NYSE: GWB $ 12.41

As of September 29, 2020 Close
Minimum 20 minute delay.

Press Release

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

Company Release - 4/30/2020 7:04 AM ET

Highlights for the Second Quarter of Fiscal Year 2020 (all quarterly comparisons in this document refer to the first quarter of fiscal year 2020, except as noted)

  • Net loss of $740.6 million, or $(13.25) per diluted share, compared to net income of $43.3 million, or $0.77 per diluted share
  • Adjusted net income1, which excludes the nonrecurring COVID-19 pandemic impact on goodwill, certain intangible assets and credit and other related charges, was $29.1 million, or $0.52 per diluted share, for the quarter and $72.4 million, or $1.29 per diluted share, for the first six months of 2020
  • Capital ratios remain strong with Tier 1 and total capital being 11.3% and 12.9%, respectively, as of March 31, 2020, compared to 12.0% and 13.0% as of December 31, 2019
  • With the many uncertainties of the COVID-19 pandemic, the Board of Directors has determined to reduce the regular quarterly dividend for March 31, 2020 to $0.15 per share
  • Net interest margin decreased 9 basis points to 3.59% while adjusted net interest margin1, 2 decreased 10 basis points to 3.55%
  • Credit quality metrics remained mostly stable as substandard loans decreased $12.4 million, watch loans increased $4.0 million, and net charge-offs were 0.36% of average total loans on an annualized basis

SIOUX FALLS, S.D.--(BUSINESS WIRE)-- Great Western Bancorp, Inc. (NYSE: GWB) today reported net loss of $740.6 million, or $(13.25) per diluted share, for the second quarter of fiscal year 2020, compared to net income of $43.3 million, or $0.77 per diluted share, for the first quarter of fiscal year 2020. Adjusted net income1 which excludes the COVID-19 pandemic impact on goodwill, intangible assets and credit and other related charges, was $29.1 million, or $0.52 per diluted share, compared to $43.3 million, or $0.77 per diluted share.

"While my first few weeks have coincided with the COVID-19 pandemic, I am excited to be a part of Great Western Bank. This unprecedented time has allowed me the opportunity to see the organization's strength and the team's commitment to supporting our customer base as well as ensuring the wellness and safety of our employees," said Mark Borrecco, President and Chief Executive Officer. "We believe our stable capital position along with specific actions to address the COVID-19 impact to goodwill valuation as well as our loan loss reserves appropriately reflect the current environment."

Impact and Response to COVID-19 Pandemic

Through this time of disruption we have remained open for business supporting our customers while implementing our business continuity plan to mitigate the risks of the spread of COVID-19 to our employees and customers. As of April 24th, we have more than 750 employees working remotely from home with those still in the office appropriately spaced, 97% of our branches open with limited access, increased functionality of ATM, online banking and mobile channels, and processed 2,300 applications approved for Paycheck Protection Program loans totaling over $600.0 million. We have also taken such other actions as social distancing, restrictions on in-person meetings and conferences, Company travel restrictions and increased sanitary protocols. We believe these actions offer the best protection for our employees and customers, an enhance our ability to continue providing our banking services.

Financial results this quarter included several items linked to the impact of the COVID-19 pandemic. Most significantly, we recognized an impairment included in noninterest expense of $742.4 million, of which $622.4 million stemmed from goodwill related to the acquisition of Great Western Bank in 2008 by National Australia Bank, $118.2 million from goodwill related to subsequent acquisitions and $1.8 million from certain intangible assets, which were considered impaired given the market and valuation disruption during the quarter. The expense was offset in part by a related benefit from income taxes of $29.3 million.

In addition, the COVID-19 impacts included $73.8 million in several credit and other related charges for loan and other real estate reserves, including a $59.7 million charge for collectively evaluated allowance increases in provision expense under the incurred loss model, $7.1 million and $3.3 million of charges for fair value credit risk and derivative reserves in noninterest income, respectively, a $3.3 million write down on an OREO hotel property negatively impacted by COVID-19 pandemic travel restrictions, and $0.4 million of charges for the reserve on unfunded commitments in noninterest expenses. All of these pretax expenses are offset in part by a related benefit from income taxes of $17.2 million. See also the "Non-GAAP Financial Measures and Reconciliation" section in this document for further discussion of the above items.

————————————————————————————————————————————————————

1 This is a non-GAAP financial measure management believes is helpful to understanding trends in the 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.

Capital

Tier 1 and total capital ratios were 11.3% and 12.9%, respectively, as of March 31, 2020, compared to 12.0% and 13.0% as of December 31, 2019. The common equity tier 1 capital ratio and tier 1 leverage ratio were 10.6% and 9.2%, respectively, as of March 31, 2020, compared to 11.3% and 10.4% as of December 31, 2019. All regulatory capital ratios remain above regulatory minimums to be considered "well capitalized."

During the quarter, $40.0 million was deployed to repurchase and retire approximately 1.4 million shares of Company's common stock under the repurchase program authorized by the Board of Directors at an average price of $29.45. These purchases occurred prior to the onset of the COVID-19 pandemic. In early March 2020, the Company determined to indefinitely suspend additional buybacks within its remaining authorization to support the Federal Reserve Board in actions taken to moderate the impact of COVID-19 by maintaining strong capital levels and liquidity to support customers and other stakeholders.

