Attached files

file filename
8-K - FORM 8-K - HERITAGE FINANCIAL CORP /WA/d763113d8k.htm

Exhibit 99.1

 

LOGO

FOR IMMEDIATE RELEASE

DATE: July 24, 2014

HERITAGE FINANCIAL ANNOUNCES SECOND QUARTER RESULTS AND DECLARES REGULAR CASH DIVIDEND

 

    Heritage completed the merger with Washington Banking Company on May 1, 2014

 

    Diluted earnings per common share were $0.16 for the quarter ended June 30, 2014 compared to $0.18 for the prior year quarter ended June 30, 2013 and unchanged from the linked-quarter ended March 31, 2014.

 

    Excluding merger-related expenses incurred as a result of the Washington Banking Company merger, earnings per share were $0.31 for the quarter ended June 30, 2014

 

    Heritage declared a cash dividend of $0.09 per common share, an increase of 12.5% from the prior cash dividend

Olympia, WA - HERITAGE FINANCIAL CORPORATION (NASDAQ GS: HFWA) Brian L. Vance, President and CEO of Heritage Financial Corporation (“the Company” or “Heritage”), today reported that the Company had net income of $4.1 million for the quarter ended June 30, 2014 compared to net income of $2.7 million for the quarter ended June 30, 2013 and $2.5 million for the linked-quarter ended March 31, 2014. Net income for the quarter ended June 30, 2014 was $0.16 per diluted common share compared to $0.18 per diluted common share for the quarter ended June 30, 2013 and $0.16 per diluted common share for the linked-quarter ended March 31, 2014.

Net income for the six months ended June 30, 2014 was $6.7 million, or $0.32 per diluted common share, compared to $5.6 million, or $0.37 per diluted common share, for the six months ended June 30, 2013.

Mr. Vance commented, “Taking into consideration the effects of Washington Banking merger-related expenses, I am pleased with the financial results for the quarter. Merger-related expenses lowered earnings per share by $0.15 for the second quarter of 2014. Excluding these merger-related expenses, earnings per share were $0.31 for the quarter. Since the merger closed on May 1, 2014, only two of the three reporting months for the quarter included the effects of the Washington Banking merger.”

“Linked-quarter and year-over-year comparisons reflect a substantially and positively different company as a result of the merger, and we are beginning to see a balance sheet and operating metrics that are reflecting what we believed were the values of this strategic merger. Specifically, two merger adjusted metrics, earnings per share and efficiency ratio, are beginning to reflect the accretion, scale and efficiencies of this combination. We are also pleased with our resulting tangible common equity to tangible assets ratio which while substantially reduced still gives us the ability to take advantage of future growth opportunities as well as a continuation of our capital management strategies.”

“There are considerable integration activities and opportunities to improve efficiencies yet remaining for the balance of this year, and we are positive about the outcome of our efforts.”


Merger with Washington Banking Company

Effective May 1, 2014, Heritage completed the strategic merger with Washington Banking Company and its wholly owned subsidiary, Whidbey Island Bank (“Washington Banking Merger”). The merger was accounted for using the acquisition method of accounting. Accordingly, Heritage’s cost to acquire Washington Banking was allocated to the assets (including identifiable intangible assets) and the liabilities of Washington Banking at their respective estimated fair values as of the merger date. The excess of the purchase price over the fair value of the net assets acquired was allocated to goodwill. The fair value on the merger date represents management’s best estimates based on available information and facts and circumstances in existence on the merger date. The allocation of the purchase price is subject to adjustment within the one year re-measurement period.

The following table provides detail of the fair value of the assets acquired and liabilities assumed:

 

     At May 1, 2014  
     (in thousands)  
  
  

 

 

 

Total merger consideration

   $ 270,107   
  

 

 

 

Fair value of assets acquired:

  

Cash and cash equivalents

     74,947   

Investment securities available for sale

     458,312   

Federal Home Loan Bank stock

     7,064   

Noncovered loans

     893,824   

Covered loans

     109,693   

Premises and equipment

     31,776   

Bank owned life insurance

     32,519   

Federal Deposit Insurance Corporation (“FDIC”) indemnification asset

     7,407   

Other real estate owned ($5,122 covered by FDIC shared-loss agreements)

     7,121   

Other intangible assets

     11,194   

Prepaid expenses and other assets

     23,808   
  

 

 

 

Total assets and identifiable intangible assets acquired

     1,657,665   

Fair value of liabilities assumed:

  

Deposits

     1,433,894   

Junior subordinated debentures

     18,937   

Accrued expenses and other liabilities

     23,551   
  

 

 

 

Total liabilities and identifiable liabilities assumed

     1,476,382   
  

 

 

 

Fair value of net assets and identifiable intangible assets acquired

     181,283   
  

 

 

 

Excess consideration paid over the net assets and identifiable intangible assets acquired

   $ 88,824   
  

 

 

 

Impact of 2013 Initiatives

In addition to the merger with Washington Banking, the following other 2013 initiatives had an impact on the current and historical operating results of the Company:

 

    On January 9, 2013, the Company acquired Northwest Commercial Bank (“NCB”) and merged it into Heritage Bank (the “NCB Acquisition”). NCB was a full service commercial bank with branches in Lakewood and Auburn, Washington. In March 2013, the Company consolidated the operations of the former NCB Lakewood branch with the Lakewood branch of Heritage Bank.

 

    On June 19, 2013, the Company completed the merger of its subsidiary, Central Valley Bank (“CVB”), with and into Heritage Bank (the “CVB Merger”). CVB is now operated as a division of Heritage Bank.

 

   

On July 15, 2013, the Company completed the acquisition of Valley Community Bancshares, Inc. (“Valley”), the holding company for Valley Bank, both of Puyallup, Washington (the “Valley


 

Acquisition”). As of the acquisition date, Valley merged into Heritage and Valley Bank merged into Heritage Bank. During the quarter ended December 31, 2013, four former Valley Bank branches were consolidated into other Heritage Bank branches.

