Attached files

file filename
8-K - 8-K - Guaranty Bancorpgbnk-20161128x8k.htm

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide1.PNG 2016 FBR 23rd Annual Investor Conference New York, NY November 29, 2016 Forward Looking Statements This presentation contains forward-looking statements, which are included in accordance with the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “could,” “expects,“plans,“intends,” “anticipates,” “believes,” “estimates,” “predicts,” “potential,” or “continue,” or the negative of such terms and other comparable terminology. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the Company’s actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, among others, the following: failure to maintain adequate levels of capital and liquidity to support the Company’s operations; general economic and business conditions in those areas in which the Company operates, including the impact of global and national economic conditions on our local economy; demographic changes; competition; fluctuations in interest rates; continued ability to attract and employ qualified personnel; ability to receive regulatory approval for


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide2.PNG Forward Looking Statements This presentation contains forward-looking statements, which are included in accordance with the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “could,” “expects, “plans, “intends,” “anticipates,” “believes,” “estimates,” “predicts,” “potential,” or “continue,” or the negative of such terms and other comparable terminology. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the Company’s actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, among others, the following: failure to maintain adequate levels of capital and liquidity to support the Company’s operations; general economic and business conditions in those areas in which the Company operates, including the impact of global and national economic conditions on our local economy; demographic changes; competition; fluctuations in interest rates; continued ability to attract and employ qualified personnel; ability to receive regulatory approval for the bank subsidiary to declare dividends to the Company; adequacy of the allowance for loan losses, changes in credit quality and the effect of credit quality on the provision for credit losses and allowance for loan losses; changes in governmental legislation or regulation, including, but not limited to, any increase in FDIC insurance premiums; changes in accounting policies and practices; changes in business strategy or development plans; failure or inability to complete mergers or other corporate transactions; failure or inability to realize fully the expected benefits of mergers or other corporate transactions; changes in the securities markets; changes in consumer spending, borrowing and savings habits; the availability of capital from private or government sources; competition for loans and deposits and failure to attract or retain loans and deposits; failure to recognize expected cost savings; changes in the financial performance and/or condition of our borrowers and the ability of our borrowers to perform under the terms of their loans and terms of other credit agreements; changes in oil and natural gas prices; political instability, acts of war or terrorism and natural disasters; and additional “Risk Factors” referenced in the Company’s most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission, as supplemented from time to time. When relying on forward-looking statements to make decisions with respect to the Company, investors and others are cautioned to consider these and other risks and uncertainties. The Company can give no assurance that any goal or plan or expectation set forth in any forward-looking statement can be achieved and readers are cautioned not to place undue reliance on such statements, which speak only as of the date made. The forward-looking statements are made as of the date of this presentation, and, except as may otherwise be required by law, the Company does not intend, and assumes no obligation, to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements. Investors and security holders are urged to read the Company’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and other documents filed by the Company with the SEC. The documents filed by the Company with the SEC may be obtained at the Company’s website at www.gbnk.com or at the SEC's website at www.sec.gov. These documents may also be obtained free of charge from the Company by directing a request to: Guaranty Bancorp, 1331 Seventeenth St. Suite 200, Denver, CO 80202, Attention: Christopher Treece/Investor Relations; Telephone 303-675-1194.


