EX-99.1 2 a09-32246_1ex99d1.htm EX-99.1

Exhibit 99.1

 

For Immediate Release — October 26, 2009

 

For Information Contact:

Curtis L. Hage, Chairman, President and CEO

Sioux Falls, South Dakota

Phone:  (605) 333-7556

 

HF Financial Corp. Announces First Quarter Earnings and Quarterly Dividend

 

SIOUX FALLS, SD, October 26 — HF Financial Corp. (NASDAQ: HFFC), reported earnings of $855,000, or $0.21 in diluted earnings per common share for the fiscal first quarter ended September 30, 2009, versus earnings of $2.0 million, or $0.49 in diluted earnings per common share, in the comparable period in fiscal 2009.  Adjusting for other-than-temporary impairment credit loss and net gain on sale of securities as mentioned below, our adjusted earnings (“Adjusted Earnings”) was $1.7 million and adjusted diluted earnings per common share (“Adjusted Diluted Earnings Per Share”) was $0.41 for the three month period ending September 30, 2009 as compared to $1.9 million or $0.48 (as adjusted) for the same period of fiscal 2009.  Adjusted Earnings and Adjusted Diluted Earnings Per Share are non-GAAP financial measures.

 

Revenue totaled $10.4 million for the first fiscal quarter ended September 30, 2009, as compared to revenue of $11.7 million in the comparable period last year.  The Company incurred a first quarter net other-than-temporary impairment (OTTI) credit loss recognized in earnings from trust preferred securities held in the investment portfolio of $1.9 million.  Net gain on sale of securities was also recorded in the quarter for a total of $533,000, as compared to $80,000 in the first quarter of fiscal 2009.  Excluding the OTTI credit loss and net gain on sale of securities, adjusted revenue was $11.8 million (“Adjusted Revenue”), a $116,000 increase, or 1.0 percent, over the prior year quarter (as adjusted).  Adjusted Revenue is a non-GAAP financial measure.

 

“The earnings for the quarter are not in line with our expectations,” said Curtis L. Hage, Chairman, President and CEO of HFFC.  “As a result of continued economic stress in parts of the country, our trust preferred security investments were negatively impacted by deferral of interest and defaults by the issuing entities, primarily banking companies experiencing stress on the West Coast and Southeast.  Our quarterly review of these investments demonstrated a prudent recognition of additional credit loss.”

 

Net interest income totaled $8.8 million for the quarter, up $62,000, or 0.7 percent, over the first fiscal quarter of last year.  Net interest margin expressed on a fully taxable equivalent basis for the three month period was 3.24 percent, compared to 3.35 percent in the comparable period last year.  The increase in net interest income resulted from increases in volume of interest-earning assets and was offset by lower yields on the earning assets.  The net interest margin continued to benefit from the low cost of interest-bearing liabilities.

 

“Our focus continues to be providing traditional community banking services within our markets,” Hage said.  “We are pleased with the results from our Wealth Management area and the increase in trust fee income as well as great execution by our team of professionals in satisfying the needs of our mortgage clients.  Given the current resiliency of our local markets against the backdrop of stress in the current economy, we continue to believe our franchise is poised for opportunities to increase value for our stakeholders.”

 

Noninterest income totaled $1.7 million, a decrease of $1.4 million relative to the comparable period in fiscal year 2009.  Net impairment losses recognized in earnings were $1.9 million and were shown as a reduction in total noninterest income for the quarter ended September 30, 2009.  Net gain on sale of loans and net gain on sale of securities increased $245,000 and $453,000, respectively, which partially offset the decrease.

 

Noninterest expense grew $546,000 or 6.5 percent, year-over-year.  Net healthcare costs, which are included in the total for compensation and employee benefits, increased $390,000, to $748,000 due to specific high dollar claims and general overall utilization.  FDIC insurance premiums increased $184,000, to $325,000 for the first quarter of fiscal 2010, compared to the same period of fiscal 2009.  In the first

 

1



 

quarter of fiscal 2009, the Bank applied previously unused credits in the payment of its insurance premiums.  The credits were fully utilized in the second quarter of fiscal 2009.