 

    During the quarter ended December 31, 2013, the Company completed a core system conversion of Heritage Bank.

 

    Also during the quarter ended December 31, 2013, the Company consolidated three Heritage Bank branches into other Heritage Bank branches.

Balance Sheet

The Company’s total assets increased $1.73 billion to $3.39 billion at June 30, 2014 from $1.66 billion at March 31, 2014 as a result of the Washington Banking Merger. Excluding the total assets acquired as a result of the Washington Banking Merger, total assets decreased $17.4 million during the quarter ended June 30, 2014.

Total noncovered loans, net of net deferred fees (not including loans held for sale) increased $894.0 million to $2.07 billion at June 30, 2014 from $1.18 billion at March 31, 2014 primarily due an increase of $893.8 million of noncovered loans as a result of the Washington Banking Merger. Noncovered loans include loans originated by Heritage Bank as well as other noncovered loans obtained in previous mergers and acquisitions.

Jeffrey J. Deuel, President & Chief Operating Officer of Heritage Bank, commented, “We continue to see steady loan growth across the combined lending platform and a continuing upward trend in our loan pipeline. The size and breadth of the post-merger organization will provide additional lending opportunities.”

Total deposits increased $1.46 billion to $2.87 billion at June 30, 2014 from $1.40 billion at March 31, 2014 primarily due to the Washington Banking Merger. Excluding the deposits assumed as a result of the Washington Banking Merger, total deposits increased $28.4 million, or 2.0%, during the quarter ended June 30, 2014. Non-maturity deposits as a percentage of total deposits decreased to 78.3% at June 30, 2014 from 78.8% at March 31, 2014. In addition, noninterest bearing demand deposits to total deposits decreased to 23.3% at June 30, 2014 from 25.1% at March 31, 2014. The decreases in these ratios were primarily due to the Washington Banking Merger.

Total stockholders’ equity increased $233.4 million to $449.8 million at June 30, 2014 from $216.4 million at March 31, 2014. This increase was mostly due to $226.8 million of stock issued in the Washington Banking Merger, $4.1 million of net income, and an increase of $2.0 million in accumulated other comprehensive income, net. The Company and Heritage Bank, its subsidiary bank, continue to maintain capital levels significantly in excess of the applicable regulatory requirements for them to be categorized as “well-capitalized”. The Company had Tier 1 leverage, Tier 1 risk-based and total risk-based capital ratios at June 30, 2014 of 11.9%, 13.7% and 14.9%, respectively, as compared to 11.5%, 15.3%, and 16.6%, at March 31, 2014, respectively.

Credit Quality

The allowance for loan losses on noncovered loans decreased $451,000 to $22.4 million at June 30, 2014 from $22.8 million at March 31, 2014 as a result of $821,000 in net charge-offs recognized during the quarter ended June 30, 2014 partially offset by $370,000 in provision for loan losses. Nonperforming noncovered loans to total noncovered loans decreased to 0.66% at June 30, 2014 from 0.98% at March 31, 2014. Nonaccrual noncovered loans increased $2.0 million to $13.6 million ($11.3 million net of government agency guarantees) at June 30, 2014 from $11.5 million ($9.7 million net of government agency guarantees) at March 31, 2014. The increase was due to $3.9 million of additions to nonaccrual noncovered loans partially offset by $1.3 million of net principal reductions and $623,000 of charge-offs. Of the $3.9 million of additions to nonaccrual noncovered loans, approximately $3.3 million were previously reported as potential problem loans and $418,000 were previously reported as performing troubled debt restructurings.

The allowance for loan losses to nonperforming noncovered loans was 164.62% at June 30, 2014 compared to 197.75% at March 31, 2014. Potential problem noncovered loans were $137.0 million at June 30, 2014 compared to $58.4 million at March 31, 2014. The $78.6 million increase in noncovered potential problem loans from the prior quarter-end was due to noncovered potential problem loans acquired in the Washington Banking Merger. Excluding the effects of the Washington Banking Merger, noncovered potential problem loans decreased $4.4 million during the quarter ended June 30, 2014. This decrease was due to $3.3 million of noncovered potential problem loans transferring to nonaccrual status and $1.0 million being classified as noncovered performing troubled debt restructurings.


The allowance for loan losses on noncovered loans to total noncovered loans, net was 1.08% at June 30, 2014 compared to 1.94% as March 31, 2014. The decrease in the allowance percentage resulted from the noncovered loans acquired in the Washington Banking Merger, for which no allowance was estimated at quarter-end giving management’s judgment that net acquisition accounting adjustments adequately address the estimated losses in the acquired loans. The Company believes that its allowance for loan losses is appropriate to provide for probable incurred credit losses based on an evaluation of known and inherent risks in the loan portfolio at June 30, 2014.

Nonperforming noncovered assets were $18.6 million ($16.3 million net of government agency guarantees), or 0.58% of total noncovered assets, at June 30, 2014, compared to $15.6 million ($13.8 million net of government agency guarantees), or 0.97% of total noncovered assets, at March 31, 2014. Other real estate owned increased $3.8 million to $8.1 million at June 30, 2014 (of which $3.0 million was covered by FDIC shared-loss agreements) from $4.3 million at March 31, 2014 (of which $182,000 was covered by FDIC loss sharing agreements). The increase was primarily due to the Washington Banking Merger partially offset by $3.3 million in proceeds from the disposition of seven properties.

Operating Results

Net interest income increased $12.7 million to $28.6 million for the quarter ended June 30, 2014 compared to $15.9 million for the same period in 2013. Net interest income increased $12.9 million to $45.3 million for the six months ended June 30, 2014 compared to $32.5 million for the same period in 2013. The increases in net interest income are primarily due to the Washington Banking Merger.

