UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q



x☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended June 30, ~~2018~~2019



¨☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For transition period from to

Commission File Number 001-33390

TFS FINANCIAL CORPORATION

(Exact Name of Registrant as Specified in its Charter)



United States of America		52-2054948
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification No.)

7007 Broadway Avenue
Cleveland,	Ohio	44105
(Address of Principal Executive Offices)		(Zip Code)

~~(216)~~ (216) 441-6000

Registrant’s telephone number, including area code:

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act



Title of each class	Trading Symbol(s)	Name of each exchange in which registered
Common Stock, par value $0.01 per share	TFSL	The NASDAQ Stock Market, LLC

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 preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yesx No ¨

Indicate by check mark whether the registrant has submitted electronically ~~and posted on its corporate Web site, if any,~~ every Interactive Data File required to be submitted ~~and posted~~ pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit ~~and post~~ such files). Yesx No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging ~~grow th~~growth company. See the definitions of “large accelerated filer,” “accelerated filer” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act. ~~(Check one):~~



Large accelerated filer	x		Accelerated filer	¨

Non-accelerated filer	¨o	~~(do not check if a smaller reporting company)~~	Smaller Reporting Company	¨☐

Emerging Growth Company	o☐

If an emerging company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨☐ No x.

As of August ~~3, 2018~~,5, 2019, there were ~~280,372,327~~279,980,695 shares of the Registrant’s common stock, par value $0.01 per share, outstanding, of which 227,119,132 shares, or ~~81.0%~~81.1% of the Registrant’s common stock, were held by Third Federal Savings and Loan Association of Cleveland, MHC, the Registrant’s mutual holding company.

Table of Contents

TFS Financial Corporation

INDEX



		Page

	Glossary of Terms	3

PART l – FINANCIAL INFORMATION

Item 1.	Financial Statements (unaudited)

	Consolidated Statements of Condition
	June 30, ~~2018~~2019 and September 30, ~~2017~~2018	4

	Consolidated Statements of Income
	Three and Nine Months Ended June 30, ~~2018~~2019 and ~~2017~~2018	5

	Consolidated Statements of Comprehensive Income
	Three and Nine Months Ended June 30, ~~2018~~2019 and ~~2017~~2018	6

	Consolidated Statements of Shareholders’ Equity
	Three and Nine Months Ended June 30, ~~2018~~2019 and ~~2017~~2018	7

	Consolidated Statements of Cash Flows
	Nine Months Ended June 30, ~~2018~~2019 and ~~2017~~2018	89

	Notes to Unaudited Interim Consolidated Financial Statements	910

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	3639

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	6768

Item 4.	Controls and Procedures	7172

Part II — OTHER INFORMATION

Item 1.	Legal Proceedings	71

~~Item 1A.~~	~~Risk Factors~~	71

~~Item 2.~~	~~Unregistered Sales of Equity Securities and Use of Proceeds~~	72

Item 3.1A.	~~Defaults Upon Senior Securities~~Risk Factors	72

Item 4.2.	~~Mine Safety Disclosures~~Unregistered Sales of Equity Securities and Use of Proceeds	7273

Item 3.	Defaults Upon Senior Securities	73

Item 4.	Mine Safety Disclosures	73

Item 5.	Other Information	7273

Item 6.	Exhibits	7374

SIGNATURES		7475

Table of Contents

GLOSSARY OF TERMS

TFS Financial Corporation provides the following list of acronyms and defined terms as a tool for the reader. The acronyms and defined terms identified below are used throughout the document.



ACT: Tax Cuts and Jobs Act	FRB-Cleveland: Federal Reserve Bank of Cleveland
AOCI: Accumulated Other Comprehensive Income	Freddie Mac: Federal Home Loan Mortgage ~~Association~~Corporation
ARM: Adjustable Rate Mortgage	FRS: Board of Governors of the Federal Reserve System
ASC: Accounting Standards Codification	GAAP: Generally Accepted Accounting Principles
ASU: Accounting Standards Update	Ginnie Mae: Government National Mortgage Association
Association: Third Federal Savings and Loan	GVA: General Valuation Allowances
Association of Cleveland	HARP: Home Affordable Refinance Program
BOLI: Bank Owned Life Insurance	HPI: Home Price Index
CDs: Certificates of Deposit	IRR: Interest Rate Risk
CFPB: Consumer Financial Protection Bureau	IRS: Internal Revenue Service
CLTV: Combined Loan-to-Value	IVA: Individual Valuation Allowance
Company: TFS Financial Corporation and its	LIHTC: Low Income Housing Tax Credit
subsidiaries	LIP: Loans-in-Process
DFA: Dodd-Frank Wall Street Reform and Consumer	LTV: Loan-to-Value
Protection Act	MGIC: Mortgage Guaranty Insurance Corporation
EaR: Earnings at Risk	OCC: Office of the Comptroller of the Currency
EPS: Earnings per Share	OCI: Other Comprehensive Income
ESOP: Third Federal Employee (Associate) Stock	OTS: Office of Thrift Supervision
Ownership Plan	PMI: Private Mortgage Insurance
EVE: Economic Value of Equity	PMIC: PMI Mortgage Insurance Co.
Fannie Mae: Federal National Mortgage Association	QTL: Qualified Thrift Lender
FASB: Financial Accounting Standards Board	REMICs: Real Estate Mortgage Investment Conduits
FDIC: Federal Deposit Insurance Corporation	SEC: United States Securities and Exchange Commission
FHFA: Federal Housing Finance Agency	TDR: Troubled Debt Restructuring
FHLB: Federal Home Loan Bank	Third Federal Savings, MHC: Third Federal Savings
FICO: Financing Corporation	and Loan Association of Cleveland, MHC

Table of Contents

Item 1. Financial Statements

TFS FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CONDITION (unaudited)

(In thousands, except share data)


	June 30, 2018			September 30, 2017			June 30, 2019			September 30, 2018
ASSETS
Cash and due from banks	$	31,105		$	35,243		$	28,749		$	29,056
Interest-earning cash equivalents	227,442			232,975			242,599			240,719
Cash and cash equivalents	258,547			268,218			271,348			269,775
Investment securities available for sale (amortized cost $556,829 and $541,964, respectively)	541,958			537,479
Mortgage loans held for sale, at lower of cost or market ($1,719 and $0 measured at fair value, respectively)	1,717			351
Investment securities available for sale (amortized cost $566,228 and $549,211, respectively)							564,945			531,965
Mortgage loans held for sale, at lower of cost or market (none measured at fair value)							2,635			659
Loans held for investment, net:
Mortgage loans	12,673,233			12,434,339			13,023,209			12,872,125
Other consumer loans	3,040			3,050			2,878			3,021
Deferred loan expenses, net	38,080			30,865			41,724			38,566
Allowance for loan losses	(42,971		)	(48,948		)	(39,313		)	(42,418		)
Loans, net	12,671,382			12,419,306			13,028,498			12,871,294
Mortgage loan servicing rights, net	9,111			8,375			8,289			8,840
Federal Home Loan Bank stock, at cost	93,544			89,990			99,647			93,544
Real estate owned	3,191			5,521			2,120			2,794
Premises, equipment, and software, net	63,282			60,875			61,916			63,399
Accrued interest receivable	36,883			35,479			40,998			38,696
Bank owned life insurance contracts	210,473			205,883			215,909			212,021
Other assets	46,505			61,086			75,434			44,344
TOTAL ASSETS	$	13,936,593		$	13,692,563		$	14,371,739		$	14,137,331
LIABILITIES AND SHAREHOLDERS’ EQUITY
Deposits	$	8,408,288		$	8,151,625		$	8,714,469		$	8,491,583
Borrowed funds	3,664,761			3,671,377			3,833,600			3,721,699
Borrowers’ advances for insurance and taxes	60,496			100,446			57,531			103,005
Principal, interest, and related escrow owed on loans serviced	22,688			35,766			19,180			31,490
Accrued expenses and other liabilities	35,066			43,390			36,477			31,150
Total liabilities	12,191,299			12,002,604			12,661,257			12,378,927
Commitments and contingent liabilities
Preferred stock, $0.01 par value, 100,000,000 shares authorized, none issued and outstanding	—			—			—			—
Common stock, $0.01 par value, 700,000,000 shares authorized; 332,318,750 shares issued; 280,450,062 and 281,291,750 outstanding at June 30, 2018 and September 30, 2017, respectively	3,323			3,323
Common stock, $0.01 par value, 700,000,000 shares authorized; 332,318,750 shares issued; 279,989,323 and 280,311,070 outstanding at June 30, 2019 and September 30, 2018, respectively							3,323			3,323
Paid-in capital	1,725,049			1,722,672			1,731,329			1,726,992
Treasury stock, at cost; 51,868,688 and 51,027,000 shares at June 30, 2018 and September 30, 2017, respectively	(751,173		)	(735,530		)
Treasury stock, at cost; 52,329,427 and 52,007,680 shares at June 30, 2019 and September 30, 2018, respectively							(762,200		)	(754,272		)
Unallocated ESOP shares	(49,834		)	(53,084		)	(45,501		)	(48,751		)
Retained earnings—substantially restricted	798,626			760,070			829,508			807,890
Accumulated other comprehensive income (loss)	19,303			(7,492		)	(45,977		)	23,222
Total shareholders’ equity	1,745,294			1,689,959			1,710,482			1,758,404
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	13,936,593		$	13,692,563		$	14,371,739		$	14,137,331

See accompanying notes to unaudited interim consolidated financial statements.

Table of Contents

TFS FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME (unaudited)

(In thousands, except share and per share data)


	For the Three Months Ended						For the Nine Months Ended						For the Three Months Ended						For the Nine Months Ended
	June 30,						June 30,						June 30,						June 30,
	2018			2017			2018			2017			2019			2018			2019			2018
INTEREST AND DIVIDEND INCOME:
Loans, including fees	$	105,956		$	99,699		$	313,821		$	292,755		$	115,129		$	105,956		$	341,926		$	313,821
Investment securities available for sale	2,891			2,522			8,239			6,573			3,389			2,891			10,007			8,239
Other interest and dividend earning assets	2,271			1,500			6,467			3,690			2,525			2,271			7,841			6,467
Total interest and dividend income	111,118			103,721			328,527			303,018			121,043			111,118			359,774			328,527
INTEREST EXPENSE:
Deposits	26,310			21,831			72,934			65,208			37,159			26,310			104,998			72,934
Borrowed funds	14,535			11,618			43,634			29,022			18,366			14,535			53,685			43,634
Total interest expense	40,845			33,449			116,568			94,230			55,525			40,845			158,683			116,568
NET INTEREST INCOME	70,273			70,272			211,959			208,788			65,518			70,273			201,091			211,959
PROVISION (CREDIT) FOR LOAN LOSSES	(2,000		)	(4,000		)	(9,000		)	(10,000		)	(2,000		)	(2,000		)	(8,000		)	(9,000		)
NET INTEREST INCOME AFTER PROVISION (CREDIT) FOR LOAN LOSSES	72,273			74,272			220,959			218,788			67,518			72,273			209,091			220,959
NON-INTEREST INCOME:
Fees and service charges, net of amortization	2,018			1,714			5,577			5,163			1,773			2,018			5,344			5,577
Net gain on the sale of loans	2,529			259			3,072			1,472			543			2,529			1,105			3,072
Increase in and death benefits from bank owned life insurance contracts	1,538			1,703			4,601			4,866			1,703			1,538			5,124			4,601
Other	1,106			1,128			3,401			3,223			1,064			1,106			3,092			3,401
Total non-interest income	7,191			4,804			16,651			14,724			5,083			7,191			14,665			16,651
NON-INTEREST EXPENSE:
Salaries and employee benefits	27,199			23,470			76,509			71,170			26,149			27,199			77,665			76,509
Marketing services	5,284			5,183			16,338			14,509			6,063			5,284			17,579			16,338
Office property, equipment and software	7,135			5,985			20,514			17,969			6,806			7,135			20,053			20,514
Federal insurance premium and assessments	2,800			2,531			8,526			7,467			2,669			2,800			7,805			8,526
State franchise tax	1,176			1,318			3,586			3,989			1,265			1,176			3,809			3,586
Real estate owned expense, net	524			376			1,643			2,256
Other expenses	7,311			5,806			19,777			17,865			6,916			7,835			21,664			21,420
Total non-interest expense	51,429			44,669			146,893			135,225			49,868			51,429			148,575			146,893
INCOME BEFORE INCOME TAXES	28,035			34,407			90,717			98,287			22,733			28,035			75,181			90,717
INCOME TAX EXPENSE	7,160			11,619			26,915			32,428			4,476			7,160			16,461			26,915
NET INCOME	$	20,875		$	22,788		$	63,802		$	65,859		$	18,257		$	20,875		$	58,720		$	63,802
Earnings per share—basic and diluted	$	0.07		$	0.08		$	0.23		$	0.23
Earnings per share - basic and diluted													$	0.06		$	0.07		$	0.21		$	0.23
Weighted average shares outstanding
Basic	275,468,237			277,056,490			275,647,589			277,590,340			275,384,635			275,468,237			275,373,426			275,647,589
Diluted	277,200,873			278,986,397			277,346,709			279,719,537			277,398,486			277,200,873			277,269,555			277,346,709

See accompanying notes to unaudited interim consolidated financial statements.

Table of Contents

TFS FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

(In thousands)


	For the Three Months Ended						For the Nine Months Ended						For the Three Months Ended						For the Nine Months Ended
	June 30,						June 30,						June 30,						June 30,
	2018			2017			2018			2017			2019			2018			2019			2018
Net income	$	20,875		$	22,788		$	63,802		$	65,859		$	18,257		$	20,875		$	58,720		$	63,802
Other comprehensive income (loss), net of tax:
Net change in unrealized loss on securities available for sale	(1,301		)	2,446			(7,560		)	(2,889		)	4,133			(1,301		)	12,611			(7,560		)
Net change in cash flow hedges	5,675			(3,199		)	33,487			9,678			(36,844		)	5,675			(82,602		)	33,487
Change in pension obligation	316			345			910			1,036			264			316			792			910
Total other comprehensive income (loss)	4,690			(408		)	26,837			7,825			(32,447		)	4,690			(69,199		)	26,837
Total comprehensive income	$	25,565		$	22,380		$	90,639		$	73,684		$	(14,190	)	$	25,565		$	(10,479	)	$	90,639

See accompanying notes to unaudited interim consolidated financial statements.

Table of Contents

TFS FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (unaudited)

(In thousands, except share and per share data)



	For the Three Months Ended June 30, 2018
	Common stock		Paid-in capital			Treasury stock			Unallocated common stock held by ESOP			Retained earnings			Accumulated other comprehensive income (loss)			Total shareholders’ equity
Balance at March 31, 2018	$	3,323	$	1,723,254		$	(746,645	)	$	(50,917	)	$	786,167		$	14,613		$	1,729,795
Net income	—		—			—			—			20,875			—			20,875
Other comprehensive income, net of tax	—		—			—			—			—			4,690			4,690
ESOP shares allocated or committed to be released	—		591			—			1,083			—			—			1,674
Compensation costs for equity incentive plans	—		1,104			—			—			—			—			1,104
Purchase of treasury stock (255,911 shares)	—		—			(3,960		)	—			—			—			(3,960		)
Treasury stock allocated to equity incentive plan	—		100			(568		)	—			—			—			(468		)
Dividends paid to common shareholders ($0.17 per common share)	—		—			—			—			(8,416		)	—			(8,416		)
Balance at June 30, 2018	$	3,323	$	1,725,049		$	(751,173	)	$	(49,834	)	$	798,626		$	19,303		$	1,745,294

	For the Three Months Ended June 30, 2019
	Common stock		Paid-in capital			Treasury stock			Unallocated common stock held by ESOP			Retained earnings			Accumulated other comprehensive income (loss)			Total shareholders’ equity
Balance at March 31, 2019	$	3,323	$	1,729,499		$	(760,367	)	$	(46,584	)	$	823,644		$	(13,530	)	$	1,735,985
Net income	—		—			—			—			18,257			—			18,257
Other comprehensive income (loss), net of tax	—		—			—			—			—			(32,447		)	(32,447		)
ESOP shares allocated or committed to be released	—		766			—			1,083			—			—			1,849
Compensation costs for equity incentive plans	—		1,116			—			—			—			—			1,116
Purchase of treasury stock (102,900 shares)	—		—			(1,707		)	—			—			—			(1,707		)
Treasury stock allocated to equity incentive plan	—		(52		)	(126		)	—			—			—			(178		)
Dividends paid to common shareholders ($0.25 per common share)	—		—			—			—			(12,393		)	—			(12,393		)
Balance at June 30, 2019	$	3,323	$	1,731,329		$	(762,200	)	$	(45,501	)	$	829,508		$	(45,977	)	$	1,710,482

Table of Contents


	Common stock		Paid-in capital			Treasury stock			Unallocated common stock held by ESOP			Retained earnings			Accumulated other comprehensive income (loss)			Total shareholders’ equity			For the Nine Months Ended June 30, 2018
Balance at September 30, 2016	$	3,323	$	1,716,818		$	(681,569	)	$	(57,418	)	$	698,930		$	(19,626	)	$	1,660,458
Net income	—		—			—			—			65,859			—			65,859
Other comprehensive income, net of tax	—		—			—			—			—			7,825			7,825
ESOP shares allocated or committed to be released	—		2,398			—			3,250			—			—			5,648
Compensation costs for stock-based plans	—		3,004			—			—			(29		)	—			2,975
Purchase of treasury stock (2,561,710 shares)	—		—			(43,349		)	—			—			—			(43,349		)
Treasury stock allocated to restricted stock plan	—		(1,067		)	(1,478		)	—			—			—			(2,545		)
Dividends paid to common shareholders ($0.375 per common share)	—		—			—			—			(19,247		)	—			(19,247		)
Balance at June 30, 2017	$	3,323	$	1,721,153		$	(726,396	)	$	(54,168	)	$	745,513		$	(11,801	)	$	1,677,624
																					Common stock		Paid-in capital			Treasury stock			Unallocated common stock held by ESOP			Retained earnings			Accumulated other comprehensive income (loss)			Total shareholders’ equity
Balance at September 30, 2017	$	3,323	$	1,722,672		$	(735,530	)	$	(53,084	)	$	760,070		$	(7,492	)	$	1,689,959		$	3,323	$	1,722,672		$	(735,530	)	$	(53,084	)	$	760,070		$	(7,492	)	$	1,689,959
Net income	—		—			—			—			63,802			—			63,802			—		—			—			—			63,802			—			63,802
Other comprehensive income, net of tax	—		—			—			—			42			26,795			26,837			—		—			—			—			42			26,795			26,837
ESOP shares allocated or committed to be released	—		1,697			—			3,250			—			—			4,947			—		1,697			—			3,250			—			—			4,947
Compensation costs for stock-based plans	—		3,629			—			—			—			—			3,629
Compensation costs for equity incentive plans																					—		3,629			—			—			—			—			3,629
Purchase of treasury stock (1,113,911 shares)	—		—			(16,994		)	—			—			—			(16,994		)	—		—			(16,994		)	—			—			—			(16,994		)
Treasury stock allocated to restricted stock plan	—		(2,949		)	1,351			—			—			—			(1,598		)
Treasury stock allocated to equity incentive plan																					—		(2,949		)	1,351			—			—			—			(1,598		)
Dividends paid to common shareholders ($0.51 per common share)	—		—			—			—			(25,288		)	—			(25,288		)	—		—			—			—			(25,288		)	—			(25,288		)
Balance at June 30, 2018	$	3,323	$	1,725,049		$	(751,173	)	$	(49,834	)	$	798,626		$	19,303		$	1,745,294		$	3,323	$	1,725,049		$	(751,173	)	$	(49,834	)	$	798,626		$	19,303		$	1,745,294

																					For the Nine Months Ended June 30, 2019
																					Common stock		Paid-in capital			Treasury stock			Unallocated common stock held by ESOP			Retained earnings			Accumulated other comprehensive income (loss)			Total shareholders’ equity
Balance at September 30, 2018																					$	3,323	$	1,726,992		$	(754,272	)	$	(48,751	)	$	807,890		$	23,222		$	1,758,404
Net income																					—		—			—			—			58,720			—			58,720
Other comprehensive income (loss), net of tax																					—		—			—			—			—			(69,199		)	(69,199		)
ESOP shares allocated or committed to be released																					—		2,076			—			3,250			—			—			5,326
Compensation costs for equity incentive plans																					—		3,343			—			—			—			—			3,343
Purchase of treasury stock (491,400 shares)																					—		—			(7,915		)	—			—			—			(7,915		)
Treasury stock allocated to equity incentive plan																					—		(1,082		)	(13		)	—			—			—			(1,095		)
Dividends paid to common shareholders ($0.75 per common share)																					—		—			—			—			(37,102		)	—			(37,102		)
Balance at June 30, 2019																					$	3,323	$	1,731,329		$	(762,200	)	$	(45,501	)	$	829,508		$	(45,977	)	$	1,710,482

See accompanying notes to unaudited interim consolidated financial statements.

Table of Contents

TFS FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) ~~(in~~(In thousands)


	For the Nine Months Ended
	June 30,						For the Nine Months Ended June 30,
	2018			2017			2019			2018
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	63,802		$	65,859		$	58,720		$	63,802
Adjustments to reconcile net income to net cash provided by operating activities:
ESOP and stock-based compensation expense	8,576			8,623			8,669			8,576
Depreciation and amortization	19,517			16,542			16,773			19,517
Deferred income taxes	4,565			(117		)	514			4,565
Provision (credit) for loan losses	(9,000		)	(10,000		)	(8,000		)	(9,000		)
Net gain on the sale of loans	(3,072		)	(1,472		)	(1,105		)	(3,072		)
Other net losses	411			253			192			411
Principal repayments on and proceeds from sales of loans held for sale	15,697			23,491			29,786			15,697
Loans originated for sale	(17,032		)	(19,831		)	(31,550		)	(17,032		)
Increase in bank owned life insurance contracts	(4,590		)	(4,731		)	(4,619		)	(4,590		)
Cash collateral received from derivative counterparties	48,265			6,043
Net increase in interest receivable and other assets	(4,774		)	(701		)	(3,102		)	(4,774		)
Net decrease in accrued expenses and other liabilities	(6,029		)	(2,605		)
Net increase (decrease) in accrued expenses and other liabilities							6,353			(6,029		)
Net cash provided by operating activities	116,336			81,354			72,631			68,071
CASH FLOWS FROM INVESTING ACTIVITIES:
Loans originated	(2,473,615		)	(2,632,204		)	(2,166,159		)	(2,473,615		)
Principal repayments on loans	1,861,161			1,878,296			1,950,189			1,861,161
Proceeds from principal repayments and maturities of:
Securities available for sale	102,843			116,871			101,867			102,843
Proceeds from sale of:
Loans	356,350			195,756			55,710			356,350
Real estate owned	5,500			6,657			3,239			5,500
Purchases of:
FHLB stock	(3,554		)	(17,257		)	(6,103		)	(3,554		)
Securities available for sale	(121,113		)	(137,272		)	(121,752		)	(121,113		)
Premises and equipment	(6,716		)	(1,339		)	(2,888		)	(6,716		)
Other	—			530			369			—
Net cash used in investing activities	(279,144		)	(589,962		)	(185,528		)	(279,144		)
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase (decrease) in deposits	256,663			(155,509		)
Net increase in deposits							222,886			256,663
Net decrease in borrowers' advances for insurance and taxes	(39,950		)	(36,449		)	(45,474		)	(39,950		)
Net decrease in principal and interest owed on loans serviced	(13,078		)	(23,932		)	(12,310		)	(13,078		)
Net increase in short-term borrowed funds	173,557			910,244			411,308			173,557
Proceeds from long-term borrowed funds	15,088			—			—			15,088
Repayment of long-term borrowed funds	(195,261		)	(86,267		)	(299,407		)	(195,261		)
Cash collateral/settlements received from (provided to) derivative counterparties (1)							(116,396		)	48,265
Purchase of treasury shares	(16,996		)	(44,027		)	(7,940		)	(16,996		)
Acquisition of treasury shares through net settlement of stock benefit plans compensation	(1,598		)	(2,545		)	(1,095		)	(1,598		)
Dividends paid to common shareholders	(25,288		)	(19,247		)	(37,102		)	(25,288		)
Net cash provided by financing activities	153,137			542,268			114,470			201,402
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS	(9,671		)	33,660
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS							1,573			(9,671		)
CASH AND CASH EQUIVALENTS—Beginning of period	268,218			231,239			269,775			268,218
CASH AND CASH EQUIVALENTS—End of period	$	258,547		$	264,899		$	271,348		$	258,547
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for interest on deposits	$	71,507		$	65,168		$	103,999		$	71,507
Cash paid for interest on borrowed funds	42,850			24,316			59,468			42,850
Cash paid for income taxes	25,092			30,955			9,686			25,092
SUPPLEMENTAL SCHEDULES OF NONCASH INVESTING AND FINANCING ACTIVITIES:
Transfer of loans to real estate owned	3,414			5,597			2,925			3,414
Transfer of loans from held for sale to held for investment	149			—			—			149
Transfer of loans from held for investment to held for sale	356,562			196,540			55,364			356,562
Treasury stock issued for stock benefit plans	2,949			1,067			1,121			2,949

(1) In accordance with ASC 230-10-45-27, cash flows from derivative instruments may be classified in the same category as items hedged. For the nine months ended June 30, 2018, $48,265 of cash collateral and settlement payments received from derivative counterparties were reclassified from Operating to Financing Activities to conform to this presentation.

See accompanying notes to unaudited interim consolidated financial statements.

Table of Contents

TFS FINANCIAL CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands unless otherwise indicated)


1.	BASIS OF PRESENTATION

TFS Financial Corporation, a federally chartered stock holding company, conducts its principal activities through its wholly owned subsidiaries. The principal line of business of the Company is retail consumer banking, including mortgage lending, deposit gathering, and, to a much lesser extent, other financial services. As of June 30, ~~2018,~~2019, approximately 81% of the Company’s outstanding shares were owned by a federally chartered mutual holding company, Third Federal Savings and Loan Association of Cleveland, MHC. The thrift subsidiary of TFS Financial Corporation is Third Federal Savings and Loan Association of Cleveland.

The accounting and reporting policies followed by the Company conform in all material respects to U.S. GAAP and to general practices in the financial services industry. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. Actual results could differ from those estimates. The allowance for loan losses, the valuation of deferred tax assets, and the determination of pension obligations are particularly subject to change.

The unaudited interim consolidated financial statements ~~were prepared without an audit and~~ reflect all adjustments of a normal recurring nature which, in the opinion of management, are necessary to present fairly the consolidated financial condition of the Company at June 30, ~~2018~~2019, and its results of operations and cash flows for the periods presented. Such adjustments are the only adjustments reflected in the unaudited interim financial statements. Reclassifications in the amounts of $265 and $795 have been made between the salaries and employee benefits and other non-interest expense line items within the Consolidated Statements of Income for the three and nine months ended June 30, 2017 to conform to the required presentation of net benefit cost prescribed by ASU 2017-07 Compensation - Retirement Benefits (Topic 715) that was adopted by the Company as of October 1, 2017. A reclassification in the amount of $700,000 has been made between the proceeds from long-term borrowed funds and net increase in short-term borrowed funds line items within the Consolidated Statements of Cash Flows for the nine months ended June 30, 2017 to conform to the classification presented for the nine months ended June 30, 2018.

In accordance with SEC Regulation S-X for interim financial information, these statements do not include certain information and footnote disclosures required for complete audited financial statements. The Company’s Annual Report on Form 10-K for the fiscal year ended September 30, ~~2017~~2018 contains audited consolidated financial statements and related notes, which should be read in conjunction with the accompanying interim consolidated financial statements. The results of operations for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for the fiscal year ending September 30, ~~2018~~2019 or for any other period.


2.	EARNINGS PER SHARE

Basic earnings per share is the amount of earnings available to each share of common stock outstanding during the reporting period. Diluted earnings per share is the amount of earnings available to each share of common stock outstanding during the reporting period adjusted to include the effect of potentially dilutive common shares. For purposes of computing earnings per share amounts, outstanding shares include shares held by the public, shares held by the ESOP that have been allocated to participants or committed to be released for allocation to participants, the 227,119,132 shares held by Third Federal Savings, MHC, and, for purposes of computing dilutive earnings per share, stock options and restricted and performance stock units with a dilutive impact. Unvested shares awarded pursuant to the Company's restricted stock plans are treated as participating securities in the computation of EPS pursuant to the two-class method as they contain nonforfeitable rights to dividends. The two-class method is an earnings allocation that determines EPS for each class of common stock and participating security. At June 30, ~~2018~~2019 and ~~2017~~2018, respectively, the ESOP held ~~4,983,406~~4,550,066 and ~~5,416,746~~4,983,406 shares, respectively, that were neither allocated to participants nor committed to be released to participants.

910

Table of Contents

The following is a summary of the Company's earnings per share calculations.


	For the Three Months Ended June 30,										For the Three Months Ended June 30,
	2018					2017					2019					2018
	Income		Shares	Per share amount		Income		Shares	Per share amount		Income		Shares	Per share amount		Income		Shares	Per share amount
	(Dollars in thousands, except per share data)										(Dollars in thousands, except per share data)
Net income	$	20,875				$	22,788				$	18,257				$	20,875
Less: income allocated to restricted stock units	287					216					362					287
Basic earnings per share:
Income available to common shareholders	$	20,588	275,468,237	$	0.07	$	22,572	277,056,490	$	0.08	$	17,895	275,384,635	$	0.06	$	20,588	275,468,237	$	0.07
Diluted earnings per share:
Effect of dilutive potential common shares			1,732,636					1,929,907					2,013,851					1,732,636
Income available to common shareholders	$	20,588	277,200,873	$	0.07	$	22,572	278,986,397	$	0.08	$	17,895	277,398,486	$	0.06	$	20,588	277,200,873	$	0.07



	For the Nine Months Ended June 30,
	2019					2018
	Income		Shares	Per share amount		Income		Shares	Per share amount
	(Dollars in thousands, except per share data)
Net income	$	58,720				$	63,802
Less: income allocated to restricted stock units	1,124					829
Basic earnings per share:
Income available to common shareholders	$	57,596	275,373,426	$	0.21	$	62,973	275,647,589	$	0.23
Diluted earnings per share:
Effect of dilutive potential common shares			1,896,129					1,699,120
Income available to common shareholders	$	57,596	277,269,555	$	0.21	$	62,973	277,346,709	$	0.23

For the Nine Months Ended June 30,
2018 2017
Income Shares
Per share
amount
Income Shares
Per share
amount
(Dollars in thousands, except per share data)
Net income $ 63,802
$ 65,859

Less: income allocated to restricted stock units 829
641

Basic earnings per share:
Income available to common shareholders $ 62,973
275,647,589
$ 0.23
$ 65,218
277,590,340
$ 0.23
Diluted earnings per share:
Effect of dilutive potential common shares 1,699,120
2,129,197

Income available to common shareholders $ 62,973
277,346,709
$ 0.23
$ 65,218
279,719,537
$ 0.23

The following is a summary of outstanding stock options and restricted and performance stock units that are excluded from the computation of diluted earnings per share because their inclusion would be anti-dilutive.



	For the Three Months Ended June 30,		For the Nine Months Ended June 30,
	2019	2018	2019	2018
Options to purchase shares	710,100	2,111,540	710,100	2,148,840
Restricted and performance stock units	—	—	—	11,001

For the Three Months Ended June 30, For the Nine Months Ended June 30,
2018 2017 2018 2017
Options to purchase shares 2,111,540
1,105,440
2,148,840
693,900
Restricted stock units —
16,500
11,001
16,500


3.	~~INVESTMENT SECURITIES~~

3.INVESTMENT SECURITIES

Investments available for sale are summarized as follows:


	June 30, 2018									June 30, 2019
	Amortized Cost		Gross Unrealized					Fair Value		Amortized Cost		Gross Unrealized					Fair Value
	Amortized Cost		Gains		Losses			Fair Value		Amortized Cost		Gains		Losses			Fair Value
REMICs	$	544,790	$	12	$	(14,991	)	$	529,811	$	554,854	$	2,206	$	(3,742	)	$	553,318
Fannie Mae certificates	8,071		277		(168		)	8,180		7,377		252		—			7,629
U.S. government obligations	3,968		—		(1		)	3,967
U.S. government and agency obligations										3,997		1		—			3,998
Total	$	556,829	$	289	$	(15,160	)	$	541,958	$	566,228	$	2,459	$	(3,742	)	$	564,945

1011

Table of Contents



	September 30, 2018
	Amortized Cost		Gross Unrealized					Fair Value
	Amortized Cost		Gains		Losses			Fair Value
REMICs	$	537,330	$	7	$	(17,338	)	$	519,999
Fannie Mae certificates	7,906		237		(145		)	7,998
U.S. government and agency obligations	3,975		—		(7		)	3,968
Total	$	549,211	$	244	$	(17,490	)	$	531,965

September 30, 2017
Amortized
Cost Gross
Unrealized Fair
Value
Gains Losses
REMICs $ 533,427
$ 52
$ (4,943 ) $ 528,536
Fannie Mae certificates 8,537
419
(13 ) 8,943
Total $ 541,964
$ 471
$ (4,956 ) $ 537,479

Gross unrealized losses on available for sale securities and the estimated fair value of the related securities, aggregated by the length of time the securities have been in a continuous loss position, at June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, were as follows:

June 30, 2018
Less Than 12 Months 12 Months or More Total
Estimated Fair Value Unrealized Loss Estimated Fair Value Unrealized Loss Estimated Fair Value Unrealized Loss
Available for sale—
REMICs $ 223,447
$ 4,810
$ 301,059
$ 10,181
$ 524,506
$ 14,991
Fannie Mae certificates 4,347
168
—
—
4,347
168
U.S. government obligations 3,967
1
—

—
3,967
1
Total $ 231,761
$ 4,979
$ 301,059
$ 10,181
$ 532,820
$ 15,160



	June 30, 2019
	Less Than 12 Months				12 Months or More				Total
	Estimated Fair Value		Unrealized Loss		Estimated Fair Value		Unrealized Loss		Estimated Fair Value		Unrealized Loss
Available for sale—
REMICs	$	19,317	$	23	$	340,121	$	3,719	$	359,438	$	3,742



	September 30, 2018
	Less Than 12 Months				12 Months or More				Total
	Estimated Fair Value		Unrealized Loss		Estimated Fair Value		Unrealized Loss		Estimated Fair Value		Unrealized Loss
Available for sale—
REMICs	$	113,111	$	1,799	$	400,558	$	15,539	$	513,669	$	17,338
Fannie Mae certificates	—		—		4,337		145		4,337		145
U.S. government and agency obligations	3,968		7		—		—		3,968		7
Total	$	117,079	$	1,806	$	404,895	$	15,684	$	521,974	$	17,490

September 30, 2017
Less Than 12 Months 12 Months or More Total
Estimated Fair Value Unrealized Loss Estimated Fair Value Unrealized Loss Estimated Fair Value Unrealized Loss
Available for sale—

REMICs $ 246,113
$ 1,508
$ 260,837
$ 3,435
$ 506,950
$ 4,943
Fannie Mae certificates 4,601
13
—
—
4,601
13
Total $ 250,714
$ 1,521
$ 260,837
$ 3,435
$ 511,551
$ 4,956

~~The~~We believe the unrealized losses on investment securities were attributable to interest rate increases. The contractual terms of U.S. government and agency obligations do not permit the issuer to settle the security at a price less than the par value of the investment. The contractual cash flows of mortgage-backed securities are guaranteed by Fannie Mae, Freddie Mac and Ginnie Mae. REMICs are issued by or backed by securities issued by these governmental agencies. It is expected that the securities would not be settled at a price substantially less than the amortized cost of the investment. The U.S. Treasury Department established financing agreements in 2008 to ensure Fannie Mae and Freddie Mac meet their obligations to holders of mortgage-backed securities that they have issued or guaranteed.

Since the decline in value is attributable to changes in interest rates and not credit quality and because the Company has neither the intent to sell the securities nor is it more likely than not the Company will be required to sell the securities for the time periods necessary to recover the amortized cost, these investments are not considered other-than-temporarily impaired. At June 30, ~~2018,~~2019, the amortized cost and fair value of U.S. government obligations, categorized as due in ~~more~~less than one year ~~but less than five years,~~ are ~~$3,968~~$3,997 and ~~$3,967,~~$3,998, respectively. ~~At September 30, 2017, the Company did not have U.S. government obligations.~~

1112

Table of Contents


4.	LOANS AND ALLOWANCE FOR LOAN LOSSES

Loans held for investment consist of the following:



	June 30, 2019			September 30, 2018
Real estate loans:
Residential Core	$	10,826,777		$	10,930,811
Residential Home Today	87,785			94,933
Home equity loans and lines of credit	2,085,853			1,818,918
Construction	47,650			64,012
Real estate loans	13,048,065			12,908,674
Other consumer loans	2,878			3,021
Add (deduct):
Deferred loan expenses, net	41,724			38,566
Loans in process ("LIP")	(24,856		)	(36,549		)
Allowance for loan losses	(39,313		)	(42,418		)
Loans held for investment, net	$	13,028,498		$	12,871,294

June 30,
2018 September 30,
2017
Real estate loans:
Residential Core $ 10,805,753
$ 10,746,204
Residential Home Today 98,252
108,964
Home equity loans and lines of credit 1,747,863
1,552,315
Construction 60,715
60,956
Real estate loans 12,712,583
12,468,439
Other consumer loans 3,040
3,050
Add (deduct):
Deferred loan expenses, net 38,080
30,865
Loans in process ("LIP") (39,350 ) (34,100 )
Allowance for loan losses (42,971 ) (48,948 )
Loans held for investment, net $ 12,671,382
$ 12,419,306

At June 30, ~~2018~~2019 and September 30, ~~2017~~2018, respectively, $~~1,717~~2,635 and $~~351~~659 of loans were classified as mortgage loans held for sale.

A large concentration of the Company’s lending is in Ohio and Florida. As of June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, the percentage of aggregate Residential Core, Home Today and Construction loans held in Ohio ~~were 56%~~was 57% and ~~57%,~~56% respectively, and the percentage held in Florida was 16% as of both dates. As of June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, home equity loans and lines of credit were concentrated in Ohio (~~36%~~32% and ~~39%~~36%), Florida (~~21%~~19% and ~~22% ),~~20%), and California (~~14%~~16% and ~~13%~~15%).

Home Today was an affordable housing program targeted to benefit low- and moderate-income home buyers and most loans under the program were originated prior to 2009. No new loans were originated under the Home Today program after September 30, 2016. Through this program the Association provided the majority of loans to borrowers who would not otherwise qualify for the Association’s loan products, generally because of low credit scores. Although the credit profiles of borrowers in the Home Today program might be described as sub-prime, Home Today loans generally contained the same features as loans offered to our Residential Core borrowers. Borrowers with a Home Today loan completed financial management education and counseling and were referred to the Association by a sponsoring organization with which the Association partnered as part of the program. Because the Association applied less stringent underwriting and credit standards to the majority of Home Today loans, loans originated under the program have greater credit risk than its traditional residential real estate mortgage loans in the Residential Core portfolio. As of June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, the principal balance of Home Today loans originated prior to March 27, 2009 was $~~94,824~~84,604 and $~~105,485~~91,805, respectively. Since loans are no longer originated under the Home Today program, the Home Today portfolio will continue to decline in balance, primarily due to contractual amortization. To supplant the Home Today product and to continue to meet the credit needs of customers and the communities served, ~~during~~since fiscal 2016 the Association ~~began to offer~~has offered Fannie Mae eligible, Home Ready loans. These loans are originated in accordance with Fannie Mae's underwriting standards. While the Association retains the servicing to these loans, the loans, along with the credit risk associated therewith, are securitized/sold to Fannie Mae. The Association does not offer, and has not offered, loan products frequently considered to be designed to target sub-prime borrowers containing features such as higher fees or higher rates, negative amortization, a ~~loan-to-value~~LTV ratio greater than 100%, or ~~pay option~~pay-option adjustable-rate mortgages.

1213

Table of Contents

An ~~age~~aging analysis of the recorded investment in loan receivables that are past due at June 30, ~~2018~~2019 and September 30, ~~2017~~2018 is summarized in the following tables. When a loan is more than one month past due on its scheduled payments, the loan is considered 30 days or more past due. Balances are adjusted for deferred loan fees, or expenses and any applicable loans-in-process.


	30-59 Days Past Due		60-89 Days Past Due		90 Days or More Past Due		Total Past Due		Current		Total		30-59 Days Past Due		60-89 Days Past Due		90 Days or More Past Due		Total Past Due		Current		Total
June 30, 2018
June 30, 2019
Real estate loans:
Residential Core	$	6,509	$	4,106	$	9,923	$	20,538	$	10,801,943	$	10,822,481	$	5,139	$	1,908	$	10,881	$	17,928	$	10,824,632	$	10,842,560
Residential Home Today	2,495		945		4,937		8,377		89,752		98,129		2,874		1,498		3,309		7,681		79,788		87,469
Home equity loans and lines of credit	4,361		1,535		5,913		11,809		1,757,581		1,769,390		3,844		1,450		6,773		12,067		2,100,315		2,112,382
Construction	—		—		—		—		21,313		21,313		—		—		—		—		22,522		22,522
Total real estate loans	13,365		6,586		20,773		40,724		12,670,589		12,711,313		11,857		4,856		20,963		37,676		13,027,257		13,064,933
Other consumer loans	—		—		—		—		3,040		3,040		—		—		—		—		2,878		2,878
Total	$	13,365	$	6,586	$	20,773	$	40,724	$	12,673,629	$	12,714,353	$	11,857	$	4,856	$	20,963	$	37,676	$	13,030,135	$	13,067,811



	30-59 Days Past Due		60-89 Days Past Due		90 Days or More Past Due		Total Past Due		Current		Total
September 30, 2018
Real estate loans:
Residential Core	$	7,539	$	2,335	$	10,807	$	20,681	$	10,926,294	$	10,946,975
Residential Home Today	2,787		1,765		3,814		8,366		86,383		94,749
Home equity loans and lines of credit	4,152		2,315		5,933		12,400		1,829,427		1,841,827
Construction	—		—		—		—		27,140		27,140
Total real estate loans	14,478		6,415		20,554		41,447		12,869,244		12,910,691
Other consumer loans	—		—		—		—		3,021		3,021
Total	$	14,478	$	6,415	$	20,554	$	41,447	$	12,872,265	$	12,913,712

30-59
Days
Past Due

60-89
Days
Past Due

90 Days or
More Past
Due

Total Past
Due
Current Total
September 30, 2017
Real estate loans:
Residential Core $ 6,077
$ 2,593
$ 11,975
$ 20,645
$ 10,740,398
$ 10,761,043
Residential Home Today 4,067
1,496
6,851
12,414
95,269
107,683
Home equity loans and lines of credit 4,418
1,952
5,408
11,778
1,558,273
1,570,051
Construction —
—
—
—
26,427
26,427
Total real estate loans 14,562
6,041
24,234
44,837
12,420,367
12,465,204
Other consumer loans —
—
—
—
3,050
3,050
Total $ 14,562
$ 6,041
$ 24,234
$ 44,837
$ 12,423,417
$ 12,468,254

At June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, real estate loans include ~~$10,438~~$8,923 and ~~$14,736,~~$8,501, respectively, of loans that were in the process of foreclosure.

