##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---



FORM 10-Q



---



(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------



for the quarterly period ended March 31, 2005



| ̈ | TRANSITION REPORT UNDER SECTION 13 OR 15(D) OF THE EXCHANGE ACT
|- | ---------------------------------------------------------------



For the transition period from 
to



Commission File Number: 001-15215



---



GREAT WESTERN BANCORPORATION, INC.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Iowa                                                           |  | 42-0867112                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



10834 Old Mill Road,
Suite One, Omaha, NE 68154

(Address of principal executive office) (Zip code)



(402) 333-8330

(Registrants telephone number, including area code)



---



Indicate by check mark whether the registrant: (1) has
filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such
filing requirements for past 90 days.    Yes  x    No ̈



Indicate by check mark whether the registrant is an
accelerated filer (as defined in Rule 12b-2 of the Act).    Yes ̈No  x



Indicate the number of shares
outstanding of each of the issuers classes of common stock, as of the latest practical date.



|                              |  |                           
|----------------------------- |  | --------------------------
|Class                         |  | Outstanding at May 2, 2005
|Common Stock, $1.00 par value |  | 123,650 shares            



---



---

##### Table of Contents

GREAT WESTERN BANCORPORATION, INC.

INDEX TO FORM 10-Q FOR THE QUARTERLY

PERIOD ENDED MARCH 31, 2005



|                                 |  |                                                                          |  |                                                                                                                   |  |     
|-------------------------------- |  | ------------------------------------------------------------------------ |  | ----------------------------------------------------------------------------------------------------------------- |  | ----
|                                 |  |                                                                          |  |                                                                                                                   |  | PAGE
|FORWARD-LOOKING STATEMENTS       |  | 3                                                                       
|                                 | 
|PART I:    FINANCIAL INFORMATION |  |                                                                         
|                                 |  |                                                                         
|                                 |  | ITEM 1:    
FINANCIAL STATEMENTS                                         |  |                                                                                                                  
|                                 |  |                                                                          | 
|                                 |  |                                                                          |  | Condensed Consolidated Balance Sheets at March 31, 2005 (unaudited) and June 30, 2004                             |  | 4   
|                                 |  |                                                                          | 
|                                 |  |                                                                          |  | Condensed Consolidated Statements of Income - Three months ended March 31, 2005 and March 31, 2004 (unaudited)    |  | 5   
|                                 |  |                                                                          | 
|                                 |  |                                                                          |  | Condensed Consolidated Statements of Income - Nine months ended March 31, 2005 and March 31, 2004 (unaudited)     |  | 6   
|                                 |  |                                                                          | 
|                                 |  |                                                                          |  | Condensed Consolidated Statements of Cash Flows - Nine months ended March 31, 2005 and March 31, 2004 (unaudited) |  | 7   
|                                 |  |                                                                          | 
|                                 |  |                                                                          |  | Notes to Condensed Consolidated Financial Statements                                                              |  | 8   
|                                 |  |                                                                          | 
|                                 |  | ITEM 2:                                                                  |  | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS                             |  | 10  
|                                 |  |                                                                         
|                                 |  | ITEM 3:    
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK   |  | 14                                                                                                               
|                                 |  |                                                                         
|                                 |  | ITEM 4:    
CONTROLS AND PROCEDURES                                      |  | 14                                                                                                               
|                                 | 
|PART II: OTHER INFORMATION       |  |                                                                         
|                                 |  |                                                                         
|                                 |  | ITEM 1:    
LEGAL PROCEEDINGS                                            |  | 15                                                                                                               
|                                 |  |                                                                         
|                                 |  | ITEM 2:    
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS. |  | 15                                                                                                               
|                                 |  |                                                                         
|                                 |  | ITEM 3:    
DEFAULTS UPON SENIOR SECURITIES                              |  | 15                                                                                                               
|                                 |  |                                                                         
|                                 |  | ITEM 4:    
SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS          |  | 15                                                                                                               
|                                 |  |                                                                         
|                                 |  | ITEM 5:    
OTHER INFORMATION                                            |  | 15                                                                                                               
|                                 |  |                                                                         
|                                 |  | ITEM 6:    
EXHIBITS                                                     |  | 15                                                                                                               
|                                 |  |                                                                         
|                                 |  | SIGNATURES                                                               |  | 16                                                                                                               



2



---

##### Table of Contents

FORWARD-LOOKING STATEMENTS



This
report includes certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements can include words such as may, believe, will, anticipated,
estimated, projected, could, should, plan or similar expressions. Forward-looking statements are based on managements current expectations. Factors that might cause future results to
differ from managements expectations include, but are not limited to: fluctuations in interest rates, inflation, the effect of regulatory or government legislative changes, expected cost savings and revenue growth not fully realized, the
progress of strategic initiatives and whether realized within expected time frames, general economic conditions, adequacy of allowance for loan losses, costs or difficulties associated with restructuring initiatives, changes in accounting policies
or guidelines, changes in the quality or composition of Great Western Bancorporation, Inc. (Great Western) loan and investment portfolios, technology changes and competitive pressures in the geographic and business areas where Great
Western conducts its operations.



These risks and uncertainties
should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. Additional information concerning Great Western and its business, including other factors that could materially affect Great
Westerns financial results, is included in Great Westerns filings with the Securities and Exchange Commission.



3



---

##### Table of Contents

PART I

FINANCIAL INFORMATION



|        |  |                     
|------- |  | --------------------
|ITEM 1: |  | FINANCIAL STATEMENTS



GREAT WESTERN
BANCORPORATION, INC.

Condensed Consolidated Balance Sheets

(In thousands, except share data)



