Attached files

file filename
8-K - FORM 8-K - HERITAGE FINANCIAL CORP /WA/d8k.htm

Exhibit 99.1

LOGO

 

      FOR IMMEDIATE RELEASE   
      DATE: August 2, 2010   

 

CONTACT:   Brian L. Vance
  President and Chief Executive Officer
  (360) 943-1500

HERITAGE FINANCIAL ANNOUNCES SECOND QUARTER 2010 RESULTS

 

   

Strong capital position at June 30, 2010 with a tangible common equity to tangible assets ratio of 12.4% and a total capital to risk-weighted assets ratio of 21.4%

 

   

Solid coverage ratios at June 30, 2010 including an allowance for loan losses to total loans of 3.5% and an allowance for loan losses to nonperforming loans of 88.4%

 

   

Earnings per share increased to $0.05 for the quarter ended June 30, 2010 from a net loss of $0.04 per share for the prior year quarter ended June 30, 2009

 

   

The net interest margin remains strong at 4.60% for the quarter ended June 30, 2010 compared to 4.58% for the quarter ended March 31, 2010

Olympia, WA - HERITAGE FINANCIAL CORPORATION (NASDAQ GS: HFWA) Brian L. Vance, President and CEO of Heritage Financial Corporation (“Company” or “Heritage”), today reported net income for the quarter ended June 30, 2010 of $855,000 compared to net income of $91,000 for the quarter ended June 30, 2009. Including preferred stock dividends, the net income applicable to common shareholders for the quarter ended June 30, 2010 was $523,000, or $0.05 per diluted common share, compared with a net loss applicable to common shareholders of $239,000, or $0.04 per diluted common share for the quarter ended June 30, 2009. The increase in earnings from the quarter ended June 30, 2009 was substantially attributable to the decrease in provision for loan losses and the increase in net interest income.

Mr. Vance commented, “We are pleased that we are continuing to experience improving profitability trends over the last few quarters, even though we recognize our profitability still continues to be modest. Our net interest margin of 4.60% is an improvement over last year’s second quarter as well as an improvement over this year’s first quarter. While our total deposits declined slightly due to cyclical fluctuations, it is important to remember that we continue to focus more on growing relationship type accounts rather than increasing total deposits via certificates of deposit growth. The non-maturity deposit percentage remained strong at 64%.”


Mr. Vance added, “As I stated earlier this year, we expected asset quality to fluctuate for the next couple of quarters until we see improvement in the overall economy and we see loan demand return to normal levels. Our non-performing assets have improved from year-end but they remain above year-ago levels, however we are expecting our NPA levels to decrease as we move through the balance of this year. We continue to have one of the strongest coverage ratios of our peers with an allowance for loan losses to non-performing loans of 88.4% which is up from 86.0% at the end of the first quarter of this year. Our allowance for loan losses to total loans continues strong at 3.45% up from 3.27% at the end of the first quarter of this year and up from 2.56% at the end of last year’s second quarter. Additionally, our quarterly loan loss provision went down 16% from the prior quarter and we anticipate it will continue to decline as we go through the balance of the year.”

Mr. Vance concluded, “As I have implied, loan demand remains soft and we expect it to remain so. With the continuing uncertainty in the economy, our existing customers and potential new customers are reluctant to take on debt until the economic picture becomes clearer. However, Heritage is well positioned with strong liquidity and strong capital levels and we feel confident as we continue to evaluate various strategic growth opportunities that we will successfully execute our near-term growth strategies over the next 12 months.”

The Company’s total assets decreased $2.0 million to $1.010 billion at June 30, 2010 from $1.012 billion at March 31, 2010 and increased $43.0 million from $966.8 million at June 30, 2009. Total loans (including loans held for sale) increased $3.2 million to $761.2 million at June 30, 2010 from $758.0 million at March 31, 2010. This increase was due substantially to a $13.7 million increase in commercial loans partially offset by a $9.5 million decrease in real estate construction loans. The increase in the commercial loan balances was the result of increases in commercial term loans, agricultural loans and SBA loans. The decline in the real estate construction portfolio was the result of a combination of $1.6 million charge offs, $1.1 million of transfers to other real estate owned and loan payoffs. At June 30, 2010, real estate construction loan balances accounted for $73.8 million, or 9.7% of total loans, of which $34.7 million are within the single-family residential construction portfolio.