Loans are placed in non-accrual status when they are contractually 90 days or more past due. Loans with a partial charge-off are placed in non-accrual and will remain in non-accrual status until, at a minimum, the impairment is recovered. Loans restructured in TDRs that were in non-accrual status prior to the restructurings remain in non-accrual status for a minimum of six months after restructuring. Loans restructured in TDRs with a high debt-to-income ratio at the time of modification are placed in non-accrual status for a minimum of ~~twelve~~12 months. Additionally, home equity loans and lines of credit where the customer has a severely delinquent first mortgage loan and loans in Chapter 7 bankruptcy status where all borrowers have filed, and not reaffirmed or been dismissed, are placed in non-accrual status.

The recorded investment of ~~loans~~loan receivables in non-accrual status is summarized in the following table. Balances are adjusted for deferred loan fees orand expenses.



	June 30, 2019		September 30, 2018
Real estate loans:
Residential Core	$	38,696	$	41,628
Residential Home Today	13,085		14,641
Home equity loans and lines of credit	22,055		21,483
Total non-accrual loans	73,836		77,752

June 30,
2018 September 30,
2017
Real estate loans:
Residential Core $ 39,618
$ 43,797
Residential Home Today 14,799
18,109
Home equity loans and lines of credit 16,917
17,185
Total non-accrual loans $ 71,334
$ 79,091

1314

Table of Contents

At June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, respectively, the recorded investment in non-accrual loans includes ~~$50,562~~$52,874 and ~~$54,858,~~$57,197, which are performing according to the terms of their agreement, of which ~~$30,751~~$26,410 and ~~$34,142~~$29,439 are loans in Chapter 7 bankruptcy status, primarily where all borrowers have filed, and have not reaffirmed or been dismissed.

Interest on loans in accrual status, including certain loans individually reviewed for impairment, is recognized in interest income as it accrues, on a daily basis. Accrued interest on loans in non-accrual status is reversed by a charge to interest income and income is subsequently recognized only to the extent cash payments are received. Cash payments on loans in non-accrual status are first applied to the oldest scheduled, unpaid ~~payment.~~payment first. Cash payments on loans with a partial charge-off are applied fully to principal, then to recovery of the charged off amount prior to interest income being recognized, except cash payments may be applied to interest capitalized in a restructuring when collection of remaining amounts due is considered probable. A non-accrual loan is generally returned to accrual status when contractual payments are less than 90 days past due. However, a loan may remain in non-accrual status when collectability is uncertain, such as a TDR that has not met minimum payment requirements, a loan with a partial charge-off, an equity loan or line of credit with a delinquent first mortgage greater than 90 days past due, or a loan in Chapter 7 bankruptcy status where all borrowers have filed, and have not reaffirmed or been dismissed. The number of days past due is determined by the number of scheduled payments that remain unpaid, assuming a period of 30 days between each scheduled payment.

The recorded investment in loan receivables at June 30, ~~2018~~2019 and September 30, ~~2017~~2018 is summarized in the following table. The table provides details of the recorded balances according to the method of evaluation used for determining the allowance for loan losses, distinguishing between determinations made by evaluating individual loans and determinations made by evaluating groups of loans not individually evaluated. Balances of recorded investments are adjusted for deferred loan fees, or expenses and any applicable loans-in-process.



	June 30, 2019						September 30, 2018
	Individually		Collectively		Total		Individually		Collectively		Total
Real estate loans:
Residential Core	$	89,147	$	10,753,413	$	10,842,560	$	91,360	$	10,855,615	$	10,946,975
Residential Home Today	38,213		49,256		87,469		41,523		53,226		94,749
Home equity loans and lines of credit	48,141		2,064,241		2,112,382		47,911		1,793,916		1,841,827
Construction	—		22,522		22,522		—		27,140		27,140
Total real estate loans	175,501		12,889,432		13,064,933		180,794		12,729,897		12,910,691
Other consumer loans	—		2,878		2,878		—		3,021		3,021
Total	$	175,501	$	12,892,310	$	13,067,811	$	180,794	$	12,732,918	$	12,913,712

June 30, 2018 September 30, 2017
Individually Collectively Total Individually Collectively Total
Real estate loans:
Residential Core $ 92,724
$ 10,729,757
$ 10,822,481
$ 94,747
$ 10,666,296
$ 10,761,043
Residential Home Today 43,139
54,990
98,129
46,641
61,042
107,683
Home equity loans and lines of credit 45,800
1,723,590
1,769,390
39,172
1,530,879
1,570,051
Construction —
21,313
21,313
—
26,427
26,427
Total real estate loans 181,663
12,529,650
12,711,313
180,560
12,284,644
12,465,204
Other consumer loans —
3,040
3,040
—
3,050
3,050
Total $ 181,663
$ 12,532,690
$ 12,714,353
$ 180,560
$ 12,287,694
$ 12,468,254

An analysis of the allowance for loan losses at June 30, ~~2018~~2019 and September 30, ~~2017~~2018 is summarized in the following table. The analysis provides details of the allowance for loan losses according to the method of evaluation, distinguishing between allowances for loan losses determined by evaluating individual loans and allowances for loan losses determined by evaluating groups of loans collectively.



	June 30, 2019						September 30, 2018
	Individually		Collectively		Total		Individually		Collectively		Total
Real estate loans:
Residential Core	$	6,799	$	11,921	$	18,720	$	6,934	$	11,354	$	18,288
Residential Home Today	2,435		943		3,378		2,139		1,065		3,204
Home equity loans and lines of credit	3,667		13,544		17,211		3,014		17,907		20,921
Construction	—		4		4		—		5		5
Total real estate loans	$	12,901	$	26,412	$	39,313	$	12,087	$	30,331	$	42,418

June 30, 2018 September 30, 2017
Individually Collectively Total Individually Collectively Total
Real estate loans:
Residential Core $ 7,262
$ 11,221
$ 18,483
$ 7,336
$ 6,850
$ 14,186
Residential Home Today 2,216
1,156
3,372
2,250
2,258
4,508
Home equity loans and lines of credit 2,551
18,561
21,112
1,475
28,774
30,249
Construction —
4
4
—
5
5
Total $ 12,029
$ 30,942
$ 42,971
$ 11,061
$ 37,887
$ 48,948

At June 30, ~~2018~~2019 and September 30, ~~2017~~2018, individually evaluated loans that required an allowance were comprised only of loans evaluated for impairment based on the present value of cash flows, such as performing TDRs, and loans with a further deterioration in the fair value of collateral not yet identified as uncollectible. All other individually evaluated loans received a charge-off, if applicable.

1415

Table of Contents

Because many variables are considered in determining the appropriate level of general valuation allowances, directional changes in individual considerations do not always align with the directional change in the balance of a particular component of the general valuation allowance. At June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, respectively, allowances on individually reviewed loans evaluated for impairment based on the present value of cash flows, such as performing TDRs, were ~~$11,943~~$12,648 and ~~$11,061;~~$12,002; and allowances on loans with further deteriorations in the fair value of collateral not yet identified as uncollectible were ~~$86~~$253 and ~~$0.~~$85.

Residential Core mortgage loans represent the largest portion of the residential real estate portfolio. The Company believes overall credit risk is low based on the nature, composition, collateral, products, lien position and performance of the portfolio. The portfolio does not include loan types or structures that have ~~historically~~ experienced severe performance problems at other financial institutions (sub-prime, no documentation or ~~pay option~~pay-option adjustable-rate mortgages). The portfolio contains adjustable-rate mortgage loans whereby the interest rate is locked initially for mainly three or five years then resets annually, subject to various re-lock options available to the borrower. ~~The~~Although the borrower is qualified for its loan at a higher rate than the initial one, the adjustable-rate feature may impact a borrower's ability to afford the higher payments upon rate reset during periods of rising interest rates. The principal amount of loans in the portfolio that are adjustable-rate mortgage loans was ~~$5,065,976~~$5,086,776 and ~~$4,816,567~~$5,166,282 at June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, respectively.

As described earlier in this footnote, Home Today loans have greater credit risk than traditional residential real estate mortgage loans. At June 30, ~~2018~~2019 and September 30, ~~2017~~2018, respectively, approximately ~~19%~~15% and ~~22%~~18% of Home Today loans include private mortgage insurance coverage. The majority of the coverage on these loans was provided by PMI Mortgage Insurance Co., which was seized by the Arizona Department of Insurance in 2011 and currently pays all claim payments at ~~72.5%~~74.5%. Appropriate adjustments have been made to the Association’s affected valuation allowances and charge-offs, and estimated loss severity factors were adjusted accordingly for loans evaluated collectively. The amount of loans in the Association's total owned residential portfolio covered by mortgage insurance provided by PMIC as of June 30, ~~2018~~2019 and September 30, ~~2017~~2018, respectively, was $~~43,997~~29,669 and $~~61,470~~39,367, of which $~~41,083~~27,259 and $~~56,511~~36,075 was current. The amount of loans in the Association's total owned residential portfolio covered by mortgage insurance provided by Mortgage Guaranty Insurance Corporation as of June 30, ~~2018~~2019 and September 30, ~~2017~~2018, respectively, was $~~22,677~~18,182 and $~~28,946~~20,912, of which $~~22,558~~18,022 and $~~28,870~~20,792 was current. As of June 30, ~~2018~~2019, MGIC's long-term debt rating, as published by the major credit rating agencies, did not meet the requirements to qualify as "high credit quality"; however, MGIC continues to make claims payments in accordance with its contractual obligations and the Association has not increased its estimated loss severity factors related to MGIC's claim paying ability. No other loans were covered by mortgage insurers that were deferring claim payments or which were assessed as being non-investment grade.

Home equity loans and lines of credit, which are comprised primarily of home equity lines of credit, represent a significant portion of the residential real estate portfolio. Post-origination deterioration in economic and housing market conditions may impact a borrower's ability to afford the higher payments required during the end of draw repayment period that follows the period of interest only payments on home equity lines of credit originated prior to 2012 or the ability to secure alternative financing. Beginning in February 2013, the terms on new home equity lines of credit included monthly principal and interest payments throughout the entire term to minimize the potential payment differential between the draw and after draw periods.

The Association originates construction loans to individuals for the construction of their personal single-family residence by a qualified builder (construction/permanent loans). The Association’s construction/permanent loans generally provide for disbursements to the builder or sub-contractors during the construction phase as work progresses. During the construction phase, the borrower only pays interest on the drawn balance. Upon completion of construction, the loan converts to a permanent amortizing loan without the expense of a second closing. The Association offers construction/permanent loans with fixed or adjustable-rates, and a current maximum loan-to-completed-appraised value ratio of 85%.

Other consumer loans are comprised of loans secured by certificate of deposit accounts, which are fully recoverable in the event of ~~non-payment.~~non-payment, and forgivable down payment assistance loans, which are unsecured loans used as down payment assistance to borrowers qualified through partner housing agencies. The Company records a liability for the loans which are forgiven in equal increments over a pre-determined term, subject to residency requirements.

For all classes of loans, a loan is considered impaired when, based on current information and events, it is probable that the Association will be unable to collect the scheduled payments of principal and interest according to the contractual terms of the loan agreement. Factors considered in determining that a loan is impaired may include the deteriorating financial condition of the borrower indicated by missed or delinquent payments, a pending legal action, such as bankruptcy or foreclosure, or the absence of adequate security for the loan.

1516

Table of Contents

The recorded investment and the unpaid principal balance of impaired loans, including those reported as TDRs, as of June 30, ~~2018~~2019 and September 30, ~~2017~~2018 are summarized as follows. Balances of recorded investments are adjusted for deferred loan fees orand expenses.



	June 30, 2019						September 30, 2018
	Recorded Investment		Unpaid Principal Balance		Related Allowance		Recorded Investment		Unpaid Principal Balance		Related Allowance
With no related IVA recorded:
Residential Core	$	50,735	$	67,958	$	—	$	53,656	$	69,516	$	—
Residential Home Today	13,917		38,919		—		16,006		35,532		—
Home equity loans and lines of credit	20,366		25,733		—		22,423		28,504		—
Total	$	85,018	$	132,610	$	—	$	92,085	$	133,552	$	—
With an IVA recorded:
Residential Core	$	38,412	$	38,479	$	6,799	$	37,704	$	37,774	$	6,934
Residential Home Today	24,296		24,258		2,435		25,517		25,492		2,139
Home equity loans and lines of credit	27,775		27,800		3,667		25,488		25,519		3,014
Total	$	90,483	$	90,537	$	12,901	$	88,709	$	88,785	$	12,087
Total impaired loans:
Residential Core	$	89,147	$	106,437	$	6,799	$	91,360	$	107,290	$	6,934
Residential Home Today	38,213		63,177		2,435		41,523		61,024		2,139
Home equity loans and lines of credit	48,141		53,533		3,667		47,911		54,023		3,014
Total	$	175,501	$	223,147	12,901		$	180,794	$	222,337	$	12,087

June 30, 2018 September 30, 2017

Recorded
Investment

Unpaid
Principal
Balance

Related
Allowance

Recorded
Investment

Unpaid
Principal
Balance

Related
Allowance
With no related IVA recorded:
Residential Core $ 53,188
$ 69,202
$ —
$ 47,507
$ 65,132
$ —
Residential Home Today 16,386
35,626
—
18,780
41,064
—
Home equity loans and lines of credit 22,382
28,769
—
18,793
25,991
—
Total $ 91,956
$ 133,597
$ —
$ 85,080
$ 132,187
$ —
With an IVA recorded:
Residential Core $ 39,536
$ 39,585
$ 7,262
$ 47,240
$ 47,747
$ 7,336
Residential Home Today 26,753
26,722
2,216
27,861
28,210
2,250
Home equity loans and lines of credit 23,418
23,445
2,551
20,379
20,389
1,475
Total $ 89,707
$ 89,752
$ 12,029
$ 95,480
$ 96,346
$ 11,061
Total impaired loans:
Residential Core $ 92,724
$ 108,787
$ 7,262
$ 94,747
$ 112,879
$ 7,336
Residential Home Today 43,139
62,348
2,216
46,641
69,274
2,250
Home equity loans and lines of credit 45,800
52,214
2,551
39,172
46,380
1,475
Total $ 181,663
$ 223,349
$ 12,029
$ 180,560
$ 228,533
$ 11,061

At June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, respectively, the recorded investment in impaired loans includes ~~$164,145~~$160,658 and ~~$162,020~~$165,391 of loans restructured in TDRs of which ~~$10,942~~$10,694 and ~~$11,884~~$10,468 were 90 days or more past due.

The average recorded investment in impaired loans and the amount of interest income recognized during the period that the loans were impaired are summarized below.



	For the Three Months Ended June 30,
	2019				2018
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
With no related IVA recorded:
Residential Core	$	49,397	$	430	$	53,559	$	609
Residential Home Today	14,487		50		16,927		154
Home equity loans and lines of credit	21,060		118		21,853		117
Total	$	84,944	$	598	$	92,339	$	880
With an IVA recorded:
Residential Core	$	41,861	$	306	$	38,952	$	313
Residential Home Today	24,378		295		26,830		324
Home equity loans and lines of credit	27,583		168		22,849		150
Total	$	93,822	$	769	$	88,631	$	787
Total impaired loans:
Residential Core	$	91,258	$	736	$	92,511	$	922
Residential Home Today	38,865		345		43,757		478
Home equity loans and lines of credit	48,643		286		44,702		267
Total	$	178,766	$	1,367	$	180,970	$	1,667

For the Three Months Ended June 30,
2018 2017

Average
Recorded
Investment

Interest
Income
Recognized

Average
Recorded
Investment

Interest
Income
Recognized
With no related IVA recorded:
Residential Core $ 53,559
$ 609
$ 49,609
$ 383
Residential Home Today 16,927
154
19,484
133
Home equity loans and lines of credit 21,853
117
19,162
75
Total $ 92,339
$ 880
$ 88,255
$ 591
With an IVA recorded:
Residential Core $ 38,952
$ 313
$ 49,932
$ 473
Residential Home Today 26,830
324
28,923
361
Home equity loans and lines of credit 22,849
150
19,645
124
Total $ 88,631
$ 787
$ 98,500
$ 958
Total impaired loans:
Residential Core $ 92,511
$ 922
$ 99,541
$ 856
Residential Home Today 43,757
478
48,407
494
Home equity loans and lines of credit 44,702
267
38,807
199
Total $ 180,970
$ 1,667
$ 186,755
$ 1,549

1617

Table of Contents



	For the Nine Months Ended June 30,
	2019				2018
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
With no related IVA recorded:
Residential Core	$	52,196	$	1,231	$	50,348	$	2,369
Residential Home Today	14,962		174		17,583		1,126
Home equity loans and lines of credit	21,395		342		20,588		290
Total	$	88,553	$	1,747	$	88,519	$	3,785
With an IVA recorded:
Residential Core	$	38,058	$	1,008	$	43,388	$	1,268
Residential Home Today	24,907		888		27,307		1,280
Home equity loans and lines of credit	26,632		499		21,899		425
Total	$	89,597	$	2,395	$	92,594	$	2,973
Total impaired loans:
Residential Core	$	90,254	$	2,239	$	93,736	$	3,637
Residential Home Today	39,869		1,062		44,890		2,406
Home equity loans and lines of credit	48,027		841		42,487		715
Total	$	178,150	$	4,142	$	181,113	$	6,758

For the Nine Months Ended June 30,
2018 2017

Average
Recorded
Investment

Interest
Income
Recognized

Average
Recorded
Investment

Interest
Income
Recognized
With no related IVA recorded:
Residential Core $ 50,348
$ 2,369
$ 50,954
$ 1,125
Residential Home Today 17,583
1,126
19,810
282
Home equity loans and lines of credit 20,588
290
19,754
224
Total $ 88,519
$ 3,785
$ 90,518
$ 1,631
With an IVA recorded:
Residential Core $ 43,388
$ 1,268
$ 52,001
$ 1,451
Residential Home Today 27,307
1,280
29,948
1,099
Home equity loans and lines of credit 21,899
425
17,636
722
Total $ 92,594
$ 2,973
$ 99,585
$ 3,272
Total impaired loans:
Residential Core $ 93,736
$ 3,637
$ 102,955
$ 2,576
Residential Home Today 44,890
2,406
49,758
1,381
Home equity loans and lines of credit 42,487
715
37,390
946
Total $ 181,113
$ 6,758
$ 190,103
$ 4,903

Interest on loans in non-accrual status is recognized on a cash basis. The amount of interest income on impaired loans recognized using a cash basis method was $343 and $1,082 for the three and nine months ended June 30, 2019 and $565 and $1,773 for the three and nine months ended June 30, ~~2018 and $415 and $1,185 for the three and nine months ended June 30, 2017.~~2018. Cash payments on loans with a partial charge-off are applied fully to principal, then to recovery of the charged off amount prior to interest income being recognized, except cash payments may be applied to interest capitalized in a restructuring when collection of remaining amounts due is considered probable. Interest income on the remaining impaired loans is recognized on an accrual basis.

Charge-offs on residential mortgage loans, home equity loans and lines of credit, and construction loans are recognized when triggering events, such as foreclosure actions, short sales, or deeds accepted in lieu of repayment, result in less than full repayment of the recorded investment in the loans.

Partial or full charge-offs are also recognized for the amount of impairment on loans considered collateral dependent that meet the conditions described below.

For residential mortgage loans, payments are greater than 180 days delinquent;

For home equity lines of credit, equity loans, and residential loans restructured in a TDR, payments are greater than 90 days delinquent;

For all classes of loans restructured in a TDR with a high debt-to-income ratio at time of modification;

For all classes of loans, a sheriff sale is scheduled within 60 days to sell the collateral securing the loan;

For all classes of loans, all borrowers have been discharged of their obligation through a Chapter 7 bankruptcy;

For all classes of loans, within 60 days of notification, all borrowers obligated on the loan have filed Chapter 7 bankruptcy and have not reaffirmed or been dismissed;

For all classes of loans, a borrower obligated on a loan has filed bankruptcy and the loan is greater than 30 days delinquent; and

For all classes of loans, it becomes evident that a loss is probable.

Collateral dependent residential mortgage loans and construction loans are charged off to the extent the recorded investment in a loan, net of anticipated mortgage insurance claims, exceeds the fair value, less estimated costs to dispose of the underlying property. Management can determine if the loan is uncollectible for reasons such as foreclosures exceeding a reasonable time frame and recommend a full charge-off. Home equity loans or lines of credit are charged off to the extent the recorded investment in the loan plus the balance of any senior liens exceeds the fair value, less estimated costs to dispose of the underlying property, or management determines the collateral is not sufficient to satisfy the loan. A loan in any portfolio that is identified as collateral dependent will continue to be reported as impaired until it is no longer considered collateral dependent, is less than 30

~~Table of Contents~~

days past due and does not have a prior charge-off. A loan in any portfolio that has a partial charge-off

Table of Contents

consequent to impairment evaluation will continue to be individually evaluated for impairment until, at a minimum, the impairment has been recovered.

The following is a summary of any charge-off policy that was changed or first implemented during the current and previous four fiscal years, the effective date and the portfolios to which the policy applies.



~~Effective~~ ~~Date~~	~~Policy~~	~~Portfolio(s)~~ ~~Affected~~
~~6/30/2014~~	A loan is considered collateral dependent and any collateral shortfall is charged off when, within 60 days of notification, all borrowers obligated on a loan filed Chapter 7 bankruptcy and have not reaffirmed or been dismissed (1)	~~All~~

~~____________________________~~

~~(1) Prior to 6/30/2014, collateral shortfalls on loans in Chapter 7 bankruptcy were charged off when all borrowers were discharged of the obligation or when the loan was 30 days or more past due.~~

Loans restructured in TDRs that are not evaluated based on collateral are separately evaluated for impairment on a loan by loan basis at the time of restructuring and at each subsequent reporting date for as long as they are reported as TDRs. The impairment evaluation is based on the present value of expected future cash flows discounted at the effective interest rate of the original loan. Expected future cash flows include a discount factor representing a potential for default. Valuation allowances are recorded for the excess of the recorded investments over the result of the cash flow analysis. Loans discharged in Chapter 7 bankruptcy are reported as TDRs and also evaluated based on the present value of expected future cash flows unless evaluated based on collateral. We evaluate these loans using the expected future cash flows because we expect the borrower, not liquidation of the collateral, to be the source of repayment for the loan. Other consumer loans are not considered for restructuring. A loan restructured in a TDR is classified as an impaired loan for a minimum of one year. After one year, that loan may be reclassified out of the balance of impaired loans if the loan was restructured to yield a market rate for loans of similar credit risk at the time of restructuring and the loan is not impaired based on the terms of the restructuring agreement. No loans whose terms were restructured in TDRs were reclassified from impaired loans during the nine months ended June 30, ~~2018~~2019 and June 30, ~~2017.~~2018.

Initial concessions granted by loans restructured as TDRs can include reduction of interest rate, extension of amortization period, forbearance or other actions. Some TDRs have experienced a combination of concessions. TDRs also can occur as a result of bankruptcy proceedings. Loans discharged in Chapter 7 bankruptcy are classified as multiple restructurings if the loan's original terms had also been restructured by the Association. The recorded investment in TDRs by ~~type of concession~~category as of June 30, ~~2018~~2019 and September 30, ~~2017~~2018 is shown in the tables below.


June 30, 2018	Reduction in Interest Rates		Payment Extensions		Forbearance or Other Actions		Multiple Concessions		Multiple Restructurings		Bankruptcy		Total
June 30, 2019															Initial Restructuring		Multiple Restructurings		Bankruptcy		Total
Residential Core	$	10,191	$	375	$	10,431	$	20,234	$	21,242	$	22,100	$	84,573	$	36,953	$	24,612	$	20,237	$	81,802
Residential Home Today	4,289		—		4,662		9,955		18,695		3,991		41,592		16,809		17,212		3,475		37,496
Home equity loans and lines of credit	89		5,546		1,554		22,425		2,285		6,081		37,980		34,970		2,886		3,504		41,360
Total	$	14,569	$	5,921	$	16,647	$	52,614	$	42,222	$	32,172	$	164,145	$	88,732	$	44,710	$	27,216	$	160,658



September 30, 2018	Initial Restructuring		Multiple Restructurings		Bankruptcy		Total
Residential Core	$	39,265	$	23,116	$	21,832	$	84,213
Residential Home Today	18,243		18,483		3,683		40,409
Home equity loans and lines of credit	33,768		2,563		4,438		40,769
Total	$	91,276	$	44,162	$	29,953	$	165,391

September 30, 2017
Reduction in
Interest Rates

Payment
Extensions
Forbearance
or Other Actions
Multiple
Concessions
Multiple
Restructurings Bankruptcy Total
Residential Core $ 12,485
$ 521
$ 8,176
$ 21,278
$ 20,459
$ 23,670
$ 86,589
Residential Home Today 5,441
—
4,811
10,538
18,877
4,337
44,004
Home equity loans and lines of credit 106
6,033
373
14,661
1,471
8,783
31,427
Total $ 18,032
$ 6,554
$ 13,360
$ 46,477
$ 40,807
$ 36,790
$ 162,020

TDRs may be restructured more than once. Among other requirements, a subsequent restructuring may be available for a borrower upon the expiration of temporary restructuring terms if the borrower cannot return to regular loan payments. If the borrower is experiencing an income curtailment that temporarily has reduced ~~his/her~~their capacity to repay, such as loss of employment, reduction of hours, non-paid leave or ~~short term~~short-term disability, a temporary restructuring is considered. If the borrower lacks the capacity to repay the loan at the current terms due to a permanent condition, a permanent restructuring is considered. In evaluating the need for a subsequent restructuring, the borrower’s ability to repay is generally assessed utilizing

~~Table of Contents~~

a debt to income and cash flow analysis. ~~Loans discharged in Chapter 7 bankruptcy are classified as multiple restructurings if the loan's original terms had also been restructured by the Association.~~

For all loans restructured during the three and nine months ended June 30, ~~2018~~2019 and June 30, ~~2017~~2018 (set forth in the tables below), the pre-restructured outstanding recorded investment was not materially different from the post-restructured outstanding recorded investment.

Table of Contents

The following tables set forth the recorded investment in TDRs restructured during the periods ~~presented, according to the types of concessions granted.~~presented.


	For the Three Months Ended June 30, 2018														For the Three Months Ended June 30, 2019
	Reduction in Interest Rates		Payment Extensions		Forbearance or Other Actions		Multiple Concessions		Multiple Restructurings		Bankruptcy		Total		Initial Restructuring		Multiple Restructurings		Bankruptcy		Total
Residential Core	$	184	$	121	$	248	$	1,765	$	1,591	$	633	$	4,542	$	1,822	$	2,334	$	174	$	4,330
Residential Home Today	—		—		175		102		1,469		154		1,900		109		878		113		1,100
Home equity loans and lines of credit	—		161		24		4,041		317		172		4,715		974		299		81		1,354
Total	$	184	$	282	$	447	$	5,908	$	3,377	$	959	$	11,157	$	2,905	$	3,511	$	368	$	6,784



	For the Three Months Ended June 30, 2018
	Initial Restructuring		Multiple Restructurings		Bankruptcy		Total
Residential Core	$	2,318	$	1,591	$	633	$	4,542
Residential Home Today	277		1,469		154		1,900
Home equity loans and lines of credit	4,226		317		172		4,715
Total	$	6,821	$	3,377	$	959	$	11,157


	For the Three Months Ended June 30, 2017														For the Nine Months Ended June 30, 2019
	Reduction in Interest Rates		Payment Extensions		Forbearance or Other Actions		Multiple Concessions		Multiple Restructurings		Bankruptcy		Total		Initial Restructuring		Multiple Restructurings		Bankruptcy		Total
Residential Core	$	52	$	—	$	567	$	414	$	731	$	702	$	2,466	$	5,521	$	4,893	$	1,678	$	12,092
Residential Home Today	—		—		281		115		870		168		1,434		427		2,105		384		2,916
Home equity loans and lines of credit	—		284		32		1,983		467		65		2,831		6,194		933		352		7,479
Total	$	52	$	284	$	880	$	2,512	$	2,068	$	935	$	6,731	$	12,142	$	7,931	$	2,414	$	22,487



	For the Nine Months Ended June 30, 2018
	Initial Restructuring		Multiple Restructurings		Bankruptcy		Total
Residential Core	$	3,433	$	3,676	$	2,361	$	9,470
Residential Home Today	724		2,818		582		4,124
Home equity loans and lines of credit	10,961		915		367		12,243
Total	$	15,118	$	7,409	$	3,310	$	25,837

For the Nine Months Ended June 30, 2018

Reduction
in Interest
Rates

Payment
Extensions
Forbearance
or Other Actions
Multiple
Concessions
Multiple
Restructurings �� Bankruptcy Total
Residential Core $ 345
$ 121
$ 569
$ 2,398
$ 3,676
$ 2,361
$ 9,470
Residential Home Today —
—
306
418
2,818
582
4,124
Home equity loans and lines of credit —
720
24
10,217
915
367
12,243
Total $ 345
$ 841
$ 899
$ 13,033
$ 7,409
$ 3,310
$ 25,837

For the Nine Months Ended June 30, 2017
Reduction
in Interest
Rates
Payment
Extensions
Forbearance
or Other Actions
Multiple
Concessions
Multiple
Restructurings Bankruptcy Total
Residential Core $ 570
$ —
$ 936
$ 1,335
$ 1,602
$ 2,074
$ 6,517
Residential Home Today 79
—
440
423
2,242
470
3,654
Home equity loans and lines of credit —
1,273
32
5,904
737
1,010
8,956
Total $ 649
$ 1,273
$ 1,408
$ 7,662
$ 4,581
$ 3,554
$ 19,127

1920

Table of Contents

Below summarizes the information on TDRs restructured within ~~the previous~~ 12 months of the period presented for which there was a subsequent payment default, at least 30 days past due on one scheduled payment, during the period presented.


	For the Three Months Ended June 30,						For the Three Months Ended June 30,
	2018			2017			2019			2018
TDRs Within the Previous 12 Months That Subsequently Defaulted	Number of Contracts	Recorded Investment		Number of Contracts	Recorded Investment
TDRs That Subsequently Defaulted							Number of Contracts	Recorded Investment		Number of Contracts	Recorded Investment
Residential Core	10	$	1,234	13	$	1,390	11	$	1,841	10	$	1,234
Residential Home Today	18	643		25	1,205		16	604		18	643
Home equity loans and lines of credit	6	393		14	847		10	861		6	393
Total	34	$	2,270	52	$	3,442	37	$	3,306	34	$	2,270



	For the Nine Months Ended June 30,
	2019			2018
TDRs That Subsequently Defaulted	Number of Contracts	Recorded Investment		Number of Contracts	Recorded Investment
Residential Core	15	$	2,355	13	$	1,815
Residential Home Today	20	767		19	701
Home equity loans and lines of credit	11	890		11	418
Total	46	$	4,012	43	$	2,934

For the Nine Months Ended June 30,
2018 2017
TDRs Within the Previous 12 Months That Subsequently Defaulted
Number of
Contracts

Recorded
Investment
Number of
Contracts Recorded
Investment
Residential Core 13
$ 1,815
18
$ 1,886
Residential Home Today 19
701
26
1,217
Home equity loans and lines of credit 11
418
18
847
Total 43
$ 2,934
62
$ 3,950

Residential loans are internally assigned a grade that complies with the guidelines outlined in the OCC’s Handbook for Rating Credit Risk. Pass loans are assets well protected by the current paying capacity of the borrower. Special Mention loans have a potential weakness, as evaluated based on delinquency status or nature of the product, that the Association feels deserve management’s attention and may result in further deterioration in their repayment prospects and/or the Association’s credit position. Substandard loans are inadequately protected by the current payment capacity of the borrower or the collateral pledged with a defined weakness that jeopardizes the liquidation of the debt. Also included in Substandard are performing home equity loans and lines of credit where the customer has a severely delinquent first mortgage to which the performing home equity loan or line of credit is subordinate and loans in Chapter 7 bankruptcy status where all borrowers have filed, and have not reaffirmed or been dismissed. Loss loans are considered uncollectible and are charged off when identified. Loss loans are of such little value that their continuance as bankable assets is not warranted even though partial recovery may be effected in the future.

The following tables provide information about the credit quality of residential loan receivables by an internally assigned grade. Balances are adjusted for deferred loan fees, or expenses and any applicable ~~LIP.~~loans-in-process.


	Pass		Special Mention		Substandard		Loss		Total		Pass		Special Mention		Substandard		Loss		Total
June 30, 2018
June 30, 2019
Real estate loans:
Residential Core	$	10,776,340	$	—	$	46,141	$	—	$	10,822,481	$	10,791,432	$	4,449	$	46,679	$	—	$	10,842,560
Residential Home Today	81,280		—		16,849		—		98,129		73,124		—		14,345		—		87,469
Home equity loans and lines of credit	1,742,563		3,617		23,210		—		1,769,390		2,083,851		3,429		25,102		—		2,112,382
Construction	21,313		—		—		—		21,313		22,522		—		—		—		22,522
Total	$	12,621,496	$	3,617	$	86,200	$	—	$	12,711,313
Total real estate loans											$	12,970,929	$	7,878	$	86,126	$	—	$	13,064,933

Pass
Special
Mention
Substandard Loss Total
September 30, 2017
Real estate loans:
Residential Core $ 10,709,739
$ —
$ 51,304
$ —
$ 10,761,043
Residential Home Today 88,247
—
19,436
—
107,683
Home equity loans and lines of credit 1,545,658
3,837
20,556
—
1,570,051
Construction 26,427
—
—
—
26,427
Total $ 12,370,071
$ 3,837
$ 91,296
$ —
$ 12,465,204

2021

Table of Contents



	Pass		Special Mention		Substandard		Loss		Total
September 30, 2018
Real estate loans:
Residential Core	$	10,898,725	$	—	$	48,250	$	—	$	10,946,975
Residential Home Today	78,180		—		16,569		—		94,749
Home equity loans and lines of credit	1,813,502		4,216		24,109		—		1,841,827
Construction	27,140		—		—		—		27,140
Total real estate loans	$	12,817,547	$	4,216	$	88,928	$	—	$	12,910,691

At June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, respectively, the recorded investment of impaired loans includes ~~$98,002~~$93,094 and ~~$94,104~~$95,916 of TDRs ~~that are~~ individually evaluated for impairment ~~but~~that have adequately performed under the terms of the restructuring and are classified as Pass loans. At June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, respectively, there were ~~$2,539~~$3,720 and ~~$4,840~~$4,051 of loans classified Substandard and ~~$3,617~~$7,878 and ~~$3,837~~$4,216 of loans designated Special Mention that are not included in the recorded investment of impaired loans; rather, they are included in loans collectively evaluated for impairment. Of the $7,878 of loans classified Special Mention at June 30, 2019, $4,449 are residential mortgage loans purchased during the quarter ended December 31, 2018. The purchased loans were current and performing at the time of purchase, but are classified Special Mention due to the absence of mortgage insurance coverage and potentially weaker repayment prospects when compared with the Company's originated residential Core Portfolio.

Other consumer loans are internally assigned a grade of ~~nonperforming~~non-performing when they become 90 days or more past due. At June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, no consumer loans were graded as ~~nonperforming.~~non-performing.

Activity in the allowance for loan losses is summarized as follows:


	For the Three Months Ended June 30, 2018												For the Three Months Ended June 30, 2019
	Beginning Balance		Provisions			Charge-offs			Recoveries		Ending Balance		Beginning Balance		Provisions			Charge-offs			Recoveries		Ending Balance
Real estate loans:
Residential Core	$	14,080	$	4,053		$	(156	)	$	506	$	18,483	$	19,587	$	(865	)	$	(500	)	$	498	$	18,720
Residential Home Today	3,740		(709		)	(214		)	555		3,372		3,275		(25		)	(257		)	385		3,378
Home equity loans and lines of credit	25,282		(5,344		)	(1,176		)	2,350		21,112		17,420		(1,110		)	(760		)	1,661		17,211
Construction	4		—			—			—		4		4		—			—			—		4
Total	$	43,106	$	(2,000	)	$	(1,546	)	$	3,411	$	42,971
Total real estate loans													$	40,286	$	(2,000	)	$	(1,517	)	$	2,544	$	39,313



	For the Three Months Ended June 30, 2018
	Beginning Balance		Provisions			Charge-offs			Recoveries		Ending Balance
Real estate loans:
Residential Core	$	14,080	$	4,053		$	(156	)	$	506	$	18,483
Residential Home Today	3,740		(709		)	(214		)	555		3,372
Home equity loans and lines of credit	25,282		(5,344		)	(1,176		)	2,350		21,112
Construction	4		—			—			—		4
Total real estate loans	$	43,106	$	(2,000	)	$	(1,546	)	$	3,411	$	42,971

Table of Contents


	For the Three Months Ended June 30, 2017												For the Nine Months Ended June 30, 2019
	Beginning Balance		Provisions			Charge-offs			Recoveries		Ending Balance		Beginning Balance		Provisions			Charge-offs			Recoveries		Ending Balance
Real estate loans:
Residential Core	$	12,936	$	(1,020	)	$	(750	)	$	2,077	$	13,243	$	18,288	$	(1	)	$	(1,042	)	$	1,475	$	18,720
Residential Home Today	4,700		(39		)	(492		)	358		4,527		3,204		(720		)	(583		)	1,477		3,378
Home equity loans and lines of credit	39,202		(2,944		)	(1,535		)	2,431		37,154		20,921		(7,278		)	(2,078		)	5,646		17,211
Construction	3		3			—			—		6		5		(1		)	—			—		4
Total	$	56,841	$	(4,000	)	$	(2,777	)	$	4,866	$	54,930
Total real estate loans													$	42,418	$	(8,000	)	$	(3,703	)	$	8,598	$	39,313



	For the Nine Months Ended June 30, 2018
	Beginning Balance		Provisions			Charge-offs			Recoveries		Ending Balance
Real estate loans:
Residential Core	$	14,186	$	3,154		$	(743	)	$	1,886	$	18,483
Residential Home Today	4,508		(1,515		)	(1,177		)	1,556		3,372
Home equity loans and lines of credit	30,249		(10,638		)	(4,331		)	5,832		21,112
Construction	5		(1		)	—			—		4
Total real estate loans	$	48,948	$	(9,000	)	$	(6,251	)	$	9,274	$	42,971

For the Nine Months Ended June 30, 2018

Beginning
Balance
Provisions Charge-offs Recoveries
Ending
Balance
Real estate loans:
Residential Core $ 14,186
$ 3,154
$ (743 ) $ 1,886
$ 18,483
Residential Home Today 4,508
(1,515 ) (1,177 ) 1,556
3,372
Home equity loans and lines of credit 30,249
(10,638 ) (4,331 ) 5,832
21,112
Construction 5
(1 ) —
—
4
Total $ 48,948
$ (9,000 ) $ (6,251 ) $ 9,274
$ 42,971

For the Nine Months Ended June 30, 2017

Beginning
Balance
Provisions Charge-offs Recoveries
Ending
Balance
Real estate loans:
Residential Core $ 15,068
$ (4,082 ) $ (2,649 ) $ 4,906
$ 13,243
Residential Home Today 7,416
(2,165 ) (1,690 ) 966
4,527
Home equity loans and lines of credit 39,304
(3,752 ) (4,692 ) 6,294
37,154
Construction 7
(1 ) —
—
6
Total $ 61,795
$ (10,000 ) $ (9,031 ) $ 12,166
$ 54,930

~~Table of Contents~~


5.	DEPOSITS

Deposit account balances are summarized as follows:



	June 30, 2019		September 30, 2018
Checking accounts	$	888,728	$	913,525
Savings accounts	1,426,623		1,256,054
Certificates of deposit	6,394,396		6,318,281
	8,709,747		8,487,860
Accrued interest	4,722		3,723
Total deposits	$	8,714,469	$	8,491,583

June 30,
2018 September 30,
2017
Checking accounts $ 954,033
$ 987,001
Savings accounts 1,300,592
1,473,415
Certificates of deposit 6,150,263
5,689,236
8,404,888
8,149,652
Accrued interest 3,400
1,973
Total deposits $ 8,408,288
$ 8,151,625

Brokered certificates of deposit (exclusive of acquisition costs and subsequent amortization), which are used as a cost effective funding alternative, totaled ~~$648,230~~$518,752 at June 30, ~~2018~~2019 and ~~$620,705~~$670,081 at September 30, ~~2017.~~2018. The FDIC places restrictions on banks with regard to issuing brokered deposits based on the bank's capital classification. As a well-capitalized institution at June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, the Association may accept brokered deposits without FDIC restrictions.

