Market Overview

HF Financial Corp. Reports Fiscal Third Quarter Earnings of $0.29 Per Diluted Share, Core Earnings Grow 41% to $2.3 million, or $0.32 Per Diluted Share

Share:

Declares Regular Quarterly Dividend of $0.1125 per Share

Merger with Great Western Bancorp, Inc. Expected to Close in 4th Fiscal Quarter

SIOUX FALLS, S.D., April 25, 2016 (GLOBE NEWSWIRE) --  HF Financial Corp. (Nasdaq: HFFC) today reported fiscal third quarter 2016 earnings of $2.1 million, or $0.29 per diluted share compared to $0.10 per diluted share one year earlier and $0.21 per diluted share in the second quarter.  Core earnings were $0.32 per diluted share compared to $0.23 per diluted share one year earlier. Most recent core earnings were adjusted for professional fees related to the pending acquisition by Great Western Bancorp, Inc. announced on November 30, 2015.

Total assets were $1.14 billion at March 31, 2016, which was slightly lower than the $1.17 billion for the previous quarter and the same one year earlier.  Tangible book value per share was $14.93 per share versus $13.93 per share one year earlier.  The net interest margin increased as non-accrued interest was collected on paid-off loans, as well as the collection of a prepayment fee on a large commercial real estate loan.  Nonperforming assets as a percentage of total assets was 1.40% at March 31, 2016, compared to 0.95% one quarter earlier.

On November 30, 2015, HFFC announced its entry into a definitive merger agreement with Great Western Bancorp, Inc. ("Great Western").  Under the terms of the merger agreement, 75% of HFFC's common stock will be converted into Great Western common stock and the remaining 25% will be exchanged for cash. HFFC stockholders will have the option to elect to receive either 0.6500 shares of Great Western common stock or $19.50 in cash for each HFFC common share, subject to proration to ensure that, in the aggregate, 75% of HFFC shares will be converted into stock. The merger has been unanimously approved by the Board of Directors of both Great Western and HFFC and is expected to close in the second quarter of calendar 2016, subject to certain conditions, including the approval by HFFC's stockholders and customary regulatory approvals.  The special meeting of HFFC's stockholders to consider approval of the merger agreement will be held on May 10, 2016, at 2:00 p.m., Central Time, at the Hilton Garden Inn, 201 East 8th Street, Sioux Falls, South Dakota 57103.

"Our core earnings remain strong as we progress toward our merger with Great Western Bank.  Our staff has worked extremely hard over the past several years to improve our core operations, and I am proud of their efforts," said Stephen Bianchi, President and Chief Executive Officer.

Fiscal 2016 Third Quarter Financial Highlights: (at or for the periods ended March 31, 2016, compared to December 31, 2015, and /or March 31, 2015.)

  • Earnings were $0.29 per diluted share for the third fiscal quarter of 2016 versus $0.21 per diluted share the previous quarter and $0.10 per diluted share one year earlier.

  • Core earnings increased 41% to $0.32 per diluted share for the third quarter of fiscal 2016 as compared to the third quarter of the prior year.  For the nine months ended March 31, 2016, core earnings grew 19% to $0.88 per diluted share compared to $0.75 per diluted share for the comparable period one year earlier.

  • The net interest margin expressed on a fully taxable equivalent basis ("NIM, TE"), a non-GAAP measure, was 3.64% for the fiscal third quarter 2016 compared to 3.51% the previous quarter and 3.33% one year ago.  Fees received from prepayment of a loan amounted to $224,000 of income recognized and enhanced the net interest margin percentage by 8 basis points.

  • Total loans decreased to $892.2 million at March 31, 2016, from $905.6 million at December 31, 2015, and were up from $871.6 million one year earlier.

  • Nonperforming assets increased to $15.9 million, or 1.40% of total assets at quarter end compared to $11.1 million or 0.95% of total assets one quarter earlier. Nonperforming assets at March 31, 2016, include $8.9 million of non-accruing troubled debt restructured loans that are compliant with their restructured terms.

  • Loan and lease losses allowance totaled 1.30% of total loans at March 31, 2016, compared to 1.27% one quarter earlier. The Company has no direct exposure to the oil & gas industry.

  • Bank capital ratios as of March 31, 2016, continued to remain well above the newly implemented regulatory "well-capitalized" minimum levels and include the newly implemented common equity tier 1 capital to risk- weighted assets ratio:

    • Total risk-based capital to risk-weighted assets was 13.90% versus 13.68% at December 31, 2015.

    • Tier 1 capital to risk-weighted assets was 12.72% versus 12.52% at December 31, 2015.

    • Tier 1 capital to total adjusted assets was 10.94% versus 10.69% at December 31, 2015.

    • Common equity tier 1 capital to risk-weighted assets was 12.72% versus 12.52% at December 31, 2015.

  • The most recent dividend of $0.1125 per share represents a 2.42% current yield at recent market prices.

  • Tangible book value was $14.93 per share at March 31, 2016, compared to $13.93 per share a year ago. This increase in tangible book value, combined with a total dividend of $0.45, results in an intrinsic return of 10.41% for the past twelve month period.


