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 ~~December 31, 2017~~June 30, 2018
		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)

225 South Main 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 (§232.405 of this chapter) 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, smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer”, “accelerated filer," “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.



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

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 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 ~~February~~August 1, 2018, the number of shares of the registrant’s Common Stock outstanding was ~~58,896,189.~~58,911,563.

GREAT WESTERN BANCORP, INC.

QUARTERLY REPORT ON FORM 10-Q

TABLE OF CONTENTS

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” refers to Great Western Bancorp, Inc., a Delaware corporation, and its consolidated ~~subsidiaries.~~subsidiaries;

"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,~~31, 2015, was our principal stockholder;

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

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

"HF Financial" refers to HF Financial Corporation; and

"FHLB" refers to Federal Home Loan Bank.

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 “anticipates,” “believes,” “can,” “could,” “may,” “predicts,” “potential,” “should,” “will,” “estimate,” “plans,” “projects,” “continuing,” “ongoing,” “expects,” "views," “intends” and similar words or phrases. 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.

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~~“Part I, Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations” or "Part II, Item 1A Risk Factors" 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;

our ability to anticipate interest rate changes and manage interest rate risk;

our ability to achieve loan and deposit growth;

the relative strength or weakness of the commercial, agricultural and real estate markets where our borrowers are located, including without limitation related asset and market prices;

declines in asset prices and the market prices for agricultural products or changes in governmental support programs for the agricultural sector;

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 and lease loss;

our ability to develop and effectively use the quantitative models we rely upon in our business;

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

operational risks or risk management failures by us or critical third parties, including without limitation with respect to data processing, information systems, cyber-security, technological changes, vendor problems, business interruption and fraud risks;

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

unanticipated changes in our liquidity position, including but not limited to changes in 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;~~organizations, including the potential negative effects of imposed and proposed tariffs on products that our customers may import or export, including among others, agricultural products;

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

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

the impact of, and changes in applicable laws, regulations and accounting standards, policies and interpretations, including the impact of the Tax Cuts and Jobs Act of 2017;

legal, compliance and reputational risks, including litigation and regulatory risks;

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;

expected cost savings in connection with the consolidation of recent acquisitions may not be fully realized or realized within the expected time frames, and deposit attrition, customer loss and revenue loss following completed acquisitions may be greater than expected;

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; 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, ~~2017.~~2017 and in our Quarterly Report on Form 10-Q for the quarter ended March 31, 2018.

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, 2017. 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 to reflect events or circumstances occurring after the date on which the statement is made or to reflect the occurrence of unanticipated events.

PART I. FINANCIAL INFORMATION


ITEM 1.	FINANCIAL STATEMENTS (UNAUDITED)

GREAT WESTERN BANCORP, INC.

Consolidated Balance Sheets

(Dollars in Thousands, Except Share and Per Share Data)


	(Unaudited)						(Unaudited)
	December 31, 2017			September 30, 2017			June 30, 2018			September 30, 2017
Assets
Cash and due from banks	$	189,907		$	170,657		$	162,885		$	170,657
Interest-bearing bank deposits	107,689			189,739			131,729			189,739
Cash and cash equivalents	297,596			360,396			294,614			360,396
Securities available for sale	1,366,641			1,367,960			1,372,711			1,367,960
Loans, net of unearned discounts and deferred fees, including $53,388 and $57,537 of loans covered by FDIC loss share agreements at December 31, 2017 and September 30, 2017, respectively, and $980,144 and $1,016,576 of loans at fair value under the fair value option at December 31, 2017 and September 30, 2017, respectively, and $5,757 and $7,456 of loans held for sale at December 31, 2017 and September 30, 2017, respectively	9,165,373			8,968,553
Loans, net of unearned discounts and deferred fees, including $46,477 and $57,537 of loans covered by a FDIC loss share agreement at June 30, 2018 and September 30, 2017, respectively, and $888,247 and $1,016,576 of loans at fair value under the fair value option at June 30, 2018 and September 30, 2017, respectively, and $6,805 and $7,456 of loans held for sale at June 30, 2018 and September 30, 2017, respectively							9,379,819			8,968,553
Allowance for loan and lease losses	(64,023		)	(63,503		)	(64,688		)	(63,503		)
Net loans	9,101,350			8,905,050			9,315,131			8,905,050
Premises and equipment, including $1,111 and $5,147 of property held for sale at December 31, 2017 and September 30, 2017, respectively	107,731			112,209
Premises and equipment, including $1,107 and $5,147 of property held for sale at June 30, 2018 and September 30, 2017, respectively							107,364			112,209
Accrued interest receivable	54,817			53,176			51,979			53,176
Other repossessed property, including $86 and $0 of property covered by FDIC loss share agreements at December 31, 2017 and September 30, 2017, respectively	10,486			8,985
Other repossessed property, including $131 and $0 of property covered by FDIC loss share agreements at June 30, 2018 and September 30, 2017, respectively							10,221			8,985
Goodwill	739,023			739,023			739,023			739,023
Cash surrender value of life insurance policies	29,823			29,619			30,245			29,619
Net deferred tax assets	28,548			42,400			31,487			42,400
Other assets	70,566			71,193			56,273			71,193
Total assets	$	11,806,581		$	11,690,011		$	12,009,048		$	11,690,011
Liabilities and stockholders’ equity
Deposits
Noninterest-bearing	$	1,932,080		$	1,856,126		$	1,793,293		$	1,856,126
Interest-bearing	7,092,105			7,121,487			7,792,025			7,121,487
Total deposits	9,024,185			8,977,613			9,585,318			8,977,613
Securities sold under agreements to repurchase	116,884			132,636			105,478			132,636
FHLB advances and other borrowings	721,009			643,214			335,000			643,214
Subordinated debentures and subordinated notes payable	108,343			108,302			108,426			108,302
Accrued expenses and other liabilities	68,287			73,246			58,085			73,246
Total liabilities	10,038,708			9,935,011			10,192,307			9,935,011
Stockholders’ equity
Common stock, $0.01 par value, authorized 500,000,000 shares; 58,896,189 shares issued and outstanding at December 31, 2017 and 58,834,066 shares issued and outstanding at September 30, 2017	588			588
Common stock, $0.01 par value, authorized 500,000,000 shares; 58,911,563 shares issued and outstanding at June 30, 2018 and 58,834,066 shares issued and outstanding at September 30, 2017							589			588
Additional paid-in capital	1,314,723			1,314,039			1,317,327			1,314,039
Retained earnings	463,207			445,747			525,462			445,747
Accumulated other comprehensive (loss)	(10,645		)	(5,374		)	(26,637		)	(5,374		)
Total stockholders' equity	1,767,873			1,755,000			1,816,741			1,755,000
Total liabilities and stockholders' equity	$	11,806,581		$	11,690,011		$	12,009,048		$	11,690,011

See accompanying notes.

GREAT WESTERN BANCORP, INC.

Consolidated Statements of Income (Unaudited)

(Dollars in Thousands, Except Share and Per Share Data)


	Three Months Ended						Three Months Ended June 30,						Nine Months Ended June 30,
	December 31, 2017			December 31, 2016			2018			2017			2018			2017
Interest and dividend income
Interest income
Loans	$	107,680		$	99,932		$	116,522		$	101,593		$	334,196		$	301,005
Taxable securities	6,494			5,878
Nontaxable securities	260			199
Dividends on securities	289			300
Investment securities							7,471			6,803			21,526			19,719
Federal funds sold and other	231			346			424			163			882			728
Total interest and dividend income	114,954			106,655
Total interest income							124,417			108,559			356,604			321,452
Interest expense
Deposits	10,998			7,290			16,460			9,478			40,116			24,596
Securities sold under agreements to repurchase	95			115
FHLB advances and other borrowings	2,069			1,271			1,963			1,080			6,941			4,033
Subordinated debentures and subordinated notes payable	1,170			1,088			1,322			1,113			3,699			3,299
Total interest expense	14,332			9,764			19,745			11,671			50,756			31,928
Net interest income	100,622			96,891			104,672			96,888			305,848			289,524
Provision for loan and lease losses	4,557			7,049			3,515			5,796			12,972			16,854
Net interest income after provision for loan and lease losses	96,065			89,842			101,157			91,092			292,876			272,670
Noninterest income
Service charges and other fees	13,178			13,837			12,655			14,572			37,879			41,983
Wealth management fees	2,185			2,254			2,242			2,433			6,761			7,116
Mortgage banking income, net	1,660			2,662			1,352			1,828			4,178			6,130
Net (loss) on sale of securities	(1		)	—
Net (decrease) in fair value of loans at fair value	(8,665		)	(64,001		)
Net gain on sale of securities							15			—			6			44
Net (decrease) increase in fair value of loans at fair value							(7,370		)	6,060			(30,872		)	(63,158		)
Net realized and unrealized gain on derivatives	7,227			58,976			8,093			(9,088		)	29,602			51,481
Other	1,090			1,930			1,952			1,522			6,801			4,878
Total noninterest income	16,674			15,658			18,939			17,327			54,355			48,474
Noninterest expense
Salaries and employee benefits	32,868			31,634			35,122			32,868			101,661			96,872
Data processing	5,896			5,677
Occupancy expenses	4,002			4,024
Data processing and communication							7,177			7,370			23,251			20,965
Occupancy and equipment							4,974			4,866			15,112			14,812
Professional fees	4,240			2,835			4,297			4,141			12,564			10,535
Communication expenses	988			1,040
Advertising	1,059			975			1,260			1,059			3,441			3,029
Equipment expense	846			798
Net loss recognized on repossessed property and other related expenses	214			658			305			152			1,519			1,208
Amortization of core deposits and other intangibles	426			839			416			538			1,268			1,927
Acquisition expenses	—			710			—			—			—			710
Other	4,329			3,347			4,312			3,928			13,059			11,254
Total noninterest expense	54,868			52,537			57,863			54,922			171,875			161,312
Income before income taxes	57,871			52,963			62,233			53,497			175,356			159,832
Provision for income taxes	28,641			16,060			16,359			18,437			59,720			52,707
Net income	$	29,230		$	36,903		$	45,874		$	35,060		$	115,636		$	107,125
Basic earnings per common share
Weighted average shares outstanding	58,902,629			58,750,522
Weighted average common shares outstanding							58,948,944			58,790,314			58,930,963			58,776,546
Basic earnings per share	$	0.50		$	0.63		$	0.78		$	0.60		$	1.96		$	1.82
Diluted earnings per common share
Weighted average shares outstanding	59,087,729			58,991,905
Weighted average diluted common shares outstanding							59,170,058			59,130,632			59,134,635			59,065,402
Diluted earnings per share	$	0.49		$	0.63		$	0.78		$	0.59		$	1.96		$	1.81
Dividends per share
Dividends paid	$	11,770		$	9,981		$	14,724		$	11,752		$	38,274		$	31,722
Dividends per share	$	0.20		$	0.17		$	0.25		$	0.20		$	0.65		$	0.54

See accompanying notes.

GREAT WESTERN BANCORP, INC.

Consolidated Statements of Comprehensive Income (Unaudited)

(Dollars in Thousands)

Three Months Ended
December 31, 2017 December 31, 2016
Net income $ 29,230
$ 36,903
Other comprehensive (loss), net of tax:
Securities available for sale:
Net unrealized holding (loss) arising during the year (8,645 ) (21,468 )
Reclassification adjustment for net loss realized in net income 1
—
Income tax benefit 3,283
8,158
Net change in unrealized (losses) on securities available for sale (5,361 ) (13,310 )

Defined benefit pension plan obligation:
Net unrealized holding gain arising during the year 145
—
Income tax (expense) (55 ) —
Net change in defined benefit pension plan obligation 90
—
Other comprehensive (loss), net of tax (5,271 ) (13,310 )
Comprehensive income 23,959
23,593



	Three Months Ended June 30,						Nine Months Ended June 30,
	2018			2017			2018			2017
Net income	$	45,874		$	35,060		$	115,636		$	107,125
Other comprehensive (loss) gain, net of tax:
Securities available for sale:
Net unrealized holding (loss) gain arising during the period	(5,671		)	1,896			(26,596		)	(17,757		)
Reclassification adjustment for net gain realized in net income	(15		)	—			(6		)	(44		)
Income tax benefit (expense)	1,402			(721		)	7,692			6,764
Net change in unrealized (loss) gain on securities available for sale	(4,284		)	1,175			(18,910		)	(11,037		)
Comprehensive income	$	41,590		$	36,235		$	96,726		$	96,088

See accompanying notes.

GREAT WESTERN BANCORP, INC.

Consolidated Statement of Stockholders' Equity (Unaudited)

(Dollars 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			Comprehensive Income			Common Stock Par Value		Additional Paid-in Capital		Retained Earnings			Accumulated Other Comprehensive Income (Loss)			Total
Balance, September 30, 2016				$	587	$	1,312,347	$	344,923		$	5,534		$	1,663,391					$	587	$	1,312,347	$	344,923		$	5,534		$	1,663,391
Net income	$	36,903		—		—		36,903			—			36,903			$	107,125		—		—		107,125			—			107,125
Other comprehensive (loss), net of tax	(13,310		)	—		—		—			(13,310		)	(13,310		)	(11,037		)	—		—		—			(11,037		)	(11,037		)
Total comprehensive income	$	23,593															$	96,088
Cumulative effect adjustment ¹																				—		751		(488		)	—			263
Stock-based compensation, net of tax				—		1,635		—			—			1,635						—		4,963		—			—			4,963
Cash dividends:
Common stock, $0.17 per share				—		—		(9,981		)	—			(9,981		)
Balance, December 31, 2016				$	587	$	1,313,982	$	371,845		$	(7,776	)	$	1,678,638
Common stock, $0.54 per share																				—		—		(31,722		)	—			(31,722		)
Balance, June 30, 2017																				$	587	$	1,318,061	$	419,838		$	(5,503	)	$	1,732,983

Balance, September 30, 2017				$	588	$	1,314,039	$	445,747		$	(5,374	)	$	1,755,000					$	588	$	1,314,039	$	445,747		$	(5,374	)	$	1,755,000
Net income	$	29,230		—		—		29,230			—			29,230			$	115,636		—		—		115,636			—			115,636
Other comprehensive (loss), net of tax	(5,271		)	—		—		—			(5,271		)	(5,271		)	(18,910		)	—		—		—			(18,910		)	(18,910		)
Total comprehensive income	$	23,959															$	96,726
Stock-based compensation, net of tax				—		684		—			—			684						1		3,288		—			—			3,289
Reclassification due to adoption of ASU 2018-02 ²																				—		—		2,353			(2,353		)	—
Cash dividends:
Common stock, $0.20 per share				—		—		(11,770		)	—			(11,770		)
Balance, December 31, 2017				$	588	$	1,314,723	$	463,207		$	(10,645	)	$	1,767,873
Common stock, $0.65 per share																				—		—		(38,274		)	—			(38,274		)
Balance, June 30, 2018																				$	589	$	1,317,327	$	525,462		$	(26,637	)	$	1,816,741
¹ Cumulative effect adjustment relates to adoption of ASU 2016-09, Compensation - Stock Based Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting.																	¹ Cumulative effect adjustment relates to adoption of ASU 2016-09, Compensation - Stock Based Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting.
² Reclassification due to adoption of ASU 2018-02, Income Statement - Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income. See Note 2, New Accounting Pronouncements and Note 15, Income Taxes, for additional information.																	² Reclassification due to adoption of ASU 2018-02, Income Statement - Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income. See Note 2, New Accounting Pronouncements and Note 15, Income Taxes, for additional information.

See accompanying notes.

GREAT WESTERN BANCORP, INC.

Consolidated Statements of Cash Flows (Unaudited)

(Dollars in Thousands)


	Three months ended						Nine months ended
	December 31, 2017			December 31, 2016			June 30, 2018			June 30, 2017
Operating activities
Net income	$	29,230		$	36,903		$	115,636		$	107,125
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	3,514			3,990			9,496			11,187
Amortization of FDIC indemnification asset	1,018			867			2,244			3,473
Net loss on sale of securities	1			—
Net loss on sale of securities and other assets							2,711			1,465
Gain on redemption of subordinated debentures	—			(111		)	—			(111		)
Net gain on sale of loans	(1,935		)	(3,165		)	(4,924		)	(7,381		)
Net loss on FDIC indemnification asset	224			211
Net loss on sale of premises and equipment	79			9
Net loss from sale/writedowns of repossessed property	214			658
Provision for loan and lease losses	4,557			7,049			12,972			16,854
Reversal of provision for loan servicing rights loss	(38		)	(5		)	(72		)	(6		)
Stock-based compensation	684			1,635			3,289			5,226
Originations of residential real estate loans held for sale	(48,476		)	(87,868		)	(189,827		)	(209,695		)
Proceeds from sales of residential real estate loans held for sale	52,110			94,866			195,402			218,491
Net deferred income taxes	17,226			(817		)	18,743			192
Changes in:
Accrued interest receivable	(1,641		)	174			1,197			4,053
Other assets	2,574			(524		)	669			737
FDIC clawback liability	206			267
Accrued interest payable and other liabilities	(2,212		)	(62,884		)	(14,850		)	(67,750		)
Net cash provided by (used in) operating activities	57,335			(8,745		)
Net cash provided by operating activities							152,686			83,860
Investing activities
Purchase of securities available for sale	(55,865		)	(144,530		)	(224,159		)	(255,014		)
Proceeds from sales of securities available for sale	164			—			25,906			5,042
Proceeds from maturities of securities available for sale	47,125			67,468			163,393			179,160
Net increase in loans	(205,929		)	(105,771		)	(433,428		)	(130,643		)
Payment of covered losses from FDIC indemnification claims	(230		)	(188		)	(588		)	(571		)
Purchase of premises and equipment	(1,469		)	(940		)	(5,492		)	(4,979		)
Proceeds from sale of premises and equipment	3,993			1			4,600			4,024
Proceeds from sale of repossessed property	1,956			2,641			8,433			4,205
Purchase of FHLB stock	(17,020		)	(3,000		)	(47,372		)	(22,945		)
Proceeds from redemption of FHLB stock	13,969			9,512			59,914			39,217
Net cash used in investing activities	(213,306		)	(174,807		)	(448,793		)	(182,504		)
Financing activities
Net increase in deposits	46,659			101,663			607,914			354,801
Net (decrease) increase in securities sold under agreements to repurchase and other short-term borrowings	(15,752		)	1,053
Net decrease in securities sold under agreements to repurchase and other short-term borrowings							(27,158		)	(17,837		)
Proceeds from FHLB advances and other long-term borrowings	665,000			24,999			150,000			375,700
Repayments on FHLB advances and other long-term borrowings	(587,200		)	(185,000		)	(458,200		)	(775,000		)
Redemption of subordinated debentures	—			(3,625		)	—			(3,625		)
Taxes paid related to net share settlement of equity awards	(3,766		)	—			(3,957		)	(383		)
Dividends paid	(11,770		)	(9,981		)	(38,274		)	(31,722		)
Net cash provided by (used in) financing activities	93,171			(70,891		)	230,325			(98,066		)
Net decrease in cash and cash equivalents	(62,800		)	(254,443		)	(65,782		)	(196,710		)
Cash and cash equivalents, beginning of period	360,396			524,611			360,396			524,611
Cash and cash equivalents, end of period	$	297,596		$	270,168		$	294,614		$	327,901
Supplemental disclosure of cash flow information
Cash payments for interest	$	12,599		$	9,246		$	47,237		$	30,996
Cash payments for income taxes	$	1,117		$	10,574		$	39,404		$	52,796
Supplemental disclosure of noncash investing and financing activities
Loans transferred to repossessed properties	$	(3,671	)	$	(1,110	)	$	(11,188	)	$	(4,182	)

See accompanying notes.

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 and is listed on the New York Stock Exchange ("NYSE") under the symbol GWB. 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 agri-business banking in Arizona, Colorado, Iowa, Kansas, Minnesota, Missouri, Nebraska, North Dakota 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, 2017, 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 on the consolidated financial statements and accompanying notes. Actual results could differ from these estimates.

~~FDIC Indemnification Asset and Clawback Liability~~

~~FDIC Indemnification assets are included in other assets on the consolidated balance sheets.~~

~~Core Deposits and Other Intangibles~~

~~Core deposits and other intangibles are included in other assets in the consolidated balance sheets.~~

~~Loan Servicing Rights~~

~~Loan servicing rights are included in other assets in the consolidated balance sheets.~~

~~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. 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 contracts do not qualify for hedge accounting. These interest rate derivative instruments are recognized as other assets or other 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 on the consolidated statements of income. Since each fixed rate loan is paired with an offsetting derivative contract, the impact to net income is minimized. The Company also has back-to-back swaps with loan customers where the Company enters into an interest rate swap with loan customers to provide a facility to mitigate the interest rate risk associated with offering a fixed rate and simultaneously enters into a swap with an outside third party that is matched in exact offsetting terms. The back-to-back swaps are recorded at fair value and recognized as other assets or other liabilities, depending on the rights or obligations under the contract, on the consolidated balance sheet, with changes in fair value reported in net realized and unrealized gain (loss) on derivatives on the consolidated statements of income.

~~10-~~

~~GREAT WESTERN BANCORP, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

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 and included in other assets or other liabilities on the consolidated balance sheets with changes in fair value offsetting each other in net realized and unrealized gain (loss) on derivatives on the consolidated statements of income.

Subsequent Events

The Company has evaluated all events or transactions that occurred through the date the Company issued these financial statements. Other than those events described below, there were no other material events that would require recognition in the consolidated financial statements or disclosure in the notes to the consolidated financial statements.

On ~~January 25,~~July 26, 2018, the Board of Directors of the Company declared a dividend of ~~$0.20~~$0.25 per common share payable on ~~February 21,~~August 22, 2018 to stockholders of record as of close of business on ~~February 9,~~August 10, 2018.

Correction of Prior Period Balances

The consolidated statements of income for the quarter ended ~~December 31, 2016 has~~June 30, 2017 have been revised to correct an immaterial classification error in interest income and noninterest income related to credit card interchange income. As a result, the consolidated statements of income ~~has~~have been revised to reflect these changes as ~~follows:~~follows.


	As originally reported		Adjustments			As revised		As originally reported		Adjustments			As revised
	(dollars in thousands)							(dollars in thousands)
Three months ended December 31, 2016
Three months ended June 30, 2017
Interest income - loans	$	101,683	$	(1,751	)	$	99,932	$	103,435	$	(1,842	)	$	101,593
Noninterest income - service charges and other fees	12,086		1,751			13,837		12,730		1,842			14,572

Twelve months ended September 30, 2017
Nine months ended June 30, 2017
Interest income - loans	$	414,434	$	(7,152	)	$	407,282	$	306,253	$	(5,248	)	$	301,005
Noninterest income - service charges and other fees	48,573		7,152			55,725		36,735		5,248			41,983

Twelve months ended September 30, 2016
Interest income - loans	$	370,444	$	(6,716	)	$	363,728
Noninterest income - service charges and other fees	46,209		6,716			52,925

10-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)



	As originally reported		Adjustments			As revised
	(dollars in thousands)
Twelve months ended September 30, 2017
Interest income - loans	$	414,434	$	(7,152	)	$	407,282
Noninterest income - service charges and other fees	48,573		7,152			55,725

Twelve months ended September 30, 2016
Interest income - loans	$	370,444	$	(6,716	)	$	363,728
Noninterest income - service charges and other fees	46,209		6,716			52,925

The above ~~revision~~revisions had no effect on net income, earnings per share, retained earnings or capital ratios. Periods not presented herein will be revised, as applicable, as they are included in future filings.

2. New Accounting Pronouncements

In ~~August 2017,~~February 2018, the Financial Accounting Standards Board ("FASB") issued ASU 2018-02, Income Statement - Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, which allows for the reclassification of stranded tax effects resulting from the Tax Cuts and Jobs Act of 2017 ("Tax Reform Act") from other comprehensive income to retained earnings. ASU 2018-02 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018, with early adoption permitted. The Company early adopted ASU 2018-02 during the second quarter of fiscal year 2018 with period of adoption application. Upon adoption, the Company made a policy election to reclassify stranded tax effects of approximately $2.4 million from accumulated other comprehensive income to retained earnings.

In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities, which amends the hedge accounting recognition and presentation requirements in ASC 815 to improve the transparency and understandability of information conveyed to financial statement users about an entity’s risk management activities to better align the entity’s financial reporting for hedging relationships with those risk management activities and to reduce the complexity of and simplify the application of hedge accounting. ASU 2017-12 is to be applied to all existing hedging relationships on the date of adoption and will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Early adoption is permitted in any interim period, with the effect of adoption reflected as of the beginning of the fiscal year of adoption. The Company is currently evaluating the potential impact of ASU 2017-12 on our consolidated financial statements.

In ~~March 2017, FASB issued ASU 2017-08,~~ ~~Receivables - Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities~~, which shortens the amortization period for certain callable debt securities held at a premium to the earliest call date unless applicable guidance related to certain pools of securities is applied to consider estimated prepayments. Under prior guidance, entities were generally required to amortize premiums on individual, non-pooled callable debt securities as a yield adjustment over the contractual life of the security. There is no accounting change for debt securities held at a discount. ASU 2017-08 will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15,

~~11-~~

~~GREAT WESTERN BANCORP, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

2018, with early adoption permitted. The Company early adopted ASU 2017-08 during the first quarter of fiscal year 2018. There was no cumulative effect adjustment necessary to the Company's consolidated financial statements.

In June 2016, the FASB issued ASU ~~No.~~ 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which addresses timelier recording of credit losses on loans and other financial instruments held by financial institutions and other organizations. ~~The~~ ASU 2016-13 requires institutions to measure all expected credit losses related to financial assets measured at amortized costs with an expected loss model based on historical experience, current conditions and reasonable and supportable forecasts relevant to affect the collectability of the financial assets, which is referred to as the current expected credit loss (CECL) model. ~~The~~ ASU 2016-13 requires enhanced disclosures, including qualitative and quantitative requirements, to help understand significant estimates and judgments used in estimating credit losses, as well as provide additional information about the amounts recorded in the financial statements. ASU 2016-13 will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019, with early adoption permitted after December 15, 2018. The amendment requires the use of the modified retrospective approach for adoption. The Company has formed a project team to work on the implementation of ASU 2016-13 and is in the process of selecting a vendor to partner with to make the required changes to our existing credit loss estimation methodology. The Company is currently evaluating the potential impact on our consolidated financial ~~statements.~~statements, however, since the magnitude of the anticipated change in the allowance for credit losses will be impacted by economic conditions and trends in the Company’s portfolio at the time of adoption, the quantitative impact cannot yet be reasonably estimated.

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 and disclosing key information about leasing arrangements. Lessees will be required to recognize an obligation for future lease payments measured on a discounted basis and a related right-of-use asset. ASU 2016-02 does not significantly change lease accounting requirements applicable to lessors; however, certain changes were made to align, where necessary, lessor accounting with the lessee accounting model and ASC Topic 606, "Revenue from Contracts with Customers." ASU 2016-02 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 consolidated financial statements.

11-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

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 requires equity investments, in general, to be measured at fair value with changes in fair value recognized in earnings. It also eliminates the requirement to disclose the methods and significant assumptions used to estimate the fair value for financial instruments measured at amortized cost, requires entities to use the exit price notion when measuring fair value, requires an entity to present separately in other comprehensive income the portion of the total change in fair value of a liability resulting from a change in the measurement category and form on the balance sheet or accompanying notes, clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available for sale securities in combination with the entity's other deferred tax assets, and simplifies the impairment assessment of equity investments without readily determinable fair values. ASU 2016-01 ~~will be~~became effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017, with early adoption permitted. The Company does not believe ASU 2016-01 will have a material impact on our consolidated financial statements.

In May 2014, the FASB issued ASU ~~No.~~ 2014-09, Revenue from Contracts with Customers (Topic 606), which implements a more robust framework that clarifies the principles for recognizing revenue and gives greater consistency and comparability in revenue recognition practices. In the new framework, an entity recognizes revenue in an amount that reflects the consideration to which the entity expects to be entitled in exchange for goods or services. The new model requires the identification of performance obligations included in the contract with customers, a determination of the transaction price and an allocation of the price to those performance obligations. The entity recognizes revenue when performance obligations are satisfied. In August 2015, the FASB issued ASU ~~No.~~ 2015-14, which deferred the effective date of ASU ~~No.~~ 2014-09 to annual reporting periods beginning after December 15, 2017. In March 2016, the FASB issued ASU ~~No.~~ 2016-08, which intends to improve the operability and understandability of the implementation guidance on principal versus agent considerations. In April 2016, the FASB issued ASU ~~No.~~ 2016-10, which clarifies guidance pertaining to the identification of performance obligations and the licensing implementation. In May 2016, the FASB issued ASU ~~Nos.~~ 2016-11 and 2016-12, which further clarify guidance and provide practical expedients related to the adoption of ASU ~~No.~~ 2014-09. The standard permits the use of either the retrospective or cumulative effect transition method. The standard, along with subsequent guidance from FASB, lists several items that are specifically out of scope for ASU 2014-09, including but not limited ~~to:~~to core interest income, derivative instruments, investments, and loan origination fees.

To address the new standard, the Company formed a working group and has completed the initial scoping phase to determine which revenue streams may be subject to accounting or disclosure changes upon adoption in October of 2018. Subsequent to this initial scoping, the Company selected a representative sample of contracts from the in-scope revenue streams for review under the amended guidance ("key contracts"). The review of key contracts is in process. Based on ~~this preliminary~~the analysis to date, we do not anticipate significant changes as a result of implementing the standard, but will conclude on ~~the~~ quantitative and qualitative impacts ~~once we have completed our review of key contracts for any in-scope items over~~during the ~~coming months.~~fourth quarter.

~~12-~~

~~GREAT WESTERN BANCORP, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

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:~~follows.


	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Fair Value		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Fair Value
	(dollars in thousands)									(dollars in thousands)
As of December 31, 2017
As of June 30, 2018
U.S. Treasury securities	$	228,302	$	2	$	(527	)	$	227,777	$	178,774	$	—	$	(1,239	)	$	177,535
Mortgage-backed securities:
Government National Mortgage Association	481,441		94		(9,330		)	472,205		445,376		48		(15,082		)	430,342
Federal Home Loan Mortgage Corporation	203,561		—		(2,869		)	200,692		250,832		56		(5,720		)	245,168
Federal National Mortgage Association	161,958		—		(2,528		)	159,430		194,515		33		(5,241		)	189,307
Small Business Assistance Program	237,965		212		(1,838		)	236,339		267,428		72		(7,167		)	260,333
States and political subdivision securities	70,034		86		(943		)	69,177		70,509		13		(1,496		)	69,026
Other	1,006		15		—			1,021		1,006		—		(6		)	1,000
Total	$	1,384,267	$	409	$	(18,035	)	$	1,366,641	$	1,408,440	$	222	$	(35,951	)	$	1,372,711

12-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)


	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Fair Value		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Fair Value
	(dollars in thousands)									(dollars in thousands)
As of September 30, 2017
U.S. Treasury securities	$	228,039	$	579	$	(15	)	$	228,603	$	228,039	$	579	$	(15	)	$	228,603
Mortgage-backed securities:
Government National Mortgage Association	511,457		228		(6,635		)	505,050		511,457		228		(6,635		)	505,050
Federal Home Loan Mortgage Corporation	169,147		75		(1,247		)	167,975		169,147		75		(1,247		)	167,975
Federal National Mortgage Association	170,247		22		(1,287		)	168,982		170,247		22		(1,287		)	168,982
Small Business Assistance Program	224,005		726		(1,001		)	223,730		224,005		726		(1,001		)	223,730
States and political subdivision securities	73,041		187		(642		)	72,586		73,041		187		(642		)	72,586
Other	1,006		28		—			1,034		1,006		28		—			1,034
Total	$	1,376,942	$	1,845	$	(10,827	)	$	1,367,960	$	1,376,942	$	1,845	$	(10,827	)	$	1,367,960

The amortized cost and approximate fair value of debt securities available for sale as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, 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 penalty.