 

Credit Quality

 

The ratio of nonperforming loans and leases to total loans and leases as of September 30, 2009 was 1.46 percent, compared to 1.32 percent as of June 30, 2009.  The ratios were significantly affected by one agricultural relationship which increased the amount of nonaccruing loans and leases at June 30, 2009.  The increase in the ratio at September 30, 2009 as compared to June 30, 2009 was affected primarily by an increase of $1.7 million in accruing loans and leases delinquent more than 90 days, substantially attributable to one credit relationship, and partially offset by a decrease in nonaccruing loans and leases of $733,000.  Net loan and lease charge offs in the amount of $310,000 were recorded for the quarter ended September 30, 2009, compared to $137,000 for the same period last year.  The Company incurred a provision for losses on loans and leases of $343,000 for the first quarter of fiscal 2010 compared to $387,000 in the first quarter of fiscal 2009.

 

Nonaccruing loans and leases decreased $733,000 to $8.6 million at September 30, 2009 compared to $9.4 million at June 30, 2009.  One agricultural relationship comprised most of the total nonaccruing loans and leases.  It consists of one loan totaling $32,000 secured by one- to four-family real estate, one loan totaling $740,000 secured by agricultural real estate, and four loans totaling $5.7 million secured by agricultural business assets.  The remaining loans and leases included in nonaccruing loans and leases at September 30, 2009 were 10 loans totaling $398,000 secured by one- to four-family real estate, two loans totaling $177,000 secured by commercial real estate, eight loans totaling $454,000 secured by commercial business assets, one agricultural business loan totaling $11,000, 26 leases totaling $759,000 secured by equipment, and 26 loans totaling $389,000 secured by consumer assets.

 

Balance Sheet Performance

 

Loans and leases receivable as of September 30, 2009 totaled $833.8 million, a decrease of $17.5 million from the balance at June 30, 2009.  Since June 30, 2009, one-to-four-family and commercial business and real estate loans decreased $7.5 million and $13.3 million, respectively, while agriculture loans increased $5.8 million during this period.

 

The Company holds six pooled trust preferred securities of $10.0 million in its investment portfolio that are currently impaired under applicable accounting rules.  In accordance with Financial Accounting Standards Board (FASB) guidance, the Company determined the fair value of these securities under the assumption they were sold at the end of the quarter in an orderly transaction that was not a forced liquidation or a distressed sale.  The fair value of the trust preferred securities was recorded at $5.6 million as of September 30, 2009.

 

The Company’s $10.0 million of pooled trust preferred securities have been downgraded below investment grade by Moody’s.  The Company has performed an analysis to determine if any of the securities have a credit loss by estimating if any of the cash flows are not expected to be received as contracted.  Based upon the current quarter analysis, three pools incurred other-than-temporary impairment credit loss totaling $1.9 million, which was recorded as a net impairment loss recognized in earnings.  The Company recognized $2.1 million on the balance sheet in other comprehensive income with $1.9 million of credit loss recognized through earnings for these three securities in the current fiscal year.

 

Deposits as of September 30, 2009 totaled $830.2 million, a decrease of $7.6 million from the balance at June 30, 2009.  During the current fiscal year, public fund account balances decreased $33.2 million due to typical seasonal fluctuations.  In-market certificates of deposit increased $23.4 million, to $424.7 million from $401.3 million for the fiscal year, while out-of-market deposits increased $4.8 million to $25.8 million at September 30, 2009.  Savings accounts decreased $20.0 million, primarily due to a decrease of public fund balances.

 

2



 

Quarterly Dividend Declared

 

The Company announced it will pay a quarterly cash dividend of 11.25 cents per common share for the first quarter of the 2010 fiscal year.  The dividend will be paid on November 13, 2009 to stockholders of record on November 6, 2009.