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide3.PNG Guaranty Bancorp – About Us Recent Price $21.30 1 Consensus Price Target $21.67 Tangible Book Value Per Share $9.852 Price to 2016 consensus earnings 19.36 x1 Price to 2017 consensus earnings 15.11 x1, 3 Price to Tangible Book Value Per Share 2.16 x1 3Q 2016 diluted earnings per share (EPS) – Operating $0.32 3Q 2016 diluted EPS – GAAP $0.25 2016 EPS Consensus $1.10 2017 EPS Consensus $1.41 November 2016 Quarterly Per Share Dividend $0.115 Dividend Yield 2.16% 1 Market Capitalization: $603.8 million 1, 4 GBNK Stock Performance 230.00 180.00 130.00 80.00 30.00 (20.00) Nov-11 Feb-12 May-12 Aug-12 Nov-12 Feb-13 May-13 Aug-13 Nov-13 Feb-14 May-14 Aug-14 Nov-14 Feb-15 May-15 Aug-15 Nov-15 Feb-16 May-16 Aug-16 Nov-16 GBNK (+198.21%) NASDAQ Bank (+135.20%) S&P 500 Bank (+125.97% 1 Based on November 21, 2016 closing price. 2 See the accompanying reconciliation of non-GAAP measurements to GAAP. 3 NASDAQ consensus of analyst earnings expectations as of November 21, 2016 4 Based on 28,349,107 shares outstanding (voting and non-voting) on September 30, 2016. 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide4.PNGAbout Us – Guaranty Bancorp Guaranty Bancorp is uniquely positioned in the Colorado market: . 36 branches strategically located on the thriving Colorado Front Range, which encompasses 85% of the state’s population . Asset Size: $3.3 billion . Gross Loans: $2.4 billion . Total Deposits: $2.8 billion . Average deposits per branch: $86 million . Assets Under Management and Administration: $859 million


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide5.PNGGuaranty Bancorp – About Us . Included as one of 11 institutions in KBW’s 2016 Best Ideas: SMID-Cap Companies . Only Colorado bank ranked amongst SNL’s 2015 100 Top-Performing Community Banks with $1-$10 billion in assets with these criteria: Commercial Bank with 60 or fewer offices and loan portfolios accounting for more than one-third of total assets Loan portfolio consisting of less than 50% credit card loans No more than half of bank’s revenues from nontraditional banking activities . SNL ranked those banks based on the six metrics below Pretax Return on Average Tangible Assets Net Charge-Offs as a Percentage of Average Loans Efficiency Ratio Adjusted Texas Ratio Net Interest Margin Loan Growth 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide6.PNGGuaranty Bancorp – About Us . Awarded Sandler O’Neill’s Bank & Thrift Sm-All Stars award for the second year in a row One of the 34 top performing small-cap banks and thrifts in the country Only Rocky Mountain Region bank on the list . 435 publicly traded banks and thrifts with a market cap below $2.5 billion and above $25 million were evaluated Focused on growth, profitability, credit quality and capital strength After the rigorous evaluation, 401 institutions or 92% of the companies were eliminated leaving the remaining 34 that delivered bottom line results that were markedly better than the industry as a whole Performance Metrics: 2015 Sm-All Stars vs. Industry Medians Last Twelve Months Sm-All Stars All Banks & Thrifts EPS Growth 22.1% 6.6% Loan Growth 19.0% 9.2% Deposit Growth 14.3% 6.5% ROAE 10.1% 7.9% NPAs 1 / Loans and OREO 0.5% 1.0% 1 Accruing TDRs are excluded from NPAs Source: SNL Financial and Sandler O'Neill 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide7.PNGGuaranty Bancorp + Home State Bancorp Transaction Overview Transaction Structure Valuation Multiples Financial Impact . 