XML 54 R9.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:      
Net income $ 21,014us-gaap_NetIncomeLoss $ 9,575us-gaap_NetIncomeLoss $ 13,261us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 12,882us-gaap_DepreciationAmortizationAndAccretionNet 5,411us-gaap_DepreciationAmortizationAndAccretionNet 4,290us-gaap_DepreciationAmortizationAndAccretionNet
Changes in net deferred loan fees, net of amortization (1,733)us-gaap_AmortizationOfDeferredLoanOriginationFeesNet 574us-gaap_AmortizationOfDeferredLoanOriginationFeesNet 236us-gaap_AmortizationOfDeferredLoanOriginationFeesNet
Provision for loan losses 4,594us-gaap_ProvisionForLoanAndLeaseLosses 3,672us-gaap_ProvisionForLoanAndLeaseLosses 2,016us-gaap_ProvisionForLoanAndLeaseLosses
Net change in accrued interest receivable, FDIC indemnification asset, prepaid expenses and other assets, accrued expenses and other liabilities 13,230hfwa_NetChangeInAccruedInterestReceivablePrepaidExpensesAndOtherAssetsAccruedExpensesAndOtherLiabilities 9,047hfwa_NetChangeInAccruedInterestReceivablePrepaidExpensesAndOtherAssetsAccruedExpensesAndOtherLiabilities 5,878hfwa_NetChangeInAccruedInterestReceivablePrepaidExpensesAndOtherAssetsAccruedExpensesAndOtherLiabilities
Restricted and unrestricted stock compensation expense 1,395us-gaap_EmployeeBenefitsAndShareBasedCompensation 1,223us-gaap_EmployeeBenefitsAndShareBasedCompensation 1,185us-gaap_EmployeeBenefitsAndShareBasedCompensation
Stock option compensation expense 20us-gaap_ShareBasedCompensation 71us-gaap_ShareBasedCompensation 106us-gaap_ShareBasedCompensation
Tax benefits and excess tax benefits from restricted stock (112)us-gaap_EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions 13us-gaap_EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions 93us-gaap_EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions
Amortization of intangible assets 1,920us-gaap_AmortizationOfIntangibleAssets 543us-gaap_AmortizationOfIntangibleAssets 427us-gaap_AmortizationOfIntangibleAssets
Bargain purchase gain on bank acquisition 0us-gaap_BusinessCombinationBargainPurchaseGainRecognizedAmount (399)us-gaap_BusinessCombinationBargainPurchaseGainRecognizedAmount 0us-gaap_BusinessCombinationBargainPurchaseGainRecognizedAmount
Gain on sale of investment securities, net (287)us-gaap_GainLossOnSaleOfInvestments 0us-gaap_GainLossOnSaleOfInvestments 0us-gaap_GainLossOnSaleOfInvestments
Impairment loss on investment of securities, net 45us-gaap_OtherThanTemporaryImpairmentLossesInvestmentsPortionRecognizedInEarningsNet 38us-gaap_OtherThanTemporaryImpairmentLossesInvestmentsPortionRecognizedInEarningsNet 78us-gaap_OtherThanTemporaryImpairmentLossesInvestmentsPortionRecognizedInEarningsNet
Origination of loans held for sale (57,656)us-gaap_PaymentsForOriginationAndPurchasesOfLoansHeldForSale (6,784)us-gaap_PaymentsForOriginationAndPurchasesOfLoansHeldForSale (21,035)us-gaap_PaymentsForOriginationAndPurchasesOfLoansHeldForSale
Gain on sale of loans, net (1,518)us-gaap_GainLossOnSaleOfLoansAndLeases (142)us-gaap_GainLossOnSaleOfLoansAndLeases (295)us-gaap_GainLossOnSaleOfLoansAndLeases
Proceeds from sale of loans 57,515us-gaap_ProceedsFromSaleOfLoansHeldForSale 8,602us-gaap_ProceedsFromSaleOfLoansHeldForSale 21,482us-gaap_ProceedsFromSaleOfLoansHeldForSale
Earnings on bank owned life insurance (455)us-gaap_BankOwnedLifeInsuranceIncome (70)us-gaap_BankOwnedLifeInsuranceIncome (80)us-gaap_BankOwnedLifeInsuranceIncome
Valuation adjustment on other real estate owned 0us-gaap_OtherRealEstateValuationAdjustments 371us-gaap_OtherRealEstateValuationAdjustments 824us-gaap_OtherRealEstateValuationAdjustments
Gain on other real estate owned, net (23)us-gaap_GainsLossesOnSalesOfOtherRealEstate (264)us-gaap_GainsLossesOnSalesOfOtherRealEstate (587)us-gaap_GainsLossesOnSalesOfOtherRealEstate
