WATERSTONE FINANCIAL, INC.

10-Q INDEX

	Page No.

PART I. FINANCIAL INFORMATION	3

Item l. Financial Statements	3
Consolidated Statements of Financial Condition as of ~~September~~June 30, ~~2018~~2019 (unaudited) and December 31, ~~2017~~2018	3
Consolidated Statements of Income for the three and ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~2017~~2018 (unaudited)	4
Consolidated Statements of Comprehensive Income for the three and ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~2017~~2018 (unaudited)	5
Consolidated Statements of Changes in ~~Shareholders'~~Shareholders’ Equity for the ~~nine~~three and six months ended ~~September~~June 30, ~~2018~~2019 and ~~2017~~2018 (unaudited)	6 - 7
Consolidated Statements of Cash Flows for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~2017~~2018 (unaudited)	7 8
Notes to Consolidated Financial Statements (unaudited)	8 9 - 36

Item 2. ~~Management's~~Management’s Discussion and Analysis of Financial Condition and Results of Operations	34 37 - 5355
Item 3. Quantitative and Qualitative Disclosures about Market Risk	54 56
Item 4. Controls and Procedures	54 56

PART II. OTHER INFORMATION	5557

Item 1. Legal Proceedings	5557
Item 1A. Risk Factors Item 2. Unregistered Sales of Equity Securities and Use of Proceeds Item 3. Defaults Upon Senior Securities Item 4. Mine Safety Disclosures Item 5. Other Information	5557 5557 5657 5657 5657
Item 6. Exhibits	5658
Signatures	5658

- 2 -

PART I — FINANCIAL INFORMATION~~WATERSTONE FINANCIAL, INC. AND SUBSIDIARIES~~

~~CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION~~

(Unaudited)
September 30, 2018 December 31, 2017
Assets (Dollars In Thousands, except share and per share data)
Cash $ 32,966 $ 22,306
Federal funds sold 18,352 17,034
Interest-earning deposits in other financial institutions and other short term investments 7,538 9,267
Cash and cash equivalents 58,856 48,607
Securities available for sale (at fair value) 179,076 199,707
Loans held for sale (at fair value) 192,674 149,896
Loans receivable 1,357,656 1,291,814
Less: Allowance for loan losses 13,226 14,077
Loans receivable, net 1,344,430 1,277,737

Office properties and equipment, net 22,417 22,941
Federal Home Loan Bank stock (at cost) 19,575 16,875
Cash surrender value of life insurance 67,198 65,996
Real estate owned, net 2,170 4,558
Prepaid expenses and other assets 33,007 20,084
Total assets $ 1,919,403 $ 1,806,401

Liabilities and Shareholders' Equity
Liabilities:
Demand deposits $ 130,969 $ 129,597
Money market and savings deposits 159,742 148,804
Time deposits 713,739 688,979
Total deposits 1,004,450 967,380

Borrowings 451,132 386,285
Advance payments by borrowers for taxes 30,460 4,876
Other liabilities 28,717 35,756
Total liabilities 1,514,759 1,394,297

Shareholders' equity:
Preferred stock (par value $.01 per share)
Authorized - 50,000,000 shares in 2018 and in 2017, no shares issued - -
Common stock (par value $.01 per share)
Authorized - 100,000,000 shares in 2018 and in 2017
Issued - 29,049,939 in 2018 and 29,501,346 in 2017
Outstanding - 29,049,939 in 2018 and 29,501,346 in 2017 291 295
Additional paid-in capital 329,743 326,655
Retained earnings 184,697 183,358
Unearned ESOP shares (18,101 ) (18,991 )
Accumulated other comprehensive loss, net of taxes (3,808 ) (477 )
Cost of shares repurchased (6,583,837 shares at September 30, 2018 and 6,030,900 shares at December 31, 2017) (88,178 ) (78,736 )
Total shareholders' equity 404,644 412,104
Total liabilities and shareholders' equity $ 1,919,403 $ 1,806,401

~~See Accompanying Notes to Unaudited Consolidated Financial Statements.~~

~~- 3 -~~

~~WATERSTONE FINANCIAL, INC. AND SUBSIDIARIES~~

~~CONSOLIDATED STATEMENTS OF INCOME~~

~~(Unaudited)~~

Three months ended September 30, Nine months ended September 30,
2018 2017 2018 2017
(In Thousands, except per share amounts)

Interest income:
Loans $ 17,340 $ 15,855 $ 49,498 $ 45,078
Mortgage-related securities 643 647 1,925 2,021
Debt securities, federal funds sold and short-term investments 1,063 951 2,949 2,680
Total interest income 19,046 17,453 54,372 49,779
Interest expense:
Deposits 3,063 1,981 8,087 5,614
Borrowings 2,133 2,439 5,574 6,756
Total interest expense 5,196 4,420 13,661 12,370
Net interest income 13,850 13,033 40,711 37,409
Provision for loan losses 40 20 (1,060 ) (1,166 )
Net interest income after provision for loan losses 13,810 13,013 41,771 38,575
Noninterest income:
Service charges on loans and deposits 442 300 1,332 1,148
Increase in cash surrender value of life insurance 695 688 1,496 1,476
Loss on sale of securities - - - (107 )
Mortgage banking income 32,653 31,863 88,930 92,774
Other 272 203 805 941
Total noninterest income 34,062 33,054 92,563 96,232
Noninterest expenses:
Compensation, payroll taxes, and other employee benefits 27,453 26,153 74,670 73,732
Occupancy, office furniture, and equipment 2,751 2,533 7,995 7,587
Advertising 1,224 821 3,084 2,414
Data processing 809 623 2,057 1,854
Communications 412 394 1,229 1,170
Professional fees 583 629 1,930 1,953
Real estate owned (128 ) (20 ) 63 258
FDIC insurance premiums 131 129 361 366
Other 3,191 3,054 9,921 10,227
Total noninterest expenses 36,426 34,316 101,310 99,561
Income before income taxes 11,446 11,751 33,024 35,246
Income tax expense 2,743 4,362 7,948 12,397
Net income $ 8,703 $ 7,389 $ 25,076 $ 22,849
Income per share:
Basic $ 0.32 $ 0.27 $ 0.91 $ 0.83
Diluted $ 0.31 $ 0.26 $ 0.90 $ 0.82
Weighted average shares outstanding:
Basic 27,451 27,532 27,488 27,449
Diluted 27,680 27,953 27,765 27,927

~~See Accompanying Notes to Unaudited Consolidated Financial Statements.~~

~~- 4 -~~

~~WATERSTONE FINANCIAL, INC. AND SUBSIDIARIES~~

~~CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME~~

~~(Unaudited)~~

Three months ended September 30, Nine months ended September 30,
2018 2017 2018 2017
(In Thousands)
Net income $ 8,703 $ 7,389 $ 25,076 $ 22,849

Other comprehensive (loss) income, net of tax:
Net unrealized holding (loss) gain on available for sale securities:
Net unrealized holding (loss) gain arising during the period, net of tax benefit (expense) of $240, ($59), $1,254, ($416), respectively (641 ) 91 (3,336 ) 641
Reclassification adjustment for net loss included in net income during the period, net of tax benefit of $0, $0, $0, ($42) respectively - - - 65
Reclassification adjustment for net deferred tax liability revaluation - - 5 -
Total other comprehensive (loss) income (641 ) 91 (3,331 ) 706
Comprehensive income $ 8,062 $ 7,480 $ 21,745 $ 23,555

~~See Accompanying Notes to Unaudited Consolidated Financial Statements.~~

~~- 5 -~~

~~WATERSTONE FINANCIAL, INC. AND SUBSIDIARIES~~

~~CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY~~

~~(Unaudited)~~

Common Stock
Additional
Paid-In
Capital

Retained
Earnings

Unearned
ESOP
Shares

Accumulated
Other
Comprehensive Income (Loss)

Cost of
Shares
Repurchased

Total
Shareholders'
Equity

Shares Amount
(Dollars In Thousands, except per share amounts)
Balances at December 31, 2016 29,430 $ 294 $ 322,934 $ 184,565 $ (20,178 ) $ (378 ) $ (76,547 ) $ 410,690

Comprehensive income:
Net income - - - 22,849 - - - 22,849
Other comprehensive income - - - - - 706 - 706
Total comprehensive income 23,555

ESOP shares committed to be released to Plan participants - - 572 - 890 - - 1,462
Cash dividend, $0.86 per share - - - (23,836 ) - - - (23,836 )
Stock compensation activity, net of tax 176 2 820 - - - - 822
Stock compensation expense - - 1,427 - - - - 1,427
Purchase of common stock returned to authorized but unissued (123 ) (1 ) - - - - (2,189 ) (2,190 )
Balances at September 30, 2017 29,483 $ 295 $ 325,753 $ 183,578 $ (19,288 ) $ 328 $ (78,736 ) $ 411,930

Balances at December 31, 2017 29,501 $ 295 $ 326,655 $ 183,358 $ (18,991 ) $ (477 ) $ (78,736 ) $ 412,104

Comprehensive income:
Net income - - - 25,076 - - - 25,076
Other comprehensive loss - - - - - (3,331 ) - (3,331 )
Total comprehensive income 21,745

Reclassification for net deferred tax liability revaluation - - - (5 ) - - - (5 )
ESOP shares committed to be released to Plan participants - - 472 - 890 - - 1,362
Cash dividend, $0.86 per share - - - (23,732 ) - - - (23,732 )
Stock based compensation activity 102 1 1,289 - - - - 1,290
Stock compensation expense - - 1,327 - - - - 1,327
Purchase of common stock returned to authorized but unissued (553 ) (5 ) - - - - (9,442 ) (9,447 )
Balances at September 30, 2018 29,050 $ 291 $ 329,743 $ 184,697 $ (18,101 ) $ (3,808 ) $ (88,178 ) $ 404,644

~~See Accompanying Notes to Unaudited Consolidated Financial Statements.~~

~~- 6 -~~

~~WATERSTONE FINANCIAL, INC. AND SUBSIDIARIES~~

~~CONSOLIDATED STATEMENTS OF CASH FLOWS~~

~~(Unaudited)~~

Nine months ended September 30,
2018 2017
(In Thousands)
Operating activities:
Net income $ 25,076 $ 22,849
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
Provision for loan losses (1,060 ) (1,166 )
Provision for depreciation 1,704 1,549
Stock based compensation 1,327 1,427
Net amortization of premium/discount on debt and mortgage related securities 373 524
Amortization of unearned ESOP shares 1,362 1,462
Amortization and impairment of mortgage servicing rights 146 71
Gain on sale of loans held for sale (85,366 ) (94,219 )
Loans originated for sale (1,927,627 ) (1,881,351 )
Proceeds on sales of loans originated for sale 1,970,215 2,025,682
Increase in accrued interest receivable (457 ) (294 )
Increase in cash surrender value of life insurance (1,496 ) (1,476 )
Increase in accrued interest on deposits and borrowings 268 2
Increase in other liabilities 3,108 336
Increase in prepaid tax expense (266 ) (2,088 )
Loss on sale of securities - 107
Net gain related to real estate owned (211 ) (11 )
Gain on sale of mortgage servicing rights - (308 )
Other (10,840 ) 440
Net cash (used in) provided by operating activities (23,744 ) 73,536

Investing activities:
Net increase in loans receivable (66,178 ) (85,685 )
Net change in FHLB stock (2,700 ) (5,175 )
Purchases of:
Debt securities - (6,140 )
Mortgage related securities (13,179 ) (6,940 )
Premises and equipment, net (1,257 ) (939 )
Bank owned life insurance (180 ) (2,680 )
Mortgage banking branch (163 ) -
Proceeds from:
Principal repayments on mortgage-related securities 22,216 25,177
Maturities of debt securities 8,590 13,941
Sales of debt securities - 448
Sales of real estate owned 3,128 3,104
Bank owned life insurance 474 -
Net cash used in investing activities (49,249 ) (64,889 )

Financing activities:
Net increase in deposits 37,070 7,362
Net change in short term borrowings (25,153 ) (7,652 )
Repayment of long term debt (165,000 ) (69,000 )
Proceeds from long term debt 255,000 125,000
Net change in advance payments by borrowers for taxes 13,268 6,021
Cash dividends on common stock (23,786 ) (23,636 )
Purchase of common stock returned to authorized but unissued (9,447 ) (2,190 )
Proceeds from stock option exercises 1,290 822
Net cash provided by financing activities 83,242 36,727
Increase in cash and cash equivalents 10,249 45,374
Cash and cash equivalents at beginning of period 48,607 47,217
Cash and cash equivalents at end of period $ 58,856 $ 92,591
��
Supplemental information:
Cash paid or credited during the period for:
Income tax payments $ 7,763 $ 14,141
Interest payments 13,393 12,368
Noncash activities:
Loans receivable transferred to real estate owned 545 1,609
Dividends declared but not paid in other liabilities 3,458 3,877

~~See Accompanying Notes to Unaudited Consolidated Financial Statements.~~

~~- 7 -~~

~~Note 1 — Basis of Presentation~~

~~The unaudited interim consolidated financial statements include the accounts of Waterstone Financial, Inc. (the "Company") and the Company's subsidiaries.~~

WaterStone Bank SSB (the "Bank") is a community bank that has served the banking needs of its customers since 1921. WaterStone Bank also has an active mortgage banking subsidiary, Waterstone Mortgage Corporation.

WaterStone Bank conducts its community banking business from 11 banking offices located in Milwaukee, Washington and Waukesha Counties, Wisconsin, as well as a loan production office in Minneapolis, Minnesota. WaterStone Bank's principal lending activity is originating one- to four-family, multi-family residential real estate, and commercial real estate loans for retention in its portfolio. WaterStone Bank also offers home equity loans and lines of credit, construction and land loans, and commercial business loans, and consumer loans. WaterStone Bank funds its loan production primarily with retail deposits and Federal Home Loan Bank advances. Our deposit offerings include: certificates of deposit, money market savings accounts, transaction deposit accounts, non-interest bearing demand accounts and individual retirement accounts. Our investment securities portfolio is comprised principally of mortgage-backed securities, government-sponsored enterprise bonds and municipal obligations.

WaterStone Bank's mortgage banking operations are conducted through its wholly-owned subsidiary, Waterstone Mortgage Corporation. Waterstone Mortgage Corporation originates single-family residential real estate loans for sale into the secondary market. Waterstone Mortgage Corporation utilizes lines of credit provided by WaterStone Bank as a primary source of funds, and also utilizes a line of credit with another financial institution as needed.

The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles ("GAAP") for interim financial information, Rule 10-01 of Regulation S-X and the instructions to Form 10-Q. The financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments (consisting of normal recurring accruals) necessary to present fairly the financial position, results of operations, changes in shareholders' equity, and cash flows of the Company for the periods presented.

The accompanying unaudited consolidated financial statements and related notes should be read in conjunction with the Company's December 31, 2017 Annual Report on Form 10-K. Operating results for the three and nine months ended September 30, 2018 are not necessarily indicative of the results that may be expected for the year ending December 31, 2018 or for any other period.

The preparation of the unaudited consolidated financial statements requires management of the Company to make a number of estimates and assumptions relating to the reported amount of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the period. Significant items subject to such estimates and assumptions include the allowance for loan losses, deferred income taxes and real estate owned. Actual results could differ from those estimates.

Certain prior period amounts have been reclassified to conform to current period presentation. These reclassifications did not result in any changes to previously reported net income or shareholders' equity.

~~Impact of Recent Accounting Pronouncements~~

~~Accounting Standards Codification ("ASC") Topic 606 "Revenue from Contracts with Customers."~~ Authoritative accounting guidance under ASC Topic 606, "Revenue from Contracts with Customers" amended prior guidance to require an entity to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services and to provide clarification on identifying performance obligations and licensing implementation guidance. The Company's revenue is comprised of interest and non-interest revenue. The guidance does not apply to revenue associated with financial instruments, including loans and securities. The Company completed its overall assessment of revenue streams and related contracts affected by the guidance, including asset management fees, deposit related fees, and other non-interest related fees. The Company adopted ASC 606 as of January 1, 2018 with no impact on total shareholders' equity or net income.

~~Revenue Recognition~~

The Company recognizes revenue as it is earned and noted no impact to its revenue recognition policies as a result of the adoption of ASC 606. The following is a discussion of revenues within the scope of the new revenue guidance:
●	~~Debit and credit card interchange fee income~~ - Card processing fees consist of interchange fees from consumer debit and credit card networks and other card related services. Interchange fees are based on purchase volumes and other factors and are recognized as transactions occur.
●	~~Service charges on deposit accounts~~ - Revenue from service charges on deposit accounts is earned through deposit-related services; as well as overdraft, non-sufficient funds, account management and other deposit-related fees. Revenue is recognized for these services either over time, corresponding with deposit accounts' monthly cycle, or at a point in time for transactional related services and fees.
●	~~Service charges on loan accounts~~ ~~- Revenue from loan accounts consists primarily of fees earned on prepayment penalties. Revenue is recognized for these services at a point in time for transactional related services and fees.~~

~~- 8 -~~

~~ASC Topic 825 "Financial Instruments."~~ Authoritative accounting guidance under ASC Topic 825, "Financial Instruments" amended prior guidance to require equity investments (except those accounted for under the equity method of accounting) to be measured at fair value with changes in fair value recognized in net income. An entity may choose to measure equity investments that do not have readily determinable fair values at cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for the identical or similar investment of the same issuer. The guidance simplifies the impairment assessment of equity investments without readily determinable fair values, requires public entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, requires an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from changes in the instrument-specific credit risk when the entity has selected the fair value option for financial instruments and requires separate presentation of financial assets and liabilities by measurement category and form of financial asset. The Company adopted ASC 825 as of January 1, 2018 with no material impact on the Company's statements of operations or financial condition.

~~ASC Topic 842 "Leases."~~ Authoritative accounting guidance under ASC Topic 842, "Leases" amended prior guidance to require lessees to recognize the assets and liabilities arising from all leases on the balance sheet. The authoritative guidance defines a lease as a contract, or part of a contract, that conveys the right to control the use of identified property, plant, or equipment (an identified asset) for a period of time in exchange for consideration. In addition, the qualifications for a sale and leaseback transaction have been amended. The new authoritative guidance also requires qualitative and quantitative disclosures by lessees and lessors to meet the objective of enabling users of financial statements to assess the amount, timing, and uncertainty of cash flows arising from leases. In transition, lessees and lessors are required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. The authoritative guidance will be effective for reporting periods after January 1, 2019. The Company is evaluating the guidance and its impact on the Company's statements of operations and financial condition.

~~ASC Topic 326 "Financial Instruments - Credit Losses."~~ Authoritative accounting guidance under ASC Topic 326, "Financial Instruments - Credit Losses" amended the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information for credit loss estimates. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. The authoritative guidance also requires a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected (net of the allowance for credit losses). In addition, the credit losses relating to available-for-sale debt securities should be recorded through an allowance for credit losses rather than a write-down. The authoritative guidance will be effective for reporting periods after January 1, 2020. The Company is evaluating the guidance and its impact on the Company's statements of operations and financial condition.

~~ASC Topic 310 "Receivables - Nonrefundable Fees and Other Costs."~~ Authoritative accounting guidance under ASC Topic 310, "Receivables - Nonrefundable Fees and Other Costs" amends prior guidance by shortening the amortization period for certain callable debt securities held at a premium requiring the premium to be amortized to the earliest call date. The new authoritative guidance will be effective for reporting periods after January 1, 2019 with early adoption permitted. The Company is evaluating the guidance and its impact on the Company's statements of operations and financial condition.

~~ASC Topic 220 "Income Statement - Reporting Comprehensive Income."~~ Authoritative accounting guidance under ASC Topic 220, "Income Statement - Reporting Comprehensive Income" allows Companies to make a one-time reclassification from accumulated other comprehensive income (loss) to retained earnings for the effects of remeasuring deferred income taxes originally recorded in other comprehensive income as a result of the change in the federal income tax rate by the Tax Cuts and Jobs Act. The Company adopted this guidance as of January 1, 2018 with no impact on total shareholders' equity or net income.

~~- 9 -~~

~~Note 2— Securities Available for Sale~~

~~The amortized cost and fair values of the Company's investment in securities available for sale follow:~~

September 30, 2018
Amortized cost Gross unrealized gains Gross unrealized losses Fair value
(In Thousands)
Mortgage-backed securities $ 45,384 $ 94 $ (1,112 ) $ 44,366
Collateralized mortgage obligations:
Government sponsored enterprise issued 66,072 - (2,248 ) 63,824
Mortgage-related securities 111,456 94 (3,360 ) 108,190

Government sponsored enterprise bonds 500 - (1 ) 499
Municipal securities 56,415 526 (291 ) 56,650
Other debt securities 15,003 - (1,511 ) 13,492
Debt securities 71,918 526 (1,803 ) 70,641
Certificates of deposit 245 - - 245
$ 183,619 $ 620 $ (5,163 ) $ 179,076

December 31, 2017
Amortized cost Gross unrealized gains Gross unrealized losses Fair value
(In Thousands)
Mortgage-backed securities $ 57,351 $ 324 $ (240 ) $ 57,435
Collateralized mortgage obligations:
Government sponsored enterprise issued 61,313 3 (816 ) 60,500
Mortgage-related securities 118,664 327 (1,056 ) 117,935

Government sponsored enterprise bonds 2,500 - (3 ) 2,497
Municipal securities 62,516 1,334 (81 ) 63,769
Other debt securities 15,005 12 (492 ) 14,525
Debt securities 80,021 1,346 (576 ) 80,791
Certificates of deposit 980 1 - 981
$ 199,665 $ 1,674 $ (1,632 ) $ 199,707

The Company's mortgage-backed securities and collateralized mortgage obligations issued by government sponsored enterprises are guaranteed by Fannie Mae, Freddie Mac or Ginnie Mae. At September 30, 2018, $1.9 million of the Company's mortgage related securities were pledged as ~~collateral to secure~~ ~~mortgage banking related activities.~~ ~~At December 31, 2017,~~ ~~$2.5 million~~ ~~of the Company's mortgage related securities were pledged as collateral to secure~~ ~~mortgage banking related activities.~~

The amortized cost and fair values of investment securities by contractual maturity at September 30, 2018 are shown below. Actual maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

Amortized
Cost

Fair
Value

(In Thousands)
Debt and other securities
Due within one year $ 2,750 $ 2,746
Due after one year through five years 26,710 26,503
Due after five years through ten years 31,038 31,405
Due after ten years 11,665 10,232
Mortgage-related securities 111,456 108,190
$ 183,619 $ 179,076

~~- 10 -~~

Gross unrealized losses on securities available for sale and the fair value of the related securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position were as follows:

September 30, 2018
Less than 12 months 12 months or longer Total
Fair value Unrealized loss Fair value Unrealized loss Fair value Unrealized loss
(In Thousands)
Mortgage-backed securities $ 24,121 $ (530 ) $ 17,479 $ (582 ) $ 41,600 $ (1,112 )
Collateralized mortgage obligations:
Government sponsored enterprise issued 30,376 (779 ) 31,427 (1,469 ) 61,803 (2,248 )
Government sponsored enterprise bonds - - 499 (1 ) 499 (1 )
Municipal securities 27,459 (253 ) 2,117 (38 ) 29,576 (291 )
Other debt securities 4,980 (23 ) 8,512 (1,488 ) 13,492 (1,511 )
$ 86,936 $ (1,585 ) $ 60,034 $ (3,578 ) $ 146,970 $ (5,163 )

December 31, 2017
Less than 12 months 12 months or longer Total
Fair value Unrealized loss Fair value Unrealized loss Fair value Unrealized loss
(In Thousands)
Mortgage-backed securities $ 35,136 $ (143 ) $ 4,464 $ (97 ) $ 39,600 $ (240 )
Collateralized mortgage obligations:
Government sponsored enterprise issued 37,949 (348 ) 21,651 (468 ) 59,600 (816 )
Government sponsored enterprise bonds 2,497 (3 ) - - 2,497 (3 )
Municipal securities 17,096 (80 ) 100 (1 ) 17,196 (81 )
Other debt securities - - 9,508 (492 ) 9,508 (492 )
$ 92,678 $ (574 ) $ 35,723 $ (1,058 ) $ 128,401 $ (1,632 )

The Company reviews the investment securities portfolio on a quarterly basis to monitor its exposure to other-than-temporary impairment. In evaluating whether a security's decline in market value is other-than-temporary, management considers the length of time and extent to which the fair value has been less than cost, the financial condition of the issuer and the underlying obligors, quality of credit enhancements, volatility of the fair value of the security, the expected recovery period of the security and ratings agency evaluations. In addition, the Company may also evaluate payment structure, whether there are defaulted payments or expected defaults, prepayment speeds and the value of any underlying collateral.

The following table presents the change in other-than-temporary credit related impairment charges on securities available for sale for which a portion of the other-than-temporary impairments related to other factors was recognized in other comprehensive loss.

(In Thousands)
Credit-related impairments on securities as of December 31, 2016 $ 94
Credit-related impairments related to securities for which an other- than-temporary impairment was not previously recognized -
Credit-related impairments on securities as of December 31, 2017 94
Credit-related impairments related to securities for which an other- than-temporary impairment was not previously recognized -
Credit-related impairments on securities as of September 30, 2018 $ 94

As of September 30, 2018, the Company held one municipal security that had previously been deemed to be other-than-temporarily impaired. The security was issued by a tax incremental district in a municipality located in Wisconsin. During the year ended December 31, 2012, the Company received audited financial statements with respect to the municipal issuer that called into question the ability of the underlying taxing district that issued the security to operate as a going concern. During the year ended December 31, 2012, the Company's analysis of this security resulted in $77,000 in credit losses charged to earnings with respect to this municipal security. An additional $17,000 credit loss was charged to earnings during the year ended December 31, 2014 with respect to this security as a sale occurred at a discounted price. As of September 30, 2018, this security had an amortized cost of $116,000 and total life-to-date impairment of $94,000.

As of September 30, 2018, the Company had 22 mortgage-backed securities, 26 government sponsored enterprise issued securities, six municipal bond securities, and one corporate debt security which had been in an unrealized loss position for twelve months or longer and represents a loss of 5.6% of the aggregate amortized cost. These securities were determined not to be other-than-temporarily impaired as of September 30, 2018. The Company has determined that the decline in fair value of these securities is primarily attributable to an increase in market interest rates compared to the stated rates on these securities and is not attributable to credit deterioration. As the Company does not intend to sell nor is it more likely than not that it will be required to sell these securities before recovery of the amortized cost basis, these securities are not considered other-than-temporarily impaired.

~~- 11 -~~

The unrealized losses for the other debt security with an unrealized loss greater than 12 months is due to the current slope of the yield curve. The security currently earns a fixed interest rate but transitions in the future to a floating rate that is indexed to the 10 year Treasury interest rate. The Company does not intend to sell nor does it believe that it will be required to sell the security before recovery of their amortized cost basis.

Deterioration of general economic market conditions could result in the recognition of future other than temporary impairment losses within the investment portfolio and such amounts could be material to our consolidated financial statements.

During the nine months ended September 30, 2018, there were no sales of securities. During the nine months ended September 30, 2017, proceeds from the sale of securities totaled $448,000 and resulted in losses totaling $107,000. The $107,000 included in loss on sale of available for sale securities in the consolidated statements of income during the nine months ended September 30, 2017 was reclassified, net of tax, from accumulated other comprehensive income.

~~- 12 -~~

Item 1. Financial Statements

WATERSTONE FINANCIAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

	(Unaudited)
	June 30, 2019			December 31, 2018
Assets	(Dollars In Thousands, except share and per share data)
Cash	$	47,253		$	48,234
Federal funds sold		13,339			25,100
Interest-earning deposits in other financial institutions and other short term investments		9,553			12,767
Cash and cash equivalents		70,145			86,101
Securities available for sale (at fair value)		182,862			185,720
Loans held for sale (at fair value)		244,052			141,616
Loans receivable		1,370,727			1,379,148
Less: Allowance for loan losses		12,617			13,249
Loans receivable, net		1,358,110			1,365,899

Office properties and equipment, net		24,978			24,524
Federal Home Loan Bank stock (at cost)		22,275			19,350
Cash surrender value of life insurance		68,581			67,550
Real estate owned, net		1,684			2,152
Prepaid expenses and other assets		42,451			22,469
Total assets	$	2,015,138		$	1,915,381

Liabilities and Shareholders’ Equity
Liabilities:
Demand deposits	$	127,123		$	139,111
Money market and savings deposits		182,222			163,511
Time deposits		745,651			735,873
Total deposits		1,054,996			1,038,495

Borrowings		518,681			435,046
Advance payments by borrowers for taxes		18,852			4,371
Other liabilities		35,806			37,790
Total liabilities		1,628,335			1,515,702

Shareholders’ equity:
Preferred stock (par value $.01 per share)
Authorized - 50,000,000 shares at June 30, 2019 and at December 31, 2018, no shares issued		-			-
Common stock (par value $.01 per share)
Authorized - 100,000,000 shares at June 30, 2019 and at December 31, 2018
Issued - 27,626,310 at June 30, 2019 and 28,463,239 at December 31, 2018
Outstanding - 27,626,310 at June 30, 2019 and 28,463,239 at December 31, 2018		276			285
Additional paid-in capital		331,600			330,327
Retained earnings		183,820			187,153
Unearned ESOP shares		(17,210	)		(17,804	)
Accumulated other comprehensive income (loss), net of taxes		655			(2,361	)
Cost of shares repurchased (8,039,313 shares at June 30, 2019 and 7,171,537 shares at December 31, 2018)		(112,338	)		(97,921	)
Total shareholders’ equity		386,803			399,679
Total liabilities and shareholders’ equity	$	2,015,138		$	1,915,381

See accompanying notes to unaudited consolidated financial statements.

- 3 -

WATERSTONE FINANCIAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

	Three months ended June 30,					Six months ended June 30,
	2019		2018			2019			2018
	(In Thousands, except per share amounts)

Interest income:
Loans	$	18,026	$	16,700		$	35,130		$	32,158
Mortgage-related securities		764		644			1,523			1,282
Debt securities, federal funds sold and short-term investments		1,123		1,019			2,432			1,886
Total interest income		19,913		18,363			39,085			35,326
Interest expense:
Deposits		4,344		2,710			8,334			5,024
Borrowings		2,588		1,933			4,834			3,441
Total interest expense		6,932		4,643			13,168			8,465
Net interest income		12,981		13,720			25,917			26,861
Provision for loan losses		30		(220	)		(650	)		(1,100	)
Net interest income after provision for loan losses		12,951		13,940			26,567			27,961
Noninterest income:
Service charges on loans and deposits		390		491			769			890
Increase in cash surrender value of life insurance		507		473			851			801
Mortgage banking income		34,105		32,090			57,464			56,277
Other		188		264			363			533
Total noninterest income		35,190		33,318			59,447			58,501
Noninterest expenses:
Compensation, payroll taxes, and other employee benefits		27,074		26,234			47,713			47,217
Occupancy, office furniture, and equipment		2,680		2,605			5,456			5,244
Advertising		963		1,000			1,921			1,860
Data processing		869		623			1,638			1,248
Communications		353		435			681			817
Professional fees		789		647			1,484			1,347
Real estate owned		19		(126	)		51			191
Loan processing expense		879		904			1,684			1,892
Other		1,729		2,415			4,076			5,068
Total noninterest expenses		35,355		34,737			64,704			64,884
Income before income taxes		12,786		12,521			21,310			21,578
Income tax expense		3,143		3,101			5,125			5,205
Net income	$	9,643	$	9,420		$	16,185		$	16,373
Income per share:
Basic	$	0.37	$	0.34		$	0.61		$	0.60
Diluted	$	0.37	$	0.34		$	0.61		$	0.59
Weighted average shares outstanding:
Basic		26,242		27,504			26,370			27,506
Diluted		26,412		27,742			26,572			27,790

See Accompanying Notes to Unaudited Consolidated Financial Statements.