6,533,756 shares of GBNK stock issued . $35.0 million in cash On July 18, 2016, we successfully raised $40 million of subordinated debt to be used for the cash component of the acquisition and other corporate purposes 10-year maturity, callable at par after five year Fixed rate coupon of 5.75% for the first five years Variable coupon five years from issuance at three-month LIBOR + 473 bps . Aggregate transaction value of approximately $152.5 million 1 . Approximately 77.0% stock / 23.0% cash 1 . Pro forma ownership of 76.9% for GBNK and 23.1% for Home State . Deal value / tangible book value of 1.74 x at announcement, 1.93 x at close on September 8, 2016 . CRE Concentration ratios dropped to 39% for CRE1 and 314% for CRE2 as of September 30, 2016 . Loan to Deposit ratio declined to 87.7% as of September 30, 2016 . Book Value dilution of $0.63 or 6.0% . $460.8 million in loans acquired or $445.5 million after application of purchase discount . $769.7 million in deposits acquired including fair value premium on CDs of $0.1 million . Intangible assets of $11.7 million including a core deposit intangible of $10.7 million . Preliminary goodwill of $56.1 million 1 Based on GBNK’s closing price of $17.98 on September 8, 2016. 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide8.PNGGuaranty Bancorp – Pre & Post Merger Comparison ($ in thousands) Home State Guaranty Bancorp June 30, 2016 June 30, 2016 September 30, 2016 Total Assets $886,149 $2,395,015 $3,346,265 Total Loans, net of deferred costs $452,509 $1,898,543 $2,412,999 Total Deposits $746,706 $1,847,361 $2,752,112 Loans / Deposits 60.60% 102.77% 87.68% Classified Assets / Total Assets 0.86% 1.07% 1.04% Classified Asset ratio 8.65% 10.55% 10.69% Noninterest Deposits / Total Deposits 23.00% 34.54% 31.14% CRE 1 Ratio 56% 26% 39% CRE 2 Ratio 197% 360% 314% TCE Ratio 10.58% 9.42% 8.53% Leverage Ratio 9.05% 10.84% 12.40% Total RBC Ratio 15.35% 13.34% 14.07% Assets Under Management $108,135 $718,570 $858,761 ROAA Operating (QTD) 1 1.03% 1.11% ROAA GAAP 0.97% 0.88% 1 See the accompanying reconciliation of non-GAAP measurements to GAAP. 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide9.PNGStrategic Options – Impact of Home State Transaction Colorado Deposit Market Share 2016 Total 2016 2016 Deposits in Market Total Market 2016 Rank Institution (ST) Number of Branches (Dollars in Thousands) Share (% 1 Wells Fargo & Co. (CA) 166 30,234,687 24.24 2 FirstBank Holding Co. (CO) 101 13,932,403 11.17 3 U.S. Bancorp (MN) 158 13,284,953 10.65 4 JPMorgan Chase & Co. (NY) 114 11,528,794 9.24 5 KeyCorp (OH) 6 BNP Paribas 61 75 4,484,930 4,216,008 3.60 3.38 Pro Forma Company 37 2,793,907 2.24 7 Lauritzen Corp. (NE) 8 Zions Bancorp. (UT ) 9 Alpine Banks of Colorado (CO) 10 BBVA 11 Pinnacle Bancorp Inc. (NE) 12 CoBiz Financial Inc. (CO) 27 36 41 38 39 13 2,604,793 2,600,912 2,525,002 2,336,947 2,332,864 2,200,950 2.09 2.08 2.02 1.87 1.87 1.76 13 Guaranty Bancorp (CO) 14 Bank of America Corp. (NC) 15 National Bank Holdings Corp. (CO) 16 Sturm Financial Group Inc. (CO) 17 BOK Financial Corp. (OK) 18 Silver Queen Finl Svcs Inc. (CO) 19 UMB Financial Corp. (MO) 20 Citywide Banks of Colorado Inc (CO) 21 Great Western Bancorp (SD) 22 T CF Financial Corp. (MN) 23 Heartland Financial USA Inc. (IA) 24 Home State Bancorp (CO) 25 Glacier Bancorp Inc. (MT ) 26 First Western Financial Inc. (CO) 27 T rust Company of America (CO) 28 ColoEast Bankshares Inc. (CO) 29 Carlile Bancshares Inc. (T X) 30 Dickinson Financial Corp. II (MO) Total For Institutions In Market 26 49 21 12 12 12 20 35 18 11 22 16 19 51 1,514 1,854,974 1,551,520 1,508,232 1,459,897 1,437,763 1,383,240 1,300,424 1,118,835 1,003,070 950,918 775,417 750,847 730,936 639,618 634,659 