 

Use of Non-GAAP Financial Measures

 

This press release contains financial measures that are not calculated in accordance with U.S. generally accepted accounting principles (GAAP). “Adjusted Earnings,” “Adjusted Diluted Earnings Per Share” and “Adjusted Revenue,” which exclude OTTI charges and net gain on the sale of securities (as applicable) are non-GAAP financial measures.  The Company believes Adjusted Earnings, Adjusted Diluted Earnings Per Share and Adjusted Revenue are useful to investors because it allows for greater transparency, facilitates comparison to prior periods and peer results and assists in forecasting performance for future periods.  The Company further believes that the presentation of these non-GAAP financial measures will permit investors to assess the Company’s core operating results on the same basis as management.  These non-GAAP financial measures should be considered supplemental to, not a substitute for or superior to, financial measures calculated in accordance with GAAP.  As other companies may use different calculations for these measures, this presentation may not be comparable to other similarly titled measures reported by other companies.  A reconciliation of the Non-GAAP measures of Adjusted Earnings, Adjusted Diluted Earnings Per Share and Adjusted Revenue to the GAAP measures of earnings, diluted earnings per share and revenue is set forth at the end of this press release.  See “Non-GAAP Disclosure Reconciliation” at the end of this press release.

 

First Quarter Fiscal 2010 Conference Call and Webcast

 

The Company will host its quarterly conference calls and webcasts to discuss its quarterly financial and operational results.  The conference call and webcast is scheduled for Tuesday, October 27, 2009 at 9:00 am CT (10:00 am ET) during which the Company will discuss its first quarter fiscal 2010 earnings results.

 

Curtis L. Hage, Chairman of the Board, President and Chief Executive Officer, and Darrel L. Posegate, Executive Vice President, Chief Financial Officer and Treasurer, will recap the Company’s first quarter for fiscal 2010.

 

When:  Tuesday, October 27, 2009

Conference call:  9:00 am CT / 10:00 am ET

Dial-in Number:  1-877-407-9205

Call ID:  HF Financial First Quarter Fiscal 2010 Earnings Conference Call

 

Webcast:  To listen to a live Webcast of the presentations, go to the Investor Relations page of the HF Financial website, www.homefederal.com, and then the Webcast icon.  The Webcast replay will be available from 12 pm CT, Tuesday, October 27, 2009, until 6:00 pm CT, Tuesday, November 10.  Listening to the Webcast requires speakers and Windows Media Player.  If you do not have Media Player, download the free software at www.windowsmedia.com.

 

Replay:  If you do not have Internet access and want to listen to an audio replay, call 1-877-660-6853 using Account #: 286, Conference ID #: 334874. The audio replay will be available beginning at 12 pm CT on Tuesday, October 27, 2009, through 11:59 pm CT on Tuesday, November 24.

 

About HF Financial

 

HF Financial Corp., based in Sioux Falls, SD, is the parent company for financial service companies, including Home Federal Bank, Mid America Capital Services, Inc., dba Mid America Leasing Company, Hometown Investment Services, Inc. and HF Financial Group, Inc.  As of September 30, 2009, the Company had total assets of $1.2 billion and stockholders’ equity of $70.5 million.  The Company is the largest publicly traded savings association headquartered in South Dakota, with 33 offices in 19

 

3



 

communities, which includes a location in Marshall, Minnesota. Internet banking is also available at www.homefederal.com.

 

Forward-Looking Statements

 

This news release and other reports issued by the Company, including reports filed with the Securities and Exchange Commission, contain “forward-looking statements” that deal with future results, expectations, plans and performance.  In addition, the Company’s management may make forward-looking statements orally to the media, securities analysts, investors or others.  These forward-looking statements might include one or more of the following:

 

·                 Projections of income, loss, revenues, earnings or losses per share, dividends, capital expenditures, capital structure, tax benefit or other financial items.

·                 Descriptions of plans or objectives of management for future operations, products or services, transactions, investments and use of subordinated debentures payable to trusts.

·                 Forecasts of future economic performance.

·                 Use and descriptions of assumptions and estimates underlying or relating to such matters.