- 4 -

WATERSTONE FINANCIAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)

	Three months ended June 30,					Six months ended June 30,
	2019		2018			2019		2018
	(In Thousands)
Net income	$	9,643	$	9,420		$	16,185	$	16,373

Other comprehensive income (loss), net of tax:
Net unrealized holding gain (loss) on available for sale securities:
Net unrealized holding gain (loss) arising during the period, net of tax (expense) benefit of ($562), $201, ($1,127), $1,013, respectively		1,506		(537	)		3,016		(2,696	)
Reclassification adjustment for net deferred tax liability revaluation		-		-			-		5
Total other comprehensive income (loss)		1,506		(537	)		3,016		(2,691	)
Comprehensive income	$	11,149	$	8,883		$	19,201	$	13,682

See Accompanying Notes to Unaudited Consolidated Financial Statements.

- 5 -

WATERSTONE FINANCIAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Unaudited)

	Common Stock						Additional Paid-In Capital		Retained Earnings			Unearned ESOP Shares			Accumulated Other Comprehensive Income (Loss)			Cost of Shares Repurchased			Total Shareholders' Equity
	Shares			Amount
For the six months ended June 30, 2019	(In Thousands, except per share amounts)
Balances at January 1, 2019		28,463		$	$285		$	330,327	$	187,153		$	(17,804	)	$	(2,361	)	$	(97,921	)	$	399,679

Comprehensive income:
Net income		-			-			-		16,185			-			-			-			16,185
Other comprehensive loss		-			-			-		-			-			3,016			-			3,016
Total comprehensive income																						19,201

ESOP shares committed to be released to Plan participants		-			-			281		-			594			-			-			875
Cash dividend, $0.74 per share		-			-			-		(19,518	)		-			-			-			(19,518	)
Stock compensation activity, net of tax		31			-			394		-			-			-			-			394
Stock compensation expense		-			-			598		-			-			-			-			598
Purchase of common stock returned to authorized but unissued		(868	)		(9	)		-		-			-			-			(14,417	)		(14,426	)
Balances at June 30, 2019		27,626		$	276		$	331,600	$	183,820		$	(17,210	)	$	655		$	(112,338	)	$	386,803

For the six months ended June 30, 2018
Balances at January 1, 2018		29,501		$	$295		$	326,655	$	183,358		$	(18,991	)	$	(477	)	$	(78,736	)	$	412,104

Comprehensive income:
Net income		-			-			-		16,373			-			-			-			16,373
Other comprehensive income		-			-			-		-			-			(2,691	)		-			(2,691	)
Total comprehensive income																						13,682

Reclassification for net deferred tax liability revaluation		-			-			-		-			-			-			-			(5	)
ESOP shares committed to be released to Plan participants		-			-			320		-			594			-			-			914
Cash dividend, $0.74 per share		-			-			-		(20,459	)		-			-			-			(20,459	)
Stock based compensation activity		48			-			599		-			-			-			-			599
Stock compensation expense		-			-			876		-			-			-			-			876
Purchase of common stock returned to authorized but unissued		(231	)		(2	)		-		-			-			-			(3,965	)		(3,967	)
Balances at June 30, 2018		29,318		$	293		$	328,450	$	179,267		$	(18,397	)	$	(3,168	)	$	(82,701	)	$	403,744

- 6 -

WATERSTONE FINANCIAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Unaudited)

	Common Stock						Additional Paid-In Capital		Retained Earnings			Unearned ESOP Shares			Accumulated Other Comprehensive Income (Loss)			Cost of Shares Repurchased			Total Shareholders' Equity
	Shares			Amount
For the three months ended June 30, 2019
Balances at April 1, 2019		28,004		$	280		$	331,128	$	177,303		$	(17,507	)	$	(851	)	$	(105,885	)	$	384,468

Comprehensive income:
Net income		-			-			-		9,643			-			-			-			9,643
Other comprehensive income		-			-			-		-			-			1,506			-			1,506
Total comprehensive income																						11,149

ESOP shares committed to be released to Plan participants		-			-			141		-			297			-			-			438
Cash dividend, $0.12 per share		-			-			-		(3,126	)		-			-			-			(3,126	)
Stock based compensation activity		8			-			102		-			-			-			-			102
Stock compensation expense		-			-			229		-			-			-			-			229
Purchase of common stock returned to authorized but unissued		(386	)		(4	)		-		-			-			-			(6,453	)		(6,457	)
Balances at June 30, 2019		27,626		$	276		$	331,600	$	183,820		$	(17,210	)	$	655		$	(112,338	)	$	386,803

For the three months ended June 30, 2018
Balances at April 1, 2018		29,324		$	293		$	327,748	$	173,163		$	(18,694	)	$	(2,631	)	$	(82,460	)	$	397,419
Comprehensive income:
Net income		-			-			-		9,420			-			-			-			9,420
Other comprehensive income		-			-			-		-			-			(537	)		-			(537	)
Total comprehensive income																						8,883

ESOP shares committed to be released to Plan participants		-			-			161		-			297			-			-			458
Cash dividend, $0.12 per share		-			-			-		(3,316	)		-			-			-			(3,316	)
Stock based compensation activity		8			-			105		-			-			-			-			105
Stock compensation expense		-			-			436		-			-			-			-			436
Purchase of common stock returned to authorized but unissued		(14	)		-			-		-			-			-			(241	)		(241	)
Balances at June 30, 2018		29,318		$	293		$	328,450	$	179,267		$	(18,397	)	$	(3,168	)	$	(82,701	)	$	403,744

See accompanying notes to unaudited consolidated financial statements.

- 7 -

WATERSTONE FINANCIAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

	Six months ended June 30,
	2019			2018
	(In Thousands)

Operating activities:
Net income	$	16,185		$	16,373
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
Provision for loan losses		(650	)		(1,100	)
Provision for depreciation		1,215			1,116
Deferred taxes		1,768			(799	)
Stock based compensation		598			876
Net amortization of premium/discount on debt and mortgage related securities		113			271
Amortization of unearned ESOP shares		875			914
Amortization and impairment of mortgage servicing rights		109			89
Gain on sale of loans held for sale		(58,304	)		(52,350	)
Loans originated for sale		(1,270,121	)		(1,190,708	)
Proceeds on sales of loans originated for sale		1,225,988			1,250,000
Increase in accrued interest receivable		(259	)		(89	)
Increase in cash surrender value of life insurance		(851	)		(801	)
Increase in accrued interest on deposits and borrowings		136			149
Decrease in other liabilities		(506	)		(759	)
Decrease in prepaid tax expense		582			212
Net gain related to real estate owned		(20	)		(4	)
Other		(14,735	)		(8,698	)
Net cash (used in) provided by operating activities		(97,877	)		14,692

Investing activities:
Net decrease (increase) in loans receivable		7,697			(50,494	)
Net change in FHLB stock		(2,925	)		(2,475	)
Purchases of:
Mortgage related securities		(6,759	)		(7,038	)
Premises and equipment, net		(1,722	)		(577	)
Bank owned life insurance		(180	)		(180	)
Mortgage banking branch		-			(600	)
Proceeds from:
Principal repayments on mortgage-related securities		12,930			14,648
Maturities of debt securities		1,835			3,105
Sales of real estate owned		1,204			2,456
Net cash provided by (used in) investing activities		12,080			(41,155	)

Financing activities:
Net increase in deposits		16,501			28,060
Net change in short term borrowings		18,635			(43,762	)
Repayment of long term borrowings		(100,000	)		(115,000	)
Proceeds from long term borrowings		165,000			205,000
Cash paid for advance payments by borrowers for taxes		3,511			5,533
Cash dividends on common stock		(19,774	)		(20,491	)
Purchase of common stock returned to authorized but unissued		(14,426	)		(3,967	)
Proceeds from stock option exercises		394			599
Net cash provided by financing activities		69,841			55,972
(Decrease) increase in cash and cash equivalents		(15,956	)		29,509
Cash and cash equivalents at beginning of period		86,101			48,607
Cash and cash equivalents at end of period	$	70,145		$	78,116

Supplemental information:
Cash paid or credited during the period for:
Income tax payments	$	3,904		$	4,783
Interest payments		13,032			8,316
Noncash activities:
Loans receivable transferred to real estate owned		743			318
Dividends declared but not paid in other liabilities		3,542			3,863

See Accompanying Notes to Unaudited Consolidated Financial Statements.

- 8 -

Note 1 — Basis of Presentation

The unaudited interim consolidated financial statements include the accounts of Waterstone Financial, Inc. (the “Company”) and the Company’s subsidiaries.

The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles (“GAAP”) for interim financial information, Rule 10-01 of Regulation S-X and the instructions to Form 10-Q. The financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments (consisting of normal recurring accruals) necessary to present fairly the financial position, results of operations, changes in shareholders’ equity, and cash flows of the Company for the periods presented.

The accompanying unaudited consolidated financial statements and related notes should be read in conjunction with the Company’s December 31, 2018 Annual Report on Form 10-K. Operating results for the three and six months ended June 30, 2019 are not necessarily indicative of the results that may be expected for the year ending December 31, 2019 or for any other period.

Impact of Recent Accounting Pronouncements

Accounting Standards Codification ("ASC") Topic 606 "Revenue from Contracts with Customers." Authoritative accounting guidance under ASC Topic 606, "Revenue from Contracts with Customers" amended prior guidance to require an entity to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services and to provide clarification on identifying performance obligations and licensing implementation guidance. The Company's revenue is comprised of interest and non-interest revenue. The guidance does not apply to revenue associated with financial instruments, including loans and securities. The Company completed its overall assessment of revenue streams and related contracts affected by the guidance, including asset management fees, deposit related fees, and other non-interest related fees. The Company adopted ASC 606 as of January 1, 2018 with no impact on total shareholders' equity or net income.

Revenue Recognition

The Company recognizes revenue as it is earned and noted no impact to its revenue recognition policies as a result of the adoption of ASC 606. The following is a discussion of revenues within the scope of the new revenue guidance:
●	Debit and credit card interchange fee income - Card processing fees consist of interchange fees from consumer debit and credit card networks and other card related services. Interchange fees are based on purchase volumes and other factors and are recognized as transactions occur.
●	Service charges on deposit accounts - Revenue from service charges on deposit accounts is earned through deposit-related services; as well as overdraft, non-sufficient funds, account management and other deposit-related fees. Revenue is recognized for these services either over time, corresponding with deposit accounts' monthly cycle, or at a point in time for transactional related services and fees.
●	Service charges on loan accounts - Revenue from loan accounts consists primarily of fees earned on prepayment penalties. Revenue is recognized for these services at a point in time for transactional related services and fees.

- 9 -

ASC Topic 842 "Leases." Authoritative accounting guidance under ASC Topic 842, "Leases" amended prior guidance to require lessees to recognize the assets and liabilities arising from all leases on the balance sheet. The authoritative guidance defines a lease as a contract, or part of a contract, that conveys the right to control the use of identified property, plant, or equipment (an identified asset) for a period of time in exchange for consideration. In addition, the qualifications for a sale and leaseback transaction have been amended. The authoritative guidance also requires qualitative and quantitative disclosures by lessees and lessors to meet the objective of enabling users of financial statements to assess the amount, timing, and uncertainty of cash flows arising from leases. The Company used a prospective approach. The Company adopted ASC 842 as of January 1, 2019 with no impact on statement of income. See the impact on the financial condition discussed in Note 16.

ASC Topic 326 "Financial Instruments - Credit Losses." Authoritative accounting guidance under ASC Topic 326, "Financial Instruments - Credit Losses" amended the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information for credit loss estimates. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. The authoritative guidance also requires a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected (net of the allowance for credit losses). In addition, the credit losses relating to available-for-sale debt securities should be recorded through an allowance for credit losses rather than a write-down. The authoritative guidance will be effective for reporting periods after January 1, 2020. The Company is gathering the available data to build an internal model and reviewing the assumptions to support the calculation. Management is reviewing the changes to the accounting standard with the appropriate depatments. The Company is in process of a CECL calculation and is working to run parallel in the second half of 2019.

ASC Topic 310 "Receivables - Nonrefundable Fees and Other Costs." Authoritative accounting guidance under ASC Topic 310, "Receivables - Nonrefundable Fees and Other Costs" amends prior guidance by shortening the amortization period for certain callable debt securities held at a premium requiring the premium to be amortized to the earliest call date. The Company adopted ASC 310 as of January 1, 2019 with no material impact on the Company's statements of operations or financial condition.

- 10 -

Note 2— Securities Available for Sale

The amortized cost and fair values of the Company’s investment in securities available for sale follow:

	June 30, 2019
	Amortized cost		Gross unrealized gains		Gross unrealized losses			Fair value
	(In Thousands)
Mortgage-backed securities	$	38,250	$	329	$	(45	)	$	38,534
Collateralized mortgage obligations:
Government sponsored enterprise issued		74,749		1,272		(157	)		75,864
Mortgage-related securities		112,999		1,601		(202	)		114,398

Municipal securities		53,270		1,624		(1	)		54,893
Other debt securities		15,002		-		(1,431	)		13,571
Debt securities		68,272		1,624		(1,432	)		68,464
	$	181,271	$	3,225	$	(1,634	)	$	182,862

	December 31, 2018
	Amortized cost		Gross unrealized gains		Gross unrealized losses			Fair value
	(In Thousands)
Mortgage-backed securities	$	42,105	$	91	$	(565	)	$	41,631
Collateralized mortgage obligations:
Government sponsored enterprise issued		75,923		243		(1,211	)		74,955
Mortgage-related securities		118,028		334		(1,776	)		116,586

Municipal securities		55,242		825		(119	)		55,948
Other debt securities		15,002		-		(1,816	)		13,186
Debt securities		70,244		825		(1,935	)		69,134
	$	188,272	$	1,159	$	(3,711	)	$	185,720

The Company’s mortgage-backed securities and collateralized mortgage obligations issued by government sponsored enterprises are guaranteed by Fannie Mae, Freddie Mac or Ginnie Mae. At June 30, 2019, $1.6 million of the Company’s mortgage related securities were pledged as collateral to secure mortgage banking related activities. At December 31, 2018, $2.1 million of the Company's mortgage related securities were pledged as collateral to secure mortgage banking related activities.

The amortized cost and fair values of investment securities by contractual maturity at June 30, 2019 are shown below. Actual maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

	Amortized Cost		Fair Value
	(In Thousands)
Debt and other securities
Due within one year	$	8,312	$	8,314
Due after one year through five years		26,204		26,587
Due after five years through ten years		23,135		24,245
Due after ten years		10,621		9,318
Mortgage-related securities		112,999		114,398
	$	181,271	$	182,862

- 11 -

	June 30, 2019
	Less than 12 months				12 months or longer					Total
	Fair value		Unrealized loss		Fair value		Unrealized loss			Fair value		Unrealized loss
	(In Thousands)
Mortgage-backed securities	$	-	$	-	$	7,405	$	(45	)	$	7,405	$	(45	)
Collateralized mortgage obligations:
Government sponsored enterprise issued		-		-		19,434		(157	)		19,434		(157	)
Municipal securities		-		-		727		(1	)		727		(1	)
Other debt securities		-		-		8,569		(1,431	)		8,569		(1,431	)
	$	-	$	-	$	36,135	$	(1,634	)	$	36,135	$	(1,634	)

	December 31, 2018
	Less than 12 months					12 months or longer					Total
	Fair value		Unrealized loss			Fair value		Unrealized loss			Fair value		Unrealized loss
	(In Thousands)
Mortgage-backed securities	$	3,036	$	(9	)	$	33,029	$	(556	)	$	36,065	$	(565	)
Collateralized mortgage obligations:
Government sponsored enterprise issued		3,079		(13	)		47,279		(1,198	)		50,358		(1,211	)
Municipal securities		7,595		(17	)		11,272		(102	)		18,867		(119	)
Other debt securities		-		-			13,186		(1,816	)		13,186		(1,816	)
	$	13,710	$	(39	)	$	104,766	$	(3,672	)	$	118,476	$	(3,711	)

The Company reviews the investment securities portfolio on a quarterly basis to monitor its exposure to other-than-temporary impairment. In evaluating whether a security’s decline in market value is other-than-temporary, management considers the length of time and extent to which the fair value has been less than cost, the financial condition of the issuer and the underlying obligors, quality of credit enhancements, volatility of the fair value of the security, the expected recovery period of the security and ratings agency evaluations. In addition, the Company may also evaluate payment structure, whether there are defaulted payments or expected defaults, prepayment speeds and the value of any underlying collateral.

	(In Thousands)
Credit-related impairments on securities as of December 31, 2017	$	94
Credit-related impairments related to securities for which an other- than-temporary impairment was not previously recognized		-
Credit-related impairments on securities as of December 31, 2018		94
Credit-related impairments related to securities for which an other- than-temporary impairment was not previously recognized		-
Credit-related impairments on securities as of June 30, 2019	$	94

- 12 -

As of June 30, 2019, the Company held one municipal security that had previously been deemed to be other-than-temporarily impaired. The security was issued by a tax incremental district in a municipality located in Wisconsin. During the year ended December 31, 2012, the Company received audited financial statements with respect to the municipal issuer that called into question the ability of the underlying taxing district that issued the security to operate as a going concern. During the year ended December 31, 2012, the Company's analysis of this security resulted in $77,000 in credit losses charged to earnings with respect to this municipal security. An additional $17,000 credit loss was charged to earnings during the year ended December 31, 2014 with respect to this security as a sale occurred at a discounted price. As of June 30, 2019, this security had an amortized cost of $116,000 and total life-to-date impairment of $94,000.

As of June 30, 2019, the Company had 11 mortgage-backed securities, 20 government sponsored enterprise issued securities, three municipal bond securities, and one corporate debt securities which had been in an unrealized loss position for twelve months or longer and represents a loss of 4.3% of the aggregate amortized cost. These securities were determined not to be other-than-temporarily impaired as of June 30, 2019. The Company has determined that the decline in fair value of these securities is primarily attributable to an increase in market interest rates compared to the stated rates on these securities and is not attributable to credit deterioration. As the Company does not intend to sell nor is it more likely than not that it will be required to sell these securities before recovery of the amortized cost basis, these securities are not considered other-than-temporarily impaired.

The unrealized losses for the other debt security with an unrealized loss greater than 12 months is due to the current slope of the yield curve. The security currently earns a floating rate that is indexed to the 10 year Treasury interest rate that is reset on a quarterly basis. The Company does not intend to sell nor does it believe that it will be required to sell the security before recovery of their amortized cost basis.

During the three and six months ended June 30, 2019 and June 30, 2018, there were no sales of securities.

- 13 -

Note 3 - Loans Receivable

Loans receivable at ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017~~2018 are summarized as follows:

	September 30, 2018		December 31, 2017		June 30, 2019		December 31, 2018
	(In Thousands)				(In Thousands)
Mortgage loans:
Residential real estate:
One- to four-family	$	485,449	$	439,597	$	478,006	$	489,979
Multi-family		586,563		578,440		592,692		597,087
Home equity		20,417		21,124		19,242		19,956
Construction and land		8,947		19,859		25,491		13,361
Commercial real estate		222,742		195,842		223,553		225,522
Consumer		400		255		662		433
Commercial loans		33,138		36,697		31,081		32,810
	$	1,357,656	$	1,291,814	$	1,370,727	$	1,379,148

The Company provides several types of loans to its customers, including residential, construction, commercial and consumer loans. Significant loan concentrations are considered to exist for a financial institution when there are amounts loaned to one borrower or to multiple borrowers engaged in similar activities that would cause them to be similarly impacted by economic or other conditions. While the Company's credit risks are geographically concentrated in the Milwaukee metropolitan area, there are no concentrations with individual or groups of related borrowers. While the real estate collateralizing these loans is primarily residential in nature, it ranges from owner-occupied single family homes to large apartment complexes.

Qualifying loans receivable totaling $1.08 billion and $1.01 billion ~~and $971.3 million~~ at ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017,~~2018, respectively, are pledged as collateral against ~~$435.0~~$495.0 million and ~~$375.0~~$430.0 million in outstanding Federal Home Loan Bank of Chicago ("~~FHLBC"~~FHLB") advances under a blanket security agreement at ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017.~~2018.

Certain of the Company's executive officers, directors, employees, and their related interests have loans with the Bank. AsLoans outstanding to such parties were approximately $5.3 million as of ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017, loans aggregating approximately $3.2 million and $4.5 million, respectively, were outstanding to such parties.~~2018. None of these loans were past due or considered impaired as of ~~September~~June 30, ~~2018~~2019 or December 31, ~~2017.~~2018.

As of ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017,~~2018, there were no loans 90 or more days past due and still accruing interest.

- 14 -

An analysis of past due loans receivable as of ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017~~2018 follows:

As of September 30, 2018

1-59 Days Past Due⁽¹⁾

60-89 Days Past Due⁽²⁾
90 Days or Greater Total Past Due
Current⁽³⁾
Total Loans
(In Thousands)
Mortgage loans:
Residential real estate:
One- to four-family $ 3,792 $ 27 $ 3,720 $ 7,539 $ 477,910 $ 485,449
Multi-family 355 - 593 948 585,615 586,563
Home equity 263 - 111 374 20,043 20,417
Construction and land - - - - 8,947 8,947
Commercial real estate - - 172 172 222,570 222,742
Consumer 34 - - 34 366 400
Commercial loans - - 26 26 33,112 33,138
Total $ 4,444 $ 27 $ 4,622 $ 9,093 $ 1,348,563 $ 1,357,656

As of December 31, 2017

1-59 Days Past Due⁽¹⁾

60-89 Days Past Due⁽²⁾
90 Days or Greater Total Past Due
Current⁽³⁾
Total Loans
(In Thousands)
Mortgage loans:
Residential real estate:
One- to four-family $ 1,494 $ 146 $ 3,516 $ 5,156 $ 434,441 $ 439,597
Multi-family - 128 192 320 578,120 578,440
Home equity 68 - 56 124 21,000 21,124
Construction and land - - - - 19,859 19,859
Commercial real estate - - 184 184 195,658 195,842
Consumer - - - - 255 255
Commercial loans - 42 26 68 36,629 36,697
Total $ 1,562 $ 316 $ 3,974 $ 5,852 $ 1,285,962 $ 1,291,814

⁽¹⁾	~~Includes $442,000 and $241,000 at September 30, 2018 and December 31, 2017, respectively, which are on non-accrual status.~~

⁽²⁾	~~Includes $- and $15,000 at September 30, 2018 and December 31, 2017, respectively, which are on non-accrual status.~~

⁽³⁾	~~Includes $1.5 million and $1.8 million at September 30, 2018 and December 31, 2017, respectively, which are on non-accrual status.~~

	As of June 30, 2019
	1-59 Days Past Due⁽¹⁾			60-89 Days Past Due⁽²⁾		90 Days or Greater		Total Past Due		Current⁽³⁾		Total Loans
	(In Thousands)
Mortgage loans:
Residential real estate:
One- to four-family		$	3,517	$	599	$	2,884	$	7,000	$	471,006	$	478,006
Multi-family			-		-		576		576		592,116		592,692
Home equity			169		-		-		169		19,073		19,242
Construction and land			-		-		-		-		25,491		25,491
Commercial real estate			287		-		93		380		223,173		223,553
Consumer			-		-		-		-		662		662
Commercial loans			208		-		1		209		30,872		31,081
Total		$	4,181	$	599	$	3,554	$	8,334	$	1,362,393	$	1,370,727

	As of December 31, 2018
	1-59 Days Past Due⁽¹⁾			60-89 Days Past Due⁽²⁾		90 Days or Greater		Total Past Due		Current⁽³⁾		Total Loans
	(In Thousands)
Mortgage loans:
Residential real estate:
One- to four-family		$	1,523	$	76	$	3,834	$	5,433	$	484,546	$	489,979
Multi-family			-		-		937		937		596,150		597,087
Home equity			216		42		111		369		19,587		19,956
Construction and land			-		-		-		-		13,361		13,361
Commercial real estate			39		-		125		164		225,358		225,522
Consumer			29		-		-		29		404		433
Commercial loans			-		-		18		18		32,792		32,810
Total		$	1,807	$	118	$	5,025	$	6,950	$	1,372,198	$	1,379,148

~~- 13 -~~

⁽¹⁾Includes $162,000 and $422,000 at June 30, 2019 and December 31, 2018, respectively, which are on non-accrual status.

⁽²⁾Includes $203,000 and $118,000 at June 30, 2019 and December 31, 2018, respectively, which are on non-accrual status.

⁽³⁾Includes $1.8 million and $990,000 at June 30, 2019 and December 31, 2018, respectively, which are on non-accrual status.

A summary of the activity for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~2017~~2018 in the allowance for loan losses follows:

	One- to Four- Family			Multi-Family			Home Equity			Construction and Land			Commercial Real Estate		Consumer		Commercial			Total				One- to Four- Family			Multi-Family			Home Equity			Construction and Land		Commercial Real Estate			Consumer			Commercial			Total
	(In Thousands)																							(In Thousands)
Nine months ended September 30, 2018
Six months ended June 30, 2019																							Six months ended June 30, 2019
Balance at beginning of period	$	5,794		$	4,431		$	356		$	949		$	1,881	$	10	$	656		$	14,077			$	5,742		$	4,153		$	325		$	400	$	2,126		$	20		$	483		$	13,249
Provision (credit) for loan losses		205			(491	)		(57	)		(702	)		133		4		(152	)		(1,060	)			(449	)		154			(54	)		12		(214	)		(3	)		(96	)		(650	)
Charge-offs		(68	)		(13	)		(1	)		-			-		-		-			(82	)			(25	)		(1	)		(8	)		-		-			(5	)		-			(39	)
Recoveries		150			82			18			40			1		-		-			291				35			9			12			-		1			-			-			57
Balance at end of period	$	6,081		$	4,009		$	316		$	287		$	2,015	$	14	$	504		$	13,226			$	5,303		$	4,315		$	275		$	412	$	1,913		$	12		$	387		$	12,617

Nine months ended September 30, 2017
Six months ended June 30, 2018																								Six months ended June 30, 2018
Balance at beginning of period	$	7,164		$	4,809		$	364	$	1,016		$	1,951		$	12		$	713		$	16,029			$	5,794		$	4,431		$	356		$	949		$	1,881	$	10		$	656		$	14,077
Provision (credit) for loan losses		(249	)		(396	)		8		(283	)		(170	)		(2	)		(74	)		(1,166	)			102			(425	)		(62	)		(607	)		87		(1	)		(194	)		(1,100	)
Charge-offs		(1,092	)		(92	)		-		(14	)		(6	)		-			-			(1,204	)			(62	)		-			-			-			-		-			-			(62	)
Recoveries		200			102			21		80			1			-			-			404				85			70			13			40			1		-			-			209
Balance at end of period	$	6,023		$	4,423		$	393	$	799		$	1,776		$	10		$	639		$	14,063			$	5,919		$	4,076		$	307		$	382		$	1,969	$	9		$	462		$	13,124

~~A summary of the allowance for loan loss for loans evaluated individually and collectively for impairment by collateral class as of September 30, 2018 follows:~~

One- to
Four- Family

Multi-
Family

Home
Equity

Construction
and Land

Commercial
Real Estate
Consumer Commercial Total
(In Thousands)
Allowance related to loans individually evaluated for impairment $ 51 $ - $ 32 $ - $ 21 $ - $ - $ 104
Allowance related to loans collectively evaluated for impairment 6,030 4,009 284 287 1,994 14 504 13,122
Balance at end of period $ 6,081 $ 4,009 $ 316 $ 287 $ 2,015 $ 14 $ 504 $ 13,226

Loans individually evaluated for impairment $ 7,903 $ 981 $ 217 $ - $ 457 $ - $ 26 $ 9,584
Loans collectively evaluated for impairment 477,546 585,582 20,200 8,947 222,285 400 33,112 1,348,072
Total gross loans $ 485,449 $ 586,563 $ 20,417 $ 8,947 $ 222,742 $ 400 $ 33,138 $ 1,357,656

- 1415 -

A summary of the allowance for loan loss for loans evaluated individually and collectively for impairment by collateral class as of ~~December 31, 2017~~June 30, 2019 follows:

	One- to Four-Family		Multi- Family		Home Equity		Construction and Land		Commercial Real Estate		Consumer		Commercial		Total		One- to Four- Family		Multi- Family		Home Equity		Construction and Land		Commercial Real Estate		Consumer		Commercial		Total
	(In Thousands)																(In Thousands)
Allowance related to loans individually evaluated for impairment	$	77	$	-	$	44	$	-	$	34	$	-	$	-	$	155	$	71	$	80	$	26	$	-	$	9	$	-	$	-	$	186
Allowance related to loans collectively evaluated for impairment		5,717		4,431		312		949		1,847		10		656		13,922		5,232		4,235		249		412		1,904		12		387		12,431
Balance at end of period	$	5,794	$	4,431	$	356	$	949	$	1,881	$	10	$	656	$	14,077	$	5,303	$	4,315	$	275	$	412	$	1,913	$	12	$	387	$	12,617

Loans individually evaluated for impairment	$	7,418	$	1,007	$	185	$	-	$	540	$	-	$	26	$	9,176	$	6,988	$	1,261	$	126	$	-	$	374	$	-	$	1	$	8,750
Loans collectively evaluated for impairment		432,179		577,433		20,939		19,859		195,302		255		36,671		1,282,638		471,018		591,431		19,116		25,491		223,179		662		31,080		1,361,977
Total gross loans	$	439,597	$	578,440	$	21,124	$	19,859	$	195,842	$	255	$	36,697	$	1,291,814	$	478,006	$	592,692	$	19,242	$	25,491	$	223,553	$	662	$	31,081	$	1,370,727

A summary of the allowance for loan loss for loans evaluated individually and collectively for impairment by collateral class as of December 31, 2018 follows:

	One- to Four-Family		Multi- Family		Home Equity		Construction and Land		Commercial Real Estate		Consumer		Commercial		Total
	(In Thousands)
Allowance related to loans individually evaluated for impairment	$	73	$	-	$	46	$	-	$	67	$	-	$	-	$	186
Allowance related to loans collectively evaluated for impairment		5,669		4,153		279		400		2,059		20		483		13,063
Balance at end of period	$	5,742	$	4,153	$	325	$	400	$	2,126	$	20	$	483	$	13,249

Loans individually evaluated for impairment	$	7,642	$	1,309	$	246	$	-	$	2,885	$	-	$	18	$	12,100
Loans collectively evaluated for impairment		482,337		595,778		19,710		13,361		222,637		433		32,792		1,367,048
Total gross loans	$	489,979	$	597,087	$	19,956	$	13,361	$	225,522	$	433	$	32,810	$	1,379,148

The following table presents information relating to the ~~Company's~~Company’s internal risk ratings of its loans receivable as of ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017:~~2018:

	One to Four- Family		Multi-Family		Home Equity		Construction and Land		Commercial Real Estate		Consumer		Commercial		Total		One to Four- Family		Multi-Family		Home Equity		Construction and Land		Commercial Real Estate		Consumer		Commercial		Total
	(In Thousands)																(In Thousands)
At September 30, 2018
At June 30, 2019
Substandard	$	8,061	$	981	$	249	$	-	$	732	$	-	$	936	$	10,959	$	7,376	$	1,261	$	320	$	-	$	918	$	-	$	875	$	10,750
Watch		6,053		326		421		-		109		-		923		7,832		5,628		486		-		-		1,442		-		608		8,164
Pass		471,335		585,256		19,747		8,947		221,901		400		31,279		1,338,865		465,002		590,945		18,922		25,491		221,193		662		29,598		1,351,813
	$	485,449	$	586,563	$	20,417	$	8,947	$	222,742	$	400	$	33,138	$	1,357,656	$	478,006	$	592,692	$	19,242	$	25,491	$	223,553	$	662	$	31,081	$	1,370,727

At December 31, 2017
At December 31, 2018
Substandard	$	7,581	$	1,135	$	138	$	-	$	1,124	$	-	$	1,585	$	11,563	$	7,799	$	1,309	$	246	$	-	$	678	$	-	$	889	$	10,921
Watch		4,939		330		401		-		295		-		741		6,706		4,662		491		468		-		4,343		-		906		10,870
Pass		427,077		576,975		20,585		19,859		194,423		255		34,371		1,273,545		477,518		595,287		19,242		13,361		220,501		433		31,015		1,357,357
	$	439,597	$	578,440	$	21,124	$	19,859	$	195,842	$	255	$	36,697	$	1,291,814	$	489,979	$	597,087	$	19,956	$	13,361	$	225,522	$	433	$	32,810	$	1,379,148

- 16 -

Factors that are important to managing overall credit quality include sound loan underwriting and administration, systematic monitoring of existing loans and commitments, effective loan review on an ongoing basis, early identification of potential problems, an allowance for loan losses, and sound non-accrual and charge-off policies. Our underwriting policies require an officers' loan committee review and approval of all loans in excess of $500,000. A member of the credit department, independent of the loan originator, performs a loan review for all loans. Our ability to manage credit risk depends in large part on our ability to properly identify and manage problem loans. To do so, we maintain a loan review system under which our credit management personnel review non-owner occupied one- to four-family, multi-family, construction and land, and commercial real estate that individually, or as part of an overall borrower relationship exceed $1.0 million in potential exposure and review commercial loans that individually, or as part of an overall borrower relationship exceed ~~$1.0 million~~$200,000 in potential exposure. Loans meeting these criteria are reviewed on an annual basis, or more frequently, if the loan renewal is less than one year. With respect to this review process, management has determined that pass loans include loans that exhibit acceptable financial statements, cash flow and leverage. Watch loans have potential weaknesses that deserve management's attention, and if left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the credit. Substandard loans are considered inadequately protected by the current net worth and paying capacity of the obligor or the collateral pledged. These loans generally have a well-defined weakness that may jeopardize liquidation of the debt and are characterized by the distinct possibility that the ~~Bank~~Company will sustain some loss if the deficiencies are not corrected. Finally, a loan is considered to be impaired when it is probable that the ~~Bank~~Company will not be able to collect all amounts due according to the contractual terms of the loan agreement. Management has determined that all non-accrual loans and loans modified under troubled debt restructurings meet the definition of an impaired loan.