Deposits decreased $6.9 million to $829.0 million at June 30, 2010 from $835.9 million at March 31, 2010. Since March 31, 2010, non-maturity deposits (total deposits less certificate of deposit accounts) decreased $6.2 million.

At June 30, 2010, the Company’s stockholders’ equity to total assets was 15.9% compared to 15.8% at March 31, 2010. The Company and its subsidiary banks continue to maintain capital levels significantly in excess of the requirements to be categorized as “well-capitalized” under applicable regulatory standards. The Company had Tier 1 leverage, Tier 1 risk-based and total risk-based capital ratios at June 30, 2010 of 14.8%, 20.2% and 21.4%, respectively, as compared to 14.6%, 20.0% and 21.3% at March 31, 2010, respectively.

Net interest income increased $431,000, or 4.2%, to $10.8 million for the quarter ended June 30, 2010 compared with the same period in 2009 of $10.3 million. Heritage’s net interest margin for the quarter ended June 30, 2010 increased slightly to 4.60% from 4.59% for the same period in 2009 and from 4.58% for the prior quarter ended March 31, 2010.

The provision for loan losses decreased $1.3 million or 30.6% to $3.2 million for the quarter ended June 30, 2010 from $4.5 million for the quarter ended June 30, 2009 and decreased $600,000 or 16.0% from $3.8 million for the quarter ended March 31, 2010. The Company had net charge-offs of $1.7 million for the quarter ended June 30, 2010 compared to net charge-offs of $1.0 million for the quarter ended June 30, 2009 and $5.1 million for the quarter ended March 31, 2010.


The allowance for loan losses at June 30, 2010 increased by $1.5 million to $26.3 million from $24.8 million at March 31, 2010. Nonperforming assets were $31.3 million, or 3.10% of total assets, at June 30, 2010, an increase from $30.4 million, or 3.01% of total assets, at March 31, 2010. Potential problem loans decreased $7.6 million to $36.1 million at June 30, 2010 from $43.7 million at March 31, 2010. The Company believes that its allowance for loan losses is adequate to provide for probable losses based on an evaluation of known and inherent risk in the loan portfolio at June 30, 2010.

Nonperforming loans to total loans was 3.91% at June 30, 2010, an increase from 3.81% at March 31, 2010. The allowance for loan losses to nonperforming loans increased to 88.4% at June 30, 2010 from 86.0% at March 31, 2010. The increase of $897,000 in nonperforming loans during the three months ended June 30, 2010 was partially offset by charge-offs of $1.7 million and principal pay downs. Of these charge-offs, $101,000 related to nonperforming commercial loans and $1.6 million related to nonperforming construction loans. In addition, nonperforming construction loan balances totaling $1.1 million were transferred to other real estate owned and subsequently sold during the three months ended June 30, 2010. These decreases in total nonperforming loans were offset by a $10.0 million addition to nonperforming loans during the quarter ended June 30, 2010 of residential construction loans to a builder/developer of a condominium project in Pierce County, Washington. These loans were reported as potential problem loans at March 31, 2010 and are the primary reason for the decrease in potential problem loans during the three months ended June 30, 2010. Although the Company has appraisals that justify current carrying values, because of the slow rate at which the individual units are selling, these loans were placed on nonaccrual status. While we believe these loans are adequately reserved for, should property values continue to deteriorate, additional loss provisions may be necessary.

Non-interest income decreased $136,000, or 6.0%, to $2.1 million for the quarter ended June 30, 2010 compared to $2.3 million for the same period in 2009. The decrease was due substantially to a decrease of $70,000 in the gain on sale of loans as a result of fewer loan sales and a decrease of $142,000 in the gain on sale of other real estate owned associated with property sales made in the second quarter of 2009.

Non-interest expense increased $448,000 or 5.6% to $8.5 million during the quarter ended June 30, 2010 compared to $8.0 million for the quarter ended June 30, 2009. The increase for the three months was due to increased salaries and benefits expense in the amount of $503,000, increased marketing expense in the amount of $189,000 resulting from additional expense associated with a checking acquisition program and increased professional services in the amount of $156,000 from additional consultant expenses. These increases were partially offset by a $404,000 decline in Federal Deposit Insurance mostly due to a special assessment imposed in 2009.

