Heritage Financial Corporation logo

Heritage Financial Corporation

HFWA | NASDAQ
Chart Builder DCF Calculator
$28.41
+$0.41 (+1.46%)
Sep 22, 2026, 11:01 AM ET · Market open
Fiscal Quarter
Period Ending
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
18.95M 22.24M 19.17M 12.22M 13.91M 11.93M 11.42M 14.16M 5.75M 6.23M 18.22M 16.85M 20.46M 22.54M 20.99M 18.58M 19.76M 19.4M 20.59M 32.7M 25.34M
Depreciation & Amortization
1.02M -1.57M 325K 492K 750K 854K 475K 927K 975K 1.39M 1.23M 1.55M 1.43M 1.63M 1.71M 622K -868K -2.62M -3.7M -6.31M -6M
Stock-Based Compensation
1.3M 1.2M 1.22M 1.25M 1.29M 1.12M 1.15M 1.06M 1.01M 1.12M 1.12M 985K 1.1M 998K 1M 843K 950K 904K 966K 926K 870K
Other Working Capital
n/a -483K 3.57M 483K -483K 17.18M 4.08M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 7.5M 4.75M -1.21M
Other Non-Cash Items
4.06M 7.52M 767K 7.95M 3.02M -10.46M 7.04M -9.56M 4.5M 22.21M 10.53M 4.68M 411K 6.84M 4.84M 2.93M -8.91M 1.2M -4.48M -11.38M -9.93M
Deferred Income Tax
-11.35M -913K 18K 128K 767K n/a n/a 198K 675K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
n/a -483K 3.57M 483K -483K 17.18M 4.08M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 7.5M 4.75M -1.21M
Operating Cash Flow
13.97M 27.99M 25.07M 22.51M 19.25M 20.62M 24.17M 6.79M 12.9M 30.96M 31.1M 24.07M 23.4M 32.02M 28.54M 22.98M 10.93M 18.88M 20.88M 20.69M 9.08M
Capital Expenditures
-1.3M -5.71M -678K -1.6M -1.17M -802K -941K -823K -893K -1.13M -3.77M -824K -4.65M -1.72M -1.1M -467K -724K -870K -400K -1.27M -475K
Cash Acquisitions
155.17M n/a n/a n/a n/a n/a -50K 50K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-315.88M -9.1M -23.53M -56.45M -28.22M n/a -493K -2.51M -33.13M -140.67M -22.73M -50K -14.99M -48.07M -438.36M -427.01M -290.26M -268.02M -99.75M -222.6M -166.04M
Sales Maturities Of Investments
38.84M 37.72M 38.47M 125.52M 93.76M 85.85M 113.82M 70.45M 168.69M 202.76M 137.77M 28.46M 55.63M 85.7M 56.03M 49.47M 48.97M 55.26M 74M 73.64M 63.92M
Other Investing Acitivies
214.03M 257K 12.39M -9.63M 14.81M -129.04M -134.09M -120.79M -101.2M -71.27M -59.21M -107.77M -90.99M -57.52M -130.62M -51.19M -903K 119.67M 251.37M 415.5M -130.16M
Investing Cash Flow
90.85M 23.07M 26.65M 57.85M 79.18M -43.99M -21.75M -53.62M 33.47M -10.31M 52.05M -80.19M -55M -21.61M -514.06M -429.2M -242.91M -93.97M 225.21M 265.26M -232.75M
Debt Repayment
n/a -118M -125.2M -1.2M -118.6M 1M -118M n/a n/a 50M n/a 66.9M 383.1M n/a -1.38M n/a -1.77M n/a -2.33M 9.93M n/a
Common Stock Repurchased
-960K -44K -24K -4.61M -838K -4.36M -7.53M -4.41M -6.12M -25K -2.57M -1.75M -2.63M -20K -2K -522K -2.65M -1.49M -20.64M -70K -687K
Dividend Paid
-8.15M -8.15M -8.15M -8.19M -8.16M -7.86M -7.92M -7.98M -8.03M -7.68M -7.71M -7.71M -7.72M -7.37M -7.37M -7.38M -7.37M -7.39M -7.17M -7.2M -7.18M
Other Financial Acitivies
-60.66M 62.74M 73.05M -60.92M 160.72M -23.88M 192.84M -16.68M -67.55M -58.47M 39.25M -194.43M -143.25M -306.75M -92.46M -168.55M 97.21M 172.52M 153.85M 42.01M 422.53M
Financial Cash Flow
-69.77M -63.46M -60.32M -74.93M 33.13M -35.1M 59.39M -29.06M -81.69M -16.18M 28.97M -136.98M 229.5M -314.14M -101.21M -176.45M 85.42M 163.65M 123.71M 44.66M 414.66M
Net Cash Flow
35.05M -12.4M -8.61M 5.44M 131.56M -58.47M 61.82M -75.89M -35.33M 4.47M 112.13M -193.1M 197.89M -303.73M -586.73M -582.67M -146.57M 88.55M 369.81M 330.62M 190.99M
Free Cash Flow
12.67M 22.28M 24.39M 20.92M 18.08M 19.82M 23.23M 5.97M 12.01M 29.83M 27.33M 23.24M 18.74M 30.3M 27.43M 22.51M 10.2M 18.01M 20.48M 19.42M 8.61M
Adj. Free Cash Flow
11.37M 21.08M 23.17M 19.67M 16.79M 18.7M 22.08M 4.9M 11M 28.71M 26.21M 22.26M 17.65M 29.3M 26.43M 21.67M 9.25M 17.1M 19.52M 18.49M 7.74M
Maintenance CapEx
-1.02M -4.42M n/a -1.6M n/a n/a -366.3K n/a -893K -1.13M -233.65K n/a n/a n/a n/a -467K -724K -870K -227.93K -558.06K -475K
Growth CapEx
-281K -1.29M -678K n/a -1.17M -802K -574.7K -823K n/a n/a -3.54M -824K -4.65M -1.72M -1.1M n/a n/a n/a -172.07K -714.94K n/a
Owner Earnings
12.95M 23.57M 25.07M 20.92M 19.25M 20.62M 23.81M 6.79M 12.01M 29.83M 30.87M 24.07M 23.4M 32.02M 28.54M 22.51M 10.2M 18.01M 20.66M 20.13M 8.61M

© 2026 bestshares.com. All rights reserved.