With the many uncertainties of the COVID-19 pandemic, including the full impacts on the future financial results and operations of the Company, the Board of Directors has determined to reduce its regular quarterly dividend for the quarter ending March 31, 2020 to $0.15 per common share. The reduced dividend will help strengthen the Company's balance sheet and liquidity in light of the uncertainty surrounding the COVID-19 pandemic. The dividend will be payable on May 29, 2020 to stockholders of record as of close of business on May 15, 2020. The aggregate dividend payment will be approximately $8.3 million. The Board of Directors will continue to evaluate the impacts of the COVID-19 pandemic and the appropriateness of declaring future dividends throughout the year.

Net Interest Income and Net Interest Margin2

Net interest income was $103.5 million, a decrease of $3.2 million, or 3.0%. Interest-earning assets were higher for the quarter, while a decline in loan and securities yields were outpaced by a decline in deposit and funding yields, particularly in the last month of the quarter following the Federal Reserve's emergency rate cutting of 150 basis points, leading to a lower net interest margin.

Net interest margin was 3.59% and 3.68% for the quarters ended March 31, 2020 and December 31, 2019, respectively. Adjusted net interest margin1, which adjusts for the realized gain (loss) on interest rate swaps, was 3.55% and 3.65%, respectively, for the same periods. Deposit yields decreased 11 basis points, while securities and loan yields decreased 11 and 17 basis points, respectively, reflecting the impact of several weeks of those volumes repricing following the emergency rate cuts discussed previously.

Total loans outstanding were $9.69 billion as of March 31, 2020, an increase of $67.1 million, or 0.7%. The increase in loans during the quarter was mainly attributable to the CRE segment of the portfolio, which increased $138.1 million, a $22.8 million increase in the commercial non-real estate segment, combined with a reduction in the agriculture segment of $98.9 million. The increase in the CRE segment of the portfolio was attributable to growth from construction drawdowns and new relationships across the footprint and a $35.5 million increase in fair value of loans the Company held at fair value due to a decline in interest rates during the quarter. The increase in the commercial non-real estate segment was due to increased activity in warehouse mortgage lending to independent mortgage originators, while the decrease in the agriculture segment was due largely to a seasonal decrease related to customer tax planning and a number of relationships refinanced elsewhere.

Total deposits were $10.18 billion as of March 31, 2020, an increase of $90.6 million, or 0.9%, due to an increase of $122.1 million in consumer and $60.4 million in business checking and savings deposits along with a $87.7 million increase in competitively priced brokered deposits, largely offset with a $199.1 million decrease in time deposits. Interest-bearing deposits were $8.21 billion, a 1.8% increase, and noninterest-bearing deposits were $1.97 billion, a 2.8% decrease.

Provision for Loan and Lease Losses and Asset Quality

While "Substandard" and "Watch" loan categorizations have remained relatively stable, we have substantially increased our allowance for loan and lease losses ("ALLL") by $63.2 million, or 86.8%, to reflect increased levels of incurred losses related to the COVID-19 outbreak. The ALLL to total loans increased to 1.40% as of March 31, 2020 from 0.76% as of December 31, 2019.

Provision for loan and lease losses was $71.8 million, an increase of $63.7 million. This increase did not contemplate the potential impact of CECL implementation, which is effective for the Company October 1, 2020. Net charge-offs were $8.6 million, or 0.36% of average total loans on an annualized basis, with the majority of net charge-offs concentrated in the commercial non-real estate and CRE segments of the loan portfolio.

Included within total loans are approximately $792.1 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 $16.7 million of the fair value adjustment for these loans relates to credit risk, or 0.17% of total loans. Finally, total purchase discount remaining on all acquired loans equates to 0.11% of total loans.

Loans graded "Watch" increased $4.0 million, or 1.0%, to $420.3 million, while loans graded "Substandard" decreased $12.4 million, or 1.9%, to $627.7 million. The decrease in loans graded "Substandard" was primarily due to paydowns of several agriculture and commercial loans along with a number of upgrades, all outpacing a more normalized number of downgrades to substandard. Nonaccrual loans were $213.1 million as of March 31, 2020, representing an increase of $57.0 million, or 36.5%, driven by a small number of relationships in healthcare and agriculture industries as they progress through the workout process. Total other repossessed property balances were $27.3 million as of March 31, 2020, a decrease of $12.2 million, or 30.9%.

A summary of total credit-related charges incurred during the current and comparable six month periods and current, previous and comparable quarters is presented below:

GREAT WESTERN BANCORP, INC.