592,725 506,262 464,055 124,751,661.49 1.24 1.21 1.17 1.15 1.11 1.04 0.90 0.80 0.76 0.62 0.60.59 0.51 0.51 0.48 0.41 0.37 88.93 Colorado Banks & Thrifts Ranked by Total Assets (Dollars in Billions) $0.88 $0.88 $1.35 $2.40 $2.52 $2.89 $3.35 $3.46 $4.63 $16.24 First Western Financial, Inc. Home State Bancorp Citywide Banks of Colorado, Inc. Guaranty Bancorp Sturm Financial Group, Inc. Alpine Banks of Colorado Pro Forma Company CoBiz Financial Inc. National Bank Holdings Corporation First Bank Holding Company Note: Pro Forma Company Total Assets are as of 6/30/16 and include purchase accounting adjustments. Source: SNL Financial as of 6/30/16 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide10.PNGGuaranty Bancorp – Branch Network . As of December 31, 2016, Guaranty Bank will have 32 branches . Guaranty Bank had 26 branches prior to the transaction and closed the College branch in Ft. Collins in October 2016 . Home State Bank had 11 branches prior to the transaction and the following four branches will be closed in late 2016: Berthoud Branch Longmont Branch Windsor Branch Lafayette Branch . November 7, 2016 system integration a success


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide11.PNGGuaranty Bancorp -Investment Considerations . Loan growth momentum Third quarter 2016 loan growth of $68.9 million, or 14.4%, excluding $445.5 million in loans acquired in transaction Year to date net loan growth of $152.9 million, or 11.3%, excluding $445.5 million in loans acquired in transaction Loan to deposit ratio reduced to 87.7% as of September 30, 2016, as a result of Home State transaction . Strong asset quality (ratios as of September 30, 2016) Nonperforming assets to total assets of 0.19% $9.4 million nonaccrual loan transferred to accruing status in third quarter 2016 Classified asset ratio of 10.69% Texas ratio of 1.77% Allowance to total loans of 0.97% Allowance + unaccreted loan discount to total loans of 1.61% . Strong core deposit mix Noninterest bearing deposits comprised 31.1% of total deposits at September 30, 2016 Third quarter 2016 deposit growth of $135.0 million, or 29.1%, excluding $769.7 million assumed in transaction Time deposits comprised 13.7% of total deposits at September 30, 2016 Cost of deposits1 remained low at 23 bps during the third quarter 2016 1 Including noninterest-bearing deposits. 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide12.PNGGuaranty Bancorp – Investment Considerations Loan Composition & Growth ($ in thousands) Since 9/30/14 loans net of deferred costs and fees have grown $930.7 million LoansbyType '''‘’’’''''''''''''''''''''''''''''' $2,600,000 Owner Occupied CRE Office 10.0% $2,500,000 Commercial & CRE 15.3% CRE Retail Industrial 14.2% Industrial 13.8% $2,300,000 $2,200,000 $2,400,000 HELOC 3.6% $2,100,000 Other 3.1% CRE Healthcare $2,000,000 3.9% Construction 4.6% $1,900,000 CRE Other 10.2% $1,800,000 Multi Family 4.9% Residential Mortgage 16.4% 31.4% annualized (16.4% annualized without Home State) $1,700,000 $1,600,000 $1,500,000 ________ Loans by Business Line _______ Real Estate $1,400,000 27.3% $1,300,000 $1,200,000 Business Banking Private Banking Middle Market 18.6% $1,100,000 14.1% $1,000,000 $900,000 $800,000 $700,000 $600,000 30.1% Consumer 9.9% $500,000 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 Mar-16 Jun-16 Sep-16 Total Loans Home State Aquired Loans 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide13.PNGGuaranty Bancorp – Investment Considerations Deposit Composition & Growth ($ in thousands) Since 9/30/14 total deposits have grown $1.1 billion $2,900,000 $2,800,000 $2,700,000 $2,600,000 $2,500,000 $2,400,000 $2,300,000 $2,200,000 $2,100,000 $2,000,000 $1,900,000 $1,800,000 $1,700,000 $1,600,000 $1,500,000 $1,400,000 $1,300,000 $1,200,000 $1,100,000 $1,000,000 $900,000 $800,000 $700,000 $600,000 $500,000 Deposits by Type ’’’’’’’’’’’’’’’’’’’’’’’’’’’’’’’’ Time 13.7% 31.1% Savings 5.8% Money market 20.2% Noninterest-Interest-bearing bearing demand demand and NOW 29.2% _________Deposits by Business Line______ Real Estate 3.3% Private Banking 21.8% Middle Market 3.6% Business Banking 23.4% Consumer 47.9% Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 Mar-16 Jun-16 Sep-16 Total Deposits Home State Aquired Deposits 32.8% annualized (9.6% annualized without Home State)


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide14.PNGReduction from $55.8 mm to $6.5 mm Guaranty Bancorp – Investment Considerations Select Credit Metrics $26.8 $13.9 $15.5 $12.6 $14.5 $5.8 $29.0 $19.6 $4.5 $2.2 $0.7 $0.6 $0.0 $10.0 $20.0 $30.0 $40.0 $50.0 $60.0 Nonperforming Assets 1 ($mm) ''''''''''' 3.30% 1.78% 1.04% 0.70% 0.64% 0.19% 0.00% 0.50% 1.00% 1.50% 2.00% 2.50% 3.00% 3.50% 4.00% Nonperforming Assets 1 / Total Assets (%) ’’’’ 2011 2012 2013 2014 2015 Q3 2016 2011 2012 2013 2014 2015 Q3 2016 Nonaccrual OREO 1 Nonperforming assets excluding performing TDRs (nonaccrual loans, real estate owned and repossessed assets). Source: SNL Financial, 9/30/2016 GAAP financials. 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide15.PNGGuaranty Bancorp -Investment Considerations Noninterest income growth Investment advisory fees Total assets under management and administration at September 30, 2016 of $858.8 million Continued focus on growth in investment management and trust fee income through organic growth and fee enhancement Gains on the sales of SBA loans remains strong, Guaranty Bank is a Preferred Lender by the SBA . Strong capital structure supportive of future growth (ratios as of September 30, 2016) Tangible Common Equity Ratio of 8.53%1 GAAP Equity Ratio of 10.50% Total Risk-Based Capital Ratio of 14.07% Leverage Ratio of 12.40% Tier 1 Common Equity Ratio of 10.79% . Expense management Improved efficiency ratio to 56.78% in the third quarter 2016 compared to 59.08% in the second quarter 2016 Targeted cost savings of 42% of legacy Home State Bancorp expenses . Continue to pursue bank and non-bank acquisition opportunities 1 See accompanying reconciliation of non-GAAP financial measurements to GAAP. 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide16.PNGGuaranty Bancorp -Investment Considerations Guaranty Bancorp Key Financial Measures: Three Months Ended September 30, June 30, September 30, 2015 2016 2016 (Dollars in thousands, except per share amounts) Operating earnings 1 $5,983 $6,048 $7,276 Net Income $6,002 $5,685 $5,761 Earnings per common share -diluted –operating 1 $0.28 $0.28 $0.32 Earnings per common share – diluted $0.28 $0.27 $0.25 Return on average assets –operating 1 1.05% 1.03% 1.11% Return on average assets 1.05% 0.97% 0.88% Return on average equity –operating 1 10.95% 10.67% 11.42% Return on average equity 10.99% 10.03% 9.04% Net interest margin 3.59% 3.57% 3.66 Efficiency ratio -tax equivalent 2 58.75% 59.08% 56.78% . Increased quarterly cash dividend 15% to 11.5 cents per share in February 2016 Dividend yield of approximately 2.16% Initiated quarterly dividend in 2013 at 2 ½ cents per share, increased to 5 cents per share in 2014 and 10 cents per share in 2015 1 See accompanying reconciliation of non-GAAP financial measurements to GAAP. 2 The efficiency ratio equals noninterest expense adjusted to exclude amortization of intangible assets, prepayment penalties on long-term debt, impairment of long-lived assets and merger related expenses, divided by the sum of tax equivalent net interest income and tax equivalent noninterest income. To calculate tax equivalent net interest income and noninterest income, the interest earned on tax exempt loans and investment securities and the income earned on bank-owned life insurance has been adjusted to reflect the amount that would have been earned had these investments been subject to normal income taxation. 