Loss (gain) on sale or write-off of furniture, equipment and leasehold improvements 505hfwa_Writeoffofleaseholdimprovementsduetoleasetermination (584)hfwa_Writeoffofleaseholdimprovementsduetoleasetermination 3hfwa_Writeoffofleaseholdimprovementsduetoleasetermination
Net cash provided by operating activities 51,336us-gaap_NetCashProvidedByUsedInOperatingActivities 30,897us-gaap_NetCashProvidedByUsedInOperatingActivities 27,882us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:      
Loans originated, net of principal payments (21,651)us-gaap_PaymentsForProceedsFromLoansAndLeases (43,140)us-gaap_PaymentsForProceedsFromLoansAndLeases (2,790)us-gaap_PaymentsForProceedsFromLoansAndLeases
Maturities of other interest earning deposits 5,475us-gaap_ProceedsFromSaleAndMaturityOfOtherInvestments 1,987us-gaap_ProceedsFromSaleAndMaturityOfOtherInvestments 0us-gaap_ProceedsFromSaleAndMaturityOfOtherInvestments
Maturities of investment securities available for sale 66,876us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 51,443us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 61,751us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
Maturities of investment securities held to maturity 3,284us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities 4,192us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities 2,177us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities
Purchase of other interest earning deposits 0us-gaap_PaymentsForProceedsFromOtherInterestEarningAssets 0us-gaap_PaymentsForProceedsFromOtherInterestEarningAssets (2,232)us-gaap_PaymentsForProceedsFromOtherInterestEarningAssets
Purchase of investment securities available for sale (344,146)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (43,627)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (63,903)us-gaap_PaymentsToAcquireAvailableForSaleSecurities
Purchase of investment securities held to maturity (3,294)us-gaap_PaymentsToAcquireHeldToMaturitySecurities (7,414)us-gaap_PaymentsToAcquireHeldToMaturitySecurities 0us-gaap_PaymentsToAcquireHeldToMaturitySecurities
Purchase of premises and equipment (3,940)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (5,205)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (3,859)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from sales of other real estate owned 9,914us-gaap_ProceedsFromSaleOfForeclosedAssets 6,003us-gaap_ProceedsFromSaleOfForeclosedAssets 5,255us-gaap_ProceedsFromSaleOfForeclosedAssets
Proceeds from sales of investment securities available for sale 156,994us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 0us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 0us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities
Proceeds from redemption of FHLB stock 617us-gaap_PaymentsForProceedsFromFederalHomeLoanBankStock 208us-gaap_PaymentsForProceedsFromFederalHomeLoanBankStock 99us-gaap_PaymentsForProceedsFromFederalHomeLoanBankStock
Proceeds from sale of premises and equipment 1,170us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 700us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 0us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Investment in new market tax credit partnership (25,000)hfwa_InvestmentinNewMarketTaxCredit 0hfwa_InvestmentinNewMarketTaxCredit 0hfwa_InvestmentinNewMarketTaxCredit
Net cash received from acquisitions 32,052us-gaap_CashAcquiredFromAcquisition 18,260us-gaap_CashAcquiredFromAcquisition 0us-gaap_CashAcquiredFromAcquisition
Net cash used in investing activities (121,649)us-gaap_NetCashProvidedByUsedInInvestingActivities (16,593)us-gaap_NetCashProvidedByUsedInInvestingActivities (3,502)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:      
Net increase (decrease) in deposits 73,248us-gaap_IncreaseDecreaseInDeposits 13,763us-gaap_IncreaseDecreaseInDeposits (18,073)us-gaap_IncreaseDecreaseInDeposits
