Close

Form 10-Q Waterstone Financial, For: Mar 31

May 13, 2020 4:19 PM EDT
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

Form 10-Q

T            Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended March 31, 2020

OR

      Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934


Commission File Number 001-36271

WATERSTONE FINANCIAL, INC.
(Exact name of registrant as specified in its charter)

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)

(414) 761-1000
(Registrant’s telephone number, including area code)

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

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

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes      T            No      

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes      T            No      

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

Large accelerated filer 
Accelerated filer T
Non-accelerated filer 
Smaller reporting company 
Emerging growth company 
 
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.             

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes                  No      T

The number of shares outstanding of the issuer’s common stock, $0.01 par value per share, was 25,915,118 at May 12, 2020.





WATERSTONE FINANCIAL, INC.

10-Q INDEX

 
Page No.
   
PART I. FINANCIAL INFORMATION
 
   
Item l. Financial Statements
 
Consolidated Statements of Financial Condition as of March 31, 2020 (unaudited) and December 31, 2019
3
Consolidated Statements of Income for the three months ended March 31, 2020 and 2019 (unaudited)
4
Consolidated Statements of Comprehensive Income for the three months ended March 31, 2020 and 2019 (unaudited)
5
Consolidated Statements of Changes in Shareholders’ Equity for the three months ended March 31, 2020 and 2019 (unaudited)
6
Consolidated Statements of Cash Flows for the three months ended March 31, 2020 and 2019 (unaudited)
7
Notes to Consolidated Financial Statements (unaudited)
8-34
   
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
35-51
Item 3. Quantitative and Qualitative Disclosures about Market Risk
 52
Item 4. Controls and Procedures
 53
   
PART II. OTHER INFORMATION
 
   
Item 1. Legal Proceedings
53
Item 1A. Risk Factors 53-54
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds  54
Item 3. Defaults Upon Senior Securities  55
Item 4. Mine Safety Disclosures  55
Item 5. Other Information
 55
Item 6. Exhibits
 55
Signatures
 56
   

- 2 -

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements


WATERSTONE FINANCIAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

   
(Unaudited)
       
   
March 31, 2020
   
December 31, 2019
 
Assets
 
(Dollars In Thousands, except share and per share data)
 
Cash
 
$
41,864
   
$
52,814
 
Federal funds sold
   
9,473
     
12,704
 
Interest-earning deposits in other financial institutions and other short term investments
   
7,787
     
8,782
 
Cash and cash equivalents
   
59,124
     
74,300
 
Securities available for sale (at fair value)
   
171,489
     
178,476
 
Loans held for sale (at fair value)
   
262,736
     
220,123
 
Loans receivable
   
1,409,378
     
1,388,031
 
Less: Allowance for loan losses
   
13,226
     
12,387
 
Loans receivable, net
   
1,396,152
     
1,375,644
 
                 
Office properties and equipment, net
   
24,621
     
25,028
 
Federal Home Loan Bank stock (at cost)
   
22,950
     
21,150
 
Cash surrender value of life insurance
   
70,018
     
69,665
 
Real estate owned, net
   
702
     
748
 
Prepaid expenses and other assets
   
48,884
     
31,213
 
Total assets
 
$
2,056,676
   
$
1,996,347
 
                 
Liabilities and Shareholders’ Equity
               
Liabilities:
               
Demand deposits
 
$
135,234
   
$
130,063
 
Money market and savings deposits
   
221,464
     
197,942
 
Time deposits
   
729,370
     
739,771
 
Total deposits
   
1,086,068
     
1,067,776
 
                 
Borrowings
   
522,180
     
483,562
 
Advance payments by borrowers for taxes
   
12,966
     
4,212
 
Other liabilities
   
63,636
     
47,111
 
Total liabilities
   
1,684,850
     
1,602,661
 
                 
Shareholders’ equity:
               
Preferred stock (par value $.01 per share)
               
Authorized -  50,000,000 shares at March 31, 2020 and at December 31, 2019, no shares issued
   
-
     
-
 
Common stock (par value $.01 per share)
               
Authorized - 100,000,000 shares at March 31, 2020 and at December 31, 2019
               
Issued - 26,274,974 at March 31, 2020 and 27,148,411 at December 31, 2019
               
Outstanding - 26,274,974 at March 31, 2020 and 27,148,411 at December 31, 2019
   
263
     
271
 
Additional paid-in capital
   
198,579
     
211,997
 
Retained earnings
   
187,812
     
197,393
 
Unearned ESOP shares
   
(16,320
)
   