On July 30, 2010, Heritage announced that its subsidiary, Heritage Bank, acquired most of the non-brokered deposits and certain assets of Cowlitz Bank, including its Bay Bank division, from the Federal Deposit Insurance Corporation (“FDIC”), which was appointed receiver of Cowlitz Bank. The FDIC and Heritage Bank entered into a modified whole bank loss-share transaction to acquire approximately $280 million of Cowlitz Bank’s assets and approximately $350 million in deposits. The FDIC excluded non-performing loans, other real estate owned and most brokered deposits from the transaction. As a result, Heritage Bank purchased only performing loans in the approximate amount of $152 million. The acquired loans (other than consumer loans) are subject to 80% loss coverage by the FDIC.


Heritage Bank participated in a competitive bid process with the FDIC. The accepted bid included a 1% deposit premium (excluding brokered and market place deposits) and a negative bid of $8.8 million on net assets acquired. Heritage Bank received regulatory approval to exercise trust powers and will continue to operate the Trust Division of Cowlitz Bank.


Earnings Conference Call

The Company will hold a telephone conference call to discuss this earnings release on August 2, 2010, at 11:00 a.m. Pacific time. To access the call, please dial (800) 230-1059 a few minutes prior to 11:00 a.m. Pacific time. The call will be available for replay ending August 16, 2010, by dialing (800) 475-6701 — access code 163737.

About Heritage Financial

Heritage Financial Corporation is a bank holding company headquartered in Olympia, Washington. The Company operates two community banks, Heritage Bank and Central Valley Bank. With the FDIC-assisted acquisition of Cowlitz Bank, Heritage Bank now serves western Washington and the greater Portland, Oregon area through its 23 full-service banking offices and its Online Banking Website www.HeritageBankWA.com. Central Valley Bank serves Yakima and Kittitas Counties in central Washington through its six full-service banking offices and its Online Banking Website www.CVBankWA.com. Additional information about Heritage Financial Corporation is available on its Internet Website www.HF-WA.com.


Non-GAAP Financial Measures

This news release contains certain non-GAAP financial measures in addition to results presented in accordance with Generally Accepted Accounting Principles (GAAP). These measures include average tangible common equity, tangible book value per share and tangible common equity to tangible assets. Tangible common equity (tangible book value) excludes preferred stock, 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. Where applicable, the Company has also presented comparable capital information using GAAP financial measures. Reconciliation of the GAAP and non-GAAP financial measures are presented below.

 

(in thousands)    June 30, 2010    March 31, 2010    June 30, 2009

Stockholders’ equity

   $ 160,828    $ 159,630    $ 111,374

Less: goodwill and other intangible assets

     13,319      13,338      13,397
                    

Tangible equity

     147,509      146,292      97,977

Less: preferred stock

     23,550      23,518      23,426
                    

Tangible common equity

   $ 123,959    $ 122,774    $ 74,551
                    

Total assets

   $ 1,009,793    $ 1,011,810    $ 966,763

Less: goodwill and other intangible assets

     13,319      13,338      13,397
                    

Tangible assets

   $ 996,474    $ 998,472    $ 953,366
                    

Forward-Looking Statements

“Safe Harbor” statement under the Private Securities Litigation Reform Act of 1995: This release contains forward-looking statements that are subject to risks and uncertainties, including, but not limited to: 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; changes in general economic conditions, either nationally or in our market areas; changes in the levels of general interest rates, and the relative differences between short and long term interest rates, deposit interest rates, our net interest margin and funding sources; 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 (the “Federal Reserve Board”) and of our bank subsidiaries by the Federal Deposit Insurance Corporation (the “FDIC”), the Washington State Department of Financial Institutions, Division of Banks (the “Washington DFI”) or other regulatory authorities, including the possibility that any such regulatory authority may, among other things, require us to increase our reserve 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; legislative or regulatory changes that adversely affect our business including changes in regulatory policies and principles, including the interpretation of regulatory capital or other rules; our ability to control operating costs and expenses; the use of estimates in determining 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 balance sheet; staffing fluctuations in response to product demand or the implementation of corporate strategies that affect our workforce and potential associated charges; computer systems on which we depend could fail or experience a security breach; 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; our ability to successfully integrate any assets, liabilities, customers, systems, and management personnel we have acquired or may in the future acquire into our operations and our ability to realize related revenue synergies and cost savings within expected time frames and any goodwill charges related thereto; 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; future legislative changes in the United States Department of Treasury Troubled Asset Relief Program Capital Purchase Program; and other risks detailed from time to time in our filings with the Securities and Exchange Commission.

