EX-99.2 3 investorpresentationq123.htm EX-99.2 investorpresentationq123
INVESTOR PRESENTATION Q1 2023


 
2 This presentation contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward- looking statements are not statements of historical fact, are based on certain assumptions and 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 statements relate to our financial condition, results of operations, beliefs, plans, objectives, goals, expectations, assumptions and statements about future performance or business. Readers are cautioned 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 whether as a result of new information, future events or otherwise. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that 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 results and stock price performance including: • the uncertain impacts of quantitative tightening and current and future monetary policies of the Federal Reserve; • legislative or regulatory changes that adversely affect our business, including changes in banking, securities and tax law, in regulatory policies and principles, or the interpretation of regulatory capital or other rules, and including changes as a result of the COVID-19 Pandemic; • our ability to attract and retain deposits; • liquidity issues, including our ability to borrow funds or raise additional capital, if necessary; • the effects of climate change, severe weather events, natural disasters, pandemics, epidemics and other public health crises, acts of war or terrorism, and other external events on our business; The Company reports its results in accordance with United States generally accepted accounting principles (“GAAP”). However, management believes that certain non-GAAP performance measures used in managing the business may provide meaningful information about underlying trends in its business. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company’s reported results prepared in accordance with GAAP. Slides containing a discussion and reconciliation of non-GAAP financial measures are contained at the end of this presentation. All dollars throughout the entire presentation are in millions unless otherwise noted, except per share amounts. FORWARD LOOKING STATEMENTS KD 4/12/23: Updated with Breyer's Forward Looking statements.


 
COMPANY OVERVIEW


 
4 OVERVIEW Overview NASDAQ symbol HFWA Stock price $20.57 Market capitalization $722.1 million Institutional ownership 80.0% Headquarters Olympia, WA # of branches 51 Year established 1927 Q1 2023 Financial Highlights Assets $7.24 billion Deposits $5.79 billion Loans receivable $4.13 billion Net income (GAAP) $20.5 million Pre-tax, pre-provision income (non-GAAP) $26.5 million Net interest margin 3.91% ROAE (GAAP) 10.21% ROATCE (non-GAAP) 15.05% Efficiency ratio 61.1% Leverage ratio 9.9% Total capital ratio 14.1%– Map obtained from S&P Global Market Intelligence; certain locations of branches overlap on the map. – Market information as of April 10, 2023. – Refer to Appendix for calculation of non-GAAP financial measure. – Return on average equity ("ROAE"). Return on average tangible common equity ("ROATCE"). Metropolitan Statistical Areas Seattle-Tacoma-Bellevue, WA Portland-Vancouver-Hillsboro, OR-WA Eugene-Springfield, OR Boise–Nampa, Idaho Heritage Branch


 
5 COMPANY STRATEGY Allocate capital to organically grow our core banking business Ÿ Successful hiring of individuals and teams of bankers in high-growth and dynamic Seattle and Portland markets as well as other key markets in and adjacent to our current footprint includes our recent branch openings in Eugene, Oregon and Boise, Idaho Ÿ Disciplined approach to concentration risk and active portfolio management Improve operational efficiencies and rationalize branch network Ÿ Achieving increased efficiencies with operational scale, internal focus on improving processes and technology solutions, including improvement in the efficiency ratio to 61.1% during Q1 2023 compared to 64.4% for the same quarter in 2022 Ÿ Closed/Consolidated 35 branches since the beginning of 2010, including 12 branches in 2021 Generate stable profitability and risk adjusted returns Ÿ 1.17% return on average assets and 10.21% return on average equity in Q1 2023, annualized Ÿ Five-year growth in tangible book value (non-GAAP) of $3.82, or 30.2%, to $16.48 at March 31, 2023 from $12.66 at March 31, 2018 Active and disciplined in M&A Ÿ Be the "acquirer of choice" in the Pacific Northwest Ÿ Five acquisitions in Washington and Oregon since 2013 Ÿ Target Metrics = IRR of >15% with earnbacks < 3 years Maintain conservative underwriting standards and actively manage the loan portfolio Ÿ Long track record of strong underwriting with conservative risk profile Ÿ Disciplined approach to concentration risk Ÿ Nonaccrual loans decreased 18.5% since December 31, 2022 to 0.07% of total assets Focus on core deposits is key to franchise value over the long term Ÿ 34.3% noninterest demand deposits to total deposits Ÿ Noninterest demand deposit CAGR of 9.2% since 2018 Ÿ 0.31% cost of total deposits; top 25% performance among US publicly traded banks in 4Q23 Proactive capital management Ÿ History of increasing regular dividends and utilizing special dividends to manage capital Ÿ Strong capital ratios: Leverage ratio = 9.9%; Total capital ratio = 14.1% – Refer to Appendix for calculation of non-GAAP financial measure. – Comparable cost of total deposits information provided by S&P Global Market Intelligence for the fourth quarter of 2022 and includes banks nationwide with shares on NASDAQ or NYSE and total assets less than $100 billion; excluding pending merger targets. – Current quarter capital ratios are estimates pending completion and filing of the Company's regulatory reports.


 
6 TECHNOLOGY STRATEGY Objective: Invest in technologies that enable Community Banking @ Scale HeritageONE Technology convergence & omni- channel experiences Ÿ Cutting-edge, proprietary ecosystem providing Heritage the ability to develop custom business applications and systems integrations Ÿ Results in opportunity to integrate processes and technologies to create highly converged, omni-channel customer experiences Ÿ Designed to minimize the cost of internal solution development and accelerate the Bank’s ability to integrate with best of breed vendor solutions Ÿ Investment in JAM FINTOP Blockchain fund, providing access to early-stage opportunities across the spectrum of Fintech innovation to partner and extend the capabilities of the HeritageONE ecosystem 2022-2024 Roadmap Integration and process efficiency Ÿ Continued investment in HeritageONE based solutions, expanding the capabilities of existing tools and adding several new tools to drive efficiency and unified customer- experiences Ÿ Enhance digital account opening capabilities in partnership with Q2; unified call, chat and self-service IVR solution in partnership with Cisco Ÿ Customize online banking and call center platforms to leverage data to drive personalized and omni-channel experiences Key Outcomes Community Banking @ Scale Ÿ Heritage Bank positioned to be a technology leader among Community Banks Ÿ Next generation front & back office integration delivering efficiency, consistency and scalability Ÿ Bankers equipped with better sales and service tools to meet growth & profitability objectives Ÿ Vastly improved customer experience for on-boarding & managing complex banking relationships KD: Sent email 3/29/23 to Bill Glasby if he had changes to slide. No response back and per his auto-reply he is out of town 4/6-4/17. JN - We will leave as is this quarter.


