Great Western Bancorp, Inc. - FORM 10-Q

Attached files

file	filename
EX-32.1 - EXHIBIT 32.1 - Great Western Bancorp, Inc.	gwb-2016331x10xqxex321.htm
EX-32.2 - EXHIBIT 32.2 - Great Western Bancorp, Inc.	gwb-2016331x10xqxex322.htm
EX-31.2 - EXHIBIT 31.2 - Great Western Bancorp, Inc.	gwb-2016331x10xqxex312.htm
EX-31.1 - EXHIBIT 31.1 - Great Western Bancorp, Inc.	gwb-2016331x10xqxex311.htm

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q




(Mark One)
þ		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
		For the quarterly period ended March 31, 2016
		Or
¨		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
		For the transition period from to

Commission File Number 001-36688

Great Western Bancorp, Inc.

(Exact name of registrant as specified in its charter)



Delaware		47-1308512
(State or other jurisdiction of incorporation or organization)		(IRS Employer Identification Number)

100 North Phillips Avenue Sioux Falls, South Dakota		57104
(Address of principal executive offices)		(Zip Code)

(605) 334-2548

Registrant’s telephone number, including area code

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):



Large accelerated filer o	Accelerated filer o	Non-accelerated filer x (Do not check if a smaller company)	Smaller reporting company o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x

As of May 4, 2016, the number of shares of the registrant’s Common Stock outstanding was 55,245,177.

GREAT WESTERN BANCORP, INC.

QUARTERLY REPORT ON FORM 10-Q

TABLE OF CONTENTS



EXPLANATORY NOTE
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
PART I. FINANCIAL INFORMATION	6
Item 1. Financial Statements (Unaudited)	6
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations	48
Item 3. Quantitative and Qualitative Disclosures About Market Risk	86
Item 4. Controls and Procedures	87
PART II. OTHER INFORMATION	88
Item 1. Legal Proceedings	88
Item 1A. Risk Factors	88
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	88
Item 3. Defaults Upon Senior Securities	88
Item 4. Mine Safety Disclosures	88
Item 5. Other Information	88
Item 6. Exhibits	89
SIGNATURES	90
INDEX TO EXHIBITS	91

- 2-

EXPLANATORY NOTE

Except as otherwise stated or the context otherwise requires, references in this Quarterly Report on Form 10-Q to:


•	“we,” “our,” “us” and our “company” refer to:


◦	Great Western Bancorporation, Inc., an Iowa corporation, and its consolidated subsidiaries, for all periods prior to the Formation Transactions; and


◦	Great Western Bancorp, Inc., a Delaware corporation, and its consolidated subsidiaries, for all periods after the completion of the Formation Transactions;


•	“Great Western” refers to Great Western Bancorporation, Inc. but not its consolidated subsidiaries, for all periods prior to the Formation Transaction, and Great Western Bancorp, Inc. but not its consolidated subsidiaries, for all periods after the completion of the Formation Transaction;


•	our “bank” refers to Great Western Bank, a South Dakota banking corporation;


•	“NAB” refers to National Australia Bank Limited, an Australian public company that was our ultimate parent company prior to our initial public offering in October 2014 and, until July 31,2015, was our principal stockholder;


•	our “states” refers to the seven states (South Dakota, Iowa, Nebraska, Colorado, Arizona, Kansas and Missouri) in which we currently conduct our business;


•	our “footprint” refers to the geographic markets within our states in which we currently conduct our business; and


•	the “Formation Transactions” means a series of transactions completed on October 17, 2014 and undertaken in preparation for our initial public offering comprised of:


◦	the cash contribution by National Americas Holdings LLC to Great Western Bancorp, Inc. in an amount equal to the total stockholder’s equity of Great Western Bancorporation, Inc.;


◦	the sale by National Americas Investment, Inc. of all outstanding capital stock of Great Western Bancorporation, Inc. to Great Western Bancorp, Inc. for an amount in cash equal to the total stockholder’s equity of Great Western Bancorporation, Inc.; and


◦	the merger of Great Western Bancorporation, Inc. with and into Great Western Bancorp, Inc., with Great Western Bancorp, Inc. continuing as the surviving corporation and succeeding to all the assets, liabilities and business of Great Western Bancorporation, Inc.

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “might,” “should,” “could,” “predict,” “potential,” “believe,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “projection,” “would,” “annualized” and “outlook,” or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.

- 3-

A number of important factors could cause our actual results to differ materially from those indicated in these forward-looking statements, including those factors identified in “Item 1A. Risk Factors” or “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Report or the following:


•	current and future economic and market conditions in the United States generally or in our states in particular, including the rate of growth and employment levels;


•	the effect of the current low interest rate environment or changes in market interest rates;


•	the geographic concentration of our operations, and our concentration on originating business and agribusiness loans;


•	the relative strength or weakness of the agricultural and commercial credit sectors and of the real estate markets in the markets in which our borrowers are located;


•	declines in the market prices for agricultural products;


•	our ability to effectively execute our strategic plan and manage our growth;


•	our ability to successfully manage our credit risk and the sufficiency of our allowance for loan loss;


•	our ability to attract and retain skilled employees or changes in our management personnel;


•	our ability to effectively compete with other financial services companies and the effects of competition in the financial services industry on our business;


•	changes in the demand for our products and services;


•	the effectiveness of our risk management and internal disclosure controls and procedures;


•	fluctuations in the values of our assets and liabilities and off-balance sheet exposures;


•	our ability to attract and retain customer deposits;


•	our access to sources of liquidity and capital to address our liquidity needs;


•	possible changes in trade, monetary and fiscal policies of, and other activities undertaken by, governments, agencies, central banks and similar organizations;


•	our ability to identify and address cyber-security risks;


•	any failure or interruption of our information and communications systems;


•	our ability to keep pace with technological changes;


•	our ability to successfully develop and commercialize new or enhanced products and services;


•	possible impairment of our goodwill and other intangible assets, or any adjustment of the valuation of our deferred tax assets;


•	the effects of problems encountered by other financial institutions;


•	the effects of geopolitical instability, including war, terrorist attacks, and man-made and natural disasters;


•	the effects of the failure of any component of our business infrastructure provided by a third party;


•	the impact of, and changes in applicable laws, regulations and accounting standards and policies;

- 4-


•	market perceptions associated with our separation from NAB and other aspects of our business;


•	our likelihood of success in, and the impact of, litigation or regulatory actions;


•	our inability to receive dividends from our bank and to service debt, pay dividends to our common stockholders and satisfy obligations as they become due;


•	the incremental costs of operating as a standalone public company;


•	our ability to meet our obligations as a public company, including our obligations under Section 404 of the Sarbanes-Oxley Act of 2002 to maintain an effective system of internal control over financial reporting;


•	our ability to retain service providers to perform oversight or control functions or services that have otherwise been performed in the past by NAB;

•

various risks and uncertainties associated with our previously announced merger agreement with HF Financial Corp. (“HF”), including, without limitation, our ability to consummate the transaction on a timely basis, if at all, our ability to effectively and timely integrate HF’s operations into our operations, our ability to achieve the estimated synergies from the proposed transaction, litigation related to the proposed transaction and the effects of the proposed transaction, if consummated, on our future financial condition, operating results, strategy and plans;


•	damage to our reputation from any of the factors described above; and


•	other risks and uncertainties inherent to our business, including those discussed under the heading "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended September 30, 2015.

The foregoing factors should not be considered an exhaustive list and should be read together with the other cautionary statements included in our Annual Report on Form 10-K for the fiscal year ended September 30, 2015. If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from what we anticipate. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and we do not undertake any obligation to update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.

- 5-

PART I. FINANCIAL INFORMATION


ITEM 1.	FINANCIAL STATEMENTS (UNAUDITED)

- 6-

GREAT WESTERN BANCORP, INC.

Consolidated Balance Sheets (Unaudited)

(In Thousands, Except Share and Per Share Data)



	March 31,			September 30,
	2016			2015
Assets
Cash and due from banks	$	174,401		$	237,770
Securities available for sale	1,328,685			1,327,327
Loans, net of unearned discounts and deferred fees, including $85,517 and $97,030 of loans covered by FDIC loss share agreements at March 31, 2016 and September 30, 2015, respectively, and $1,165,660 and $1,118,687 of loans and written loan commitments at fair value under the fair value option at March 31, 2016 and September 30, 2015, respectively, and $5,918 and $9,867 of loans held for sale at March 31, 2016 and September 30, 2015, respectively.	7,557,788			7,325,198
Allowance for loan losses	(61,917		)	(57,200		)
Net loans	7,495,871			7,267,998
Premises and equipment	99,018			97,550
Accrued interest receivable	39,487			44,077
Other repossessed property, including $0 and $61 of property covered by FDIC loss share arrangements at March 31, 2016 and September 30, 2015, respectively	12,204			15,892
FDIC indemnification asset	12,875			14,722
Goodwill	697,807			697,807
Core deposits and other intangibles	5,702			7,119
Net deferred tax assets	29,762			32,470
Other assets	46,483			55,922
Total assets	$	9,942,295		$	9,798,654
Liabilities and stockholders’ equity
Deposits
Noninterest-bearing	$	1,503,981		$	1,368,453
Interest-bearing	6,208,748			6,018,612
Total deposits	7,712,729			7,387,065
Securities sold under agreements to repurchase	146,273			185,271
FHLB advances and other borrowings	370,000			581,000
Subordinated debentures and subordinated notes payable	90,764			90,727
Fair value of derivatives	74,197			53,613
Accrued interest payable	3,987			4,006
Accrued expenses and other liabilities	35,143			37,626
Total liabilities	8,433,093			8,339,308
Stockholders’ equity
Common stock, $0.01 par value, authorized 500,000,000 shares; 55,245,177 shares issued and outstanding at March 31, 2016 and 55,219,596 shares issued and outstanding at September 30, 2015	552			552
Additional paid-in capital	1,203,184			1,201,387
Retained earnings	300,757			255,089
Accumulated other comprehensive income	4,709			2,318
Total stockholders' equity	1,509,202			1,459,346
Total liabilities and stockholders' equity	$	9,942,295		$	9,798,654

See accompanying notes.

- 7-

GREAT WESTERN BANCORP, INC.

Consolidated Statements of Comprehensive Income (Unaudited)

(In Thousands, Except Share and Per Share Data)



	Three Months Ended March 31,						Six Months Ended March 31,
	2016			2015			2016			2015
Interest and dividend income
Loans	$	88,192		$	82,394		$	175,388		$	166,738
Taxable securities	5,787			5,379			11,774			11,066
Nontaxable securities	12			13			24			26
Dividends on securities	222			258			436			508
Federal funds sold and other	94			160			169			444
Total interest and dividend income	94,307			88,204			187,791			178,782

Interest expense
Deposits	6,029			5,984			11,694			11,999
Securities sold under agreements to repurchase	132			150			271			296
FHLB advances and other borrowings	929			893			1,845			1,839
Related party notes payable	—			227			—			459
Subordinated debentures and subordinated notes payable	879			325			1,686			655
Total interest expense	7,969			7,579			15,496			15,248

Net interest income	86,338			80,625			172,295			163,534

Provision for loan losses	2,631			9,679			6,520			12,998

Net interest income after provision for loan losses	83,707			70,946			165,775			150,536

Noninterest income
Service charges and other fees	10,316			8,871			20,782			19,269
Wealth management fees	1,668			1,825			3,280			3,782
Net gain on sale of loans	1,204			1,580			2,474			3,124
Net gain (loss) on sale of securities	24			—			(330		)	51
Net increase in fair value of loans at fair value	35,955			15,208			21,054			32,308
Net realized and unrealized (loss) on derivatives	(40,893		)	(21,698		)	(31,454		)	(46,303		)
Other	725			1,150			1,836			2,605
Total noninterest income	8,999			6,936			17,642			14,836

Noninterest expense
Salaries and employee benefits	24,769			24,673			50,065			48,761
Data processing	5,008			4,708			10,254			9,536
Occupancy expenses	3,843			3,984			7,434			8,008
Professional fees	3,345			3,603			6,453			7,175
Communication expenses	928			1,225			1,862			2,398
Advertising	1,048			946			1,968			1,674
Equipment expense	931			925			1,835			1,881
Net loss recognized on repossessed property and other related expenses	210			2,634			100			4,480
Amortization of core deposits and other intangibles	708			2,313			1,417			4,626
Other	4,065			3,427			7,687			6,990
Total noninterest expense	44,855			48,438			89,075			95,529
Income before income taxes	47,851			29,444			94,342			69,843
Provision for income taxes	17,177			9,720			33,207			23,422
Net income	$	30,674		$	19,724		$	61,135		$	46,421

Other comprehensive income - change in net unrealized gain on securities available-for-sale (net of deferred income tax (expense) of $(6,128), and $(3,159) for the three months ended March 31, 2016 and 2015, respectively and $(1,466) and $(4,966) for the six months ended March 31, 2016 and 2015, respectively)	9,998			5,153			2,391			8,268
Comprehensive income	$	40,672		$	24,877		$	63,526		$	54,689

Basic earnings per common share
Weighted average shares outstanding	55,269,557			57,898,335			55,261,634			57,897,059
Basic earnings per share	$	0.56		$	0.34		$	1.11		$	0.80

Diluted earnings per common share
Weighted average shares outstanding	55,408,876			57,916,802			55,401,164			57,906,293
Diluted earnings per share	$	0.55		$	0.34		$	1.10		$	0.80

Dividends per share
Dividends paid	$	7,734		$	6,947		$	15,467		$	6,947
Dividends per share	$	0.14		$	0.12		$	0.28		$	0.12

See accompanying notes.

- 8-

GREAT WESTERN BANCORP, INC.

Consolidated Statement of Stockholders' Equity (Unaudited)

(In Thousands, Except Share and Per Share Data)



	Comprehensive Income		Common Stock Par Value		Additional Paid-in Capital		Retained Earnings			Accumulated Other Comprehensive Income (Loss)			Total
Balance, September 30, 2014			$	579	$	1,260,124	$	166,544		$	(6,157	)	$	1,421,090
Net income	$	46,421	—		—		46,421			—			46,421
Other comprehensive income, net of tax:
Net change in net unrealized gain on securities available for sale	8,268		—		—		—			8,268			8,268
Total comprehensive income	$	54,689
Stock-based compensation			—		720		—			—			720
Cash dividends:
Common stock, $0.12 per share			—		—		(6,947		)	—			(6,947		)
Balance, March 31, 2015			$	579	$	1,260,844	$	206,018		$	2,111		$	1,469,552

Balance, September 30, 2015			$	552	$	1,201,387	$	255,089		$	2,318		$	1,459,346
Net income	$	61,135	—		—		61,135			—			61,135
Other comprehensive income, net of tax:
Net change in net unrealized gain on securities available for sale	2,391		—		—		—			2,391			2,391
Total comprehensive income	$	63,526
Stock-based compensation			—		1,797		—			—			1,797
Cash dividends:
Common stock, $0.14 per share			—		—		(15,467		)	—			(15,467		)
Balance, March 31, 2016			$	552	$	1,203,184	$	300,757		$	4,709		$	1,509,202

See accompanying notes.

- 9-

GREAT WESTERN BANCORP, INC.

Consolidated Statements of Cash Flows (Unaudited)

(In Thousands)



	Six months ended
	March 31, 2016			March 31, 2015
Operating activities
Net income	$	61,135		$	46,421
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	8,260			11,613
Amortization of FDIC indemnification asset	1,927			4,593
Net loss (gain) on sale of securities	330			(51		)
Net gain on sale of loans	(2,474		)	(3,124		)
Net loss on FDIC indemnification asset	554			552
Net (gain) on sale of premises and equipment	(34		)	(66		)
Loss from sale/writedowns of repossessed property	100			4,480
Provision for loan losses	6,520			12,998
Stock-based compensation	1,797			720
Originations of residential real estate loans held for sale	(104,655		)	(132,498		)
Proceeds from sales of residential real estate loans held for sale	108,604			136,997
Deferred income taxes	1,242			(4,066		)
Changes in:
Accrued interest receivable	4,590			4,676
Other assets	821			2,039
FDIC clawback liability	473			385
Accrued interest payable and other liabilities	17,609			24,272
Net cash provided by operating activities	106,799			109,941
Investing activities
Purchase of securities available for sale	(128,480		)	(238,828		)
Proceeds from sales of securities available for sale	24,996			55,149
Proceeds from maturities of securities available for sale	102,738			132,308
Net increase in loans	(236,955		)	(300,513		)
(Payment) reimbursement of covered losses from FDIC indemnification claims	(634		)	1,637
Purchase of premises and equipment	(4,825		)	(2,584		)
Proceeds from sale of premises and equipment	641			1,438
Proceeds from sale of repossessed property	3,534			8,989
Purchase of FHLB stock	(11,815		)	(3,037		)
Proceeds from redemption of FHLB stock	20,433			7,149
Net cash used in investing activities	(230,367		)	(338,292		)
Financing activities
Net increase in deposits	325,664			435,518
Net (decrease) increase in securities sold under agreements to repurchase	(38,998		)	1,656
Net (decrease) in FHLB advances and other borrowings	(211,000		)	(100,075		)
Dividends paid	(15,467		)	(6,947		)
Net cash provided by financing activities	60,199			330,152
Net (decrease) increase in cash and due from banks	(63,369		)	101,801
Cash and due from banks, beginning of period	237,770			256,639
Cash and due from banks, end of period	$	174,401		$	358,440
Supplemental disclosure of cash flow information
Cash payments for interest	$	15,515		$	16,052
Cash payments for income taxes	$	33,777		$	33,980
Supplemental disclosure of noncash investing and financing activities
Loans transferred to repossessed properties	$	(786	)	$	(6,914	)
Repossessed property transferred to premises and equipment	$	(840	)	$	—

See accompanying notes.

- 10-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

1. Nature of Operations and Summary of Significant Policies

Nature of Operations

Great Western Bancorp, Inc. (the “Company”) is a bank holding company organized under the laws of Delaware. The primary business of the Company is ownership of its wholly owned subsidiary, Great Western Bank (the “Bank”). The Bank is a full-service regional bank focused on relationship-based business and agribusiness banking in Arizona, Colorado, Iowa, Kansas, Missouri, Nebraska, and South Dakota. The Company and the Bank are subject to the regulation of certain federal and/or state agencies and undergo periodic examinations by those regulatory authorities. Substantially all of the Company’s income is generated from banking operations.

Basis of Presentation

The accompanying unaudited consolidated interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) and reflect all adjustments that are, in the opinion of management, necessary for the fair presentation of the financial position and results of operations for the periods presented. All such adjustments are of a normal recurring nature.

Certain previously reported amounts have been reclassified to conform to the current presentation.

The unaudited interim consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements for the year ended September 30, 2015, which includes a description of significant accounting policies. The results of operations for interim periods are not necessarily indicative of the results that may be expected for the year or any other period.

The accompanying unaudited consolidated financial statements include the accounts and results of operations of the Company and its subsidiaries after elimination of all significant intercompany accounts and transactions. The preparation of unaudited consolidated financial statements in conformity with U.S. GAAP requires management to make certain estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from these estimates.

Business Combinations

The Company accounts for business combinations under the acquisition method of accounting in accordance with ASC 805, “Business Combinations” (“ASC 805”). The Company recognizes the fair value of the assets acquired and liabilities assumed, immediately expenses transaction costs and accounts for restructuring plans separately from the business combination. There is no separate recognition of the acquired allowance for loan losses on the acquirer’s balance sheet as credit related factors are incorporated directly into the fair value of the loans recorded at the acquisition date. The excess of the cost of the acquisition over the fair value of the net tangible and intangible assets acquired is recorded as goodwill. Alternatively, a bargain purchase gain is recorded equal to the amount by which the fair value of assets purchased exceeds the fair value of liabilities assumed and consideration paid.

Results of operations of the acquired business are included in the consolidated statements of comprehensive income from the effective date of acquisition.

Securities

The Company classifies securities upon purchase in one of three categories: trading, held-to-maturity, or available-for-sale. Debt and equity securities held for resale are classified as trading. Debt securities for which the Company has the ability and positive intent to hold until maturity are classified as held-to-maturity. All other securities are classified as available-for-sale as they may be sold prior to maturity in response to changes in the Company’s interest rate risk profile, funding needs, demand for collateralized deposits by public entities or other reasons.

- 11-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

Held-to-maturity securities are stated at amortized cost, which represents actual cost adjusted for premium amortization and discount accretion. Available-for-sale securities are stated at fair value, with unrealized gains and losses, net of related taxes, included in stockholders’ equity as a component of accumulated other comprehensive income (loss).

Trading securities are stated at fair value. Realized and unrealized gains and losses from sales and fair value adjustments of trading securities are included in other noninterest income in the consolidated statements of comprehensive income.

Purchases and sales of securities are recognized on a trade date basis. The cost of securities sold is based on the specific identification method.

Declines in the fair value of investment securities available for sale (with certain exceptions for debt securities noted below) that are deemed to be other-than-temporary are recognized in earnings as a realized loss, and a new cost basis for the securities is established. In evaluating other-than-temporary impairment, management considers the length of time and extent to which the fair value has been less than amortized cost, the financial condition and near-term prospects of the issuer, and the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value in the near term. Declines in the fair value of debt securities below amortized cost are deemed to be other-than-temporary in circumstances where: (1) the Company has the intent to sell a security; (2) it is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis; or (3) the Company does not expect to recover the entire amortized cost basis of the security. If the Company intends to sell a security or if it is more likely than not that the Company will be required to sell the security before recovery, an other-than-temporary impairment loss is recognized in earnings equal to the difference between the security’s amortized cost basis and its fair value. If the Company does not intend to sell the security or it is not more likely than not that it will be required to sell the security before recovery, the other-than-temporary impairment write-down is separated into an amount representing credit loss, which is recognized in earnings, and an amount related to all other factors, which is recognized in accumulated other comprehensive income (loss).

Interest and dividends, including amortization of premiums and accretion of discounts, are recognized as interest or dividend income when earned. Realized gains and losses on sales (using the specific identification method) and declines in value judged to be other- than-temporary are included in noninterest income in the consolidated statements of comprehensive income.

Loans

The Company’s accounting method for loans differs depending on whether the loans were originated or purchased and, for purchased loans, whether the loans were acquired at a discount related to evidence of credit deterioration since date of origination.

Originated Loans

Loans that management has the intent and ability to hold for the foreseeable future, or until maturity or pay-off, generally are reported at their outstanding principal balance, adjusted for charge-offs, the allowance for loan losses, and any unamortized deferred fees or costs. Other fees, not associated with originating a loan are recognized as fee income when earned.

Interest income on loans is accrued daily on the outstanding balances. Accrual of interest is discontinued when management believes, after considering collection efforts and other factors, the borrower’s financial condition is such that collection of interest is doubtful, which is generally at 90 days past due. Generally, when loans are placed on nonaccrual status, interest receivable is reversed against interest income in the current period. Interest payments received thereafter are applied as a reduction to the remaining principal balance as long as concern exists as to the ultimate collection of the principal. Loans are removed from nonaccrual status when they become current as to both principal and interest and concern no longer exists as to the collectability of principal and interest.

The Company has elected to measure certain long-term loans and written loan commitments at fair value to assist in managing interest rate risk for longer-term loans. Fair value loans are fixed-rate loans having original maturities of 5 years or greater (typically between 5 and 15 years) to our business and agribusiness banking customers to assist them in facilitating their risk management strategies. The fair value option was elected upon the origination or acquisition of these loans and written loan commitments. Interest income is recognized in the same manner on loans reported at fair value as on non-fair value loans, except in regard to origination fees and costs which are recognized immediately upon closing. The changes in fair value of long-term loans and written loan commitments at fair value are reported in noninterest income.

- 12-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

For loans held for sale, loan fees charged or received on origination, net of certain direct loan origination costs, are recognized in income when the related loan is sold. For loans held for investment, loan fees, net of certain direct loan origination costs, are deferred, and the net amount is amortized as an adjustment of the related loan’s yield. The Company is generally amortizing these amounts over the contractual lives of the loans. Commitment fees are recognized as income when received.

The Company grants commercial, agricultural, consumer, residential real estate, and other loans to customers primarily in Arizona, Colorado, Iowa, Kansas, Missouri, Nebraska, and South Dakota. The amount of collateral obtained, if deemed necessary, is based on management’s credit evaluation of the borrower. Collateral held varies but includes accounts receivable, inventory, property and equipment, residential real estate, and income-producing commercial and agricultural properties. Government guarantees are also obtained for some loans, which reduces the Company’s risk of loss.

Loans originated and intended for sale in the secondary market are carried at the lower of cost or fair value. Loans held for sale include fixed rate single-family residential mortgage loans under contract to be sold in the secondary market. In most cases, loans are carried at cost and sold within 45 days. These loans are sold with the mortgage servicing rights released. Under limited circumstances, buyers may have recourse to return a purchased loan to the Company. Recourse conditions may include early payment default, breach of representation or warranties, or documentation deficiencies.

Fair value of loans held for sale is determined based on prevailing market prices for loans with similar characteristics, sale contract prices, or, for certain portfolios, discounted cash flow analysis. Declines in fair value below cost (and subsequent recoveries) are recognized in net gain on sale of loans. Deferred fees and costs related to these loans are not amortized but are recognized as part of the cost basis of the loan at the time it is sold. Gains or losses on sales are recognized upon delivery and included in net gain on sale of loans.

Purchased Loans

Loans acquired (non-impaired and impaired) in a business acquisition are recorded at their fair value at the acquisition date. Credit discounts are included in the determination of fair value; therefore, an allowance for loan losses is not recorded at the acquisition date.

In determining the acquisition date fair value of purchased loans with evidence of credit deterioration (“purchased impaired loans”), and in subsequent accounting, the Company generally aggregates impaired purchased consumer and certain smaller balance impaired commercial loans into pools of loans with common risk characteristics, while accounting for larger-balance impaired commercial loans individually. Expected cash flows at the acquisition date in excess of the fair value of loans are recorded as interest income over the life of the loans using a level-yield method.

Management estimates the cash flows expected to be collected at acquisition and at subsequent measurement dates using internal risk models, which incorporate the estimate of key assumptions, such as default rates, loss severity, and prepayment speeds. Subsequent to the acquisition date, decreases in cash flows over those expected at the acquisition date are recognized by recording an allowance for loan losses. Subsequent increases in cash flow over those expected at the acquisition date are recognized as reductions to allowance for loan losses to the extent impairment was previously recognized and thereafter as interest income prospectively.

For purchased loans not deemed impaired at the acquisition date, the difference between the fair value and the unpaid principal balance of the loan at acquisition date is amortized or accreted to interest income using the effective interest method over the remaining period to contractual maturity.

Credit Risk Management

The Company’s strategy for credit risk management includes well-defined, centralized credit policies, uniform underwriting criteria and ongoing risk monitoring and review processes for all credit exposures. The strategy also emphasizes diversification on a geographic, industry, and customer level; regular credit examinations; and management reviews of loans exhibiting deterioration of credit quality. The credit risk management strategy also includes a credit risk assessment process that performs assessments of compliance with commercial and consumer credit policies, risk ratings, and other critical credit information. Loan decisions are documented with respect to the borrower’s business, purpose of the loan, evaluation of the repayment sources, and the associated risks, evaluation of collateral, covenants and monitoring requirements, and risk rating rationale.

- 13-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

The Company categorizes its loan portfolio into six classes, which is the level at which it develops and documents a systematic methodology to determine the allowance for loan losses. The Company’s six loan portfolio classes are residential real estate, commercial real estate, commercial non real estate, agriculture, consumer and other lending.

The residential real estate lending class includes loans made to consumer customers including residential mortgages, residential construction loans and home equity loans and lines. These loans are typically fixed rate loans secured by residential real estate. Home equity lines are revolving accounts giving the borrower the ability to draw and repay balances repeatedly, up to a maximum commitment, and are secured by residential real estate. Home equity lines typically have variable rate terms which are benchmarked to a prime rate. Historical loss history is the primary factor in determining the allowance for loan losses for the residential real estate lending class. Key risk characteristics relevant to residential real estate lending class loans primarily relate to the borrower’s capacity and willingness to repay and include unemployment rates and other economic factors, and customer payment history. These risk characteristics, among others, are reflected in the environmental factors considered in determining the allowance for loan losses.