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 2010 and beyond 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 STATEMENTS OF FINANCIAL CONDITION

(Dollar amounts in thousands; unaudited)

 

     June 30,
2010
    March 30,
2010
    June 30,
2009
 

Assets

      

Cash on hand and in banks

   $ 18,464      $ 17,976      $ 21,874   

Interest earning deposits

     93,867        94,346        60,613   

Investment securities available for sale

     91,262        95,268        55,727   

Investment securities held to maturity

     14,302        13,551        10,294   

Loans held for sale

     —          634        2,431   

Loans receivable

     761,181        757,357        784,867   

Less: Allowance for loan losses

     (26,268     (24,797     (23,707
                        

Loans receivable, net

     734,913        732,560        761,160   

Other real estate owned

     1,590        1,590        301   

Premises and equipment, net

     16,468        16,551        16,411   

Federal Home Loan Bank stock

     3,566        3,566        3,566   

Accrued interest receivable

     3,922        3,783        3,918   

Prepaid expenses and other assets

     18,090        18,647        17,071   

Goodwill and other intangible assets

     13,319        13,338        13,397   
                        

Total assets

   $ 1,009,763      $ 1,011,810      $ 966,763   
                        

Liabilities and Stockholders’ Equity

      

Deposits

   $ 829,030      $ 835,896      $ 842,103   

Securities sold under agreement to repurchase

     15,352        10,254        9,163   

Accrued expenses and other liabilities

     4,553        6,030        4,123   
                        

Total liabilities

     848,935        852,180        855,389   
                        

Preferred stock

     23,550        23,518        23,426   

Common stock

     74,040        73,851        26,776   

Unearned compensation

     (225     (248     (314

Retained earnings

     62,868        62,345        61,557   

Accumulated other comprehensive income (loss), net

     595        164        (71
                        

Total stockholders’ equity

     160,828        159,630        111,374   
                        

Total liabilities and stockholders’ equity

   $ 1,009,763      $ 1,011,810      $ 966,763   
                        

Common stock, shares outstanding

     11,119,820        11,082,554        6,708,269   


HERITAGE FINANCIAL CORPORATION

CONDENSED STATEMENTS OF INCOME (LOSS)

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

 

     Three Months Ended     Six Months Ended  
     June 30, 2010    March 31, 2010    June 30, 2009     June 30, 2010    June 30, 2009  

Interest income:

             

Interest and fees on loans

   $ 11,903    $ 11,970    $ 12,637      $ 23,873    $ 25,532   

Taxable interest on investment securities

     675      745      558        1,420      1,005   

Nontaxable interest on investment securities

     78      73      58        151      113   

Interest on federal funds sold and interest earning deposits

     60      60      56        120      100   
                                     

Total interest income

     12,716      12,848      13,309        25,564      26,750   
                                     

Interest expense:

             

Deposits

     1,929      2,163      2,968        4,092      6,331   

Borrowed funds

     21      20      6        41      6   
                                     

Total interest expense

     1,950      2,183      2,974        4,133      6,337   
                                     

Net interest income

     10,766      10,665      10,335        21,431      20,413   

Provision for loan losses

     3,150      3,750      4,540        6,900      9,790   
                                     

Net interest income after provision for loan losses

     7,616      6,915      5,795        14,531      10,623   
                                     

Non-interest income:

             

Gain on sales of loans

     35      66      105        101      202   

Service charges on deposits

     1,082      1,025      1,030        2,107      2,019   

Merchant Visa income

     795      715      769        1,510      1,451   

Other income

     224      350      368        575      637   
                                     

Total non-interest income

     2,136      2,156      2,272        4,293      4,309   
                                     

Non-interest expense:

             

Salaries & employee benefits

     4,200      4,015      3,697        8,215      7,528   

Occupancy and equipment

     990      1,027      956        2,018      1,989   

Data processing

     416      420      428        835      837   

Marketing

     423      211      234        634      460   

Merchant Visa

     660      597      633        1,257      1,198   

Professional services

     338      286      182        625      323   

State and local taxes

     156      217      260        373      455   

Impairment loss on securities

     55      190      59        245      234   

Federal deposit insurance

     347      354      751        701      896   

Other expense

     889      758      826        1,647      1,986   
                                     

Total non-interest expense

     8,474      8,075      8,026        16,550      15,906   
                                     

Income (loss) before federal income taxes

     1,278      996      41        2,274      (974

Federal income tax expense (benefit)

     423      300      (50     723      (471
                                     

Net income (loss)