Table of Contents

6. BORROWED FUNDS

Federal Home Loan Bank borrowings at June 30, ~~2018~~2019 are summarized in the table below. The amount and weighted average rates of certain FHLB Advances maturing in 3624 months or less reflect the net impact of deferred penalties discussed below:



	Amount		Weighted Average Rate
Maturing in:
12 months or less	$	3,723,797	2.39	%
13 to 24 months	60,113		1.91	%
25 to 36 months	528		1.49	%
37 to 48 months	17,382		2.71	%
49 to 60 months	—		—	%
Over 60 months	23,663		1.66	%
Total FHLB Advances	3,825,483		2.38	%
Accrued interest	8,117
Total	$	3,833,600

Amount
Weighted
Average
Rate
Maturing in:
12 months or less $ 3,161,478
1.97 %
13 to 24 months 389,797
1.77 %
25 to 36 months 60,113
1.91 %
37 to 48 months 862
1.49 %
49 to 60 months 18,471
2.60 %
Over 60 months 28,717
1.66 %
Total FHLB Advances 3,659,438
1.95 %
Accrued interest 5,323

Total $ 3,664,761

For the periods ending June 30, 2019 and June 30, 2018 net interest expense related to Federal Home Loan Bank short-term borrowings was $44,589 and $30,644, respectively.

Through the use of interest rate swaps discussed in Note 13. Derivative Instruments, ~~$1,675,000~~$2,400,000 of FHLB advances included in the table above as maturing in 12 months or less, have effective maturities, assuming no early terminations of the swap contracts, as shown below:


	Amount		Swap Adjusted Weighted Average Rate		Amount		Swap Adjusted Weighted Average Rate
Effective maturity:
12 months or less					$	50,000	1.23	%
13 to 24 months	$	50,000	1.23	%	400,000		1.21	%
25 to 36 months	400,000		1.21	%	825,000		1.79	%
37 to 48 months	825,000		1.79	%	400,000		2.12	%
49 to 60 months	400,000		2.12	%	175,000		2.25	%
Over 60 months					550,000		2.72	%
Total FHLB Advances under swap contracts	$	1,675,000	1.71	%	$	2,400,000	1.99	%

During fiscal year 2016, $150,000 fixed-rate FHLB advances with remaining terms of approximately four years were prepaid and replaced with new four- and five-year interest rate swap arrangements. The unamortized deferred repayment penalties of ~~$2,408~~$674 related to the $150,000 of restructuring are being recognized in interest expense over the remaining term of the swap contracts.

2224

Table of Contents

7.OTHER COMPREHENSIVE INCOME (LOSS)

The change in accumulated other comprehensive income (loss) by component is as follows:


	For the Three Months Ended												For the Three Months Ended												For the Three Months Ended												For the Three Months Ended
	June 30, 2018												June 30, 2017												June 30, 2019												June 30, 2018
	Unrealized Gains (Losses) on Securities Available for Sale			Cash flow hedges			Defined Benefit Plan			Total			Unrealized Gains (Losses) on Securities Available for Sale			Cash flow hedges			Defined Benefit Plan			Total			Unrealized Gains (Losses) on Securities Available for Sale			Cash flow hedges			Defined Benefit Plan			Total			Unrealized Gains (Losses) on Securities Available for Sale			Cash flow hedges			Defined Benefit Plan			Total
Balance at beginning of period	$	(10,447	)	$	42,386		$	(17,326	)	$	14,613		$	(4,919	)	$	11,506		$	(17,980	)	$	(11,393	)	$	(5,146	)	$	6,156		$	(14,540	)	$	(13,530	)	$	(10,447	)	$	42,386		$	(17,326	)	$	14,613
Other comprehensive income (loss) before reclassifications, net of tax expense of $1,679 and $(810)	(1,301		)	7,266			—			5,965			2,446			(3,950		)	—			(1,504		)
Amounts reclassified from accumulated other comprehensive income (loss), net of tax expense of ($413) and $(590)	—			(1,591		)	316			(1,275		)	—			751			345			1,096
Other comprehensive income (loss) before reclassifications, net of tax expense (benefit) of $(7,956) and $1,679																									4,133			(34,055		)	—			(29,922		)	(1,301		)	7,266			—			5,965
Amounts reclassified, net of tax expense (benefit) of $(671) and $(413)																									—			(2,789		)	264			(2,525		)	—			(1,591		)	316			(1,275		)
Other comprehensive income (loss)	(1,301		)	5,675			316			4,690			2,446			(3,199		)	345			(408		)	4,133			(36,844		)	264			(32,447		)	(1,301		)	5,675			316			4,690
Balance at end of period	$	(11,748	)	$	48,061		$	(17,010	)	$	19,303		$	(2,473	)	$	8,307		$	(17,635	)	$	(11,801	)	$	(1,013	)	$	(30,688	)	$	(14,276	)	$	(45,977	)	$	(11,748	)	$	48,061		$	(17,010	)	$	19,303


	For the Nine Months Ended												For the Nine Months Ended												For the Nine Months Ended												For the Nine Months Ended
	June 30, 2018												June 30, 2017												June 30, 2019												June 30, 2018
	Unrealized Gains (Losses) on Securities Available for Sale			Cash flow hedges			Defined Benefit Plan			Total			Unrealized Gains (Losses) on Securities Available for Sale			Cash flow hedges			Defined Benefit Plan			Total			Unrealized Gains (Losses) on Securities Available for Sale			Cash flow hedges			Defined Benefit Plan			Total			Unrealized Gains (Losses) on Securities Available for Sale			Cash flow hedges			Defined Benefit Plan			Total
Balance at beginning of period	$	(2,915	)	$	10,249		$	(14,826	)	$	(7,492	)	$	416		$	(1,371	)	$	(18,671	)	$	(19,626	)
Other comprehensive income (loss) before reclassifications, net of tax expense of $9,040 and $2,761	(7,560		)	34,365			—			26,805			(2,889		)	8,016			—			5,127
Amounts reclassified from accumulated other comprehensive income (loss), net of tax expense of $64 and $(1,453)	—			(878		)	910			32			—			1,662			1,036			2,698
Accumulated other comprehensive income (loss) at beginning of period																									$	(13,624	)	$	51,914		$	(15,068	)	$	23,222		$	(2,915	)	$	10,249		$	(14,826	)	$	(7,492	)
Other comprehensive income (loss) before reclassifications, net of tax expense (benefit) of $(16,396) and $9,040																									12,611			(74,286		)	—			(61,675		)	(7,560		)	34,365			—			26,805
Amounts reclassified, net of tax expense (benefit) of $(2,000) and $64																									—			(8,316		)	792			(7,524		)	—			(878		)	910			32
Other comprehensive income (loss)	(7,560		)	33,487			910			26,837			(2,889		)	9,678			1,036			7,825			12,611			(82,602		)	792			(69,199		)	(7,560		)	33,487			910			26,837
Adoption of ASU 2018-02	(1,273		)	4,325			(3,094		)	(42		)	—			—			—			—			—			—			—			—			(1,273		)	4,325			(3,094		)	(42		)
Balance at end of period	$	(11,748	)	$	48,061		$	(17,010	)	$	19,303		$	(2,473	)	$	8,307		$	(17,635	)	$	(11,801	)	$	(1,013	)	$	(30,688	)	$	(14,276	)	$	(45,977	)	$	(11,748	)	$	48,061		$	(17,010	)	$	19,303

2325

Table of Contents

The following table presents the reclassification adjustment out of accumulated other comprehensive income included in net income and the corresponding line item on the consolidated statements of income for the periods indicated:


	Amounts Reclassified from Accumulated Other Comprehensive Income													Amounts Reclassified from Accumulated Other Comprehensive Income
Details about Accumulated Other Comprehensive Income Components	For the Three Months Ended June 30,						For the Nine Months Ended June 30,						Line Item in the Statement of Income	For the Three Months Ended June 30,						For the Nine Months Ended June 30,						Line Item in the Statement of Income
	2018			2017			2018			2017				2019			2018			2019			2018
Cash flow hedges:
Interest (income) expense, effective portion	$	(2,108	)	$	1,155		$	(1,164	)	$	2,557		Interest expense
Interest (income) expense														$	(3,530	)	$	(2,108	)	$	(10,526	)	$	(1,164	)	Interest expense
Net income tax effect	517			(404		)	286			(895		)	Income tax expense	741			517			2,210			286			Income tax expense
Net of income tax expense (benefit)	(1,591		)	751			(878		)	1,662				(2,789		)	(1,591		)	(8,316		)	(878		)

Amortization of pension plan:
Actuarial loss	420			531			1,259			1,594			(a)	334			420			1,002			1,259			(a)
Net income tax effect	(104		)	(186		)	(349		)	(558		)	Income tax expense	(70		)	(104		)	(210		)	(349		)	Income tax expense
Net of income tax expense (benefit)	316			345			910			1,036				264			316			792			910

Adoption of ASU 2018-02	—			—			(42		)	—			(b)	—			—			—			(42		)	(b)
Total reclassifications for the period	$	(1,275	)	$	1,096		$	(10	)	$	2,698			$	(2,525	)	$	(1,275	)	$	(7,524	)	$	(10	)

(a) This item is included in the computation of net periodic pension cost. See Note 9. Defined Benefit Plan for additional disclosure.

(b) This item is a reclassification between Accumulated Other Comprehensive Income and Retained Earnings due to the adoption of ASU 2018-02 ~~Income Statement - Reporting Comprehensive Income (Topic 220), adopted by the Company as of January1, 2018, permits an entity to elect to reclassify the tax effects that were stranded~~ in ~~other comprehensive income, resulting from the Tax Cuts and Jobs Act, to retained earnings.~~fiscal year 2018.

8. INCOME TAXES

The Company and its subsidiaries file income tax returns in the U.S. federal jurisdiction and in various state and city jurisdictions. The Company is no longer subject to income tax examinations in its major jurisdictions for tax years prior to 2015. During the quarter ending March 31, 2018, the State of Ohio Department of Taxation initiated and completed, with no adjustments, an audit of the Association’s Financial Institutions Tax Returns based on calendar year filings for 2014, 2015, and 2016

The Company recognizes interest and penalties on income tax assessments or income tax refunds, where applicable, in the financial statements as a component of its provision for income taxes.

On December 22, 2017, the U.S. government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs ~~Act (the “Act”).~~Act. Among its numerous changes to the Internal Revenue Code, the Act reduced the federal corporate tax rate to 21% from 35% effective January 1, 2018. ~~Under Section 15~~Because of the ~~Internal Revenue Code, the Company is required to apply~~Company's September 30 fiscal year end, a blended federal tax rate of 24.53% was applied to the fiscal year ended September 30, 2018. The federal statutory rate of 21% is effective for the period that includes the enactment date. The blended rate for the annual period is based on the applicable tax rates before and after the change and the number of days in the year. The Company's blended statutory federal rate forCompany beginning with the fiscal year ending September 30, ~~2018 is 24.53%.~~2019.

As a result of changes to the federal tax rate, the Company revalued its net deferred tax assets as of December 22, 2017 and continues to refine this estimate while also estimating the impact of book-tax differences arising during the current fiscal year that are expected to reverse at a lower federal tax rate in future years. During the three and nine months ended June 30, 2018, respectively, the Company recorded $250 and $4,894 of additional income tax expense related to the change in federal tax rates. In accordance with SEC Staff Accounting Bulletin 118 (“SAB 118”), future adjustments will be recorded as discrete items to income tax expense in the period in which those adjustments become estimable and finalized.

The Company’s combined federal and state effective income tax rate was ~~25.5%~~21.9% and ~~33.8%~~29.7% for ~~the three months ended June 30, 2018 and June 30, 2017, respectively. For~~ the nine months ended June 30, ~~2018~~2019 and June 30, ~~2017, the effective income tax rate was 29.7% and 33.0%,~~2018, respectively. The decrease in the effective tax rate ~~for the three and nine months periods compared to the same periods during fiscal 2017~~ is primarily due to a lower federal statutory rate in the ~~impact~~recent fiscal year period, and $34 and $4,644 of additional tax expense related to the re-measurement of the ~~Act~~Company's deferred tax asset during the nine months ended June 30, 2019 and June 30, 2018, respectively, as ~~discussed above.~~

~~Table~~a result of ~~Contents~~

the Act.

The Company makes certain investments in limited partnerships which invest in affordable housing projects that qualify for the Low Income Housing Tax ~~Credit.~~Credit (LIHTC). The Company acts as a limited partner in these investments and does not exert control over the operating or financial policies of the partnership. The Company accounts for its interests in LIHTCs using the proportional amortization method. The impact of the Company's investments in tax credit entities on the provision for income taxes was not material during the ~~three and~~ nine months ended June 30, ~~2018~~2019 and June 30, ~~2017.~~2018.

Table of Contents

9. DEFINED BENEFIT PLAN

The Third Federal Savings Retirement Plan (the “Plan”) is a defined benefit pension plan. Effective December 31, 2002, the Plan was amended to limit participation to employees who met the Plan’s eligibility requirements on that date. Effective December 31, 2011, the Plan was amended to freeze future benefit accruals for participants in the Plan. After December 31, 2002, employees not participating in the Plan, upon meeting the applicable eligibility requirements, and those eligible participants who no longer receive service credits under the Plan, participate in a separate tier of the Company’s defined contribution 401(k) Savings Plan. Benefits under the Plan are based on years of service and the employee’s average annual compensation (as defined in the Plan) through December 31, 2011. The funding policy of the Plan is consistent with the funding requirements of U.S. federal and other governmental laws and regulations.

The components of net periodic cost recognized in other non-interest expense in the unaudited Consolidated Statements of Income are as follows:



	Three Months Ended						Nine Months Ended
	June 30,						June 30,
	2019			2018			2019			2018
Interest cost	$	808		$	774		$	2,422		$	2,322
Expected return on plan assets	(1,146		)	(1,036		)	(3,438		)	(3,107		)
Amortization of net loss	334			420			1,002			1,259
Net periodic cost (benefit)	$	(4	)	$	158		$	(14	)	$	474

Three Months Ended Nine Months Ended
June 30, June 30,
2018 2017 2018 2017
Interest cost $ 774
$ 767
$ 2,322
$ 2,301
Expected return on plan assets (1,036 ) (1,033 ) (3,107 ) (3,100 )
Amortization of net loss 420
531
1,259
1,594
Net periodic cost $ 158
$ 265
$ 474
$ 795

There were no required minimum employer contributions during the nine months ended June 30, ~~2018.~~2019. However, the Company made a voluntary contribution of ~~$5,000~~$2,000 during the three months ended June 30, ~~2018.~~2019. There are no other employer contributions, voluntary or required, expected during the remainder of the fiscal ~~year.~~year ending September 30, 2019.

10. EQUITY INCENTIVE PLAN

In December ~~2017, 25,200~~2018, 138,400 restricted stock units were granted to certain directors and officers of the ~~Company. In January 2018, 1,045,100 options to purchase common stock~~Company and ~~422,900 restricted~~64,500 performance stock units were granted to certain officers ~~or employees~~ of the Company. The awards were made pursuant to the ~~shareholder-approved~~Amended and Restated 2008 Equity Incentive ~~Plan.~~

AtPlan, which was approved at the annual meeting of shareholders held on February 22, ~~2018, shareholders~~2018.

The performance stock units vest in the form of ~~the~~ Company approved the TFS Financial Corporation Amended and Restated 2008 Equity Incentive Plan. The Amended and Restated 2008 Equity Incentive Plan is substantially similar to the previous plan, except that the number of future shares eligible to be granted has been reduced to 8,450,000 shares and the term to grant shares has been extended to February 21, 2028. In May 2018, 5,000 options to purchase common stock ~~and 5,000 restricted~~issued at the end of a three-year period, based on the pro-rata achievement of performance based metrics over a two-year period. The Company recognizes compensation expense for the fair value of performance stock units ~~were granted pursuant to~~on a straight-line basis over the ~~Amended and Restated 2008 Equity Incentive Plan.~~requisite service period.

~~During~~The following table presents share-based compensation expense recognized during the ~~nine~~ ~~months ended~~ periods presented.



	Three Months Ended June 30,				Nine Months Ended June 30,
	2019		2018		2019		2018
Stock option expense	$	198	$	309	$	635	$	966
Restricted and performance stock units expense	918		795		2,708		2,663
Total stock-based compensation expense	$	1,116	$	1,104	$	3,343	$	3,629

At June 30, ~~2018~~ ~~and~~ ~~2017~~2019, ~~the Company recorded~~ ~~$3,629~~ ~~and~~ ~~$2,960, respectively, of stock-based compensation expense, comprised of stock option expense of~~ ~~$966~~ ~~and~~ ~~$1,156, respectively, and restricted stock units expense of~~ ~~$2,663~~ ~~and $1,804, respectively.~~

At ~~June 30, 2018~~, ~~5,223,709~~4,640,179 shares were subject to options, with a weighted average exercise price of $~~13.66~~13.83 per share and a weighted average grant date fair value of $2.64 per share. Expected future expense related to the ~~1,542,315~~857,714 non-vested options outstanding as of June 30, ~~2018~~2019 is ~~$1,888~~$808 over a weighted average period of ~~1.9~~1.2 years. At June 30, ~~2018~~2019, ~~743,028~~631,073 restricted stock units and performance stock units with a weighted average grant date fair value of $~~14.13~~15.15 per unit, are unvested. Expected future compensation expense relating to the ~~1,329,111~~1,396,821 restricted stock units and performance stock units outstanding as of June 30, ~~2018~~2019 is $~~5,297~~4,970 over a weighted average period of ~~2.2~~1.9 years. Each unit is equivalent to one share of common stock.

~~Table of Contents~~

11. COMMITMENTS AND CONTINGENT LIABILITIES

In the normal course of business, the Company enters into commitments with off-balance sheet risk to meet the financing needs of its customers. Commitments to extend credit are agreements to lend to a customer as long as there is no violation of

Table of Contents

any condition established in the contract. Commitments to originate loans generally have fixed expiration dates of 60 to 360 days or other termination clauses and may require payment of a fee. Unfunded commitments related to home equity lines of credit generally expire from five to 10 years following the date that the line of credit was established, subject to various conditions, including compliance with payment obligations, adequacy of collateral securing the line and maintenance of a satisfactory credit profile by the borrower. Since some of the commitments may expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.

Off-balance sheet commitments to extend credit involve elements of credit risk and interest rate risk in excess of the amount recognized in the consolidated statements of condition. The Company’s exposure to credit loss in the event of nonperformance by the other party to the commitment is represented by the contractual amount of the commitment. The

Company generally uses the same credit policies in making commitments as it does for on-balance-sheet instruments. Interest rate risk on commitments to extend credit results from the possibility that interest rates may have moved unfavorably from the position of the Company since the time the commitment was made.

At June 30, ~~2018~~2019, the Company had commitments to originate loans as follows:



Fixed-rate mortgage loans	$	170,388
Adjustable-rate mortgage loans	246,588
Equity loans and lines of credit	190,964
Total	$	607,940

Fixed-rate mortgage loans $ 213,889
Adjustable-rate mortgage loans 247,443
Equity loans and lines of credit 151,000
Total $ 612,332

At June 30, ~~2018~~2019, the Company had unfunded commitments outstanding as follows:



Equity lines of credit	$	2,109,213
Construction loans	24,856
Limited partner investments	11,541
Total	$	2,145,610

Equity lines of credit $ 1,709,164
Construction loans 39,350
Limited partner investments 11,541
Total $ 1,760,055

At June 30, ~~2018~~2019, the unfunded commitment on home equity lines of credit, including commitments for accounts suspended as a result of material default or a decline in equity, is $~~1,749,774~~2,121,902.

The above commitments are expected to be funded through normal operations.

The Company and its subsidiaries are subject to various legal actions arising in the normal course of business. In the opinion of management, the resolution of these legal actions is not expected to have a material adverse effect on the Company’s consolidated financial condition, results of operation, or statements of cash flows.

12. FAIR VALUE

Under U.S. GAAP, fair value is defined as the price that would be received to sell an asset, or paid to transfer a liability, in an orderly transaction between market participants at the measurement date under current market conditions. A fair value framework is established whereby assets and liabilities measured at fair value are grouped into three levels of a fair value hierarchy, based on the transparency of inputs and the reliability of assumptions used to estimate fair value. The Company’s policy is to recognize transfers between levels of the hierarchy as of the end of the reporting period in which the transfer occurs. The three levels of inputs are defined as follows:



Level 1 –		quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 –		quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets with few transactions, or model-based valuation techniques using assumptions that are observable in the market.
Level 3 –		a company’s own assumptions about how market participants would price an asset or liability.

As permitted under the fair value guidance in U.S. GAAP, the Company elects to measure at fair value mortgage loans classified as held for sale that are subject to pending agency contracts to securitize and sell loans. This election is expected to

~~Table of Contents~~

reduce volatility in earnings related to market fluctuations between the contract trade and settlement dates. At June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, there were no loans held for sale subject to pending agency contracts for which the fair value option was elected.

Table of Contents

Presented below is a discussion of the methods and significant assumptions used by the Company to estimate fair value.

Investment Securities Available for Sale—Investment securities available for sale are recorded at fair value on a recurring basis. At June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, respectively, this includes ~~$541,958~~$564,945 and ~~$537,479~~$531,965 of investments in U.S. government obligations including U.S. Treasury notes and highly liquid collateralized mortgage obligations issued by Fannie Mae, Freddie Mac and Ginnie Mae. Both are measured using the market approach. The fair values of investment securities represent unadjusted price estimates obtained from third party independent nationally recognized pricing services using pricing models or quoted prices of securities with similar characteristics and are included in Level 2 of the hierarchy. Third party pricing is reviewed on a monthly basis for reasonableness based on the market knowledge and experience of company personnel that interact daily with the markets for these types of securities.

Mortgage Loans Held for Sale—The fair value of mortgage loans held for sale is estimated on an aggregate basis using a market approach based on quoted secondary market pricing for loan portfolios with similar characteristics. Loans held for sale are carried at the lower of cost or fair value except, as described above, the Company elects the fair value measurement option for mortgage loans held for sale subject to pending agency contracts to securitize and sell loans. Loans held for sale are included in Level 2 of the hierarchy. At June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, there were $~~1,717~~2,635 and $~~351~~659, respectively, of loans held for sale carried at ~~fair value and at cost, respectively.~~cost.

Impaired Loans—Impaired loans represent certain loans held for investment that are subject to a fair value measurement under U.S. GAAP because they are individually evaluated for impairment and that impairment is measured using a fair value measurement, such as the fair value of the underlying collateral. Impairment is measured using a market approach based on the fair value of the collateral, less estimated costs to dispose, for loans the Company considers to be collateral-dependent due to a delinquency status or other adverse condition severe enough to indicate that the borrower can no longer be relied upon as the continued source of repayment. These conditions are described more fully in Note 4. Loans and Allowance for Loan Losses. To calculate impairment of collateral-dependent loans, the fair market values of the collateral, estimated using exterior appraisals in the majority of instances, are reduced by calculated costs to dispose, derived from historical experience and recent market conditions. Any indicated impairment is recognized by a charge to the allowance for loan losses. Subsequent increases in collateral values or principal pay downs on loans with recognized impairment could result in an impaired loan being carried below its fair value. When no impairment loss is indicated, the carrying amount is considered to approximate the fair value of that loan to the Company because contractually that is the maximum recovery the Company can expect. The recorded investment of loans individually evaluated for impairment based on the fair value of the collateral are included in Level 3 of the hierarchy with assets measured at fair value on a non-recurring basis. The range and weighted average impact of estimated costs to dispose on fair values is determined at the time of impairment or when additional impairment is recognized and is included in quantitative information about significant unobservable inputs later in this note.

Loans held for investment that have been restructured in TDRs and are performing according to the restructured terms of the loan agreement are individually evaluated for impairment using the present value of future cash flows based on the loan’s effective interest rate, which is not a fair value measurement. At June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, respectively, this included ~~$100,031~~$98,584 and $~~95,480~~98,459 in recorded investment of TDRs with related allowances for loss of ~~$11,943~~$12,648 and $~~11,061~~12,002.

Real Estate Owned—Real estate owned includes real estate acquired as a result of foreclosure or by deed in lieu of foreclosure and is carried at the lower of the cost basis or fair value, less estimated costs to dispose. The carrying amounts of real estate owned at June 30, 2019 and September 30, 2018 were $2,120 and $2,794, respectively. Fair value is estimated under the market approach using independent third party appraisals. As these properties are actively marketed, estimated fair values may be adjusted by management to reflect current economic and market conditions. At June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, these adjustments were not significant to reported fair values. At June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, respectively, ~~$1,436~~$760 and $~~3,479~~1,238 of real estate owned is included in Level 3 of the hierarchy with assets measured at fair value on a non-recurring basis where the cost basis equals or exceeds the estimate of fair values, less estimated costs to dispose of these properties. Real estate owned, ~~as reported~~included in other assets in the Consolidated Statements of Condition, includes estimated costs to dispose of ~~$180~~$106 and $~~401~~132 related to properties measured at fair value and ~~$1,935~~$1,466 and $~~2,443~~1,688 of properties carried at their original or adjusted cost basis at June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, respectively.

Derivatives—Derivative instruments include interest rate locks on commitments to originate loans for the held for sale portfolio, forward commitments on contracts to deliver mortgage loans, and interest rate swaps designated as cash flow hedges. Derivatives not designated as cash flow hedges are reported at fair value in other assets or other liabilities on the Consolidated Statement of Condition with changes in value recorded in current earnings. Derivatives qualifying as cash flow hedges, when highly effective, are reported in other assets or other liabilities on the Consolidated Statement of Condition with changes in

~~Table of Contents~~

value recorded in OCI. ~~Should the hedge no longer be considered effective, the ineffective portion of the change in fair value is recorded directly in earnings in the period in which the change occurs. See~~ ~~Note 13. Derivative Instruments~~ for additional details. Fair value of forward commitments is estimated using a market approach based on quoted secondary market pricing for loan portfolios with characteristics similar to loans underlying the derivative contracts. The fair value of interest rate lock commitments is adjusted by a closure rate based on the estimated percentage of commitments that will result in closed loans. The range and weighted average impact of the closure rate is included in quantitative information about significant unobservable inputs later in this note. A significant change in the closure

Table of Contents

rate may result in a significant change in the ending fair value measurement of these derivatives relative to their total fair value. Because the closure rate is a significantly unobservable assumption, interest rate lock commitments are included in Level 3 of the hierarchy. Fair value of forward commitments is estimated using a market approach based on quoted secondary market pricing for loan portfolios with characteristics similar to loans underlying the derivative contracts. Forward commitments on contracts to deliver mortgage loans are included in Level 2 of the hierarchy.

Assets and liabilities carried at fair value on a recurring basis in the Consolidated Statements of Condition at June 30, ~~2018~~2019 and September 30, ~~2017~~2018 are summarized below. There were no liabilities carried at fair value on a recurring basis at June 30, ~~2018.~~2019.


			Recurring Fair Value Measurements at Reporting Date Using								Recurring Fair Value Measurements at Reporting Date Using
	June 30, 2018		Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs		June 30, 2019		Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
			(Level 1)		(Level 2)		(Level 3)				(Level 1)		(Level 2)		(Level 3)
Assets
Investment securities available for sale:
REMICs	$	529,811	$	—	$	529,811	$	—	$	553,318	$	—	$	553,318	$	—
Fannie Mae certificates	8,180		—		8,180		—		7,629		—		7,629		—
U.S. government obligations	3,967		—		3,967		—
U.S. government and agency obligations									3,998		—		3,998		—
Derivatives:
Interest rate lock commitments	7		—		—		7		211		—		—		211
Total	$	541,965	$	—	$	541,958	$	7	$	565,156	$	—	$	564,945	$	211


			Recurring Fair Value Measurements at Reporting Date Using								Recurring Fair Value Measurements at Reporting Date Using
	September 30, 2017		Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs		September 30, 2018		Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
	September 30, 2017		(Level 1)		(Level 2)		(Level 3)		September 30, 2018		(Level 1)		(Level 2)		(Level 3)
Assets
Investment securities available for sale:
REMICs	$	528,536	$	—	$	528,536	$	—	$	519,999	$	—	$	519,999	$	—
Fannie Mae certificates	8,943		—		8,943		—		7,998		—		7,998		—
Derivatives:
Interest rate lock commitments	58		—		—		58
Interest rate swaps	17,001		—		$	17,001	—
U.S. government and agency obligations									3,968		—		3,968		—
Total	$	554,538	$	—	$	554,480	$	58	$	531,965	$	—	$	531,965	$	—

Liabilities
Derivatives:
Interest rate swaps	$	1,233	$	—	$	1,233	$	—
Interest rate lock commitments									$	2	$	—	$	—	$	2
Total	$	1,233	$	—	$	1,233	$	—	$	2	$	—	$	—	$	2

2830

Table of Contents

The table below presents a reconciliation of the beginning and ending balances and the location within the Consolidated Statements of Income where gains (losses) due to changes in fair value are recognized on interest rate lock commitments which are measured at fair value on a recurring basis using significant unobservable inputs (Level 3).



	Three Months Ended June 30,					Nine Months Ended June 30,
	2019		2018			2019			2018
Beginning balance	$	141	$	(2	)	$	(2	)	$	58
Gain (loss) during the period due to changes in fair value:
Included in other non-interest income	70		9			213			(51		)
Ending balance	$	211	$	7		$	211		$	7
Change in unrealized gains for the period included in earnings for assets held at end of the reporting date	$	211	$	7		$	211		$	7

Three Months Ended June 30, Nine Months Ended June 30,
2018 2017 2018 2017
Beginning balance $ (2 ) $ 42
$ 58
$ 99
Gain (loss) during the period due to changes in fair value:
Included in other non-interest income 9
25
(51 ) (32 )
Ending balance $ 7
$ 67
$ 7
$ 67
Change in unrealized gains for the period included in earnings for assets held at end of the reporting date $ 7
$ 67
$ 7
$ 67

Summarized in the tables below are those assets measured at fair value on a nonrecurring basis.


			Nonrecurring Fair Value Measurements at Reporting Date Using								Nonrecurring Fair Value Measurements at Reporting Date Using
	June 30, 2018		Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs		June 30, 2019		Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
	June 30, 2018		(Level 1)		(Level 2)		(Level 3)		June 30, 2019		(Level 1)		(Level 2)		(Level 3)
Impaired loans, net of allowance	$	81,547	$	—	$	—	$	81,547	$	76,664	$	—	$	—	$	76,664
Mortgage loans held for sale	1,717		—		1,717		—
Real estate owned⁽¹⁾	1,436		—		—		1,436		760		—		—		760
Total	$	84,700	$	—	$	1,717	$	82,983	$	77,424	$	—	$	—	$	77,424


⁽¹⁾	Amounts represent fair value measurements of properties before deducting estimated costs to dispose.


			Nonrecurring Fair Value Measurements at Reporting Date Using								Nonrecurring Fair Value Measurements at Reporting Date Using
	September 30, 2017		Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs		September 30, 2018		Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
	September 30, 2017		(Level 1)		(Level 2)		(Level 3)		September 30, 2018		(Level 1)		(Level 2)		(Level 3)
Impaired loans, net of allowance	$	85,080	$	—	$	—	$	85,080	$	82,250	$	—	$	—	$	82,250
Real estate owned⁽¹⁾	3,479		—		—		3,479		1,238		—		—		1,238
Total	$	88,559	$	—	$	—	$	88,559	$	83,488	$	—	$	—	$	83,488


⁽¹⁾	Amounts represent fair value measurements of properties before deducting estimated costs to dispose.

The following provides quantitative information about significant unobservable inputs categorized within Level 3 of the Fair Value Hierarchy. The interest rate lock commitments at June 30, ~~2018~~2019 include both mortgage origination applications and preapprovals. Preapprovals have a much lower closure rate than origination applications as reflected in the weighted average closure ~~rate for the period ending June 30, 2018.~~rate.


	Fair Value						Weighted	Fair Value
	6/30/2018	Valuation Technique(s)	Unobservable Input	Range			Average	June 30, 2019	Valuation Technique(s)	Unobservable Input	Range			Weighted Average
Impaired loans, net of allowance	$81,547	Market comparables of collateral discounted to estimated net proceeds	Discount appraised value to estimated net proceeds based on historical experience:					$76,664	Market comparables of collateral discounted to estimated net proceeds	Discount appraised value to estimated net proceeds based on historical experience:
Impaired loans, net of allowance	$81,547		• Residential Properties	0	-	28%	6.8%	$76,664		• Residential Properties	0	-	28%	6.1%

Interest rate lock commitments	$7	Quoted Secondary Market pricing	Closure rate	0	-	100%	48.0%	$211	Quoted Secondary Market pricing	Closure rate	0	-	100%	60.6%

2931

Table of Contents



	Fair Value
	September 30, 2018	Valuation Technique(s)	Unobservable Input	Range			Weighted Average
Impaired loans, net of allowance	$82,250	Market comparables of collateral discounted to estimated net proceeds	Discount appraised value to estimated net proceeds based on historical experience:
Impaired loans, net of allowance	$82,250		• Residential Properties	0	-	28%	6.4%

Interest rate lock commitments	$(2)	Quoted Secondary Market pricing	Closure rate	0	-	100%	50.0%

Fair Value Weighted
9/30/2017 Valuation Technique(s) Unobservable Input Range Average
Impaired loans, net of allowance $85,080 Market comparables of collateral discounted to estimated net proceeds Discount appraised value to estimated net proceeds based on historical experience:
• Residential Properties 0 - 28% 7.6%

Interest rate lock commitments $58 Quoted Secondary Market pricing Closure rate 0 - 100% 93.0%

The following tables present the estimated fair value of the Company’s financial instruments and their carrying amounts as reported in the Statement of Condition.


	June 30, 2018										June 30, 2019
	Carrying		Estimated Fair Value								Carrying		Fair		Level 1		Level 2		Level 3
	Amount		Total		Level 1		Level 2		Level 3		Amount		Value
Assets:
Cash and due from banks	$	31,105	$	31,105	$	31,105	$	—	$	—	$	28,749	$	28,749	$	28,749	$	—	$	—
Interest earning cash equivalents	227,442		227,442		227,442		—		—		242,599		242,599		242,599		—		—
Investment securities available for sale	541,958		541,958		—		541,958		—		564,945		564,945		—		564,945		—
Mortgage loans held for sale	1,717		1,717		—		1,717		—		2,635		2,710		—		2,710		—
Loans, net:
Mortgage loans held for investment	12,668,342		12,739,388		—		—		12,739,388		13,025,620		13,460,209		—		—		13,460,209
Other loans	3,040		3,074		—		—		3,074		2,878		2,966		—		—		2,966
Federal Home Loan Bank stock	93,544		93,544		N/A		—		—		99,647		99,647		N/A		—		—
Accrued interest receivable	36,883		36,883		—		36,883		—		40,998		40,998		—		40,998		—
Cash collateral held by counterparty	15,726		15,726		15,726		—		—
Cash collateral received from or held by counterparty											26,736		26,736		26,736		—		—
Derivatives	7		7		—		—		7		211		211		—		—		211
Liabilities:
Checking and passbook accounts	$	2,254,625	$	2,254,625	$	—	2,254,625		$	—	$	2,315,351	$	2,315,351	$	—	$	2,315,351	$	—
Certificates of deposit	6,153,663		5,874,522		—		5,874,522		—		6,399,118		6,466,179		—		6,466,179		—
Borrowed funds	3,664,761		3,669,781		—		3,669,781		—		3,833,600		3,837,423		—		3,837,423		—
Borrowers’ advances for insurance and taxes	60,496		60,496		—		60,496		—		57,531		57,531		—		57,531		—
Principal, interest and escrow owed on loans serviced	22,688		22,688		—		22,688		—		19,180		19,180		—		19,180		—

3032

Table of Contents



	September 30, 2018
	Carrying		Fair		Level 1		Level 2		Level 3
	Amount		Value		Level 1		Level 2		Level 3
Assets:
Cash and due from banks	$	29,056	$	29,056	$	29,056	$	—	$	—
Interest earning cash equivalents	240,719		240,719		240,719		—		—
Investment securities available for sale	531,965		531,965		—		531,965		—
Mortgage loans held for sale	659		661		—		661		—
Loans, net:
Mortgage loans held for investment	12,868,273		12,908,729		—		—		12,908,729
Other loans	3,021		3,045		—		—		3,045
Federal Home Loan Bank stock	93,544		93,544		N/A		—		—
Accrued interest receivable	38,696		38,696		—		38,696		—
Cash collateral received from or held by counterparty	13,794		13,794		13,794		—		—
Liabilities:
Checking and passbook accounts	$	2,169,579	$	2,169,579	$	—	$	2,169,579	$	—
Certificates of deposit	6,322,004		6,006,951		—		6,006,951		—
Borrowed funds	3,721,699		3,724,020		—		3,724,020		—
Borrowers’ advances for insurance and taxes	103,005		103,005		—		103,005		—
Principal, interest and escrow owed on loans serviced	31,490		31,490		—		31,490		—
Derivatives	2		2		—		—		2

September 30, 2017
Carrying Estimated Fair Value
Amount Total Level 1 Level 2 Level 3
Assets:
  Cash and due from banks $ 35,243
$ 35,243
$ 35,243
$ —
$ —
  Interest earning cash equivalents 232,975
232,975
232,975
—
—
Investment securities available for sale 537,479
537,479
—
537,479
—
  Mortgage loans held for sale 351
355
—
355
—
  Loans, net:
Mortgage loans held for investment 12,416,256
12,758,951
—
—
12,758,951
Other loans 3,050
3,143
—
—
3,143
  Federal Home Loan Bank stock 89,990
89,990
N/A
—
—
  Accrued interest receivable 35,479
35,479
—
35,479
—
  Cash collateral held by counterparty 2,955
2,955
2,955
—
—
Derivatives 17,059
17,059
—
17,001
58
Liabilities:
  Checking and passbook accounts $ 2,460,416
$ 2,460,416
$ —
$ 2,460,416
$ —
  Certificates of deposit 5,691,209
5,550,162
—
5,550,162
—
  Borrowed funds 3,671,377
3,677,256
—
3,677,256
—
  Borrowers’ advances for insurance and taxes 100,446
100,446
—
100,446
—
Principal, interest and escrow owed on loans serviced 35,766
35,766
—
35,766
—
Derivatives 1,233
1,233
—
1,233
—

Presented below is a discussion of the valuation techniques and inputs used by the Company to estimate fair value.

Cash and Due from Banks, Interest Earning Cash Equivalents, Cash Collateral Received from or Held by Counterparty— The carrying amount is a reasonable estimate of fair value.

Investment and Mortgage-Backed Securities— Estimated fair value for investment and mortgage-backed securities is based on quoted market prices, when available. If quoted prices are not available, management will use as part of their estimation process fair values which are obtained from third party independent nationally recognized pricing services using pricing models, quoted prices of securities with similar characteristics or discounted cash flows.

Mortgage Loans Held for Sale— Fair value of mortgage loans held for sale is based on quoted secondary market pricing for loan portfolios with similar characteristics.

Loans— For mortgage loans held for investment and other loans, fair value is estimated by discounting contractual cash flows adjusted for prepayment estimates using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining term. The use of current rates to discount cash flows reflects current market expectations with respect to credit exposure. Impaired loans are measured at the lower of cost or fair value as described earlier in this footnote.

Federal Home Loan Bank Stock— It is not practical to estimate the fair value of FHLB stock due to restrictions on its transferability. The fair value is estimated to be the carrying value, which is par. All transactions in capital stock of the FHLB Cincinnati are executed at par.

Deposits— The fair value of demand deposit accounts is the amount payable on demand at the reporting date. The fair value of fixed-maturity certificates of deposit is estimated using discounted cash flows and rates currently offered for deposits of similar remaining maturities.

Borrowed Funds— Estimated fair value for borrowed funds is estimated using discounted cash flows and rates currently charged for borrowings of similar remaining maturities.

3133

Table of Contents

Accrued Interest Receivable, Borrowers’ Advances for Insurance and Taxes, and Principal, Interest and Related Escrow Owed on Loans Serviced— The carrying amount is a reasonable estimate of fair value.

Derivatives— Fair value is estimated based on the valuation techniques and inputs described earlier in this footnote.

13. DERIVATIVE INSTRUMENTS

The Company enters into interest rate swaps to add stability to interest expense and manage exposure to interest rate movements as part of an overall risk management strategy. For hedges of the Company's borrowing program, interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for the Company making fixed payments. These derivatives are used to hedge the forecasted cash outflows associated with the Company's FHLB borrowings. At June 30, ~~2018~~2019 and September 30, ~~2017,~~2018, the interest rate swaps used in the Company's asset/liability management strategy have weighted average terms of ~~3.5~~3.7 years and ~~4.1~~3.3 years and weighted average fixed-rate interest payments of ~~1.71%~~1.99% and ~~1.62%~~1.75%, respectively.

Cash flow hedges are initially assessed for effectiveness using regression analysis. The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in OCI and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. ~~Ineffectiveness~~Quarterly, a qualitative analysis is ~~generally measured as~~performed to monitor the ~~amount by which the change in the fair value~~ongoing effectiveness of the hedging ~~instrument exceeds or is substantially less than the present value of the cumulative change in the hedged item's expected cash flows attributable~~instrument. All derivative positions were initially and continue to ~~the risk being hedged over the same period. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings for the period in which it occurs.~~be highly effective at June 30, 2019.

The Company enters into forward commitments for the sale of mortgage loans principally to protect against the risk of adverse interest rate movements on net income. The Company recognizes the fair value of such contracts when the characteristics of those contracts meet the definition of a derivative. These derivatives are not designated in a hedging relationship; therefore, gains and losses are recognized immediately in the statement of income. There were no forward commitments for the sale of mortgage loans at June 30, ~~2018~~2019 or September 30, ~~2017.~~2018.

In addition, the Company is party to derivative instruments when it enters into commitments to originate a portion of its loans, which when funded, are classified as held for sale. Such commitments are not designated in a hedging relationship; therefore, gains and losses are recognized immediately in the statement of income.

The following tables provide the locations within the Consolidated Statements of Condition, notional values and fair values, at the reporting dates, for all derivative instruments.