Heritage’s net interest margin for the quarter ended June 30, 2014 decreased 27 basis points to 4.55% from 4.82% for the same period in 2013 and increased seven basis points from 4.48% in the linked-quarter ended March 31, 2014. The decline in net interest margin from the same period in 2013 is due to a change in the earnings asset mix (lower ratio of loans to earning assets and higher ratio of investments to earning assets) as well as lower contractual loan note rates. The increase in the net interest margin from the linked-quarter ended March 31, 2014 is primarily due to the increase in the impact from discount accretion as a result of the Washington Banking Merger. Heritage’s net interest margin for the six months ended June 30, 2014 decreased 48 basis points to 4.52% from 5.00% for the same period in 2013.

The positive effect on the net interest margin of discount accretion on the acquired loan portfolios for the quarter ended June 30, 2014 was approximately 43 basis points compared to 45 basis points in the same quarter of the prior year and 25 basis points for the linked-quarter ended March 31, 2014. The positive effect on the net interest margin of discount accretion on the acquired loan portfolios for the six months ended June 30, 2014 was approximately 37 basis points compared to 58 basis points for the same period of the prior year.

The provision for loan losses on noncovered loans was $370,000 for the quarter ended June 30, 2014 compared to $345,000 for the quarter ended June 30, 2013 and $(21,000) for the linked-quarter ended March 31, 2014. For the six months ended June 30, 2014, the provision for loan losses on noncovered loans was $349,000 compared to $709,000 for the same period in the prior year.

The provision for loan losses on covered loans totaled $321,000 for the quarter ended June 30, 2014 compared to $1.1 million for the same period in the prior year and $479,000 for the linked-quarter ended March 31, 2014. For the six months ended June 30, 2014, the provision for loan losses on covered loans was $800,000 compared to $1.5 million for the same period in the prior year.

As of the merger dates, acquired loans were recorded at their estimated fair value, incorporating our estimate of future expected cash flows until the ultimate resolution of these credits. As reflected in the table below, incremental accretion income from acquired loans was $2.7 million for the quarter ended June 30, 2014 compared to $1.5 million for the quarter ended June 30, 2013 and $935,000 for the linked-quarter ended March 31, 2014. The increase for the quarter ended June 30, 2014 was due to incremental accretion income from the Washington Banking Merger. For the six months ended June 30, 2014, incremental accretion income was $3.7 million compared to $3.8 million for the same period in the prior year.

For the quarter ended June 30, 2014, the Company recognized $109,000 of change in the FDIC indemnification asset compared to $(37,000) and $281,000 for the quarters ended March 31, 2014 and June 30, 2013, respectively.


The following table illustrates the significant accounting entries associated with the Company’s acquired loan portfolios:

 

     Three Months Ended     Six Months Ended  
     June 30,
2014
    March 31,
2014
    June 30,
2013
    June 30,
2014
    June 30,
2013
 
     (in thousands)  

Incremental accretion income over stated note rate(1)

   $ 2,735      $ 935      $ 1,489      $ 3,670      $ 3,795   

Change in FDIC indemnification asset

     109        (37     281        72        14   

Provision for loan losses

     (391     (258     (963     (649     (1,326
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pre-tax earnings impact

   $ 2,453      $ 640      $ 807      $ 3,093      $ 2,483   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) The incremental accretion income represents the amount of income recorded on the acquired loans above the contractual stated interest rate in the individual loan notes. This income is a result of the discount established at the time these loan portfolios were acquired and modified as a result of quarterly cash flow re-estimation.

Donald J. Hinson, Executive Vice President and Chief Financial Officer, commented, “The net interest margin before incremental accretion income decreased 11 basis points to 4.12% for the quarter ended June 30, 2014 compared to 4.23% for the linked-quarter ended March 31, 2014. This core net interest margin reflected the decrease of the loan to deposit ratio in connection with the Washington Banking Merger. Loan yields before incremental accretion income increased six basis points to 5.28% for the quarter ended June 30, 2014 compared to 5.22% for the linked-quarter ended March 31, 2014.”

Noninterest income was $4.8 million for the quarter ended June 30, 2014 compared to $2.4 million for the same period in 2013 and $2.3 million for the linked-quarter ended March 31, 2014. For the six months ended June 30, 2014, noninterest income was $7.1 million compared to $4.6 million for the six months ended June 30, 2013. The increases were primarily due to the Washington Banking Merger.

In addition to the Washington Banking Merger, prior year initiatives had a significant impact on noninterest expense during 2013, and continue to impact 2014 expense levels. The following tables illustrate the expenses related to implementing these initiatives. The amounts reported represent identifiable costs paid to third-party providers as well as any retention bonuses or severance payments made in conjunction with these initiatives. The amounts do not include costs of additional staffing levels required to complete the initiatives nor do they include future expected cost savings from the Washington Banking Merger. The first table reports these expenses by initiative and the second table reports these expenses by expense category.

 

     Three Months Ended      Six Months Ended  
     June 30,
2014
     March 31,
2014
     June 30,
2013
     June 30,
2014
     June 30,
2013
 
Initiative    (in thousands)  

NCB Acquisition

   $ —         $ —         $ 74       $ —         $ 782   

CVB Merger

     —           —           6         —           129   

Valley Acquisition

     12         430         232         442         354   

Core system conversion

     17         22         78         39         78   

Consolidation of existing branches

     —           11         —           11         —     

Washington Banking Merger

     5,287         330         —           5,617         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Expense

   $ 5,316       $ 793       $ 390       $ 6,109       $ 1,343   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


     Three Months Ended      Six Months Ended  
     June 30,
2014
     March 31,
2014
     June 30,
2013
     June 30,
2014
     June 30,
2013
 
Expense Category    (in thousands)  

Compensation and employee benefits

   $ 98       $ —         $ 1       $ 98       $ 99   

Occupancy and equipment

     2         430         60         432         93   

Data processing

     2,567         14         10         2,581         516   

Marketing

     —           —           33         —           33   

Professional services

     2,607         313         227         2,920         543   

Other expense

     42         36         59         78         59   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Expense

   $ 5,316       $ 793       $ 390       $ 6,109       $ 1,343   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The types of expenses associated with the significant expense categories in the table above are summarized as follows:

 

    Compensation and employee benefits expense consisted substantially of retention bonus and severance packages paid to transition employees.