|                                                                                                                                                                                                                                               |  |               |           |   |               |   |           |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | --------- | - | ------------- | - | --------- | -
|                                                                                                                                                                                                                                               |  | March 31,2005 |           |   | June 30, 2004 |  
|                                                                                                                                                                                                                                               |  | (unaudited)   |           |   |               |  
|Assets                                                                                                                                                                                                                                         |  |               |           |   |               |   |           |  
|Cash and due from banks                                                                                                                                                                                                                        |  | $             | 59,482    |   |               | $ | 49,768    |  
|Federal funds sold and FHLB overnight deposits                                                                                                                                                                                                 |  |               | 21,910    |   |               |   | 26,642    |  
|                                                                                                                                                                                                                                               |  |               |           |   |               |   |           |  
|Cash and cash equivalents                                                                                                                                                                                                                      |  |               | 81,392    |   |               |   | 76,410    |  
|                                                                                                                                                                                                                                               |  |              
|Certificates of deposit                                                                                                                                                                                                                        |  |               |          |   |               |   | 99        |  
|Securities available for sale                                                                                                                                                                                                                  |  |               | 392,467   |   |               |   | 364,847   |  
|Investment in affiliates                                                                                                                                                                                                                       |  |               | 2,631     |   |               |   | 3,262     |  
|Loans, net of allowance for loan losses of $25,411 and $22,643                                                                                                                                                                                 |  |               | 2,036,168 |   |               |   | 1,832,215 |  
|Premises and equipment, net                                                                                                                                                                                                                    |  |               | 53,722    |   |               |   | 47,890    |  
|Accrued interest receivable                                                                                                                                                                                                                    |  |               | 16,531    |   |               |   | 14,309    |  
|Core deposit intangible and other, net                                                                                                                                                                                                         |  |               | 3,203     |   |               |   | 2,897     |  
|Goodwill, net                                                                                                                                                                                                                                  |  |               | 53,558    |   |               |   | 51,847    |  
|Mortgage servicing rights, net                                                                                                                                                                                                                 |  |               | 16,097    |   |               |   | 14,557    |  
|Other assets                                                                                                                                                                                                                                   |  |               | 22,489    |   |               |   | 21,576    |  
|                                                                                                                                                                                                                                               |  |               |           |   |               |   |           |  
|Total assets                                                                                                                                                                                                                                   |  | $             | 2,678,258 |   |               | $ | 2,429,909 |  
|                                                                                                                                                                                                                                               |  |               |           |   |               |   |           |  
|Liabilities and Stockholders Equity                                                                                                                                                                                                           |  |               |           |   |               |   |           |  
|Liabilities                                                                                                                                                                                                                                    |  |               |           |   |               |   |           |  
|Deposits                                                                                                                                                                                                                                       |  |               |           |   |               |   |           |  
|Noninterest bearing                                                                                                                                                                                                                            |  | $             | 286,624   |   |               | $ | 252,759   |  
|Interest bearing                                                                                                                                                                                                                               |  |               | 1,832,257 |   |               |   | 1,661,305 |  
|                                                                                                                                                                                                                                               |  |               |           |   |               |   |           |  
|Total deposits                                                                                                                                                                                                                                 |  |               | 2,118,881 |   |               |   | 1,914,064 |  
|Federal funds purchased and securities sold under agreements to repurchase                                                                                                                                                                     |  |               | 90,802    |   |               |   | 95,810    |  
|FHLB advances and other borrowings                                                                                                                                                                                                             |  |               | 174,395   |   |               |   | 115,355   |  
|Notes payable                                                                                                                                                                                                                                  |  |               | 36,700    |   |               |   | 36,700    |  
|Subordinated debentures                                                                                                                                                                                                                        |  |               | 87,631    |   |               |   | 108,662   |  
|Accrued interest and other liabilities                                                                                                                                                                                                         |  |               | 16,747    |   |               |   | 16,124    |  
|                                                                                                                                                                                                                                               |  |               |           |   |               |   |           |  
|Total liabilities                                                                                                                                                                                                                              |  |               | 2,525,156 |   |               |   | 2,286,715 |  
|                                                                                                                                                                                                                                               |  |               |           |   |               |   |           |  
|Minority interests                                                                                                                                                                                                                             |  |               | 4,358     |   |               |   | 4,074     |  
|                                                                                                                                                                                                                                               |  |               |           |   |               |   |           |  
|Stockholders equity                                                                                                                                                                                                                           |  |               |           |   |               |   |           |  
|Preferred stock, $100 par value; authorized 500,000 shares; issued and outstanding: 9,000 shares of 8% cumulative, nonvoting; 8,000 shares of
10% noncumulative, nonvoting; none and 100,000 shares of variable rate, noncumulative, nonvoting |  |               | 1,700     |   |               |   | 11,700    |  
|Common stock, $1.00 par value, authorized 1,000,000 shares, issued and outstanding 123,650 shares and 123,802 shares                                                                                                                           |  |               | 124       |   |               |   | 124       |  
|Additional paid-in capital                                                                                                                                                                                                                     |  |               | 2,029     |   |               |   | 2,032     |  
|Retained earnings                                                                                                                                                                                                                              |  |               | 149,810   |   |               |   | 129,106   |  
|Accumulated other comprehensive loss                                                                                                                                                                                                           |  |               | (4,919    | ) |               |   | (3,842    | )
|                                                                                                                                                                                                                                               |  |               |           |   |               |   |           |  
|Total stockholders equity                                                                                                                                                                                                                     |  |               | 148,744   |   |               |   | 139,120   |  
|                                                                                                                                                                                                                                               |  |               |           |   |               |   |           |  
|Total liabilities and stockholders equity                                                                                                                                                                                                     |  | $             | 2,678,258 |   |               | $ | 2,429,909 |  
|                                                                                                                                                                                                                                               |  |               |           |   |               |   |           |  



See Notes to Condensed
Consolidated Financial Statements.



4



---

##### Table of Contents

GREAT WESTERN BANCORPORATION, INC.

Condensed Consolidated Statements of Income

For The Three Months Ended

(In
thousands, except share and per share data)

(unaudited)