	December 31, 2017				September 30, 2017				June 30, 2018				September 30, 2017
	Amortized Cost		Estimated Fair Value		Amortized Cost		Estimated Fair Value		Amortized Cost		Estimated Fair Value		Amortized Cost		Estimated Fair Value
	(dollars in thousands)								(dollars in thousands)
Due in one year or less	$	93,551	$	93,461	$	91,535	$	91,597	$	120,927	$	120,476	$	91,535	$	91,597
Due after one year through five years	189,128		188,080		193,117		193,373		116,445		114,655		193,117		193,373
Due after five years through ten years	15,535		15,291		16,306		16,097		11,789		11,308		16,306		16,097
Due after ten years	122		122		122		122		122		122		122		122
	298,336		296,954		301,080		301,189		249,283		246,561		301,080		301,189
Mortgage-backed securities	1,084,925		1,068,666		1,074,856		1,065,737		1,158,151		1,125,150		1,074,856		1,065,737
Securities without contractual maturities	1,006		1,021		1,006		1,034		1,006		1,000		1,006		1,034
Total	$	1,384,267	$	1,366,641	$	1,376,942	$	1,367,960	$	1,408,440	$	1,372,711	$	1,376,942	$	1,367,960

Proceeds from sales of securities available for sale were ~~$0.2~~$0.7 million and $25.9 million for the three and nine months ended ~~December 31, 2017~~June 30, 2018 and $0.0 million and $5.0 million for the three and nine months ended ~~December 31, 2016. No~~June 30, 2017, respectively. Negligible gross gains (pre-tax) or gross losses (pre-tax) were realized on the sales for the three and nine months ended ~~December 31,~~June 30, 2018 and 2017 ~~and 2016~~ using the specific identification method. The Company recognized no other-than-temporary impairment for the three and nine months ended ~~December 31, 2017~~June 30, 2018 and ~~2016.~~

~~13-~~

~~GREAT WESTERN BANCORP, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

2017.

Securities with an estimated fair value of approximately ~~$990.6~~$901.1 million and $951.4 million at ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively, were pledged as collateral on public deposits, securities sold under agreements to repurchase, and for other purposes as required by contractual obligation 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 ~~90%~~93% and 68% of the Company’s investment portfolio at estimated fair value at ~~December 31, 2017~~June 30, 2018 and September 30, 2017, 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 the Company will be required to sell the securities before the recovery of their amortized cost basis, which may be maturity, the Company does not consider the securities to be other-than-temporarily impaired at ~~December 31, 2017~~June 30, 2018 or September 30, 2017.

13-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

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:~~position.


	Less than 12 months					12 months or more					Total					Less than 12 months					12 months or more					Total
	Estimated Fair Value		Unrealized Losses			Estimated Fair Value		Unrealized Losses			Estimated Fair Value		Unrealized Losses			Estimated Fair Value		Unrealized Losses			Estimated Fair Value		Unrealized Losses			Estimated Fair Value		Unrealized Losses
	(dollars in thousands)															(dollars in thousands)
As of December 31, 2017
As of June 30, 2018
U.S. Treasury securities	$	183,651	$	(415	)	$	19,133	$	(112	)	$	202,784	$	(527	)	$	167,539	$	(1,234	)	$	9,996	$	(5	)	$	177,535	$	(1,239	)
Mortgage-backed securities	184,096		(1,703		)	787,256		(14,862		)	971,352		(16,565		)	313,945		(6,369		)	713,284		(26,841		)	1,027,229		(33,210		)
States and political subdivision securities	5,198		(33		)	54,253		(910		)	59,451		(943		)	20,601		(145		)	44,235		(1,351		)	64,836		(1,496		)
Other																1,000		(6		)	—		—			1,000		(6		)
Total	$	372,945	$	(2,151	)	$	860,642	$	(15,884	)	$	1,233,587	$	(18,035	)	$	503,085	$	(7,754	)	$	767,515	$	(28,197	)	$	1,270,600	$	(35,951	)


	Less than 12 months					12 months or more					Total					Less than 12 months					12 months or more					Total
	Estimated Fair Value		Unrealized Losses			Estimated Fair Value		Unrealized Losses			Estimated Fair Value		Unrealized Losses			Estimated Fair Value		Unrealized Losses			Estimated Fair Value		Unrealized Losses			Estimated Fair Value		Unrealized Losses
	(dollars in thousands)															(dollars in thousands)
As of September 30, 2017
U.S. Treasury securities	$	10,003	$	(15	)	$	—	$	—		$	10,003	$	(15	)	$	10,003	$	(15	)	$	—	$	—		$	10,003	$	(15	)
Mortgage-backed securities	$	635,969	$	(5,425	)	$	241,368	$	(4,746	)	$	877,337	$	(10,171	)	635,969		(5,425		)	241,368		(4,746		)	877,337		(10,171		)
States and political subdivision securities	21,705		(197		)	25,773		(444		)	47,478		(641		)	21,705		(197		)	25,773		(444		)	47,478		(641		)
Other																—		—			—		—			—		—
Total	$	667,677	$	(5,637	)	$	267,141	$	(5,190	)	$	934,818	$	(10,827	)	$	667,677	$	(5,637	)	$	267,141	$	(5,190	)	$	934,818	$	(10,827	)

As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, the Company had ~~320~~361 and 249 securities, respectively, in an unrealized loss position.

4. Loans

The composition of loans as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, is as ~~follows:~~follows.

December 31, 2017 September 30, 2017
(dollars in thousands)
Commercial real estate $ 4,295,696
$ 4,124,805
Agriculture 2,177,383
2,122,138
Commercial non-real estate 1,695,731
1,718,914
Residential real estate 924,439
932,892
Consumer 62,872
66,559
Other 45,805
43,207
Ending balance 9,201,926
9,008,515
Less: Unamortized discount on acquired loans (26,536 ) (29,121 )
Unearned net deferred fees and costs and loans in process (10,017 ) (10,841 )
Total $ 9,165,373
$ 8,968,553

~~14-~~

~~GREAT WESTERN BANCORP, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~



	June 30, 2018			September 30, 2017
	(dollars in thousands)
Commercial real estate	$	4,529,446		$	4,124,805
Agriculture	2,176,318			2,122,138
Commercial non-real estate	1,750,827			1,718,914
Residential real estate	857,848			932,892
Consumer	51,417			66,559
Other	44,187			43,207
Ending balance	9,410,043			9,008,515
Less: Unamortized discount on acquired loans	(19,850		)	(29,121		)
Unearned net deferred fees and costs and loans in process	(10,374		)	(10,841		)
Total	$	9,379,819		$	8,968,553

The loan segments above include loans covered by a FDIC loss sharing ~~agreements~~agreement totaling ~~$53.4~~$46.5 million and $57.5 million as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively, residential real estate loans held for sale totaling ~~$5.8~~$6.8 million and $7.5 million at ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively, and ~~$980.1~~$888.2 million and $1.02 billion of loans accounted for at fair value at ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively.

Unearned net deferred fees and costs totaled ~~$11.9~~$13.1 million and $11.6 million as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, 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 ~~$(1.9)~~$(2.7) million and $(0.8) million at ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively.

14-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

Loans guaranteed by agencies of the U.S. government totaled ~~$162.3~~$169.7 million and $168.3 million at ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively.

Principal balances of residential real estate loans sold totaled ~~$50.2~~$72.7 million and ~~$91.7~~$66.0 million for the three months ended ~~December 31,~~June 30, 2018 and 2017, respectively, and ~~2016,~~$190.5 million and $211.1 million for the nine months ended June 30, 2018 and 2017, respectively.

Nonaccrual

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~~usually 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 following table presents the Company’s nonaccrual loans at ~~December 31, 2017~~June 30, 2018 and September 30, 2017, excluding ASC 310-30 loans. Loans greater than 90 days past due and still accruing interest as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, were ~~$0.2~~$0.1 million and $1.9 million, respectively.


	December 31, 2017		September 30, 2017		June 30, 2018		September 30, 2017
	(dollars in thousands)				(dollars in thousands)
Nonaccrual loans
Commercial real estate	$	33,816	$	14,693	$	29,869	$	14,693
Agriculture	91,094		99,325		81,387		99,325
Commercial non-real estate	13,016		13,674		9,154		13,674
Residential real estate	4,068		4,421		3,590		4,421
Consumer	162		112		55		112
Total	$	142,156	$	132,225	$	124,055	$	132,225

Credit Quality Information

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 residential real estate or 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.

15-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

The following table presents the composition of the loan portfolio by internally assigned grade ~~is as follows~~ as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017. 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 ~~$980.1~~$888.2 million at ~~December 31, 2017~~June 30, 2018 and $1.02 billion at September 30, ~~2017:~~2017.


As of December 31, 2017	Commercial Real Estate		Agriculture		Commercial Non-Real Estate		Residential Real Estate		Consumer		Other		Total
As of June 30, 2018															Commercial Real Estate		Agriculture		Commercial Non-Real Estate		Residential Real Estate ¹		Consumer ¹		Other		Total
	(dollars in thousands)														(dollars in thousands)
Credit Risk Profile by Internally Assigned Grade
Grade:
Pass	$	3,693,522	$	1,669,121	$	1,363,503	$	849,854	$	62,084	$	45,805	$	7,683,889	$	3,971,920	$	1,680,976	$	1,438,425	$	795,325	$	50,657	$	44,187	$	7,981,490
Watchlist	48,429		149,746		32,571		3,708		195		—		234,649		55,047		166,130		23,440		5,158		336		—		250,111
Substandard	72,183		117,824		22,177		7,495		250		—		219,929		61,592		127,661		25,935		6,050		165		—		221,403
Doubtful	198		29		3,031		133		—		—		3,391		97		4		2,322		39		—		—		2,462
Loss	—		—		—		—		—		—		—		—		—		—		—		—		—		—
Ending balance	3,814,332		1,936,720		1,421,282		861,190		62,529		45,805		8,141,858		4,088,656		1,974,771		1,490,122		806,572		51,158		44,187		8,455,466
Loans covered by FDIC loss sharing agreements	—		—		—		53,388		—		—		53,388
Loans covered by a FDIC loss sharing agreement															—		—		—		46,477		—		—		46,477
Total	$	3,814,332	$	1,936,720	$	1,421,282	$	914,578	$	62,529	$	45,805	$	8,195,246	$	4,088,656	$	1,974,771	$	1,490,122	$	853,049	$	51,158	$	44,187	$	8,501,943
¹ The Company generally does not risk rate residential real estate or consumer loans unless a default event such as a bankruptcy or extended nonperformance takes place. Alternatively, standard credit scoring systems are used to assess credit risks of residential real estate and consumer loans.															¹ The Company generally does not risk rate residential real estate or consumer loans unless a default event such as a bankruptcy or extended nonperformance takes place. Alternatively, standard credit scoring systems are used to assess credit risks of residential real estate and consumer loans.


As of September 30, 2017	Commercial Real Estate		Agriculture		Commercial Non-Real Estate		Residential Real Estate		Consumer		Other		Total		Commercial Real Estate		Agriculture		Commercial Non-Real Estate		Residential Real Estate ¹		Consumer ¹		Other		Total
	(dollars in thousands)														(dollars in thousands)
Credit Risk Profile by Internally Assigned Grade
Grade:
Pass	$	3,519,689	$	1,577,403	$	1,369,803	$	853,266	$	65,673	$	43,207	$	7,429,041	$	3,519,689	$	1,577,403	$	1,369,803	$	853,266	$	65,673	$	43,207	$	7,429,041
Watchlist	80,195		157,407		31,878		4,158		187		—		273,825		80,195		157,407		31,878		4,158		187		—		273,825
Substandard	37,627		130,953		21,438		7,368		306		—		197,692		37,627		130,953		21,438		7,368		306		—		197,692
Doubtful	521		119		3,841		242		—		—		4,723		521		119		3,841		242		—		—		4,723
Loss	—		—		—		—		—		—		—		—		—		—		—		—		—		—
Ending balance	3,638,032		1,865,882		1,426,960		865,034		66,166		43,207		7,905,281		3,638,032		1,865,882		1,426,960		865,034		66,166		43,207		7,905,281
Loans covered by FDIC loss sharing agreements	—		—		—		57,537		—		—		57,537
Loans covered by a FDIC loss sharing agreement															—		—		—		57,537		—		—		57,537
Total	$	3,638,032	$	1,865,882	$	1,426,960	$	922,571	$	66,166	$	43,207	$	7,962,818	$	3,638,032	$	1,865,882	$	1,426,960	$	922,571	$	66,166	$	43,207	$	7,962,818
¹ The Company generally does not risk rate residential real estate or consumer loans unless a default event such as a bankruptcy or extended nonperformance takes place. Alternatively, standard credit scoring systems are used to assess credit risks of residential real estate and consumer loans.															¹ The Company generally does not risk rate residential real estate or consumer loans unless a default event such as a bankruptcy or extended nonperformance takes place. Alternatively, standard credit scoring systems are used to assess credit risks of residential real estate and consumer loans.

Past Due Loans

The following table presents the Company’s past due loans at ~~December 31, 2017~~June 30, 2018 and September 30, 2017. 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 ~~$980.1~~$888.2 million at ~~December 31, 2017~~June 30, 2018 and $1.02 billion at September 30, 2017.


	30-59 Days Past Due		60-89 Days Past Due		90 Days or Greater Past Due		Total Past Due		Current		Total Financing Receivables		30-59 Days Past Due		60-89 Days Past Due		90 Days or Greater Past Due		Total Past Due		Current		Total Financing Receivables
	(dollars in thousands)												(dollars in thousands)
As of December 31, 2017
As of June 30, 2018
Commercial real estate	$	5,571	$	18,485	$	11,134	$	35,190	$	3,779,142	$	3,814,332	$	3,199	$	94	$	23,019	$	26,312	$	4,062,344	$	4,088,656
Agriculture	8,515		11,173		19,122		38,810		1,897,910		1,936,720		1,138		2,746		20,060		23,944		1,950,827		1,974,771
Commercial non-real estate	1,651		283		6,734		8,668		1,412,614		1,421,282		685		128		7,481		8,294		1,481,828		1,490,122
Residential real estate	3,733		954		1,572		6,259		854,931		861,190		1,562		444		1,410		3,416		803,156		806,572
Consumer	124		15		77		216		62,313		62,529		106		15		—		121		51,037		51,158
Other	—		—		—		—		45,805		45,805		—		—		—		—		44,187		44,187
Ending balance	19,594		30,910		38,639		89,143		8,052,715		8,141,858		6,690		3,427		51,970		62,087		8,393,379		8,455,466
Loans covered by FDIC loss sharing agreements	1,721		328		1,525		3,574		49,814		53,388
Loans covered by a FDIC loss sharing agreement													274		541		263		1,078		45,399		46,477
Total	$	21,315	$	31,238	$	40,164	$	92,717	$	8,102,529	$	8,195,246	$	6,964	$	3,968	$	52,233	$	63,165	$	8,438,778	$	8,501,943

16-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)


	30-59 Days Past Due		60-89 Days Past Due		90 Days or Greater Past Due		Total Past Due		Current		Total Financing Receivables		30-59 Days Past Due		60-89 Days Past Due		90 Days or Greater Past Due		Total Past Due		Current		Total Financing Receivables
	(dollars in thousands)												(dollars in thousands)
As of September 30, 2017
Commercial real estate	$	876	$	22,536	$	6,504	$	29,916	$	3,608,116	$	3,638,032	$	876	$	22,536	$	6,504	$	29,916	$	3,608,116	$	3,638,032
Agriculture	1,453		3,181		20,844		25,478		1,840,404		1,865,882		1,453		3,181		20,844		25,478		1,840,404		1,865,882
Commercial non-real estate	2,485		115		8,580		11,180		1,415,780		1,426,960		2,485		115		8,580		11,180		1,415,780		1,426,960
Residential real estate	1,428		76		951		2,455		862,579		865,034		1,428		76		951		2,455		862,579		865,034
Consumer	71		24		18		113		66,053		66,166		71		24		18		113		66,053		66,166
Other	—		—		—		—		43,207		43,207		—		—		—		—		43,207		43,207
Ending balance	6,313		25,932		36,897		69,142		7,836,139		7,905,281		6,313		25,932		36,897		69,142		7,836,139		7,905,281
Loans covered by FDIC loss sharing agreements	998		54		738		1,790		55,747		57,537
Loans covered by a FDIC loss sharing agreement													998		54		738		1,790		55,747		57,537
Total	$	7,311	$	25,986	$	37,635	$	70,932	$	7,891,886	$	7,962,818	$	7,311	$	25,986	$	37,635	$	70,932	$	7,891,886	$	7,962,818

Impaired Loans

The following table presents the Company’s impaired loans. This table excludes purchased credit impaired loans and loans measured at fair value with changes in fair value reported in earnings of ~~$980.1~~$888.2 million at ~~December 31, 2017~~June 30, 2018 and $1.02 billion at September 30, ~~2017:~~2017.

December 31, 2017 September 30, 2017
Recorded Investment Unpaid Principal Balance Related Allowance Recorded Investment Unpaid Principal Balance Related Allowance
(dollars in thousands)
Impaired loans:
With an allowance recorded:
Commercial real estate $ 17,503
$ 21,856
$ 3,168
$ 20,819
$ 24,893
$ 3,621
Agriculture 62,382
72,426
9,447
79,219
88,268
11,468
Commercial non-real estate 18,428
26,662
5,210
17,950
28,755
4,779
Residential real estate 5,713
6,469
2,731
5,177
5,874
2,581
Consumer 230
237
86
280
287
86
Total impaired loans with an allowance recorded 104,256
127,650
20,642
123,445
148,077
22,535

With no allowance recorded:
Commercial real estate 53,783
93,231
—
16,652
69,677
—
Agriculture 54,806
60,690
—
51,256
64,177
—
Commercial non-real estate 13,415
22,835
—
13,983
38,924
—
Residential real estate 2,070
5,047
—
2,574
9,613
—
Consumer 15
134
—
13
950
—
Total impaired loans with no allowance recorded 124,089
181,937
—
84,478
183,341
—
Total impaired loans $ 228,345
$ 309,587
$ 20,642
$ 207,923
$ 331,418
$ 22,535

~~The average recorded investment on impaired loans and interest income recognized on impaired loans for the three months ended December 31, 2017 and 2016, respectively, are as follows:~~


	Three Months Ended December 31, 2017				Three Months Ended December 31, 2016				June 30, 2018						September 30, 2017
	Average Recorded Investment		Interest Income Recognized While on Impaired Status		Average Recorded Investment		Interest Income Recognized While on Impaired Status		Recorded Investment		Unpaid Principal Balance		Related Allowance		Recorded Investment		Unpaid Principal Balance		Related Allowance
	(dollars in thousands)								(dollars in thousands)
Impaired loans:
With an allowance recorded:
Commercial real estate	$	54,379	$	1,576	$	52,022	$	670	$	45,330	$	47,969	$	5,313	$	20,819	$	24,893	$	3,621
Agriculture	123,832		982		107,222		1,867		63,272		77,756		10,720		79,219		88,268		11,468
Commercial non-real estate	31,888		451		48,700		422		18,798		21,701		5,343		17,950		28,755		4,779
Residential real estate	7,767		165		10,056		114		4,383		5,032		2,022		5,177		5,874		2,581
Consumer	269		4		374		15		166		171		70		280		287		86
Total	$	218,135	$	3,178	$	218,374	$	3,088
Total impaired loans with an allowance recorded									131,949		152,629		23,468		123,445		148,077		22,535

With no allowance recorded:
Commercial real estate									15,316		54,750		—		16,652		69,677		—
Agriculture									64,317		67,427		—		51,256		64,177		—
Commercial non-real estate									10,176		19,316		—		13,983		38,924		—
Residential real estate									1,802		4,267		—		2,574		9,613		—
Consumer									1		118		—		13		950		—
Total impaired loans with no allowance recorded									91,612		145,878		—		84,478		183,341		—
Total impaired loans									$	223,561	$	298,507	$	23,468	$	207,923	$	331,418	$	22,535

17-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

The following table presents the average recorded investment on impaired loans and interest income recognized on impaired loans for the three and nine months ended June 30, 2018 and 2017, respectively, are as follows.



	Three Months Ended June 30, 2018				Three Months Ended June 30, 2017				Nine Months Ended June 30, 2018				Nine Months Ended June 30, 2017
	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
	(dollars in thousands)
Commercial real estate	$	61,257	$	402	$	40,939	$	579	$	57,818	$	2,456	$	45,294	$	1,794
Agriculture	126,262		1,592		140,512		1,993		125,047		3,763		127,621		5,186
Commercial non-real estate	28,915		354		43,224		331		30,402		1,130		45,424		1,111
Residential real estate	6,780		54		9,051		112		7,273		335		9,489		352
Consumer	199		3		415		13		234		10		408		40
Total	$	223,413	$	2,405	$	234,141	$	3,028	$	220,774	$	7,694	$	228,236	$	8,483

Valuation adjustments made to repossessed properties totaled ~~$0.0~~$0.5 million and ~~$0.4~~$0.1 million for the three months ended ~~December 31,~~June 30, 2018 and 2017 and ~~2016,~~$1.2 million and $1.0 million for the nine months ended June 30, 2018 and 2017, respectively. The adjustments are included in net loss recognized on repossessed property and other related expenses 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 and lease losses for TDRs were ~~$6.9~~$10.4 million and $8.8 million at ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively. There were no$5.2 million commitments to lend additional funds to borrowers whose loans were modified in a TDR as of ~~December 31, 2017~~June 30, 2018 and negligible commitments to lend additional funds to borrowers whose loans were modified in a TDR as of September 30, 2017.

The following table presents the recorded value of the Company’s TDR balances as of ~~December 31, 2017~~June 30, 2018 and September 30, ~~2017:~~2017.


	December 31, 2017				September 30, 2017				June 30, 2018				September 30, 2017
	Accruing		Nonaccrual		Accruing		Nonaccrual		Accruing		Nonaccrual		Accruing		Nonaccrual
	(dollars in thousands)								(dollars in thousands)
Commercial real estate	$	621	$	4,859	$	1,121	$	5,351	$	612	$	2,623	$	1,121	$	5,351
Agriculture	23,178		54,401		22,678		59,633		32,203		57,685		22,678		59,633
Commercial non-real estate	8,284		3,957		8,369		5,641
Commercial non real estate									3,564		3,792		8,369		5,641
Residential real estate	258		808		311		688		299		261		311		688
Consumer	11		—		11		21		80		—		11		21
Total	$	32,352	$	64,025	$	32,490	$	71,334	$	36,758	$	64,361	$	32,490	$	71,334

18-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

The following table presents a summary of all accruing loans restructured in TDRs through either a rate modification, term extension, payment modification or due to a bankruptcy during the three and nine months ended ~~December 31, 2017~~June 30, 2018 and ~~2016, respectively:~~2017.

Three Months Ended December 31, 2017 Three Months Ended December 31, 2016
Recorded Investment Recorded Investment
Number Pre-Modification Post-Modification Number Pre-Modification Post-Modification
(dollars in thousands)
Commercial real estate
Rate modification —
$ —
$ —
—
$ —
$ —
Term extension —
—
—
—
—
—
Payment modification —
—
—
—
—
—
Bankruptcy —
—
—
—
—
—
Other —
—
—
—
—
—
Total commercial real estate —
—
—
—
—
—
Agriculture
Rate modification —
—
—
—
—
—
Term extension —
—
—
—
—
—
Payment modification —
—
—
—
—
—
Bankruptcy —
—
—
—
—
—
Other —
—
—
—
—
—
Total agriculture —
—
—
—
—
—
Commercial non-real estate
Rate modification —
—
—
—
—
—
Term extension —
—
—
—
—
—
Payment modification —
—
—
2
433
433
Bankruptcy —
—
—
—
—
—
Other —
—
—
—
—
—
Total commercial non-real estate —
—
—
2
433
433
Residential real estate
Rate modification —
—
—
—
—
—
Term extension —
—
—
—
—
—
Payment modification —
—
—
1
9
9
Bankruptcy —
—
—
—
—
—
Other —
—
—
—
—
—
Total residential real estate —
—
—
1
9
9
Consumer
Rate modification —
—
—
—
—
—
Term extension —
—
—
—
—
—
Payment modification —
—
—
—
—
—
Bankruptcy —
—
—
—
—
—
Other —
—
—
—
—
—
Total consumer —
—
—
—
—
—
Total accruing —
$ —
$ —
3
$ 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 —
$ —
$ —
—
$ —
$ —

~~19-~~

~~GREAT WESTERN BANCORP, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~



	Three Months Ended June 30, 2018					Three Months Ended June 30, 2017					Nine Months Ended June 30, 2018					Nine Months Ended June 30, 2017
		Recorded Investment					Recorded Investment					Recorded Investment					Recorded Investment
	Number	Pre-Modification		Post-Modification		Number	Pre-Modification		Post-Modification		Number	Pre-Modification		Post-Modification		Number	Pre-Modification		Post-Modification
	(dollars in thousands)
Commercial real estate	—	$	—	$	—	1	$	3,230	$	3,230	—	$	—	$	—	1	$	3,230	$	3,230
Agriculture	3	4,680		4,680		6	8,289		8,289		5	10,753		10,753		8	16,723		16,723
Commercial non-real estate	—	—		—		2	692		692		—	—		—		6	1,218		1,218
Residential real estate	—	—		—		—	—		—		—	—		—		1	9		9
Consumer	—	—		—		—	—		—		1	73		73		—	—		—
Total accruing	3	$	4,680	$	4,680	9	$	12,211	$	12,211	6	$	10,826	$	10,826	16	$	21,180	$	21,180
Change in recorded investment due to principal paydown at time of modification	—	$	—	$	—	—	$	—	$	—	—	$	—	$	—	—	$	—	$	—
Change in recorded investment due to chargeoffs at time of modification	—	—		—		—	—		—		—	—		—		—	—		—

The following table presents a summary of all non-accruing loans restructured in TDRs through either a rate modification, term extension, payment modification or due to a bankruptcy during the three and nine months ended ~~December 31, 2017~~June 30, 2018 and ~~2016:~~2017.

Three Months Ended December 31, 2017 Three Months Ended December 31, 2016
Recorded Investment Recorded Investment
Number Pre-Modification Post-Modification Number Pre-Modification Post-Modification
(dollars in thousands)
Commercial real estate
Rate modification —
$ —
$ —
—
$ —
$ —
Term extension —
—
—
—
—
—
Payment modification —
—
—
—
—
—
Bankruptcy —
—
—
—
—
—
Other —
—
—
—
—
—
Total commercial real estate —
—
—
—
—
—
Agriculture
Rate modification —
—
—
—
—
—
Term extension —
—
—
—
—
—
Payment modification —
—
—
—
—
—
Bankruptcy —
—
—
—
—
—
Other —
—
—
—
—
—
Total agriculture —
—
—
—
—
—
Commercial non-real estate
Rate modification —
—
—
—
—
—
Term extension —
—
—
—
—
—
Payment modification —
—
—
—
—
—
Bankruptcy —
—
—
—
—
—
Other —
—
—
—
—
—
Total commercial non-real estate —
—
—
—
—
—
Residential real estate
Rate modification —
—
—
—
—
—
Term extension —
—
—
—
—
—
Payment modification —
—
—
1
21
21
Bankruptcy —
—
—
—
—
—
Other —
—
—
—
—
—
Total residential real estate —
—
—
1
21
21
Consumer
Rate modification —
—
—
—
—
—
Term extension —
—
—
—
—
—
Payment modification —
—
—
—
—
—
Bankruptcy —
—
—
—
—
—
Other —
—
—
—
—
—
Total consumer —
—
—
—
—
—
Total non-accruing —
$ —
$ —
1
$ 21
$ 21
Change in recorded investment due to principal paydown at time of modification —
$ —
$ —
—
$ —
$ —
Change in recorded investment due to chargeoffs at time of modification —
$ —
$ —
—
$ —
$ —

~~20-~~

~~GREAT WESTERN BANCORP, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~



	Three Months Ended June 30, 2018					Three Months Ended June 30, 2017					Nine Months Ended June 30, 2018					Nine Months Ended June 30, 2017
		Recorded Investment					Recorded Investment					Recorded Investment					Recorded Investment
	Number	Pre-Modification		Post-Modification		Number	Pre-Modification		Post-Modification		Number	Pre-Modification		Post-Modification		Number	Pre-Modification		Post-Modification
	(dollars in thousands)
Commercial real estate	—	$	—	$	—	—	$	—	$	—	—	$	—	$	—	—	$	—	$	—
Agriculture	—	—		—		3	4,351		4,351		6	8,374		8,374		9	17,339		17,339
Commercial non-real estate	—	—		—		—	—		—		—	—		—		—	—		—
Residential real estate	—	—		—		—	—		—		—	—		—		1	21		21
Consumer	—	—		—		—	—		—		—	—		—		3	21		21
Total non-accruing	—	$	—	$	—	3	$	4,351	$	4,351	6	$	8,374	$	8,374	13	$	17,381	$	17,381
Change in recorded investment due to principal paydown at time of modification	—	$	—	$	—	—	$	—	$	—	—	$	—	$	—	—	$	—	$	—
Change in recorded investment due to chargeoffs at time of modification	—	—		—		—	—		—		—	—		—		—	—		—

The following table ~~below represents~~presents loans that were modified as TDRs within the previous 12 months and for which there was a payment default for the three and nine months ended ~~December 31,~~June 30, 2018 and 2017, ~~and 2016,~~ respectively.


	Three Months Ended December 31, 2017			Three Months Ended December 31, 2016			Three Months Ended June 30, 2018			Three Months Ended June 30, 2017			Nine Months Ended June 30, 2018			Nine Months Ended June 30, 2017
	Number of Loans	Recorded Investment		Number of Loans	Recorded Investment		Number of Loans	Recorded Investment		Number of Loans	Recorded Investment		Number of Loans	Recorded Investment		Number of Loans	Recorded Investment
	(dollars in thousands)						(dollars in thousands)
Commercial real estate	1	$	3,230	1	$	34	—	$	—	—	$	—	—	$	—	—	$	—
Agriculture	—	—		—	—		2	130		—	—		2	130		—	—
Commercial non-real estate	—	—		3	1,945		2	3,214		1	—		2	3,214		1	—
Residential real estate	—	—		—	—		—	—		—	—		—	—		—	—
Consumer	—	—		1	8		—	—		—	—		—	—		—	—
Total	1	$	3,230	5	$	1,987	4	$	3,344	1	$	—	4	$	3,344	1	$	—

AFor purposes of the table above, a loan is considered to be in payment default once it is 90 days or more contractually past due under the modified terms. The table ~~above~~ includes loans that experienced a payment default during the period, but may be performing in accordance with the modified terms as of the balance sheet date. For the three months ended ~~December 31,~~June 30, 2018 and 2017, ~~and 2016,~~ there were ~~$0.6~~$0.2 million and ~~$0.0~~$3.4 million, respectively, and $0.8 million and $5.5 million for the nine months ended June 30, 2018 and 2017, respectively, of loans removed from TDR status as they were restructured at market terms and are performing.

19-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

5. Allowance for Loan and Lease Losses

The allowance for loan and lease losses is determined based on an ongoing evaluation, driven primarily by monitoring changes in loan risk grades, delinquencies, and other credit risk indicators, which isare 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.

Changes to the allowance for loan and lease losses are made by charges to the provision for loan and lease losses, which is reflected on the consolidated statements of 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 a repayment is eminent. Loans deemed to be uncollectible are charged off against the allowance for loan and lease losses. Recoveries of amounts previously charged-off are credited to the allowance for loan and lease losses.

The allowance for loan and lease 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 reducing the appraised value by 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.

The following tables present the Company’s allowance for loan and lease losses roll forward for the three and nine months ended June 30, 2018 and 2017.