The commercial real estate lending class includes loans made to small and middle market businesses, including multifamily properties. Loans in this class are secured by commercial real estate. Historical loss history and updated loan-to-value information on collateral-dependent loans are the primary factors in determining the allowance for loan losses for the commercial real estate lending class. Key risk characteristics relevant to the commercial real estate lending class include the industry and geography of the borrower’s business, purpose of the loan, repayment sources, borrower’s debt capacity and financial performance, loan covenants, and nature of pledged collateral. We consider these risk characteristics in assigning risk ratings and estimating environmental factors considered in determining the allowance for loan losses.

The commercial non real estate lending class includes loans made to small and middle market businesses, and loans made to public sector customers. Loans in this class are generally secured by business assets and guaranteed by owners; cashflows are most often our primary source of repayment. Historical loss history and updated loan-to-value information on collateral-dependent loans are the primary factors in determining the allowance for loan losses for the commercial non real estate lending class. Key risk characteristics relevant to the commercial non real estate lending class include the industry and geography of the borrower’s business, purpose of the loan, repayment sources, borrower’s debt capacity and financial performance, loan covenants, and nature of pledged collateral. We consider these risk characteristics in assigning risk ratings and estimating environmental factors considered in determining the allowance for loan losses.

The agriculture lending class includes loans made to small and mid-size agricultural businesses and individuals. Loans in this class are generally secured by operating assets and guaranteed by owners; cashflows are most often our primary source of repayment. Historical loss history and updated loan-to-value information on collateral-dependent loans are the primary factors in determining the allowance for loan losses for the agriculture lending class. Key risk characteristics relevant to the agriculture lending class include the geography of the borrower’s operations, commodity prices and weather patterns, purpose of the loan, repayment sources, borrower’s debt capacity and financial performance, loan covenants, and nature of pledged collateral. We consider these risk characteristics in assigning risk ratings and estimating environmental factors considered in determining the allowance for loan losses.

The consumer lending class includes loans made to consumer customers including loans secured by automobiles and other installment loans, and the other lending class includes credit card loans and unsecured revolving credit lines. Historical loss history is the primary factor in determining the allowance for loan losses for the consumer and other lending classes. Key risk characteristics relevant to loans in the consumer and other lending classes primarily relate to the borrower’s capacity and willingness to repay and include unemployment rates and other economic factors, and customer payment and overall credit history. These risk characteristics, among others, are reflected in the environmental factors considered in determining the allowance for loan losses.

The Company assigns all non-consumer loans a credit quality risk rating. These ratings are Pass, Watch, Substandard, Doubtful, and Loss. Loans with a Pass and Watch rating represent those loans not classified on the Company’s rating scale for problem credits, with loans with a Watch rating being monitored and updated at least quarterly by management. Substandard loans are those where a well-defined weakness has been identified that may put full collection of contractual debt at risk. Doubtful loans are those where a well-defined weakness has been identified and a loss of contractual debt is probable. Substandard and doubtful loans are monitored and updated monthly. All loan risk ratings are updated and monitored on a continuous basis. The Company generally does not risk rate consumer loans unless a default event such as bankruptcy or extended nonperformance takes place. Alternatively, standard credit scoring systems are used to assess credit risks of consumer loans.

- 14-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

Troubled Debt Restructurings (“TDRs”)

Loans modified under troubled debt restructurings involve granting a concession to a borrower who is experiencing financial difficulty. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance, or other actions intended to maximize collection, which generally would not otherwise be considered. Our TDRs include performing and nonperforming TDRs, which consist of loans that continue to accrue interest at the loan's original interest rate as we expect to collect the remaining principal and interest on the loan, and nonaccrual TDRs, which include loans that are in a nonaccrual status and are no longer accruing interest, as we do not expect to collect the full amount of principal and interest owned from the borrower on these loans. At the time of modification (except for loans on nonaccrual status), a TDR is classified as nonperforming TDR until a six-month payment history of principal and interest payments, in accordance with the terms of the loan modification, is sustained, at which time we move the loan to a performing status (performing TDR). If we do not expect to collect all principal and interest on the loan, the modified loan is classified as a nonaccrual TDR. All TDRs are accounted for as impaired loans and are included in our analysis of the allowance for loan losses. A TDR that has been renewed for a borrower who is no longer experiencing financial difficulty and which yields a market rate of interest at the time of a renewal is no longer considered a TDR.

Allowance for Loan Losses (“ALL”) and Unfunded Commitments

The Company maintains an allowance for loan losses at a level management believes is appropriate to reserve for credit losses inherent in our loan portfolio. The allowance for loan losses is determined based on an ongoing evaluation, driven primarily by monitoring changes in loan risk grades, delinquencies, and other credit risk indicators, which is inherently subjective.

The Company considers the uncertainty related to certain industry sectors and the extent of credit exposure to specific borrowers within the portfolio. In addition, consideration is given to concentration risks associated with the various loan portfolios and current economic conditions that might impact the portfolio. The Company also considers changes, if any, in underwriting activities, the loan portfolio composition (including product mix and geographic, industry, or customer-specific concentrations), trends in loan performance, the level of allowance coverage relative to similar banking institutions and macroeconomic factors, such as changes in unemployment rates, gross domestic product, and consumer bankruptcy filings.

All of these estimates are susceptible to significant change. Changes to the allowance for loan losses are made by charges to the provision for loan losses, which is reflected in the consolidated statements of comprehensive income. Past due status is monitored as an indicator of credit deterioration. Loans that are 90 days or more past due are put on nonaccrual status unless the loan is well secured and in the process of collection. Loans deemed to be uncollectible are charged off against the allowance for loan losses. Recoveries of amounts previously charged-off are credited to the allowance for loan losses.

The allowance for loan losses consist of reserves for probable losses that have been identified related to specific borrowing relationships that are individually evaluated for impairment (“specific reserve”), as well as probable losses inherent in our loan portfolio that are not specifically identified (“collective reserve”).

The specific reserve relates to impaired loans. A loan is impaired when, based on current information and events, it is probable the Company will be unable to collect all amounts due (interest as well as principal) according to the contractual terms of the loan agreement. Specific reserves are determined on a loan-by-loan basis based on management’s best estimate of the Company’s exposure, given the current payment status of the loan, the present value of expected payments, and the value of any underlying collateral. Impaired loans also include loans modified in troubled debt restructurings. Generally, the impairment related to troubled debt restructurings is measured based on the fair value of the collateral, less cost to sell, or the present value of expected payments relative to the unpaid principal balance. If the impaired loan is identified as collateral dependent, then the fair value of the collateral method of measuring the amount of the impairment is utilized. This method requires obtaining an independent appraisal of the collateral and applying a discount factor to the appraised value, if necessary, and including costs to sell.

Management’s estimate for collective reserves reflects losses incurred in the loan portfolio as of the consolidated balance sheet reporting date. Incurred loss estimates primarily are based on historical loss experience and portfolio mix. Incurred loss estimates may be adjusted for qualitative factors such as current economic conditions and current portfolio trends including credit quality, concentrations, aging of the portfolio, and/or significant policy and underwriting changes.

- 15-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

The Company maintains an ALL for acquired impaired loans accounted for under ASC 310-30, resulting from decreases in expected cash flows arising from the periodic revaluation of these loans Any decrease in expected cash flows in the individual loan pool is generally recognized in the current provision for loan losses. Any increase in expected cash flows is generally not recognized immediately but is instead reflected as an adjustment to the related loan or pool's yield on a prospective basis once any previously recorded provision for loan loss has been recognized.

For acquired nonimpaired loans accounted for under ASC 310-20, the Company utilizes methods to estimate the required allowance for loan losses similar to originated loans; the required reserve is compared to the net carrying value of each acquired nonimpaired loan (by segment) to determine if a provision is required.

While management uses the best information available to establish the allowance for loan losses, future adjustments may be necessary if economic conditions differ substantially from the assumptions used in performing the estimates.

Unfunded residential mortgage loan commitments entered into in connection with mortgage loans to be held for sale are considered derivatives and are recorded at fair value and included in other liabilities on the consolidated balance sheets with changes in fair value recorded in other interest income. All other unfunded loan commitments are generally related to providing credit facilities to customers and are not considered derivatives. For purchased loans, the fair value of the unfunded credit commitments is considered in determination of the fair value of the loans recorded at the date of acquisition. Reserves for credit exposure on all other unfunded credit commitments are recorded in other liabilities on the consolidated balance sheets.

FDIC Indemnification Asset and Clawback Liability

In conjunction with a Federal Deposit Insurance Corporation (“FDIC”)-assisted transaction of TierOne Bank in 2010, the Company entered into two loss share agreements with the FDIC, one covering certain single family residential mortgage loans with the claim period ending June 2020 and one covering commercial loans and other assets, in which the claim period ended in June 2015. The agreements cover a portion of realized losses on loans, foreclosed real estate and certain other assets. The Company has recorded assets on the consolidated balance sheets (i.e. indemnification assets) representing estimated future amounts recoverable from the FDIC.

Fair values of loans covered by the loss sharing agreements at the acquisition date were estimated based on projected cash flows available based on the expected probability of default, default timing and loss given default, the expected reimbursement rates (generally 80%) from the FDIC and other relevant terms of the loss sharing agreements. The initial fair value was established by discounting these expected cash flows with a market discount rate for instruments with like maturity and risk characteristics.

The loss share assets are measured separately from the related loans and foreclosed real estate and recorded as an FDIC indemnification asset on the consolidated balance sheets because they are not contractually embedded in the loans and are not transferable with the loans should the Company choose to dispose of them. Subsequent to the acquisition date, reimbursements received from the FDIC for actual incurred losses reduce the carrying amount of the loss share assets. Reductions to expected losses on covered assets, to the extent such reductions to expected losses are the result of an improvement to the actual or expected cash flows from the covered assets, also reduce the carrying amount of the loss share assets. The rate of accretion of the indemnification asset discount included in interest income slows to mirror the accelerated accretion of the loan discount. Additional expected losses on covered assets, to the extent such expected losses result in the recognition of an allowance for loan losses, increase the carrying amount of the loss share assets. A related increase in the value of the indemnification asset up to the amount covered by the FDIC is calculated based on the reimbursement rates from the FDIC and is included in other noninterest income. The corresponding loan accretion or amortization is recorded as a component of interest income on the consolidated statements of comprehensive income. Although these assets are contractual receivables from the FDIC, there are no contractual interest rates.

As part of the loss sharing agreements, the Company also assumed a liability (“FDIC Clawback Liability”) to be paid within 45 days subsequent to the maturity or termination of the loss sharing agreements that is contingent upon actual losses incurred over the life of the agreements relative to expected losses considered in the consideration paid at acquisition date and the amount of losses reimbursed to the Company under the loss sharing agreements. The liability was recorded at fair value as of the acquisition date. The fair value was based on a discounted cash flow calculation that considered the formula defined in the loss sharing agreements and projected losses. The difference between the fair value at acquisition date and the projected losses is amortized through other noninterest

- 16-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

expense. As projected losses and reimbursements are updated, as described above, the FDIC Clawback Liability is adjusted and a gain or loss is recorded in other noninterest expense.

Core Deposits and Other Intangibles

Intangible assets consist of core deposits, brand intangible, customer relationships, and other intangibles. Core deposits represent the identifiable intangible value assigned to core deposit bases arising from purchase acquisitions. Brand intangible represents the value associated with the Bank charter. Customer relationships intangible represents the identifiable intangible value assigned to customer relationships arising from a purchase acquisition. Other intangibles represent contractual franchise arrangements under which the franchiser grants the franchisee the right to perform certain functions within a designated geographical area. The methods and lives used to amortize intangible assets are as follows:



Intangible	Method	Years
Core deposit	Straight-line or effective yield	5
Brand intangible	Straight-line	15
Customer relationships	Straight-line	8.5
Other intangibles	Straight-line	5

Intangible assets are evaluated for impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable. No intangible asset impairments were recognized during the periods ended March 31, 2016 and 2015.

Derivatives

The Company maintains an overall interest rate risk management strategy that permits the use of derivative instruments to modify exposure to interest rate risk. The Company enters into interest rate swap contracts to offset the interest rate risk associated with borrowers who lock in long-term fixed rates (greater than or equal to 5 years to maturity) through a fixed rate loan. These contracts do not qualify for hedge accounting. Generally, under these swaps, the Company agrees with various swap counterparties to exchange the difference between fixed-rate and floating-rate interest amounts based upon notional principal amounts. These interest rate derivative instruments are recognized as assets and liabilities on the consolidated balance sheets and measured at fair value, with changes in fair value reported in net realized and unrealized gain (loss) on derivatives. Since each fixed rate loan is paired with an offsetting derivative contract, the impact to net income is minimized.

The Company enters into forward interest rate lock commitments on mortgage loans to be held for sale, which are commitments to originate loans whereby the interest rate on the loan is determined prior to funding. The Company also has corresponding forward sales contracts related to these interest rate lock commitments. Both the mortgage loan commitments and the related sales contracts are considered derivatives and are recorded at fair value with changes in fair value recorded in noninterest income.

Stock Based Compensation

Restricted and performance-based stock units/awards are classified as equity awards and accounted for under the Treasury method. Compensation expense for non-vested stock units/awards is based on the fair value of the award on the measurement date, which, for the Company, is the date of the grant and is recognized ratably over the vesting or performance period of the award. The fair value of non-vested stock units/awards is generally the market price of the Company's stock on the date of grant.

Income Taxes

The Company was required to file a consolidated income tax return with National Americas Investment, Inc. ("NAI") (a wholly owned indirect subsidiary of NAB) until NAI's dissolution on October 17, 2014. Income taxes are allocated pursuant to a tax-sharing arrangement, whereby the Company will pay federal and state income taxes as if it were filing on a stand-alone basis. Income tax expense includes two components: current and deferred. Current income tax expense reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to the taxable income or excess of deductions over income. The Company determines deferred income taxes using the liability (or balance sheet) method. Under this method, the net deferred tax asset

- 17-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

or liability is based on the tax effects of the differences between the book and tax basis of assets and liabilities, and enacted changes in tax rates and laws are recognized in the period in which they occur. Deferred income tax expense results from changes in deferred tax assets and liabilities between periods.

Deferred tax assets are reduced by a valuation allowance if, based on the weight of evidence available, it is more likely than not that some portion or all of a deferred tax asset will not be realized.

Tax benefits related to uncertain tax positions are recognized if it is more likely than not, based on the technical merits, that the tax position will be realized or sustained upon examination. The term "more likely than not" means a likelihood of more than 50 percent; the terms "examined" and "upon examination" also include resolution of the related appeals or litigation processes, if any. A tax position that meets the more-likely-than-not recognition threshold is initially and subsequently measured as the largest amount of tax benefit that has a greater than 50 percent likelihood of being realized upon settlement with a taxing authority that has full knowledge of all relevant information.

The determination of whether or not a tax position has met the more-likely-than-not recognition threshold considers the facts, circumstances, and information available at the reporting date and is subject to management’s judgment.

Transfers of Financial Assets

Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company-put presumptively beyond reach of the Company and its creditors, even in bankruptcy or other receivership, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity or the ability to unilaterally cause the holder to return specific assets.

Securities sold under agreements to repurchase are accounted for as collateralized financing transactions and are recorded at amounts at which the securities were financed, plus accrued interest.

Revenue Recognition

The Company recognizes revenue as it is earned based on contractual terms, as transactions occur, or as services are provided and collectability is reasonably assured. Certain specific policies related to service charges and other fees include the following:

Deposit Service Charges

Service charges on deposit accounts are primarily fees related to customer overdraft events and not sufficient funds fees, net of any refunded fees, and are recognized as transactions occur and services are provided. Service charges on deposit accounts also relate to monthly fees based on minimum balances, and are earned as transactions occur and services are provided.

Interchange Fees

Interchange fees include interchange income from consumer debit card transactions processed through card association networks. Interchange income is a fee paid by a merchant bank to the card-issuing bank through the interchange network. Interchange fees are set by the card association networks and are based on cardholder purchase volumes.

Wealth Management Fees

Wealth management fees include commission income from financial planning, investment management and insurance operations.

Comprehensive Income

Comprehensive income consists of net income and other comprehensive income, net of applicable income taxes. Other comprehensive income (loss) consists entirely of unrealized appreciation (depreciation) on available-for-sale securities.

- 18-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

Subsequent Events

The Company has evaluated all events or transactions that occurred through the date the Company issued these financial statements. During this period, the Company did not have any material recognizable or non-recognizable subsequent events other than outlined below.

On April 28, 2016, the board of directors of the Company declared a dividend of $0.14 per common share payable on May 24, 2016 to owners of record as of close of business on May 10, 2016.

On November 30, 2015, the Company announced the signing of an Agreement and Plan of Merger with HF Financial Corp ("HF Financial"), the parent company of Home Federal Bank, headquartered in Sioux Falls, South Dakota. The Merger Agreement provides that HF Financial will merge into the Company, with the Company being the surviving entity, followed by the merger of Home Federal Bank into the Bank, with the Bank being the surviving entity. The Merger Agreement has been approved by the Boards of Directors of the Company and HF Financial and requisite regulators. The Merger Agreement was approved by HF Financial’s stockholders at their special meeting on May 10, 2016. The closing is expected to occur on May 13, 2016, with a merger effective date of May 16, 2016. The closing is subject to other customary closing conditions.

Subject to the terms of the Merger Agreement, HF Financial's stockholders will have the right to receive for each share of HF Financial common stock, at their election (but subject to proration in the event cash or stock is oversubscribed), either (i) 0.6500 share of the Company's common stock, or (ii) $19.50 in cash. The total merger consideration shall be prorated as necessary to ensure that 25% of the total outstanding shares of HF Financial common stock will be exchanged for cash and 75% of the total outstanding shares of HF Financial common stock will be exchanged for shares of the Company's common stock in the merger. The aggregate merger consideration equals $34.5 million of cash and 3.45 million shares of the Company’s common stock.

The merger will be accounted for using the purchase acquisition method of accounting and accordingly, assets acquired, liabilities assumed and consideration exchanged will be recorded at estimated fair value on the acquisition date. The Company is in the process of determining the preliminary fair values which are subject to refinement for up to one year after the closing date of the acquisition as additional information relative to closing date fair values becomes available. Any resulting goodwill will not be deductible for income tax purposes as the acquisition is accounted for as a tax-free exchange for federal income tax purposes.

2. New Accounting Pronouncements

In March 2016, the FASB issued ASU No. 2016-09, Compensation - Stock Based Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting, which addresses several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. ASU 2016-09 is effective for all entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016. Earlier application is permitted. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. An entity that elects early adoption must adopt all of the amendments in the same period. The Company is currently evaluating the potential impact of ASU 2016-09 on our financial statements.

In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842), which requires that lessees recognize the assets and liabilities arising from leases on the balance sheet. ASU 2015-16 will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. The Company is currently evaluating the potential impact of ASU 2016-02 on our financial statements.

In January 2016, the FASB issued ASU No. 2016-01, Financial Instruments - Overall (Subtopic 825-10) - Recognition and Measurement of Financial Assets and Financial Liabilities, which addresses certain aspects of recognition, measurement, presentation and disclosure of financial instruments. ASU 2016-01 will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017, with early adoption permitted. The Company is currently evaluating the potential impact of ASU 2016-01 on our financial statements.

In September 2015, the FASB issued ASU No. 2015-16, Business Combinations (Topic 805) - Simplifying the Accounting for Measurement-Period Adjustments, which requires that adjustments to provisional amounts that are identified during the measurement period of a business combination be recognized in the reporting period in which the adjustment amounts are determined. Furthermore, the income statement effects of such adjustments, if any, must be calculated as if the accounting had been completed at the acquisition

- 19-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

date. The portion of the amount recorded in current-period earnings that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. Under previous guidance, adjustments to provisional amounts identified during the measurement period are to be recognized retrospectively. ASU 2015-16 will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015. Earlier application is permitted for financial statements that have not been issued, therefore the Company has elected to early adopt this ASU for fiscal year 2016. There is no impact to our financial statements in the current quarter.

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606), which does not apply to financial instruments. The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services. ASU 2014-09 is effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. The amendments can be applied retrospectively to each prior reporting period or retrospectively with the cumulative effect of initially applying this ASU recognized at the date of initial application. Early application is not permitted. The Company is assessing the impact of ASU 2014-09 on its accounting and disclosures. In August 2015, the FASB issued ASU No. 2015-14 which deferred the effective date of ASU No. 2014-09 until annual reporting periods beginning after December 15, 2017. No other revisions were made to ASU 2014-09. The Company is currently evaluating the potential impact of ASU 2014-09 on our financial statements.

3. Securities Available for Sale

The amortized cost and approximate fair value of investments in securities, all of which are classified as available for sale according to management’s intent, are summarized as follows (in thousands):



	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Fair Value
As of March 31, 2016
U.S. Treasury securities	$	226,497	$	4,340	$	—		$	230,837
U.S. Agency securities	74,480		516		—			74,996
Mortgage-backed securities:
Government National Mortgage Association	743,435		4,008		(3,033		)	744,410
Federal National Mortgage Association	135,323		616		—			135,939
Small Business Assistance Program	133,878		1,123		—			135,001
States and political subdivision securities	1,458		—		—			1,458
Corporate debt securities	4,997		—		(6		)	4,991
Other	1,006		47		—			1,053
Total	$	1,321,074	$	10,650	$	(3,039	)	$	1,328,685

- 20-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)



	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Fair Value
As of September 30, 2015
U.S. Treasury securities	$	250,986	$	3,811	$	—		$	254,797
U.S. Agency securities	74,412		643		—			75,055
Mortgage-backed securities:
Government National Mortgage Association	842,460		3,663		(4,503		)	841,620
Federal National Mortgage Association	46,449		96		—			46,545
Small Business Assistance Program	101,415		233		(213		)	101,435
States and political subdivision securities	1,849		1		—			1,850
Corporate debt securities	4,996		—		(13		)	4,983
Other	1,006		36		—			1,042
Total	$	1,323,573	$	8,483	$	(4,729	)	$	1,327,327

The amortized cost and approximate fair value of debt securities available for sale as of March 31, 2016 and September 30, 2015, by contractual maturity, are shown below. Maturities of mortgage-backed securities may differ from contractual maturities because the mortgages underlying the securities may be called or repaid without any penalties.



	March 31, 2016				September 30, 2015
(In Thousands)	Amortized Cost		Estimated Fair Value		Amortized Cost		Estimated Fair Value
Due in one year or less	$	74,825	$	75,341	$	76,261	$	76,905
Due after one year through five years	231,645		235,979		255,982		259,780
Due after five years through ten years	962		962		—		—
	307,432		312,282		332,243		336,685
Mortgage-backed securities	1,012,636		1,015,350		990,324		989,600
Securities without contractual maturities	1,006		1,053		1,006		1,042
Total	$	1,321,074	$	1,328,685	$	1,323,573	$	1,327,327

Proceeds from sales of securities available for sale were $25.0 million and $0 million for the three months ended March 31, 2016 and 2015, respectively, and $25.0 million and $55.1 million for the six months ended March 31, 2016 and 2015, respectively. Gross gains (pre-tax) of $0 million and $0 million and gross losses (pre-tax) of $0 million and $0 million were realized on the sales for the three months ended March 31, 2016 and 2015, respectively. Gross gains (pre-tax) of $0 million and $0.6 million and gross losses (pre-tax) of $0 million and $0.5 million were realized on the sales for the six months ended March 31, 2016 and 2015, respectively, using the specific identification method. The Company recognized an other than temporary impairment in net loss on sale of securities in the consolidated statements of comprehensive income of $0 million and $0.4 million on two security holdings attributable to credit for the three and six months ended March 31, 2016. There was no other than temporary impairment recognized for the three and six months ended March 31, 2015.

Securities with an estimated fair value of approximately $888.9 million and $894.3 million at March 31, 2016 and September 30, 2015, respectively, were pledged as collateral on public deposits, securities sold under agreements to repurchase, and for other purposes as required or permitted by law. The counterparties do not have the right to sell or pledge the securities the Company has pledged as collateral.

As detailed in the following tables, certain investments in debt securities, which are approximately 25% and 36% of the Company’s investment portfolio at March 31, 2016 and September 30, 2015, respectively, are reported in the consolidated financial statements at an amount less than their amortized cost. Based on evaluation of available evidence, including recent changes in market interest rates, credit rating information, implicit or explicit government guarantees, and information obtained from regulatory filings, management believes the declines in fair value of these securities are temporary. As the Company does not intend to sell the securities and it is not more likely than not that the Company will be required to sell the securities before the recovery of their amortized cost basis, which

- 21-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

may be maturity, the Company does not consider the securities to be other than temporarily impaired at March 31, 2016 or September 30, 2015.

The following table presents the Company’s gross unrealized losses and approximate fair value in investments, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position (in thousands):



						March 31, 2016
	Less than 12 months					12 months or more					Total
	Estimated Fair Value		Unrealized Losses			Estimated Fair Value		Unrealized Losses			Estimated Fair Value		Unrealized Losses
U.S. Treasury securities	$	—	$	—		$	—	$	—		$	—	$	—
U.S. Agency securities	—		—			—		—			—		—
Mortgage-backed securities	24,380		(43		)	305,508		(2,990		)	329,888		(3,033		)
Corporate debt securities	4,992		(6		)	—		—			4,992		(6		)
Total	$	29,372	$	(49	)	$	305,508	$	(2,990	)	$	334,880	$	(3,039	)



						September 30, 2015
	Less than 12 months					12 months or more					Total
	Estimated Fair Value		Unrealized Losses			Estimated Fair Value		Unrealized Losses			Estimated Fair Value		Unrealized Losses
U.S. Treasury securities	$	—	$	—		$	—	$	—		$	—	$	—
U.S. Agency securities	—		—			—		—			—		—
Mortgage-backed securities	58,604		(236		)	412,058		(4,480		)	470,662		(4,716		)
Corporate debt securities	4,984		(13		)	—		—			4,984		(13		)
Total	$	63,588	$	(249	)	$	412,058	$	(4,480	)	$	475,646	$	(4,729	)

As of March 31, 2016 and September 30, 2015, the Company had 25 and 31 securities, respectively, in an unrealized loss position.

The majority of the Company’s investments in nonmarketable equity securities are stock of the Federal Home Loan Bank ("FHLB"). The carrying value of Federal Home Loan Bank stock was $27.1 million and $35.7 million as of March 31, 2016 and September 30, 2015, respectively, and is reported in other assets on the consolidated balance sheets. No indicators of impairment related to FHLB stock were identified during the three and six months ended March 31, 2016 and 2015, respectively.

The components of accumulated other comprehensive income (loss) from net unrealized gains (losses) on securities available for sale for the three and six months ended March 31, 2016 and 2015, respectively are as follows (in thousands):



	Three Months Ended March 31,						Six Months Ended March 31,
	2016			2015			2016			2015
Beginning balance accumulated other comprehensive income (loss)	$	(5,289	)	$	(3,042	)	$	2,318		$	(6,157	)
Net unrealized holding gain arising during the period	16,102			8,312			4,187			13,285
Reclassification adjustment for net gain (loss) realized in net income	24			—			(330		)	(51		)
Net change in unrealized gain before income taxes	16,126			8,312			3,857			13,234
Income tax (expense)	(6,128		)	(3,159		)	(1,466		)	(4,966		)
Net change in unrealized gain on securities after taxes	9,998			5,153			2,391			8,268
Ending balance accumulated other comprehensive income	$	4,709		$	2,111		$	4,709		$	2,111

- 22-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

4. Loans

The composition of loans as of March 31, 2016 and September 30, 2015, is as follows (in thousands):



	March 31, 2016			September 30, 2015
Residential real estate	$	909,590		$	921,827
Commercial real estate	3,078,028			2,845,748
Commercial non real estate	1,588,356			1,610,828
Agriculture	1,900,013			1,861,465
Consumer	64,465			73,049
Other	39,510			38,371
Ending balance	7,579,962			7,351,288
Less:
Unamortized discount on acquired loans	(16,829		)	(19,264		)
Unearned net deferred fees and costs and loans in process	(5,345		)	(6,826		)
Total	$	7,557,788		$	7,325,198

The loan breakouts above include loans covered by FDIC loss sharing agreements totaling $85.5 million and $97.0 million as of March 31, 2016 and September 30, 2015, respectively, residential real estate loans held for sale totaling $5.9 million and $9.9 million at March 31, 2016 and September 30, 2015, respectively, and $1.17 billion and $1.12 billion of loans and written loan commitments accounted for at fair value at March 31, 2016 and September 30, 2015, respectively.