For a reconciliation of core earnings and core diluted earnings per share to accounting principles generally accepted in the United States ("GAAP") for net income and GAAP diluted earnings per share, please refer to the tables in the section titled "Reconciliation of GAAP Earnings and Core Earnings."

Balance Sheet and Asset Quality Review

HF Financial's total asset base was $1.14 billion at March 31, 2016, compared to $1.17 billion at the end of the previous quarter and similar to one year earlier. Total loans decreased slightly to $892.2 million at March 31, 2016 due largely to a reduction in commercial construction loans and seasonal pay-down of agricultural loans. Despite the decline in total loans, multi-family loans increased to $126.1 million from $108.8 million, while commercial real estate loans increased to $338.2 million from $334.6 million. Agricultural loans decreased slightly over the quarter.  At March 31, 2016, commercial real estate totaled 52.0% of the total loan portfolio, agricultural loans totaled 20.5%, commercial and residential construction were 6.3%, commercial business loans were 7.4%, consumer and residential loans totaled 7.3% and 6.5%, respectively.

Reflecting normal seasonality, total deposits decreased to $910.6 million at March 31, 2016, from $941.7 million one quarter earlier. Non-certificate accounts represented 74.1% of total deposits, while certificates of deposit represented 25.9% of total deposits at March 31, 2016.  Non-interest bearing deposits represent 15.4% of total deposits.

FHLB advances and other borrowings decreased during the third fiscal quarter of 2016 to $65.4 million compared to $73.4 million in the previous quarter, primarily consisting of shorter-term borrowing. For the quarter ended March 31, 2016, the average cost of the FHLB and other borrowings portfolio was 0.63% compared to 0.53% the previous quarter.

Nonperforming assets ("NPAs"), which included $8.9 million of non-accruing troubled debt restructurings that are in compliance with their restructured terms, totaled $15.9 million at March 31, 2016 compared to $13.1 million one year earlier. At March 31, 2016, NPAs represented 1.40% of total assets and included only $99,000 in foreclosed assets.

The allowance for loan and lease losses at March 31, 2016, totaled $11.6 million and represented 1.30% of total loans and leases. Total allowance relative to total nonperforming loans was 73.2% at March 31, 2016 compared to 84.4% one year earlier.

Tangible common stockholders' equity was 9.28% of tangible assets at March 31, 2016 compared to 9.22% one year earlier. Tangible book value per common share was $14.93 at March 31, 2016, up from $13.93 one year earlier.

Capital ratios continued to remain well above regulatory requirements with Tier 1 capital to risk-weighted assets of 12.72% at March 31, 2016, while the ratio of Tier 1 capital to total adjusted assets was 10.94%. These regulatory ratios were higher than the required minimum levels of 6.00% and 4.00%, respectively.

Review of Operations

For the third fiscal quarter ending March 31, 2016, HF Financial's operations reflected improved earnings compared to one year earlier and the preceding quarter.  Net interest income increased 8.5% to $9.6 million for the third fiscal quarter of fiscal 2016 compared to $8.8 million one year earlier, and  $9.5 million in the preceding quarter.  The NIM, TE was 3.64% for the fiscal third quarter compared to 3.51% the preceding quarter and 3.33% one year earlier.

Provision for loan losses reflect prudent reserves established for the loan portfolio, economic conditions and historical charge-off activity. Provisions totaled $162,000 for the third fiscal quarter of 2016 compared to $192,000 for the second fiscal quarter of 2016.  Gross charge-offs were $61,000 for the third quarter versus $187,000 in the prior quarter.  Recoveries totaled $32,000 in the third fiscal quarter of 2016 versus $198,000 the prior quarter.

Noninterest income totaled $2.5 million for the fiscal third quarter of 2016 compared to $3.4 million in the previous quarter. Mortgage activity produced $397,000 in servicing and gains on loan sales revenue in the third fiscal quarter of 2016 versus $999,000 the previous quarter.The current quarter reflects a $407,000 temporary impairment in servicing income related to lower market rates and less gains on the sale of loans.   Fees on deposits totaled $1.2 million for the third quarter of fiscal 2016 versus $1.4 million the previous quarter.  The lower deposit fees relate, in part, to the lower level of total deposits.

Total noninterest expense was $8.9 million compared to $10.5 million in the previous quarter. The current quarter reflects less full time employees and better health care claims experience. Compensation and employee benefits totaled $4.9 million versus $6.1 million in the previous quarter.

These financial results are preliminary until the Form 10-Q is filed in May 2016.

Quarterly Dividend Declared

The board of directors declared a regular quarterly cash dividend of $0.1125 per common share for the third fiscal quarter 2016.  The dividend is payable May 12, 2016 to stockholders of record May 6, 2016.

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"). "Net Interest Margin, TE" and "Core Earnings" are non-GAAP financial measures. Information regarding the usefulness of Net Interest Margin, TE and Core Earnings appear in the notes to the attached financial statements.  The Company believes that the presentation of non-GAAP financial measures will permit investors to assess the Company's core operating results on the same basis as management. 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, these presentations may not be comparable to other similarly titled measures reported by other companies. Reconciliation of the non-GAAP measures to the most comparable GAAP measures are set forth in the notes to the attached financial statements.