 

 

 

 

 

 

Summary of Credit-Related Charges (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the six months ended:

 

For the three months ended:

Item

Included within F/S Line Item(s):

March 31,
2020

March 31,
2019

 

March 31,
2020

December 31,
2019

March 31,
2019

 

 

(dollars in thousands)

Pre-COVID-19 pandemic related

 

 

 

 

 

 

 

Provision for loan and lease losses

Provision for loan and lease losses

$

20,186

 

$

12,888

 

 

$

12,083

 

$

8,103

 

$

7,673

 

Net other repossessed property charges

Net loss on repossessed property and other related expenses

2,719

 

3,467

 

 

2,377

 

342

 

404

 

Net reversal of interest income on nonaccrual loans

Interest income on loans

3,094

 

296

 

 

1,088

 

2,006

 

337

 

Loan fair value adjustment related to credit

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

5,557

 

762

 

 

3,423

 

2,134

 

(422)

 

Subtotal pre-COVID-19 pandemic related

 

$

31,556

 

$

17,413

 

 

$

18,971

 

$

12,585

 

$

7,992

 

COVID-19 pandemic related

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Loan fair value adjustment related to credit

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

7,100

 

 

 

7,100

 

 

 

Subtotal COVID-19 pandemic related

 

70,126

 

 

 

70,126

 

 

 

Total credit-related charges

 

$

101,682

 

$

17,413

 

 

$

89,097

 

$

12,585

 

$

7,992

 

In determining the credit related charges attributable to the COVID-19 pandemic, we considered the impact upon our loan portfolio. Industries such as oil & energy, hotels & resorts, restaurants, retail malls, airlines and others have been cited as being at risk for significant revenue loss. Within our portfolio at March 31, 2020, $1.14 billion, or 11.8% relates to hotels & resorts, $109.8 million, or 1.1% relates to restaurants, with exposure in such other identified industries being immaterial. 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 March 31, 2020.

Noninterest Income

Noninterest loss was $0.1 million, a decrease of $15.8 million. Included within noninterest income for the current quarter is $14.7 million in net loss related to the change in fair value of loans for which the Company has elected the fair value option and the net realized and unrealized gain (loss) of the related derivatives, $10.4 million of which was related to the COVID-19 pandemic impact on loan fair value adjustment related to credit. Excluding this item, remaining noninterest income was $14.6 million for the quarter, compared to $17.2 million, a decrease of $2.6 million primarily related to lower deposit revenue and interchange revenue from seasonal declines combined with further declines in transaction activity from COVID-19 pandemic impacts.

Noninterest Expense

Total noninterest expense was $808.5 million, an increase of $751.5 million. Included within this amount is goodwill impairment of $740.6 million, intangible assets impairment of $1.8 million, and the COVID-19 pandemic credit related charges of a $3.3 million charge for one OREO property negatively impacted by COVID-19 travel restrictions and $0.4 million increase in reserve for unfunded commitments. Excluding these items, noninterest expense was $62.3 million for the quarter, compared to $56.9 million, an increase of $5.4 million, or 9.5%. The remaining increase was driven by an increase in salaries and employee benefits related to annual merit increases effective in January, a one-time bonus payment to retail staff of $0.5 million and elevated legal and administrative costs on OREO assets.

The efficiency ratio1 was 63.5%, an increase from 46.2%, mainly due to due to the decrease in net revenues attributable to emergency rate cuts and decreased deposit service charges from lower account activity combined with increased expense results from both one-off and recurring costs.

Provision for Income Taxes

The benefit from income taxes for the quarter ended March 31, 2020 was $37.7 million, reflecting an effective tax rate of 4.8%, compared to 22.5% in the prior quarter. The substantial drop in the effective tax rate was due to the COVID-19 pandemic impact on goodwill and intangible assets impairment and provision for loan and lease losses this quarter. A sizable portion of the goodwill impairment was related to non-tax-deductible goodwill for which no tax benefit was recorded. Excluding the COVID-19 pandemic related goodwill and intangible assets impairment and additional provision for loan and lease losses, the effective tax rate would have been 23.3% for the current quarter.

Business Outlook

"We understand many hard-working individuals and families are facing financial hardship due to the COVID-19 pandemic. Making Life Great now takes on a new, but very relevant meaning for our clients and our communities," added Borrecco. "We will continue to focus on measures that reflect this environment, such as increasing loan loss reserve adequacy, securing additional liquidity to support customers, as well as fortifying the foundations of the Bank to ensure we are prepared for the impact caused by this pandemic."

Conference Call

Great Western Bancorp, Inc. will host a conference call to discuss its financial results for the second quarter of fiscal year 2020 on Thursday, April 30, 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 May 14, 2020. To access the replay, dial (877) 344-7529 (U.S.) and use conference ID 10141770 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 quarter ended 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 six months ended:

 

At and for the three months ended:

 

March 31,
2020

March 31,
2019

 

March 31,
2020

December 31,
2019

September 30,
2019

June 30,
2019

March 31,
2019

 

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

Operating Data:

 

 

 

 

 

 

 

 

Interest income (FTE)

$

259,817

 

$

268,879

 

 

$

126,757

 

$

133,060

 

$

140,257

 

$

139,623

 

$

135,328

 

Interest expense

49,624

 

57,578

 

 

23,260

 

26,364

 

32,061

 

32,570

 

30,411

 

Noninterest income

15,650

 

34,943

 

 

(83)

 

15,733

 

15,023

 

10,766

 

18,223

 

Noninterest expense

865,383

 

113,686

 

 

808,453

 

56,930

 

55,212

 

56,000

 

56,580

 