Unamortized net deferred fees and costs totaled $7.2 million and $7.5 million as of March 31, 2016 and September 30, 2015, respectively.

Loans in process represent loans that have been funded as of the balance sheet dates but not classified into a loan category and loan payments received as of the balance sheet dates that have not been applied to individual loan accounts. Loans in process totaled $(1.9) million and $(0.7) million at March 31, 2016 and September 30, 2015, respectively.

Loans guaranteed by agencies of the U.S. government totaled $129.8 million and $105.0 million at March 31, 2016 and September 30, 2015, respectively.

Principal balances of residential real estate loans sold totaled $50.4 million and $69.6 million for the three months ended March 31, 2016 and 2015, respectively, and $108.6 million and $133.9 million for the six months ended March 31, 2016 and 2015, respectively.

Nonaccrual

The following table presents the Company’s nonaccrual loans at March 31, 2016 and September 30, 2015 (in thousands), excluding loans acquired with deteriorated credit quality. Loans greater than 90 days past due and still accruing interest as of March 31, 2016 and September 30, 2015, were not significant.



Nonaccrual loans	March 31, 2016		September 30, 2015
Residential real estate	$	6,853	$	7,642
Commercial real estate	9,932		9,556
Commercial non real estate	9,944		14,281
Agriculture	17,377		24,569
Consumer	60		107
Total	$	44,166	$	56,155

- 23-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

Credit Quality Information

The composition of the loan portfolio by internally assigned grade is as follows as of March 31, 2016 and September 30, 2015. This table (in thousands) is presented net of unamortized discount on acquired loans and excludes loans measured at fair value with changes in fair value reported in earnings of $1.17 billion at March 31, 2016 and $1.12 billion at September 30, 2015:



As of March 31, 2016	Residential Real Estate		Commercial Real Estate		Commercial Non Real Estate		Agriculture		Consumer		Other		Total
Credit Risk Profile by Internally Assigned Grade
Grade:
Pass	$	797,470	$	2,589,340	$	1,007,498	$	1,257,519	$	63,918	$	39,510	$	5,755,255
Watchlist	4,454		98,291		53,285		177,317		250		—		333,597
Substandard	11,731		59,036		32,728		118,390		279		—		222,164
Doubtful	107		186		652		—		—		—		945
Loss	—		—		—		—		—		—		—
Ending balance	813,762		2,746,853		1,094,163		1,553,226		64,447		39,510		6,311,961
Loans covered by FDIC loss sharing agreements	85,517		—		—		—		—		—		85,517
Total	$	899,279	$	2,746,853	$	1,094,163	$	1,553,226	$	64,447	$	39,510	$	6,397,478



As of September 30, 2015	Residential Real Estate		Commercial Real Estate		Commercial Non Real Estate		Agriculture		Consumer		Other		Total
Credit Risk Profile by Internally Assigned Grade
Grade:
Pass	$	799,359	$	2,384,980	$	1,053,091	$	1,272,312	$	72,705	$	38,371	$	5,620,818
Watchlist	4,890		66,024		50,242		189,144		78		—		310,378
Substandard	11,877		56,905		60,801		53,837		223		—		183,643
Doubtful	323		200		682		256		7		—		1,468
Loss	—		—		—		—		—		—		—
Ending balance	816,449		2,508,109		1,164,816		1,515,549		73,013		38,371		6,116,307
Loans covered by FDIC loss sharing agreements	97,030		—		—		—		—		—		97,030
Total	$	913,479	$	2,508,109	$	1,164,816	$	1,515,549	$	73,013	$	38,371	$	6,213,337

- 24-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

Past Due Loans

The following table (in thousands) presents the Company’s past due loans at March 31, 2016 and September 30, 2015. This table is presented net of unamortized discount on acquired loans and excludes loans measured at fair value with changes in fair value reported in earnings of $1.17 billion at March 31, 2016 and $1.12 billion at September 30, 2015.



As of March 31, 2016	30-59 Days Past Due		60-89 Days Past Due		90 Days or Greater Past Due		Total Past Due		Current		Total Financing Receivables
Residential real estate	$	1,669	$	31	$	2,084	$	3,784	$	809,978	$	813,762
Commercial real estate	1,281		165		6,020		7,466		2,739,387		2,746,853
Commercial non real estate	4,484		266		6,145		10,895		1,083,268		1,094,163
Agriculture	1,292		662		7,276		9,230		1,543,996		1,553,226
Consumer	100		18		8		126		64,321		64,447
Other	—		—		—		—		39,510		39,510
Ending balance	8,826		1,142		21,533		31,501		6,280,460		6,311,961
Loans covered by FDIC loss sharing agreements	2,392		295		192		2,879		82,638		85,517
Total	$	11,218	$	1,437	$	21,725	$	34,380	$	6,363,098	$	6,397,478



As of September 30, 2015	30-59 Days Past Due		60-89 Days Past Due		90 Days or Greater Past Due		Total Past Due		Current		Total Financing Receivables
Residential real estate	$	486	$	858	$	2,776	$	4,120	$	812,329	$	816,449
Commercial real estate	1,708		1,204		4,247		7,159		2,500,950		2,508,109
Commercial non real estate	697		7,944		4,072		12,713		1,152,103		1,164,816
Agriculture	2,161		175		6,264		8,600		1,506,949		1,515,549
Consumer	232		8		37		277		72,736		73,013
Other	—		—		—		—		38,371		38,371
Ending balance	5,284		10,189		17,396		32,869		6,083,438		6,116,307
Loans covered by FDIC loss sharing agreements	2,455		594		873		3,922		93,108		97,030
Total	$	7,739	$	10,783	$	18,269	$	36,791	$	6,176,546	$	6,213,337

- 25-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

Impaired Loans

The following table presents the Company’s impaired loans (in thousands). This table excludes loans covered by FDIC loss sharing agreements:



	March 31, 2016						September 30, 2015
	Recorded Investment		Unpaid Principal Balance		Related Allowance		Recorded Investment		Unpaid Principal Balance		Related Allowance
Impaired loans:
With an allowance recorded:
Residential real estate	$	11,942	$	12,644	$	3,731	$	12,364	$	12,602	$	2,784
Commercial real estate	86,212		86,984		7,421		67,751		69,722		4,644
Commercial non real estate	34,053		34,311		5,936		65,495		76,647		5,657
Agriculture	118,390		119,514		6,963		54,093		54,699		3,950
Consumer	293		439		56		230		359		50
Total	$	250,890	$	253,892	$	24,107	$	199,933	$	214,029	$	17,085

There are no impaired loans without a valuation allowance, other than those loans for which the Company has claim to collateral with value(s) in excess of the outstanding loan amount, after allowing for the cost of liquidating the collateral as of March 31, 2016 and September 30, 2015.

The average recorded investment on impaired loans and interest income recognized on impaired loans for the three and six months ended March 31, 2016 and 2015, respectively, are as follows:



	Three Months Ended March 31, 2016				Three Months Ended March 31, 2015				Six Months Ended March 31, 2016				Six Months Ended March 31, 2015
	Average Recorded Investment		Interest Income Recognized while on Impaired Status		Average Recorded Investment		Interest Income Recognized while on Impaired Status		Average Recorded Investment		Interest Income Recognized while on Impaired Status		Average Recorded Investment		Interest Income Recognized while on Impaired Status
Residential real estate	$	12,124	$	290	$	12,379	$	783	$	12,204	$	439	$	12,288	$	945
Commercial real estate	83,642		2,004		74,990		4,622		78,345		3,473		70,711		6,392
Commercial non real estate	40,450		766		40,210		2,644		48,798		1,122		37,647		3,445
Agriculture	109,473		3,256		40,056		1,440		91,013		5,695		38,546		1,787
Consumer	308		25		246		42		282		42		257		51
Total	$	245,997	$	6,341	$	167,881	$	9,531	$	230,642	$	10,771	$	159,449	$	12,620

Valuation adjustments made to repossessed properties for the three months ended March 31, 2016 and 2015, totaled $0.5 million and $2.2 million, respectively and $0.5 million and $4.3 million for the six months ended March 31, 2016 and 2015, respectively. The adjustments are included in noninterest expense.

Troubled Debt Restructurings

Included in certain loan categories in the impaired loans are troubled debt restructurings (“TDRs”) that were classified as impaired. These TDRs do not include purchased credit impaired loans. When the Company grants concessions to borrowers such as reduced interest rates or extensions of loan periods that would not be considered other than because of borrowers’ financial difficulties, the modification is considered a TDR. Specific reserves included in the allowance for loan losses for TDRs were $7.9 million and $3.6 million at March 31, 2016 and September 30, 2015, respectively. Commitments to lend additional funds to borrowers whose loans were modified in a TDR were $1.7 million and $2.3 million as of March 31, 2016 and September 30, 2015, respectively.

- 26-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

The following table presents the recorded value of the Company’s TDR balances as of March 31, 2016 and September 30, 2015 (in thousands):



	March 31, 2016				September 30, 2015
	Accruing		Nonaccrual		Accruing		Nonaccrual
Residential real estate	$	377	$	1,142	$	452	$	1,547
Commercial real estate	39,391		2,441		30,917		4,725
Commercial non real estate	7,641		1,686		8,928		833
Agriculture	46,527		6,205		20,041		6,857
Consumer	19		18		33		4
Total	$	93,955	$	11,492	$	60,371	$	13,966

- 27-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

The following table presents a summary of all accruing loans restructured in TDRs during the three months ended March 31, 2016 and 2015, respectively:



	Three Months Ended March 31,
	2016					2015
		Recorded Investment					Recorded Investment
($ in thousands)	Number	Pre- Modification		Post- Modification		Number	Pre- Modification		Post- Modification
Residential real estate
Rate modification	—	$	—	$	—	1	$	15	$	15
Term extension	—	—		—		—	—		—
Payment modification	—	—		—		—	—		—
Bankruptcy	—	—		—		—	—		—
Other	—	—		—		1	21		21
Total residential real estate	—	—		—		2	36		36
Commercial real estate
Rate modification	—	—		—		—	—		—
Term extension	—	—		—		1	90		—
Payment modification	—	—		—		4	3,660		3,660
Bankruptcy	—	—		—		1	498		498
Other	3	6,714		6,714		—	—		—
Total commercial real estate	3	6,714		6,714		6	4,248		4,158
Commercial non real estate
Rate modification	1	49		49		—	—		—
Term extension	—	—		—		3	2,879		2,879
Payment modification	1	70		70		1	50		50
Bankruptcy	—	—		—		—	—		—
Other	3	3,849		3,849		—	—		—
Total commercial non real estate	5	3,968		3,968		4	2,929		2,929
Agriculture
Rate modification	—	—		—		—	—		—
Term extension	5	4,941		4,941		—	—		—
Payment modification	4	989		989		—	—		—
Bankruptcy	—	—		—		—	—		—
Other	—	—		—		—	—		—
Total agriculture	9	5,930		5,930		—	—		—
Consumer
Rate modification	—	—		—		—	—		—
Term extension	—	—		—		—	—		—
Payment modification	—	—		—		—	—		—
Bankruptcy	—	—		—		1	6		6
Other	—	—		—		—	—		—
Total consumer	—	—		—		1	6		6
Total accruing	17	$	16,612	$	16,612	13	$	7,219	$	7,129
Change in recorded investment due to principal paydown at time of modification	—	$	—	$	—	—	$	—	$	—
Change in recorded investment due to chargeoffs at time of modification	—	$	—	$	—	1	$	90	$	—

- 28-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

The following table presents a summary of all accruing loans restructured in TDRs during the six months ended March 31, 2016 and 2015, respectively:



	Six Months Ended March 31,
	2016					2015
		Recorded Investment					Recorded Investment
($ in thousands)	Number	Pre- Modification		Post- Modification		Number	Pre- Modification		Post- Modification
Residential real estate
Rate modification	—	$	—	$	—	1	$	15	$	15
Term extension	—	—		—		—	—		—
Payment modification	—	—		—		—	—		—
Bankruptcy	—	—		—		—	—		—
Other	—	—		—		1	21		21
Total residential real estate	—	—		—		2	36		36
Commercial real estate
Rate modification	—	—		—		—	—		—
Term extension	2	1,898		1,898		1	90		—
Payment modification	—	—		—		6	22,542		22,542
Bankruptcy	—	—		—		1	498		498
Other	3	6,714		6,714		—	—		—
Total commercial real estate	5	8,612		8,612		8	23,130		23,040
Commercial non real estate
Rate modification	1	49		49		1	32		32
Term extension	1	58		58		3	2,879		2,879
Payment modification	1	70		70		2	1,874		1,874
Bankruptcy	—	—		—		—	—		—
Other	3	3,849		3,849		—	—		—
Total commercial non real estate	6	4,026		4,026		6	4,785		4,785
Agriculture
Rate modification	—	—		—		—	—		—
Term extension	13	26,914		26,914		—	—		—
Payment modification	4	989		989		—	—		—
Bankruptcy	—	—		—		—	—		—
Other	—	—		—		—	—		—
Total agriculture	17	27,903		27,903		—	—		—
Consumer
Rate modification	—	—		—		—	—		—
Term extension	—	—		—		—	—		—
Payment modification	—	—		—		—	—		—
Bankruptcy	—	—		—		1	6		6
Other	—	—		—		—	—		—
Total consumer	—	—		—		1	6		6
Total accruing	28	$	40,541	$	40,541	17	$	27,957	$	27,867
Change in recorded investment due to principal paydown at time of modification	—	$	—	$	—	—	$	—	$	—
Change in recorded investment due to chargeoffs at time of modification	—	$	—	$	—	1	$	90	$	—

- 29-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

The following table presents a summary of all non-accruing loans restructured in TDRs during the three months ended March 31, 2016 and 2015:



	Three Months Ended March 31,
	2016					2015
		Recorded Investment					Recorded Investment
($ in thousands)	Number	Pre- Modification		Post- Modification		Number	Pre- Modification		Post- Modification
Residential real estate
Rate modification	—	$	—	$	—	2	$	104	$	104
Term extension	—	—		—		1	77		77
Payment modification	—	—		—		—	—		—
Bankruptcy	—	—		—		1	43		43
Other	—	—		—		—	—		—
Total residential real estate	—	—		—		4	224		224
Commercial real estate
Rate modification	—	—		—		—	—		—
Term extension	—	—		—		—	—		—
Payment modification	—	—		—		—	—		—
Bankruptcy	—	—		—		—	—		—
Other	—	—		—		—	—		—
Total commercial real estate	—	—		—		—	—		—
Commercial Non Real Estate
Rate modification	—	—		—		—	—		—
Term extension	—	—		—		4	217		217
Payment modification	1	364		364		—	—		—
Bankruptcy	—	—		—		—	—		—
Other	—	—		—		—	—		—
Total commercial non real estate	1	364		364		4	217		217
Agriculture
Rate modification	—	—		—		—	—		—
Term extension	—	—		—		—	—		—
Payment modification	—	—		—		—	—		—
Bankruptcy	—	—		—		—	—		—
Other	—	—		—		—	—		—
Total agriculture	—	—		—		—	—		—
Consumer
Rate modification	—	—		—		—	—		—
Term extension	—	—		—		1	1		1
Payment modification	—	—		—		—	—		—
Bankruptcy	1	8		8		—	—		—
Other	—	—		—		—	—		—
Total consumer	1	8		8		1	1		1
Total non-accruing	2	$	372	$	372	9	$	442	$	442
Change in recorded investment due to principal paydown at time of modification	—	$	—	$	—	—	$	—	$	—
Change in recorded investment due to chargeoffs at time of modification	—	$	—	$	—	—	$	—	$	—

- 30-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

The following table presents a summary of all non-accruing loans restructured in TDRs during the six months ended March 31, 2016 and 2015:



	Six Months Ended March 31,
	2016					2015
		Recorded Investment					Recorded Investment
($ in thousands)	Number	Pre- Modification		Post- Modification		Number	Pre- Modification		Post- Modification
Residential real estate
Rate modification	—	$	—	$	—	2	$	104	$	104
Term extension	—	—		—		1	77		77
Payment modification	1	187		187		—	—		—
Bankruptcy	—	—		—		1	43		43
Other	—	—		—		—	—		—
Total residential real estate	1	187		187		4	224		224
Commercial real estate
Rate modification	—	—		—		—	—		—
Term extension	—	—		—		—	—		—
Payment modification	—	—		—		—	—		—
Bankruptcy	—	—		—		—	—		—
Other	—	—		—		—	—		—
Total commercial real estate	—	—		—		—	—		—
Commercial Non Real Estate
Rate modification	—	—		—		—	—		—
Term extension	—	—		—		4	217		217
Payment modification	2	760		760		—	—		—
Bankruptcy	—	—		—		—	—		—
Other	—	—		—		—	—		—
Total commercial non real estate	2	760		760		4	217		217
Agriculture
Rate modification	—	—		—		—	—		—
Term extension	—	—		—		—	—		—
Payment modification	—	—		—		—	—		—
Bankruptcy	—	—		—		—	—		—
Other	—	—		—		—	—		—
Total agriculture	—	—		—		—	—		—
Consumer
Rate modification	—	—		—		—	—		—
Term extension	—	—		—		1	1		1
Payment modification	—	—		—		—	—		—
Bankruptcy	1	8		8		—	—		—
Other	—	—		—		—	—		—
Total consumer	1	8		8		1	1		1
Total non-accruing	4	$	955	$	955	9	$	442	$	442
Change in recorded investment due to principal paydown at time of modification	—	$	—	$	—	—	$	—	$	—
Change in recorded investment due to chargeoffs at time of modification	—	$	—	$	—	—	$	—	$	—

- 31-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

The tables below represent defaults on loans that were first modified during the respective past 12 months, that became 90 days or more delinquent or were charged-off during the three and six months ended March 31, 2016 and 2015, respectively.



	Three Months Ended March 31,						Six Months Ended March 31,
	2016			2015			2016			2015
($ in thousands)	Number of Loans	Recorded Investment		Number of Loans	Recorded Investment		Number of Loans	Recorded Investment		Number of Loans	Recorded Investment
Residential real estate	1	$	—	4	$	107	1	$	—	10	$	629
Commercial real estate	—	—		—	—		—	—		—	—
Commercial non real estate	—	—		—	—		1	364		1	95
Agriculture	2	—		—	—		2	—		1	15
Consumer	—	—		—	—		1	8		—	—
Total	3	$	—	4	$	107	5	$	372	12	$	739

The majority of loans that were modified and subsequently became 90 days or more delinquent have remained on nonaccrual status since the time of modification. For the three and six months ended March 31, 2016 and 2015, there were no significant loans removed from TDR status as they were restructured at market terms and are performing.

5. Allowance for Loan Losses

The following tables presents the Company’s allowance for loan losses roll forward for the three and six months ended March 31, 2016 and 2015.



Three Months Ended March 31, 2016	Residential Real Estate			Commercial Real Estate			Commercial Non Real Estate			Agriculture			Consumer			Other			Total
Beginning balance January 1, 2016	$	7,798		$	19,405		$	17,160		$	15,473		$	341		$	951		$	61,128
Charge-offs	(506		)	(744		)	(212		)	(1,113		)	(98		)	(597		)	(3,270		)
Recoveries	295			409			235			77			45			367			1,428
Provision	1,218			1,893			(4,552		)	3,886			48			206			2,699
(Improvement) impairment of loans acquired with deteriorated credit quality	(9		)	(59		)	—			—			—			—			(68		)
Ending balance March 31, 2016	$	8,796		$	20,904		$	12,631		$	18,323		$	336		$	927		$	61,917



Three Months Ended March 31, 2015	Residential Real Estate			Commercial Real Estate			Commercial Non Real Estate			Agriculture			Consumer			Other			Total
Beginning balance January 1, 2015	$	7,567		$	17,722		$	14,625		$	10,920		$	201		$	785		$	51,820
Charge-offs	(63		)	(1,570		)	(8,440		)	(27		)	(19		)	(403		)	(10,522		)
Recoveries	70			26			983			22			23			325			1,449
Provision	160			(389		)	8,789			1,307			(17		)	120			9,970
(Improvement) impairment of loans acquired with deteriorated credit quality	(239		)	(53		)	—			—			1			—			(291		)
Ending balance March 31, 2015	$	7,495		$	15,736		$	15,957		$	12,222		$	189		$	827		$	52,426

- 32-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)



Six Months Ended March 31, 2016	Residential Real Estate			Commercial Real Estate			Commercial Non Real Estate			Agriculture			Consumer			Other			Total
Beginning balance October 1, 2015	$	8,025		$	18,014		$	15,996		$	13,952		$	348		$	865		$	57,200
Charge-offs	(702		)	(772		)	(257		)	(1,124		)	(146		)	(997		)	(3,998		)
Recoveries	339			491			639			124			70			532			2,195
Provision	1,240			3,260			(3,677		)	5,371			64			527			6,785
(Impairment) improvement of loans acquired with deteriorated credit quality	(106		)	(89		)	(70		)	—			—			—			(265		)
Ending balance March 31, 2016	$	8,796		$	20,904		$	12,631		$	18,323		$	336		$	927		$	61,917



Six Months Ended March 31, 2015	Residential Real Estate			Commercial Real Estate			Commercial Non Real Estate			Agriculture			Consumer			Other			Total
Beginning balance October 1, 2014	$	8,342		$	16,884		$	10,550		$	10,655		$	264		$	823		$	47,518
Charge-offs	(120		)	(1,652		)	(8,524		)	(27		)	(57		)	(831		)	(11,211		)
Recoveries	113			95			2,143			79			47			644			3,121
Provision	(190		)	346			11,788			1,515			(41		)	191			13,609
(Impairment) improvement of loans acquired with deteriorated credit quality	(650		)	63			—			—			(24		)	—			(611		)
Ending balance March 31, 2015	$	7,495		$	15,736		$	15,957		$	12,222		$	189		$	827		$	52,426

The following tables provide details regarding the allowance for loan and lease losses and balance by type of allowance. These tables (in thousands) are presented net of unamortized discount on acquired loans and excludes loans of $1.17 billion measured at fair value (and the associated credit mark embedded within the carrying value of these loans) with changes in fair value reported in earnings, loans held for sale of $5.9 million, and guaranteed loans of $129.8 million for March 31, 2016 and loans measured at fair value with changes in fair value reported in earnings of $1.12 billion, loans held for sale of $9.9 million, and guaranteed loans of $105.0 million for September 30, 2015.



As of March 31, 2016	Residential Real Estate		Commercial Real Estate		Commercial Non Real Estate		Agriculture		Consumer		Other		Total
Allowance for loan losses
Individually evaluated for impairment	$	3,731	$	7,293	$	5,932	$	6,963	$	56	$	—	$	23,975
Collectively evaluated for impairment	3,547		12,618		6,699		11,360		280		927		35,431
Loans acquired with deteriorated credit quality	1,518		993		—		—		—		—		2,511
Total allowance	$	8,796	$	20,904	$	12,631	$	18,323	$	336	$	927	$	61,917

Financing Receivables
Individually evaluated for impairment	$	12,487	$	50,495	$	33,374	$	92,657	$	261	$	—	$	189,274
Collectively evaluated for impairment	806,809		2,600,323		1,016,396		1,450,270		63,136		39,510		5,976,444
Loans acquired with deteriorated credit quality	72,778		18,591		2,130		1,480		1,050		—		96,029
Loans Outstanding	$	892,074	$	2,669,409	$	1,051,900	$	1,544,407	$	64,447	$	39,510	$	6,261,747

- 33-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)



As of September 30, 2015	Residential Real Estate		Commercial Real Estate		Commercial Non Real Estate		Agriculture		Consumer		Other		Total
Allowance for loan losses
Individually evaluated for impairment	$	2,783	$	4,585	$	5,624	$	3,950	$	50	$	—	$	16,992
Collectively evaluated for impairment	3,618		12,347		10,302		10,002		298		865		37,432
Loans acquired with deteriorated credit quality	1,624		1,082		70		—		—		—		2,776
Total allowance	$	8,025	$	18,014	$	15,996	$	13,952	$	348	$	865	$	57,200

Financing Receivables
Individually evaluated for impairment	$	13,106	$	49,794	$	62,158	$	44,253	$	193	$	—	$	169,504
Collectively evaluated for impairment	806,912		2,385,636		1,056,806		1,461,230		71,549		38,371		5,820,504
Loans acquired with deteriorated credit quality	82,189		20,710		2,759		1,538		1,271		—		108,467
Loans Outstanding	$	902,207	$	2,456,140	$	1,121,723	$	1,507,021	$	73,013	$	38,371	$	6,098,475

The Company maintains an ALL for acquired loans accounted for under ASC 310-30 as a result of impairment to loan pools arising from the periodic re-valuation of these loans. Any impairment in the individual pool is generally recognized in the current period as provision for loan losses. Any improvement in the estimated cash flows, is generally not recognized immediately, but is instead reflected as an adjustment to the related loan pools yield on a prospective basis once any previously recorded impairment has been recaptured.

The ALL for loans acquired with deteriorated credit quality (ASC 310-30 loans) totaled $2.5 million at March 31, 2016, compared to $2.8 million at September 30, 2015. During the three and six month period ended March 31, 2016, loan pools accounted for under ASC 310-30 had a net reversal of provision of $0.1 million and $0.3 million, respectively, as a result of increases in expected cash flows. Net provision reversals for the three and six month period ended March 31, 2015 totaled $0.3 million and $0.6 million, and were driven a result of increases in expected cash flows in the residential real estate pool.

For acquired loans not accounted for under ASC 310-20 (purchased non-credit impaired), the Company utilizes specific and collective reserve calculation methods similar to originated loans. The required ALL for these loans is included in the individually evaluated for impairment bucket of the ALL if the loan is rated substandard or worse, and in the collectively evaluated for impairment bucket for pass rated loans.

The reserve for unfunded loan commitments was $0.4 million at both March 31, 2016 and September 30, 2015 and is recorded in other liabilities on the consolidated balance sheets.

6. Accounting for Certain Loans Acquired with Deteriorated Credit Quality

In June 2010, the Company acquired certain loans that had deteriorated credit quality. Loan accounting specific to these purchased credit impaired loans addresses differences between contractual cash flows expected to be collected from the initial investment in loans if those differences are attributable, at least in part, to credit quality. Several factors were considered when evaluating whether a loan was considered a purchased credit impaired loan, including the delinquency status of the loan, updated borrower credit status, geographic information, and updated loan-to-values (“LTV”). U.S. GAAP allows purchasers to aggregate purchased credit impaired loans acquired in the same fiscal quarter in one or more pools, provided that the loans have common risk characteristics. A pool is then accounted for as a single asset with a single composite interest rate and an aggregate expectation of cash flows.

- 34-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

Loan pools are periodically reassessed to determine expected cash flows. In determining the expected cash flows, the timing of cash flows and prepayment assumptions for smaller, homogeneous loans are based on statistical models that take into account factors such as the loan interest rate, credit profile of the borrowers, the years in which the loans were originated, and whether the loans are fixed or variable rate loans. Prepayments may be assumed on large individual loans that consider similar prepayment factors listed above for smaller homogeneous loans. The re-assessment of purchased credit impaired loans resulted in the following changes in the accretable yield during the three and six months ended March 31, 2016 and 2015 (in thousands):



	Three Months Ended March 31,						Six Months Ended March 31,
	2016			2015			2016			2015
Balance at beginning of period	$	41,882		$	46,342		$	44,489		$	50,889
Accretion	(2,261		)	(3,222		)	(4,590		)	(8,009		)
Reclassification from (to) nonaccretable difference	222			311			(56		)	631
Disposals	—			—			—			(80		)
Balance at end of period	$	39,843		$	43,431		$	39,843		$	43,431

The reclassification from nonaccretable difference noted in the table above represents instances where specific pools of loans are expected to perform better over the remaining lives of the loans than expected at the prior re-assessment date. The reclassification to nonaccretable difference noted in the table above represents instances where specific pools of loans are estimated to have a shortfall in the expected future cash flows compared to the contractual cash flows at the prior re-assessment date.