The Company's procedures dictate that an updated valuation must be obtained with respect to underlying collateral at the time a loan is deemed impaired. Updated valuations may also be obtained upon transfer from loans receivable to real estate owned based upon the age of the prior appraisal, changes in market conditions or known changes to the physical condition of the property.

~~- 15 -~~

Estimated fair values are reduced to account for sales commissions, broker fees, unpaid property taxes and additional selling expenses to arrive at an estimated net realizable value. The adjustment factor is based upon the Company's actual experience with respect to sales of real estate owned over the prior two years. In situations in which we are placing reliance on an appraisal that is more than one year old, an additional adjustment factor is applied to account for downward market pressure since the date of appraisal. The additional adjustment factor is based upon relevant sales data available for our general operating market as well as company-specific historical net realizable values as compared to the most recent appraisal prior to disposition.

With respect to multi-family income-producing real estate, appraisals are reviewed and estimated collateral values are adjusted by updating significant appraisal assumptions to reflect current real estate market conditions. Significant assumptions reviewed and updated include the capitalization rate, rental income and operating expenses. These adjusted assumptions are based upon recent appraisals received on similar properties as well as on actual experience related to real estate owned and currently under Company management.

The following tables present data on impaired loans at ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017.~~2018.

	As of or for the Nine Months Ended September 30, 2018												As of June 30, 2019
	Recorded Investment		Unpaid Principal		Reserve		Cumulative Charge-Offs		Average Recorded Investment		Interest Paid		Recorded Investment		Unpaid Principal		Reserve		Cumulative Charge-Offs
	(In Thousands)												(In Thousands)
Total Impaired with Reserve
One- to four-family	$	467	$	467	$	51	$	-	$	468	$	24	$	349	$	349	$	71	$	-
Multi-family		-		-		-		-		-		-		344		344		80		-
Home equity		76		76		32		-		79		4		82		82		26		-
Construction and land		-		-		-		-		-		-		-		-		-		-
Commercial real estate		21		430		21		409		28		-		9		418		9		409
Consumer		-		-		-		-		-		-		-		-		-		-
Commercial		-		-		-		-		-		-		-		-		-		-
		564		973		104		409		575		28		784		1,193		186		409
Total Impaired with no Reserve
One- to four-family		7,436		8,386		-		950		7,577		311		6,639		7,579		-		940
Multi-family		981		1,817		-		836		874		51		917		1,745		-		828
Home equity		141		141		-		-		145		4		44		44		-		-
Construction and land		-		-		-		-		-		-		-		-		-		-
Commercial real estate		436		436		-		-		438		11		365		365		-		-
Consumer		-		-		-		-		-		-		-		-		-		-
Commercial		26		26		-		-		26		-		1		1		-		-
		9,020		10,806		-		1,786		9,060		377		7,966		9,734		-		1,768
Total Impaired
One- to four-family		7,903		8,853		51		950		8,045		335		6,988		7,928		71		940
Multi-family		981		1,817		-		836		874		51		1,261		2,089		80		828
Home equity		217		217		32		-		224		8		126		126		26		-
Construction and land		-		-		-		-		-		-		-		-		-		-
Commercial real estate		457		866		21		409		466		11		374		783		9		409
Consumer		-		-		-		-		-		-		-		-		-		-
Commercial		26		26		-		-		26		-		1		1		-		-
	$	9,584	$	11,779	$	104	$	2,195	$	9,635	$	405	$	8,750	$	10,927	$	186	$	2,177

- 1617 -

	As of or for the Year Ended December 31, 2017													As of December 31, 2018
	Recorded Investment		Unpaid Principal		Reserve		Cumulative Charge-Offs		Average Recorded Investment			Interest Paid		Recorded Investment		Unpaid Principal		Reserve		Cumulative Charge-Offs
	(In Thousands)													(In Thousands)
Total Impaired with Reserve
One- to four-family	$	903	$	903	$	77	$	-	$	913		$	52	$	462	$	462	$	73	$	-
Multi-family		-		-		-		-		-	��		-		-		-		-		-
Home equity		79		79		44		-		83			6		107		107		46		-
Construction and land		-		-		-		-		-			-		-		-		-		-
Commercial real estate		34		443		34		409		43			-		2,493		2,902		67		409
Consumer		-		-		-		-		-			-		-		-		-		-
Commercial		-		-		-		-		-			-		-		-		-		-
		1,016		1,425		155		409		1,039			58		3,062		3,471		186		409
Total Impaired with no Reserve
One- to four-family		6,515		7,604		-		1,089		6,796			359		7,180		8,120		-		940
Multi-family		1,007		1,864		-		857		1,005			94		1,309		2,142		-		833
Home equity		106		106		-		-		111			5		139		139		-		-
Construction and land		-		-		-		-		-			-		-		-		-		-
Commercial real estate		506		506		-		-		513			19		392		392		-		-
Consumer		-		-		-		-		-			-		-		-		-		-
Commercial		26		26		-		-		26			-		18		18		-		-
		8,160		10,106		-		1,946		8,451			477		9,038		10,811		-		1,773
Total Impaired
One- to four-family		7,418		8,507		77		1,089		7,709			411		7,642		8,582		73		940
Multi-family		1,007		1,864		-		857		1,005			94		1,309		2,142		-		833
Home equity		185		185		44		-		194			11		246		246		46		-
Construction and land		-		-		-		-		-			-		-		-		-		-
Commercial real estate		540		949		34		409		556			19		2,885		3,294		67		409
Consumer		-		-		-		-		-			-		-		-		-		-
Commercial		26		26		-		-		26			-		18		18		-		-
	$	9,176	$	11,531	$	155	$	2,355	$	9,490		$	535	$	12,100	$	14,282	$	186	$	2,182

The difference between a ~~loan's~~loan’s recorded investment and the unpaid principal balance represents a partial charge-off resulting from a confirmed loss when the value of the collateral securing the loan is below the loan balance and ~~management's~~management’s assessment that the full collection of the loan balance is not likely.

- 18 -

The following tables present data on impaired loans for the six months ended June 30, 2019 and 2018.

	Six months ended June 30,
	2019				2018
	Average Recorded Investment		Interest Paid		Average Recorded Investment		Interest Paid
	(In Thousands)
Total Impaired with Reserve
One- to four-family	$	353		11		444		15
Multi-family		348		16		-		-
Home equity		85		5		80		3
Construction and land		-		-		-		-
Commercial real estate		13		-		30		-
Consumer		-		-		-		-
Commercial		-		-		-		-
		799		32		554		18
Total Impaired with no Reserve
One- to four-family		6,727		213		7,307		193
Multi-family		935		41		791		26
Home equity		46		2		146		2
Construction and land		-		-		-		-
Commercial real estate		380		9		438		7
Consumer		-		-		-		-
Commercial		11		1		26		-
		8,099		266		8,708		228
Total Impaired
One- to four-family		7,080		224		7,751		208
Multi-family		1,283		57		791		26
Home equity		131		7		226		5
Construction and land		-		-		-		-
Commercial real estate		393		9		468		7
Consumer		-		-		-		-
Commercial		11		1		26		-
	$	8,898		298		9,262		246

When a loan is considered impaired, interest payments received are treated as interest income on a cash basis as long as the remaining book value of the loan (i.e., after charge-off of all identified losses) is deemed to be fully collectible. If the remaining book value is not deemed to be fully collectible, all payments received are applied to unpaid principal. Determination as to the ultimate collectability of the remaining book value is supported by an updated credit department evaluation of the ~~borrower's~~borrower’s financial condition and prospects for repayment, including consideration of the ~~borrower's~~borrower’s sustained historical repayment performance and other relevant factors.

The determination as to whether an allowance is required with respect to impaired loans is based upon an analysis of the value of the underlying collateral and/or the ~~borrower's~~borrower’s intent and ability to make all principal and interest payments in accordance with contractual terms. The evaluation process is subject to the use of significant estimates and actual results could differ from estimates. This analysis is primarily based upon third party appraisals and/or a discounted cash flow analysis. In those cases in which no allowance has been provided for an impaired loan, the Company has determined that the estimated value of the underlying collateral exceeds the remaining outstanding balance of the loan. Of the total ~~$9.0~~$8.0 million of impaired loans as of ~~September~~June 30, ~~2018~~2019 for which no allowance has been provided, $1.8 million in net charge-offs have been recorded to reduce the unpaid principal balance to an amount that is commensurate with the ~~loans'~~loans’ net realizable value, using the estimated fair value of the underlying collateral. To the extent that further deterioration in property values continues, the Company may have to reevaluate the sufficiency of the collateral servicing these impaired loans ~~resulting~~which may result in additional provisions to the allowance for loans losses or charge-offs.

At ~~September~~June 30, ~~2018,~~2019, total impaired loans included ~~$4.3~~$4.1 million of troubled debt restructurings. Troubled debt restructurings involve granting concessions to a borrower experiencing financial difficulty by modifying the terms of the loan in an effort to avoid foreclosure. The vast majority of debt restructurings include a modification of terms to allow for an interest only payment and/or reduction in interest rate. The restructured terms are typically in place for six to twelve months. At December 31, ~~2017,~~2018, total impaired loans included ~~$5.1~~$6.7 million of troubled debt restructurings.

- 1719 -

The following presents data on troubled debt restructurings:

		As of September 30, 2018															As of June 30, 2019
		Accruing				Non-accruing					Total						Accruing				Non-accruing					Total
		Amount		Number		Amount			Number		Amount			Number			Amount		Number		Amount			Number		Amount			Number
	(Dollars in Thousands)															(Dollars in Thousands)

One- to four-family		$	2,740		2		$	890		5		$	3,630		7		$	2,740		2		$	769		5		$	3,509		7
Multi-family			-		-			388		2			388		2			-		-			341		2			341		2
Commercial real estate			285		1			21		1			306		2			281		1			9		1			290		2
		$	3,025		3		$	1,299		8		$	4,324		11		$	3,021		3		$	1,119		8		$	4,140		11

		As of December 31, 2017															As of December 31, 2018
		Accruing				Non-accruing					Total						Accruing				Non-accruing					Total
		Amount		Number		Amount			Number		Amount			Number			Amount		Number		Amount			Number		Amount			Number
	(Dollars in Thousands)															(Dollars in Thousands)

One- to four-family		$	2,740		2		$	1,156		7		$	3,896		9		$	2,740		2		$	844		5		$	3,584		7
Multi-family			-		-			815		3			815		3			-		-			372		2			372		2
Home equity			47		1			-		-			47		1
Commercial real estate			290		1			34		1			324		2			2,759		2			17		1			2,776		3
		$	3,077		4		$	2,005		11		$	5,082		15		$	5,499		4		$	1,233		8		$	6,732		12

At ~~September~~June 30, ~~2018, $4.3~~2019, $4.1 million in loans had been modified in troubled debt restructurings and ~~$1.3~~$1.1 million of these loans were included in the non-accrual loan total. The remaining $3.0 million, while meeting the internal requirements for modification in a troubled debt restructuring, were current with respect to payments under their original loan terms at the time of the restructuring and, therefore, continued to be included with accruing loans. Provided these loans perform in accordance with the modified terms, they will continue to be accounted for on an accrual basis.

All loans that have been modified in a troubled debt restructuring are considered to be impaired. As such, an analysis has been performed with respect to all of these loans to determine the need for a valuation reserve. When a loan is expected to perform in accordance with the restructured terms and ultimately return to and perform under contract terms, a valuation allowance is established for an amount equal to the excess of the present value of the expected future cash flows under the original contract terms as compared with the modified terms, including an estimated default rate. When there is doubt as to the ~~borrower's~~borrower’s ability to perform under the restructured terms or ultimately return to and perform under market terms, a valuation allowance is established equal to the impairment when the carrying amount exceeds fair value of the underlying collateral. As a result of the impairment analysis, a ~~$21,000~~$9,000 valuation allowance has been established as of ~~September~~June 30, ~~2018~~2019 with respect to the ~~$4.3~~$4.1 million in troubled debt restructurings. As of December 31, ~~2017,~~2018, a ~~$34,000~~$67,000 valuation allowance had been established with respect to the ~~$5.1~~$6.7 million in troubled debt restructurings.

After a troubled debt restructuring reverts to market terms, a minimum of six consecutive contractual payments must be received prior to consideration for a return to accrual status. If an updated credit department review indicates no other evidence of elevated credit risk, the loan is returned to accrual status at that time.

The following presents troubled debt restructurings by concession type:

		As of September 30, 2018														As of June 30, 2019
	Performing in accordance with modified terms					In Default				Total					Performing in accordance with modified terms					In Default				Total
	Amount			Number		Amount		Number		Amount		Number			Amount			Number		Amount		Number		Amount		Number
	(Dollars in Thousands)														(Dollars in Thousands)
Interest reduction and principal forbearance		$	3,404		6	$	579		2	$	3,983		8			$	3,316		6	$	494		2	$	3,810		8
Interest reduction			341		3		-		-		341		3				330		3		-		-		330		3
		$	3,745		9	$	579		2	$	4,324		11	��		$	3,646		9	$	494		2	$	4,140		11

		As of December 31, 2017													As of December 31, 2018
	Performing in accordance with modified terms					In Default				Total				Performing in accordance with modified terms					In Default				Total
	Amount			Number		Amount		Number		Amount		Number		Amount			Number		Amount		Number		Amount		Number
	(Dollars in Thousands)													(Dollars in Thousands)
Interest reduction and principal forbearance		$	4,022		9	$	660		2	$	4,682		11		$	5,848		7	$	546		2	$	6,394		9
Principal forbearance			47		1		-		-		47		1
Interest reduction			353		3		-		-		353		3			338		3		-		-		338		3
		$	4,422		13	$	660		2	$	5,082		15		$	6,186		10	$	546		2	$	6,732		12

- 1820 -

There were no loans modified as troubled debt restructurings during the three or ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~September~~June 30, ~~2017.~~2018.

There were no troubled debt restructurings within the past twelve months for which there was a default during the three or six months ~~or nine~~ ended ~~September~~June 30, ~~2018~~2019 and ~~September~~June 30, ~~2017.~~2018.

The following table presents data on non-accrual loans as of ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017:~~2018:

	September 30, 2018			December 31, 2017			June 30, 2019			December 31, 2018
	(Dollars in Thousands)						(Dollars in Thousands)
Non-accrual loans:
Residential
Residential real estate:
One- to four-family	$	5,162		$	4,677		$	4,249		$	4,902
Multi-family		981			1,007			1,261			1,309
Home equity		203			107			81			201
Construction and land		-			-			-			-
Commercial real estate		172			251			93			125
Commercial		26			26			1			18
Consumer		-			-			-			-
Total non-accrual loans	$	6,544		$	6,068		$	5,685		$	6,555
Total non-accrual loans to total loans receivable		0.48	%		0.47	%		0.41	%		0.48	%
Total non-accrual loans to total assets		0.34	%		0.34	%		0.28	%		0.34	%

- 1921 -

Note 4— Real Estate Owned

Real estate owned is summarized as follows:

	September 30, 2018			December 31, 2017			June 30, 2019			December 31, 2018
	(In Thousands)						(In Thousands)

One- to four-family	$	181		$	1,330		$	250		$	163
Multi-family		-			-			-			-
Construction and land		3,327			4,582			2,714			3,327
Commercial real estate		300			300			-			300
Total real estate owned		3,808			6,212			2,964			3,790
Valuation allowance at end of period		(1,638	)		(1,654	)		(1,280	)		(1,638	)
Total real estate owned, net	$	2,170		$	4,558		$	1,684		$	2,152

The following table presents the activity in the ~~Company's~~Company’s real estate owned:

	Nine months ended September 30,						Six months ended June 30,
	2018			2017			2019			2018
	(In Thousands)						(In Thousands)
Real estate owned at beginning of the period	$	4,558			6,118		$	2,152			4,558
Transferred from loans receivable		545			1,609			743			318
Sales (net of gains / losses)		(2,632	)		(2,654	)		(1,201	)		(2,197	)
Write downs		(301	)		(504	)		-			(301	)
Other		-			(1	)		(10	)		-
Real estate owned at the end of the period	$	2,170			4,568		$	1,684			2,378

Residential one- to four-family mortgage loans that were in the process of foreclosure were ~~$2.5~~$2.3 million and ~~$2.3~~$2.2 million at ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017,~~2018, respectively.

- 22 -

Note 5— Mortgage Servicing Rights

The following table presents the activity in the ~~Company's~~Company’s mortgage servicing rights:

	Nine months ended September 30,						Six months ended June 30,
	2018			2017			2019			2018
	(In Thousands)						(In Thousands)
Mortgage servicing rights at beginning of the period	$	888		$	2,260		$	109		$	888
Additions		357			793			175			244
Amortization		(146	)		(71	)		(29	)		(89	)
Sales		-			(2,264	)		-			-
Mortgage servicing rights at end of the period		1,099			718			255			1,043
Valuation allowance at end of period		-			-			(80	)		-
Mortgage servicing rights at end of the period, net	$	1,099		$	718		$	175		$	1,043

During the ~~nine~~six months ended ~~September~~June 30, ~~2018, $1.93~~2019, $1.27 billion in residential loans were originated for sale on a consolidated basis. During the same period, sales of loans held for sale totaled ~~$1.97~~$1.23 billion, generating mortgage banking income of ~~$88.9~~$57.5 million. The unpaid principal balance of loans serviced for others was ~~$158.3~~$34.1 million and ~~$126.3~~$14.1 million at ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017,~~2018, respectively. These loans are not reflected in the consolidated statements of financial condition.

The fair value of mortgage servicing rights were $186,000 at June 30, 2019 and $1.5 million at June 30, 2018. During the ~~nine~~six months ended ~~September~~June 30, 2019 and June 30, 2018, the Company did not sell any mortgage servicing rights. During the nine months ended September 30, 2017, the Company sold mortgage servicing rights related to $295.1 million in loans receivable with a book value of $2.3 million for $2.6 million resulting in a gain on sale of $308,000.

The following table shows the estimated future amortization expense for mortgage servicing rights for the periods indicated:

Estimate for the period ending December 31:	(In Thousands)		(In Thousands)
2018	$	49
2019		138	$	20
2020		128		34
2021		119		30
2022		109		27
2023				23
Thereafter		556		41
Total	$	1,099	$	175

~~- 20 -~~

Note 6— Deposits

At ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017,~~2018, time deposits with balances greater than $250,000 amounted to ~~$58.0~~$69.7 million and ~~$45.9~~$60.1 million, respectively.

A summary of the contractual maturities of time deposits at ~~September~~June 30, ~~2018~~2019 is as follows:

	(In Thousands)		(In Thousands)

Within one year	$	509,294	$	538,390
More than one to two years		193,084		202,785
More than two to three years		7,794		1,459
More than three to four years		1,992		2,110
More than four through five years		1,575		907
	$	713,739	$	745,651

- 23 -

Note 7— Borrowings

Borrowings consist of the following:

	September 30, 2018					December 31, 2017					June 30, 2019					December 31, 2018
	Balance		Weighted Average Rate			Balance		Weighted Average Rate			Balance		Weighted Average Rate			Balance		Weighted Average Rate
	(Dollars in Thousands)										(Dollars in Thousands)
Short term:
Repurchase agreement	$	16,132		5.51	%	$	11,285		4.32	%	$	23,681		5.28	%	$	5,046		5.39	%
Federal Home Loan Bank, Chicago advances		5,000		2.24	%		35,000		1.28	%

Long term:
Federal Home Loan Bank, Chicago advances maturing:
2018		-		-			65,000		2.97	%
2021		-		-			100,000		0.78	%
2027		175,000		1.38	%		175,000		1.38	%		75,000		1.56	%		175,000		1.38	%
2028		255,000		2.37	%		-		-			255,000		2.37	%		255,000		2.37	%
2029												165,000		1.61	%		-		-
	$	$ 451,132		2.10	%	$	$ 386,285		1.57	%	$	518,681		2.14	%	$	435,046		2.01	%

The short-term repurchase agreement represents the outstanding portion of a total $35.0 million commitment with one unrelated bank. The short-term repurchase agreement is utilized by Waterstone Mortgage Corporation to finance loans originated for sale. This agreement is secured by the underlying loans being financed. Related interest rates are based upon the note rate associated with the loans being financed. The short-term repurchase agreement had a ~~$16.1~~$23.7 million balance at ~~September~~June 30, ~~2018~~2019 and ~~an $11.3~~a $5.0 million balance at December 31, ~~2017.~~

~~The $5.0 million short-term advance has a fixed rate of 2.24% and a maturity date of October 1,~~ 2018.

The ~~$175.0~~$75.0 million in advances due in 2027 consists of ~~one $50.0 million advance with a fixed rate of 1.24% with a FHLB single call option in May 2019, one $50.0 million advance with a fixed rate of 1.23% with a FHLB single call option in June 2019,~~ one $25.0 million advance with a fixed rate of 1.23% with a FHLB single call option in August 2019 and one $50.0 million advance with a fixed rate of 1.73% with a FHLB single call option in December 2019.

The $255.0 million in advances due in 2028 consists of one $25.0 million advance with a fixed rate of 2.16% with a FHLB single call option in March 2020, two advances totaling $55.0 million with a fixed rate of 2.27% and with a FHLB single call option in March 2021, one advance of $25.0 million with a fixed rate of 2.40% and with a FHLB single call option in May 2020, two advances totaling $50.0 million with fixed rates of 2.34% and 2.48% and with a FHLB single call option in May 2021, one advance of $50.0 million with a fixed rate of 2.34% and with a FHLB quarterly call option beginning in June 2020, and one advance of $50.0 million with a fixed rate of 2.57% and with a FHLB quarterly call option beginning in September 2020.

The $165.0 million in advances due in 2029 consists of one $50.0 million advance with a fixed rate of 1.98% with a FHLB quarterly call option in May 2022, one $50.0 million advance with a fixed rate of 1.75% with a FHLB quarterly call option in August 2021, one $25.0 million advance with a fixed rate of 1.52% with a FHLB quarterly call option in November 2020, and one advance of $40.0 million with a fixed rate of 1.02% and with a FHLB quarterly call option beginning in September 2019.

The Company selects loans that meet underwriting criteria established by the ~~FHLBC~~FHLB as collateral for outstanding advances. The ~~Company's~~Company’s borrowings from the ~~FHLBC~~FHLB are limited to ~~77%~~80% of the carrying value of unencumbered one- to four-family mortgage loans, 75% of the carrying value of multi-family loans and 64% of the carrying value of home equity loans. In addition, these advances were collateralized by ~~FHLBC~~FHLB stock of ~~$19.6~~$22.3 million at ~~September~~June 30, ~~2018~~2019 and ~~$16.9~~$19.4 million at December 31, ~~2017.~~2018. In the event of prepayment, the Company is obligated to pay all remaining contractual interest on the advance.

- 2124 -

Note 8 – Regulatory Capital

The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements, or overall financial performance deemed by the regulators to be inadequate, can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the ~~Company's~~Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Company's and ~~Bank's~~Bank’s assets, liabilities, and certain off-balance-sheet items, as calculated under regulatory accounting practices. The Company's and ~~Bank's~~Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

The Federal Reserve Board and the Federal Deposit Insurance Corporation ("FDIC") issued final rules implementing the Basel III regulatory capital framework and related Dodd-Frank Wall Street Reform and Consumer Protection Act changes. The rules revise minimum capital requirements and adjust prompt corrective action thresholds. The final rules revise the regulatory capital elements, add a new common equity Tier I capital ratio, increase the minimum Tier 1 capital ratio requirements and implement a new capital conservation buffer. The rules also permit certain banking organizations to retain, through a one-time election, the existing treatment for accumulated other comprehensive income. The Company and the Bank have made the election to retain the existing treatment for accumulated other comprehensive income. The final rules took effect for the Company and the Bank on January 1, 2015, subject to a transition period for certain parts of the rules.

As a result of the recently enacted Economic Growth, Regulatory Relief, and Consumer Protection Act, the Federal Reserve Board is required to amend its small bank holding company and savings and loan holding company policy statement to provide that holding companies with consolidated assets of less than $3 billion that are (i) not engaged in significant nonbanking activities, (ii) do not conduct significant off-balance sheet activities, and (3) do not have a material amount of SEC-registered debt or equity securities, other than trust preferred securities, that contribute to an organization's complexity, will no longer be subject to regulatory capital requirements, effective no later than November 2018.

In addition, as a result of the legislation, the federal banking agencies are required to develop a ~~"Community~~“Community Bank Leverage ~~Ratio"~~Ratio” (the ratio of a ~~bank's~~bank’s tangible equity capital to average total consolidated assets) for financial institutions with assets of less than $10 billion. A ~~"qualifying~~“qualifying community ~~bank"~~bank” that exceeds this ratio will be deemed to be in compliance with all other capital and leverage requirements, including the capital requirements to be considered ~~"well capitalized"~~“well capitalized” under Prompt Corrective Action statutes. The federal banking agencies may consider a financial ~~institution's~~institution’s risk profile when evaluating whether it qualifies as a community bank for purposes of the capital ratio requirement. The federal banking agencies must set the minimum capital for the new Community Bank Leverage Ratio at not less than 8% and not more than 10%. and have proposed 9% as the minimum capital for the ratio. A financial institution can elect to be subject to this new definition.

The table below includes the regulatory capital ratio requirements that became effective on January 1, 2015. Beginning in 2016, an additional capital conservation buffer was added to the minimum requirements for capital adequacy purposes, subject to a three year phase-in period. The capital conservation buffer ~~will be~~was fully phased-in onas of January 1, 2019 at 2.5%. A banking organization with a conservation buffer of less than 2.5% ~~(or the required phase-in amount in years prior to 2019)~~ will be subject to limitations on capital distributions, including dividend payments and certain discretionary bonus payments to executive officers. At ~~September~~June 30, ~~2018,~~2019, the ratios for the Company and the Bank are sufficient to meet the fully phased-in conservation buffer.