Provision for loan and lease losses

79,898

 

12,888

 

 

71,795

 

8,103

 

1,982

 

26,077

 

7,673

 

Net income

(697,344)

 

90,297

 

 

(740,618)

 

43,274

 

50,285

 

26,783

 

44,511

 

Adjusted net income ¹

$

72,354

 

$

90,297

 

 

$

29,080

 

$

43,274

 

$

50,285

 

$

26,783

 

$

44,511

 

Common shares outstanding

55,013,928

 

56,938,435

 

 

55,013,928

 

56,382,915

 

56,283,659

 

56,939,032

 

56,938,435

 

Weighted average diluted common shares outstanding

56,141,816

 

57,556,984

 

 

55,906,002

 

56,457,967

 

56,804,172

 

57,110,103

 

57,074,674

 

Earnings per common share - diluted

$

(12.42)

 

$

1.57

 

 

$

(13.25)

 

$

0.77

 

$

0.89

 

$

0.47

 

$

0.78

 

Adjusted earnings per common share - diluted ¹

$

1.29

 

$

1.57

 

 

$

0.52

 

$

0.77

 

$

0.89

 

$

0.47

 

$

0.78

 

Performance Ratios:

 

 

 

 

 

 

 

 

Net interest margin (FTE) ¹ ²

3.63

%

3.78

%

 

3.59

%

3.68

%

3.70

%

3.70

%

3.75

%

Adjusted net interest margin (FTE) ¹ ²

3.60

%

3.79

%

 

3.55

%

3.65

%

3.69

%

3.71

%

3.76

%

Return on average total assets ²

(10.86)

%

1.46

%

 

(23.16)

%

1.34

%

1.55

%

0.84

%

1.44

%

Return on average common equity ²

(72.9)

%

10.0

%

 

(155.3)

%

9.0

%

10.6

%

5.8

%

9.9

%

Return on average tangible common equity ¹ ²

2.8

%

17.0

%

 

(9.3)

%

15.0

%

17.6

%

9.7

%

16.9

%

Efficiency ratio ¹

54.1

%

45.8

%

 

63.5

%

46.2

%

44.5

%

47.2

%

45.6

%

Capital:

 

 

 

 

 

 

 

 

Tier 1 capital ratio

11.3

%

11.4

%

 

11.3

%

12.0

%

11.7

%

11.3

%

11.4

%

Total capital ratio

12.9

%

12.4

%

 

12.9

%

13.0

%

12.7

%

12.4

%

12.4

%

Tier 1 leverage ratio

9.2

%

10.2

%

 

9.2

%

10.4

%

10.1

%

10.0

%

10.2

%

Common equity tier 1 ratio

10.6

%

10.7

%

 

10.6

%

11.3

%

11.0

%

10.6

%

10.7

%

Tangible common equity / tangible assets ¹

9.3

%

9.2

%

 

9.3

%

9.7

%

9.6

%

9.3

%

9.2

%

Book value per share - GAAP

$

20.97

 

$

32.53

 

 

$

20.97

 

$

34.06

 

$

33.76

 

$

33.04

 

$

32.53

 

Tangible book value per share ¹

$

20.84

 

$

19.43

 

 

$

20.84

 

$

20.77

 

$

20.52

 

$

19.94

 

$

19.43

 

Asset Quality:

 

 

 

 

 

 

 

 

Nonaccrual loans

$

213,075

 

$

121,616

 

 

$

213,075

 

$

156,113

 

$

107,191

 

$

118,060

 

$

121,616

 

Other repossessed property

$

27,289

 

$

32,450

 

 

$

27,289

 

$

39,490

 

$

36,764

 

$

36,393

 

$

32,450

 

Nonaccrual loans / total loans

2.20

%

1.24

%

 

2.20

%

1.62

%

1.10

%

1.19

%

1.24

%

Net charge-offs (recoveries)

$

14,722

 

$

9,425

 

 

$

8,626

 

$

6,096

 

$

7,754

 

$

17,534

 

$

5,863

 

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

0.31

%

0.20

%

 

0.36

%

0.25

%

0.31

%

0.72

%

0.25

%

Allowance for loan and lease losses / total loans

1.40

%

0.70

%

 

1.40

%

0.76

%

0.73

%

0.77

%

0.70

%

Watch-rated loans

$

420,252

 

$

301,099

 

 

$

420,252

 

$

416,259

 

$

405,549

 

$

220,883

 

$

301,099

 

Substandard loans

$

627,720

 

$

258,946

 

 

$

627,720

 

$

640,121

 

$

472,497

 

$

475,999

 

$

258,946

 

 

 

 

 

 

 

 

 

 

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 six months ended:

 

At and for the three months ended:

 

March 31,
2020

March 31,
2019

 

March 31,
2020

December 31,
2019

September 30,
2019

June 30,
2019

March 31,
2019

 

(dollars in thousands)

Interest income

 

 

 

 

 

 

 

 

Loans

$

232,787

 

$

245,763

 

 

$

113,356

 

$

119,431

 

$

126,779

 

$

126,392

 

$

123,432

 

Investment securities

22,827

 

19,145

 

 

11,329

 

11,498

 

10,935

 