About Great Western Bancorp, Inc.

Great Western Bancorp, Inc. is the holding company for Great Western Bank, a full-service regional bank focused on relationship-based business and agribusiness banking. Great Western Bank offers small and mid-sized businesses a focused suite of financial products and a range of deposit and loan products to retail customers through several channels, including the branch network, online banking system, mobile banking applications and customer care centers. The bank services its customers through 158 branches in seven states: South Dakota, Iowa, Nebraska, Colorado, Arizona, Kansas and Missouri. To learn more about Great Western Bank visit www.greatwesternbank.com.

About HF Financial Corporation

HF Financial Corp., based in Sioux Falls, SD, is the parent company for financial services 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 a publicly traded bank holding company headquartered in South Dakota, HF Financial Corp. operates with 23 offices in 17 communities, throughout Eastern South Dakota, Minnesota, and North Dakota. The Company operates a branch in the Twin Cities market as Infinia Bank, a Division of Home Federal Bank of South Dakota. To learn more about Home Federal Bank, visit www.homefederal.com.

No Offer or Solicitation

This communication is not a solicitation of a proxy from any stockholder of HF Financial Corp. This communication is for informational purposes only and is neither an offer to purchase, nor a solicitation of an offer to sell, any securities in any jurisdiction pursuant to the proposed transaction or otherwise, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in contravention of any applicable law. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933.

Important Additional Information and Where to Find It

In connection with the Agreement and Plan of Merger by and between Great Western Bancorp, Inc. ("Great Western") and HF Financial Corp., Great Western filed with the Securities and Exchange Commission ("SEC") a Registration Statement on Form S-4 that contained a proxy statement of HF Financial Corp. and a prospectus of Great Western, as well as other relevant documents concerning the proposed transaction. STOCKHOLDERS OF HF FINANCIAL CORP. ARE URGED TO READ THE REGISTRATION STATEMENT AND THE PROXY STATEMENT/PROSPECTUS REGARDING THE PROPOSED TRANSACTION AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT GREAT WESTERN, HF FINANCIALCORP. AND THE PROPOSED TRANSACTION. The Registration Statement, including the proxy statement/prospectus, and other relevant materials, and any other documents filed by Great Western and HF Financial Corp. with the SEC, may be obtained free of charge at the SEC's website at www.sec.gov. Documents filed by Great Western with the SEC, including the Registration Statement, may also be obtained free of charge from Great Western's website (www.greatwesternbank.com) under the "Investor Relations" heading and the "SEC Filings" sub-heading, or by directing a request to Great Western's Investor Relations contact, David Hinderaker at David.Hinderaker@greatwesternbank.com. Documents filed by HF Financial Corp. with the SEC may also be obtained free of charge from HF Financial Corp. website (www.homefederal.com) under the "Investor Relations" heading and the "SEC Filings" sub-heading, or by directing a request to HF Financial Corp. Investor Relations contact, Pamela F. Russo at prusso@homefederal.com.

Participants in the Solicitation

Great Western, HF Financial Corp., and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from the stockholders of HF Financial Corp., in connection with the proposed merger transaction. Information about the directors and executive officers of Great Western is available in Great Western's definitive proxy statement for its 2016 annual meeting of stockholders as previously filed with the SEC on January 4, 2016, and other documents subsequently filed by Great Western with the SEC. Information about the directors and executive officers of HF Financial Corp., is available in HF Financial Corp.'s, definitive proxy statement, for its 2015 annual meeting of stockholders as previously filed with the SEC on October 16, 2015 and on its definitive proxy statement for its 2016 Special Meeting of Stockholders as previously filed with the SEC on April 7, 2016. Other information regarding the participants and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the Registration Statement and including the proxy statement/prospectus, and other relevant documents regarding the transaction filed with the SEC when they become available.

Forward-Looking Statements

This document contains forward-looking statements. You can generally identify forward-looking statements by the use of forward-looking terminology such as "anticipate," "believe," "continue," "could," "estimate," "expect," "explore," "evaluate," "intend," "may," "might," "plan," "potential," "predict," "project," "seek," "should," or "will," or the negative thereof or other variations thereon or comparable terminology. These forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond GWB's and HF Financial Corp's control.

Statements in this document regarding Great Western, HF Financial Corp., and the proposed merger that are forward-looking, including projections as to the anticipated benefits of the proposed transaction, the impact of the proposed transaction on anticipated financial results, the synergies from the proposed transaction, and the closing date for the proposed transaction, are based on management's estimates, assumptions and projections, and are subject to significant uncertainties and other factors, many of which are beyond the control of Great Western and HF Financial Corp. In particular, projected financial information for the combined company is based on management's estimates, assumptions and projections and has not been prepared in conformance with the applicable accounting requirements of Regulation S-X relating to pro forma financial information, and the required pro forma adjustments have not been applied and are not reflected therein. None of this information should be considered in isolation from, or as a substitute for, the historical financial statements of Great Western or HF Financial Corp. Important risk factors could cause actual future results and other future events to differ materially from those currently estimated by management, including, but not limited to: the timing to consummate the proposed transaction; the risk that a condition to closing of the proposed transaction may not be satisfied and the transaction may not close; the risk that a regulatory approval that may be required for the proposed transaction is not obtained, is rescinded or becomes subject to conditions that are not anticipated; the combined company's ability to achieve the synergies and value creation contemplated by the proposed transaction; management's ability to promptly and effectively integrate the businesses of the two companies; the diversion of management time on transaction-related issues; change in national and regional economic conditions; the effects of governmental regulation of the financial services industry; industry consolidation; technological developments and major world news events.