 

    Occupancy and equipment expense consisted primarily of lease termination costs.

 

    Data processing expense consisted of costs relating to the Company’s core system conversion as well as conversions of NCB and Valley Bank and the preparation for the future conversion of Whidbey Island Bank.

 

    Professional services expense includes fees paid to financial advisors, attorneys, and accountants, and consultant fees related to mergers and acquisitions and to the core system conversion.

Noninterest expense was $27.0 million for the quarter ended June 30, 2014 compared to $13.0 million for the quarter ended June 30, 2013 and $14.8 million for the linked-quarter ended March 31, 2014. Noninterest expense was $41.8 million for the six months ended June 30, 2014, an increase of $15.0 million from $26.7 million for the six months ended June 30, 2013. The increases are due to the Washington Banking Merger and additional ongoing operating costs from mergers and acquisitions as well as specific costs identified in the table above.

Mr. Hinson added, “The costs associated with the Washington Banking Merger had a significant impact on operating ratios. Excluding merger costs, the efficiency ratio improved to 65% from a reported 81% for the quarter ended June 30, 2014. We expect to continue to see improvement in operating ratios as we realize the cost savings expected from the Washington Banking Merger.”

Mr. Deuel added, “We have made very good progress with the integration of the two banks. We are fully functioning with the new, combined organizational structure while we continue to work on process refinements. We are also positioned for a positive system conversion in early October when we will bring the legacy Whidbey business onto the Heritage operating platform. After the conversion we will truly be functioning as one bank.”

Income tax expense was $1.5 million for the quarter ended June 30, 2014 compared to $1.3 million for the comparable quarter in 2013 and for the linked-quarter ended March 31, 2014. The increase in income tax expense for the quarter ended June 30, 2014 from the prior year periods was due to the increase in pre-tax income and was partially offset by tax credits.

Dividend

On July 24, 2014, the Company’s Board of Directors declared a quarterly cash dividend of $0.09 per common share payable on August 21, 2014 to shareholders of record on August 7, 2014.

Earnings Conference Call

The Company will hold a telephone conference call to discuss this earnings release on July 25, 2014 at 9:00 a.m. Pacific time. To access the call, please dial (800) 230-1074 a few minutes prior to 9:00 a.m. Pacific time. The call will be available for replay through August 8, 2014, by dialing (800) 475-6701 — access code 330527.


About Heritage Financial

Heritage Financial Corporation is an Olympia-based bank holding company with Heritage Bank, a full-service commercial bank, as its sole wholly owned banking subsidiary. Heritage Bank has a branching network of 67 banking offices in Washington and Oregon including the 31 Whidbey Island Bank branches. The Whidbey Island Bank branches will continue to operate under the Whidbey Island Bank name until the system conversion which is scheduled for completion during the fourth quarter of 2014. Following the system conversion, the six branch offices located on Whidbey Island will continue to operate under the Whidbey Island Bank name and the remainder of the branches will operate under the Heritage Bank name. Heritage Bank also does business under the Central Valley Bank name in the Yakima and Kittitas counties of Washington. Heritage’s stock is traded on the NASDAQ Global Select Market under the symbol “HFWA”. More information about Heritage Financial Corporation can be found on its website at www.hf-wa.com and more information about Heritage Bank can be found on its website at www.heritagebanknw.com.

Contact:

Brian L. Vance, President & Chief Executive Officer, (360) 943-1500

Donald J. Hinson, Executive Vice President & Chief Financial Officer, (360) 943-1500


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 tangible common equity, tangible book value per share and tangible common equity to tangible assets. Tangible common equity (tangible book value) excludes goodwill and other intangible assets. Tangible assets exclude goodwill and other intangible assets. Management has presented these non-GAAP financial measures in this earnings release because it believes that they provide useful and comparative information to assess trends in the Company’s capital reflected in the current quarter and year-to-date results. Where applicable, the Company has also presented comparable capital information using GAAP financial measures. Reconciliations of the GAAP and non-GAAP financial measures are presented below.

 

     June 30,
2014
     March 31,
2014
     June 30,
2013
 
     (in thousands)  

Stockholders’ equity

   $ 449,829       $ 216,417       $ 200,525   

Less: goodwill and other intangible assets

     130,353         30,824         14,025   
  

 

 

    

 

 

    

 

 

 

Tangible common equity

   $ 319,476       $ 185,593       $ 186,500   
  

 

 

    

 

 

    

 

 

 

Total assets

   $ 3,391,579       $ 1,662,473       $ 1,425,635   

Less: goodwill and other intangible assets

     130,353         30,824         14,025   
  

 

 

    

 

 

    

 

 

 

Tangible assets

   $ 3,261,226       $ 1,613,649       $ 1,411,610   
  

 

 

    

 

 

    

 

 

 