	June 30, 2018				September 30, 2017				June 30, 2019				September 30, 2018
	Notional Value		Fair Value		Notional Value		Fair Value		Notional Value		Fair Value		Notional Value		Fair Value
Derivatives designated as hedging instruments
Cash flow hedges: Interest rate swaps ⁽¹⁾
Other Assets	$	1,625,000	$	—	$	1,175,000	$	17,001	$	675,000	$	—	$	1,725,000	$	—
Other Liabilities	$	50,000	$	—	$	325,000	$	1,233	$	1,725,000	$	—	$	—	$	—
Total cash flow hedges: Interest rate swaps	$	1,675,000	$	—	$	1,500,000	$	15,768	$	2,400,000	$	—	$	1,725,000	$	—

Derivatives not designated as hedging instruments
Interest rate lock commitments
Other Assets	$	10,276	$	7	$	2,952	$	58	$	11,951	$	211	$	—	$	—
Other Liabilities									$	—	$	—	$	4,248	$	2
Total interest rate lock commitments	$	10,276	$	7	$	2,952	$	58	$	11,951	$	211	$	4,248	$	(2	)

⁽¹⁾ At June 30, 2018, variation margin pledged to or received from a Central Counterparty Clearing House to cover the prior day's fair value of open positions is considered settlement of the derivative position for accounting purposes. At September 30, 2017, variation margin was not recognized as settlement.

3234

Table of Contents

The following tables present the net gains and losses recorded within the Consolidated Statements of Income and the Consolidated Statements of Comprehensive Income relating to derivative instruments.



		Three Months Ended					Nine Months Ended
	Location of Gain or (Loss)	June 30,					June 30,
	Recognized in Income	2019			2018		2019			2018
Cash flow hedges
Amount of gain/(loss) recognized	Other comprehensive income	$	(43,108	)	$	9,292	$	(94,033	)	$	46,233
Amount of gain/(loss) reclassified from AOCI	Interest expense: Borrowed funds	3,530			2,108		10,526			1,164

Derivatives not designated as hedging instruments
Interest rate lock commitments	Other non-interest income	$	70		$	9	$	213		$	(51	)

Three Months Ended Nine Months Ended
Location of Gain or (Loss) June 30, June 30,
Recognized in Income 2018 2017 2018 2017
Cash flow hedges
Amount of gain/(loss) recognized, effective portion Other comprehensive income $ 9,292
$ (6,077 ) $ 46,233
$ 12,332
Amount of gain/(loss) reclassified from AOCI Interest expense: Borrowed funds 2,108
(1,155 ) 1,164
(2,557 )
Amount of ineffectiveness recognized Other non-interest income —
—
—
—

Derivatives not designated as hedging instruments
Interest rate lock commitments Other non-interest income $ 9
$ 25
$ (51 ) $ (32 )

The Company estimates that ~~$14,098~~$175 of the amounts reported in AOCI will be reclassified as a ~~credit~~debit to interest expense during the twelve months ending June 30, ~~2019.~~2020.

Derivatives contain an element of credit risk which arises from the possibility that the Company will incur a loss because a counterparty fails to meet its contractual obligations. The Company's exposure is limited to the replacement value of the contracts rather than the notional or principal amounts. Credit risk is minimized through counterparty margin payments, transaction limits and monitoring procedures. ~~Swap~~All of the Company's swap transactions ~~that~~ are ~~handled by~~cleared through a registered clearing broker ~~are cleared though the broker~~ to a ~~registered~~central clearing organization. The clearing organization establishes daily cash and upfront cash or securities margin requirements to cover potential exposure in the event of default. This process shifts the risk away from the counterparty, since the clearing organization acts as the middleman on each cleared transaction. ~~All of the Company's swap transactions are cleared through a registered clearing broker to a central clearing organization.~~ For derivative transactions cleared through certain clearing parties, variation margin payments are recognized as settlements. At June 30, 2018, the Company's variation margin payments are recognized as settlements, resetting the fair values of interest rate swaps to zero. At September 30, 2017, the Company posted cash collateral of $2,955 related to the initial and daily margin requirements of interest rate swaps. The fair ~~values~~value of derivative instruments are presented on a gross basis, even when the derivative instruments are subject to master netting arrangements.

14. RECENT ACCOUNTING PRONOUNCEMENTS

~~Issued but not yet adopted as of~~Adopted during the nine months ended June 30, ~~2018~~2019

In ~~August 2017,~~May 2014, the FASB issued ASU ~~2017-12 Derivatives and Hedging~~2014-09, Revenue from Contracts with Customers (Topic ~~815): Targeted Improvements~~606). The core principle of the guidance requires an entity to ~~Accounting~~recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled to receive in exchange for Hedging Activities. This Update is intended to more closely align financial reporting of hedging relationships with risk management activities. This amendment expands hedge accounting for both nonfinancial and financial risk components, modifies the presentation of certain hedging relationships in the financial statements and eases hedge effectiveness testing requirements.those goods or services. The amendments ~~are effective~~include a five step process for ~~fiscal years beginning after December 15, 2018. Early adoption is permissible in any interim period after~~consideration of the ~~issuance~~core principle, guidance on the accounting treatment for costs associated with a contract, and disclosure requirements related to the revenue process. The FASB issued several additional ASU's to clarify guidance and provide implementation support for ASU 2014-09. Topic 606 does not apply to revenue within the scope of ~~this update. The Company intends to early adopt the amendments effective~~other standards, such as revenue associated with financial instruments.

Effective October 1, ~~2018.~~2018, the Company adopted ASU 2014-09 and all subsequent amendments related to the ASU (collectively, “Topic 606”). We elected to adopt this guidance utilizing the modified retrospective approach. The ~~update is~~adoption did not ~~expected to~~ have a ~~material~~significant impact onto the Company's consolidated financial ~~condition or results~~statements, as such, a cumulative effect adjustment to beginning retained earnings was not necessary. Neither the new standard, nor any of ~~operations.~~

~~In May 2017,~~ the ~~FASB issued ASU 2017-09, Compensation-Stock Compensation (Topic 718), Scope~~related amendments, resulted in a material change from our current accounting for revenue because a significant amount of ~~Modification Accounting. This Update clarifies when to account for a change~~the Company’s revenue streams such as interest income, are not within the scope of Topic 606. Our services that fall within the scope of Topic 606 are recognized as revenue as we satisfy our performance obligation to the ~~terms or conditions~~customer. The disaggregation of ~~a share-based payment award as a modification. Under the new guidance, modification accounting~~our revenue from contracts with customers in scope of Topic 606 is required only if the fair value (or calculated intrinsic value, if those amounts are being used to measure the award under ASC 718), the vesting conditions, or the classification of the award (as equity or liability) change as a result of the change in terms or conditions. The guidance is effective prospectively for annual periods beginning on or after December 15, 2017, and interim periods within those annual periods. Early adoption is permitted. The Company intends to adopt the guidance effective October 1, 2018. The update is not expected to have a material impact on its consolidated financial condition or results of operations.provided below:

3335

Table of Contents

~~In August 2016, the FASB issued ASU 2016-15, Statement~~



		Three Months Ended June 30,						Nine Months Ended June 30,
	Location of Revenue	2019			2018			2019			2018
Net Gain/(Loss) from Sales of REO	Non-Interest Expense (1)	$	(333	)	$	(12	)	$	(359	)	$	(245	)
Deposit Account and Other Banking Income	Non-Interest Income	235			221			678			677
Total		$	(98	)	$	209		$	319		$	432

____________________________

(1) Net gain/(loss) from sales of ~~Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments. The amendments~~real estate owned (REO) is located in ~~this Update address eight specific cash flow issues with the objective of reducing the existing diversity in how certain cash receipts and cash payments are presented and classified~~non-interest expense in the ~~statement~~consolidated statements of ~~cash flows under~~income because the gains and losses from the sales of REO assets are netted together with real estate owned expenses (which includes associated legal and maintenance expenses).

Sales of REO: The Company derecognizes the REO asset and fully recognizes a gain or loss from the REO sale when control of the property transfers to the buyer, which generally occurs at closing. Topic ~~230, Statement of Cash Flows, and Other Topics. Current guidance is either unclear or~~606 does not ~~include specific guidance on these issues. Additionally, in November 2016,~~significantly change the ~~FASB issued ASU 2016-18, Statement~~pattern of ~~Cash Flows (Topic 230) Restricted Cash, which requires restricted cash or restricted cash equivalents be included in beginning-of-period~~revenue recognition unless the Company finances the sale. When the Company finances the REO sale, the Company assesses whether the buyer is committed to perform their obligations under the contract and end-of-period cash totals and changes in this classification be explained separately. The amendments in both these Updates are effective for public business entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years and should be applied using a retrospective transition method. Early adoption is permitted, provided thatwhether the Company will collect substantially all of the ~~amendments~~consideration to which it is entitled in exchange for the property. Once these criteria are ~~adopted in~~met, the ~~same period.~~REO asset is derecognized and the Company fully recognizes the gain or loss upon transfer of control of the property to the buyer. There are no instances of the Company financing the sale of one of its REO properties during the nine months ended June 30, 2019.

Deposit Account and Other Banking Income: The Company ~~intends to adopt the guidance on October 1, 2018. Adoption of this accounting guidance may affect the presentation in the Company's Consolidated Statements of Cash Flows.~~

~~In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments.~~charges depositors transaction-based service fees, which includes services such as stop-payments, wire transfers, check and checking account charges. The ~~amendments in this Update replace the existing incurred loss impairment methodology with a methodology that reflects the expected credit losses for the remaining life~~performance obligation of the asset. This will require consideration of a broader range of information, including reasonably supportable forecasts, in the measurement of expected credit losses. The amendments expand disclosures of credit quality indicators, requiring disaggregation by year of origination (vintage). Additionally, credit losses on available for sale debt securities will betransaction-based fees is satisfied, and related revenue is recognized, as an allowance rather than a write-down, with reversals permitted as credit loss estimates decline. An entity will apply the amendments in this Update through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective (that is, a modified-retrospective approach). For public business entities that are SEC filers, the amendments are effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption is permitted. Management has formed a working group comprised of teams from across the association including accounting, risk management, and finance. This group has begun assessing the required changes to our credit loss estimation methodologies and systems, as well as additional data and resources that may be required to comply with this standard. The Company is currently evaluating the impact that this accounting guidance may have on its consolidated financial condition or results of operations. The actual effect on our allowance for loan losses at the ~~adoption date will be dependent upon~~point in time we perform the ~~nature of the characteristics of the portfolio as well as the macroeconomic conditions and forecasts at that date.~~

In January 2016, the FASB issued ASU 2016-01, Financial Instruments - Overall (Subtopic 825-10), Recognition and Measurement of Financial Assets and Financial Liabilities. This ASU changes the accounting for certain equity investments, financial liabilities under the fair value option and presentation and disclosure requirements for financial instruments. Equity investments not accounted for under the equity method of accounting will be measured at fair value with changes recognized in net income. If there are no readily determinable fair values, the guidance allows entities to measure investments at cost less impairment, whereby impairment is based on a qualitative assessment. The guidance eliminates the requirement to disclose the methods and significant assumptions used to estimate fair value of financial instruments measured at amortized cost. The guidance also requires financial assets and financial liabilities to be presented separately in the footnotes, grouped by measurement category (fair value, amortized cost) and form of financial assets. If an entity has elected the fair value option to measure liabilities, the new accounting guidance requires the portion of the change in fair value of a liability resulting from credit risk to be presented in OCI. ASU 2018-03 was issued in February 2018 as technical guidance to ASU 2016-01 to aid in clarification and presentation requirements. Both ~~of these~~ accounting and disclosure guidance are effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years on a prospective basis, with a cumulative-effect adjustment to the balance sheet at the beginning of the fiscal year adopted. Early adoption is not permitted. The Company ~~intends to adopt~~adopted this guidance ~~on October 1, 2018. The Company expects the guidance to solely impact the~~

~~Table of Contents~~

~~Company's disclosures, and does not expect adoption will have a material impact on its consolidated financial condition and results of operations.~~

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606), that revises the criteria for determining when to recognize revenue from contracts with customers and expands disclosure requirements. The amendments in the ASU clarify that an entity entering into a contract with a customer to transfer goods, services or nonfinancial assets should recognize revenue in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods, services or nonfinancial assets. This guidance does not apply to customer contracts within the scope of other standards. In August 2015, the FASB issued ASU 2015-14 which defers the effective date of ASU 2014-09 to annual reporting periods and interim periods within those annual periods beginning after December 15, 2017. Early adoption is permitted but only for interim and annual reporting periods beginning after December 15, 2016. During 2016 and 2017, the FASB also issued six separate ASUs which amend the original guidance regarding principal versus agent considerations, identifying performance obligations and licensing, addressing the presentation of sales tax, noncash considerations, contract modifications at transition, and assessing collectability, gains and losses from derecognition of nonfinancial assets and other minor technical corrections and improvements. The Company intends to adopt the amendments October 1, 2018 ~~through~~utilizing the modified-retrospective transition method. A significant amount of the Company's revenues are derived from net interest income, which is excluded from the scope of the amended guidance. The Company's analysis suggests that the adoption of this guidance is not expected to have a material impact on the Consolidated Statements of Income or Consolidated Statements of Condition. The Company ~~does~~did not ~~expect to~~ recognize a cumulative adjustment to equity upon implementation of the standard. The guidance solely impacted the Company's disclosures, and did not have a material impact on the Company's consolidated financial condition or results of operations.

In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments. The amendments in this Update address eight specific cash flow issues with the objective of reducing the existing diversity in how certain cash receipts and cash payments are presented and classified in the statement of cash flows under Topic 230, Statement of Cash Flows, and Other Topics. Current guidance is either unclear or does not include specific guidance on these issues. Additionally, in November 2016, the FASB issued ASU 2016-18, Statement of Cash Flows (Topic 230) Restricted Cash, which requires restricted cash or restricted cash equivalents be included in beginning-of-period and end-of-period cash totals and changes in this classification be explained separately. The amendments in both these Updates are effective for public business entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years and should be applied using a retrospective transition method. Early adoption is permitted, provided that all of the amendments are adopted in the same period. The Company adopted the guidance effective October 1, 2018. Adoption of this accounting guidance did not have a material impact on the presentation of the Consolidated Statements of Cash Flows.

In May 2017, the FASB issued ASU 2017-09, Compensation-Stock Compensation (Topic 718), Scope of Modification Accounting. This Update clarifies when to account for a change to the terms or conditions of a share-based payment award as a modification. Under the new guidance, modification accounting is required only if the fair value (or calculated intrinsic value,

Table of Contents

if those amounts are being used to measure the award under ASC 718), the vesting conditions, or the classification of the award (as equity or liability) change as a result of the change in terms or conditions. The guidance is effective prospectively for annual periods beginning on or after December 15, 2017, and interim periods within those annual periods. Early adoption is permitted. The Company adopted the guidance effective October 1, 2018. The Update did not have a material impact on the Company's consolidated financial condition or results of operations.

In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities. This Update is intended to more closely align financial reporting of hedging relationships with risk management activities. This amendment expands hedge accounting for both nonfinancial and financial risk components, modifies the presentation of certain hedging relationships in the financial statements and eases hedge effectiveness testing requirements. The amendments are effective for fiscal years beginning after December 15, 2018. Early adoption is permissible in any interim period after the issuance of this Update. The Company early adopted the amendments effective October 1, 2018 and revised the disclosures included in footnote 13. Derivative Instruments, accordingly. In October 2018, the FASB issued ASU 2018-16, Derivatives and Hedging (Topic 815), Inclusion of the Secured Overnight Financing Rate (SOFR) Overnight Index SWAP (OIS) Rate as a Benchmark Interest Rate for Hedge Accounting Purposes. The amendments in this Update permit use of the Overnight Index Swap Rate (OIS) rate based on Secured Overnight Financing Rate (SOFR) as a U.S. benchmark interest rate for hedge accounting purposes under Topic 815 in addition to the UST, the LIBOR swap rate, the OIS rate based on the Fed Funds Effective Rate, and the SIFMA Municipal Swap Rate. Third Federal adopted ASU 2018-16 concurrently with ASU 2017-12. The Updates did not have a material impact on the Company's consolidated financial condition or results of operations.

Issued but not yet adopted as of June 30, 2019

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). This guidance changes the accounting treatment of leases by requiring lessees to recognize operating leases on the balance sheet as lease assets (a right-to-use asset) and lease liabilities (a liability to make lease payments), measured on a discounted basis and will require both quantitative and qualitative disclosure regarding key information about the leasing arrangements. An accounting policy election to not recognize operating leases with terms of 12 months or less as assets and liabilities is permitted. This guidance is effective for fiscal years beginning after December 15, 2018, with early adoption permitted. ASU 2016-02 required entities to adopt the new lease standard using a modified retrospective approach. In July 2018, the FASB issued ASU 2018-11, Leases (Topic 842) Targeted Improvements, which provides entities with an additional (and optional) transition method to adopt the new lease standard. Under this new method, an entity initially applies the new leases standard at the adoption date and recognizes a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption. The Company intends to adopt this guidance effective October 1, 2019 utilizing the transition method described in ASU 2018-11. In January 2018, the FASB issued ASU 2018-01, Leases (Topic 842) Land Easement Practical Expedient, which allows entities to elect an optional transition practical expedient to not evaluate under Topic 842 land easements that exist or expired before the entity's adoption of Topic 842. In December 2018, the FASB issued ASU 2018-20, Leases (Topic 842) Narrow-Scope Improvements, which addresses lessor stakeholder questions regarding sales tax, certain lessor costs and the recognition of variable payments for contracts with lease and non-lease components. In March 2019, the FASB issued ASU 2019-01, Leases Codification Improvements, which addresses stakeholder questions regarding presentation of cash flows for sales type and direct financing leases, determining the fair value of the underlying asset by lessors that are not manufacturers or dealers, and transition disclosures related to Topic 250. An implementation team has been created to identify all leases, determine which, if any, practical expedients to utilize, and gather data required to comply. All leases have been identified. The Company selected a third-party vendor to assist in the implementation and subsequent accounting for leases under the ASUs. The Company expects to recognize a right-to-use asset and a lease liability for its operating lease commitments on the Consolidated Statements of Condition and is assessing any additional impact this new standard may have on its consolidated financial condition and results of operations. The Company also anticipates additional disclosures to be provided at adoption.

In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments. The amendments in this Update replace the existing incurred loss impairment methodology with a methodology that reflects the expected credit losses for the remaining life of the asset. This will require consideration of a broader range of information, including reasonably supportable forecasts, in the measurement of expected credit losses. The amendments expand disclosures of credit quality indicators, requiring disaggregation by year of origination (vintage). Additionally, credit losses on available for sale debt securities will be recognized as an allowance rather than a write-down, with reversals permitted as credit loss estimates decline. An entity will apply the amendments in this Update through a modified-retrospective approach, resulting in a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. For public business entities that are SEC filers, the amendments are effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption is permitted. The Company intends to adopt this guidance effective October 1, 2020. In May 2019, the FASB issued ASU

Table of Contents

2019-05, Financial Instruments - Credit Losses (Topic 326) Targeted Transition Relief, which addresses stakeholders' concerns by providing an option to irrevocably elect the fair value option for certain financial assets previously measured at amortized cost basis. Management has formed a working group comprised of associates from across the Company including accounting, risk management, and finance. This group has begun assessing the required changes to our credit loss estimation methodologies and systems, as well as additional data and resources that may be required to comply with this standard. The Company is incurrently evaluating the ~~process~~impact that this accounting guidance may have on its consolidated financial condition or results of ~~developing additional disclosures that~~operations. The actual effect on our allowance for loan losses at the adoption date will be ~~required~~dependent upon the nature of the characteristics of the portfolio as well as the macroeconomic conditions and forecasts at that date.

In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820), Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement. The amendments in this Update add, remove and modify the disclosure requirements on fair value measurements in Topic 820. The amendments in this Update are effective for all entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. Early adoption is permitted upon issuance of this Update. The Company intends to adopt the amendments effective October 1, 2020. The Update is not expected to have a material impact on the Company's consolidated financial condition, results of operations, or disclosures.

In August 2018, the FASB issued ASU 2018-15, Internal-Use Software (Subtopic 350-40) - Customer's Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract. Current GAAP does not specifically address the accounting for implementation costs of a hosting arrangement that is a service contract. Accordingly, the amendments in this Update improve current GAAP because they clarify that accounting and align the accounting for implementation costs for hosting arrangements, regardless of whether they convey a license to the hosted software. The amendments in this Update are effective for public business entities for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years. Early adoption of ~~these amendments.~~the amendments in this Update is permitted, including adoption in any interim period, for all entities. The Company intends to adopt the amendments effective October 1, 2020. Management is currently assessing the impact the Update will have on the Company's disclosures.

In April 2019, the FASB issued ASU 2019-04, Codification Improvements to Updates 2016-13, 2017-12 and 2016-01. The amendments related to Update 2016-13 clarify the scope of the credit losses standard and address issues related to accrued interest and recoveries. The Company intends to adopt the credit loss standard amendments concurrently with Update 2016-13 on October 1, 2020. The amendments related to Update 2017-12 address partial-term fair value hedges, fair value hedge basis adjustments and certain transition requirements. The amendments related to Update 2016-01 address the scope of financial instrument recognition and measurement guidance, the requirement for re-measurement under ASC 820 when using the measurement alternative and certain disclosure requirements. The Company intends to early adopt the amendments related to hedging and financial instruments effective July 1, 2019. ASU 2019-04 is not expected to have a material impact on the Company’s consolidated financial condition, results of operation, or disclosures.

The Company has determined that all other recently issued accounting pronouncements will not have a material impact on the Company's consolidated financial statements or do not apply to its operations.

3538

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

~~Forward Looking Statements~~



Forward Looking Statements
This report contains forward-looking statements, which can be identified by the use of such words as estimate, project, believe, intend, anticipate, plan, seek, expect and similar expressions. These forward-looking statements include, among other things:
●	statements of our goals, intentions and expectations;
●	statements regarding our business plans and prospects and growth and operating strategies;
●	statements concerning trends in our provision for loan losses and charge-offs;
●	statements regarding the trends in factors affecting our financial condition and results of operations, including asset quality of our loan and investment portfolios; and
●	estimates of our risks and future costs and benefits.

These forward-looking statements are subject to significant risks, assumptions and uncertainties, including, among other things, the following important factors that could affect the actual outcome of future events:
●	significantly increased competition among depository and other financial institutions;
●	inflation and changes in the interest rate environment that reduce our interest margins or reduce the fair value of financial instruments;
●	general economic conditions, either globally, nationally or in our market areas, including employment prospects, real estate values and conditions that are worse than expected;
●	the strength or weakness of the real estate markets and of the consumer and commercial credit sectors and its impact on the credit quality of our loans and other assets;
●	decreased demand for our products and services and lower revenue and earnings because of a recession or other events;
●	changes in consumer spending, borrowing and savings habits;
●	adverse changes and volatility in the securities markets, credit markets or real estate markets;
●	legislative or regulatory changes that adversely affect our business, including changes in regulatory costs and capital requirements and changes related to our ability to pay dividends and the ability of Third Federal Savings, MHC to waive dividends;
●	changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board or the Public Company Accounting Oversight Board;
●	the adoption of implementing regulations by a number of different regulatory bodies under the DFA, and uncertainty in the exact nature, extent and timing of such regulations and the impact they will have on us;
●	our ability to enter new markets successfully and take advantage of growth opportunities, and the possible short-term dilutive effect of potential acquisitions or de novo branches, if any;
●	future adverse developments concerning Fannie Mae or Freddie Mac;
●	changes in monetary and fiscal policy of the U.S. Government, including policies of the U.S. Treasury and the FRS and changes in the level of government support of housing finance;
●	the continuing governmental efforts to restructure the U.S. financial and regulatory system;
●	the ability of the U.S. Government to remain open, function properly and manage federal debt limits;
●	changes in policy and/or assessment rates of taxing authorities that adversely affect us or our customers;
●	changes in accounting and tax estimates;
●	changes in our organization, or compensation and benefit plans and changes in expense trends (including, but not limited to trends affecting non-performing assets, charge-offs and provisions for loan losses);
●	the inability of third-party providers to perform their obligations to us;
●	a slowing or failure of the prevailing economic recovery; and
●	cyber attacks, computer viruses and other technological risks that may breach the security of our websites or other systems to obtain unauthorized access to confidential information, destroy data or disable our systems.

Because of these and other uncertainties, our actual future results may be materially different from the results indicated by any forward-looking statements. Any forward-looking statement made by us in this report speaks only as of the date on which it is made. We undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future developments or otherwise, except as may be required by law. Please see Part II - Other InformationItem 1A. Risk Factors for a discussion of certain risks related to our business.

~~statements of our goals, intentions and expectations;~~

~~statements regarding our business plans and prospects and growth and operating strategies;~~

~~statements concerning trends in our provision for loan losses and charge-offs;~~

~~statements regarding the trends in factors affecting our financial condition and results of operations, including asset quality of our loan and investment portfolios; and~~

~~estimates of our risks and future costs and benefits.~~

These forward-looking statements are subject to significant risks, assumptions and uncertainties, including, among other things, the following important factors that could affect the actual outcome of future events:

~~significantly increased competition among depository and other financial institutions;~~

~~inflation and changes in the interest rate environment that reduce our interest margins or reduce the fair value of financial instruments;~~

~~general economic conditions, either globally, nationally or in our market areas, including employment prospects, real estate values and conditions that are worse than expected;~~

~~decreased demand for our products and services and lower revenue and earnings because of a recession or other events;~~

~~adverse changes and volatility in the securities markets, credit markets or real estate markets;~~

legislative or regulatory changes that adversely affect our business, including changes in regulatory costs and capital requirements and changes related to our ability to pay dividends and the ability of Third Federal Savings, MHC to waive dividends;

~~our ability to enter new markets successfully and take advantage of growth opportunities, and the possible short-term dilutive effect of potential acquisitions or de novo branches, if any;~~

~~changes in consumer spending, borrowing and savings habits;~~

~~changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board or the Public Company Accounting Oversight Board;~~

~~future adverse developments concerning Fannie Mae or Freddie Mac;~~

~~changes in monetary and fiscal policy of the U.S. Government, including policies of the U.S. Treasury and the FRS and changes in the level of government support of housing finance;~~

~~changes in policy and/or assessment rates of taxing authorities that adversely affect us or our customer;~~

changes in our organization, or compensation and benefit plans and changes in expense trends (including, but not limited to trends affecting non-performing assets, charge-offs and provisions for loan losses);

~~the inability of third-party providers to perform their obligations to us;~~

~~a slowing or failure of the moderate economic recovery;~~

~~changes in accounting and tax estimates;~~

~~the strength or weakness of the real estate markets and of the consumer and commercial credit sectors and its impact on the credit quality of our loans and other assets; and~~

~~the ability of the U.S. Government to manage federal debt limits.~~

Because of these and other uncertainties, our actual future results may be materially different from the results indicated by any forward-looking statements. Any forward-looking statement made by us in this report speaks only as of the date on which it is made. We undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future developments or otherwise, except as may be required by law. Please see ~~Part II - Other InformationItem 1A. Risk Factors~~ ~~for a discussion of certain risks related to our business.~~

3639

Table of Contents

Overview

Our business strategy is to operate as a well-capitalized and profitable financial institution dedicated to providing exceptional personal service to our customers.

Since being organized in 1938, we grew to become, at the time of our initial public offering of stock in April 2007, the nation’s largest mutually-owned savings and loan association based on total assets. We credit our success to our continued emphasis on our primary values: “Love, Trust, Respect, and a Commitment to Excellence, along with Having Fun.” Our values are reflected in the design and pricing of our loan and deposit products, as described below. Our values are further reflected in a long-term revitalization program encompassing the three-mile corridor of the Broadway-Slavic Village neighborhood in Cleveland, Ohio where our main office iswas established and continues to be located and where the educational programs we have established and/or supported are located. We intend to continue to adhere to our primary values and to support our customers and the communities in which we operate.

Management believes that the following matters are those most critical to our success: (1) controlling our interest rate risk exposure; (2) monitoring and limiting our credit risk; (3) maintaining access to adequate liquidity and diverse funding sources; and (4) monitoring and controlling our operating expenses.

Controlling Our Interest Rate Risk Exposure. Although the significant housing and credit quality issues that arose in connection with the 2008 financial crisis had a distinctly negative effect on our operating results and, as described below, that experience ~~enhanced~~made a lasting impression on our risk awareness, historically, our greatest risk has been our exposure to changes in interest rates. When we hold longer-term, fixed-rate assets, funded by liabilities with shorter re-pricing characteristics, we are exposed to potentially adverse impacts from changing interest rates, and most notably rising interest rates. Generally, and particularly over extended periods of time that encompass full economic cycles, interest rates associated with longer-term assets, like fixed-rate mortgages, have been higher than interest rates associated with shorter-term funding sources, like deposits. This difference has been an important component of our net interest income and is fundamental to our operations. We manage the risk of holding longer-term, fixed-rate mortgage assets primarily by maintaining ~~the levels of~~ regulatory capital in excess of ~~those~~levels required to be well capitalized, by promoting adjustable-rate loans and shorter-term, fixed-rate loans, by marketing home equity lines of credit, which carry an adjustable rate of interest indexed to the prime rate and by opportunistically extending the duration of our funding sources.

Levels of Regulatory Capital

At June 30, ~~2018,~~2019, the Company’s Tier 1 (leverage) capital totaled ~~$1.70~~$1.73 billion, or ~~12.31%~~12.18% of net average assets and ~~22.60%~~21.97% of risk-weighted assets, while the Association’s Tier 1 (leverage) capital totaled ~~$1.49~~$1.50 billion, or ~~10.80%~~10.54% of net average assets and ~~19.87%~~19.05% of risk-weighted assets. Each of these measures was more than twice the requirements currently in effect for the Association for designation as “well capitalized” under regulatory prompt corrective action provisions, which set minimum levels of 5.00% of net average assets and 8.00% of risk-weighted assets. Refer to the Liquidity and Capital Resources section of this Item 2 for additional discussion regarding regulatory capital requirements.

Promotion of Adjustable-Rate Loans and Shorter-Term, Fixed-Rate Loans

~~Since 2010, we have offered~~We market an adjustable-rate mortgage loan that provides us with improved interest rate risk characteristics when compared to a 30-year, fixed-rate mortgage loan. Our “Smart Rate” adjustable-rate mortgage offers borrowers an interest rate lower than that of a 30-year, fixed-rate loan. The interest rate of the Smart Rate mortgage is locked for three or five years then resets annually. The Smart Rate mortgage contains a feature to re-lock the rate an unlimited number of times at our then-current interest rate and fee schedule, for another three or five years (which must be the same as the original lock period) without having to complete a full refinance transaction. Re-lock eligibility is subject to a satisfactory payment performance history by the borrower (current at the time of re-lock, and no foreclosures or bankruptcies since the Smart Rate application was taken). In addition to a satisfactory payment history, re-lock eligibility requires that the property continues to be the borrower’s primary residence. The loan term cannot be extended in connection with a re-lock nor can new funds be advanced. All interest rate caps and floors remain as originated.

~~Since 2012, we have offered~~We also offer a ten-year, fully amortizing fixed-rate, first mortgage ~~loan in our product promotions.~~loan. The ten-year, fixed-rate loan has a ~~less severe~~more desirable interest rate risk profile when compared to loans with fixed-rate terms of 15 to 30 years and ~~helps us~~can help to more effectively manage ~~our~~ interest rate risk exposure, yet provides our borrowers with the certainty of a fixed interest rate throughout the life of the obligation.

3740

Table of Contents

The following tables set forth our first mortgage loan production and balances segregated by loan structure at origination.


	For the Nine Months Ended June 30, 2018				For the Nine Months Ended June 30, 2017				For the Nine Months Ended June 30, 2019				For the Nine Months Ended June 30, 2018
	Amount		Percent		Amount		Percent		Amount		Percent		Amount		Percent
	(Dollars in thousands)								(Dollars in thousands)
First Mortgage Loan Originations:
ARM (all Smart Rate) production	$	840,504	49.0	%	$	1,071,375	50.8	%	$	523,078	44.8	%	$	840,504	49.0	%
Fixed-rate production:
Terms less than or equal to 10 years	192,960		11.2		361,733		17.2		60,468		5.2		192,960		11.2
Terms greater than 10 years	681,969		39.8		675,160		32.0		583,617		50.0		681,969		39.8
Total fixed-rate production	874,929		51.0		1,036,893		49.2		644,085		55.2		874,929		51.0
Total First Mortgage Loan Originations:	$	1,715,433	100.0	%	$	2,108,268	100.0	%
Total First Mortgage Loan Originations									$	1,167,163	100.0	%	$	1,715,433	100.0	%


	June 30, 2018				June 30, 2017				June 30, 2019				September 30, 2018
	Amount		Percent		Amount		Percent		Amount		Percent		Amount		Percent
	(Dollars in thousands)								(Dollars in thousands)
Balance of Residential Mortgage Loans Held For Investment:
ARMs	$	5,065,976	46.5	%	$	4,753,481	44.3	%	$	5,086,776	46.6	%	$	5,166,282	46.9	%
Fixed-rate:
Terms less than or equal to 10 years	1,901,281		17.4		2,113,651		19.7		1,558,540		14.3		1,822,918		16.5
Terms greater than 10 years	3,936,748		36.1		3,868,662		36.0		4,269,246		39.1		4,036,544		36.6
Total fixed-rate	5,838,029		53.5		5,982,313		55.7		5,827,786		53.4		5,859,462		53.1
Total Residential Mortgage Loans Held For Investment:	$	10,904,005	100.0	%	$	10,735,794	100.0	%
Total Residential Mortgage Loans Held For Investment									$	10,914,562	100.0	%	$	11,025,744	100.0	%

The following table sets forth the balances as of June 30, ~~2018~~2019 for all ARM loans segregated by the next scheduled interest rate reset date.


	Current Balance of ARM Loans Scheduled for Interest Rate Reset		Current Balance of ARM Loans Scheduled for Interest Rate Reset
During the Fiscal Years Ending September 30,	(In thousands)		(In thousands)
2018	$	75
2019	468,374		$	62
2020	678,181		650,068
2021	1,365,248		1,214,370
2022	1,500,125		1,593,569
2023	1,053,973		1,043,261
2024			585,446
Total	$	5,065,976	$	5,086,776

At June 30, ~~2018~~2019 and September 30, ~~2017~~2018, mortgage loans held for sale, all of which were long-term, fixed-rate first mortgage loans and all of which were held for sale to Fannie Mae, totaled $~~1.7~~2.6 million and $~~0.4~~0.7 million, respectively.

Table of Contents

Loan Portfolio Yield

The following tables set forth the interest yield as of June 30, 2019 for the portfolio of loans held for investment, by type of loan, structure and geographic location.



	June 30, 2019
	Balance		Percent		Yield
	(Dollars in thousands)
Real Estate Loans:
Fixed Rate
Terms less than or equal to 10 years	$	1,558,540	11.9	%	2.94	%
Terms greater than 10 years	4,269,246		32.7	%	4.09	%
Total Fixed-Rate loans	5,827,786		44.6	%	3.78	%

ARMs	5,086,776		39.0	%	3.16	%
Home Equity Loans and Lines of Credit	2,085,853		16.0	%	4.69	%
Construction and Consumer	50,528		0.4	%	4.01	%
Total Loans Receivable, net	$	13,050,943	100.0	%	3.68	%



	June 30, 2019
	Balance		Fixed Rate Balance		Percent		Yield
	(Dollars in thousands)
Residential Mortgage Loans
Ohio	$	6,167,810	$	4,276,870	47.3	%	3.70	%
Florida	1,752,059		699,425		13.4	%	3.48	%
Other	2,994,693		851,491		22.9	%	3.07	%
Total Residential Mortgage Loans	10,914,562		5,827,786		83.6	%	3.49	%
Home Equity Loans and Lines of Credit
Ohio	668,755		60,620		5.1	%	4.69	%
Florida	403,551		34,793		3.1	%	4.57	%
California	338,952		23,000		2.6	%	4.75	%
Other	674,595		17,779		5.2	%	4.73	%
Total Home Equity Loans and Lines of Credit	2,085,853		136,192		16.0	%	4.69	%
Construction and Consumer	50,528		50,528		0.4	%	4.01	%
Total Loans Receivable, net	$	13,050,943	$	6,014,506	100.0	%	3.68	%

Marketing Home Equity Lines of Credit

Since 2016, we have actively marketed home equity lines of credit, which carry an adjustable-rate of interest indexed to the prime rate which provides interest rate sensitivity to that portion of our assets. Prior to 2010, home equity lending also represented a meaningful strategy to manage our interest rate risk profile. Between 2010 and 2015, the Association, in various steps, restricted and modified its home equity lending products and the markets where they were offered, in response to the 2008 financial crisis and the resulting regulatory environments that existed during that time. Through redesigned home equity products, we believe we have re-established home equity line of credit lending as a meaningful strategy to manage our interest rate risk profile. At June 30, 2019, the principal balance of home equity lines of credit totaled $1.64 billion. Our home equity lending is discussed in the Allowance for Loan Losses section of the Critical Accounting Policies that follows this Overview.

Table of Contents

Extending the Duration of Funding Sources

As a complement to our strategies to shorten the duration of our interest earning assets, as described above, we also seek to lengthen the duration of our interest bearing funding sources. These efforts include monitoring the relative costs of alternative funding sources such as retail deposits, brokered certificates of deposit, longer-term (e.g. four to six years) ~~fixed-rate~~fixed rate advances from the FHLB of Cincinnati, and shorter-term (e.g. three months) advances from the FHLB of Cincinnati, the durations of which are extended by correlated interest rate exchange contracts. Each funding alternative is monitored and evaluated based on its effective interest payment rate, options exercisable by the creditor (early withdrawal, right to call, etc.), and collateral requirements. The interest payment rate is a function of market influences that are specific to the nuances and market competitiveness/breadth of each funding source. Generally, early withdrawal options are available to our retail CD

~~Table of Contents~~

customers but not to holders of brokered CDs; issuer call options are not provided on our advances from the FHLB of Cincinnati; and we are not subject to early termination options with respect to our interest rate exchange contracts. Additionally, collateral pledges are not provided with respect to our retail CDs or our brokered ~~CDs;~~CDs, but are required for our advances from the FHLB of Cincinnati as well as for our interest rate exchange contracts.

During the nine months ended June 30, ~~2018, the composition of our duration-extending funding sources changed as follows:~~2019, the balance of deposits increased $222.9 million, which was comprised of a $373.9 million increase in the balance of customer retail ~~CDs increased $433.6~~deposits, partially offset by a $151.0 million ~~while~~decrease in the balance of brokered CDs (which is inclusive of acquisition costs and subsequent amortization) ~~increased $27.4 million.~~. Additionally, during the nine months ended June 30, ~~2018,~~2019, we decreased the balance of our short-term advances from the FHLB of Cincinnati by ~~$3.0~~$266 million; and we added ~~$175.0~~$675 million of new, shorter-term advances from the FHLB of Cincinnati that were matched/correlated to interest rate exchange contracts that extended the effective durations of those shorter-term advances to approximately five to eight years at inception. Interest rate swaps are discussed later in Part 1,Item 3. Quantitative and Qualitative Disclosures About Market Risk.

These funding source modifications facilitated asset growth of ~~$244.0~~$234.4 million and funded stock repurchases of ~~$17.0~~$7.9 million, dividends of ~~$25.3~~$37.1 million and scheduled repayments of long-term borrowed funds of ~~$195.3~~$299.4 million.

Other Interest Rate Risk Management Tools

Since 2016, we have actively marketed home equity lines of credit, which carry an adjustable rate of interest indexed to the prime rate and which provides interest rate sensitivity to that portion of our assets. Prior to 2010, home equity lending also represented a meaningful strategy to manage our interest rate risk profile. Between 2010 and 2015, the Association, in various steps, restricted and modified its home equity lending products and the markets they were offered in response to the 2008 financial crisis and the resulting regulatory environments that existed during that time. Through redesigned home equity products, we have re-established home equity line of credit lending as a meaningful strategy to manage our interest rate risk profile. At June 30, 2018, the principal balance of home equity lines of credit totaled $1.35 billion. Our home equity lending is discussed in the ~~Allowance for Loan Losses~~ ~~section of the~~ ~~Critical Accounting Policies~~ ~~that follows this~~ ~~Overview~~.

We also ~~have the ability to~~ manage interest rate risk by selectively ~~selling mortgage loans in the secondary market. In addition to consistently~~ selling a small portion of our long-term, fixed-rate mortgage loans ~~(i.e.~~in the secondary market. Prior to fiscal 2010, this strategy was used to a greater extent to manage our interest rate risk. At June 30, 2019, we serviced $1.83 billion of loans ~~originated~~for others, of which $934 million were sold in ~~accordance with~~ the ~~stipulations~~secondary market prior to fiscal 2010. While the sales of ~~Fannie Mae's HARP II and Home Ready programs as well as other long-term, fixed-rate~~first mortgage loans ~~that were originated~~remain strategically important for us, since fiscal 2010, they have played only a minor role in ~~accordance with Fannie Mae's requirements), we~~our management of interest rate risk. We can also manage interest rate risk by selling non-Fannie Mae compliant mortgage loans to private investors, although those transactions are dependent upon favorable market conditions, including motivated private investors, and involve more complicated negotiations and longer settlement timelines. ~~In May 2018, $277.4 million of long-term, fixed-rate loans were sold in such a transaction. This was our first sale to a private investor since 2013.~~ Loan sales are discussed later in this Part 1,Item 2. under the heading Liquidity and Capital Resources, and in Part 1,Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Notwithstanding our efforts to manage interest rate risk, should a rapid and substantial increase occur in general market interest rates, or an extended period of a flat yield curve market persists, it is expected that, prospectively and particularly over a multi-year time horizon, the level of our net interest income would be adversely impacted.