Common stock cash dividends paid (12,892)us-gaap_PaymentsOfDividendsCommonStock (6,672)us-gaap_PaymentsOfDividendsCommonStock (12,155)us-gaap_PaymentsOfDividendsCommonStock
Net increase (decrease) in securities sold under agreement to repurchase 2,761us-gaap_IncreaseDecreaseInReceivablesUnderRepurchaseAgreements 13,399us-gaap_IncreaseDecreaseInReceivablesUnderRepurchaseAgreements (7,070)us-gaap_IncreaseDecreaseInReceivablesUnderRepurchaseAgreements
Proceeds from exercise of stock options 921us-gaap_ProceedsFromStockOptionsExercised 176us-gaap_ProceedsFromStockOptionsExercised 129us-gaap_ProceedsFromStockOptionsExercised
Excess tax benefits from stock options and restricted and unrestricted stock 112us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities (13)us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities (93)us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Repurchase of common stock (2,601)us-gaap_PaymentsForRepurchaseOfCommonStock (8,825)us-gaap_PaymentsForRepurchaseOfCommonStock (6,023)us-gaap_PaymentsForRepurchaseOfCommonStock
Net cash provided by (used in) financing activities 61,549us-gaap_NetCashProvidedByUsedInFinancingActivities 11,828us-gaap_NetCashProvidedByUsedInFinancingActivities (43,285)us-gaap_NetCashProvidedByUsedInFinancingActivities
Net (decrease) increase in cash and cash equivalents (8,764)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 26,132us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (18,905)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of year 130,400us-gaap_CashAndCashEquivalentsAtCarryingValue 104,268us-gaap_CashAndCashEquivalentsAtCarryingValue 123,173us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of year 121,636us-gaap_CashAndCashEquivalentsAtCarryingValue 130,400us-gaap_CashAndCashEquivalentsAtCarryingValue 104,268us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosures of cash flow information:      
Cash paid for interest 5,422us-gaap_InterestPaidNet 3,678us-gaap_InterestPaidNet 4,608us-gaap_InterestPaidNet
Cash paid for income taxes 15,852us-gaap_IncomeTaxesPaidNet 3,574us-gaap_IncomeTaxesPaidNet 10,713us-gaap_IncomeTaxesPaidNet
Supplemental non-cash disclosures of cash flow information:      
Transfers of loans receivable to other real estate owned 1,566us-gaap_TransferToOtherRealEstate 2,974us-gaap_TransferToOtherRealEstate 7,406us-gaap_TransferToOtherRealEstate
Seller-financed sale of other real estate owned 0hfwa_SellerFinancedSaleOfOtherRealEstateOwned 250hfwa_SellerFinancedSaleOfOtherRealEstateOwned 732hfwa_SellerFinancedSaleOfOtherRealEstateOwned
Investment in low income housing tax credit partnership and related funding commitment 3,817hfwa_Investmentinlowincomehousingtaxpartnership 0hfwa_Investmentinlowincomehousingtaxpartnership 0hfwa_Investmentinlowincomehousingtaxpartnership
Purchases of investment securities available for sale not settled 1,288hfwa_Purchaseofinvestmentsecuritiesavailableforsalenotsettled 0hfwa_Purchaseofinvestmentsecuritiesavailableforsalenotsettled 0hfwa_Purchaseofinvestmentsecuritiesavailableforsalenotsettled
Common stock issued for business combinations 226,235us-gaap_StockIssuedDuringPeriodValueAcquisitions [1] 24,195us-gaap_StockIssuedDuringPeriodValueAcquisitions 0us-gaap_StockIssuedDuringPeriodValueAcquisitions
Stock issuance costs in connection with business combinations 489us-gaap_BusinessCombinationAcquisitionRelatedCosts 0us-gaap_BusinessCombinationAcquisitionRelatedCosts 0us-gaap_BusinessCombinationAcquisitionRelatedCosts
Assets acquired (liabilities assumed) in merger and acquisitions:      
Other interest earning deposits 0hfwa_NoncashorPartNoncashAcquisitionOtherInterestEarningAssets 14,869hfwa_NoncashorPartNoncashAcquisitionOtherInterestEarningAssets 0hfwa_NoncashorPartNoncashAcquisitionOtherInterestEarningAssets