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide17.PNG53.5% Annualized Guaranty Bancorp – Investment Considerations Operating Earnings 1 ($ in thousands) Third quarter 2016 Operating Earnings of $7.3 million compared to $6.0 million in third quarter 2015, an 21.6% increase Operating Earnings $3,000 $3,500 $4,000 $4,500 $5,000 $5,500 $6,000 $6,500 $7,000 $7,500 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 1 See accompanying reconciliation of non-GAAP financial measurements to GAAP. 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide18.PNGGuaranty Bancorp – Investment Considerations Net Interest Income ($ in thousands) 4.50% 24,000 4.08% 4.00% 23,000 3.66% 3.50% 22,000 3.00% 21,000 2.50% 20,000 2.00% 19,000 1.50% 18,000 1.00% 17,000 0.50% 16,000 0.44% 0.23% 0.00% 15,000 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 1 Net Interest Income Yield on Interest Earning Assets Net Interest Margin Cost of Funds Cost of Total Deposits 1 Cost of Funds calculated as interest expense over interest bearing liabilities plus demand deposits. 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide19.PNGGuaranty Bancorp Quarterly Financial Statement Summary 1 ($ in thousands) Includes acquisition expenses of $2,205 Income Statement 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 Net Interest Income $17,680 $ 8,777 $18,940 $19,406 $19,856 $19,995 $19,821 $22,750 Provision (credit) for Loan Losses (1) (23) 113 14 (8) 16 10 27 Noninterest Income 4,862 4,115 4,404 4,399 4,262 4,178 4,142 4,705 Noninterest Expense 21,0341 15,270 14,956 14,866 15,247 15,792 15,134 18,624 Tax Expense 294 2,561 2,798 2,923 2,988 2,830 3,134 3,043 Net Income $1,215 $5,084 $5,477 $6,002 $5,891 $5,535 $5,685 $5,761 Operating Earnings $4,739 $5,109 $5,586 $5,983 $5,830 $5,918 $6,048 $7,276 Balance Sheet 12/31/14 3/31/15 6/30/15 9/30/15 12/31/15 3/31/16 6/30/16 9/30/16 Cash and Equivalents $32,441 $31,649 $55,169 $23,750 $26,711 $31,142 $30,446 $163,908 Time Deposits with Banks ------- 504 Investments 449,482 452,271 442,794 433,299 424,692 400,890 369,008 562,091 Loans 1,541,434 1,555,154 1,668,658 1,726,151 1,814,536 1,830,246 1,898,543 2,412,999 Allowance for Loan Losses (22,490) (22,500) (22,850) (22,890) (23,000) (23,025) (23,050) (23,300) Other Assets 123,911 128,878 125,765 125,320 125,586 122,963 120,068 230,063 Total Assets $2,124,778 $2,145,452 $2,269,536 $2,285,630 $2,368,525 $2,362,216 $2,395,015 $3,346,265 Deposits $1,685,324 $1,721,881 $1,741,999 $1,847,329 $1,801,845 $1,872,717 $1,847,361 $2,752,112 Other Liabilities 232,515 212,434 313,698 219,498 345,041 263,980 317,696 242,793 Total Liabilities $1,917,839 $1,934,315 $2,055,697 $2,066,827 $2,146,886 $2,136,697 $2,165,057 $2,994,905 Stockholders’ Equity $206,939 $211,137 $213,839 $218,803 $221,639 $225,519 $229,958 $351,360 Total Liabilities and Stockholders’ Equity $2,124,778 $2,145,452 $2,269,536 $2,285,630 $2,368,525 $2,362,216 $2,395,015 $3,346,261 In the fourth quarter 2014 the Company incurred a $5.5 million prepayment penalty associated with the early payoff of $90 million in FHLB term advances. 