For more discussion of important risk factors that may materially affect Great Western and HF Financial Corp., please see the risk factors contained in Great Western's Annual Report on Form 10-K for its fiscal year ended September 30, 2015 and HF Financial Corp's Annual Report on Form 10-K for its fiscal year ended June 30, 2015 and Quarterly Report on Form 10-Q for the fiscal quarter ended December 31, 2015, all of which are on file with the SEC and available through the SEC's website at www.sec.gov.

No assurances can be given that any of the events anticipated by the forward-looking statements will transpire or occur, or if any of them do occur, what impact they will have on the results of operations, financial condition or cash flows of Great Western, HF Financial Corp. or the combined company. None of Great Western nor HF Financial Corp. assumes any duty to update or revise forward-looking statements, whether as a result of new information, future events or otherwise, as of any future date.



HF Financial Corp.
Selected Consolidated Operating Highlights
(Dollars in Thousands, except share data)
(Unaudited)
 
   Three Months Ended Nine Months Ended
   March 31, December 31, March 31, March 31,
   2016 2015 2015 2016 2015
Interest, dividend and loan fee income:           
Loans and leases receivable  $10,131  $9,978  $9,197  $30,194  $28,549 
Investment securities and interest-earning deposits  807  807  863  2,360  3,128 
   10,938  10,785  10,060  32,554  31,677 
Interest expense:           
Deposits  947  928  846  2,720  2,661 
Advances from Federal Home Loan Bank and other borrowings  389  371  365  1,139  2,517 
   1,336  1,299  1,211  3,859  5,178 
Net interest income  9,602  9,486  8,849  28,695  26,499 
Provision for losses on loans and leases  162  192  282  532  1,201 
Net interest income after provision for losses on loans and leases  9,440  9,294  8,567  28,163  25,298 
Noninterest income:           
Fees on deposits  1,210  1,366  1,375  4,037  4,524 
Loan servicing income, net  (100) 329  319  564  1,034 
Gain on sale of loans  497  670  457  1,940  1,476 
Earnings on cash value of life insurance  210  212  204  632  619 
Trust income  231  235  234  680  682 
Commission and insurance income  358  432  438  1,281  1,224 
Gain (loss) on sale of securities, net    15  (1,076) 20  (1,117)
Gain on sale of bank branch        2,847   
Loss on disposal of closed-branch fixed assets      (298)   (461)
Other  96  93  402  298  540 
   2,502  3,352  2,055  12,299  8,521 
Noninterest expense:           
Compensation and employee benefits  4,914  6,119  5,675  17,092  16,434 
Occupancy and equipment  1,087  1,083  1,330  3,216  3,381 
FDIC insurance  147  148  221  485  627 
Check and data processing expense  938  865  815  2,668  2,463 
Professional fees  644  909  447  2,228  1,512 
Marketing and community investment  222  345  444  841  1,192 
Loss on early extinguishment of debt          4,065 
Other  918  1,006  848  2,747  2,276 
   8,870  10,475  9,780  29,277  31,950 
Income before income taxes  3,072  2,171  842  11,185  1,869 
Income tax expense  1,003  693  123  3,786  206 
Net income  $2,069  $1,478  $719  $7,399  $1,663 
            
Basic earnings per common share:  $0.29  $0.21  $0.10  $1.05  $0.24 
Diluted earnings per common share:  $0.29  $0.21  $0.10  $1.05  $0.24 
Basic weighted average shares:  7,057,191  7,055,058  7,054,197  7,056,236  7,054,662 
Diluted weighted average shares:  7,068,564  7,069,954  7,061,035  7,068,546  7,059,805 
Outstanding shares (end of period):  7,066,348  7,056,492  7,054,451  7,066,348  7,054,451 
Number of full-service offices  23  23  23     








HF Financial Corp.
Consolidated Statements of Financial Condition
(Dollars in Thousands, except share data)
 
  March 31, 2016 June 30, 2015
  (Unaudited) (Audited)
ASSETS    
Cash and cash equivalents $19,320  $21,476 
Investment securities available for sale 148,353  158,806 
Investment securities held to maturity 19,918  20,156 
Correspondent bank stock 4,062  4,177 
Loans held for sale 2,586  9,038 
     
Loans and leases receivable 892,227  914,419 
Allowance for loan and lease losses (11,592) (11,230)
Loans and leases receivable, net 880,635  903,189 
     