11,430

 

9,957

 

Federal funds sold and other

1,166

 

1,039

 

 

558

 

608

 

1,056

 

377

 

497

 

Total interest income

256,780

 

265,947

 

 

125,243

 

131,537

 

138,770

 

138,199

 

133,886

 

Interest expense

 

 

 

 

 

 

 

 

Deposits

40,807

 

50,892

 

 

18,867

 

21,940

 

27,211

 

28,615

 

27,098

 

FHLB advances and other borrowings

6,268

 

3,926

 

 

3,155

 

3,113

 

3,487

 

2,538

 

1,923

 

Subordinated debentures and subordinated notes payable

2,549

 

2,760

 

 

1,238

 

1,311

 

1,363

 

1,417

 

1,390

 

Total interest expense

49,624

 

57,578

 

 

23,260

 

26,364

 

32,061

 

32,570

 

30,411

 

Net interest income

207,156

 

208,369

 

 

101,983

 

105,173

 

106,709

 

105,629

 

103,475

 

Provision for loan and lease losses

79,898

 

12,888

 

 

71,795

 

8,103

 

1,982

 

26,077

 

7,673

 

Net interest income after provision for loan and lease losses

127,258

 

195,481

 

 

30,188

 

97,070

 

104,727

 

79,552

 

95,802

 

Noninterest income

 

 

 

 

 

 

 

 

Service charges and other fees

20,597

 

21,897

 

 

9,188

 

11,409

 

11,674

 

10,321

 

10,209

 

Wealth management fees

6,086

 

4,358

 

 

3,122

 

2,964

 

2,322

 

2,234

 

2,117

 

Mortgage banking income, net

2,757

 

2,311

 

 

1,145

 

1,612

 

1,482

 

1,055

 

991

 

Net gain (loss) on sale of securities

 

(513)

 

 

 

 

13

 

322

 

 

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

20,608

 

33,234

 

 

35,541

 

(14,933)

 

11,749

 

16,429

 

14,018

 

Net realized and unrealized (loss) gain on derivatives

(36,698)

 

(29,348)

 

 

(50,214)

 

13,516

 

(13,191)

 

(20,904)

 

(11,032)

 

Other

2,300

 

3,004

 

 

1,135

 

1,165

 

974

 

1,309

 

1,920

 

Total noninterest income

15,650

 

34,943

 

 

(83)

 

15,733

 

15,023

 

10,766

 

18,223

 

Noninterest expense

 

 

 

 

 

 

 

 

Salaries and employee benefits

73,217

 

69,307

 

 

37,312

 

35,905

 

33,099

 

33,899

 

34,537

 

Data processing and communication

11,896

 

11,242

 

 

6,123

 

5,773

 

6,602

 

6,234

 

5,964

 

Occupancy and equipment

10,690

 

10,665

 

 

5,597

 

5,093

 

5,185

 

4,934

 

5,539

 

Professional fees

9,027

 

7,258

 

 

5,263

 

3,764

 

3,398

 

3,923

 

3,970

 

Advertising

1,823

 

2,154

 

 

958

 

865

 

1,194

 

1,145

 

1,216

 

Net loss on repossessed property and other related expenses

6,033

 

3,467

 

 

5,691

 

342

 

305

 

595

 

404

 

Goodwill and intangible assets impairment

742,352

 

 

 

742,352

 

 

 

 

 

Other

10,345

 

9,593

 

 

5,157

 

5,188

 

5,429

 

5,270

 

4,950

 

Total noninterest expense

865,383

 

113,686

 

 

808,453

 

56,930

 

55,212

 

56,000

 

56,580

 

(Loss) income before income taxes

(722,475)

 

116,738

 

 

(778,348)

 

55,873

 

64,538

 

34,318

 

57,445

 

(Benefit from) provision for income taxes

(25,131)

 

26,441

 

 

(37,730)

 

12,599

 

14,253

 

7,535

 

12,934

 

Net (loss) income

$

(697,344)

 

$

90,297

 

 

$

(740,618)

 

$

43,274

 

$

50,285

 

$

26,783

 

$

44,511

 

GREAT WESTERN BANCORP, INC.

 

 

 

 

 

 

 

 

 

Summarized Consolidated Balance Sheet (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

As of

 

March 31,
2020

 

December 31,
2019

 

September 30,
2019

 

June 30,
2019

 

March 31,
2019

 

(dollars in thousands)

Assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

347,486

 

 

$

247,421

 

 

$

243,474

 

 

$

225,356

 

 

$

282,638

 

Investment securities

1,990,027

 

 

1,904,291

 

 

1,783,208

 

 

1,799,430

 

 

1,763,305

 

Total loans

9,693,295

 

 

9,626,224

 

 

9,706,763

 

 

9,886,971

 

 

9,770,911

 

Allowance for loan and lease losses

(135,950)

 

 

(72,781)

 

 

(70,774)

 

 

(76,546)

 

 

(68,003)

 

Loans, net

9,557,345

 

 

9,553,443

 

 

9,635,989

 

 

9,810,425

 

 

9,702,908

 

Goodwill

 

 

740,562

 

 

739,023

 

 

739,023

 

 