Three Months Ended June 30, 2018	Commercial Real Estate			Agriculture			Commercial Non-Real Estate			Residential Real Estate			Consumer			Other			Total
	(dollars in thousands)
Beginning balance April 1, 2018	$	18,914		$	24,129		$	15,730		$	5,111		$	279		$	976		$	65,139
Charge-offs	(1,671		)	(1,978		)	(333		)	(167		)	(60		)	(399		)	(4,608		)
Recoveries	116			103			140			100			48			135			642
Provision	354			3,035			323			(529		)	20			302			3,505
(Improvement) impairment of ASC 310-30 loans	(28		)	—			—			38			—			—			10
Ending balance June 30, 2018	$	17,685		$	25,289		$	15,860		$	4,553		$	287		$	1,014		$	64,688

~~21-~~20-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

~~The following tables present the Company’s allowance for loan and lease losses roll forward for the three months ended December 31, 2017 and 2016:~~


Three Months Ended December 31, 2017	Commercial Real Estate			Agriculture			Commercial Non-Real Estate			Residential Real Estate			Consumer			Other			Total
Three Months Ended June 30, 2017																						Commercial Real Estate			Agriculture			Commercial Non-Real Estate			Residential Real Estate			Consumer			Other			Total
	(dollars in thousands)																					(dollars in thousands)
Beginning balance October 1, 2017	$	16,941		$	25,757		$	14,114		$	5,347		$	329		$	1,015		$	63,503
Beginning balance April 1, 2017																						$	16,996		$	26,320		$	11,949		$	6,069		$	371		$	980		$	62,685
Charge-offs	(329		)	(2,198		)	(1,239		)	(255		)	(54		)	(534		)	(4,609		)	(57		)	(288		)	(4,076		)	(236		)	(28		)	(518		)	(5,203		)
Recoveries	148			47			121			90			22			144			572			57			258			283			50			45			243			936
Provision	(755		)	1,144			3,438			330			10			437			4,604			1,209			(1,805		)	6,269			(123		)	(38		)	338			5,850
(Improvement) of ASC 310-30 loans	(10		)	—			—			(37		)	—			—			(47		)	(54		)	—			—			—			—			—			(54		)
Ending balance December 31, 2017	$	15,995		$	24,750		$	16,434		$	5,475		$	307		$	1,062		$	64,023
Ending balance June 30, 2017																						$	18,151		$	24,485		$	14,425		$	5,760		$	350		$	1,043		$	64,214

Three Months Ended December 31, 2016 Commercial Real Estate Agriculture Commercial Non-Real Estate Residential Real Estate Consumer Other Total
(dollars in thousands)
Beginning balance October 1, 2016 $ 17,946
$ 25,115
$ 12,990
$ 7,106
$ 438
$ 1,047
$ 64,642
Charge-offs —
(2,866 ) (1,959 ) (150 ) (79 ) (498 ) (5,552 )
Recoveries 99
27
98
205
15
184
628
Provision (1,546 ) 6,243
2,314
(350 ) (34 ) 323
6,950
(Improvement) impairment of ASC 310-30 loans 124
—
—
(25 ) —
—
99
Ending balance December 31, 2016 $ 16,623
$ 28,519
$ 13,443
$ 6,786
$ 340
$ 1,056
$ 66,767



Nine Months Ended June 30, 2018	Commercial Real Estate			Agriculture			Commercial Non-Real Estate			Residential Real Estate			Consumer			Other			Total
	(dollars in thousands)
Beginning balance October 1, 2017	$	16,941		$	25,757		$	14,114		$	5,347		$	329		$	1,015		$	63,503
Charge-offs	(3,268		)	(4,959		)	(3,176		)	(442		)	(176		)	(1,491		)	(13,512		)
Recoveries	326			275			349			216			90			469			1,725
Provision	3,675			4,331			4,573			(539		)	44			1,021			13,105
Impairment (improvement) of ASC 310-30 loans	11			(115		)	—			(29		)	—			—			(133		)
Ending balance June 30, 2018	$	17,685		$	25,289		$	15,860		$	4,553		$	287		$	1,014		$	64,688



Nine Months Ended June 30, 2017	Commercial Real Estate			Agriculture			Commercial Non-Real Estate			Residential Real Estate			Consumer			Other			Total
	(dollars in thousands)
Beginning balance October 1, 2016	$	17,946		$	25,115		$	12,990		$	7,106		$	438		$	1,047		$	64,642
Charge-offs	(1,881		)	(7,708		)	(7,769		)	(502		)	(138		)	(1,834		)	(19,832		)
Recoveries	441			402			502			311			75			819			2,550
Provision	1,759			6,676			8,702			(263		)	(25		)	1,011			17,860
(Improvement) of ASC 310-30 loans	(114		)	—			—			(892		)	—			—			(1,006		)
Ending balance June 30, 2017	$	18,151		$	24,485		$	14,425		$	5,760		$	350		$	1,043		$	64,214

The following tables provide details regarding the allowance for loan and lease losses and balance by type of allowance as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017. These tables are presented net of unamortized discount on acquired loans and excludes loans of ~~$980.1~~$888.2 million measured at fair value, loans held for sale of ~~$5.8~~$6.8 million, and guaranteed loans of ~~$162.3~~$161.3 million for ~~December 31, 2017~~June 30, 2018 and loans measured at fair value of $1.02 billion, loans held for sale of $7.5 million, and guaranteed loans of $168.3 million for September 30, 2017.


As of December 31, 2017	Commercial Real Estate		Agriculture		Commercial Non-Real Estate		Residential Real Estate		Consumer		Other		Total
As of June 30, 2018															Commercial Real Estate		Agriculture		Commercial Non-Real Estate		Residential Real Estate		Consumer		Other		Total
	(dollars in thousands)														(dollars in thousands)
Allowance for loan and lease losses
Individually evaluated for impairment	$	3,168	$	9,447	$	5,210	$	2,731	$	86	$	—	$	20,642	$	5,313	$	10,720	$	5,343	$	2,022	$	70	$	—	$	23,468
Collectively evaluated for impairment	12,155		15,188		11,224		2,646		221		1,062		42,496		11,679		14,569		10,517		2,376		217		1,014		40,372
ASC 310-30 loans	672		115		—		98		—		—		885		693		—		—		155		—		—		848
Total allowance	$	15,995	$	24,750	$	16,434	$	5,475	$	307	$	1,062	$	64,023	$	17,685	$	25,289	$	15,860	$	4,553	$	287	$	1,014	$	64,688

Financing Receivables
Individually evaluated for impairment	$	71,286	$	117,188	$	31,843	$	7,783	$	245	$	—	$	228,345	$	60,646	$	127,589	$	28,974	$	6,185	$	167	$	—	$	223,561
Collectively evaluated for impairment	3,635,278		1,788,260		1,328,215		851,442		61,683		45,805		7,710,683		3,919,649		1,821,465		1,401,583		796,039		50,506		44,187		8,033,429
ASC 310-30 loans	29,388		7,181		1,926		49,085		601		—		88,181		28,119		2,838		2,041		43,388		485		—		76,871
Loans Outstanding	$	3,735,952	$	1,912,629	$	1,361,984	$	908,310	$	62,529	$	45,805	$	8,027,209	$	4,008,414	$	1,951,892	$	1,432,598	$	845,612	$	51,158	$	44,187	$	8,333,861

~~22-~~21-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)


As of September 30, 2017	Commercial Real Estate		Agriculture		Commercial Non-Real Estate		Residential Real Estate		Consumer		Other		Total		Commercial Real Estate		Agriculture		Commercial Non-Real Estate		Residential Real Estate		Consumer		Other		Total
	(dollars in thousands)														(dollars in thousands)
Allowance for loan and lease losses
Individually evaluated for impairment	$	3,621	$	11,468	$	4,779	$	2,581	$	86	$	—	$	22,535	$	3,621	$	11,468	$	4,779	$	2,581	$	86	$	—	$	22,535
Collectively evaluated for impairment	12,638		14,174		9,335		2,570		243		1,015		39,975		12,638		14,174		9,335		2,570		243		1,015		39,975
ASC 310-30 loans	682		115		—		196		—		—		993		682		115		—		196		—		—		993
Total allowance	$	16,941	$	25,757	$	14,114	$	5,347	$	329	$	1,015	$	63,503	$	16,941	$	25,757	$	14,114	$	5,347	$	329	$	1,015	$	63,503

Financing Receivables
Individually evaluated for impairment	$	37,471	$	130,475	$	31,933	$	7,751	$	293	$	—	$	207,923	$	37,471	$	130,475	$	31,933	$	7,751	$	293	$	—	$	207,923
Collectively evaluated for impairment	3,487,232		1,702,634		1,333,888		854,330		65,207		43,207		7,486,498		3,487,232		1,702,634		1,333,888		854,330		65,207		43,207		7,486,498
ASC 310-30 loans	30,099		7,174		1,920		52,736		666		—		92,595		30,099		7,174		1,920		52,736		666		—		92,595
Loans Outstanding	$	3,554,802	$	1,840,283	$	1,367,741	$	914,817	$	66,166	$	43,207	$	7,787,016	$	3,554,802	$	1,840,283	$	1,367,741	$	914,817	$	66,166	$	43,207	$	7,787,016

For acquired loans not accounted for under ASC 310-30 (purchased non-impaired), the Company utilizes specific and collective reserve calculation methods similar to originated loans. The required ALLL for these loans is included in the individually evaluated for impairment bucket of the ALLL if the loan is rated substandard or worse, and in the collectively evaluated for impairment bucket for pass rated loans.

The Company maintains an ALLL 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 and lease 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 ALLL for ASC 310-30 loans totaled ~~$0.9~~$0.8 million at ~~December 31, 2017,~~June 30, 2018, compared to $1.0 million at September 30, 2017. For the three and nine months ended ~~December 31, 2017,~~June 30, 2018, loan pools accounted for under ASC 310-30 had a negligible net provision and a net reversal of provision of $0.1 million, asrespectively. The net provision for the three month period ended June 30, 2018 was a result of ~~increases~~cash flows being lower than expected in one of the pools during the period while the net reversal of provision for the nine month period ended June 30, 2018 was driven by an overall increase in expected cash flows. ~~For~~Net provision reversal for the three and nine months ended ~~December 31, 2016, loan pools accounted for under ASC 310-30 had a net provision of~~June 30, 2017, totaled $0.1 million asand $1.0 million, respectively. The net reversals of provision for the periods ended June 30, 2017 were a result of ~~actual cash flows~~updated assumptions being ~~lower~~applied to one of the acquired mortgage pools which resulted in higher than expected cash flows.

The reserve for unfunded loan commitments was $0.5 million at both ~~December 31, 2017~~June 30, 2018 and September 30, 2017 and is recorded in accrued expenses and other liabilities on the consolidated balance sheets.

6. Accounting for Certain Loans Acquired with Deteriorated Credit Quality

In June 2010 and May 2016, the Company acquired certain loans that had deteriorated credit quality (ASC 310-30 loans or ~~Purchase~~Purchased Credit Impaired loans). 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"). Further, these purchased credit impaired loans had differences between contractual amounts owed and cash flows expected to be collected, that were at least in part, due to credit quality. 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.

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 nine months ended ~~December 31, 2017~~June 30, 2018 and ~~2016:~~

Three Months Ended
December 31, 2017 December 31, 2016
(dollars in thousands)
Balance at beginning of period $ 44,131
$ 38,124
Accretion (3,381 ) (2,938 )
Reclassification from nonaccretable difference 1,168
4,572
Balance at end of period $ 41,918
$ 39,758
2017.

~~23-~~22-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)



	Three Months Ended						Nine Months Ended
	June 30, 2018			June 30, 2017			June 30, 2018			June 30, 2017
	(dollars in thousands)
Balance at beginning of period	$	37,841		$	38,705		$	44,131		$	38,124
Accretion	(3,993		)	(3,789		)	(11,038		)	(9,767		)
Reclassification from nonaccretable difference	2,554			13,218			3,309			19,777
Balance at end of period	$	36,402		$	48,134		$	36,402		$	48,134

The reclassifications from nonaccretable difference noted in the table above represent 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 following table provides purchased credit impaired loans at ~~December 31, 2017~~June 30, 2018 and September 30, ~~2017:~~2017.


	December 31, 2017						September 30, 2017						June 30, 2018						September 30, 2017
	Outstanding Balance ¹		Recorded Investment ²		Carrying Value ³		Outstanding Balance ¹		Recorded Investment ²		Carrying Value ³		Outstanding Balance ¹		Recorded Investment ²		Carrying Value ³		Outstanding Balance ¹		Recorded Investment ²		Carrying Value ³
	(dollars in thousands)												(dollars in thousands)
Commercial real estate	$	108,397	$	29,388	$	28,716	$	110,797	$	30,099	$	29,417	$	102,633	$	28,119	$	27,426	$	110,797	$	30,099	$	29,417
Agriculture	10,341		7,181		7,066		10,463		7,174		7,059		5,065		2,838		2,838		10,463		7,174		7,059
Commercial non-real estate	9,764		1,926		1,926		9,825		1,920		1,920		9,196		2,041		2,041		9,825		1,920		1,920
Residential real estate	57,758		49,085		48,987		61,981		52,736		52,540		50,421		43,388		43,233		61,981		52,736		52,540
Consumer	737		601		601		798		666		666		553		485		485		798		666		666
Total lending	$	186,997	$	88,181	$	87,296	$	193,864	$	92,595	$	91,602	$	167,868	$	76,871	$	76,023	$	193,864	$	92,595	$	91,602

¹Represents the legal balance of ASC 310-30 loans.	¹Represents the legal balance of ASC 310-30 loans.												¹Represents the legal balance of ASC 310-30 loans.
² Represents the book balance of ASC 310-30 loans.	² Represents the book balance of ASC 310-30 loans.												² Represents the book balance of ASC 310-30 loans.
³ Represents the book balance of ASC 310-30 loans net of the related allowance for loan and lease losses.	³ Represents the book balance of ASC 310-30 loans net of the related allowance for loan and lease losses.												³ Represents the book balance of ASC 310-30 loans net of the related allowance for loan and lease losses.

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 other repossessed property, 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 nine months ended ~~December 31, 2017~~June 30, 2018 and ~~2016:~~2017.


	Three Months Ended						Three Months Ended June 30,						Nine Months Ended June 30,
	December 31, 2017			December 31, 2016			2018			2017			2018				2017
	(dollars in thousands)						(dollars in thousands)
Balance at beginning of period	$	5,704		$	10,777		$	3,678		$	8,371		$	5,704			$	10,777
Amortization	(1,018		)	(867		)	(494		)	(1,492		)	(2,244		)		(3,473		)
Changes in expected reimbursements from FDIC for changes in expected credit losses	(18		)	28			(23		)	36			(56		)		(69		)
Changes in reimbursable expenses	(206		)	(239		)	(340		)	(283		)	(1,002		)		(821		)
Reimbursements of covered losses to the FDIC	230			188			169			353			588				571
Balance at end of period	$	4,692		$	9,887		$	2,990		$	6,985		$	2,990		��	$	6,985

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.~~agreement. The commercial loss share agreement claim period ended on June 4, 2015. The non-commercial loss share agreement ends June 4, 2020.

~~24-~~23-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

8. Derivative Financial Instruments

The Company uses interest rate swaps to manage its interest rate risk and market risk in accommodating the needs of its customers. The Company recognizes all derivatives on the consolidated balance sheet at fair value in either other assets or accrued expenses and other liabilities as appropriate. The following table presents the notional amounts and gross fair values of all derivative assets and liabilities held by the Company as of ~~December 31, 2017~~June 30, 2018 and September 30, ~~2017:~~2017.


	December 31, 2017							September 30, 2017							June 30, 2018							September 30, 2017
	Notional Amount		Gross Asset Fair Value		Gross Liability Fair Value			Notional Amount		Gross Asset Fair Value		Gross Liability Fair Value			Notional Amount		Gross Asset Fair Value		Gross Liability Fair Value			Notional Amount		Gross Asset Fair Value		Gross Liability Fair Value
	(dollars in thousands)														(dollars in thousands)
Derivatives not designated as hedging instruments:
Interest rate swaps
Financial institution counterparties	$	1,022,553	$	7,554	$	(16,858	)	$	1,025,474	$	4,967	$	(22,737	)	$	1,078,868	$	18,404	$	(4,028	)	$	1,025,474	$	4,967	$	(22,737	)
Customer counterparties	63,915		814		(76		)	36,072		615		—			183,790		2,440		(1,542		)	36,072		615		—
Mortgage loan commitments	22,618		1		—			37,765		—		(48		)	31,074		8		—			37,765		—		(48		)
Mortgage loan forward sale contracts	27,622		—		(1		)	43,628		48		—			34,254		—		(8		)	43,628		48		—
Total	$	1,136,708	$	8,369	$	(16,935	)	$	1,142,939	$	5,630	$	(22,785	)	$	1,327,986	$	20,852	$	(5,578	)	$	1,142,939	$	5,630	$	(22,785	)

Netting of Derivatives

We record the derivatives on a net basis when a right of offset exists, based on transactions with a single counterparty that are subject to a legally enforceable master netting agreement. When bilateral netting agreements or similar agreements exist between the Company and its counterparties that create a single legal claim or obligation to pay or receive the net amount in settlement of the individual derivative contracts, the Company reports derivative assets and liabilities on a net by derivative contract by counterparty basis. The following tables provide information on the Company's netting adjustments as of ~~December 31, 2017~~June 30, 2018 and September 30, ~~2017:~~2017.

Amounts offset on the Consolidated Balance Sheet
Gross Fair Value Fair Value Offset Amount Cash Collateral Net Amount Presented on the Consolidated Balance Sheet
(dollars in thousands)
December 31, 2017
Total Derivative Assets $ 8,369
$ (5,906 ) $ (1,650 ) $ 813
Total Derivative Liabilities^{1, 2}
$ (16,935 ) $ 5,906
$ —
$ (11,029 )

¹ In addition to the cash collateral, there were securities of $24.9 million posted as collateral for financial institution counterparties at December 31, 2017.
²There was an additional $2.9 million of collateral held for initial margin with our Futures Clearing Merchant for clearing derivatives at December 31, 2017 and is included in other assets in the consolidated balance sheets.



	Gross Fair Value			Fair Value Offset Amount			Cash Collateral			Net Amount Presented on the Consolidated Balance Sheet
	(dollars in thousands)
June 30, 2018
Total Derivative Assets	$	20,852		$	(4,028	)	$	(13,178	)	$	3,646
Total Derivative Liabilities ¹ ²	$	(5,578	)	$	4,028		$	—		$	(1,550	)
¹ In addition to the cash collateral, there were securities of $5.0 million posted as collateral for financial institution counterparties at June 30, 2018.
² There was an additional $0.9 million of collateral held for initial margin with our Futures Clearing Merchant for clearing derivatives at June 30, 2018 and is included in other assets in the consolidated balance sheets.

Amounts offset on the Consolidated Balance Sheet
Gross Fair Value Fair Value Offset Amount Cash Collateral Net Amount Presented on the Consolidated Balance Sheet
(dollars in thousands)
September 30, 2017
Total Derivative Assets $ 1,850
$ (1,850 ) $ —
$ —
Total Derivative Liabilities^{1, 2}
(19,005 ) 1,850
—
(17,155 )

¹ In addition to the cash collateral, there were securities of $25.0 million posted as collateral for financial institution counterparties at September 30, 2017.
²There was an additional $2.3 million of collateral held for initial margin with our Futures Clearing Merchant for clearing derivatives at September 30, 2017 and is included in other assets in the consolidated balance sheets.

~~25-~~

~~GREAT WESTERN BANCORP, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~



	Gross Fair Value			Fair Value Offset Amount			Cash Collateral		Net Amount Presented on the Consolidated Balance Sheet
	(dollars in thousands)
September 30, 2017
Total Derivative Assets	$	1,850		$	(1,850	)	$	—	$	—
Total Derivative Liabilities ¹ ²	(19,005		)	1,850			—		(17,155		)
¹ In addition to the cash collateral, there were securities of $25.0 million posted as collateral for financial institution counterparties at September 30, 2017.
²There was an additional $2.3 million of collateral held for initial margin with our Futures Clearing Merchant for clearing derivatives at September 30, 2017 and is included in other assets in the consolidated balance sheets.

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.

24-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

Credit-risk-related contingent features

The Company has agreements with its derivative counterparties that contain a provision where if the Company or the derivative counterparty fails to maintain its status as a well/adequately capitalized institution, then the other party has the right to terminate the derivative positions and the Company or the derivative counterparty would be required to settle its obligations under the agreements. The Company has minimum collateral posting thresholds with its Swap Dealers and Futures Clearing Merchant.

Beginning in the second quarter of fiscal year 2018, the Company entered into risk participation agreements ("RPA"s) with some of its derivative ~~counterparties.~~

Ascounterparties to assume the credit exposure related to interest rate derivative contracts. The Company's loan customer enters into an interest rate swap directly with a derivative counterparty and the Company agrees through an RPA to take on the counterparty's risk of ~~December 31, 2017 and September~~loss on the interest rate swap due to a default by the customer. The notional amounts of RPAs sold were $37.4 million as of June 30, ~~2017,~~2018. Assuming all underlying loan customers defaulted on their obligation to perform under the ~~termination~~interest rate swap with a derivative counterparty, the exposure from these RPAs would be $0.8 million at June 30, 2018 based on the fair value of derivatives in a net liability position related to these agreements was $10.7 million and $20.3 million, respectively, which includes accrued interest but excludes any adjustment for nonperformance risk. Additionally, as of December 31, 2017 and September 30, 2017 the termination value of derivatives in a net asset position related to these agreements was $1.6 million and $1.2 million, respectively, which includes accrued interest but excludes any adjustment for nonperformance risk and as of December 31, 2017 and September 30, 2017, the derivative counterparty had posted to the Company $1.7 million and $1.0 million, respectively, in eligible collateral.underlying swaps.

The effect of derivatives on the consolidated statements of ~~comprehensive~~ income for the three and nine months ended ~~December 31,~~June 30, 2018 and 2017 ~~and 2016~~ was as ~~follows:~~follows.


		Amount of Gain (Loss) Recognized in Statements of Income							Amount of Gain (Loss) Recognized in Statements of Income
		Three Months Ended							Three Months Ended						Nine Months Ended
	Location of Gain (Loss) Recognized in Statements of Income	December 31, 2017			December 31, 2016			Location of Gain (Loss) Recognized in Statements of Income	June 30, 2018			June 30, 2017			June 30, 2018			June 30, 2017
		(dollars in thousands)							(dollars in thousands)
Derivatives not designated as hedging instruments:
Interest rate swaps	Net realized and unrealized gain on derivatives	$	7,227		$	58,976		Net realized and unrealized gain on derivatives	$	8,093		$	(9,088	)	$	29,602		$	51,481
Mortgage loan commitments	Net realized and unrealized gain on derivatives	1			(105		)	Net realized and unrealized gain on derivatives	4			(109		)	8			(56		)
Mortgage loan forward sale contracts	Net realized and unrealized gain on derivatives	(1		)	105			Net realized and unrealized gain on derivatives	(4		)	109			(8		)	56

9. The Fair Value Option ~~For~~for Certain Loans

The Company has elected to measure certain long-term loans 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 18 for additional disclosures regarding the fair value of the fair value option loans.

Long-term loans for which the fair value option has been elected had a net ~~favorable~~unfavorable difference between the aggregate fair value and the aggregate unpaid loan principal balance and written loan commitment amount of approximately ~~$1.3~~$28.4 million at June 30, 2018 and a net favorable difference of approximately $8.8 million at ~~December 31, 2017 and~~ September 30, ~~2017, respectively.~~2017. The total unpaid principal balance of these long-term loans was approximately ~~$978.9~~$916.6 million and $1.01 billion at ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively. The fair value of these loans is included in total loans in the consolidated balance sheets and are grouped with commercial real estate, agricultural and commercial non-real estate loans in Note 4. As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, there were loans with a fair value of ~~$14.1~~$13.2 million and $14.7 million, respectively, which were greater than 90 days past due or in nonaccrual status with an unpaid principal balance of ~~$15.0~~$14.7 million and $17.0 million, respectively.

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 income are as follows for the three and nine months ended ~~December 31, 2017~~June 30, 2018 and ~~2016:~~2017.

Three Months Ended December 31, 2017 Three Months Ended December 31, 2016
Noninterest Income Total Changes in Fair Value Noninterest Income Total Changes in Fair Value
(dollars in thousands)
Long-term loans $ (8,665 ) $ (8,665 ) $ (64,001 ) $ (64,001 )



	Three Months Ended June 30, 2018						Three Months Ended June 30, 2017				Nine Months Ended June 30, 2018						Nine Months Ended June 30, 2017
	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
	(dollars in thousands)
Long-term loans	$	(7,370	)	$	(7,370	)	$	6,060	$	6,060	$	(30,872	)	$	(30,872	)	$	(63,158	)	$	(63,158	)

~~26-~~25-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

For long-term loans, ~~$1.0~~$0.1 million and ~~$0.5~~$0.3 million for the three months ended ~~December 31,~~June 30, 2018 and 2017, respectively, and ~~2016,~~$0.2 million and a negligible amount for the nine months ended June 30, 2018 and 2017, 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.

10. Core Deposits and Other Intangibles

AThe following table presents a summary of intangible assets subject to amortization is as ~~follows:~~of June 30, 2018 and September 30, 2017.


	Core Deposit Intangible			Brand Intangible			Other Intangible			Total			Core Deposit Intangible			Brand Intangible			Other Intangible			Total
As of December 31, 2017	(dollars in thousands)
													(dollars in thousands)
As of June 30, 2018
Gross carrying amount	$	7,339		$	8,464		$	538		$	16,341		$	7,339		$	8,464		$	538		$	16,341
Accumulated amortization	(1,847		)	(5,405		)	(141		)	(7,393		)	(2,374		)	(5,687		)	(174		)	(8,235		)
Net intangible assets	$	5,492		$	3,059		$	397		$	8,948		$	4,965		$	2,777		$	364		$	8,106

As of September 30, 2017
Gross carrying amount	$	7,339		$	8,464		$	538		$	16,341		$	7,339		$	8,464		$	538		$	16,341
Accumulated amortization	(1,579		)	(5,264		)	(124		)	(6,967		)	(1,579		)	(5,264		)	(124		)	(6,967		)
Net intangible assets	$	5,760		$	3,200		$	414		$	9,374		$	5,760		$	3,200		$	414		$	9,374

Amortization expense of intangible assets was $0.4 million and ~~$0.8~~$0.5 million for the three months ended ~~December 31,~~June 30, 2018 and 2017, respectively, and ~~2016, respectively.~~$1.3 million and $1.9 million for the nine months ended June 30, 2018 and 2017.

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:~~follows.


	Amount		Amount
	(dollars in thousands)		(dollars in thousands)
Remaining in 2018	$	1,236	$	394
2019	1,538		1,538
2020	1,430		1,430
2021	1,334		1,334
2022	1,249		1,249
2023 and thereafter	2,161		2,161
Total	$	8,948	$	8,106

11. Loan Servicing Rights

Loan servicing rights are created when residential mortgage loans are sold in the secondary market with the seller retaining the right to service those loans and receive servicing income over the life of the loan. The Company acquired loan servicing rights as a part of the acquisition of HF ~~Financial acquisition.~~Financial. The actual balance of loans being serviced for others are not reported as assets in the accompanying consolidated balance sheets.

The following table is the activity for loan servicing rights and the related valuation allowance for the three and nine months ended ~~December 31, 2017~~June 30, 2018 and ~~2016:~~2017.


	Three Months Ended						Three Months Ended June 30,						Nine Months Ended June 30,
	December 31, 2017			December 31, 2016			2018			2017			2018			2017
	(dollars in thousands)						(dollars in thousands)
Loan servicing rights
Beginning of period	$	4,155		$	5,794		$	3,596		$	4,906		$	4,155		$	5,794
Additions	—			—
Amortization¹	(313		)	(508		)
Amortization ¹							(259		)	(369		)	(818		)	(1,257		)
End of period	$	3,842		$	5,286		$	3,337		$	4,537		$	3,337		$	4,537

~~27-~~26-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)


							Three Months Ended June 30,						Nine Months Ended June 30,
	Three Months Ended						2018			2017			2018			2017
	December 31, 2017			December 31, 2016			(dollars in thousands)
	(dollars in thousands)
Valuation allowance
Beginning of period	$	(81	)	$	(13	)	$	(10	)	$	(3	)	$	(81	)	$	(13	)
(Additions) / reductions ¹	38			5
(Additions) / reductions ¹							1			(4		)	72			6
End of period	$	(43	)	$	(8	)	$	(9	)	$	(7	)	$	(9	)	$	(7	)
Loan servicing rights, net	$	3,799		$	5,278		$	3,328		$	4,530		$	3,328		$	4,530

Servicing fees received	$	437		$	548		$	438		$	500		$	1,310		$	1,573
Balance of loans serviced at:
Beginning of period	722,461			868,865			669,767			792,779			722,461			868,865
End of period	692,593			823,375			641,403			759,670			641,403			759,670

¹ Changes to carrying amounts are reported net of loan servicing income on the consolidated statements of comprehensive income for the periods presented.	¹ Changes to carrying amounts are reported net of loan servicing income on the consolidated statements of comprehensive income for the periods presented.						¹ Changes to carrying amounts are reported net of loan servicing income on the consolidated statements of comprehensive income for the periods presented.

Amortization of servicing rights is adjusted each quarter based upon analysis of portfolio attributes and factors, including an evaluation of historical prepayment activity and prospective industry consensus data. An independent third party is utilized to calculate the amortization and valuation based upon specific loan characteristics, prepayment speeds generated from a validation model utilizing both empirical and market derived data and discount rates. At ~~December 31, 2017,~~June 30, 2018, the constant prepayment rates (CPR) used to calculate the amortization averaged ~~12.0%~~10.4%. For valuation purposes, an average discount rate of ~~11.9%~~11.8% was utilized at ~~December 31, 2017.~~June 30, 2018. Based on the Company's analysis of mortgage servicing rights, a ~~$0.0 million~~negligible valuation reserve was recorded at ~~December 31, 2017,~~June 30, 2018, and a $0.1 million valuation reserve was recorded at September 30, 2017.

12. 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 ~~$152.8~~$135.1 million and $139.3 million and fair value of approximately ~~$149.8~~$129.6 million and $137.4 million at ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively. In most cases, in alignment with the repurchase agreements in place with our customers, 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 ~~December 31, 2017~~June 30, 2018 and September 30, 2017.


	December 31, 2017										June 30, 2018
	Remaining Contractual Maturity of the Agreements										Remaining Contractual Maturity of the Agreements
	Overnight and Continuous		Up to 30 Days		30-90 Days		Greater than 90 Days		Total		Overnight and Continuous		Up to 30 Days		30-90 Days		Greater than 90 Days		Total
	(dollars in thousands)										(dollars in thousands)
Repurchase agreements
Municipal securities	$	2,919	$	—	$	—	$	—	$	2,919	$	3,035	$	—	$	—	$	—	$	3,035
Mortgage-backed securities	113,965		—		—		—		113,965		102,443		—		—		—		102,443
Total repurchase agreements	$	116,884	$	—	$	—	$	—	$	116,884	$	105,478	$	—	$	—	$	—	$	105,478



	September 30, 2017
	Remaining Contractual Maturity of the Agreements
	Overnight and Continuous		Up to 30 Days		30-90 Days		Greater than 90 Days		Total
	(dollars in thousands)
Repurchase agreements
Municipal securities	$	3,626	$	—	$	—	$	—	$	3,626
Mortgage-backed securities	129,010		—		—		—		129,010
Total repurchase agreements	$	132,636	$	—	$	—	$	—	$	132,636

~~28-~~27-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

13. FHLB Advances and Other Borrowings

FHLB advances and other borrowings consist of the following at ~~December 31, 2017~~June 30, 2018 and September 30, ~~2017:~~2017.


