HERITAGE FINANCIAL CORP /WA/ financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data HERITAGE FINANCIAL CORP /WA/ files with the SEC in its annual reports.

In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.

Income statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Interest expense	6.01	8.35	12.4	18.2	13.3	7.04	8.07	59.3
Pre-tax income	52.7	60.1	64.3	81	53.2	121	99.4	72.9	52.3	78.6
Income tax	13.8	18.4	11.2	13.5	6.61	22.5	17.6	11.2	9	11.1
Net income	38.9	41.8	53.1	67.6	46.6	98	81.9	61.8	43.3	67.5
EPS, basic	1.30	1.39	1.49	1.84	1.29	2.75	2.33	1.76	1.26	1.99
EPS, diluted	1.30	1.39	1.49	1.83	1.29	2.73	2.31	1.75	1.24	1.96
Shares, basic (weighted)	29.7	29.8	35.2	36.8	36	35.7	35.1	35	34.5	34
Shares, diluted (weighted)	29.7	29.8	35.4	37	36.2	36	35.5	35.3	34.9	34.5
Dividend per share	0.72	0.61	0.72	0.84	0.80	0.81	0.84	0.88	0.92	0.96

Balance sheet

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Cash and equivalents	104	103	162	229	743	1,723	104	225	117	233
Property, plant and equipment	63.9	60.3	81.1	87.9	85.5	79.4	76.9	74.9	71.6	74.7
Lease right-of-use assets				23	18	27.6	22.7	23.6	22.4	19.8
Goodwill	119	119	241	241	241	241	241	241	241	241
Intangible assets	7.37	6.09	20.6	16.6	13.1	9.98	7.23	4.79	3.15	1.98
Total assets	3,879	4,113	5,317	5,553	6,615	7,432	6,980	7,175	7,106	6,967
Total liabilities	3,397	3,605	4,556	4,744	5,795	6,578	6,182	6,322	6,243	6,046
Retained earnings	125	149	176	212	224	293	345	376	387	422
Other comprehensive income	-2.61	-1.3	-7.46	10.4	25	9.4	-99.9	-72.5	-55.2	-31.2
Shareholders' equity	482	508	761	809	820	854	798	853	864	922
Total equity	482	508	761	809	820	854	798	853	864	922
Total liabilities and equity	3,879	4,113	5,317	5,553	6,615	7,432	6,980	7,175	7,106	6,967
Shares outstanding	30	29.9	36.6	36.6	35.9	35.1	35.1	34.9	34	34

Cash flow statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Net income	38.9	41.8	53.1	67.6	46.6	98	81.9	61.8	43.3	67.5
Depreciation and amortization	12.7	10.7	17.6	14.1	-3.61	-21.7	0.34	3.17	1.59	0.96
Stock-based compensation	0
Deferred income tax	6.92	6.19	1.37	0.98	-8.58	1.58	0.87	-13.2	-15.3	-17.9
Cash from operations	54	73.5	90.4	92.5	70.3	69.5	94.5	110	64.5	94.8
Capital expenditures	-6.72	-3.06	-23.3	-13	-7	-3.02	-4.02	-10.4	-3.46	-9.16
Purchases of investments				-243	-153	-616	-791	-178	-33.1	-88.2
Sales and maturities of investments	129	98.9	92.6	242	264	255	181	179	130	125
Cash from investing	-253	-241	-110	-125	-539	164	-1,208	-93.4	-85.9	187
Debt repaid	-581	-750	-663	-446	-64	0	-50.1
Stock issued	0.54	0.16	0.13	0.06	0.12	0	0
Share buybacks	-2.89	-0.74	-1.7	-8.64	-19.1	-22.9	-3.2	-6.97	-22.4	-5.52
Dividends paid	-21.6	-18.3	-25.8	-30.9	-28.9	-28.9	-29.5	-30.8	-31.8	-32.6
Cash from financing	176	167	78.1	99.5	983	747	-506	105	-86.5	-166
Net change in cash	-22.9	-0.73	58.9	66.7	515	980	-1,620	121	-108	116
Free cash flow	47.3	70.5	67.1	79.4	63.3	66.5	90.4	99.1	61	85.7
Interest paid	6	8.4	12.4	17.9	13.1	6.79	7.71	46.1	112	90.1
Income taxes paid	11.5	2.05	5.63	7.53	13.4	9.89	5.04	3.2	1.77	2.69

Key metrics

Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $28.57 on September 25, 2026.