 
7 HeritageONE Proprietary technology ecosystem for converging product and service solutions to enable Community Banking @ Scale TECHNOLOGY INNOVATION Build Our proprietary HeritageONE platform provides an API-based framework and set of tools for selective in-house development of applications and integrations to fill the gap in available solutions that create efficient, scalable, and well orchestrated business processes for Commercial Community Banks. HeritageONE business application development is focused on opportunities to create differentiated and value-added service experiences for our core customers: Commercial Loans 360 (CL360) • Streamlines Commercial Lending processes • Single platform for all credit actions Heritage 360 (H360) • “Single pain of glass” for relationship mgmt. • Keeps service and decisions close to the customer • Automates immediate service needs • 99% reduction in time to fill some service requests Treasury Management 360 (TM360) • Single platform for onboarding all TM services • Automates setup tasks • Customer gets immediate access to key services Partner Investment in the HeritageONE ecosystem frees us from sole dependency on our core provider, enabling the bank to pursue relationships with other third-party innovators. This in turn will allow us to bring to market new and creative solutions that ensure that our customers have access to the best options for when, where and how they want to bank with Heritage. Integrate Leveraging our proprietary HeritageONE middleware capabilities to create API-level integrations to maximize the value and effectiveness of in-house and third-party solutions and enable true omni-channel customer experiences. KD: Sent email 3/29/23 to Bill Glasby if he had changes to slide. No response back and per his auto-reply he is out of town 4/6-4/17.


 
8 ENVIRONMENTAL, SOCIAL AND GOVERNANCE ("ESG") PRACTICES We are committed to environmental and sustainability efforts, our human capital, our customers and strengthening the communities and markets in which we operate. Environment and Sustainability Ÿ Have a Green Team Committee focused on sustainability. Ÿ Continually reducing our carbon footprint through branch consolidations and focus on recycling. Ÿ Created an EcoChallenge whereby our employees completed over 3,000 environmentally conscious actions such as saving water and CO2 and diverting plastic from our landfills Ÿ Invested in solar tax credits in 2022 for a solar photovoltaic project with the capacity of 3 megawatts that produces clean energy, reduces greenhouse gas emissions, reduces harmful pollutant emissions, and creates jobs. Social Responsibility and Human Capital Ÿ Have a DEI ("Diversity, Equity, and Inclusion") Plan, a DEI Statement, a DEI Council and a DEI Officer who has been certified by the National Diversity Council. Ÿ Through the Heritage Volunteers Program, employees are paid eight hours annually for volunteer hours served. In 2022, Heritage employees volunteered 6,484 hours. Ÿ Donated $547,000 in 2023 and $1.4 million in 2022, through our Heritage Helps community investment and giving program, focused on driving positive impact in the areas of: education and youth development; health and human services; business and economic development; environmental stewardship; and social equity. Ÿ Financed more than $57 million in 2023 and $96 million in 2022 of affordable housing projects. The Bank also made $82 million in equity investments in 2022 to support low income housing. Ÿ Provided a $10 million loan to broaden the capacity of the Washington State Small Business Flex Fund. Ÿ Awarded the American Bankers Association Community Commitment Award for Affordable Housing. Ÿ Heritage Bank’s proposal for State Small Business Credit Initiative (“SSBCI”) has been accepted by the department of Commerce. The program will enhance finance opportunities for those in need. Details of the program will be announced out later in 2023. Governance Ÿ Supervised by an engaged Board who actively monitor the policies and business strategies of the Company and are committed to the interests of the Company, its shareholders, employees and communities, including environmental, social, and governance practices. Ÿ Added one director with financial expertise in 2023 and added two directors with technology industry experience in 2022. Ÿ Utilizes the Sustainability Accounting Standards Board Commercial Bank framework and industry guidance published by respected national and international organizations to identify risks and develop our ESG risk framework. Ÿ Maintain effective governance practices including Corporate Governance Guidelines, Committee Charters, Stock Ownership Guidelines, a Code of Ethics Policy and a Whistleblower Policy.


 
9 4.0% 16.2% 3.9% 12.9% $88,444 2.1% 13.4% $73,503 Seattle MSA Portland MSA USA 2023-2028 Proj, population growth 2023-2028 Proj. median household income growth Median household income $106,526 $88,444 $73,503 ttl rtl - r j, l ti r t - r j. i l i r t i l i STRONG AND DIVERSE ECONOMIC LANDSCAPE Market Highlights Major Employers in the Pacific Northwest Market Demographics Seattle MSA Portland MSA 3.4% 14.2% Unemployment rate in February 2023 (compared to 4.6% for Washington state and 3.6% for USA) 2023-2028 proj. growth in household income for Washington state 4.5% 13.6% Unemployment rate in February 2023 (compared to 4.7% for Oregon state and 3.6% for USA) 2023-2028 proj. growth in household income for Oregon state – Economic data obtained from www.bls.gov, www.bea.gov and S&P Global Market Intelligence. Unemployment data reflects the BLS's latest monthly Economic New Release - Employment & Unemployment. MSA Tie-out of websites used: https://www.bls.gov/web/metro/laulrgma.htm https://www.bls.gov/web/laus/laumstcm.htm https://data.bls.gov/timeseries/LNS14000000


 
10 MAJOR MSA FUNDS UNDER MANAGEMENT Seattle MSA Funds Under Management = Loans + Deposits $2,941 $3,845 $4,020 $4,960 $5,286 $4,877 $4,715 $1,415 $1,850 $1,909 $1,936 $1,981 $2,024 $2,069 $1,526 $1,995 $2,111 $2,650 $3,231 $2,853 $2,646 Total loans, excluding SBA PPP loans SBA PPP loans Deposits 2017 2018 2019 2020 2021 2022 Q1 2023 – Prior period information includes branches that were closed or consolidated prior to March 31, 2023. – Loan information is provided gross of deferred fees and/or costs and acquired discount and/or premium. Oregon and Portland MSA Funds Under Management = Loans + Deposits $112 $856 $973 $1,347 $1,256 $1,388 $1,426 $379 $475 $490 $499 $664 $652 $477 $498 $676 $723 $724 $774 Total loans, excluding SBA PPP loans SBA PPP loans Deposits 2017 2018 2019 2020 2021 2022 Q1 2023


 
11 POTENTIAL GROWTH OPPORTUNITIES – Map obtained from S&P Global Market Intelligence. – Certain locations of bank headquarters overlap on the map. – Financial information as of the most recent quarter publicly available. • Long-term goal to build a PNW regional commercial community bank; potential opportunities for M&A and production team lift-outs in OR and ID in addition to WA. • HFWA positioned to be the acquiror of choice in the Pacific Northwest. • Significant number of banks remaining in HFWA footprint; further consolidation is expected. – 10 banks between $200 million and $500 million in assets – 20 banks between $500 million and $1.0 billion in assets – 15 banks between $1.0 billion and $3.5 billion in assets • Financial parameters include 15% IRR and earnback of < 3 years. Bank headquarters