	December 31, 2017		September 30, 2017		June 30, 2018		September 30, 2017
	(dollars in thousands)				(dollars in thousands)
Short-term borrowings:
Notes payable to Federal Home Loan Bank (FHLB), interest rates from 1.42% to 1.54% and maturity dates in January 2018, collateralized by real estate loans and FHLB stock, with various call dates at the option of the FHLB	$	665,000	$	512,200
Federal Home Loan Bank fed funds advance, interest rate of 1.33%	—		75,000
Notes payable to FHLB, interest rates from 1.25% to 1.27%					$	—	$	512,200
FHLB fed funds advance, interest rate of 2.10% and maturity date in October 2018					160,000		75,000
Long-term borrowings:
Notes payable to Federal Home Loan Bank (FHLB), interest rates from 1.05% to 3.66% and maturity dates from April 2018 to July 2023, collateralized by real estate loans and FHLB stock, with various call dates at the option of the FHLB	56,000		56,000
Notes payable to FHLB, interest rates from 2.28% to 3.66% and maturity dates from March 2020 to July 2023, collateralized by real estate loans, with various call dates at the option of the FHLB					175,000		56,000
Total	721,000		643,200		335,000		643,200
Fair value adjustment¹	9		14
Fair value adjustment ¹					—		14
Total FHLB advances and other borrowings	$	721,009	$	643,214	$	335,000	$	643,214

¹ Adjustment reflects the fair value adjustments related to the FHLB advances and notes payable assumed as part of the HF Financial acquisition.	¹ Adjustment reflects the fair value adjustments related to the FHLB advances and notes payable assumed as part of the HF Financial acquisition.				¹ Adjustment reflects the fair value adjustments related to the FHLB advances and notes payable assumed as part of the HF Financial acquisition.

The Company ~~has~~had a $10.0 million revolving line of credit which ~~expires~~expired on July 28, 2018. The line of credit ~~has~~had an interest rate of one month LIBOR plus 200 basis points, with interest payable monthly. ~~There is also an unused line fee of 0.15% on the unused portion which is payable quarterly.~~ The interest rate was ~~3.56%~~4.09% at ~~December 31, 2017.~~June 30, 2018. There were no outstanding advances on this line of credit at ~~December 31, 2017~~June 30, 2018 and September 30, 2017.

As of ~~December 31,~~June 30, 2018 and September 30, 2017, the Company had a borrowing capacity of ~~$1.69~~$1.52 billion and $1.89 billion, respectively, with the Federal Reserve Board Discount Window ("FRB Discount Window"). Principal balances of loans pledged to FRB Discount Window to collateralize the borrowing totaled ~~$1.99~~$1.83 billion at ~~December 31, 2017~~June 30, 2018 and $2.55 billion at September 30, 2017. The Company has secured this line for contingency funding.

As of ~~December 31, 2017~~June 30, 2018 and September 30, 2017, based on its ~~Federal Home Loan Bank stock holdings,~~collateral pledged, the ~~combined aggregate~~ additional borrowing capacity of the Company with the ~~Federal Home Loan Bank~~FHLB was ~~$1.40~~$1.79 billion and $1.55 billion, respectively.

Principal balances of loans pledged to the ~~Federal Home Loan Bank~~FHLB to collateralize notes payable totaled ~~$3.77~~$3.20 billion and $3.71 billion at ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively. In second quarter of fiscal year 2018, the Company purchased a letter of credit from the FHLB for $150.0 million which is pledged as collateral on public deposits. This letter of credit is committed until January 29, 2019.

As of ~~December 31, 2017,~~June 30, 2018, FHLB advances and other borrowings are due or callable (whichever is earlier) in subsequent fiscal years as ~~follows:~~follows.


	Amount		Amount
	(dollars in thousands)		(dollars in thousands)
Remaining in 2018	$	696,000	$	—
2019	—		160,000
2020	—		150,000
2021	—		—
2022	—		—
2023 and thereafter	25,000		25,000
Total	$	721,000	$	335,000

14. Subordinated Debentures and Subordinated Notes Payable

Junior Subordinated Deferrable Interest Debentures

The Company has seven trusts which were created or assumed as part of ~~the HF Financial and Sunstate Bank~~prior acquisitions that as of June 30, 2018 have issued and outstanding in the aggregate 73,400 shares, $1,000 par value, ~~as of December 31, 2017~~ of Company Obligated Mandatorily Redeemable Preferred Securities (the "Preferred Securities"). These seven trusts were established and exist for the sole purpose of issuing Preferred Securities and investing the proceeds in junior subordinated deferrable interest debentures (the "Debentures") issued by the Company. The Debentures constitute the sole assets of the seven trusts. The Preferred Securities provide for cumulative cash distributions calculated at a rate based on three month LIBOR plus a range from 1.48% to 3.35% adjusted quarterly. The Company may, at one or ~~more times, defer interest payments on the Debentures for up to 20 consecutive quarters following suspension of~~

~~29-~~28-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

more times, defer interest payments on the Debentures for up to 20 consecutive quarters following suspension of dividends on all capital stock, but not beyond the respective maturity date. At the end of any deferral period, all accumulated and unpaid interest must be paid. The Debentures have redemption dates ranging from January 7, 2033 to October 1, 2037; however, the Company has the option to shorten the respective maturity date for all seven Preferred Securities as the call option date has passed. Holders of the Preferred Securities have no voting rights. The Preferred Securities are unsecured and rank junior in priority of the payment to all of the Company's indebtedness and senior to the Company's common and preferred stock. The trusts’ ability to pay amounts due on the Preferred Securities is solely dependent upon the Company making payment on the related Debentures. The Company’s obligation under the Debentures and relevant trust agreements constitute a full, irrevocable, and unconditional guarantee on a subordinated basis by it of the obligations of the trusts under the Preferred Securities.

For regulatory purposes, the Debentures qualify as elements of capital. As of June 30, 2018 and September 30, 2017, $73.6 million and $73.5 million of Debentures were eligible for treatment as Tier 1 capital, ~~as of December 31, 2017 and September 30, 2017.~~respectively.

Relating to the trusts, the Company held as assets $2.5 million in common shares at ~~December 31, 2017~~June 30, 2018 and September 30, 2017 which are included in other assets on the consolidated balance sheets.

Subordinated Notes Payable

In 2015, the Company issued $35.0 million of 4.875% 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 ~~December 31, 2017,~~June 30, 2018, have an interest rate of 4.875% per annum, payable semi-annually on each February 15 and August 15, which commenced on February 15, 2016 until August 15, 2020, to but excluding the maturity date or date of earlier redemption, the notes will bear interest at a rate per annum equal to three-month LIBOR for the related interest period plus 3.15%, payable quarterly on each November 15, February 15, April 15 and August 15. The notes are subordinated in right of payment to all of the Company's senior indebtedness and effectively subordinated to all existing and future debt and all other liabilities of the Company's subsidiary bank. The Company may elect to redeem the notes (subject to regulatory approval), in whole or in part, on any early redemption date which is any interest payment date on or after August 15, 2020 at a redemption price equal to 100% of the principal amount plus any accrued and unpaid interest. Other than on an early redemption date, the notes cannot be accelerated except in the event of bankruptcy or the occurrence of certain other events of bankruptcy, insolvency or reorganization. Unamortized debt issuance costs related to these notes, which are included in Subordinated Debentures and Subordinated Notes Payable, totaled $0.2 million at ~~December 31, 2017~~June 30, 2018 and September 30, 2017. Proceeds from the private placement of subordinated notes repaid outstanding subordinated debt.

Subordinated debentures and subordinated notes payable are summarized as ~~follows:~~follows.


	December 31, 2017					September 30, 2017					June 30, 2018					September 30, 2017
	Amount Outstanding			Common Shares Held in Other Assets		Amount Outstanding			Common Shares Held in Other Assets		Amount Outstanding			Common Shares Held in Other Assets		Amount Outstanding			Common Shares Held in Other Assets
	(dollars in thousands)										(dollars in thousands)
Junior subordinated debentures payable to nonconsolidated trusts
GW Statutory Trust IV, variable rate of 2.85%, plus 3 month LIBOR	$	23,093		$	693	$	23,093		$	693	$	23,093		$	693	$	23,093		$	693
GW Statutory Trust VI, variable rate of 1.48%, plus 3 month LIBOR	30,928			928		30,928			928		30,928			928		30,928			928
SSB Trust II, variable rate of 1.85%, plus 3 month LIBOR	2,062			62		2,062			62		2,062			62		2,062			62
HF Capital Trust III, variable rate of 3.35%, plus 3 month LIBOR	5,155			155		5,155			155		5,155			155		5,155			155
HF Capital Trust IV, variable rate of 3.10%, plus 3 month LIBOR	7,217			217		7,217			217		7,217			217		7,217			217
HF Capital Trust V, variable rate of 1.83%, plus 3 month LIBOR	5,310			310		5,310			310		5,310			310		5,310			310
HF Capital Trust VI, variable rate of 1.65%, plus 3 month LIBOR	2,155			155		2,155			155		2,155			155		2,155			155
Total junior subordinated debentures payable	75,920			$	2,520	75,920			$	2,520	75,920			$	2,520	75,920			$	2,520
Less: fair value adjustment¹	(2,387		)			(2,409		)
Less: fair value adjustment ¹											(2,341		)			(2,409		)
Total junior subordinated debentures payable, net of fair value adjustment	73,533					73,511					73,579					73,511

Subordinated notes payable
Fixed to floating rate, 4.875% per annum	35,000					35,000					35,000					35,000
Less: unamortized debt issuance costs	(190		)			(209		)			(153		)			(209		)
Total subordinated notes payable	34,810					34,791					34,847					34,791
Total subordinated debentures and subordinated notes payable	$	108,343				$	108,302				$	108,426				$	108,302

¹ Adjustment reflects the fair value adjustments related to the junior subordinated deferrable interest debentures assumed as part of the HF Financial acquisition.	¹ Adjustment reflects the fair value adjustments related to the junior subordinated deferrable interest debentures assumed as part of the HF Financial acquisition.										¹ Adjustment reflects the fair value adjustments related to the junior subordinated deferrable interest debentures assumed as part of the HF Financial acquisition.

~~30-~~29-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

15. Income Taxes

The provision for income taxes charged to operations consists of the following for the three and nine months ended ~~December 31, 2017~~June 30, 2018 and ~~2016:~~2017.


	Three Months Ended December 31,				Three Months Ended June 30,					Nine Months Ended June 30,
	2017		2016		2018		2017			2018		2017
	(dollars in thousands)				(dollars in thousands)
Currently paid or payable
Federal	$	8,960	$	13,152	$	11,881	$	14,334		$	32,632	$	44,275
State	2,455		2,364		2,951		3,341			8,345		8,042
Total	11,415		15,516		14,832		17,675			40,977		52,317
Deferred tax expense
Federal	16,764		478		1,302		1,033			18,141		467
State	462		66		225		(271		)	602		(77		)
Total	17,226		544		1,527		762			18,743		390
Total provision for income taxes	$	28,641	$	16,060	$	16,359	$	18,437		$	59,720	$	52,707

The income tax provision differs from the amount of income tax determined by applying the U.S. federal income tax rate of 24.5% for the three and nine months ended ~~December 31, 2017~~June 30, 2018 and 35% for the three and nine months ended ~~December 31, 2016~~June 30, 2017 to pretax income due to the ~~following for the three months ended December 31, 2017 and 2016:~~following.


	Three Months Ended December 31,						Three Months Ended June 30,						Nine Months Ended June 30,
	2017			2016			2018			2017			2018			2017
	(dollars in thousands)						(dollars in thousands)
Income tax expense computed at the statutory rate	$	14,195		$	18,537		$	15,265		$	18,725		$	43,012		$	55,941
Increase (decrease) in income taxes resulting from:
State income taxes, net of federal benefit	2,202			1,580			2,396			1,995			6,752			5,177
Tax exempt interest income	(1,371		)	(2,038		)	(1,514		)	(2,057		)	(4,300		)	(6,091		)
Impact of enacted federal income tax rate reduction	13,586			—			(115		)	—			13,471			—
Other	29			(2,019		)	327			(226		)	785			(2,320		)
Income tax expense, as reported	$	28,641		$	16,060		$	16,359		$	18,437		$	59,720		$	52,707

Net deferred tax assets (liabilities) consist of the following components at ~~December 31, 2017~~June 30, 2018 and September 30, ~~2017:~~2017.


	December 31, 2017			September 30, 2017			June 30, 2018			September 30, 2017
	(dollars in thousands)						(dollars in thousands)
Deferred tax assets:
Allowance for loan and lease losses	$	16,026		$	23,730		$	16,210		$	23,730
Compensation	2,481			6,227			3,365			6,227
Securities available for sale	4,345			3,413			8,807			3,413
Other real estate owned	475			763			336			763
Core deposit intangible and other fair value adjustments	4,197			6,058			4,272			6,058
Excess tax basis of FDIC indemnification asset and clawback liability	3,393			4,563			3,703			4,563
Excess tax basis of loans acquired over carrying value	6,349			9,417			5,500			9,417
Other reserves	2,446			4,406			2,842			4,406
Other	4,953			6,922			4,940			6,922
Total deferred tax assets	44,665			65,499			49,975			65,499
Deferred tax liabilities:
Goodwill and other intangibles	(10,493		)	(13,784		)	(12,652		)	(13,784		)
Premises and equipment	(5,211		)	(8,828		)	(5,615		)	(8,828		)
Other	(413		)	(487		)	(221		)	(487		)
Total deferred tax liabilities	(16,117		)	(23,099		)	(18,488		)	(23,099		)
Net deferred tax assets	$	28,548		$	42,400		$	31,487		$	42,400

~~31-~~30-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

At ~~December 31, 2017, the Company had an income tax payable to the Internal Revenue Service (the "IRS") of $4.6 million, which is included in other liabilities on the consolidated balance sheets. At~~June 30, 2018 and September 30, 2017, the Company had an income tax receivable from the ~~IRS~~Internal Revenue Service (the "IRS") of $3.2 million and $4.6 million, respectively, which is included in other assets on the consolidated balance sheets. The Company is no longer subject to U.S. federal, state and local or non-U.S. income tax examinations by tax authorities for years before 2014.

On December 22, 2017, the Tax Cuts and Jobs Act of 2017 (the "Tax Reform Act"), was enacted into law. Beginning in 2018, the Tax Reform Act reduces the federal tax rate for corporations from 35% to 21% and changes or limits certain tax deductions. Because of the Company's September 30 fiscal year end, a blended statutory rate of 24.5% is applied to all net income before taxes generated during the current fiscal year. The new blended statutory rate reduced the provision for income taxes by approximately ~~$5.0~~$5.2 million and $15.0 million for the three and nine months ended ~~December 31, 2017.~~June 30, 2018, respectively. Another result of the lower corporate tax rate this ~~quarter~~fiscal year was the Company recording a revaluation discrete tax adjustment of $13.6 million to reduce its net deferred tax assets, which increased the provision for income ~~taxes.~~taxes in the first quarter. The actual impact of the revaluing deferred taxes ~~may vary~~has varied from the estimated charge to provision of $13.6 million due to uncertainties in our preliminary estimates and the effect of further clarification of the new law, but changes have been immaterial.

The Company adopted new accounting guidance in the second quarter of fiscal year 2018 that ~~cannot be estimated at this time.~~allows reclassification of $2.4 million in stranded tax effects that relate to a change in the federal tax rate from accumulated other comprehensive income to retained earnings.

The Bank's effective tax rate for the three and nine months ended ~~December 31, 2017~~June 30, 2018 was ~~49.5%~~26.3% and 34.1%, respectively, compared to ~~30.8%~~34.5% and 33.0% for the ~~prior quarter. The increase in~~three and nine months ended June 30, 2017, respectively. Excluding the nonrecurring deferred taxes adjustment related to federal tax reform, the three and nine months ended June 30, 2018 effective tax ~~rate during the quarter mostly resulted from the revaluation of deferred taxes. For 2018, the Bank expects its annual effective tax rate to be approximately 26%~~rates were both 26.3%.

Uncertain tax positions were not significant at ~~December 31, 2017~~June 30, 2018 or September 30, 2017.

16. Employee Benefit Plans

Profit Sharing Plan

The Company participates in a multiple employer 401(k) profit sharing plan ("the 401(k) 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 ~~$1.8~~$1.5 million and ~~$1.5~~$1.4 million to the 401(k) Plan for the three months ended ~~December 31,~~June 30, 2018 and 2017, respectively, and ~~2016, respectively.~~$4.5 million and $4.3 million for the nine months ended June 30, 2018 and 2017.

Defined Benefit Plan

The Company acquired a noncontributory (cash balance) defined benefit pension plan ("the Pension Plan") from HF Financial which covers former employees of HF Financial and its wholly-owned subsidiaries. Effective July 1, 2015, the Pension Plan was frozen which eliminates future contributions for qualified individuals.

On November 27, 2017, the Company's Board of Directors voted to terminate the Pension Plan effective February 1, 2018. In order to settle its liabilities under the Pension Plan, the Company ~~will offer~~offered participants the option to receive either an annuity purchased from an insurance carrier or a lump-sum cash payment. ~~If the total $3.1 million value of the Pension Plan's cash assets is insufficient to cover the lump-sum payouts and annuity purchases,~~Total benefit payments paid by the Company will contribute the necessary funds to complete the termination of the Pension Plan. In addition to plan assets, the Company has a $2.3 million pension liability recorded as of December 31, 2017. The required final contribution is subject to a number of factors, including changes in interest rates and the exact proportion of participants electing a lump-sum distribution versus an annuity. The Company estimates that the total benefit payments will be $5.4were $5.3 million as part of Pension Plan termination. ~~At this time, the Company is unable to estimate the net income or expense associated with terminating the Pension Plan, but believes the amount will not be material to the financial statements.~~

The Company ~~anticipates completing~~completed the transfer of all liabilities and administrative responsibilities under the Pension Plan byat the end of fiscal third quarter 2018. ~~Once this process is complete, the Company will no longer have any remaining pension obligations and thus no periodic pension expense.~~

17. 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. On February 22, 2018, our stockholders approved amendments to the 2014 Plan and the 2014 Director Plan to increase the number of shares available for future grants under the Plans. The Plans were primarily established to enhance the Company’s ability to attract, retain and motivate

31-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

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

~~32-~~

~~GREAT WESTERN BANCORP, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

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~~and, if applicable, 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 stock 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 compensation is recognized based on the number of awards to vest using actual forfeiture amounts. 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 income. ~~For the three months ended December 31, 2017 and 2016, stock~~Stock compensation expense was ~~$1.5~~$1.4 million and ~~$1.6~~$4.3 million for the three and nine months ended June 30, 2018, respectively, and $1.4 million and $5.2 million for the three and nine months ended June 30, 2017, respectively. Related income tax benefits recognized were ~~$0.5~~$0.4 million and ~~$0.6~~$1.4 million for the three and nine months ended ~~December 31,~~June 30, 2018, respectively, and $0.5 million and $1.9 million for the three and nine months ended June 30, 2017, ~~and 2016,~~ respectively.

The following is a summary of the Plans’ restricted share and performance-based stock award activity as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017. The number of performance shares granted ~~is reflected~~ in the ~~below~~following table are reflected at the amount of achievement of the pre-established targets.


	December 31, 2017					September 30, 2017					June 30, 2018				September 30, 2017
	Common Shares			Weighted-Average Grant Date Fair Value		Common Shares			Weighted-Average Grant Date Fair Value		Common Shares		Weighted-Average Grant Date Fair Value		Common Shares		Weighted-Average Grant Date Fair Value
Restricted Shares
Restricted shares, beginning of fiscal year	180,337			$	33.06	160,335			$	26.89	180,337		$	33.06	160,335		$	26.89
Granted	85,481			41.07		90,363			39.35		89,376		41.07		90,363		39.35
Vested	(81,999		)	32.12		(68,293		)	26.97		(97,148	)	32.08		(68,293	)	26.97
Forfeited	(471		)	39.41		(2,068		)	30.91		(8,139	)	35.78		(2,068	)	30.91
Canceled	—			—		—			—		—		—		—		—
Restricted shares, end of period	183,348			$	37.20	180,337			$	33.06	164,426		$	37.86	180,337		$	33.06

Vested, but not issuable at end of period	39,514			$	32.90	29,287			$	30.05	39,514		$	32.90	29,287		$	30.05

Performance Shares
Performance shares, beginning of fiscal year	133,604			$	33.39	236,185			$	20.28	133,604		$	33.39	236,185		$	20.28
Granted	58,528			28.16		137,612			39.43		54,982		29.13		137,612		39.43
Vested	—			—		(235,055		)	18.00		—		—		(235,055	)	18.00
Forfeited	(441		)	36.82		(5,138		)	19.80		(4,487	)	37.94		(5,138	)	19.80
Canceled	—			—		—			—		—		—		—		—
Performance shares, end of period	$	191,691		$	35.73	$	133,604		$	33.39	184,099		$	35.61	133,604		$	33.39

Vested, but not issuable at end of period	5,612			$	18.00	—			$	—	5,612		$	18.00	5,612		$	18.00

As of ~~December 31, 2017,~~June 30, 2018, there was ~~$9.3~~$6.3 million of unrecognized compensation cost related to nonvested restricted stock awards expected to be recognized over a period of ~~2.9~~2.4 years. The fair value of the vested, but not issued stock awards at ~~December 31, 2017,~~June 30, 2018, was ~~$1.8~~$1.9 million.

~~33-~~32-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

18. 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:~~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

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. 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 mortgage-backed, states and political subdivisions, and other securities. Where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy. Level 3 securities were immaterial at ~~December 31, 2017~~June 30, 2018 and September 30, 2017.

Interest Rate Swaps and Loans

Interest rate swaps are valued by the Company's Swap Dealers using cash flow valuation techniques with observable market data inputs. 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 has entered into Collateral Agreements with its Swap Dealers and Futures Clearing Merchant which entitle it to receive collateral to cover market values on derivatives which are in asset position, thus a credit risk adjustment on interest rate swaps is not warranted. The Company regularly 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, the fair values of which are calculated by applying observable market values from Fannie Mae TBA pricing to each interest rate lock commitment and forward sales contract, therefore, are classified within Level 2 of the valuation hierarchy. The Company also has back-to-back swaps with loan customers, with corresponding swaps with an outside third party in exact offsetting terms.

~~34-~~33-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

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 ~~December 31, 2017~~June 30, 2018 and September 30, ~~2017:~~2017.


	Fair Value		Level 1		Level 2		Level 3		Fair Value		Level 1		Level 2		Level 3
	(dollars in thousands)								(dollars in thousands)
As of December 31, 2017
As of June 30, 2018
U.S. Treasury securities	$	227,777	$	227,777	$	—	$	—	$	177,535	$	177,535	$	—	$	—
Mortgage-backed securities	1,068,666		—		1,068,666		—		1,125,150		—		1,125,150		—
States and political subdivision securities	69,177		—		68,212		965		69,026		—		68,196		830
Other	1,021		—		1,021		—		1,000		—		1,000		—
Total securities available for sale	$	1,366,641	$	227,777	$	1,137,899	$	965	$	1,372,711	$	177,535	$	1,194,346	$	830
Derivatives-assets	$	813	$	—	$	813	$	—	$	3,646	$	—	$	3,646	$	—
Derivatives-liabilities	11,029		—		11,029		—		1,550		—		1,550		—
Fair value loans	980,144		—		980,144		—		888,247		—		888,247		—

As of September 30, 2017
U.S. Treasury securities	$	228,603	$	228,603	$	—	$	—	$	228,603	$	228,603	$	—	$	—
Mortgage-backed securities	1,065,737		—		1,065,737		—		1,065,737		—		1,065,737		—
States and political subdivision securities	72,586		—		71,517		1,069		72,586		—		71,517		1,069
Other	1,034		—		1,034		—		1,034		—		1,034		—
Total securities available for sale	$	1,367,960	$	228,603	$	1,138,288	$	1,069	$	1,367,960	$	228,603	$	1,138,288	$	1,069
Derivatives-assets	$	48	$	—	$	48	$	—	$	—	$	—	$	—	$	—
Derivatives-liabilities	17,107		—		17,107		—		17,155		—		17,155		—
Fair value loans	1,016,576		—		1,016,576		—		1,016,576		—		1,016,576		—

The following table presents the changes in Level 3 financial instruments for the three and nine months ended ~~December 31, 2017~~June 30, 2018 and ~~2016:~~2017.


	Three Months Ended						Three Months Ended						Nine Months Ended
	December 31, 2017			December 31, 2016			June 30, 2018			June 30, 2017			June 30, 2018			June 30, 2017
	(dollars in thousands)						(dollars in thousands)
Balance, beginning of period	$	1,069		$	1,315		$	965		$	1,224		$	1,069		$	1,315
Principal paydown	(104		)	(91		)	(135		)	(155		)	(239		)	(246		)
Balance, end of period	$	965		$	1,224		$	830		$	1,069		$	830		$	1,069

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.

Other Repossessed Property

Other repossessed property consists of loan collateral that has been repossessed through foreclosure. This collateral is comprised of commercial and residential real estate and other repossessed assets. Other repossessed property 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.

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,

~~35-~~34-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

if necessary, to the appraised value and including costs to sell. Because many of these inputs are not observable, the 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.

Loan Servicing Rights

Fair value is determined at a tranche level, based on market prices for comparable mortgage servicing contracts (Level 3), when available, or alternatively based on a valuation model that calculates the present value of estimated future net servicing income. The valuation model utilizes interest rate, prepayment speed, and default rate assumptions that market participants would use in estimating future net servicing income and that can be validated against market data (Level 3).

Property Held for Sale

This real estate property is carried in premises and equipment as property held for sale at fair value based upon the transactional price if available, or the appraised value of the property.

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 ~~December 31, 2017~~June 30, 2018 and September 30, ~~2017:~~2017.


	Fair Value		Level 1		Level 2		Level 3		Fair Value		Level 1		Level 2		Level 3
	(dollars in thousands)								(dollars in thousands)
As of December 31, 2017
As of June 30, 2018
Other repossessed property	$	2,590	$	—	$	—	$	2,590	$	9,051	$	—	$	—	$	9,051
Impaired loans	207,703		—		—		207,703		200,093		—		—		200,093
Loans held for sale, at lower of cost or fair value	5,757		—		5,757		—		6,805		—		6,805		—
Loan servicing rights	3,799		—		—		3,799		3,328		—		—		3,328
Property held for sale	1,111		—		—		1,111		1,107		—		—		1,107

As of September 30, 2017
Other repossessed property	$	7,728	$	—	$	—	$	7,728	$	7,728	$	—	$	—	$	7,728
Impaired loans	185,388		—		—		185,388		185,388		—		—		185,388
Loans held for sale, at lower of cost or fair value	7,456		—		7,456		—		7,456		—		7,456		—
Loan servicing rights	4,074		—		—		4,074		4,074		—		—		4,074
Property held for sale	5,147		—		—		5,147		5,147		—		—		5,147

The valuation techniques and significant unobservable inputs used to measure Level 3 fair value measurements at ~~December 31, 2017~~June 30, 2018 were as ~~follows:~~follows.

Fair Value of Assets / (Liabilities) at December 31, 2017

Valuation
Technique(s)

Unobservable
Input

Range

Weighted
Average

Fair Value of Assets / (Liabilities) at June 30, 2018

Valuation
Technique(s)

Unobservable
Input

Range

Weighted
Average

(dollars in thousands)

Other repossessed property

2,590

Appraisal value

Property specific adjustment

N/A

9,051

Appraisal value

Property specific adjustment

N/A

Impaired loans

207,703

Appraisal value

Property specific adjustment

N/A

200,093

Appraisal value

Property specific adjustment

N/A

Loan servicing rights

3,799

Discounted cash flows

Constant prepayment rate
Discount rate

9.2 - 23.2%
10.0 - 15.0%

12.0%
11.9%

3,328

Discounted cash flows

Constant prepayment rate
Discount rate

7.9 - 20.2% 10.0 - 15.0%

10.4% 11.8%

Property held for sale

1,111

Appraisal value

Property specific adjustment

N/A

1,107

Appraisal value

Property specific adjustment

N/A

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

~~36-~~

~~GREAT WESTERN BANCORP, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

available, financial instruments are valued by discounting the expected cash flows using an estimated current market interest rate for the financial instrument.

35-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

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 cash equivalents, 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 ~~December 31, 2017~~June 30, 2018 and September 30, 2017 are as ~~follows:~~follows.


		December 31, 2017				September 30, 2017					June 30, 2018				September 30, 2017
	Level in Fair Value Hierarchy	Carrying Amount		Fair Value		Carrying Amount		Fair Value		Level in Fair Value Hierarchy	Carrying Amount		Fair Value		Carrying Amount		Fair Value
		(dollars in thousands)									(dollars in thousands)
Assets
Cash and cash equivalents	Level 1	$	297,596	$	297,596	$	360,396	$	360,396	Level 1	$	294,614	$	294,614	$	360,396	$	360,396
Loans, net excluding fair valued loans and loans held for sale	Level 3	8,115,449		8,020,867		7,881,018		7,798,134
Loans, net excluding fair valued loans, loans held for sale and impaired loans										Level 3	8,219,986		8,102,174		7,881,018		7,798,134
Accrued interest receivable	Level 2	54,817		54,817		53,176		53,176		Level 2	51,979		51,979		53,176		53,176
Cash surrender value of life insurance policies	Level 2	29,823		29,823		29,619		29,619		Level 2	30,245		30,245		29,619		29,619
Federal Home Loan Bank stock	Level 2	40,602		40,602		37,551		37,551
FHLB stock										Level 2	25,008		25,008		37,551		37,551

Liabilities
Deposits	Level 2	$	9,024,185	$	9,020,660	$	8,977,613	$	8,978,926	Level 2	$	9,585,318	$	9,585,693	$	8,977,613	$	8,978,926
FHLB advances and other borrowings	Level 2	721,009		722,807		643,214		645,421		Level 2	335,000		336,094		643,214		645,421
Securities sold under repurchase agreements	Level 2	116,884		116,884		132,636		132,636		Level 2	105,478		105,478		132,636		132,636
Accrued interest payable	Level 2	6,139		6,139		4,405		4,405		Level 2	7,925		7,925		4,405		4,405
Subordinated debentures and subordinated notes payable	Level 2	108,343		108,097		108,302		108,293		Level 2	108,426		107,824		108,302		108,293

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

Cash and cash equivalents: 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.

Cash Surrender Value of Life Insurance Policies: Fair value is equal to the cash surrender value of the life insurance ~~policies.~~policies and are categorized as Level 2 fair value measurement.

~~Federal Home Loan Bank~~FHLB 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~~FHLB stock has been categorized as a Level 2 fair value measurement.

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.

~~37-~~

~~GREAT WESTERN BANCORP, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

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

36-

GREAT WESTERN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

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.

19. 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. 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 and diluted earnings per share (EPS) for the three and nine months ended ~~December 31, 2017~~June 30, 2018 and ~~2016:~~2017.


	Three Months Ended				Three Months Ended June 30,				Nine Months Ended June 30,
	December 31, 2017		December 31, 2016		2018		2017		2018		2017
	(dollars in thousands, except per share data)				(dollars in thousands, except per share data)
Net income	$	29,230	$	36,903	$	45,874	$	35,060	$	115,636	$	107,125

Weighted average common shares outstanding	58,902,629		58,750,522		58,948,944		58,790,314		58,930,963		58,776,546
Dilutive effect of stock based compensation	185,100		241,383		221,114		340,318		203,672		288,856
Weighted average common shares outstanding for diluted earnings per share calculation	59,087,729		58,991,905		59,170,058		59,130,632		59,134,635		59,065,402

Basic earnings per share	$	0.50	$	0.63	$	0.78	$	0.60	$	1.96	$	1.82

Diluted earnings per share	$	0.49	$	0.63	$	0.78	$	0.59	$	1.96	$	1.81

The Company had ~~0 and 50,076~~no shares of unvested performance stock as of ~~December 31,~~June 30, 2018 and 2017 ~~and 2016, respectively,~~ which were not included in the computation of diluted earnings per common share because performance conditions for vesting had not been met. The Company had ~~0 and 95,553~~no shares of anti-dilutive stock awards outstanding as of ~~December 31, 2017~~June 30, 2018 and ~~2016, respectively.~~2017.