19 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide20.PNGColorado Market 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide21.PNGMarket Data Demographics Colorado National Current Population (July 2015) 1 5,456,574 321,418,820 Historical Population Change (April 2010-July 2015) 1 8.5% 4.1% Median Household Income (2013) 1 $58,823 $52,250 Household Income Change (2010-2013) 1 8.8% 4.4% October 2016 Unemployment Rate 2 3.5% 4.9% Unemployment by County2 9/30/16 9/30/15 Denver 2.9% 3.1% Boulder 2.4% 2.5% Larimer 2.5% 2.6% 1 US Census Bureau 21 2 Bureau of Labor Statistics 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide22.PNGMarket Data . Business Climate Colorado ranks as the nation’s 3rd best state for business – CNBC 2016 Colorado’s economy ranks as the 2nd strongest in the nation – CNBC 2016 Denver ranked 1st for economic success in Area Development’s 2015 Leading Locations study Denver has the best commercial real estate market in the country – Coldwell Banker 2015 Denver is the best city for investment in residential real estate – HomeVestors 2015 Colorado ranks 4th in the country for the number of new businesses created – Entrepreneur 2015 . Growth Denver ranks 1st in Best Places for Business and Careers – Forbes 2016 Denver ranks 1st in Best Places to Live Rankings – U.S. News and World Report 2016 Colorado’s population is projected to grow by 13.4% from 2010 through 2020 versus an estimated national growth rate of 7.1% -USA Today 2015 Denver ranks 1st among big cities in economic and job growth – Area Development 2015 . Highly Educated Workforce Colorado ranks 1st for its high quality workforce – CNBC 2016 Colorado ranks as the nation’s 2nd most highly educated state – U.S. Census Bureau 2016 Boulder ranks 3rd for college graduates in STEM (Science, Technology, Engineering, Math) NerdWallet 2015 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide23.PNGMarket Data – Largest Metro Denver Employers Company1Industry11 HealthONE Corporation Healthcare 2 SCL Health System Healthcare 3 Centura Health Healthcare 4 Lockheed Martin Corporation Aerospace & Defense Related Systems CenturyLink Telecommunications 6 Kaiser Permanente Healthcare 7 Comcast Corporation Telecommunications 8 Children's Hospital Colorado Healthcare 9 United Airlines Airline University of Colorado Health Healthcare, Research 11 Wells Fargo Bank Financial Services 12 DISH Network Satellite TV & Equipment 13 IBM Corporation Computer Systems & Services 14 University of Denver University United Parcel Service Parcel Delivery 16 Ball Corporation Aerospace, Containers 17 Frontier Airlines Airline 18 Oracle Software & Network Computer Systems 19 FedEx Corporation Shipment & Logistics Services MillerCoors Brewing Company Beverages 21 Xcel Energy Utilities 22 Level 3 Communications Communication & Internet Systems 23 Raytheon Company Aerospace Systems & Software 24 Boulder Community Hospital Healthcare CH2M Hill Engineering & Architectural Services Major Colorado Industries 2:•Advanced Manufacturing •Aerospace •Bioscience •Creative Industries •Defense •Electronics •Energy •Financial Services •Food & Agriculture •Health & Wellness •Engineering •Technology •Tourism •Transportation 1 Metro Denver Economic Development Corporation 2 Colorado Office of Development and International Trade 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide24.PNGMarket Data – Largest Northern Colorado Employers Company1Industry11 University of Colorado Health Healthcare 2 JBS Swift & Company Beef Processing/Corporate Office 3 Banner Health: North Colorado Medical Center Healthcare 4 State Farm Insurance Companies