 
12 Completed 2 FDIC deals Pierce Commercial Bank $211MM in assets Cowlitz Bank $345MM in assets Acquired Puget Sound Bancorp $639MM in assets Premier Commercial Bancorp $440MM in assets $1,015 $812 $1,369 $1,346 $1,340 $1,712 $3,651 $3,879 $4,113 $4,238 $5,553 $6,615 $7,432 $6,980 $7,237 $556 $319 $1,747 $1,079 $12.21 $12.99 $13.10 $13.16 $13.31 $15.02 $15.68 $16.08 $20.63 $22.10 $22.85 $24.34 $22.73 $23.53 $11.00 $12.03 $12.16 $12.23 $11.40 $10.73 $11.41 $11.86 $12.70 $13.54 $15.07 $15.77 $17.19 $15.66 $16.48 Organic Assets Acquired Assets Book value per share (GAAP) Tangible book value per share (non-GAAP) 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 Q1 2023 HISTORICAL GROWTH ORGANIC AND ACQUISITIVE Merged with Washington Banking Company $1.7B in assets Acquired Valley Community Bancshares $254MM in assets Northwest Commercial Bank $65MM in assets – Refer to Appendix for calculation of non-GAAP financial measures. – Accumulated other comprehensive income or loss ("AOCI") – Tangible book value per share, excluding AOCI approximates tangible book value per share for the periods prior to 2018. $16.88


 
13 GROWTH STRATEGY YEAR ACTIVITY 2013 • Acquired Valley Community Bancshares - $254MM in assets • Acquired Northwest Commercial Bank - $65MM in assets 2014 • Merged with Washington Banking Company - $1.7B in assets 2015 • Added a commercial banking team in Seattle, Washington • Formed our Capital Markets Group as result of the added expertise 2017 • Added a commercial banking team in Portland, Oregon • Expanded expertise in non-profit lending and added a commercial position focused on deposit production 2018 • Acquired Puget Sound Bancorp - $639MM in assets • Acquired Premier Commercial Bancorp - $440MM in assets 2019 • Added a commercial banking team in the greater Portland, Oregon area • Expanded expertise in the dental and healthcare fields 2022 • Added new commercial banking team in Vancouver, Washington • Added new commercial banking team in Portland, Oregon • Expanded into a new market with addition of commercial banking team and full service branch in Eugene, Oregon 2023 • Expanded into a new market with addition of commercial banking team and full service branch in Boise, Idaho (branch opened January 10, 2023) • Expectation to continue to expand in this market Bank Acquisitions and Team Additions Over Past 10 Years Bank Acquisition Team Addition