~~38-~~


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, 2017, 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, ~~2017.~~2017 and in our Quarterly Report on Form 10-Q for the quarter ended March 31, 2018.

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 ~~December 31, 2017~~June 30, 2018 and references to "the comparable period" or "the comparable quarter" refer to the fiscal quarter ended ~~December 31, 2016.~~June 30, 2017.

37-

Tax Equivalent Presentation

All references to net interest income, net interest margin, interest income on non ASC 310-30 loans, yield on non ASC 310-30 loans and the related non-GAAP adjusted measure of each item are presented on a fully-tax equivalent ("FTE") basis unless otherwise noted. In fiscal year 2018, the enacted Tax Reform Act reduced the federal tax rate for corporations from 35% to 21%. Because of the Company's September 30 fiscal year end, a blended statutory rate of 24.5% was applied to all FTE non-GAAP adjusted measures beginning December 31, 2017.

Overview

We are a full-service regional bank holding company focused on relationship-based business and agribusiness banking. We serve our customers through 173 branches in attractive markets in nine states: Arizona, Colorado, Iowa, Kansas, Minnesota, Missouri, Nebraska, North Dakota and South Dakota.

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 (vi) gains on sales of securities; and (vii) 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) business development; (vii) FDIC insurance assessments; and (viii) 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.

~~39-~~

~~Impact of~~Due to the Tax Cuts and Jobs Act of 2017,

~~The Tax Cuts and Jobs Act of 2017 significantly impacted the Company's financial results for the quarter and going forward. The three main impacts include:~~

A nonrecurring reduction in the carrying value of the Company's deferred taxes of $13.6 million, equating to $0.23, or 1.3%, of the Company's tangible book value per share and a reduction of approximately 15 basis points to the total capital ratio as of December 31, 2017 and $0.23 per diluted share for the quarter ended December 31, 2017;

A reduction in the statutory federal tax rate upon which the Company's net income before taxes is taxed beginning with the current fiscal year ending September 30, 2018. Because of the Company's fiscal year end, a blended statutory federal tax rate of 24.5% iswas applied to ~~all~~ net income before taxes generated during ~~the current~~ fiscal year ~~and the overall effective tax rate~~2018, compared to 35% for ~~the~~ fiscal year ~~is expected~~2017. The Company's tax equivalent adjustment to ~~be approximately 26.0%. Compared to the previous statutory tax rate, the blended rate reduced the provision for~~net interest income ~~taxes by approximately $5.0~~and net interest margin was $1.7 million and $4.9 million for the ~~quarter~~three and nine month periods ended ~~December 31, 2017. Beginning~~June 30, 2018, compared to $2.2 million and $6.5 million for the prior comparable periods in fiscal year ~~2019,~~2017, on a consistent asset base. This change reduced net interest margin and adjusted net interest margin by approximately 3 basis points for the ~~Company's net income will be taxed at~~three month period and 2 basis points for the ~~21.0% statutory federal tax rate;~~nine month period ended June 30, 2018 and

•

~~A reduction in the tax-related benefit generated by tax-advantaged assets. The tax equivalent adjustment to net interest income and net interest margin was $1.6 million~~ increased our efficiency ratio by a negligible amount for ~~the current quarter, compared to $2.1 million in the prior quarter, on a consistent asset base. This change reduced net interest margin and adjusted net interest marginin the current quarterby approximately 2 basis points and increased our efficiency ratio by a negligible amount.~~

~~The actual impact of~~ the revaluing deferred taxes may vary from the estimated charge to provision of $13.6 million due to uncertainties in our preliminary estimates and the effect of further clarification of the new law that cannot be estimated at this time.same periods. For more information on our ~~tangible book value per share,~~ net interest margin, adjusted net interest margin and efficiency ratio, including a reconciliation to the most directly comparable GAAP financial measure, see "—Non-GAAP Financial Measures" section.

Correction of Prior Period Balances

The consolidated statements of income have been revised to correct an immaterial classification error in loan interest income and noninterest income related to credit card interchange income for all periods presented. The reclassification had no effect on net income, earnings per share, retained earnings or capital ratios for all periods presented; however, our net interest margin and adjusted net interest margin were reduced by ~~seven~~six to eight basis points compared to what was originally reported for the prior comparable ~~periods presented.~~periods. Periods not presented herein will be revised, as applicable, as they are included in future filings. For more information on the reclassification of credit card interchange income, see "—Notes to the Consolidated Financial Statements, Nature of Operations and Summary of Significant Policies" section. For more information on our efficiency ratio, net interest margin and adjusted net interest margin, including a reconciliation to the most directly comparable GAAP financial measure, see "—Non-GAAP Financial Measures" section.

38-

Highlights for the ~~First Quarter of Fiscal Year~~Three and Nine Months ended June 30, 2018

Net income was ~~$29.2~~$45.9 million, or ~~$0.49~~$0.78 per diluted share, for the ~~first~~third quarter of fiscal year 2018, compared to ~~$36.9~~$35.1 million, or ~~$0.63~~$0.59 per diluted share, for the ~~first~~third quarter of fiscal year ~~2017. Adjusted net income, which excludes the effect of one-time acquisition expenses and the deferred taxes revaluation triggered by the Tax Cuts and Jobs Act of~~ 2017, ~~was $42.8 million, or $0.72 per diluted share, compared to $37.3 million, or $0.63 per diluted share, respectively, for the same periods,~~ an increase of ~~$5.5~~$10.8 million, or ~~14.7%~~30.8%. Compared to the ~~first~~third quarter of fiscal year 2017, total revenue (non-FTE) for the ~~first~~third quarter of fiscal year 2018 grew by ~~4.2%~~8.2%, provision for loan and lease losses were reduced ~~35.4%~~by 39.4% and noninterest expenses grew by ~~4.4%~~5.4%. Total revenue (non-FTE) is the sum of net interest income (non-FTE) and noninterest income. Net income was $115.6 million, or $1.96 per diluted share, for the first nine months of fiscal year 2018, compared to $107.1 million, or $1.81 per diluted share, for the same period in fiscal year 2017. Our efficiency ratio was reduced to 45.8% ~~and 45.1%~~ for the ~~quarters~~quarter ending ~~December 31, 2017 and December 31, 2016, respectively.~~June 30, 2018, from 46.7% for the quarter ending June 30, 2017. For more information on our ~~adjusted net income and~~ efficiency ratio, including a reconciliation to the most directly comparable GAAP financial measure, see "—Non-GAAP Financial Measures" section.

Net interest margin, which measures our ability to maintain interest rates on interest earning assets above those of interest bearing liabilities, was ~~3.89%~~3.97%, ~~3.93%~~3.92% and ~~3.82%~~3.92%, respectively, for the quarters ended ~~December~~June 30, 2018, March 31, ~~2017, September~~2018 and June 30, ~~2017 and December 31, 2016.~~2017. Adjusted net interest margin, which reflects the realized gain (loss) on interest rate swaps, was ~~3.80%~~3.94%, ~~3.82%~~3.86% and ~~3.65%~~3.79%, 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 marginincreased by 75 basis ~~points~~point and 15 basis points, respectively, compared to the same quarter in fiscal year 2017. ~~The~~Net interest margin increased between the two periods primarily due to a 32 basis point increase in the yield on interest-earning assets, ~~increased by 24 basis points over the same quarter in fiscal year 2017,~~ driven by higher average loan balances as a proportion of

~~40-~~

interest earning assets and improving loan ~~and investment yields. Meanwhile, the cost of interest-bearing liabilities increased~~yields, offset by ~~18 basis points over the same period, including~~ a 1528 basis point increase in the cost of interest-bearing deposits ~~partially offset by a reduction~~and moderate increases in ~~average FHLB borrowings outstanding. In addition,~~ the cost of borrowings. A $2.5 million reduction in the ~~magnitude~~current quarter of ~~the tax equivalent adjustment driven by a lower statutory tax rate reduced each metric by approximately 2 basis points. A $2.0 million reduction in~~ the cost of interest rate swaps ~~that hedge the interest rate risk on long term fixed rate loans in the portfolio,~~ compared to the ~~prior comparable~~same quarter in fiscal year 2017 is the primary driver of the more pronounced increase in adjusted net interest margin compared to net interest margin. 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" section.

Total loans were ~~$9.17~~$9.38 billion at ~~December 31, 2017~~June 30, 2018 compared to $8.97 billion at September 30, 2017. The net growth of ~~$196.8 million,~~$0.41 billion, or ~~2.2%~~4.6%, occurred primarily within the commercial real estate ("CRE") segment of the loan portfolio, which grew ~~$170.9 million,~~$0.40 billion, including strong growth in owner-occupied CRE and construction loans. The agriculture loan segment increased by $55.2 million, with approximately $20 million of that growth resulting from short-term advances required by many of our dairy customers for tax planning purposes that have already been repaid.

Deposits ~~grew to $9.02~~were $9.59 billion at ~~December 31, 2017,~~June 30, 2018, an increase of ~~$46.6 million,~~$0.61 billion, or ~~0.5%~~6.8%, compared to $8.98 billion at September 30, ~~2017. Deposit growth~~2017, which was ~~driven by $76.0 million~~primarily due to the increase ~~in noninterest-bearing deposits, partially offset by a $29.4 million reduction~~ in interest-bearing deposits of $0.67 billion, or 9.4%, which ~~is net of continued outflows of time~~included a $0.29 billion increase in brokered deposits and a $0.22 billion increase in public deposits.

At ~~December 31, 2017,~~June 30, 2018, loans graded "Watch" were ~~$287.5~~$276.0 million, a decrease of ~~$24.1~~$35.6 million, or ~~7.7%~~11.4%, compared to September 30, ~~2017. Loans~~2017 while loans graded "Substandard" were ~~$247.7~~$268.0 million, an increase of ~~$14.8~~$35.2 million, or ~~6.4%~~15.1%, over the same period. ~~The decrease in "Watch" graded loans and the increase in "Substandard" graded loans was primarily driven by the deterioration of a small number of CRE relationships.~~

Nonaccrual loans, including ASC 310-30 loans, were ~~$147.3~~$127.3 million as of ~~December 31, 2017, with $4.1 million of the balance covered by FDIC loss-sharing agreements.~~June 30, 2018. Total nonaccrual loans ~~increased~~decreased by ~~$9.0~~$11.0 million compared to September 30, 2017, primarily driven by ~~one CRE loan relationship.~~charge offs and transfers to other repossessed property. Total other repossessed property balances were ~~$10.5~~$10.2 million as of ~~December 31, 2017,~~June 30, 2018, an increase of ~~$1.5~~$1.2 million, or ~~16.7%~~13.8%, compared to September 30, ~~2017.~~

~~As of mid-January, annual reviews have been completed on approximately 70% of agriculture loan relationships with maturity dates between November 1,~~ 2017 ~~and January 15, 2018. Growers' 2017 performance was broadly in line with expectations and risk rating changes are expected~~due to ~~be minimal with upgrades modestly exceeding downgrades.~~transfers into other repossessed property.

Provision for loan and lease losses was ~~$4.6~~$3.5 million for the ~~first~~third quarter of fiscal year 2018, compared to ~~$7.0~~$5.8 million for the same quarter of fiscal year 2017. The provision was lower due to a higher amount of specific reserve balances in the prior comparable quarter. Net charge-offs for the ~~first~~third quarter of fiscal year 2018 were $4.0 million, or ~~0.18%~~0.17% of average total loans on an annualized basis, with the majority of net charge-offs concentrated in the ~~agriculture~~CRE and ~~commercial non-real estate~~agricultural segments of the loan ~~portfolio. Net~~portfolio, bringing fiscal year-to-date net charge-offs to $11.8 million, or 0.17% of average total loans on an annualized basis. For the comparable periods in fiscal year 2017, net charge-offs were ~~$4.9~~$4.3 million, or ~~0.22%~~0.20% of average total loans on an annualized basis for the ~~first~~third quarter of fiscal year ~~2017.~~2017, bringing fiscal year-to-date net charge-offs to $17.3 million, or 0.27% of average total loans on an annualized basis. The ratio of ALLL to total loans was ~~0.70%~~0.69% at ~~December 31, 2017,~~June 30, 2018, a ~~reduction~~decrease from 0.71% at September 30, 2017. The balance of the ALLL increased to $64.7 million at June 30, 2018 from $63.5 million at September 30, ~~2017 to $64.0 million at December 31,~~ 2017.

~~Our capital position is strong, with~~ Tier 1 capital, total capital and Tier 1 leverage ratios ~~of 11.3%~~were 11.8%, ~~12.3%~~12.8% and ~~10.3%~~10.6%, respectively, at ~~December 31, 2017,~~June 30, 2018, compared to 11.4%, 12.5% and 10.3%, respectively, at September 30, 2017. In addition, our Common Equity Tier 1 ratio was ~~10.5% at December 31, 2017~~11.0% and 10.7% at June 30, 2018 and September 30, ~~2017.~~2017, respectively. Our tangible common equity to tangible assets ratio was ~~9.2%~~9.5% at ~~December 31, 2017~~June 30, 2018 and 9.2% at September 30, 2017. ~~The revaluation of the Company's deferred taxes reduced the total capital ratio by approximately 15 basis points.~~ 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" section.

~~41-~~39-

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, 2017, our business, financial condition and results of operations are impacted by several key factors, including economic conditions, interest rates, asset quality, ~~and loss-sharing agreements,~~ banking laws and regulations, competition, operational efficiency, goodwill and amortization of other intangible assets and loans and interest rate swaps accounted for 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 ~~three months~~quarterly period ended June 30, 2018 and within our Quarterly Report on Form 10-Q for the quarterly periods ended March 31, 2018 and December 31, ~~2017.~~2017, respectively.

Results of Operations—Three and Nine Month Periods Ended ~~December 31, 2017~~June 30, 2018 and ~~2016~~2017

Overview

The following table highlights certain key financial and performance information for the three and nine month periods ended ~~December 31, 2017~~June 30, 2018 and ~~2016:~~2017.


	Three Months Ended						Three Months Ended						Nine Months Ended
	December 31, 2017			December 31, 2016			June 30, 2018			June 30, 2017			June 30, 2018			June 30, 2017
	(dollars in thousands, except share and per share amounts)						(dollars in thousands, except share and per share amounts)
Operating Data:
Interest and dividend income (FTE)	$	116,519		$	108,797
Interest income (FTE)							$	126,146		$	110,713		$	361,514		$	327,929
Interest expense	14,332			9,764			19,745			11,671			50,756			31,928
Noninterest income	16,674			15,658			18,939			17,327			54,355			48,474
Noninterest expense	54,868			52,537			57,863			54,922			171,875			161,312
Provision for loan and lease losses	4,557			7,049			3,515			5,796			12,972			16,854
Net income	29,230			36,903			45,874			35,060			115,636			107,125
Adjusted net income¹	42,816			37,343
Adjusted net income ¹							45,874			35,060			129,222			107,565
Common shares outstanding	58,896,189			58,755,989			58,911,563			58,761,597			58,911,563			58,761,597
Weighted average diluted common shares outstanding	59,087,729			58,991,905			59,170,058			59,130,632			59,134,635			59,065,402
Earnings per common share - diluted	$	0.49		$	0.63		$	0.78		$	0.59		$	1.96		$	1.81
Adjusted earnings per common share - diluted ¹	0.72			0.63
Adjusted earnings per common share - diluted ¹							0.78			0.59			2.19			1.82

Performance Ratios:
Net interest margin (FTE) ^{1 2}	3.89		%	3.82		%
Adjusted net interest margin (FTE)^{1 2}	3.80		%	3.65		%
Return on average total assets ²	1.00		%	1.28		%
Return on average common equity ²	6.6		%	8.8		%
Return on average tangible common equity ^{1 2}	11.6		%	16.3		%
Efficiency ratio ¹	45.8		%	45.1		%

Net interest margin (FTE) ¹ ²							3.97		%	3.92		%	3.93		%	3.89		%
Adjusted net interest margin (FTE) ¹ ²							3.94		%	3.79		%	3.87		%	3.73		%
Return on average total assets ²							1.55		%	1.25		%	1.32		%	1.26		%
Return on average common equity ²							10.2		%	8.2		%	8.7		%	8.5		%
Return on average tangible common equity ¹ ²							17.7		%	14.8		%	15.2		%	15.5		%
Efficiency ratio ¹							45.8		%	46.7		%	46.7		%	46.3		%
¹This 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" section.	¹This 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" section.						¹This 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" section.
² Annualized for all partial-year periods.	² Annualized for all partial-year periods.						² Annualized for all partial-year periods.

~~42-~~40-

Net Interest Income

The following table presents net interest income, net interest margin and adjusted net interest margin for the three and nine month periods ended ~~December 31, 2017~~June 30, 2018 and ~~2016:~~2017.


	Three Months Ended						Three Months Ended						Nine Months Ended
	December 31, 2017			December 31, 2016			June 30, 2018			June 30, 2017			June 30, 2018			June 30, 2017
	(dollars in thousands)						(dollars in thousands)
Net interest income:
Total interest and dividend income (FTE)	$	116,519		$	108,797
Total interest income (FTE)							$	126,146		$	110,713		$	361,514		$	327,929
Less: Total interest expense	14,332			9,764			19,745			11,671			50,756			31,928
Net interest income (FTE)	$	102,187		$	99,033		$	106,401		$	99,042		$	310,758		$	296,001

Net interest margin (FTE) and adjusted net interest margin (FTE) ¹
Net interest margin (FTE) and adjusted net interest margin (FTE) ¹
Average interest-earning assets	10,412,882			10,286,284			10,748,078			10,124,404			10,577,420			10,185,187
Average interest-bearing liabilities	9,751,936			9,652,611			10,039,113			9,485,260			9,897,046			9,556,764
Net interest margin (FTE)	3.89		%	3.82		%	3.97		%	3.92		%	3.93		%	3.89		%
Adjusted net interest margin (FTE) ¹	3.80		%	3.65		%

Adjusted net interest margin (FTE) ¹							3.94		%	3.79		%	3.87		%	3.73		%
¹This 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" section.	¹This 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" section.						¹This 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" section.

Net interest income was ~~$102.2~~$106.4 million for the ~~first~~third quarter of fiscal year 2018, compared to $99.0 million for the same quarter in fiscal year 2017, an increase of ~~3.2%~~$7.4 million, or 7.4%. Net interest income was $310.8 million for the first nine months of fiscal year 2018, compared to $296.0 million for the same period in fiscal year 2017, an increase of $14.8 million, or 5.0%. The increase in net interest income for both periods was primarily attributable to higher loan interest income driven by ~~3.3%~~7.3% and 5.5%, respectively, of growth in average loans outstanding between the periods combined with an 30 and ~~a modest~~22 basis point increase, respectively, in ~~investment portfolio income driven by rising interest rates,~~the yield on loans, partially offset by higher interest expense associated with interest-bearing deposits and borrowings.

Net interest margin was ~~3.89%~~3.97% and 3.92% for the ~~first~~third quarter of fiscal year 2018 and 2017, respectively, an increase of 75 basis points, ~~compared to the same quarter in fiscal year 2017. Adjusted~~while adjusted net interest margin was ~~3.80% for the first quarter of fiscal year 2018,~~3.94% and 3.79%, respectively, an increase of 15 basis points. Net interest margin was 3.93% and 3.89% for the first nine months of fiscal year 2018 and 2017, respectively, an increase of 4 basis points, ~~compared~~while the adjusted net interest margin was 3.87% and 3.73%, respectively, an increase of 14 basis points. The increases in net interest margin for both three and nine month periods were primarily due to the ~~same quarter in fiscal year 2017. The~~ yield on interest-earning assets which increased by 2432 and 27 basis points, ~~over the same quarter in fiscal year 2017,~~respectively, driven by higher average loan balances as a proportion of earning assets and improving loan yields, partially offset by a 28 and ~~investment yields. Meanwhile,~~22 basis point increase, respectively, in the cost of interest-bearing ~~liabilities increased by 18 basis points over the same period, including a 15 basis point increase~~deposits and moderate increases in the cost of deposits, partially offset by a reduction in average FHLB borrowings outstanding. In addition, the reduction in the magnitude of the tax equivalent adjustment driven by a lower statutory tax rate reduced each metric by approximately 2 basis points.borrowings. A ~~$2.0~~$2.5 million and $6.7 million, respectively, reduction in the cost of interest rate swaps ~~that hedge~~between the ~~interest rate risk on long term fixed rate loans in the portfolio, compared to the prior~~three and nine month comparable ~~quarter~~periods is the primary driver of the more pronounced increase in adjusted net interest margin compared to net interest margin. For more information on our adjusted net interest ~~income and adjusted net interest~~ margin, including a reconciliation ~~of each~~ to the most directly comparable GAAP financial measure, see "—Non-GAAP Financial Measures" section.

The following tables present 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 and nine month periods, respectively. 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 ~~$735.7~~$789.8 million at ~~December 31, 2017~~June 30, 2018 and ~~$724.1~~$715.1 million at ~~December 31, 2016,~~June 30, 2017, are typically entered at lower interest rate arrangements than comparable non-exempt loans and securities. The amount of interest income reflected ~~below~~in the following table 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. ASC 310-30 loans represent loans accounted for in accordance with ASC 310-30 Accounting for Purchased Loans that were credit impaired at the time we acquired them. Non ASC 310-30 loans represent loans we have originated and loans we have acquired that were not credit impaired at the time we acquired them.

~~43-~~41-

For the three months ended
December 31, 2017 December 31, 2016
Average Balance Interest (FTE)
Yield / Cost ¹
Average Balance Interest (FTE)
Yield / Cost ¹
(dollars in thousands)
Assets
Interest-bearing bank deposits $ 65,935
$ 231
1.39 % $ 266,704
$ 346
0.51 %
Investment securities 1,416,179
7,043
1.97 % 1,377,459
6,377
1.84 %
Non ASC 310-30 loans, net ²
8,840,929
106,500
4.78 % 8,515,947
99,730
4.65 %
ASC 310-30 loans, net 89,839
2,745
12.12 % 126,174
2,344
7.37 %
Loans, net 8,930,768
109,245
4.85 % 8,642,121
102,074
4.69 %
Total interest-earning assets 10,412,882
116,519
4.44 % 10,286,284
108,797
4.20 %
Noninterest-earning assets 1,176,658
1,152,013

Total assets $ 11,589,540
$ 116,519
3.99 % $ 11,438,297
$ 108,797
3.77 %

Liabilities and Stockholders' Equity
Noninterest-bearing deposits $ 1,844,490
$ 1,792,060

NOW, money market and savings deposits 5,887,195
$ 8,291
0.56 % 5,548,112
$ 5,129
0.37 %
Time deposits 1,267,300
2,707
0.85 % 1,348,119
2,161
0.64 %
Total deposits 8,998,985
10,998
0.48 % 8,688,291
7,290
0.33 %
Securities sold under agreements to repurchase 125,060
95
0.30 % 136,405
115
0.33 %
FHLB advances and other borrowings 519,575
2,069
1.58 % 716,953
1,271
0.70 %
Subordinated debentures and subordinated notes payable 108,316
1,170
4.28 % 110,962
1,088
3.89 %
Total borrowings 752,951
3,334
1.76 % 964,320
2,474
1.02 %
Total interest-bearing liabilities 9,751,936
$ 14,332
0.58 % 9,652,611
$ 9,764
0.40 %
Noninterest-bearing liabilities 76,477
119,443

Stockholders' equity 1,761,127
1,666,243

Total liabilities and stockholders' equity $ 11,589,540
$ 11,438,297

Net interest spread 3.41 % 3.37 %
Net interest income and net interest margin (FTE) $ 102,187
3.89 % $ 99,033
3.82 %
Less: Tax equivalent adjustment $ 1,565
$ 2,142

Net interest income and net interest margin - ties to Statements of Comprehensive Income $ 100,622
3.83 % $ 96,891
3.74 %

¹Annualized for all partial-year periods.
²Interest income includes $0.6 million and $1.4 million for the third quarter of fiscal year 2018 and 2017, respectively, resulting from accretion of ASC 310-20 loan marks associated with acquired loans.

The yield on interest-earning assets was 4.44% for the first quarter of fiscal year 2018, an increase of 24 basis points over the same quarter in fiscal year 2017, driven by higher average loan balances as a proportion of earning assets and improving loan and investment yields. Meanwhile, the cost of interest-bearing liabilities was 0.58% for the first quarter of fiscal year 2018, an increase of 18 basis points over the same quarter in fiscal year 2017, including a 15 basis point increase in the cost of deposits, partially offset by a reduction in average FHLB borrowings outstanding.



	For the three months ended:
	June 30, 2018						June 30, 2017
	Average Balance		Interest (FTE)		Yield / Cost ¹		Average Balance		Interest (FTE)		Yield / Cost ¹
	(dollars in thousands)
Assets
Interest-bearing bank deposits	$	90,868	$	424	1.87	%	$	62,187	$	163	1.05	%
Investment securities	1,357,808		7,471		2.21	%	1,398,370		6,803		1.95	%
Non ASC 310-30 loans, net ²	9,220,931		114,489		4.98	%	8,550,349		100,878		4.73	%
ASC 310-30 loans, net	78,471		3,762		19.23	%	113,498		2,869		10.14	%
Loans, net	9,299,402		118,251		5.10	%	8,663,847		103,747		4.80	%
Total interest-earning assets	10,748,078		126,146		4.71	%	10,124,404		110,713		4.39	%
Noninterest-earning assets	1,152,724						1,154,295
Total assets	$	11,900,802	$	126,146	4.25	%	$	11,278,699	$	110,713	3.94	%

Liabilities and Stockholders' Equity
Noninterest-bearing deposits	$	1,793,784					$	1,815,407
Interest-bearing deposits	6,101,679		$	11,705	0.77	%	5,849,998		$	7,172	0.49	%
Time deposits	1,578,253		4,755		1.21	%	1,289,402		2,306		0.72	%
Total deposits	9,473,716		16,460		0.70	%	8,954,807		9,478		0.42	%
Securities sold under agreements to repurchase	99,897		80		0.32	%	118,373		86		0.29	%
FHLB advances and other borrowings	357,102		1,883		2.11	%	303,846		994		1.31	%
Subordinated debentures and subordinated notes payable	108,398		1,322		4.89	%	108,234		1,113		4.13	%
Total borrowings	565,397		3,285		2.33	%	530,453		2,193		1.66	%
Total interest-bearing liabilities	10,039,113		$	19,745	0.79	%	9,485,260		$	11,671	0.49	%
Noninterest-bearing liabilities	65,623						77,979
Stockholders' equity	1,796,066						1,715,460
Total liabilities and stockholders' equity	$	11,900,802					$	11,278,699
Net interest spread					3.46	%					3.45	%
Net interest income and net interest margin (FTE) ¹			$	106,401	3.97	%			$	99,042	3.92	%
Less: Tax equivalent adjustment			$	1,729					$	2,154
Net interest income and net interest margin - ties to Statements of Comprehensive Income			$	104,672	3.91	%			$	96,888	3.84	%
¹Annualized for all partial-year periods.
²Interest income includes $0.9 million and $0.7 million for the third quarter of fiscal year 2018 and 2017, respectively, resulting from accretion of ASC 310-20 loan marks associated with acquired loans.

~~44-~~42-



	For the nine months ended:
	June 30, 2018						June 30, 2017
	Average Balance		Interest (FTE) ¹		Yield / Cost ²		Average Balance		Interest (FTE) ¹		Yield / Cost ²
	(dollars in thousands)
Assets
Interest bearing bank deposits	$	71,915	$	882	1.64	%	$	146,209	$	728	0.67	%
Investment securities	1,379,713		21,526		2.09	%	1,386,190		19,719		1.90	%
Non ASC 310-30 loans, net ³	9,042,253		329,416		4.87	%	8,532,650		299,960		4.70	%
ASC 310-30 loans, net	83,539		9,690		15.51	%	120,138		7,522		8.37	%
Loans, net	9,125,792		339,106		4.97	%	8,652,788		307,482		4.75	%
Total interest-earning assets	10,577,420		361,514		4.57	%	10,185,187		327,929		4.30	%
Noninterest-earning assets	1,161,618						1,150,838
Total assets	$	11,739,038	$	361,514	4.12	%	$	11,336,025	$	327,929	3.87	%

Liabilities and Stockholders' Equity
Noninterest-bearing deposits	$	1,808,110					$	1,810,880
Interest-bearing deposits	5,972,877		$	29,486	0.66	%	5,673,929		$	18,060	0.43	%
Time deposits	1,386,921		10,630		1.02	%	1,307,908		6,536		0.67	%
Total deposits	9,167,908		40,116		0.59	%	8,792,717		24,596		0.37	%
Securities sold under agreements to repurchase	110,959		259		0.31	%	124,249		298		0.32	%
FHLB advances and other borrowings	509,822		6,682		1.75	%	530,668		3,735		0.94	%
Subordinated debentures and subordinated notes payable	108,357		3,699		4.56	%	109,130		3,299		4.04	%
Total borrowings	729,138		10,640		1.95	%	764,047		7,332		1.28	%
Total interest-bearing liabilities	9,897,046		$	50,756	0.69	%	9,556,764		$	31,928	0.45	%
Noninterest-bearing liabilities	66,225						89,770
Stockholders' equity	1,775,767						1,689,491
Total liabilities and stockholders' equity	$	11,739,038					$	11,336,025
Net interest spread					3.43	%					3.42	%
Net interest income and net interest margin (FTE) ¹			$	310,758	3.93	%			$	296,001	3.89	%
Less: Tax equivalent adjustment			$	4,910					$	6,477
Net interest income and net interest margin - ties to Statements of Comprehensive Income			$	305,848	3.87	%			$	289,524	3.80	%
¹Annualized for all partial-year periods.
²Interest income includes $2.1 million and $3.0 million for the first nine months of fiscal year 2018 and 2017, respectively, resulting from accretion of ASC 310-20 loan marks associated with acquired loans.

Interest ~~and Dividend~~ Income

The following table presents interest ~~and dividend~~ income for the three and nine month periods ended ~~December 31, 2017~~June 30, 2018 and ~~2016:~~2017.

Three Months Ended
December 31, 2017 December 31, 2016
(dollars in thousands)
Interest and dividend income:
Loans (FTE) $ 109,245
$ 102,074
Taxable securities 6,494
5,878
Nontaxable securities 260
199
Dividends on securities 289
300
Federal funds sold and other 231
346
Total interest and dividend income (FTE) 116,519
108,797
Less: Tax equivalent adjustment 1,565
2,142
Total interest and dividend income (GAAP) $ 114,954
$ 106,655



	Three Months Ended				Nine Months Ended
	June 30, 2018		June 30, 2017		June 30, 2018		June 30, 2017
	(dollars in thousands)
Interest income:
Loans (FTE)	$	118,251	$	103,747	$	339,106	$	307,482
Investment securities	7,471		6,803		21,526		19,719
Federal funds sold and other	424		163		882		728
Total interest income (FTE)	126,146		110,713		361,514		327,929
Less: Tax equivalent adjustment	1,729		2,154		4,910		6,477
Total interest income (GAAP)	$	124,417	$	108,559	$	356,604	$	321,452

43-

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 ~~$116.5~~$126.1 million for the ~~first~~third quarter of fiscal year 2018, compared to ~~$108.8~~$110.7 million for the same quarter of fiscal year 2017, an increase of ~~7.1%~~$15.4 million, or 13.9%. Total interest income was $361.5 million for the first nine months of fiscal year 2018, compared to $327.9 million for the same period in fiscal year 2017, an increase of $33.6 million, or 10.2%. Significant components of interest ~~and dividend~~ income are described in further detail below.