The actual and required capital amounts and ratios for the Bank as of ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017~~2018 are presented in the table below:

		September 30, 2018																					June 30, 2019
		Actual					For Capital Adequacy Purposes					Minimum Capital Adequacy with Capital Buffer					To Be Well Capitalized Under Prompt Corrective Action Provisions						Actual					For Capital Adequacy Purposes					Minimum Capital Adequacy with Capital Buffer					To Be Well Capitalized Under Prompt Corrective Action Provisions
		Amount		Ratio			Amount		Ratio			Amount		Ratio			Amount		Ratio				Amount		Ratio			Amount		Ratio			Amount		Ratio			Amount		Ratio
		(Dollars In Thousands)																				��	(Dollars In Thousands)
Total Capital (to risk-weighted assets)	Total Capital (to risk-weighted assets)																					Total Capital (to risk-weighted assets)
Consolidated Waterstone Financial, Inc.		$	421,058		28.82	%	$	116,891		8.00	%	$	144,287		9.875	%	$	N/A		N/A			$	398,062		26.12	%	$	121,915		8.00	%	$	160,013		10.50	%	$	N/A		N/A
WaterStone Bank			394,128		27.01	%		116,757		8.00	%		144,949		9.875	%		145,946		10.00	%			343,730		22.58	%		121,803		8.00	%		159,867		10.50	%		152,254		10.00	%
Tier 1 Capital (to risk-weighted assets)	Tier 1 Capital (to risk-weighted assets)																					Tier 1 Capital (to risk-weighted assets)
Consolidated Waterstone Financial, Inc.			407,832		27.91	%		87,668		6.00	%		115,064		7.875	%		N/A		N/A				385,445		25.29	%		91,436		6.00	%		129,534		8.50	%		N/A		N/A
WaterStone Bank			380,902		26.10	%		87,568		6.00	%		116,757		7.875	%		116,757		8.00	%			331,113		21.75	%		91,352		6.00	%		129,416		8.50	%		121,803		8.00	%
Common Equity Tier 1 Capital (to risk-weighted assets)	Common Equity Tier 1 Capital (to risk-weighted assets)																					Common Equity Tier 1 Capital (to risk-weighted assets)
Consolidated Waterstone Financial, Inc.			407,832		27.91	%		65,751		4.50	%		93,147		6.375	%		N/A		N/A				385,445		25.29	%		68,577		4.50	%		106,675		7.00	%		N/A		N/A
WaterStone Bank			380,902		26.10	%		65,676		4.50	%		93,041		6.375	%		94,865		6.50	%			331,113		21.75	%		68,514		4.50	%		106,578		7.00	%		98,965		6.50	%
Tier 1 Capital (to average assets)	Tier 1 Capital (to average assets)																					Tier 1 Capital (to average assets)
Consolidated Waterstone Financial, Inc.			407,832		21.33	%		76,495		4.00	%		N/A		N/A			N/A		N/A				385,445		19.44	%		79,296		4.00	%		N/A		N/A			N/A		N/A
WaterStone Bank			380,902		19.92	%		76,495		4.00	%		N/A		N/A			95,618		5.00	%			331,113		16.70	%		79,296		4.00	%		N/A		N/A			99,120		5.00	%
State of Wisconsin (to total assets)	State of Wisconsin (to total assets)																					State of Wisconsin (to total assets)
WaterStone Bank			380,902		19.89	%		114,919		6.00	%		N/A		N/A			N/A		N/A				331,113		16.47	%		120,660		6.00	%		N/A		N/A			N/A		N/A

- 2225 -

		December 31, 2017																					December 31, 2018
		Actual					For Capital Adequacy Purposes					Minimum Capital Adequacy with Capital Buffer					To Be Well Capitalized Under Prompt Corrective Action Provisions						Actual					For Capital Adequacy Purposes					Minimum Capital Adequacy with Capital Buffer						To Be Well Capitalized Under Prompt Corrective Action Provisions
		Amount		Ratio			Amount		Ratio			Amount		Ratio			Amount		Ratio				Amount		Ratio			Amount		Ratio			Amount			Ratio			Amount		Ratio
		(Dollars In Thousands)																					(Dollars In Thousands)
Total Capital (to risk-weighted assets)	Total Capital (to risk-weighted assets)																					Total Capital (to risk-weighted assets)
Consolidated Waterstone Financial, Inc.		$	426,057		30.75	%	$	110,829		8.00	%	$	128,146		9.25	%	$	N/A		N/A			$	414,566		28.22	%	$	117,506		8.00	%	$	145,046			9.875	%	$	N/A		N/A
WaterStone Bank			400,792		28.93	%		110,812		8.00	%		128,127		9.25	%		138,515		10.00	%			395,783		26.95	%		117,490		8.00	%		145,027			9.875	%		146,863		10.00	%
Tier 1 Capital (to risk-weighted assets)	Tier 1 Capital (to risk-weighted assets)																					Tier 1 Capital (to risk-weighted assets)
Consolidated Waterstone Financial, Inc.			411,980		29.74	%		83,122		6.00	%		100,439		7.25	%		N/A		N/A				401,317		27.32	%		88,130		6.00	%		115,670			7.875	%		N/A		N/A
WaterStone Bank			386,715		27.92	%		83,109		6.00	%		100,424		7.25	%		110,812		8.00	%			382,534		26.05	%		88,118		6.00	%		115,655			7.875	%		117,490		8.00	%
Common Equity Tier 1 Capital (to risk-weighted assets)	Common Equity Tier 1 Capital (to risk-weighted assets)																					Common Equity Tier 1 Capital (to risk-weighted assets)
Consolidated Waterstone Financial, Inc.			411,980		29.74	%		62,341		4.50	%		79,658		5.75	%		N/A		N/A				401,317		27.32	%		66,097		4.50	%		93,638			6.375	%		N/A		N/A
WaterStone Bank			386,715		27.92	%		62,332		4.50	%		79,646		5.75	%		90,035		6.50	%			382,534		26.05	%		66,088		4.50	%		93,625			6.375	%		95,461		6.50	%
Tier 1 Capital (to average assets)	Tier 1 Capital (to average assets)																					Tier 1 Capital (to average assets)
Consolidated Waterstone Financial, Inc.			411,980		22.43	%		73,481		4.00	%		N/A		N/A			N/A		N/A				401,317		21.06	%		76,214		4.00	%		N/A	��		N/A			N/A		N/A
WaterStone Bank			386,715		21.10	%		73,304		4.00	%		N/A		N/A			91,630		5.00	%			382,534		20.08	%		76,214		4.00	%		N/A			N/A			95,268		5.00	%
State of Wisconsin (to total assets)	State of Wisconsin (to total assets)																					State of Wisconsin (to total assets)
WaterStone Bank			386,715		21.44	%		108,243		6.00	%		N/A		N/A			N/A		N/A				382,534		20.01	%		114,712		6.00	%		N/A			N/A			N/A		N/A

Note 9 – Income Taxes

Income tax expense decreased ~~$4.4 million,~~$80,000, or ~~35.9%~~1.5%, to ~~$7.9~~$5.1 million for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$12.4~~$5.2 million during the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018. Income tax expense was recognized on the statement of income during the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 at an effective rate of ~~24.1%~~24.0% of pretax income compared to ~~35.2%~~24.1% during the ~~nine~~six months ended ~~September~~June 30, 2017. The decrease in the effective rate primarily resulted from the federal tax rate decrease from 35% to 21% as a result of The Tax Cuts and Jobs Act that was enacted into law on December 22, 2017.2018. During the ~~nine~~six months ended ~~September~~June 30, ~~2018,~~2019, the Company recognized a benefit of approximately ~~$197,000~~$100,000 related to stock awards exercised compared to a benefit of ~~$827,000~~$137,000 recognized during the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018.

~~- 23 -~~

Note 10 – Offsetting of Assets and Liabilities

The Company enters into agreements under which it sells securities subject to an obligation to repurchase the same or similar securities. In addition, the Company enters into agreements under which it sells loans held for sale subject to an obligation to repurchase the same loans. Under these arrangements, the Company may transfer legal control over the assets but still retain effective control through an agreement that both entitles and obligates the Company to repurchase the assets. As a result, these repurchase agreements are accounted for as collateralized financing arrangements (i.e., secured borrowings) and not as a sale and subsequent repurchase of assets. The obligation to repurchase the assets is reflected as a liability in the Company's consolidated statements of financial condition, while the securities and loans held for sale underlying the repurchase agreements remain in the respective investment securities and loans held for sale asset accounts. In other words, there is no offsetting or netting of the investment securities or loans held for sale assets with the repurchase agreement liabilities. The Company's repurchase agreement is subject to master netting agreements, which sets forth the rights and obligations for repurchase and offset. Under the master netting agreement, the Company is entitled to set off the collateral placed with a single counterparty against obligations owed to that counterparty.

The following table presents the liabilities subject to an enforceable master netting agreement as of ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017.~~2018.

Gross
Recognized
Liabilities

Gross
Amounts
Offset

Net
Amounts
Presented

Gross
Amounts Not
Offset

Net
Amount

(In Thousands)
September 30, 2018
Repurchase Agreements
Short-term $ 16,132 $ - $ 16,132 $ 16,132 $ -
$ 16,132 $ - $ 16,132 $ 16,132 $ -

December 31, 2017
Repurchase Agreements
Short-term $ 11,285 $ - $ 11,285 $ 11,285 $ -
$ 11,285 $ - $ 11,285 $ 11,285 $ -

	Gross Recognized Liabilities		Gross Amounts Offset		Net Amounts Presented		Gross Amounts Not Offset		Net Amount
	(In Thousands)
June 30, 2019
Repurchase Agreement
Short-term	$	23,681	$	-	$	23,681	$	23,681	$	-
	$	23,681	$	-	$	23,681	$	23,681	$	-

December 31, 2018
Repurchase Agreement
Short-term	$	5,046	$	-	$	5,046	$	5,046	$	-
	$	5,046	$	-	$	5,046	$	5,046	$	-

- 2426 -

Note 11– Commitments, Off-Balance Sheet Arrangements, and Contingent Liabilities

The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized in the consolidated statements of financial condition. The contract or notional amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments.

	September 30, 2018		December 31, 2017		June 30, 2019		December 31, 2018
	(In Thousands)				(In Thousands)
Financial instruments whose contract amounts represent potential credit risk:
Commitments to extend credit under amortizing loans (1)	$	29,213	$	31,543	$	85,611	$	33,762
Commitments to extend credit under home equity lines of credit (2)		14,850		14,972		14,742		14,903
Unused portion of construction loans (3)		49,850		17,097		60,028		79,776
Unused portion of business lines of credit		17,740		16,878		13,806		16,778
Standby letters of credit		839		259		161		860

⁽¹⁾ Commitments for loans are extended to customers for up to 90 days after which they expire. Excludes commitments to originate loans held for sale, which are discussed in the following footnote.

⁽²⁾ Unused portions of home equity loans are available to the borrower for up to 10 years.

⁽³⁾ Unused portions of construction loans are available to the borrower for up to one year.

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements of the Company. The Company evaluates each customer's creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management's credit evaluation of the counter-party. Collateral obtained generally consists of mortgages on the underlying real estate.

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Company holds mortgages on the underlying real estate as collateral supporting those commitments for which collateral is deemed necessary.

The Company has determined that there are no probable losses related to commitments to extend credit or the standby letters of credit as of ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017.~~2018.

In the normal course of business, the Company, or ~~it's~~its subsidiaries, are involved in various legal proceedings. In the opinion of management, any liability resulting from pending proceedings would not be expected to have a material adverse effect on the Company's consolidated financial statements.

Herrington et al. v. Waterstone Mortgage Corporation

Waterstone Mortgage Corporation iswas a defendant in a class action lawsuit that was filed in the United States District Court for the Western District of Wisconsin and subsequently compelled to arbitration before the American Arbitration Association. The plaintiff class alleged that Waterstone Mortgage Corporation violated certain provisions of the Fair Labor Standards Act (FLSA) and failed to pay loan officers consistent with their employment agreements. On July 5, 2017, the arbitrator issued a Final Award finding Waterstone Mortgage Corporation liable for unpaid minimum wages, overtime, unreimbursed business expenses, and liquidated damages under the FLSA. On December 8, 2017, the District Court confirmed the award in large part, and entered a judgment against Waterstone in the amount of $7,267,919 in damages to Claimants, $3,298,851 in attorney fees and costs, and a $20,000 incentive fee to Plaintiff Herrington, plus post-judgment interest. On February 12, 2018, the District Court awarded post-arbitration fees and costs of approximately $98,000. The judgment was appealed by Waterstone to the Seventh Circuit Court of Appeals, where oral argument was held on May 29, 2018. On October 22, 2018, the Seventh Circuit issued a ruling vacating the District Court's order enforcing the arbitration award. If the District Court ~~determines~~determined the agreement only allows for individual arbitration, the award would be vacated and the case sent to individual arbitration for a new proceeding. If the District Court ~~determines~~determined the arbitration agreement nevertheless allows for collective arbitration, the District Court could ~~confirm~~have confirmed the prior award.

IfOn December 28, 2018, Plaintiff filed a post-remand brief. In it, Plaintiff asked the ~~judgment is upheld~~District Court to reaffirm the arbitration award entered by the arbitrator in ~~full,~~full. Alternatively, she asked the ~~Company has estimated that~~Court to affirm her individual damage award and the ~~award, which includes attorney's fees, costs,~~awards of 123 other opt-ins whose arbitration agreements permit joinder or class actions. Lastly, Plaintiff asked the District Court to have 154 opt-ins intervene and ~~interest, could be as high as $11 million. However,~~file an amended complaint for individual relief in court. Waterstone ~~has meaningful appellate rights~~opposed the motion on January 28, 2019, and ~~intends to vigorously defend its interests in this matter, including arguing for complete reversal on appeal. Although~~asked the ~~Company believes there is a strong basis~~District Court to vacate the prior Final Award in full because Herrington’s arbitration agreement only allowed for individual arbitration. Plaintiff filed its reply on February 14, 2019.

On April 25, 2019, the District Court held that Plaintiff’s claims must be resolved through single-plaintiff arbitration. As a result, it vacated the July 5, 2017 arbitration award ~~there remains a reasonable possibility that~~in its entirety, and closed the ~~Court's judgment will be affirmed~~case.

In May 2019, Herrington and approximately 90 of the prior Claimants filed new demands in ~~whole or in part, with the possible range of loss from $0 to $11 million. We do not believe that the loss~~arbitration asserting similar claims. Waterstone is ~~probable at this time, as that term is used in assessing loss contingencies. Accordingly, in accordance with the authoritative guidance~~ in the ~~evaluation~~process of ~~contingencies, the Company has not recorded an accrual related~~responding to ~~this matter.~~

~~Werner v.~~those demands. Waterstone ~~Mortgage Corporation~~

Waterstone Mortgage Corporation is a defendant in a putative collection action lawsuit that was filed on August 4, 2017 in the United States District Court for the Western District of Wisconsin, Werner et al. v. Waterstone Mortgage Corporation. Plaintiffs allege that Waterstone Mortgage Corporation violated the Fair Labor Standards Act (FLSA) by failing to pay loan officers minimum and overtime wages. On October 26, 2017, Plaintiffs moved for conditional certification and to provide notice to the putative class. On February 9, 2018, the Court denied Plaintiffs' motion for conditional certification and notice. The Company intends towill continue to vigorously defend its interests in these matters and does not believe a loss is probable at this matter and pursue all possible defenses against the claims. Given the early stage of the litigation, the Company is not yet able to make a determination as to the likelihood of an unfavorable outcome in this matter, or is it able to estimate the range of any possible loss.time.

- 2527 -

Note 12 – Derivative Financial Instruments

In connection with its mortgage banking activities, the Company enters into derivative financial instruments as part of its strategy to manage its exposure to changes in interest rates. Mortgage banking derivatives include interest rate lock commitments provided to customers to fund mortgage loans to be sold in the secondary market and forward commitments for the future delivery of such loans to third party investors. It is the ~~Company's~~Company’s practice to enter into forward commitments for the future delivery of residential mortgage loans when interest rate lock commitments are entered into in order to economically hedge the effect of future changes in interest rates on its commitments to fund the loans as well as on its portfolio of mortgage loans held for sale. The ~~Company's~~Company’s mortgage banking derivatives have not been designated as hedge relationships. These instruments are used to manage the ~~Company's~~Company’s exposure to interest rate movements and other identified risks but do not meet the strict hedge accounting requirements of ASC 815. Changes in the fair value of derivatives not designated in hedging relationships are recorded as a component of mortgage banking income in the ~~Company's~~Company’s consolidated statements of operations. The Company does not use derivatives for speculative purposes.

Forward commitments to sell mortgage loans represent commitments obtained by the Company from a secondary market agency to purchase mortgages from the Company at specified interest rates and within specified periods of time. Commitments to sell loans are made to mitigate interest rate risk on interest rate lock commitments to originate loans and loans held for sale. At ~~September~~June 30, ~~2018,~~2019, the Company had forward commitments to sell mortgage loans with an aggregate notional amount of approximately ~~$399.2~~$481.0 million and interest rate lock commitments with an aggregate notional amount of approximately ~~$252.7~~$277.4 million. The fair value of the forward commitments to sell mortgage loans at ~~September~~June 30, ~~2018~~2019 included a ~~gain~~loss of ~~$1.6~~$1.0 million that is reported as a component of other ~~assets~~liabilities on the Company's consolidated statement of financial condition. The fair value of the interest rate locks at ~~September~~June 30, 2019 included a gain of $3.3 million that is reported as a component of other assets on the Company's consolidated statements of financial condition. At December 31, 2018, the Company had forward commitments to sell mortgage loans with an aggregate notional amount of $276.3 million and interest rate lock commitments with an aggregate notional amount of approximately $164.9 million. The fair value of the forward commitments to sell mortgage loans at December 31, 2018 included a loss of $1.1 million that is reported as a component of other liabilities on the Company's consolidated statement of financial condition. The fair value of the interest rate locks at December 31, 2018 included a gain of ~~$1.8~~$2.0 million that is reported as a component of other assets on the Company's consolidated statements of financial condition.

In determining the fair value of its derivative loan commitments, the Company considers the value that would be generated by the loan arising from exercise of the loan commitment when sold in the secondary mortgage market. That value includes the price that the loan is expected to be sold for in the secondary mortgage market. The fair value of these commitments is recorded on the consolidated statements of financial condition with the changes in fair value recorded as a component of mortgage banking income.

The significant unobservable input used in the fair value measurement of the Company's mortgage banking derivatives, including interest rate lock commitments, is the loan pull through rate. This represents the percentage of loans currently in a lock position which the Company estimates will ultimately close. Generally, the fair value of an interest rate lock commitment will be positively (negatively) impacted when the prevailing interest rate is lower (higher) than the interest rate lock commitment. Generally, an increase in the pull through rate will result in the fair value of the interest rate lock increasing when in a gain position, or decreasing when in a loss position. The pull through rate is largely dependent on the loan processing stage that a loan is currently in and the change in prevailing interest rates from the time of the rate lock. The pull through rate is computed using historical data and the ratio is periodically reviewed by the Company.

Residential mortgage loans sold to others are predominantly conventional residential first lien mortgages. The ~~Company's~~Company’s agreements to sell residential mortgage loans in the normal course of business usually require certain representations and warranties on the underlying loans sold related to credit information, loan documentation and collateral, which if subsequently are untrue or breached, could require the Company to repurchase certain loans affected. The Company has only been required to make insignificant repurchases as a result of breaches of these representations and warranties. The ~~Company's~~Company’s agreements to sell residential mortgage loans also contain limited recourse provisions. The recourse provisions are limited in that the recourse provision ends after certain payment criteria have been met. With respect to these loans, repurchase could be required if defined delinquency issues arose during the limited recourse period. Given that the underlying loans delivered to buyers are predominantly conventional first lien mortgages and that historical experience shows negligible losses and insignificant repurchase activity, management believes that losses and repurchases under the limited recourse provisions will continue to be insignificant.

Note 13 – Earnings Per Share

Earnings per share are computed using the two-class method. Basic earnings per share is computed by dividing net income allocated to common shares by the weighted average number of common shares outstanding during the applicable period. Diluted earnings per share is computed by dividing net income by the weighted average number of common shares outstanding adjusted for the dilutive effect of all potential common shares.

Presented below are the calculations for basic and diluted earnings per share:

	Three months ended September 30,				Nine months ended September 30,				Three months ended June 30,				Six months ended June 30,
	2018		2017		2018		2017		2019		2018		2019		2018
	(In Thousands, except per share amounts)								(In Thousands, except per share amounts)

Net income	$	8,703	$	7,389	$	25,076	$	22,849	$	9,643	$	9,420	$	16,185	$	16,373

Weighted average shares outstanding		27,451		27,532		27,488		27,449		26,242		27,504		26,370		27,506
Effect of dilutive potential common shares		229		421		277		478		170		238		202		284
Diluted weighted average shares outstanding		27,680		27,953		27,765		27,927		26,412		27,742		26,572		27,790

Basic earnings per share	$	0.32	$	0.27	$	0.91	$	0.83	$	0.37	$	0.34	$	0.61	$	0.60
Diluted earnings per share		0.31		0.26		0.90		0.82	$	0.37	$	0.34	$	0.61	$	0.59

- 2628 -

Note 14 – Fair Value Measurements

ASC Topic 820, "Fair Value Measurements and Disclosures" defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. This accounting standard applies to reported balances that are required or permitted to be measured at fair value under existing accounting pronouncements. The standard also emphasizes that fair value (i.e., the price that would be received in an orderly transaction that is not a forced liquidation or distressed sale at the measurement date), among other things, is based on exit price versus entry price, should include assumptions about risk such as nonperformance risk in liability fair values, and is a market-based measurement, not an entity-specific measurement. When considering the assumptions that market participants would use in pricing the asset or liability, this accounting standard establishes a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified within Levels 1 and 2 of the hierarchy) and the reporting entity's own assumptions about market participant assumptions (unobservable inputs classified within Level 3 of the hierarchy).

The fair value hierarchy prioritizes inputs used to measure fair value into three broad levels.

Level 1 inputs - In general, fair values determined by Level 1 inputs use quoted prices in active markets for identical assets or liabilities that we have the ability to access.

Level 2 inputs - Fair values determined by Level 2 inputs use inputs other than quoted prices included in Level 1 inputs that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets where there are few transactions and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals.

Level 3 inputs - Level 3 inputs are unobservable inputs for the asset or liability and include situations where there is little, if any, market activity for the asset or liability.

In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The ~~Company's~~Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.

The following table presents information about our assets recorded in our consolidated ~~statement~~statements of financial condition at their fair value on a recurring basis as of ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017,~~2018, and indicates the fair value hierarchy of the valuation techniques utilized to determine such fair value.

			Fair Value Measurements Using								Fair Value Measurements Using
	September 30, 2018		Level 1		Level 2		Level 3		June 30, 2019		Level 1		Level 2		Level 3
	(In Thousands)								(In Thousands)

Available for sale securities
Available-for-sale securities
Mortgage-backed securities	$	44,366	$	-	$	44,366	$	-	$	38,534	$	-	$	38,534	$	-
Collateralized mortgage obligations
Government sponsored enterprise issued		63,824		-		63,824		-		75,864		-		75,864		-
Government sponsored enterprise bonds		499		-		499		-
Municipal securities		56,650		-		56,650		-		54,893		-		54,893		-
Other debt securities		13,492		-		13,492		-		13,571		-		13,571		-
Certificates of deposit		245		-		245		-
Loans held for sale		192,674		-		192,674		-		244,052		-		244,052		-
Mortgage banking derivative assets		3,466		-		-		3,466		3,326		-		-		3,326
Mortgage banking derivative liabilities		-		-		-		-		1,044		-		-		1,044

			Fair Value Measurements Using								Fair Value Measurements Using
	December 31, 2017		Level 1		Level 2		Level 3		December 31, 2018		Level 1		Level 2		Level 3
	(In Thousands)								(In Thousands)

Available for sale securities
Available-for-sale securities
Mortgage-backed securities	$	57,435	$	-	$	57,435	$	-	$	41,631	$	-	$	41,631	$	-
Collateralized mortgage obligations
Government sponsored enterprise issued		60,500		-		60,500		-		74,955		-		74,955		-
Government sponsored enterprise bonds		2,497		-		2,497		-
Municipal securities		63,769		-		63,769		-		55,948		-		55,948		-
Other debt securities		14,525		-		14,525		-		13,186		-		13,186		-
Certificates of deposit		981		-		981		-
Loans held for sale		149,896		-		149,896		-		141,616		-		141,616		-
Mortgage banking derivative assets		2,004		-		-		2,004		2,014		-		-		2,014
Mortgage banking derivative liabilities		-		-		-		-		1,116		-		-		1,116

- 2729 -

The following summarizes the valuation techniques for assets recorded in our consolidated statements of financial condition at their fair value on a recurring basis:

~~Available for sale~~Available-for-sale securities – The ~~Company's~~Company’s investment securities classified as available for sale include: mortgage-backed securities, collateralized mortgage obligations, government sponsored enterprise bonds, municipal securities and other debt securities. The fair value of mortgage-backed securities, collateralized mortgage obligations and government sponsored enterprise bonds are determined by a third party valuation source using observable market data utilizing a matrix or multi-dimensional relational pricing model. Standard inputs to these models include observable market data such as benchmark yields, reported trades, broker quotes, issuer spreads, benchmark securities, prepayment models and bid/offer market data. For securities with an early redemption feature, an option adjusted spread model is utilized to adjust the issuer spread. These model and matrix measurements are classified as Level 2 in the fair value hierarchy. The fair value of municipal and other debt securities is determined by a third party valuation source using observable market data utilizing a multi-dimensional relational pricing model. Standard inputs to this model include observable market data such as benchmark yields, reported trades, broker quotes, rating updates and issuer spreads. These model measurements are classified as Level 2 in the fair value hierarchy. The change in fair value is recorded through an adjustment to the statement of comprehensive income.

Loans held for sale – The Company carries loans held for sale at fair value under the fair value option model. Fair value is generally determined by estimating a gross premium or discount, which is derived from pricing currently observable in the secondary market, principally from observable prices for forward sale commitments. Loans held-for-sale are considered to be Level 2 in the fair value hierarchy of valuation techniques. The change in fair value is recorded through an adjustment to the statement of income.

Mortgage banking derivatives - Mortgage banking derivatives include interest rate lock commitments to originate residential loans held for sale to individual customers and forward commitments to sell residential mortgage loans to various investors. The Company utilizes a valuation model to estimate the fair value of its interest rate lock commitments to originate residential mortgage loans held for sale, which includes applying a pull through rate based upon historical experience and the current interest rate environment and then multiplying by quoted investor prices. The Company also utilizes a valuation model to estimate the fair value of its forward commitments to sell residential loans, which includes matching specific terms and maturities of the forward commitments against applicable investor pricing available. While there are Level 2 and 3 inputs used in the valuation models, the Company has determined that one or more of the inputs significant in the valuation of both of the mortgage banking derivatives fall within Level 3 of the fair value hierarchy. The change in fair value is recorded through an adjustment to the statement of income.

The table below presents reconciliation for all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during ~~2018~~2019 and ~~2017.~~2018.

Mortgage banking
derivatives, net

(In Thousands)

Balance at December 31, 2016 $ 3,334

Mortgage derivative loss, net (1,330 )
Balance at December 31, 2017 $ 2,004

Mortgage derivative gain, net 1,462
Balance at September 30, 2018 $ 3,466

	Six months ended June 30,
	2019		2018
	(In Thousands)

Mortgage derivative, net balance at the beginning of the period	$	898		2004
Mortgage derivative gain, net		1,384		719
Mortgage derivative, net balance at the end of the period	$	2,282		2,723

There were no transfers in or out of Level 1, 2 or 3 measurements during the periods.

Assets Recorded at Fair Value on a Non-recurring Basis

The following tables present information about our assets recorded in our consolidated ~~statement~~statements of financial condition at their fair value on a non-recurring basis as of ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017,~~2018, and indicate the fair value hierarchy of the valuation techniques utilized to determine such fair value.

			Fair Value Measurements Using								Fair Value Measurements Using
	September 30, 2018		Level 1		Level 2		Level 3		June 30, 2019		Level 1		Level 2		Level 3
	(In Thousands)								(In Thousands)
Impaired loans, net (1)	$	460	$	-	$	-	$	460	$	598	$	-	$	-	$	598
Real estate owned		2,170		-		-		2,170		1,684		-		-		1,684
Impaired mortgage servicing rights										159		-		-		159

			Fair Value Measurements Using								Fair Value Measurements Using
	December 31, 2017		Level 1		Level 2		Level 3		December 31, 2018		Level 1		Level 2		Level 3
	(In Thousands)								(In Thousands)
Impaired loans, net (1)	$	861	$	-	$	-	$	861	$	2,876	$	-	$	-	$	2,876
Real estate owned		4,558		-		-		4,558		2,152		-		-		2,152

(1) Represents collateral-dependent impaired loans, net, which are included in loans.

- 2830 -

A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below.

Fair value information about financial instruments follows, whether or not recognized in the consolidated statements of financial condition, for which it is practicable to estimate that value. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be realized in immediate settlement of the instrument. Certain financial instruments and all nonfinancial instruments are excluded from its disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company.

The carrying amounts and fair values of the ~~Company's~~Company’s financial instruments consist of the following:

	September 30, 2018										December 31, 2017										June 30, 2019										December 31, 2018
	Carrying amount		Fair Value								Carrying amount		Fair Value								Carrying amount		Fair Value								Carrying amount		Fair Value
	Carrying amount		Total		Level 1		Level 2		Level 3		Carrying amount		Total		Level 1		Level 2		Level 3		Carrying amount		Total		Level 1		Level 2		Level 3		Carrying amount		Total		Level 1		Level 2		Level 3
	(In Thousands)																				(In Thousands)
Financial Assets
Cash and cash equivalents	$	58,856	$	58,856	$	51,581	$	7,275	$	-	$	48,607	$	48,607	$	39,607	$	9,000	$	-	$	70,145	$	70,145	$	60,870	$	9,275	$	-	$	86,101	$	86,101	$	73,601	$	12,500	$	-
Securities available-for-sale		179,076		179,076		-		179,076		-		199,707		199,707		-		199,707		-		182,862		182,862		-		182,862		-		185,720		185,720		-		185,720		-
Loans held for sale		192,674		192,674		-		192,674		-		149,896		149,896		-		149,896		-		244,052		244,052		-		244,052		-		141,616		141,616		-		141,616		-
Loans receivable		1,357,656		1,278,679		-		-		1,278,679		1,291,814		1,291,142		-		-		1,291,142		1,370,727		1,326,449		-		-		1,326,449		1,379,148		1,311,633		-		-		1,311,633
FHLB stock		19,575		19,575		-		19,575		-		16,875		16,875		-		16,875		-		22,275		22,275		-		22,275		-		19,350		19,350		-		19,350		-
Accrued interest receivable		5,381		5,381		5,381		-		-		4,924		4,924		4,924		-		-		5,596		5,596		5,596		-		-		5,337		5,337		5,337		-		-
Mortgage servicing rights		1,099		1,575		-		-		1,575		888		1,125		-		-		1,125		175		186		-		-		186		109		109		-		-		109
Mortgage banking derivative assets		3,466		3,466		-		-		3,466		2,004		2,004		-		-		2,004		3,326		3,326		-		-		3,326		2,014		2,014		-		-		2,014

Financial Liabilities
Deposits		1,004,450		1,003,886		290,711		713,175		-		967,380		967,558		278,401		689,157		-		1,054,996		1,055,534		309,345		746,189		-		1,038,495		1,038,544		302,622		735,922		-
Advance payments by borrowers for taxes		30,460		30,460		30,460		-		-		4,876		4,876		4,876		-		-		18,852		18,852		18,852		-		-		4,371		4,371		4,371		-		-
Borrowings		451,132		445,500		-		445,500		-		386,285		384,348		-		384,348		-		518,681		519,789		-		519,789		-		435,046		432,269		-		432,269		-
Accrued interest payable		1,154		1,154		1,154		-		-		886		886		886		-		-		1,531		1,531		1,531		-		-		1,395		1,395		1,395		-		-
Mortgage banking derivative liabilities		-		-		-		-		-		-		-		-		-		-		1,044		1,044		-		-		1,044		1,116		1,116		-		-		1,116

The following methods and assumptions were used by the Company in determining its fair value disclosures for financial instruments.

Cash and Cash Equivalents

The carrying amount reported in the consolidated statements of financial condition for cash and cash equivalents is a reasonable estimate of fair value.

Securities

The fair value of securities is generally determined by a third party valuation source using observable market data utilizing a matrix or multi-dimensional relational pricing model. Standard inputs to these models include observable market data such as benchmark yields, reported trades, broker quotes, issuer spreads, benchmark securities and bid/offer market data. For securities with an early redemption feature, an option adjusted spread model is utilized to adjust the issuer spread. Prepayment models are used for mortgage related securities with prepayment features.

Loans Held for Sale

Fair value is estimated using the prices of the ~~Company's~~Company’s existing commitments to sell such loans and/or the quoted market price for commitments to sell similar loans.

~~- 29 -~~

Loans Receivable

The fair value estimation process for the loan portfolio uses an exit price concept and reflects discounts the Company believes are consistent with discounts in the market place. Fair values are estimated for portfolios of loans with similar characteristics. Loans are segregated by type such as one- to four-family, multi-family, home equity, construction and land, commercial real estate, commercial, and other consumer. The fair value of loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for similar maturities. The fair value analysis also includes other assumptions to estimate fair value, intended to approximate those a market participant would use in an orderly transaction, with adjustments for discount rates, interest rates, liquidity, and credit spreads, as appropriate.

- 31 -

FHLB Stock

For FHLB stock, the carrying amount is the amount at which shares can be redeemed with the FHLB and is a reasonable estimate of fair value.

Deposits and Advance Payments by Borrowers for Taxes

The fair values for interest-bearing and noninterest-bearing negotiable order of withdrawal accounts, savings accounts, and money market accounts are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). The fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates of similar remaining maturities to a schedule of aggregated expected monthly maturities of the outstanding certificates of deposit. The advance payments by borrowers for taxes are equal to their carrying amounts at the reporting date.