|                                                                           |  |               |         |   |                |   |        
|-------------------------------------------------------------------------- |  | ------------- | ------- | - | -------------- | - | -------
|                                                                           |  | March 31,2005 |         |   | March 31, 2004
|Interest and Dividend Income                                               |  |               |         |   |                |   |        
|Loans                                                                      |  | $             | 32,769  |   |                | $ | 27,408 
|Taxable securities                                                         |  |               | 3,249   |   |                |   | 2,778  
|Nontaxable securities                                                      |  |               | 384     |   |                |   | 398    
|Dividends on securities                                                    |  |               | 133     |   |                |   | 78     
|Federal funds sold and other                                               |  |               | 52      |   |                |   | 51     
|Trust common securities                                                    |  |               | 45      |   |                |   | 40     
|                                                                           |  |               |         |   |                |   |        
|Total interest and dividend income                                         |  |               | 36,632  |   |                |   | 30,753 
|                                                                           |  |               |         |   |                |   |        
|Interest Expense                                                           |  |               |         |   |                |   |        
|Deposits                                                                   |  |               | 8,796   |   |                |   | 6,961  
|Federal funds purchased and securities sold under agreements to repurchase |  |               | 341     |   |                |   | 182    
|FHLB advances and other borrowings                                         |  |               | 1,400   |   |                |   | 1,155  
|Notes payable                                                              |  |               | 582     |   |                |   | 471    
|Subordinated debentures                                                    |  |               | 1,500   |   |                |   | 1,571  
|                                                                           |  |               |         |   |                |   |        
|Total interest expense                                                     |  |               | 12,619  |   |                |   | 10,340 
|                                                                           |  |               |         |   |                |   |        
|Net Interest Income                                                        |  |               | 24,013  |   |                |   | 20,413 
|Provision for Loan Losses                                                  |  |               | 1,175   |   |                |   | 869    
|                                                                           |  |               |         |   |                |   |        
|Net Interest Income After Provision for Loan Losses                        |  |               | 22,838  |   |                |   | 19,544 
|                                                                           |  |               |         |   |                |   |        
|Noninterest Income                                                         |  |               |         |   |                |   |        
|Service charges and other fees                                             |  |               | 4,485   |   |                |   | 3,690  
|Net gain from sale of loans                                                |  |               | 858     |   |                |   | 934    
|Loan servicing fees                                                        |  |               | 1,040   |   |                |   | 960    
|Gain (loss) on sale of securities, net                                     |  |               | (37     | ) |                |   | 229    
|Trust department income                                                    |  |               | 564     |   |                |   | 593    
|Other                                                                      |  |               | 1,231   |   |                |   | 1,034  
|                                                                           |  |               |         |   |                |   |        
|Total noninterest income                                                   |  |               | 8,141   |   |                |   | 7,440  
|                                                                           |  |               |         |   |                |   |        
|Noninterest Expense                                                        |  |               |         |   |                |   |        
|Salaries and employee benefits                                             |  |               | 10,245  |   |                |   | 8,875  
|Occupancy expenses, net                                                    |  |               | 1,405   |   |                |   | 1,133  
|Data processing                                                            |  |               | 1,086   |   |                |   | 935    
|Equipment expenses                                                         |  |               | 867     |   |                |   | 720    
|Advertising                                                                |  |               | 1,338   |   |                |   | 1,031  
|Professional fees                                                          |  |               | 792     |   |                |   | 725    
|Communication expense                                                      |  |               | 669     |   |                |   | 551    
|Amortization of core deposit and other intangibles                         |  |               | 439     |   |                |   | 399    
|Amortization and valuation adjustments of mortgage servicing rights        |  |               | 663     |   |                |   | 571    
|Other                                                                      |  |               | 1,727   |   |                |   | 1,813  
|                                                                           |  |               |         |   |                |   |        
|Total noninterest expense                                                  |  |               | 19,231  |   |                |   | 16,753 
|                                                                           |  |               |         |   |                |   |        
|Income Before Income Taxes and Minority Interests                          |  |               | 11,748  |   |                |   | 10,231 
|Provision for Income Taxes                                                 |  |               | 4,036   |   |                |   | 3,697  
|                                                                           |  |               |         |   |                |   |        
|Income Before Minority Interests                                           |  |               | 7,712   |   |                |   | 6,534  
|Minority Interests                                                         |  |               | 171     |   |                |   | 153    
|                                                                           |  |               |         |   |                |   |        
|Net Income                                                                 |  | $             | 7,541   |   |                | $ | 6,381  
|                                                                           |  |               |         |   |                |   |        
|Basic Earnings Per Common Share                                            |  | $             | 58.47   |   |                | $ | 49.07  
|                                                                           |  |               |         |   |                |   |        
|Cash Dividends Per Share Declared on Common Stock                          |  | $             | 1.85    |   |                | $ | 1.65   
|                                                                           |  |               |         |   |                |   |        
|Weighted Average Shares Outstanding                                        |  |               | 123,694 |   |                |   | 123,913
|                                                                           |  |               |         |   |                |   |        



See Notes to Condensed
Consolidated Financial Statements.



5



---

##### Table of Contents

GREAT WESTERN BANCORPORATION, INC.

Condensed Consolidated Statements of Income

For The Nine Months Ended

(In
thousands, except share and per share data)

(unaudited)



|                                                                           |  |               |         |   |                |   |        
|-------------------------------------------------------------------------- |  | ------------- | ------- | - | -------------- | - | -------
|                                                                           |  | March 31,2005 |         |   | March 31, 2004
|Interest and Dividend Income                                               |  |               |         |   |                |   |        
|Loans                                                                      |  | $             | 94,671  |   |                | $ | 81,864 
|Taxable securities                                                         |  |               | 9,462   |   |                |   | 7,660  
|Nontaxable securities                                                      |  |               | 1,149   |   |                |   | 1,262  
|Dividends on securities                                                    |  |               | 305     |   |                |   | 222    
|Federal funds sold and other                                               |  |               | 206     |   |                |   | 197    
|Trust common securities                                                    |  |               | 137     |   |                |   | 40     
|                                                                           |  |               |         |   |                |   |        
|Total interest and dividend income                                         |  |               | 105,930 |   |                |   | 91,245 
|                                                                           |  |               |         |   |                |   |        
|Interest Expense                                                           |  |               |         |   |                |   |        
|Deposits                                                                   |  |               | 24,886  |   |                |   | 21,740 
|Federal funds purchased and securities sold under agreements to repurchase |  |               | 905     |   |                |   | 522    
|FHLB advances and other borrowings                                         |  |               | 3,706   |   |                |   | 3,261  
|Notes payable                                                              |  |               | 1,616   |   |                |   | 1,491  
|Subordinated debentures                                                    |  |               | 4,578   |   |                |   | 4,211  
|                                                                           |  |               |         |   |                |   |        
|Total interest expense                                                     |  |               | 35,691  |   |                |   | 31,225 
|                                                                           |  |               |         |   |                |   |        
|Net Interest Income                                                        |  |               | 70,239  |   |                |   | 60,020 
|Provision for Loan Losses                                                  |  |               | 3,267   |   |                |   | 3,156  
|                                                                           |  |               |         |   |                |   |        
|Net Interest Income After Provision for Loan Losses                        |  |               | 66,972  |   |                |   | 56,864 
|                                                                           |  |               |         |   |                |   |        
|Noninterest Income                                                         |  |               |         |   |                |   |        
|Service charges and other fees                                             |  |               | 13,201  |   |                |   | 10,742 
|Net gain from sale of loans                                                |  |               | 2,797   |   |                |   | 4,620  
|Loan servicing fees                                                        |  |               | 3,150   |   |                |   | 2,485  
|Gain (loss) on sale of securities, net                                     |  |               | (23     | ) |                |   | 1,296  
|Trust department income                                                    |  |               | 1,577   |   |                |   | 1,549  
|Other                                                                      |  |               | 2,618   |   |                |   | 2,909  
|                                                                           |  |               |         |   |                |   |        
|Total noninterest income                                                   |  |               | 23,320  |   |                |   | 23,601 
|                                                                           |  |               |         |   |                |   |        
|Noninterest Expense                                                        |  |               |         |   |                |   |        
|Salaries and employee benefits                                             |  |               | 29,375  |   |                |   | 26,404 
|Occupancy expenses, net                                                    |  |               | 3,854   |   |                |   | 3,283  
|Data processing                                                            |  |               | 3,192   |   |                |   | 2,726  
|Equipment expenses                                                         |  |               | 2,492   |   |                |   | 2,189  
|Advertising                                                                |  |               | 3,502   |   |                |   | 3,080  
|Professional fees                                                          |  |               | 2,568   |   |                |   | 2,376  
|Communication expense                                                      |  |               | 1,804   |   |                |   | 1,670  
|Amortization of core deposit and other intangibles                         |  |               | 1,202   |   |                |   | 1,131  
|Amortization and valuation adjustments of mortgage servicing rights        |  |               | 2,038   |   |                |   | 1,998  
|Other                                                                      |  |               | 5,269   |   |                |   | 5,453  
|                                                                           |  |               |         |   |                |   |        
|Total noninterest expense                                                  |  |               | 55,296  |   |                |   | 50,310 
|                                                                           |  |               |         |   |                |   |        
|Income Before Income Taxes and Minority Interests                          |  |               | 34,996  |   |                |   | 30,155 
|Provision for Income Taxes                                                 |  |               | 12,251  |   |                |   | 10,958 
|                                                                           |  |               |         |   |                |   |        
|Income Before Minority Interests                                           |  |               | 22,745  |   |                |   | 19,197 
|Minority Interests                                                         |  |               | 490     |   |                |   | 432    
|                                                                           |  |               |         |   |                |   |        
|Net Income                                                                 |  | $             | 22,255  |   |                | $ | 18,765 
|                                                                           |  |               |         |   |                |   |        
|Basic Earnings Per Common Share                                            |  | $             | 174.70  |   |                | $ | 145.47 
|                                                                           |  |               |         |   |                |   |        
|Cash Dividends Per Share Declared on Common Stock                          |  | $             | 5.55    |   |                | $ | 4.95   
|                                                                           |  |               |         |   |                |   |        
|Weighted Average Shares Outstanding                                        |  |               | 123,766 |   |                |   | 124,608
|                                                                           |  |               |         |   |                |   |        



