Great Western Bancorp, Inc. Announces Earnings for Third Quarter Fiscal Year 2020

Great Western Bancorp, Inc. (NYSE: GWB) today reported net income of $5.4 million, or $0.10 per diluted share, for the third quarter of fiscal year 2020, compared to net loss of $740.6 million, or $13.25 per diluted share, for the second quarter of fiscal year 2020. Adjusted net income 1 which excludes the COVID-19 pandemic impact on goodwill, intangible assets and credit and other related charges, was $5.4 million, or $0.10 per diluted share, compared to $29.1 million, or $0.52 per diluted share.

"While the business environment remained challenging this quarter, we focused on meeting customer needs and continued to find ways to be more agile with our remote workforce," said Mark Borrecco, President and Chief Executive Officer. "Additionally, our new Chief Credit Officer has been essential in assessing our loan portfolio and developing a strategy to improve our credit performance. Finally, we generated core profits despite a significant credit charge, which further added to our stable capital position."

Impact and Response to COVID-19 Pandemic

Through this time of disruption we remain committed to keeping our employees safe and our bank running effectively to serve our customers. We have reopened 140 branches in the markets where COVID-19 cases have remained lower, only seven branches are fully closed, and a majority of our employees who can work outside of our offices are doing so. Social distancing, restrictions on in-person meetings and conferences, company travel restrictions and increased sanitary protocols all remain in place and are all intended to offer the best protection for our employees and customers and enhance our ability to provide our banking services. We are supporting our employees with paid time off, work from home flexibility, PTO cash out, volunteer time off, and a new focus for our internal Diversity & Inclusion Council. Finally, as of July 20, 2020 we are supporting our customers with PPP lending, having provided $724.4 million in loans to over 4,600 customers, improved engagement with customers in impacted segments, and a commitment to working with customers for solutions as we approach the end of the first round of payment deferrals.

Net Interest Income and Net Interest Margin2

Net interest income was $107.9 million, an increase of $4.4 million, or 4.2%. Interest income was lower by $5.4 million as a result of lower loan and securities yields while interest expense decreased $9.6 million, or 41.4%, due to deposit rate cuts and rate optimization through funding mix.

Net interest margin was 3.57% and 3.59% for the quarters ended June 30, 2020 and March 31, 2020, respectively. Adjusted net interest margin1, which adjusts for the realized gain (loss) on interest rate swaps, was 3.47% and 3.55%, respectively, for the same periods. Deposit yields decreased 38 basis points due to rate cuts and a significant increase in noninterest-bearing deposits from CARES Act related inflows, while securities and loan yields decreased 16 and 39 basis points, respectively, reflecting PPP loans yielding 3.11% and continued repricing tied to lower indices stemming from rate cuts in March.

Total loans outstanding were $10.31 billion as of June 30, 2020, an increase of $620.7 million, or 6.4%. The increase in loans during the quarter was mainly attributable to the commercial non-real estate segment of the portfolio, which increased $527.6 million, and the CRE segment, which increased $132.7 million, offset by a reduction in the agriculture segment of $66.7 million. The increase in the commercial non-real estate segment of the portfolio was attributable to $697.0 million in new PPP loans outstanding at June 30 and $57.7 million in mortgage warehouse lending, partially offset by approximately $227.1 million in paydowns. The increase in the CRE segment was due to diversified growth in multifamily, owner-occupied and non-owner-occupied loan types combined with advances on projects under construction, while the decrease in the agriculture segment was due to a $93.0 million net reduction from declines in dairy, beef cattle and other agriculture segments, partially offset by approximately $26.3 million in new PPP loans.

Total deposits were $11.15 billion as of June 30, 2020, an increase of $971.5 million, or 9.5%, due to $870.9 million in checking and savings deposits across both business and consumer accounts as a result of inflows from PPP proceeds and consumer stimulus receipts and $188.0 million in public and brokered deposits with favorable rates offset with a $87.4 million reduction in business and consumer time deposits.


1 This is a non-GAAP financial measure management believes is helpful to understanding trends in business that may not be fully apparent based only on the most comparable GAAP financial measure. Further information on this financial measure and a reconciliation to the most comparable GAAP financial measure is provided at the end of this release.
2 All references to net interest income and net interest margin are presented on a fully-tax equivalent basis unless otherwise noted.

Provision for Loan and Lease Losses and Asset Quality

Provision for loan and lease losses was $21.6 million, a decrease of $50.2 million, or 69.9%, as a result of significant reserve increases in the prior quarter due to economic environmental factors associated with the COVID-19 outbreak. The ALLL to total loans increased to 1.44% as of June 30, 2020 from 1.40% as of March 31, 2020.

Net charge-offs were $9.4 million, or 0.37% of average total loans on an annualized basis, with the majority of net charge-offs concentrated in the agriculture and commercial non-real estate segments of the loan portfolio.

Included within total loans are approximately $735.4 million of loans for which management has elected the fair value option. These loans are excluded from the ALLL process, but management has estimated that approximately $40.0 million of the fair value adjustment for these loans relates to credit risk, or 0.39% of total loans. Finally, total purchase discount remaining on all acquired loans equates to 0.09% of total loans.