739,023

 

Other assets

492,950

 

 

405,948

 

 

386,607

 

 

380,662

 

 

342,288

 

Total assets

$

12,387,808

 

 

$

12,851,665

 

 

$

12,788,301

 

 

$

12,954,896

 

 

$

12,830,162

 

Liabilities and stockholders' equity

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

$

1,973,629

 

 

$

2,029,872

 

 

$

1,956,025

 

 

$

1,936,986

 

 

$

1,824,507

 

Interest-bearing deposits

8,205,486

 

 

8,058,656

 

 

8,344,314

 

 

8,298,958

 

 

8,643,876

 

Total deposits

10,179,115

 

 

10,088,528

 

 

10,300,339

 

 

10,235,944

 

 

10,468,383

 

Securities sold under agreements to repurchase

64,809

 

 

66,289

 

 

68,992

 

 

56,925

 

 

62,537

 

FHLB advances and other borrowings

800,000

 

 

575,000

 

 

340,000

 

 

605,000

 

 

275,000

 

Other liabilities

190,420

 

 

201,179

 

 

178,721

 

 

175,899

 

 

171,848

 

Total liabilities

11,234,344

 

 

10,930,996

 

 

10,888,052

 

 

11,073,768

 

 

10,977,768

 

Stockholders' equity

1,153,464

 

 

1,920,669

 

 

1,900,249

 

 

1,881,128

 

 

1,852,394

 

Total liabilities and stockholders' equity

$

12,387,808

 

 

$

12,851,665

 

 

$

12,788,301

 

 

$

12,954,896

 

 

$

12,830,162

 

GREAT WESTERN BANCORP, INC.

 

 

 

 

 

 

 

 

 

Loan Portfolio Summary (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

Fiscal year-to-date:

 

March 31,
2020

 

December 31,
2019

 

September 30,
2019

 

Change
($)

 

Change
(%)

 

(dollars in thousands)

Construction and development

$

434,264

 

 

$

496,156

 

 

$

463,757

 

 

$

(29,493)

 

 

(6.4)

%

Owner-occupied CRE

1,414,476

 

 

1,380,773

 

 

1,411,199

 

 

3,277

 

 

0.2

%

Non-owner-occupied CRE

2,910,516

 

 

2,827,484

 

 

2,853,131

 

 

57,385

 

 

2.0

%

Multifamily residential real estate

463,563

 

 

380,301

 

 

364,323

 

 

99,240

 

 

27.2

%

Commercial real estate

5,222,819

 

 

5,084,714

 

 

5,092,410

 

 

130,409

 

 

2.6

%

Agriculture

1,881,792

 

 

1,980,678

 

 

2,008,644

 

 

(126,852)

 

 

(6.3)

%

Commercial non-real estate

1,699,197

 

 

1,676,426

 

 

1,719,956

 

 

(20,759)

 

 

(1.2)

%

Residential real estate

820,759

 

 

811,735

 

 

812,208

 

 

8,551

 

 

1.1

%

Consumer

52,640

 

 

50,697

 

 

51,925

 

 

715

 

 

1.4

%

Other ¹

39,908

 

 

46,875

 

 

47,541

 

 

(7,633)

 

 

(16.1)

%

Total unpaid principal balance

9,717,115

 

 

9,651,125

 

 

9,732,684

 

 

(15,569)

 

 

(0.2)

%

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

(23,820)

 

 

(24,901)

 

 

(25,921)

 

 

2,101

 

 

(8.1)

%

Total loans

$

9,693,295

 

 

$

9,626,224

 

 

$

9,706,763

 

 

$

(13,468)

 

 

(0.1)

%

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

 

March 31, 2020

 

December 31, 2019

 

March 31, 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

$

56,883

 

$

558

 

3.95

%

 

$

32,803

 

$

608

 

7.37

%

 

$

63,546

 

$

497

 

3.17

%

Investment securities

1,987,045

 

11,329

 

2.29

%

 

1,904,350

 

11,498

 

2.40

%

 

1,603,038

 

9,957

 

2.52

%

Non-ASC 310-30 loans, net ³

9,496,153

 

113,484

 

4.81

%

 

9,554,161

 

119,232

 

4.96

%

 

9,615,096

 

122,970

 

5.19

%

ASC 310-30 loans, net

50,372

 

1,386

 

11.07

%

 

52,296

 

1,722

 

13.10

%

 

63,879

 

1,904

 

12.09

%

Loans, net

9,546,525

 

114,870

 

4.84

%

 

9,606,457

 

120,954

 

5.01

%

 

9,678,975

 

124,874

 

5.23

%

Total interest-earning assets

11,590,453

 

126,757

 

4.40

%

 

11,543,610

 

133,060

 

4.59

%

 

11,345,559

 

135,328

 

4.84

%

Noninterest-earning assets

1,273,143

 

 

 

 

1,267,983

 

 

 

 

1,186,286

 

 

 

Total assets

$

12,863,596

 

$

126,757

 

3.96

%

 

$

12,811,593

 

$

133,060

 

4.13

%

 

$

12,531,845

 

$

135,328

 

4.38

%

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

$

1,942,686

 

 

 

 