The following table provides purchased credit impaired loans at March 31, 2016 and September 30, 2015 (in thousands):



	March 31, 2016						September 30, 2015
	Outstanding Balance ¹		Recorded Investment ²		Carrying Value ³		Outstanding Balance ¹		Recorded Investment ²		Carrying Value ³
Residential real estate	$	83,921	$	72,778	$	71,260	$	93,979	$	82,189	$	80,565
Commercial real estate	94,831		18,591		17,598		97,302		20,710		19,628
Commercial non real estate	8,957		2,130		2,130		10,387		2,759		2,689
Agriculture	1,481		1,480		1,480		1,538		1,538		1,538
Consumer	1,150		1,050		1,050		1,368		1,271		1,271
Total lending	$	190,340	$	96,029	$	93,518	$	204,574	$	108,467	$	105,691

^{1 Represents the legal balance of loans acquired with deteriorated credit quality.}

^{2 Represents the book balance of loans acquired with deteriorated credit quality.}

^{3 Represents the book balance of loans acquired with deteriorated credit quality net of the related allowance for loan losses.}

Due to improved cash flows of the purchased credit impaired loans, the reductions to allowance recognized on previous impairments were $0.1 million and $0.4 million for the three months ended March 31, 2016 and 2015, respectively and $0.3 million and $0.9 million for the six months ended March 31, 2016 and 2015, respectively.

7. FDIC Indemnification Asset

Under the terms of the purchase and assumption agreement with the FDIC with regard to the TierOne Bank acquisition, the Company is reimbursed for a portion of the losses incurred on covered assets. As covered assets are resolved, whether it be through repayment, short sale of the underlying collateral, the foreclosure on or sale of collateral, or the sale or charge-off of loans or OREO, any differences between the carrying value of the covered assets versus the payments received during the resolution process, that are reimbursable by the FDIC, are recognized as reductions in the FDIC indemnification asset. Any gains or losses realized from the resolution of covered assets reduce or increase, respectively, the amount recoverable from the FDIC. The following table represents a summary of the activity related to the FDIC indemnification asset for the three and six months ended March 31, 2016 and 2015 (in thousands):

- 35-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)



	Three Months Ended March 31,						Six Months Ended March 31,
	2016			2015			2016			2015
Balance at beginning of period	$	13,185		$	22,162		$	14,722		$	26,678
Amortization	(895		)	(2,060		)	(1,927		)	(4,593		)
Changes in expected reimbursements from FDIC for changes in expected credit losses	1			2			(127		)	(190		)
Changes in reimbursable expenses	(78		)	(207		)	(427		)	(363		)
Payments (reimbursements) of covered losses from the FDIC	662			(2		)	634			(1,637		)
Balance at end of period	$	12,875		$	19,895		$	12,875		$	19,895

The loss claims filed are subject to review, approval, and annual audits by the FDIC or its assigned agents for compliance with the terms in the loss sharing agreements. The non-commerical loss share agreement ends June 4, 2020.

8. Derivative Financial Instruments

In the normal course of business, the Company uses interest rate swaps to manage its interest rate risk and market risk in accommodating the needs of its customers. Also, the Company enters into interest rate lock commitments on mortgage loans to be held for sale, with corresponding forward sales contracts related to these interest rate lock commitments.

Derivative instruments are recognized as either assets or liabilities in the accompanying consolidated financial statements and are measured at fair value.

The following table summarizes the notional amounts and estimated fair values of the Company’s derivative instruments at March 31, 2016 and September 30, 2015 (in thousands).



	March 31, 2016
	Notional Amount		Balance Sheet Location	Positive Fair Value		Negative Fair Value
Derivatives not designated as hedging instruments:
Interest rate swaps	$	1,094,357	Liabilities	$	10	$	(74,155	)
Mortgage loan commitments	32,556		Assets	52		—
Mortgage loan forward sale contracts	34,757		Liabilities	—		(52		)



	September 30, 2015
	Notional Amount		Balance Sheet Location	Positive Fair Value		Negative Fair Value
Derivatives not designated as hedging instruments:
Interest rate swaps	$	1,087,505	Liabilities	$	41	$	(53,559	)
Mortgage loan commitments	30,196		Assets	95		—
Mortgage loan forward sale contracts	36,655		Liabilities	—		(95		)

As with any financial instrument, derivative financial instruments have inherent risk including adverse changes in interest rates. The Company’s exposure to derivative credit risk is defined as the possibility of sustaining a loss due to the failure of the counterparty to perform in accordance with the terms of the contract. Credit risks associated with interest rate swaps are similar to those relating to traditional on-balance sheet financial instruments. The Company manages interest rate swap credit risk with the same standards and procedures applied to its commercial lending activities. Amounts due from swap counterparties to reclaim cash collateral under the interest rate swap master netting arrangements have not been offset against the derivative balances.

Credit-risk-related contingent features

The Company has agreements with its derivative counterparties that contain a provision where if the Company fails to maintain its status as a well/adequately capitalized institution, then the counterparty has the right to terminate the derivative positions and the Company would be required to settle its obligations under the agreements. As of March 31, 2016, the termination value of derivatives

- 36-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

in a net liability position related to these agreements was $77.1 million which includes accrued interest but excludes any adjustment for nonperformance risk. The Company has minimum collateral posting thresholds with its derivative counterparties and as of March 31, 2016, the Company had posted $86.1 million in eligible collateral.

The effect of derivatives on the consolidated statements of comprehensive income for the three and six months ended March 31, 2016 and 2015 (in thousands) was as follows:



		Amount of Gain (Loss) Recognized in Income
		Three Months Ended March 31,						Six Months Ended March 31,
	Location of Gain (Loss) Recognized in Income	2016			2015			2016			2015
Derivatives not designated as hedging instruments:
Interest rate swaps	Noninterest income	$	(40,893	)	$	(21,698	)	$	(31,454	)	$	(46,303	)
Mortgage loan commitments	Noninterest income	76			13			52			27
Mortgage loan forward sale contracts	Noninterest income	(76		)	(13		)	(52		)	(27		)

Netting of Derivatives

The Company has various financial assets and financial liabilities that are subject to enforceable master netting agreements or similar agreements. The Company has entered into an ISDA master netting arrangement with various swap counterparties. Under the terms of the master netting arrangements, all transactions between the Company and the counterparty constitute a single business relationship such that in the event of default, the non-defaulting party is entitled to set off claims and apply property held by that party in respect of any transaction against obligations owed. Any payments, deliveries, or other transfers may be applied against each other and netted.

The following tables (in thousands) present the Company's total gross derivative assets and liabilities at March 31, 2016 and September 30, 2015, which are adjusted on an aggregate basis, where applicable, to take into consideration the effects of legally enforceable master netting agreements for the net reported amount in the consolidated balance sheets. These amounts are offset on the consolidated balance sheets.



	Gross Amount			Amount Offset			Net Amount Presented in Consolidated Balance Sheets			Held/Pledged Financial Instruments¹		Net Amount
March 31, 2016
Derivative financial assets:
Derivatives subject to master netting arrangement or similar arrangement	$	10		$	(10	)	$	—		$	—	$	—
Derivative financial liabilities:
Derivatives subject to master netting arrangement or similar arrangement	(74,155		)	10			(74,145		)	74,145		—
Total derivative financial liabilities	$	(74,145	)	$	—		$	(74,145	)	$	74,145	$	—

¹ The actual amount of collateral exceeds the fair value exposure, at the individual counterparty level, as of the date presented.

- 37-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)



	Gross Amount			Amount Offset			Net Amount Presented in Consolidated Balance Sheets			Held/Pledged Financial Instruments		Net Amount
September 30, 2015
Derivative financial assets:
Derivatives subject to master netting arrangement or similar arrangement	$	41		$	(41	)	$	—		$	—	$	—
Derivative financial liabilities:
Derivatives subject to master netting arrangement or similar arrangement	(53,559		)	41			(53,518		)	53,518		—
Total derivative financial liabilities	$	(53,518	)	$	—		$	(53,518	)	$	53,518	$	—

9. The Fair Value Option For Certain Loans

The Company has elected to measure certain long-term loans and written loan commitments at fair value to assist in managing the interest rate risk for longer-term loans. This fair value option was elected upon the origination of these loans. Interest income is recognized in the same manner as interest on non-fair value loans.

See Note 15 for additional disclosures regarding the fair value of the fair value option loans and written loan commitments.

Long-term loans and written loan commitments for which the fair value option has been elected had a net favorable difference between the aggregate fair value and the aggregate unpaid loan principal balance and written loan commitment amount of approximately $68.8 million and $47.8 million at March 31, 2016 and September 30, 2015, respectively. The total unpaid principal balance of these long-term loans was approximately $1.09 billion and $1.07 billion at March 31, 2016 and September 30, 2015, respectively. The fair value of these loans and written loan commitments is included in total loans in the consolidated balance sheets and are grouped with commercial non real estate, commercial real estate, and agricultural loans in Note 4. The fair value of these written loan commitments was not material at March 31, 2016 and September 30, 2015, respectively. As of March 31, 2016 and September 30, 2015, there were $0.0 million and $1.5 million, respectively, of the noted loans which were greater than 90 days past due or in nonaccrual status.

Changes in fair value for items for which the fair value option has been elected and the line items in which these changes are reported within the consolidated statements of comprehensive income are as follows for the three and six months ended March 31, 2016 and 2015 (in thousands):



	For the Three Months Ended								For the Six Months Ended
	March 31, 2016				March 31, 2015				March 31, 2016				March 31, 2015
	Noninterest Income		Total Changes in Fair Value		Noninterest Income		Total Changes in Fair Value		Noninterest Income		Total Changes in Fair Value		Noninterest Income		Total Changes in Fair Value
Long-term loans and written loan commitments	$	35,956	$	35,956	$	15,208	$	15,208	$	21,055	$	21,055	$	32,308	$	32,308

For long-term loans and written loan commitments, $(0.4) million and $(1.2) million for the three months ended March 31, 2016 and 2015, respectively, and $(0.2) million and $0.5 million for the six months ended March 31, 2016 and 2015, respectively, of the total change in fair value is attributable to changes in specific credit risk. The gains or losses attributable to changes in instrument-specific credit risk were determined based on an assessment of existing market conditions and credit quality of the underlying loan for the specific portfolio of loans.

- 38-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

10. Core Deposits and Other Intangibles

A summary of intangible assets subject to amortization is as follows (in thousands):



	Core Deposit Intangible			Brand Intangible			Customer Relationships Intangible			Total
As of March 31, 2016
Gross carrying amount	$	92,679		$	8,464		$	16,089		$	117,232
Accumulated amortization	(92,260		)	(4,418		)	(14,852		)	(111,530		)
Net intangible assets	$	419		$	4,046		$	1,237		$	5,702
As of September 30, 2015
Gross carrying amount	$	92,679		$	8,464		$	16,089		$	117,232
Accumulated amortization	(92,073		)	(4,136		)	(13,904		)	(110,113		)
Net intangible assets	$	606		$	4,328		$	2,185		$	7,119

Amortization expense of intangible assets was $0.7 million and $2.3 million for the three months ended March 31, 2016 and 2015, respectively, and $1.4 million and $4.6 million for the six months ended March 31, 2016 and 2015, respectively.

The estimated amortization expense of intangible assets assumes no activities, such as acquisitions, which would result in additional amortizable intangible assets. Estimated amortization expense of intangible assets in subsequent fiscal years is as follows (in thousands):



Remaining in 2016	$	1,405
2017	1,097
2018	564
2019	564
2020	564
2021 and thereafter	1,508
Total	$	5,702

11. Securities Sold Under Agreements to Repurchase

Securities sold under agreements to repurchase generally mature overnight following the transaction date. Securities underlying the agreements had an amortized cost of approximately $156.6 million and $180.6 million and fair value of approximately $156.7 million and $181.6 million at March 31, 2016 and September 30, 2015, respectively. In most cases, the Company over-collateralizes the repurchase agreements at 102% of total funds borrowed to protect the purchaser from changes in market value. Additionally, the Company utilizes held-in-custody procedures to ensure the securities sold under repurchase agreements are unencumbered. The following tables present the gross obligation by the class of collateral pledged and the remaining contractual maturity of the agreements at March 31, 2016 and September 30, 2015 (in thousands).



	March 31, 2016
	Remaining Contractual Maturity of the Agreements
	Overnight and Continuous		Up to 30 Days		30-90 Days		Greater than 90 Days		Total
Repurchase agreements
US Treasury and agency securities	$	—	$	—	$	—	$	—	$	—
Mortgage-backed securities	143,329		—		—		2,944		146,273
Total repurchase agreements	$	143,329	$	—	$	—	$	2,944	$	146,273

- 39-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)



	September 30, 2015
	Remaining Contractual Maturity of the Agreements
	Overnight and Continuous		Up to 30 Days		30-90 Days		Greater than 90 Days		Total
Repurchase agreements
US Treasury and agency securities	$	64,252	$	—	$	—	$	—	$	64,252
Mortgage-backed securities	118,147		—		—		2,872		121,019
Total repurchase agreements	$	182,399	$	—	$	—	$	2,872	$	185,271

12. FHLB Advances and Other Borrowings

FHLB advances and other borrowings consist of the following at March 31, 2016 and September 30, 2015 (in thousands):



	March 31, 2016		September 30, 2015
Notes payable to Federal Home Loan Bank (FHLB), interest rates from 0.43% to 3.66% and maturity dates from April 2016 to July 2023, collateralized by real estate loans and FHLB stock, with various call dates at the option of the FHLB	$	370,000	$	581,000

The Company has a $10.0 million revolving line of credit with Wells Fargo, which expires on July 30, 2016. The line of credit has an interest rate of 1 Mo LIBOR plus 200 basis points, with interest payable monthly. There is also an unused line fee of .20% on the unused portion which is payable quarterly. The interest rate was 2.44% at March 31, 2016. There were no outstanding advances on this line of credit at March 31, 2016 and September 30, 2015.

As of March 31, 2016, based on its Federal Home Loan Bank stock holdings, the combined aggregate additional borrowing capacity of the Company with the Federal Home Loan Bank was $976.8 million.

Principal balances of loans pledged to the Federal Home Loan Bank to collateralize notes payable totaled $2.27 billion and $2.29 billion at March 31, 2016 and September 30, 2015, respectively.

As of March 31, 2016, FHLB advances and other borrowings are due or callable (whichever is earlier) in subsequent fiscal years as follows (in thousands):



Remaining in 2016	$	60,000
2017	25,000
2018	25,000
2019	—
2020	—
2021 and thereafter	260,000
Total	$	370,000

13. Profit-Sharing Plan

The Company participates in a multiple employer 401(k) profit sharing plan (the Plan). All employees are eligible to participate, beginning with the first day of the month coincident with or immediately following the completion of one year of service and having reached the age of 21. In addition to employee contributions, the Company may contribute discretionary amounts for eligible participants. Contribution rates for participating employees must be equal. The Company contributed $0.6 million and $0.5 million to the Plan for the three months ended March 31, 2016 and 2015, respectively and $2.0 million and $1.8 million for the six months ended March 31, 2016 and 2015, respectively.

- 40-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

14. Stock-Based Compensation

On September 26, 2014, the Board of Directors adopted, and on October 10, 2014, NAB, at that time our controlling shareholder, approved the Great Western Bancorp, Inc. 2014 Omnibus Incentive Compensation Plan (the “2014 Plan”), the Great Western Bancorp, Inc. 2014 Non-Employee Director Plan (the “2014 Director Plan”), and the Great Western Bancorp, Inc. Executive Incentive Compensation Plan (the “Bonus Plan”), collectively ("the Plans"), which provide for the issuance of restricted share units and performance based share units to certain officers, employees and directors of the Company. The Plans were primarily established to enhance the Company’s ability to attract, retain and motivate employees. The Company’s Board of Directors, the Compensation Committee of the Board of Directors ("Compensation Committee"), or executive management upon delegation of the Compensation Committee has exclusive authority to select the employees and others, including directors, to receive the awards and to establish the terms and conditions of each award made pursuant to the Company’s stock-based compensation plans.

Stock units issued under the Company’s restricted and performance based stock plans may not be sold or otherwise transferred until the vesting period (typically 3 years) has been met and/or performance objectives have been obtained. During the vesting periods, participants do not have voting rights and dividends are accumulated until the time upon which the award vests. Upon specified events, as defined in the Plans, stock unit awards that have not vested and/or performance hurdles that have not been met will be forfeited.

Based on the substantive terms of each award, restricted and performance-based awards are classified as equity awards and accounted for under the Treasury method. The fair value of equity-classified awards is based on the market price of the stock on the measurement date and is amortized as compensation expense on a straight-line basis over the vesting or performance period.

Stock based compensation is recognized based on the number of awards that are ultimately expected to vest. Forfeitures are estimated based on historical turnover experience of qualified employees. For performance-based stock awards, an estimate is made of the number of shares expected to vest as a result of actual performance against the performance targets to determine the amount of compensation expense to be recognized. The estimate is reevaluated quarterly and total compensation expense is adjusted for any change in the current period. Stock-based compensation expense is included in salaries and employee benefits expense in the consolidated statements of comprehensive income. For the three months ended March 31, 2016 and 2015, stock compensation expense was $0.7 million and $0.2 million, respectively. For the six months ended March 31, 2016 and 2015, stock compensation expense was $1.8 million and $0.7 million, respectively. Related income tax benefits recognized were $0.3 million and $0.1 million for the three months ended March 31, 2016 and 2015, respectively and $0.7 million and $0.3 million for the six months ended March 31, 2016 and 2015, respectively.

- 41-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

The following is a summary of the Plans’ restricted share and performance-based stock award activity as of March 31, 2016 and September 30, 2015:



	March 31, 2016				September 30, 2015
Restricted Shares	Common Shares		Weighted-Average Grant Date Fair Value		Common Shares		Weighted-Average Grant Date Fair Value
Restricted shares, beginning of fiscal year	80,446		$	18.18	—		$	—
Granted	91,896		30.73		81,419		18.18
Vested and issued	(25,526	)	18.06		—		—
Forfeited	(1,181	)	24.69		(973	)	18.00
Canceled	—		—		—		—
Restricted shares, end of period	145,635		$	26.07	80,446		$	18.18

Vested, but not issuable at end of period	24,480		$	26.14	12,221		$	18.00

Performance Shares
Performance shares, beginning of fiscal year	211,026		$	18.00	—		$	—
Granted	43,371		30.78		221,294		18.00
Vested and issued	(55	)	18.00		—		—
Forfeited	(4,236	)	19.22		(10,268	)	18.00
Canceled	—		—		—		—
Performance shares, end of period	250,106		$	20.20	211,026		$	18.00

The number of performance shares granted is reflected in the above table at the 100% target performance level. The actual performance-based award payouts will vary based on the achievement of the pre-established targets and can range from 0% to 150% of the target amount. The outstanding number of performance shares reflected in the table represents the number of shares expected to be awarded based on estimated achievement of the goals as of March 31, 2016. The maximum number of performance-based shares that could be issued if performance is attained at 150% of target based on the grants made to date was approximately 375,159 shares at March 31, 2016.

As of March 31, 2016, there was $5.5 million of unrecognized compensation cost related to nonvested restricted stock awards expected to be recognized over a period of 2.7 years. The fair value of the vested, but not issued stock awards at March 31, 2016, was $0.7 million.

15. Fair Value Measurements

The Company measures, monitors and discloses certain of its assets and liabilities on a fair value basis. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value guidance also establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The guidance describes three levels of inputs that may be used to measure fair value are as follows:

Level 1 Quoted prices in active markets for identical assets or liabilities


Level 2	Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities


Level 3	Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities

- 42-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

Level 1 inputs are considered to be the most transparent and reliable and Level 3 inputs are considered to be the least transparent and reliable. The Company assumes the use of the principal market to conduct a transaction of each particular asset or liability being measured and then considers the assumptions that market participants would use when pricing the asset or liability. Whenever possible, the Company first looks for quoted prices for identical assets or liabilities in active markets (Level 1 inputs) to value each asset or liability. However, when inputs from identical assets or liabilities on active markets are not available, the Company utilizes market observable data for similar assets and liabilities. The Company maximizes the use of observable inputs and limits the use of unobservable inputs to occasions when observable inputs are not available. The need to use unobservable inputs generally results from the lack of market liquidity of the actual financial instrument or of the underlying collateral. Although in some instances, third party price indications may be available, limited trading activity can challenge the observability of these quotations.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

Following is a description of the valuation methodologies and inputs used for assets and liabilities measured at fair value on a recurring basis and recognized in the accompanying consolidated balance sheets, as well as the general classification of such assets and liabilities pursuant to the valuation hierarchy.

Securities Available for Sale

Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities include U.S. Treasury securities and U.S. Agency securities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flows and classified as Level 2 securities. Level 2 securities include agency mortgage-backed, states and political subdivisions, corporate debt, and other securities. Where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy.

Interest Rate Swaps and Loans

Interest rate swaps are valued by the Company's Swap Dealers using LIBOR rates. The fair value of loans accounted for under the fair value option represents the net carrying value of the loan, plus the equal and opposite amount of the value of the swap needed to hedge the interest rate risk and an adjustment for credit risk based on our assessment of existing market conditions for the specific portfolio of loans. This is used due to the strict prepayment penalties put in the loan terms to cover the cost of exiting the hedge of the loans in the case of early prepayment or termination. The adjustment for credit risk on loans accounted for under the fair value option is not significant to the overall fair value of the loans. The fair values estimated by the Company's Swap Dealers use interest rates that are observable or that can be corroborated by observable market data and, therefore, are classified within Level 2 of the valuation hierarchy. The Company is required to post cash collateral to swap counterparties for interest rate derivative contracts that are in a liability position, thus a credit risk adjustment on interest rate swaps is not warranted.

The following table presents the fair value measurements of assets and liabilities recognized in the accompanying consolidated balance sheets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at March 31, 2016 and September 30, 2015 (in thousands):

- 43-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)



	Fair Value		Level 1		Level 2		Level 3
As of March 31, 2016
U.S. Treasury securities	$	230,837	$	230,837	$	—	$	—
U.S. Agency securities	74,996		74,996		—		—
Mortgage-backed securities	1,015,350		—		1,015,350		—
States and political subdivision securities	1,458		—		—		1,458
Corporate debt securities	4,991		—		4,991		—
Other	1,053		—		1,053		—
Securities available for sale	$	1,328,685	$	305,833	$	1,021,394	$	1,458
Derivatives-assets	$	52			$	52	$	—
Derivatives-liabilities	74,197		—		74,197		—
Fair value loans and written loan commitments	1,165,660		—		1,165,660		—

	Fair Value		Level 1		Level 2		Level 3
As of September 30, 2015
U.S. Treasury securities	$	254,797	$	254,797	$	—	$	—
U.S. Agency securities	75,055		75,055		—		—
Mortgage-backed securities	989,600		—		989,600		—
States and political subdivision securities	1,850		—		15		1,835
Corporate debt securities	4,983		—		4,983		—
Other	1,042		—		1,042		—
Securities available for sale	$	1,327,327	$	329,852	$	995,640	$	1,835
Derivatives-assets	$	95	$	—	$	95	$	—
Derivatives-liabilities	53,613		—		53,613		—
Fair value loans and written loan commitments	1,118,687		—		1,118,687		—

The following table presents the changes in Level 3 financial instruments for the three and six months ended March 31, 2016 and 2015 (in thousands):



Other Securities Available for Sale	Three months ended March 31,				Six months ended March 31,
	2016		2015		2016			2015
Balance, beginning of period	$	1,458	$	1,958	$	1,835		$	2,029
Principal paydown	—		—		(77		)	(71		)
Realized loss on securities	—		—		(300		)	—
Balance, end of period	$	1,458	$	1,958	$	1,458		$	1,958

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

Following is a description of the valuation methodologies used for assets and liabilities measured at fair value on a nonrecurring basis and recognized in the accompanying consolidated balance sheets, as well as the general classification of such assets and liabilities pursuant to the valuation hierarchy.

Impaired Loans (Collateral Dependent)

Loans for which it is probable that the Company will not collect all principal and interest due according to contractual terms are measured for impairment. Allowable methods for estimating fair value include using the fair value of the collateral for collateral dependent loans or, where a loan is determined not to be collateral dependent, using the discounted cash flow method.

If the impaired loan is identified as collateral dependent, then the fair value method of measuring the amount of the impairment is utilized. This method requires obtaining a current independent appraisal of the collateral and applying a discount factor, if necessary,

- 44-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

to the appraised value and including costs to sell. Because many of these inputs are not observable, the measurements are classified as Level 3.

Other Real Estate Owned (OREO)

Other real estate owned consists of loan collateral that has been repossessed through foreclosure. This collateral is comprised of commercial and residential real estate. OREO is recorded initially at fair value of the collateral less estimated selling costs. Subsequent to foreclosure, valuations are updated periodically, and the assets may be marked down further to fair value less selling costs, reflecting a valuation allowance. Fair value measurements may be based upon appraisals, third-party price opinions, or internally developed pricing methods. These measurements are classified as Level 3.

Mortgage Loans Held for Sale

Fair value of mortgage loans held for sale is based on either quoted prices for the same or similar loans, or values obtained from third parties, or are estimated for portfolios of loans with similar financial characteristics and are therefore considered a Level 2 valuation.

The following tables present the fair value measurement of assets and liabilities measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at March 31, 2016 and September 30, 2015 (in thousands):



	Fair Value		Level 1		Level 2		Level 3
As of March 31, 2016
Other real estate owned	$	1,068	$	—	$	—	$	1,068
Impaired loans	165,924		—		—		165,924
Loans held for sale, at lower of cost or fair value	5,918		—		5,918		—

As of September 30, 2015
Other real estate owned	$	8,826	$	—	$	—	$	8,826
Impaired loans	153,318		—		—		153,318
Loans held for sale, at lower of cost or fair value	9,867		—		9,867		—

The valuation techniques and significant unobservable inputs used to measure Level 3 fair value measurements at March 31, 2016 were as follows (in thousands):



Financial Instrument	Fair Value of Assets / (Liabilities) at March 31, 2016		Valuation Technique(s)	Unobservable Input	Range	Weighted Average
Other real estate owned	$	1,068	Appraisal value	Property specific adjustment	N/A	N/A
Impaired loans	$	165,924	Appraisal value	Property specific adjustment	N/A	N/A

- 45-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

Disclosures about Fair Value of Financial Instruments

For financial instruments that have quoted market prices, those quotes are used to determine fair value. Financial instruments that have no defined maturity, have a remaining maturity of 180 days or less, or reprice frequently to a market rate are assumed to have a fair value that approximates carrying value, after taking into consideration any applicable credit risk. If no market quotes are available, financial instruments are valued by discounting the expected cash flows using an estimated current market interest rate for the financial instrument.

The short maturity of the Company’s assets and liabilities results in having a significant number of financial instruments whose fair value equals or closely approximates carrying value. Such financial instruments are reported in the following consolidated balance sheet categories: cash and due from banks, securities sold under agreements to repurchase, and accrued interest.

Fair value estimates are based on existing on and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. Significant assets and liabilities that are not considered financial instruments include premises and equipment, deferred income taxes, goodwill, and core deposit and other intangibles. In addition, the tax ramifications related to the realization of unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.

Off-balance sheet instruments (commitments to extend credit and standby letters of credit) are generally short-term and at variable rates. Therefore, both the carrying amount and the estimated fair value associated with these instruments are immaterial. Fair values for balance sheet instruments as of March 31, 2016 and September 30, 2015, are as follows (in thousands):



		March 31, 2016				September 30, 2015
	Level in Fair Value Hierarchy	Carrying Amount		Fair Value		Carrying Amount		Fair Value
Assets
Cash and due from banks	Level 1	$	174,401	$	174,401	$	237,770	$	237,770
Loans, net excluding fair valued loans and loans held for sale	Level 3	6,324,293		6,300,553		6,139,444		6,120,262
Accrued interest receivable	Level 2	39,487		39,487		44,077		44,077
Federal Home Loan Bank stock	Level 2	27,127		27,127		35,745		35,745

Liabilities
Deposits	Level 2	$	7,712,729	$	7,711,376	$	7,387,065	$	7,385,894
FHLB advances and other borrowings	Level 2	370,000		373,559		581,000		584,261
Securities sold under repurchase agreements	Level 2	146,273		146,273		185,271		185,271
Accrued interest payable	Level 2	3,987		3,987		4,006		4,006
Subordinated debentures and subordinated notes payable	Level 2	90,764		91,764		90,727		91,305

The following methods and assumptions were used in estimating the fair value of financial instruments that were not previously disclosed:

Cash and cash due from banks: Due to the short term nature of cash and cash equivalents, the estimated fair value is equal to the carrying value and they are categorized as a Level 1 fair value measurement.