   $ 855    $ 696    $ 91      $ 1,551    $ (503
                                     

Dividends accrued and discount accreted on preferred shares

   $ 332    $ 331    $ 330      $ 663    $ 659   
                                     

Net income (loss) applicable to common shareholders

   $ 523    $ 365    $ (239   $ 888    $ (1,162
                                     

Basic earnings/(loss) per common share

   $ 0.05    $ 0.03    $ (0.04   $ 0.08    $ (0.18

Diluted earnings/(loss) per common share

   $ 0.05    $ 0.03    $ (0.04   $ 0.08    $ (0.18

Average number of common shares outstanding

     11,011,670      11,000,997      6,615,989        11,006,654      6,613,298   

Average number of diluted common shares outstanding

     11,062,246      11,043,446      6,615,989        11,053,521      6,613,298   


HERITAGE FINANCIAL CORPORATION

FINANCIAL STATISTICS

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

 

     Three Months Ended     Six Months Ended  
     June 30, 2010     March 31, 2010     June 30, 2009     June 30, 2010     June 30, 2009  

Performance Ratios:

          

Net interest margin

     4.60     4.58     4.59     4.59     4.64

Efficiency ratio

     65.68     62.98     63.66     64.34     64.34

Return on average assets

     0.34     0.28     0.04     0.31     (0.11 )% 

Return on average common equity

     1.52     1.08     (1.07 )%      1.31     (2.60 )% 

Average Balances:

          

Average assets

   $ 1,008,775      $ 1,012,835      $ 967,781      $ 1,010,793      $ 957,020   

Average earning assets

     937,944        943,451        903,433        940,682        888,143   

Average total loans

     758,791        764,906        787,687        761,832        793,027   

Average deposits

     830,705        837,719        846,377        834,192        836,765   

Average equity

     161,295        160,067        113,365        160,684        113,670   

Average common equity

     137,776        136,579        89,968        135,181        90,287   

Average tangible common equity

     124,446        123,229        76,559        123,841        76,869   

 

     As of Period End  
     June 30, 2010     March 31, 2010     June 30, 2009  

Financial Measures:

      

Book value per common share

   $ 12.35      $ 12.28      $ 13.11   

Tangible book value per common share

   $ 11.15      $ 11.08      $ 11.11   

Stockholders’ equity to total assets

     15.9     15.8     11.5

Tangible common equity to tangible assets

     12.4     12.3     7.8

Tier 1 leverage capital to average assets

     14.8     14.6     10.3

Tier 1 capital to risk-weighted assets

     20.2     20.0     12.7

Total capital to risk-weighted assets

     21.4     21.3     14.0

Loans to deposits ratio

     88.7     87.7     90.4


HERITAGE FINANCIAL CORPORATION

FINANCIAL STATISTICS

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

 

     Three Months Ended     Six Months Ended  
     June 30, 2010     March 31, 2010    June 30, 2009     June 30, 2010    June 30, 2009  

Allowance for Loan Losses:

            

Allowance balance, beginning of period

   $ 24,797      $ 26,164    $ 20,155      $ 26,164    $ 15,423   

Provision for loan losses

     3,150        3,750      4,540        6,900      9,790   

Net charge-offs:

            

Commercial

     101        2,862      960        2,964      1,462   

Real estate mortgages

     —          —        (1     —        (1

Real estate construction

     1,580        2,238      3        3,818      3   

Consumer

     (2     17      26        14      42   
                                      

Total net charge-offs

     1,679        5,117      988        6,796      1,506   
                                      

Allowance balance, end of period

   $ 26,268      $ 24,797    $ 23,707      $ 26,268    $ 23,707   
                                      

 

     As of Period End  
     June 30, 2010     March 31, 2010     June 30, 2009  

Nonperforming Assets:

      

Nonaccrual loans by type:

      

Commercial

   $ 5,251      $ 4,609      $ 3,608   

Real estate mortgages

     —          47        —     

Real estate construction

     23,943        23,760        9,798   

Consumer

     128        —          10   
                        

Total nonaccrual loans

     29,322        28,416        13,416   

Restructured loans

     408        417        —     
                        

Total nonperforming loans

     29,730        28,833        13,416   

Other real estate owned

     1,590        1,590        2,022   
                        

Nonperforming assets

   $ 31,320      $ 30,423      $ 15,438   
                        

Accruing loans past due 90 days or more

   $ 1,075      $ 741      $ 0   

Potential problem loans(1)

     36,116        43,659        50,505   

Allowance for loan losses to:

      

Total loans

     3.45     3.27     2.56

Nonperforming loans

     88.35     86.00     150.23

Nonperforming loans to total loans

     3.91     3.81     1.71

Nonperforming assets to total assets

     3.10     3.01     1.61

 

(1) 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 concern as to their ability to comply with their loan repayment terms.