Monitoring and Limiting Our Credit Risk. While, historically, we had been successful in limiting our credit risk exposure by generally imposing high credit standards with respect to lending, the confluence of unfavorable regional and macro-economic events that culminated in the 2008 housing market collapse and financial crisis, coupled with our pre-2010 expanded participation in the second lien mortgage lending markets, significantly refocused our attention with respect to credit risk. In response to the evolving economic landscape, we continuously revise and update our quarterly analysis and evaluation procedures, as needed, for each category of our lending with the objective of identifying and recognizing all appropriate credit impairments. At June 30, ~~2018,~~2019, 91% of our assets consisted of residential real estate loans (both “held for sale” and “held for investment”) and home equity loans and lines of credit, which were originated predominantly to borrowers in Ohio and Florida. Our analytic procedures and evaluations include specific reviews of all home equity loans and lines of credit that become 90 or more days past due, as well as specific reviews of all first mortgage loans that become 180 or more days past due. We transfer performing home equity lines of credit subordinate to first mortgages delinquent greater than 90 days to non-accrual status. ~~Also,~~We also charge-off performing loans ~~are charged-off~~ to collateral value and ~~classified~~classify those loans as non-accrual within 60 days of notification of all borrowers filing Chapter 7 bankruptcy, that have not reaffirmed or been dismissed, regardless of ~~if and~~ how long the loans have been performing. Loans where at least one borrower has been discharged of their obligation in Chapter 7 bankruptcy, are classified as TDRs. At June 30, ~~2018, $28.6~~2019, $23.9 million of loans in Chapter 7 bankruptcy status with no other modification to terms were included in total TDRs. At June 30, ~~2018,~~2019, the recorded investment in non-accrual status loans included ~~$30.8~~$26.4 million of performing loans in Chapter 7 bankruptcy status, of which ~~$29.7~~$25.8 million were also reported as TDRs.

Table of Contents

In response to the unfavorable regional and macro-economic environment that arose beginning in 2008, and in an effort to limit our credit risk exposure and improve the credit performance of new customers, we tightened our credit eligibility criteria in evaluating a borrower’s ability to successfully fulfill ~~his or her~~its repayment obligation, ~~and we~~ revised the design of many of

~~Table of Contents~~

our loan products to require higher borrower down-payments, limited the products available for condominiums, eliminated certain product features (such as interest-only adjustable-rate loans and loans above certain LTV ~~ratios with PMI)~~ratios), and ~~we previously~~ suspended home equity lending products with the exception of bridge loans between ~~June~~ 2010 and ~~March~~ 2012. The delinquency level related to loan originations prior to 2009, compared to originations in 2009 and after, reflect the higher credit standards to which we have subjected all new originations. As of June 30, ~~2018,~~2019, loans originated prior to 2009 had a balance of ~~$1.16 billion,~~$876.9 million, of which ~~$32.2~~$27.4 million, or ~~2.8%~~3.1%, were delinquent, while loans originated in 2009 and after had a balance of ~~$11.56~~$12.19 billion, of which ~~$8.5~~$10.3 million, or 0.1%, were delinquent.

One aspect of our credit risk concern relates to high concentrations of our loans that are secured by residential real estate in specific states, particularly Ohio and Florida, in light of the difficulties that arose in connection with the 2008 housing crisis with respect to the real estate markets in those two states. At June 30, ~~2018,~~2019, approximately ~~55.5%~~56.4% and ~~16.0%~~16.1% of the combined total of our residential Core and construction loans held for investment and approximately ~~36.2%~~32.1% and ~~20.6%~~19.4% of our home equity loans and lines of credit were secured by properties in Ohio and Florida, respectively. In an effort to moderate the concentration of our credit risk exposure in individual states, particularly Ohio and Florida, we have utilized direct mail marketing, our internet site and our customer service call center to extend our lending activities to other attractive geographic locations. Currently, in addition to Ohio and Florida, we are actively lending in 1923 other states and the District of Columbia, and as a result of that activity, the concentration ratios of the combined total of our residential, Core and construction loans held for investment ~~for~~in Ohio and Florida ~~as disclosed earlier in this paragraph,~~ have trended downward from their September 30, 2010 levels when the concentrations were 79.1% in Ohio and 19.0% in Florida. Of the total mortgage and equity loan originations for the nine months ended June 30, ~~2018, 29.7%~~2019, 21.0% are secured by properties in states other than Ohio or Florida.

Our residential Home Today loans are another area of credit risk concern. Although we no longer originate loans under this program and the principal balance in these loans had declined to ~~$98.3~~$87.8 million at June 30, ~~2018,~~2019, and constituted only ~~0.8%~~0.6% of our total “held for investment” loan portfolio balance, ~~these loans~~they comprised ~~23.8%~~15.8% and ~~20.6%~~20.4% of our 90 days or greater delinquencies and our total delinquencies, respectively, at that date. At June 30, ~~2018,~~2019, approximately ~~95.2%~~95.4% and ~~4.6%~~4.4% of our residential Home Today loans were secured by properties in Ohio and Florida, respectively. At June 30, ~~2018,~~2019, the percentages of those loans delinquent 30 days or more in Ohio and Florida were ~~8.7%~~8.8% and ~~6.1%~~8.2%, respectively. The disparity between the portfolio composition ratio and delinquency composition ratio reflects the nature of the Home Today loans. We do not offer, and have not offered, loan products frequently considered to be designed to target sub-prime borrowers containing features such as higher fees or higher interest rates, negative amortization, or low initial payment features with adjustable interest rates. Our Home Today loans, the majority of which were entered into with borrowers that had credit profiles that would not have otherwise qualified for our loan products due to deficient credit scores, generally contained the same features as loans offered to our Core borrowers. The overriding objective of our Home Today lending, just as it is with our Core lending, was the creation of successful homeowners. We have attempted to manage our Home Today credit risk by requiring that borrowers attend pre- and post-borrowing financial management education and counseling and that the borrowers be referred to us by a sponsoring organization with which we have partnered. Further, to manage the credit aspect of these loans, inasmuch as the majority of these buyers did not have sufficient funds for required down payments, many loans included private mortgage insurance. At June 30, ~~2018, 19.1%~~2019, 15.0% of Home Today loans included private mortgage insurance coverage. From a peak recorded investment of $306.6 million at December 31, 2007, the total recorded investment of the Home Today portfolio has declined to ~~$98.1~~$87.5 million at June 30, ~~2018. As part~~2019. Since the vast majority of our effort to manage credit risk, effective March 27, 2009, the Home Today underwriting guidelines were revised to be substantially the same as our traditional mortgage product. At June 30, 2018, the recorded investment in Home Today loans were originated ~~subsequent~~prior to March ~~27,~~ 2009 ~~was $3.2 million. Since~~and we are no longer originating loans under our Home Today program, the Home Today portfolio will continue to decline in balance, primarily due to contractual amortization. To supplant the Home Today product and to continue to meet the credit needs of our customers and the communities that we serve, ~~during fiscal 2016~~ we ~~began to offer~~have offered Fannie Mae eligible, Home Ready ~~loans.~~loans since fiscal 2016. These loans are originated in accordance with Fannie Mae's underwriting standards. While we retain the servicing rights related to these loans, the loans, along with the credit risk associated therewith, are securitized/sold to Fannie Mae.

Maintaining Access to Adequate Liquidity and Diverse Funding Sources. For most insured depositories, customer and community confidence are critical to their ability to maintain access to adequate liquidity and to conduct business in an orderly manner. We believe that a well capitalized institution is one of the most important factors in nurturing customer and community confidence. Accordingly, we have managed the pace of our growth in a manner that reflects our emphasis on high capital levels. At June 30, ~~2018,~~2019, the Association’s ratio of Tier 1 (leverage) capital to net average assets (a basic industry measure that deems 5.00% or above to represent a “well capitalized” status) was ~~10.80%~~10.54%. The Association's Tier 1 (leverage) capital ratio is lower at June 30, ~~2018~~2019 than its ratio at September 30, ~~2017,~~2018, which was ~~11.16%~~10.87%, due primarily to an $85 million cash dividend payment that the Association made to the Company, its sole shareholder, in December ~~2017~~2018 that reduced the Association's Tier 1 (leverage) capital ratio by an estimated 6260 basis ~~points partially offset by equity growth during the fiscal year.~~points. Because of its intercompany nature, this dividend payment did not

Table of Contents

impact the Company's consolidated capital ratios which are reported in the Liquidity and Capital Resources section of this Item 2. We expect to continue to remain a well capitalized institution.

~~Table of Contents~~

In managing its level of liquidity, the Company monitors available funding sources, which include attracting new deposits (including brokered CDs), borrowings from others, the conversion of assets to cash and the generation of funds through profitable operations. The Company has traditionally relied on retail deposits as its primary means in meeting its funding needs. At June 30, ~~2018,~~2019, deposits totaled ~~$8.41~~$8.71 billion (including ~~$648.2~~$518.8 million of brokered CDs), while borrowings totaled ~~$3.66~~$3.83 billion and borrowers’ advances and servicing escrows totaled ~~$83.2~~$76.7 million, combined. In evaluating funding sources, we consider many factors, including cost, collateral, duration and optionality, current availability, expected sustainability, impact on operations and capital levels.

To attract deposits, we offer our customers attractive rates of interest on our deposit products. Our deposit products typically offer rates that are highly competitive with the rates on similar products offered by other financial institutions. We intend to continue this practice, subject to market conditions.

We preserve the availability of alternative funding sources through various mechanisms. First, by maintaining high capital levels, we retain the flexibility to increase our balance sheet size without jeopardizing our capital adequacy. Effectively, this permits us to increase the rates that we offer on our deposit products thereby attracting more potential customers. Second, we pledge available real estate mortgage loans and investment securities with the FHLB of Cincinnati and the FRB-Cleveland. At June 30, ~~2018,~~2019, these collateral pledge support arrangements provided the Association with the ability to immediately borrow an additional ~~$185.3~~$19.8 million from the FHLB of Cincinnati and ~~$59.2~~$48.6 million from the FRB-Cleveland Discount Window. From the perspective of collateral value securing FHLB of Cincinnati advances, our capacity limit for additional borrowings beyond the balance outstanding at June 30, ~~2018~~2019 was $4.61 billion, subject to satisfaction of the FHLB of Cincinnati common stock ownership requirement. To satisfy the common stock ownership requirement for the maximum limit of borrowing, we would need to increase our ownership of FHLB of Cincinnati common stock by an additional ~~$92.2~~$92.3 million. Third, we invest in high quality marketable securities that exhibit limited market price variability, and to the extent that they are not needed as collateral for borrowings, can be sold in the institutional market and converted to cash. At June 30, ~~2018,~~2019, our investment securities portfolio totaled ~~$542.0~~$564.9 million. Finally, cash flows from operating activities have been a regular source of funds. During the nine months ended June 30, ~~2018~~2019 and ~~2017,~~2018, cash flows from operations ~~totaled $116.3~~provided $72.6 million and ~~$81.4~~$68.1 million, respectively.

~~Historically, a portion of~~Fannie Mae, historically the ~~residential~~Association’s primary loan investor, implemented, effective July 2010, certain loan origination requirement changes affecting loan eligibility that we chose not to adopt until fiscal 2013. Since then, first mortgage loans (primarily fixed-rate, mortgage refinances with terms of 15 years or more and HARP II, and more recently Home Ready, loans) that weare originated ~~were considered to be highly liquid as they were~~under the revised procedures are eligible for ~~delivery/~~sale to Fannie ~~Mae. However, due~~Mae either as whole loans or within mortgage-backed securities. The HARP II program expired at December 31, 2018. We expect that certain loan types (i.e. our Smart Rate adjustable-rate loans, home purchase fixed-rate loans and 10-year fixed-rate loans) will continue to ~~delivery requirement changes imposed~~be originated under our legacy procedures. For loans that are not originated under the revised (Fannie Mae) procedures, the Association’s ability to reduce interest rate risk via loan sales is limited to those loans that have established payment histories, strong borrower credit profiles and are supported by ~~Fannie Mae as a result~~adequate collateral values that meet the requirements of the ~~2008 financial crisis, effective July 1, 2010, that was no longer an available source~~FHLB's Mortgage Purchase Program or of liquidity for the Company. We have since implemented certain loan origination changes for a portion of our loan production, which resulted in our November 15, 2013 reinstatement as an approved seller to Fannie Mae, which elevates the level of liquidity available for those loans. In addition, we have completed non-agency eligible, whole loan sales, all on a servicing retained basis, of both fixed-rate and Smart Rate loans, demonstrating that with adequate lead time, the majority of our residential first mortgage loan portfolio could be available for liquidity management purposes.private third-party investors. At June 30, ~~2018, $1.7~~2019, $2.6 million of agency eligible, long-term, fixed-rate first mortgage loans were classified as “held for sale.” During the nine months ended June 30, ~~2018, $277.4 million of non-agency eligible, long-term, fixed-rate residential loans were sold on a servicing retained basis to a private investor, $15.7~~2019, $29.5 million of agency-compliant HARP II and Home Ready loans and ~~$80.9~~$36.6 million of long-term, fixed-rate, agency-compliant, non-HARP II, non-Home Ready first mortgage loans were sold to Fannie Mae. Additionally, $19.0 million of fixed-rate loans were sold in a single bulk sale to a private investor.

Overall, while customer and community confidence can never be assured, the Company believes that its liquidity is adequate and that it has access to adequate alternative funding sources.

Monitoring and Controlling Our Operating Expenses. We continue to focus on managing operating expenses. Our ratio of annualized non-interest expense to average assets was 1.40% for the nine months ended June 30, 2019 and 1.42% for the nine months ended June 30, ~~2018 and 1.37% for the nine months ended June 30, 2017. The current year ratio was negatively affected by one-time charges related to the Company's celebration of its 80th anniversary in May,~~ 2018. As of June 30, ~~2018,~~2019, our average assets per full-time employee and our average deposits per full-time employee were ~~$13.4~~$13.7 million and ~~$8.1~~$8.3 million, respectively. We believe that each of these measures compares favorably with industry averages. Our relatively high average ~~balance~~ of deposits (exclusive of brokered CDs) held at our branch offices ($~~204.2~~221.5 million per branch office as of June 30, ~~2018)~~2019) contributes to our expense management efforts by limiting the overhead costs of serving our customers. We will continue our efforts to control operating expenses as we grow our business.

Critical Accounting Policies

Critical accounting policies are defined as those that involve significant judgments and uncertainties, and could potentially give rise to materially different results under different assumptions and conditions. We believe that the most critical

Table of Contents

accounting policies upon which our financial condition and results of operations depend, and which involve the most complex

~~Table of Contents~~

subjective decisions or assessments, are our policies with respect to our allowance for loan losses, income taxes and pension benefits.

Allowance for Loan Losses. We provide for loan losses based on the allowance method. Accordingly, all loan losses are charged to, and all recoveries are credited to, the related allowance. Additions to the allowance for loan losses are provided by charges to income based on various factors which, in our judgment, deserve current recognition in estimating probable losses. We regularly review the loan portfolio and make provisions (or recapture credits) for loan losses in order to maintain the allowance for loan losses in accordance with U.S. GAAP. Our allowance for loan losses consists of two components:


(1)	individual valuation allowances (IVAs) established for any impaired loans dependent on cash flows, such as performing TDRs, and IVAs related to a portion of the allowance on loans individually reviewed that represents further deterioration in the fair value of the collateral not yet identified as uncollectible; and


(2)	general valuation allowances (GVAs), which are comprised of quantitative GVAs, which are general allowances for loan losses for each loan type based on historical loan loss experience and qualitative GVAs, which are adjustments to the quantitative GVAs, maintained to cover uncertainties that affect our estimate of incurred probable losses for each loan type.

The qualitative GVAs expand our ability to identify and estimate probable losses and are based on our evaluation of the following factors, some of which are consistent with factors that impact the determination of quantitative GVAs. For example, delinquency statistics (both current and historical) are used in developing the quantitative GVAs while the trending of the delinquency statistics is considered and evaluated in the determination of the qualitative GVAs. Factors impacting the determination of qualitative GVAs include:

changes in lending policies and procedures including underwriting standards, collection, charge-off or recovery practices;

changes in national, regional, and local economic and business conditions and trends including housing market factors and trends, such as the status of loans in foreclosure, real estate in judgment and real estate owned, and unemployment statistics and trends;

changes in the nature and volume of the portfolios including home equity lines of credit nearing the end of the draw period and adjustable-rate mortgage loans nearing a rate reset;

changes in the experience, ability or depth of lending management;

changes in the volume or severity of past due loans, volume of ~~nonaccrual~~non-accrual loans, or the volume and severity of adversely classified loans including the trending of delinquency statistics (both current and historical), historical loan loss experience and trends, the frequency and magnitude of multiple restructurings of loans previously the subject of TDRs, and uncertainty surrounding borrowers’ ability to recover from temporary hardships for which short-term loan restructurings are granted;

changes in the quality of the loan review system;

changes in the value of the underlying collateral including asset disposition loss statistics (both current and historical) and the trending of those statistics, and additional charge-offs on individually reviewed loans;

existence of any concentrations of credit; and

effect of other external factors such as competition, market interest rate changes or legal and regulatory requirements including market conditions and regulatory directives that impact the entire financial services industry.

When loan restructurings qualify as TDRs and the loans are performing according to the terms of the restructuring, we record an IVA based on the present value of expected future cash flows, which includes a factor for potential subsequent defaults, discounted at the effective interest rate of the original loan contract. Potential defaults are distinguished from multiple restructurings as borrowers who default are generally not eligible for subsequent restructurings. At June 30, ~~2018~~2019, the balance of such individual valuation allowances was $~~11.9~~12.6 million. In instances when loans require multiple restructurings, additional valuation allowances may be required. The new valuation allowance on a loan that has multiple restructurings is calculated based on the present value of the expected cash flows, discounted at the effective interest rate of the original loan contract, considering the new terms of the restructured agreement. Due to the immaterial amount of this exposure to date, we continue to capture this exposure as a component of our qualitative GVA evaluation. The significance of this exposure will be monitored and, if warranted, we will enhance our loan loss methodology to include a new default factor (developed to reflect the estimated impact to the balance of the allowance for loan losses that will occur as a result of subsequent future restructurings) that will be assessed against all loans reviewed collectively. If new default factors are implemented, the qualitative GVA methodology will be adjusted to preclude duplicative loss consideration.

4246

Table of Contents

Home equity loans and lines of credit generally have higher credit risk than traditional residential mortgage loans. These loans and credit lines are usually in a second lien position and when combined with the first mortgage, result in generally higher overall loan-to-value ratios. In a stressed housing market with high delinquencies and decreasing housing prices, as arose beginning in 2008, these higher loan-to-value ratios represent a greater risk of loss to the Company. A borrower with more equity in the property has a vested interest in keeping the loan current when compared to a borrower with little or no equity in the property. In light of the past weakness in the housing market and uncertainty with respect to future employment levels and economic prospects, we conduct an expanded loan level evaluation of our home equity loans and lines of credit, including bridge loans, which are delinquent 90 days or more. This expanded evaluation is in addition to our traditional evaluation procedures. Our home equity loans and lines of credit portfolio continues to comprise a significant portion of our gross charge-offs. At June 30, ~~2018~~,2019, we had a recorded investment of ~~$1.77~~$2.11 billion in home equity loans and equity lines of credit outstanding, ~~$5.9~~$6.8 million, or 0.3%, of which were 90 days or more past due.

We evaluate the allowance for loan losses based upon the combined total of the quantitative and qualitative GVAs and IVAs. We periodically evaluate the carrying value of loans and the allowance is adjusted accordingly. While we use the best information available to make evaluations, future additions to the allowance may be necessary based on unforeseen changes in loan quality and economic conditions.

The following tables set forth the allowance for loan losses allocated by loan category, the percent of allowance in each category to the total allowance, and the percent of loans in each category to total loans at the dates indicated. The allowance for loan losses allocated to each category is not necessarily indicative of future losses in any particular category and does not restrict the use of the allowance to absorb losses in other categories.



	June 30, 2019						March 31, 2019
	Amount		Percent of Allowance to Total Allowance		Percent of Loans in Category to Total Loans		Amount		Percent of Allowance to Total Allowance		Percent of Loans in Category to Total Loans
	(Dollars in thousands)
Real estate loans:
Residential Core	$	18,720	47.6	%	83.0	%	$	19,587	48.7	%	83.7	%
Residential Home Today	3,378		8.6		0.6		3,275		8.1		0.7
Home equity loans and lines of credit	17,211		43.8		16.0		17,420		43.2		15.2
Construction	4		—		0.4		4		—		0.4
Total allowance	$	39,313	100.0	%	100.0	%	$	40,286	100.0	%	100.0	%



	September 30, 2018						June 30, 2018
	Amount		Percent of Allowance to Total Allowance		Percent of Loans in Category to Total Loans		Amount		Percent of Allowance to Total Allowance		Percent of Loans in Category to Total Loans
	(Dollars in thousands)
Real estate loans:
Residential Core	$	18,288	43.1	%	84.7	%	$	18,483	43.1	%	85.0	%
Residential Home Today	3,204		7.6		0.7		3,372		7.8		0.8
Home equity loans and lines of credit	20,921		49.3		14.1		21,112		49.1		13.7
Construction	5		—		0.5		4		—		0.5
Total allowance	$	42,418	100.0	%	100.0	%	$	42,971	100.0	%	100.0	%

June 30, 2018 March 31, 2018
Amount
Percent of
Allowance
to Total
Allowance

Percent of
Loans in
Category to Total
Loans
Amount
Percent of
Allowance
to Total
Allowance

Percent of
Loans in
Category to Total
Loans
(Dollars in thousands)
Real estate loans:
Residential Core $ 18,483
43.1 % 85.0 % $ 14,080
32.7 % 85.5 %
Residential Home Today 3,372
7.8
0.8
3,740
8.7
0.8
Home equity loans and lines of credit 21,112
49.1
13.7
25,282
58.6
13.3
Construction 4
—
0.5
4
—
0.4
Total allowance $ 42,971
100.0 % 100.0 % $ 43,106
100.0 % 100.0 %

September 30, 2017 June 30, 2017
Amount
Percent of
Allowance
to Total
Allowance

Percent of
Loans in
Category to Total
Loans
Amount
Percent of
Allowance
to Total
Allowance

Percent of
Loans in
Category to Total
Loans
(Dollars in thousands)
Real estate loans:
Residential Core $ 14,186
29.0 % 86.2 % $ 13,243
24.2 % 86.2 %
Residential Home Today 4,508
9.2
0.9
4,527
8.2
0.9
Home equity loans and lines of credit 30,249
61.8
12.4
37,154
67.6
12.3
Construction 5
—
0.5
6
—
0.6
Total allowance $ 48,948
100.0 % 100.0 % $ 54,930
100.0 % 100.0 %

4347

Table of Contents

The following table sets forth activity in our allowance for loan losses segregated by geographic location for the periods indicated. The majority of our construction loan portfolio is secured by properties located in Ohio and the balances of other consumer loans are considered immaterial, therefore neither ~~is segregated by geography.~~was segregated.


	As of and For the Three Months Ended June 30,						As of and For the Nine Months Ended June 30,						As of and For the Three Months Ended June 30,						As of and For the Nine Months Ended June 30,
	2018			2017			2018			2017			2019			2018			2019			2018
	(Dollars in thousands)												(Dollars in thousands)
Allowance balance (beginning of the period)	$	43,106		$	56,841		$	48,948		$	61,795		$	40,286		$	43,106		$	42,418		$	48,948
Charge-offs:
Real estate loans:
Residential Core
Ohio	134			552			665			1,434			342			134			713			665
Florida	22			198			51			1,196			158			22			244			51
Other	—			—			27			19			—			—			85			27
Total Residential Core	156			750			743			2,649			500			156			1,042			743
Residential Home Today
Ohio	214			492			1,120			1,586			257			214			583			1,120
Florida	—			—			57			83			—			—			—			57
Other	—			—			—			21
Total Residential Home Today	214			492			1,177			1,690			257			214			583			1,177
Home equity loans and lines of credit
Ohio	339			796			1,932			2,182			389			339			908			1,932
Florida	837			653			1,936			1,849			144			837			644			1,936
California	—			15			—			98			—			—			22			—
Other	—			71			463			563			227			—			504			463
Total Home equity loans and lines of credit	1,176			1,535			4,331			4,692			760			1,176			2,078			4,331
Total charge-offs	1,546			2,777			6,251			9,031			1,517			1,546			3,703			6,251
Recoveries:
Real estate loans:
Residential Core	506			2,077			1,886			4,906			498			506			1,475			1,886
Residential Home Today	555			358			1,556			966			385			555			1,477			1,556
Home equity loans and lines of credit	2,350			2,431			5,832			6,294			1,661			2,350			5,646			5,832
Total recoveries	3,411			4,866			9,274			12,166			2,544			3,411			8,598			9,274
Net recoveries	1,865			2,089			3,023			3,135
Net recoveries (charge-offs)													1,027			1,865			4,895			3,023
Provision (Credit) for loan losses	(2,000		)	(4,000		)	(9,000		)	(10,000		)	(2,000		)	(2,000		)	(8,000		)	(9,000		)
Allowance balance (end of the period)	$	42,971		$	54,930		$	42,971		$	54,930		$	39,313		$	42,971		$	39,313		$	42,971
Ratios:
Net recoveries to average loans outstanding (annualized)	0.06		%	0.07		%	0.02		%	0.03		%
Net charge-offs (recoveries) to average loans outstanding (annualized)													0.03		%	0.06		%	0.05		%	0.02		%
Allowance for loan losses to non-accrual loans at end of the period	60.24		%	67.70		%	60.24		%	67.70		%	53.24		%	60.24		%	53.24		%	60.24		%
Allowance for loan losses to the total recorded investment in loans at end of the period	0.34		%	0.45		%	0.34		%	0.45		%	0.30		%	0.34		%	0.30		%	0.34		%

The net recoveries of $~~3.0~~4.9 million during the nine months ended June 30, ~~2018~~ ~~decreased~~2019 increased from ~~$3.1~~$3.0 million for the nine months ended June 30, ~~2017~~2018, as credit quality ~~remained relatively flat~~continued to improve during the current fiscal year.

With the exception of the Residential Core portfolio, charge-offs decreased during the nine months ended June 30, 2019 in all portfolios when compared to the nine months ended June 30, 2018, reflecting the improving market conditions. The Residential Core portfolio experienced a slight increase in gross charge-offs as a result of an administrative change in the current quarter to fully charge off the balance of any loan that remains delinquent for 700 days, shortened from the previous 1,500 day threshold. We continue to evaluate loans becoming delinquent for potential losses and record provisions for ~~our~~the estimate of potential losses

Table of Contents

of those ~~losses.~~loans. We expect a moderate level of charge-offs to continue as delinquent loans are resolved in the future and uncollected balances are charged against the allowance.

~~Table of Contents~~

During the three months ended June 30, ~~2018~~2019, the total allowance for loan losses decreased ~~$0.1~~ $1.0 million, to ~~$43.0~~$39.3 million from $~~43.1~~40.3 million at March 31, ~~2018~~2019, as we recorded a $2.0 million credit for loan losses, while recoveries exceeded loan charge-offs by ~~$1.9~~$1.0 million. The allowance for loan losses related to loans evaluated collectively decreased by ~~$0.9~~$1.0 million during the three months ended June 30, ~~2018~~2019, and the allowance for loan losses related to loans evaluated individually ~~increased by approximately $0.7 million.~~remained relatively flat. Refer to the "~~analysis~~Activity in the Allowance for Loan Losses" and "Analysis of the ~~allowance~~Allowance for ~~loan losses" and "activity in the allowance for loan losses~~Loan Losses" tables in Note 4 of the Notes to the Unaudited Interim Consolidated Financial Statements for more information. Other than the less significant construction and other consumer loans segments, changes during the three months ended June 30, ~~2018~~2019 in the balances of the GVAs, excluding changes in IVAs, related to the significant loan segments are described as follows:

~~Residential Core~~ – The recorded investment of this segment of the loan portfolio decreased 0.6%, or $66.2 million, during the quarter, while the total allowance for loan losses for this segment increased 30.7% or $4.3 million. The portion of this loan segment’s allowance for loan losses that was determined by evaluating groups of loans collectively (i.e. those loans that were not individually evaluated), increased 60.6%, or $4.2 million, to $11.2 million at June 30, 2018. The ratio of this portion of the allowance for loan losses to the total balance of loans in this loan segment that were evaluated collectively increased to 0.10% for June 30, 2018 as compared to 0.06% for March 31, 2018. Total delinquencies decreased 6.1% to $20.5 million at June 30, 2018 from $21.9 million at March 31, 2018. While loans 90 or more days delinquent decreased 10.2% to $9.9 million at June 30, 2018 from $11.1 million at March 31, 2018, loans 30 to 89 days delinquent decreased by 1.8%. Net recoveries of $0.4 million for the quarter ended June 30, 2018 were less than net recoveries of $1.3 million during the quarter ended June 30, 2017. The portfolio decrease can be attributed to a higher level of loan sales during the quarter, a total of ~~$305.5 million~~ in sales of fixed-rate loans, including a $277.4 million sale to a private investor. The credit profile of this portfolio segment remained strong during the quarter due to the addition of high credit quality, residential first mortgage loans. The portfolio contains adjustable rate loans with fixed interest rates over an initial period of mainly three to five years, followed by annual resets, with various re-lock features that provide options to borrowers. The allowance increased to address the risk prompted by recent increases

•

Residential Core – The recorded investment of this segment of the loan portfolio increased 0.2%, or $23.2 million, while the total allowance for loan losses for this segment decreased 4.4% or $0.9 million. The portion of this loan segment’s allowance for loan losses that was determined by evaluating groups of loans collectively (i.e. those loans that were not individually evaluated), decreased $0.4 million, or 3.6%, from $12.4 million at March 31, 2019, to $11.9 million at June 30, 2019. The ratio of this portion of the allowance for loan losses to the total balance of loans in this loan segment that were evaluated collectively, decreased 0.01% to 0.11% at June 30, 2019 from 0.12% at March 31, 2019. Total delinquencies decreased 18.8% to $17.9 million at June 30, 2019 from $22.1 million at March 31, 2019. Loans 90 or more days delinquent increased 2.3% to $10.9 million at June 30, 2019 from $10.6 million at March 31, 2019. There were net charge-offs of $2 thousand for the quarter ended June 30, 2019 compared to net recoveries of $0.4 million during the quarter ended June 30, 2018. Improved delinquencies and continued recoveries warrant the decrease in the allowance.

•

Residential Home Today – The recorded investment of this segment of the loan portfolio decreased 2.9%, or $2.7 million, as we are no longer originating loans under the Home Today program. The total allowance for loan losses for this segment increased by $0.1 million or 3.1%. The portion of this loan segment’s allowance for loan losses that was determined by evaluating groups of loans collectively (i.e. those loans that were not individually evaluated), decreased by 14.9% to $0.9 million at June 30, 2019 from $1.1 million at March 31, 2019. Similarly, the ratio of this portion of the allowance to the total balance of loans in this loan segment that were evaluated collectively, decreased 0.3% to 1.9% at June 30, 2019 from 2.2% at March 31, 2019. Total delinquencies decreased to $7.7 million at June 30, 2019 from $7.9 million at March 31, 2019. Delinquencies greater than 90 days decreased 14.7% to $3.3 million from $3.9 million at March 31, 2019. Net recoveries of $0.1 million were slightly less during the current quarter compared to $0.3 million during the quarter ended June 30, 2018. The allowance for this portfolio fluctuates based on not only the generally declining portfolio balance, but also on the credit profile trends in this portfolio. This portfolio's allowance increased slightly this quarter, even though there was a decrease in the Home Today balance, as we continue to be aware that risk remains based on the generally less stringent credit requirements that were in place at the time that these borrowers qualified for their loans and the continued depressed home values that remain in this portfolio.

•

Home Equity Loans and Lines of Credit – The recorded investment of this segment of the loan portfolio increased 6.1%, or $121.9 million, to $2.11 billion at June 30, 2019 from $1.99 billion at March 31, 2019. The total allowance for loan losses for this segment decreased 1.20% to $17.2 million from $17.4 million at March 31, 2019. During the quarter ended June 30, 2019, the portion of this loan segment's allowance for loan losses that was determined by evaluating groups of loans collectively (i.e. those loans that were not individually evaluated) decreased by $0.4 million, or 2.3%, from $13.9 million to $13.5 million during the quarter ended June 30, 2019. The ratio of this portion of the allowance to the total balance of loans in this loan segment that were evaluated collectively remained at 0.7% at June 30, 2019 and at March 31, 2019. Net recoveries for this loan segment during the current quarter were less at $0.9 million as compared to $1.2 million for the quarter ended June 30, 2018. Total delinquencies for this portfolio segment increased 3.0% to $12.1 million at June 30, 2019 as compared to $11.7 million at March 31, 2019. Delinquencies greater than 90 days increased 6.9% to $6.8 million at June 30, 2019 from $6.3 million at March 31, 2019. The reduction in the allowance is mainly supported by a reduction in the ~~prime rate, the index at which these loans are scheduled to reset.~~

~~Residential Home Today~~ – The recorded investment of this segment of the loan portfolio decreased 3.1%, or $3.1 million, as we are no longer originating loans under the Home Today program. The total allowance for loan losses for this segment decreased from $3.7 million at the prior quarter to $3.4 million at June 30, 2018. The portion of this loan segment’s allowance for loan losses that was determined by evaluating groups of loans collectively (i.e. those loans that were not individually evaluated), decreased by 28.8% to $1.2 million at June 30, 2018 from $1.6 million at March 31, 2018. The ratio of this portion of the allowance to the total balance of loans in this loan segment that were evaluated collectively decreased approximately 0.5% to 2.1% at June 30, 2018 from 2.6% at March 31, 2018. Total delinquencies decreased to $8.4 million at June 30, 2018 from $9.3 million at March 31, 2018. Delinquencies greater than 90 days decreased to $4.9 million from $5.9 million at March 31, 2018 and loans 30 to 89 days delinquent increased by 1.8%, or $0.1 million. There were net recoveries of $0.3 million during the quarter ending June 30, 2018 compared to net charge-offs of $0.1 million during the quarter ending June 30, 2017. The allowance for this portfolio fluctuates based on not only the generally declining portfolio balance, but also on the credit profile trends in this portfolio. This portfolio's allowance decreased this quarter based on the decrease in the Home Today balance yet risk remains based on the generally less stringent credit requirements that were in place at the time that these borrowers qualified for their loans and the continued depressed home values that remain in this portfolio.

~~Home Equity Loans and Lines of Credit~~ – The recorded investment of this segment of the loan portfolio increased 3.4%, or $58.6 million, to $1.77 billion at June 30, 2018 from $1.71 billion at March 31, 2018. The total allowance for loan losses for this segment decreased approximately $4.1 million to $21.1 million. During the quarter ended June 30, 2018, the portion of this loan segment's allowance for loan losses that was determined by evaluating groups of loans collectively (i.e. those loans that were not individually evaluated) decreased by 20.1%, to $18.6 million from $23.2 million at March 31, 2018. The ratio of this portion of the allowance to the total balance of loans in this loan segment that were evaluated collectively decreased to 1.1% for June 30, 2018 as compared to 1.4% for March 31, 2018. Total delinquencies for this portfolio segment increased 4.5% to $11.8 million at June 30, 2018 as compared to $11.3 million at March 31, 2018. Delinquencies greater than 90 days were substantinally unchanged at $5.9 million at both June 30, 2018 and March 31, 2018, while 30 to 89 days delinquent loans increased 8.9% to $5.9 million at June 30, 2018 from $5.4 million at the prior quarter end. Net recoveries for this loan segment during the current quarter were larger at $1.2 million, as compared to $0.9 million of net recoveries for the quarter ended June 30, 2017. The principal balance of home equity lines of credit coming to an end of the draw period. In recent years, a large portion of the overall allowance has been allocated to the home equity loans and lines of credit portfolio to address exposure from customers whose lines of credit were originated without amortizing payments during the draw period and who could face potential increased payment shock at the end of the draw period. In general, home equity lines of credit originated prior to June 2010 were characterized by a ten-year draw period, with interest only payments, followed by a ten-year repayment period. However, a large number of those lines of credit approaching the end of draw period have been paid off or refinanced without significant loss. The principal balance of home equity lines of credit originated without amortizing payments

Table of Contents

during the draw period that are coming to the end of its draw period through fiscal 2020 is ~~$205.4~~$16.7 million at June 30, ~~2018~~2019 as compared to ~~$306.5~~$28.6 million at March 31, ~~2018. Since these are customers whose~~2019. As this exposure decreases without incurring significant loss, the portion of the overall allowance allocated to the home equity loans and lines of credit ~~were originated without~~category can be decreased. Originations after February 2013 require an amortizing ~~payments~~payment during the draw period ~~they are most at risk for exposure to~~and do not face the same end-of-draw increased payment shock ~~at the end of the draw period. The allowance reflects our consideration of the potentially adverse impact that required payment increases that occur as home equity~~

~~Table of Contents~~

~~lines of credit near the end of their draw periods may have on our borrowers ability to meet their debt service obligations, and as a result, the allowance for this loan segment remains elevated.~~risk.

Loan Portfolio Composition

The following table sets forth the composition of the portfolio of loans held for investment, by type of loan segregated by geographic location at the indicated dates, excluding loans held for sale. The majority of our construction loan portfolio is secured by properties located in Ohio and the balances of other consumer loans are considered immaterial. Therefore, neither is segregated by geographic location.


	June 30, 2018					March 31, 2018					September 30, 2017					June 30, 2017					June 30, 2019					March 31, 2019					September 30, 2018					June 30, 2018
	Amount			Percent		Amount			Percent		Amount			Percent		Amount			Percent		Amount			Percent		Amount			Percent		Amount			Percent		Amount			Percent
	(Dollars in thousands)																				(Dollars in thousands)
Real estate loans:
Residential Core
Ohio	$	5,972,632				$	6,100,300				$	6,061,515				$	5,982,260				$	6,084,087				$	6,026,509				$	6,052,208				$	5,972,632
Florida	1,739,779					1,739,286					1,739,098					1,721,863					1,748,170					1,741,571					1,758,762					1,739,779
Other	3,093,342					3,033,815					2,945,591					2,919,623					2,994,520					3,035,470					3,119,841					3,093,342
Total Residential Core	10,805,753			85.0	%	10,873,401			85.5	%	10,746,204			86.2	%	10,623,746			86.2	%	10,826,777			83.0	%	10,803,550			83.7	%	10,930,811			84.7	%	10,805,753			85.0	%
Residential Home Today
Ohio	93,567					96,541					103,803					106,827					83,723					86,258					90,604					93,567
Florida	4,504					4,589					4,924					4,982					3,889					4,062					4,150					4,504
Other	181					231					237					239					173					175					179					181
Total Residential Home Today	98,252			0.8		101,361			0.8		108,964			0.9		112,048			0.9		87,785			0.6		90,495			0.7		94,933			0.7		98,252			0.8
Home equity loans and lines of credit
Ohio	632,740					624,015					606,301					594,125					668,755					662,068					652,271					632,740
Florida	359,401					359,258					340,530					343,951					403,551					392,651					369,252					359,401
California	252,935					236,353					205,157					205,584					338,952					305,042					268,230					252,935
Other	502,787					471,082					400,327					377,068					674,595					605,819					529,165					502,787
Total Home equity loans and lines of credit	1,747,863			13.7		1,690,708			13.3		1,552,315			12.4		1,520,728			12.3		2,085,853			16.0		1,965,580			15.2		1,818,918			14.1		1,747,863			13.7
Total Construction	60,715			0.5		54,524			0.4		60,956			0.5		68,721			0.6		47,650			0.4		47,783			0.4		64,012			0.5		60,715			0.5
Other consumer loans	3,040			—		2,812			—		3,050			—		2,957			—		2,878			—		2,793			—		3,021			—		3,040			—
Total loans receivable	12,715,623			100.0	%	12,722,806			100.0	%	12,471,489			100.0	%	12,328,200			100.0	%	13,050,943			100.0	%	12,910,201			100.0	%	12,911,695			100.0	%	12,715,623			100.0	%
Deferred loan expenses, net	38,080					35,023					30,865					28,859					41,724					40,177					38,566					38,080
Loans in process	(39,350		)			(31,822		)			(34,100		)			(37,157		)			(24,856		)			(25,089		)			(36,549		)			(39,350		)
Allowance for loan losses	(42,971		)			(43,106		)			(48,948		)			(54,930		)			(39,313		)			(40,286		)			(42,418		)			(42,971		)
Total loans receivable, net	$	12,671,382				$	12,682,901				$	12,419,306				$	12,264,972				$	13,028,498				$	12,885,003				$	12,871,294				$	12,671,382

4650

Table of Contents

OnAt June 30, ~~2018,~~2019, the unpaid principal balance of our home equity loans and lines of credit portfolio consisted of ~~$401.7~~$441.9 million in home equity loans (which included ~~$282.4~~$287.8 million of home equity lines of credit, which are in the amortization period and no longer eligible to be drawn upon, and ~~$23.7~~$28.5 million in bridge loans) and ~~$1.35~~$1.64 billion in home equity lines of credit. The following table sets forth credit exposure, principal balance, percent delinquent 90 days or more, the mean CLTV percent at the time of origination and the current mean CLTV percent of our home equity loans, home equity lines of credit and bridge loan portfolio as of June 30, ~~2018.~~2019. Home equity lines of credit in the draw period are reported according to geographic distribution.


	Credit Exposure		Principal Balance		Percent Delinquent 90 Days or More		Mean CLTV Percent at Origination (2)		Current Mean CLTV Percent (3)		Credit Exposure		Principal Balance		Percent Delinquent 90 Days or More		Mean CLTV Percent at Origination (2)		Current Mean CLTV Percent (3)
	(Dollars in thousands)										(Dollars in thousands)
Home equity lines of credit in draw period (by state)
Ohio	$	1,249,343	$	484,178	0.07	%	60	%	53	%	$	1,334,357	$	511,801	0.13	%	60	%	52	%
Florida	459,473		225,715		0.09	%	57	%	51	%	578,817		283,047		0.02	%	58	%	52	%
California	399,565		189,457		0.03	%	63	%	57	%	570,900		260,889		—	%	62	%	59	%
Other (1)	946,972		446,839		0.11	%	64	%	60	%	1,269,077		588,201		0.02	%	65	%	60	%
Total home equity lines of credit in draw period	3,055,353		1,346,189		0.08	%	61	%	55	%	3,753,151		1,643,938		0.05	%	61	%	55	%
Home equity lines in repayment, home equity loans and bridge loans	401,674		401,674		1.20	%	67	%	51	%	441,915		441,915		1.35	%	66	%	48	%
Total	$	3,457,027	$	1,747,863	0.34	%	62	%	54	%	$	4,195,066	$	2,085,853	0.32	%	62	%	54	%

_________________


(1)	No other individual state has a committed or drawn balance greater than 10% of our total equity lending portfolio nor 5% of total loans.


