307.67

%

Nonperforming loans to loans receivable, net

0.41

%


0.45

%


0.40

%

Nonperforming assets to total assets

0.30

%


0.30

%


0.32

%



(1)    

At December 31, 2016, September 30, 2016 and December 31, 2015, $6.9 million, $5.1 million and $6.3 million of nonaccrual loans were considered troubled debt restructured loans, respectively.

(2)     

At December 31, 2016, September 30, 2016 and December 31, 2015, $2.8 million, $3.0 million and $1.3 million of nonaccrual loans were guaranteed by government agencies, respectively.

(3)      

At December 31, 2016, September 30, 2016 and December 31, 2015, $682,000, $697,000 and $491,000 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 December 31, 2016, September 30, 2016 and December 31, 2015, $1.1 million, $2.2 million and $3.0 million of potential problem loans were guaranteed by government agencies, respectively.

 


As of Period End


December 31, 2016


September 30, 2016


December 31, 2015


Balance


% of
Total


Balance


% of
Total


Balance


% of
Total

Loan Composition












Commercial business:












Commercial and industrial

$

637,773



24.2

%


$

638,082



24.8

%


$

596,726



24.8

%

Owner-occupied commercial real estate

558,035



21.1



578,147



22.4

%


572,609



23.8


Non-owner occupied commercial real estate

880,880



33.4



802,502



31.1



753,986



31.4


Total commercial business

2,076,688



78.7



2,018,731



78.3



1,923,321



80.0


One-to-four family residential

77,391



2.9



78,253



3.0



72,548



3.0


Real estate construction and land development:












One-to-four family residential

50,414



1.9



52,052



2.0



51,752



2.2


Five or more family residential and commercial properties

108,764



4.1



97,108



3.8



55,325



2.3


Total real estate construction and land development

159,178



6.0



149,160



5.8



107,077



4.5


Consumer

325,140



12.3



330,933



12.8



298,167



12.4


Gross loans receivable

2,638,397



99.9



2,577,077



99.9



2,401,113



99.9


Deferred loan costs, net

2,352



0.1



1,900



0.1



929



0.1


Loans receivable, net

$

2,640,749



100.0

%


$

2,578,977



100.0

%


$

2,402,042



100.0

%

 


As of Period End


December 31, 2016


September 30, 2016


December 31, 2015


Balance


% of
Total


Balance


% of
Total


Balance


% of
Total

Deposit Composition












Noninterest bearing demand deposits

$

882,091



27.3

%


$

865,930



26.7

%


$

770,927



24.8

%

NOW accounts

963,821



29.8



963,827



29.7



917,859



29.5


Money market accounts

523,875



16.2



535,454



16.5



545,342



17.6


Savings accounts

502,460



15.6



508,566



15.7



453,826



14.6


Total non-maturity deposits

2,872,247



88.9



2,873,777



88.6



2,687,954



86.5


Certificates of deposit

357,401



11.1



368,644



11.4



420,333



13.5


Total deposits

$

3,229,648



100.0

%


$

3,242,421



100.0

%


$

3,108,287



100.0

%

 


Three Months Ended


December 31, 2016


September 30, 2016


December 31, 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) (3)

$

2,572,747



$

30,552



4.72

%


$

2,526,150



$

30,915



4.87

%


$

2,376,399



$

30,474



5.09

%

Taxable securities

576,663



2,693



1.86



588,749



2,888



1.95



550,284



2,378



1.71


Nontaxable securities (3)

226,681



1,271



2.23



225,994



1,235



2.17



212,295



1,059



1.98


Other interest earning assets

36,381



55



0.60



42,934



76



0.70



114,678



105



0.36


Total interest earning assets

3,412,472



34,571



4.03



3,383,827



35,114



4.13



3,253,656



34,016



4.15


Noninterest earning assets

422,873







408,634







384,025






Total assets

$

3,835,345







3,792,461







$

3,637,681






Interest Bearing Liabilities:


