Insurance 5 Hewlett Packard Technology Product Design 6 Center Partners Customer Care Center 7 Woodward Speed Controls 8 Banner Health: McKee Medical Center Healthcare 9 Vestas Wind Turbine Manufacturing 10 Hallliburton Energy Services, Inc. Oil & Gas Development 11 Hach Company Analytical Instruments 12 Avago Technologies Semiconductor Components 13 Anheuser-Busch Brewery 14 TeleTech Financial Services Support 15 Anadarko Petroleum Oil & Gas Development 16 Advanced Energy Semiconductor Components 17 Otterbox Protective Case Manufacturing 18 Afni, Inc. Business Solutions 19 Carestream Health, Inc. Medical & Dental Imaging 20 Select Energy Services Oil & Gas Development Major Colorado Industries 2: •Advanced Manufacturing •Aerospace •Bioscience •CreativeIndustries •Defense •Electronics •Energy •Financial Services •Food & Agriculture •Health & Wellness •Engineering •Technology •Tourism •Transportation 1 Metro Denver Economic Development Corporation 2 Colorado Office of Development and International Trade 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide25.PNGReconciliation of Non-GAAP Financial Measures


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide26.PNGGuaranty Bancorp Reconciliation of Non-GAAP Financial Measures ($ in 000s, share data excepted) Tangible Book Value as of September 30, 2016 Stockholders’ Equity $351,360 Less Goodwill and other Intangible Assets (72,153) Tangible Common Equity $279,207 Shares Outstanding 28,349,107 Book Value per common share $12.39 Tangible Book Value per common share $9.85 Tangible Common Equity Ratio as of September 30, 2016 Stockholders’ Equity $351,360 Less Intangible Assets (72,153) Tangible Common Equity $279,207 Total Assets $3,346,265 Less Goodwill and other Intangible Assets (72,153) Total Tangible Assets $3,274,112 Equity Ratio – GAAP1 10.50% Tangible Common Equity / Tangible Assets 8.53% 1 Total stockholders’ equity / total assets 


 

R:\Downtown\Accounting\CORPFS\2016\Investor Presentation\Q3 2016\Q3 slides into Crossfire\Q3 2016 Investor Presentation v3\Slide27.PNGGuaranty Bancorp Reconciliation of Non-GAAP Financial Measures ($ in 000s, share data excepted) Operating Earnings 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 Net Income $1,215 $5,084 $5,477 $6,002 $5,891 $5,535 $5,685 $5,761 Expenses adjusted for: Other real estate owned (gain) 142 41 54 (31) 16 2 20 Merger related expenses ----- 675 347 2,205 Impairment of long-lived assets 76 - 122 -----Prepayment penalty 5,459 -------Income adjusted for: (Gains) Losses on Security sales ---- (132) (45) 101 66 (Gain) Losses on other asset sales 7 --- 18 (14) --Pre-tax earnings adjustment 5,684 41 176 (31) (98) 618 453 2,291 Tax effect of adjustments (2,160) (16) (67) 12 37 (235) (90) (776) Tax effected earnings adjustment 3,524 25 109 (19) (61) 383 363 1,515 Operating Earnings $4,739 $5,109 $5,586 $5,983 $5,830 $5,918 $6,048 $7,276 Average Assets $2,067,371 $2,108,766 $2,199,723 $2,268,603 $2,327,224 $2,359,180 $2,356,964 $2,613,133 Average Equity $208,024 $210,110 $213,545 $216,742 $221,515 $224,179 $228,060 $253,570 Fully diluted weighted average shares outstanding 21,114,680 21,165,433 21,200,438 21,224,989 21,303,763 21,375,330 21,361,712 22,957,268 Diluted EPS – Operating $0.22 $0.24 $0.26 $0.28 $0.27 $0.28 $0.28 $0.32 Diluted EPS – GAAP $0.06 $0.24 $0.26 $0.28 $0.28 $0.26 $0.27 $0.25 ROAA – Operating 0.91% 0.98% 1.02% 1.05% 0.99% 1.01% 1.03% 1.11% ROAA – GAAP 0.23% 0.98% 1.00% 1.05% 1.00% 0.94% 0.97% 0.88% ROAE – Operating 9.04% 9.86% 10.49% 10.95% 10.44% 10.62% 10.67% 11.42% ROAE -GAAP 2.32% 9.81% 10.29% 10.99% 10.55% 9.93% 10.03% 9.04%