Accrued interest receivable 5,192  5,414 
Office properties and equipment, net of accumulated depreciation 16,114  15,493 
Foreclosed real estate and other properties 99  157 
Cash value of life insurance 21,830  21,320 
Servicing rights, net 9,723  10,584 
Goodwill and intangible assets, net 4,915  4,737 
Other assets 9,130  10,648 
Total assets $1,141,877  $1,185,195 
LIABILITIES AND STOCKHOLDERS' EQUITY    
Liabilities    
Deposits $910,552  $963,229 
Advances from Federal Home Loan Bank and other borrowings 65,367  65,558 
Subordinated debentures payable to trusts, net of unamortized debt
issuance costs
 24,662  24,655 
Advances by borrowers for taxes and insurance 17,564  14,197 
Accrued expenses and other liabilities 13,339  13,579 
Total liabilities 1,031,484  1,081,218 
Stockholders' equity    
Preferred stock, $.01 par value, 500,000 shares authorized, none
outstanding
    
Series A Junior Participating Preferred Stock, $1.00 stated value,
50,000 shares authorized, none outstanding
    
Common stock, $.01 par value, 10,000,000 shares authorized,
9,149,803 and 9,137,906 shares issued at March 31, 2016 and June
30, 2015, respectively
 91  91 
Additional paid-in capital 46,590  46,320 
Retained earnings, substantially restricted 95,163  90,145 
Accumulated other comprehensive (loss), net of related deferred
tax effect
 (554) (1,682)
Less cost of treasury stock, 2,083,455 shares at March 31, 2016 and
June 30, 2015
 (30,897) (30,897)
Total stockholders' equity 110,393  103,977 
Total liabilities and stockholders' equity $1,141,877  $1,185,195 








HF Financial Corp.
Selected Consolidated Financial Condition Data
(Dollars in Thousands)
(Unaudited)
     
Allowance for Loan and Lease
Loss Activity
 Three Months Ended Nine Months Ended
March 31, December 31, March 31, March 31,
 2016 2015 2015 2016 2015
Balance, beginning $11,459  $11,256  $10,933  $11,230  $10,502 
Provision charged to income 162  192  282  532  1,201 
Charge-offs (61) (187) (268) (441) (842)
Recoveries 32  198  65  271  151 
Balance, ending $11,592  $11,459  $11,012  $11,592  $11,012 


Asset Quality March 31,
2016
 December 31,
2015
 March 31,
2015
Nonaccruing loans and leases $15,820  $10,888  $13,043 
Accruing loans and leases delinquent more than 90 days 15     
Foreclosed assets 99  229  27 
Total nonperforming assets (1) $15,934  $11,117  $13,070 
       
General allowance for loan and lease losses $10,874  $11,215  $10,491 
Specific impaired loan valuation allowance 718  244  521 
Total allowance for loans and lease losses $11,592  $11,459  $11,012 
       
Ratio of nonperforming assets to total assets at end of period (1) 1.40% 0.95% 1.15%
Ratio of nonperforming loans and leases to total loans and
leases at end of period (2)
 1.77% 1.20% 1.50%
Ratio of net charge-offs to average loans and leases for the
year-to-date period (3)
 0.02% 0.03% 0.11%
Ratio of allowance for loan and lease losses to total loans and
leases at end of period
 1.30% 1.27% 1.26%
Ratio of allowance for loan and lease losses to nonperforming
loans and leases at end of period (2)
 73.2% 105.2% 84.4%

_____________________________________________
(1)  Nonperforming assets include nonaccruing loans and leases, accruing loans and leases delinquent more than 90 days and foreclosed assets. Includes nonaccruing troubled debt restructured loans compliant with their restructured terms of $8.9 million, $9.6 million, and $8.7 million, for the respective quarters.
(2)  Nonperforming loans and leases include both nonaccruing and accruing loans and leases delinquent more than 90 days.
(3)  Percentages for the six months ended December 31, 2015 and the nine months ended March 31, 2016 and March 31, 2015 have been annualized.

Troubled Debt Restructuring Summary March 31,
2016
 December 31,
2015
 March 31,
2015
Nonaccruing troubled debt restructurings-non-compliant (1)(2) $107  $108  $52 
Nonaccruing troubled debt restructurings-compliant (1)(2)(3) 8,937  9,560  8,664 
Accruing troubled debt restructurings (4) 795  2,035  2,788 
Total troubled debt restructurings $9,839  $11,703  $11,504 

______________________________________________
(1)  Non-compliant and compliant refer to the terms of the restructuring agreement.
(2)  Balances are included in nonaccruing loans as part of nonperforming loans.
(3)  Interest received but applied to the principal balance was $125, $166, and $189, for the respective quarters.
(4)  None of the loans included are 90 days past due and are not included in the nonperforming loans.







HF Financial Corp.
Selected Capital Composition Highlights
(Unaudited)
 
  March 31,
2016
 December 31,
2015
 June 30,
 2015
Common stockholder's equity before OCI (1) to consolidated assets 9.76% 9.38% 8.95%
OCI components to consolidated assets:      
Net changes in unrealized gains and losses:      
Investment securities available for sale 0.06  (0.05) (0.02)
Defined benefit plan (0.10) (0.09) (0.09)
Derivatives and hedging activities (0.01) (0.02) (0.03)
Goodwill and intangible assets, net to consolidated assets (0.43) (0.42) (0.40)
Tangible common equity to tangible assets 9.28% 8.80% 8.41%
       
Tangible book value per common share (2) $14.93  $14.55  $14.07 

______________________________________________
(1)  Accumulated other comprehensive income (loss).
(2)  Common equity reduced by goodwill and intangible assets, net and divided by number of shares of outstanding common stock.