Forward-Looking Statements

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements often include the words “believes,” “expects,” “anticipates,” “estimates,” “forecasts,” “intends,” “plans,” “targets,” “potentially,” “probably,” “projects,” “outlook” or similar expressions or future or conditional verbs such as “may,” “will,” “should,” “would” and “could.” These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from the results anticipated, including: the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs and changes in our allowance for loan losses and provision for loan losses that may be impacted by deterioration in the housing and commercial real estate markets, which may lead to increased losses and non-performing assets in our loan portfolio, and may result in our allowance for loan losses not being adequate to cover actual losses, and require us to increase our allowance for loan losses; changes in general economic conditions, either nationally or in our market areas; changes in the levels of general interest rates, and the relative differences between short and long term interest rates, deposit interest rates, our net interest margin and funding sources; risks related to acquiring assets in or entering markets in which we have not previously operated and may not be familiar; fluctuations in the demand for loans, the number of unsold homes and other properties and fluctuations in real estate values in our market areas; results of examinations of us by the Board of Governors of the Federal Reserve System and of our bank subsidiary by the Federal Deposit Insurance Corporation, the Washington State Department of Financial Institutions, Division of Banks or other regulatory authorities, including the possibility that any such regulatory authority may, among other things, require us to increase our allowance for loan losses, write-down assets, change our regulatory capital position or affect our ability to borrow funds or maintain or increase deposits, which could adversely affect our liquidity and earnings; legislative or regulatory changes that adversely affect our business including changes in regulatory policies and principles, or the interpretation of regulatory capital or other rules as a result of Basel III; the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act and the implementing regulations; further increases in premiums for deposit insurance; our ability to control operating costs and expenses; the use of estimates in determining the fair value of certain of our assets, which estimates may prove to be incorrect and result in significant declines in valuation; difficulties in reducing risk associated with the loans on our consolidated statements of financial condition; staffing fluctuations in response to product demand or the implementation of corporate strategies that affect our workforce and potential associated charges; failure or security breach of


computer systems on which we depend; our ability to retain key members of our senior management team; costs and effects of litigation, including settlements and judgments; our ability to implement our expansion strategy of pursuing acquisitions and denovo branching; our ability to successfully integrate any assets, liabilities, customers, systems, and management personnel we have acquired including those from the Cowlitz Bank, Pierce Commercial Bank, Northwest Commercial Bank. Valley Community Bancshares and Washington Banking Company transactions, or may in the future acquire into our operations, and our ability to realize related revenue synergies and cost savings within expected time frames, or at all, and any goodwill charges related thereto and costs or difficulties relating to integration matters, including but not limited to customer and employee retention, which might be greater than expected; changes in consumer spending, borrowing and savings habits; the availability of resources to address changes in laws, rules, or regulations or to respond to regulatory actions; adverse changes in the securities markets; inability of key third-party providers to perform their obligations to us; changes in accounting policies and practices, as may be adopted by the financial institution regulatory agencies or the Financial Accounting Standards Board, including additional guidance and interpretation on accounting issues and details of the implementation of new accounting methods; other economic, competitive, governmental, regulatory, and technological factors affecting our operations, pricing, products and services; and other risks detailed from time to time in our filings with the Securities and Exchange Commission including our Quarterly Reports on Form 10-Q and our Annual Reports on Form 10-K.

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


HERITAGE FINANCIAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(Dollar amounts in thousands; unaudited)

 

     June 30,
2014
    March 31,
2014
    June 30,
2013
 

Assets

      

Cash on hand and in banks

   $ 73,067      $ 40,042      $ 31,062   

Interest earning deposits

     70,416        114,353        59,991   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents

     143,483        154,395        91,053   

Other interest earning deposits

     17,180        15,150        3,069   

Investment securities available for sale

     652,477        138,794        143,155   

Investment securities held to maturity

     38,768        39,208        13,078   

Loans held for sale

     7,378        —          —     

Noncovered loans receivable, net

     2,069,532        1,175,563        1,034,107   

Less: Allowance for loan losses for noncovered loans

     (22,369     (22,820     (22,611
  

 

 

   

 

 

   

 

 

 

Noncovered loans receivable, net of allowance for loan losses

     2,047,163        1,152,743        1,011,496   

Covered loans receivable, net

     159,662        61,474        80,726   

Less: Allowance for loan losses for covered loans

     (6,114     (6,567     (5,769
  

 

 

   

 

 

   

 

 

 

Covered loans receivable, net of allowance for loan losses

     153,548        54,907        74,957   
  

 

 

   

 

 

   

 

 

 

Total loans receivable, net

     2,200,711        1,207,650        1,086,453   

FDIC indemnification asset

     9,120        3,969        4,753   

Other real estate owned ($3,045, $182 and $316 covered by FDIC shared-loss agreements, respectively)

     8,106        4,284        3,796   

Premises and equipment, net

     66,255        33,907        27,356   

Federal Home Loan Bank stock, at cost

     12,547        5,666        5,482   

Bank owned life insurance

     32,614        —          —     

Accrued interest receivable

     9,315        5,180        4,822   

Prepaid expenses and other assets

     63,272        23,446        28,593   

Other intangible assets, net

     12,164        1,459        1,013   

Goodwill

     118,189        29,365        13,012   
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 3,391,579      $ 1,662,473      $ 1,425,635   
  

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

      

Deposits

   $ 2,866,542      $ 1,404,214      $ 1,196,531   

Junior subordinated debentures

     18,973        —          —     

Securities sold under agreement to repurchase

     25,450        28,790        16,360   

Accrued expenses and other liabilities

     30,785        13,052        12,219   
  

 

 

   

 

 

   

 

 

 

Total liabilities

     2,941,750        1,446,056        1,225,110   
  

 

 

   

 

 

   

 

 

 

Common stock

     366,158        138,874        122,519   

Retained earnings

     82,362        78,214        78,515   

Accumulated other comprehensive income (loss), net

     1,309        (671     (509
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     449,829        216,417        200,525   
  

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 3,391,579      $ 1,662,473      $ 1,425,635   
  

 

 

   

 

 

   

 

 

 

Common stock, shares outstanding

     30,213,363        16,211,537        15,207,784   


HERITAGE FINANCIAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

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

 

     Three Months Ended      Six Months Ended  
     June 30,
2014
     March 31,
2014
    June 30,
2013
     June 30,
2014
     June 30,
2013
 

Interest income:

             