Investment securities available for sale 458,312hfwa_NoncashOrPartNoncashAcquisitionInvestmentAvailableForSale 34,197hfwa_NoncashOrPartNoncashAcquisitionInvestmentAvailableForSale 0hfwa_NoncashOrPartNoncashAcquisitionInvestmentAvailableForSale
Investment securities held to maturity 0hfwa_NoncashorPartNoncashAcquisitionHeldtomaturityInvestmentSecuritiesAcquired 22,908hfwa_NoncashorPartNoncashAcquisitionHeldtomaturityInvestmentSecuritiesAcquired 0hfwa_NoncashorPartNoncashAcquisitionHeldtomaturityInvestmentSecuritiesAcquired
Loans held for sale 3,923hfwa_NoncashorPartNoncashAcquisitionLoansHeldForSaleAcquired 0hfwa_NoncashorPartNoncashAcquisitionLoansHeldForSaleAcquired 0hfwa_NoncashorPartNoncashAcquisitionLoansHeldForSaleAcquired
Noncovered loans receivable 895,978hfwa_NoncashOrPartNoncashAcquisitionPurchasedNonCoveredLoansReceivable 168,580hfwa_NoncashOrPartNoncashAcquisitionPurchasedNonCoveredLoansReceivable 0hfwa_NoncashOrPartNoncashAcquisitionPurchasedNonCoveredLoansReceivable
Covered loans receivable 107,050hfwa_NoncashOrPartNoncashAcquisitionLoansCoveredByLossSharing 0hfwa_NoncashOrPartNoncashAcquisitionLoansCoveredByLossSharing 0hfwa_NoncashOrPartNoncashAcquisitionLoansCoveredByLossSharing
Other real estate owned 7,121hfwa_NoncashOrPartNoncashAcquisitionOtherRealEstateOwned 2,279hfwa_NoncashOrPartNoncashAcquisitionOtherRealEstateOwned 0hfwa_NoncashOrPartNoncashAcquisitionOtherRealEstateOwned
Premises and equipment 31,776us-gaap_NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1 6,772us-gaap_NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1 0us-gaap_NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1
Federal Home Loan Bank stock 7,064hfwa_NoncashOrPartNoncashAcquisitionAccountsFhlbStockAcquired 454hfwa_NoncashOrPartNoncashAcquisitionAccountsFhlbStockAcquired 0hfwa_NoncashOrPartNoncashAcquisitionAccountsFhlbStockAcquired
FDIC indemnification asset 7,174hfwa_NoncashorPartNoncashAcquisitionIndemnificationAssetAcquired 0hfwa_NoncashorPartNoncashAcquisitionIndemnificationAssetAcquired 0hfwa_NoncashorPartNoncashAcquisitionIndemnificationAssetAcquired
Accrued interest receivable 4,943us-gaap_NoncashOrPartNoncashAcquisitionAccountsReceivableAcquired1 697us-gaap_NoncashOrPartNoncashAcquisitionAccountsReceivableAcquired1 0us-gaap_NoncashOrPartNoncashAcquisitionAccountsReceivableAcquired1
Bank owned life insurance 32,519hfwa_NoncashorPartNoncashBankOwnedLifeInsuranceacquired 0hfwa_NoncashorPartNoncashBankOwnedLifeInsuranceacquired 0hfwa_NoncashorPartNoncashBankOwnedLifeInsuranceacquired
Prepaid expenses and other assets 14,852us-gaap_NoncashOrPartNoncashAcquisitionOtherAssetsAcquired1 7,135us-gaap_NoncashOrPartNoncashAcquisitionOtherAssetsAcquired1 0us-gaap_NoncashOrPartNoncashAcquisitionOtherAssetsAcquired1
Other intangible assets 11,194us-gaap_NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1 1,072us-gaap_NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1 0us-gaap_NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1
Deposits (1,433,894)hfwa_NoncashOrPartNoncashAcquisitionDepositsLiability (267,455)hfwa_NoncashOrPartNoncashAcquisitionDepositsLiability 0hfwa_NoncashOrPartNoncashAcquisitionDepositsLiability
Junior subordinated debentures (18,937)us-gaap_NoncashOrPartNoncashAcquisitionDebtAssumed1 0us-gaap_NoncashOrPartNoncashAcquisitionDebtAssumed1 0us-gaap_NoncashOrPartNoncashAcquisitionDebtAssumed1
Accrued expenses and other liabilities $ (24,067)us-gaap_NoncashOrPartNoncashAcquisitionOtherLiabilitiesAssumed1 $ (1,528)us-gaap_NoncashOrPartNoncashAcquisitionOtherLiabilitiesAssumed1 $ 0us-gaap_NoncashOrPartNoncashAcquisitionOtherLiabilitiesAssumed1
[1] The amount of common stock issued in connection with the merger is net of $489,000 of issuance costs.