(16,617
)
Accumulated other comprehensive income, net of taxes
   
1,492
     
642
 
Total shareholders’ equity
   
371,826
     
393,686
 
Total liabilities and shareholders’ equity
 
$
2,056,676
   
$
1,996,347
 

See accompanying notes to unaudited consolidated financial statements.
- 3 -

WATERSTONE FINANCIAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)

   
Three months ended March 31,
 
   
2020
   
2019
 
   
(In Thousands, except per share amounts)
 
             
Interest income:
           
Loans
 
$
17,687
   
$
17,104
 
Mortgage-related securities
   
702
     
759
 
Debt securities, federal funds sold and short-term investments
   
1,063
     
1,309
 
Total interest income
   
19,452
     
19,172
 
Interest expense:
               
Deposits
   
4,318
     
3,990
 
Borrowings
   
2,608
     
2,246
 
Total interest expense
   
6,926
     
6,236
 
Net interest income
   
12,526
     
12,936
 
Provision (credit) for loan losses
   
785
     
(680
)
Net interest income after provision (credit) for loan losses
   
11,741
     
13,616
 
Noninterest income:
               
Service charges on loans and deposits
   
481
     
379
 
Increase in cash surrender value of life insurance
   
353
     
344
 
Mortgage banking income
   
30,406
     
23,359
 
Other
   
224
     
175
 
Total noninterest income
   
31,464
     
24,257
 
Noninterest expenses:
               
Compensation, payroll taxes, and other employee benefits
   
24,401
     
20,639
 
Occupancy, office furniture, and equipment
   
2,741
     
2,776
 
Advertising
   
900
     
958
 
Data processing
   
1,006
     
769
 
Communications
   
338
     
328
 
Professional fees
   
1,832
     
695
 
Real estate owned
   
11
     
32
 
Loan processing expense
   
1,076
     
805
 
Other
   
2,903
     
2,347
 
Total noninterest expenses
   
35,208
     
29,349
 
Income before income taxes
   
7,997
     
8,524
 
Income tax expense
   
1,928
     
1,982
 
Net income
 
$
6,069
   
$
6,542
 
Income per share:
               
Basic
 
$
0.24
   
$
0.25
 
Diluted
 
$
0.24
   
$
0.24
 
Weighted average shares outstanding:
               
Basic
   
25,405
     
26,499
 
Diluted
   
25,612
     
26,720
 

See accompanying notes to unaudited consolidated financial statements.
- 4 -

WATERSONE FINANCIAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)

   
Three months ended March 31,
 
   
2020
   
2019
 
   
(In Thousands)
 
Net income
 
$
6,069
   
$
6,542
 
                 
Other comprehensive income, net of tax:
               
Net unrealized holding gains on available for sale securities:
               
Net unrealized holding gains arising during the period, net of tax expense of $(319) and $(565) respectively
   
850
     
1,510
 
Total other comprehensive income
   
850
     
1,510
 
Comprehensive income
 
$
6,919
   
$
8,052
 

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)
   
Total
Shareholders'
Equity
 
   
Shares
   
Amount
                               
For the three months ended March 31, 2019
 
(In Thousands, except per share amounts)
 
Balances at December 31, 2018
   
28,463
   
$
$285
   
$
232,406
   
$
187,153
   
$
(17,804
)
 
$
(2,361
)
 
$
399,679
 
                                                         
Comprehensive income:
                                                       
Net income
   
-
     
-
     
-
     
6,542
     
-
     
-
     
6,542
 
Other comprehensive income
   
-
     
-
     
-
     
-
     
-
     
1,510
     
1,510
 
Total comprehensive income
                                                   
8,052
 
                                                         
ESOP shares committed to be released to Plan participants
   
-
     
-
     
140
     
-
     
297
     
-
     
437
 
Cash dividend declared, $0.62 per share
   
-
     
-
     
-
     
(16,392
)
   
-
     
-
     
(16,392
)
Stock compensation activity, net of tax
   
23
     
-
     
292
     
-
     
-
     
-
     
292
 
Stock compensation expense
   
-
     
-
     
369
     
-
     
-
     
-
     
369
 
Purchase of common stock returned to authorized but unissued
   
(482
)
   
(5
)
   
(7,964
)
   
-
     
-
     
-
     
(7,969
)
Balances at March 31, 2019
   
28,004
   
$
280
   
$
225,243
   
$
177,303
   
$
(17,507
)
 
$
(851
)
 
$
384,468
 
                                                         
For the three months ended March 31, 2020
 
(In Thousands, except per share amounts)
 
Balances at December 31, 2019
   
27,148
   
$
$271
   
$
211,997
   
$
197,393
   
$
(16,617
)
 