See Notes to Condensed
Consolidated Financial Statements.



6



---

##### Table of Contents

GREAT WESTERN BANCORPORATION, INC.

Condensed Consolidated Statements of Cash Flows

For The Nine Months Ended

(In
thousands)

(unaudited)



|                                                                                                      |  |               |          |   |                |   |          |  
|----------------------------------------------------------------------------------------------------- |  | ------------- | -------- | - | -------------- | - | -------- | -
|                                                                                                      |  | March 31,2005 |          |   | March 31, 2004 |  
|Net Cash Provided By Operating Activities                                                             |  | $             | 28,107   |   |                | $ | 9,623    |  
|                                                                                                      |  |               |          |   |                |   |          |  
|Investing Activities                                                                                  |  |               |          |   |                |   |          |  
|Proceeds from maturities of certificate of deposit                                                    |  |               | 239      |   |                |   |         |  
|Proceeds from sales and maturities of securities available for sale                                   |  |               | 96,186   |   |                |   | 118,052  |  
|Purchase of securities available for sale                                                             |  |               | (111,856 | ) |                |   | (189,921 | )
|Proceeds from sale of other real estate owned                                                         |  |               | 1,163    |   |                |   | 2,860    |  
|Purchase of trust common securities                                                                   |  |               |         |   |                |   | (1,467   | )
|Proceeds from redemption of trust common securities                                                   |  |               | 631      |   |                |   |         |  
|Net increase in loans                                                                                 |  |               | (149,558 | ) |                |   | (103,366 | )
|Proceeds from sale of premises and equipment                                                          |  |               | 129      |   |                |   | 856      |  
|Purchase of premises and equipment                                                                    |  |               | (7,414   | ) |                |   | (5,827   | )
|Cash and cash equivalents received from business acquisitions                                         |  |               | 4,766    |   |                |   | 82,398   |  
|Purchase of mortgage servicing rights                                                                 |  |               | (1,310   | ) |                |   | (2,321   | )
|                                                                                                      |  |               |          |   |                |   |          |  
|Net cash used in investing activities                                                                 |  |               | (167,024 | ) |                |   | (98,736  | )
|                                                                                                      |  |               |          |   |                |   |          |  
|Financing Activities                                                                                  |  |               |          |   |                |   |          |  
|Retirement of subordinated debentures                                                                 |  |               | (21,031  | ) |                |   |         |  
|Proceeds from issuance of preferred securities and subordinated debentures                            |  |               |         |   |                |   | 48,867   |  
|Net increase in deposits                                                                              |  |               | 128,131  |   |                |   | 28,094   |  
|Net increase (decrease) in federal funds purchased and securities sold under agreements to repurchase |  |               | (7,057   | ) |                |   | 17,689   |  
|Net increase (decrease) in FHLB advances and other borrowings                                         |  |               | 59,040   |   |                |   | (503     | )
|Principal payments on notes payable                                                                   |  |               | (337     | ) |                |   |         |  
|Payment of other liabilities                                                                          |  |               | (3,094   | ) |                |   | (6,451   | )
|Debt issuance cost incurred                                                                           |  |               |         |   |                |   | (63      | )
|Dividends paid, including ($199) and ($146) paid to minority interests, respectively                  |  |               | (1,519   | ) |                |   | (1,400   | )
|Retirement of common stock                                                                            |  |               | (234     | ) |                |   | (1,182   | )
|Retirement of preferred stock                                                                         |  |               | (10,000  | ) |                |   |         |  
|                                                                                                      |  |               |          |   |                |   |          |  
|Net cash provided by financing activities                                                             |  |               | 143,899  |   |                |   | 85,051   |  
|                                                                                                      |  |               |          |   |                |   |          |  
|Net increase (decrease) in cash and cash equivalents                                                  |  |               | 4,982    |   |                |   | (4,062   | )
|                                                                                                      |  |              
|Cash and cash equivalents:                                                                            |  |               |          |   |                |   |          |  
|Cash and Cash Equivalents  Beginning of Year                                                         |  |               | 76,410   |   |                |   | 107,159  |  
|                                                                                                      |  |               |          |   |                |   |          |  
|Cash and Cash Equivalents  End of Quarter                                                            |  | $             | 81,392   |   |                | $ | 103,097  |  
|                                                                                                      |  |               |          |   |                |   |          |  
|Supplemental Disclosures of Cash Flow Information:                                                    |  |               |          |   |                |   |          |  
|Cash payments for interest                                                                            |  | $             | 34,436   |   |                | $ | 32,024   |  
|Cash payments for income taxes                                                                        |  |               | 11,243   |   |                |   | 11,773   |  
|Supplemental Schedules of Noncash Investing and Financing Activities:                                 |  |               |          |   |                |   |          |  
|Net change in unrealized (loss) on securities available for sale, net of deferred income taxes        |  |               | (1,077   | ) |                |   | (2,040   | )
|Purchase of mortgage servicing rights for other liabilities                                           |  |               | 2,271    |   |                |   | 6,180    |  
|Loans transferred to other real estate owned and other assets                                         |  |               | 1,281    |   |                |   | 2,635    |  
|Business acquisitions, net of cash and cash equivalents acquired, allocated to:                       |  |               |          |   |                |   |          |  
|Assets                                                                                                |  |               |          |   |                |   |          |  
|Certificate of deposit                                                                                |  | $             | 140      |   |                |   |         |  
|Securities                                                                                            |  |               | 14,035   |   |                |   |         |  
|Loans, net                                                                                            |  |               | 53,555   |   |                |   | 31,972   |  
|Other assets                                                                                          |  |               | 2,066    |   |                |   | 249      |  
|Premises and equipment                                                                                |  |               | 1,444    |   |                |   | 1,870    |  
|Core deposit intangibles and other                                                                    |  |               | 1,509    |   |                |   | 1,184    |  
|Goodwill                                                                                              |  |               | 1,711    |   |                |   | 5,917    |  
|Liabilities assumed                                                                                   |  |               |          |   |                |   |          |  
|Deposits                                                                                              |  |               | (76,686  | ) |                |   | (123,133 | )
|Notes payable                                                                                         |  |               | (2,386   | ) |                |   |         |  
|Other liabilities                                                                                     |  |               | (154     | ) |                |   | (457     | )
|                                                                                                      |  |               |          |   |                |   |          |  
|Net cash and cash equivalents (received)                                                              |  | $             | (4,766   | ) |                | $ | (82,398  | )
|                                                                                                      |  |               |          |   |                |   |          |  