(2)	Mean CLTV percent at origination for all home equity lines of credit is based on the committed amount.

(3)

Current Mean CLTV is based on best available first mortgage and property values as of June 30, ~~2018.~~2019. Property values are estimated using HPI data published by the FHFA. Current Mean CLTV percent for home equity lines of credit in the draw period is calculated using the committed amount. Current Mean CLTV on home equity lines of credit in the repayment period is calculated using the principal balance.

At June 30, ~~2018, 41.8%~~2019, 35.3% of our home equity lending portfolio was either in a first lien position ~~(24.0%~~(19.0%), in a subordinate (second) lien position behind a first lien that we held ~~(13.6%~~(13.2%) or in a subordinate (second) lien position behind a first lien that was held by a loan that we serviced for others ~~(4.2%~~(3.1%). In addition, at June 30, ~~2018, 14.7%~~2019, 13.7% of our home equity line of credit portfolio in the draw period was making only the required minimum payment on the outstanding line balance.

4751

Table of Contents

The following table sets forth credit exposure, principal balance, percent delinquent 90 days or more, the mean CLTV percent at the time of origination and the current mean CLTV percent of our home equity loans, home equity lines of credit and bridge loan portfolio as of June 30, ~~2018.~~2019. Home equity lines of credit in the draw period are stratified by the calendar year in which originated:


	Credit Exposure		Principal Balance		Percent Delinquent 90 Days or More		Mean CLTV Percent at Origination (1)		Current Mean CLTV Percent (2)		Credit Exposure		Principal Balance		Percent Delinquent 90 Days or More		Mean CLTV Percent at Origination (1)		Current Mean CLTV Percent (2)
	(Dollars in thousands)										(Dollars in thousands)
Home equity lines of credit in draw period(3)
2008 and Prior	$	314,983	$	143,069	0.53	%	63	%	53	%
2009	155,522		57,879		0.40	%	55	%	49	%
2009 and Prior											$	40,599	$	13,363	0.56	%	59	%	45	%
2010	14,373		4,660		—	%	58	%	45	%	11,415		3,462		3.02	%	59	%	41	%
2011	—		—		—	%	—	%	—	%
2012	155		51		—	%	44	%	65	%
2013	23,880		7,585		—	%	60	%	44	%	40		18		—	%	79	%	56	%
2014	175,610		63,912		0.10	%	60	%	45	%	126,780		41,813		0.12	%	60	%	42	%
2015	254,802		108,279		—	%	60	%	49	%	221,962		86,435		0.05	%	60	%	45	%
2016	462,183		206,979		—	%	62	%	54	%	408,491		168,768		0.21	%	61	%	50	%
2017	988,352		467,770		0.01	%	61	%	58	%	883,490		404,251		0.03	%	60	%	54	%
2018	665,493		286,005		—	%	61	%	61	%	1,222,443		582,145		0.01	%	61	%	59	%
2019											837,931		343,683		—	%	63	%	63	%
Total home equity lines of credit in draw period	3,055,353		1,346,189		0.08	%	61	%	55	%	3,753,151		1,643,938		0.05	%	61	%	55	%
Home equity lines in repayment, home equity loans and bridge loans	401,674		401,674		1.20	%	67	%	51	%	441,915		441,915		1.35	%	66	%	48	%
Total	$	3,457,027	$	1,747,863	0.34	%	62	%	54	%	$	4,195,066	$	2,085,853	0.32	%	62	%	54	%

________________


(1)	Mean CLTV percent at origination for all home equity lines of credit is based on the committed amount.

(2)

As shown in the origination by year table above, the percent of loans delinquent 90 days or more (seriously delinquent) for loans originated during the years preceding the 2008 financial and housing crisis are, on a relative basis, higher than for the years following 2008. The years preceding 2008 saw rapidly increasing housing prices, especially in our Florida market. As the housing prices declined along with the general economic downturn and higher levels of unemployment that accompanied the 2008 financial crisis, we see that reflected in delinquencies for those years. Home equity lines of credit originated during those years also saw higher loan amounts, higher permitted loan-to-value ratios, and lower credit scores.


(3)	There are no remaining principal balances of home equity lines of credit for years 2011 and 2012. Those years are excluded from the table above.

In general, the home equity line of credit product originated prior to June 2010 ~~(when~~(at which point new home equity lending was temporarily suspended) was characterized by a ten-year draw period followed by a ten-year repayment period; however, there ~~were two types~~was one type of ~~transactions~~transaction that could result in a draw period that extended beyond ten ~~years. The first transaction~~years, which involved customer requests for increases in the amount of their home equity line of credit. When the customer’s credit performance and profile supported the increase, the draw period term was reset for the ten-year period following the date of the increase in the home equity line of credit amount. A second transaction that impacted the draw period involved extensions. For a period of time prior to June 2008, we had a program that evaluated home equity lines of credit that were nearing the end of their draw period and made a determination as to whether or not the customer should be offered an additional ten-year draw period. If the account and customer met certain pre-established criteria, an offer was made to extend the otherwise expiring draw period by ten years from the date of the offer. If the customer chose to accept the extension, the origination date of the account remained unchanged but the account would have a revised draw period that was extended by ten years. As a result of ~~these two programs,~~this program, the reported draw periods for certain home equity line of credit accounts exceed ten years.

In light of the past weakness in the housing market and uncertainty with respect to future employment levels and economic prospects, we conduct an expanded loan level evaluation of our equity lines of credit which are delinquent 90 days or more. In addition, as customers approach the end of the draw period and face the likelihood of an increased monthly payment

~~Table of Contents~~

during the amortization period, we continue to work with them to manage their loan payments, including the possibility of restructuring loans, in an attempt to help families keep their home.

Table of Contents

The following table sets forth, as of June 30, ~~2018,~~2019, the principal balance of home equity lines of credit in the draw period segregated by the current combined LTV range and by fiscal year in which the draw period expires.


	Current CLTV Category						Current CLTV Category
Home equity lines of credit in draw period (by end of draw fiscal year):	< 80%	80 - 89.9%	90 - 100%	>100%	Unknown (2)	Total	< 80%	80 - 89.9%	90 - 100%	>100%	Unknown (2)	Total
	(Dollars in thousands)						(Dollars in thousands)
2018 (1)	$74,550	$4,998	$1,822	$2,463	$1,215	$85,048
2019 (1)	162,410	4,215	815	783	2,894	171,117	$33,024	$341	$50	$0	$92	$33,507
2020 (1)	117,708	113	14	24	1,352	119,211	90,148	19	14	—	77	90,258
2021 (1)	41,056	—	—	—	155	41,211
2021							32,988	—	—	—	—	32,988
2022	89	—	—	—	—	89	31	—	—	—	—	31
2023 (1)	20	—	—	—	—	20
Post 2023	912,527	7,773	335	94	8,865	929,594
2023							18	—	—	—	—	18
2024							17,272	—	—	5	—	17,277
Post 2024							1,451,079	17,525	308	271	676	1,469,859
Total	$1,308,360	$17,099	$2,986	$3,364	$14,481	$1,346,290	$1,624,560	$17,885	$372	$276	$845	$1,643,938

_________________


(1)	Home equity lines of credit whose draw period ends in fiscal years ~~2018,~~ 2019 and 2020 ~~2021 and 2023~~ include ~~$17.1 million, $46.6 million, $106.2 million, $41.1~~$7.5 million and ~~$0.02~~$9.2 million, respectively, of lines where the customer has an interest only payment during the draw period. All other home equity lines of credit have an amortizing payment during the draw period.


(2)	Market data necessary for stratification is not readily available.

The following table sets forth the breakdown of current mean CLTV percentages for our home equity lines of credit in the draw period as of June 30, ~~2018.~~2019.


	Credit Exposure		Principal Balance		Percent of Total Principal Balance		Percent Delinquent 90 Days or More		Mean CLTV Percent at Origination (2)		Current Mean CLTV Percent (3)		Credit Exposure		Principal Balance		Percent of Total Principal Balance		Percent Delinquent 90 Days or More		Mean CLTV Percent at Origination (2)		Current Mean CLTV Percent (3)
	(Dollars in thousands)												(Dollars in thousands)
Home equity lines of credit in draw period (by current mean CLTV)
< 80%	$	2,984,623	$	1,308,412	97.2	%	0.06	%	61	%	55	%	$	3,703,523	$	1,624,560	98.7	%	0.05	%	61	%	55	%
80 - 89.9%	30,630		17,099		1.3	%	0.63	%	79	%	82	%	46,245		17,885		1.1	%	0.42	%	80	%	81	%
90 - 100%	3,633		2,986		0.2	%	4.18	%	80	%	95	%	756		372		0.1	%	—	%	80	%	94	%
> 100%	3,987		3,364		0.2	%	—	%	78	%	146	%	720		276		—	%	—	%	77	%	121	%
Unknown (1)	32,480		14,328		1.1	%	—	%	58	%	(1	)	1,907		845		0.1	%	—	%	44	%	(1	)
	$	3,055,353	$	1,346,189	100.0	%	0.08	%	61	%	55	%	$	3,753,151	$	1,643,938	100.0	%	0.05	%	61	%	55	%

_________________


(1)	Market data necessary for stratification is not readily available.


(2)	Mean CLTV percent at origination for all home equity lines of credit is based on the committed amount.

(3)

4953

Table of Contents

Delinquent Loans

The following tables set forth the ~~number and~~ recorded investment in loan delinquencies by type, segregated by geographic location and severity of delinquency at the dates indicated. The majority of our construction loan portfolio is secured by properties located in Ohio; therefore, it was not segregated by geography. There were no delinquencies in the construction loan portfolio for the quarters ended June 30, 2018, March 31, 2018, September 30, 2017 and June 30, 2017.


	Loans Delinquent for						Total			Loans Delinquent for
	30-89 Days			90 Days or More			Total			30-89 Days		90 Days or More		Total
	Number	Amount		Number	Amount		Number	Amount		(Dollars in thousands)
	(Dollars in thousands)
June 30, 2018
June 30, 2019
Real estate loans:
Residential Core
Ohio	74	$	8,489	95	$	7,741	169	$	16,230	$	6,003	$	7,632	$	13,635
Florida	6	868		15	2,034		21	2,902		665		1,888		2,553
Other	5	1,258		2	148		7	1,406		379		1,361		1,740
Total Residential Core	85	10,615		112	9,923		197	20,538		7,047		10,881		17,928
Residential Home Today
Ohio	96	3,300		152	4,802		248	8,102		4,098		3,269		7,367
Florida	2	140		5	135		7	275		274		40		314
Total Residential Home Today	98	3,440		157	4,937		255	8,377		4,372		3,309		7,681
Home equity loans and lines of credit
Ohio	93	2,202		120	2,226		213	4,428		1,387		2,677		4,064
Florida	34	1,500		72	1,891		106	3,391		1,718		1,388		3,106
California	10	786		5	305		15	1,091		799		685		1,484
Other	23	1,408		57	1,491		80	2,899		1,390		2,023		3,413
Total Home equity loans and lines of credit	160	5,896		254	5,913		414	11,809		5,294		6,773		12,067
Total	343	$	19,951	523	$	20,773	866	$	40,724	$	16,713	$	20,963	$	37,676


	Loans Delinquent for						Total			Loans Delinquent for
	30-89 Days			90 Days or More			Total			30-89 Days		90 Days or More		Total
	Number	Amount		Number	Amount		Number	Amount		(Dollars in thousands)
	(Dollars in thousands)
March 31, 2018
March 31, 2019
Real estate loans:
Residential Core
Ohio	79	$	7,329	98	$	8,294	177	$	15,623	$	8,108	$	7,015	$	15,123
Florida	7	933		18	2,291		25	3,224		1,931		1,443		3,374
Other	7	2,549		4	465		11	3,014		1,407		2,174		3,581
Total Residential Core	93	10,811		120	11,050		213	21,861		11,446		10,632		22,078
Residential Home Today
Ohio	87	3,309		179	5,779		266	9,088		3,820		3,836		7,656
Florida	1	70		5	134		6	204		175		45		220
Total Residential Home Today	88	3,379		184	5,913		272	9,292		3,995		3,881		7,876
Home equity loans and lines of credit
Ohio	90	2,191		139	2,621		229	4,812		2,343		2,052		4,395
Florida	33	1,841		82	2,133		115	3,974		955		1,493		2,448
California	7	353		3	200		10	553		438		906		1,344
Other	26	1,028		47	929		73	1,957		1,644		1,885		3,529
Total Home equity loans and lines of credit	156	5,413		271	5,883		427	11,296		5,380		6,336		11,716
Total	337	$	19,603	575	$	22,846	912	$	42,449	$	20,821	$	20,849	$	41,670

5054

Table of Contents


	Loans Delinquent for						Total			Loans Delinquent for
	30-89 Days			90 Days or More			Total			30-89 Days		90 Days or More		Total
	Number	Amount		Number	Amount		Number	Amount		(Dollars in thousands)
	(Dollars in thousands)
September 30, 2017
September 30, 2018
Real estate loans:
Residential Core
Ohio	82	$	6,850	114	$	8,756	196	$	15,606	$	7,622	$	7,392	$	15,014
Florida	12	1,671		26	2,507		38	4,178		906		2,455		3,361
Other	1	149		4	712		5	861		1,346		960		2,306
Total Residential Core	95	8,670		144	11,975		239	20,645		9,874		10,807		20,681
Residential Home Today
Ohio	123	5,244		193	6,678		316	11,922		4,483		3,756		8,239
Florida	4	319		5	173		9	492		69		58		127
Total Residential Home Today	127	5,563		198	6,851		325	12,414		4,552		3,814		8,366
Home equity loans and lines of credit
Ohio	117	3,037		133	2,134		250	5,171		2,117		2,286		4,403
Florida	48	1,884		99	2,345		147	4,229		2,011		2,085		4,096
California	7	590		9	354		16	944		302		255		557
Other	22	859		44	575		66	1,434		2,037		1,307		3,344
Total Home equity loans and lines of credit	194	6,370		285	5,408		479	11,778		6,467		5,933		12,400
Total	416	$	20,603	627	$	24,234	1,043	$	44,837	$	20,893	$	20,554	$	41,447


	Loans Delinquent for						Total			Loans Delinquent for
	30-89 Days			90 Days or More			Total			30-89 Days		90 Days or More		Total
	Number	Amount		Number	Amount		Number	Amount		(Dollars in thousands)
	(Dollars in thousands)
June 30, 2017
June 30, 2018
Real estate loans:
Residential Core
Ohio	99	$	8,682	113	$	8,838	212	$	17,520	$	8,489	$	7,741	$	16,230
Florida	9	1,348		26	2,552		35	3,900		868		2,034		2,902
Other	2	313		4	627		6	940		1,258		148		1,406
Total Residential Core	110	10,343		143	12,017		253	22,360		10,615		9,923		20,538
Residential Home Today
Ohio	126	5,154		198	7,203		324	12,357		3,300		4,802		8,102
Florida	1	71		5	174		6	245		140		135		275
Total Residential Home Today	127	5,225		203	7,377		330	12,602		3,440		4,937		8,377
Home equity loans and lines of credit
Ohio	98	2,025		153	2,322		251	4,347		2,202		2,226		4,428
Florida	43	2,141		100	2,318		143	4,459		1,500		1,891		3,391
California	11	653		5	60		16	713		786		305		1,091
Other	17	1,000		42	434		59	1,434		1,408		1,491		2,899
Total Home equity loans and lines of credit	169	5,819		300	5,134		469	10,953		5,896		5,913		11,809
Total	406	$	21,387	646	$	24,528	1,052	$	45,915	$	19,951	$	20,773	$	40,724

Loans delinquent 90 days or more were 0.2% of total net loans at June 30, ~~2018,~~2019, March 31, ~~2018,~~2019, September 30, ~~2017~~2018 and June 30, ~~2017.~~2018. Loans delinquent 30 to 89 days were ~~0.2%~~0.1% of total net loans at June 30, ~~2018,~~2019 and 0.2% at March 31, ~~2018,~~2019, September 30, ~~2017~~2018 and June 30, ~~2017.~~2018.

5155

Table of Contents

Non-Performing Assets and Troubled Debt Restructurings

The following table sets forth the recorded investments and categories of our non-performing assets and TDRs at the dates indicated.


	June 30, 2018			March 31, 2018			September 30, 2017			June 30, 2017			June 30, 2019			March 31, 2019			September 30, 2018			June 30, 2018
	(Dollars in thousands)												(Dollars in thousands)
Non-accrual loans:
Real estate loans:
Residential Core	$	39,618		$	41,223		$	43,797		$	44,941		$	38,696		$	41,126		$	41,628		$	39,618
Residential Home Today	14,799			16,248			18,109			18,871			13,085			14,202			14,641			14,799
Home equity loans and lines of credit	16,917			20,777			17,185			17,328			22,055			21,943			21,483			16,917
Total non-accrual loans (1)(2)	71,334			78,248			79,091			81,140			73,836			77,271			77,752			71,334
Real estate owned	3,191			3,668			5,521			5,524			2,120			2,898			2,794			3,191
Total non-performing assets	$	74,525		$	81,916		$	84,612		$	86,664		$	75,956		$	80,169		$	80,546		$	74,525
Ratios:
Total non-accrual loans to total loans	0.56		%	0.61		%	0.63		%	0.66		%	0.57		%	0.60		%	0.60		%	0.56		%
Total non-accrual loans to total assets	0.51		%	0.56		%	0.58		%	0.60		%	0.51		%	0.54		%	0.55		%	0.51		%
Total non-performing assets to total assets	0.53		%	0.59		%	0.62		%	0.64		%	0.53		%	0.56		%	0.57		%	0.53		%
TDRs: (not included in non-accrual loans above)
Real estate loans:
Residential Core	$	52,046		$	51,188		$	53,511		$	54,234		$	49,575		$	51,072		$	50,351		$	52,046
Residential Home Today	28,420			28,769			28,751			29,476			25,176			25,354			26,861			28,420
Home equity loans and lines of credit	27,299			22,147			20,864			20,266			25,444			26,005			25,604			27,299
Total	$	107,765		$	102,104		$	103,126		$	103,976		$	100,195		$	102,431		$	102,816		$	107,765

_________________

(1)

Totals at June 30, ~~2018,~~2019, March 31, ~~2018,~~2019, September 30, ~~2017,~~2018, and June 30, ~~2017,~~2018, include ~~$45.4~~$49.8 million, ~~$49.2~~$53.3 million, ~~$47.0~~$52.1 million, and ~~$48.9~~$45.4 million, respectively, in TDRs that are less than 90 days past due but included with ~~nonaccrual~~non-accrual loans for a minimum period of six months from the restructuring date due to their non-accrual status prior to restructuring, because they have been partially charged off, or because all borrowers have been discharged of their obligation through a Chapter 7 bankruptcy.


(2)	Includes ~~$10.9~~$10.7 million, ~~$10.4~~$10.6 million, ~~$11.9~~$10.5 million, and ~~$12.6~~$10.9 million in TDRs that are 90 days or more past due at June 30, ~~2018,~~2019, March 31, ~~2018,~~2019, September 30, ~~2017,~~2018, and June 30, ~~2017,~~2018, respectively.

The gross interest income that would have been recorded during the nine months ended June 30, ~~2018~~2019 and June 30, ~~2017~~2018 on non-accrual loans if they had been accruing during the entire period and TDRs if they had been current and performing in accordance with their original terms during the entire period was ~~$7.1~~$6.8 million and ~~$7.7~~$7.1 million, respectively. The interest income recognized on those loans included in net income for the nine months ended June 30, ~~2018~~2019 and June 30, ~~2017~~2018 was ~~$6.9~~$4.1 million and ~~$4.9~~$6.9 million, respectfully.

At June 30, ~~2018,~~2019, March 31, ~~2018,~~2019, September 30, ~~2017,~~2018 and June 30, ~~2017,~~2018, the recorded investment of impaired loans includes accruing TDRs and loans that are returned to accrual status when contractual payments are less than 90 days past due. These loans continue to be individually evaluated for impairment until, at a minimum, contractual payments are less than 30 days past due. Also, the recorded investment of non-accrual loans includes loans that are not included in the recorded investment of impaired loans because they are included in loans collectively evaluated for impairment.

5256

Table of Contents

The table below sets forth the recorded investments and categories of loans representing the difference between non-accrual loans and impaired loans at the dates indicated.


	June 30, 2018			March 31, 2018			September 30, 2017			June 30, 2017			June 30, 2019			March 31, 2019			September 30, 2018			June 30, 2018
	(Dollars in thousands)												(Dollars in thousands)
Non-Accrual Loans	$	71,334		$	78,248		$	79,091		$	81,140		$	73,836		$	77,271		$	77,752		$	71,334
Accruing TDRs	107,765			102,104			103,126			103,976			100,195			102,431			102,816			107,765
Performing Impaired	5,583			5,130			3,607			3,902			5,190			4,537			3,982			5,583
Collectively Evaluated	(3,020		)	(5,209		)	(5,264		)	(3,666		)	(3,720		)	(2,211		)	(3,756		)	(3,020		)
Total Impaired loans	$	181,662		$	180,273		$	180,560		$	185,352		$	175,501		$	182,028		$	180,794		$	181,662

In response to the economic challenges facing many borrowers, we continue to restructure loans, resulting in ~~$164.1~~$160.7 million of TDRs (accrual and non-accrual) recorded at June 30, ~~2018. An increase of $2.4~~2019. There was a $5.7 million decrease in the recorded investment of TDRs from March 31, 2018 is partially attributed to equity lines of credit originated without amortizing payments during the draw period that are coming to the end of the draw period. Borrowers whose lines of credit originated without amortizing payments are most at risk for exposure to increased payment shock at the end of the draw period. There was2019, a ~~$2.1~~$4.7 million ~~increase in the recorded investment of TDRs~~decrease from September 30, ~~2017~~2018 and a ~~$1.4~~$3.5 million decrease from June 30, ~~2017.~~2018.

Loan restructuring is a method used to help families keep their homes and preserve our neighborhoods. This ~~involves~~may involve making changes to the borrowers’ loan terms through interest rate reductions, either for a specific period or for the remaining term of the loan; term extensions including beyond that provided in the original agreement; principal forgiveness; capitalization of delinquent ~~payments in special situations;~~payments; or some combination of the above. Loans discharged through Chapter 7 bankruptcy are also reported as TDRs per OCC interpretive ~~guidance issued in July 2012.~~guidance. For discussion on impairment measurement, see Note 4 to the Unaudited Interim Consolidated Financial Statements: LOANS AND ALLOWANCE FOR LOAN LOSSES.

~~Table of Contents~~

The following table sets forth the recorded investment in accrual and non-accrual TDRs ~~by the types of concessions granted,~~ as of June 30, ~~2018.~~2019.


	Reduction in Interest Rates		Payment Extensions		Forbearance or Other Actions		Multiple Concessions		Multiple Restructurings		Bankruptcy		Total		Initial Restructurings		Multiple Restructurings		Bankruptcy		Total
	(In thousands)														(In thousands)
Accrual
Residential Core	$	9,462	$	254	$	6,276	$	17,055	$	11,601	$	7,398	$	52,046	$	28,298	$	14,252	$	7,025	$	49,575
Residential Home Today	3,512		—		3,513		9,274		11,173		948		28,420		14,732		9,458		986		25,176
Home equity loans and lines of credit	89		5,225		831		19,230		309		1,615		27,299		24,259		173		1,012		25,444
Total	$	13,063	$	5,479	$	10,620	$	45,559	$	23,083	$	9,961	$	107,765	$	67,289	$	23,883	$	9,023	$	100,195
Non-Accrual, Performing
Residential Core	$	488	$	121	$	1,821	$	2,387	$	8,623	$	13,739	$	27,179	$	4,988	$	8,683	$	12,488	$	26,159
Residential Home Today	632		—		530		500		5,209		2,194		9,065		1,644		5,698		1,991		9,333
Home equity loans and lines of credit	—		82		191		3,156		1,832		3,933		9,194		9,610		2,608		2,059		14,277
Total	$	1,120	$	203	$	2,542	$	6,043	$	15,664	$	19,866	$	45,438	$	16,242	$	16,989	$	16,538	$	49,769
Non-Accrual, Non-Performing
Residential Core	$	241	$	—	$	2,334	$	792	$	1,018	$	963	$	5,348	$	3,667	$	1,677	$	724	$	6,068
Residential Home Today	145		—		619		181		2,313		849		4,107		433		2,056		498		2,987
Home equity loans and lines of credit	—		239		532		39		144		533		1,487		1,101		105		433		1,639
Total	$	386	$	239	$	3,485	$	1,012	$	3,475	$	2,345	$	10,942	$	5,201	$	3,838	$	1,655	$	10,694
Total TDRs
Residential Core	$	10,191	$	375	$	10,431	$	20,234	$	21,242	$	22,100	$	84,573	$	36,953	$	24,612	$	20,237	$	81,802
Residential Home Today	4,289		—		4,662		9,955		18,695		3,991		41,592		16,809		17,212		3,475		37,496
Home equity loans and lines of credit	89		5,546		1,554		22,425		2,285		6,081		37,980		34,970		2,886		3,504		41,360
Total	$	14,569	$	5,921	$	16,647	$	52,614	$	42,222	$	32,172	$	164,145	$	88,732	$	44,710	$	27,216	$	160,658

TDRs in accrual status are loans accruing interest and performing according to the terms of the restructuring. To be performing, a loan must be less than 90 days past due as of the report date. Non-accrual, performing status indicates that a loan

Table of Contents

was not accruing interest at the time of restructuring, continues to not accrue interest and is performing according to the terms of the restructuring, but has not been current for at least six consecutive months since its restructuring, has a partial charge-off, or is being classified as non-accrual per the OCC guidance on loans in Chapter 7 bankruptcy status, where all borrowers have filed and have not reaffirmed or been dismissed. Non-accrual, non-performing status includes loans that are not accruing interest because they are greater than 90 days past due and therefore not performing according to the terms of the restructuring.

Income Taxes. We consider accounting for income taxes a critical accounting policy due to the subjective nature of certain estimates, including the impact of tax rate changes, such as those implemented by the ~~Tax Cuts and Jobs~~ Act signed into law in December 2017, that are involved in the calculation. We use the asset/liability method of accounting for income taxes in which deferred tax assets and liabilities are established for the temporary differences between the financial reporting basis and the tax basis of our assets and liabilities. We must assess the realization of the deferred tax asset and, to the extent that we believe that recovery is not likely, a valuation allowance is established. Adjustments to increase or decrease existing valuation allowances, if any, are charged or credited, respectively, to income tax expense. At June 30, ~~2018,~~2019, no valuation allowances were outstanding. Even though we have determined a valuation allowance is not required for deferred tax assets at June 30, ~~2018,~~2019, there is no guarantee that those assets, if any, will be recognizable in the future.

Pension Benefits. The determination of our obligations and expense for pension benefits is dependent upon certain assumptions used in calculating such amounts. Key assumptions used in the actuarial valuations include the discount rate and expected long-term rate of return on plan assets. Actual results could differ from the assumptions and market driven rates may fluctuate. Significant differences in actual experience or significant changes in the assumptions could materially affect future pension obligations and expense.

~~Table of Contents~~

Comparison of Financial Condition at June 30, ~~2018~~2019 and September 30, ~~2017~~2018

Total assets increased ~~$244.0~~$234.4 million, or 2%, to ~~$13.94~~$14.37 billion at June 30, ~~2018~~2019 from ~~$13.69~~$14.14 billion at September 30, ~~2017.~~2018. This increase was primarily the result of new loan origination levels exceeding the total of ~~loan~~loans sales and principal repayments, ~~during the current fiscal year. Loan growth was reduced~~ as ~~we completed approximately $374.0 million~~well as increases in ~~loan sales during the period, including $277.4 million of fixed-rate loans that were sold to a private investor in May, 2018 as part of our overall interest rate risk management strategy.~~mortgage backed security investments and prepaid expenses and other assets.

Cash and cash equivalents ~~decreased $9.7~~increased $1.5 million, or 4%1%, to ~~$258.5~~$271.3 million at June 30, ~~2018~~2019 from ~~$268.2~~$269.8 million at September 30, ~~2017 as we hold~~2018. We manage cash to maintain the level of liquidity described later in the Liquidity and Capital Resources section.

Investment securities, all of which are classified as available for sale, increased ~~$4.5~~$32.9 million, or ~~0.8%~~6%, to ~~$542.0~~$564.9 million at June 30, ~~2018~~2019 from ~~$537.5~~$532.0 million at September 30, ~~2017.~~2018. Investment securities increased as ~~$121.1~~$121.8 million in purchases and a $16.0 million reduction of unrealized losses exceeded the combined effect of ~~$102.8~~$101.9 million in principal paydowns, ~~$10.4 million in net unrealized losses~~ and ~~$3.4~~$2.9 million of net acquisition premium amortization that occurred in the mortgage-backed securities portfolio during the nine months ended June 30, ~~2018.~~2019. There were no sales of investment securities during the nine months ended June 30, ~~2018.~~2019.

Loans held for investment, net, increased ~~$252.1~~$157.2 million, or 2%1%, to ~~$12.67~~$13.03 billion at June 30, ~~2018~~2019 from ~~$12.42~~$12.87 billion at September 30, ~~2017. Residential mortgage loans increased $48.8 million, or less than one percent, to $10.90 billion at June 30,~~ 2018. The increase was caused by a $266.9 million increase in ~~residential mortgage~~the balance of home equity loans ~~was combined with $1.5 million in net recoveries~~and lines of credit during the nine months ended June 30, ~~2018.~~2019, as new originations and additional draws on existing accounts exceeded repayments. Residential mortgage loans decreased $111.2 million, or less than 1%, to $10.91 billion at June 30, 2019. During the nine months ended June 30, ~~2018, $840.5~~2019, $523.1 million of three- and five-year “SmartRate” loans were originated while ~~$874.9~~$644.1 million of 10-, 15-, and 30-year fixed-rate first mortgage loans were originated. These ~~fixed-rate~~ originations were ~~partially~~ offset by paydowns and fixed-rate loan sales. Between September 30, ~~2017~~2018 and June 30, ~~2018,~~2019, the total fixed-rate portion of the first mortgage loan portfolio decreased ~~$200.6~~$31.7 million and was comprised of a decrease of ~~$150.2~~$264.4 million in the balance of fixed-rate loans with original terms of 10 years or less, ~~along with a decrease~~partially offset by an increase of ~~$50.4~~$232.7 million in the balance of fixed-rate loans with original terms greater than 10 years. During the nine months ended June 30, ~~2018,~~2019, we completed ~~$374.0~~$85.1 million in loan sales, which included a ~~$277.4~~$19.0 million sale to a private investor, ~~$15.7~~$29.5 million of agency-compliant HARP II and Home Ready loans and ~~$80.9~~$36.6 million of long-term, fixed-rate, agency-compliant, non-HARP II and non-Home Ready first mortgage loans ~~which~~that were sold to Fannie Mae. ~~Refer to the~~ ~~Liquidity and Capital Resources~~ ~~section for additional information.~~

~~Augmenting the increase in residential mortgage loans was a $195.5 million increase in the balance of home equity loans and lines of credit~~Also, during the nine months ended June 30, ~~2018 as new originations and additional draws on existing accounts exceeded repayments. The increases since September 30, 2017 reflect~~2019, we purchased long-term, fixed-rate first mortgage loans that have a ~~renewed focus on the origination~~remaining balance of ~~home equity loans and lines of credit.~~ $4.4 million.

Commitments originated for home equity ~~loans and~~ lines of credit and equity and bridge loans were $1.28 billion for the nine months ended June 30, 2019 compared to $1.13 billion for the nine months ended June 30, ~~2018 compared to $741.8 million for the nine months ended June 30, 2017.~~2018. At June 30, ~~2018,~~2019, pending commitments to originate new home equity lines of credit were $142.3 million and equity and bridge loans ~~totaled $111.3 million and $39.7 million, respectively.~~were $48.6 million. Refer to the Controlling Our Interest Rate RiskExposure section of the Overview for additional information.

Table of Contents

The total allowance for loan losses decreased ~~$5.9~~$3.1 million, or ~~12%~~7%, to ~~$43.0~~$39.3 million at June 30, ~~2018~~2019 from ~~$48.9~~$42.4 million at September 30, ~~2017,~~2018, primarily reflecting improved credit metrics, including continued ~~strong~~ recoveries of loan amounts previously charged off, low levels of current loan charge-offs and reduced exposure from home equity lines of credit coming to the end of the draw period. Refer to Note 4. Loans and Allowance for Loan Losses for additional discussion.

~~Federal Home Loan Bank stock~~Prepaid expenses and other assets increased ~~$3.5~~$31.1 million ~~or 4%~~ to ~~$93.5~~$75.4 million at June 30, ~~2018~~2019 from ~~$90.0~~$44.3 million at September 30, ~~2017. The~~2018. This increase ~~was necessary to satisfy common stock ownership~~related primarily from an $11.8 million increase in initial margin requirements ~~related to~~posted on interest rate swap contracts and a $17.9 million increase in the ~~balance~~net deferred tax asset, mainly the result of ~~FHLB advances, discussed later.~~fluctuations in unrealized gains and losses recognized through AOCI, during the current fiscal year.

Deposits increased ~~$256.7~~$222.9 million, or 3%, to ~~$8.41~~$8.71 billion at June 30, ~~2018~~2019 from ~~$8.15~~$8.49 billion at September 30, ~~2017.~~2018. The increase in deposits resulted primarily from a ~~$461.0~~$177.7 million increase in our savings accounts (which included a $296.2 million increase in money market accounts in the state of Florida and a $118.5 decrease in high yield savings accounts), and a $76.1 million increase in CDs, partially offset by a ~~$33.0~~$29.2 million decrease in our high-yield checking ~~accounts (a subcategory of our checking accounts) and a $168.5 million decrease in high-yield savings accounts (a subcategory of savings accounts).~~accounts. We believe that our ~~high-yield~~ savings ~~accounts as well as our high-yield~~and checking accounts provide a stable source of funds. In addition, our high-yield savings accounts are expected to reprice in a manner similar to our home equity lending products, and, therefore, assist us in managing interest rate risk. The balance of brokered CDs at June 30, ~~2018~~2019 was ~~$648.2~~$518.8 million, which was ~~an increase~~a decrease of ~~$27.5~~$151.3 million during the nine months ended June 30, ~~2018.~~2019.

~~Table of Contents~~

Borrowed funds, all from the FHLB of Cincinnati, ~~decreased $6.6~~increased $111.9 million, or ~~less than one percent,~~3%, to ~~$3.66~~$3.83 billion at June 30, ~~2018~~2019 from ~~$3.67~~$3.72 billion at September 30, 2017. This decrease primarily reflects a $180.2 million net reduction of long-term borrowed funds, partially offset by a $173.6 million net increase in short-term borrowed funds. The short-term increase2018. Activity included ~~a $3.0 million decrease in the balance of short-term advances and an additional $175.0~~$675.0 million of new 90-day advances that are hedged by equal notional amounts of new interest rate swaps with initial fixed-pay terms of five to eight years, asoffset by scheduled principal repayments of long-term advances and a ~~combination~~$266.0 million decrease in the balance of ~~loan sales and deposit growth led to decreased wholesale funding demands.~~short-term advances. The total balance of borrowed funds of ~~$3.66~~$3.83 billion at June 30, ~~2018~~2019 consisted of an overnight ~~advance~~and short-term advances of ~~$1.11 billion,~~$934.0 million, long-term advances of ~~$879~~$492.2 million with a remaining weighted average maturity of approximately ~~1.5 years~~one year and short-term advances of ~~$1.68~~$2.40 billion aligned with interest rate swap contracts with a remaining weighted average effective maturity of approximately ~~3.5~~3.7 years. Interest rate swaps have been used to extend the duration of short-term borrowings to approximately five to eight years at inception, by paying a fixed rate of interest and receiving the variable rate. Refer to the Extending the Duration of Funding Sources section of the Overview and Part 1,Item 3. Quantitative and Qualitative Disclosures About Market Risk for additional discussion regarding short-term borrowings and interest-rate swaps.

Servicing escrows decreased $13.1 million, or 37%, to $22.7 million at June 30, 2018 from $35.8 million at September 30, 2017. Principal and interest collected decreased $0.8 million combined with a $12.2 million decrease in retained tax payments collected from borrowers during the current period. Principal and interest will fluctuate based on normal curtailments and paydowns which are influenced by the relative level of market interest rates.

Total shareholders’ equity ~~increased $55.3~~decreased $47.9 million, or 3%, to ~~$1.75~~$1.71 billion at June 30, ~~2018~~2019 from ~~$1.69~~$1.76 billion at September 30, ~~2017.~~2018. This net ~~increase~~decrease primarily reflected the effect of ~~$63.8~~$58.7 million of net income ~~and the positive impact related to awards under the stock-based compensation plan, the allocation of shares held~~reduced by ~~the ESOP and the increase in other comprehensive income, which were partially offset by $17.0~~$7.9 million of repurchases of outstanding common stock, ~~and $25.3~~$37.1 million of cash dividend ~~payments.~~payments and a $69.2 million unrealized loss recognized in accumulated other comprehensive income, mainly the result of changes in market interest rates related to our interest rate swaps. Adjustments of $8.7 million related to our stock compensation plan and ESOP further offset the decrease. As a result of a July ~~19, 2017~~11, 2018 mutual member vote, Third Federal Savings, MHC, the mutual holding company that owns approximately 81% of the outstanding stock of the Company, waived the receipt of its share of the dividends paid. Refer to Item 2. Unregistered Sales of Equity Securities and Use of Proceeds for additional details regarding the repurchase of shares of common stock and the dividend waiver.

5659

Table of Contents

Comparison of Operating Results for the Three Months Ended June 30, ~~2018~~2019 and ~~2017~~2018

Average balances and yields. The following table sets forth average balances, average yields and costs, and certain other information for the periods indicated. No tax-equivalent yield adjustments were made, as the effects thereof were not material. Average balances are derived from daily average balances. Non-accrual loans ~~were~~are included in the computation of loan average balances, but ~~have been~~only cash payments received on those loans during the period presented are reflected in the ~~table as loans carrying a zero~~ yield. The yields set forth below include the effect of deferred fees, deferred expenses, discounts and premiums that are amortized or accreted to interest income or interest expense.

Three Months Ended Three Months Ended
June 30, 2018 June 30, 2017
Average
Balance Interest
Income/
Expense Yield/
Cost (2) Average
Balance Interest
Income/
Expense Yield/
Cost (2)
(Dollars in thousands)
Interest-earning assets:
  Interest-earning cash
  equivalents
$ 222,178
$ 986
1.78 % $ 215,838
$ 566
1.05 %
  Investment securities 529
3
2.27 % —
—
— %
  Mortgage-backed securities 542,308
2,888
2.13 % 526,416
2,522
1.92 %
  Loans (1) 12,614,419
105,956
3.36 % 12,215,399
99,699
3.26 %
  Federal Home Loan Bank stock 93,544
1,285
5.49 % 84,146
934
4.44 %
Total interest-earning assets 13,472,978
111,118
3.30 % 13,041,799
103,721
3.18 %
Noninterest-earning assets 370,488
364,779

Total assets $ 13,843,466
$ 13,406,578

Interest-bearing liabilities:
  Checking accounts $ 947,694
453
0.19 % $ 1,002,741
232
0.09 %
  Savings accounts 1,335,837
1,106
0.33 % 1,519,864
524
0.14 %
  Certificates of deposit 6,092,210
24,751
1.63 % 5,646,152
21,075
1.49 %
  Borrowed funds 3,524,967
14,535
1.65 % 3,348,307
11,618
1.39 %
Total interest-bearing liabilities 11,900,708
40,845
1.37 % 11,517,064
33,449
1.16 %
Noninterest-bearing liabilities 188,723
197,934

Total liabilities 12,089,431
11,714,998

Shareholders’ equity 1,754,035
1,691,580

Total liabilities and shareholders’ equity $ 13,843,466
$ 13,406,578

Net interest income $ 70,273
$ 70,272

Interest rate spread (2)(3) 1.93 % 2.02 %
Net interest-earning assets (4) $ 1,572,270
$ 1,524,735

Net interest margin (2)(5) 2.09 % 2.16 %
Average interest-earning assets to average interest-bearing liabilities 113.21 % 113.24 %
Selected performance ratios:
Return on average assets (2) 0.60 % 0.68 %
Return on average equity (2) 4.76 % 5.39 %
Average equity to average assets 12.67 % 12.62 %

~~_________________~~


~~(1)~~	~~Loans include both mortgage loans held for sale and loans held for investment.~~


~~(2)~~	~~Annualized.~~


~~(3)~~	~~Interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.~~


~~(4)~~	~~Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.~~


~~(5)~~	~~Net interest margin represents net interest income divided by total interest-earning assets.~~

~~Table of Contents~~

~~General~~. Net income decreased $1.9 million, or 8%, to $20.9 million for the quarter ended June 30, 2018 from $22.8 million for the quarter ended June 30, 2017. The decrease in net income was attributable primarily to a decrease in the credit for loan losses and an increase in non-interest expense, partially offset by an increase in the gain on sale of loans and a lower effective tax rate.

~~Interest and Dividend Income.~~ Interest and dividend income increased $7.4 million, or 7%, to $111.1 million during the current quarter compared to $103.7 million during the same quarter in the prior year. The increase in interest and dividend income resulted primarily from an increase in interest income from loans and to a lesser extent, interest earning cash equivalents and Federal Home Loan Bank stock dividends.