$
642
   
$
393,686
 
                                                         
Comprehensive income:
                                                       
Net income
   
-
     
-
     
-
     
6,069
     
-
     
-
     
6,069
 
Other comprehensive income
   
-
     
-
     
-
     
-
     
-
     
850
     
850
 
Total comprehensive income
                                                   
6,919
 
                                                         
ESOP shares committed to be released to Plan participants
   
-
     
-
     
152
     
-
     
297
     
-
     
449
 
Cash dividend declared, $0.62 per share
   
-
     
-
     
-
     
(15,650
)
   
-
     
-
     
(15,650
)
Stock based compensation activity
   
39
     
1
     
452
     
-
     
-
     
-
     
453
 
Stock compensation expense
   
-
     
-
     
214
     
-
     
-
     
-
     
214
 
Purchase of common stock returned to authorized but unissued
   
(912
)
   
(9
)
   
(14,236
)
   
-
     
-
     
-
     
(14,245
)
Balances at March 31, 2020
   
26,275
   
$
263
   
$
198,579
   
$
187,812
   
$
(16,320
)
 
$
1,492
   
$
371,826
 

See accompanying notes to unaudited consolidated financial statements.

- 6 -

WATERSTONE FINANCIAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

   
Three months ended March 31,
 
   
2020
   
2019
 
   
(In Thousands)
 
             
Operating activities:
           
Net income
 
$
6,069
   
$
6,542
 
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
               
Provision (credit) for loan losses
   
785
     
(680
)
Provision for depreciation
   
646
     
608
 
Deferred taxes
   
40
     
1,187
 
Stock based compensation
   
214
     
369
 
Net amortization of premium/discount on debt and mortgage related securities
   
58
     
69
 
Amortization of unearned ESOP shares
   
449
     
437
 
Amortization and impairment of mortgage servicing rights
   
104
     
67
 
Gain on sale of loans held for sale
   
(31,837
)
   
(23,551
)
Loans originated for sale
   
(687,694
)
   
(491,239
)
Proceeds on sales of loans originated for sale
   
676,918
     
533,395
 
Increase in accrued interest receivable
   
(147
)
   
(357
)
Increase in cash surrender value of life insurance
   
(353
)
   
(344
)
(Decrease) increase in accrued interest on deposits and borrowings
   
(38
)
   
33
 
Decrease in prepaid tax expense
   
96
     
122
 
Net gain related to real estate owned
   
(5
)
   
(12
)
Change in other assets and other liabilities
   
(2,968
)
   
(8,882
)
Net cash (used in) provided by operating activities
   
(37,663
)
   
17,764
 
                 
Investing activities:
               
Net increase in loans receivable
   
(21,293
)
   
(756
)
Net change in FHLB stock
   
(1,800
)
   
-
 
Purchases of:
               
Mortgage related securities
   
(686
)
   
(2,745
)
Debt securities
   
(2,500
)
   
-
 
Premises and equipment, net
   
(241
)
   
(330
)
Proceeds from:
               
Principal repayments on mortgage-related securities
   
9,729
     
5,997
 
Maturities of debt securities
   
1,555
     
250
 
Sales of real estate owned
   
59
     
528
 
Net cash (used in) provided by investing activities
   
(15,177
)
   
2,944
 
                 
Financing activities:
               
Net increase in deposits
   
18,292
     
(1,154
)
Net change in short term borrowings
   
38,618
     
13,405
 
Cash paid for advance payments by borrowers for taxes
   
(3,040
)
   
(3,922
)
Cash dividends on common stock
   
(2,414
)
   
(2,628
)
Purchase of common stock returned to authorized but unissued
   
(14,245
)
   
(7,969
)
Proceeds from stock option exercises
   
453
     
292
 
Net cash provided by (used in) financing activities
   
37,664
     
(1,976
)
(Decrease) increase in cash and cash equivalents
   
(15,176
)
   
18,732
 
Cash and cash equivalents at beginning of period
   
74,300
     
86,101
 
Cash and cash equivalents at end of period
 
$
59,124
   
$
104,833
 
                 
Supplemental information:
               
Cash paid or credited during the period for:
               
Income tax payments
 
$
1,791
   
$
1,238
 
Interest payments
   
6,964
     
6,203
 
Noncash activities:
               
Loans receivable transferred to real estate owned
   
-
     
30
 
Dividends declared but not paid in other liabilities
   
16,737
     
17,562
 

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 13 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, 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, 2019 Annual Report on Form 10-K. Operating results for the three months ended March 31, 2020 are not necessarily indicative of the results that may be expected for the year ending December 31, 2020 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, income taxes, and fair value measurements. Actual results could differ from those estimates.