Loans graded "Substandard" increased $70.8 million, or 11.3%, to $698.5 million. The increase in loans graded "Substandard" was primarily due to two senior care credits previously rated as watch that deteriorated further during the quarter. Nonaccrual loans were $274.5 million, representing an increase of $61.4 million, or 28.8%, driven largely by the deterioration of one of the senior care credits mentioned previously as well as a hotel credit previously rated as substandard. Total other repossessed property balances were $19.2 million, a decrease of $8.1 million, or 29.5%, due to the sale of two properties.

Beginning in the third quarter of 2020, we will no longer separate credit-related charges between those related or unrelated to the COVID-19 pandemic as it becomes more difficult to attribute losses caused or not caused by the pandemic the longer it continues. A summary of total credit-related charges incurred during the current and comparable nine month periods and current, previous and comparable quarters is presented below:

 

GREAT WESTERN BANCORP, INC.

Summary of Credit-Related Charges (Unaudited)

For the nine months ended:

For the three months ended:

Item

Included within F/S Line Item(s):

June 30,
2020

June 30,
2019

June 30,
2020

March 31,
2020

June 30,
2019

(dollars in thousands)

Charges unrelated to COVID-19 pandemic

Provision for loan and lease losses

Provision for loan and lease losses

$

41,827

$

38,965

$

21,641

$

12,083

$

26,077

Net other repossessed property charges

Net loss on repossessed property and other related expenses

5,194

4,062

2,475

2,377

595

Net reversal of interest income on nonaccrual loans

Interest income on loans

4,164

469

1,070

1,088

173

Increase in unfunded commitment reserve

Other noninterest expense

2,415

2,215

Net credit loss on derivatives

Net realized and unrealized loss on derivatives

1,709

1,709

Loan fair value adjustment related to credit

Net decrease in fair value of loans at fair value

28,849

5,579

23,292

3,423

4,817

Subtotal charges unrelated to COVID-19 pandemic

$

84,158

$

49,075

$

52,402

$

18,971

$

31,662

Charges related to COVID-19 pandemic

Provision for loan and lease losses

Provision for loan and lease losses

$

59,712

$

$

$

59,712

$

Net other repossessed property charges

Net loss on repossessed property and other related expenses

3,314

3,314

Net reversal of interest income on nonaccrual loans

Interest income on loans

Increase in unfunded commitment reserve

Other noninterest expense

444

444

Net credit loss on derivatives

Net realized and unrealized loss on derivatives

Loan fair value adjustment related to credit

Net decrease in fair value of loans at fair value

7,100

7,100

Subtotal charges related to COVID-19 pandemic

70,570

70,570

Total credit-related charges

$

154,728

$

49,075

$

52,402

$

89,541

$

31,662

 

We continue to evaluate the impact of COVID-19 on our loan portfolio. Industries such as hotels & resorts, restaurants, oil & energy, retail malls, airlines and healthcare have experienced significant revenue loss due to COVID-19. Within our portfolio we have identified the following segments with elevated risk: hotels & resorts with $1.20 billion, or 11.6% of total loans, restaurants with $160.2 million, or 1.6% of total loans, arts and entertainment with $129.6 million, or 1.3% of total loans, senior care with $358.9 million, or 3.5% of total loans, and skilled nursing with $248.9 million, or 2.4% of total loans. Loan exposure in such other identified industries is either immaterial or has not shown general distress thus far. At this time it is difficult to determine ultimate impact upon our portfolio, but we are of the view the credit-related adjustments reflect the best estimate of incurred losses in our portfolio as of June 30, 2020.

Capital

Tier 1 and total capital ratios were 11.3% and 12.9%, respectively, as of June 30, 2020, compared to 11.3% and 12.9% as of March 31, 2020. The common equity tier 1 capital ratio and tier 1 leverage ratio were 10.6% and 9.3%, respectively, as of June 30, 2020, compared to 10.6% and 9.2% as of March 31, 2020. All regulatory capital ratios remain above regulatory minimums to be considered "well capitalized."

On July 29, 2020, the Company's Board of Directors declared a dividend of $0.01 per common share payable on August 27, 2020 to stockholders of record as of close of business on August 13, 2020. The aggregate dividend payment will be approximately $0.6 million. Given the continued uncertainty relating to the duration and potential impact of COVID-19, we believe this further reduced dividend is a prudent and proactive step at this time to help enhance and preserve our capital position if economic conditions continue to deteriorate.

Noninterest Income

Noninterest income was $(11.7) million, a decrease of $11.6 million. Included within noninterest income for the current quarter is $25.8 million in net losses related to the change in fair value of loans for which the Company has elected the fair value option within which was a credit charge of $21.9 million for one previously mentioned senior care facility and the net realized and unrealized gain (loss) of the related derivatives. Excluding these items, remaining noninterest income was $14.1 million for the quarter, compared to $14.6 million, a decrease of $0.5 million primarily related to a $1.5 million reduction in overdraft fees within service charges, offset with a $1.3 million increase in mortgage revenue related to a rise in origination and refinancing spurred on by falling interest rates.