HERITAGE FINANCIAL CORPORATION

FINANCIAL STATISTICS

(Dollar amounts in thousands; unaudited)

 

     Three months ended
June 30, 2010
    Three months ended
June 30, 2009
 
     Average
Balance
   Interest
Earned/
Paid
   Average
Rate
    Average
Balance
   Interest
Earned/
Paid
   Average
Rate
 

Interest Earning Assets:

                

Loans, net

   $ 733,233    $ 11,903    6.51   $ 767,710    $ 12,637    6.60

Investments:

                

Taxable

     97,662      675    2.77     54,060      558    4.14

Nontaxable

     9,971      78    3.14     6,869      58    3.36

Interest earning deposits

     93,512      60    0.26     71,228      56    0.32

Federal Home Loan Bank stock

     3,566      —      —          3,566      —      —     
                                        

Total interest earning assets

     937,944      12,716    5.44     904,433      13,309    5.91

Non-interest earning assets

     70,831           64,348      
                        

Total assets

   $ 1,008,775         $ 967,781      
                        

Interest Bearing Liabilities:

                

Certificates of deposit

   $ 294,400      1,285    1.75   $ 321,851      2,059    2.57

Savings accounts

     83,726      124    0.59     82,073      206    1.01

Interest bearing demand and money market accounts

     330,309      520    0.63     322,468      703    .87
                                        

Total interest bearing deposits

     708,435      1,929    1.09     726,392      2,968    1.64

Securities sold under agreement to repurchase

     13,457      21    0.63     2,988      6    0.75
                                        

Total interest bearing liabilities

     721,892      1,950    1.08     729,380      2,974    1.64

Non-interest bearing deposits

     122,270           119,985      

Other non-interest bearing liabilities

     3,318           5,051      

Stockholders’ equity

     161,295           113,365      
                        

Total liabilities & stockholders’ equity

   $ 1,008,775         $ 967,781      
                        

Net interest income

      $ 10,766         $ 10,335   
                        

Net interest spread

         4.35         4.27

Net interest margin

         4.60         4.59

Average interest earning assets to average interest bearing liabilities

         129.93         123.86


HERITAGE FINANCIAL CORPORATION

FINANCIAL STATISTICS

(Dollar amounts in thousands; unaudited)

 

     June 30, 2010     March 31, 2010     June 30, 2009  
     Balance     % of
Total
    Balance     % of
Total
    Balance     % of
Total
 

Loan Composition

            

Commercial

   $ 419,248      55.1   $ 405,502      53.5   $ 436,599      55.5

Real estate mortgages:

            

One to four family residential

     50,332      6.6     52,228      6.9     53,168      6.8

Five or more family residential and commercial real estate

     198,403      26.1     197,087      26.0     160,673      20.4
                                          

Total real estate mortgages

     248,735      32.7     249,315      32.9     213,841      27.2

Real estate construction:

            

One to four family residential

     34,696      4.6     41,599      5.5     62,961      8.0

Five or more family residential and commercial real estate

     39,129      5.1     41,774      5.5     52,086      6.5
                                          

Total real estate construction

     73,825      9.7     83,373      11.0     115,047      14.5

Consumer

     20,916      2.7     21,352      2.8     23,459      3.0
                                          

Gross loans

     762,724      100.2     759,542      100.2     788,946      100.2

Deferred loan fees

     (1,543   (0.2 )%      (1,551   (0.2 )%      (1,648   (0.2 )% 
                                          

Total loans

   $ 761,181      100.0   $ 757,991      100.0   $ 787,298      100.0
                                          

Deposit Composition

            

Non-interest demand deposits

   $ 123,468      14.9   $ 126,400      15.1   $ 121,309      14.4

NOW accounts

     224,174      27.0     217,300      26.0     197,411      23.4

Money market accounts

     105,812      12.8     110,104      13.5     115,156      13.7

Savings accounts

     80,614      9.7     86,442      10.3     81,591      9.7
                                          

Total non-maturity deposits

     534,068      64.4     540,246      64.6     515,467      61.2

Certificate of deposit accounts

     294,962      35.6     295,650      35.4     326,636      38.8
                                          

Total deposits

   $ 829,030      100.0   $ 835,896      100.0   $ 842,103      100.0