Impacts of COVID-19

In March, 2020, the World Health Organization declared the outbreak of COVID-19 as a global pandemic, which continues to spread throughout the United States and around the world. The declaration of a global pandemic indicates that almost all public commerce and related business activities must be, to varying degrees, curtailed with the goal of decreasing the rate of new infections. The outbreak of COVID-19 could adversely impact a broad range of industries in which the Company’s customers operate and impair their ability to fulfill their financial obligations to the Company. On March 3, 2020, the Federal Open Market Committee reduced the target federal funds rate by 50 basis points to 1.00% to 1.25%. This rate was further reduced to a target range of 0% to 0.25% on March 16, 2020. These reductions in interest rates and other effects of the COVID-19 outbreak may adversely affect the Company’s financial condition and results of operations. As a result of the spread of the COVID-19 coronavirus, economic uncertainties have arisen which are likely to negatively impact net interest income and noninterest income. Other financial impact could occur though such potential impact is unknown at this time.

Subsequent Events

The Company has evaluated subsequent events for potential recognition and/or disclosure through the date the unaudited consolidated financial statements included in this Quarterly Report on Form 10-Q were issued. There were no significant subsequent events for the quarter ended March 31, 2020 through the issuance date of these unaudited consolidated financial statements that warranted adjustment to or disclosure in the unaudited consolidated financial statements, other than that disclosed in Note 10 – Commitments, Off-Balance Sheet Arrangements and Contingent Liabilities.

Reclassifications

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.  The Company reclassified the Cost of Shares Repurchased line item presented in prior periods to the Additional Paid in Capital line item in the Consolidated Statements of Financial Condition.  The Cost of Shares Repurchased column was reclassified to the Additional Paid in Capital line in the Consolidated Statements of Changes in Shareholders’ Equity.

- 8 -

Impact of Recent Accounting Pronouncements

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 15.

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.

On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (CARES Act) was signed into law. It included an option for entities to delay the adoption of ASC Topic 326 until the earlier of the termination date of the national emergency declaration by the President or December 31, 2020. Due to the uncertainty on the economy and unemployment from COVID-19, the Company has determined to delay its adoption of ASU 2016-13 and has calculated and recorded its provision for loan losses under the incurred loss model that existed prior to ASU 2016-13.

The Company has input the available historical Company data to build an internal model and is reviewing the assumptions to support the calculation. Management’s methodology for estimating the allowance for credit losses under CECL includes the use of relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience by vintage classified by loans with similar risk profiles provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are considered for differences in current loan-specific risk characteristics such as changes in underwriting standards, portfolio mix, portfolio volume, delinquency rates, interest rates, or other relevant factors. Management will continue to review and adjust these and other factors. Ongoing evaluations have been performed by vintage adjusted for prepayments. For two portfolio segments, management expects to use a weighted average remaining maturity methodology, which contemplates loss expectations on a pool basis, relying on historic loss rates.

Management is validating the CECL model and methodologies; however we expect an initial increase to the allowance for credit loss, including reserves for unfunded commitments, not to exceed 130% of the December 31, 2019 allowance.  When finalized, this one-time increase as a result of the adoption of CECL will be recorded, net of tax, as an adjustment to retained earnings effective on the earlier of the termination date of the national emergency declaration by the President or December 31, 2020. This estimate is subject to change based on continuing refinement and validation of the model and methodologies.

Financial statement users should be aware that the allowance for credit loss is, by design, inherently sensitive to changes in economic outlook, loan and lease portfolio composition, portfolio duration, and other factors.

As we continue to evaluate the provisions of ASU 2016-13 as of and for the three months ended March 31, 2020, we are considering the following in developing our forecast and its effect on our CECL calculations:

Duration, extent and severity of COVID-19;
Effect of government assistance; and
Unemployment and effect on economies and markets.

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.