Noninterest Expense

Total noninterest expense was $67.0 million for the quarter. This compares to $66.1 million of noninterest expense in the prior quarter excluding $742.4 million of goodwill and intangible asset impairments, resulting in an increase of $0.9 million, or 1.4%. The increase was driven by a one-time PTO payout offered to employees for $1.1 million, severance costs of $1.6 million, consulting costs of approximately $1.0 million and $2.2 million of reserve for unfunded loan commitments resulting from paydown activity on credit lines. All of these were offset with a $3.2 million decline in OREO related costs.

The efficiency ratio1 was 69.4% for the quarter and 63.5% for the prior quarter.

Provision for Income Taxes

The provision for income taxes for the quarter ended June 30, 2020 was $0.5 million, reflecting an effective tax rate of 8.1%, compared to a benefit from income taxes of $37.7 million for the prior quarter, or an effective tax rate of 4.8%. The change in the effective tax rate was due to a one-time adjustment as the combination of lower pre-tax earnings and static deductions are yielding a lower effective tax rate.

Business Outlook

"While circumstances have improved in certain cases, many individuals, families and businesses are still dealing with uncertainty and challenges of COVID-19," added Borrecco. "We feel the best approach is a cautious one, which means we will be judicious with our branch and office reopening plans. As for our customers and communities, we will continue to provide proactive support and find ways to help them navigate these uncertain times."

Conference Call

Great Western Bancorp, Inc. will host a conference call to discuss its financial results for the third quarter of fiscal year 2020 on Thursday, July 29, 2020 at 7:30 AM (CT). The call can be accessed by dialing (855) 238-8837 approximately 10 minutes prior to the start time. Please ask to be joined into the Great Western Bancorp, Inc. (GWB) call. International callers should dial (412) 542-4114. The call will also be broadcast live over the Internet and can be accessed in the Investor Relations section of Great Western’s website at www.greatwesternbank.com. A replay will be available beginning one hour following the conference call and ending on August 5, 2020. To access the replay, dial (877) 344-7529 (U.S.) and use conference ID 10145350 International callers should dial (412) 317-0088 and enter the same conference ID number.

About Great Western Bancorp, Inc.

Great Western Bancorp, Inc. is the holding company for Great Western Bank, a full-service regional bank focused on relationship-based business and agribusiness banking. Great Western Bank offers small and mid-sized businesses a focused suite of financial products and a range of deposit and loan products to retail customers through several channels, including the branch network, online banking system, mobile banking applications and customer care centers. The bank services its customers through more than 170 branches in nine states: Arizona, Colorado, Iowa, Kansas, Minnesota, Missouri, Nebraska, North Dakota and South Dakota. To learn more about Great Western Bank visit www.greatwesternbank.com.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Statements about Great Western Bancorp, Inc.’s expectations, beliefs, plans, strategies, predictions, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. 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. In particular, the statements included in this press release concerning Great Western Bancorp, Inc.’s expected performance and strategy, strategies for managing troubled loans, the impact on the business arising from the COVID-19 outbreak and the interest rate environment are not historical facts and are forward-looking. Accordingly, the forward-looking statements in this press release are only predictions and involve estimates, known and unknown risks, assumptions and uncertainties that could cause actual results to differ materially from those expressed. All forward-looking statements are necessarily only estimates of future results, and there can be no assurance that actual results will not differ materially from expectations, and, therefore, you are cautioned not to place undue reliance on such statements. Any forward-looking statements are qualified in their entirety by reference to the factors discussed in the sections titled “Item 1A. Risk Factors” and "Cautionary Note Regarding Forward-Looking Statements" in Great Western Bancorp, Inc.’s Annual Report on Form 10-K for the most recently ended fiscal year, Form 10-Q for the quarters ended June 30, 2020, March 31, 2020 and December 31, 2019 and in other periodic filings with the Securities and Exchange Commission. Further, any forward-looking statement speaks only as of the date on which it is made, and Great Western Bancorp, Inc. undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events.

 

GREAT WESTERN BANCORP, INC.

Consolidated Financial Data (Unaudited)

At and for the nine months ended:

At and for the three months ended:

June 30,
2020

June 30,
2019

June 30,
2020

March 31,
2020

December 31,
2019

September 30,
2019

June 30,
2019

(dollars in thousands, except share and per share amounts)

Operating Data:

Interest income (FTE)

$

381,289

$

408,503

$

121,472

$

126,757

$

133,060

$

140,257

$

139,623

Interest expense

63,244

90,148

13,620

23,260

26,364

32,061

32,570

Noninterest income

3,967

45,709

(11,683)

(83)

15,733

15,023

10,766

Noninterest expense

932,432

169,686

67,049

808,453

56,930

55,212

56,000

Provision for loan and lease losses

101,539

38,965

21,641

71,795

8,103

1,982

26,077

Net income

(691,944)

117,080

5,400

(740,618)