$

1,977,084

 

 

 

 

$

1,800,307

 

 

 

Interest-bearing deposits

6,473,524

 

$

12,083

 

0.75

%

 

6,306,861

 

$

13,373

 

0.84

%

 

6,363,730

 

$

17,865

 

1.14

%

Time deposits

1,686,977

 

6,784

 

1.62

%

 

1,847,954

 

8,567

 

1.84

%

 

2,039,208

 

9,233

 

1.84

%

Total deposits

10,103,187

 

18,867

 

0.75

%

 

10,131,899

 

21,940

 

0.86

%

 

10,203,245

 

27,098

 

1.08

%

Securities sold under agreements to repurchase

56,369

 

24

 

0.17

%

 

66,527

 

31

 

0.19

%

 

63,237

 

43

 

0.28

%

FHLB advances and other borrowings

581,834

 

3,131

 

2.16

%

 

497,034

 

3,082

 

2.47

%

 

264,347

 

1,880

 

2.88

%

Subordinated debentures and subordinated notes payable

108,714

 

1,238

 

4.58

%

 

108,663

 

1,311

 

4.80

%

 

108,522

 

1,390

 

5.19

%

Total borrowings

746,917

 

4,393

 

2.37

%

 

672,224

 

4,424

 

2.62

%

 

436,106

 

3,313

 

3.08

%

Total interest-bearing liabilities

10,850,104

 

$

23,260

 

0.86

%

 

10,804,123

 

$

26,364

 

0.97

%

 

10,639,351

 

$

30,411

 

1.16

%

Noninterest-bearing liabilities

95,457

 

 

 

 

98,951

 

 

 

 

69,554

 

 

 

Stockholders' equity

1,918,035

 

 

 

 

1,908,519

 

 

 

 

1,822,940

 

 

 

Total liabilities and stockholders' equity

$

12,863,596

 

 

 

 

$

12,811,593

 

 

 

 

$

12,531,845

 

 

 

Net interest spread

 

 

3.10

%

 

 

 

3.16

%

 

 

 

3.22

%

Net interest income and net interest margin (FTE)

 

$

103,497

 

3.59

%

 

 

$

106,696

 

3.68

%

 

 

$

104,917

 

3.75

%

Less: Tax equivalent adjustment

 

1,514

 

 

 

 

1,523

 

 

 

 

1,442

 

 

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

 

$

101,983

 

3.54

%

 

 

$

105,173

 

3.62

%

 

 

$

103,475

 

3.70

%

1 Annualized for all partial-year periods.

2 Interest income includes $0.4 million and $0.1 million for the second 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 $0.4 million and $0.4 million for the second 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)

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

March 31, 2020

 

March 31, 2019

 

Average Balance

Interest (FTE)

Yield / Cost ¹

 

Average Balance

Interest (FTE)

Yield / Cost ¹

 

(dollars in thousands)

Assets

 

 

 

 

 

 

 

Interest-bearing bank deposits ²

$

44,843

 

$

1,166

 

5.20

%

 

$

77,663

 

$

1,039

 

2.68

%

Investment securities

1,945,698

 

22,827

 

2.35

%

 

1,547,161

 

19,145

 

2.48

%

Non-ASC 310-30 loans, net ³

9,525,157

 

232,716

 

4.89

%

 

9,525,498

 

244,821

 

5.15

%

ASC 310-30 loans, net

51,334

 

3,108

 

12.11

%

 

65,857

 

3,874

 

11.80

%

Loans, net

9,576,491

 

235,824

 

4.93

%

 

9,591,355

 

248,695

 

5.20

%

Total interest-earning assets

11,567,032

 

259,817

 

4.49

%

 

11,216,179

 

268,879

 

4.81

%

Noninterest-earning assets

1,270,562

 

 

 

 

1,186,554

 

 

 

Total assets

$

12,837,594

 

$

259,817

 

4.05

%

 

$

12,402,733

 

$

268,879

 

4.35

%

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

Noninterest-bearing deposits

$

1,959,885

 

 

 

 

$

1,831,877

 

 

 

Interest-bearing deposits

6,390,193

 

$

25,456

 

0.80

%

 

6,257,167

 

$

33,601

 

1.08

%

Time deposits

1,767,465

 

15,351

 

1.74

%

 

1,988,251

 

17,291

 

1.74

%

Total deposits

10,117,543

 

40,807

 

0.81

%

 

10,077,295

 

50,892

 

1.01

%

Securities sold under agreements to repurchase

61,448

 

55

 

0.18

%

 

71,543

 

99

 

0.28

%

FHLB advances and other borrowings

539,434

 

6,213

 

2.30

%

 

253,421

 

3,827

 

3.03

%

Subordinated debentures and subordinated notes payable

108,688

 

2,549

 

4.69

%

 

108,503

 

2,760

 

5.10

%

Total borrowings

709,570

 

8,817

 

2.49

%

 

433,467

 

6,686

 

3.09

%

Total interest-bearing liabilities

10,827,113

 

$

49,624

 

0.92

%

 

10,510,762

 

$

57,578

 

1.10

%

Noninterest-bearing liabilities

97,204

 

 

 

 

71,975

 