 
14 DEPOSIT MARKET SHARE Washington & Oregon - 2008 Washington & Oregon - 2013 Washington & Oregon - 2022 Rank Institution (State) Deposits in Market Market Share Rank Institution (State) Deposits in Market Market Share Rank Institution (State) Deposits in Market Market Share 1 Bank of America Corporation (NC) $32,880 20.36% 1 Bank of America Corporation (NC) $34,290 19.44% 1 Bank of America Corporation (NC) $64,497 18.59% 2 U.S. Bancorp (MN) 18,200 11.27% 2 U.S. Bancorp (MN) 24,912 14.12% 2 U.S. Bancorp (MN) 47,190 13.60% 3 Washington Mutual Inc. (WA) 18,044 11.17% 3 Wells Fargo & Co. (CA) 22,985 13.03% 3 JPMorgan Chase & Co. (NY) 46,617 13.44% 4 Wells Fargo & Co. (CA) 13,983 8.66% 4 JPMorgan Chase & Co. (NY) 15,638 8.87% 4 Wells Fargo & Company (CA) 40,551 11.69% 5 KeyCorp (OH) 11,282 6.99% 5 KeyCorp (OH) 11,806 6.69% 5 KeyCorp (OH) 18,670 5.38% 6 Sterling Financial Corp. (WA) 6,315 3.91% 6 Washington Federal Inc. (WA) 6,217 3.52% 6 Umpqua Holdings Corporation (OR) 17,658 5.09% 7 Washington Federal Inc. (WA) 4,697 2.91% 7 Columbia Banking System Inc. (WA) 5,840 3.31% 7 Columbia Banking System, Inc. (WA) 15,407 4.44% 8 Umpqua Holdings Corp. (OR) 3,683 2.28% 8 Umpqua Holdings Corp. (OR) 5,499 3.12% 8 Banner Corporation (WA) 10,879 3.14% 9 Banner Corp. (WA) 3,511,650 2.17% 9 Sterling Financial Corp. (WA) 5,203 2.95% 9 Washington Federal, Inc. (WA) 10,190 2.94% 10 Frontier Financial Corp. (WA) 3,304 2.05% 10 Mitsubishi UFJ Financial Group Inc. 3,475 1.97% 10 W.T.B. Financial Corporation (WA) 8,045 2.32% 11 Columbia Banking System Inc. (WA) 2,401 1.49% 11 Banner Corp. (WA) 3,255 1.85% 11 Heritage Financial Corporation (WA) 6,338 1.83% 12 W.T.B. Financial Corp. (WA) 2,356 1.46% 12 W.T.B. Financial Corp. (WA) 3,180 1.80% 12 HomeStreet, Inc. (WA) 4,490 1.29% 13 West Coast Bancorp (OR) 2,082 1.29% 13 HomeStreet Inc. (WA) 1,613 0.91% 13 First Interstate BancSystem, Inc. (MT) 3,566 1.03% 14 HomeStreet Inc. (WA) 1,268 0.79% 14 SKBHC Holdings LLC (WA) 1,551 0.88% 14 BNP Paribas SA 2,714 0.78% 15 Cascade Bancorp (OR) 1,142 0.71% 15 Washington Banking Co. (WA) 1,411 0.80% 15 First Republic Bank (CA) 2,708 0.72% 16 AmericanWest Bancorp. (WA) 1,100 0.68% 16 Yakima Federal S&L Assoc. (WA) 1,402 0.79% 16 Coastal Financial Corporation (WA) 2,700 0.72% 17 Horizon Financial Corp. (WA) 1,097 0.68% 17 BNP Paribas SA 1,315 0.75% 17 Peoples Bancorp (WA) 2,500 0.59% 18 Yakima Federal S&L Assoc. (WA) 1,094 0.68% 18 Heritage Financial Corp. (WA) 1,227 0.70% 18 Mitsubishi UFJ Financial Group, Inc. 2,497 0.57% 19 BNP Paribas SA 1,002 0.62% 19 Peoples Bancorp (WA) 1,119 0.63% 19 FS Bancorp, Inc. (WA) 2,033 0.78% 20 Cascade Financial Corp. (WA) 993 0.62% 20 Cashmere Valley Bank (WA) 1,094 0.62% 20 Cashmere Valley Bank (WA) 1,964 0.29% 21 City Bank (WA) 955 0.59% 21 Pacific Continental Corp. (OR) 1,075 0.61% 21 East West Bancorp, Inc. (CA) 1,692 0.78% 22 Columbia Bancorp (OR) 940 0.58% 22 Opus Bank (CA) 968 0.55% 22 Timberland Bancorp, Inc. (WA) 1,665 0.49% 23 Venture Financial Group Inc. (WA) 917 0.57% 23 East West Bancorp Inc. (CA) 925 0.52% 23 First Northwest Bancorp (WA) 1,598 0.44% 24 First Financial Northwest Inc. (WA) 868 0.54% 24 Olympic Bancorp Inc. (WA) 807 0.46% 24 Zions Bancorp. NA (UT) 1,540 0.48% 25 Peoples Bancorp (WA) 846 0.52% 25 HSBC Holdings PLC 802 0.45% 25 Olympic Bancorp, Inc. (WA) 1,522 0.43% 26 Cashmere Valley Financial Corp. (WA) 842 0.52% 26 Cascade Bancorp (OR) 800 0.45% 26 Riverview Bancorp, Inc. (WA) 1,507 0.46% 27 Heritage Financial Corp. (WA) 802 0.50% 27 Zions Bancorp. NA (UT) 774 0.44% 27 Yakima Federal S&L Assoc. (WA) 1,498 0.44% 28 Liberty Financial Group Inc. (OR) 778 0.48% 28 Skagit Bancorp Inc. (WA) 667 0.38% 28 Pacific Financial Corporation (WA) 1,204 0.43% 29 Washington Banking Co. (WA) 734 0.45% 29 Riverview Bancorp Inc. (WA) 660 0.37% 29 First Financial Northwest, Inc. (WA) 1,194 0.34% 30 First Indep. Investment Group Inc. (WA) 684 0.42% 30 First Financial Northwest Inc. (WA) 642 0.36% 30 Glacier Bancorp, Inc. (MT) 1,049 0.35% 31 Pacific Continental Corp. (OR) 677 0.42% 31 First Fed. S&L Assoc. of Port Angeles (WA) 598 0.34% 31 HSBC Holdings plc 1,020 0.25% 32 PremierWest Bancorp (OR) 664 0.41% 32 Timberland Bancorp Inc. (WA) 596 0.34% 32 Citizens Bancorp (OR) 949 0.30% 33 Riverview Bancorp Inc. (WA) 630 0.39% 33 Pacific Financial Corp. (WA) 591 0.34% 33 Pacific Premier Bancorp, Inc. (CA) 867 0.27% 34 Olympic Bancorp Inc. (WA) 627 0.39% 34 Baker Boyer Bancorp (WA) 468 0.27% 34 Summit Bank Group, Inc. (OR) 861 0.23% 35 Zions Bancorp. NA (UT) 572 0.35% 35 Olympia Federal S&L Association (WA) 465 0.26% 35 Cathay General Bancorp (CA) 822 0.25% 36 Whitman Bancorp. Inc. (WA) 528 0.33% 36 Home Federal Bancorp Inc. (ID) 451 0.26% 36 Sound Financial Bancorp, Inc. (WA) 790 0.22% 37 Washington First Financial Group Inc. (WA) 515 0.32% 37 First Citizens BancShares Inc. (NC) 416 0.24% 37 First Citizens BancShares, Inc. (NC) 772 0.22% 38 First Fed. S&L Assoc. of Port Angeles (WA) 496 0.31% 38 Citizens Bancorp (OR) 404 0.23% 38 BEO Bancorp (OR) 771 0.21% 39 Skagit Bancorp Inc. (WA) 486 0.30% 39 Coastal Financial Corp. (WA) 349 0.20% 39 PBCO Financial Corporation (OR) 751 0.20% 40 Timberland Bancorp Inc. (WA) 480 0.30% 40 Evergreen Federal Bank (OR) 336 0.19% 40 Baker Boyer Bancorp (WA) 728 0.22% Total For Institutions In Market $161,492 Total For Institutions In Market $176,371 Total For Institutions In Market $346,970 Out of 148 Institutions Out of 120 Institutions Out of 84 Institutions – Data obtained from S&P Global Market Intelligence as of June 30 for the year indicated.


 
FINANCIAL UPDATE


 
16 FINANCIAL UPDATE - Q1 2023 • Net income was $20.5 million, or $0.58 per diluted share, for the first quarter of 2023 compared to $22.5 million, or $0.64 per diluted share, for the fourth quarter of 2022 and $19.8 million, or $0.56 per diluted share, for the first quarter of 2022. • Loans receivable increased $76.6 million, or 1.9% (7.7% annualized), in the first quarter of 2023. • Capital remains strong with a leverage ratio of 9.9% and a total capital ratio of 14.1% at March 31, 2023. • The ratio of nonperforming assets to total assets decreased to 0.07% at March 31, 2023 compared to 0.08% at December 31, 2022 and 0.22% at March 31, 2022. • Net interest margin was 3.91% for the first quarter of 2023 compared to 3.98% for the fourth quarter of 2022 and 2.84% for the first quarter of 2022. • Cost of total deposits was 0.31% for the first quarter of 2023 compared to 0.16% for the fourth quarter of 2022 and 0.09% for the first quarter of 2022. • Declared a regular cash dividend of $0.22 per share on April 19, 2023.


 
17 Average Loan Balances and Loan Yields $4,336 $4,181 $3,853 $3,773 $3,812 $3,860 $3,963 $4,039 4.44% 4.54% 4.52% 4.41% 4.30% 4.51% 4.86% 5.07% Average loans Loan yield 2020 2021 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Commercial & industrial 16.6% SBA PPP 0.0% Owner- occupied CRE 23.0% Non-owner occupied CRE 38.8% Residential real estate 8.8% Construction & land development 8.4% Consumer 4.4% LOAN PORTFOLIO Current Quarter Loan Portfolio Composition Loan Portfolio Repricing Schedule (excluding SBA PPP loans) 33.9% 30.6% 26.0% 25.8% 20.3% 21.3% 21.7% 21.1% 45.8% 48.1% 52.3% 53.1% Fixed rate Floating (<3 month repricing) Adjustable (>3 month repricing) 2020 2021 2022 Q1 2023 – Loan yield calculation incorporates the average balance of loans receivable, net and loans held for sale. – Refer to Appendix for calculation of non-GAAP financial measure.