43,274

50,285

26,783

Adjusted net income ¹

$

77,754

$

117,080

$

5,400

$

29,080

$

43,274

$

50,285

$

26,783

Common shares outstanding

55,014,047

56,939,032

55,014,047

55,013,928

56,382,915

56,283,659

56,939,032

Weighted average diluted common shares outstanding

55,788,751

57,408,023

55,145,619

55,906,002

56,457,967

56,804,172

57,110,103

Earnings per common share - diluted

$

(12.40)

$

2.04

$

0.10

$

(13.25)

$

0.77

$

0.89

$

0.47

Adjusted earnings per common share - diluted ¹

$

1.39

$

2.04

$

0.10

$

0.52

$

0.77

$

0.89

$

0.47

Performance Ratios:

Net interest margin (FTE) ¹ ²

3.61

%

3.75

%

3.57

%

3.59

%

3.68

%

3.70

%

3.70

%

Adjusted net interest margin (FTE) ¹ ²

3.55

%

3.76

%

3.47

%

3.55

%

3.65

%

3.69

%

3.71

%

Return on average total assets ²

(7.22)

%

1.25

%

0.17

%

(23.16)

%

1.34

%

1.55

%

0.84

%

Return on average common equity ²

(55.6)

%

8.5

%

1.9

%

(155.3)

%

9.0

%

10.6

%

5.8

%

Return on average tangible common equity ¹ ²

2.5

%

14.5

%

2.0

%

(9.3)

%

15.0

%

17.6

%

9.7

%

Efficiency ratio ¹

58.7

%

46.3

%

69.4

%

63.5

%

46.2

%

44.5

%

47.2

%

Capital:

Tier 1 capital ratio

11.3

%

11.3

%

11.3

%

11.3

%

12.0

%

11.7

%

11.3

%

Total capital ratio

12.9

%

12.4

%

12.9

%

12.9

%

13.0

%

12.7

%

12.4

%

Tier 1 leverage ratio

9.3

%

10.0

%

9.3

%

9.2

%

10.4

%

10.1

%

10.0

%

Common equity tier 1 ratio

10.6

%

10.6

%

10.6

%

10.6

%

11.3

%

11.0

%

10.6

%

Tangible common equity / tangible assets ¹

8.9

%

9.3

%

8.9

%

9.3

%

9.7

%

9.6

%

9.3

%

Book value per share - GAAP

$

21.10

$

33.04

$

21.10

$

20.97

$

34.06

$

33.76

$

33.04

Tangible book value per share ¹

$

20.98

$

19.94

$

20.98

$

20.84

$

20.77

$

20.52

$

19.94

Asset Quality:

Nonaccrual loans

$

274,475

$

118,060

$

274,475

$

213,075

$

156,113

$

107,191

$

118,060

Other repossessed property

$

19,231

$

36,393

$

19,231

$

27,289

$

39,490

$

36,764

$

36,393

Nonaccrual loans / total loans

2.66

%

1.19

%

2.66

%

2.20

%

1.62

%

1.10

%

1.19

%

Net charge-offs (recoveries)

$

24,155

$

26,959

$

9,433

$

8,626

$

6,096

$

7,754

$

17,534

Net charge-offs (recoveries) / average total loans ²

0.33

%

0.37

%

0.37

%

0.36

%

0.25

%

0.31

%

0.72

%

Allowance for loan and lease losses / total loans

1.44

%

0.77

%

1.44

%

1.40

%

0.76

%

0.73

%

0.77

%

Watch-rated loans

$

477,128

$

220,883

$

477,128

$

420,252

$

416,259

$

405,549

$

220,883

Substandard loans

$

698,536

$

475,999

$

698,536

$

627,720

$

640,121

$

472,497

$

475,999

1 This is a non-GAAP financial measure management believes is helpful to interpreting our financial results. See the tables at the end of this document for the calculation of the measure and reconciliation to the most comparable GAAP measure.

2 Annualized for all partial-year periods.

 

GREAT WESTERN BANCORP, INC.

Consolidated Income Statement (Unaudited)

At and for the nine months ended:

At and for the three months ended:

June 30,
2020

June 30,
2019

June 30,
2020

March 31,
2020

December 31,
2019

September 30,
2019

June 30,
2019

(dollars in thousands)

Interest income

Loans

$

342,014

$

372,156

$

109,227

$

113,356

$

119,431

$

126,779

$

126,392

Investment securities

33,359

30,575

10,532

11,329

11,498

10,935

11,430

Federal funds sold and other

1,278

1,416

112

558

608

1,056

377

Total interest income

376,651

404,147

119,871

125,243

131,537

138,770

138,199

Interest expense

Deposits

50,818

79,507

10,011

18,867

21,940

27,211

28,615

FHLB advances and other borrowings

8,807

6,464

2,539

3,155

3,113

3,487

2,538

Subordinated debentures and subordinated notes payable

3,619

4,177

1,070

1,238

1,311

1,363

1,417

Total interest expense

63,244

90,148

13,620

23,260

26,364

32,061

32,570

Net interest income

313,407

313,999

106,251

101,983

105,173

106,709

105,629

Provision for loan and lease losses

101,539

38,965

21,641

71,795

8,103

1,982

26,077

Net interest income after provision for loan and lease losses

211,868

275,034

84,610

30,188

97,070

104,727

79,552

Noninterest income

Service charges and other fees

28,328

32,219

7,731

9,188

11,409

11,674

10,321

Wealth management fees

8,859

6,592

2,773

3,122

2,964

2,322

2,234

Mortgage banking income, net

5,179

3,366

2,422

1,145

1,612

1,482

1,055

Net gain (loss) on sale of securities

(191)