Certificates of deposit

$

362,123



$

440



0.48

%


$

378,407



$

468



0.49

%


$

430,007



$

542



0.50

%

Savings accounts

505,499



216



0.17



507,523



214



0.17



448,243



129



0.11


Interest bearing demand and money market accounts

1,484,448



589



0.16



1,480,220



587



0.16



1,422,934



596



0.17


Total interest bearing deposits

2,352,070



1,245



0.21



2,366,150



1,269



0.21



2,301,184



1,267



0.22


Junior subordinated debentures

19,679



233



4.71



19,602



221



4.49



19,385



200



4.09


Securities sold under agreement to repurchase

21,467



11



0.20



18,861



10



0.21



24,411



14



0.22


Federal Home Loan Bank advances and other borrowings

18,532



27



0.58



5,618



8



0.57



326






Total interest bearing liabilities

2,411,748



1,516



0.25



2,410,231



1,508



0.25



2,345,306



1,481



0.25


Demand and other noninterest bearing deposits

886,108







844,468







794,290






Other noninterest bearing liabilities

47,987







44,378







28,904






Stockholders' equity

489,502







493,384







469,181






Total liabilities and stockholders' equity

$

3,835,345







$

3,792,461







$

3,637,681






Net interest income



$

33,055







$

33,606







$

32,535




Net interest spread





3.78

%






3.88

%






3.90

%

Net interest margin





3.85

%






3.95

%






3.97

%



(1)             

Annualized

(2)              

The average loan balances presented in the table are net of allowances for loan losses. Nonaccrual loans have been included in the table as loans carrying a zero yield.

(3)               

Yields on tax-exempt securities and loans have not been stated on a tax-equivalent basis.

                       


Year Ended


December 31, 2016


December 31, 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) (3)

$

2,489,730



$

122,147



4.91

%


$

2,316,175



$

121,687



5.25

%

Taxable securities

589,867



11,215



1.90



548,787



9,578



1.75


Nontaxable securities (3)

221,708



4,870



2.20



204,443



4,196



2.05


Other interest earning assets

44,951



280



0.62



80,882



278



0.34


Total interest earning assets

3,346,256



$

138,512



4.14

%


3,150,287



$

135,739



4.31

%

Noninterest earning assets

399,269







377,228






Total assets

$

3,745,525







$

3,527,515






Interest Bearing Liabilities:












Certificates of deposit

$

388,286



$

1,936



0.50

%


$

464,277



$

2,386



0.51

%

Savings accounts

485,482



756



0.16



405,633



445



0.11


Interest bearing demand and money market accounts

1,464,198



2,318



0.16



1,374,757



2,398



0.17


Total interest bearing deposits

2,337,966



5,010



0.21



2,244,667



5,229



0.23


Junior subordinated debentures

19,565



880



4.50



19,271



827



4.29


Securities sold under agreement to repurchase

20,392



42



0.21



23,522



58



0.25


Federal Home Loan Bank advances and other borrowings

13,349



74



0.55



1,777



6



0.34


Total interest bearing liabilities

2,391,272



6,006



0.25

%


2,289,237



6,120



0.27

%

Demand and other noninterest bearing deposits

829,912







740,718






Other noninterest bearing liabilities

38,464







33,458






Stockholders' equity

485,877







464,102






Total liabilities and stockholders' equity

$

3,745,525







$

3,527,515






Net interest income



$

132,506







$

129,619




Net interest spread





3.89

%






4.04

%

Net interest margin





3.96

%






4.11

%



(1)          

Annualized

(2)           

The average loan balances presented in the table are net of allowances for loan losses. Nonaccrual loans have been included in the table as loans carrying a zero yield.

(3)         

Yields on tax-exempt securities and loans have not been stated on a tax-equivalent basis.

 

HERITAGE FINANCIAL CORPORATION
QUARTERLY FINANCIAL STATISTICS
(Dollars in thousands, except per share amounts; unaudited)




Three Months Ended


December 31,
 2016


September 30,
 2016


June 30,
 2016


March 31,
 2016


December 31,
 2015

Earnings:










Net interest income

$

33,055



$

33,606



$

33,085



$

32,760



$

32,535


Provision for loan losses

1,177



1,495



1,120



1,139



1,124


Noninterest income

8,186



9,867



6,576



6,990



7,498


Noninterest expense

26,809



26,818



26,477



26,369



26,769


Net income

9,893



11,039



8,895



9,091



9,493


Basic earnings per common share

$

0.33



$

0.37



$

0.30



$

0.30



$

0.32


Diluted earnings per common share

$

0.33



$

0.37



$

0.30



$

0.30



$

0.32


Average Balances:










Total loans receivable, net

$

2,572,747



$

2,526,150



$

2,466,963



$

2,391,749



$

2,376,399


Investment securities

803,344



814,743



818,446



809,821



762,579


Total interest earning assets

3,412,472



3,383,827



3,325,184



3,262,401



3,253,656


Total assets

3,835,345



3,792,461



3,711,004



3,641,786



3,637,681


Total interest bearing deposits

2,352,070



2,366,150



2,315,481



2,317,699



2,301,184


Demand and other noninterest bearing deposits

886,108



844,468



811,508



776,786



794,290


Stockholders' equity

489,502



493,384



483,987



476,513



469,181


Financial Ratios:










Return on average assets, annualized

1.03

%


1.16

%


0.96

%


1.00

%


1.04

%

Return on average equity, annualized

8.04

%


8.90

%


7.39

%


7.67

%


8.03

%

Return on average tangible common equity, annualized

10.84

%


11.99

%


10.03

%


10.48

%


11.04

%

Efficiency ratio

65.01

%


61.69

%


66.76

%


66.34

%


66.87

%

Noninterest expense to average total assets, annualized

2.78

%


2.81

%


2.87

%


2.91

%


2.92

%

Net interest margin

3.85

%


3.95

%


4.00

%


4.04

%


3.97

%

Average assets per full-time equivalent employee

$

5,094



$

5,141



$

4,993



$

4,934



$

4,837


 


As of Period End


December 31,
 2016


September 30,
 2016


June 30,
 2016


March 31,
 2016


December 31,
 2015

Balance Sheet:










Total assets

$

3,875,077



$

3,846,376



$

3,756,876



$

3,678,032



$

3,650,792


Total loans receivable, net

2,609,666



2,548,766



2,496,175



2,429,481



2,372,296


Investment securities

794,645



819,159



815,920



822,171



811,869


Deposits

3,229,648



3,242,421



3,158,906



3,130,929



3,108,287


Noninterest bearing demand deposits

882,091



865,930



820,371



794,516



770,927


Stockholders' equity

481,763



496,012



490,058



480,181



469,970


Financial Measures:










Book value per common share

$

16.08



$

16.56



$

16.34



$

16.02



$

15.68


Tangible book value per common share

$

11.86



$

12.33



$

12.10



$

11.77



$

11.41


Stockholders' equity to assets

12.4

%


12.9

%


13.0

%


13.1

%


12.9

%

Tangible common equity to tangible assets

9.5

%


9.9

%


10.0

%


9.9

%


9.7

%

Net loans to deposits

81.2

%


78.9

%


79.2

%


77.8

%


76.6

%

Deposits per branch

$

51,264



$

51,467



$

50,141



$

49,697



$

46,392


Credit Quality Metrics:










Allowance for loan losses to:










Loans receivable, net

1.18

%


1.17

%


1.13

%


1.21

%


1.24

%

Nonperforming loans

284.93

%


261.79

%


205.05

%


240.14

%


307.67

%

Nonperforming loans to loans receivable, net

0.41

%


0.45

%


0.55

%


0.50

%


0.40

%

Nonperforming assets to total assets

0.30

%


0.30

%


0.41

%


0.39

%


0.32

%

Other Metrics:










Branches

63



63



63



63



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-fourth-quarter-and-annual-2016-results-and-declares-regular-cash-dividend-300397119.html

SOURCE Heritage Financial Corporation

Analysen zu Heritage Financial Corp.mehr Analysen

Eintrag hinzufügen
Hinweis: Sie möchten dieses Wertpapier günstig handeln? Sparen Sie sich unnötige Gebühren! Bei finanzen.net Brokerage handeln Sie Ihre Wertpapiere für nur 5 Euro Orderprovision* pro Trade? Hier informieren!
Es ist ein Fehler aufgetreten!

Aktien in diesem Artikel

Heritage Financial Corp. 26,80 0,04% Heritage Financial Corp.