Interest and fees on loans

   $ 27,446       $ 16,451      $ 16,028       $ 43,897       $ 32,747   

Taxable interest on investment securities

     1,812         639        404         2,451         777   

Nontaxable interest on investment securities

     638         436        345         1,074         680   

Interest and dividends on other interest earning assets

     127         87        82         214         139   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest income

     30,023         17,613        16,859         47,636         34,343   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Interest expense:

             

Deposits

     1,297         854        909         2,151         1,847   

Junior subordinated debentures

     115         —          —           115         —     

Other borrowings

     15         18        10         33         19   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest expense

     1,427         872        919         2,299         1,866   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Net interest income

     28,596         16,741        15,940         45,337         32,477   

Provision for (recapture of) loan losses on noncovered loans

     370         (21     209         349         709   

Provision for loan losses on covered loans

     321         479        1,099         800         1,457   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan losses

     27,905         16,283        14,632         44,188         30,311   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Noninterest income:

             

Bargain purchase gain on bank acquisition

     —           —          —           —           399   

Service charges and other fees

     2,777         1,398        1,432         4,175         2,785   

Merchant Visa income, net

     316         245        211         561         384   

Change in FDIC indemnification asset

     109         (37     281         72         14   

Gain on sale of investment securities, net

     87         180        —           267         —     

Other income

     1,491         521        433         2,012         1,059   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total noninterest income

     4,780         2,307        2,357         7,087         4,641   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Noninterest expense:

             

Compensation and employee benefits

     12,779         8,011        7,617         20,790         15,206   

Occupancy and equipment

     2,816         2,617        1,995         5,433         3,915   

Data processing

     4,003         996        720         4,999         1,856   

Marketing

     496         505        386         1,001         712   

Professional services

     3,230         830        640         4,060         1,670   

State and local taxes

     554         249        305         803         584   

Impairment loss on investment securities, net

     37         8        24         45         26   

Federal deposit insurance premium

     460         252        275         712         507   

Other real estate owned, net

     214         52        5         266         (98

Amortization of intangible assets

     489         156        115         645         229   

Other expense

     1,915         1,103        925         3,018         2,120   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total noninterest expense

     26,993         14,779        13,007         41,772         26,727   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Income before income taxes

     5,692         3,811        3,982         9,503         8,225   

Income tax expense

     1,544         1,268        1,292         2,812         2,650   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Net income

   $ 4,148       $ 2,543      $ 2,690       $ 6,691       $ 5,575   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Basic earnings per common share

   $ 0.16       $ 0.16      $ 0.18       $ 0.32       $ 0.37   

Diluted earnings per common share

   $ 0.16       $ 0.16      $ 0.18       $ 0.32       $ 0.37   

Average number of common shares outstanding

     25,425,812         16,017,038        14,980,201         20,747,416         14,961,302   

Average number of diluted common shares outstanding

     25,475,499         16,026,802        14,992,142         20,805,631         14,973,742   


HERITAGE FINANCIAL CORPORATION

FINANCIAL STATISTICS

(Dollar amounts in thousands; unaudited)

 

     Three Months Ended     Six Months Ended  
     June 30,
2014
    March 31,
2014
    June 30,
2013
    June 30,
2014
    June 30,
2013
 

Performance Ratios:

          

Efficiency ratio

     80.88     77.59     71.09     79.68     72.01

Return on average assets

     0.59     0.62     0.75     0.60     0.79

Return on average equity

     4.49     4.74     5.33     4.58     5.58

Average Balances:

          

Total loans receivable

   $ 1,878,496      $ 1,205,416      $ 1,065,465      $ 1,543,815      $ 1,053,475   

Taxable investment securities

     343,571        127,863        105,687        236,313        105,955   

Nontaxable investment securities

     131,230        73,096        57,109        102,324        55,526   

Other interest earning assets

     170,087        109,826        97,425        140,123        94,317   

Total interest earning assets

     2,523,384        1,516,201        1,325,686        2,022,575        1,309,273   

Total assets

     2,813,432        1,652,894        1,436,979        2,236,369        1,421,890   

Interest bearing deposits

     1,821,683        1,049,228        938,527        1,437,589        927,954   

Securities sold under agreement to repurchase

     24,409        27,649        14,831        26,020        14,162   

Junior subordinated debentures

     12,694        —          —          6,382        —     

Total interest bearing liabilities

     1,859,225        1,076,878        953,359        1,470,212        942,117   

Noninterest bearing demand deposits

     553,284        343,826        273,307        449,133        268,166   

Total equity

     370,664        217,721        202,371        294,615        201,571   

Tangible common equity

     272,925        186,802        188,281        230,101        187,430   

Net Interest Spread:

          

Yield on loans, net

     5.86     5.53     6.03     5.73     6.27

Yield on taxable investment securities

     2.11     2.03     1.53     2.09     1.48

Yield on nontaxable investment securities

     1.95     2.42     2.42     2.12     2.47

Yield on other interest earning assets

     0.30     0.32     0.34     0.31     0.30

Yield on interest earning assets

     4.77     4.71     5.10     4.75     5.29

Cost of interest bearing deposits

     0.29     0.33     0.39     0.30     0.40

Cost of securities sold under agreement to repurchase

     0.26     0.26     0.26     0.26     0.27

Cost of junior subordinated debentures

     3.62     —          —          3.62     —     

Cost of interest bearing liabilities

     0.31     0.33     0.39     0.32     0.40

Net interest spread

     4.46     4.38     4.71     4.43     4.89

Net interest margin

     4.55     4.48     4.82     4.52     5.00


HERITAGE FINANCIAL CORPORATION

FINANCIAL STATISTICS

(Dollar amounts in thousands; unaudited)

 

     Three Months Ended     Six Months Ended  
     June 30,
2014
    March 31,
2014
    June 30,
2013
    June 30,
2014
    June 30,
2013
 

Allowance for Noncovered Loan Losses:

          