Borrowings

Fair values for borrowings are estimated using a discounted cash flow calculation that applies current interest rates to estimated future cash flows of the borrowings.

Accrued Interest Payable and Accrued Interest Receivable

For accrued interest payable and accrued interest receivable, the carrying amount is a reasonable estimate of fair value.

Commitments to Extend Credit and Standby Letters of Credit

Commitments to extend credit and standby letters of credit are generally not marketable. Furthermore, interest rates on any amounts drawn under such commitments would be generally established at market rates at the time of the draw. Fair values for the ~~Company's~~Company’s commitments to extend credit and standby letters of credit are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements, the ~~counterparty's~~counterparty’s credit standing, and discounted cash flow analyses. The fair value of the ~~Company's~~Company’s commitments to extend credit was not material at ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017.~~2018.

Mortgage Banking Derivative Assets and Liabilities

Mortgage banking derivatives include interest rate lock commitments to originate residential loans held for sale to individual customers and forward commitments to sell residential mortgage loans to various investors. The Company relies on a valuation model to estimate the fair value of its interest rate lock commitments to originate residential mortgage loans held for sale, which includes applying a pull through rate based upon historical experience and the current interest rate environment, and then multiplying by quoted investor prices. The Company also relies on a valuation model to estimate the fair value of its forward commitments to sell residential loans, which includes matching specific terms and maturities of the forward commitments against applicable investor pricing available. On the ~~Company's Consolidated Statements~~Company’s consolidated statements of ~~Condition,~~financial condition, instruments that have a positive fair value are included in prepaid expenses and other assets, and those instruments that have a negative fair value are included in other liabilities.

- 3032 -

Note 15 – Segment Reporting

Selected financial and descriptive information is required to be provided about reportable operating segments, considering a "management approach" concept as the basis for identifying reportable segments. The management approach is based on the way that management organizes the segments within the enterprise for making operating decisions, allocating resources, and assessing performance. Consequently, the segments are evident from the structure of the enterprise's internal organization, focusing on financial information that an enterprise's chief operating decision-makers use to make decisions about the enterprise's operating matters.

The Company has determined that it has two reportable segments: community banking and mortgage banking. The Company's operating segments are presented based on its management structure and management accounting practices. The structure and practices are specific to the Company and therefore, the financial results of the Company's business segments are not necessarily comparable with similar information for other financial institutions.

Community Banking

The community banking segment provides consumer and business banking products and services to customers primarily within Southeastern Wisconsin along with a loan production office in Minneapolis, Minnesota. Within this segment, the following products and services are provided: (1) lending solutions such as residential mortgages, home equity loans and lines of credit, personal and installment loans, real estate financing, business loans, and business lines of credit; (2) deposit and transactional solutions such as checking, credit, debit and pre-paid cards, online banking and bill pay, and money transfer services; (3) investable funds solutions such as savings, money market deposit accounts, IRA accounts, certificates of deposit, and (4) fixed and variable annuities, insurance as well as trust and investment management accounts.

Consumer products include loan and deposit products: mortgage, home equity loans and lines, personal term loans, demand deposit accounts, interest bearing transaction accounts and time deposits. Consumer products also include personal investment services. Business banking products include secured and unsecured lines and term loans for working capital, inventory and general corporate use, commercial real estate construction loans, demand deposit accounts, interest bearing transaction accounts and time deposits.

Mortgage Banking

The mortgage banking segment provides residential mortgage loans for the primary purpose of sale on the secondary market. Mortgage banking products and services are provided by offices in 24 states with the ability to lend in 47 states.

	As of or for the three months ended September 30, 2018												As of or for the three months ended June 30, 2019
	Community Banking			Mortgage Banking			Holding Company and Other			Consolidated			Community Banking		Mortgage Banking			Holding Company and Other			Consolidated
	(In Thousands)												(In Thousands)

Net interest income (loss)	$	14,121		$	(286	)	$	15		$	13,850		$	13,530	$	(529	)	$	(20	)	$	12,981
Provision for loan losses		-			40			-			40			-		30			-			30
Net interest income (loss) after provision for loan losses		14,121			(326	)		15			13,810			13,530		(559	)		(20	)		12,951

Noninterest income		1,312			33,165			(415	)		34,062			1,079		34,364			(253	)		35,190

Noninterest expenses:
Compensation, payroll taxes, and other employee benefits		4,435			23,164			(146	)		27,453			4,671		22,579			(176	)		27,074
Occupancy, office furniture and equipment		826			1,925			-			2,751			944		1,736			-			2,680
FDIC insurance premiums		131			-			-			131
Advertising														220		743			-			963
Data processing														493		372			4			869
Communications														93		260			-			353
Professional fees														160		620			9			789
Real estate owned		(128	)		-			-			(128	)		19		-			-			19
Loan processing expense														-		879			-			879
Other		1,536			4,947			(264	)		6,219			635		1,186			(92	)		1,729
Total noninterest expenses		6,800			30,036			(410	)		36,426			7,235		28,375			(255	)		35,355
Income before income taxes		8,633			2,803			10			11,446
Income (loss) before income taxes														7,374		5,430			(18	)		12,786
Income tax expense		2,003			737			3			2,743			1,594		1,545			4			3,143
Net income	$	6,630		$	2,066		$	7		$	8,703
Net income (loss)													$	5,780	$	3,885		$	(22	)	$	9,643

Total assets	$	1,901,441		$	230,769		$	(212,807	)	$	1,919,403		$	1,958,339	$	290,977		$	(234,178	)	$	2,015,138

~~- 31 -~~

As of or for the three months ended September 30, 2017

Community
Banking

Mortgage
Banking

Holding Company and
Other
Consolidated
(In Thousands)

Net interest income (loss) $ 13,120 $ (102 ) $ 15 $ 13,033
Provision for loan losses - 20 - 20
Net interest income (loss) after provision for loan losses 13,120 (122 ) 15 13,013

Noninterest income 1,161 32,318 (425 ) 33,054

Noninterest expenses:
Compensation, payroll taxes, and other employee benefits 4,483 21,792 (122 ) 26,153
Occupancy, office furniture and equipment 733 1,800 - 2,533
FDIC insurance premiums 129 - - 129
Real estate owned (20 ) - - (20 )
Other 1,499 4,290 (268 ) 5,521
Total noninterest expenses 6,824 27,882 (390 ) 34,316
Income (loss) before income taxes 7,457 4,314 (20 ) 11,751
Income tax expense (benefit) 2,597 1,767 (2 ) 4,362
Net income (loss) $ 4,860 $ 2,547 $ (18 ) $ 7,389

Total assets $ 1,859,494 $ 203,826 $ (209,192 ) $ 1,854,128

As of or for the nine months ended September 30, 2018

Community
Banking

Mortgage
Banking

Holding Company and
Other
Consolidated
(In Thousands)

Net interest income $ 41,172 $ (518 ) $ 57 $ 40,711
Provision for loan losses (1,150 ) 90 - (1,060 )
Net interest income (loss) after provision for loan losses 42,322 (608 ) 57 41,771

Noninterest income 3,388 90,443 (1,268 ) 92,563

Noninterest expenses:
Compensation, payroll taxes, and other employee benefits 13,624 61,483 (437 ) 74,670
Occupancy, office furniture and equipment 2,465 5,530 - 7,995
FDIC insurance premiums 361 - - 361
Real estate owned 63 - - 63
Other 4,557 14,457 (793 ) 18,221
Total noninterest expenses 21,070 81,470 (1,230 ) 101,310
Income before income taxes 24,640 8,365 19 33,024
Income tax expense 5,641 2,305 2 7,948
Net income $ 18,999 $ 6,060 $ 17 $ 25,076

~~- 32 -~~

As of or for the nine months ended September 30, 2017

Community
Banking

Mortgage
Banking

Holding Company and
Other
Consolidated
(In Thousands)

Net interest income $ 37,233 $ 23 $ 153 $ 37,409
Provision for loan losses (1,300 ) 134 - (1,166 )
Net interest income after provision for loan losses 38,533 (111 ) 153 38,575

Noninterest income 2,968 94,446 (1,182 ) 96,232

Noninterest expenses:
Compensation, payroll taxes, and other employee benefits 12,964 61,134 (366 ) 73,732
Occupancy, office furniture and equipment 2,356 5,231 - 7,587
FDIC insurance premiums 366 - - 366
Real estate owned 258 - - 258
Other 4,382 13,934 (698 ) 17,618
Total noninterest expenses 20,326 80,299 (1,064 ) 99,561
Income before income taxes 21,175 14,036 35 35,246
Income tax expense 6,658 5,716 23 12,397
Net income (loss) $ 14,517 $ 8,320 $ 12 $ 22,849

~~Note 16. - Business Combination~~

~~Academy Mortgage Corporation Branch~~

On June 29, 2018, Waterstone Mortgage Corporation, a subsidiary of WaterStone Bank SSB, completed an acquisition of a branch of Academy Mortgage Corporation, a mortgage banking company. Waterstone Mortgage Corporation paid Academy approximately $600,000 in cash for the transaction.

Waterstone Mortgage Corporation's acquisition of the branch was accounted for as a business combination. Under the transaction, fixed assets and a customer list were acquired and the branch leases were assumed. Under this method of accounting, assets acquired are recorded at their estimated fair values. Total consideration paid less the fair value of assets acquired was recorded as goodwill. The Company recorded an insignificant amount of goodwill as a result of this acquisition. The determination of estimated fair values required management to make certain estimates that are subjective in nature and may require adjustments upon the availability of new information regarding facts and circumstances which existed at the date of acquisition (i.e., appraisals) for up to a year following the acquisition. The Company continues to review information relating to events or circumstances existing at the acquisition date. Management's continuing review could result in adjustments to the acquisition date valuation amounts presented herein but does not anticipate that these adjustments will be material.

- 33 -

	As of or for the three months ended June 30, 2018
	Community Banking			Mortgage Banking			Holding Company and Other			Consolidated
	(In Thousands)

Net interest income (loss)	$	13,747		$	(40	)	$	13		$	13,720
Provision for loan losses		(250	)		30			-			(220	)
Net interest income (loss) after provision for loan losses		13,997			(70	)		13			13,940

Noninterest income		1,137			32,547			(366	)		33,318

Noninterest expenses:
Compensation, payroll taxes, and other employee benefits		4,301			22,078			(145	)		26,234
Occupancy, office furniture and equipment		813			1,792			-			2,605
Advertising		241			759			-			1,000
Data processing		400			224			(1	)		623
Communications		121			314			-			435
Professional fees		180			458			9			647
Real estate owned		(126	)		-			-			(126	)
Loan processing expense		-			904			-			904
Other		658			1,964			(207	)		2,415
Total noninterest expenses		6,588			28,493			(344	)		34,737
Income (loss) before income taxes		8,546			3,984			(9	)		12,521
Income tax expense (benefit)		1,970			1,133			(2	)		3,101
Net income (loss)	$	6,576		$	2,851		$	(7	)	$	9,420

Total assets	$	1,878,299		$	179,546		$	(180,615	)	$	1,877,230

~~PART I — FINANCIAL INFORMATION~~

	As of or for the six months ended June 30, 2019
	Community Banking			Mortgage Banking			Holding Company and Other			Consolidated
	(In Thousands)

Net interest income	$	26,662		$	(737	)	$	(8	)	$	25,917
Provision for loan losses		(700	)		50			-			(650	)
Net interest income (loss) after provision for loan losses		27,362			(787	)		(8	)		26,567

Noninterest income		1,960			57,935			(448	)		59,447

Noninterest expenses:
Compensation, payroll taxes, and other employee benefits		9,427			38,639			(353	)		47,713
Occupancy, office furniture and equipment		1,916			3,540			-			5,456
Advertising		401			1,520			-			1,921
Data processing		950			680			8			1,638
Communications		175			506			-			681
Professional fees		428			1,046			10			1,484
Real estate owned		51			-			-			51
Loan processing expense		-			1,684			-			1,684
Other		1,124			3,098			(146	)		4,076
Total noninterest expenses		14,472			50,713			(481	)		64,704
Income before income taxes		14,850			6,435			25			21,310
Income tax expense		3,281			1,831			13			5,125
Net income	$	11,569		$	4,604		$	12		$	16,185

~~Item 1.~~

~~Financial Statements~~- 34 -

	As of or for the six months ended June 30, 2018
	Community Banking			Mortgage Banking			Holding Company and Other			Consolidated
				(In Thousands)

Net interest income	$	27,051		$	(232	)	$	42		$	26,861
Provision for loan losses		(1,150	)		50			-			(1,100	)
Net interest income after provision for loan losses		28,201			(282	)		42			27,961

Noninterest income		2,076			57,278			(853	)		58,501

Noninterest expenses:
Compensation, payroll taxes, and other employee benefits		9,189			38,319			(291	)		47,217
Occupancy, office furniture and equipment		1,639			3,605			-			5,244
Advertising		381			1,479			-			1,860
Data processing		835			410			3			1,248
Communications		221			596			-			817
Profeessional fees		371			972			4			1,347
Real estate owned		191			-			-			191
Loan processing expense		-			1,892			-			1,892
Other		1,443			4,161			(536	)		5,068
Total noninterest expenses		14,270			51,434			(820	)		64,884
Income before income taxes		16,007			5,562			9			21,578
Income tax expense (benefit)		3,638			1,568			(1	)		5,205
Net income	$	12,369		$	3,994		$	10		$	16,373

- 35 -

Note 16 – Leases

The Company has entered into operating lease agreements for two of its community banking branch locations, all of its mortgage banking office locations, and some of its office equipment. The leases have fixed terms defined regarding the payments and length. The Company elected not to include short-term leases (i.e., leases with initial terms of twelve months or less), or equipment leases (deemed immaterial) on the consolidated statements of financial condition. Some of the leases included options to extend the leases. These options are reviewed and factored into the length of the lease if the option is expected to be extended. Leases did not contain an implicit rate; therefore, the Company used the incremental borrowing rates for the discount rate. There were no sale and leaseback transactions, leveraged leases, or lease transactions with related parties during the six months ended June 30, 2019.

At June 30, 2019, the Company had lease liabilities totaling $9.6 million and right-of-use assets totaling $9.1 million related to these leases. Lease liabilities and right-of-use assets are reflected in other liabilities and other assets, respectively, on the consolidated statements of financial condition.

The cost components of our operating leases were as follows for the three and six months ended June 30, 2019:

	Three months ended June 30, 2019		Six months ended June 30, 2019
			(In Thousands)
Operating lease cost		804	$	1562
Variable cost		156		416
Short-term lease cost		294		527
Total		1,254	$	2,505

At June 30, 2019, the Company had leases that had not yet commenced, but will create approximately $28,000 of additional lease liabilities and right-of-use assets for the Company in the fourth quarter of 2019.

The table below summarizes other information related to our operating leases:

	Six months ended June 30, 2019
	(Dollars in Thousands)
Cash paid for amounts included in the measurement of lease liabilities
Operating cash flows from operating leases	$	1,708
Initial recognition of right of use asset		10,490
Initial recognition of lease liabilities		10,979
Weighted average remaining lease term - operating leases, in years		3.4
Weighted average discount rate - operating leases		5.7	%

As of June 30, 2019, lease liability information for the Company is summarized in the following table.

Maturity analysis	Operating leases
	(In Thousands)
One year or less	$	3,264
More than one year through two years		2,712
More than two years through three years		1,812
More than three years through four years		1,406
More than four years through five years		881
More than five years		992
Total lease payments		11,067
Present value discount		(1,452	)
Lease liability	$	9,615

- 36 -

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

Forward-Looking Information

This Quarterly Report on Form 10-Q may contain various forward-looking statements, which can be identified by the use of words such as ~~"estimate," "project," "believe," "intend," "anticipate," "plan," "seek," "expect"~~“estimate,” “project,” “believe,” “intend,” “anticipate,” “plan,” “seek,” “expect” and similar expressions and verbs in the future tense. These forward-looking statements include, but are not limited to:

●		Statements of our goals, intentions and expectations;
●		Statements regarding our business plans, prospects, growth and operating strategies;
●		Statements regarding the quality of our loan and investment portfolio; and
●		Estimates of our risks and future costs and benefits.

These forward-looking statements are based on current beliefs and expectations of our management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change.

The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements:

●		general economic conditions, either nationally or in our market area, including employment prospects, that are ~~worse~~different than expected;
●		competition among depository and other financial institutions;
●		inflation and changes in the interest rate environment that reduce our margins and yields, our mortgage banking revenues, the fair value of financial instruments or the origination levels in our lending business, or increase the level of defaults, losses or prepayments on loans we have made and make whether held in portfolio or sold in the secondary markets;
●		adverse changes in the securities or secondary mortgage markets;
●		changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements;
●		changes in monetary or fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Federal Reserve Board;
●		our ability to manage market risk, credit risk and operational risk in the current economic conditions;
●		our ability to enter new markets successfully and capitalize on growth opportunities;
●		our ability to successfully integrate acquired entities;
●		decreased demand for our products and services;
●		changes in tax policies or assessment policies;
●		the inability of third-party providers to perform their obligations to us;
●		changes in consumer demand, 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, the Securities and Exchange Commission or the Public Company Accounting Oversight Board;
●		our ability to retain key employees;
●		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 and destroy data or disable our systems;
●		technological changes that may be more difficult or expensive than expected;
●		the ability of third-party providers to perform their obligations to us;
●		the effects of any federal government shutdown;
●		the ability of the U.S. Government to manage federal debt limits;
●		significant increases in our loan losses; and
●		changes in the financial condition, results of operations or future prospects of issuers of securities that we own.

See also the factors referred to in reports filed by the Company with the Securities and Exchange Commission (particularly those under the caption ~~"Risk Factors"~~“Risk Factors” in Item 1A of the ~~Company's~~Company’s Annual Report on Form 10-K for the year ended December 31, ~~2017)~~2018).

- 3437 -

Overview

The following discussion and analysis is presented to assist the reader in understanding and evaluating the ~~Company's~~Company’s financial condition and results of operations. It is intended to complement the unaudited consolidated financial statements, footnotes, and supplemental financial data appearing elsewhere in this Quarterly Report on Form 10-Q and should be read in conjunction therewith. The detailed discussion in the sections below focuses on the results of operations for the three and ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~2017~~2018 and the financial condition as of ~~September~~June 30, ~~2018~~2019 compared to the financial condition as of December 31, ~~2017.~~2018.

As described in the notes to the unaudited consolidated financial statements, we have two reportable segments: community banking and mortgage banking. The community banking segment provides consumer and business banking products and services to customers primarily within Southeastern Wisconsin along with a loan production office in Minneapolis, Minnesota. Consumer products include loan products, deposit products, and personal investment services. Business banking products include loans for working capital, inventory and general corporate use, commercial real estate construction loans, and deposit accounts. The mortgage banking segment, which is conducted by offices in 24 states through Waterstone Mortgage Corporation, consists of originating residential mortgage loans primarily for sale in the secondary market.

Our community banking segment generates the significant majority of our consolidated net interest income and requires the significant majority of our provision for loan losses. Our mortgage banking segment generates the significant majority of our noninterest income and a majority of our noninterest expenses. We have provided below a discussion of the material results of operations for each segment on a separate basis for the three and ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, which focuses on noninterest income and noninterest expenses. We have also provided a discussion of the consolidated operations of the Company, which includes the consolidated operations of the Bank and Waterstone Mortgage Corporation, for the same periods.

Comparison of Community Banking Segment Results of Operations for the Three Months Ended ~~September~~June 30, ~~2018~~2019 and ~~2017~~2018

Net income ~~for the three months ended September 30, 2018~~ totaled ~~$6.6 million compared to net income of $4.9~~$5.8 million for the three months ended ~~September~~June 30, ~~2017. Net interest income increased $1.0 million~~2019 compared to ~~$14.1~~$6.6 million for the three months ended ~~September~~June 30, ~~2018 compared~~2018. Net interest income decreased $217,000 to ~~$13.1~~$13.5 million for the three months ended ~~September~~June 30, ~~2017.~~2019 compared to $13.7 million for the three months ended June 30, 2018. Net interest income decreased due to an increase in deposits expense and the cost of borrowings as deposits and borrowings repriced at higher rates. Partially offseting the increase in interest expense, interest income increased primarily due to an increase in average loan balances ~~an increase in~~and loan rates, and a reduction in our overall cost of borrowings. The long-term borrowings that matured during 2017 and the first nine months ended September 30, 2018 were replaced with a lower cost mix of funding, including long and short-term borrowings and deposits raised through our retail network.rates. There was no provision for loan losses for ~~either~~ the three months ended ~~September~~June 30, ~~2018 or~~2019 compared to a negative provision of $250,000 for the three months ended ~~September~~June 30, ~~2017.~~2018.

Total noninterest income ~~increased $151,000~~decreased $58,000 due primarily to ~~increases~~decreases in loan ~~fees, cash surrender value of life insurance,~~ and ~~other income.~~deposit fees. The loan fees ~~increased primary~~decreased primarily due to ~~increased~~fewer loan ~~prepayments.~~prepayments and other loan fees. Cash surrender value of life insurance increased as the earnings rate improved ~~slightly~~ year over year. Other income increased primarily due to ~~an increase in rental and~~ wealth management income.

Compensation, payroll taxes, and other employee benefits expense ~~decreased $48,000~~increased $370,000 to ~~$4.4~~$4.7 million due primarily to ~~a decrease~~an increase in ~~stock based compensation expenses partially offset by increases in~~health insurance expense and salaries expense. Occupancy, office furniture, and equipment increased ~~$93,000~~$131,000 due primarily to increased computer and grounds maintenance expense. ~~Real~~Data processing and real estate owned expense ~~decreased as there was an increase in gain~~increased primarily from new technology investments and less gains on ~~sale~~sales of real estate owned ~~and~~properties. Advertising, communications, professional fees decreased for the three months ended June 30, 2019. Other noninterest expense decreased resulting from a decrease in ~~writedowns. Other noninterest expense increased resulting from an increase in professional~~loan costs offset by higher regulatory exam fees and ~~advertising costs.~~insurance expense.

Comparison of Mortgage Banking Segment Results of Operations for the Three Months Ended ~~September~~June 30, ~~2018~~2019 and ~~2017~~2018

Net income totaled ~~$2.1~~$3.9 million for the three months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$2.5~~$2.9 million for the three months ended ~~September~~June 30, ~~2017.~~2018. We originated ~~$761.2~~$793.3 million in mortgage loans held for sale during the three months ended ~~September~~June 30, ~~2018,~~2019, which was an increase of ~~$76.7~~$72.1 million, or ~~11.2%~~10.0%, from the ~~$684.5~~$721.2 million originated during the three months ended ~~September~~June 30, ~~2017.~~2018. The increase in loan production volume was driven by an 84.3% increase in refinance products as mortgage rates decreased and a ~~14.3%~~4.1% increase in mortgage purchase ~~products offset by a 15.5% decrease in refinance~~ products. Total mortgage banking noninterest income increased ~~$847,000,~~$1.8 million, or ~~2.6%~~5.6%, to ~~$33.2~~$34.4 million during the three months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$32.3~~$32.5 million during the three months ended ~~September~~June 30, ~~2017.~~2018. The increase in mortgage banking noninterest income was related to ~~an increase in volume. Offsetting the~~a 10.0% increase in volume ~~margins decreased approximately 10%~~offset by a 4.7% decrease in gross margin on loans sold for the three months ended ~~September~~June 30, ~~2018~~2019 compared to ~~September~~June 30, ~~2017.~~2018. Gross margin on loans sold is the ratio of mortgage banking income (excluding the change in interest rate lock fair value) divided by total loan originations. The gross margin on loans sold compression reflects industry dynamics, as price-based competition has escalated to maintain market ~~share in the face of lower demand.~~share.

Our overall margin can be affected by the mix of both loan type (conventional loans versus governmental) and loan purpose (purchase versus refinance). Conventional loans include loans that conform to Fannie Mae and Freddie Mac standards, whereas governmental loans are those loans guaranteed by the federal government, such as a Federal Housing Authority or U.S. Department of Agriculture loan. Loans originated for the purchase of a residential property, which generally yield a higher margin than loans originated for refinancing existing loans, comprised ~~92.1%~~87.6% of total originations during the three months ended ~~September~~June 30, ~~2018,~~2019, compared to ~~89.6%~~92.6% of total originations during the three months ended ~~September~~June 30, ~~2017.~~2018. The mix of loan type trended towards more conventional loans and less governmental loans; with conventional loans and governmental loans comprising ~~70.4%~~70.2% and ~~29.6%~~29.8% of all loan originations, respectively, during the three months ended ~~September~~June 30, ~~2018,~~2019, compared ~~64.5%~~to 68.1% and ~~35.5%~~31.9% of all loan originations, respectively, during the three months ended ~~September~~June 30, ~~2017.~~2018.

Total compensation, payroll taxes and other employee benefits increased ~~$1.4 million,~~$501,000, or ~~6.3%~~2.3%, to ~~$23.2~~$22.6 million for the three months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$21.8~~$22.1 million for the three months ended ~~September~~June 30, ~~2017.~~2018. The increase in compensation expense was primarily a result of the increase in ~~salaries~~commission expense as ~~the New Mexico~~fundings increased and branch manager pay as branches were ~~added at~~more profitable. Offsetting those increases for total compensation, payroll taxes and other employee benefits, salaries decreased as underperforming branches closed over the ~~end of the second quarter. In addition to the salaries increased, commission expense increased as volumes grew with the New Mexico expansion.~~past year. Occupancy, office furniture, and equipment expense ~~increased as the New Mexico branches were added.~~decreased due to lower computer supplies expense. Advertising, communications, loan processing expense, and other noninterest expenses decreased. Other noninterest expense ~~increased~~decreased primarily due to lower provision for branch losses. Data processing and professional fees increased ~~origination expenses, advertising expenses, data processing expenses,~~due primarily to new contracts and ~~communication expenses offset by slightly lower~~ongoing legal ~~fees.~~

cases.

- 3538 -

Consolidated Waterstone Financial, Inc. Results of Operations

	Three months ended September 30,						Three months ended June 30,
	2018			2017			2019			2018
	(Dollars in Thousands, except per share amounts)						(Dollars in Thousands, except per share amounts)

Net income	$	8,703			7,389		$	9,643			9,420
Earnings per share - basic		0.32			0.27			0.37			0.34
Earnings per share - diluted		0.31			0.26			0.37			0.34
Annualized return on average assets		1.80	%		1.56	%		1.95	%		2.02	%
Annualized return on average equity		8.48	%		7.12	%		9.96	%		9.40	%

- 3639 -

Net Interest Income

Average Balance Sheets, Interest and Yields/Costs

The following tables set forth average balance sheets, annualized average yields and costs, and certain other information for the periods indicated. Non-accrual loans are included in the computation of the average balances of loans receivable and held for sale. The yields set forth below include the effect of deferred fees, discounts and premiums that are amortized or accreted to interest income or expense. Yields on interest-earning assets are computed on a fully tax-equivalent yield, where applicable.

	Three months ended September 30,														Three months ended June 30,
	2018							2017							2019							2018
	Average Balance		Interest		Yield/Cost			Average Balance		Interest		Yield/Cost			Average Balance		Interest		Yield/Cost			Average Balance		Interest		Yield/Cost
	(Dollars in Thousands)														(Dollars in Thousands)
Assets
Interest-earning assets:
Loans receivable and held for sale (1)	$	1,507,632	$	17,340		4.56	%	$	1,419,477	$	15,855		4.43	%	$	1,552,199	$	18,026		4.66	%	$	1,451,507	$	16,700		4.61	%
Mortgage related securities (2)		106,047		643		2.41	%		119,902		647		2.14	%		114,537		764		2.68	%		109,879		644		2.35	%
Debt securities, federal funds sold and short-term investments (2)(3)		176,733		1,141		2.56	%		215,597		1,118		2.06	%		180,111		1,198		2.67	%		192,422		1,098		2.29	%
Total interest-earning assets		1,790,412		19,124		4.24	%		1,754,976		17,620		3.98	%		1,846,847		19,988		4.34	%		1,753,808		18,442		4.22	%

Noninterest-earning assets		122,575							121,982							136,263							119,291
Total assets	$	1,912,987						$	1,876,958						$	1,983,110						$	1,873,099

Liabilities and equity
Interest-bearing liabilities:
Demand accounts	$	37,936		10		0.10	%	$	35,211		7		0.08	%	$	35,744		8		0.09	%	$	37,291		8		0.09	%
Money market and savings accounts		185,864		163		0.35	%		175,666		104		0.23	%		193,542		318		0.66	%		166,587		125		0.30	%
Time deposits		707,970		2,890		1.62	%		676,881		1,870		1.10	%		736,798		4,018		2.19	%		707,758		2,577		1.46	%
Total interest-bearing deposits		931,770		3,063		1.30	%		887,758		1,981		0.89	%		966,084		4,344		1.80	%		911,636		2,710		1.19	%
Borrowings		444,570		2,133		1.90	%		461,549		2,439		2.10	%		504,940		2,588		2.06	%		445,064		1,933		1.74	%
Total interest-bearing liabilities		1,376,340		5,196		1.50	%		1,349,307		4,420		1.30	%		1,471,024		6,932		1.89	%		1,356,700		4,643		1.37	%

Noninterest-bearing liabilities
Noninterest-bearing deposits		100,804							91,710							91,545							96,108
Other noninterest-bearing liabilities		28,632							24,265							32,143							18,266
Total noninterest-bearing liabilities		129,436							115,975							123,688							114,374
Total liabilities		1,505,776							1,465,282							1,594,712							1,471,074
Equity		407,211							411,676							388,398							402,025
Total liabilities and equity	$	1,912,987						$	1,876,958						$	1,983,110						$	1,873,099

Net interest income / Net interest rate spread (4)				13,928		2.74	%				13,200		2.68	%				13,056		2.45	%				13,799		2.85	%
Less: taxable equivalent adjustment				78		0.02	%				167		0.03	%				75		0.02	%				79		0.02	%
Net interest income / Net interest rate spread, as reported			$	13,850		2.72	%			$	13,033		2.65	%			$	12,981		2.43	%			$	13,720		2.83	%
Net interest-earning assets (5)	$	414,072						$	405,669						$	375,823						$	397,108
Net interest margin(6)						3.07	%						2.95	%						2.82	%						3.14	%
Tax equivalent effect						0.02	%						0.03	%						0.02	%						0.02	%
Net interest margin on a fully tax equivalent basis (6)						3.09	%						2.98	%						2.84	%						3.16	%
Average interest-earning assets to average interest-bearing liabilities						130.09	%						130.06	%						125.55	%						129.27	%

__________

(1) Interest income includes net deferred loan fee amortization income of ~~$163,000 and $178,000~~$192,000 for the three months ended ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, respectively.

(2) Average balance of mortgage related and debt securities are based on amortized historical cost.

(3) Interest income from ~~tax exempt~~tax-exempt securities is computed on a taxable equivalent basis using a tax rate of 21% for the three months ended ~~September~~June 30, ~~2018~~2019 and ~~35% for the three months ended September 30, 2017.~~2018. The yields on debt securities, federal funds sold and short-term investments before tax-equivalent adjustments were ~~2.39~~2.50% and ~~1.75%~~2.12% for the three months ended ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, respectively.

(4) Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities and is presented on a fully tax equivalent basis.

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

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

- 3740 -

Rate/Volume Analysis

The following table sets forth the effects of changing rates and volumes on our net interest income for the periods indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The net column represents the sum of the prior columns. For purposes of this table, changes attributable to changes in both rate and volume that cannot be segregated have been allocated proportionately based on the changes due to rate and the changes due to volume.