Loans. ~~Average net loan balances for the first quarter of fiscal year 2018 were $8.93 billion, representing a 3.3% increase compared to the same period in fiscal year 2017.~~ Interest income on all loans increased to ~~$109.2~~$118.3 million in ~~first~~third quarter of fiscal year 2018 from ~~$102.1~~$103.7 million in the same quarter in fiscal year 2017, an increase of ~~$7.1~~$14.6 million, or ~~7.0%~~14.0%. Interest income on all loans increased to $339.1 million for the first nine months of fiscal year 2018 from $307.5 million for the first nine months of fiscal year 2017, an increase of $31.6 million, or 10.3%. The increases for both periods were primarily attributable to higher loan interest income driven by growth of 7.3% and 5.5%, respectively, in average loans outstanding between the ~~two periods.~~periods and increasing benchmark interest rates, which favorably impact the contractual interest rates on variable and adjustable rate loans. For the third quarter and the first nine months of fiscal year 2018, interest income on ASC 310-30 loans, which are purchased credit impaired loans with a different income recognition model, increased $0.9 million and $2.2 million, respectively, primarily driven by accelerated accretion of interest income in one pool of purchased credit impaired loans in fiscal year 2018.

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 non-ASC 310-30 loans was ~~4.78%~~4.98% for the ~~first~~third quarter of fiscal year 2018, an increase of 1325 basis points compared to the same quarter in fiscal year 2017. The average tax equivalent yield on non ASC 310-30 loans was 4.87% for the first nine months of fiscal year 2018, a 17 basis point increase compared to the same period in fiscal year 2017. 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 non ASC 310-30 loans was ~~4.67%~~4.94% for the ~~first~~third quarter of fiscal year 2018, a 2336 basis point an increase compared to the same quarter in fiscal year 2017. ~~In addition,~~The adjusted yield on non ASC 310-30 loans was 4.80% for the ~~reduction~~first nine months of fiscal year 2018, a 28 basis point increase over the prior comparable period. Starting in the ~~magnitude of the tax equivalent adjustment driven by a lower statutory tax rate reduced each metric by approximately 2 basis points. Starting in~~ first quarter of fiscal year 2016 and continuing through the ~~first~~third quarter of 2018 we have begun to benefit from a period-over-period increase in LIBOR rates which has reduced the net cost of pay fixed, receive floating interest rate swaps the Company utilizes related to certain fixed rate loans and benchmark rate hikes which have raised interest rates on many of our floating and variable rate loans.

The average duration, net of interest rate swaps, of the loan portfolio was ~~1.2~~1.3 years as of ~~December 31, 2017.~~June 30, 2018. Approximately 47%, or ~~$4.33~~$4.43 billion, of the portfolio is comprised of fixed rate loans, of which ~~$980.1~~$888.2 million 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 and variable rate loans in the portfolio, approximately ~~51%~~46% are indexed to Wall Street Journal Prime, 28% to 5-year Treasuries and the balance to various other indices. Approximately 2%1% of our total loans' rates are floored, with an average interest rate floor 7170 bps above market rates.

Loan-related fee income of ~~$2.0~~$1.0 million is included in interest income for both the third quarter of fiscal year 2018 and 2017. Loan-related fee income of $3.9 million is included in interest income for the first ~~quarter~~nine months of fiscal year 2018 ~~and $1.4~~compared to $3.0 million for the same ~~quarter~~period in fiscal year 2017. 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 ~~$1.0~~$0.5 million and ~~$0.9~~$1.5 million for the third quarter of fiscal years 2018 and 2017, respectively, and $2.2 million and $3.5 million for the first ~~quarter~~nine months of fiscal years 2018 and 2017, respectively, is included as a reduction to interest income.

Investment Portfolio. The carrying value of investment securities and FHLB stock was ~~$1.41~~$1.40 billion as of ~~December 31, 2017.~~June 30, 2018. Interest ~~and dividend~~ income on investments includes income earned on investment securities and FHLB stock. Interest ~~and dividend~~ income on investments was ~~$7.0~~$7.5 million for the ~~first~~third quarter of fiscal year 2018, an increase of ~~$0.6~~$0.7 million, or ~~10.4%~~9.8%, from ~~$6.4~~$6.8 million in the ~~first~~third quarter of fiscal year 2017, driven by ana yield increase to 2.21% from 1.95%, partially offset by a decrease in average balances ~~coupled with~~over the same period. Interest income on investments increased by $1.8 million, or 9.2%, to $21.5 million in the first nine months of fiscal years 2018 from $19.7 million in the same period of fiscal year 2017, primarily due to a yield increase to 2.09% from ~~1.84% to 1.97%~~1.90% partially offset with a slight decrease in average balances over the same period.

~~45-~~

The weighted average life of the investment portfolio was 3.8 years and 3.6 years at ~~December 31, 2017~~June 30, 2018 and September 30, ~~2017.~~2017, respectively. Average investments represented ~~13.6%~~12.6% and ~~13.4%~~13.8% of total average interest-earning assets for the ~~first~~third quarters of fiscal years 2018 and 2017, respectively and 13.0% and 13.6% for the first nine months of fiscal years 2018 and 2017, respectively.

44-

Interest Expense

The following table presents interest expense for the three and nine month periods ended ~~December 31, 2017~~June 30, 2018 and ~~2016:~~2017.


	Three Months Ended				Three Months Ended				Nine Months Ended
	December 31, 2017		December 31, 2016		June 30, 2018		June 30, 2017		June 30, 2018		June 30, 2017
	(dollars in thousands)				(dollars in thousands)
Interest expense:
Interest expense
Deposits	$	10,998	$	7,290	$	16,460	$	9,478	$	40,116	$	24,596
Securities sold under agreements to repurchase	95		115
FHLB advances and other borrowings	2,069		1,271		1,963		1,080		6,941		4,033
Subordinated debentures and subordinated notes payable	1,170		1,088		1,322		1,113		3,699		3,299
Total interest expense	$	14,332	$	9,764	$	19,745	$	11,671	$	50,756	$	31,928

Total interest expense increased ~~$4.6~~$8.0 million, or ~~46.8%~~69.2%, to ~~$14.3~~$19.7 million in the ~~first~~third quarter of fiscal year 2018 from ~~$9.8~~$11.7 million in the same quarter in fiscal year 2017. Total interest expense increased $18.8 million, or 59.0%, to $50.8 million in the first nine months of fiscal year 2018 from $31.9 million in the same period in fiscal year 2017. Significant components of interest expense are described in further detail below.

Deposits. Interest expense on deposits, consisting of ~~checking accounts, money market accounts, NOW accounts, savings~~interest-bearing accounts and time deposits, was ~~$11.0~~$16.5 million and ~~$7.3~~$9.5 million for the ~~first~~third quarter of fiscal year 2018 and 2017, respectively, an increase of ~~$3.7~~$7.0 million, or ~~50.9%, driven by~~73.7%. Interest expense on deposits was $40.1 million and $24.6 million for the first nine months of fiscal year 2018 and 2017, respectively, an increase of $15.5 million, or 63.1%. The increases for both periods were a result of growth in average interest-bearing deposits outstanding and increasing benchmark interest ~~rates.~~rates in the cost of deposits, which increased to 0.70% for the third quarter of fiscal year 2018 from 0.42% for the same quarter of fiscal year 2017. Average deposit balances increased to ~~$9.00 billion from $8.69~~$9.47 billion for the ~~same periods,~~current quarter in fiscal year 2018, from $8.95 billion for the comparable quarter in fiscal year 2017, an increase of ~~$0.31~~$0.52 billion, or ~~3.6%~~5.8%. The cost of deposits increased to ~~0.48%~~0.59% for the first ~~quarter~~nine months of fiscal year 2018 from ~~0.33%~~0.37% for the same ~~quarter of~~period in fiscal year 2017.

Average non-interest-bearing demand account balances ~~remained stable at 20.5%~~decreased to 18.9% of average total deposits for the ~~first~~third quarter of fiscal year 2018 ~~and 20.6%~~from 20.3% for the comparable quarter in fiscal year 2017. Total average other liquid accounts, consisting of money market and savings accounts, ~~increased~~decreased to ~~65.4%~~64.4% of total average deposits for the ~~first~~third quarter of fiscal year 2018, compared to ~~63.9%~~65.3% of total average deposits for the comparable quarter in fiscal year 2017, while time deposit accounts ~~decreased~~increased to ~~14.1%~~16.7% of average total deposits for the ~~first~~third quarter of fiscal year 2018, compared to ~~15.5%~~14.4% in the comparable quarter in fiscal year 2017. We continue our strategy of focusing on cost-effective transaction accounts as well as our focus on gathering business deposits, which are typically transaction accounts by nature.

FHLB Advances and Other Borrowings. Interest expense on FHLB advances and other borrowings was ~~$2.1~~$2.0 million for the ~~first~~third quarter of fiscal year 2018, an increase of ~~$0.8~~$0.9 million, or ~~62.7%~~81.8%, compared to ~~$1.3~~$1.1 million for the comparable quarter in 2017, reflecting a weighted average cost of ~~1.58%~~2.11% and ~~0.70%~~1.31%, respectively, for the ~~first quarters of fiscal years 2018 and 2017, respectively.~~same periods. Our average balance for FHLB advances and other borrowings was ~~$519.6~~$357.1 million in the current quarter of fiscal year 2018 ~~a $197.4 million reduction,~~ compared to ~~$717.0~~$303.8 million in the ~~comparable~~same quarter in fiscal year 2017, an increase of $53.3 million, or 17.5%. Interest expense on FHLB advances and other borrowings was $6.9 million for the first nine months of fiscal year ~~2017.~~2018 and $4.0 million for the same period in fiscal year 2017, representing a weighted average cost of 1.75% and 0.94%, respectively, for the same periods. Average FHLB advances and other borrowings as a proportion of total average interest-bearing liabilities were ~~5.3%~~5.2% for the first ~~quarter~~nine months of fiscal year 2018, compared to ~~7.4%~~5.6% for the comparable ~~quarter~~period in fiscal year 2017. 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. The weighted average contractual rate paid on our FHLB advances was ~~1.57%~~2.32% and ~~0.83%~~1.36% at ~~December 31,~~June 30, 2018 and 2017, ~~and 2016,~~ respectively, and the average tenor was 314 and 615 months for the same periods.

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 ~~December 31, 2017,~~June 30, 2018, we had pledged ~~$3.77~~$3.20 billion of loans to the FHLB, against which we had borrowed ~~$721.0~~$335.0 million.

~~46-~~45-

Subordinated Debentures and Subordinated Notes Payable. Interest expense on our outstanding subordinated debentures and subordinated notes payable was ~~$1.2~~$1.3 million in ~~first~~third quarter of fiscal year 2018 and $1.1 million in the comparable quarter in fiscal year 2017. Interest expense on our outstanding subordinated debentures and subordinated notes payable was $3.7 million and $3.3 million for the first nine months of fiscal years 2018 and 2017, respectively. The weighted average contractual rate on outstanding subordinated notes was 4.88% at both ~~December 31, 2017~~June 30, 2018 and September 30, 2017.

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, nine month periods 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.


	Current Quarter vs Comparable Quarter									Current Quarter vs Comparable Quarter								Current 9 month period vs Comparable 9 month period
	Volume			Rate			Total			Volume			Rate		Total			Volume			Rate			Total
	(dollars in thousands)									(dollars in thousands)
Increase (decrease) in interest income:
Cash and cash equivalents	$	(397	)	$	282		$	(115	)	$	97		$	164	$	261		$	(509	)	$	663		$	154
Investment securities	183			483			666			(202		)	870		668			(92		)	1,899			1,807
Non ASC 310-30 loans	3,868			2,902			6,770			8,160			5,451		13,611			18,320			11,136			29,456
ASC 310-30 loans	(810		)	1,211			401			(1,089		)	1,982		893			(2,806		)	4,974			2,168
Loans	3,058			4,113			7,171			7,071			7,433		14,504			15,514			16,110			31,624
Total increase	2,844			4,878			7,722			6,966			8,467		15,433			14,913			18,672			33,585
Increase (decrease) in interest expense:
NOW, money market & savings deposits	331			2,831			3,162
Interest-bearing deposits										321			4,212		4,533			997			10,429			11,426
Time deposits	(136		)	682			546			603			1,846		2,449			416			3,678			4,094
Securities sold under agreements to repurchase	(10		)	(10		)	(20		)	(15		)	9		(6		)	(31		)	(8		)	(39		)
FHLB advances and other borrowings	(428		)	1,226			798			198			691		889			(152		)	3,099			2,947
Subordinated debentures and subordinated notes payable	(26		)	108			82			2			207		209			(24		)	424			400
Total (decrease) increase	(269		)	4,837			4,568
Total increase										1,109			6,965		8,074			1,206			17,622			18,828
Increase in net interest income (FTE)	$	3,113		$	41		$	3,154		$	5,857		$	1,502	$	7,359		$	13,707		$	1,050		$	14,757

Provision for Loan and Lease Losses

We recognized provision for loan and lease losses of ~~$4.6~~$3.5 million for the ~~first~~third quarter of fiscal year 2018 compared to a provision for loan and lease losses of ~~$7.0~~$5.8 million for the comparable quarter in fiscal year 2017, a decrease of ~~$2.4~~$2.3 million, or 39.4% between the ~~periods,~~periods. The provision was lower due to a higher amount of specific reserve balances in the comparable quarter. Provision for loan losses was $13.0 million for the first nine months of fiscal year 2018 compared to $16.9 million for the comparable period in fiscal year 2017, a decrease of $3.9 million, or ~~35.4%.~~23.0%, between the periods. The decrease in provision was mostly driven ~~primarily~~ by a lower ~~specific reserves in~~level of charge-offs recognized between the ~~agriculture and commercial non-real estate segments of the loan portfolio.~~periods. We recorded a negligible net impairment in provision for ASC 310-30 loans for the third quarter of fiscal year 2018, compared to a net improvement in provision of $0.1 million for the comparable quarter in fiscal year 2017. We recorded $0.1 million net improvement in provision for ASC 310-30 loans for the first ~~quarter~~nine months of fiscal year 2018 compared to a net ~~impairment~~improvement of $1.0 million for the same period in ~~provision~~fiscal year 2017.

46-



	Three Months Ended					Nine Months Ended
	June 30, 2018		June 30, 2017			June 30, 2018			June 30, 2017
	(dollars in thousands)
Provision for loan and lease losses, non ASC 310-30 loans *	$	3,505	$	5,850		$	13,105		$	17,860
Provision for (reduction in) loan and lease losses, ASC 310-30 loans	10		(54		)	(133		)	(1,006		)
Provision for loan and lease losses, total	$	3,515	$	5,796		$	12,972		$	16,854
* As presented above, the non ASC 310-30 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 third quarter of ~~$0.1 million for~~fiscal year 2018 that were lower than the comparable quarter in fiscal year ~~2017.~~

Three Months Ended
December 31, 2017 December 31, 2016
(dollars in thousands)
Provision for loan and lease losses, non ASC 310-30 loans * $ 4,604
$ 6,950
Provision for (reduction in) loan and lease losses, ASC 310-30 loans (47 ) 99
Provision for loan and lease losses, total $ 4,557
$ 7,049

* As presented above, the non ASC 310-30 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.

~~47-~~

~~Total Credit-Related Charges~~

~~In addition to~~2017 and were lower in the ~~lower provision for loan losses we incurred during the current~~first nine months of fiscal ~~quarter of~~year 2018 compared to the same ~~quarter~~period in ~~2017, we recognized other credit-related charges.~~fiscal year 2017. We believe that the following table, which summarizes each component of the total credit-related charges incurred during the current ~~prior~~ and comparable quarter and the current and comparable nine month periods, is helpful to understanding the overall impact on our quarterly results of operations. Net other repossessed property charges includes other repossessed property operating costs, valuation adjustments and (loss) gain on sale of other repossessed properties, each of which entered other repossessed property 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:							For the three months ended:						For the nine months ended:
Item	Included within F/S Line Item(s):	December 31, 2017			December 31, 2016			Included within F/S Line Item(s):	June 30, 2018			June 30, 2017			June 30, 2018		June 30, 2017
		(Dollars in thousands)							(Dollars in thousands)
Provision for loan and lease losses	Provision for loan and lease losses	$	4,557		$	7,049		Provision for loan and lease losses	$	3,515		$	5,796		$	12,972	$	16,854
Net other repossessed property charges	Net loss on repossessed property and other related expenses	214			658			Net loss on repossessed property and other related expenses	305			152			1,519		1,208
Reversal (recovery) of interest income on nonaccrual loans	Interest income on loans	1,068			(74		)
Reversal of interest income on nonaccrual loans								Interest income on loans	216			332			1,126		233
Loan fair value adjustment related to credit	Net (decrease) increase in fair value of loans at fair value	(1,038		)	539			Net increase (decrease) in fair value of loans at fair value	(123		)	(293		)	197		(4		)
Total		$	4,801		$	8,172			$	3,913		$	5,987		$	15,814	$	18,291

Noninterest Income

The following table presents noninterest income for the three and nine month periods ended ~~December 31, 2017~~June 30, 2018 and ~~2016:~~2017.


	Three Months Ended						Three Months Ended						Nine Months Ended
	December 31, 2017			December 31, 2016			June 30, 2018			June 30, 2017			June 30, 2018			June 30, 2017
	(dollars in thousands)						(dollars in thousands)
Non-interest income:
Noninterest income
Service charges and other fees	$	13,178		$	13,837		$	12,655		$	14,572		$	37,879		$	41,983
Wealth management fees	2,185			2,254			2,242			2,433			6,761			7,116
Mortgage banking income, net	1,660			2,662			1,352			1,828			4,178			6,130
Net (loss) on sale of securities	(1		)	—
Net gain on sale of securities							15			—			6			44
Other	1,090			1,930			1,952			1,522			6,801			4,878
Subtotal, product and service fees	18,112			20,683			18,216			20,355			55,625			60,151
Net (decrease) in fair value of loans at fair value	(8,665		)	(64,001		)
Net (decrease) increase in fair value of loans at fair value							(7,370		)	6,060			(30,872		)	(63,158		)
Net realized and unrealized gain on derivatives	7,227			58,976			8,093			(9,088		)	29,602			51,481
Subtotal, loans at fair value and related derivatives	(1,438		)	(5,025		)	723			(3,028		)	(1,270		)	(11,677		)
Total noninterest income	$	16,674		$	15,658		$	18,939		$	17,327		$	54,355		$	48,474

47-

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 U.S. 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 ~~$16.7~~$18.9 million for the ~~first~~third quarter of fiscal year 2018, compared to ~~$15.7~~$17.3 million for the comparable quarter in fiscal year 2017, an increase of ~~$1.0~~$1.6 million, or ~~6.5%~~9.3%. Noninterest income was $54.4 million for the first nine months of fiscal year 2018, compared to $48.5 million for the comparable period in fiscal year 2017, an increase of $5.9 million, or 12.1%. Significant components of noninterest income are described in further detail below.

Product and Service Fees. We recognized ~~$18.1~~$18.2 million of noninterest income related to product and service fees in the ~~first~~third quarter of fiscal year 2018, a decrease of ~~$2.6~~$2.2 million, or ~~12.4%~~10.5%, compared to the same quarter in fiscal year 2017. The decrease was ~~primarily attributable~~due to a ~~$1.0 million decrease in mortgage banking income, a $0.8 million decrease in other income, and a $0.7~~

~~48-~~

$1.9 million decrease in service charges and other fees ~~which reflected~~and a ~~modest~~$0.5 million decrease ~~primarily driven~~in mortgage banking income, partially offset by a $0.4 million increase in other income. The decrease in service charges and other fees reflects the ~~full quarter~~ impact of the "Durbin Amendment" limit on debit card interchange income that became effective in July ~~2017.~~2017 while the increase in other income was primarily driven by a gain on the sale of stock shares held in the current quarter.

Noninterest income related to product and service fees was $55.6 million for the first nine months of fiscal year 2018 compared to $60.2 million for the same period in fiscal year 2017, a decrease of $4.6 million, or 7.5%. The decrease was due to a $4.1 million decrease in service charges and other fees and a $2.0 million decrease in mortgage banking income, partially offset by a $1.9 million increase in other income. The decrease in service charges and other fees was primarily driven by the impact of the "Durbin Amendment" limit on debit card interchange income. The decrease in mortgage banking income was due to fewer originations sold in the period, while the increase in other income was due to a gain on the sale of stock shares and a sign on bonus for a new contract offset by an estimated breakage cost of an existing contract included in noninterest expense.

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 ~~first~~third quarter of fiscal year 2018, these items accounted for ~~$(1.4)~~$0.7 million of noninterest income compared to ~~$(5.0)~~$(3.0) million for the same quarter in fiscal year 2017. The change was driven by a ~~net favorable change in the credit adjustment of $1.6 million combined with a $2.0~~$2.5 million reduction in the current cost of interest rate swaps ~~driven by~~due to changes in the interest rate ~~environment.~~environment and a $1.4 million increase in swap fees, partially offset by a net unfavorable change in the credit risk adjustment of $0.2 million. For the first nine months of fiscal year 2018, these items accounted for $(1.3) million of noninterest income compared to $(11.7) million for the same period in fiscal year 2017. The change was driven by a $6.7 million reduction in the current cost of interest rate swaps and a $3.9 million increase in swap fees combined with a net unfavorable change in the credit risk adjustment of $0.2 million. We believe that the current realized loss on the derivatives economically offsets the interest income earned on the related ~~loans; we~~loans. We present elsewhere the adjusted net interest income and adjusted net interest margin reflecting the metrics we use to manage the business.

Noninterest Expense

The following table presents noninterest expense for the three and nine month periods ended ~~December 31, 2017~~June 30, 2018 and ~~2016:~~2017.


	Three Months Ended				Three Months Ended				Nine Months Ended
	December 31, 2017		December 31, 2016		June 30, 2018		June 30, 2017		June 30, 2018		June 30, 2017
	(dollars in thousands)				(dollars in thousands)
Noninterest expense:
Noninterest expense
Salaries and employee benefits	$	32,868	$	31,634	$	35,122	$	32,868	$	101,661	$	96,872
Data processing	5,896		5,677
Occupancy expenses	4,002		4,024
Data processing and communication					7,177		7,370		23,251		20,965
Occupancy and equipment					4,974		4,866		15,112		14,812
Professional fees	4,240		2,835		4,297		4,141		12,564		10,535
Communication expenses	988		1,040
Advertising	1,059		975		1,260		1,059		3,441		3,029
Equipment expense	846		798
Net loss recognized on repossessed property and other related expenses	214		658
Net loss on repossessed property and other related expenses					305		152		1,519		1,208
Amortization of core deposits and other intangibles	426		839		416		538		1,268		1,927
Acquisition expenses	—		710		—		—		—		710
Other	4,329		3,347		4,312		3,928		13,059		11,254
Total noninterest expense	$	54,868	$	52,537	$	57,863	$	54,922	$	171,875	$	161,312

48-

Our noninterest expense consists primarily of salaries and employee benefits, data processing and communication, occupancy ~~expenses,~~and equipment, professional fees ~~communication expenses,~~and advertising ~~and acquisition~~ expenses. Noninterest expense was ~~$54.9~~$57.9 million in the ~~first~~third quarter of fiscal year 2018 compared to ~~$52.5~~$54.9 million for the same quarter in fiscal year 2017, an increase of $3.0 million, or 5.4%. This increase was attributable to a $2.3 million ~~or 4.4%. Included~~increase in ~~noninterest~~salaries and employee benefits primarily due to living wage increases in response to federal tax reform and annual merit increases compared to the comparable period.

Noninterest expense was $171.9 million for the first ~~quarter~~nine months of fiscal year 2018 compared to $161.3 million for the same period in fiscal year 2017, ~~was $0.7 million~~an increase of ~~non-recurring acquisitions expenses; absent this reduction, total noninterest expense increased by $3.0~~$10.6 million, or ~~5.9%, over the same period. This~~6.5%. The increase was primarily ~~attributable~~driven by a $4.8 million increase in salaries and employee benefits due to the living wage increases and annual merit increases mentioned previously, a ~~$1.4~~$2.3 million increase in data processing and communication expense primarily driven by an estimated breakage cost on an existing contract, a $2.0 million increase in professional fees ~~primarily~~ driven by an increase in our FDIC assessment ~~a $1.2 million increase in salaries and employee benefits~~ and a ~~$1.0~~$1.8 million increase in other expenses, partially offset by a decrease in acquisition expenses of ~~$0.4 million in net loss recognized on repossessed property and other related expenses.~~$0.7 million.

Our efficiency ratio was 45.8% and ~~45.1%~~46.7% for the three month periods ending ~~December 31,~~June 30, 2018 and 2017, respectively. Our efficiency ratio was 46.7% and ~~2016,~~46.3% for the first nine month periods ending June 30, 2018 and 2017, respectively. For more information on our efficiency ratio, including a reconciliation to the most directly comparable GAAP financial measures, see "—Non-GAAP Financial Measures" section.

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 ~~$28.6~~$16.4 million for the ~~first~~third quarter of fiscal year 2018 represents an effective tax rate of ~~49.5%~~26.3%, compared to a provision of ~~$16.1~~$18.4 million or an effective tax rate of ~~30.3%~~34.5% for the comparable ~~quarter.~~quarter of fiscal year 2017. The provision for income taxes of $59.7 million for the first nine months of fiscal year 2018 represents an effective tax rate of 34.1%, compared to a provision of $52.7 million or an effective tax rate of 33.0% for the comparable period in fiscal year 2017. Excluding the deferred taxes revaluation as a result of the Tax Reform Act of 2017, the effective tax rate was ~~26.0%. For more information on~~26.3% for the ~~impact~~first nine months of ~~the deferred taxes adjustment, see "—Overview, Impact of the Tax Cuts and Jobs Act of 2017" section.~~

~~49-~~

fiscal year 2018.

Return on Assets and Equity

The following table ~~below~~ presents our return on average total assets, return on average common equity and average common equity to average assets ratio for the dates ~~presented:~~presented.


	Three Months Ended				Three Months Ended				Nine Months Ended
	December 31, 2017		December 31, 2016		June 30, 2018		June 30, 2017		June 30, 2018		June 30, 2017
Return on average total assets	1.00	%	1.28	%	1.55	%	1.25	%	1.32	%	1.26	%
Return on average common equity	6.6	%	8.8	%	10.2	%	8.2	%	8.7	%	8.5	%
Average common equity to average assets ratio	15.2	%	14.6	%	15.1	%	15.2	%	15.1	%	14.9	%

Excluding the revaluation of our deferred taxes, return on average total assets and return on average common equity would have been 1.47% and 9.6%, respectively, for the three months ended December 31, 2017.

49-

Analysis of Financial Condition

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


	As of						As of
	December 31, 2017			September 30, 2017			June 30, 2018			September 30, 2017
	(dollars in thousands)						(dollars in thousands)
Balance Sheet and Other Information:
Total assets	$	11,806,581		$	11,690,011		$	12,009,048		$	11,690,011
Loans ¹	9,165,373			8,968,553
Loans ³							9,379,819			8,968,553
Allowance for loan and lease losses	64,023			63,503			64,688			63,503
Deposits	9,024,185			8,977,613			9,585,318			8,977,613
Stockholders' equity	1,767,873			1,755,000			1,816,741			1,755,000
Tangible common equity ²	1,019,902			1,006,603
Tangible common equity ¹							1,069,612			1,006,603
Tier 1 capital ratio	11.3		%	11.4		%	11.8		%	11.4		%
Total capital ratio	12.3		%	12.5		%	12.8		%	12.5		%
Tier 1 leverage ratio	10.3		%	10.3		%	10.6		%	10.3		%
Common equity tier 1 ratio	10.5		%	10.7		%	11.0		%	10.7		%
Tangible common equity / tangible assets ²	9.2		%	9.2		%
Tangible common equity / tangible assets ¹							9.5		%	9.2		%
Book value per share - GAAP	$	30.02		$	29.83		$	30.84		$	29.83
Tangible book value per share ²	$	17.32		$	17.11
Tangible book value per share ¹							$	18.16		$	17.11
Nonaccrual loans / total loans	1.61		%	1.54		%	1.36		%	1.54		%
Net charge-offs (recoveries) / average total loans³	0.18		%	0.26		%
Net charge-offs (recoveries) / average total loans ²							0.17		%	0.26		%
Allowance for loan and lease losses / total loans	0.70		%	0.71		%	0.69		%	0.71		%

¹Loans include unpaid principal balance net of unamortized discount on acquired loans and unearned net deferred fees and costs and loans in process.
²This 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" section.
³ Annualized for partial-year periods, except for September 30, 2017, which was for the twelve month period.
^¹This 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" section.							^¹This 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" section.
^² Annualized for partial-year periods, except for September 30, 2017, which was for the twelve month period.							^² Annualized for partial-year periods, except for September 30, 2017, which was for the twelve month period.
³ Loans include unpaid principal balance net of unamortized discount on acquired loans and unearned net deferred fees and costs and loans in process.							³ Loans include unpaid principal balance net of unamortized discount on acquired loans and unearned net deferred fees and costs and loans in process.

Our total assets were ~~$11.81~~$12.01 billion at ~~December 31, 2017,~~June 30, 2018, compared with $11.69 billion at September 30, ~~2017.~~2017, an increase of $0.32 billion, or 2.7%. The increase in total assets during the first ~~three~~nine months of fiscal year 2018 was principally attributable to an increase in net loans of ~~$196.3 million~~$0.41 billion, or 4.6%, since September 30, 2017, partially offset by a decrease in cash and cash equivalents of ~~$62.8 million~~$0.07 billion for the same period. At ~~December 31, 2017,~~June 30, 2018, loans were ~~$9.17~~$9.38 billion, compared to $8.97 billion at September 30, 2017. Net loan growth was primarily driven by growth in CRE, agriculture and ~~agriculture~~commercial non-real estate segments of the loan portfolio, partially offset by a reduction in ~~commercial non-real~~residential real estate loans. During the first ~~quarter~~nine months of fiscal year 2018, total deposits ~~grew~~increased by ~~$46.6 million,~~$0.61 billion, or ~~0.5%~~6.8%. The growth was primarily driven by growth in interest-bearing deposits, which included a ~~$76.0 million~~$0.29 billion increase in ~~noninterest-bearing~~brokered deposits, a $0.22 billion increase in public deposits and a $0.16 billion increase in consumer deposits, partially offset by a ~~$29.4 million reduction~~$0.06 decrease in ~~interest-bearing deposits, which is net of continued outflows of time~~commercial deposits.

50-

Loan Portfolio

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


	December 31, 2017			September 30, 2017			June 30, 2018			September 30, 2017
	(dollars in thousands)						(dollars in thousands)
Unpaid principal balance:
Commercial real estate ¹
Commercial real estate ¹
Originated	$	3,824,110		$	3,628,235		$	4,122,857		$	3,628,235
Acquired	471,586			496,570			406,589			496,570
Total	4,295,696			4,124,805			4,529,446			4,124,805
Agriculture¹
Agriculture ¹
Originated	2,055,784			1,990,648			2,072,112			1,990,648
Acquired	121,599			131,490			104,206			131,490
Total	2,177,383			2,122,138			2,176,318			2,122,138
Commercial non-real estate ¹
Commercial non-real estate ¹
Originated	1,652,168			1,670,349			1,705,735			1,670,349
Acquired	43,563			48,565			45,092			48,565
Total	1,695,731			1,718,914			1,750,827			1,718,914
Residential real estate
Originated	731,517			724,906			689,813			724,906
Acquired	192,922			207,986			168,035			207,986
Total	924,439			932,892			857,848			932,892
Consumer
Originated	53,698			56,467			44,471			56,467
Acquired	9,174			10,092			6,946			10,092
Total	62,872			66,559			51,417			66,559
Other lending
Originated	45,737			43,132			44,187			43,132
Acquired	68			75			—			75
Total	45,805			43,207			44,187			43,207
Total originated	8,363,014			8,113,737			8,679,175			8,113,737
Total acquired	838,912			894,778			730,868			894,778
Total unpaid principal balance	9,201,926			9,008,515			9,410,043			9,008,515
Less: Unamortized discount on acquired loans	(26,536		)	(29,121		)	(19,850		)	(29,121		)
Less: Unearned net deferred fees and costs and loans in process	(10,017		)	(10,841		)	(10,374		)	(10,841		)
Total loans	9,165,373			8,968,553			9,379,819			8,968,553
Allowance for loan and lease losses	(64,023		)	(63,503		)	(64,688		)	(63,503		)
Loans, net	$	9,101,350		$	8,905,050		$	9,315,131		$	8,905,050

¹Unpaid 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.	¹Unpaid 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.						¹Unpaid 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 ~~quarter~~nine months of fiscal year 2018, total loans increased by ~~2.2%~~4.6%, or ~~$196.8~~$411.3 million. The growth was primarily focused in CRE, agriculture and ~~agriculture~~commercial non-real estate segments of the loan portfolio, which grew ~~$170.9~~$404.6 million, $54.2 million, and ~~$55.2~~$31.9 million, respectively, offset by a reduction of ~~$23.2~~$75.0 million in ~~commercial non-real~~residential estate loans. Over the same time period, ~~residential real estate,~~ consumer and other loan balances remained generally stable.