Allowance balance, beginning of period

   $ 22,820      $ 22,657      $ 22,837      $ 22,657      $ 24,242   

Provision for (recapture of) loan losses

     370        (21     209        349        709   

Net (charge-offs) recoveries:

          

Commercial business

     (359     232        (351     (127     (1,878

One-to-four family residential

     —          —          —          —          (52

Real estate construction

     (302     —          (27     (302     (110

Consumer

     (160     (48     (57     (208     (300
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net (charge-offs) recoveries

     (821     184        (435     (637     (2,340
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance balance, end of period

   $ 22,369      $ 22,820      $ 22,611      $ 22,369      $ 22,611   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended     Six Months Ended  
     June 30,
2014
    March 31,
2014
    June 30,
2013
    June 30,
2014
    June 30,
2013
 

Allowance for Covered Loan Losses:

          

Allowance balance, beginning of period

   $ 6,567      $ 6,167      $ 4,710      $ 6,167      $ 4,352   

Net charge-offs

     (774     (79     (40     (853     (40

Provision for loan losses

     321        479        1,099        800        1,457   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance balance, end of period

   $ 6,114      $ 6,567      $ 5,769      $ 6,114      $ 5,769   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended     Six Months Ended  
     June 30,
2014
    March 31,
2014
    June 30,
2013
    June 30,
2014
    June 30,
2013
 

Other Real Estate Owned:

          

Balance, beginning of period

   $ 4,284      $ 4,559      $ 5,263      $ 4,559      $ 5,666   

Additions from foreclosures

     —          218        513        218        513   

Additions from acquisitions

     7,121        —          —          7,121        2,279   

Proceeds from dispositions

     (3,337     (520     (1,955     (3,857     (4,916

Gain on sales

     38        27        60        65        232   

Valuation adjustments

     —          —          (85     —          22   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of period

   $ 8,106      $ 4,284      $ 3,796      $ 8,106      $ 3,796   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


HERITAGE FINANCIAL CORPORATION

FINANCIAL STATISTICS

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

 

     As of Period End  
     June 30,
2014
    March 31,
2014
    June 30,
2013
 

Financial Measures:

      

Book value per common share

   $ 14.89      $ 13.35      $ 13.19   

Tangible book value per common share

   $ 10.57      $ 11.45      $ 12.26   

Stockholders’ equity to total assets

     13.3     13.0     14.1

Tangible common equity to tangible assets

     9.8     11.5     13.2

Tier 1 leverage capital to average assets

     11.9     11.5     13.1

Tier 1 capital to risk-weighted assets

     13.7     15.3     17.5

Total capital to risk-weighted assets

     14.9     16.6     18.8

Net loans to deposits ratio

     77.0     86.0     90.8

Deposits per branch

   $ 42,784      $ 39,006      $ 35,192   

Assets per full-time equivalent employees

   $ 4,192      $ 4,644      $ 3,949   

 

     As of Period End  
     June 30,
2014
    March 31,
2014
 

Nonperforming Noncovered Assets:

    

Nonaccrual noncovered loans by type:

    

Commercial business

   $ 8,889      $ 6,432   

One-to-four family residential

     328        334   

Real estate construction and land development

     3,673        4,074   

Consumer

     698        700   
  

 

 

   

 

 

 

Total nonaccrual noncovered loans(1)(2)

     13,588        11,540   
  

 

 

   

 

 

 

Other real estate owned, noncovered

     5,061        4,102   
  

 

 

   

 

 

 

Nonperforming noncovered assets

   $ 18,649      $ 15,642   
  

 

 

   

 

 

 

Restructured noncovered performing loans(3)

   $ 20,293      $ 20,432   

Accruing noncovered loans past due 90 days or more(4)

     538        —     

Potential problem noncovered loans(5)

     136,974        58,421   

Allowance for loan losses on noncovered loans to:

    

Total noncovered loans, net

     1.08     1.94

Nonperforming noncovered loans

     164.62     197.75

Nonperforming noncovered loans to total noncovered loans

     0.66     0.98

Nonperforming noncovered assets to total noncovered assets

     0.58     0.97

 

(1) $3.0 million and $3.7 million of noncovered nonaccrual loans were considered troubled debt restructurings at June 30, 2014 and March 31, 2014, respectively.
(2) $2.3 million and $1.8 million of noncovered nonaccrual loans were guaranteed by government agencies at June 30, 2014 and March 31, 2014, respectively.
(3) $935,000 and $1.2 million of noncovered restructured performing loans were guaranteed by government agencies at June 30, 2014 and March 31, 2014, respectively.
(4) There were no accruing noncovered loans past due 90 days or more that were guaranteed by government agencies at June 30, 2014 or March 31, 2014.
(5) Potential problem noncovered 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. $921,000 and $1.4 million of noncovered potential problem loans were guaranteed by government agencies at June 30, 2014 and March 31, 2014, respectively. The amount of noncovered potential problem loans related to the Washington Banking Merger was $83.0 million at June 30, 2014.


HERITAGE FINANCIAL CORPORATION

FINANCIAL STATISTICS

(Dollar amounts in thousands; unaudited)

 

     June 30, 2014     March 31, 2014     June 30, 2013  
     Balance     % of
Total
    Balance     % of
Total
    Balance     % of
Total
 

Loan Composition

            

Noncovered loans:

            

Commercial business:

            

Commercial and industrial

   $ 534,458        25.8   $ 333,216        28.3   $ 321,570        31.1

Owner-occupied commercial real estate

     473,603        22.9     277,652        23.6     213,705        20.7

Non-owner occupied commercial real estate

     637,067        30.8     405,848        34.5     358,060        34.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial business

     1,645,128        79.5     1,016,716        86.4     893,335        86.4

One-to-four family residential

     86,422        4.2     43,613        3.7     43,370        4.2

Real estate construction and land development:

            