	Three months ended September 30,									Three months ended June 30,
	2018 versus 2017									2019 versus 2018
	Increase (Decrease) due to									Increase (Decrease) due to
	Volume			Rate			Net			Volume			Rate			Net
	(In Thousands)									(In Thousands)
Interest income:
Loans receivable and held for sale (1)(2)	$	1,067		$	418		$	1,485		$	1,168		$	158		$	1,326
Mortgage related securities (3)		(79	)		75			(4	)		28			92			120
Debt securities, federal funds sold and short-term investments (3)(4)		(220	)		243			23			(73	)		173			100
Total interest-earning assets		768			736			1,504			1,123			423			1,546

Interest expense:
Demand accounts		1			2			3			-			-			-
Money market and savings accounts		6			53			59			23			170			193
Time deposits		90			930			1,020			110			1,331			1,441
Total interest-earning deposits		97			985			1,082			133			1,501			1,634
Borrowings		(85	)		(221	)		(306	)		280			375			655
Total interest-bearing liabilities		12			764			776			413			1,876			2,289
Net change in net interest income	$	756		$	(28	)	$	728		$	710		$	(1,453	)	$	(743	)

______________

~~(1)~~

~~Interest income includes net deferred loan fee amortization income of~~ ~~$163,000~~(1) Interest income includes net deferred loan fee amortization income of $192,000 for the three months ended June 30, 2019 and ~~$178,000~~ ~~for the three months ended September 30,~~ 2018, ~~and 2017,~~ respectively.

(2) Non-accrual loans have been included in average loans receivable balance.

(3) Includes available for sale securities. Average balance of available for sale securities is based on amortized historical cost.

(4) Interest income from tax exempt securities is computed on a taxable equivalent basis using a tax rate of 21% for the three months ended ~~September~~June 30, ~~2018~~2019 and ~~35% for the three months ended September~~June 30, ~~2017.~~2018.

Net interest income ~~increased $817,000,~~decreased $739,000, or ~~6.3%~~5.4%, ~~to $13.9 million during the three months ended September 30, 2018 compared~~ to $13.0 million during the three months ended ~~September~~June 30, ~~2017.~~2019 compared to $13.7 million during the three months ended June 30, 2018.

●		Interest income on loans increased ~~$1.5~~$1.3 million due primarily to an increase of ~~$88.2~~$100.7 million, or ~~6.2%~~6.9%, in average loans along with a 13five basis point increase in average yield on loans. The increase in average loan balance was driven by a ~~$91.3~~$47.3 million, or ~~7.3%~~3.6%, increase in the average balance of loans held in portfolio ~~partially offset~~and by ~~a decrease~~an increase of ~~$3.2~~$53.4 million, or ~~1.9%~~43.6%, in the average balance of loans held for sale.
●		Interest income from mortgage-related securities ~~decreased $4,000~~increased $120,000 year over year primarily as the yield increased 33 basis points. Additionally, the average balance ~~decreased $13.9 million as securities have paid down and less purchases have occurred to replace those securities, as excess funds were used to support loan growth. The yield~~ increased ~~27 basis points.~~$4.7 million.
●		Interest income from other ~~interest earning~~interest-earning assets (comprised of debt securities, federal funds sold and short-term investments) increased ~~$112,000~~$104,000 due to a 6438 basis point increase in the average yield. The increase in average yield was driven by ~~four rate~~ increases in the Federal Funds interest rate ~~since September 2017~~ along with the increase in the dividend paid by the FHLB on its stock. The average balance decreased ~~$38.9~~$12.3 million to ~~$176.7 million. Municipal~~$180.1 million due to less cash on hand along with less municipal securities ~~that matured~~due to maturities throughout the past 12 months were not replaced due to market conditions. ~~Those funds were primarily used to fund loan growth while the remainder was held in a cash account.~~
●		Interest expense on time deposits increased ~~$1.0~~$1.4 million, or ~~54.5%~~55.9%, primarily due to a 5273 basis point increase of average cost of time deposits, as maturing time deposits have repriced or have been replaced at a ~~slightly~~ higher rate in the current competitive market. In addition to the increase in cost of time deposits, the average balance of time deposits increased ~~$31.1~~$29.0 million compared to the prior year period.
●		Interest expense on money market and savings accounts increased ~~$59,000~~$193,000 due primarily to a 1236 basis point increase in average cost of ~~savings~~money market and ~~money market~~savings accounts along with an increase in average balance of ~~$10.2~~$27.0 million.
●		Interest expense on borrowings ~~decreased $306,000,~~increased $655,000, or ~~12.5%~~33.9%, due to ~~a decrease~~an increase in the average cost of borrowings that resulted from the maturity and replacement of ~~fixed rate~~fixed-rate borrowings since the beginning of the prior year. The average cost of borrowings totaled ~~1.90%~~2.06% during the quarter ended ~~September~~June 30, ~~2018,~~2019, compared to ~~2.10%~~1.74% during the quarter ended ~~September~~June 30, ~~2017.~~2018. In addition to the ~~decrease~~increase in rate, average borrowing volume ~~decreased.~~increased $59.9 million to $504.9 million during the quarter ended June 30, 2019.

- 3841 -

Provision for Loan Losses

Our provision for loan losses ~~was $40,000~~amounted to a provision of $30,000 for the three months ended ~~September~~June 30, ~~2018,~~2019, compared to ~~$20,000~~a negative provision of $220,000 for the three months ended ~~September~~June 30, ~~2017.~~2018. The provision for loan losses was ~~due to an increase in loans held at our~~for the mortgage banking segment. We had no provision for loan losses at the community banking segment due to a continued improvement in the overall risk profile of the loan portfolio.

The provision is primarily a function of the Company's reserving methodology and assessments of certain quantitative and qualitative factors which are used to determine an appropriate allowance for loan losses for the period. See further discussion regarding the allowance for loan losses in the "Asset Quality" section for an analysis of charge-offs, nonperforming assets, specific reserves and additional provisions and the "Allowance for Loan Losses" section.

Noninterest Income

Three months ended September 30,
2018 2017 $ Change % Change
(Dollars in Thousands)

Service charges on loans and deposits $ 442 $ 300 $ 142 47.3 %
Increase in cash surrender value of life insurance 695 688 7 1.0 %
Loss on sale of securities - - - N/ M
Mortgage banking income 32,653 31,863 790 2.5 %
Other 272 203 69 34.0 %
Total noninterest income $ 34,062 $ 33,054 $ 1,008 3.0 %

~~N/M - Not meaningful~~

	Three months ended June 30,
	2019		2018		$ Change			% Change
	(Dollars in Thousands)

Service charges on loans and deposits	$	390	$	491	$	(101	)		(20.6	)%
Increase in cash surrender value of life insurance		507		473		34			7.2	%
Mortgage banking income		34,105		32,090		2,015			6.3	%
Other		188		264		(76	)		(28.8	)%
Total noninterest income	$	35,190	$	33,318	$	1,872			5.6	%

Total noninterest income increased ~~$1.0~~$1.9 million, or ~~3.0%~~5.6%, to ~~$34.1~~$35.2 million during the three months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$33.1~~$33.3 million during the three months ended ~~September~~June 30, ~~2017.~~2018. The increase resulted primarily from aan increase in mortgage banking income ~~and~~along with an increase in cash surrender value of life insurance. Offsetting those increases, service charges on loans and deposits ~~along with a slight increase in each of the~~and other noninterest income ~~categories.~~categories decreased.

●		The increase in mortgage banking income was primarily the result of an increase in ~~volumes.~~loan origination volume. Total loan origination volume on a consolidated basis increased ~~$74.8~~$77.3 million, or ~~11.3%~~11.0%, to ~~$736.9~~$778.9 million during the three months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$662.1~~$701.6 million during the three months ended ~~September~~June 30, ~~2017.~~2018. Gross margin on loans sold decreased ~~approximately 10%~~4.7% at the mortgage banking segment. Gross margin on loans sold is the ratio of mortgage banking income (excluding the change in interest rate lock fair value) divided by total loan originations. See "Comparison of Mortgage Banking Segment Operations for the Three Months Ended ~~September~~June 30, ~~2018~~2019 and ~~2017"~~2018" above for additional discussion of the increase in mortgage banking income.
●		Service charges on loans and deposits ~~increased~~decreased primarily due to an ~~increase~~decrease in loan prepayment fees and other loan fees.
●		The increase in cash surrender value of life insurance was due primarily to an increase in earnings ~~on a higher balance.~~rate.
●		The ~~$69,000 increase~~$76,000 decrease in other noninterest income was due primarily to an ~~increase~~decrease in mortgage servicing fee income ~~along with an~~offset by a slight increase in wealth management ~~revenue and rent income.~~revenue.

- 42 -

Noninterest Expenses

	Three months ended September 30,												Three months ended June 30,
	2018			2017			$ Change			% Change			2019		2018			$ Change			% Change
	(Dollars in Thousands)												(Dollars in Thousands)

Compensation, payroll taxes, and other employee benefits	$	27,453		$	26,153		$	1,300			5.0	%	$	27,074	$	26,234		$	840			3.2	%
Occupancy, office furniture and equipment		2,751			2,533			218			8.6	%		2,680		2,605			75			2.9	%
Advertising		1,224			821			403			49.1	%		963		1,000			(37	)		(3.7	)%
Data processing		809			623			186			29.9	%		869		623			246			39.5	%
Communications		412			394			18			4.6	%		353		435			(82	)		(18.9	)%
Professional fees		583			629			(46	)		(7.3	)%		789		647			142			21.9	%
Real estate owned		(128	)		(20	)		(108	)		540.0	%		19		(126	)		145			(115.1	)%
FDIC insurance premiums		131			129			2			1.6	%
Loan processing expense														879		904			(25	)		(2.8	)%
Other		3,191			3,054			137			4.5	%		1,729		2,415			(686	)		(28.4	)%
Total noninterest expenses	$	36,426		$	34,316		$	2,110			6.1	%	$	35,355	$	34,737		$	618			1.8	%

~~- 39 -~~

Total noninterest expenses increased ~~$2.1 million,~~$618,000, or ~~6.1%~~1.8%, to ~~$36.4~~$35.4 million during the three months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$34.3~~$34.7 million during the three months ended ~~September~~June 30, ~~2017.~~2018.

●		Compensation, payroll taxes and other employee benefits expense at our mortgage banking segment increased ~~$1.4 million,~~$501,000, or ~~6.3%~~2.3%, to ~~$23.2~~$22.6 million during the three months ended ~~September~~June 30, ~~2018.~~2019. The increase in compensation expense was primarily a result of ~~the~~an increase in ~~salaries~~commission expense as ~~the New Mexico~~fundings increased and branch manager pay as branches were ~~added at the end of the second quarter. In addition to the~~more profitable. Offsetting those increases for total compensation, payroll taxes and other employee benefits, salaries ~~increase, commission~~decreased as underperforming branches closed and health insurance expense ~~increased~~decreased as ~~volumes increased with the New Mexico expansion.~~claims declined.
●		Compensation, payroll taxes and other employee benefits expense at the community banking segment ~~decreased $48,000,~~increased $370,000, or ~~1.1%~~8.6%, to ~~$4.4~~$4.7 million during the three months ended ~~September~~June 30, ~~2018.~~2019. The ~~decrease~~increase was primarily due ~~primarily~~ to ~~a decrease~~an increase in ~~stock based compensation expenses offset by increases in~~health insurance expense as claims increased and salaries ~~expense.~~expense due to annual raises.
●		Occupancy, office furniture and equipment expense at the mortgage banking segment ~~increased $125,000~~decreased $56,000 to ~~$1.9~~$1.7 million during the three months ended ~~September~~June 30, ~~2018,~~2019, primarily resulting from ~~additional~~lower computer expenses offset by higher rent ~~and equipment needed with the additional New Mexico branches that were added at the end of the second quarter.~~expense.
●		Occupancy, office furniture and equipment expense at the community banking segment increased ~~$93,000~~$131,000 to ~~$826,000~~$944,000 during the three months ended ~~September~~June 30, ~~2018.~~2019. The increase was due primarily to ~~increased computer~~branch remodels of several of the locations and grounds maintenance ~~expense.~~being completed at the new branches.
●		Advertising expense ~~increased $403,000,~~decreased $37,000, or ~~49.1%~~3.7%, to ~~$1.2 million~~$963,000 during the three months ended ~~September~~June 30, ~~2018.~~2019. This was ~~primarily~~ due to marketing ~~increases~~decreases at the mortgage banking segment in an effort to ~~increase volumes at~~manage expenses and the ~~branches.~~community banking segment reduced spending on print and other media marketing.
●		Data processing expense increased ~~$186,000,~~$246,000, or ~~29.9%~~39.5%, to ~~$809,000~~$869,000 during the three months ended ~~September~~June 30, ~~2018.~~2019. This was primarily due to ~~increases~~new contracts at both the community banking and mortgage banking ~~segment with the addition of the New Mexico branches.~~segments.
●		Professional fees ~~decreased $46,000,~~increased $142,000, or ~~7.3%~~21.9%, to ~~$583,000~~$789,000 during the three months ended ~~September~~June 30, ~~2018.~~2019. This was primarily due to ~~a decrease~~an increase in legal expenses at the mortgage banking ~~segment.~~segment for ongoing litigation.
●		~~Net real~~Real estate owned expense ~~decreased $108,000,~~increased $145,000, resulting in ~~$128,000~~$19,000 of expense during the three months ended June 30, 2019, compared to $126,000 of income during the three months ended ~~September~~June 30, ~~2018, compared to $20,000 of income during the three months ended September 30, 2017.~~2018. Property management expense (other than gains/losses) decreased ~~$12,000~~$52,000 during the three months ended ~~September~~June 30, ~~2018~~2019 compared to the three months ended ~~September~~June 30, ~~2017.~~2018 as there are fewer properties to manage. Net gains on sales of real estate owned ~~increased $54,000~~decreased $241,000 to ~~$207,000~~$8,000 for the three months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$153,000~~$249,000 for the three months ended ~~September~~June 30, ~~2017.~~2018. Real estate owned writedowns decreased ~~$40,000~~$44,000 as there were no writedowns for the three months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$40,000~~$44,000 for the three months ended ~~September~~June 30, ~~2017.~~2018.
●		Loan processing expense decreased $25,000, or 2.8%, to $879,000 during the three months ended June 30, 2019. This was primarily due to a decrease in appraisal and other loan fees at the mortgage banking segment.
●		Other noninterest expense ~~increased $137,000~~decreased $686,000 to ~~$3.2~~$1.7 million during the three months ended ~~September~~June 30, ~~2018. This increase~~2019. The decrease was ~~primarily~~ at the mortgage banking segment and primarily resulted from ~~increased loan origination costs with the increase in volumes along with other overhead expenses with the additional New Mexico branches.~~decreased provision for branch losses as profitability improved and lower hiring costs. In addition, other noninterest expenses decreased at the community banking segment due primarily to decreases in loan ~~expenses.~~costs offset by higher regulatory fees and insurance expense.

Income Taxes

Income tax expense ~~decreased $1.6 million,~~increased $42,000, or ~~37.1%~~1.4%, to ~~$2.7~~$3.1 million during the three months ended ~~September~~June 30, ~~2018, compared to $4.4 million during the three months ended September~~2019 and June 30, ~~2017.~~2018. Income tax expense was recognized during the three months ended ~~September~~June 30, ~~2018~~2019 at an effective rate of ~~24.0%~~24.6% compared to an effective rate of ~~37.1%~~24.8% during the three months ended ~~September~~June 30, ~~2017. The decrease in the effective rate primarily resulted from the federal tax rate decrease from 35% to 21% as a result of The Tax Cuts and Jobs Act that was enacted into law on December 22, 2017.~~2018. During the three months ended ~~September~~June 30, ~~2018,~~2019, the Company recognized a benefit of approximately ~~$60,000~~$8,000 related to stock awards exercised compared to a benefit of ~~$21,000~~approximately $7,000 recognized during the three months ended ~~September~~June 30, ~~2017.~~2018.

- 43 -

Comparison of Community Banking Segment for the ~~Nine~~Six Months Ended ~~September~~June 30, ~~2018~~2019 and ~~2017~~2018

Net income ~~increased $4.5 million~~decreased $800,000 for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 for a total of ~~$19.0~~$11.6 million compared to net income of ~~$14.5~~$12.4 million for the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018. Net interest income ~~increased $3.9 million~~decreased $389,000 to ~~$41.2~~$26.7 million for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$37.2~~$27.1 million for the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018. Net interest income decreased due to an increase in deposits expense and the cost of borrowings as deposits and borrowings repriced at higher rates. Partially offseting the increase in interest expense, interest income increased primarily due to an increase in average loan balances ~~an increase in~~and loan rates, and a reduction in our overall cost of borrowings. The long-term borrowings that matured during 2017 and the nine months ended September 30, 2018 were replaced with a lower cost mix of funding, including long and short-term borrowings and deposits raised through our retail network. Offsetting those decreases, the cost of deposits increased as interest expense on certificates of deposit increased as maturities repriced in the past year.rates.

Provision for loan losses was a negative provision of ~~$1.2 million~~$700,000 for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 compared to a negative provision of ~~$1.3~~$1.2 million for the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018.

Noninterest income ~~increased $420,000~~decreased $116,000 primarily due to ~~increases in loan fees and~~ a decrease in ~~loss on sale of available for sale securities along with slight increases to cash surrender value of life insurance~~loan and ~~other income.~~deposit fees. The loan fees ~~increased primary~~decreased primarily due to ~~increased prepayment penalties. The~~fewer loan prepayments and other loan fees. Additionally, other income slighly decreased primarily due to a decrease in ~~loss on sale of available for sale securities resulted from a sale of a municipal bond for a loss of $107,000 in 2017 with no sales in 2018.~~rental income. Cash surrender value of life insurance increased as ~~a $2.5 million policy was purchased in 2017. Other income increased primarily due to an increase in rental and wealth management income.~~the earnings rate improved year over year.

Compensation, payroll taxes, and other employee benefits expense increased ~~$660,000~~$238,000 due primarily to an increase in health insurance, variable compensation, and salaries expense offset by lower ~~stcok~~stock based compensation expenses. Occupancy, office furniture, and equipment increased $277,000 due primarily to increased ~~snow removal~~computer supplies, furniture and equipment, and maintenance expense. Real estate owned expense decreased as there was a decrease in writedowns and net management expenses offset by a ~~slight~~ decrease in gain on sale of real estate ~~owned~~owned. Advertising, data processing, and ~~an increase in management expense.~~professional fees increased for the six months ended June 30, 2019. Other noninterest expense ~~increased resulting~~decreased $319,000 primarily from ~~an increase~~a decrease in loan origination expenses.

~~- 40 -~~

Comparison of Mortgage Banking Segment Operations for the ~~Nine~~Six Months Ended ~~September~~June 30, ~~2018~~2019 and ~~2017~~2018

Net income ~~decreased $2.3 million~~increased $610,000 to ~~$6.1~~$4.6 million for the ~~nine~~six months ended ~~September~~June 30, ~~2018,~~2019, compared to net income of ~~$8.3~~$4.0 million for the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018. Mortgage banking segment noninterest income ~~decreased $4.0 million,~~increased $657,000, or ~~4.2%~~1.1%, to ~~$90.4~~$57.9 million for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$94.4~~$57.3 million for the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018. The ~~decrease~~increase in revenue was attributable to ~~a decrease~~an increase in ~~margin of approximately 10%. Offsetting the decrease in margin,~~loan orgination volume. Loan origination volume ~~origination~~ increased ~~2.7%~~$57.5 million, or 4.6% to ~~$2.00~~$1.29 billion during the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$1.95~~$1.24 billion during the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~

Loans originated by the mortgage banking segment for the purpose of sale in the secondary market increased $52.3 million, or 2.7%, to $2.00 billion during the nine months ended September 30, 2018, compared to $1.95 billion for the nine months ended September 30, 2017.2018. The increase in originations was driven by a ~~3.8%~~3.5% increase in the origination of loans made for the purpose of residential purchases ~~offset by~~and a ~~6.5% decrease~~13.9% increase in the origination of mortgage refinance products. Offsetting the increase in origination volume, gross margin on loans sold decreased 3.4% for the six months ended June 30, 2019 compared to the six months ended June 30, 2018. Gross margin on loans sold is the ratio of mortgage banking income (excluding the change in interest rate lock fair value) divided by total loan originations. The gross margin on loans sold compression reflects industry dynamics, as price-based competition has escalated to maintain market share.

Our overall margin can be affected by the mix of both loan type (conventional loans versus governmental) and loan purpose (purchase versus refinance). Conventional loans include loans that conform to Fannie Mae and Freddie Mac standards, whereas governmental loans are those loans guaranteed by the federal government, such as a Federal Housing Authority or U.S. Department of Agriculture loan. Our origination efforts continue to be focused on loans made for the purpose of residential purchases, as opposed to mortgage refinance. The percentage of origination volume related to purchase activity ~~increased~~decreased slightly to ~~90.5%~~88.5% from 89.5% of total originations for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, respectively. The mix of loan type trended towards more conventional loans and less governmental loans; with conventional loans and governmental loans comprising ~~69.2%~~69.5% and ~~30.8%~~30.5% of all loan originations, respectively, during the ~~nine~~six months ended ~~September~~June 30, ~~2018,~~2019, compared to ~~63.9%~~68.5% and ~~36.1%~~31.5% of all originations, respectively, during the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~

During the nine months ended September 30, 2018, no mortgage servicing rights were sold. During the nine months ended September 30, 2017, mortgage servicing rights related to $295.1 million in loans receivable with a book value of $2.3 million were sold at a gain of $308,000.2018.

Total compensation, payroll taxes and other employee benefits increased ~~$349,000,~~$320,000, or ~~0.6%~~0.8%, to ~~$61.5~~$38.6 million for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$61.1~~$38.3 million for the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018. The increase in compensation expense was primarily a result of the ~~salary and health insurance increases with the additional branch network with the New Mexico branch acquisition. Offsetting those increases,~~increase in commission expense as fundings increased and branch manager pay ~~decreased.~~as branches were more profitable. Offsetting those increases for total compensation, payroll taxes and other employee benefits, salaries decreased as underperforming branches closed. Occupancy, office furniture, and equipment expense ~~increased as~~decreased due to lower computer supplies expense, communications, and loan processing expenses for the ~~number of branches increased with the addition of the New Mexico branches.~~six months ended June 30, 2019. Advertising and data processing expenses increased. Other noninterest ~~expense increased~~expenses decreased primarily due to ~~higher advertising expenses, data processing expenses, legal expense,~~lower branch loss reserves as underperforming branches were closed as well as lower hiring, training, and ~~branch loss~~recruiting expenses.

Consolidated Waterstone Financial, Inc. Results of Operations

	Nine months ended September 30,						Six months ended June 30,
	2018			2017			2019			2018
	(Dollars in Thousands, except per share amounts)						(Dollars in Thousands, except per share amounts)

Net income	$	25,076		$	22,849		$	16,185		$	16,373
Earnings per share - basic		0.91			0.83			0.61			0.60
Earnings per share - diluted		0.90			0.82			0.61			0.59
Annualized return on average assets		1.80	%		1.70	%		1.67	%		1.80	%
Annualized return on average equity		8.25	%		7.42	%		8.28	%		8.13	%

- 4144 -

Average Balance Sheets, Interest and Yields/Costs

	Nine months ended September 30,														Six months ended June 30,
	2018							2017							2019							2018
	Average Balance		Interest		Yield/Cost			Average Balance		Interest		Yield/Cost			Average Balance		Interest		Yield/Cost			Average Balance		Interest		Yield/Cost
	(Dollars in Thousands)														(Dollars in Thousands)
Assets
Interest-earning assets:
Loans receivable and held for sale (1)	$	1,452,795	$	49,498		4.56	%	$	1,357,884	$	45,078		4.44	%	$	1,515,300	$	35,130		4.68	%	$	1,424,923	$	32,158		4.55	%
Mortgage related securities (2)		109,843		1,925		2.34	%		126,856		2,021		2.13	%		115,102		1,523		2.67	%		111,773		1,282		2.31	%
Debt securities, federal funds sold and short-term investments (2)(3)		178,379		3,186		2.39	%		198,947		3,210		2.16	%		187,350		2,583		2.78	%		179,216		2,045		2.30	%
Total interest-earning assets		1,741,017		54,609		4.19	%		1,683,687		50,309		3.99	%		1,817,752		39,236		4.35	%		1,715,912		35,485		4.17	%

Noninterest-earning assets		118,424							117,316							130,852							116,320
Total assets	$	1,859,441						$	1,801,003						$	1,948,604						$	1,832,232

Liabilities and equity
Interest-bearing liabilities:
Demand accounts	$	37,539		24		0.09	%	$	36,419		20		0.07	%	$	36,005		16		0.09	%	$	37,337		15		0.08	%
Money market and savings accounts		168,678		379		0.30	%		171,659		315		0.25	%		184,937		593		0.65	%		159,943		215		0.27	%
Time deposits		704,495		7,684		1.46	%		667,168		5,279		1.06	%		736,138		7,725		2.12	%		702,729		4,794		1.38	%
Total interest-bearing deposits		910,712		8,087		1.19	%		875,246		5,614		0.86	%		957,080		8,334		1.76	%		900,009		5,024		1.13	%
Borrowings		423,156		5,574		1.76	%		401,931		6,756		2.25	%		472,105		4,834		2.06	%		412,272		3,441		1.68	%
Total interest-bearing liabilities		1,333,868		13,661		1.37	%		1,277,177		12,370		1.29	%		1,429,185		13,168		1.86	%		1,312,281		8,465		1.30	%

Noninterest-bearing liabilities
Noninterest-bearing deposits		96,273							88,454							94,730							93,969
Other noninterest-bearing liabilities		22,762							23,408							30,331							19,940
Total noninterest-bearing liabilities		119,035							111,862							125,061							113,909
Total liabilities		1,452,903							1,389,039							1,554,246							1,426,190
Equity		406,538							411,964							394,358							406,042
Total liabilities and equity	$	1,859,441						$	1,801,003						$	1,948,604						$	1,832,232

Net interest income / Net interest rate spread (4)				40,948		2.82	%				37,939		2.70	%				26,068		2.49	%				27,020		2.87	%
Less: taxable equivalent adjustment				237		0.01	%				530		0.04	%				151		0.01	%				159		0.02	%
Net interest income / Net interest rate spread, as reported			$	40,711		2.81	%			$	37,409		2.66	%			$	25,917		2.48	%			$	26,861		2.85	%
Net interest-earning assets (5)	$	407,149						$	406,510						$	388,567						$	403,631
Net interest margin(6)						3.13	%						2.97	%						2.88	%						3.16	%
Tax equivalent effect						0.01	%						0.04	%						0.01	%						0.02	%
Net interest margin on a fully tax equivalent basis (6)						3.14	%						3.01	%						2.89	%						3.18	%
Average interest-earning assets to average interest-bearing liabilities						130.52	%						131.83	%						127.19	%						130.76	%

__________

(1) Interest income includes net deferred loan fee amortization income of ~~$547~~$322,000 and ~~$563,000~~$384,000 for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, respectively.

(2) Average balance of mortgage related and debt securities are based on amortized historical cost.

(3) Interest income from tax exempt securities is computed on a taxable equivalent basis using a tax rate of 21% for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~35% for the nine months ended September 30, 2017.~~2018. The yields on debt securities, federal funds sold and short-term investments before tax-equivalent adjustments were ~~2.21~~2.62% and ~~1.80%~~2.12% for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, respectively.

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

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

- 4245 -

Rate/Volume Analysis

Nine months ended September 30,
2018 versus 2017
Increase (Decrease) due to
Volume Rate Net
(In Thousands)
Interest income:
Loans receivable and held for sale (1)(2) $ 3,221 $ 1,199 $ 4,420
Mortgage related securities (3) (286 ) 190 (96 )
Debt securities, federal funds sold and short-term investments (3) (4) (350 ) 326 (24 )
Total interest-earning assets 2,585 1,715 4,300

Interest expense:
Demand accounts 1 3 4
Money market and savings accounts (7 ) 71 64
Time deposits 311 2,094 2,405
Total interest-earning deposits 305 2,168 2,473
Borrowings 378 (1,560 ) (1,182 )
Total interest-bearing liabilities 683 608 1,291
Net change in net interest income $ 1,902 $ 1,107 $ 3,009

	Six months ended June 30,
	2019 versus 2018
	Increase (Decrease) due to
	Volume			Rate			Net
	(In Thousands)
Interest income:
Loans receivable and held for sale (1)(2)	$	2,079		$	893		$	2,972
Mortgage related securities (3)		39			202			241
Debt securities, federal funds sold and short-term investments (3) (4)		97			441			538
Total interest-earning assets		2,215			1,536			3,751

Interest expense:
Demand accounts		(1	)		2			1
Money market and savings accounts		38			340			378
Time deposits		238			2,693			2,931
Total interest-earning deposits		275			3,035			3,310
Borrowings		544			849			1,393
Total interest-bearing liabilities		819			3,884			4,703
Net change in net interest income	$	1,396		$	(2,348	)	$	(952	)

_________________________

~~______________~~

~~(1)~~

~~Interest income includes net deferred loan fee amortization income~~ ~~of $547,000~~(1) Interest income includes net deferred loan fee amortization income of $322,000 and $384,000 for the six months ended June 30, 2019 and ~~$563,000 for the nine months ended September 30,~~ 2018, ~~and 2017,~~ respectively.

(2) Non-accrual loans have been included in average loans receivable balance.

(3) Includes available for sale securities. Average balance of available for sale securities is based on amortized historical cost.

(4) Interest income from tax exempt securities is computed on a taxable equivalent basis using a tax rate of 21% for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~35% for the nine months ended September 30, 2017.~~2018.

Net interest income ~~increased $3.3 million,~~decreased $944,000, or ~~8.8%~~3.5%, to ~~$40.7~~$25.9 million during the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$37.4~~$26.9 million during the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018.

●		Interest income on loans increased ~~$4.4~~$3.0 million, or 9.2%, due to an increase in average balance of ~~$94.9~~$90.4 million and by a 1213 basis point increase in average yield on loans. The increase in average loan balance was driven by a ~~$108.6~~$63.0 million, or ~~8.9%~~4.8%, increase in the average balance of loans held in portfolio ~~offset by a decrease~~and an increase in the average balance of loans held for sale of ~~$13.7~~$27.3 million, or ~~9.6%~~24.5%.
●		Interest income from mortgage related securities ~~decreased $96,000~~increased $241,000 year over year primarily as ~~securities have paid down and less purchases have occurred to replace those securities due to current market conditions.~~the yield increased 36 basis points. Additionally, the average balance increased $3.3 million.
●		Interest income from other ~~interest earning~~interest-earning assets (comprised of debt securities, federal funds sold and short-term investments) increased ~~$269,000~~$546,000 due to a 4150 basis point increase in the average yield. The increase in average yield was driven by ~~an increase~~increases in the Federal Funds interest rate ~~since March 2017~~ along with the increase in the dividend paid by the FHLB on its stock. The average balance ~~decreased $20.6~~increased $8.1 million to ~~$178.4 million. Municipal~~$187.4 million due to higher cash on hand offset by lower municipal securities ~~that matured~~due to maturities throughout the past 12 months were not replaced due to market conditions. ~~Those funds were primarily used to fund loan growth at the community banking segment.~~
●		Interest expense on time deposits increased ~~$2.4~~$2.9 million primarily due to a 4074 basis point increase in the average cost of time deposits, as maturing time deposits have repriced, or have been replaced at a higher rate in the current competitive market. Along with the increase in rate, the average balance of time deposits increased ~~$37.3~~$33.4 million compared to the prior year period.
●		Interest expense on money market and savings accounts increased ~~$64,000~~$378,000 due primarily to a ~~five~~38 basis point increase in rate ~~offset slightly by a decrease~~and an increase of ~~$3.0~~$25.0 million in average balance.
●		Interest expense on borrowings ~~decreased $1.2~~increased $1.4 million due to ~~a decrease~~an increase in the average cost of borrowings that resulted from the maturity and replacement of ~~fixed rate borrowings.~~fixed-rate borrowings since the beginning of the prior year. The average cost of borrowings totaled ~~1.76%~~2.06% during the ~~nine~~six months ended ~~September~~June 30, ~~2018,~~2019, compared to ~~2.25%~~1.68% during the ~~nine~~six months ended ~~September~~June 30, ~~2017. Partially offsetting the decrease in rate, average~~2018. Average volume increased $59.8 million to fund ~~loan growth~~loans held for sale at the ~~community~~mortgage banking segment.