Interest income on loans increased $6.3 million, or 6%, to $106.0 million during the current quarter compared to $99.7 million during the same quarter in the prior year. This change was attributed to a $399.0 million, or a 3%, increase in the average balance of loans to $12.61 billion for the quarter ended June 30, 2018 compared to $12.22 billion during the same quarter last year as new loan production exceeded repayments and loan sales. In addition to the increase in the average balance was a ten basis point increase in the average yield on loans to 3.36% for the current quarter from 3.26% for the same quarter last year as recent market rate increases have impacted loan yields, particularly home equity lending products that feature interest rates that reset based on the prime rate.

~~Interest Expense~~. Interest expense increased $7.4 million, or 22%, to $40.8 million during the current quarter compared to $33.4 million during the quarter ended June 30, 2017. The increase resulted primarily from an increase in interest expense on deposits, and to a lesser extent, an increase in interest expense on borrowed funds.

Interest expense on borrowed funds, all from the FHLB of Cincinnati, increased $2.9 million, or 25%, to $14.5 million during the current quarter compared to $11.6 million during the quarter ended June 30, 2017. This change was attributed to a $176.7 million, or 5%, increase in the average balance of borrowed funds to $3.52 billion during the current quarter from an average balance of $3.35 billion during the same quarter of the prior year. Combined with the impact of the increase in average balance of borrowed funds was a 26 basis point increase in the average rate paid on borrowed funds to 1.65% for the current quarter from 1.39% for the same quarter last year. The increase in the average balance of borrowed funds was used, along with an increase in deposits, to fund our balance sheet growth and our capital management activities, including share repurchases and dividend payments. The increases in borrowed funds took the form of short-term advances and longer-term advances with initial effective durations of approximately five years as hedged by interest rate swaps. Refer to the ~~Extending the Duration of Funding Sources~~ ~~section of the~~ ~~Overview~~ ~~and~~ ~~Comparison of Financial Condition~~ ~~for further discussion.~~

Interest expense on CDs increased $3.7 million, or 18%, to $24.8 million during the current quarter compared to $21.1 million during the quarter ended June 30, 2017. The increase was attributed to a $446.0 million, or 8%, increase in the average balance of CDs to $6.09 billion during the current quarter from $5.65 billion during the same quarter of the prior year combined with a 14 basis point increase in the average rate paid on CDs to 1.63% for the current quarter from 1.49% for the same quarter last year. Rates were adjusted on deposits in response to changes in general market rates as well as to changes in the rates paid by our competition.

~~Net Interest Income.~~ Net interest income remained unchanged at $70.3 million during the current quarter when compared to the three months ending June 30, 2017, as the increase in interest income was equivalent to the increase in interest expense. Our average interest earning assets during the current quarter increased $431.2 million, or 3%, when compared to the quarter ended June 30, 2017. The increase in average interest-earning assets was attributed primarily to the growth of the loan portfolio and to a lesser extent other interest-earning cash equivalents, mortgage-backed securities and Federal Home Loan Bank stock. In addition to the increase in average interest earning assets was a 12 basis point increase in the yield on those assets to 3.30% from 3.18%. Our interest rate spread decreased nine basis points to 1.93% compared to 2.02% during the same quarter last year. Our net interest margin decreased seven basis points to 2.09% in the current quarter compared to 2.16% for the same quarter last year.

~~Provision for Loan Losses.~~ We establish provisions (or recapture credits) for loan losses, which are charged (or applied) to operations, in order to maintain the allowance for loan losses at a level we consider necessary to absorb credit losses incurred in the loan portfolio that are both probable and reasonably estimable at the balance sheet date. In determining the level of the allowance for loan losses, we consider past and current loss experience, evaluations of real estate collateral, current economic conditions, volume and type of lending, adverse situations that may affect a borrower’s ability to repay a loan and the levels of non-performing and other classified loans. The amount of the allowance is based on estimates and the ultimate losses may vary from such estimates as more information becomes available or conditions change. We assess the allowance for loan losses on a quarterly basis and make provisions for loan losses in order to maintain the adequacy of the allowance as described in the next paragraph. Improving regional employment levels, stabilization in residential real estate values in many markets, recovering capital and credit markets, and upturns in consumer confidence have resulted in better credit metrics for us. Nevertheless, the

~~Table of Contents~~

depth of the decline in housing values that accompanied the 2008 financial crisis still presents significant challenges for many of our borrowers who may attempt to sell their homes or refinance their loans as a means to self-cure a delinquency. Refer to ~~Critical Accounting Policies - Allowance for Loan Losses~~ ~~section of the~~ ~~Overview~~ ~~for further discussion.~~

Based on our evaluation of the above factors, we recorded a credit for loan losses of $2.0 million during the quarter ended June 30, 2018, as compared to a credit of $4.0 million during the quarter ended June 30, 2017. The credits for loan losses reflected reduced levels of loans delinquent 90 days or more and charge-offs, and continued elevated levels of recoveries of previously charged-off loans. We continue our awareness of the relative values of residential properties in comparison to their cyclical peaks as well as the uncertainty that persists in the current economic environment, which continues to challenge many of our loan customers. As delinquencies in the portfolio have been resolved through pay-off, short sale or foreclosure, or management determines the collateral is not sufficient to satisfy the loan balance, uncollected balances have been charged against the allowance for loan losses previously provided. In the current quarter we recorded net recoveries of $1.9 million compared to net recoveries of $2.1 million in the quarter ended June 30, 2017. Loan loss provisions (credits) are recorded with the objective of aligning our overall allowance for loan losses with our current estimates of loss in the portfolio. The allowance for loan losses was $43.0 million, or 0.34% of total recorded investment in loans receivable, at June 30, 2018, compared to $54.9 million or 0.45% of total recorded investment in loans receivable at June 30, 2017. Balances of recorded investments are net of deferred fees or expenses and any applicable loans-in-process.

The total recorded investment in non-accrual loans decreased $6.9 million during the quarter ended June 30, 2018. Since June 30, 2017, the total recorded investment in non-accrual loans decreased $9.8 million. The recorded investment in non-accrual loans in our residential Core portfolio decreased $1.6 million, or 4%, during the current quarter, to $39.6 million at June 30, 2018, and decreased $5.3 million, or 12%, since June 30, 2017. At June 30, 2018, the recorded investment in our Core portfolio was $10.82 billion, compared to $10.89 billion at March 31, 2018 and $10.64 billion at June 30, 2017. During the current quarter, the residential Core portfolio produced net recoveries that totaled $0.4 million, as compared to net recoveries of $0.6 million during the quarter ended March 31, 2018 and net recoveries of $1.3 million during the quarter ended June 30, 2017.

The recorded investment in non-accrual loans in our residential Home Today portfolio decreased $1.4 million, or 9%, during the current quarter, to $14.8 million at June 30, 2018, and decreased $4.1 million, or 22%, since June 30, 2017. At June 30, 2018, the recorded investment in our Home Today portfolio was $98.1 million, compared to $101.3 million at March 31, 2018 and $110.7 million at June 30, 2017. Residential Home Today net recoveries were $0.3 million during the current quarter and previous quarter ended March 31, 2018, while there were net charge-offs of $0.1 million for the quarter ended June 30, 2017.

The recorded investment in non-accrual home equity loans and lines of credit decreased $3.9 million, or 19%, during the current quarter, to $16.9 million at June 30, 2018, and decreased $0.4 million, or 2%, since June 30, 2017. The recorded investment in our home equity loans and lines of credit portfolio at June 30, 2018 was $1.77 billion, compared to $1.71 billion at March 31, 2018 and $1.54 billion at June 30, 2017. During the current quarter, the home equity loans and lines of credit portfolio had net recoveries of $1.2 million, as compared to net recoveries of $0.3 million during the quarter ended March 31, 2018 and net recoveries of $0.9 million during the quarter ended June 30, 2017. We believe that non-performing home equity loans and lines of credit, on a relative basis, represent a higher level of credit risk than residential Core loans as these home equity loans and lines of credit generally hold subordinated positions.

~~Non-Interest Income.~~ Non-interest income increased $2.4 million, or 50%, to $7.2 million during the current quarter compared to $4.8 million during the quarter ended June 30, 2017. The $2.3 million increase in the gain on sale of loans was mainly due to the completion of a single bulk sale of $277.4 million of fixed-rate loans to a private investor and, to a lesser extent, sales of higher yielding loans during the current quarter. There were $305.5 million of loan sales during the current quarter as compared to $75.4 million of loan sales during the quarter ended June 30, 2017.

~~Non-Interest Expense.~~ Non-interest expense increased $6.7 million, or 15%, to $51.4 million during the current quarter compared to $44.7 million during the quarter ended June 30, 2017. The increase was driven primarily by a $3.7 million increase in salaries and employee benefits during the current quarter. The majority of the increase in salaries and benefits was a result of the celebration of our 80th anniversary in May, 2018, which included events in Ohio and Florida, as well as an after-tax bonus of $2,080 to all associates. The bonus also included a portion attributable to the sharing of the Company's savings from the December 2017 corporate tax reform. Additional increases in non-interest expense include $1.5 million in other operating expenses and $1.2 million in office property and equipment.

~~Income Tax Expense.~~ The provision for income taxes was $7.2 million during the current quarter compared to $11.6 million during the quarter ended June 30, 2017. The provision for the current quarter included $6.5 million of federal income tax provision and $0.7 million of state income tax provision. The provision for the quarter ended June 30, 2017 included $11.3

~~Table of Contents~~

million of federal income tax provision and $0.3 million of state income tax provision. Our effective federal tax rate was 23.6% during the current quarter and 33.2% during the quarter ended June 30, 2017. As a result of the passing of the Tax Cuts and Jobs Act on December 22, 2017, the federal income tax rate and structure changed. The Act includes a number of changes in existing tax law impacting businesses including a permanent reduction in the maximum corporate tax rate from 35% to 21%. The rate reduction took effect on January 1, 2018; however, as a September 30 fiscal year end entity, the Company is required to use a blended maximum rate for its entire September 30, 2018 fiscal year, which would be approximately 24.5%. Our expected effective income tax rates are below the federal statutory rate because of our ownership of bank-owned life insurance (current and prior quarters), partially offset by additional income tax expense from revalued deferred tax assets due to the passage of the Tax Cuts and Jobs Act discussed above.

~~Table of Contents~~

~~Comparison of Operating Results for the~~ ~~Nine Months EndedJune 30, 2018~~ ~~and~~ ~~2017~~

~~Average balances and yields~~. The following table sets forth average balances, average yields and costs, and certain other information for the periods indicated. No tax-equivalent yield adjustments were made, as the effects thereof were not material. Average balances are derived from daily average balances. Non-accrual loans were included in the computation of loan average balances, but have been reflected in the table as loans carrying a zero yield. The yields set forth below include the effect of deferred fees, deferred expenses, discounts and premiums that are amortized or accreted to interest income or interest expense.


	Nine Months Ended								Nine Months Ended								Three Months Ended								Three Months Ended
	June 30, 2018								June 30, 2017								June 30, 2019								June 30, 2018
	Average Balance			Interest Income/ Expense			Yield/ Cost (1)		Average Balance			Interest Income/ Expense			Yield/ Cost (1)		Average Balance			Interest Income/ Expense			Yield/ Cost (1)		Average Balance			Interest Income/ Expense			Yield/ Cost (1)
	(Dollars in thousands)																(Dollars in thousands)
Interest-earning assets:
Interest-earning cash equivalents	$	231,034		$	2,641		1.52	%	$	208,834		$	1,244		0.79	%	$	215,523		$	1,256		2.33	%	$	222,178		$	986		1.78	%
Investment securities	176			3			2.27	%	—			—			—	%	3,992			24			2.40	%	529			3			2.27	%
Mortgage-backed securities	540,975			8,236			2.03	%	525,269			6,573			1.67	%	562,877			3,365			2.39	%	542,308			2,888			2.13	%
Loans (2)	12,572,328			313,821			3.33	%	12,032,136			292,755			3.24	%	12,919,756			115,129			3.56	%	12,614,419			105,956			3.36	%
Federal Home Loan Bank stock	92,196			3,826			5.53	%	78,532			2,446			4.15	%	99,173			1,269			5.12	%	93,544			1,285			5.49	%
Total interest-earning assets	13,436,709			328,527			3.26	%	12,844,771			303,018			3.15	%	13,801,321			121,043			3.51	%	13,472,978			111,118			3.30	%
Noninterest-earning assets	371,923								353,519								425,132								370,488
Total assets	$	13,808,632							$	13,198,290							$	14,226,453							$	13,843,466
Interest-bearing liabilities:
Checking accounts	$	958,256		903			0.13	%	$	996,862		690			0.09	%	$	883,416		868			0.39	%	$	947,694		453			0.19	%
Savings accounts	1,396,146			2,101			0.20	%	1,522,618			1,574			0.14	%	1,409,334			3,191			0.91	%	1,335,837			1,106			0.33	%
Certificates of deposit	5,906,826			69,930			1.58	%	5,681,835			62,944			1.48	%	6,419,914			33,100			2.06	%	6,092,210			24,751			1.63	%
Borrowed funds	3,630,208			43,634			1.60	%	3,117,630			29,022			1.24	%	3,572,771			18,366			2.06	%	3,524,967			14,535			1.65	%
Total interest-bearing liabilities	11,891,436			116,568			1.31	%	11,318,945			94,230			1.11	%	12,285,435			55,525			1.81	%	11,900,708			40,845			1.37	%
Noninterest-bearing liabilities	186,942								198,639								192,553								188,723
Total liabilities	12,078,378								11,517,584								12,477,988								12,089,431
Shareholders’ equity	1,730,254								1,680,706								1,748,465								1,754,035
Total liabilities and shareholders’ equity	$	13,808,632							$	13,198,290							$	14,226,453							$	13,843,466
Net interest income				$	211,959							$	208,788							$	65,518							$	70,273
Interest rate spread (1)(3)							1.95	%							2.04	%							1.70	%							1.93	%
Net interest-earning assets (4)	$	1,545,273							$	1,525,826							$	1,515,886							$	1,572,270
Net interest margin (1)(5)				2.10		%						2.17		%						1.90		%						2.09		%
Average interest-earning assets to average interest-bearing liabilities	112.99		%						113.48		%						112.34		%						113.21		%
Selected performance ratios:
Return on average assets (1)				0.62		%						0.67		%						0.51		%						0.60		%
Return on average equity (1)				4.92		%						5.22		%						4.18		%						4.76		%
Average equity to average assets				12.53		%						12.73		%						12.29		%						12.67		%

_________________


(1)	Annualized.


(2)	Loans include both mortgage loans held for sale and loans held for investment.


(3)	Interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.


(4)	Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.


(5)	Net interest margin represents net interest income divided by total interest-earning assets.

Table of Contents

General. Net income decreased $2.6 million, or 12%, to $18.3 million for the quarter ended June 30, 2019 from $20.9 million for the quarter ended June 30, 2018. The decrease in net income was attributable to decreases in net interest income and non-interest income, partially offset by decreases in non-interest expenses and income tax expense.

Interest and Dividend Income. Interest and dividend income increased $9.9 million, or 9%, to $121.0 million during the current quarter compared to $111.1 million during the same quarter in the prior year. The increase in interest and dividend income resulted primarily from an increase in interest income from loans and to a lesser extent, interest income on mortgage-backed securities and interest earning cash equivalents.

Interest income on loans increased $9.1 million, or 9%, to $115.1 million during the current quarter compared to $106.0 million during the same quarter in the prior year. This change was partially attributed to a $305.3 million, or a 2%, increase in the average balance of loans to $12.92 billion for the quarter ended June 30, 2019 compared to $12.61 billion during the same quarter last year as new loan production exceeded repayments and loan sales. In addition to the increase in the average balance, the average yield on loans increased 20 basis points to 3.56% for the current quarter from 3.36% for the same quarter last year as market rate increases have impacted loan yields, particularly home equity lending products that feature interest rates that reset based on the prime rate.

Interest Expense. Interest expense increased $14.7 million, or 36%, to $55.5 million during the current quarter compared to $40.8 million during the quarter ended June 30, 2018. The increase resulted primarily from an increase in interest expense on deposits, and to a lesser extent, an increase in interest expense on borrowed funds.

Interest expense on CDs increased $8.3 million, or 34%, to $33.1 million during the current quarter compared to $24.8 million during the quarter ended June 30, 2018. The increase was attributed to a $327.7 million, or 5%, increase in the average balance of CDs to $6.42 billion during the current quarter from $6.09 billion during the same quarter of the prior year combined with a 43 basis point increase in the average rate paid on CDs to 2.06% for the current quarter from 1.63% for the same quarter last year. Rates were adjusted on deposits in response to changes in general market rates as well as to changes in the rates paid by our competition. The increase in deposits was used to fund our balance sheet growth and fund our capital management activities, including share repurchases and dividend payments.

Interest expense on borrowed funds, all from the FHLB of Cincinnati, increased $3.9 million, or 27%, to $18.4 million during the current quarter compared to $14.5 million during the quarter ended June 30, 2018. This increase was mainly attributed to a 41 basis point increase in the average rate paid on these funds to 2.06% for the current quarter from 1.65% for the same quarter last year as market rates, particularly short-term rates, have increased between the two periods and longer duration funding sources were utilized that carried higher interest rates. In addition to the increase in the rate paid on borrowed funds was a $47.8 million, or 1%, increase in the average balance of borrowed funds to $3.57 billion during the current quarter from an average balance of $3.52 billion during the same quarter of the prior year. Refer to the Extending the Duration of Funding Sources section of the Overview and Comparison of Financial Condition for further discussion.

Net Interest Income. Net interest income decreased $4.8 million to $65.5 million during the current quarter when compared to $70.3 million for the three months ending June 30, 2018. While the average balances and yields of interest-earning assets increased compared to the same periods last year, the increases were more than offset by an increased cost of deposits and borrowings. Our average interest earning assets during the current quarter increased $328.3 million, or 2%, when compared to the quarter ended June 30, 2018. The increase in average interest-earning assets was attributed primarily to the growth of the loan portfolio and to a lesser extent mortgage-backed securities, Federal Home Loan Bank stock and investment securities, partially offset by a decrease in other interest-earning cash equivalents. In addition to the increase in average interest earning assets was a 21 basis point increase in the yield on those assets to 3.51% from 3.30%. Our interest rate spread decreased 23 basis points to 1.70% compared to 1.93% during the same quarter last year, reflecting the effect of the flat yield curve. Our net interest margin decreased 19 basis points to 1.90% in the current quarter compared to 2.09% for the same quarter last year.

Provision for Loan Losses. We recorded a credit for loan losses of $2.0 million during the quarter ended June 30, 2019, as well as during the quarter ended June 30, 2018. The credits for loan losses reflected reduced levels of delinquent loans, lower charge-offs and continued elevated levels of recoveries of previously charged-off loans. We continue our awareness of the relative values of residential properties in comparison to their cyclical peaks. As delinquencies in the portfolio have been resolved through pay-off, short sale or foreclosure, or management determines the collateral is not sufficient to satisfy the loan balance, uncollected balances have been charged against the allowance for loan losses previously provided. In the current quarter we recorded net recoveries of $1.0 million compared to net recoveries of $1.9 million in the quarter ended June 30, 2018. Loan loss provisions (credits) are recorded with the objective of aligning our overall allowance for loan losses with our current estimates of loss in the portfolio. The allowance for loan losses was $39.3 million, or 0.30% of total recorded investment in loans receivable, at June 30, 2019, compared to $43.0 million or 0.34% of total recorded investment in loans receivable at June 30, 2018. Balances of recorded investments are net of deferred fees or expenses and any applicable loans-in-

Table of Contents

process. Refer to the Lending Activities section of the Overview and Note 4. Loans and Allowance for Loan Losses for further discussion.

Non-Interest Income. Non-interest income decreased $2.1 million, or 29%, to $5.1 million during the current quarter compared to $7.2 million during the quarter ended June 30, 2018 mainly as a result of a decrease in the net gain on sale of loans. Gains on the sale of loans decreased $2.0 million compared to the same quarter in the prior year which benefited from a bulk sale of $277.4 million of fixed rate loans to a private investor. There were $26.3 million of loan sales during the current quarter as compared to $305.5 million of loan sales during the quarter ended June 30, 2018.

Non-Interest Expense. Non-interest expense decreased $1.5 million, or 3%, to $49.9 million during the current quarter compared to $51.4 million during the quarter ended June 30, 2018. The decrease resulted primarily from a decline in salaries and employee benefits as well as other operating expenses, partially offset by an increase in marketing expenses. Salaries and employee benefits declined $1.1 million from the prior year mainly due to the non-recurrence of bonus payments awarded to all associates in the prior year in celebration of our 80th anniversary. Other operating expenses declined $1.0 million, primarily due to the non-recurrence of expenses related to the anniversary celebration, combined with lower professional services expense. Marketing expenditures increased $0.8 million during the current quarter as compared to the quarter ended June 30, 2018 and was attributed to the timing of media campaigns supporting our lending activities.

Income Tax Expense. The provision for income taxes was $4.5 million during the current quarter compared to $7.2 million during the quarter ended June 30, 2018. The provision for the current quarter included $4.8 million of federal income tax provision partially offset by $0.3 million of state income tax benefit. The provision for the quarter ended June 30, 2018 included $6.5 million of federal income tax provision and $0.7 million of state income tax provision. Our effective federal tax rate was 20.7% during the current quarter and 23.6% during the quarter ended June 30, 2018. As a result of the passing of the Tax Cuts and Jobs Act in 2017, the Company was required to use a blended maximum rate for the previous fiscal year. Our current effective income tax rate is below the federal statutory rate because of our ownership of bank-owned life insurance.

Table of Contents

Comparison of Operating Results for the Nine Months EndedJune 30, 2019 and 2018

Average balances and yields. The following table sets forth average balances, average yields and costs, and certain other information for the periods indicated. No tax-equivalent yield adjustments were made, as the effects thereof were not material. Average balances are derived from daily average balances. Non-accrual loans are included in the computation of loan average balances, but only cash payments received on those loans during the period presented are reflected in the yield. The yields set forth below include the effect of deferred fees, deferred expenses, discounts and premiums that are amortized or accreted to interest income or interest expense.



	Nine Months Ended								Nine Months Ended
	June 30, 2019								June 30, 2018
	Average Balance			Interest Income/ Expense			Yield/ Cost (1)		Average Balance			Interest Income/ Expense			Yield/ Cost (1)
	(Dollars in thousands)
Interest-earning assets:
Interest-earning cash equivalents	$	218,789		$	3,743		2.28	%	$	231,034		$	2,641		1.52	%
Investment securities	3,981			71			2.38	%	176			3			2.27	%
Mortgage-backed securities	555,061			9,936			2.39	%	540,975			8,236			2.03	%
Loans (2)	12,889,286			341,926			3.54	%	12,572,328			313,821			3.33	%
Federal Home Loan Bank stock	95,420			4,098			5.73	%	92,196			3,826			5.53	%
Total interest-earning assets	13,762,537			359,774			3.49	%	13,436,709			328,527			3.26	%
Noninterest-earning assets	403,760								371,923
Total assets	$	14,166,297							$	13,808,632
Interest-bearing liabilities:
Checking accounts	$	887,980		2,477			0.37	%	$	958,256		903			0.13	%
Savings accounts	1,358,347			8,267			0.81	%	1,396,146			2,101			0.20	%
Certificates of deposit	6,383,562			94,254			1.97	%	5,906,826			69,930			1.58	%
Borrowed funds	3,597,994			53,685			1.99	%	3,630,208			43,634			1.60	%
Total interest-bearing liabilities	12,227,883			158,683			1.73	%	11,891,436			116,568			1.31	%
Noninterest-bearing liabilities	177,676								186,942
Total liabilities	12,405,559								12,078,378
Shareholders’ equity	1,760,738								1,730,254
Total liabilities and shareholders’ equity	$	14,166,297							$	13,808,632
Net interest income				$	201,091							$	211,959
Interest rate spread (1)(3)							1.76	%							1.95	%
Net interest-earning assets (4)	$	1,534,654							$	1,545,273
Net interest margin (1)(5)				1.95		%						2.10		%
Average interest-earning assets to average interest-bearing liabilities	112.55		%						112.99		%
Selected performance ratios:
Return on average assets (1)				0.55		%						0.62		%
Return on average equity (1)				4.45		%						4.92		%
Average equity to average assets				12.43		%						12.53		%

_________________


(1)	Annualized.


(2)	Loans include both mortgage loans held for sale and loans held for investment.


(3)	Interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.


(4)	Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.


(5)	Net interest margin represents net interest income divided by total interest-earning assets.

Table of Contents

General. Net income decreased ~~$2.1~~$5.1 million to $58.7 million for the nine months ended June 30, 2019 compared to $63.8 million for the nine months ended June 30, ~~2018 compared to $65.9 million for the nine months ended June 30, 2017. The~~2018. This decrease in net income was attributable ~~primarily~~ to ~~an increase in non-interest expenses, partially offset by increases~~declines in net interest income and non-interest income, a decrease in the ~~gain on sale of loans,~~credit for loan loss provision and an increase in non-interest expense, partially offset by a ~~lower effective~~decrease in income tax ~~rate.~~expense.

Interest and Dividend Income. Interest and dividend income increased ~~$25.5~~$31.3 million, or 8%10%, to ~~$328.5~~$359.8 million during the nine months ended June 30, ~~2018~~2019 compared to ~~$303.0~~$328.5 million during the same nine months in the prior year. The increase in interest and dividend income resulted primarily from an increase in interest income from loans, and to a lesser extent, interest income on mortgage-backed securities ~~Federal Home Loan Bank stock dividends~~ and interest earning cash equivalents.

Interest income on loans increased ~~$21.0~~$28.1 million, or 7%9%, to $341.9 million for the nine months ended June 30, 2019 compared to $313.8 million for the nine months ended June 30, ~~2018 compared to $292.8 million for the nine months ended June 30, 2017.~~2018. This increase was attributed ~~primarily~~partly to a ~~$540.2~~$317.0 million increase in the average balance of loans to ~~$12.57~~$12.89 billion infor the current nine-month period compared to ~~$12.03~~$12.57 billion during the same nine months in the prior year as new loan production exceeded repayments and loan sales. The impact from the increase in the average balance of loans was combined with a ~~nine~~21 basis point increase in the average yield on loans to ~~3.33%~~3.54% for the nine months ended June 30, ~~2018~~2019 from ~~3.24%~~3.33% for the same nine months in the prior year. Increases in the prime rate between the two periods benefited the yield on home equity lines of credit for the nine months ended June 30, ~~2018,~~2019, and contributed to the higher overall average yield.

Interest income on mortgage-backed securities increased ~~$1.6~~$1.7 million, or ~~24%~~21%, to ~~$8.2~~$9.9 million during the current nine months compared to ~~$6.6~~$8.2 million during the nine months ended June 30, ~~2017. The~~2018. This increase was attributed ~~primarily~~ to a $15.7 million, or 3%, increase in the average balance of mortgage-backed securities to $541.0 million in the current nine-month period compared to $525.3 million during the same nine months in the prior year resulting from purchases exceeding principal paydowns and maturities. Combined with the impact of the increase in the average balance of mortgage-backed securities was a 36 basis point increase in the average yield on mortgage-backed securities, combined with a $14.1 million increase in the average balance of mortgage-backed securities to ~~2.03%~~$555.1 million for the current nine-month period compared to $541.0 million during the same nine months ~~ended June 30, 2018 from 1.67% during~~in the ~~nine months ended June 30, 2017.~~prior year.

Interest Expense. Interest expense increased ~~$22.4~~$42.1 million, or ~~24%~~36%, to ~~$116.6~~$158.7 million during the current nine months compared to ~~$94.2~~$116.6 million during the nine months ended June 30, ~~2017.~~2018. The increase resulted ~~primarily~~ from an increase in interest expense on both deposits and borrowed ~~funds, and to a lesser extent, an increase in interest expense on certificates of deposit.~~funds.

Interest expense on ~~borrowed funds, all from the FHLB of Cincinnati,~~CDs increased ~~$14.6~~$24.4 million, or ~~50%~~35%, to ~~$43.6~~$94.3 million during the nine months ended June 30, 2018 from $29.0 million during the nine months ended June 30, 2017. The increase was attributed to a $512.6 million, or 16%, increase in the average balance of borrowed funds to $3.63 billion during the current nine months from $3.12 billion during the same nine months of the prior year. The average rate paid for these funds was 1.60%, during the nine months ended June 30, 2018 and 1.24% for the nine months ended June 30, 2017, as market rates have increased between the two periods and longer duration funding sources were utilized that carried higher interest rates. The increase in borrowed funds, along with an increase in deposits, was used to fund our balance sheet growth and our capital management activities, including share repurchases and dividend payments. The increases in borrowed funds were mainly a combination of overnight and short-term advances with initial effective durations of approximately five years as hedged by interest rate swaps. Refer to the ~~Extending the Duration of Funding Sources~~ ~~section of the Overview and~~ ~~Comparison of Financial Condition~~ ~~for further discussion.~~

~~Interest expense on CDs increased $7.0 million, or 11%,~~2019 compared to $69.9 million during the nine months ended June 30, ~~2018 compared to $62.9 million during the nine months ended June 30, 2017.~~2018. The increase was attributed primarily to a ~~ten~~39 basis point increase in the average rate we paid on CDs to ~~1.58%~~1.97% during the current nine months from ~~1.48%~~1.58% during the same nine months last year. In addition, there was a ~~$225.0~~$476.7 million, or 4%8%, increase in the average balance of CDs to ~~$5.91~~$6.38 billion from ~~$5.68~~$5.91 billion during the same nine months of the prior year. Interest expense on savings and checking accounts increased $6.2 million and $1.6 million, respectively, to $8.3 million and $2.5 million during the nine months ended June 30, 2019, compared to the same nine month period of the prior year due to an increase in the average rates we paid on the deposits. Rates were adjusted on deposits in response to changes in general market rates as well as to changes in the rates paid by our competition. The increase in deposits was used, in combination with an increase in borrowings, to fund our balance sheet growth and our capital management activities, including share repurchases and dividend payments.

Interest expense on borrowed funds, all from the FHLB of Cincinnati, increased $10.1 million, or 23%, to $53.7 million during the nine months ended June 30, 2019 from $43.6 million during the nine months ended June 30, 2018. The increase was attributed to a 39 basis point increase in the average rate paid for these funds to 1.99%, during the nine months ended June 30, 2019 from 1.60% for the nine months ended June 30, 2018, as market rates have increased between the two periods and longer duration funding sources were utilized that carried higher interest rates. Partially offsetting the increase in the rate paid on borrowed funds was a $32.2 million, or 1%, decrease in the average balance of borrowed funds to $3.60 billion during the current nine months from $3.63 billion during the same nine months of the prior year. Refer to the Extending the Duration of Funding Sources section of the Overview and Comparison of Financial Condition for further discussion.

Net Interest Income. Net interest income ~~increased $3.2~~decreased $10.9 million, or 2%5%, to $201.1 million during the nine months ended June 30, 2019 from $212.0 million during the nine months ended June 30, ~~2018 from $208.8 million during the nine months ended June 30, 2017.~~2018. Average interest-earning assets increased during the current nine-month period by ~~$591.9~~$325.8 million, or 5%2%, when compared to the nine months ended June 30, ~~2017.~~2018. The increase in average assets was attributed primarily to the growth of our loan portfolio and to a lesser extent ~~other interest-earning cash equivalents.~~mortgage-backed securities. In addition to the increase in average interest earning assets was ~~an 11~~a 23 basis point increase in the yield on those assets to ~~3.26%~~3.49% from ~~3.15%~~3.26%. ~~Our~~However, average interest-bearing liabilities increased by $336.4 million and experienced a 42 basis point increase in cost, as our interest rate spread decreased ~~nine~~19 basis points to ~~1.95%~~1.76% compared to ~~2.04%~~1.95% during the same nine months last ~~year.~~year reflecting the flattening yield curve and general interest rate environment. Our net interest margin was ~~2.10%~~1.95% for the current nine-month period and ~~2.17%~~2.10% for the same nine ~~months~~month period in the prior ~~period.~~year. Our interest rate spread and net interest margin narrowed as our overall funding costs increased more than our asset yields increased.

6264

Table of Contents

Provision for Loan Losses. ~~Based on our evaluation of the factors described earlier, we~~ We recorded a credit for loan losses of ~~$9.0~~$8.0 million during the nine months ended June 30, ~~2018~~2019 and ~~we recorded~~ a ~~$10.0~~$9.0 million credit for loan losses during the nine months ended June 30, ~~2017.~~2018. Continued strong recoveries of loan amounts previously charged off, low levels of current loan charge-offs and delinquent loans and reduced exposure from home equity lines of credit coming to the end of the draw period resulted in the loan provision credit during the current period. Nevertheless, we continue our awareness of the relative values of residential properties in comparison to their cyclical ~~peaks as well as the uncertainty that persists in the current economic environment, which continues to challenge many of our loan customers.~~peaks. As delinquencies in the portfolio have been resolved through pay-off, short sale or foreclosure, or management determines the collateral is not sufficient to satisfy the loan, uncollected balances have been charged against the allowance for loan losses previously provided. In the current nine months, we recorded a net ~~recovery~~recoveries of ~~$3.0~~$4.9 million, as compared to a net ~~recovery~~recoveries of ~~$3.1~~$3.0 million ~~during~~for the nine months ended June 30, ~~2017.~~2018. The credit for loan losses recorded for the current nine months, as partially offset by net recoveries, resulted in a decrease in the balance of the allowance for loan losses. The allowance for loan losses was $39.3 million, or 0.30% of the total recorded investment in loans receivable, at June 30, 2019, compared to $43.0 million, or 0.34% of the total recorded investment in loans receivable, at June 30, ~~2018, compared to $54.9 million, or 0.45% of the total recorded investment in loans receivable, at June 30, 2017.~~2018. Balances of recorded investments are net of deferred fees, or expenses and any applicable loans-in-process. Refer to the Lending Activities section of the Overview and Note 4. Loans and Allowance for Loan Losses for further discussion.

~~The total recorded investment in non-accrual loans~~Non-Interest Income. Non-interest income decreased $7.8 million during the nine-month period ended June 30, 2018 compared to an $8.9 million decrease during the nine-month period ended June 30, 2017. The recorded investment in non-accrual loans in our residential Core portfolio decreased $4.2$2.0 million, or ~~10%~~12%, ~~during the current nine-month period,~~ to $39.6 million at June 30, 2018. During the nine-month period ended June 30, 2017, the recorded investment in non-accrual loans in our residential Core portfolio experienced a $6.4 million decrease to $44.9 million. At June 30, 2018, the recorded investment in our residential Core portfolio was $10.82 billion, compared to $10.76 billion at September 30, 2017. During the current nine-month period, residential Core portfolio net recoveries were $1.1 million, as compared to net recoveries of $2.3$14.7 million during the nine months ended June 30, ~~2017.~~

~~The recorded investment in non-accrual loans in our residential Home Today portfolio decreased $3.3 million, or 18%, during the current nine-month period to $14.8 million at June 30, 2018~~2019 compared ~~to a $0.6 million decrease during the nine-~~month period ended June 30, 2017. At June 30, 2018, the recorded investment in our residential Home Today portfolio was $98.1 million, compared to $107.7 million at September 30, 2017. During the current nine-month period, residential Home Today net recoveries were $0.4 million compared to net charge-offs of $0.7 million during the nine months ended June 30, 2017.

The recorded investment in non-accrual home equity loans and lines of credit decreased $0.3 million, or 2%, during the current nine-month period, to $16.9 million at June 30, 2018 compared to a $1.9 million decrease during the nine-month period ended June 30, 2017. The recorded investment in our home equity loans and lines of credit portfolio at June 30, 2018 and September 30, 2017 was $1.77 billion and $1.57 billion, respectively. During the current nine-month period, home equity loans and lines of credit net recoveries were $1.5 million as compared to net recoveries of $1.6 million during the nine months ended June 30, 2017. We believe that non-performing home equity loans and lines of credit, on a relative basis, represent a higher level of credit risk than residential Core loans as these home equity loans and lines of credit generally hold subordinated positions.

~~Non-Interest Income.~~ ~~Non-interest income increased $2.0 million, or 14%,~~ to $16.7 million during the nine months ended June 30, ~~2018 when compared~~2018. The decrease in non-interest income is primarily due to ~~$14.7~~a decrease in the net gain on sale of loans, which was $1.1 million during the nine months ended June 30, ~~2017. Gains on~~2019 compared to $3.1 million during the nine months ended June 30, 2018. The prior year period benefited from a bulk sale of $277.4 million of fixed-rate loans to a private investor. There were loan sales of ~~loans increased $1.6~~$85.1 million ~~primarily due to a higher level of loan sales~~ during the ~~current period. There were~~nine months ended June 30, 2019, compared to loan sales of $374.0 million during the nine months ended June 30, ~~2018, compared~~2018.

Non-Interest Expense. Non-interest expense increased $1.7 million, or 1%, to ~~loan sales of $221.5~~$148.6 million during the nine months ended June 30, ~~2017.The current period included a single bulk sale of $277.4 million fixed-rate loans to a private investor..~~

~~Non-Interest Expense.~~ ~~Non-interest expense increased $11.7 million, or 9%,~~2019 compared to $146.9 million during the nine months ended June 30, ~~2018 when compared to $135.2 million during the nine months ended June 30, 2017.~~2018. This increase resulted primarily from increases in ~~compensation expense, office property~~salaries and ~~equipment~~employee benefits and marketing ~~expense,~~expenses, partially offset by a reduction in ~~real estate owned expenses. The majority of~~federal insurance premium and assessments. There was a ~~$5.3~~$1.2 million increase in ~~compensation expense was a result of~~salaries and employee benefits during the ~~celebration of our 80th anniversary in May, 2018, which included events in Ohio and Florida, as well as an after-tax bonus of $2,080 to all associates. The bonus also included a portion attributable~~current nine-month period compared to the ~~sharing~~nine-month period ended June 30, 2018, primarily related to both the timing and amount of health insurance for our employees, which can fluctuate based on the ~~Company's savings from the December 2017 corporate tax reform. The $2.5 million increase in office property and equipment is mainly due to the continued improvement and investment~~timing of ~~technology throughout the Company.~~claims. Marketing expenditures increased ~~$1.8~~$1.2 million during the current ~~nine months~~period as compared to the ~~nine months ended June 30, 2017~~prior period and was attributed to the timing of media campaigns supporting our lending activities. The $0.7 million decrease in real estate owned expenses (which includes associated legal and maintenance expenses as well as gains (losses) on the disposal of properties) was driven in part by the decrease in real estate owned assets since September 30, 2017.

~~Table of Contents~~

Income Tax Expense. The provision for income taxes was $16.5 million during the nine months ended June 30, 2019 compared to $26.9 million during the nine months ended June 30, ~~2018 compared to $32.4 million~~2018. The decrease in expense was caused mainly by the combination of a decrease in income before income taxes and by the impact of the Act, which further lowered our effective federal rate in the more recent period and required additional tax expense for the re-measurement of the deferred tax asset during the nine months ended June 30, ~~2017.~~2018. The provision for the current nine-month period included $15.2 million of federal income tax provision and $1.3 million of state income tax provision. The provision for the nine months ended June 30, 2018 included $25.3 million of federal income tax provision and $1.6 million of state income tax provision. ~~The provision for~~Our effective federal tax rate was 20.5% during the nine months ended June 30, ~~2017 included $31.6 million of federal income tax provision~~2019 and $0.8 million of state income tax provision. As a result of the passing of the Tax Cuts and Jobs Act on December 22, 2017, the federal income tax rate and structure changed. The Act includes a number of changes in existing tax law impacting businesses including a permanent reduction in the maximum corporate income tax rate from 35% to 21%. The rate reduction took effect on January 1, 2018, however, as a September 30 fiscal year end entity, the Company is required to use a blended maximum rate of approximately 24.5% for its entire September 30, 2018 fiscal year. In addition, due to the tax rate reduction, net deferred tax assets were revalued, resulting in a reduction in the value of the net deferred tax asset and the recording of approximately $4.9 million of additional income tax expense through the nine months ended June 30, 2018. The reduction is subject to adjustment in future periods. Our effective federal tax rate was 28.4% during the nine months ended June 30, ~~2018 and 32.4% during the nine months ended June 30, 2017.~~2018. Our expected effective federal income tax ~~rates~~rate in the current year ~~are higher~~is lower than the federal statutory rate because ~~the additional income tax expense from revalued deferred tax assets due to the passage~~ of ~~the Tax Cuts and Jobs Act discussed above, partially offset by~~ our ownership of bank-owned life ~~insurance (current and prior quarters).~~insurance.

Liquidity and Capital Resources

Liquidity is the ability to meet current and future financial obligations of a short-term nature. Our primary sources of funds consist of deposit inflows, loan repayments, advances from the FHLB of Cincinnati, borrowings from the FRB-Cleveland Discount Window, proceeds from brokered CDs transactions, principal repayments and maturities of securities, and sales of loans.

In addition to the primary sources of funds described above, we have the ability to obtain funds through the use of collateralized borrowings in the wholesale markets, and from sales of securities. Also, debt issuance by the Company and access to the equity capital markets via a supplemental minority stock offering or a full conversion (second-step) transaction remain as other potential sources of liquidity, although these channels generally require up to nine months of lead time.

While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by ~~general~~ interest rates, economic conditions and competition. The Association’s Asset/Liability Management Committee is responsible for establishing and monitoring our liquidity targets and strategies in order to ensure that sufficient liquidity exists for meeting the borrowing needs and deposit withdrawals of our customers as well as unanticipated contingencies. We generally seek to maintain a minimum liquidity ratio of 5% (which we compute as the sum of cash and cash equivalents plus unencumbered investment securities for which ready markets exist, divided by total assets). For

Table of Contents

the three months ended June 30, ~~2018,~~2019, our liquidity ratio averaged ~~5.6%~~5.61%. We believe that we had sufficient sources of liquidity to satisfy our short- and long-term liquidity needs as of June 30, ~~2018.~~2019.