Home Federal Bank Capital Ratios:March 31,
2016
 December 31,
2015
 June 30,
 2015
Tier I capital (to adjusted total assets)10.94% 10.69% 10.39%
Tier I capital (to risk-weighted assets)12.72  12.52  12.16 
Common equity tier I capital (to risk-weighted assets)12.72  12.52  12.16 
Total risk-based capital (to risk-weighted assets)13.90  13.68  13.29 
      
HF Financial Corp. Capital Ratios:     
Tier I capital (to adjusted total assets)11.37% 11.05% 10.73%
Tier I capital (to risk-weighted assets)13.23  12.95  12.58 
Common equity tier I capital (to risk-weighted assets)10.80  10.54  10.17 
Total risk-based capital (to risk-weighted assets)14.41  14.10  13.70 







HF Financial Corp.
Selected Consolidated Financial Condition Data
(Dollars in Thousands)
(Unaudited)
        
Loan and Lease Portfolio Composition       
 March 31, 2016 June 30, 2015
 Amount Percent Amount Percent
Residential:       
One-to four-family$57,873  6.5% $55,572  6.1%
Construction7,485  0.8  6,308  0.7 
Commercial:       
Commercial business (1)65,910  7.4  78,493  8.6 
Equipment finance leases88    158   
Commercial real estate:       
Commercial real estate338,151  37.9  325,453  35.6 
Multi-family real estate126,090  14.1  111,354  12.2 
Construction49,293  5.5  48,224  5.3 
Agricultural:       
Agricultural real estate81,642  9.2  96,952  10.6 
Agricultural business100,855  11.3  123,988  13.5 
Consumer:       
Consumer direct13,735  1.5  14,837  1.6 
Consumer home equity48,871  5.5  50,377  5.5 
Consumer overdraft & reserve2,234  0.3  2,703  0.3 
Total (2)$892,227  100.0% $914,419  100.0%

_________________________________________________
(1) Includes $1,238 and $1,377 tax exempt leases at March 31, 2016 and June 30, 2015, respectively.
(2) Exclusive of undisbursed portion of loans in process and net of deferred loan fees and discounts.


Deposit Composition        
  March 31, 2016 June 30, 2015
  Amount Percent Amount Percent
Noninterest-bearing checking accounts $140,007  15.4% $171,064  17.8%
Interest-bearing checking accounts 229,396  25.2  185,075  19.2 
Money market accounts 199,935  22.0  198,000  20.5 
Savings accounts 105,097  11.5  93,053  9.7 
In-market certificates of deposit 194,265  21.3  242,036  25.1 
Out-of-market certificates of deposit 41,852  4.6  74,001  7.7 
Total deposits $910,552  100.0% $963,229  100.0%







HF Financial Corp.
Selected Consolidated Financial Condition Data
(Dollars in Thousands)
(Unaudited)
  
Average Balance, Interest Yields and RatesThree Months Ended
 March 31, 2016 December 31, 2015
 Average
Outstanding
Balance
 Yield/
Rate
 Average
Outstanding
Balance
 Yield/
Rate
Interest-earning assets:       
Loans and leases receivable(1)(3)$903,698    4.51% $916,495    4.33%
Investment securities(2)(3)175,187    1.85  178,635    1.80 
Total interest-earning assets1,078,885    4.08% 1,095,130    3.92%
Noninterest-earning assets74,301    77,470   
Total assets$1,153,186    $1,172,600   
Interest-bearing liabilities:       
Deposits:       
Checking and money market$415,108    0.29% $395,012    0.26%
Savings115,298    0.21  109,930    0.16 
Certificates of deposit249,763    0.95  281,826    0.88 
Total interest-bearing deposits780,169    0.49  786,768    0.47 
FHLB advances and other borrowings70,406    0.63  74,214    0.53 
Subordinated debentures payable to trusts24,661    4.55  24,658    4.39 
Total interest-bearing liabilities875,236    0.61% 885,640    0.58%
Noninterest-bearing deposits136,876    150,422   
Other liabilities32,125    28,921   
Total liabilities1,044,237    1,064,983   
Equity108,949    107,617   
Total liabilities and equity$1,153,186    $1,172,600   
Net interest spread(4)    3.47%     3.34%
Net interest margin(4)(5)    3.58%     3.45%
Net interest margin, TE(6)    3.64%     3.51%
Return on average assets(7)    0.72%     0.50%
Return on average equity(8)    7.64%     5.46%