51-

The following table presents an analysis of the unpaid principal balance of our loan portfolio at ~~December 31, 2017,~~June 30, 2018, by borrower and collateral type and by each of the six major geographic areas we use to manage our markets.


	December 31, 2017																										June 30, 2018
	South Dakota			Iowa / Kansas / Missouri			Nebraska			Arizona			Colorado			North Dakota / Minnesota			Other⁽²⁾			Total			%		South Dakota			Iowa / Kansas / Missouri			Nebraska			Arizona			Colorado			North Dakota / Minnesota			Other ²			Total			%
	(dollars in thousands)																										(dollars in thousands)
Commercial real estate ¹	$	1,048,217		$	1,093,977		$	823,487		$	447,780		$	669,144		$	203,797		$	9,294		$	4,295,696		46.7	%
Agriculture ¹	677,224			422,709			166,876			733,246			177,045			3,313			(3,030		)	2,177,383			23.7	%
Commercial non-real estate ¹	269,197			829,648			355,848			73,320			120,453			8,714			38,551			1,695,731			18.4	%
Commercial real estate ¹																											$	1,048,871		$	1,200,442		$	847,007		$	539,139		$	698,974		$	208,196		$	(13,183	)	$	4,529,446		48.1	%
Agriculture ¹																											692,271			391,260			153,694			764,222			181,295			3,118			(9,542		)	2,176,318			23.1	%
Commercial non-real estate ¹																											329,435			817,318			354,659			67,391			128,874			7,309			45,841			1,750,827			18.6	%
Residential real estate	224,912			277,580			196,380			23,106			154,553			18,898			29,010			924,439			10.0	%	206,614			255,614			193,346			25,036			134,475			17,732			25,031			857,848			9.1	%
Consumer	24,288			20,394			14,461			893			1,277			694			865			62,872			0.7	%	20,920			15,986			11,317			730			1,025			675			764			51,417			0.6	%
Other lending	—			—			—			—			—			—			45,805			45,805			0.5	%	—			—			—			—			—			—			44,187			44,187			0.5	%
Total	$	2,243,838		$	2,644,308		$	1,557,052		$	1,278,345		$	1,122,472		$	235,416		$	120,495		$	9,201,926		100.0	%	$	2,298,111		$	2,680,620		$	1,560,023		$	1,396,518		$	1,144,643		$	237,030		$	93,098		$	9,410,043		100.0	%
% by location	24.4		%	28.7		%	16.9		%	13.9		%	12.2		%	2.6		%	1.3		%	100.0		%			24.4		%	28.5		%	16.6		%	14.8		%	12.2		%	2.5		%	1.0		%	100.0		%

¹Unpaid 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.	¹Unpaid 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.																										¹Unpaid 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.
²Balances 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.	²Balances 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.																										²Balances 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 ~~December 31, 2017:~~June 30, 2018.


	December 31, 2017		June 30, 2018
	(dollars in thousands)		(dollars in thousands)
Construction and development	$	622,985	$	733,612
Owner-occupied CRE	1,317,585		1,360,969
Non-owner-occupied CRE	2,035,987		2,123,002
Multifamily residential real estate	319,139		311,863
Commercial real estate	4,295,696		4,529,446
Agriculture real estate	994,069		997,835
Agriculture operating loans	1,183,314		1,178,483
Agriculture	2,177,383		2,176,318
Commercial non-real estate	1,695,731		1,750,827
Home equity lines of credit	286,328		242,921
Closed-end first lien	461,499		456,587
Closed-end junior lien	38,278		37,882
Residential construction	138,334		120,458
Residential real estate	924,439		857,848
Consumer	62,872		51,417
Other	45,805		44,187
Total unpaid principal balance	$	9,201,926	$	9,410,043

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 lending specifically, and to CRE lending in general, by targeting relationships with sound management and financials which are priced to reflect the amount of risk we accept as the lender.

Agriculture. Agriculture loans include farm operating loans and loans collateralized by farm land. According to the American Banker's Association, at ~~September 30, 2017,~~March 31, 2018, we were ranked the sixth-largest farm lender bank in the United States measured by total dollar volume of farm loans. We consider agriculture lending one of our core competencies. 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

52-

borrowers have experienced volatile commodity prices over recent years, we believe there continues to typically be strong secondary

~~52-~~

sources of repayment and low borrower leverage for the agriculture loan portfolio. Continued pressure on commodity prices, including through recently imposed and proposed tariffs on the export of agricultural products, or a further downturn in the agriculture economy could directly and adversely affect our agricultural loan portfolio and indirectly and adversely impact other lending categories including commercial non-real estate, CRE, residential real estate and consumer.

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 and variable rate loans with interest rate swaps over a wide range of terms, and variable-rate loans with varying terms. Our bank's direct exposure to energy-related borrowers is less than ~~1.4%~~2.0% of total loans.

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 some 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, customer deposit account overdrafts, and lease receivables.

The following table presents the maturity distribution of our loan portfolio as of ~~December 31, 2017.~~June 30, 2018. The maturity dates were determined based on the contractual maturity date of the ~~loan:~~loan.


	1 Year or Less		>1 Through 5 Years		>5 Years		Total		1 Year or Less		>1 Through 5 Years		>5 Years		Total
	(dollars in thousands)								(dollars in thousands)
Maturity distribution:
Commercial real estate	$	406,956	$	1,922,674	$	1,966,066	$	4,295,696	$	469,368	$	1,996,124	$	2,063,954	$	4,529,446
Agriculture	1,089,887		697,437		390,059		2,177,383		1,065,884		696,761		413,673		2,176,318
Commercial non-real estate	731,008		503,767		460,956		1,695,731		817,916		476,084		456,827		1,750,827
Residential real estate	232,965		317,212		374,262		924,439		204,544		294,548		358,756		857,848
Consumer	10,257		42,043		10,572		62,872		8,131		34,920		8,366		51,417
Other lending	45,805		—		—		45,805		44,187		—		—		44,187
Total	$	2,516,878	$	3,483,133	$	3,201,915	$	9,201,926	$	2,610,030	$	3,498,437	$	3,301,576	$	9,410,043

The following table presents the distribution, as of ~~December 31, 2017,~~June 30, 2018, of our loans that were due after one year between fixed and variable interest ~~rates:~~rates.


	Fixed		Variable		Total		Fixed		Variable		Total
	(dollars in thousands)						(dollars in thousands)
Maturity distribution:
Commercial real estate	$	1,986,802	$	1,901,938	$	3,888,740	$	1,993,685	$	2,066,393	$	4,060,078
Agriculture	839,307		248,189		1,087,496		851,949		258,485		1,110,434
Commercial non-real estate	595,977		368,746		964,723		597,502		335,409		932,911
Residential real estate	215,908		475,566		691,474		225,254		428,050		653,304
Consumer	42,432		10,183		52,615		34,327		8,959		43,286
Total	$	3,680,426	$	3,004,622	$	6,685,048	$	3,702,717	$	3,097,296	$	6,800,013

53-

Other Repossessed Property

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. Other repossessed property 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 other repossessed property carrying value was ~~$10.5~~$10.2 million as of ~~December 31, 2017,~~June 30, 2018, an increase of ~~$1.5~~$1.2 million, or ~~16.7%~~13.8%, compared to September 30, ~~2017.~~ 2017, primarily due to transfers into other repossessed property during the current period.

The following table presents our other repossessed property balances for the period ~~indicated:~~indicated.


	Three Months Ended December 31, 2017		Three Months Ended June 30, 2018		Nine Months Ended June 30, 2018
	(dollars in thousands)		(dollars in thousands)
Beginning balance	$	8,985	$	16,726	$	8,985
Additions to other repossessed property	3,671		183		11,188
Valuation adjustments and other	(13)		(472)		(997)
Sales	(2,157)		(6,216)		(8,955)
Ending balance	$	10,486	$	10,221	$	10,221

Investments

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


	December 31, 2017		September 30, 2017		June 30, 2018		September 30, 2017
	(dollars in thousands)				(dollars in thousands)
U.S. Treasury securities	$	228,302	$	228,039	$	178,774	$	228,039
Mortgage-backed securities:
Government National Mortgage Association	481,441		511,457		445,376		511,457
Federal Home Loan Mortgage Corporation	203,561		169,147		250,832		169,147
Federal National Mortgage Association	161,958		170,247		194,515		170,247
Small Business Assistance Program	237,965		224,005		267,428		224,005
States and political subdivision securities	70,034		73,041		70,509		73,041
Other	1,006		1,006		1,006		1,006
Total	$	1,384,267	$	1,376,942	$	1,408,440	$	1,376,942

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. Since September 30, 2017, the fair value of the portfolio has ~~decreased~~increased by ~~$1.3~~$4.8 million, or ~~0.1%~~0.3%.

The following table presents 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 held at ~~December 31, 2017.~~June 30, 2018. 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 ("WA Yield") on these assets is presented ~~below~~in the following table based on the contractual rate, as opposed to a tax equivalent yield concept.

December 31, 2017
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 WA Yield Amount WA Yield Amount WA Yield Amount WA Yield Amount WA Yield Amount WA Yield Amount WA Yield
(dollars in thousands)
U.S. Treasury securities $ 84,927
1.39 % $ 143,375
1.66 % $ —
— % $ —
— % $ —
— % $ —
— % $ 228,302
1.56 %
Mortgage-backed securities —
— % —
— % —
— % —
— % 1,084,925
2.06 % —
— % 1,084,925
2.06 %
States and political subdivision securities 8,624
1.40 % 45,753
1.49 % 15,535
1.84 % 122
5.00 % —
— % —
— % 70,034
1.56 %
Other —
— % —
— % —
— % —
— % —
— % 1,006
— % 1,006
— %
Total $ 93,551
1.39 % $ 189,128
1.62 % $ 15,535
1.84 % $ 122
5.00 % $ 1,084,925
2.06 % $ 1,006
— % $ 1,384,267
1.95 %

54-



	June 30, 2018
	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		WA Yield		Amount		WA Yield		Amount		WA Yield		Amount		WA Yield		Amount		WA Yield		Amount		WA Yield		Amount		WA Yield
	(dollars in thousands)
U.S. Treasury securities	$	109,794	1.59	%	$	68,980	1.67	%	$	—	—	%	$	—	—	%	$	—	—	%	$	—	—	%	$	178,774	1.62	%
Mortgage-backed securities	—		—	%	—		—	%	—		—	%	—		—	%	1,158,151		2.27	%	—		—	%	1,158,151		2.27	%
States and political subdivision securities ¹ ²	11,133		1.32	%	47,465		1.58	%	11,789		1.89	%	122		5.00	%	—		—	%	—		—	%	70,509		1.60	%
Other	—		—	%	—		—	%	—		—	%	—		—	%	—		—	%	1,006		—	%	1,006		—	%
Total	$	120,927	1.57	%	$	116,445	1.63	%	$	11,789	1.89	%	$	122	5.00	%	$	1,158,151	2.27	%	$	1,006	—	%	$	1,408,440	2.15	%
¹ Information related to obligations of state and political subdivisions is presented based upon yield to first optional call date if the security is purchased at a premium, yield to maturity if purchased at par or a discount.
² Maturity calculations for obligations of state and political subdivisions are based on the first optional call date for securities with a fair value above par and contractual maturity for securities with a fair value equal to or below par.

Asset Quality

We place an asset on nonaccrual status when ~~any installment~~management believes, after considering collection efforts and other factors, the borrowers condition is such that collection of ~~principal or~~ interest is ~~more than~~doubtful, which is generally at 90 days past ~~due or earlier when management determines the ultimate collection of all contractually due principal or interest to be unlikely.~~due. 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.

The following table presents the dollar amount of nonaccrual loans, other repossessed property, restructured performing loans and accruing loans over 90 days past due, at the end of the dates indicated. We entered into loss-sharing agreements with the FDIC related to certain assets (loans and other repossessed property) acquired from TierOne Bank on June 4, 2010. Loans covered by a FDIC loss-sharing ~~agreements~~agreement are generally pooled with other similar loans and are accreting purchase discount into income each period. Subject to compliance with the applicable loss-sharing agreement, we are indemnified by the FDIC at a rate of 80% for any future credit losses onfor single-family real estate loans and other repossessed property covered by athe FDIC loss-sharing agreement through June 4, ~~2020 for single-family real estate loans.~~2020. Our commercial loss-sharing agreement with the FDIC expired in 2015.

December 31, 2017 September 30, 2017
(dollars in thousands)
Nonaccrual loans ¹

Commercial real estate ³
$ 33,939
$ 14,912
Agriculture ³
92,262
100,504
Commercial non-real estate ³
13,016
13,674
Residential real estate
Loans covered by FDIC loss-sharing agreements 4,131
4,893
Loans not covered by FDIC loss-sharing agreements 3,810
4,206
Total 7,941
9,099
Consumer ³
167
123
Other lending ³
—
—
Total nonaccrual loans covered by FDIC loss-sharing agreements 4,131
4,893
Total nonaccrual loans not covered by FDIC loss-sharing agreements 143,194
133,419
Total nonaccrual loans 147,325
138,312
Other repossessed property 10,486
8,985
Total nonperforming assets 157,811
147,297
Restructured performing loans 32,352
32,490
Total nonperforming and restructured assets $ 190,163
$ 179,787

Accruing loans 90 days or more past due $ 157
$ 1,859
Nonperforming restructured loans included in total nonaccrual loans $ 64,025
$ 71,334

Percent of total assets
Nonaccrual loans ¹

Loans not covered by FDIC loss-sharing agreements 1.21 % 1.14 %
Total 1.25 % 1.18 %
Other repossessed property 0.09 % 0.08 %
Nonperforming assets²
1.34 % 1.26 %
Nonperforming and restructured assets²
1.61 % 1.54 %

¹ Includes nonperforming restructured loans
²Includes nonaccrual loans, which includes nonperforming restructured loans.
³Loans not covered by FDIC loss-sharing agreements



	June 30, 2018		September 30, 2017
	(dollars in thousands)
Nonaccrual loans ¹
Commercial real estate ³	$	29,910	$	14,912
Agriculture ³	81,512		100,504
Commercial non-real estate ³	9,152		13,674
Residential real estate
Loans covered by a FDIC loss-sharing agreement	3,230		4,893
Loans not covered by a FDIC loss-sharing agreement	3,455		4,206
Total	6,685		9,099
Consumer ³	56		123
Total nonaccrual loans covered by a FDIC loss-sharing agreement	3,230		4,893
Total nonaccrual loans not covered by a FDIC loss-sharing agreement	124,085		133,419
Total nonaccrual loans	127,315		138,312
Other repossessed property	10,221		8,985
Total nonperforming assets	137,536		147,297
Restructured performing loans	36,758		32,490
Total nonperforming and restructured assets	$	174,294	$	179,787


Accruing loans 90 days or more past due	$	60	$	1,859
Nonperforming restructured loans included in total nonaccrual loans	$	64,361	$	71,334

55-



	June 30, 2018		September 30, 2017
	(dollars in thousands)
Percent of total assets
Nonaccrual loans ¹
Loans not covered by a FDIC loss-sharing agreement	1.03	%	1.14	%
Total	1.06	%	1.18	%
Other repossessed property	0.09	%	0.08	%
Nonperforming assets ²	1.15	%	1.26	%
Nonperforming and restructured assets ²	1.45	%	1.54	%
¹ Includes nonperforming restructured loans
²Includes nonaccrual loans, which includes nonperforming restructured loans.
³Loans not covered by a FDIC loss-sharing agreement

At ~~December 31, 2017~~June 30, 2018 and September 30, 2017, our nonperforming assets were ~~1.34%~~1.15% and 1.26%, respectively, of total assets. Nonaccrual loans were ~~$147.3~~$127.3 million as of ~~December 31, 2017,~~June 30, 2018, with ~~$4.1~~$3.2 million of the balance covered by a FDIC loss-sharing ~~agreements,~~agreement, which represented a total ~~increase~~decrease in nonaccrual loans of ~~$9.0~~$11.0 million, or ~~6.5%~~8.0%, compared to September 30, 2017. Total other repossessed property balances were ~~$10.5~~$10.2 million as of ~~December 31, 2017,~~June 30, 2018, an increase of ~~$1.5~~$1.2 million, or ~~16.7%~~13.8%, compared to September 30, 2017.

~~55-~~

We recognized approximately ~~$0.2~~$0.9 million of interest income on loans that were on nonaccrual for the first ~~quarter~~nine months of fiscal year 2018. Excluding loans covered by a FDIC loss-sharing ~~agreements,~~agreement, we had average nonaccrual loans (calculated as a two-point average) of ~~$138.3~~$128.8 million outstanding during the first ~~quarter~~nine months of fiscal year 2018. Based on the average loan portfolio yield for these loans for the first ~~quarter~~nine months of fiscal year 2018, we estimate that interest income would have been ~~$1.7~~$4.7 million higher during this period had these loans been accruing.

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.

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 ("TDRs").

56-

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


	December 31, 2017		September 30, 2017		June 30, 2018		September 30, 2017
	(dollars in thousands)				(dollars in thousands)
Commercial real estate
Performing TDRs	$	621	$	1,121	$	612	$	1,121
Nonperforming TDRs	4,859		5,351		2,623		5,351
Total	5,480		6,472		3,235		6,472
Agriculture
Performing TDRs	23,178		22,678		32,203		22,678
Nonperforming TDRs	54,401		59,633		57,685		59,633
Total	77,579		82,311		89,888		82,311
Commercial non-real estate
Performing TDRs	8,284		8,369		3,564		8,369
Nonperforming TDRs	3,957		5,641		3,792		5,641
Total	12,241		14,010		7,356		14,010
Residential real estate
Performing TDRs	258		311		299		311
Nonperforming TDRs	808		688		261		688
Total	1,066		999		560		999
Consumer
Performing TDRs	11		11		80		11
Nonperforming TDRs	—		21		—		21
Total	11		32		80		32
Total performing TDRs	32,352		32,490		36,758		32,490
Total nonperforming TDRs	64,025		71,334		64,361		71,334
Total TDRs	$	96,377	$	103,824	$	101,119	$	103,824

As of ~~December 31, 2017,~~June 30, 2018, total performing TDRs ~~decreased $0.1~~increased $4.3 million, or ~~0.4%, compared to September 30, 2017. Total nonperforming TDRs decreased $7.3 million, or 10.2%~~13.2%, compared to September 30, 2017, mainly due ~~mainly~~ to ~~partial charge offs on two relationships and~~the addition of a ~~substantial paydown from one~~ relationship in ~~our~~the agriculture portfolio during the ~~quarter.~~

~~We entered into loss-sharing agreements with the FDIC related~~period. Total nonperforming TDRs decreased $6.9 million, or 9.7%, compared to ~~certain assets (loans~~September 30, 2017 primarily driven by paydowns and transfers to other repossessed property) 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 other repossessed property. ~~Our commercial loss-sharing agreement with the FDIC has expired.~~

~~56-~~

The following table ~~below~~ presents nonaccrual loans, TDRs, and other repossessed property covered by the remaining loss-sharing agreement; a rollforward of the allowance for loan and lease losses for loans covered by the remaining loss-sharing agreement; a rollforward of allowance for loan and lease losses for ASC 310-30 loans covered by the remaining loss-sharing agreement; and a rollforward of other repossessed property covered by the remaining loss-sharing agreement at and for the periods presented.


	At and for the three months ended December 31, 2017			At and for the fiscal year ended September 30, 2017			At and for the nine months ended June 30, 2018			At and for the fiscal year ended September 30, 2017
	(dollars in thousands)						(dollars in thousands)
Assets covered by FDIC loss-sharing agreements
Nonaccrual loans ¹	$	4,131		$	4,893
Assets covered by a FDIC loss-sharing agreement
Nonaccrual loans ¹							$	3,230		$	4,893
TDRs	182			191			162			191
Other repossessed property	86			—			131			—
Allowance for loan and lease losses, loans covered by FDIC loss-sharing agreements
Allowance for loan and lease losses, loans covered by a FDIC loss-sharing agreement
Balance at beginning of period	$	196		$	907		$	196		$	907
Additional impairment recorded	52			196			273			196
Recoupment of previously-recorded impairment	(90		)	(892		)	(302		)	(892		)
Charge-offs	(60		)	(15		)	(11		)	(15		)
Balance at end of period	$	98		$	196		$	156		$	196

Other repossessed property covered by loss-sharing arrangement
Other repossessed property covered by a loss-sharing agreement
Balance at beginning of period	$	—		$	106		$	—		$	106
Additions to other repossessed property	86			14			131			14
Sales	—			(120		)	—			(120		)
Balance at end of period	$	86		$	—		$	131		$	—

¹Includes nonperforming restructured loans.	¹Includes nonperforming restructured loans.						¹Includes nonperforming restructured loans.

57-

Allowance for Loan and Lease Losses

We establish an allowance for the inherent risk of probable losses within our loan portfolio. The allowance for loan and lease losses is management’s best estimate of probable credit losses that are incurred in the loan portfolio. We determine the allowance for loan and lease 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 and lease losses are made by charges to the provision for loan and lease losses. Loans deemed to be uncollectible are charged off against the allowance for loan and lease losses. Recoveries of amounts previously charged-off are credited to the allowance for loan and lease losses.

Our allowance for loan and lease 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, environmental factors 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 and the value of the underlying collateral as supported by third party appraisals, broker’s price opinions, and/or the borrower’s financial statements and internal valuation assessments, 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 and lease losses, and the allocation of the allowance between loan categories, each month.

~~57-~~

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


	At and for the three months ended December 31, 2017			At and for the fiscal year ended September 30, 2017			At and for the nine months ended June 30, 2018			At and for the fiscal year ended September 30, 2017
	(dollars in thousands)						(dollars in thousands)
Allowance for loan and lease losses:
Balance at beginning of period	$	63,503		$	64,642		$	63,503		$	64,642
Provision charged to expense	4,604			22,210			13,105			22,210
Recoupment of ASC 310-30 loans	(47		)	(671		)	(133		)	(671		)
Charge-offs:
Commercial real estate	(329		)	(2,043		)	(3,268		)	(2,043		)
Agriculture	(2,198		)	(7,853		)	(4,959		)	(7,853		)
Commercial non-real estate	(1,239		)	(12,576		)	(3,176		)	(12,576		)
Residential real estate	(255		)	(809		)	(442		)	(809		)
Consumer	(54		)	(196		)	(176		)	(196		)
Other lending	(534		)	(2,403		)	(1,491		)	(2,403		)
Total charge-offs	(4,609		)	(25,880		)	(13,512		)	(25,880		)

Recoveries:
Commercial real estate	148			485			326			485
Agriculture	47			415			275			415
Commercial non-real estate	121			652			349			652
Residential real estate	90			507			216			507
Consumer	22			102			90			102
Other lending	144			1,041			469			1,041
Total recoveries	572			3,202			1,725			3,202

Net loan charge-offs	(4,037		)	(22,678		)	(11,787		)	(22,678		)

Balance at end of period	$	64,023		$	63,503		$	64,688		$	63,503

Average total loans for the period ¹	$	8,930,768		$	8,695,672
Total loans at period end ¹	$	9,165,373		$	8,968,553
Ratios
Net charge-offs to average total loans ³	0.18		%	0.26		%
Allowance for loan and lease losses to:
Total loans	0.70		%	0.71		%
Nonaccruing loans ²	44.71		%	47.60		%

¹Loans include unpaid principal balance net of unamortized discount on acquired loans and unearned net deferred fees and costs and loans in process.
²Nonaccruing loans excludes loans covered by FDIC loss-sharing agreements.
³Annualized for partial-year periods
Average total loans for the period ¹							$	9,125,792		$	8,695,672
Total loans at period end ¹							$	9,379,819		$	8,968,553

58-



	At and for the nine months ended June 30, 2018		At and for the fiscal year ended September 30, 2017
	(dollars in thousands)
Ratios
Net charge-offs to average total loans ³	0.17	%	0.26	%
Allowance for loan and lease losses to:
Total loans	0.69	%	0.71	%
Nonaccruing loans ²	52.13	%	47.60	%
¹Loans include unpaid principal balance net of unamortized discount on acquired loans and unearned net deferred fees and costs and loans in process.
²Nonaccruing loans excludes loans covered by a FDIC loss-sharing agreement.
³Annualized for partial-year periods

In the first ~~quarter~~nine months of fiscal year 2018, net charge-offs were ~~$4.0~~$11.8 million, or ~~0.18%~~0.17% of average total loans on an annualized basis, comprised of ~~$4.6~~$13.5 million of charge-offs and ~~$0.6~~$1.7 million of recoveries. For fiscal year 2017, net charge-offs were $22.7 million, or 0.26%, of average total loans.

At ~~December 31, 2017,~~June 30, 2018, the allowance for loan and lease losses was ~~0.70%~~0.69% of our total loan portfolio, a 12 basis point decrease compared to 0.71% at September 30, 2017. The balance of the ALLL increased to ~~$64.0~~$64.7 million from $63.5 million over the same period.

Additionally, a portion of our loans which are carried at fair value, totaling ~~$980.1~~$888.2 million at ~~December 31, 2017~~June 30, 2018 and $1.02 billion at September 30, 2017, respectively, have no associated allowance for loan and lease losses, but rather have a fair value adjustment related to credit risk included within their carrying value, thus driving the overall ratio of allowance for loan and lease losses to total loans lower. The amount of fair value adjustment related to credit risk on these loans was ~~$6.2~~$7.4 million and $8.3 million at ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively, or ~~0.07%~~0.08% and 0.09% of total loans, respectively. Finally, total purchase

~~58-~~

discount remaining on all acquired loans equates to ~~0.29%~~0.21% and 0.32% of total loans at ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively.

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


	December 31, 2017				September 30, 2017				June 30, 2018				September 30, 2017
	Amount		Percent		Amount		Percent		Amount		Percent		Amount		Percent
	(dollars in thousands)								(dollars in thousands)
Allocation of allowance for loan and lease losses:
Commercial real estate	$	15,995	25.0	%	$	16,941	26.7	%	$	17,685	27.3	%	$	16,941	26.7	%
Agriculture	24,750		38.7	%	25,757		40.6	%	25,289		39.1	%	25,757		40.6	%
Commercial non-real estate	16,434		25.7	%	14,114		22.2	%	15,860		24.6	%	14,114		22.2	%
Residential real estate	5,475		8.5	%	5,347		8.4	%	4,553		7.0	%	5,347		8.4	%
Consumer	307		0.4	%	329		0.5	%	287		0.4	%	329		0.5	%
Other lending	1,062		1.7	%	1,015		1.6	%	1,014		1.6	%	1,015		1.6	%
Total	$	64,023	100.0	%	$	63,503	100.0	%	$	64,688	100.0	%	$	63,503	100.0	%

Management will continue to evaluate the loan portfolio and assess economic conditions in order to determine future allowance levels and the amount of loan and lease loss provisions. We review the appropriateness of our allowance for loan and lease losses on a monthly basis. Management monitors closely all past due and restructured loans in assessing the appropriateness of its allowance for loan and lease 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 makes additional loan and lease 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 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 $0.5 million at ~~December 31, 2017~~June 30, 2018 and September 30, 2017.

59-

Deposits

We obtain funds from depositors by offering consumer and business ~~demand deposit accounts, money market accounts, NOW accounts, savings~~interest-bearing accounts and term time deposits. At ~~December 31, 2017~~June 30, 2018 and September 30, 2017, our total deposits were ~~$9.02~~$9.59 billion and $8.98 billion, respectively, representing an increase of ~~0.5%~~$0.61 billion, or 6.8%, which was primarily ~~spread across commercial~~concentrated in public deposit and ~~public deposit~~brokered CD accounts. Our accounts are federally insured by the FDIC up to the legal maximum. ~~We have significantly shifted the composition of our deposit portfolio away from time deposits toward demand, NOW, money market and savings accounts in recent years.~~

The following table presents the balances and weighted average cost of our deposit portfolio at the following ~~dates:~~dates.


	December 31, 2017				September 30, 2017				June 30, 2018				September 30, 2017
	Amount		Weighted Avg. Cost		Amount		Weighted Avg. Cost		Amount		Weighted Avg. Cost		Amount		Weighted Avg. Cost
	(dollars in thousands)								(dollars in thousands)
Non-interest-bearing demand	$	1,932,080	—	%	$	1,856,126	—	%	$	1,793,293	—	%	$	1,856,126	—	%
NOW accounts, money market and savings	5,838,497		0.58	%	5,847,432		0.55	%	6,146,508		0.88	%	5,847,432		0.55	%
Time certificates, $250,000 or more	268,179		1.25	%	273,365		1.16	%	372,034		1.70	%	273,365		1.16	%
Other time certificates	985,429		0.84	%	1,000,690		0.78	%	1,273,483		1.07	%	1,000,690		0.78	%
Total	$	9,024,185	0.50	%	$	8,977,613	0.48	%	$	9,585,318	0.77	%	$	8,977,613	0.48	%

At ~~December 31, 2017~~June 30, 2018 and September 30, 2017, we had ~~$701.0 million~~$1.01 billion and $725.4 million, respectively, in brokered ~~deposits.~~

~~59-~~

deposits, an increase of $288.6 million, or 39.8%, as a result of deposit funding being more cost effective during the current quarter.

Municipal public deposits constituted ~~$886.8 million~~$1.06 billion and $843.5 million of our deposit portfolio at ~~December 31, 2017,~~June 30, 2018, and September 30, 2017, respectively, of which ~~$584.8~~$736.7 million and $533.3 million, respectively, were required to be collateralized. Our top 10 depositors were responsible for 10.9% and 8.5%of our total deposits at ~~December 31, 2017~~June 30, 2018 and September 30, ~~2017.~~2017, respectively.

The following table presents deposits by ~~region:~~region.


	December 31, 2017		September 30, 2017		June 30, 2018		September 30, 2017
	(dollars in thousands)				(dollars in thousands)
South Dakota	$	2,290,178	$	2,231,857	$	2,346,727	$	2,231,857
Iowa / Kansas / Missouri	2,650,868		2,561,315		2,813,278		2,561,315
Nebraska	2,438,327		2,521,631		2,499,720		2,521,631
Arizona	404,166		377,610		407,230		377,610
Colorado	1,114,374		1,153,058		1,168,429		1,153,058
North Dakota / Minnesota	43,927		51,527		49,282		51,527
Corporate and other	82,345		80,615		300,652		80,615
Total deposits	$	9,024,185	$	8,977,613	$	9,585,318	$	8,977,613

We fund a portion of our assets with time deposits that have balances greater than $250,000 and that have maturities generally in excess of six months. At ~~December 31, 2017~~June 30, 2018 and September 30, 2017, our time deposits greater than $250,000 totaled ~~$268.2~~$372.0 million and $273.4 million, respectively. The following table presents the maturities of our time deposits greater than $250,000 and less than or equal to $250,000 in size at ~~December 31, 2017:~~June 30, 2018.


	Greater than $250,000			Less than or equal to $250,000			Greater than $250,000			Less than or equal to $250,000
	(dollars in thousands)						(dollars in thousands)
Remaining maturity:
Three months or less	$	54,429		$	181,847		$	69,745		$	436,160
Over three through six months	38,086			111,578			69,975			177,566
Over six through twelve months	69,227			326,341			103,867			299,394
Over twelve months	106,437			365,663			128,447			360,363
Total	$	268,179		$	985,429		$	372,034		$	1,273,483
Percent of total deposits	3.0		%	10.9		%	3.9		%	13.3		%

At ~~December 31, 2017~~June 30, 2018 and September 30, 2017, the average remaining maturity of all time deposits was approximately 11 and 14 ~~months.~~months, respectively. The average time deposits amount per account was approximately ~~$28,124~~$36,774 and $27,870 at ~~December 31, 2017~~June 30, 2018 and September 30, 2017, respectively.