 

 

Stockholders' equity

1,913,277

 

 

 

 

1,819,996

 

 

 

Total liabilities and stockholders' equity

$

12,837,594

 

 

 

 

$

12,402,733

 

 

 

Net interest spread

 

 

3.13

%

 

 

 

3.25

%

Net interest income and net interest margin (FTE)

 

$

210,193

 

3.63

%

 

 

$

211,301

 

3.78

%

Less: Tax equivalent adjustment

 

3,037

 

 

 

 

2,932

 

 

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

 

$

207,156

 

3.58

%

 

 

$

208,369

 

3.73

%

1 Annualized for all partial-year periods.

2 Interest income includes $0.8 million and $0.1 million for the first six 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 $1.0 million and $0.7 million for the first six 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 six months ended:

 

At and for the three months ended:

 

March 31,
2020

March 31,
2019

 

March 31,
2020

December 31,
2019

September 30,
2019

June 30,
2019

March 31,
2019

 

(dollars in thousands except share and per share amounts)

Adjusted net income and adjusted earnings per common share:

 

 

 

 

 

 

 

 

Net (loss) income - GAAP

$

(697,344)

 

$

90,297

 

 

$

(740,618)

 

$

43,274

 

$

50,285

 

$

26,783

 

$

44,511

 

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

$

72,354

 

$

90,297

 

 

$

29,080

 

$

43,274

 

$

50,285

 

$

26,783

 

$

44,511

 

 

 

 

 

 

 

 

 

 

Weighted average diluted common shares outstanding

56,141,816

 

57,556,984

 

 

55,906,002

 

56,457,967

 

56,804,172

 

57,110,103

 

57,074,674

 

Earnings per common share - diluted

$

(12.42)

 

$

1.57

 

 

$

(13.25)

 

$

0.77

 

$

0.89

 

$

0.47

 

$

0.78

 

Adjusted earnings per common share - diluted

$

1.29

 

$

1.57

 

 

$

0.52

 

$

0.77

 

$

0.89

 

$

0.47

 

$

0.78

 

 

 

 

 

 

 

 

 

 

Tangible net income and return on average tangible common equity:

 

 

 

 

 

 

 

 

Net (loss) income - GAAP

$

(697,344)

 

$

90,297

 

 

$

(740,618)

 

$

43,274

 

$

50,285

 

$

26,783

 

$

44,511

 

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

713,817

 

687

 

 

713,440

 

377

 

315

 

335

 

343

 

Tangible net income

$

16,473

 

$

90,984

 

 

$

(27,178)

 

$

43,651

 

$

50,600

 

$

27,118

 

$

44,854

 

 

 

 

 

 

 

 

 

 

Average common equity

$

1,913,277

 

$

1,819,996

 

 

$

1,918,035

 

$

1,908,519

 

$

1,885,785

 

$

1,864,132

 

$

1,822,940

 

Less: Average goodwill and other intangible assets

744,702

 

746,305

 

 

741,257

 

748,146

 

745,349

 

745,718

 

746,107

 

Average tangible common equity

$

1,168,575

 

$

1,073,691

 

 

$

1,176,778

 

$

1,160,373

 

$

1,140,436

 

$

1,118,414

 

$

1,076,833

 

 

 

 

 

 

 

 

 

 

Return on average common equity *

(72.9)

%

10.0

%

 

(155.3)

%

9.0

%

10.6

%

5.8

%

9.9

%

Return on average tangible common equity **

2.8

%

17.0

%

 

(9.3)

%

15.0

%

17.6

%

9.7

%

16.9

%

* 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

$

207,156

 

$

208,369

 

 

$

101,983

 

$

105,173

 

$

106,709

 

$

105,629

 

$

103,475

 

Add: Tax equivalent adjustment

3,037

 

2,932

 

 

1,514

 

1,523

 

1,487

 

1,424

 

1,442

 

Net interest income (FTE)

210,193

 

211,301

 

 

103,497

 

106,696

 

108,196

 

107,053

 

104,917

 

Add: Current realized derivative gain (loss)

(2,140)

 

426

 

 

(1,250)

 

(890)

 

(127)

 

321

 

405

 

Adjusted net interest income (FTE)

$

208,053

 

$

211,727

 

 

$

102,247

 

$

105,806

 

$

108,069

 

$

107,374

 

$

105,322

 

 

 

 

 

 

 

 

 

 

Average interest-earning assets

$

11,567,032

 

$

11,216,179

 

 

$

11,590,453

 

$

11,543,610

 

$

11,609,823

 

$

11,617,521

 

$

11,345,559

 

Net interest margin (FTE) *

3.63

%

3.78

%

 

3.59

%

3.68

%

3.70

%

3.70

%

3.75

%

Adjusted net interest margin (FTE) **

3.60

%

3.79

%

 

3.55

%

3.65

%

3.69

%

3.71

%

3.76

%

* 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

$

229,679

 

$

241,889

 

 

$

111,970

 

$

117,709

 

$

124,923

 

$

124,098

 

$

121,528

 

Add: Tax equivalent adjustment

3,037

 

2,932

 

 

1,514

 

1,523

 

1,487

 

1,424

  <