_____________________________________
(1)          Includes loan fees and interest on accruing loans and leases past due 90 days or more.
(2)          Includes federal funds sold and interest earning reserve balances at the Federal Reserve Bank.
(3)          Yields do not reflect the tax-exempt nature of loans, equipment leases and municipal securities.
(4)          Percentages for the three months ended March 31, 2016 and December 31, 2015 have been annualized.
(5)          Net interest income divided by average interest-earning assets.
(6)          Net interest margin expressed on a fully taxable equivalent basis ("Net Interest Margin, TE") is a non-GAAP financial measure. See the following Non-GAAP Disclosure Reconciliation of Net Interest Income (GAAP) to Net Interest Margin, TE (Non-GAAP). The tax-equivalent adjustment to net interest income recognizes the income tax savings when comparing taxable and tax-exempt assets and adjusting for federal and state exemption of interest income and certain other permanent income tax differences. We believe that it is a standard practice in the banking industry to present net interest margin expressed on a fully taxable equivalent basis, and accordingly believe the presentation of this non-GAAP financial measure may be useful for peer comparison purposes. As a non-GAAP financial measure, Net Interest Margin, TE should be considered supplemental to and not a substitute for or superior to, financial measures calculated in accordance with GAAP. As other companies may use different calculations for Net Interest Margin, TE, this presentation may not be comparable to similarly titled measures reported by other companies.
(7)          Ratio of net income to average total assets.
(8)          Ratio of net income to average equity.



HF Financial Corp.
Selected Consolidated Financial Condition Data
(Dollars in Thousands)
(Unaudited)
 
Average Balance, Interest Yields and RatesNine Months Ended
 March 31, 2016 March 31, 2015
 Average
Outstanding
Balance
 Yield/
Rate
 Average
Outstanding
Balance
 Yield/
Rate
Interest-earning assets:       
Loans and leases receivable(1)(3)$911,184    4.41% $842,062    4.52%
Investment securities(2)(3)179,070    1.75  316,305    1.32 
Total interest-earning assets1,090,254    3.97% 1,158,367    3.64%
Noninterest-earning assets75,612    76,064   
Total assets$1,165,866    $1,234,431   
Interest-bearing liabilities:       
Deposits:       
Checking and money market$394,784    0.26% $395,476    0.24%
Savings107,045    0.20  118,616    0.20 
Certificates of deposit277,135    0.86  280,474    0.85 
Total interest-bearing deposits778,964    0.46  794,566    0.45 
FHLB advances and other borrowings75,542    0.52  131,175    1.66 
Subordinated debentures payable to trusts24,658    4.56  24,837    4.75 
Total interest-bearing liabilities879,164    0.58% 950,578    0.73%
Noninterest-bearing deposits147,821    148,988   
Other liabilities31,340    32,262   
Total liabilities1,058,325    1,131,828   
Equity107,541    102,603   
Total liabilities and equity$1,165,866    $1,234,431   
Net interest spread(4)    3.39%     2.91%
Net interest margin(4)(5)    3.50%     3.05%
Net interest margin, TE(6)    3.56%     3.11%
Return on average assets(7)    0.84%     0.18%
Return on average equity(8)    9.16%     2.16%

_____________________________________
(1)          Includes loan fees and interest on accruing loans and leases past due 90 days or more.
(2)          Includes federal funds sold and interest earning reserve balances at the Federal Reserve Bank.
(3)          Yields do not reflect the tax-exempt nature of loans, equipment leases and municipal securities.
(4)          Percentages for the nine months ended March 31, 2016 and March 31, 2015 have been annualized.
(5)          Net interest income divided by average interest-earning assets.
(6)          Net interest margin expressed on a fully taxable equivalent basis ("Net Interest Margin, TE") is a non-GAAP financial measure. See the following Non-GAAP Disclosure Reconciliation of Net Interest Income (GAAP) to Net Interest Margin, TE (Non-GAAP). The tax-equivalent adjustment to net interest income recognizes the income tax savings when comparing taxable and tax-exempt assets and adjusting for federal and state exemption of interest income and certain other permanent income tax differences. We believe that it is a standard practice in the banking industry to present net interest margin expressed on a fully taxable equivalent basis, and accordingly believe the presentation of this non-GAAP financial measure may be useful for peer comparison purposes. As a non-GAAP financial measure, Net Interest Margin, TE should be considered supplemental to and not a substitute for or superior to, financial measures calculated in accordance with GAAP. As other companies may use different calculations for Net Interest Margin, TE, this presentation may not be comparable to similarly titled measures reported by other companies.
(7)          Ratio of net income to average total assets.
(8)          Ratio of net income to average equity.