- 4346 -

Provision for Loan Losses

Our provision for loan losses amounted to a negative provision of $650,000 during the six months ended June 30, 2019, compared to a negative provision of $1.1 million during the ~~nine~~six months ended ~~September~~June 30, ~~2018, from a negative provision of $1.2 million during the nine months ended September 30, 2017.~~2018. The negative provision reflects ~~recoveries received during the year and~~ a continued improvement in the overall risk profile of the loan portfolio.

Noninterest Income

	Nine months ended September 30,											Six months ended June 30,
	2018		2017			$ Change			% Change			2019		2018		$ Change			% Change
	(Dollars in Thousands)											(Dollars in Thousands)

Service charges on loans and deposits	$	1,332		1,148			184			16.0	%	$	769		890		(121	)		(13.6	)%
Increase in cash surrender value of life insurance		1,496		1,476			20			1.4	%		851		801		50			6.2	%
Loss on sale of securities		-		(107	)		107			(100.0	)%
Mortgage banking income		88,930		92,774			(3,844	)		(4.1	)%		57,464		56,277		1,187			2.1	%
Other		805		941			(136	)		(14.5	)%		363		533		(170	)		(31.9	)%
Total noninterest income	$	92,563		96,232			(3,669	)		(3.8	)%	$	59,447		58,501		946			1.6	%

Total noninterest income ~~decreased $3.7 million,~~increased $946,000, or ~~3.8%~~1.6%, to ~~$92.6~~$59.4 million during the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$96.2~~$58.5 million during the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018. The ~~decrease~~increase resulted primarily from ~~a decrease~~an increase in mortgage banking income ~~along with a decrease~~offset by decreases in service charges on loans and deposits and other noninterest income.

●		The ~~$3.8~~$1.2 million ~~decrease~~increase in mortgage banking income was primarily the result of ~~a decrease~~an increase in ~~gross margin on loans sold at the mortgage banking segment of approximately 10%. Offsetting the decrease in margin, total~~loan origination volume. Total loan origination volume on a consolidated basis increased ~~$46.3~~$79.4 million, or ~~2.5%~~6.7%, to ~~$1.93~~$1.27 billion during the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$1.88~~$1.19 billion during the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018. Gross margin on loans sold decreased 3.4% at the mortgage banking segment. Gross margin on loans sold is the ratio of mortgage banking income (excluding the change in interest rate lock fair value) divided by total loan originations. See "Comparison of Mortgage Banking Segment Operations for the ~~Nine~~Six Months Ended ~~September~~June 30, ~~2018~~2019 and ~~2017"~~2018" above, for additional discussion of the decrease in mortgage banking income.
●		The ~~increase~~decrease in service charges on loans and deposits was related to ~~an increase~~a decrease in loan prepayment and other loan fees.
●		The increase in cash surrender value of life insurance was due primarily ~~due~~ to ~~the purchase of a $2.5 million policy~~an increase in ~~June 2017.~~earnings rate.
●		The ~~$107,000 loss on sale of securities was due to a sale of a municipal bond in June 2017. There have been no sales of securities in 2018.~~
●		~~The $136,000~~$170,000 decrease in other noninterest income was due primarily ~~due~~ to ~~a gain on~~an decrease in mortgage servicing rights as there was a bulk sale of mortgage servicing rights for $308,000 during the nine months ended September 30, 2017. There were no sales of mortgage servicing rights during the nine months ended September 30, 2018. Offsetting the decrease from the gain on sale of mortgage servicing rights, other noninterest income increased due to increases from servicing fee income ~~on loans sold,~~along with decrease in rental income and wealth management revenue.

Noninterest Expenses

	Nine months ended September 30,										Six months ended June 30,
	2018		2017		$ Change			% Change			2019		2018		$ Change			% Change
	(Dollars in Thousands)										(Dollars in Thousands)

Compensation, payroll taxes, and other employee benefits	$	74,670	$	73,732	$	938			1.3	%	$	47,713	$	47,217	$	496			1.1	%
Occupancy, office furniture and equipment		7,995		7,587		408			5.4	%		5,456		5,244		212			4.0	%
Advertising		3,084		2,414		670			27.8	%		1,921		1,860		61			3.3	%
Data processing		2,057		1,854		203			10.9	%		1,638		1,248		390			31.3	%
Communications		1,229		1,170		59			5.0	%		681		817		(136	)		(16.6	)%
Professional fees		1,930		1,953		(23	)		(1.2	)%		1,484		1,347		137			10.2	%
Real estate owned		63		258		(195	)		(75.6	)%		51		191		(140	)		(73.3	)%
FDIC insurance premiums		361		366		(5	)		(1.4	)%
Loan processing expense												1,684		1,892		(208	)		(11.0	)%
Other		9,921		10,227		(306	)		(3.0	)%		4,076		5,068		(992	)		(19.6	)%
Total noninterest expenses	$	101,310	$	99,561	$	1,749			1.8	%	$	64,704	$	64,884	$	(180	)		(0.3	)%

- 4447 -

Total noninterest expenses ~~increased $1.7 million,~~decreased $180,000, or ~~1.8%~~0.3%, to ~~$101.3~~$64.7 million during the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$99.6~~$64.9 million during the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018.

●		Compensation, payroll taxes and other employee benefit expense at our mortgage banking segment increased ~~$349,000,~~$320,000, or ~~0.6%~~0.8%, to ~~$61.5~~$38.6 million for the ~~nine~~six months ended ~~September~~June 30, ~~2018.~~2019. The increase in compensation expense was primarily a result of the ~~salary and health insurance increases with the additional branch network with the New Mexico branch acquisition. Offsetting those increases,~~increase in commission expense as fundings increased and branch manager pay ~~decreased.~~increased as branches were more profitable. Offsetting those increases for total compensation, payroll taxes and other employee benefits, salaries decreased as underperforming branches were closed.
●		Compensation, payroll taxes and other employee benefits expense at the community banking segment increased ~~$660,000,~~$238,000, or ~~5.1%~~2.6%, to ~~$13.6~~$9.4 million during the ~~nine~~six months ended ~~September~~June 30, ~~2018.~~2019. The increase was primarily due to an increase in health insurance, variable compensation, and salaries expense offset by lower stock based compensation expenses.
●		Occupancy, office furniture and equipment expense at the mortgage banking segment ~~increased $299,000~~decreased $65,000 to ~~$5.5~~$3.5 million during the ~~nine~~six months ended ~~September~~June 30, ~~2018,~~2019, resulting from ~~additional~~lower computer supplies expense offset by slightly higher rent ~~and depreciation expense in the current year period compared to prior year period due to the addition of the New Mexico branches at the end of the second quarter.~~expense.
●		Occupancy, office furniture and equipment expense at the community banking segment increased ~~$109,000~~$277,000 to ~~$2.5~~$1.9 million during the ~~nine~~six months ended ~~September~~June 30, ~~2018.~~2019. The increase was primarily related to increased ~~snow removal~~computer supplies and furniture and equipment for the branch remodels and maintenance ~~expense.~~expense completed at the new branches.
●		Advertising expense increased as a result of ~~increased advertising efforts to generate~~slightly more ~~volume~~marketing spending at both the community banking and mortgage banking ~~segment branches.~~segments to attract customers.
●		Data processing expense increased ~~$203,000,~~$390,000, or ~~10.9%~~31.3%, to ~~$2.1~~$1.6 million during the ~~nine~~six months ended ~~September~~June 30, ~~2018.~~2019. This was primarily due to increases at the community banking and mortgage banking ~~segment with the addition of the New Mexico branches.~~segments for new contracts.
●		Professional fees expense ~~decreased slightly~~increased primarily as a result of an ~~decrease~~increase in consulting and accounting expense at the ~~mortgage~~community banking segment ~~offset by~~and an increase in legal fees at the mortgage banking ~~segment.~~segment for ongoing litigation.
●		Loan processing expense decreased $208,000, or 11.0%, to $1.7 million during the six months ended June 30, 2019. The decrease was due to lower credit report fees and other loan fees.
●		Net real estate owned expense decreased ~~$195,000,~~$140,000, to ~~$63,000~~$51,000 of expense during the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$258,000~~$191,000 of expense for the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018. Real estate owned writedowns decreased ~~$204,000~~$300,000 as there were no writedowns for the six months ended June 30, 2019 compared to $300,000 for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2018. Property management expense (other than gains/losses) decreased $124,000 to $71,000 during the six months ended June 30, 2019 compared to ~~$504,000 for~~ the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018. Net gains on sales of real estate owned decreased ~~$4,000~~$284,000 to ~~$511,000~~$20,000 for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 compared to ~~$515,000~~$304,000 for the ~~nine~~six months ended ~~September~~June 30, ~~2017. Property management expense (other than gains/losses) increased $5,000 to $274,000 during the nine months ended September 30, 2018 compared to the nine months ended September 30, 2017.~~2018.
●		Other noninterest expense decreased ~~$306,000 primarily~~$992,000 for the six months ended June 30, 2019 due to ~~decreased expense~~lower expenses at both the community banking and mortgage banking ~~segment.~~segments. The community banking segment decreased due primarily to decreases in loan origination expenses. The mortgage banking segment resulted primarily from ~~decreased~~lower branch ~~from certain branch expenses~~loss reserves as underperforming branches were closed over the past year as well as lower hiring, training, and lower provision for losses on loans sold at the mortgage banking segment. Offsetting the decrease from the mortgage company, other noninterest expenses increased at the community banking segment due primarily to increases in loan originationrecruiting expenses.

Income Taxes

Income tax expense decreased ~~$4.4 million,~~$80,000, or ~~35.9%~~1.5%, to ~~$7.9~~$5.1 million during the ~~nine~~six months ended ~~September~~June 30, ~~2018,~~2019, compared to ~~$12.4~~$5.2 million during the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018. Income tax expense was recognized during the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 at an effective rate of ~~24.1%~~24.0% compared to ~~35.2%~~24.1% for the ~~nine~~six months ended ~~September~~June 30, 2017. The decrease in the effective rate primarily resulted from the federal tax rate decrease from 35% to 21% as a result of The Tax Cuts and Jobs Act that was enacted into law on December 22, 2017.2018. During the ~~nine~~six months ended ~~September~~June 30, ~~2018,~~2019, the Company recognized a benefit of approximately ~~$197,000~~$100,000 related to stock awards exercised compared to a benefit of ~~$827,000~~$137,000 recognized during the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018.

Comparison of Financial Condition at ~~September~~June 30, ~~2018~~2019 and December 31, ~~2017~~2018

Total Assets – Total assets increased by ~~$113.0~~$99.8 million, or ~~6.3%~~5.2%, to ~~$1.92~~$2.02 billion at ~~September~~June 30, ~~2018~~2019 from ~~$1.81~~$1.92 billion at December 31, ~~2017.~~2018. The increase in total assets primarily reflects an increase in ~~cash and cash equivalents,~~ loans held for sale and ~~loans receivable,~~the right of use assets partially offset by a decrease in cash and cash equivalents, loans receivable, and securities available for sale. ~~Funding needed for loan originations~~The increase was ~~provided~~funded by deposits, additional short-term and long-term ~~FHLB~~ debt, ~~and~~ advanced payments by borrowers for taxes in ~~2018.~~2019, and lease liabilities.

Cash and Cash Equivalents – Cash and cash equivalents ~~increased $10.2~~decreased $16.0 million, or ~~21.1%~~18.5%, to ~~$58.9~~$70.1 million at ~~September~~June 30, ~~2018,~~2019, compared to ~~$48.6~~$86.1 million at December 31, ~~2017.~~2018. The ~~increase~~decrease in cash and cash equivalents primarily reflects the ~~increase in deposits, advanced payments by borrowers for taxes, and long-term FHLB borrowings offset by increases in~~use of cash to fund loans held for ~~sale and loans receivable.~~sale.

Securities Available for Sale – Securities available for sale decreased ~~$20.6~~$2.9 million during the ~~nine~~six months ended ~~September~~June 30, ~~2018.~~2019. The decrease was due to paydowns in mortgage related securities and maturities of debt securities exceeding security purchases for the year.

Loans Held for Sale - Loans held for sale increased ~~$42.8~~$102.4 million to ~~$192.7~~$244.1 million ~~during the nine months ended September~~at June 30, ~~2018~~2019 due to the seasonal activity increase in the second quarter and the increase of refinancing activity from the reduction in mortgage ~~originations with the addition of the New Mexico branches along with the timing of loans sold to investors.~~rates.

~~- 45 -~~

Loans Receivable - Loans receivable held for investment ~~increased $65.8~~decreased $8.4 million to ~~$1.36~~$1.37 billion at ~~September~~June 30, ~~2018 from $1.29 billion at December 31, 2017.~~2019. The ~~increase~~decrease in total loans receivable was ~~primarily~~ attributable to ~~increases~~decreases in the one- to four-family, multi-family, home equity, commercial real estate, and ~~consumer~~commercial loan categories. Partially offsetting those ~~increases, the home equity,~~decreases, construction and land and ~~commercial~~consumer loan categories ~~decreased.~~increased.

- 48 -

The following table shows loan origination, loan purchases, principal repayment activity, transfers to real estate owned, charge-offs and sales during the periods indicated.

	As of or for the						As of or for the			As of or for the						As of or for the
	Nine months ended September 30,						Year Ended			Six months ended June 30,						Year Ended
	2018			2017			December 31, 2017			2019			2018			December 31, 2018
	(In Thousands)									(In Thousands)
Total gross loans receivable and held for sale at beginning of period	$	1,441,710		$	1,403,132		$	1,403,132		$	1,520,764		$	1,441,710		$	1,441,710
Real estate loans originated for investment:
Residential
One- to four-family		99,871			87,473			117,747			32,170			64,162			126,601
Multi-family		88,686			90,422			108,380			33,005			70,554			123,107
Home equity		4,032			655			5,430			2,820			2,331			4,613
Construction and land		26,139			4,539			2,270			5,391			26,139			66,265
Commercial real estate		50,241			38,904			61,684			10,451			43,054			58,176
Total real estate loans originated for investment		268,969			221,993			295,511			83,837			206,240			378,762
Consumer loans originated for investment		142			-			80			-			142			142
Commercial business loans originated for investment		5,072			12,846			19,610			4,412			2,751			6,221
Total loans originated for investment		274,183			234,839			315,201			88,249			209,133			385,125

Principal repayments		(207,714	)		(148,750	)		(197,623	)		(95,888	)		(158,431	)		(297,162	)
Transfers to real estate owned		(545	)		(1,609	)		(2,171	)		(743	)		(318	)		(545	)
Loan principal charged-off		(82	)		(1,204	)		(1,477	)		(39	)		(62	)		(84	)
Net activity in loans held for investment		65,842			83,276			113,930			(8,421	)		50,322			87,334

Loans originated for sale		1,927,627			1,881,351			2,458,370			1,270,121			1,190,708			2,509,827
Loans sold		(1,884,849	)		(1,931,462	)		(2,533,722	)		(1,167,685	)		(1,197,650	)		(2,518,107	)
Net activity in loans held for sale		42,778			(50,111	)		(75,352	)		102,436			(6,942	)		(8,280	)
Total gross loans receivable and held for sale at end of period	$	1,550,330		$	1,436,297		$	1,441,710		$	1,614,779		$	1,485,090		$	1,520,764

Allowance for Loan Losses - The allowance for loan losses decreased ~~$851,000~~$632,000 from December 31, ~~2017.~~2018. The decrease resulted from the negative provision due to improvement of key loan quality metrics decreasing the required allowance related to the loans collectively ~~and specifically~~ reviewed. The overall decrease was primarily related to the ~~multi-family, construction and land,~~one-to four-family, home equity, commercial real estate, and commercial categories. See Note 3 for further discussion on the allowance for loan losses.

~~Federal Home Loan Bank stock~~ – Total FHLB stock increased $2.7 million from December 31, 2017. During the nine months ended September 30, 2018, $11.0 million of stock was purchased when entering into new short-term and long-term FHLB borrowings. A total of $8.3 million of stock was sold as short-term FHLB borrowings matured and our ownership requirement decreased accordingly.

Real Estate Owned – Total real estate owned decreased ~~$2.4 million~~$468,000 from December 31, ~~2017.~~2018. During the ~~nine~~six months ended ~~September~~June 30, ~~2018, $545,000~~2019, $743,000 was transferred from loans receivable to real estate owned upon completion of foreclosure. During the same period, sales of real estate owned totaled ~~$2.6~~$1.2 million.

Prepaid expenses and other assets – Total prepaid expenses and other assets increased $20.0 million ~~and writedowns were $301,000~~to $42.5 million at June 30, 2019. The increase was primarily due to recording the right to use asset for operating leases, as a result of adopting the new lease accounting standard along with an increase in ~~an effort to sell various aged properties.~~funding receivables from investors.

Deposits – Total deposits increased ~~$37.1~~$16.5 million to ~~$1.00~~$1.05 billion at ~~September~~June 30, ~~2018~~2019 from December 31, ~~2017.~~2018. The increase was driven by an increase of ~~$24.8 million in time deposits, $10.9~~$18.7 million in money market and savings deposits and ~~$1.4~~$9.8 million in time deposits offset by a decrease of $12.0 million in demand deposits.

Borrowings – Total borrowings increased ~~$64.8~~$83.6 million, or 19.2%, to ~~$451.1~~$518.7 million at ~~September~~June 30, ~~2018.~~2019. The community banking segment ~~borrowed a total of $60.0~~added $65.0 million ~~additional long term and short term~~in long-term FHLB ~~advances to fund loan and loans held for sale growth.~~borrowings. External short term borrowings at the mortgage banking segment increased a total of ~~$4.8~~$18.6 million at ~~September~~June 30, ~~2018~~2019 from December 31, ~~2017~~2018 to fund loans held for sale.

~~- 46 -~~

Advance Payments by Borrowers for Taxes - Advance payments by borrowers for taxes increased ~~$25.6 million.~~$14.5 million from December 31, 2018 to June 30, 2019. The increase was the result of payments received from borrowers for their real estate taxes and is seasonally normal, as balances increase during the course of the calendar year until real estate tax obligations are paid in the fourth quarter.

Other Liabilities - Other liabilities decreased ~~$7.0~~$2.0 million during the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 compared to December 31, ~~2017. The decrease was~~2018. Other liabilities primarily decreased related to a seasonal decrease in outstanding checks related to advance payments by borrowers for taxes. The Company receives payments from borrowers for their real estate taxes during the course of the calendar year until real estate tax obligations are paid in the fourth quarter. At the time at which the disbursements are made, the outstanding checks are classified as other ~~liabilities.~~liabilities in the statements of financial condition. These amounts remain classified as other liabilities until settled. Offsetting the decreases, ~~from those checks, accrued expenses and accounts payable increased due~~operating lease liabilities were added to ~~timing~~the statements of ~~payments.~~financial condition as a result of adopting the new lease accounting standard.

~~Shareholders'~~Shareholders’ Equity – Shareholders' equity decreased ~~by $7.5~~$12.9 million to ~~$404.6~~$386.8 million at ~~September~~June 30, ~~2018~~2019 from December 31, ~~2017.~~2018. Shareholders' equity decreased primarily due to the declaration of regular dividends and a special dividend and the repurchase of ~~stock, and the decrease in the fair value of the security portfolio.~~stock. Partially offsetting the decreases, ~~were~~the increases related to net income, additional paid in capital as stock options were exercised, equity awards vesting, the increase in the fair value of the security portfolio, and unearned ESOP shares as they continue to vest.

- 49 -

ASSET QUALITY

NONPERFORMING ASSETS

	At September 30,			At December 31,			At June 30,			At December 31,
	2018			2017			2019			2018
	(Dollars in Thousands)						(Dollars in Thousands)
Non-accrual loans:
Residential
One- to four-family	$	5,162		$	4,677		$	4,249		$	4,902
Multi-family		981			1,007			1,261			1,309
Home equity		203			107			81			201
Construction and land		-			-			-			-
Commercial real estate		172			251			93			125
Commercial		26			26			1			18
Consumer		-			-			-			-
Total non-accrual loans		6,544			6,068			5,685			6,555

Real estate owned
One- to four-family		181			1,330			250			163
Multi-family		-			-			-			-
Construction and land		3,327			4,582			2,714			3,327
Commercial real estate		300			300			-			300
Total real estate owned		3,808			6,212			2,964			3,790
Valuation allowance at end of period		(1,638	)		(1,654	)		(1,280	)		(1,638	)
Total real estate owned, net		2,170			4,558			1,684			2,152
Total nonperforming assets	$	8,714		$	10,626		$	7,369		$	8,707

Total non-accrual loans to total loans, net		0.48	%		0.47	%
Total non-accrual loans to total loans								0.41	%		0.48	%
Total non-accrual loans to total assets		0.34	%		0.34	%		0.28	%		0.34	%
Total nonperforming assets to total assets		0.45	%		0.59	%		0.37	%		0.45	%

All loans that are 90 days or more past due with respect to principal and interest are recognized as non-accrual. Troubled debt restructurings that are non-accrual either due to being past due greater than 90 days or which have not yet performed under the modified terms for a reasonable period of time, are included in the table above. In addition, loans that are past due less than 90 days are evaluated to determine the likelihood of collectability given other credit risk factors such as early stage delinquency, the nature of the collateral or the results of a borrower review. When the collection of all contractual principal and interest is determined to be unlikely, the loan is moved to non-accrual status and an updated appraisal of the underlying collateral is ordered. This process generally takes place when a loan is contractually past due between 60 and 90 days. Upon determining the updated estimated value of the collateral, a loan loss provision is recorded to establish a specific reserve to the extent that the outstanding principal balance exceeds the updated estimated net realizable value of the collateral. When a loan is determined to be uncollectible, typically coinciding with the initiation of foreclosure action, the specific reserve is reviewed for adequacy, adjusted if necessary, and charged-off.

~~- 47 -~~

The following table sets forth activity in our non-accrual loans for the periods indicated.

	At or for the Nine Months						At or for the Six Months
	Ended September 30,						Ended June 30,
	2018			2017			2019			2018
	(In Thousands)						(In Thousands)

Balance at beginning of period	$	6,068			9,857		$	6,555			6,068
Additions		2,838			2,553			764			2,047
Transfers to real estate owned		(545	)		(1,609	)		(743	)		(318	)
Charge-offs		(6	)		(649	)		(8	)		(6	)
Returned to accrual status		(111	)		(2,168	)		(127	)		(111	)
Principal paydowns and other		(1,700	)		(975	)		(756	)		(1,559	)
Balance at end of period	$	6,544			7,009		$	5,685			6,121

- 50 -

Total non-accrual loans ~~increased~~decreased by ~~$476,000,~~$870,000, or ~~7.8%~~13.3%, to ~~$6.5~~$5.7 million as of ~~September~~June 30, ~~2018~~2019 compared to ~~$6.1~~$6.6 million as of December 31, ~~2017.~~2018. The ratio of non-accrual loans to total loans receivable was ~~0.48%~~0.41% at ~~September~~June 30, ~~2018~~2019 compared to ~~0.47%~~0.48% at December 31, ~~2017.~~2018. During the ~~nine~~six months ended ~~September~~June 30, ~~2018, $2.8 million~~2019, $764,000 in loans were placed on non-accrual status. Offsetting this activity, ~~$545,000~~$743,000 in non-accrual loans were transferred to real estate owned, ~~$6,000~~$8,000 in loan principal was charged off, ~~$111,000~~$127,000 returned to accrual status, and approximately ~~$1.7 million in~~$756,000 principal payments were received during the ~~nine~~six months ended ~~September~~June 30, ~~2018.~~2019.

Of the ~~$6.5~~$5.7 million in total non-accrual loans as of ~~September~~June 30, ~~2018, $6.1~~2019, $5.0 million in loans have been specifically reviewed to assess whether a specific valuation allowance is necessary. A specific valuation allowance is established for an amount equal to the impairment when the carrying value of the loan exceeds the present value of expected future cash flows, discounted at the loan's original effective interest rate or the fair value of the underlying collateral with an adjustment made for costs to dispose of the asset. Based upon these specific reviews, a total of $1.5 million in cumulative partial net charge-offs have been recorded over the life of these loans as of ~~September~~June 30, ~~2018.~~2019. Partially charged-off loans measured for impairment based upon net realizable collateral value are maintained in a "non-performing" status and are disclosed as impaired loans. In addition, specific reserves totaling ~~$90,000~~$170,000 have been recorded as of ~~September~~June 30, ~~2018.~~2019. The remaining ~~$515,000~~$714,000 of non-accrual loans were reviewed on an aggregate basis and ~~$103,000~~$143,000 in general valuation allowance was deemed necessary related to those loans as of ~~September~~June 30, ~~2018.~~2019. The ~~$103,000~~$143,000 in valuation allowance is based upon a migration analysis performed with respect to similar non-accrual loans in prior periods.

The outstanding principal balance of our five largest non-accrual loans as of ~~September~~June 30, ~~2018~~2019 totaled ~~$1.9~~$1.8 million, which represents ~~28.6%~~31.2% of total non-accrual loans as of that date. These five loans ~~are carried net of~~have not had any cumulative life-to-date net ~~charge-offs of $10,000. No~~charge-offs. An $80,000 specific valuation allowance was deemed necessary based on net realizable collateral value with respect to these five loans as of ~~September~~June 30, ~~2018.~~2019.

For the ~~nine~~six months ended ~~September~~June 30, ~~2018,~~2019, gross interest income that would have been recorded had our non-accruing loans been current in accordance with their original terms was ~~$375,000.~~$222,000. We received ~~$292,000~~$216,000 of interest payments on such loans during the ~~nine~~six months ended ~~September~~June 30, ~~2018.~~2019. Interest payments received are treated as interest income on a cash basis as long as the remaining book value of the loan (i.e., after charge-off of all identified losses) is deemed to be fully collectible. If the remaining book value is not deemed to be fully collectible, all payments received are applied to unpaid principal. Determination as to the ultimate collectability of the remaining book value is supported by an updated credit department evaluation of the borrower's financial condition and prospects for repayment, including consideration of the borrower's sustained historical repayment performance and other relevant factors.

There were no accruing loans past due 90 days or more at ~~September~~June 30, ~~2018~~2019 or December 31, ~~2017.~~2018.

~~- 48 -~~

TROUBLED DEBT RESTRUCTURINGS

The following table summarizes information with respect to the accrual status of our troubled debt restructurings:

	As of September 30, 2018						As of June 30, 2019
	Accruing		Non-accruing		Total		Accruing		Non-accruing		Total
	(In Thousands)						(In Thousands)

One- to four-family	$	2,740	$	890		3,630	$	2,740	$	769	$	3,509
Multi-family		-		388		388		-		341		341
Commercial real estate		285		21		306		281		9		290
	$	3,025	$	1,299		4,324	$	3,021	$	1,119	$	4,140

	As of December 31, 2017						As of December 31, 2018
	Accruing		Non-accruing		Total		Accruing		Non-accruing		Total
							(In Thousands)

One- to four-family	$	2,740	$	1,156		3,896	$	2,740	$	844	$	3,584
Multi-family		-		815		815		-		372		372
Home equity		47		-		47
Commercial real estate		290		34		324		2,759		17		2,776
	$	3,077	$	2,005		5,082	$	5,499	$	1,233	$	6,732

All troubled debt restructurings are considered to be impaired, are risk rated as either substandard or watch and are included in the internal risk rating tables disclosed in the notes to the unaudited consolidated financial statements. Specific reserves have been established to the extent that collateral-based impairment analyses indicate that a collateral shortfall exists.

We do not participate in government-sponsored troubled debt restructuring programs. Our troubled debt restructurings are short-term modifications. Typical initial restructured terms include six to twelve months of principal forbearance, a reduction in interest rate or both. Restructured terms do not include a reduction of the outstanding principal balance unless mandated by a bankruptcy court. Troubled debt restructuring terms may be renewed or further modified at the end of the initial term for an additional period if performance has been acceptable and the short-term borrower difficulty persists.

If a restructured loan is current in all respects and a minimum of six consecutive restructured payments have been received, it can be considered for return to accrual status. After a restructured loan that is current in all respects reverts to contractual/market terms, if a credit department review indicates no evidence of elevated market risk, the loan is removed from the troubled debt restructuring classification.

- 51 -

LOAN DELINQUENCY

The following table summarizes loan delinquency in total dollars and as a percentage of the total loan portfolio:

	At September 30,			At December 31,			At June 30,			At December 31,
	2018			2017			2019			2018
	(Dollars in Thousands)						(Dollars in Thousands)

Loans past due less than 90 days	$	4,471		$	1,878		$	4,780		$	1,925
Loans past due 90 days or more		4,622			3,974			3,554			5,025
Total loans past due	$	9,093		$	5,852		$	8,334		$	6,950

Total loans past due to total loans receivable		0.67	%		0.45	%		0.61	%		0.50	%

Past due loans increased by ~~$3.2~~$1.4 million, or ~~55.4%~~19.9%, to ~~$9.1~~$8.3 million at ~~September~~June 30, ~~2018~~2019 from ~~$5.9~~$7.0 million at December 31, ~~2017.~~2018. Loans past due less than 90 days increased by ~~$2.6 million, or 138.1% due primarily to an increase in the one- to four-family category.~~$2.9 million. Loans past due 90 days or more ~~increased~~decreased by ~~$648,000,~~$1.4 million, or ~~16.3%~~29.3%, during the ~~nine~~six months ended ~~September~~June 30, ~~2018.~~2019.

~~- 49 -~~

REAL ESTATE OWNED

Total real estate owned decreased by ~~$2.4~~$468,000, or 21.7%, to $1.7 million ~~or 52.4%,~~at June 30, 2019, compared to $2.2 million at ~~September 30, 2018, compared to $4.6 million at~~ December 31, ~~2017.~~2018. During the ~~nine~~six months ended ~~September~~June 30, ~~2018, $545,000~~2019, $743,000 was transferred from loans to real estate owned upon completion of foreclosure. During the same period, sales of real estate owned totaled ~~$2.6~~$1.2 million. ~~A total of $301,000 in~~There were no write downs which occurred during the ~~nine~~six months ended ~~September~~June 30, ~~2018.~~2019. New appraisals received on real estate owned and collateral dependent impaired loans are based upon an ~~"as~~“as is ~~value"~~value” assumption. During the period of time in which we are awaiting receipt of an updated appraisal, loans evaluated for impairment based upon collateral value are measured by the following:

●		Applying an updated adjustment factor (as described previously) to an existing appraisal;
●		Confirming that the physical condition of the real estate has not significantly changed since the last valuation date;
●		Comparing the estimated current value of the collateral to that of updated sales values experienced on similar collateral;
●		Comparing the estimated current value of the collateral to that of updated values seen on current appraisals of similar collateral; and
●		Comparing the estimated current value to that of updated listed sales prices on our real estate owned and that of similar properties (not owned by the Company).