See Notes to Condensed
Consolidated Financial Statements.



7



---

##### Table of Contents

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



1. Basis of presentation.



The consolidated financial statements include the accounts of Great Western Bancorporation, Inc. (Great Western) and its subsidiaries. All material intercompany accounts and transactions with subsidiaries are eliminated in
consolidation.



The consolidated subsidiaries are as follows:
Great Western Bank (100.0% owned), which is chartered in Omaha, Nebraska; Great Western Bank, (96.1% owned), which is chartered in Watertown, South Dakota; Great Western Bank, (100.0% owned), which is chartered in Clive, Iowa; Great Western Service
Corporation, (100.0% owned by bank subsidiaries, excluding Great Western Bank, Omaha), a data processing organization. Great Western Bank, Omaha also owns 100.0% of GW Leasing, Inc., a leasing company.



The June 30, 2004 consolidated balance sheet has been derived from Great
Westerns audited balance sheet as of that date. The consolidated financial statements as of March 31, 2005 and for the three months and nine months ended March 31, 2005 and 2004 are unaudited but include all adjustments (consisting only of
normal recurring adjustments), which Great Western considers necessary for a fair presentation of financial position and results of its operations and its cash flows for those periods. Certain information and note disclosures normally included in
Great Westerns annual financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted. These consolidated financial statements should be read in conjunction with the consolidated
financial statements and notes thereto included in Great Westerns Form 10-K annual report for 2004 filed with the Securities and Exchange Commission. Results for the three and nine months ended March 31, 2005 are not necessarily indicative of
the results to be expected for future periods.



2. Earnings
per common share.



Earnings per share have been computed
on the basis of weighted average number of common shares outstanding during each period presented. Dividends accumulated or declared on cumulative and noncumulative preferred stock, which totaled $308,000 and $300,000 in the three months ended March
31, 2005 and March 31, 2004 and totaled $633,000 and $638,000 for the nine months ended March 31, 2005 and March 31, 2004, reduced earnings available to common stockholders in the computation. Great Western has no common stock equivalents.



3. Comprehensive Income.



Comprehensive income was $3,175,000 and $8,499,000 for the three months
ended March 31, 2005 and March 31, 2004 and $21,178,000 and $16,725,000 for the nine months ended March 31, 2005 and March 31, 2004. The difference between comprehensive income and net income presented in the Condensed Consolidated Statements of
Income is attributed solely to the change in unrealized gains and losses on securities available for sale during the periods presented.



4. Legal Proceedings.



Great Western and its subsidiary banks are from time to time parties to various legal actions arising in the normal course of business. Management
believes there is no proceeding threatened or pending against Great Western or its subsidiaries, which, if determined adversely, would have a material adverse effect on its financial condition or results of operations.



5. Business Acquisition.



On July 7, 2004, Great Western Bancorporation, Inc. entered into a contract
to acquire all of the common voting and nonvoting stock of Oak Bancorporation and its subsidiaries. Oak Bancorporation owned 100% of Oakland State Bank, Oakland, Iowa, and Security State Bank, Red Oak, Iowa. The purchase closed on November 5, 2004.
Oak Bancorporation was merged into Great Western Bancorporation, Inc., Oakland State Bank was merged into Great Western Bank, Omaha, and Security State Bank was merged into Great Western Bank, Clive on the date of closing.



8



---

##### Table of Contents

The final purchase price is contingent upon the actual collection of certain classified loans and the
settlement of any liabilities not disclosed on the books of Oak Bancorporation at closing. The final purchase price will be determined on November 5, 2005. The amount of goodwill recognized for the purchase of Oakland Bancorporation may be adjusted
based upon the final purchase price.



Great Western expects the
acquisition will enhance its operating market and reduce costs through economies of scale. The results of operation of Oak Bancorporation after the date of acquisition are included in the consolidated financial statements. The average amortization
period for the core deposit and other intangible assets is five years.



A summary of the fair value of net assets acquired and net cash and cash equivalents received (in thousands) on the date of acquisition is as follows:



|                                       |  |                   |         |  
|-------------------------------------- |  | ----------------- | ------- | -
|                                       |  | OakBancorporation |        
|Assets acquired:                       |  |                   |         |  
|Certificate of deposit                 |  | $                 | 140     |  
|Securities                             |  |                   | 13,972  |  
|Loans, net                             |  |                   | 53,555  |  
|Other assets                           |  |                   | 2,066   |  
|Premises and equipment                 |  |                   | 1,444   |  
|Core deposit intangible and other      |  |                   | 1,241   |  
|Goodwill                               |  |                   | 1,711   |  
|                                       | 
|Liabilities assumed:                   |  |                   |         |  
|Deposits                               |  |                   | (76,686 | )
|Notes payable                          |  |                   | (2,386  | )
|Other liabilities                      |  |                   | (154    | )
|                                       |  |                   |         |  
|Net cash and cash equivalents received |  | $                 | (5,097  | )
|                                       |  |                   |         |  



On June 28, 2004,
Great Western Bank, Omaha, entered into an agreement to merge with First State Bancorp, Inc., and its subsidiary, Farmers Bank of Portageville. The closing date was December 9, 2004. Pursuant to the terms of the agreement to merge, Great Western
Bank, Omaha retained the Federal Home Loan Bank Stock and the Missouri banking charter of First State Bancorp, Inc. All other assets and liabilities were assumed by a third party.



As a result of the acquisition, Great Western Bank, Omaha is authorized to operate a banking business in the State of
Missouri.