13

322

Net (decrease) increase in fair value of loans at fair value

(1,510)

49,662

(22,118)

35,541

(14,933)

11,749

16,429

Net realized and unrealized (loss) gain on derivatives

(40,379)

(50,252)

(3,681)

(50,214)

13,516

(13,191)

(20,904)

Other

3,490

4,313

1,190

1,135

1,165

974

1,309

Total noninterest income (loss)

3,967

45,709

(11,683)

(83)

15,733

15,023

10,766

Noninterest expense

Salaries and employee benefits

112,259

103,206

39,042

37,312

35,905

33,099

33,899

Data processing and communication

17,713

17,475

5,817

6,123

5,773

6,602

6,234

Occupancy and equipment

15,941

15,599

5,251

5,597

5,093

5,185

4,934

Professional fees

16,409

11,181

7,382

5,263

3,764

3,398

3,923

Advertising

2,573

3,299

750

958

865

1,194

1,145

Net loss on repossessed property and other related expenses

8,508

4,062

2,475

5,691

342

305

595

Goodwill and intangible assets impairment

742,352

742,352

Other

16,677

14,864

6,332

5,157

5,188

5,429

5,270

Total noninterest expense

932,432

169,686

67,049

808,453

56,930

55,212

56,000

(Loss) income before income taxes

(716,597)

151,057

5,878

(778,348)

55,873

64,538

34,318

(Benefit from) provision for income taxes

(24,653)

33,977

478

(37,730)

12,599

14,253

7,535

Net (loss) income

$

(691,944)

$

117,080

$

5,400

$

(740,618)

$

43,274

$

50,285

$

26,783

 

GREAT WESTERN BANCORP, INC.

Summarized Consolidated Balance Sheet (Unaudited)

As of

June 30,
2020

March 31,
2020

December 31,
2019

September 30,
2019

June 30,
2019

(dollars in thousands)

Assets

Cash and cash equivalents

$

311,585

$

347,486

$

247,421

$

243,474

$

225,356

Investment securities

1,972,626

1,990,027

1,904,291

1,783,208

1,799,430

Total loans

10,313,999

9,693,295

9,626,224

9,706,763

9,886,971

Allowance for loan and lease losses

(148,158)

(135,950)

(72,781)

(70,774)

(76,546)

Loans, net

10,165,841

9,557,345

9,553,443

9,635,989

9,810,425

Goodwill

740,562

739,023

739,023

Other assets

484,276

492,950

405,948

386,607

380,662

Total assets

$

12,934,328

$

12,387,808

$

12,851,665

$

12,788,301

$

12,954,896

Liabilities and stockholders' equity

Noninterest-bearing deposits

$

2,592,376

$

1,973,629

$

2,029,872

$

1,956,025

$

1,936,986

Interest-bearing deposits

8,558,238

8,205,486

8,058,656

8,344,314

8,298,958

Total deposits

11,150,614

10,179,115

10,088,528

10,300,339

10,235,944

Securities sold under agreements to repurchase

70,362

64,809

66,289

68,992

56,925

FHLB advances and other borrowings

355,000

800,000

575,000

340,000

605,000

Other liabilities

197,708

190,420

201,179

178,721

175,899

Total liabilities

11,773,684

11,234,344

10,930,996

10,888,052

11,073,768

Stockholders' equity

1,160,644

1,153,464

1,920,669

1,900,249

1,881,128

Total liabilities and stockholders' equity

$

12,934,328

$

12,387,808

$

12,851,665

$

12,788,301

$

12,954,896

 

GREAT WESTERN BANCORP, INC.

Loan Portfolio Summary (Unaudited)

As of

Fiscal year-to-date:

June 30,
2020

March 31,
2020

December 31,
2019

September 30,
2019

Change
($)

Change
(%)

(dollars in thousands)

Construction and development

$

407,024

$

434,264

$

496,156

$

463,757

$

(56,733)

(12.2)

%

Owner-occupied CRE

1,436,615

1,414,476

1,380,773

1,411,199

25,416

1.8

%

Non-owner-occupied CRE

2,965,971

2,910,516

2,827,484

2,853,131

112,840

4.0

%

Multifamily residential real estate

545,883

463,563

380,301

364,323

181,560

49.8

%

Commercial real estate

5,355,493

5,222,819

5,084,714

5,092,410

263,083

5.2

%

Agriculture

1,815,121

1,881,792

1,980,678

2,008,644

(193,523)

(9.6)

%

Commercial non-real estate

2,226,759

1,699,197

1,676,426

1,719,956

506,803

29.5

%

Residential real estate

862,821

820,759

811,735

812,208

50,613

6.2

%

Consumer

61,452

52,640

50,697

51,925

9,527

18.3

%

Other ¹

34,713

39,908

46,875

47,541

(12,828)

(27.0)

%

Total unpaid principal balance

10,356,359

9,717,115

9,651,125

9,732,684

623,675

6.4

%

Less: Unamortized discount on acquired loans and unearned net deferred fees and costs and loans in process

(42,360)

(23,820)

(24,901)

(25,921)

(16,439)

63.4

%

Total loans

$

10,313,999

$

9,693,295

$

9,626,224

$

9,706,763

$

607,236

6.3

%

1 Other loans primarily include consumer and commercial credit cards, customer deposit account overdrafts, and lease receivables.