 
18 LOAN PORTFOLIO COMPOSITION $4,469 $3,816 $4,051 $4,127 $733 $622 $692 $685 $857 $931 $937 $949 $1,410 $1,493 $1,587 $1,602 $123 $165 $344 $364 $306 $227 $294 $343 $325 $232 $196 $183$715 $146 Commercial & industrial Owner-occupied CRE Non-owner occupied CRE Residential real estate Construction & land development Consumer SBA PPP 2020 2021 2022 Q1 2023


 
19 New Commitments Originated $22 $43 $29 $21 $15 $75 $61 $47 $66 $23 $222 $283 $277 $329 $228 Consumer Residential Commercial Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 LOAN PRODUCTION – Q1 2022, Q2 2022, Q3 2022, and Q4 2022 residential commitments originated include $42.2 million, $27.3 million, $29.0 million and $40.5 million of purchased loans, respectively.


 
20 Construction Commitments $486 $488 $686 $745 $306 $227 $294 $343 $180 $261 $392 $402 Outstanding Balance Available Credit 2020 2021 2022 Q1 2023 25.62% 25.17% 29.83% 29.97% 62.96% 46.52% 42.86% 46.04% 32.91% 31.37% 31.14% 29.96% Utilization Rate - Consumer LOCs Utilization Rate - Construction LOCs Utilization Rate - Commercial and Industrial Loan LOCs 2020 2021 2022 Q1 2023 LINE OF CREDIT ("LOC") UTILIZATION LOC Utilization Rates


 
21 CHANGES IN LOANS RECEIVABLE $4,051 $138 $(41) $(33) $13 $4,127 Loans receivable at December 31, 2022 Loans originated Prepayments Maturities / Payoffs Net advances/ payments Loans receivable at March 31, 2023 $4,001 $203 $(85) $(49) $(20) $4,051 Loans receivable at September 30,2022 Loans originated Prepayments Payoffs Net advances/ payments Loans receivable at December 31, 2022 Change in loans - Q1 2023 Change in loans - Q4 2022


 
22 COMMERCIAL LOAN EXPOSURE Commercial Business Loans by Industry Exposure Industry Amount WARR at 12/31/2021 WARR at 12/31/2022 WARR at 3/31/2023 Real estate, rental and leasing $1,738 4.4 4.4 4.4 Health care and social assistance 315 4.5 4.6 4.5 Accommodation and food services 178 6.3 5.4 5.2 Retail trade 156 4.6 4.4 4.5 Construction 119 4.6 4.7 4.7 Other services (except Public administration) 97 4.7 4.6 4.6 Manufacturing 88 5.1 5.0 5.0 All other industries 547 4.5 4.4 4.4 Total $3,238 4.6 4.5 4.5 CRE Loans only by Collateral Type Collateral Type Amount WARR at 12/31/2021 WARR at 12/31/2022 WARR at 3/31/2023 Office $582 4.3 4.3 4.3 Industrial 376 4.4 4.5 4.5 Retail store / shopping center 294 4.6 4.6 4.6 Multi-family 255 4.3 4.3 4.4 Mixed use property 154 4.7 4.5 4.5 Motel / hotel 143 6.1 5.4 5.2 Single purpose 113 4.3 4.5 4.5 Warehouse 149 4.6 4.6 4.6 Mini-storage 150 4.8 4.2 4.2 Recreational / school 68 5.1 4.9 4.9 Other 267 4.7 4.7 4.7 Total $2,551 4.6 4.5 4.5 – Categorized by NAICS code. – WARR = Weighted average risk rating. Office - Owner- occupied CRE 10.9% Office - Non-owner occupied CRE 12.0% Industrial 14.7% Retail store / shopping center 11.5% Multi-family 10.0% Mixed use property 6.0% Motel / hotel 5.6% Single purpose 4.4% Warehouse 5.8% Mini-storage 5.9% Recreational / school 2.7% Other 10.5% Real estate and rental and leasing 53.7% Health care and social assistance 9.7% Accommodation and food services 5.5% Retail trade 4.8% Construction 3.7% Other Services (except Public administration) 3.0% Manufacturing 2.7% All other industries 16.9%


 
23 CRE CONCENTRATIONS Total Commercial Real Estate Loans - As Defined by Regulatory Guidance 248% 248% 255% 257% 259% Total Commercial Real Estate Loans / Total RBC Supervisory Criteria Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 150% 200% 250% 300% Construction, Land Development and Other Land Loans 32% 32% 37% 41% 44% Construction, Land and Land Development / Total RBC Supervisory Criteria Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 0% 25% 50% 75% 100% Interagency Guidance on CRE Concentration Risk Management • Issued in 2012 • Defines "Supervisory Criteria" to calculate notable exposure to specific types of CRE as compared to Total Risk Based Capital (RBC) • Exceeding these limits may subject the bank to further supervisory analysis to assess the nature and risk posed by the concentration • Total Commercial Real Estate Loans excludes owner occupied real estate loans • The Company has been consistently below the Supervisory Criteria *Ratios are for Heritage Bank, not the consolidated company and are based upon regulatory classification of loans for each period presented. Regulatory capital calculations are estimates as of March 31, 2023.


 
24 $58 $24 $6 $5 Nonaccrual loans Nonperforming assets to total assets 2020 2021 2022 Q1 2023 0.88% 0.32% 0.08% 0.07% NONPERFORMING ASSETS AND NET CHARGE-OFFS 0.07% 0.01% (0.03)% (0.05)% 0.00% (0.05)% (0.02)% 0.02% Net charge-offs (recoveries) on loans to average loans, annualized 2020 2021 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023


 
25 CRITICIZED LOANS $291 $183 $135 $146 $58 $24 $6 $100 $89 $60 $44 $132 $71 $69 $97 Substandard - nonaccrual Substandard - accrual Special mention 2020 2021 2022 Q1 2023 Criticized Loans by Collateral Type Commercial & industrial 29.3% Owner- occupied CRE 28.3% Non-owner occupied CRE 34.5% Residential real estate 0.2% Construction & land development 5.9% Consumer 1.8% Criticized Loans by Loan Segment Motel / hotel 20.5% Office 15.2% Retail store / shopping center 8.0% Mixed use property 4.6% Elder care 5.7% Farms 3.2% Assisted Living 3.9% Restaurant 2.1% Industrial 7.1% Warehouse 2.8% Other CRE 7.6% Non-CRE 19.3% $5 Criticized Loans by Collateral Type 15.20% 8.00% 4.60% 5.70% 3.20% 3.90% 2.10% 7.10% 2.80% 7.60% 19.30% Office Retail store / shopping center Mixed use property Elder care Farms Assisted Living Restaurant Industrial Warehouse Other CRE Non-CRE