 

Forward-looking statements can be identified by the fact they do not relate strictly to historical or current facts.  They often include words such as “optimism,” “look-forward,” “bright,” “pleased,” “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate” or words of similar meaning, or future or conditional verbs such as “will,” “would,” “should,” “could” or “may.”

 

Forward-looking statements about the Company’s expected financial results and other plans are subject to certain risks, uncertainties and assumptions.  These include, but are not limited to the following: possible legislative changes and adverse economic, business and competitive conditions and developments (such as shrinking interest margins and continued short-term rate environments); additional other-than-temporary impairment credit loss incurred in the Company’s trust preferred securities portfolio; deposit outflows; reduced demand for financial services and loan products; changes in accounting policies or guidelines, or in monetary and fiscal policies of the federal government; changes in credit and other risks posed by the Company’s loan and lease portfolios; the ability or inability of the Company to manage interest rate and other risks; unexpected or continuing claims against the Company’s self-insured health plan; the ability or inability of the Company to successfully enter into a definitive agreement for and close anticipated transactions; technological, computer-related or operational difficulties; adverse changes in securities markets; results of litigation;  and the other risks detailed from time to time in the Company’s SEC filings, including but not limited to, its annual report on Form 10-K for the fiscal year ending  June 30, 2009, and its subsequent quarterly reports on Form 10-Q.

 

Forward-looking statements speak only as of the date they are made.  The Company does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements are made.  Although the Company believes its expectations are reasonable, it can give no assurance that such expectations will prove to be correct.  Based upon changing conditions, should any one or more of these risks or uncertainties materialize, or should any underlying assumptions prove incorrect, actual results may vary materially from those described in any forward-looking statements.

 

4



 

HF Financial Corp.

Selected Consolidated Operating Highlights

(Dollars in Thousands, except share data)

(Unaudited)

 

 

 

Three Months Ended

 

 

 

September 30,

 

 

 

2009

 

2008

 

 

 

 

 

 

 

Interest, dividend and loan fee income:

 

 

 

 

 

Loans and leases receivable

 

$

12,343

 

$

13,018

 

Investment securities and interest-earning deposits

 

2,290

 

2,813

 

 

 

14,633

 

15,831

 

Interest expense:

 

 

 

 

 

Deposits

 

3,524

 

4,577

 

Advances from Federal Home Loan Bank and other borrowings

 

2,358

 

2,565

 

 

 

5,882

 

7,142

 

Net interest income

 

8,751

 

8,689

 

 

 

 

 

 

 

Provision for losses on loans and leases

 

343

 

387

 

 

 

 

 

 

 

Net interest income after provision for losses on loans and leases

 

8,408

 

8,302

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

Fees on deposits

 

1,446

 

1,551

 

Loan servicing income

 

491

 

557

 

Gain on sale of loans, net

 

496

 

251

 

Trust income

 

257

 

222

 

Gain on sale of securities, net

 

533

 

80

 

 

 

 

 

 

 

Total other-than-temporary impairment losses

 

(3,914

)

 

Portion of loss recognized in other comprehensive income

 

2,056

 

 

Net impairment losses recognized in earnings

 

(1,858

)

 

 

 

 

 

 

 

Other

 

333

 

388

 

 

 

1,698

 

3,049

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

Compensation and employee benefits

 

5,163

 

5,121

 

Occupancy and equipment

 

1,084

 

977

 

FDIC insurance

 

325

 

141

 

Check and data processing expense

 

698

 

622

 

Professional fees

 

600

 

508

 

Marketing and community development

 

471

 

411

 

Foreclosed real estate and other properties, net

 

19

 

117

 

Other

 

589

 

506

 

 

 

8,949

 

8,403

 

 

 

 

 

 

 

Income before income taxes

 

1,157

 

2,948

 

Income tax expense

 

302

 

973

 

Net income available to common shareholders

 

$

855

 

$

1,975

 

 

 

 

 

 

 

Basic earnings per common share:

 

$

0.21

 

$

0.50

 

Diluted earnings per common share:

 

$

0.21

 

$

0.49

 

Basic weighted average shares:

 

4,030,391

 

3,972,055

 

Diluted weighted average shares:

 

4,041,650

 

4,004,126

 

Outstanding shares (end of period):

 

4,044,418

 

3,985,665

 

 

5



 

HF Financial Corp.