We regularly adjust our investments in liquid assets based upon our assessment of expected loan demand, expected deposit flows, yields available on interest-earning deposits and securities and the objectives of our asset/liability management program. Excess liquid assets are generally invested in interest-earning deposits and short- and intermediate-term securities.

Our most liquid assets are cash and cash equivalents. The levels of these assets are dependent on our operating, financing, lending and investing activities during any given period. At June 30, ~~2018,~~2019, cash and cash equivalents totaled ~~$258.5~~$271.3 million, which represented ~~a decrease~~an increase of 4%1% from September 30, ~~2017.~~2018.

Investment securities classified as available-for-sale, which provide additional sources of liquidity, totaled ~~$542.0~~$564.9 million at June 30, ~~2018.~~2019.

During the nine-month period ended June 30, ~~2018,~~2019, loan sales totaled ~~$374~~$85.1 million, ~~and~~which included ~~the sale of $277.4~~a $19.0 million of 30 year, fixed-rate, first mortgage loans to a private investor. The pool of loans that was sold on a servicing retained basis, to the private investor, included both seasoned and recently originated residential loans that did not comply with Fannie Mae's loan eligibility standards. In addition to the sale to a private investor ~~loan~~and sales to Fannie Mae, ~~during the current nine-month period totaled $96.6~~consisting of $36.6 million of long-term, fixed-rate, agency-compliant, non-HARP II and ~~included $1.3~~non-Home Ready first mortgage loans, $0.1 million of loans that qualified under Fannie Mae's HARP II initiative and ~~$14.4~~$29.4 million of loans that qualified under Fannie Mae's Home Ready initiative. Loans originated under the HARP II and Home Ready initiatives are classified as “held for sale” at ~~origination.~~origination, though the HARP II program ended December 31, 2018. Loans originated under non-HARP II or non-Home Ready, Fannie Mae compliant procedures are classified as “held for investment” until they are specifically identified for sale.

At June 30, ~~2018, $1.7~~2019, $2.6 million of long-term, fixed-rate residential first mortgage loans were classified as “held for sale,” all of which qualified under ~~either~~ Fannie Mae's ~~HARP II or~~ Home Ready ~~initiatives.~~initiative. There were no loan sale commitments outstanding at June 30, ~~2018.~~

~~Table of Contents~~

2019.

Our cash flows are derived from operating activities, investing activities and financing activities as reported in our Consolidated Statements of Cash Flows (unaudited) included in the unaudited interim Consolidated Financial Statements.

At June 30, ~~2018,~~2019, we had ~~$612.3~~$607.9 million in outstanding commitments to originate loans. In addition to commitments to originate loans, we had ~~$1.71~~$2.11 billion in unfunded home equity lines of credit to borrowers. CDs due within one year of June 30, ~~2018~~2019 totaled ~~$2.49~~$3.30 billion, or ~~29.6%~~37.8% of total deposits. If these deposits do not remain with us, we will be required to seek other sources of funds, including loan sales, sales of investment securities, other deposit products, including new CDs, brokered CDs, FHLB advances, borrowings from the FRB-Cleveland Discount Window or other collateralized borrowings. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the CDs due on or before June 30, ~~2019.~~2020. We believe, however, based on past experience, that a significant portion of such deposits will remain with us. Generally, we have the ability to attract and retain deposits by adjusting the interest rates offered.

Our primary investing activities are originating residential mortgage loans, home equity loans and lines of credit and purchasing investments. During the nine months ended June 30, ~~2018,~~2019, we originated ~~$1.72~~$1.17 billion of residential mortgage loans, and ~~$1.13~~$1.28 billion of commitments for home equity loans and lines of credit, while during the nine months ended June 30, ~~2017,~~2018, we originated ~~$2.11~~$1.72 billion of residential mortgage loans and ~~$741.8 million~~$1.13 billion of commitments for home equity loans and lines of credit. We purchased ~~$121.1~~$121.8 million of securities during the nine months ended June 30, ~~2018,~~2019, and ~~$137.3~~$121.1 million during the nine months ended June 30, ~~2017.~~2018.

Financing activities consist primarily of changes in deposit accounts, changes in the balances of principal and interest owed on loans serviced for others, FHLB advances, including any collateral requirements related to interest rate swap agreements and borrowings from the FRB-Cleveland Discount Window. We experienced a net increase in total deposits of ~~$256.7~~$222.9 million during the nine months ended June 30, ~~2018,~~2019, which reflected the active management of the offered rates on maturing CDs, compared to a net ~~decrease~~increase of ~~$155.5~~$256.7 million during the nine months ended June 30, ~~2017.~~2018. Deposit flows are affected by the overall level of interest rates, the interest rates and products offered by us and our local competitors, and by other factors. During the nine months ended June 30, ~~2018,~~2019, there was a ~~$27.5~~$151.3 million ~~an increase~~decrease in the balance of brokered CDs (exclusive of acquisition costs and subsequent amortization), which had a balance of ~~$648.2~~$518.8 million at June 30, ~~2018.~~2019. At June 30, ~~2017~~2018 the balance of brokered CDs was ~~$539.7~~$648.2 million. Principal and interest owed on loans serviced for others experienced a net decrease of $12.3 million to $19.2 million during the nine months ended June 30, 2019 compared to a net decrease of $13.1 million to $22.7 million during the nine months ended June 30, ~~2018 compared to a net decrease of $23.9 million to $25.5 million during the nine months ended June 30, 2017.~~2018. During the nine months ended June 30, ~~2018,~~2019 we ~~decreased~~increased our advances from the FHLB of Cincinnati by ~~$6.6~~$111.9 million ~~as we funded:~~to manage the funding of new loan ~~originations;~~originations and our capital ~~initiatives;~~initiatives, and actively ~~managed~~manage our liquidity ratio. During the nine months ended June 30, ~~2017,~~2018, our advances from the FHLB of Cincinnati ~~increased~~decreased by ~~$824.0~~$6.6 million. During the nine months ended June 30, 2019, collateral settlements paid to counterparties in connection with interest rate swap agreements was $116.4 million. During the nine months ended June 30, 2018, collateral settlements received from counterparties was $48.3 million.

Table of Contents

Liquidity management is both a daily and long-term function of business management. If we require funds beyond our ability to generate them internally, borrowing agreements exist with the FHLB of Cincinnati and the FRB-Cleveland Discount Window, each of which provides an additional source of funds. Also, in evaluating funding alternatives, we may participate in the brokered ~~CDs~~CD market. At June 30, ~~2018~~2019 we had ~~$3.66~~$3.83 billion of FHLB of Cincinnati advances and no outstanding borrowings from the FRB-Cleveland Discount Window. Additionally, at June 30, ~~2018,~~2019, we had ~~$648.2~~$518.8 million of brokered CDs. During the nine months ended June 30, ~~2018,~~2019, we had average outstanding advances from the FHLB of Cincinnati of ~~$3.63~~$3.60 billion as compared to average outstanding advances of ~~$3.12~~$3.63 billion during the nine months ended June 30, ~~2017.~~2018. The ~~increase~~decrease in net average balance in the current year reflects an increase in ~~FHLB~~the use of ~~Cincinnati borrowings as part of our efforts~~deposits to ~~lengthen the duration of our interest bearing funding sources as well as increases in the balance of our short-term borrowings used to fund:~~fund balance sheet ~~growth;~~growth and our capital ~~initiatives;~~initiatives, and to manage our on-balance sheet liquidity. Refer to the Extending the Duration of Funding Sources section of the Overview and the General section of Item 3. Quantitative and Qualitative Disclosures About Market Risk for further discussion. At June 30, ~~2018,~~2019, we had the ability to immediately borrow an additional ~~$185.3~~$19.8 million from the FHLB of Cincinnati and ~~$59.2~~$48.6 million from the FRB-Cleveland Discount Window. From the perspective of collateral value securing FHLB of Cincinnati advances, our capacity limit for additional borrowings beyond the outstanding balance at June 30, ~~2018~~2019 was $4.61 billion, subject to satisfaction of the FHLB of Cincinnati common stock ownership requirement. To satisfy the common stock ownership requirement for the maximum limit of borrowing, we would have to increase our ownership of FHLB of Cincinnati common stock by an additional ~~$92.2~~$92.3 million.

The Association and the Company are subject to various regulatory capital requirements, including a risk-based capital measure. The Basel III capital framework for U.S. banking organizations ("Basel III Rules") includes both a revised definition of capital and guidelines for calculating risk-weighted assets by assigning balance sheet assets and off-balance sheet items to broad risk categories. Effective January 1, 2015, the OCC and the other federal bank regulatory agencies revised their leverage and risk-based capital requirements and the method for calculating risk-weighted assets to make them consistent with agreements that were reached by the Basel Committee on Banking Supervision and certain provisions of the DFA and revised the definition of assets used in the Tier 1 (leverage) capital ratio from adjusted tangible assets (a measurement computed based on quarter-end asset balances) to net average assets (a measurement computed based on the average of daily asset balances during the quarter). Among other things, the rule established a new common equity Tier 1 minimum capital requirement (4.5%

~~Table of Contents~~

of risk-weighted assets) and increased the minimum Tier 1 capital to risk-based assets requirement (from 4% to 6% of risk-weighted assets). The rule also requires unrealized gains and losses on certain "available-for-sale" security holdings and change in defined benefit plan obligations to be included for purposes of calculating regulatory capital requirements unless a one-time opt-in or opt-out is exercised. The Association exercised its one time opt-out election with the filing of its March 31, 2015 regulatory call report. Effective January 1, 2015, the Association implemented the new capital requirements for the standardized approach to the Basel III Rules, subject to transitional provisions extending through the end of 2018. The final rule also implemented consolidated capital requirements for savings and loan holding companies effective January 1, 2015.

~~On January 1, 2016, the Association became~~is subject to the "capital conservation buffer" requirement ~~which is being phased in over three years, increasing each year until fully implemented at~~level of 2.5% ~~on January 1, 2019.~~. The requirement ~~would limit~~limits capital distributions and certain discretionary bonus payments to management if the institution does not hold a "capital conservation buffer" ~~consisting of 2.5%~~ in addition to the minimum capital requirements. At June 30, ~~2018,~~2019, the Association exceeded the ~~fully phased in~~ regulatory requirement for the "capital conservation buffer".

As of June 30, ~~2018,~~2019, the Association exceeded all regulatory requirements to be considered “Well Capitalized” as presented in the table below (dollar amounts in thousands).


	Actual				Well Capitalized Levels				Actual				Well Capitalized Levels
	Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio
Total Capital to Risk-Weighted Assets	$	1,535,090	20.44	%	$	750,878	10.00	%	$	1,535,830	19.55	%	$	785,599	10.00	%
Tier 1 (Leverage) Capital to Net Average Assets	1,492,116		10.80	%	690,683		5.00	%	1,496,514		10.54	%	709,596		5.00	%
Tier 1 Capital to Risk-Weighted Assets	1,492,116		19.87	%	600,702		8.00	%	1,496,514		19.05	%	628,479		8.00	%
Common Equity Tier 1 Capital to Risk-Weighted Assets	1,492,102		19.87	%	488,071		6.50	%	1,496,500		19.05	%	510,639		6.50	%

The capital ratios of the Company as of June 30, ~~2018~~2019 are presented in the table below (dollar amounts in thousands).


	Actual				Actual
	Amount		Ratio		Amount		Ratio
Total Capital to Risk-Weighted Assets	$	1,746,939	23.17	%	$	1,771,840	22.47	%
Tier 1 (Leverage) Capital to Net Average Assets	1,703,968		12.31	%	1,732,527		12.18	%
Tier 1 Capital to Risk-Weighted Assets	1,703,968		22.60	%	1,732,527		21.97	%
Common Equity Tier 1 Capital to Risk-Weighted Assets	1,703,968		22.60	%	1,732,527		21.97	%

In addition to the operational liquidity considerations described above, which are primarily those of the Association, the Company, as a separate legal entity, also monitors and manages its own, parent company-only liquidity, which provides the source of funds necessary to support all of the parent company's stand-alone operations, including our capital distribution strategies, which encompass our share repurchase and dividend payment programs.The Company's primary source of liquidity is dividends received from the Association. The amount of dividends that the Association may declare and pay to the Company in any calendar year, without the receipt of prior approval from the OCC but with prior notice to the FRB-Cleveland, cannot exceed net income for the current calendar year-to-date period plus retained net income (as defined) for the preceding two calendar years, reduced by prior dividend payments made during those periods. In December ~~2017,~~2018, the Company received an $85.0 million cash dividend from the Association. Because of its intercompany nature, this dividend payment had no impact on the Company's capital ratios or its consolidated statement of condition but reduced the Association's reported capital ratios. At

Table of Contents

June 30, 2019, the Company had, in the form of cash and a demand loan from the Association, $168.7 million of funds readily available to support its stand-alone operations.

On October 27, 2016, the Company announced that the Board of Directors approved the Company’s eighth stock repurchase program, which authorized the repurchase of up to 10,000,000 shares of the Company’s outstanding common stock. ~~Repurchases under the eighth stock repurchase authorization began on January 6, 2017.~~ There were ~~3,363,021~~4,024,421 shares repurchased under that program ~~between its start date and~~through June 30, ~~2018.~~2019. During the nine months ended June 30, ~~2018,~~2019, the Company repurchased ~~$17.0~~$7.9 million of its common stock.

On July 19, 2017, Third Federal Savings, MHC received the approval of its members (depositors and certain loan customers of the Association) with respect to the waiver of dividends, and subsequently received the non-objection of the FRB-Cleveland, to waive receipt of dividends on the Company’s common stock the MHC owns up to a total of $0.68 per share during the four quarterly periods ending June 30, 2018. Third Federal Savings, MHC waived its right to receive a $0.17 per share dividend payment on September 25, 2017, December 12, 2017, March 19, 2018 and June 25, 2018.

On July 11, 2018, at a special meeting of members of Third Federal Savings, MHC, the members (depositors and certain loan customers of the Association) of Third Federal Savings, MHC voted to approve Third Federal Savings, MHC's proposed

~~Table of Contents~~

waiver of dividends, aggregating up to $1.00 per share, to be declared on the Company’s common stock during the twelve months subsequent to the members’ approval (i.e., through July 11, 2019). The members approved the waiver by casting 63% of the eligible votes in favor of the waiver. Of the votes cast, 97% were in favor of the proposal. Third Federal Savings, MHC is the 81% majority shareholder of the Company. Following the receipt of the members’ approval at the July 11, 2018 special meeting, Third Federal Savings, MHC filed a notice with, and subsequently received the non-objection of the FRB-Cleveland for the proposed dividend waivers.

On July 16, 2019, at a special meeting of members of Third Federal Savings, MHC, the members (depositors and certain loan customers of the Association) of Third Federal Savings, MHC voted to approve Third Federal Savings, MHC's proposed waiver of dividends, aggregating up to $1.10 per share, to be declared on the Company’s common stock during the twelve months subsequent to the members’ approval (i.e., through July 16, 2020). The members approved the waiver by casting 62% of the eligible votes in favor of the waiver. Of the votes cast, 97% were in favor of the proposal. Third Federal Savings, MHC is the 81% majority shareholder of the Company. Following the receipt of the members’ approval at the July 16, 2019 special meeting, Third Federal Savings, MHC filed a notice with, and a request for the non-objection of the FRB-Cleveland for the proposed dividend waivers. Both the non-objection from the FRB-Cleveland and the timing of the non-objection are unknown as of the filing date of this quarterly report.

~~While~~The payment of dividends, support of asset growth and stock repurchases are planned to continue in the future as the ~~payment of dividends and support of asset growth will represent a larger~~ focus for future capital deployment activities.

~~At June 30, 2018, the Company had, in the form of cash and a demand loan from the Association, $137.3 million of funds readily available to support its stand-alone operations.~~

Item 3. Quantitative and Qualitative Disclosures About Market Risk

General. The majority of our assets and liabilities are monetary in nature. Consequently, our most significant form of market risk has historically been interest rate risk. In general, our assets, consisting primarily of mortgage loans, have longer maturities than our liabilities, consisting primarily of deposits and advances from the FHLB of Cincinnati. As a result, a fundamental component of our business strategy is to manage interest rate risk and limit the exposure of our net interest income to changes in market interest rates. Accordingly, our Board of Directors has established risk parameter limits deemed appropriate given our business strategy, operating environment, capital, liquidity and performance objectives. Additionally, our Board of Directors has authorized the formation of an Asset/Liability Management Committee comprised of key operating personnel, which is responsible for managing this risk in a manner that is consistent with the guidelines and risk limits approved by the Board of Directors. Further, the Board has established the Directors Risk Committee, which, among other responsibilities, conducts regular oversight and review of the guidelines, policies and deliberations of the Asset/Liability Management Committee. We have sought to manage our interest rate risk in order to control the exposure of our earnings and capital to changes in interest rates. As part of our ongoing asset-liability management, we use the following strategies to manage our interest rate risk:


(i)	marketing adjustable-rate and shorter-maturity (10-year, fixed-rate mortgage) loan products;

(ii)

lengthening the weighted average remaining term of major funding sources, primarily by offering attractive interest rates on deposit products, particularly longer-term certificates of deposit, and through the use of longer-term advances from the FHLB of Cincinnati (or shorter-term advances converted to longer-term durations via the use of interest rate exchange contracts that qualify as cash flow hedges) and longer-term brokered certificates of deposit;


(iii)	investing in shorter- to medium-term investments and mortgage-backed securities;


(iv)	maintaining the levels of capital required for "well capitalized" designation; and


(v)	securitizing and/or selling long-term, fixed-rate residential real estate mortgage loans.

During the nine months ended June 30, ~~2018~~2019, ~~$96.6~~$66.1 million of agency-compliant, long-term, fixed-rate mortgage loans were sold to Fannie Mae on a servicing retained basis. Additionally, during the nine months ended June 30, ~~2018, $277.4~~2019, $19.0 million of fixed-rate loans were sold, on a servicing retained basis, in a single bulk sale to a private investor. At June 30, ~~2018~~2019, $~~1.7~~2.6 million of agency-compliant, long-term, fixed-rate residential first mortgage loans that qualified under Fannie Mae's ~~HARP II or~~ Home

Table of Contents

Ready ~~programs,~~program, were classified as “held for sale.” Of the agency-compliant loan sales during the nine months ended June 30, ~~2018~~2019, ~~$15.7~~$29.5 million was comprised of long-term (15 to 30 years), fixed-rate first mortgage loans which were sold under Fannie Mae's HARP II (the HARP II program ended December 31, 2018) or Home Ready programs, and ~~$80.9~~$36.6 million was comprised of long-term (15 to 30 years), fixed-rate first mortgage loans which had been originated under our revised procedures and were sold to Fannie Mae under our reinstated seller contract, as described in the next paragraph. At June 30, ~~2018~~2019, we did not have any outstanding loan sales commitments.

Fannie Mae, historically the Association’s primary loan investor, implemented, effective July 1, 2010, certain loan origination requirement changes affecting loan eligibility that we chose not to adopt until ~~May~~fiscal 2013. ~~Subsequent to the May 2013 implementation date of our revised procedures, and, upon review and validation by Fannie Mae which was received on November 15, 2013, fixed-rate,~~Since then, first mortgage loans (primarily fixed-rate, mortgage refinances with terms of 15 years or more and HARP II, and more recently Home Ready, loans) that are originated under the revised procedures are eligible for sale to Fannie Mae either as whole loans or within mortgage-backed securities. We expect that certain loan types (i.e. our Smart Rate adjustable-rate loans, home purchase fixed-rate loans and 10-year fixed-rate loans) will continue to be originated under our legacy procedures. For loans ~~originated prior to May 2013 and for those loans originated subsequent to April 2013~~ that are not originated under the revised (Fannie Mae) procedures, the Association’s ability to reduce interest rate risk via loan sales is

~~Table of Contents~~

limited to those loans that have established payment histories, strong borrower credit profiles and are supported by adequate collateral values that meet the requirements of the FHLB's Mortgage Purchase Program or of private third-party investors.

~~In response to the impact that the 2008 financial crisis had on housing and more particularly on the operation of the secondary mortgage~~We actively market ~~we have actively marketed~~ an adjustable-rate mortgage loan product ~~since 2010~~ and a 10-year fixed-rate mortgage loan ~~product since 2012.~~product. Each of these products provides us with improved interest rate risk characteristics when compared to longer-term, fixed-rate mortgage loans. Shortening the average maturity of our interest-earning assets by increasing our investments in shorter-term loans and investments, as well as loans and investments with variable rates of interest, helps to better match the maturities and interest rates of our assets and liabilities, thereby reducing the exposure of our net interest income to changes in market interest rates. By following these strategies, we believe that we are better positioned to react to increases in market interest rates.

The Association evaluates funding source alternatives as it seeks to extend its liability duration. Extended duration funding sources that are currently considered include: retail certificates of deposit (which, subject to a fee, generally provide depositors with an early withdrawal option, but do not require pledged collateral); brokered certificates of deposit (which generally do not provide an early withdrawal option and do not require collateral pledges); collateralized borrowings which are not subject to creditor call options (generally advances from the FHLB of Cincinnati); and interest rate exchange contracts ("swaps") which are subject to collateral pledges and which require specific structural features to qualify for hedge accounting treatment (hedge accounting treatment directs that periodic mark-to-market adjustments be recorded in other comprehensive income (loss) in the equity section of the balance sheet rather than being included in operating results of the income statement). The Association's intent is that any swap to which it may be a party will qualify for hedge accounting treatment. The Association attempts to be opportunistic in the timing of its funding duration deliberations and when evaluating alternative funding sources, compares effective interest rates, early withdrawal/call options and collateral requirements.

The Association is a party to interest rate swap agreements. Each of the Association's swap agreements is registered on the Chicago Mercantile Exchange and involves the exchange of interest payment amounts based on a notional principal balance. No exchange of principal amounts occurs and the notional principal amount does not appear on our balance sheet. The Association uses swaps to extend the duration of its funding ~~sources.~~sources, add stability to interest expense and manage exposure to interest rate movements. In each of the Association's agreements, interest paid is based on a fixed rate of interest throughout the term of each agreement while interest received is based on an interest rate that resets at a specified interval (generally three months) throughout the term of each agreement. On the initiation date of the swap, the agreed upon exchange interest rates reflect market conditions at that point in time. As market conditions and interest rates change, the fair value of the swap can fluctuate. Generally, if the current corresponding term interest rate is higher than at the time the swap was executed, the fair value of the swap would increase. If the current corresponding term interest rate is lower than at the time the swap was executed, the fair value of the swap would decrease. The change in fair value is recorded in OCI and is subsequently reclassified into earnings over the duration of the swap period. Swaps generally require counterparty collateral pledges that ensure the counterparties' ability to comply with the conditions of the agreement. The notional amount of the Association's swap portfolio at June 30, ~~2018~~2019 was ~~$1.68~~$2.40 billion. The swap portfolio's weighted average fixed pay rate was ~~1.71%~~1.99% and the weighted average remaining term was ~~3.5~~3.7 years. Concurrent with the execution of each swap, the Association entered into a short-term borrowing from the FHLB of Cincinnati in an amount equal to the notional amount of the swap and with interest rate resets aligned with the reset interval of the swap. Each individual swap agreement has been designated as a cash flow hedge of interest rate risk associated with the ~~Company's~~Association's variable rate borrowings from the FHLB of Cincinnati.

Economic Value of Equity. Using customized modeling software, the Association prepares periodic estimates of the amounts by which the net present value of its cash flows from assets, liabilities and off-balance sheet items (the ~~association’s~~Association’s economic value of equity or EVE) would change in the event of a range of assumed changes in market interest rates. The simulation model uses a discounted cash flow analysis and an option-based pricing approach in measuring the interest rate sensitivity of EVE. The model estimates the economic value of each type of asset, liability and off-balance sheet contract under

Table of Contents

the assumption that instantaneous changes (measured in basis points) occur at all maturities along the United States Treasury yield curve and other relevant market interest rates. A basis point equals one, one-hundredth of one percent, and 100 basis points equals one percent. An increase in interest rates from 2% to 3% would mean, for example, a 100 basis point increase in the “Change in Interest Rates” column below. The model is tailored specifically to our organization, which, we believe, improves its predictive accuracy. The following table presents the estimated changes in the Association’s EVE at June 30, ~~2018~~2019 that would result from the indicated instantaneous changes in the United States Treasury yield curve and other relevant market interest rates. Computations of prospective effects of hypothetical interest rate changes are based on numerous assumptions, including relative levels of market interest rates, loan prepayments and deposit decay, and should not be relied upon as indicative of actual results.

~~Table of Contents~~


								EVE as a Percentage of Present Value of Assets (3)											EVE as a Percentage of Present Value of Assets (3)
Change in Interest Rates (basis points) (1)	Estimated EVE (2)		Estimated Increase (Decrease) in EVE					EVE Ratio (4)		Increase (Decrease) (basis points)		Estimated EVE (2)		Estimated Increase (Decrease) in EVE					EVE Ratio (4)		Increase (Decrease) (basis points)
Change in Interest Rates (basis points) (1)	Estimated EVE (2)		Amount			Percent		EVE Ratio (4)		Increase (Decrease) (basis points)		Estimated EVE (2)		Amount			Percent		EVE Ratio (4)		Increase (Decrease) (basis points)
	(Dollars in thousands)											(Dollars in thousands)
+300	$	1,471,358	$	(687,671	)	(31.85	)%	11.67	%	(378	)	$	1,404,990	$	(560,174	)	(28.51	)%	10.44	%	(284	)
+200	1,739,192		(419,837		)	(19.45	)%	13.30	%	(215	)	1,671,081		(294,083		)	(14.96	)%	11.97	%	(131	)
+100	1,977,862		(181,167		)	(8.39	)%	14.60	%	(85	)	1,875,650		(89,514		)	(4.56	)%	13.01	%	(27	)
0	2,159,029		—			—		15.45	%	—		1,965,164		—			—		13.28	%	—
-100	2,238,855		79,826			3.70	%	15.60	%	15		1,878,819		(86,345		)	(4.39	)%	12.48	%	(80	)

_________________


(1)	Assumes an instantaneous uniform change in interest rates at all maturities.


(2)	EVE is the discounted present value of expected cash flows from assets, liabilities and off-balance sheet contracts.


(3)	Present value of assets represents the discounted present value of incoming cash flows on interest-earning assets.


(4)	EVE Ratio represents EVE divided by the present value of assets.

The table above indicates that at June 30, ~~2018~~2019, in the event of an increase of 200 basis points in all interest rates, the Association would experience a ~~19.45%~~ 14.96% decrease in EVE. In the event of a 100 basis point decrease in interest rates, the Association would experience a ~~3.70%increase~~4.39%decrease in EVE.

The following table is based on the calculations contained in the previous table, and sets forth the change in the EVE at a +200 basis point rate of shock at June 30, ~~2018,~~2019, with comparative information as of September 30, ~~2017.~~2018. By regulation, the Association must measure and manage its interest rate risk for interest rate shocks relative to established risk tolerances in EVE.

Risk Measure (+200 Basis Points Rate Shock)


	At June 30, 2018		At September 30, 2017		At June 30, 2019		At September 30, 2018
Pre-Shock EVE Ratio	15.45	%	15.05	%	13.28	%	15.54	%
Post-Shock EVE Ratio	13.30	%	13.13	%	11.97	%	13.35	%
Sensitivity Measure in basis points	(215	)	(192	)	(131	)	(219	)
Percentage Change in EVE	(19.45	)%	(18.33	)%	(14.96	)%	(19.65	)%

Certain shortcomings are inherent in the methodologies used in measuring interest rate risk through changes in EVE. Modeling changes in EVE require making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. In this regard, the EVE tables presented above assume:

no new growth or business volumes;

that the composition of our interest-sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured, except for reductions to reflect mortgage loan principal repayments along with modeled prepayments and defaults; and

that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration or repricing of specific assets and liabilities.

Accordingly, although the EVE tables provide an indication of our interest rate risk exposure as of the indicated dates, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on our EVE and will differ from actual results. In addition to our core business activities, which primarily sought to originate

Table of Contents

Smart Rate (adjustable), home equity lines of credit (adjustable) and 10-year fixed-rate loans funded by borrowings from the FHLB and intermediate term CDs (including brokered CDs), and which are intended to have a favorable impact on our IRR profile, the impact of several other items and events resulted in the ~~1.12% deterioration~~4.68% improvement in the Percentage Change in EVE measure at June 30, ~~2018~~2019 when compared to the measure at September 30, ~~2017. The most significant factor~~2018. Factors contributing to this improvement included changes in market rates, capital actions by the ~~overall deterioration was the change~~Association, assumption and modeling changes and changes due to business activity. Movement in market interest rates ~~which~~ included ~~an increase~~a decrease of ~~105~~106 basis points for the two-year term, ~~an increase~~a decrease of 80119 basis points for the five-year term and ~~an increase~~a decrease of 53106 basis points for the ten-year term, and which resulted in ~~a decrease~~an improvement of ~~1.47%~~7.27% in the Percentage Change in EVE. ~~Combined with~~Partially offsetting this ~~deterioration~~improvement was the impact of an $85.0 million in cash ~~dividends~~dividend that the Association paid to the Company. Because of its intercompany nature, this payment had no impact on the Company's capital position, or the Company's overall IRR profile, but reduced the Association's regulatory

~~Table of Contents~~

capital and regulatory capital ratios and negatively impacted the Association's Percentage Change in EVE by approximately ~~0.76%~~0.78%. Additionally, ~~numerous~~ modifications and enhancements to our modeling assumptions and methodologies, which are continually challenged and evaluated, on a net basis, negatively impacted the Association's Percentage Change in EVE by ~~0.70%~~3.60%. ~~Partially offsetting the unfavorable impact of the three preceding factors, our~~Our core business activities, as described at the beginning of this paragraph, are generally intended to have a positive impact on our IRR profile, the actual impact is determined by a number of factors, including the pace of mortgage asset additions to our balance sheet (including consideration of outstanding commitments to originate those assets), in comparison to the pace of the addition of duration extending funding sources. During the current fiscal year-to-date period, ~~which included the sale of $277.4 million of 30 year, fixed-rate, first mortgage loans to a private investor,~~ the net affect of mortgage asset accumulation and funding source extension resulted in ~~1.81%~~1.79% of improvement to our Percentage Change in EVE. The IRR simulation results presented above were in line with management's expectations and were within the risk limits established by our Board of Directors.

Our simulation model possesses random patterning capabilities and accommodates extensive regression analytics applicable to the prepayment and decay profiles of our borrower and depositor portfolios. The model facilitates the generation of alternative modeling scenarios and provides us with timely decision making data that is integral to our IRR management processes. Modeling our IRR profile and measuring our IRR exposure are processes that are subject to continuous revision, refinement, modification, enhancement, back testing and validation. We continually evaluate, challenge and update the methodology and assumptions used in our IRR model, including behavioral equations that have been derived based on third-party studies of our customer historical performance patterns. Changes to the methodology and/or assumptions used in the model will result in reported IRR profiles and reported IRR exposures that will be different, and perhaps significantly, from the results reported above.

Earnings at Risk. In addition to EVE calculations, we use our simulation model to analyze the sensitivity of our net interest income to changes in interest rates (the institution’s EaR). Net interest income is the difference between the interest income that we earn on our interest-earning assets, such as loans and securities, and the interest that we pay on our interest-bearing liabilities, such as deposits and borrowings. In our model, we estimate what our net interest income would be for prospective 12 and 24 month periods using customized (based on our portfolio characteristics) assumptions with respect to loan prepayment rates, default rates and deposit decay rates, and the implied forward yield curve as of the market date for assumptions as to projected interest rates. We then calculate what our estimated net interest income would be for the same period under numerous interest rate scenarios. The simulation process is subject to continual enhancement, modification, refinement and adaptation in order that it might most accurately reflect our current circumstances, factors and expectations. As of June 30, ~~2018~~2019, we estimated that our EaR for the 12 months ending June 30, ~~2019~~ 2020 would decrease by ~~3.04%~~0.88% in the event that market interest rates used in the simulation were adjusted in equal monthly amounts (termed a "ramped" format) during the 12 month measurement period to an aggregate increase of 200 basis points. This assumption differs from the assumption used to report our EaR estimates in reporting periods prior to March 31, 2017, when our EaR disclosures were determined under assumed instantaneous changes in market interest rates. ~~During~~While that scenario is no longer used, the March 31, 2017 quarter, based on a review of the predominate practices disclosed by other similarly profiled financial institutions, the Association adopted the "ramped" assumption in preparing the EaR simulation estimates for use in its public disclosures. In addition to conforming to predominate industry practice, the Association also believes that the ramped assumption provides a more probable/plausible scenario for net interest income simulations than instantaneous shocks which provide a theoretical analysis but a much less credible economic scenario. The Company's Directors Risk Committee has ratified the use of the updated limit structure. At ~~June 30, 2018, the IRR simulation results were in line with management's expectations and were within the risk limits established by our Board of Directors. The~~ Association continues to calculate instantaneous scenarios, and as of June 30, ~~2018,~~2019, we estimated that our EaR for the 12 months ending June 30, ~~2019~~2020 would decrease by ~~6.45%~~4.53% in the event of an instantaneous 200 basis point increase in market interest rates.

Certain shortcomings are also inherent in the methodologies used in determining interest rate risk through changes in EaR. Modeling changes in EaR require making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. In this regard, the interest rate risk information presented above assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration or repricing of specific assets and liabilities. Accordingly, although interest rate risk calculations provide an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on our net interest income and will differ from actual results. In addition to the preparation of computations as described above, we also formulate simulations based on a variety of non-linear changes in interest rates and a variety of non-constant balance sheet composition scenarios.

Other Considerations. The EVE and EaR analyses are similar in that they both start with the same month end balance sheet amounts, weighted average coupon and maturity. The underlying prepayment, decay and default assumptions are also the

Table of Contents

same and they both start with the same month end "markets" (Treasury and Libor yield curves, etc.). From that similar starting point, the models follow divergent paths. EVE is a stochastic model using 100 different interest rate paths to compute market

~~Table of Contents~~

value at the cohorted transaction level for each of the categories on the balance sheet whereas EaR uses the implied forward curve to compute interest income/expense at the cohorted transaction level for each of the categories on the balance sheet.

EVE is considered as a point in time calculation with a "liquidation" view of the Association where all the cash flows (including interest, principal and prepayments) are modeled and discounted using discount factors derived from the current market yield curves. It provides a long term view and helps to define changes in equity and duration as a result of changes in interest rates. On the other hand, EaR is based on balance sheet projections going one year and two years forward and assumes new business volume and pricing to calculate net interest income under different interest rate environments. EaR is calculated to determine the sensitivity of net interest income under different interest rate scenarios. With each of these models, specific policy limits have been established that are compared with the actual month end results. These limits have been approved by the Association's Board of Directors and are used as benchmarks to evaluate and moderate interest rate risk. In the event that there is a breach of policy limits that extends beyond two consecutive quarter end measurement periods, management is responsible for taking such action, similar to those described under the preceding heading of General, as may be necessary in order to return the Association's interest rate risk profile to a position that is in compliance with the policy. At June 30, ~~2018,~~2019, the IRR profile as disclosed above was within our internal limits.

Item 4. Controls and Procedures

Under the supervision of and with the participation of the Company’s management, including our principal executive officer and principal financial officer, we have evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) or 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Act is accumulated

and communicated to the issuer's management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. Based upon that evaluation, our principal executive officer and principal financial officer concluded that, as of the end of the period covered by this report, our disclosure controls and procedures were effective to ensure that information required to be disclosed in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms.

No change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) occurred during the most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Part II — Other Information

Item 1. Legal Proceedings

Item 1A. Risk Factors

~~Except as described in the Quarterly Report on Form 10-Q for the quarter ended December 31, 2017, there~~There have been no material changes in the "Risk Factors" previously disclosed in our Annual Report on Form 10-K, filed with the SEC on November ~~22, 2017~~27, 2018 (File No. 001-33390).

7172

Table of Contents

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds


(a)	Not applicable


(b)	Not applicable


(c)	The following table summarizes our stock repurchase activity during the quarter ended June 30, ~~2018~~2019.

Average Total Number of Maximum Number
Total Number Price Shares Purchased of Shares that May
of Shares Paid per as Part of Publicly Yet be Purchased
Period Purchased Share Announced Plans (1) Under the Plans
April 1, 2018 through April 30, 2018 84,000
$ 15.02
84,000
6,808,890
May 1, 2018 through May 31, 2018 88,000
15.25
88,000
6,720,890
June 1, 2018 through June 30, 2018 83,911
16.17
83,911
6,636,979
255,911
15.47
255,911



		Average		Total Number of	Maximum Number
	Total Number	Price		Shares Purchased	of Shares that May
	of Shares	Paid per		as Part of Publicly	Yet be Purchased
Period	Purchased	Share		Announced Plans (1)	Under the Plans
April 1, 2019 through April 30, 2019	82,000	$	16.40	82,000	5,996,479
May 1, 2019 through May 31, 2019	7,900	16.58		7,900	5,988,579
June 1, 2019 through June 30, 2019	13,000	17.79		13,000	5,975,579
	102,900	16.59		102,900

(1)

On October 27, 2016, the Company announced that the Board of Directors approved the Company’s eighth stock repurchase program, which authorized the repurchase of up to 10,000,000 shares of the Company’s outstanding common stock. Purchases under the program will be on an ongoing basis and subject to the availability of stock, general market conditions, the trading price of the stock, alternative uses of capital, and our financial performance. Repurchased shares will be held as treasury stock and be available for general corporate use. The repurchase program commenced onin January 6, 2017.

On July ~~11, 2018,~~16, 2019, at a special meeting of members of Third Federal Savings, MHC, the members (depositors and certain loan customers of the Association) of Third Federal Savings, MHC voted to approve Third Federal Savings, MHC's proposed waiver of dividends, aggregating up to ~~$1.00~~$1.10 per share, to be declared on the Company’s common stock during the four quarterly periods ending June 30, ~~2019.~~2020. The members approved the waiver by casting ~~63%~~62% of the eligible votes in favor of the waiver. Of the votes cast, 97% were in favor of the proposal. Third Federal Savings, MHC is the 81% majority shareholder of the Company.

Following the receipt of the members’ approval at the July ~~11, 2018~~16, 2019 special meeting, Third Federal Savings, MHC filed a notice with, and a request for the non-objection of the FRB-Cleveland for the proposed dividend waivers. Both the non-objection from the FRB-Cleveland and the timing of the non-objection are unknown as of the filing date of this quarterly report.

Item 3. Defaults Upon Senior Securities

Not applicable

Item 4. Mine Safety Disclosures

Not applicable

Item 5. Other Information

Not applicable

7273

Table of Contents

Item 6.

(a) Exhibits



~~10.1~~31.1		~~TFS Financial Corporation Management Incentive Compensation Plan (incorporated by reference~~Certificate of Chief Executive Officer Pursuant to ~~Appendix A to~~Section 302 of the ~~definitive proxy statement for the 2018 Annual Meeting~~Sarbanes-Oxley Act of ~~Stockholders (file no. 001-33390), as filed with the Securities and Exchange Commission on January 9, 2018).~~2002

~~10.2~~31.2		TFS Financial Corporation Amended and Restated 2008 Equity Incentive Plan (incorporated by reference to Appendix B to the definitive proxy statement for the 2018 Annual Meeting of Stockholders (file no. 001-33390), as filed with the Securities and Exchange Commission on January 9, 2018).

~~31.1~~		Certification of ~~chief executive officer pursuant~~Chief Financial Officer Pursuant to ~~Rule 13a-14(a)~~Section 305 of the ~~Securities Exchange~~Sarbanes-Oxley Act of ~~1934~~2002

~~31.2~~32		Certification of ~~chief financial officer pursuant~~Chief Executive Officer and Chief Financial Officer Pursuant to ~~Rule 13a-14(a)~~Section 906 of the ~~Securities Exchange~~Sarbanes-Oxley Act of ~~1934~~

32		~~Certification of chief executive officer and chief financial officer pursuant to Rule 13a-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350~~2002

		The following unaudited financial statements from TFS Financial Corporation’s Quarterly Report on Form 10-Q for the quarter ended June 30, ~~2018,~~2019, filed on August 7, ~~2018,~~2019, formatted in ~~XBRL:~~Inline XBRL (Extensible Business Reporting Language) includes: (i) Consolidated Statements of Condition, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statements of Shareholders' Equity, (v) Consolidated Statements of Cash Flows, (vi) Notes to Unaudited Interim Consolidated Financial Statements.



101.INS		Interactive datafile	XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.

101.SCH		Interactive datafile	Inline XBRL Taxonomy Extension Schema Document

101.CAL		Interactive datafile	Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF		Interactive datafile	Inline XBRL Taxonomy Extension Definition Linkbase Document
	��
101.LAB		Interactive datafile	Inline XBRL Taxonomy Extension Label Linkbase

101.PRE		Interactive datafile	Inline XBRL Taxonomy Extension Presentation Linkbase Document

7374

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.



		TFS Financial Corporation

Dated:	August 7, ~~2018~~2019	/s/ Marc A. Stefanski
		Marc A. Stefanski
		Chairman of the Board, President and Chief Executive Officer

Dated:	August 7, ~~2018~~2019	/s/ ~~David S. Huffman~~Paul J. Huml
		~~David S. Huffman~~Paul J. Huml
		Chief Financial Officer ~~and Secretary~~

7475



Fixed-rate mortgage loans	$	213,889
Adjustable-rate mortgage loans	247,443
Equity loans and lines of credit	151,000
Total	$	612,332



Equity lines of credit	$	1,709,164
Construction loans	39,350
Limited partner investments	11,541
Total	$	1,760,055



	Fair Value						Weighted
	9/30/2017	Valuation Technique(s)	Unobservable Input	Range			Average
Impaired loans, net of allowance	$85,080	Market comparables of collateral discounted to estimated net proceeds	Discount appraised value to estimated net proceeds based on historical experience:
Impaired loans, net of allowance	$85,080		• Residential Properties	0	-	28%	7.6%

Interest rate lock commitments	$58	Quoted Secondary Market pricing	Closure rate	0	-	100%	93.0%