 
26 1.57% 1.11% 1.06% 1.08% – Refer to Appendix for calculation of non-GAAP financial measure. $70 $42 $43 $44 ACL on loans ($) ACL on loans / Loans (%) 2020 2021 2022 Q1 2023 ALLOWANCE FOR CREDIT LOSSES ("ACL") ON LOANS


 
27 $4,461 $5,298 $6,090 $6,322 $6,409 $6,391 $6,374 $6,118 $5,849 0.37% 0.23% 0.10% 0.11% 0.09% 0.09% 0.09% 0.16% 0.31% Average deposits Cost of total deposits 2019 2020 2021 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Deposit Composition DEPOSITS Average Deposit Balances and Cost of Total Deposits 31.8% 35.5% 36.7% 35.5% 34.3% 29.3% 30.6% 30.4% 30.9% 28.9% 16.4% 17.2% 17.5% 17.9% 20.0% 11.1% 9.6% 10.0% 10.5% 10.0% 11.4% 7.1% 5.4% 5.2% 6.8% Noninterest demand deposits Interest bearing demand deposits Money market accounts Savings accounts Certificates of deposit 2019 2020 2021 2022 Q1 2023


 
28 DEPOSIT COMPOSITION Customer Deposits by Relationship Size $637 $358 $1,354 $1,291 $2,149 Over $10MM $5MM-$10MM $1MM-5MM $250K-$1MM Less than $250K Consumer Accounts vs. Business Accounts 34% 59% 7% Consumer Commercial CDs Insured vs. Uninsured 35% 65% Insured Uninsured Estimated balances as of March 31, 2023 Deposit portfolio as of March 31, 2023: • Majority of deposits are to customers with relationships of $1 million or less • Uninsured deposits at 35% of total deposits • Mix of commercial and consumer accounts


 
29 Investment Balances and Investment Yield $802 $1,278 $2,098 $1,462 $1,803 $2,129 $2,098 $2,078 $153 $757 $1,203 $290 $427 $438 2.40% 2.13% 2.48% 1.96% 2.15% 2.63% 2.92% 2.96% Portfolio yield New purchases 2020 2021 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 INVESTMENT PORTFOLIO 2.69 4.85 4.93 5.64 6.76 4.08 5.52 5.28 4.98 4.93 4.90 4.51 3.96 4.09 2.39 2.79 Duration - total portfolio Duration - new purchases only 2020 2021 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Portfolio Duration


 
30 INVESTMENT PORTFOLIO - AFS AFS Investments by Type US government and agencies 4.9% Municipal securities 10.1% Residential CMO and MBS 32.9% Commercial CMO and MBS 50.3% Corporate obligations 0.3% Other asset- backed securities 1.5% *Available for sale ("AFS") investment securities balances and percentages are presented at fair value as of March 31, 2023 unless otherwise noted. Strong Credit Quality of Portfolio: • 88.5% in U.S. government and agency securities • Only 0.4% rated less than AA AFS Investments Amortized Cost Net Unrealized Loss Fair Value U.S. government and agency securities $ 69 (4) $ 65 Municipal securities 147 (14) 132 Residential CMO and MBS 481 (48) 434 Commercial CMO and MBS 704 (41) 663 Corporate obligations 4 — 4 Other asset-backed securities 20 — 20 Total $ 1,425 (107) $ 1,318 AFS Investments Pledged 15.5% 84.5% Pledged Not pledged


 
31 INVESTMENT PORTFOLIO - HTM HTM Investments by Type US government and agencies 17.9% Residential CMO and MBS 39.9% Commercial CMO and MBS 42.2% *Held to maturity ("HTM") investment securities balances and percentages are presented at fair value as of March 31, 2023 unless otherwise noted Strong Credit Quality of Portfolio: • All U.S. government and agency securities Entire HTM Portfolio Pledged For: • Public deposits • FRB Discount Window • FRB Bank Term Funding Program HTM Investments Amortized Cost Net Unrecognized (Loss) Gain Fair Value U.S. government and agency securities $ 151 $ (28) $ 123 Residential CMO and MBS 285 (12) 273 Commercial CMO and MBS 324 (35) 289 Total $ 760 $ (75) $ 685


 
32 2.84% 0.80% 0.59% 0.02% (0.34)% 3.91% QTD Q1 2022 Loan yield Investments Interest earning deposits Total interest bearing liabilities QTD Q1 2023 3.63% 3.23% 3.35% 2.84% 3.04% 3.57% 3.98% 3.91% 3.63% 3.23% 3.35% 2.84% 3.04% 3.57% 3.98% 3.91% NIM 2020 2021 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 NET INTEREST MARGIN – Refer to Appendix for calculation of non-GAAP financial measures. Change in Net Interest Margin QTD Q4 2022 vs. QTD Q1 2023 Change in Net Interest Margin QTD Q1 2022 vs. QTD Q1 2023 Net Interest Margin (GAAP)3.98% 0.23% 0.03% (0.07)% (0.26)% 3.91% QTD Q4 2022 Loan yield Investments Interest earning deposits Total interest bearing liabilities QTD Q1 2023


 
33 Asset Repricing Composition at March 31, 2023 Floating rate (<3 month repricing) Adjustable rate (>3 month repricing) Fixed rate Total Interest earning deposits $ 233 $ — $ — $ 233 Total investment securities, at fair value 100 8 1,894 2,002 Loans receivable (excluding SBA PPP) 870 1,064 2,193 4,127 Total interest earning assets $ 1,203 $ 1,072 $ 4,087 $ 6,362 % of total interest earning assets 18.9 % 16.9 % 64.1 % Total noninterest earning assets 875 Total assets $ 7,237 % of total assets 16.6 % 14.8 % 56.5 % INTEREST EARNING ASSETS Average Interest Earning Assets Composition 78.3% 65.5% 58.8% 56.3% 57.7% 58.5% 63.0% 65.1% 16.0% 15.8% 27.2% 21.2% 24.0% 30.4% 33.5% 33.6% 5.7% 18.7% 14.0% 22.5% 18.3% 11.1% 1.3% Interest earning deposits Investment securities Loans receivable, net 2020 2021 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 3.5%