Selected Consolidated Financial Condition Data

(Dollars in Thousands, except share data)

(Unaudited)

 

 

 

9/30/2009

 

6/30/2009

 

9/30/2008

 

 

 

 

 

 

 

 

 

Balance Sheet Data

 

 

 

 

 

 

 

Total assets

 

$

1,168,462

 

$

1,176,796

 

$

1,128,084

 

Cash and cash equivalents

 

18,717

 

18,511

 

18,819

 

Securities available for sale

 

221,137

 

222,910

 

225,695

 

Loans and leases receivable, net

 

825,321

 

842,812

 

795,905

 

Loans held for sale

 

22,792

 

14,881

 

13,371

 

In-Market Deposits

 

804,406

 

816,835

 

729,942

 

Out-of-Market Deposits

 

25,835

 

21,033

 

35,080

 

Advances from Federal Home Loan Bank and other borrowings

 

207,278

 

212,869

 

237,267

 

Subordinated debentures payable to trusts

 

27,837

 

27,837

 

27,837

 

Stockholders’ equity

 

70,472

 

68,675

 

65,813

 

 

 

 

 

 

 

 

 

Stockholder’s equity before OCI (1) to consolidated assets

 

6.31

%

6.22

%

6.17

%

OCI components to consolidated assets:

 

 

 

 

 

 

 

Net changes in unrealized gain (loss) on securities available for sale

 

(0.04

)

(0.15

)

(0.22

)

Net unrealized losses on defined benefit plan

 

(0.16

)

(0.16

)

(0.08

)

Net unrealized losses on derivatives and hedging activities

 

(0.06

)

(0.05

)

(0.01

)

Goodwill to consolidated assets

 

(0.42

)

(0.42

)

(0.44

)

Tangible common equity to tangible assets

 

5.63

%

5.44

%

5.42

%

 

 

 

 

 

 

 

 

Tangible book value per common share (2)

 

$

16.20

 

$

15.83

 

$

15.27

 

 

 

 

 

 

 

 

 

Tier I capital (to adjusted total assets) (3)

 

8.57

%

8.45

%

7.76

%

Tier I capital (to risk weighted assets) (3)

 

10.42

%

10.20

%

10.08

%

Total risk-based capital (to risk-weighted assets) (3)

 

11.27

%

11.05

%

10.76

%

 

 

 

 

 

 

 

 

Number of full-service offices

 

33

 

33

 

33

 

 


(1)  Accumulated other comprehensive income (loss).

(2)  Common equity reduced by goodwill and divided by number of shares of outstanding common stock.

(3)  Capital ratios for Home Federal Bank.

 

6



 

HF Financial Corp.

Selected Consolidated Financial Condition Data

(Dollars in Thousands, Except per Share Data)

(Unaudited)

 

Loan and Lease Portfolio Composition

 

 

 

September 30, 2009

 

June 30, 2009

 

 

 

Amount

 

Percent

 

Amount

 

Percent

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

One-to four-family (1)

 

$

77,348

 

9.28

%

$

84,849

 

9.97

%

Commercial business and real estate (2)

 

309,117

 

37.07

%

322,416

 

37.87

%

Multi-family real estate

 

48,016

 

5.76

%

48,342

 

5.68

%

Equipment finance leases

 

14,480

 

1.74

%

16,010

 

1.88

%

Consumer direct (3)

 

119,184

 

14.29

%

116,777

 

13.72

%

Consumer indirect (4)

 

17,307

 

2.07

%

21,394

 

2.51

%

Agricultural

 

237,121

 

28.44

%

231,315

 

27.17

%

Construction

 

11,251

 

1.35

%

10,179

 

1.20

%

Total Loans and Leases Receivable (5)

 

$

833,824

 

100.00

%

$

851,282

 

100.00

%

 


(1) Excludes $13,775 and $8,888 loans held for sale at September 30, 2009 and June 30, 2009, respectively.