60-

Derivatives

In 2017, we began a new program of selling interest swaps directly to customers. These interest rate swaps sales are used to enable customers to achieve a long-term fixed rate by selling the customer a long-term variable rate loan indexed to LIBOR plus a credit spread whereby the Bank enters into an interest rate swap with our customer where the customer pays a fixed rate of interest set at the time of origination on the interest rate swap and then the customer receives a floating rate equal to the rate paid on the loan, thus resulting in a fixed rate of interest over the life of the interest rate swap. We then enter into a mirrored interest rate swap with a swap dealer where we pay and receive the same fixed and floating rate as we pay and receive from the interest rate swap we have with our customer. As the interest paid and received by us on the two swaps net to zero, we are left with the variable rate of the long-term loan.

Beginning in the second quarter of fiscal year 2018, the Company entered into risk participation agreements ("RPA"s) with some of its derivative counterparties to assume the credit exposure related to interest rate derivative contracts. The Company's loan customer enters into an interest rate swap directly with a derivative counterparty and the Company agrees through an RPA to take on the counterparty's risk of loss on the interest rate swap due to a default by the customer. The notional amounts of RPAs sold were $37.4 million as of June 30, 2018. Assuming all underlying loan customers defaulted on their obligation to perform under the interest rate swap with a derivative counterparty, the exposure from these RPAs would be $0.8 million at June 30, 2018 based on the fair value of the underlying swaps.

Prior to 2017 we entered 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 mitigated 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 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~~interest rate swaps 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~~fair value option 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

~~60-~~

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~~interest rate swap activity resulting from loan customer prepayments (partial or full) to the customer.

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:~~noted.


	At and for the Three Months Ended December 31, 2017			At and for the Fiscal Year Ended September 30, 2017			At and for the Nine Months Ended June 30, 2018			At and for the Fiscal Year Ended September 30, 2017
	(dollars in thousands)						(dollars in thousands)
Short-term borrowings:
Securities sold under agreements to repurchase	$	116,884		$	132,636		$	105,478		$	132,636
FHLB advances	665,000			587,200			160,000			587,200
Total short-term borrowings	$	781,884		$	719,836		$	265,478		$	719,836

Maximum amount outstanding at any month-end during the period	$	781,884		$	719,836		$	808,325		$	719,836
Average amount outstanding during the period	$	587,306		$	352,395		$	520,756		$	352,395
Weighted average rate for the period	1.23		%	0.70		%	1.32		%	0.70		%
Weighted average rate as of date indicated	1.24		%	1.24		%	0.96		%	1.24		%

We ~~have~~had a $10.0 million revolving line of credit with a large national bank, which ~~expires~~expired July 28, 2018, at an interest rate of one month LIBOR plus 200 basis points. At ~~December 31, 2017,~~June 30, 2018, we did not have any advances on the line of credit.

61-

Other Borrowings

In addition to FHLB short-term advances, we also have FHLB long-term borrowings of $175.0 million and $56.0 million outstanding as of June 30, 2018 and September 30, 2017.

We have outstanding $75.9 million of junior subordinated debentures to affiliated trusts in connection with the issuance of trust preferred securities by such trusts as of ~~December 31, 2017~~June 30, 2018 and September 30, 2017. We are permitted under applicable laws and regulations to count these trust preferred securities as part of our Tier 1 capital.

~~In 2015, we~~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 ~~December 31, 2017,~~June 30, 2018, have an interest rate of 4.875% per annum, payable semi-annually on each February 15 and August 15, commencing on February 15, 2016 until August 15, 2020. During the ~~first~~third quarter of fiscal year 2018, we incurred ~~$1.2~~$1.3 million in interest expense on all outstanding subordinated debentures and notes compared to $1.1 million in the same period in fiscal year 2017. During the first nine months of fiscal year 2018 and 2017, interest expense on all outstanding subordinated debentures and notes was $3.7 million and $3.3 million, respectively.

~~61-~~

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 ~~December 31, 2017.~~June 30, 2018. Customer deposit obligations categorized as “not determined” include noninterest-bearing demand accounts, NOW accounts, money market and savings accounts with no stated maturity date.


	Less Than 1 Year		1 to 2 Years		2 to 5 Years		>5 Years		Not Determined		Total		Less Than 1 Year		1 to 2 Years		2 to 5 Years		>5 Years		Not Determined		Total
	(dollars in thousands)												(dollars in thousands)
Contractual Obligations:
Customer deposits	$	753,768	$	257,158	$	213,794	$	1,148	$	7,798,317	$	9,024,185	$	1,131,602	$	270,374	$	217,102	$	1,334	$	7,964,906	$	9,585,318
Securities sold under agreement to repurchase	116,884		—		—		—		—		116,884		105,478		—		—		—		—		105,478
FHLB advances and other borrowings	696,000		—		—		25,000		—		721,000		160,000		150,000		—		25,000		—		335,000
Subordinated debentures													—		—		—		75,920		—		75,920
Subordinated notes payable	—		—		—		75,920		—		75,920		—		—		—		35,000		—		35,000
Subordinated debentures	—		—		—		35,000		—		35,000
Operating leases, net of sublease income	5,157		4,523		8,757		6,629		—		25,066		5,239		4,539		8,757		6,629		—		25,164
Accrued interest payable	6,139		—		—		—		—		6,139		7,925		—		—		—		—		7,925
Interest on FHLB advances	1,541		915		2,745		534		—		5,735		4,447		3,549		2,745		81		—		10,822
Interest on subordinated notes payable	2,851		2,851		8,553		34,012		—		48,267		3,455		3,455		10,364		39,615		—		56,889
Interest on subordinated debentures	1,706		1,706		5,119		4,479		—		13,010		1,706		1,706		5,119		3,631		—		12,162
Other Commitments:
Commitments to extend credit—non-credit card	$	1,338,261	$	210,889	$	436,865	$	302,759	$	—	$	2,288,774	$	1,254,564	$	156,602	$	539,790	$	251,091	$	—	$	2,202,047
Commitments to extend credit—credit card	209,318		—		—		—		—		209,318		219,617		—		—		—		—		219,617
Letters of credit	68,240		—		—		—		—		68,240		69,050		—		—		—		—		69,050

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.

62-

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:~~indicated.


	December 31, 2017		September 30, 2017		June 30, 2018		September 30, 2017
	(dollars in thousands)				(dollars in thousands)
Commitments to extend credit	$	2,498,092	$	2,515,653	$	2,421,664	$	2,515,653
Letters of credit	68,240		70,186		69,050		70,186
Total	$	2,566,332	$	2,585,839	$	2,490,714	$	2,585,839

Liquidity

Liquidity refers to our ability to maintain ~~cash flow~~resources that isare 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 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.

~~62-~~

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. We also acquire brokered deposits when the cost of funds is advantageous to other funding sources.

Great Western Bancorp, Inc. Our 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 and subordinated notes. We also use cash, as necessary, to satisfy the needs of our bank through equity contributions and for acquisitions. At ~~December 31, 2017,~~June 30, 2018, our holding company had ~~$53.4~~$56.7 million of cash. During the ~~first~~third quarter of fiscal year 2018, we declared and paid a dividend of ~~$0.20~~$0.25 per common share. The outstanding amounts under our ~~revolving line of credit with a large retail bank and our~~ private placement subordinated capital notes ~~together totaled~~were $35.0 million at ~~December 31, 2017.~~June 30, 2018. 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 ~~December 31, 2017,~~June 30, 2018, our bank had cash of ~~$297.6~~$294.6 million and $1.37 billion of highly-liquid securities held in our investment portfolio, of which ~~$990.6~~$901.1 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 has a letter of credit from the FHLB, which is pledged as collateral on public deposits, for $150.0 million. Our bank had ~~$721.0~~$335.0 million in FHLB borrowings at ~~December 31, 2017,~~June 30, 2018, with additional available lines of ~~$1.40~~$1.79 billion. Our bank also had an additional borrowing capacity of ~~$1.69~~$1.52 billion with the FRB Discount Window. 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 ~~December 31, 2017,~~June 30, 2018, we had a total of ~~$2.57~~$2.49 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.

63-

The following table presents our regulatory capital ratios at ~~December 31, 2017~~June 30, 2018 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 $ 1,116,008
11.3 % 6.0 % 8.0 %
Total capital 1,215,514
12.3 % 8.0 % 10.0 %
Tier 1 leverage 1,116,008
10.3 % 4.0 % 5.0 %
Common equity Tier 1 1,042,475
10.5 % 5.75 % 6.5 %
Risk-weighted assets 9,892,037

~~63-~~


	Actual								Actual
	Capital Amount		Ratio		Minimum Capital Requirement Ratio		Well Capitalized Ratio		Capital Amount		Ratio		Minimum Capital Requirement Ratio		Well Capitalized Ratio
									(dollars in thousands)
Great Western Bancorp, Inc.
Tier 1 capital									$	1,179,947	11.8	%	6.0	%	8.0	%
Total capital									1,280,118		12.8	%	8.0	%	10.0	%
Tier 1 leverage									1,179,947		10.6	%	4.0	%	5.0	%
Common equity Tier 1									1,106,367		11.0	%	6.375	%	6.5	%
Risk-weighted assets									10,031,721
	(dollars in thousands)
Great Western Bank
Tier 1 capital	$	1,087,819	11.0	%	6.0	%	8.0	%	$	1,150,666	11.5	%	6.0	%	8.0	%
Total capital	1,152,325		11.7	%	8.0	%	10.0	%	1,215,837		12.1	%	8.0	%	10.0	%
Tier 1 leverage	1,087,819		10.0	%	4.0	%	5.0	%	1,150,666		10.3	%	4.0	%	5.0	%
Common equity Tier 1	1,087,819		11.0	%	5.75	%	6.5	%	1,150,666		11.5	%	6.375	%	6.5	%
Risk-weighted assets	9,889,986								10,029,221

At ~~December 31, 2017~~June 30, 2018 and September 30, 2017, our Tier 1 capital included an aggregate of $73.6 million and $73.5 million, respectively, of trust preferred securities issued by our subsidiaries. At ~~December 31, 2017,~~June 30, 2018, our Tier 2 capital included ~~$64.0~~$64.7 million of the allowance for loan and lease losses and $35.0 million of private placement subordinated capital notes. At September 30, 2017, our Tier 2 capital included $63.5 million of the allowance for loan and lease losses and $35.0 million of private placement subordinated capital notes. Our total risk-weighted assets were ~~$9.89~~$10.03 billion at ~~December 31, 2017.~~

~~The revaluation of the Company's deferred taxes reduced the total capital ratio by approximately 15 basis points.~~June 30, 2018.

Non-GAAP Financial Measures

We rely on certain non-GAAP measures in making financial and operational decisions about our business. 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. We disclose net interest income and related ratios and analysis on a taxable-equivalent basis, which may also be considered non-GAAP financial measures. We believe this presentation to be the preferred industry measurement of net interest income as it provides a relevant comparison of net interest income arising from taxable and tax-exempt sources. In addition, certain performance measures, including the efficiency ratio and net interest margin utilize net interest income on a taxable-equivalent basis.

In particular, we evaluate our profitability and performance based on our adjusted net income, adjusted earnings per common share, tangible net income and return on average tangible common equity. Our adjusted net income and adjusted earnings per common share exclude the after-tax effect of items with a significant impact to net income that we do not believe to be recurring in nature, (e.g., one-time acquisition expenses as well as the effect of revaluation of deferred taxes). Our tangible net income and return on average tangible common equity exclude 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 excluding significant nonrecurring items (for adjusted net income and adjusted earnings per share) and based on our cash payments and receipts during the applicable period (for tangible net income and return on average tangible common equity).

We also evaluate our profitability and performance based on our adjusted net interest income, adjusted net interest margin, adjusted interest income on non ASC 310-30 loans and adjusted yield on non ASC 310-30 loans. 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.

64-

We evaluate our financial condition based on the ratio of our tangible common equity to our tangible assets and the ratio of our tangible common equity to common shares outstanding. 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. We also believe the ratio of our tangible common equity to common shares outstanding is helpful in understanding our stockholders’ relative ownership position as we undertake various actions to issue and retire common shares outstanding.

~~64-~~

Reconciliations for each of these non-GAAP financial measures to the closest GAAP financial measures are included in the ~~tables below.~~following tables. 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 three months ended:															At or for the nine months ended:						At or for the three months ended:
	December 31, 2017			September 30, 2017			June 30, 2017			March 31, 2017			December 31, 2016			June 30, 2018			June 30, 2017			June 30, 2018			March 31, 2018			December 31, 2017			September 30, 2017			June 30, 2017
	(Dollars in thousands except share and per share amounts)															(Dollars in thousands except share and per share amounts)
Adjusted net income and adjusted earnings per common share:
Net income - GAAP	$	29,230		$	37,662		$	35,060		$	35,162		$	36,903		$	115,636		$	107,125		$	45,874		$	40,532		$	29,230		$	37,662		$	35,060
Add: Acquisition expenses, net of tax	—			—			—			—			440			—			440			—			—			—			—			—
Add: Deferred taxes revaluation	13,586			—			—			—			—			13,586			—			—			—			13,586			—			—
Adjusted net income	$	42,816		$	37,662		$	35,060		$	35,162		$	37,343		$	129,222		$	107,565		$	45,874		$	40,532		$	42,816		$	37,662		$	35,060

Weighted average diluted common shares outstanding	59,087,729			58,914,144			59,130,632			59,073,669			58,991,905			59,134,635			59,065,402			59,170,058			59,146,117			59,087,729			59,914,144			59,130,632
Earnings per common share - diluted	$	0.49		$	0.64		$	0.59		$	0.60		$	0.63		$	1.96		$	1.81		$	0.78		$	0.69		$	0.49		$	0.64		$	0.59
Adjusted earnings per common share - diluted	$	0.72		$	0.64		$	0.59		$	0.60		$	0.63		$	2.19		$	1.82		$	0.78		$	0.69		$	0.72		$	0.64		$	0.59

Tangible net income and return on average tangible common equity:
Net income - GAAP	$	29,230		$	37,662		$	35,060		$	35,162		$	36,903		$	115,636		$	107,125		$	45,874		$	40,532		$	29,230		$	37,662		$	35,060
Add: Amortization of intangible assets, net of tax	376			380			488			500			676			1,117			1,663			366			376			376			380			488
Tangible net income	$	29,606		$	38,042		$	35,548		$	35,662		$	37,579		$	116,753		$	108,788		$	46,240		$	40,908		$	29,606		$	38,042		$	35,548

Average common equity	$	1,761,127		$	1,740,429		$	1,715,460		$	1,686,770		$	1,666,243		$	1,775,767		$	1,689,491		$	1,796,066		$	1,770,117		$	1,761,127		$	1,740,429		$	1,715,460
Less: Average goodwill and other intangible assets	748,144			748,571			749,074			749,638			750,290			747,718			749,667			747,294			747,716			748,144			748,571			749,074
Average tangible common equity	$	1,012,983		$	991,858		$	966,386		$	937,132		$	915,953		$	1,028,049		$	939,824		$	1,048,772		$	1,022,401		$	1,012,983		$	991,858		$	966,386
Return on average common equity *	6.6		%	8.6		%	8.2		%	8.5		%	8.8		%	8.7		%	8.5		%	10.2		%	9.3		%	6.6		%	8.6		%	8.2		%
Return on average tangible common equity **	11.6		%	15.2		%	14.8		%	15.4		%	16.3		%	15.2		%	15.5		%	17.7		%	16.2		%	11.6		%	15.2		%	14.8		%

* Calculated as net income - GAAP divided by average common equity. Annualized for partial-year periods.																																					** Calculated as tangible 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 - GAAP	$	100,622		$	99,672		$	96,888		$	95,744		$	96,891		$	305,848		$	289,524		$	104,672		$	100,553		$	100,622		$	99,672		$	96,888
Add: Tax equivalent adjustment	1,565			2,122			2,154			2,182			2,142			4,910			6,477			1,729			1,616			1,565			2,122			2,154
Net interest income (FTE)	102,187			101,794			99,042			97,926			99,033			310,758			296,001			106,401			102,169			102,187			101,794			99,042
Add: Current realized derivative gain (loss)	(2,476		)	(2,714		)	(3,320		)	(3,875		)	(4,486		)	(4,946		)	(11,681		)	(830		)	(1,640		)	(2,476		)	(2,714		)	(3,320		)
Adjusted net interest income (FTE)	$	99,711		$	99,080		$	95,722		$	94,051		$	94,547		$	305,812		$	284,320		$	105,571		$	100,529		$	99,711		$	99,080		$	95,722

Average interest-earning assets	$	10,412,882		$	10,283,401		$	10,124,404		$	10,144,875		$	10,286,284		$	10,577,420		$	10,185,187		$	10,748,078		$	10,571,300		$	10,412,882		$	10,283,401		$	10,124,404
Net interest margin (FTE) *	3.89		%	3.93		%	3.92		%	3.91		%	3.82		%	3.93		%	3.89		%	3.97		%	3.92		%	3.89		%	3.93		%	3.92		%
Adjusted net interest margin (FTE) **	3.80		%	3.82		%	3.79		%	3.76		%	3.65		%	3.87		%	3.73		%	3.94		%	3.86		%	3.80		%	3.82		%	3.79		%

* 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.

65-


	At or for the three months ended:															At or for the nine months ended:						At or for the three months ended:
	December 31, 2017			September 30, 2017			June 30, 2017			March 31, 2017			December 31, 2016			June 30, 2018			June 30, 2017			June 30, 2018			March 31, 2018			December 31, 2017			September 30, 2017			June 30, 2017
	(Dollars in thousands except share and per share amounts)															(Dollars in thousands except share and per share amounts)
Adjusted interest income and adjusted yield (fully-tax equivalent basis), on non ASC 310-30 loans:
Interest income - GAAP	$	104,935		$	102,998		$	98,724		$	97,170		$	97,588		$	324,506		$	293,483		$	112,760		$	106,811		$	104,935		$	102,998		$	98,724
Add: Tax equivalent adjustment	1,565			2,122			2,154			2,182			2,142			4,910			6,477			1,729			1,616			1,565			2,122			2,154
Interest income (FTE)	106,500			105,120			100,878			99,352			99,730			329,416			299,960			114,489			108,427			106,500			105,120			100,878
Add: Current realized derivative gain (loss)	(2,476		)	(2,714		)	(3,320		)	(3,875		)	(4,486		)	(4,946		)	(11,681		)	(830		)	(1,640		)	(2,476		)	(2,714		)	(3,320		)
Adjusted interest income (FTE)	$	104,024		$	102,406		$	97,558		$	95,477		$	95,244		$	324,470		$	288,279		$	113,659		$	106,787		$	104,024		$	102,406		$	97,558

Average non ASC 310-30 loans	$	8,840,929		$	8,728,514		$	8,550,349		$	8,531,652		$	8,515,947		$	9,042,253		$	8,532,650		$	9,220,931		$	9,064,899		$	8,840,929		$	8,728,514		$	8,550,349
Yield (FTE) *	4.78		%	4.78		%	4.73		%	4.72		%	4.65		%	4.87		%	4.70		%	4.98		%	4.85		%	4.78		%	4.78		%	4.73		%
Adjusted yield (FTE) **	4.67		%	4.65		%	4.58		%	4.54		%	4.44		%	4.80		%	4.52		%	4.94		%	4.78		%	4.67		%	4.65		%	4.58		%

* 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 - GAAP	$	117,296		$	114,412		$	114,215		$	111,233		$	112,549		$	360,203		$	337,998		$	123,611		$	119,295		$	117,296		$	114,412		$	114,215
Add: Tax equivalent adjustment	1,565			2,122			2,154			2,182			2,142			4,910			6,477			1,729			1,616			1,565			2,122			2,154
Total revenue (FTE)	$	118,861		$	116,534		$	116,369		$	113,415		$	114,691		$	365,113		$	344,475		$	125,340		$	120,911		$	118,861		$	116,534		$	116,369

Noninterest expense	$	54,868		$	55,332		$	54,922		$	53,852		$	52,537		$	171,875		$	161,312		$	57,863		$	59,144		$	54,868		$	55,332		$	54,922
Less: Amortization of intangible assets	426			430			538			550			839			1,268			1,927			416			426			426			430			538
Tangible noninterest expense	$	54,442		$	54,902		$	54,384		$	53,302		$	51,698		$	170,607		$	159,385		$	57,447		$	58,718		$	54,442		$	54,902		$	54,384
Efficiency ratio *	45.8		%	47.1		%	46.7		%	47.0		%	45.1		%	46.7		%	46.3		%	45.8		%	48.6		%	45.8		%	47.1		%	46.7		%

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

Tangible common equity and tangible common equity to tangible assets:
Total stockholders' equity	$	1,767,873		$	1,755,000		$	1,732,983		$	1,706,861		$	1,678,638		$	1,816,741		$	1,732,983		$	1,816,741		$	1,788,698		$	1,767,873		$	1,755,000		$	1,732,983
Less: Goodwill and other intangible assets	747,971			748,397			748,828			749,366			749,916			747,129			748,828			747,129			747,545			747,971			748,397			748,828
Tangible common equity	$	1,019,902		$	1,006,603		$	984,155		$	957,495		$	928,722		$	1,069,612		$	984,155		$	1,069,612		$	1,041,153		$	1,019,902		$	1,006,603		$	984,155

Total assets	$	11,806,581		$	11,690,011		$	11,466,184		$	11,356,841		$	11,422,617		$	12,009,048		$	11,466,184		$	12,009,048		$	11,992,317		$	11,806,581		$	11,690,011		$	11,466,184
Less: Goodwill and other intangible assets	747,971			748,397			748,828			749,366			749,916			747,129			748,828			747,129			747,545			747,971			748,397			748,828
Tangible assets	$	11,058,610		$	10,941,614		$	10,717,356		$	10,607,475		$	10,672,701		$	11,261,919		$	10,717,356		$	11,261,919		$	11,244,772		$	11,058,610		$	10,941,614		$	10,717,356
Tangible common equity to tangible assets	9.2		%	9.2		%	9.2		%	9.0		%	8.7		%	9.5		%	9.2		%	9.5		%	9.3		%	9.2		%	9.2		%	9.2		%

Tangible book value per share:
Total stockholders' equity	$	1,767,873		$	1,755,000		$	1,732,983		$	1,706,861		$	1,678,638		$	1,816,741		$	1,732,983		$	1,816,741		$	1,788,698		$	1,767,873		$	1,755,000		$	1,732,983
Less: Goodwill and other intangible assets	747,971			748,397			748,828			749,366			749,916			747,129			748,828			747,129			747,545			747,971			748,397			748,828
Tangible common equity	$	1,019,902		$	1,006,603		$	984,155		$	957,495		$	928,722		$	1,069,612		$	984,155		$	1,069,612		$	1,041,153		$	1,019,902		$	1,006,603		$	984,155

Common shares outstanding	58,896,189			58,834,066			58,761,597			58,760,517			58,755,989			58,911,563			58,761,597			58,911,563			58,896,189			58,896,189			58,834,066			58,761,597
Book value per share - GAAP	$	30.02		$	29.83		$	29.49		$	29.05		$	28.57		$	30.84		$	29.49		$	30.84		$	30.37		$	30.02		$	29.83		$	29.49
Tangible book value per share	$	17.32		$	17.11		$	16.75		$	16.29		$	15.81		$	18.16		$	16.75		$	18.16		$	17.68		$	17.32		$	17.11		$	16.75

66-

Impact of Inflation and Changing Prices

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, 2017.


ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As of ~~December 31, 2017,~~June 30, 2018, 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, 2017.

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 ~~December 31, 2017~~June 30, 2018 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.

67-


	Estimated Increase (Decrease) in Annualized Adjusted Net Interest Income for the Quarter Ended December 31, 2017				Estimated Increase (Decrease) in Annualized Adjusted Net Interest Income for the Quarter Ended June 30, 2018
Change in Market Interest Rates as of December 31, 2017	Twelve Months Ending December 31, 2018		Twelve Months Ending December 31, 2019
Change in Market Interest Rates as of June 30, 2018					Twelve Months Ending June 30, 2018		Twelve Months Ending June 30, 2019
Immediate Shifts
+400 basis points	10.76	%	17.37	%	10.11	%	16.25	%
+300 basis points	8.09	%	13.11	%	7.60	%	12.24	%
+200 basis points	5.41	%	8.81	%	5.09	%	8.22	%
+100 basis points	2.72	%	4.44	%	2.55	%	4.15	%
-100 basis points	(4.66	)%	(6.87	)%	(3.87	)%	(5.83	)%

Gradual Shifts
+400 basis points	2.16	%			2.13	%
+300 basis points	1.64	%			1.61	%
+200 basis points	1.11	%			1.09	%
+100 basis points	0.57	%			0.55	%
-100 basis points	(1.43	)%			(1.16	)%

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.

68-

PART II. OTHER INFORMATION


ITEM 1.	LEGAL PROCEEDINGS

From time to time, we are a party to various litigation and regulatory matters incidental to the conduct of our business. We establish reserves for such matters when potential losses become probable and can be reasonably estimated. We believe the ultimate resolution of existing litigation and regulatory matters will not have a material adverse effect on our financial condition, results of operations or cash flows. However, changes in circumstances or additional information could result in additional accruals or resolution of these matters in excess of established accruals, which could adversely affect our financial condition, results of operations or cash flows, potentially materially.


ITEM 1A.	RISK FACTORS

There ~~have been no material changes~~are certain risks and uncertainties in ~~the risk factors described in~~our business that could cause our actual results to differ materially from those anticipated. See “PART I - Item 1A1A. - Risk Factors” of ~~our~~the Annual Report on Form 10-K of Great Western Bancorp, Inc., for the fiscal year ended September 30, ~~2017.~~2017 (the “2017 Form 10-K”), which includes a detailed discussion of our risk factors. Other than as noted below, our risk factors have not changed significantly from those disclosed in our 2017 Form 10-K. These risk factors should be read carefully in connection with evaluating our business and in connection with the forward-looking statements and other information contained in this Quarterly Report on Form 10-Q. Any of the risks described in our 2017 Form 10-K could materially affect our business, consolidated financial condition or future results of operations and the actual outcome of matters as to which forward-looking statements are made. The risk factors described in our 2017 Form 10-K are not the only risks we face. Additional risks and uncertainties not currently known to us, or that we currently deem to be immaterial, also may materially adversely affect our business, consolidated financial condition and/or future results of operations.

Changes in U.S. trade policies and other factors beyond the Company’s control may adversely impact our business, financial condition and results of operations.

Following the U.S. presidential election in 2016, there has been discussion and dialogue regarding potential changes to U.S. trade policies, legislation, treaties and tariffs, including trade policies and tariffs affecting China, the European Union, Canada and Mexico and retaliatory tariffs by such countries. Tariffs and retaliatory tariffs have been imposed, and additional tariffs and retaliation tariffs have been proposed. Such tariffs, retaliatory tariffs or other trade restrictions on products and materials that our customers import or export, including among others, agricultural products, could cause the prices of our customers’ products to increase which could reduce demand for such products, or reduce our customer margins, and adversely impact their revenues, financial results and ability to service debt; which, in turn, could adversely affect our financial condition and results of operations. In addition, to the extent changes in the political environment have a negative impact on us or on the markets in which we operate our business, results of operations and financial condition could be materially and adversely impacted in the future. It remains unclear what the U.S. Administration or foreign governments will or will not do with respect to tariffs already imposed, additional tariffs that may be imposed, or international trade agreements and policies. A trade war or other governmental action related to tariffs or international trade agreements or policies has the potential to negatively impact ours and/or our customers costs, demand for our customers products, and/or the U.S. economy or certain sectors thereof and, thus, adversely impact our business, financial condition and results of operations.


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 ~~first~~third quarter of fiscal year 2018.


ITEM 3.	DEFAULTS UPON SENIOR SECURITIES

None.


ITEM 4.	MINE SAFETY DISCLOSURES

Not applicable.

69-


ITEM 5.	OTHER INFORMATION

Not applicable.

~~69-~~


ITEM 6.	EXHIBITS


EX - 10.1	Employment Agreement, dated as of June 15, 2018, between Great Western Bancorp, Inc. and Karlyn M. Knieriem (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by Great Western Bancorp, Inc. on July 25, 2018 (File No. 001-36688))


EX - 11.1	Statement regarding Computation of Per Share Earnings (included as Note 19 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 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

~~70-~~

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: ~~February~~August 7, 2018	By: ______/s/_Peter Chapman_________________ Name: Peter Chapman Title: Chief Financial Officer and Executive Vice President (Principal Financial Officer and Authorized Officer)

71-

INDEX TO EXHIBITS



Number	Description

~~Description~~ 10.1***	Employment Agreement, dated as of June 15, 2018, between Great Western Bancorp, Inc. and Karlyn M. Knieriem (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by Great Western Bancorp, Inc. on July 25, 2018 (File No. 001-36688))

11.1	Statement regarding Computation of Per Share Earnings (included as Note 19 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
		*** Indicates management contract or compensatory plan

72-



	For the three months ended
	December 31, 2017						December 31, 2016
	Average Balance		Interest (FTE)		Yield / Cost ¹		Average Balance		Interest (FTE)		Yield / Cost ¹
	(dollars in thousands)
Assets
Interest-bearing bank deposits	$	65,935	$	231	1.39	%	$	266,704	$	346	0.51	%
Investment securities	1,416,179		7,043		1.97	%	1,377,459		6,377		1.84	%
Non ASC 310-30 loans, net ²	8,840,929		106,500		4.78	%	8,515,947		99,730		4.65	%
ASC 310-30 loans, net	89,839		2,745		12.12	%	126,174		2,344		7.37	%
Loans, net	8,930,768		109,245		4.85	%	8,642,121		102,074		4.69	%
Total interest-earning assets	10,412,882		116,519		4.44	%	10,286,284		108,797		4.20	%
Noninterest-earning assets	1,176,658						1,152,013
Total assets	$	11,589,540	$	116,519	3.99	%	$	11,438,297	$	108,797	3.77	%

Liabilities and Stockholders' Equity
Noninterest-bearing deposits	$	1,844,490					$	1,792,060
NOW, money market and savings deposits	5,887,195		$	8,291	0.56	%	5,548,112		$	5,129	0.37	%
Time deposits	1,267,300		2,707		0.85	%	1,348,119		2,161		0.64	%
Total deposits	8,998,985		10,998		0.48	%	8,688,291		7,290		0.33	%
Securities sold under agreements to repurchase	125,060		95		0.30	%	136,405		115		0.33	%
FHLB advances and other borrowings	519,575		2,069		1.58	%	716,953		1,271		0.70	%
Subordinated debentures and subordinated notes payable	108,316		1,170		4.28	%	110,962		1,088		3.89	%
Total borrowings	752,951		3,334		1.76	%	964,320		2,474		1.02	%
Total interest-bearing liabilities	9,751,936		$	14,332	0.58	%	9,652,611		$	9,764	0.40	%
Noninterest-bearing liabilities	76,477						119,443
Stockholders' equity	1,761,127						1,666,243
Total liabilities and stockholders' equity	$	11,589,540					$	11,438,297
Net interest spread					3.41	%					3.37	%
Net interest income and net interest margin (FTE)			$	102,187	3.89	%			$	99,033	3.82	%
Less: Tax equivalent adjustment			$	1,565					$	2,142
Net interest income and net interest margin - ties to Statements of Comprehensive Income			$	100,622	3.83	%			$	96,891	3.74	%

¹Annualized for all partial-year periods.
²Interest income includes $0.6 million and $1.4 million for the third quarter of fiscal year 2018 and 2017, respectively, resulting from accretion of ASC 310-20 loan marks associated with acquired loans.