 

GREAT WESTERN BANCORP, INC.

Net Interest Margin (FTE) (Unaudited)

Three Months Ended

June 30, 2020

March 31, 2020

June 30, 2019

Average Balance

Interest
(FTE)

Yield / Cost ¹

Average Balance

Interest
(FTE)

Yield / Cost ¹

Average Balance

Interest
(FTE)

Yield / Cost ¹

(dollars in thousands)

Assets

Interest-bearing bank deposits ²

$

144,805

$

112

0.31

%

$

56,883

$

558

3.95

%

$

51,640

$

377

2.93

%

Investment securities

1,987,648

10,532

2.13

%

1,987,045

11,329

2.29

%

1,807,747

11,430

2.54

%

Non-ASC 310-30 loans, net ³

9,974,802

109,326

4.41

%

9,496,153

113,484

4.81

%

9,699,433

125,522

5.19

%

ASC 310-30 loans, net

49,250

1,502

12.27

%

50,372

1,386

11.07

%

58,701

2,294

15.67

%

Loans, net

10,024,052

110,828

4.45

%

9,546,525

114,870

4.84

%

9,758,134

127,816

5.25

%

Total interest-earning assets

12,156,505

121,472

4.02

%

11,590,453

126,757

4.40

%

11,617,521

139,623

4.82

%

Noninterest-earning assets

598,159

1,273,143

1,213,087

Total assets

$

12,754,664

$

121,472

3.83

%

$

12,863,596

$

126,757

3.96

%

$

12,830,608

$

139,623

4.36

%

Liabilities and Stockholders' Equity

Noninterest-bearing deposits

$

2,414,567

$

1,942,686

$

1,875,649

Interest-bearing deposits

6,974,915

$

5,604

0.32

%

6,473,524

$

12,083

0.75

%

6,391,396

$

18,493

1.16

%

Time deposits

1,430,246

4,407

1.24

%

1,686,977

6,784

1.62

%

2,091,603

10,122

1.94

%

Total deposits

10,819,728

10,011

0.37

%

10,103,187

18,867

0.75

%

10,358,648

28,615

1.11

%

Securities sold under agreements to repurchase

64,645

15

0.09

%

56,369

24

0.17

%

60,551

41

0.27

%

FHLB advances and other borrowings

500,248

2,524

2.03

%

581,834

3,131

2.16

%

361,736

2,497

2.77

%

Subordinated debentures and subordinated notes payable

108,766

1,070

3.96

%

108,714

1,238

4.58

%

108,584

1,417

5.23

%

Total borrowings

673,659

3,609

2.15

%

746,917

4,393

2.37

%

530,871

3,955

2.99

%

Total interest-bearing liabilities

11,493,387

$

13,620

0.48

%

10,850,104

$

23,260

0.86

%

10,889,519

$

32,570

1.20

%

Noninterest-bearing liabilities

97,553

95,457

76,957

Stockholders' equity

1,163,724

1,918,035

1,864,132

Total liabilities and stockholders' equity

$

12,754,664

$

12,863,596

$

12,830,608

Net interest spread

3.35

%

3.10

%

3.16

%

Net interest income and net interest margin (FTE)

$

107,852

3.57

%

$

103,497

3.59

%

$

107,053

3.70

%

Less: Tax equivalent adjustment

1,601

1,514

1,424

Net interest income and net interest margin - ties to Statements of Comprehensive Income

$

106,251

3.52

%

$

101,983

3.54

%

$

105,629

3.65

%

1 Annualized for all partial-year periods.

2 Interest income includes $0.1 million and $0.2 million for the third quarter of fiscal years 2020 and 2019, respectively, resulting from interest earned on derivative collateral included in other assets on the consolidated balance sheets.

3 Interest income includes $0.2 million and $0.3 million for the third quarter of fiscal years 2020 and 2019, respectively, resulting from accretion of purchase accounting discount associated with acquired loans.

 

GREAT WESTERN BANCORP, INC.