(2) Includes $2,810 and $2,810 tax exempt leases at September 30, 2009 and June 30, 2009, respectively.

(3) Excludes $9,017 and $5,993 student loans held for sale at September 30, 2009 and June 30, 2009, respectively.

(4) The Company announced Consumer Indirect originations ceased during the first quarter of Fiscal 2008.

(5) Includes deferred loan fees and discounts.

 

Deposit Composition

 

 

 

September 30, 2009

 

June 30, 2009

 

 

 

Amount

 

Percent

 

Amount

 

Percent

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing checking accounts

 

$

99,645

 

12.00

%

$

94,067

 

11.23

%

Interest bearing checking accounts

 

89,321

 

10.76

%

94,846

 

11.32

%

Money market accounts

 

129,382

 

15.58

%

145,214

 

17.33

%

Savings accounts

 

61,394

 

7.40

%

81,417

 

9.72

%

In-market certificates of deposit

 

424,664

 

51.15

%

401,291

 

47.89

%

Out-of-market certificates of deposit

 

25,835

 

3.11

%

21,033

 

2.51

%

Total Deposits

 

$

830,241

 

100.00

%

$

837,868

 

100.00

%

 

7



 

HF Financial Corp.

Selected Consolidated Financial Condition Data

(Dollars in Thousands)

(Unaudited)

 

Allowance for Loan and Lease Loss Activity

 

 

 

Three Months Ended

 

 

 

09/30/2009

 

09/30/2008

 

Balance, beginning

 

$

8,470

 

$

5,933

 

Provision charged to income

 

343

 

387

 

Charge-offs

 

(355

)

(192

)

Recoveries

 

45

 

55

 

Balance, ending

 

$

8,503

 

$

6,183

 

 

 

 

9/30/2009

 

6/30/2009

 

9/30/2008

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

Nonaccruing loans and leases

 

$

8,648

 

$

9,381

 

$

2,178

 

Accruing loans and leases delinquent more than 90 days

 

3,828

 

2,092

 

831

 

Foreclosed assets

 

1,316

 

1,085

 

600

 

Total nonperforming assets

 

$

13,792

 

$

12,558

 

$

3,609

 

 

 

 

 

 

 

 

 

FAS Statement No. 5 Allowance for loan and lease losses

 

$

8,275

 

$

8,267

 

$

5,989

 

FAS Statement No. 114 Impaired loan valuation allowance

 

228

 

203

 

194

 

Total allowance for loans and lease losses

 

$

8,503

 

$

8,470

 

$

6,183

 

 

 

 

 

 

 

 

 

Ratio of nonperforming assets to total assets at end of period (1)

 

1.18

%

1.07

%

0.32

%

Ratio of nonperforming loans and leases to total loans and leases at end of period (2)

 

1.46

%

1.32

%

0.37

%

Ratio of net charge offs to average loans and leases for the year-to-date period (3)

 

0.14

%

(0.10

)%

0.07

%

Ratio of allowance for loan and lease losses to total loans and leases at end of period

 

0.99

%

0.98

%

0.76

%

Ratio of allowance for loan and lease losses to nonperforming loans and leases at end of period (2)

 

68.15

%

73.83

%

205.48

%

 


(1)          Nonperforming assets include nonaccruing loans and leases, accruing loans and leases delinquent more than 90 days and foreclosed assets.

(2)          Nonperforming loans and leases include both nonaccruing and accruing loans and leases delinquent more than 90 days.

(3)          Percentages for the three months ended September 30, 2009 and September 30, 2008 have been annualized.

 

8



 

HF Financial Corp.