A summary of the fair value of net assets acquired
and net cash paid (in thousands) on the date of acquisition is as follows:



|                        |  |                          |    
|----------------------- |  | ------------------------ | ---
|                        |  | First StateBancorp, Inc.
|Assets acquired:        |  |                          |    
|Securities              |  | $                        | 63 
|Other intangible assets |  |                          | 268
|                        |  |                          |    
|Net cash paid           |  | $                        | 331
|                        |  |                          |    



6. Financing
Activities.



On August 18, 2004, Great Western redeemed
$21,031,000 of Debentures from GWB Capital Trust I. GWB Capital Trust I redeemed all outstanding Common Securities (63,093 shares) and Preferred Securities (2,040,000 shares) at the $10 par value plus accumulated and unpaid distributions. Great
Western owned 100% of the Common Securities. The accumulated and unpaid distributions on the Common and Preferred Securities on August 18, 2004 were $6,000 and $187,000, respectively. The total distributions for the redemption of the Common
Securities were $637,000 and the total distributions for the Preferred Securities were $20,587,000. The distributions were made from cash on hand.



On February 4, 2005, Great Western Bancorporation, Inc. redeemed, at par, 100,000 shares of its $100 Par, Floating Rate, Series 3, Non-voting,
Non-cumulative, Perpetual Preferred Stock. The redemption slightly decreased Great Westerns leverage ratio, Tier 1 risk-based capital ratio, and total risk-based capital ratio.



9



---

##### Table of Contents

7. Recent Accounting Pronouncements.



Effective March 31, 2004, Emerging Issues Task Force Issue No. 03-1
The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments (EITF 03-1) was issued. EITF 03-1 provides guidance for determining the meaning of other-than-temporarily impaired and its
application to certain debt and equity securities within the scope of Statement of Financial Accounting Standards No. 115 Accounting for Certain Investments in Debt and Equity Securities (SFAS 115) and investments accounted
for under the cost method. The guidance requires that investments which have declined in value due to credit concerns or solely due to changes in interest rates must be recorded as other-than-temporarily impaired unless the corporation can assert
and demonstrate its intention to hold the security for a period of time sufficient to allow for a recovery of fair value up to or beyond the cost of the investment, which might mean maturity. This Issue also requires disclosures assessing the
ability and intent to hold investments in instances in which an investor determines that an investment with a fair value less than cost is not other-than-temporarily impaired.



On September 30, 2004, the FASB decided to delay the effective date for the measurement and recognition guidance contained
in Issue 03-1. This delay does not suspend the requirement to recognize other-than-temporary impairments as required by existing authoritative literature. The disclosure guidance in Issue 03-1 was not delayed.



ITEM 2: MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS



GENERAL



Great Western is a multi-bank holding company organized under the laws of Iowa whose primary business is providing trust, commercial, consumer, and mortgage banking services through its Nebraska, South Dakota and Iowa
based subsidiary banks. Substantially all of Great Westerns income is generated from banking operations.



The Companys fiscal year end is June 30.



CRITICAL ACCOUNTING POLICIES



Great Westerns critical accounting policies involving the more significant judgments and assumptions used in the preparation of the consolidated
financial statements as of March 31, 2005, have remained unchanged from June 30, 2004. These policies involve the provision and allowance for loan losses, and valuation of mortgage servicing rights and intangibles. Disclosure of these critical
accounting policies is incorporated by reference under Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations in Great Westerns Annual report on Form 10-K for Great Westerns fiscal
year ended June 30, 2004.



FINANCIAL CONDITION, LIQUIDITY AND CAPITAL
RESOURCES



Average assets were $2,566,345,000 for the nine
months ended March 31, 2005 compared to $2,217,567,000 (as revised to be comparable to current year calculations) for the nine months ended March 31, 2004, representing a 15.73% increase. Average interest-earning assets were $2,370,339,000 for the
nine months ended March 31, 2005 and $2,049,806,000 (as revised to be comparable to current year calculations) for the nine months ended March 31, 2004, representing a 15.64% increase. Average assets and average interest-earning assets increased due
to internal growth and acquisitions.



Total assets were
$2,678,258,000 at March 31, 2005, an increase of $248,349,000 or 10.22% from June 30, 2004. The increase in total assets is due to a $27,620,000 or 7.57% increase in securities available for sale, a $203,953,000 or 11.13% increase in loans, net of
unearned fees and allowance for loan losses, and a $5,832,000 or 12.18% increase in premises and equipment, net. The increase in securities available for sale, loans, net of unearned fees and allowance for loans losses, and premises and equipment,
net, is a result of internal growth and acquisitions.



Securities available for sale were $392,467,000 at March 31, 2005, and $364,847,000 at June 30, 2004. The increase of $27,620,000 or 7.57% was due to internal growth and acquisitions. Securities available for sale with unrealized losses
were $329,185,000 at March 31, 2005 with total unrealized losses of $9,283,000. Securities available for sale



10



---

##### Table of Contents

with unrealized losses were $278,210,000 at June 30, 2004 with total unrealized losses of $8,203,000. The unrealized
losses for longer than twelve continuous months were $2,119,000 at March 31, 2005 and $620,000 at June 30, 2004. The losses for all such securities are a direct result of changes in interest rates. Great Western has the ability and intent to hold
these securities for a period of time sufficient to allow for a recovery in fair value.



Loans, net of unearned fees, grew by $203,953,000 or 11.13% during the nine months ended March 31, 2005 due to internal growth and acquisitions. Included are loans originated for resale of $9,448,000 at March 31,
2005, a decrease of $2,892,000 when compared to $12,340,000 at June 30, 2004. The decrease in loans originated for resale is due to the decline in the volume of mortgages originated during the nine months ended March 31, 2005.



Premises and equipment, net were $53,722,000 at March 31, 2005, an increase
of $5,832,000 or 12.18%, from June 30, 2004. The increase is a result of internal growth and acquisitions. Premises and equipment, net acquired from Oak Bancorporation were $1,444,000 and six de novo branches were opened during the nine months ended
March 31, 2005.



Mortgage servicing rights, net, were
$16,097,000 at March 31, 2005, an increase of $1,540,000 or 10.58%, from June 30, 2004. Mortgage servicing rights increased due to purchases of $3,580,000, less valuation adjustments and amortization expense of $2,040,000 recognized during the nine
months ended March 31, 2005.



The allowance for loan losses
increased by $2,768,000 to $25,411,000 at March 31, 2005 from $22,643,000 at June 30, 2004. The increase primarily resulted from the acquisition of $2,026,000 in allowance for loan losses from Oak Bancorporation. The allowance represented 1.23% and
1.22% of loans, net of unearned fees as of March 31, 2005 and June 30, 2004.



For the nine months ended March 31, 2005, Great Westerns annualized return on average assets (ROA) was 1.16%, compared to 1.13% for the nine months ended March 31, 2004. Return on average
stockholders equity (ROE) for the nine months ended March 31, 2005 and 2004 was 19.74% and 18.98% (as revised to be comparable to current year calculations), respectively. The increases in ROA and ROE are due to an 18.60% increase
in net income for the nine months ending March 31, 2005 compared to a 15.73% increase in average assets and a 14.03% increase in average equity from the same period a year ago.