Net Interest Margin (FTE) (Unaudited)

Nine Months Ended

June 30, 2020

June 30, 2019

Average Balance

Interest (FTE)

Yield / Cost ¹

Average Balance

Interest (FTE)

Yield / Cost ¹

(dollars in thousands)

Assets

Interest-bearing bank deposits ²

$

78,164

$

1,278

2.18

%

$

68,989

$

1,416

2.74

%

Investment securities

1,959,681

33,359

2.27

%

1,634,023

30,575

2.50

%

Non-ASC 310-30 loans, net ³

9,675,039

342,042

4.72

%

9,583,477

370,343

5.17

%

ASC 310-30 loans, net

50,639

4,610

12.16

%

63,471

6,169

12.99

%

Loans, net

9,725,678

346,652

4.76

%

9,646,948

376,512

5.22

%

Total interest-earning assets

11,763,523

381,289

4.33

%

11,349,960

408,503

4.81

%

Noninterest-earning assets

1,046,576

1,195,398

Total assets

$

12,810,099

$

381,289

3.98

%

$

12,545,358

$

408,503

4.35

%

Liabilities and Stockholders' Equity

Noninterest-bearing deposits

$

2,111,445

$

1,846,467

Interest-bearing deposits

6,585,100

$

31,060

0.63

%

6,301,910

$

52,094

1.11

%

Time deposits

1,655,059

19,758

1.59

%

2,022,702

27,413

1.81

%

Total deposits

10,351,604

50,818

0.66

%

10,171,079

79,507

1.05

%

Securities sold under agreements to repurchase

62,513

70

0.15

%

67,879

140

0.28

%

FHLB advances and other borrowings

526,372

8,737

2.22

%

289,526

6,324

2.92

%

Subordinated debentures and subordinated notes payable

108,715

3,619

4.45

%

108,530

4,177

5.15

%

Total borrowings

697,600

12,426

2.38

%

465,935

10,641

3.05

%

Total interest-bearing liabilities

11,049,204

$

63,244

0.76

%

10,637,014

$

90,148

1.13

%

Noninterest-bearing liabilities

97,475

73,636

Stockholders' equity

1,663,420

1,834,708

Total liabilities and stockholders' equity

$

12,810,099

$

12,545,358

Net interest spread

3.22

%

3.22

%

Net interest income and net interest margin (FTE)

$

318,045

3.61

%

$

318,355

3.75

%

Less: Tax equivalent adjustment

4,638

4,356

Net interest income and net interest margin - ties to Statements of Comprehensive Income

$

313,407

3.56

%

$

313,999

3.70

%

1 Annualized for all partial-year periods.

2 Interest income includes $0.8 million and $0.3 million for the first nine months of fiscal years 2020 and 2019, respectively, resulting from interest earned on derivative collateral included in other assets on the consolidated balance sheets.

3 Interest income includes $1.2 million and $1.0 million for the first nine months of fiscal years 2020 and 2019, respectively, resulting from accretion of purchase accounting discount associated with acquired loans.

 

Non-GAAP Financial Measures and Reconciliation

We rely on certain non-GAAP financial measures in making financial and operational decisions about our business. We believe that each of the non-GAAP financial 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. 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 COVID-19 impact on credit and other related charges and the impairment of goodwill and certain intangible assets). 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 National Australia Bank Limited ("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 common 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.

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.

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

 

GREAT WESTERN BANCORP, INC.

Reconciliation of Non-GAAP Measures (Unaudited)

At and for the nine months ended:

At and for the three months ended:

June 30,
2020

June 30,
2019

June 30,
2020

March 31,
2020

December 31,
2019

September 30,
2019

June 30,
2019

(dollars in thousands except share and per share amounts)

Adjusted net income and adjusted earnings per common share:

Net (loss) income - GAAP

$

(691,944)

$

117,080

$

5,400

$

(740,618)

$

43,274

$

50,285

$

26,783

Add: COVID-19 related impairment of goodwill and certain intangible assets, net of tax

713,013

713,013

Add: COVID-19 impact on credit and other related charges, net of tax

56,685

56,685

Adjusted net income

$

77,754

$

117,080

$

5,400

$

29,080

$

43,274

$

50,285

$

26,783

Weighted average diluted common shares outstanding

55,788,751

57,408,023

55,145,619

55,906,002

56,457,967

56,804,172

57,110,103

Earnings per common share - diluted

$

(12.40)

$

2.04

$

0.10

$

(13.25)

$

0.77

$

0.89

$

0.47

Adjusted earnings per common share - diluted

$

1.39

$

2.04

$

0.10

$

0.52

$

0.77

$

0.89

$

0.47

Tangible net income and return on average tangible common equity:

Net (loss) income - GAAP

$

(691,944)

$

117,080

$

5,400

$

(740,618)

$

43,274

$

50,285

$

26,783

Add: Amortization of intangible assets and COVID-19 related impairment of goodwill and certain intangible assets, net of tax

714,078

1,022

261

713,440

377

315

335

Tangible net income

$

22,134

$

118,102

$

5,661

$

(27,178)

$

43,651

$

50,600

$

27,118

Average common equity

$

1,663,420

$

1,834,708

$

1,163,724

$

1,918,035

$

1,908,519

$

1,885,785

$

1,864,132

Less: Average goodwill and other intangible assets

498,644

746,110

6,527

741,257

748,146

745,349

745,718

Average tangible common equity

$

1,164,776

$

1,088,598

$

1,157,197

$

1,176,778

$

1,160,373

$

1,140,436

$

1,118,414

Return on average common equity *

(55.6)

%

8.5

%

1.9

%

(155.3)

%

9.0

%

10.6

%

5.8

%

Return on average tangible common equity **

2.5

%

14.5

%

2.0

%

(9.3)