Loans, net excluding fair valued loans and loans held for sale: The fair value of the loan portfolio is estimated using observable inputs including estimated cash flows, and discount rates based on interest rates currently being offered for loans with similar terms, to borrowers of similar credit quality. Loans held for investment are categorized as a Level 3 fair value measurement.

Accrued interest receivable: Due to the nature of accrued interest receivable, the estimated fair value is equal to the carrying value and they are categorized as a Level 2 fair value measurement.

Federal Home Loan Bank stock: The carrying amount of FHLB stock approximates its fair value as it can only be redeemed with the FHLB at par value. Federal Home Loan Bank stock has been categorized as a Level 2 fair value measurement.

- 46-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

Deposits: The estimated fair value of deposits with no stated maturity, such as non-interest bearing demand deposits, savings, NOW, and money market accounts, is equal to the amount payable on demand. The fair value of interest-bearing time deposits is based on the discounted value of contractual cash flows of such deposits, taking into account the option for early withdrawal. The discount rate is estimated using the rates offered by the Company, at the respective measurement dates, for deposits of similar maturities. Deposits have been categorized as a Level 2 fair value measurement.

FHLB advances and other borrowings: The fair value of FHLB advances and other borrowings is estimated using discounted cash flow analysis, based on current incremental borrowing rates for similar types of borrowing arrangements. In the absence of a reasonably precise methodology to determine the fair value of the credit agreement, carrying value has been used to represent fair value. FHLB advances and other borrowings have been categorized as a Level 2 fair value measurement.

Securities sold under repurchase agreements: The Company’s repurchase agreements are overnight transactions that mature the day after the transaction, and as a result of this short-term nature, the estimated fair value equals the carrying value. Securities sold under repurchase agreements have been categorized as a Level 2 fair value measurement.

Accrued interest payable: Due to the nature of accrued interest payable, the estimated fair value is equal to the carrying value and they are categorized as a Level 2 fair value measurement.

Subordinated Debentures and Subordinated Notes Payable: The fair value of subordinated debentures and subordinated notes payable is estimated using discounted cash flow analysis, based on current incremental debt rates. Subordinated debentures and subordinated notes payable have been categorized as a Level 2 fair value measurement.

16. Earnings per Share

Basic earnings per common share is calculated by dividing net income available to common shareholders by the weighted average number of common shares outstanding during the period, excluding outstanding non-vested restricted stock awards. Diluted earnings per common share is calculated by dividing net income available to common shareholders by the weighted average number of common shares outstanding determined for the basic earnings per share calculation plus the dilutive effect of stock compensation using the treasury stock method.

The following information was used in the computation of basic earnings per share (EPS) for the three and six months ended March 31, 2016 and 2015 (in thousands except share data).



	Three Months Ended March 31,				Six Months Ended March 31,
	2016		2015		2016		2015
Net income	$	30,674	$	19,724	$	61,135	$	46,421

Weighted average common shares outstanding	55,269,557		57,898,335		55,261,634		57,897,059
Dilutive effect of stock based compensation	139,319		18,467		139,530		9,234
Weighted average common shares outstanding for diluted earnings per share calculation	55,408,876		57,916,802		55,401,164		57,906,293

Basic earnings per share	$	0.56	$	0.34	$	1.11	$	0.80
Diluted earnings per share	$	0.55	$	0.34	$	1.10	$	0.80

The Company had 36,696 and 30,909 shares of unvested performance stock as of March 31, 2016 and 2015, respectively, that were not included in the computation of diluted earnings per common share because performance conditions for vesting had not been met. The Company had 174,415 and 152,827 shares of anti-dilutive stock awards outstanding as of March 31, 2016 and 2015, respectively.

- 47-


ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The historical consolidated financial data discussed below reflects our historical results of operations and financial condition and should be read in conjunction with our financial statements and related notes thereto presented elsewhere in this Quarterly Report on Form 10-Q and in our Annual Report on Form 10-K for the fiscal year ended September 30, 2015, previously filed with the SEC. In addition to historical financial data, this discussion includes certain forward-looking statements regarding events and trends that may affect our future results. Such statements are subject to risks and uncertainties that could cause our actual results to differ materially. See “Cautionary Note Regarding Forward-Looking Statements.” For a more complete discussion of the factors that could affect our future results, see “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended September 30, 2015.

Any discrepancies included in this filing between totals and the sums of percentages and dollar amounts presented, or between rounded dollar amounts, are due to rounding.

Unless otherwise noted, references to "the current period" or "the current quarter" refer to the fiscal quarter ended March 31, 2016 and references to "the comparable period" or "the comparable quarter" refer to the fiscal quarter ended March 31, 2015.

Tax Equivalent Presentation

All references to net interest income, net interest margin, interest income on loans other than loans acquired with deteriorated credit quality, yield on loans acquired with deteriorated credit quality and the related non-GAAP adjusted measure of each item are presented on a fully-tax equivalent basis unless otherwise noted.

Overview

We are a full-service regional bank holding company focused on relationship-based business and agribusiness banking. We serve our customers through 155 branches in attractive markets in seven states: South Dakota, Iowa, Nebraska, Colorado, Arizona, Kansas and Missouri. On January 30, 2016, we closed 3 branch locations within our banking footprint. We do not believe this will have a material impact on our customers or on our business as a whole.

Our bank was established more than 80 years ago and we have achieved strong market positions by developing and maintaining extensive local relationships in the communities we serve. By leveraging our business and agribusiness focus, presence in attractive markets, highly efficient operating model and robust approach to risk management, we have achieved significant and profitable growth—both organically and through disciplined acquisitions. We provide financial results based on a fiscal year ending September 30 as a single reportable segment.

The principal sources of our revenues and cash flows are: (i) interest and fees earned on loans made or held by our bank; (ii)

interest on fixed income investments held by our bank; (iii) fees on wealth management services; (iv) service charges on deposit

accounts maintained at our bank; (v) gain on the sale of loans held for sale; and (vi) merchant and card fees. Our

principal expenses are: (i) interest expense on deposit accounts and other borrowings; (ii) salaries and employee benefits; (iii) data

processing costs primarily associated with maintaining our bank's loan and deposit functions; (iv) occupancy expenses for maintaining

our bank's facilities; (v) professional fees; (vi) communications; (vii) advertising; (viii) FDIC insurance assessments; and (ix) other real estate owned expenses. The largest component contributing to our net income is net interest income, which is the difference between interest earned on earning assets (primarily loans and investments) and interest paid on interest bearing liabilities (primarily deposit accounts and other borrowings). One of management's principal functions is to manage the spread between interest earned on earning assets and interest paid on interest bearing liabilities in an effort to maximize net interest income while maintaining an appropriate level of interest rate risk.

Net income was $30.7 million for the second quarter of fiscal year 2016, an increase of $11.0 million, or 55.5%, compared to the second quarter of fiscal year 2015. The increase was primarily attributable to higher loan interest income driven by 7.3% growth in average loans outstanding between the periods and a reduction in the provision for loan losses. Fiscal year-to-date net income was $61.1 million, compared to $46.4 million for the same period of fiscal year 2015.

- 48-

Our efficiency ratio remained strong during the quarter at 45.5%, compared to 51.7% for the same quarter of fiscal year 2015, driven by an 8.9% increase in total revenue and a 4.3% reduction in tangible noninterest expense. Our efficiency ratio is 45.3% on a fiscal year-to-date basis. For more information on our efficiency ratio, including a reconciliation to the most directly comparable GAAP financial measure, see "—Non-GAAP Financial Measures" below.

Net interest margin was 3.99%, 3.98% and 3.89%, respectively, for the quarters ended March 31, 2016, December 31, 2015 and March 31, 2015 and 3.99% and 3.90%, respectively for the six months ended March 31, 2016 and March 31, 2015. Adjusted net interest margin, which reflects the realized gain (loss) on interest rate swaps, was 3.75%, 3.73% and 3.64%, respectively, and 3.74% and 3.66%, respectively, for the same periods. We believe our adjusted net interest margin is more representative of our underlying performance and is the measure we use internally to evaluate our results. Net interest margin and adjusted net interest marginwere 10 and 11 basis points higher, respectively, compared to the same quarter of fiscal year 2015, primarily as a result of asset growth and mix, including the growth in average loans as a proportion of interest earning assets and a lower average balance of cash and due from banks. Total cost of deposits was 1 basis point lower in the current quarter compared to the same quarter of fiscal year 2015. For more information on our adjusted net interest margin, including a reconciliation to the most directly comparable GAAP financial measure, see "—Non-GAAP Financial Measures" below.

Net income for the quarter represents earnings per diluted common share of $0.55, compared to $0.34 in the comparable period, and was $1.10 fiscal year-to-date compared to $0.80 for the same period in fiscal year 2015. On April 28, 2016, our board of directors declared a dividend of $0.14 per common share payable on May 24, 2016 to owners of record as of the close of business on May 10, 2016.

During the quarter we experienced both loan and deposit growth. Total loans increased $27.1 million, or 0.4%, during the quarter to $7.56 billion at March 31, 2016, bringing fiscal year-to-date growth to $232.6 million, or 3.2%. The net growth during the quarter was primarily driven by $116.0 million of growth in commercial real estate loans, partially offset by a $69.3 million decline in agriculture loans, which was consistent with management's expectations at the end of the first fiscal quarter that certain borrowers would repay lines of credit used for tax planning purposes at calendar year-end. Deposits increased to $7.71 billion at March 31, 2016, an increase of $50.1 million, or 0.7% during the quarter, and by $325.7 million, or 4.4%, compared to September 30, 2015. Both business and consumer deposit balances grew during the quarter, partially offset by a reduction in public funds deposits.

At March 31, 2016, nonaccrual loans, including loans acquired with deteriorated credit quality, were $55.0 million, with $4.4 million of the balance covered by FDIC loss-sharing arrangements. Total nonaccrual loans increased by $0.6 million during the quarter and decreased by $13.3 million compared to September 30, 2015. At March 31, 2016, the OREO balance was $12.2 million, a decrease of $3.3 million, or 21.3%, compared to prior quarter and a decrease of $3.7 million, or 23.3%, compared to September 30, 2015.

Loans on "Watch" status were $333.6 million at March 31, 2016, an increase of $23.2 million, or 7.5%, compared to September 30, 2015, driven by increases in the agriculture and commercial real estate segments. Loans on "Substandard" status increased by $38.5 million, or 21.0%, to $222.2 million. The increase in agriculture "Watch" loans was due in large part to the annual renewals completed through the quarter, which is a normal seasonal increase for this segment, and also reflects the lower grain price impacts. Management continues to believe that strong secondary sources of payment exist for the majority of Substandard loans, providing additional safeguards in the event that customers' operating cash flows cease to cover debt service obligations.

Net charge-offs for the second quarter of fiscal year 2016 were comprised of $3.3 million of charge-offs, partially offset by $1.4 million of recoveries. For the comparable period in fiscal year 2015, net charge-offs of $9.1 million were recognized. The ratio of ALL to total loans was 0.82% at March 31, 2016, up from 0.78% at September 30, 2015 and 0.74% at March 31, 2015. During the second quarter of 2016, the specific reserve portion of the ALL increased due to credit deterioration in a small number of relationships, while the general portion of the ALL decreased due to the continued lowering of historical net charge-off rates.

Our capital position is strong and stable, with Tier 1 capital, total capital and Tier 1 leverage ratios of 11.1%, 12.4% and 9.5%, respectively, at March 31, 2016, compared to 10.9%, 12.1% and 9.1%, respectively, at September 30, 2015. In addition, our Common Equity Tier 1 ratio was 10.4% at March 31, 2016 and 10.1% at September 30, 2015. Our tangible common equity to tangible assets ratio was 8.7% at March 31, 2016 and 8.3% at September 30, 2015. For more information on our tangible common equity to tangible assets ratio, including a reconciliation to the most directly comparable GAAP financial measure, see "—Non-GAAP Financial Measures" below.

- 49-

Key Factors Affecting Our Business and Financial Statements

As discussed in our Annual Report on Form 10-K for the fiscal year ended September 30, 2015, our business and results of operations are impacted by several key factors, including economic conditions, interest rates, asset quality and loss-sharing arrangements, banking laws and regulations, competition, our operational efficiency, goodwill and amortization of other intangible assets and accounting for loans and interest rate swaps at fair value. There have been no material changes to these factors except as otherwise supplemented within this Quarterly Report on Form 10-Q for the six months ended March 31, 2016 and within our Quarterly Report on Form 10-Q for the three months ended December 31, 2015.

Results of Operations—Three and Six Month Periods Ended March 31, 2016 and 2015

Overview

The following table highlights certain key financial and performance information for the periods ended March 31, 2016 and 2015:



	For the three months ended March 31,
	2016			2015
	(dollars in thousands, except per share amounts)
Operating Data:
Interest and dividend income (FTE)	$	96,098		$	89,794
Interest expense	7,969			7,579
Noninterest income	8,999			6,936
Noninterest expense	44,855			48,438
Provision for loan losses	2,631			9,679
Net income	30,674			19,724
Earnings per common share - basic	$	0.56		$	0.34
Earnings per common share - diluted	0.55			0.34

Performance Ratios:
Net interest margin (FTE)	3.99		%	3.89		%
Adjusted net interest margin (FTE)⁽¹⁾	3.75		%	3.64		%
Return on average total assets	1.24		%	0.83		%
Return on average common equity	8.3		%	5.5		%
Return on average tangible common equity⁽¹⁾	16.0		%	11.8		%
Efficiency ratio⁽¹⁾	45.5		%	51.7		%

⁽¹⁾This is a non-GAAP financial measure we believe is helpful to interpreting our financial results. For more information on this non-GAAP financial measure, including a reconciliation to the most directly comparable GAAP financial measure, see "—Non-GAAP Financial Measures" below.

- 50-



	For the six months ended March 31,
	2016			2015
	(dollars in thousands, except per share amounts)
Operating Data:
Interest and dividend income (FTE)	$	191,409		$	181,876
Interest expense	15,496			15,248
Noninterest income	17,642			14,836
Noninterest expense	89,075			95,529
Provision for loan losses	6,520			12,998
Net income	61,135			46,421
Earnings per common share - basic	$	1.11		$	0.80
Earnings per common share - diluted	1.10			0.80

Performance Ratios:
Net interest margin (FTE)	3.99		%	3.90		%
Adjusted net interest margin (FTE)⁽¹⁾	3.74		%	3.66		%
Return on average total assets	1.24		%	0.96		%
Return on average common equity	8.3		%	6.4		%
Return on average tangible common equity⁽¹⁾	16.1		%	13.8		%
Efficiency ratio⁽¹⁾	45.3		%	50.1		%

⁽¹⁾ This is a non-GAAP financial measure we believe is helpful to interpreting our financial results. For more information on this non-GAAP financial measure, including a reconciliation to the most directly comparable GAAP financial measure, see "—Non-GAAP Financial Measures" below.

- 51-

Net Interest Income

The following tables present net interest income, net interest margin and adjusted net interest margin for the three and six month periods ended March 31, 2016 and 2015:



	For the three months ended March 31,
	2016			2015
	(dollars in thousands)
Net interest income:
Total interest and dividend income (FTE)	$	96,098		$	89,794
Less: Total interest expense	7,969			7,579
Net interest income (FTE)	88,129			82,215
Less: Provision for loan losses	2,631			9,679
Net interest income after provision for loan losses (FTE)	$	85,498		$	72,536

Net interest margin (FTE) and adjusted net interest margin (FTE):
Average interest-earning assets	$	8,892,465		$	8,560,477
Average interest-bearing liabilities	$	8,330,152		$	8,106,234
Net interest margin (FTE)	3.99		%	3.89		%
Adjusted net interest margin (FTE)⁽¹⁾	3.75		%	3.64		%

⁽¹⁾This is a non-GAAP financial measure we believe is helpful to interpreting our financial results. For more information on this non-GAAP financial measure, including a reconciliation to the most directly comparable GAAP financial measure, see "—Non-GAAP Financial Measures" below.



	For the six months ended March 31,
	2016			2015
	(dollars in thousands)
Net interest income:
Total interest and dividend income (FTE)	$	191,409		$	181,876
Less: Total interest expense	15,496			15,248
Net interest income (FTE)	175,913			166,628
Less: Provision for loan losses	6,520			12,998
Net interest income after provision for loan losses (FTE)	$	169,393		$	153,630

Net interest margin (FTE) and adjusted net interest margin (FTE):
Average interest-earning assets	$	8,828,558		$	8,558,582
Average interest-bearing liabilities	$	8,289,604		$	8,131,966
Net interest margin (FTE)	3.99		%	3.90		%
Adjusted net interest margin (FTE)⁽¹⁾	3.74		%	3.66		%

⁽¹⁾This is a non-GAAP financial measure we believe is helpful to interpreting our financial results. For more information on this non-GAAP financial measure, including a reconciliation to the most directly comparable GAAP financial measure, see "—Non-GAAP Financial Measures" below.

- 52-

Net interest income was $88.1 million for the second quarter of fiscal year 2016 compared to $82.2 million for the same quarter in fiscal year 2015, an increase of 7.2%. The increase was primarily attributable to higher loan interest income driven by 7.3% growth in average loans outstanding between the periods. Net interest margin was 3.99% for the second quarter of fiscal year 2016, compared with 3.89% for the same period in fiscal year 2015. Adjusted net interest margin was 3.75% and 3.64%, respectively, for the same periods. Net interest margin and adjusted net interest marginwere 10 and 11 basis points higher, respectively, compared to the same quarter of fiscal year 2015, primarily as a result of asset growth and mix, including the growth in average loans as a proportion of interest earning assets and a lower average balance of cash and due from banks. Total cost of deposits was 1 basis point lower in the current quarter compared to the same quarter of fiscal year 2015. For more information on our adjusted net interest margin and adjusted net interest income, including a reconciliation of each to the most directly comparable GAAP financial measure, see "—Non-GAAP Financial Measures" below.

Net interest income was $175.9 million for the first six months of fiscal year 2016 compared to $166.6 million for the same quarter in fiscal year 2015, an increase of 5.6%. The increase was driven by higher loan interest income attributable to loan growth and lower deposit interest expense resulting from a lower costs of deposits. Net interest margin was 3.99% for the six months of fiscal year 2016, compared with 3.90% for the same period in fiscal year 2015. Adjusted net interest margin was 3.74% and 3.66%, respectively, for the same periods. Net interest margin and adjusted net interest marginwere 9 and 8 basis points higher, respectively, compared to the same quarter of fiscal year 2015, primarily as a result of a 2 basis point decrease in cost of deposits and a change in asset mix away from lower-yielding cash. On a sequential quarter basis, the yield on total loans remained stable at 4.85% while the cost of deposits increased 2 basis points to 0.32%, the yield on investment securities decreased by 1 basis point and cost of FHLB borrowings remained stable at 0.76%.

The following table presents the distribution of average assets, liabilities and equity, interest income and resulting yields on average interest-earning assets, and interest expense and rates on average interest-bearing liabilities for the current and comparable three month periods. Loans on nonaccrual status that had interest accrued as of the date of nonaccrual is immediately reversed as a reduction to interest income, while any interest subsequently recovered is recorded in the period of recovery. Tax-exempt loans and securities, totaling $655.0 million at March 31, 2016 and $539.1 million at March 31, 2015, are typically entered at lower interest rate arrangements than comparable non-exempt loans and securities. The amount of interest income reflected below has been adjusted to include the amount of tax benefit realized in the period and as such is presented on a fully-tax equivalent basis, the calculation of which is outlined in the discussion of non-GAAP items later in this section. Loans acquired with deteriorated credit quality represent loans accounted for in accordance with ASC 310-30 Accounting for Purchased Loans that were credit impaired at the time we acquired them. Loans other than loans acquired with deteriorated credit quality represent loans we have originated and loans we have acquired that were not credit impaired at the time we acquired them.

- 53-



	For the three months ended
	March 31, 2016						March 31, 2015
	Average Balance		Interest (FTE)		Yield / Cost¹		Average Balance		Interest (FTE)		Yield / Cost¹
Assets
Cash and due from banks	$	75,063	$	94	0.50	%	$	265,929	$	160	0.24	%
Investment securities	1,347,922		6,021		1.80	%	1,334,460		5,650		1.72	%
Loans, other than loans acquired with deteriorated credit quality, net ⁽²⁾	7,371,600		88,325		4.82	%	6,828,510		81,907		4.86	%
Loans acquired with deteriorated credit quality, net	97,880		1,658		6.81	%	131,578		2,077		6.40	%
Loans, net	7,469,480		89,983		4.85	%	6,960,088		83,984		4.89	%
Total interest-earning assets	8,892,465		96,098		4.35	%	8,560,477		89,794		4.25	%
Noninterest-earning assets	1,031,022						1,090,176
Total assets	$	9,923,487	$	96,098	3.89	%	$	9,650,653	$	89,794	3.77	%

Liabilities and Stockholders' Equity
Noninterest-bearing deposits	$	1,373,728					$	1,282,530
NOW, MMDA and savings deposits	4,925,930		$	3,856	0.31	%	4,447,606		$	3,266	0.30	%
CDs	1,288,775		2,173		0.68	%	1,567,763		2,718		0.70	%
Total deposits	7,588,433		6,029		0.32	%	7,297,899		5,984		0.33	%
Securities sold under agreements to repurchase	161,188		132		0.33	%	182,386		150		0.33	%
FHLB advances and other borrowings	489,773		929		0.76	%	528,571		893		0.69	%
Related party notes payable	—		—		—	%	41,295		227		2.23	%
Subordinated debentures and subordinated notes payable	90,758		879		3.90	%	56,083		325		2.35	%
Total borrowings	741,719		1,940		1.05	%	808,335		1,595		0.80	%
Total interest-bearing liabilities	8,330,152		$	7,969	0.38	%	8,106,234		$	7,579	0.38	%
Noninterest-bearing liabilities	104,937						86,288
Stockholders' equity	1,488,398						1,458,131
Total liabilities and stockholders' equity	$	9,923,487					$	9,650,653
Net interest spread					3.51	%					3.39	%
Net interest income and net interest margin (FTE)			$	88,129	3.99	%			$	82,215	3.89	%
Less: Tax equivalent adjustment			$	1,791					$	1,590
Net interest income and net interest margin - ties to Consolidated Statements of Comprehensive Income			$	86,338	3.90	%			$	80,625	3.82	%

¹ Annualized for all partial-year periods.
²Interest income includes $0.1 million and $0.1 million for the second quarter of fiscal year 2016 and 2015, respectively, resulting from accretion of purchase accounting discount associated with acquired loans.

- 54-



	For the six months ended
	March 31, 2016						March 31, 2015
	Average Balance		Interest (FTE)		Yield / Cost¹		Average Balance		Interest (FTE)		Yield / Cost¹
Assets
Cash and due from banks	$	88,049	$	169	0.38	%	$	354,415	$	444	0.25	%
Investment securities	1,357,139		12,234		1.80	%	1,335,348		11,600		1.74	%
Loans, other than loans acquired with deteriorated credit quality, net ⁽²⁾	7,282,371		175,718		4.83	%	6,727,508		164,783		4.91	%
Loans acquired with deteriorated credit quality, net	100,999		3,288		6.51	%	141,311		5,049		7.17	%
Loans, net	7,383,370		179,006		4.85	%	6,868,819		169,832		4.96	%
Total interest-earning assets	8,828,558		191,409		4.34	%	8,558,582		181,876		4.26	%
Noninterest-earning assets	1,039,527						1,097,254
Total assets	$	9,868,085	$	191,409	3.88	%	$	9,655,836	$	181,876	3.78	%

Liabilities and Stockholders' Equity
Noninterest-bearing deposits	$	1,382,340					$	1,387,396
NOW, MMDA and savings deposits	4,841,681		$	7,228	0.30	%	4,298,739		$	5,918	0.28	%
CDs	1,319,942		4,466		0.68	%	1,625,814		6,081		0.75	%
Total deposits	7,543,963		11,694		0.31	%	7,311,949		11,999		0.33	%
Securities sold under agreements to repurchase	169,126		271		0.32	%	175,111		296		0.34	%
FHLB advances and other borrowings	485,767		1,845		0.76	%	547,528		1,839		0.67	%
Related party notes payable	—		—		—	%	41,295		459		2.23	%
Subordinated debentures and subordinated notes payable	90,748		1,686		3.72	%	56,083		655		2.34	%
Total borrowings	745,641		3,802		1.02	%	820,017		3,249		0.79	%
Total interest-bearing liabilities	8,289,604		$	15,496	0.37	%	8,131,966		$	15,248	0.38	%
Noninterest-bearing liabilities	102,057						77,886
Stockholders' equity	1,476,424						1,445,984
Total liabilities and stockholders' equity	$	9,868,085					$	9,655,836
Net interest spread					3.51	%					3.40	%
Net interest income and net interest margin (FTE)			$	175,913	3.99	%			$	166,628	3.90	%
Less: Tax equivalent adjustment			$	3,617					$	3,094
Net interest income and net interest margin - ties to Consolidated Statements of Comprehensive Income			$	172,296	3.90	%			$	163,534	3.83	%

¹ Annualized for all partial-year periods.
² Interest income includes $0.2 million and $0.2 million for the second quarter of fiscal year 2016 and 2015, respectively, resulting from accretion of purchase accounting discount associated with acquired loans.

- 55-

Interest and Dividend Income

The following tables present interest and dividend income for the three and six month periods ended March 31, 2016 and 2015:



	Three months ended March 31,
	2016		2015
	(dollars in thousands)
Interest and dividend income:
Loans (FTE)	$	89,983	$	83,984
Taxable securities	5,787		5,379
Nontaxable securities	12		13
Dividends on securities	222		258
Federal funds sold and other	94		160
Total interest and dividend income (FTE)	96,098		89,794
Tax equivalent adjustment	1,791		1,590
Total interest and dividend income (GAAP)	$	94,307	$	88,204



	Six months ended March 31,
	2016		2015
	(dollars in thousands)
Interest and dividend income:
Loans (FTE)	$	179,006	$	169,832
Taxable securities	11,774		11,066
Nontaxable securities	24		26
Dividends on securities	436		508
Federal funds sold and other	169		444
Total interest and dividend income (FTE)	191,409		181,876
Tax equivalent adjustment	3,617		3,094
Total interest and dividend income (GAAP)	$	187,792	$	178,782

Total interest and dividend income consists primarily of interest income on loans and interest and dividend income on our investment portfolio. Total interest and dividend income was $96.1 million for the second quarter of fiscal year 2016, compared to $89.8 million for the same period of fiscal year 2015, an increase of 7.0%. Total interest and dividend income was $191.4 million for the first six months of fiscal year 2016, compared to $181.9 million for the same period of fiscal year 2015, an increase of 5.2%. Significant components of interest and dividend income are described in further detail below.

Loans. Interest income on all loans increased to $90.0 million in second quarter of fiscal year 2016 from $84.0 million in the second quarter of fiscal year 2015, an increase of 7.1% between the two periods. Average net loan balances for the second quarter of fiscal year 2016 were $7.47 billion, representing a 7.3% increase compared to the same period in fiscal year 2015. The net loan growth during the quarter was primarily driven by $116.0 million of growth in commercial real estate loans, partially offset by a $69.3 million decline in agriculture loans, which was consistent with management's expectations at the end of the first fiscal quarter that certain borrowers would repay lines of credit used for tax planning purposes at calendar year-end. CRE loan growth during the quarter was distributed across the non-owner-occupied, owner-occupied and construction and development subsegments and represents a diverse range of projects with a continued focus on limiting exposure to land development and other projects that are speculative in nature.

- 56-

Interest income on loans acquired with deteriorated credit quality decreased $0.4 million between the two periods, primarily driven by lower loan balances within the portfolio.