Virtually all habitable real estate owned (both residential and commercial properties) is managed with the intent of attracting a lessee to generate revenue. Foreclosed properties are recorded at the lower of carrying value or fair value, less costs to sell, with charge-offs, if any, charged to the allowance for loan losses upon transfer to real estate ~~owned.~~owned within 90 days of being transferred. Subsequent write-downs to reflect current fair market value, as well as gains and losses upon disposition and revenue and expenses incurred in maintaining such properties, are treated as period costs and included in real estate owned in the consolidated statements of income. The fair value is primarily based upon updated appraisals in addition to an analysis of current real estate market conditions.

- 52 -

ALLOWANCE FOR LOAN LOSSES

	At or for the Nine Months						At or for the Six Months
	Ended September 30,						Ended June 30,
	2018			2017			2019			2018
	(Dollars in Thousands)						(Dollars in Thousands)

Balance at beginning of period	$	14,077		$	16,029		$	13,249		$	14,077
Provision for loan losses		(1,060	)		(1,166	)		(650	)		(1,100	)
Charge-offs:
Mortgage
One- to four-family		68			1,092			25			62
Multi-family		13			92			1			-
Home equity		1			-			8			-
Commercial real estate		-			6			-			-
Construction and land		-			14			-			-
Consumer		-			-			5			-
Commercial		-			-			-			-
Total charge-offs		82			1,204			39			62
Recoveries:
Mortgage
One- to four-family		150			200			35			85
Multi-family		82			102			9			70
Home equity		18			21			12			13
Commercial real estate		1			1			1			1
Construction and land		40			80			-			40
Consumer		-			-			-			-
Commercial		-			-			-			-
Total recoveries		291			404			57			209
Net (recoveries) charge-offs		(209	)		800
Net recoveries								(18	)		(147	)
Allowance at end of period	$	13,226		$	14,063		$	12,617		$	13,124

Ratios:
Allowance for loan losses to non-accrual loans at end of period		202.11	%		200.64	%		221.93	%		214.41	%
Allowance for loan losses to loans receivable at end of period		0.97	%		1.12	%		0.92	%		0.98	%
Net (recoveries) charge-offs to average loans outstanding (annualized)		(0.02	)%		0.09	%
Provision for loan losses to net recoveries (charge-offs)		507.18	%		(145.75	)%
Net (recoveries) charge-offs to beginning of the period allowance (annualized)		(1.99	)%		6.67	%
Net recoveries to average loans outstanding (annualized)								0.00	%		(0.02	)%
Provision for loan losses to net recoveries								3,611.11	%		748.30	%
Net recoveries to beginning of the period allowance (annualized)								(0.27	)%		(2.11	)%

~~- 50 -~~

The allowance for loan losses decreased ~~$851,000~~$632,000 to $12.6 million at June 30, 2019, compared to $13.2 million at ~~September 30, 2018, compared to $14.1 million at~~ December 31, ~~2017.~~2018. The decrease in allowance for loan losses reflects the negative provision. The negative provision recorded during the current year reflects a continued improvement in the overall risk profile of the loan portfolio.

~~Net~~We had net recoveries ~~totaled $209,000,~~of $18,000, or less than 0.01% of average loans annualized, for the six months ended June 30, 2019, compared to net recoveries of $147,000, or approximately 0.02% of average loans annualized, for the ~~nine~~six months ended ~~September~~June 30, ~~2018, compared to net charge-offs of $800,000, or 0.09% of average loans annualized, for the nine months ended September 30, 2017.~~2018. Of the ~~$82,000~~$39,000 in charge-offs during the ~~nine~~six months ended ~~September~~June 30, ~~2018, most~~2019, the majority of the activity related to loans secured by one- to four-family residential loans.

Our underwriting policies and procedures emphasize that credit decisions must rely on both the credit quality of the borrower and the estimated value of the underlying collateral. Credit quality is assured only when the estimated value of the collateral is objectively determined and is not subject to significant fluctuation.

The allowance for loan losses has been determined in accordance with GAAP. We are responsible for the timely and periodic determination of the amount of the allowance required. Any future provisions for loan losses will continue to be based upon our assessment of the overall loan portfolio and the underlying collateral, trends in non-performing loans, current economic conditions and other relevant factors. To the best of ~~management's~~management’s knowledge, all probable losses have been provided for in the allowance for loan losses.

The establishment of the amount of the loan loss allowance inherently involves judgments by management as to the appropriateness of the allowance, which ultimately may or may not be correct. Higher than anticipated rates of loan default would likely result in a need to increase provisions in future years.

- 53 -

Liquidity and Capital Resources

We maintain liquid assets at levels we consider adequate to meet our liquidity needs. We adjust our liquidity levels to fund loan commitments, repay our borrowings, fund deposit outflows and pay real estate taxes on mortgage loans. We also adjust liquidity as appropriate to meet asset and liability management objectives. The level of our liquidity position at any point in time is dependent upon the judgment of the senior management as supported by the Asset/Liability Committee. Liquidity is monitored on a daily, weekly and monthly basis using a variety of measurement tools and indicators.

Our primary sources of liquidity are deposits, amortization and repayment of loans, sales of loans held for sale, maturities of investment securities and other short-term investments, and earnings and funds provided from operations. While scheduled principal repayments on loans are a relatively predictable source of funds, deposit flows and loan repayments are greatly influenced by market interest rates, economic conditions, and rates offered by our competitors. We set the interest rates on our deposits to maintain a desired level of total deposits. In addition, we invest excess funds in short-term, interest-earning assets, which provide liquidity to meet lending requirements. Additional sources of liquidity used for the purpose of managing long- and short-term cash flows include advances from the FHLB.

During the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 primary uses of cash and cash equivalents included: ~~$1.93~~$1.27 billion in funding loans held for sale, ~~$66.2 million increase in loans receivable, $23.8~~$19.8 million for cash dividends paid, ~~$25.2 million for repayment of short-term borrowings, $13.2~~$6.8 million for purchases of mortgage related securities, and ~~$9.4~~$14.4 million in purchases of our common stock.

During the ~~nine~~six months ended ~~September~~June 30, 2019, primary sources of cash and cash equivalents included: $1.23 billion in proceeds from the sale of loans held for sale, $65.0 million in additional proceeds from long-term borrowings, $16.5 million from an increase in deposits, $18.6 million in additional proceeds from short-term borrowings, $12.9 million in principal repayments on mortgage related securities, $7.7 million from a decrease in loans receivable, and $16.2 million in net income.

During the six months ended June 30, 2018 primary uses of cash and cash equivalents included: $1.19 billion funding loans held for sale, a $50.5 million increase in funding loans receivable, $20.5 million for cash dividends paid, $43.8 million repayment of short-term borrowings, a $5.5 million decrease in advance payments by borrowers for taxes, and $4.0 million in purchases of our common stock.

During the six months ended June 30, 2018, primary sources of cash and cash equivalents included: ~~$1.97~~$1.25 billion in proceeds from the sale of loans held for sale, $90.0 million in additional proceeds from long-term FHLB ~~debt, $22.2~~borrowings, $14.6 million in principal repayments on mortgage related securities, ~~$25.1~~$16.4 million in net income, ~~$8.6~~$3.1 million from maturities of debt securities, ~~$37.1~~and $28.1 million increase in ~~deposits and $13.3 million from advanced payments by borrowers for taxes.~~

During the nine months ended September 30, 2017 primary uses of cash and cash equivalents included: $1.88 billion in funding loans held for sale, $85.7 million increase in loans receivable, $69.0 decrease in repurchase agreements, $23.6 million for cash dividends paid, $7.7 million decrease from fewer short-term borrowings, $6.9 million in purchases of mortgage related securities, $6.1 million in purchases of debt securities, and $5.2 million in purchases of FHLB stock.

During the nine months ended September 30, 2017, primary sources of cash and cash equivalents included: $2.03 billion in proceeds from the sale of loans held for sale, $125.0 million in proceeds from long-term FHLB debt, $25.2 million in principal repayments on mortgage related securities, $22.8 million in net income, $13.9 million from maturities of debt securities, $7.4 million increase in deposits, $6.0 million increase in advance payments by borrowers for taxes, and $3.1 million from real estate owned sales.deposits.

A portion of our liquidity consists of cash and cash equivalents, which are a product of our operating, investing and financing activities. At ~~September~~June 30, 2019 and 2018, ~~and 2017,~~ respectively, ~~$58.9~~$70.1 million and ~~$92.6~~$78.1 million of our assets were invested in cash and cash equivalents. At ~~September~~June 30, ~~2018,~~2019, cash and cash equivalents were comprised of the following: ~~$33.0~~$47.3 million in cash held at the Federal Reserve Bank and other depository institutions and ~~$25.9~~$22.9 million in federal funds sold and short-term investments. Our primary sources of cash are principal repayments on loans, proceeds from the calls and maturities of debt and mortgage-related securities, increases in deposit accounts and advances from the FHLB.

Liquidity management is both a daily and longer-term function of business management. If we require funds beyond our ability to generate them internally, borrowing agreements exist with the FHLB which provide an additional source of funds. At ~~September~~June 30, ~~2018,~~2019, we had ~~$430.0~~$495.0 million in long term advances from the FHLB with contractual maturity dates in ~~2021,~~ 2027, 2028, and ~~2028. The 2021 advance maturities have quarterly call options beginning in June 2018 and September 2018.~~2029. The 2027 advance maturities have single call options in ~~May 2019, June 2019,~~ August 2019 and December 2019. The 2028 advance maturities have single call options in March 2020, March 2021, May 2020, and May 2021, along with two advances that have quarterly call options beginning in June 2020 and September 2020. The 2029 advance maturities have quarterly call options in September 2019, November 2020, August 2021, and May 2022. As an additional source of funds, the mortgage banking segment has a repurchase agreement.As an additional source of funds, the mortgage banking segment has a repurchase agreement. At ~~September~~June 30, ~~2018,~~2019, we had ~~$16.1~~$23.7 million outstanding under the repurchase agreement with a total outstanding commitment of $35.0 million.

~~- 51 -~~

At ~~September~~June 30, ~~2018,~~2019, we had outstanding commitments to originate loans receivable of ~~$29.2~~$85.6 million. In addition, at ~~September~~June 30, ~~2018,~~2019, we had unfunded commitments under construction loans of ~~$49.9~~$60.0 million, unfunded commitments under business lines of credit of ~~$17.7~~$13.8 million and unfunded commitments under home equity lines of credit and standby letters of credit of ~~$15.7~~$14.9 million. At ~~September~~June 30, ~~2018,~~2019, certificates of deposit scheduled to mature in one year or less totaled ~~$509.3~~$538.4 million. Based on prior experience, management believes that, subject to the ~~Bank's~~Bank’s funding needs, a significant portion of such deposits will remain with us, although there can be no assurance that this will be the case. In the event a significant portion of our deposits is not retained by us, we will have to utilize other funding sources, such as FHLB advances, in order to maintain our level of assets. However, we cannot assure that such borrowings would be available on attractive terms, or at all, if and when needed. Alternatively, we could reduce our level of liquid assets, such as our cash and cash equivalents and securities available-for-sale in order to meet funding needs. In addition, the cost of such deposits may be significantly higher if market interest rates are higher or there is an increased amount of competition for deposits in our market area at the time of renewal.

Waterstone Financial, Inc. is a separate legal entity from WaterStone Bank and must provide for its own liquidity to pay dividends to its shareholders, repurchase shares of its common stock, and for other corporate purposes. The primary source of liquidity for Waterstone Financial, Inc. is dividend payments from WaterStone Bank. The ability of WaterStone Bank to pay dividends is subject to regulatory restrictions. At ~~September~~June 30, ~~2018,~~2019, Waterstone Financial, Inc. (on an unconsolidated basis) had liquid assets totaling ~~$27.3~~$55.3 million.

Capital

Shareholders' equity decreased by ~~$7.5~~$12.9 million to ~~$404.6~~$386.8 million at ~~September~~June 30, ~~2018~~2019 from December 31, ~~2017.~~2018. Shareholders' equity decreased primarily due to the declaration of regular dividends and a special dividend and the repurchase of ~~stock, and the decrease in the fair value of the security portfolio.~~stock. Partially offsetting the decreases, ~~were~~the increases related to net income, additional paid in capital as stock options were exercised, equity awards vesting, the increase in the fair value of the security portfolio, and unearned ESOP shares as they continue to vest.

- 54 -

The Company's Board of Directors authorized a stock repurchase program in the ~~first quarter of 2015. The Company authorized two stock repurchase programs in the~~ second quarter of ~~2015. These first three programs have been either fulfilled or cancelled~~2019. The timing of the purchases will depend on certain factors, including but not limited to, market conditions and ~~replaced. The Company's Board~~prices, available funds and alternative uses of ~~Directors authorized the current fourth stock repurchase program in the third quarter of 2015.~~capital. The timing of the repurchases will depend on certain factors, including but not limited to, market conditions and prices, available funds and alternative uses of capital. The stock repurchase program may be carried out through open-market purchases, block trades, negotiated private transactions and pursuant to a trading plan that will be adopted in accordance with Rule 10b5-1 under the Securities Exchange Act of 1934. Repurchased shares are held by the Company as authorized but unissued shares.

As of ~~September~~June 30, ~~2018,~~2019, the Company had repurchased ~~6,386,553~~7,881,953 shares at an average price of ~~$13.31~~$13.94 under previously approved stock repurchase plans. As of ~~September~~June 30, ~~2018,~~2019, the Company is authorized to purchase up to ~~389,300~~1.8 million additional shares under the current approved stock repurchase program.

WaterStone Bank is subject to various regulatory capital requirements, including a risk-based capital measure. The risk-based capital guidelines include both a definition of capital and a framework for calculating risk-weighted assets by assigning assets and off-balance sheet items to broad risk categories. At ~~September~~June 30, ~~2018,~~2019, WaterStone Bank exceeded all regulatory capital requirements and is considered ~~"well capitalized"~~“well capitalized” under regulatory guidelines. See ~~"Notes~~“Notes to Unaudited Consolidated Financial Statements - Note 8 Regulatory Capital."”

Contractual Obligations, Commitments, Contingent Liabilities, and Off-balance Sheet Arrangements

The following tables present information indicating various contractual obligations and commitments of the Company as of ~~September~~June 30, ~~2018~~2019 and the respective maturity dates.

					More than		More than								More than		More than
					One Year		Three Years		Over						One Year		Three Years		Over
			One Year		Through		Through		Five				One Year		Through		Through		Five
	Total		or Less		Three Years		Five Years		Years		Total		or Less		Three Years		Five Years		Years
	(In Thousands)										(In Thousands)
Demand deposits (3)	$	130,969	$	130,969	$	-	$	-	$	-	$	127,123	$	127,123	$	-	$	-	$	-
Money market and savings deposits (3)		159,742		159,742		-		-		-		182,222		182,222		-		-		-
Time deposit (3)		713,739		509,294		200,878		3,567		-		745,651		538,390		204,244		3,017		-
Repurchase agreements (3)												23,681		23,681		-		-		-
Federal Home Loan Bank advances (1)		16,132		16,132		-		-		-		495,000		-		-		-		495,000
Repurchase agreements (3)		435,000		5,000		-		-		430,000
Operating leases (2)		8,898		2,964		3,418		1,588		928		11,316		3,474		4,551		2,299		992
	$	1,464,480	$	824,101	$	204,296	$	5,155	$	430,928	$	1,584,993	$	874,890	$	208,795	$	5,316	$	495,992

⁽¹⁾ Secured under a blanket security agreement on qualifying assets, principally, mortgage loans. Excludes interest which will accrue on the advances. See call provisions in Note 7 - Borrowings.

⁽²⁾ Represents non-cancelable operating leases for offices and equipment.

⁽³⁾ Excludes interest.

~~- 52 -~~

~~Herrington et al. v. Waterstone Mortgage Corporation~~

~~Waterstone Mortgage Corporation is a defendant in a class action lawsuit that was filed in the United States District Court for the Western District of Wisconsin~~See Note 11 Commitments, Off-Balance Sheet Arrangements, and ~~subsequently compelled to arbitration before the American Arbitration Association. The plaintiff class alleged that Waterstone Mortgage Corporation violated certain provisions~~Contingent Liabilities of the ~~Fair Labor Standards Act (FLSA) and failed~~notes to ~~pay loan officers consistent with their employment agreements. On July 5, 2017, the arbitrator issued a Final Award finding Waterstone Mortgage Corporation liable~~unaudited consolidated financial statements for unpaid minimum wages, overtime, unreimbursed business expenses, and liquidated damages under the FLSA. On December 8, 2017, the District Court confirmed the award in large part, and entered a judgment against Waterstone in the amount of $7,267,919 in damages to Claimants, $3,298,851 in attorney fees and costs, and a $20,000 incentive fee to Plaintiff Herrington, plus post-judgment interest. On February 12, 2018, the District Court awarded post-arbitration fees and costs of approximately $98,000. The judgment was appealed by Waterstone to the Seventh Circuit Court of Appeals, where oral argument was held on May 29, 2018. On October 22, 2018, the Seventh Circuit issued a ruling vacating the District Court's order enforcing the arbitration award. If the District Court determines the agreement only allows for individual arbitration, the award would be vacated and the case sent to individual arbitration for a new proceeding. If the District Court determines the arbitration agreement nevertheless allows for collective arbitration, the District Court could confirm the prior award.

If the judgment is upheld in full, the Company has estimated that the award, which includes attorney's fees, costs, and interest, could be as high as $11 million. However, Waterstone has meaningful appellate rights and intends to vigorously defend its interests in this matter, including arguing for complete reversal on appeal. Although the Company believes there is a strong basis to vacate the award, there remains a reasonable possibility that the Court's judgment will be affirmed in whole or in part, with the possible range of loss from $0 to $11 million. We do not believe that the loss is probable at this time, as that term is used in assessing loss contingencies. Accordingly, in accordance with the authoritative guidance in the evaluation of contingencies, the Company has not recorded an accrual related to this matter.additional information.

~~Werner v. Waterstone Mortgage Corporation~~

Waterstone Mortgage Corporation is a defendant in a putative collection action lawsuit that was filed on August 4, 2017 in the United States District Court for the Western District of Wisconsin, Werner et al. v. Waterstone Mortgage Corporation. Plaintiffs allege that Waterstone Mortgage Corporation violated the Fair Labor Standards Act (FLSA) by failing to pay loan officers minimum and overtime wages. On October 26, 2017, Plaintiffs moved for conditional certification and to provide notice to the putative class. On February 9, 2018, the Court denied Plaintiffs' motion for conditional certification and notice. The Company intends to continue to vigorously defend its interests in this matter and pursue all possible defenses against the claims. Given the early stage of the litigation, the Company is not yet able to make a determination as to the likelihood of an unfavorable outcome in this matter, or is it able to estimate the range of any possible loss.

Off-Balance Sheet Commitments

The following table details the amounts and expected maturities of significant off-balance sheet commitments as of ~~September~~June 30, ~~2018.~~2019.

					More than		More than								More than		More than
					One Year		Three Years		Over						One Year		Three Years		Over
			One Year		Through		Through		Five				One Year		Through		Through		Five
	Total		or Less		Three Years		Five Years		Years		Total		or Less		Three Years		Five Years		Years
	(In Thousands)										(In Thousands)
Real estate loan commitments (1)	$	29,213	$	29,213	$	-	$	-	$	-	$	85,611	$	85,611	$	-	$	-	$	-
Unused portion of home equity lines of credit (2)		14,850		14,850		-		-		-		14,742		14,742		-		-		-
Unused portion of construction loans (3)		49,850		49,850		-		-		-		60,028		60,028		-		-		-
Unused portion of business lines of credit		17,740		17,740		-		-		-		13,806		13,806		-		-		-
Standby letters of credit		839		839		-		-		-		161		161		-		-		-
Total Other Commitments	$	112,492	$	112,492	$	-	$	-	$	-	$	174,348	$	174,348	$	-	$	-	$	-

General: Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract and generally have fixed expiration dates or other termination clauses.

⁽¹⁾ Commitments for loans are extended to customers for up to 90 days after which they expire.

⁽²⁾ Unused portions of home equity loans are available to the borrower for up to 10 years.

⁽³⁾ Unused portions of construction loans are available to the borrower for up to one year.

- 5355 -

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Management of Market Risk

General. The majority of our assets and liabilities are monetary in nature. Consequently, our most significant form of market risk is interest rate risk. Our assets, consisting primarily of mortgage loans, have longer maturities than our liabilities, consisting primarily of deposits. As a result, a principal part of our business strategy is to manage interest rate risk and reduce the exposure of our net interest income to changes in market interest rates. Accordingly, WaterStone ~~Bank's~~Bank’s board of directors has established an Asset/Liability Committee which is responsible for evaluating the interest rate risk inherent in our assets and liabilities, for determining the level of risk that is appropriate given our business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the guidelines approved by the board of directors. Management monitors the level of interest rate risk on a regular basis and the Asset/Liability Committee meets at least weekly to review our asset/liability policies and interest rate risk position, which are evaluated quarterly.

We have sought to manage our interest rate risk in order to minimize the exposure of our earnings and capital to changes in interest rates. We have implemented the following strategies to manage our interest rate risk: (i) emphasizing variable rate loans including variable rate one- to four-family, and commercial real estate loans as well as three to five year commercial real estate balloon loans; (ii) reducing and shortening the expected average life of the investment portfolio; and (iii) whenever possible, lengthening the term structure of our deposit base and our borrowings from the FHLB. These measures should reduce the volatility of our net interest income in different interest rate environments.

Income Simulation. Simulation analysis is an estimate of our interest rate risk exposure at a particular point in time. At least quarterly we review the potential effect changes in interest rates may have on the repayment or repricing of rate sensitive assets and funding requirements of rate sensitive liabilities. Our most recent simulation uses projected repricing of assets and liabilities at ~~September~~June 30, ~~2018~~2019 on the basis of contractual maturities, anticipated repayments and scheduled rate adjustments. Prepayment rate assumptions may have a significant impact on interest income simulation results. Because of the large percentage of loans and mortgage-backed securities we hold, rising or falling interest rates may have a significant impact on the actual prepayment speeds of our mortgage related assets that may in turn affect our interest rate sensitivity position. When interest rates rise, prepayment speeds slow and the average expected lives of our assets would tend to lengthen more than the expected average lives of our liabilities and therefore would most likely have a positive impact on net interest income and earnings.

The following interest rate scenario displays the percentage change in net interest income over a one-year time horizon assuming increases of 100, 200 and 300 basis points and a decreases of 100 basis points. The results incorporate actual cash flows and repricing characteristics for balance sheet accounts following an instantaneous parallel change in market rates based upon a static (no growth balance sheet).

Analysis of Net Interest Income Sensitivity

	Immediate Change in Rates							Immediate Change in Rates
		+300		+200	+100	-100			+300		+200	+100	-100
	(Dollar Amounts in Thousands)							(Dollar Amounts in Thousands)
As of September 30, 2018
As of June 30, 2019
Dollar Change	$	305		420	373	(666	)	$	272		372	153	(1,413	)
Percentage Change		0.59	%	0.81	0.72	(1.29	)		0.52	%	0.71	0.29	(2.70	)

At ~~September~~June 30, ~~2018,~~2019, a 100 basis point instantaneous increase in interest rates had the effect of increasing forecast net interest income over the next 12 months by ~~0.72%~~0.29% while a 100 basis point decrease in rates had the effect of decreasing net interest income by ~~1.29%~~2.70%.

Item 4. Controls and Procedures

Disclosure Controls and Procedures: Company management, with the participation of the ~~Company's~~Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the ~~Company's~~Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the ~~"Exchange Act"~~“Exchange Act”)) as of the end of the period covered by this report. Based on such evaluation, the ~~Company's~~Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the ~~Company's~~Company’s disclosure controls and procedures are effective.

Internal Control Over Financial Reporting: There have been no material changes in the ~~Company's~~Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the ~~Company's~~Company’s internal control over financial reporting.

- 5456 -

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

~~WaterStone Bank~~The information required by this item is set forth in Part I, Item 1, Note 11 Commitments, Off-Balance Sheet Arrangements, and its wholly owned subsidiary, Waterstone Mortgage Corporation are involved in various legal actions arising in the normal course of business, including the proceeding specifically discussed below. While the ultimate outcome of pending proceedings cannot be predicted with certainty, it is the opinion of management, after consultation with counsel representing us in such proceedings, that the resolution of these proceedings will not have a material adverse effect on our consolidated financial position or results of operation.Contingent Liabilities.

~~Herrington et al. v. Waterstone Mortgage Corporation~~

Waterstone Mortgage Corporation is a defendant in a class action lawsuit that was filed in the United States District Court for the Western District of Wisconsin and subsequently compelled to arbitration before the American Arbitration Association. The plaintiff class alleged that Waterstone Mortgage Corporation violated certain provisions of the Fair Labor Standards Act (FLSA) and failed to pay loan officers consistent with their employment agreements. On July 5, 2017, the arbitrator issued a Final Award finding Waterstone Mortgage Corporation liable for unpaid minimum wages, overtime, unreimbursed business expenses, and liquidated damages under the FLSA. On December 8, 2017, the District Court confirmed the award in large part, and entered a judgment against Waterstone in the amount of $7,267,919 in damages to Claimants, $3,298,851 in attorney fees and costs, and a $20,000 incentive fee to Plaintiff Herrington, plus post-judgment interest. On February 12, 2018, the District Court awarded post-arbitration fees and costs of approximately $98,000. The judgment was appealed by Waterstone to the Seventh Circuit Court of Appeals, where oral argument was held on May 29, 2018. On October 22, 2018, the Seventh Circuit issued a ruling vacating the District Court's order enforcing the arbitration award. If the District Court determines the agreement only allows for individual arbitration, the award would be vacated and the case sent to individual arbitration for a new proceeding. If the District Court determines the arbitration agreement nevertheless allows for collective arbitration, the District Court could confirm the prior award.

~~Werner v. Waterstone Mortgage Corporation~~

Waterstone Mortgage Corporation is a defendant in a putative collection action lawsuit that was filed on August 4, 2017 in the United States District Court for the Western District of Wisconsin, Werner et al. v. Waterstone Mortgage Corporation. Plaintiffs allege that Waterstone Mortgage Corporation violated the Fair Labor Standards Act (FLSA) by failing to pay loan officers minimum and overtime wages. On October 26, 2017, Plaintiffs moved for conditional certification and to provide notice to the putative class. On February 9, 2018, the Court denied Plaintiffs' motion for conditional certification and notice. The Company intends to continue to vigorously defend its interests in this matter and pursue all possible defenses against the claims. Given the early stage of the litigation, the Company is not yet able to make a determination as to the likelihood of an unfavorable outcome in this matter, or is it able to estimate the range of any possible loss.

Item 1A. Risk Factors

There have been no material changes in risk factors applicable to the Company from those disclosed in ~~"Risk Factors"~~“Risk Factors” in Item 1A of the ~~Company's~~Company’s Annual Report on Form 10-K for the year ended December 31, ~~2017.~~2018.

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

Following are the ~~Company's~~Company’s monthly common stock repurchases during the ~~third~~second quarter of ~~2018:~~2019:

Period Total Number of Shares Purchased Average Price Paid per Share Total Number of Shares Purchased as Part of Publicly Announced Plans
Maximum
Number of
Shares that May
Yet Be
Purchased Under
the Plan^(a)

July 1, 2018 - July 31, 2018 17,000 $ 17.01 17,000 694,200
August 1, 2018 - August 31, 2018 166,500 16.99 166,500 527,700
September 1, 2018 - September 30, 2018 138,400 17.06 138,400 389,300
Total 321,900 $ 17.02 321,900 389,300

Period	Total Number of Shares Purchased		Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans		Maximum Number of Shares that May Yet Be Purchased Under the Plan^(a)
April 1, 2019 - April 30, 2019		100	$	16.53		100		230,200
May 1, 2019 - May 31, 2019		230,200		16.70		230,200		0
June 1, 2019 - June 30, 2019		155,525		16.79		154,200		1,845,800
Total		385,825	$	16.74		384,500		1,845,800

(a)	On ~~September 4, 2015,~~May 30, 2019, the Board of Directors terminated the then-existing plan and authorized the repurchase of ~~1,500,000~~2,000,000 shares of common stock.

~~- 55 -~~

Item 3. Defaults Upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

Not applicable.

- 57 -

Item 6. Exhibits

(a) Exhibits: See Exhibit Index, which follows the signature page hereof.

Signatures~~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.

	WATERSTONE FINANCIAL, INC. (Registrant)
Date: ~~October 30, 2018~~July 31, 2019
	/s/ Douglas S. Gordon
	Douglas S. Gordon
	Chief Executive Officer Principal Executive Officer
Date: ~~October 30, 2018~~July 31, 2019
	/s/ Mark R. Gerke
	Mark R. Gerke
	Chief Financial Officer Principal Financial Officer

~~- 56 -~~

- 58 -

EXHIBIT INDEX

WATERSTONE FINANCIAL, INC.

Form 10-Q for Quarter Ended ~~September~~June 30, ~~2018~~2019

Exhibit No.	Description	Filed Herewith
10.1	Waterstone Financial, Inc. Incentive Plan†(1)
31.1	Sarbanes-Oxley Act Section 302 Certification signed by the Chief Executive Officer of Waterstone Financial, ~~Inc~~Inc..	X
31.2	Sarbanes-Oxley Act Section 302 Certification signed by the Chief Financial Officer of Waterstone Financial, Inc.	X
32.1	Certification pursuant to 18 U.S. C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 signed by the Chief Executive Officer of Waterstone Financial, Inc.	X
32.2	Certification pursuant to 18 U.S. C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 signed by the Chief Financial Officer of Waterstone Financial, Inc.	X
101	The following financial statements from Waterstone Financial, Inc. Quarterly Report on Form 10-Q for the quarter ended ~~September~~June 30, ~~2018,~~2019, formatted in Extensive Business Reporting Language (XBRL): (i) consolidated statements of financial condition, (ii) consolidated statements of income, (iii) consolidated statements of comprehensive income, (iv) consolidated statements of changes in shareholders' equity, (v) consolidated statements of cash flows and (vi) the notes to consolidated financial statements.	X

† Management compensation contract or agreement

(1) Incorporated by reference to Exhibit 10.1 to the Consent Report on Form 8-k filed with the SEC on March 25, 2019 (File No. 001-36271)

- 5759 -

Maryland	90-1026709
(State or other jurisdiction of incorporation or organization)	(IRS Employer Identification No.)

11200 W. Plank Court Wauwatosa, Wisconsin	53226
(Address of principal executive offices)	(Zip Code)

Title of each class		Trading Symbol		Name of each exchange on which registered
Common Stock, $0.01 Par Value		WSBF		The NASDAQ Stock Market, LLC

Large accelerated filer ☐□	Accelerated filer T	Non-accelerated filer ☐□	Smaller reporting company ☐□
Emerging growth company ☐□

	Mortgage banking derivatives, net
	(In Thousands)

Balance at December 31, 2016	$	3,334

Mortgage derivative loss, net		(1,330	)
Balance at December 31, 2017	$	2,004

Mortgage derivative gain, net		1,462
Balance at September 30, 2018	$	3,466