%

15.0

%

17.6

%

9.7

%

* 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

$

313,407

$

313,999

$

106,251

$

101,983

$

105,173

$

106,709

$

105,629

Add: Tax equivalent adjustment

4,638

4,356

1,601

1,514

1,523

1,487

1,424

Net interest income (FTE)

318,045

318,355

107,852

103,497

106,696

108,196

107,053

Add: Current realized derivative gain (loss)

(5,180)

746

(3,040)

(1,250)

(890)

(127)

321

Adjusted net interest income (FTE)

$

312,865

$

319,101

$

104,812

$

102,247

$

105,806

$

108,069

$

107,374

Average interest-earning assets

$

11,763,523

$

11,349,960

$

12,156,505

$

11,590,453

$

11,543,610

$

11,609,823

$

11,617,521

Net interest margin (FTE) *

3.61

%

3.75

%

3.57

%

3.59

%

3.68

%

3.70

%

3.70

%

Adjusted net interest margin (FTE) **

3.55

%

3.76

%

3.47

%

3.55

%

3.65

%

3.69

%

3.71

%

* 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.

Adjusted interest income and adjusted yield (fully-tax equivalent basis), on non-ASC 310-30 loans:

Interest income - GAAP

$

337,404

$

365,987

$

107,725

$

111,970

$

117,709

$

124,923

$

124,098

Add: Tax equivalent adjustment

4,638

4,356

1,601

1,514

1,523

1,487

1,424

Interest income (FTE)

342,042

370,343

109,326

113,484

119,232

126,410

125,522

Add: Current realized derivative gain (loss)

(5,180)

746

(3,040)

(1,250)

(890)

(127)

321

Adjusted interest income (FTE)

$

336,862

$

371,089

$

106,286

$

112,234

$

118,342

$

126,283

$

125,843

Average non-ASC 310-30 loans

$

9,675,039

$

9,583,477

$

9,974,802

$

9,496,153

$

9,554,161

$

9,693,395

$

9,699,433

Yield (FTE) *

4.72

%

5.17

%

4.41

%

4.81

%

4.96

%

5.17

%

5.19

%

Adjusted yield (FTE) **

4.65

%

5.18

%

4.29

%

4.75

%

4.93

%

5.17

%

5.20

%

* 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

$

317,374

$

359,708

$

94,568

$

101,900

$

120,906

$

121,732

$

116,395

Add: Tax equivalent adjustment

4,638

4,356

1,601

1,514

1,523

1,487

1,424

Total revenue (FTE)

$

322,012

$

364,064

$

96,169

$

103,414

$

122,429

$

123,219

$

117,819

Noninterest expense

$

932,432

$

169,686

$

67,049

$

808,453

$

56,930

$

55,212

$

56,000

Less: Amortization of intangible assets and COVID-19 related impairment of goodwill and certain intangible assets

743,484

1,173

278

742,779

427

366

385

Tangible noninterest expense

$

188,948

$

168,513

$

66,771

$

65,674

$

56,503

$

54,846

$

55,615

Efficiency ratio *

58.7

%

46.3

%

69.4

%

63.5

%

46.2

%

44.5

%

47.2

%

* 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

$

1,160,644

$

1,881,128

$

1,160,644

$

1,153,464

$

1,920,669

$

1,900,249

$

1,881,128

Less: Goodwill and other intangible assets

6,425

745,563

6,425

6,703

749,481

745,197

745,563

Tangible common equity

$

1,154,219

$

1,135,565

$

1,154,219

$

1,146,761

$

1,171,188

$

1,155,052

$

1,135,565

Total assets

$

12,934,328

$

12,954,896

$

12,934,328

$

12,387,808

$

12,851,665

$

12,788,301

$

12,954,896

Less: Goodwill and other intangible assets

6,425

745,563

6,425

6,703

749,481

745,197

745,563

Tangible assets

$

12,927,903

$

12,209,333

$

12,927,903

$

12,381,105

$

12,102,184

$

12,043,104

$

12,209,333

Tangible common equity to tangible assets

8.9

%

9.3

%

8.9

%

9.3

%

9.7

%

9.6

%

9.3

%

Tangible book value per share:

Total stockholders' equity

$

1,160,644

$

1,881,128

$

1,160,644

$

1,153,464

$

1,920,669

$

1,900,249

$

1,881,128

Less: Goodwill and other intangible assets

6,425

745,563

6,425

6,703

749,481

745,197

745,563

Tangible common equity

$

1,154,219

$

1,135,565

$

1,154,219

$

1,146,761

$

1,171,188

$

1,155,052

$

1,135,565

Common shares outstanding

55,014,047

56,939,032

55,014,047

55,013,928

56,382,915

56,283,659

56,939,032

Book value per share - GAAP

$

21.10

$

33.04

$

21.10

$

20.97

$

34.06

$

33.76

$

33.04

Tangible book value per share

$

20.98

$

19.94

$

20.98

$

20.84

$

20.77

$

20.52

$

19.94

Contacts:

GREAT WESTERN BANCORP, INC.

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.