Profitability

Metric	Value	How it is calculated
Effective tax rate	14.5%	Income tax / pre-tax income, when pre-tax income is positive.
Return on equity (ROE)	7.0%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	0.9%	Net income / average total assets.

Growth

Metric	Value	How it is calculated
Net income growth, 1y	56.1%	Net income vs the same period a year earlier. Only from a positive base.
Net income CAGR, 3y	-6.2%	Compound annual growth of net income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Net income CAGR, 5y	7.7%	Compound annual growth of net income over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
EPS growth, 1y	58.1%	EPS vs the same period a year earlier. Only from a positive base.
EPS CAGR, 3y	-5.3%	Compound annual growth of eps over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EPS CAGR, 5y	8.7%	Compound annual growth of eps over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Operating cash flow growth, 1y	47.0%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Operating cash flow CAGR, 3y	0.1%	Compound annual growth of operating cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Operating cash flow CAGR, 5y	6.2%	Compound annual growth of operating cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Free cash flow growth, 1y	40.4%	Free cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow CAGR, 3y	-1.8%	Compound annual growth of free cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Free cash flow CAGR, 5y	6.2%	Compound annual growth of free cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Dividend per share growth, 1y	4.3%	Dividend per share vs the same period a year earlier. Only from a positive base.
Dividend per share CAGR, 3y	4.6%	Compound annual growth of dividend per share over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Dividend per share CAGR, 5y	3.7%	Compound annual growth of dividend per share over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Book value growth, 1y	6.7%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	4.9%	Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 5y	2.4%	Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y	-2.0%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	-0.1%	Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y	1.0%	Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y	-1.3%	Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y	-1.0%	Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y	-1.0%	Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.

Balance sheet health

Metric	Value	How it is calculated
Liabilities / assets	86.8%	Total liabilities / total assets.
Goodwill and intangibles / assets	3.9%	(Goodwill + intangible assets) / total assets.
Tangible book value	$783.4M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
FCF conversion	103.2%	Free cash flow / net income, when net income is positive.
Capex / operating cash flow	10.7%	Capital expenditures / cash from operations, when that is positive.

Per share

Metric	Value	How it is calculated
EPS, diluted	$1.88	Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
FCF per share	$1.94	Free cash flow / diluted weighted shares.
Operating cash flow per share	$2.17	Cash from operations / diluted weighted shares.
Book value per share	$27.13	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$19.15	Tangible book value / shares outstanding.
Cash per share	$5.00	(Cash + short-term investments) / shares outstanding.
Payout ratio	44.1%	Dividends paid / net income, when net income is positive.
Dividends / FCF	42.7%	Dividends paid / free cash flow, when free cash flow is positive.
Buybacks / FCF	13.9%	Share buybacks / free cash flow, when free cash flow is positive.

Valuation

Metric	Value	How it is calculated
Market cap	$1.17B	Share price x shares outstanding.
Enterprise value	$964.6M	Market cap + total debt - cash - short-term investments.
P/E	15.0x	Market cap / net income. Only when net income is positive.
P/B	1.05x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	1.49x	Market cap / tangible book value, when positive.
P/FCF	14.5x	Market cap / free cash flow. Only when free cash flow is positive.
P/OCF	13.0x	Market cap / cash from operations, when positive.
EV/FCF	12.0x	Enterprise value / free cash flow, when both are positive.
FCF yield	6.9%	Free cash flow / market cap.
Earnings yield	6.7%	Net income / market cap (the inverse of P/E).
Dividend yield	2.9%	Dividends paid over the period / market cap.
Shareholder yield	3.9%	(Dividends paid + share buybacks) / market cap.

Was HERITAGE FINANCIAL CORP /WA/ profitable in fiscal 2025?

Yes. Net income was $67.5M, a net margin of -.

How much free cash flow did HERITAGE FINANCIAL CORP /WA/ generate in fiscal 2025?

Cash from operations of $94.8M minus capital expenditures of $9.2M left free cash flow of $85.7M.

Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.

Open interactive statements, quarterly figures and charts

Back to HERITAGE FINANCIAL CORP /WA/