 
34 $46.6 $98.0 $81.9 $89.3 $91.1 $98.0 Net income (GAAP) PTPP income (non-GAAP) 2020 2021 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 $19.8 $18.6 $21.0 $22.5 $20.5 $19.8 $21.4 $27.6 $29.3 $26.5 PROFITABILITY TRENDS ROAE (GAAP) and ROATCE (non-GAAP) Noninterest Expense/Avg. Assets ROAA (GAAP) and PTPP ROAA (non-GAAP) 0.74% 1.38% 1.12% 1.08% 1.01% 1.13% 1.26% 1.17% 1.42% 1.28% 1.34% 1.08% 1.16% 1.49% 1.64% 1.52% ROAA (GAAP) PTPP ROAA (non-GAAP) 2020 2021 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Net Income (GAAP) and PTPP Income (non- GAAP), in millions 8.98% 17.05% 14.94% 13.83% 13.68% 15.20% 17.21% 15.05% 5.78% 11.64% 10.08% 9.47% 9.19% 10.27% 11.46% 10.21% ROAE (GAAP) ROATCE (non-GAAP) 2020 2021 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 2.37% 2.09% 2.06% 1.95% 1.94% 2.11% 2.26% 2.39% 2020 2021 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 – Refer to Appendix for calculation of non-GAAP financial measures – ROAA - Return on average assets – PTPP - Pre-tax, pre-provision – ROAE - Return on average equity – ROATCE - Return on average tangible common equity


 
35 Total Risk Based Capital 14% 14.8% 14.0% 14.1% 10.0% 10.0% 10.0% 10.0% 4.0% 4.8% 4.0% 4.1% Well-capitalized Excess capital 2020 2021 2022 Q1 2023 – Current quarter ratios are estimates pending completion and filing of the Company's regulatory reports. – Refer to Appendix for calculation of non-GAAP financial measures. – Well-capitalized represents FDIC well-capitalized ratio threshold for banks. The minimum capital ratio requirement for Tier 1 leverage and Total risk based capital is 4.0% and 8.0%, respectively. Tier 1 Leverage Ratio 9.0% 8.7% 9.7% 9.9% 5.0% 5.0% 5.0% 5.0% 4.0% 3.7% 4.7% 4.9% Well-capitalized Excess capital 2020 2021 2022 Q1 2023 CAPITAL RATIOS Equity Ratios 8.9% 8.4% 8.2% 8.3% 12.4% 11.5% 11.4% 11.4% Stockholders' equity to total assets (GAAP) Tangible common equity ("TCE") to tangible assets (non-GAAP) 2020 2021 2022 Q1 2023 Equity Ratios 8.9% 8.4% 8.2% 8.3% 12.4% 11.5% 11.4% 11.4% Stockholders' equity to total assets (GAAP) Tangible common equity ("TCE") to tangible assets (non-GAAP) 2020 2021 2022 Q1 2023


 
36 LIQUIDITY POSITION As of March 31, 2023 Total Available Amount Used Net Availability Internal Sources Cash and cash equivalents $ 301 $ — $ 301 Unencumbered investment securities available for sale(1) 1,116 — 1,116 External Sources FHLB borrowing availability(2) 1,198 383 815 FRB borrowing availability 641 — 641 Fed funds line borrowing availability 215 — 215 Total Liquidity $ 3,471 $ 383 $ 3,088 (1) At fair value (2) Includes FHLB borrowing availability of $1.20 billion at March 31, 2023 based on pledged assets, however, maximum credit capacity is 45% of the Bank's total assets one quarter in arrears or $3.10 billion. Liquidity position as of March 31, 2023: • Sufficient liquidity to cover estimated uninsured deposits of $2.0 billion • Pledged investments to FRB Discount Window and Bank Term Loan Funding Program • Ability to pledge additional investments to FHLB or FRB • Access to brokered deposits of $808 million per internal company policy


 
SHAREHOLDER RETURN


 
38 TOTAL SHAREHOLDER RETURN Stock Summary Ticker HFWA Exchange NASDAQ Stock price $20.57 Market capitalization (in millions) $722.1 Dividend yield (regular dividend only) 4.28% Average Daily Volume (3 month) Average daily volume (shares) 199,805 Average daily volume ($000s) $4,110 52-Week High and Low Price 52-week high (November 10, 2022) 34.34 52-week low (April 6, 2023) 20.25 Per Share Tangible book value per share $16.47 EPS - 2023E $2.30 EPS - 2024E $2.33 Number of research analysts 6 Valuation Ratios Price / Tangible book value 124.9% Price / 2023E EPS 8.9x Price / 2024E EPS 8.8x Dividends Per Share Declared $0.44 $0.50 $0.53 $0.72 $0.61 $0.72 $0.84 $0.80 $0.81 $0.84 $0.08 $0.10 $0.11 $0.12 $0.15 $0.18 $0.20 $0.20 $0.21 $0.22$0.08 $0.11 $0.12 $0.13 $0.15 $0.18 $0.20 $0.20 $0.21 $0.22 $0.09 $0.11 $0.12 $0.13 $0.15 $0.19 $0.20 $0.20 $0.21 $0.09 $0.11 $0.12 $0.13 $0.17 $0.19 $0.20 $0.21 0.21 $0.16 $0.10 $0.25 $0.10 $0.10 $0.10 Q1 Q2 Q3 Q4 Special dividends 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 Diluted Earnings Per Share – Market information as of April 10, 2023. – Dividend information as of April 19, 2023. $0.58 $0.79 $1.25 $1.30 $1.39 $1.49 $1.83 $1.29 $2.73 $2.30 $0.16 $0.32 $0.30 $0.31 $0.27 $0.45 $0.34 $0.70 $0.56 $0.58$0.16 $0.29 $0.30 $0.40 $0.35 $0.43 -$0.17 $0.90 $0.52 $0.23 $0.32 $0.37 $0.35 $0.42 $0.48 $0.46 $0.58 $0.59 $0.24 $0.32 $0.33 $0.33 $0.45 $0.47 $0.66 $0.55 $0.64 Q1 Q2 Q3 Q4 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023