One-to-four family residential

     55,477        2.7     20,436        1.8     22,704        2.2

Five or more family residential and commercial properties

     74,552        3.6     54,327        4.6     39,743        3.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate construction and land development

     130,029        6.3     74,763        6.4     62,447        6.0

Consumer

     210,230        10.1     43,093        3.7     37,448        3.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross noncovered loans

     2,071,809        100.1     1,178,185        100.2     1,036,600        100.2

Deferred loan fees, net

     (2,277     (0.1 )%      (2,622     (0.2 )%      (2,493     (0.2 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noncovered loans, net of

deferred fees

     2,069,532        100.0     1,175,563        100.0     1,034,107        100.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Covered loans

     159,662          61,474          80,726     
  

 

 

     

 

 

     

 

 

   

Total loans, net of deferred fees

   $ 2,229,194        $ 1,237,037        $ 1,114,833     
  

 

 

     

 

 

     

 

 

   

 

     June 30, 2014     March 31, 2014     June 30, 2013  
     Balance      % of
Total
    Balance      % of
Total
    Balance      % of
Total
 

Deposit Composition

               

Noninterest bearing demand deposits

   $ 669,017         23.3   $ 353,043         25.1   $ 274,256         22.9

NOW accounts

     723,889         25.3     350,182         24.9     299,442         25.0

Money market accounts

     510,374         17.8     235,541         16.8     206,630         17.3

Savings accounts

     342,605         11.9     167,988         12.0     130,472         10.9
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total non-maturity deposits

     2,245,885         78.3     1,106,754         78.8     910,800         76.1

Certificates of deposit

     620,657         21.7     297,460         21.2     285,731         23.9
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total deposits

   $ 2,866,542         100.0   $ 1,404,214         100.0   $ 1,196,531         100.0
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

     As of Period End  
     June 30,
2014
     March 31,
2014
     June 30,
2013
 

Other Data:

        

Total assets

   $ 3,391,579       $ 1,662,473       $ 1,425,635   

Total deposits

   $ 2,866,542       $ 1,404,214       $ 1,196,531   

Number of branches

     67         36         34   

Number of full-time equivalent employees

     809         358         361   


HERITAGE FINANCIAL CORPORATION

QUARTERLY FINANCIAL STATISTICS

(Dollar amounts in thousands; unaudited)

 

     Three Months Ended  
     June 30,
2014
    March 31,
2014
    December 31,
2013
    September 30,
2013
    June 30,
2013
 

Earnings:

          

Net interest income

   $ 28,596      $ 16,741      $ 17,646      $ 17,581      $ 15,940   

Provision for (recapture of) loan losses on noncovered loans

     370        (21     200        875        209   

Provision for loan losses on covered loans

     321        479        228        203        1,099   

Noninterest income

     4,780        2,307        2,429        2,582        2,357   

Noninterest expense

     26,993        14,779        18,505        14,285        13,007   

Net income

     4,148        2,543        710        3,290        2,690   

Basic earnings per common share

     0.16        0.16        0.04        0.20        0.18   

Diluted earnings per common share

     0.16        0.16        0.04        0.20        0.18   

Average Balances:

          

Total loans receivable

   $ 1,878,496      $ 1,205,416      $ 1,198,464      $ 1,191,572      $ 1,065,465   

Investment securities

     474,801        200,959        202,015        198,984        162,796   

Total interest earning assets

     2,523,384        1,516,201        1,528,580        1,492,556        1,325,686   

Total assets

     2,813,432        1,652,894        1,676,801        1,635,852        1,436,979   

Interest bearing deposits

     1,821,683        1,049,228        1,055,556        1,057,102        938,527   

Noninterest bearing demand deposits

     553,284        343,826        363,031        333,648        273,307   

Total equity

     370,664        217,721        217,606        215,707        202,371   

Financial Ratios:

          

Return on average assets

     0.59     0.62     0.17     0.80     0.75

Return on average equity

     4.49     4.74     1.30     6.05     5.33

Efficiency ratio

     80.88     77.59     92.18     70.85     71.09

Net interest margin

     4.55     4.48     4.58     4.67     4.82
     As of Period End  
     June 30,
2014
    March 31,
2014
    December 31,
2013
    September 30,
2013
    June 30,
2013
 

Balance Sheet:

          

Total assets

   $ 3,391,579      $ 1,662,473      $ 1,659,038      $ 1,674,417      $ 1,425,635   

Total loans receivable, net

     2,200,711        1,207,650        1,203,096        1,208,082        1,086,453   

Investment securities

     691,245        178,002        199,288        202,339        156,233   

Deposits

     2,866,542        1,404,214        1,399,189        1,425,985        1,196,531   

Noninterest bearing demand deposits

     669,017        353,043        349,902        361,743        274,256   

Total equity

     449,829        216,417        215,762        216,595        200,525   

Financial Measures:

          

Book value per common share

   $ 14.89      $ 13.35      $ 13.31      $ 13.36      $ 13.19   

Tangible book value per common share

   $ 10.57      $ 11.45      $ 11.40      $ 11.44      $ 12.26   

Tangible common equity to tangible assets

     9.8     11.5     11.3     11.3     13.2

Net loans to deposits

     77.0     86.0     86.0     84.7     90.8

Deposits per branch

   $ 42,784      $ 39,006      $ 39,977      $ 33,952      $ 35,192   

Assets per full-time equivalent employees

   $ 4,192      $ 4,644      $ 4,448      $ 4,035      $ 3,949   

Credit Quality Metrics:

          

Allowance for loan losses on noncovered loans to:

          

Total noncovered loans, net

     1.08     1.94     1.94     1.95     2.19

Nonperforming noncovered loans

     164.62     197.75     292.80     193.85     180.17

Nonperforming noncovered loans to total noncovered loans

     0.66     0.98     0.66     1.01     1.21

Nonperforming noncovered assets to total noncovered assets

     0.58     0.97     0.76     0.90     1.19