Cash and cash equivalents, certificates of deposit and securities available for sale totaled $473,859,000 or 17.69% of total
assets at March 31, 2005, compared to $441,356,000 or 18.16% at June 30, 2004.



At March 31, 2005, the Companys leverage ratio was 5.86%, Tier 1 risk-based capital ratio was 6.92%, and total risk-based capital ratio was 11.26%, compared to minimum required levels of 4% for leverage and Tier
1 risk-based capital ratios and 8% for total risk-based capital ratio, subject to change at the discretion of regulatory authorities to impose higher standards in individual cases. At March 31, 2005, the Company had net risk-weighted assets of
$2,192,510,000.



RESULTS OF OPERATIONS



Comparison of the Three Months Ended March 31, 2005 and March 31, 2004.



Net Interest Income



Total interest income for the three months ended March 31, 2005 was
$36,632,000, a 19.12% increase from $30,753,000 for the three months ended March 31, 2004. The increase was due to an increase of $5,361,000 in interest earned on loans and an increase of $471,000 in interest earned on taxable securities. The
primary cause for these increases is the increase in average interest-earning assets from internal growth and acquisitions. Average interest-earning assets were $2,444,059,000 for the three months ended March 31, 2005, an increase of $324,695,000 or
15.32% from $2,119,364,000 for the three months ended March 31, 2004.



Total interest expense for the three months ended March 31, 2005 was $12,619,000, a 22.04% increase from $10,340,000 for the three months ended March 31, 2004. The increase is primarily due to a $1,835,000 increase in interest expense on
deposits and a $245,000



11



---

##### Table of Contents

increase in interest expense on FHLB advances and other borrowings. The primary cause for these increases is the increase
in average interest-bearing liabilities from internal growth and acquisitions. Average interest-bearing liabilities were $2,202,769,000 for the three months ended March 31, 2005, an increase of $286,048,000 or 14.92% from $1,916,721,000 for the
three months ended March 31, 2004.



Net interest income was
$24,013,000 for the three months ended March 31, 2005, compared to $20,413,000 for the same period in 2004, an increase of 17.64%. Great Westerns net interest margin increased to 3.93% for the three months ended March 31, 2005 from 3.85% for
the three months ended March 31, 2004. The increase in the net interest margin was caused by a larger increase in interest income when compared to the increase in interest expense.



Provision for Loan Losses



The provision for loan losses for the three months ended March 31, 2005 was $1,175,000, compared to $869,000 for the three months ended March 31, 2004.
The increase was due to an increase in estimated loan losses for the current period and the growth in loans.



Noninterest Income



Noninterest income for the three months ended March 31, 2005 was $8,141,000, an increase of $701,000 or 9.42% over the same period last fiscal year. The increase resulted primarily from a $795,000 increase in services charges and other
fees. The increase in service charges and other fees is a function of the increased number and type of deposit accounts that resulted from acquisitions, internal growth, and de novo branch expansion.



Noninterest Expense



Noninterest expense for the three months ended March 31, 2005 was $19,231,000, an increase of $2,478,000 or 14.79% over the
same period last fiscal year. The increase resulted primarily from a $1,370,000 increase in salaries and employee benefits expense, a $272,000 increase in occupancy expense, and a $307,000 increase in advertising expense.



Salaries and employee benefits expense increased by $1,370,000 or
15.44%, to $10,245,000 for the three months ended March 31, 2005 from $8,875,000 for the three months ended March 31, 2004. Contributing to this increase is the increase in staffing levels as a result of acquisitions and expansion through de novo
branches.



Occupancy expense increased by $272,000 or 24.01%,
to $1,405,000 for the three months ended March 31, 2005 from $1,133,000 for the three months ended March 31, 2004. The increase is a result of acquisitions and expansion through de novo branches.



Advertising expense increased by $307,000 or 29.78% to $1,338,000 for the
three months ended March 31, 2005 from $1,031,000 for the three months ended March 31, 2004. The increase is due to promotion of new branches and new products.



Income Taxes



Income taxes for the three months ended March 31, 2005 and March 31, 2004 were $4,036,000 and $3,697,000. The increase is due to a 14.82% or $1,517,000
increase in pretax net income, offset by a decrease in the effective tax rate. The effective tax rates for the three months ended March 31, 2005 and March 31, 2004, were 34.36% and 36.14%, respectively. The effective income tax rates are lower for
the 2005 period compared to the 2004 period due to higher levels of tax-exempt interest income and tax credits.



Comparison of the Nine Months Ended March 31, 2005 and March 31, 2004.



Net Interest Income



Total interest income for the nine months ended March 31, 2005 was $105,930,000, a 16.09% increase from $91,245,000 for the nine months ended March 31,
2004. The increase was due to an increase of $12,807,000 in interest earned on loans and an increase of $1,802,000 in interest earned on taxable securities. The primary cause for these increases



12



---

##### Table of Contents

is the increase in average interest-earning assets from internal growth and acquisitions. Average interest-earning assets
were $2,370,339,000 for the nine months ended March 31, 2005, an increase of $320,533,000 or 15.64% from $2,049,806,000 for the nine months ended March 31, 2004.



Total interest expense for the nine months ended March 31, 2005 was $35,691,000, a 14.30% increase from $31,225,000 for the
nine months ended March 31, 2004. The increase is due to a $3,146,000 increase in interest expense on deposits and a $445,000 increase in interest expense on FHLB advances and other borrowings. The primary cause for these increases is the increase
in average interest-bearing liabilities from internal growth and acquisitions. Average interest-bearing liabilities were $2,136,752,000 for the nine months ended March 31, 2005, an increase of $313,953,000 or 17.22% from $1,822,799,000 for the nine
months ended March 31, 2004.



Net interest income was
$70,239,000 for the nine months ended March 31, 2005, compared to $60,020,000 for the same period in 2004, an increase of 17.03%. Great Westerns net interest margin increased to 3.95% for the nine months ended March 31, 2004 from 3.90% for the
nine months ended March 31, 2004. The increase in the net interest margin was caused by a larger increase in interest income when compared to the increase in interest expense.



Provision for Loan Losses



The provision for loan losses for the nine months ended March 31, 2005, was $3,267,000, compared to $3,156,000 for the nine months ended March 31, 2004.
The increase was due to an increase in estimated loan losses for the current period and the growth in loans.



Noninterest Income



Noninterest income for the nine months ended March 31, 2005 was $23,320,000, a decrease of $281,000 or 1.19% over the same period last fiscal year. The decrease resulted primarily from a $1,823,000 decrease in gain on the sale of loans and
a $1,319,000 decrease in gain on the sale of securities, offset by a $2,459,000 increase in service charges and other fees.



The decrease in the gain on the sale of loans is a result of the decrease in loans originated for resale. Loans originated for resale during the nine
months ended March 31, 2005, were $159,153,000, compared to $237,936,000 during the nine months ended March 31, 2004.