Selected Consolidated Financial Condition Data

(Dollars in Thousands)

(Unaudited)

 

Average Balances, Interest Yields and Rates

 

 

 

Three Months Ended

 

 

 

09/30/2009

 

09/30/2008

 

 

 

Average

 

Yield/Rate

 

Average

 

Yield/Rate

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

Loans and leases receivable (1) (3)

 

$

851,419

 

5.75

%

$

805,722

 

6.41

%

Investment securities (2) (3)

 

237,788

 

3.82

%

242,018

 

4.61

%

Total interest-earning assets

 

1,089,207

 

5.33

%

1,047,740

 

5.99

%

Noninterest-earning assets

 

71,444

 

 

 

66,263

 

 

 

Total assets

 

$

1,160,651

 

 

 

$

1,114,003

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

Checking and money market

 

$

228,639

 

0.56

%

$

246,147

 

1.38

%

Savings

 

66,592

 

0.37

%

70,538

 

1.47

%

Certificates of deposit

 

432,573

 

2.88

%

364,434

 

3.76

%

Total interest-bearing deposits

 

727,804

 

1.92

%

681,119

 

2.67

%

FHLB advances and other borrowings

 

207,028

 

3.64

%

232,636

 

3.60

%

Subordinated debentures payable to trusts

 

27,837

 

6.54

%

27,837

 

6.50

%

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

962,669

 

2.42

%

941,592

 

3.01

%

Noninterest-bearing deposits

 

98,213

 

 

 

78,730

 

 

 

Other liabilities

 

30,143

 

 

 

29,041

 

 

 

Total liabilities

 

1,091,025

 

 

 

1,049,363

 

 

 

Equity

 

69,626

 

 

 

64,640

 

 

 

Total liabilities and equity

 

$

1,160,651

 

 

 

$

1,114,003

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread (4)

 

 

 

2.91

%

 

 

2.98

%

Net interest margin (4) (5)

 

 

 

3.19

%

 

 

3.29

%

Net interest margin, TE (6)

 

 

 

3.24

%

 

 

3.35

%

Return on average assets (7)

 

 

 

0.29

%

 

 

0.70

%

Return on average equity (8)

 

 

 

4.87

%

 

 

12.12

%

 


(1)  Includes loan fees and interest on accruing loans and leases past due 90 days or more.

(2)  Includes federal funds sold and Federal Home Loan Bank stock.

(3)  Yields do not reflect the tax exempt nature of loans, equipment leases and municipal securities.

(4)  Percentages for the three months ended September 30, 2009 and September 30, 2008 have been annualized.

(5)  Net interest margin is net interest income divided by average interest-earning assets.

(6)  Net interest margin expressed on a fully taxable equivalent basis.

(7)  Ratio of net income to average total assets.

(8)  Ratio of net income to average equity.

 

9



 

HF Financial Corp.

Non-GAAP Disclosure Reconciliation

Diluted Earnings Per Share to Adjusted Diluted Earnings Per Share

(Dollars in Thousands, except for share data)

(Unaudited)

 

 

 

Three Months Ended

 

 

 

September 30,

 

 

 

2009

 

2008

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

855

 

$

1,975

 

Gain on sale of securities, net

 

(533

)

(80

)

Net impairment losses recognized in earnings

 

1,858

 

 

Income tax provision effect

 

(504

)

30

 

Adjusted earnings (1)

 

1,676

 

1,925

 

Diluted weighted average shares

 

4,041,650

 

4,004,126

 

Adjusted diluted earnings per share (1)

 

$

0.41

 

$

0.48

 

 


(1)

Adjusted earnings and adjusted diluted earnings per share do not include the net effect of any incentive-based compensation that may have been accrued for based upon the changes shown above.

 

10



 

HF Financial Corp.

Non-GAAP Disclosure Reconciliation

Revenue to Adjusted Revenue

(Dollars in Thousands)

(Unaudited)

 

 

 

Three Months Ended

 

 

 

September 30,

 

 

 

2009

 

2008

 

 

 

 

 

 

 

Net interest income

 

$

8,751

 

$

8,689

 

Noninterest income

 

1,698

 

3,049

 

Total revenue

 

10,449

 

11,738

 

Gain on sale of securities, net

 

(533

)

(80

)

Net impairment losses recognized in earnings

 

1,858

 

 

Adjusted revenue

 

$

11,774

 

$

11,658

 

 

11