Interest income on all loans increased to $179.0 million in the first six months of fiscal year 2016 from $169.8 million in the same period of fiscal year 2015, an increase of 5.4% between the two periods. Average net loan balances for the first six months of fiscal year 2016 were $7.38 billion, representing a 7.5% increase compared to the same period in fiscal year 2015. Growth was again focused in the CRE ($232.3 million or 8.2% growth for the first six months of fiscal year 2016) segment of the portfolio. Interest income on loans acquired with deteriorated credit quality decreased $1.8 million between the two periods, primarily driven by lower loan balances within the portfolio.

Our yield on loans is affected by market interest rates, the level of adjustable-rate loan indices, interest rate floors and caps, customer repayment activity, the level of loans held for sale, portfolio mix, and the level of nonaccrual loans. The average tax equivalent yield on loans, other than loans acquired with deteriorated credit quality, was 4.82% for the second quarter of fiscal year 2016, a decrease of 4 basis points compared to 4.86% for the same period in fiscal year 2015. Adjusted for the current realized gain (loss) on derivatives we use to manage interest rate risk on certain of our loans at fair value, which we believe represents the underlying economics of the transactions, the adjusted yield on loans, other than loans acquired with deteriorated credit quality, was 4.54% for the current quarter, a 1 basis point decrease compared to the second quarter of fiscal year 2015. These decreases continue to be attributable to the competitive interest rate environment for high quality commercial and agricultural credits across our footprint and a prolonged rate cycle with very low short-term rates. The average tax equivalent yield on loans, other than loans acquired with deteriorated credit quality, was 4.53% for the first six months of fiscal year 2016, a decrease of 7 basis points compared to 4.60% for the same period in fiscal year 2015.

The average duration, net of interest rate swaps, of the loan portfolio was a relatively short 1.2 years as of March 31, 2016. Approximately 50%, or $3.75 billion, of the portfolio is comprised of fixed rate loans, of which $1.17 billion of loans are fixed rate loans with an original term of 5 years or greater for which we have entered into equal and offsetting fixed-to-floating interest rate swaps. These loans effectively behave as floating rate loans. Of the remaining floating rate loans in the portfolio, approximately 64% are indexed to Wall Street Journal Prime, 19% to 5-year Treasuries and the balance to various other indices. These loans have an average interest rate floor 79 bps above market rates.

Loan-related fee income of $2.3 million is included in interest income for both the second quarter of fiscal year 2016 and the same period in fiscal year 2015. Loan-related fee income of $4.8 million is included in interest income for the first six months of fiscal year 2016 compared to $4.5 million for the same period in fiscal year 2015. In addition, certain fees collected at loan origination are considered to be a component of yield on the underlying loans and are deferred and recognized into income over the life of the loans. Amortization related to the FDIC indemnification assets of $0.9 million and $2.1 million for the second quarter of fiscal years 2016 and 2015, respectively, and $1.9 million and $4.6 million for the first six months of fiscal years 2016 and 2015, respectively, is included as a reduction to interest income.

Investment Portfolio. The carrying value of investment securities and FHLB stock was $1.36 billion as of March 31, 2016. Interest and dividend income on investments includes income earned on investment securities and FHLB stock. Interest and dividend income on investments increased by 6.6% to $6.0 million in the second quarter of fiscal year 2016 from $5.6 million in the second quarter of fiscal year 2015, driven by an increase in average balances and a yield increase from 1.72% to 1.80% over the same period. Interest and dividend income on investments increased by 5.5% to $12.2 million in the first six months of fiscal year 2016 from $11.6 million in the same period of fiscal year 2015, driven by an increase in average balances and a yield increase from 1.74% to 1.80% over the same period.

The weighted average life of the portfolio was 3.2 years and 3.1 years at March 31, 2016 and September 30, 2015, respectively. Average investments represented 15.2% and 15.6% of total average interest-earning assets for second quarters of fiscal years 2016 and 2015, respectively, and 15.4% and 15.6% for the first six months of fiscal year 2016 and 2015, respectively.

- 57-

Interest Expense

The following tables present interest expense for the periods ended March 31, 2016 and 2015:



	Three months ended March 31,
	2016		2015
	(dollars in thousands)
Interest expense:
Deposits	$	6,029	$	5,984
Securities sold under agreements to repurchase	132		150
FHLB advances and other borrowings	929		893
Related party notes payable	—		227
Subordinated debentures and subordinated notes payable	879		325
Total interest expense	$	7,969	$	7,579



	Six months ended March 31,
	2016		2015
	(dollars in thousands)
Interest expense:
Deposits	$	11,694	$	11,999
Securities sold under agreements to repurchase	271		296
FHLB advances and other borrowings	1,845		1,839
Related party notes payable	—		459
Subordinated debentures and subordinated notes payable	1,686		655
Total interest expense	$	15,496	$	15,248

Total interest expense increased to $8.0 million in the second quarter of fiscal year 2016 from $7.6 million in the same quarter in fiscal year 2015, an increase of 5.1%, mostly due to an increase in subordinated note rates paid. The average cost of total interest-bearing liabilities was 0.38% for the second quarter of fiscal year 2016, compared to 0.38% for the same period in fiscal year 2015. Total interest expense increased to $15.5 million for the first six months of fiscal year 2016 from $15.2 million in the same period in fiscal year 2015, an increase of 1.6%, mostly due to an increase in subordinated note rates paid. We issued $35.0 million of subordinated notes in July 2015 at an interest rate of 4.875% per annum, and used the proceeds and other cash to pay off lower-cost borrowing from our former parent. The average cost of total interest-bearing liabilities was 0.37% for the first six months of fiscal year 2016, compared to 0.38% for the same period in fiscal year 2015. Significant components of interest expense are described in further detail below.

Deposits. Interest expense on deposits, consisting of checking accounts, MMDAs, NOW accounts, savings accounts and CDs, was $6.0 million for both the second quarter of fiscal year 2016 and the second quarter of fiscal year 2015. Average deposit balances were $7.59 billion and $7.30 billion, respectively, for the same periods. The cost of deposits improved to 0.32% in the second quarter of fiscal year 2016 from 0.33% in the comparable quarter. Interest expense on deposits was $11.7 million for the first six months of fiscal year 2016 compared with $12.0 million in the same period in fiscal year 2015, a decrease of $0.3 million, or 2.5%. Average deposit balances were $7.54 billion and $7.31 billion, respectively, for the same periods. The cost of deposits improved to 0.31% in the first six months of fiscal year 2016 from 0.33% in the same period in fiscal year 2015.

Average non-interest-bearing demand account balances comprised 18.1% of average total deposits for the current quarter, compared with 17.6% for the comparable quarter. Total average other liquid accounts, consisting of money market and savings accounts, increased to 64.9% of total average deposits for the current quarter, compared to 60.9% of total average deposits for the comparable quarter, while CD accounts represented 17.0% of average total deposits in the current quarter, compared to 21.5% in the comparable quarter. These trends in the composition of our deposit portfolio represent a continuation of our strategy over the last four

- 58-

fiscal years to move away from more costly CD accounts toward more cost-effective transaction accounts as well as our focus on gathering business deposits, which are typically transaction accounts by nature. This transition, as well as continued low benchmark interest rates, have driven a significant decrease in our cost of deposits over that time frame.

FHLB Advances and Other Borrowings. Interest expense on FHLB advances and other borrowings was $0.9 million for the second quarter of fiscal year 2016 and $0.9 million for the comparable quarter in 2015, reflecting a weighted average cost of 0.76% and 0.69% as of March 31, 2016 and 2015, respectively. Our average balance for FHLB advances and other borrowings decreased to $489.8 million in the current quarter compared to $528.6 million in the comparable quarter. Interest expense on FHLB advances and other borrowings was $1.8 million for both the first six months of fiscal year 2016 and the same period in fiscal year 2015, representing a weighted average cost of 0.76% and 0.67%, respectively. The amount of FHLB advances outstanding has decreased as a result of liquidity created by deposit growth. Average FHLB advances and other borrowings as a proportion of total average interest-bearing liabilities were 5.9% for the current quarter compared to 6.5% for the comparable quarter. The average rate paid on FHLB advances is impacted by market rates and the various terms and repricing frequency of the specific outstanding borrowings in each year. Our total outstanding FHLB advances were $370.0 million at March 31, 2016, compared to $581.0 million at September 30, 2015. The weighted average contractual rate paid on our FHLB advances was 0.68% at March 31, 2016, and 0.61% at September 30, 2015. The average tenor of our FHLB advances was 57 months and 60 months at March 31, 2016 and September 30, 2015, respectively.

We must collateralize FHLB advances by pledging real estate loans or investments. We pledge more assets than required by our current level of borrowings in order to maintain additional borrowing capacity. Although we may substitute other loans for such pledged loans, we are restricted in our ability to sell or otherwise pledge these loans without substituting collateral or prepaying a portion of the FHLB advances. At March 31, 2016, we had pledged $2.29 billion of loans to the FHLB, against which we had borrowed $370.0 million.

Subordinated Debentures and Subordinated Notes Payable. Interest expense on our outstanding subordinated debentures was $0.9 million in second quarter of fiscal year 2016 and $0.3 million in the comparable quarter in fiscal year 2015. Interest expense for the first six months of fiscal year 2016 was $1.7 million and $0.7 million for the comparable period in 2015. At March 31, 2016, the weighted average contractual rate on outstanding subordinated notes was 4.88% compared to 2.39% at September 30, 2015. The increase in interest expense and weighted average contractual rate was due to the payoff of the NAB subordinated debentures which had a lower interest rate than the new private placement subordinated debentures issued in the fourth quarter of fiscal year 2015.

Securities Sold Under Agreements to Repurchase. Securities sold under agreements to repurchase represent retail repurchase agreements with customers and represent a small portion of our overall funding profile. The interest expense associated with this class of liabilities remained largely consistent between the current quarter and comparable quarter.

Rate and Volume Variances

Net interest income is affected by changes in both volume and interest rates. Volume changes are caused by increases or decreases during the year in the level of average interest-earning assets and average interest-bearing liabilities. Rate changes result from increases or decreases in the yields earned on assets or the rates paid on liabilities.

The following table presents the current and comparable quarter and a summary of the changes in interest income and interest expense on a tax equivalent basis resulting from changes in the volume of average asset and liability balances and changes in the average yields or rates compared with the preceding fiscal year. If significant, the change in interest income or interest expense due to both volume and rate has been prorated between the volume and the rate variances based on the dollar amount of each variance. The table illustrates the continued benefit of balance sheet growth, mainly within loans funded by cost-effective deposit growth, partially offset by a reduction in net interest margin most pronounced in loan yield.

- 59-



	Current Quarter vs Comparable Quarter
	Volume			Rate			Total
	(dollars in thousands)
Increase (decrease) in interest income:
Cash and due from banks	$	(163	)	$	97		$	(66	)
Investment securities	70			301			371
Loans, other than acquired with deteriorated credit quality	7,289			(871		)	6,418
Loans, acquired with deteriorated credit quality	(544		)	125			(419		)
Loans	6,745			(746		)	5,999
Total increase (decrease)	6,652			(348		)	6,304
Increase (decrease) in interest expense:
NOW, MMDA & savings deposits	392			198			590
CDs	(449		)	(96		)	(545		)
Securities sold under agreements to repurchase	(16		)	(2		)	(18		)
FHLB advances and other borrowings	(64		)	100			36
Related party notes payable	(227		)	—			(227		)
Subordinated debentures and subordinated notes payable	269			285			554
Total increase (decrease)	(95		)	485			390
Increase (decrease) in net interest income (FTE)	$	6,747		$	(833	)	$	5,914



	Current 6 month period vs Comparable 6 month period
	Volume			Rate			Total
	(dollars in thousands)
Increase (decrease) in interest income:
Cash and due from banks	$	(436	)	$	161		$	(275	)
Investment securities	214			420			634
Loans, other than acquired with deteriorated credit quality	14,140			(3,205		)	10,935
Loans, acquired with deteriorated credit quality	(1,325		)	(436		)	(1,761		)
Loans	12,815			(3,641		)	9,174
Total increase (decrease)	12,593			(3,060		)	9,533
Increase (decrease) in interest expense:
NOW, MMDA & savings deposits	808			502			1,310
CDs	(1,053		)	(562		)	(1,615		)
Securities sold under agreements to repurchase	(9		)	(16		)	(25		)
FHLB advances and other borrowings	(215		)	221			6
Related party notes payable	(459		)	—			(459		)
Subordinated debentures and subordinated notes payable	531			500			1,031
Total increase (decrease)	(397		)	645			248
Increase (decrease) in net interest income (FTE)	$	12,990		$	(3,705	)	$	9,285

- 60-

Provision for Loan Losses

We recognized provision for loan losses of $2.6 million for the second quarter of fiscal year 2016 compared to a provision for loan losses of $9.7 million for the comparable period in fiscal year 2015, a decrease of $7.0 million between the periods. The second quarter of fiscal year 2015 included net charge-offs of $9.1 million primarily relating to a small number of Commercial & Industrial ("C&I") exposures that deteriorated during that quarter. During the second quarter of fiscal year 2016, the specific reserve portion of the ALL increased due to credit deterioration in a small number of relationships, while the general portion of the ALL decreased due to the continued lowering of historical net charge-off rates. Provision for loan losses was $6.5 million for the first six months of fiscal year 2016 compared to $13.0 million for the comparable period in 2015. All loans acquired with deteriorated credit quality for which we recognized improvements or impairments in the periods presented are covered by FDIC loss-sharing arrangements. We did not record any meaningful provision for loans covered by FDIC loss-sharing arrangements related to loans other than loans acquired with deteriorated credit quality in any of the periods presented.



	Three months ended March 31,						Six months ended March 31,
	2016			2015			2016			2015
	(dollars in thousands)
Provision for loan losses, core *	$	2,699		$	9,970		$	6,785		$	13,609
Provision for loan losses, loans acquired with deteriorated credit quality	(68		)	(291		)	(265		)	(611		)
Provision for loan losses, total	$	2,631		$	9,679		$	6,520		$	12,998

* As presented above, the core loan portfolio includes originated loans, other than loans for which we have elected the fair value option, and loans we acquired that we did not determine were acquired with deteriorated credit quality.

Total Credit-Related Charges

We recognized other credit-related charges during the quarter that were lower compared to the same quarter in fiscal year 2015. We believe that the following table, which summarizes each component of the total credit-related charges incurred during the current and comparable quarter, is helpful to understanding the overall impact on our quarterly results of operations. Net OREO charges include OREO operating costs, valuation adjustments and (loss) gain on sale of OREO properties, each of which entered OREO as a result of the former borrower failing to perform on a loan obligation. Reversal of interest income on nonaccrual loans occurs when we become aware that a loan, for which we had been recognizing interest income, will no longer be able to perform according to the terms and conditions of the loan agreement, including repayment of interest owed to us, while a recovery of interest income on nonaccrual loans occurs when we receive repayment of interest owed to us. Loan fair value adjustments related to credit relate to the portion of our loan portfolio for which we have elected the fair value option; these amounts reflect expected credit losses in the portfolio.



		For the three months ended:
Item	Included within F/S Line Item(s):	March 31, 2016			December 31, 2015			March 31, 2015
		(Dollars in thousands)
Provision for loan losses	Provision for loan losses	$	2,631		$	3,889		$	9,679
Net OREO charges	Net loss (gain) on repossessed property and other related expenses	210			(110		)	2,634
(Recovery) reversal of interest income on nonaccrual loans	Interest income on loans	(45		)	(140		)	517
Loan fair value adjustment related to credit	Net increase (decrease) in fair value of loans at fair value	(237		)	(189		)	1,184
Total		$	2,559		$	3,450		$	14,014

- 61-

Noninterest Income

The following tables presents noninterest income for the periods ended March 31, 2016 and 2015:



	Three months ended March 31,
	2016			2015
	(dollars in thousands)
Non-interest income:
Service charges and other fees	$	10,316		$	8,871
Wealth management fees	1,668			1,825
Net gain on sale of loans	1,204			1,580
Net gain on sale of securities	24			—
Other	725			1,150
Subtotal, product and service fees	13,937			13,426
Net increase in fair value of loans at fair value	35,955			15,208
Net realized and unrealized (loss) on derivatives	(40,893		)	(21,698		)
Subtotal, loans at fair value and related derivatives	(4,938		)	(6,490		)
Total noninterest income	$	8,999		$	6,936



	Six months ended March 31,
	2016			2015
	(dollars in thousands)
Non-interest income:
Service charges and other fees	$	20,782		$	19,269
Wealth management fees	3,280			3,782
Net gain on sale of loans	2,474			3,124
Net gain (loss) on sale of securities	(330		)	51
Other	1,836			2,605
Subtotal, product and service fees	28,042			28,831
Net increase in fair value of loans at fair value	21,054			32,308
Net realized and unrealized (loss) on derivatives	(31,454		)	(46,303		)
Subtotal, loans at fair value and related derivatives	(10,400		)	(13,995		)
Total noninterest income	$	17,642		$	14,836

Our noninterest income is comprised of the various fees we charge our customers for products and services we provide and the impact of changes in fair value of loans for which we have elected the fair value treatment and realized and unrealized gains (losses) on the related interest rate swaps we utilize to manage interest rate risk on these loans. While we are required under US GAAP to present both components within total noninterest income, we believe it is helpful to analyze the two broader components of noninterest income separately to better understand the underlying performance of the business.

Noninterest income was $9.0 million for the second quarter of fiscal year 2016, compared to $6.9 million for the comparable period in fiscal year 2015, an increase of $2.1 million, or 29.7%. This increase was mostly driven by a net $1.6 million improvement in our loans held at fair value and related derivatives and a $0.5 million increase in product and service fees compared to the same period in fiscal year 2015. Noninterest income for the first six months of fiscal year 2016 was $17.6 million, an increase of $2.8 million, or 18.9%, compared to the same period in fiscal year 2015. This increase was mostly driven by a net increase of $3.6 million in our loans held at fair value and related derivatives, partially offset by a $0.8 million reduction in product and service fees compared to the same period in fiscal year 2015.

- 62-

Product and Service Fees. We recognized $13.9 million of noninterest income related to product and service fees in the second quarter of fiscal year 2016, an increase of $0.5 million, or 3.8%, compared to the same period in fiscal year 2015. The increase was mainly due to a $1.4 million increase in service charges and other fees, partially offset by a $0.2 million decrease in wealth management fees, a $0.4 million decrease in net gain on sale of loans and a $0.4 million decrease in other income. Shortly after the end of calendar year 2015, we received regulatory approval to revert to higher interchange rates as a result of maintaining consolidated total assets under $10.0 billion as of December 31, 2015. We had previously been subject to capped interchange rates as a result of consolidating our total assets with other U.S. assets held by our former foreign parent company. We estimate that the impact of this change was approximately $1.2 million in the current quarter and will be $6.0-7.0 million on an annual basis through June 30, 2017.

Noninterest income related to product and service fees was $28.0 million for the first six months of fiscal year 2016 compared to $28.8 million for the same period in fiscal year 2015, a decrease of $0.8 million, or 2.7%. The decrease was spread across the major categories of non-interest income, consisting of a $1.5 million increase in service charges and other fees offset by a decrease in wealth management fees of $0.5 million, a decrease of $0.7 million in net gain on sale of loans, and a $0.8 million decrease in other income.

Loans at fair value and related derivatives. As discussed in "—Analysis of Financial Condition—Derivatives," changes in the fair value of loans for which we have elected the fair value treatment and realized and unrealized gains and losses on the related derivatives are recognized within noninterest income. For the second quarter of fiscal year 2016, these items accounted for $(4.9) million of noninterest income compared to $(6.5) million for the same period in fiscal year 2015. The change was driven by a net $1.6 million improvement in our loans held at fair value related to credit risk and movements in interest rates. For the first six months of fiscal year 2016, these items accounted for $(10.4) million of noninterest income compared to $(14.0) million for the same period in fiscal year 2015. The change was driven by a net $3.6 million improvement in our loans held at fair value related to credit risk and movements in interest rates. We believe that the current realized loss on the derivatives economically offsets the interest income earned on the related loans; we present elsewhere the adjusted net interest income and adjusted net interest margin reflecting the metrics we use to manage the business.

- 63-

Noninterest Expense

The following tables present noninterest expense for the periods ended March 31, 2016 and 2015:



	Three months ended March 31,
	2016		2015
	(dollars in thousands)
Noninterest expense:
Salaries and employee benefits	$	24,769	$	24,673
Data processing	5,008		4,708
Occupancy expenses	3,843		3,984
Professional fees	3,345		3,603
Communication expenses	928		1,225
Advertising	1,048		946
Equipment expense	931		925
Net loss recognized on repossessed property and other related expenses	210		2,634
Amortization of core deposits and other intangibles	708		2,313
Other	4,065		3,427
Total noninterest expense	$	44,855	$	48,438



	Six months ended March 31,
	2016		2015
	(dollars in thousands)
Noninterest expense:
Salaries and employee benefits	$	50,065	$	48,761
Data processing	10,254		9,536
Occupancy expenses	7,434		8,008
Professional fees	6,453		7,175
Communication expenses	1,862		2,398
Advertising	1,968		1,674
Equipment expense	1,835		1,881
Net loss recognized on repossessed property and other related expenses	100		4,480
Amortization of core deposits and other intangibles	1,417		4,626
Other	7,687		6,990
Total noninterest expense	$	89,075	$	95,529

Our noninterest expense consists primarily of salaries and employee benefits, data processing, occupancy expenses, professional fees, communication expenses and advertising. Noninterest expense was $44.9 million in the second quarter of fiscal year 2016 compared to $48.4 million for the same period in fiscal year 2015, a decrease of 7.4% or $3.6 million. Adjusted for the amortization of intangible assets, our tangible noninterest expenses were $44.1 million in the second quarter of fiscal year 2016, a 4.3% decrease compared to the same quarter in fiscal year 2015. The decrease in noninterest expense was primarily driven by a $2.4 million reduction in OREO costs and a $1.6 million reduction in amortization of intangible assets, partially offset by a $0.6 million increase in other expenses. Included within other noninterest expense during the quarter was approximately $0.5 million of acquisition costs related to the pending acquisition of HF Financial Corp.

Noninterest expense was $89.1 million in the first six months of fiscal year 2016 compared to $95.5 million for the same period in fiscal year 2015, a decrease of 6.8% or $6.5 million. Adjusted for the amortization of intangible assets, our tangible

- 64-

noninterest expenses were $87.7 million in the first six months of fiscal year 2016, a 3.6% decrease compared to the same period in fiscal year 2015. The decrease in noninterest expense was primarily driven by a $4.4 million reduction in OREO costs and a $3.2 million reduction in amortization of intangible assets, partially offset by a $1.3 million increase in salaries and employee benefits.

Our efficiency ratio was 45.5% and 51.7%, respectively, for the three month periods ending March 31, 2016 and 2015. Our efficiency ratio was 45.3% and 50.1%, respectively, for the six month periods ending March 31, 2016 and 2015. For more information on our tangible noninterest expense and efficiency ratio, including a reconciliation of each to the most directly comparable GAAP financial measures, see "—Non-GAAP Financial Measures" below.

Provision for Income Taxes

The provision for income taxes varies due to the amount of taxable income, the level and effectiveness of tax-advantaged assets and tax credit funds and the rates charged by federal and state authorities. The provision for income taxes of $17.2 million for the second quarter of fiscal year 2016 represents an effective tax rate of 35.9%, compared to a provision of $9.7 million or an effective tax rate of 33.0% for the comparable period. The provision for income taxes of $33.2 million for the first six months of fiscal year 2016 represents an effective tax rate of 35.2%, compared to a provision of $23.4 million or an effective tax rate of 33.5% for the comparable period.

Return on Assets and Equity

The tables below present our return on average total assets, return on average common equity and average common equity to average assets ratio for the dates presented:



	For the three months ended March 31,
	2016		2015
Return on average total assets	1.24	%	0.83	%
Return on average common equity	8.3	%	5.5	%
Average common equity to average assets ratio	15.0	%	15.1	%



	For the six months ended March 31,
	2016		2015
Return on average total assets	1.24	%	0.96	%
Return on average common equity	8.3	%	6.4	%
Average common equity to average assets ratio	15.0	%	15.0	%

- 65-

Analysis of Financial Condition

The following table highlights certain key financial and performance information as of the dates indicated:



	As of
	March 31, 2016			September 30, 2015
	(dollars in thousands)
Balance Sheet and Other Information:
Total assets	$	9,942,295		$	9,798,654
Loans⁽¹⁾	7,557,788			7,325,198
Allowance for loan losses	61,917			57,200
Deposits	7,712,729			7,387,065
Stockholders' equity	1,509,202			1,459,346
Tangible common equity⁽²⁾	805,694			754,420
Tier 1 capital ratio	11.1		%	10.9		%
Total capital ratio	12.4		%	12.1		%
Tier 1 leverage ratio	9.5		%	9.1		%
Tangible common equity / tangible assets⁽²⁾	8.7		%	8.3		%
Nonaccrual loans / total loans	0.73		%	0.93		%
Net charge-offs / average total loans⁽³⁾	0.05		%	0.13		%
Allowance for loan losses / total loans	0.82		%	0.78		%

⁽¹⁾ Loans include unpaid principal balance net of unamortized discount on acquired loans and unearned net deferred fees and costs and loans in process.
⁽²⁾This is a non-GAAP financial measure we believe is helpful to interpreting our financial results. For more information on this non-GAAP financial measure, including a reconciliation to the most directly comparable GAAP financial measure, see "—Non-GAAP Financial Measures" below.
⁽³⁾Annualized for partial-year periods, except for September 30, 2015, which was for the twelve month period.

Our total assets were $9.94 billion at March 31, 2016, compared with $9.80 billion at September 30, 2015. The increase in total assets during the first six months of fiscal year 2016 was principally attributable to organic loan growth, partially offset by reductions in cash and due from banks and other assets. At March 31, 2016, loans as shown above were $7.56 billion, an increase of 3.2%, or $232.6 million, from $7.33 billion at September 30, 2015. This growth was primarily driven by targeted growth in commercial and agricultural lending. During the first six months of fiscal year 2016, total deposits grew 4.4% to $7.71 billion. The growth occurred in both interest bearing and non-interest bearing deposits.

- 66-

Loan Portfolio

The following table presents our loan portfolio by category at each of the dates indicated:



	March 31, 2016			September 30, 2015
	(dollars in thousands)
Unpaid principal balance:
Commercial non-real estate⁽¹⁾
Loans, other than loans acquired with deteriorated credit quality	$	1,586,226		$	1,608,069
Loans acquired with deteriorated credit quality	2,130			2,759
Total	1,588,356			1,610,828
Agriculture⁽¹⁾
Loans, other than loans acquired with deteriorated credit quality	1,898,533			1,859,927
Loans acquired with deteriorated credit quality	1,480			1,538
Total	1,900,013			1,861,465
Commercial real estate ⁽¹⁾
Loans, other than loans acquired with deteriorated credit quality	3,059,437			2,825,038
Loans acquired with deteriorated credit quality	18,591			20,710
Total	3,078,028			2,845,748
Residential real estate
Loans, other than loans acquired with deteriorated credit quality	836,812			839,639
Loans acquired with deteriorated credit quality	72,778			82,188
Total	909,590			921,827
Consumer
Loans, other than loans acquired with deteriorated credit quality	63,415			71,777
Loans acquired with deteriorated credit quality	1,050			1,272
Total	64,465			73,049
Other lending
Loans, other than loans acquired with deteriorated credit quality	39,510			38,371
Loans acquired with deteriorated credit quality	—			—
Total	39,510			38,371
Total loans, other than loans acquired with deteriorated credit quality	7,483,933			7,242,821
Total loans acquired with deteriorated credit quality	96,029			108,467
Total unpaid principal balance	7,579,962			7,351,288
Less: Unamortized discount on acquired loans	(16,829		)	(19,264		)
Less: Unearned net deferred fees and costs and loans in process	(5,345		)	(6,826		)
Total loans	7,557,788			7,325,198
Allowance for loan losses	(61,917		)	(57,200		)
Loans, net	$	7,495,871		$	7,267,998

⁽¹⁾ Unpaid principal balance for commercial non-real estate, agriculture and commercial real estate loans includes fair value adjustments associated with long-term fixed-rate loans where we have entered into interest rate swaps to hedge our interest rate risk.