Service charges and other fees increased by $2,459,000 or 22.89%, to $13,201,000 for the nine months ended March 31, 2005 from $10,742,000 for the nine
months ended March 31, 2004. The increase in service charges and other fees is a function of the increased number and type of deposit accounts that resulted from acquisitions, internal growth, and de novo branch expansion.



Noninterest Expense



Noninterest expense for the nine months ended March 31, 2005 was $55,296,000, an increase of $4,986,000 or 9.91% for the
current fiscal period when compared to the same fiscal period one year ago. The increase resulted primarily from a $2,971,000 increase in salaries and employee benefits expense, a $571,000 increase in occupancy expense, a $466,000 increase in data
processing expense, and a $422,000 increase in advertising expense.



Salaries and employee benefits expense increased by $2,971,000 or 11.25%, to $29,375,000 for the nine months ended March 31, 2005 from $26,404,000 for the nine months ended March 31, 2004. Contributing to this increase is the increase in
staffing levels as a result of acquisitions and expansion through de novo branches.



Occupancy expense increased by $571,000 or 17.39% to $3,854,000 for the nine months ended March 31, 2005 from $3,283,000 for the nine months ended March 31, 2004. The increase is a result of acquisitions and
expansion through de novo branches.



Data processing expenses
increased by $466,000 or 17.09% to $3,192,000 for the nine months ended March 31, 2005 from $2,726,000 for the nine months ended March 31, 2004. The increase is a result of acquisitions and expansion through de novo branches.



13



---

##### Table of Contents

Advertising expense increased by $422,000 or 13.70% to $3,502,000 for the nine months ended March 31,
2005 from $3,080,000 for the nine months ended March 31, 2004. The increase is due to promotion of new branches and new products.



Income Taxes



Income taxes for the nine months ended March 31, 2005 and March 31, 2004 were $12,251,000 and $10,958,000. The increase is due to a 16.05% or $4,841,000
increase in pretax net income, offset by a decrease in the effective tax rate. The effective tax rates for the periods were 35.01% and 36.34%. The effective tax rates are lower for the 2005 period compared to the 2004 period due to higher levels of
tax-exempt interest income and tax credits.



ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK



Asset/liability management refers to managements efforts to minimize fluctuations in net interest income caused by interest rate changes. This is
accomplished by managing the repricing of interest rate sensitive interest earning assets and interest bearing liabilities. Controlling the maturity or repricing of an institutions liabilities and assets in order to minimize interest rate risk
is commonly referred to as gap management. Close matching of the repricing of assets and liabilities will normally result in little change in net interest income when interest rates change. A mismatched gap position will normally result in changes
in net interest income as interest rates change.



Management
regularly monitors the interest sensitivity position and considers this position in its decisions with regard to the Companys interest rates and maturities for interest earning assets acquired and interest bearing liabilities accepted.



There has not been a material change in the interest rate
sensitivity of the Company during the nine months ended March 31, 2005.



ITEM 4: CONTROLS AND PROCEDURES



Great Westerns principal executive officer and principal financial officer have concluded, based on their evaluation as of the end of the period covered by this report, that Great Westerns disclosure controls and procedures as
defined in Exchange Act Rule 13a-14(c) are effective to ensure that information required to be disclosed by Great Western in the reports it files under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported
within the time periods specified in the rules and forms of the Securities and Exchange Commission and that such information is accumulated and communicated to Great Westerns management, including its principal executive officer and principal
financial officer, as appropriate, to allow timely decisions regarding required disclosure.



There have been no significant changes in Great Westerns internal controls or in other factors that could significantly affect these controls subsequent to the date of the evaluation referred to above.



14



---

##### Table of Contents

PART II



OTHER INFORMATION



ITEM 1: LEGAL PROCEEDINGS



None



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



None



ITEM 3: DEFAULTS UPON SENIOR SECURITIES



None



ITEM 4: SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS



None



ITEM 5: OTHER INFORMATION



None



ITEM 6: EXHIBITS



|       |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|------ |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(a).   |  | Exhibits:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|       | 
|31.1  |  | Chief Executive Officers Certification Pursuant to Rule 13(a)  14 of the Securities and Exchange Act of 1934, as Amended, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002. (1)                                                                                                                                                                                                                                                                                                                                                      
|       | 
|31.2  |  | Chief Financial Officers Certification Pursuant to Rule 13(a)  14 of the Securities and Exchange Act of 1934, as Amended, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002. (1)                                                                                                                                                                                                                                                                                                                                                      
|       | 
|32.1  |  | Chief Executive Officers Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                                                                                                                                          
|       | 
|32.2  |  | Chief Financial Officers Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                                                                                                                                          
|       | 
|(b).   |  | Reports on Form 8-K:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|       | 
|       |  | The Company filed a current report on Form 8-K (Item 1.01) on January 31, 2005, and reported the Amendment to the Phantom Stock Long Term Incentive Plans with Daniel J. Brabec, Jeffory A.
Erickson, and Daniel A. Hamann. The Amendments were deemed necessary or appropriate to comply with applicable requirements of Section 409A of the Internal Revenue Code and the regulations thereunder to assure that the benefits provided by the
Agreements are not includable in the Employees gross income before being paid pursuant to their Agreements.
|       | 
|       |  | The Company filed a current report on Form 8-K (Item 1.01) on January 31, 2005, and reported the Amendment to the Bonus Plans with Daniel J. Brabec and Jeffory A. Erickson. The Amendments
were deemed necessary or appropriate to comply with applicable requirements of Section 409A of the Internal Revenue Code and the regulations thereunder to assure that the benefits provided by the Agreements are not includable in the Employees
gross income before being paid pursuant to their Agreements.                                               
|       | 
|       |  | The Company filed a current report on Form 8-K (Item 8.01) on February 4, 2005, and reported the redemption, at par, 100,000 shares of Floating Rate, Series 3, Non-voting, Non-cumulative,
Perpetual Preferred Stock.                                                                                                                                                                                                                                                                                                                                     



15



---

##### Table of Contents

SIGNATURES



Pursuant to the
requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



|                                                                       |  |                                    |  |                                             
|---------------------------------------------------------------------- |  | ---------------------------------- |  | --------------------------------------------
|                                                                       |  | GREAT WESTERN BANCORPORATION, INC.
|                                                                       |  |                                   
|Date: May 2, 2005                                                      |  | By:                                |  | /s/ Deryl F. Hamann                         
|                                                                       |  |                                    |  | Deryl F. Hamann, Chairman and Chief         
|                                                                       |  |                                    |  | Executive Officer                           
|                                                                       |  |                                    |  | (Duly Authorized Representative)            
|                                                                      
|(Authorized officer and principal financial officer of the registrant)
|                                                                       |  |                                   
|Date: May 2, 2005                                                      |  | By:                                |  | /s/ James R. Clark                          
|                                                                       |  |                                    |  | James R. Clark, CFO, Secretary and
Treasurer
|                                                                       |  |                                    |  | (Principal Financial Officer)               



16