HF Financial Corp.
Age Analysis of Past Due Loans and Leases Receivables
(Dollars in Thousands)
(Unaudited)
 
March 31, 2016 Accruing and Nonaccruing Loans Nonperforming Loans
  30 - 59
Days

Past
Due
 60 - 89
Days

Past
Due
 Greater
Than

89 Days
 Total
Past
Due
 Current Recorded
Investment >
90 Days and
Accruing (1)
 Nonaccrual
Balance
 Total
Residential:                
One-to four-family $  $  $15  $15  $57,858  $15  $107  $122 
Construction         7,485       
Commercial:                
Commercial business     3  3  65,907    1,277  1,277 
Equipment finance leases         88       
Commercial real estate:                
Commercial real estate     247  247  337,904    481  481 
Multi-family real estate         126,090    5,207  5,207 
Construction         49,293       
Agricultural:                
Agricultural real estate 454      454  81,188    3,153  3,153 
Agricultural business 190  400  334  924  99,931    5,461  5,461 
Consumer:                
Consumer direct 24    2  26  13,709    26  26 
Consumer home equity 15  60  79  154  48,717    108  108 
Consumer OD & reserve         2,234       
Total $683  $460  $680  $1,823  $890,404  $15  $15,820  $15,835 


December 31, 2015 Accruing and Nonaccruing Loans Nonperforming Loans
  30 - 59
Days

Past
Due
 60 - 89
Days

Past
Due
 Greater
Than

89 Days
 Total
Past
Due
 Current Recorded
Investment >
90 Days and
Accruing (1)
 Nonaccrual
Balance
 Total
Residential:                
One-to four-family $  $  $  $  $59,911  $  $108  $108 
Construction         7,336       
Commercial:                
Commercial business   476  3  479  69,068    1,495  1,495 
Equipment finance leases         101       
Commercial real estate:                
Commercial real estate     247  247  334,353    522  522 
Multi-family real estate         108,816       
Construction         71,629       
Agricultural:                
Agricultural real estate     767  767  84,684    3,900  3,900 
Agricultural business     772  772  99,662    4,626  4,626 
Consumer:                
Consumer direct 37  40  156  233  14,244    30  30 
Consumer home equity         50,734    207  207 
Consumer OD & reserve 4      4  2,530       
Total $41  $516  $1,945  $2,502  $903,068  $  $10,888  $10,888 

____________________________________
(1)          Loans accruing and delinquent greater than 90 days have government guarantees or acceptable loan-to-value ratios.






HF Financial Corp.
Non-GAAP Disclosure Reconciliations
(Dollars in Thousands, except share data)
(Unaudited)
 
Reconciliation of Net Interest Margin to Net Interest Margin-Tax Equivalent Yield
 
 Three Months Ended Nine Months Ended
 March 31, December 31, March 31, March 31,
 2016 2015 2015 2016 2015
Net interest income$9,602  $9,486  $8,849  $28,695  $26,499 
Taxable equivalent adjustment162  172  183  504  561 
Adjusted net interest income9,764  9,658  9,032  29,199  27,060 
Average interest-earning assets1,078,885  1,095,130  1,100,841  1,090,254  1,158,367 
Net interest margin, TE3.64% 3.51% 3.33% 3.56% 3.11%


Reconciliation of GAAP Earnings and Core Earnings

Although core earnings are not a measure of performance calculated in accordance with GAAP, the Company believes that its core earnings are an important indication of performance through ongoing operations. The Company believes that core earnings are useful to management and investors in evaluating its ongoing operating performance, and in comparing its performance with other companies in the banking industry. Core earnings should not be considered in isolation or as a substitute for GAAP earnings. During the periods presented, the Company calculated core earnings by adding back or subtracting, net of tax, net gain or loss on the sale of securities, charges incurred from prepayment of borrowings, gain on sale of bank branch, merger related costs, and costs incurred for branch closures.

 Three Months Ended Nine Months Ended
 March 31, December 31, March 31, March 31,
 2016 2015 2015 2016 2015
GAAP earnings before income taxes$3,072  $2,171  $842  $11,185  $1,869 
Net (gain) loss on sale of securities  (15) 1,076  (20) 1,117 
Charges incurred from prepayment of borrowings (1)        4,065 
Gain on sale of bank branch      (2,847)  
Net (gain) on sale of property    (313)   (249)
Merger related costs (2)350  712    1,062   
Costs incurred for branch closures (3)    695    896 
Core earnings before income taxes3,422  2,868  2,300  9,380  7,698 
Provision for income tax on core earnings1,136  958  677  3,100  2,421 
Core earnings$2,286  $1,910  $1,623  $6,280  $5,277 
          
GAAP diluted earnings per share$0.29  $0.21  $0.10  $1.05  $0.24 
Net (gain) loss on sale of securities, net of tax    0.10    0.10 
Charges incurred from prepayment of borrowings, net of tax        0.36 
Gain on sale of bank branch, net of tax      (0.25)  
Net (gain) on sale of property, net of tax    (0.03)   (0.02)
Merger related costs, net of tax0.03  0.06    0.08   
Costs incurred for branch closures, net of tax    0.06    0.07 
Core diluted earnings per share$0.32  $0.27  $0.23  $0.88  $0.75 


(1)
Charges incurred from prepayment of borrowings is included as Other noninterest expense on the income statement.
(2) Costs incurred are included as professional fees, compensation and employee benefits and other noninterest expense on the income statement.
(3) Branch closure costs include loss on disposal of closed branch fixed assets in noninterest income and other costs
associated with the closure and are included in the respective categories within noninterest expenses.

HF FINANCIAL CORP. Media Contact: Stephen Bianchi, 605-333-7556 sbianchi@homefederal.com Investor Relations Contact: Pamela F Russo, 605-333-7558 prusso@homefederal.com
View Comments and Join the Discussion!