During the first six months of fiscal year 2016, total loans increased by 3.2%, or $232.6 million. The growth was primarily focused in the commercial real estate and agriculture segments of the portfolio while the remaining portfolio remained generally stable.

- 67-

The following table presents an analysis of the unpaid principal balance of our loan portfolio at March 31, 2016, by borrower and collateral type and by each of the four major geographic areas we use to manage our markets.



	March 31, 2016
	Nebraska			Iowa / Kansas / Missouri			South Dakota			Arizona / Colorado			Other⁽²⁾			Total			%
	(dollars in thousands)
Commercial non-real estate⁽¹⁾	$	314,766		$	780,834		$	274,426		$	170,577		$	47,753		$	1,588,356		21.0	%
Agriculture⁽¹⁾	181,503			451,002			649,787			601,493			16,228			1,900,013			25.1	%
Commercial real estate⁽¹⁾	722,393			870,797			711,657			714,191			58,990			3,078,028			40.5	%
Residential real estate	230,101			307,075			153,768			170,741			47,905			909,590			12.0	%
Consumer	18,769			21,510			20,198			2,892			1,096			64,465			0.9	%
Other lending	—			—			—			—			39,510			39,510			0.5	%
Total	$	1,467,532		$	2,431,218		$	1,809,836		$	1,659,894		$	211,482		$	7,579,962		100	%
% by location	19.3		%	32.1		%	23.9		%	21.9		%	2.8		%	100		%

⁽¹⁾ Unpaid principal balance for commercial non-real estate, agriculture and commercial real estate loans includes fair value adjustments associated with long-term fixed-rate loans where we have entered into interest rate swaps to hedge our interest rate risk.
⁽²⁾ Balances in this column represent acquired workout loans and certain other loans managed by our staff, commercial and consumer credit card loans, fair value adjustments related to acquisitions and loans for which we have elected the fair value option, which could result in a negative carrying amount in the event of a net negative fair value adjustment.

The following table presents additional detail regarding our agriculture, CRE and residential real estate loans at March 31, 2016:



	March 31, 2016
	(dollars in thousands)
Commercial non-real estate	$	1,588,356
Agriculture real estate	911,898
Agriculture operating loans	988,115
Agriculture	1,900,013
Construction and development	368,408
Owner-occupied CRE	1,107,055
Non-owner-occupied CRE	1,350,444
Multifamily residential real estate	252,121
Commercial real estate	3,078,028
Home equity lines of credit	339,806
Closed-end first lien	426,619
Closed-end junior lien	40,856
Residential construction	102,309
Residential real estate	909,590
Consumer	64,465
Other	39,510
Total unpaid principal balance	$	7,579,962

Commercial Non-Real Estate. Commercial non-real estate, or business lending, represents one of our core competencies. We believe that providing a tailored range of integrated products and services, including lending, to small- and medium-enterprise customers is the business at which we excel and through which we can generate favorable returns for our stockholders. We offer a number of different products including working capital and other shorter-term lines of credit, fixed-rate loans over a wide range of

- 68-

terms including our tailored business loans, for which we enter into matching interest rate swaps that give us floating payments for all deals over five years, and variable-rate loans with varying terms. Management has assessed the commercial loan portfolio and our bank's direct exposure to energy-related borrowers is less than 1% of total loans.

Agriculture. Agriculture loans include farm operating loans and loans collateralized by farm land. According to the Federal Deposit Insurance Corporation, at December 31, 2015, we were ranked the sixth-largest farm lender bank in the United States measured by total dollar volume of farm loans, and we take great pride in our knowledge of the agricultural industry across our footprint. We consider agriculture lending one of our core competencies. In 2011, agriculture loans comprised approximately 21% of our overall loan portfolio, compared to 25.1% as of March 31, 2016. We target a 20% to 30% portfolio composition for agriculture loans according to our risk appetite statement approved by our board of directors. Within our agriculture portfolio, loans are diversified across a wide range of subsectors with the majority of the portfolio concentrated within various types of grain, livestock and dairy products, and across different geographical segments within our footprint. While our borrowers have experienced lower commodity prices during the past several months, we believe there continues to be strong secondary sources of repayment and low borrower leverage for the agriculture loan portfolio.

Commercial Real Estate. CRE includes owner-occupied CRE, non-owner-occupied CRE, construction and development lending, and multi-family residential real estate. While CRE lending will remain a significant component of our overall loan portfolio, we are committed to managing our exposure to riskier construction and development deals specifically, and to CRE lending in general, by targeting relationships with relatively low loan-to-value positions, priced to reflect the amount of risk we accept as the lender.

Residential Real Estate. Residential real estate lending reflects 1-to-4-family real estate construction loans, closed-end first-lien mortgages (primarily single-family long-term first mortgages resulting from acquisitions of other banks), closed-end junior-lien mortgages and home equity lines of credit, or HELOCs. Our closed-end first-lien mortgages include a small percentage of single-family first mortgages that we originate and do not subsequently sell into the secondary market, including jumbo products, adjustable-rate mortgages and rural home mortgages. Conversely, a large percentage of our total single-family first mortgage originations are sold into the secondary market in order to meet our interest rate risk management objectives.

Consumer. Our consumer lending offering comprises a relatively small portion of our total loan portfolio, and predominantly reflects small-balance secured and unsecured products marketed by our retail branches.

Other Lending. Other lending includes all other loan relationships that do not fit within the categories above, primarily consumer and commercial credit cards and customer deposit account overdrafts.

The following table presents the maturity distribution of our loan portfolio as of March 31, 2016. The maturity dates were determined based on the contractual maturity date of the loan:



	1 Year or Less		>1 Through 5 Years		>5 Years		Total
	(dollars in thousands)
Maturity distribution:
Commercial non-real estate	$	639,786	$	491,557	$	457,013	$	1,588,356
Agriculture	876,469		674,081		349,463		1,900,013
Commercial real estate	449,684		1,304,892		1,323,452		3,078,028
Residential real estate	165,526		386,178		357,886		909,590
Consumer	11,143		41,000		12,322		64,465
Other lending	39,510		—		—		39,510
Total	$	2,182,118	$	2,897,708	$	2,500,136	$	7,579,962

- 69-

The following table presents the distribution, as of March 31, 2016, of our loans that were due after one year between fixed and variable interest rates:



	Fixed		Variable		Total
	(dollars in thousands)
Maturity distribution:
Commercial non-real estate	$	660,485	$	288,085	$	948,570
Agriculture	800,290		223,254		1,023,544
Commercial real estate	1,315,090		1,313,254		2,628,344
Residential real estate	187,611		556,453		744,064
Consumer	47,093		6,229		53,322
Total	$	3,010,569	$	2,387,275	$	5,397,844

OREO

In the normal course of business, we obtain title to parcels of real estate and other assets when borrowers are unable to meet their contractual obligations and we initiate foreclosure proceedings, or via deed in lieu of foreclosure actions. OREO assets are considered nonperforming assets. When we obtain title to an asset, we evaluate how best to maintain and protect our interest in the property and seek to liquidate the asset at an acceptable price in a timely manner. Our total OREO carrying value was $12.2 million as of March 31, 2016, a decrease of $3.3 million, or 21.3% and a decrease of $3.7 million, or 23.3%, compared to December 31, 2015 and September 30, 2015, respectively. The amount of OREO covered by FDIC loss-sharing arrangements was $0.0 million and $0.1 million as of March 31, 2016 and September 30, 2015. The following tables present our OREO balances for the period indicated:



	Three Months Ended March 31, 2016
	(dollars in thousands)
Beginning balance	$	15,503
Additions to OREO	231
Valuation adjustments and other	(1,021)
Sales	(2,509)
Ending balance	$	12,204



	Six Months Ended March 31, 2016
	(dollars in thousands)
Beginning balance	$	15,892
Additions to OREO	786
Valuation adjustments and other	(1,131)
Sales	(3,343)
Ending balance	$	12,204

- 70-

Investments

The following table presents the amortized cost of each category of our investment portfolio at the dates indicated:



	March 31, 2016		September 30, 2015
	(dollars in thousands)
U.S. Treasury securities	$	226,497	$	250,986
U.S. Agency securities	74,480		74,412
Mortgage-backed securities:
Government National Mortgage Association	743,435		842,460
Federal National Mortgage Association	135,323		46,449
Small Business Assistance Program	133,878		101,415
States and political subdivision securities	1,458		1,849
Corporate debt securities	4,997		4,996
Other	1,006		1,006
	$	1,321,074	$	1,323,573

We have historically invested excess deposits in high-quality, liquid investment securities including residential agency mortgage-backed securities and, to a lesser extent, U.S. Treasury securities, corporate debt securities and securities issued by U.S. states and political subdivisions. Our investment portfolio serves as a means to collateralize FHLB borrowings and public funds deposits, to earn net spread income on excess deposits and to maintain liquidity and balance interest rate risk. U.S. Treasury securities comprised 17.4% of the total market value of the portfolio as of March 31, 2016. Since September 30, 2015, the fair value of the portfolio has increased by $1.4 million, or 0.1%.

The following tables present the aggregate amortized cost of each investment category of the investment portfolio and the weighted average yield for each investment category for each maturity period at March 31, 2016. Maturities of mortgage-backed securities may differ from contractual maturities because the mortgages underlying the securities may be called or prepaid without any penalties. The weighted-average yield on these assets is presented below based on the contractual rate, as opposed to a tax equivalent yield concept.



	March 31, 2016
	Due in one year or less				Due after one year through five years				Due after five years through ten years				Due after ten years				Mortgage-backed securities				Securities without contractual maturities				Total
	Amount		Weighted average return		Amount		Weighted average return		Amount		Weighted average return		Amount		Weighted average return		Amount		Weighted average return		Amount		Weighted average return		Amount		Weighted average return
	(dollars in thousands)
U.S. Treasury securities	$	—	—	%	$	226,497	1.56	%	$	—	—	%	$	—	—	%	$	—	—	%	$	—	—	%	$	226,497	1.56	%
U.S. Agency securities	74,480		1.78	%	—		—	%	—		—	%	—		—	%	—		—	%	—		—	%	74,480		1.78	%
Mortgage-backed securities	—		—	%	—		—	%	—		—	%	—		—	%	1,012,636		1.92	%	—		—	%	1,012,636		1.92	%
States and political subdivision securities	345		3.38	%	151		3.00	%	962		4.88	%	—		—	%	—		—	%	—		—	%	1,458		4.33	%
Corporate debt securities	—		—	%	4,997		2.15	%	—		—	%	—		—	%	—		—	%	—		—	%	4,997		2.15	%
Other	—		—	%	—		—	%	—		—	%	—		—	%	—		—	%	1,006		—	%	1,006		—	%
Total	$	74,825	1.79	%	$	231,645	1.57	%	962		4.88	%	$	—	—	%	$	1,012,636	1.92	%	$	1,006	—	%	$	1,321,074	1.85	%

Asset Quality

We place an asset on nonaccrual status when any installment of principal or interest is more than 90 days past due (except for loans that are well secured and in the process of collection) or earlier when management determines the ultimate collection of all contractually due principal or interest to be unlikely. Restructured loans for which we grant payment or significant interest rate concessions are placed on nonaccrual status until collectability improves and a satisfactory payment history is established, generally by the receipt of at least six consecutive payments. Our collection policies related to delinquent and charged-off loans are highly focused on individual relationships, and we believe that these policies are in compliance with all applicable laws and regulations.

- 71-

The following table presents the dollar amount of nonaccrual loans, OREO, restructured performing loans and accruing loans over 90 days past due, at the end of the dates indicated. Loans covered by FDIC loss-sharing arrangements are generally pooled with other similar loans and are generally accreting purchase discount into income each period. Subject to compliance with the applicable loss-sharing agreement, we are generally indemnified by the FDIC at a rate of 80% for any future credit losses on loans covered by a FDIC loss-sharing arrangement through June 4, 2020 for single-family real estate loans.



	March 31, 2016			September 30, 2015
	(dollars in thousands)
Nonaccrual loans⁽¹⁾
Commercial non-real estate
Loans covered by FDIC loss-sharing arrangements	$	—		$	—
Loans not covered by FDIC loss-sharing arrangements	9,949			14,287
Total	9,949			14,287
Agriculture
Loans covered by FDIC loss-sharing arrangements	—			—
Loans not covered by FDIC loss-sharing arrangements	17,377			24,569
Total	17,377			24,569
Commercial real estate
Loans covered by FDIC loss-sharing arrangements	—			—
Loans not covered by FDIC loss-sharing arrangements	16,829			16,870
Total	16,829			16,870
Residential real estate
Loans covered by FDIC loss-sharing arrangements	4,393			5,317
Loans not covered by FDIC loss-sharing arrangements	6,375			7,124
Total	10,768			12,441
Consumer
Loans covered by FDIC loss-sharing arrangements	—			—
Loans not covered by FDIC loss-sharing arrangements	65			122
Total	65			122
Other lending
Loans covered by FDIC loss-sharing arrangements	—			—
Loans not covered by FDIC loss-sharing arrangements	—			—
Total	—			—

Total nonaccrual loans covered by FDIC loss-sharing arrangements	4,393			5,317
Total nonaccrual loans not covered by FDIC loss-sharing arrangements	50,595			62,972
Total nonaccrual loans	54,988			68,289

OREO	12,204			15,892

Total nonperforming assets	67,192			84,181
Restructured performing loans	93,955			60,371

Total nonperforming and restructured assets	$	161,147		$	144,552

Accruing loans 90 days or more past due	$	5,635		$	58
Nonperforming restructured loans included in total nonaccrual loans	$	11,492		$	13,966
Nonaccretable difference outstanding related to loans acquired with deteriorated credit quality	$	32,677		$	36,843
Percent of total assets
Nonaccrual loans⁽¹⁾
Loans not covered by FDIC loss-sharing arrangements	0.52		%	0.64		%
Total	0.56		%	0.70		%
OREO	0.12		%	0.16		%
Nonperforming assets⁽²⁾	0.69		%	0.86		%
Nonperforming and restructured assets⁽²⁾	1.65		%	1.48		%

⁽¹⁾ Includes nonperforming restructured loans
⁽²⁾ Includes nonaccrual loans, which includes nonperforming restructured loans.

- 72-

At March 31, 2016, our nonperforming assets were 0.69% of total assets, compared to 0.86% at September 30, 2015.

Excluding loans covered by FDIC loss-sharing arrangements, we had average nonaccrual loans (calculated as a two-point average) of $56.8 million outstanding during the first six months of fiscal year 2016. Based on the average loan portfolio yield for these loans for the the first six months of fiscal year 2016, we estimate that interest income would have been $1.4 million higher during this period had these loans been accruing. During the same period, the amount of net interest income that we recorded on these loans was immaterial.

Nonaccrual loans not covered by FDIC loss-sharing arrangements decreased by $12.4 million compared to September 30, 2015. The decrease was primarily due to a $7.2 million payoff in the commercial non-real estate portfolio and plus four large payoffs and pay downs totaling $6.2 million in our agriculture portfolio.

Nonaccrual loans covered by FDIC loss-sharing arrangements continued to decline and are down $0.9 million since September 30, 2015, due to natural runoff through payment.

We consistently monitor all loans internally rated “watch” or worse because that rating indicates we have identified some potential weakness emerging; but loans rated “watch” will not necessarily become problem loans or become impaired. Aside from the loans on the watch list, we do not believe we have any potential problem loans that are not already identified as nonaccrual, past due or restructured as it is our policy to promptly reclassify loans as soon as we become aware of doubts as to the borrowers’ ability to meet repayment terms. We do not have any material interest-bearing assets that would be disclosed as nonperforming loans or restructured performing loans if they were loans.

When we grant concessions to borrowers that we would not otherwise grant if not for the borrowers’ financial difficulties, such as reduced interest rates or extensions of loan periods, we consider these modifications troubled debt restructurings, or TDRs.

- 73-

The table below outlines total TDRs, split between performing and nonperforming loans, at each of the dates indicated:



	March 31, 2016		September 30, 2015
	(dollars in thousands)
Commercial non-real estate
Performing TDRs	$	7,641	$	8,928
Nonperforming TDRs	1,686		833
Total	9,327		9,761
Agriculture
Performing TDRs	46,527		20,041
Nonperforming TDRs	6,205		6,857
Total	52,732		26,898
Commercial real estate
Performing TDRs	39,391		30,917
Nonperforming TDRs	2,441		4,725
Total	41,832		35,642
Residential real estate
Performing TDRs	377		452
Nonperforming TDRs	1,142		1,547
Total	1,519		1,999
Consumer
Performing TDRs	19		33
Nonperforming TDRs	18		4
Total	37		37

Total performing TDRs	93,955		60,371
Total nonperforming TDRs	11,492		13,966

Total TDRs	$	105,447	$	74,337

We entered into loss-sharing arrangements with the FDIC related to certain assets (loans and OREO) acquired from TierOne Bank on June 4, 2010. We are generally indemnified by the FDIC at a rate of 80% for any future credit losses through June 4, 2020 for single-family real estate loans and OREO. Our commercial loss-sharing arrangement with the FDIC has expired. The table below presents nonaccrual loans, TDRs, and OREO covered by loss-sharing arrangements; a rollforward of the allowance for loan losses for loans covered by loss-sharing arrangements; a rollforward of allowance for loan losses for only those loans purchased with deteriorated credit quality covered by loss-sharing arrangements; and a rollforward of OREO covered by loss-sharing arrangements at and for the periods presented.

- 74-



	At and for the six months ended March 31, 2016			At and for the fiscal year ended September 30, 2015
	(dollars in thousands)
Assets covered by FDIC loss-sharing arrangements
Nonaccrual loans⁽¹⁾	$	4,393		$	5,317
TDRs	328			425
OREO	—			61
Allowance for loan losses, loans covered by FDIC loss-sharing arrangements
Balance at beginning of period	$	1,625		$	5,108
Additional impairment recorded	—			782
Recoupment of previously-recorded impairment	(107		)	(1,701		)
Charge-offs	—			—
Recoveries	—			—
Expiration of loss-sharing arrangement	—			(2,564		)
Balance at end of period	$	1,518		$	1,625

OREO covered by FDIC loss-sharing arrangement
Balance at beginning of period	$	61		$	10,628
Additions to OREO	76			1,666
Valuation adjustments and other	(15		)	(2,034		)
Sales	(122		)	(7,031		)
Expiration of FDIC loss-sharing arrangement	—			(3,168		)
Balance at end of period	$	—		$	61

⁽¹⁾ Includes nonperforming restructured loans.

Allowance for Loan Losses

We establish an allowance for the inherent risk of probable losses within our loan portfolio. The allowance for loan losses is management’s best estimate of probable credit losses that are incurred in the loan portfolio. We determine the allowance for loan losses based on an ongoing evaluation, driven primarily by monitoring changes in loan risk grades, delinquencies and other credit risk indicators, which is an inherently subjective process. We consider the uncertainty related to certain industry sectors and the extent of credit exposure to specific borrowers within the portfolio. In addition, we consider concentration risks associated with the various loan portfolios and current economic conditions that might impact the portfolio. All of these estimates are susceptible to significant change. Changes to the allowance for loan losses are made by charges to the provision for loan losses. Loans deemed to be uncollectible are charged off against the allowance for loan losses. Recoveries of amounts previously charged-off are credited to the allowance for loan losses.

Our allowance for loan losses consists of two components. For non-impaired loans, we calculate a weighted average ratio of 12-, 36- and 60-month historical realized losses by collateral type; adjust as necessary for our interpretation of current economic conditions and current portfolio trends including credit quality, concentrations, aging of the portfolio and/or significant policy and underwriting changes not entirely covered by the calculated historical loss rates; and apply the loss rates to outstanding loan balances in each collateral category. We calculate the weighted average ratio of 12-, 36- and 60-month historical realized losses for each collateral type by dividing the average net annual charge-offs by the average outstanding loans of such type subject to the calculation for each of the 12-, 36- and 60-month periods, then averaging those three results. For impaired loans, we estimate our exposure for each individual relationship, given the current payment status of the loan, the present value of expected payments and the value of the underlying collateral as supported by third party appraisals, broker’s price opinions, and/or the borrower’s audited financial statements, each adjusted for liquidation costs. Any shortfall between the liquidation value of the underlying collateral and the recorded investment value of the loan is considered the required specific reserve amount. Actual losses in any period may exceed allowance amounts. We evaluate and adjust our allowance for loan losses, and the allocation of the allowance between loan categories, each month.

- 75-

The following table presents an analysis of our allowance for loan losses, including provisions for loan losses, charge-offs and recoveries, for the periods indicated:



	At and for the six months ended March 31, 2016			At and for the fiscal year ended September 30, 2015
	(dollars in thousands)
Allowance for loan losses:
Balance at beginning of period	$	57,200		$	47,518
Provision charged to expense	6,785			19,718
Impairment of loans acquired with deteriorated credit quality	(265		)	(677		)
Charge-offs:
Commercial non-real estate	(257		)	(11,153		)
Agriculture	(1,124		)	(606		)
Commercial real estate	(772		)	(1,971		)
Residential real estate	(702		)	(238		)
Consumer	(146		)	(129		)
Other lending	(997		)	(1,617		)
Total charge-offs	(3,998		)	(15,714		)

Recoveries:
Commercial non-real estate	639			3,407
Agriculture	124			131
Commercial real estate	491			1,339
Residential real estate	339			231
Consumer	70			104
Other lending	532			1,143
Total recoveries	2,195			6,355

Net loan recoveries (charge-offs)	(1,803		)	(9,359		)

Balance at end of period	$	61,917		$	57,200

Average total loans for the period⁽¹⁾	$	7,383,370		$	7,019,151
Total loans at period end⁽¹⁾	$	7,557,788		$	7,325,198
Ratios
Net charge-offs to average total loans⁽²⁾	0.05		%	0.13		%
Allowance for loan losses to:
Total loans	0.82		%	0.78		%
Nonaccruing loans⁽³⁾	122.38		%	90.83		%

⁽¹⁾ Loans include unpaid principal balance net of unamortized discount on acquired loans and unearned net deferred fees and costs and loans in process.
⁽²⁾ Annualized for partial-year periods
⁽³⁾ Nonaccruing loans excludes loans covered by FDIC loss-sharing arrangements.

In the first six months of fiscal year 2016, net charge-offs were $1.8 million, comprised of $4.0 million of charge-offs and $2.2 million of recoveries. For fiscal year 2015, net charge-offs were $9.4 million, or 0.13%, of average total loans.

At March 31, 2016, the allowance for loan losses was 0.82% of our total loan portfolio, a 4 basis point increase compared to 0.78% at September 30, 2015.

- 76-

Additionally, a portion of our loans which are carried at fair value, totaling $1.17 billion at March 31, 2016 and $1.12 billion at September 30, 2015, respectively, have no associated allowance for loan losses, but rather have a fair value adjustment related to credit risk, which is reflected in noninterest income, thus driving the overall ratio of allowance for loan losses to total loans lower. The amount of fair value adjustment related to credit risk on these loans was $5.3 million and $5.7 million at March 31, 2016 and September 30, 2015, respectively.

The following tables present management’s historical allocation of the allowance for loan losses by loan category, in both dollars and percentage of our total allowance for loan losses, to specific loans in those categories at the dates indicated:



	March 31, 2016		September 30, 2015
	(dollars in thousands)
Allocation of allowance for loan losses:
Commercial non-real estate	$	12,631	$	15,996
Agriculture	18,323		13,952
Commercial real estate	20,904		18,014
Residential real estate	8,796		8,025
Consumer	336		348
Other lending	927		865
Total	$	61,917	$	57,200



	March 31, 2016		September 30, 2015
Allocation of allowance for loan losses:
Commercial non-real estate	20.4	%	28.0	%
Agriculture	29.6	%	24.4	%
Commercial real estate	33.8	%	31.5	%
Residential real estate	14.2	%	14.0	%
Consumer	0.5	%	0.6	%
Other lending	1.5	%	1.5	%

Management will continue to evaluate the loan portfolio and assess economic conditions in order to determine future allowance levels and the amount of loan loss provisions. We review the appropriateness of our allowance for loan losses on a monthly basis. Management monitors closely all past due and restructured loans in assessing the appropriateness of its allowance for loan losses. In addition, we follow procedures for reviewing and grading all substantial commercial and agriculture relationships at least annually. Based predominantly upon the review and grading process, we determine the appropriate level of the allowance in response to our assessment of the probable risk of loss inherent in our loan portfolio. Management will make additional loan loss provisions when the results of its problem loan assessment methodology or overall allowance appropriateness test indicate additional provisions are required.

The review of problem loans is an ongoing process during which management may determine that additional charge-offs are required or additional loans should be placed on nonaccrual status. We recorded provision for loan losses of $2.6 million during the second quarter of fiscal year 2016. We have also recorded an allowance for unfunded lending-related commitments that represents our estimate of incurred losses on the portion of lending commitments that borrowers have not advanced. The balance of the allowance for unfunded lending-related commitments was $0.4 million at March 31, 2016 and September 30, 2015.

- 77-

Deposits

We obtain funds from depositors by offering consumer and business demand deposit accounts, MMDAs, NOW accounts, savings accounts and term CDs. At March 31, 2016 and September 30, 2015, our total deposits were $7.71 billion and $7.39 billion, respectively, an increase of 4.4% which was spread across commercial and consumer accounts. Our accounts are federally insured by the FDIC up to the legal maximum. We advertise in newspapers, on the Internet and on television and radio to attract deposits and perform limited direct telephone solicitation of potential institutional depositors such as investment managers, public depositors and pension plans. We have significantly shifted the composition of our deposit portfolio away from CDs toward demand, NOW, MMDA and savings accounts over the last 36 months. This has dramatically reduced our overall cost of deposit funding, in addition to the fact that we have greatly increased adherence to internally published rate offerings for various types of deposit account offerings. The following table presents the balances and weighted average cost of our deposit portfolio at the following dates:



	March 31, 2016				September 30, 2015
	Amount		Weighted Avg. Cost		Amount		Weighted Avg. Cost
	(dollars in thousands)
Non-interest-bearing demand	$	1,503,981	—	%	$	1,368,453	—	%
NOW accounts, money market and savings	4,950,765		0.34	%	4,638,446		0.27	%
Time certificates, $250,000 or more	211,995		0.91	%	217,016		0.89	%
Other time certificates	1,045,988		0.65	%	1,163,150		0.68	%
Total	$	7,712,729	0.33	%	$	7,387,065	0.30	%

Municipal public deposits constituted $783.1 million and $815.9 million of our deposit portfolio at March 31, 2016, and September 30, 2015, respectively, of which $476.1 million and $519.2 million, respectively, were required to be collateralized. Our top 10 depositors were responsible for 10.1% and 10.5% of our total deposits at March 31, 2016 and September 30, 2015, respectively.

The following table presents deposits by region:



	March 31, 2016		September 30, 2015
	(dollars in thousands)
Iowa / Kansas / Missouri	$	2,509,976	$	2,305,489
Nebraska	2,397,039		2,334,172
South Dakota	1,469,638		1,529,483
Arizona / Colorado	1,262,789		1,141,950
Corporate and other	73,287		75,971
Total deposits	$	7,712,729	$	7,387,065

- 78-

We fund a portion of our assets with CDs that have balances of $250,000 or more and that have maturities generally in excess of six months. At March 31, 2016 and September 30, 2015, our CDs of $250,000 or more totaled $212.0 million and $217.0 million, respectively. The following table presents the maturities of our CDs of $250,000 or more and less than $250,000 in size at March 31, 2016:



	Greater than or equal to $250,000			Less than $250,000
	(dollars in thousands)
Remaining maturity:
Three months or less	$	63,410		$	205,471
Over three through six months	33,790			174,098
Over six through twelve months	47,427			281,782
Over twelve months	67,368			384,637
Total	$	211,995		$	1,045,988
Percent of total deposits	2.7		%	13.6		%

At March 31, 2016 and September 30, 2015, the average remaining maturity of all CDs was approximately 14 months. The average CD amount per account was approximately $26,540 and $26,767 at March 31, 2016 and September 30, 2015, respectively.