 
APPENDIX - RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND QUARTERLY FINANCIAL STATISTICS


 
40 NON-GAAP FINANCIAL MEASURES 2019 2020 2021 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 PTPP Income and PTPP ROAA: Net income (GAAP) $67,557 $46,570 $98,035 $81,875 $19,757 $18,584 $20,990 $22,544 $20,457 Exclude income tax expense 13,488 6,610 22,472 17,561 3,582 3,977 4,657 5,345 4,213 Exclude provision for (reversal of provision for) credit losses 4,311 36,106 (29,372) (1,426) (3,577) (1,204) 1,945 1,410 1,825 PTPP income (non-GAAP) $85,356 $89,286 $91,135 $98,010 $19,762 $21,357 $27,592 $29,299 $26,495 Average total assets $5,411,078 $6,293,622 $7,126,250 $7,321,455 $7,434,787 $7,385,616 $7,367,736 $7,100,844 $7,061,959 ROAA, annualized (GAAP) 1.25 % 0.74 % 1.38 % 1.12 % 1.08 % 1.01 % 1.13 % 1.26 % 1.17 % PTPP ROAA, annualized (non-GAAP) 1.58 % 1.42 % 1.28 % 1.34 % 1.08 % 1.16 % 1.49 % 1.64 % 1.52 % ROATCE: Net income (GAAP) $67,557 $46,570 $98,035 $81,875 $19,757 $18,584 $20,990 $22,544 $20,457 Add amortization of intangible assets 4,001 3,525 3,111 2,750 704 704 671 671 623 Exclude tax effect of adjustment (840) (740) (653) (578) (148) (148) (141) (141) (131) Tangible net income (non-GAAP) $70,718 $49,355 $100,493 $84,047 $20,313 $19,140 $21,520 $23,074 $20,949 Average stockholders' equity (GAAP) $789,502 $805,580 $842,067 $811,942 $846,085 $810,961 $811,052 $780,401 $812,500 Exclude average intangible assets (259,667) (255,898) (252,540) (249,566) (250,593) (249,890) (249,245) (248,560) (247,922) Average tangible common stockholders' equity (non-GAAP) $529,835 $549,682 $589,527 $562,376 $595,492 $561,071 $561,807 $531,841 $564,578 ROAE, annualized (GAAP) 8.56 % 5.78 % 11.64 % 10.08 % 9.47 % 9.19 % 10.27 % 11.46 % 10.21 % ROATCE, annualized (non-GAAP) 13.35 % 8.98 % 17.05 % 14.94 % 13.83 % 13.68 % 15.20 % 17.21 % 15.05 % – Dollars in thousands – ROAA - Return on average assets – PTPP - Pre-tax, pre-provision


 
41 2009 2010 2011 2012 2013 2014 2015 2016 Tangible Book Value Per Share: Total stockholders' equity (GAAP) $158,498 $202,279 $202,520 $198,938 $215,762 $454,506 $469,970 $481,763 Exclude intangible assets (13,358) (14,965) (14,525) (14,098) (30,980) (129,918) (127,818) (126,403) Exclude preferred stock (23,487) — — — — — — — Tangible common equity (non-GAAP) $121,653 $187,314 $187,995 $184,840 $184,782 $324,588 $342,152 $355,360 Shares outstanding 11,057,972 15,568,471 15,456,297 15,117,980 16,210,747 30,259,838 29,975,439 29,954,931 Book value per share (GAAP) $12.21 $12.99 $13.10 $13.16 $13.31 $15.02 $15.68 $16.08 Tangible book value per share (non-GAAP) $11.00 $12.03 $12.16 $12.23 $11.40 $10.73 $11.41 $11.86 Moved to 2nd slide 2017 2018 2019 2020 2021 2022 2023 Q1 Total stockholders' equity (GAAP) $505,305 $760,723 $809,311 $820,439 $854,432 $797,893 $826,082 Exclude intangible assets (125,117) (261,553) (257,552) (254,027) (250,916) (248,166) (247,543) Tangible common equity (non-GAAP) $380,188 $499,170 $551,759 $566,412 $603,516 $549,727 $578,539 Shares outstanding 29,927,746 36,874,055 36,618,729 35,912,243 35,105,779 35,106,697 35,108,120 Book value per share (GAAP) $16.88 $20.63 $22.10 $22.85 $24.34 $22.73 $23.53 Tangible book value per share (non-GAAP) $12.70 $13.54 $15.07 $15.77 $17.19 $15.66 $16.48 NON-GAAP FINANCIAL MEASURES – Dollars in thousands


 
42 2020 2021 2022 Q1 2023 Tangible Common Equity to Tangible Assets and Tangible Common Equity to Tangible Assets: Total stockholders' equity (GAAP) $820,439 $854,432 $797,893 $826,082 Exclude intangible assets (254,027) (250,916) (248,166) (247,543) Tangible common equity (non-GAAP) $566,412 $603,516 $549,727 $578,539 Total assets (GAAP) $6,615,318 $7,432,412 $6,980,100 $7,236,806 Exclude intangible assets (254,027) (250,916) (248,166) (247,543) Tangible assets (non-GAAP) $6,361,291 $7,181,496 $6,731,934 $6,989,263 Stockholders' equity to total assets (GAAP) 12.4 % 11.5 % 11.4 % 11.4 % Tangible common equity to tangible assets (non-GAAP) 8.9 8.4 8.2 8.3 NON-GAAP FINANCIAL MEASURES – Dollars in thousands


 
43 As of Period End or for the Three Months Ended March 31, 2022 June 30, 2022 September 30, 2022 December 31, 2022 March 31, 2023 Profitability: Net income (GAAP) $ 19,757 $ 18,584 $ 20,990 $ 22,544 $ 20,457 Pre-tax, pre-provision net income (non-GAAP) 19,762 21,357 27,592 29,299 26,495 Diluted earnings per share $ 0.56 $ 0.52 $ 0.59 $ 0.64 $ 0.58 Return on average assets (GAAP) 1.08 % 1.01 % 1.13 % 1.26 % 1.17 % Pre-tax, pre-provision return on average assets (non-GAAP) 1.08 1.16 1.49 1.64 1.52 Return on average common equity (GAAP) 9.47 9.19 10.27 11.46 10.21 Return on average tangible common equity (non-GAAP) 13.83 13.68 15.20 17.21 15.05 Net interest margin 2.84 3.04 3.57 3.98 3.91 Efficiency ratio 64.4 62.6 58.7 58.0 61.1 Noninterest expense to average total assets 1.95 % 1.94 % 2.11 % 2.26 % 2.39 % Balance Sheet: Total assets $ 7,483,814 $ 7,316,467 $ 7,200,312 $ 6,980,100 $ 7,236,806 Loans receivable, net 3,780,845 3,834,368 3,959,206 4,007,872 4,083,003 Total deposits $ 6,491,500 $ 6,330,190 $ 6,237,735 $ 5,924,840 $ 5,789,022 Loan to deposit ratio 58.9 % 61.2 % 64.1 % 68.4 % 71.3 % Capital: Book value per share (GAAP) $ 23.40 $ 22.94 $ 22.13 $ 22.73 $ 23.53 Tangible book value per share (non-GAAP) $ 16.27 $ 15.83 $ 15.04 $ 15.66 $ 16.48 Leverage ratio 8.8 % 8.9 % 9.2 % 9.7 % 9.9 % Total capital ratio 14.7 % 14.4 % 14.0 % 14.0 % 14.1 % Credit Quality: Nonperforming assets to total assets 0.22 % 0.14 % 0.09 % 0.08 % 0.07 % ACL on loans to loans receivable (GAAP) 1.06 1.02 1.05 1.06 1.08 – Dollars in thousands – Refer to Appendix for calculation of non-GAAP financial measure. QUARTERLY FINANCIAL STATISTICS