Derivatives

In the normal course of business, we enter into fixed-rate loans having original maturities of 5 years or greater (typically between 5 and 15 years) with certain of our commercial and agribusiness banking customers to assist them in facilitating their risk management strategies. We mitigate our interest rate risk associated with certain of these loans by entering into equal and offsetting fixed-to-floating interest rate swap agreements for these loans with swap counterparties. We have elected to account for the loans at fair value under ASC 825 Fair Value Option. Changes in the fair value of these loans are recorded in earnings as a component of noninterest income in the relevant period. The related interest rate swaps are recognized as either assets or liabilities in our financial statements and any gains or losses on these swaps, both realized and unrealized, are recorded in earnings as a component of noninterest income. The economic hedges are fully effective from an interest rate risk perspective, as gains and losses on our swaps are directly offset by changes in fair value of the hedged loans (i.e., swap interest rate risk adjustments are directly offset by associated loan interest rate risk adjustments). Consequently, any changes in noninterest income associated with changes in fair value resulting from interest rate movement, as opposed to changes in credit quality, on the loans are directly offset by equal and opposite unrealized charges to or reductions in noninterest income for the related interest rate swap. Any changes in the fair value of the loans related to credit quality and the current realized gain (loss) on derivatives are not offsetting amounts within noninterest income. To ensure the correlation of movements in fair value between the interest rate swap and the related loan, we pass on all economic costs associated with our hedging activity resulting from loan customer prepayments (partial or full) to the customer.

- 79-

Short-Term Borrowings

Our primary sources of short-term borrowings include securities sold under repurchase agreements and certain FHLB advances maturing within 12 months. The following table presents certain information with respect to only our borrowings with original maturities less than 12 months at and for the periods noted:



	At and for the six months ended March 31, 2016			At and for the fiscal year ended September 30, 2015
	(dollars in thousands)
Short-term borrowings:
Securities sold under agreements to repurchase	$	143,329		$	182,399

Maximum amount outstanding at any month-end during the period	$	259,999		$	229,429
Average amount outstanding during the period	$	209,431		$	182,202
Weighted average rate for the period	0.33		%	0.38		%
Weighted average rate as of date indicated	0.30		%	0.25		%

On July 31, 2015, we agreed to a $10.0 million revolving line of credit with Wells Fargo Bank, which expires July 30, 2016, at an interest rate of LIBOR + 200 basis points. At March 31, 2016, we did not have any advances on the line of credit.

Other Borrowings

We have outstanding $56.1 million of junior subordinated debentures to affiliated trusts in connection with the issuance of trust preferred securities by such trusts as of March 31, 2016 and September 30, 2015. We are permitted under applicable laws and regulations to count these trust preferred securities as part of our Tier 1 capital.

On July 31, 2015, we issued $35.0 million of fixed-to-floating rate subordinated notes that mature on August 15, 2025 through a private placement. The notes, which qualify as Tier 2 capital under capital rules in effect at March 31, 2016, have an interest rate of 4.875% per annum, payable semi-annually on each February15 and August 15, commencing on February 15, 2016 until August 15, 2020. During the first six months of fiscal year 2016, we incurred $1.7 million in interest expense compared to $0.7 million in the comparable period of fiscal year 2015, which related to different lower-priced notes with the same par value.

Off-Balance Sheet Commitments, Commitments, Guarantees and Contractual Obligations

The following table summarizes the maturity of our contractual obligations and other commitments to make future payments at March 31, 2016. Customer deposit obligations categorized as “not determined” include noninterest-bearing demand accounts, NOW accounts, MMDAs and passbook accounts.

- 80-



	Less Than 1 Year		1 to 2 Years		2 to 5 Years		>5 Years		Not Determined		Total
	(dollars in thousands)
Contractual Obligations:
Customer deposits	$	781,079	$	245,298	$	205,318	$	1,388	$	6,479,646	$	7,712,729
Securities sold under agreement to repurchase	146,273		—		—		—		—		146,273
FHLB advances and other borrowings	60,000		25,000		25,000		260,000		—		370,000
Subordinated notes payable	—		—		—		34,681		—		34,681
Subordinated debentures	—		—		—		56,083		—		56,083
Operating leases, net of sublease income	4,501		7,386		6,857		1,594		—		20,338
Accrued interest payable	3,987		—		—		—		—		3,987
Interest on FHLB advances	2,179		1,966		5,080		3,258		—		12,483
Interest on subordinated notes payable	1,511		1,511		4,534		20,759		—		28,315
Interest on subordinated debentures	1,706		1,706		5,119		7,465		—		15,996
Other Commitments:
Commitments to extend credit—non-credit card	$	1,192,929	$	192,926	$	291,309	$	184,127	$	—	$	1,861,291
Commitments to extend credit—credit card	182,254		—		—		—		—		182,254
Letters of credit	50,626		—		—		—		—		50,626

Instruments with Off-Balance Sheet Risk

In the normal course of business, we enter into various transactions that are not included in our consolidated financial statements in accordance with GAAP. These transactions include commitments to extend credit to our customers and letters of credit. Commitments to extend credit are agreements to lend to a customer provided there is no violation of any condition established in the commitment. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Letters of credit are conditional commitments issued primarily to support or guarantee the performance of a customer’s obligations to a third party. The credit risk involved in issuing letters of credit is essentially the same as originating a loan to the customer. We manage the risks associated with these arrangements by evaluating each customer’s creditworthiness prior to issuance through a process similar to that used by us in deciding whether to extend credit to the customer.

The following table presents the total notional amounts of all commitments by us to extend credit and letters of credit as of the dates indicated:



	March 31, 2016		September 30, 2015
	(dollars in thousands)
Commitments to extend credit	$	2,043,545	$	2,156,243
Letters of credit	50,626		52,571
Total	$	2,094,171	$	2,208,814

Liquidity

Liquidity refers to our ability to maintain cash flow that is adequate to fund operations and meet present and future financial obligations through either the sale or maturity of existing assets or by obtaining additional funding through liability management. We consider the effective and prudent management of liquidity to be fundamental to our health and strength. Our objective is to manage

- 81-

our cash flow and liquidity reserves so that they are adequate to fund our obligations and other commitments on a timely basis and at a reasonable cost.

Our liquidity risk is managed through a comprehensive framework of policies and limits overseen by our bank’s asset and liability committee. We continuously monitor and make adjustments to our liquidity position by adjusting the balance between sources and uses of funds as we deem appropriate. Our primary measures of liquidity include monthly cash flow analyses under ordinary business activities and conditions and under situations simulating a severe run on our bank. We also monitor our bank’s deposit to loan ratio to ensure high quality funding is available to support our strategic lending growth objectives, and have internal management targets for the FDIC’s liquidity ratio, net short-term non-core funding dependence ratio and non-core liabilities to total assets ratio. The results of these measures and analyses are incorporated into our contingency funding plan, which provides the basis for the identification of our liquidity needs.

Great Western Bancorp, Inc. Great Western Bancorp, Inc.'s ("GWBI") primary source of liquidity is cash obtained from dividends paid by our bank. We primarily use our cash for the payment of dividends, when and if declared by our board of directors, and the payment of interest on our outstanding junior subordinated debentures. We also use cash, as necessary, to satisfy the needs of our bank through equity contributions and for acquisitions. At March 31, 2016, GWBI had $37.3 million of cash, compared to $3.7 million at the end of the previous quarter, due to the anticipated Merger Agreement with HF Financial. During the second quarter of fiscal year 2016, we declared and paid a dividend of $0.14 per share. The outstanding amounts under our revolving line of credit with Wells Fargo and our private placement subordinated capital notes together totaled $35.0 million at March 31, 2016. Our management believes that the sources of available liquidity are adequate to meet all reasonably foreseeable short-term and intermediate-term demands. We may consider raising additional capital in public or private offerings of debt or equity securities.

Great Western Bank. Our bank maintains sufficient liquidity by maintaining minimum levels of excess cash reserves (measured on a daily basis), a sufficient amount of unencumbered, highly liquid assets and access to contingent funding with the FHLB. At March 31, 2016, our bank had cash of $174.4 million and $1.33 billion of highly-liquid securities held in our investment portfolio, of which $903.7 million were pledged as collateral on public deposits, securities sold under agreements to repurchase, and for other purposes as required or permitted by law. The balance could be sold to meet liquidity requirements. Our bank also had $370.0 million in FHLB borrowings at March 31, 2016, with additional available lines of $976.8 million. Our bank primarily uses liquidity to meet loan requests and commitments (including commitments under letters of credit), to accommodate outflows in deposits and to take advantage of interest rate market opportunities. At March 31, 2016, we had a total of $2.09 billion of outstanding exposure under commitments to extend credit and issued letters of credit. Our management believes that the sources of available liquidity are adequate to meet all our bank’s reasonably foreseeable short-term and intermediate-term demands.

Capital

As a bank holding company, we must comply with the capital requirements established by the Federal Reserve, and our bank must comply with the capital requirements established by the FDIC. The current risk-based guidelines applicable to us and our bank are based on the Basel III framework, as implemented by the federal bank regulators.

- 82-

The following table presents our regulatory capital ratios at March 31, 2016 and the standards for both well-capitalized depository institutions and minimum capital requirements. Our capital ratios exceeded applicable regulatory requirements as of that date.



	Actual
	Capital Amount		Ratio		Minimum Capital Requirement Ratio		Well Capitalized Ratio
	(dollars in thousands)
Great Western Bancorp, Inc.
Tier 1 capital	$	874,116	11.1	%	6.0	%	8.0	%
Total capital	971,033		12.4	%	8.0	%	10.0	%
Tier 1 leverage	874,116		9.5	%	4.0	%	5.0	%
Common equity Tier 1	818,033		10.4	%	4.5	%	6.5	%
Risk-weighted assets	7,856,051

Great Western Bank
Tier 1 capital	$	864,248	11.0	%	6.0	%	8.0	%
Total capital	926,165		11.8	%	8.0	%	10.0	%
Tier 1 leverage	864,248		9.4	%	4.0	%	5.0	%
Common equity Tier 1	864,249		11.0	%	4.5	%	6.5	%
Risk-weighted assets	7,854,123

At March 31, 2016 and September 30, 2015, our Tier 1 capital included an aggregate of $56.1 million of trust preferred securities issued by our subsidiaries. At March 31, 2016, our Tier 2 capital included $61.9 million of the allowance for loan losses and $35.0 million of private placement subordinated capital notes. At September 30, 2015, our Tier 2 capital included $57.2 million of the allowance for loan losses and $35.0 million of private placement subordinated capital notes. Our total risk-weighted assets were $7.86 billion at March 31, 2016.

Non-GAAP Financial Measures

We rely on certain non-GAAP measures in making financial and operational decisions about our business which adjusts for certain items that we do not consider reflective of our business performance. We believe that each of the non-GAAP measures presented is helpful in highlighting trends in our business, financial condition and results of operations which might not otherwise be apparent when relying solely on our financial results calculated in accordance with U.S. generally accepted accounting principles, or GAAP.

In particular, we evaluate our profitability and performance based on our cash net income and return on average tangible common equity, each of which excludes the effects of amortization expense relating to intangible assets and related tax effects from the acquisition of us by NAB and our acquisitions of other institutions. We believe these measures help highlight trends associated with our financial condition and results of operations by providing net income and return information based on our cash payments and receipts during the applicable period.

We also evaluate our profitability and performance based on our adjusted net interest income, adjusted net interest margin, adjusted interest income on loans other than loans acquired with deteriorated credit quality and adjusted yield on loans other than loans acquired with deteriorated credit quality. We adjust each of these four measures to include the current realized gain (loss) of derivatives we use to manage interest rate risk on certain of our loans, which we believe economically offsets the interest income earned on the loans. Similarly, we evaluate our operational efficiency based on our efficiency ratio, which excludes the effect of amortization of core deposit and other intangibles (a non-cash expense item) and includes the tax benefit associated with our tax-advantaged loans.

- 83-

We evaluate our financial condition based on the ratio of our tangible common equity to our tangible assets. Our calculation of this ratio excludes the effect of our goodwill and other intangible assets. We believe this measure is helpful in highlighting the common equity component of our capital and because of its focus by federal bank regulators when reviewing the health and strength of financial institutions in recent years and when considering regulatory approvals for certain actions, including capital actions.

Reconciliations for each of these non-GAAP financial measures to the closest GAAP financial measures are included in the tables below. Each of the non-GAAP measures presented should be considered in context with our GAAP financial results included in this filing.



	At or for the six months ended:						At or for the three months ended:
	March 31, 2016			March 31, 2015			March 31, 2016			December 31, 2015			September 30, 2015			June 30, 2015			March 31, 2015
Cash net income and return on average tangible common equity:
Net income	$	61,135		$	46,421		$	30,674		$	30,461		$	33,812		$	28,832		$	19,724
Add: Amortization of intangible assets	1,417			4,626			708			709			708			1,776			2,313
Add: Tax on amortization of intangible assets	(440		)	(440		)	(220		)	(220		)	(220		)	(220		)	(220		)
Cash net income	$	62,112		$	50,607		$	31,162		$	30,950		$	34,300		$	30,388		$	21,817

Average common equity	$	1,476,424		$	1,445,984		$	1,488,398		$	1,464,450		$	1,456,372		$	1,476,556		$	1,458,131
Less: Average goodwill and other intangible assets	704,221			709,935			703,866			704,576			705,284			706,526			708,782
Average tangible common equity	$	772,203		$	736,049		$	784,532		$	759,874		$	751,088		$	770,030		$	749,349
Return on average common equity	8.3		%	6.4		%	8.3		%	8.3		%	9.2		%	7.8		%	5.5		%
Return on average tangible common equity *	16.1		%	13.8		%	16.0		%	16.2		%	18.1		%	15.8		%	11.8		%

* Calculated as cash net income divided by average tangible common equity. Annualized for partial-year periods.
Adjusted net interest income and adjusted net interest margin (fully-tax equivalent basis):
Net interest income	$	172,295		$	163,534		$	86,338		$	85,957		$	85,425		$	84,538		$	80,625
Add: Tax equivalent adjustment	3,617			3,094			1,791			1,826			1,778			1,704			1,590
Net interest income (FTE)	175,912			166,628			88,129			87,783			87,203			86,242			82,215
Add: Current realized derivative gain (loss)	(10,827		)	(10,589		)	(5,175		)	(5,652		)	(5,637		)	(5,416		)	(5,307		)
Adjusted net interest income (FTE)	$	165,085		$	156,039		$	82,954		$	82,131		$	81,566		$	80,826		$	76,908

Average interest earning assets	$	8,828,558		$	8,558,582		$	8,892,465		$	8,764,649		$	8,693,471		$	8,756,244		$	8,560,477
Net interest margin (FTE) *	3.99		%	3.90		%	3.99		%	3.98		%	3.98		%	3.95		%	3.89		%
Adjusted net interest margin (FTE) **	3.74		%	3.66		%	3.75		%	3.73		%	3.72		%	3.70		%	3.64		%
* Calculated as net interest income (FTE) divided by average interest earning assets. Annualized for partial-year periods.
** Calculated as adjusted net interest income (FTE) divided by average interest earning assets. Annualized for partial-year periods.

- 84-



	At or for the six months ended:						At or for the three months ended:
	March 31, 2016			March 31, 2015			March 31, 2016			December 31, 2015			September 30, 2015			June 30, 2015			March 31, 2015
Adjusted interest income and adjusted yield (fully-tax equivalent basis), on loans other than loans acquired with deteriorated credit quality:
Interest income	$	172,101		$	161,689		$	86,534		$	85,567		$	84,835		$	83,094		$	80,317
Add: Tax equivalent adjustment	3,617			3,094			1,791			1,826			1,778			1,704			1,590
Interest income (FTE)	175,718			164,783			88,325			87,393			86,613			84,798			81,907
Add: Current realized derivative gain (loss)	(10,827		)	(10,589		)	(5,175		)	(5,652		)	(5,637		)	(5,416		)	(5,307		)
Adjusted interest income (FTE)	$	164,891		$	154,194		$	83,150		$	81,741		$	80,976		$	79,382		$	76,600

Average loans other than loans acquired with deteriorated credit quality	$	7,282,371		$	6,727,508		$	7,371,600		$	7,193,143		$	7,108,598		$	6,995,340		$	6,828,510
Yield (FTE) *	4.83		%	4.91		%	4.82		%	4.83		%	4.83		%	4.86		%	4.86		%
Adjusted yield (FTE) **	4.53		%	4.60		%	4.54		%	4.52		%	4.52		%	4.55		%	4.55		%

* Calculated as interest income (FTE) divided by average loans. Annualized for partial-year periods.
** Calculated as adjusted interest income (FTE) divided by average loans. Annualized for partial-year periods.

Efficiency ratio:
Total revenue	$	189,940		$	178,373		$	95,339		$	94,601		$	94,474		$	94,543		$	87,561
Add: Tax equivalent adjustment	3,617			3,094			1,791			1,826			1,778			1,704			1,590
Total revenue (FTE)	$	193,557		$	181,467		$	97,130		$	96,427		$	96,252		$	96,247		$	89,151

Noninterest expense	$	89,075		$	95,529		$	44,855		$	44,220		$	44,835		$	46,430		$	48,438
Less: Amortization of intangible assets	1,417			4,626			708			709			708			1,776			2,313
Tangible noninterest expense	$	87,658		$	90,903		$	44,147		$	43,511		$	44,127		$	44,654		$	46,125
Efficiency ratio *	45.3		%	50.1		%	45.5		%	45.1		%	45.8		%	46.4		%	51.7		%

* Calculated as the ratio of tangible noninterest expense to total revenue (FTE).

Tangible common equity to tangible assets:
Total stockholders' equity	$	1,509,202		$	1,469,552		$	1,509,202		$	1,475,516		$	1,459,346		$	1,487,851		$	1,469,552
Less: Goodwill and other intangible assets	703,508			707,410			703,508			704,217			704,926			705,634			707,410
Tangible common equity	$	805,694		$	762,142		$	805,694		$	771,299		$	754,420		$	782,217		$	762,142

Total assets	$	9,942,295		$	9,781,645		$	9,942,295		$	9,957,215		$	9,798,654		$	9,764,159		$	9,781,645
Less: Goodwill and other intangible assets	703,508			707,410			703,508			704,217			704,926			705,634			707,410
Tangible assets	$	9,238,787		$	9,074,235		$	9,238,787		$	9,252,998		$	9,093,728		$	9,058,525		$	9,074,235
Tangible common equity to tangible assets	8.7		%	8.4		%	8.7		%	8.3		%	8.3		%	8.6		%	8.4		%

Impact of Inflation and Changing Prices

- 85-

Our financial statements included in this report have been prepared in accordance with GAAP, which requires us to measure financial position and operating results primarily in terms of historic dollars. Changes in the relative value of money due to inflation or recession generally are not considered. The primary effect of inflation on our operations is reflected in increased operating costs. In our management’s opinion, changes in interest rates affect the financial condition of a financial institution to a far greater degree than changes in the inflation rate. While interest rates are greatly influenced by changes in the inflation rate, they do not necessarily change at the same rate or in the same magnitude as the inflation rate. Interest rates are highly sensitive to many factors that are beyond our control, including changes in the expected rate of inflation, the influence of general and local economic conditions and the monetary and fiscal policies of the United States government, its agencies and various other governmental regulatory authorities.

Recent Accounting Pronouncements

See "Note 2. New Accounting Pronouncements" in the accompanying "Notes to Unaudited Consolidated Financial Statements" included in this report for a discussion of new accounting pronouncements and their expected impact on our financial statements.

Critical Accounting Policies and the Impact of Accounting Estimates

There have been no material changes to our critical accounting policies and accounting estimates from those disclosed in our Annual Report on Form 10-K for the fiscal year ended September 30, 2015.


ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As of March 31, 2016, there have been no material changes in the quantitative and qualitative information about market risk provided pursuant to Item 305 of Regulation S-K as presented in our Annual Report on Form 10-K for the fiscal year ended September 30, 2015.

Evaluation of Interest Rate Risk

We use a net interest income simulation model to measure and evaluate potential changes in our net interest income. We run various hypothetical interest rate scenarios at least monthly and compare these results against a scenario with no changes in interest rates. Our net interest income simulation model incorporates various assumptions, which we believe are reasonable but which may have a significant impact on results such as: (1) the timing of changes in interest rates, (2) shifts or rotations in the yield curve, (3) re-pricing characteristics for market-rate-sensitive instruments on and off balance sheet, (4) differing sensitivities of financial instruments due to differing underlying rate indices, (5) varying loan prepayment speeds for different interest rate scenarios, (6) the effect of interest rate limitations in our assets, such as floors and caps, (7) the effect of our interest rate swaps, and (8) overall growth and repayment rates and product mix of assets and liabilities. Because of limitations inherent in any approach used to measure interest rate risk, simulation results are not intended as a forecast of the actual effect of a change in market interest rates on our results but rather as a means to better plan and execute appropriate asset-liability management strategies and manage our interest rate risk.

Potential changes to our adjusted net interest income (i.e., GAAP net interest income plus current realized gain or loss on derivatives) in hypothetical rising and declining rate scenarios calculated as of March 31, 2016 are presented in the following table. The projections assume (1) immediate, parallel shifts downward of the yield curve of 100 basis points and immediate, parallel shifts upward of the yield curve of 100, 200, 300 and 400 basis points and (2) gradual shifts downward of 100 basis points over 12 months and gradual shifts upward of 100, 200, 300 and 400 basis points over 12 months. In the current interest rate environment, a downward shift of the yield curve of 200, 300 and 400 basis points does not provide us with meaningful results. In a downward parallel shift of the yield curve, interest rates at the short-end of the yield curve are not modeled to decline any further than 0%. For the immediate-shift scenarios, we assume short-term rates follow a forward yield curve throughout the forecast period that is dictated by the instantaneously shocked yield curve from the as of date. In the gradual-shift scenarios, we take each rate across the yield curve from the as of date and shock it by 1/12th of the total change in rates each month for twelve months.

- 86-



	Estimated Increase (Decrease) in Annualized Adjusted Net Interest Income for the Quarter Ended March 31, 2016
Change in Market Interest Rates as of March 31, 2016	Twelve Months Ending March 31, 2017		Twelve Months Ending March 31, 2018
Immediate Shifts
+400 basis points	15.02	%	13.72	%
+300 basis points	11.27	%	10.35	%
+200 basis points	7.51	%	6.96	%
+100 basis points	3.80	%	3.65	%
-100 basis points	(1.59	)%	(2.43	)%

Gradual Shifts
+400 basis points	4.42	%
+300 basis points	3.40	%
+200 basis points	2.37	%
+100 basis points	1.33	%
-100 basis points	(0.58	)%

We primarily use interest rate swaps to ensure that long-term fixed-rate loans are effectively re-priced as short-term rates change, which we believe would allow us to achieve these results. The results of this simulation analysis are hypothetical, and a variety of factors might cause actual results to differ substantially from what is depicted. For example, if the timing and magnitude of interest rate changes differ from those projected, our net interest income might vary significantly. Non-parallel yield curve shifts such as a flattening or steepening of the yield curve or changes in interest rate spreads, would also cause our net interest income to be different from that depicted. An increasing interest rate environment could reduce projected net interest income if deposits and other short-term liabilities re-price faster than expected or faster than our assets re-price. Actual results could differ from those projected if we grow assets and liabilities faster or slower than estimated, if we experience a net outflow of deposit liabilities or if our mix of assets and liabilities otherwise changes. Actual results could also differ from those projected if we experience substantially different repayment speeds in our loan portfolio than those assumed in the simulation model. Finally, these simulation results do not contemplate all the actions that we may undertake in response to potential or actual changes in interest rates, such as changes to our loan, investment, deposit, funding or hedging strategies.

For more information on our adjusted net interest income, including a reconciliation to the most directly comparable GAAP financial measures, see "—Non-GAAP Financial Measures" above.


ITEM 4.	CONTROLS AND PROCEDURES

(a) Evaluation of Disclosure Controls and Procedures. As of the end of the period covered by this report, our management carried out an evaluation, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act), to ensure that information required to be disclosed in reports that we file or submit under the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that the design and operation of these disclosure controls and procedures were effective as of the end of the period covered by this report.

(b) Changes in Internal Control over Financial Reporting. During the most recently completed fiscal quarter, there was no change made in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

- 87-

PART II. OTHER INFORMATION


ITEM 1.	LEGAL PROCEEDINGS

From time to time we are a party to various litigation matters incidental to the conduct of our business. We are not presently

party to any legal proceedings the resolution of which we believe would be material to our business, prospects, financial condition,

liquidity, results of operation, cash flows or capital levels.


ITEM 1A.	RISK FACTORS

There have been no material changes in the risk factors described in Item 1A of our Annual Report on Form 10-K for the fiscal year ended September 30, 2015.


ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Sales of Unregistered Equity Securities

None.

Purchases of Equity Securities

We did not repurchase any of our common stock during the second quarter of fiscal year 2016.


ITEM 3.	DEFAULTS UPON SENIOR SECURITIES

None.


ITEM 4.	MINE SAFETY DISCLOSURES

Not applicable.


ITEM 5.	OTHER INFORMATION

Not applicable.

- 88-


ITEM 6.	EXHIBITS


EX- 2.1	Agreement and Plan of Merger, dated November 30, 2015, by and between Great Western Bancorp, Inc. and HF Financial Corp (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K/A filed by Great Western Bancorp, Inc. on December 1, 2015)


EX - 11.1	Statement regarding Computation of Per Share Earnings (included as Note 16 to the registrant's unaudited consolidated financial statements)


EX - 31.1	Rule 13a-14(a) Certification of Chief Executive Officer of Great Western Bancorp, Inc. in accordance with Section 302 of the Sarbanes-Oxley Act of 2002


EX - 31.2	Rule 13a-14(a) Certification of Chief Financial Officer of Great Western Bancorp, Inc. in accordance with Section 302 of the Sarbanes-Oxley Act of 2002


EX - 32.1	Section 1350 Certification of Chief Executive Officer of Great Western Bancorp, Inc. in accordance with Section 906 of the Sarbanes-Oxley Act of 2002


EX - 32.2	Section 1350 Certification of Chief Financial Officer of Great Western Bancorp, Inc. in accordance with Section 906 of the Sarbanes-Oxley Act of 2002

101.INS XBRL Instance Document

101.SCH XBRL Taxonomy Extension Schema Docucoment

101.CAL XBRL Taxonomy Extension Calculation Linkbase Document


101.DEF	XBRL Taxonomy Extension Definition Linkbase Document


101.LAB	XBRL Taxonomy Extension Label Linkbase Document


101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document

- 89-

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



	Great Western Bancorp, Inc.
Date: May 12, 2016	By: ______/s/_Peter Chapman_________________ Name: Peter Chapman Title: Chief Financial Officer and Executive Vice President (Principal Financial Officer and Authorized Officer)

- 90-

INDEX TO EXHIBITS



Number			Description

2.1			Agreement and Plan of Merger, dated November 30, 2015, by and between Great Western Bancorp, Inc. and HF Financial Corp (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K/A filed by Great Western Bancorp, Inc. on December 1, 2015).

11.1			Statement regarding Computation of Per Share Earnings (included as Note 16 to the registrant's unaudited consolidated financial statements)

31.1*			Rule 13a-14(a) Certification of Chief Executive Officer of Great Western Bancorp, Inc. in accordance with Section 302 of the Sarbanes-Oxley Act of 2002

31.2*			Rule 13a-14(a) Certification of Chief Financial Officer of Great Western Bancorp, Inc. in accordance with Section 302 of the Sarbanes-Oxley Act of 2002

32.1*			Section 1350 Certification of Chief Executive Officer of Great Western Bancorp, Inc. in accordance with Section 906 of the Sarbanes-Oxley Act of 2002

32.2*			Section 1350 Certification of Chief Financial Officer of Great Western Bancorp, Inc. in accordance with Section 906 of the Sarbanes-Oxley Act of 2002

101.INS**			XBRL Instance Document

101.SCH**			XBRL Taxonomy Extension Schema Document

101.CAL**			XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF**			XBRL Taxonomy Extension Definition Linkbase Document

101.LAB**			XBRL Taxonomy Extension Label Linkbase Document

101.PRE**			XBRL Taxonomy Extension Presentation Linkbase Document

* Filed herewith
** Furnished, not filed

- 91-

Great Western Bancorp, Inc. - FORM 10-Q - May 12, 2016

Attached files

Great Western Bancorp, Inc. Reports