- 9 -

Note 2— Securities Available for Sale

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

   
March 31, 2020
 
   
Amortized cost
   
Gross unrealized gains
   
Gross unrealized losses
   
Fair value
 
   
(In Thousands)
 
Mortgage-backed securities
 
$
30,857
   
$
1,243
   
$
-
   
$
32,100
 
Collateralized mortgage obligations:
                               
Government sponsored enterprise issued
   
75,108
     
2,765
     
-
     
77,873
 
Mortgage-related securities
   
105,965
     
4,008
     
-
     
109,973
 
                                 
Municipal securities
   
50,282
     
1,680
     
-
     
51,962
 
Other debt securities
   
12,500
     
26
     
(2,972
)
   
9,554
 
Debt securities
   
62,782
     
1,706
     
(2,972
)
   
61,516
 
   
$
168,747
   
$
5,714
   
$
(2,972
)
 
$
171,489
 


   
December 31, 2019
 
   
Amortized cost
   
Gross unrealized gains
   
Gross unrealized losses
   
Fair value
 
   
(In Thousands)
 
Mortgage-backed securities
 
$
33,773
   
$
422
   
$
(45
)
 
$
34,150
 
Collateralized mortgage obligations:
                               
Government sponsored enterprise issued
   
81,232
     
776
     
(254
)
   
81,754
 
Mortgage-related securities
   
115,005
     
1,198
     
(299
)
   
115,904
 
                                 
Municipal securities
   
51,898
     
1,795
     
(1
)
   
53,692
 
Other debt securities
   
10,000
     
-
     
(1,120
)
   
8,880
 
Debt securities
   
61,898
     
1,795
     
(1,121
)
   
62,572
 
   
$
176,903
   
$
2,993
   
$
(1,420
)
 
$
178,476
 

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 March 31, 2020, $1.1 million of the Company’s mortgage related securities were pledged as collateral to secure mortgage banking related activities. At December 31, 2019, $1.2 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 March 31, 2020 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
 
$
3,497
   
$
3,502
 
Due after one year through five years
   
35,518
     
36,203
 
Due after five years through ten years
   
13,126
     
13,984
 
Due after ten years
   
10,641
     
7,827
 
Mortgage-related securities
   
105,965
     
109,973
 
   
$
168,747
   
$
171,489
 

- 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:

   
March 31, 2020
 
   
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
 
$
-
   
$
-
   
$
-
   
$
-
   
$
-
   
$
-
 
Collateralized mortgage obligations:
                                               
  Government sponsored enterprise issued
   
-
     
-
     
-
     
-
     
-
     
-
 
Municipal securities
   
-
     
-
     
-
     
-
     
-
     
-
 
Other debt securities
   
-
     
-
     
7,028
     
(2,972
)
   
7,028
     
(2,972
)
   
$
-
   
$
-
   
$
7,028
   
$
(2,972
)
 
$
7,028
   
$
(2,972
)


   
December 31, 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
 
$
2,929
   
$
(20
)
 
$
2,849
   
$
(25
)
 
$
5,778
   
$
(45
)
Collateralized mortgage obligations:
                                               
Government sponsored enterprise issued
   
21,723
     
(136
)
   
7,180
     
(118
)
   
28,903
     
(254
)
Municipal securities
   
100
     
(1
)
   
-
     
-
     
100
     
(1
)
Other debt securities
   
-
     
-
     
8,880
     
(1,120
)
   
8,880
     
(1,120
)
   
$
24,752
   
$
(157
)
 
$
18,909
   
$
(1,263
)
 
$
43,661
   
$
(1,420
)

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.

As of March 31, 2020, 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.  There have been no additional credit losses related to the security.  As of March 31, 2020, this security had an amortized cost of $116,000 and total life-to-date impairment of $94,000.

As of March 31, 2020, the Company had one corporate debt security which had been in an unrealized loss position for twelve months or longer and these securities represent a loss of 29.7% of their aggregate amortized cost. The security were determined not to be other-than-temporarily impaired as of March 31, 2020. The Company has determined that the decline in fair value of the security is primarily attributable to an increase in market interest rates compared to the stated rates on this security 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 the security before recovery of the amortized cost basis, it is not considered other-than-temporarily impaired. The unrealized losses for the corporate 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.

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 three months ended March 31, 2020 and March 31, 2019, there were no sales of securities.

- 11 -

Note 3 - Loans Receivable

Loans receivable at March 31, 2020 and December 31, 2019 are summarized as follows:

   
March 31, 2020
   
December 31, 2019
 
   
(In Thousands)
 
Mortgage loans:
           
Residential real estate:
           
One- to four-family
 
$
$479,259
   
$
$480,280
 
Multi-family
   
588,555
     
584,859
 
Home equity
   
17,649
     
18,071
 
Construction and land
   
44,655
     
37,033
 
Commercial real estate
   
246,370
     
236,703
 
Consumer
   
890
     
832
 
Commercial loans
   
32,000
     
30,253
 
   
$
$1,409,378
   
$
$1,388,031
 

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 $1.07 billion at March 31, 2020 and December 31, 2019, respectively, were pledged as collateral against $510.0 million and $470.0 million in outstanding Federal Home Loan Bank of Chicago ("FHLB") advances under a blanket security agreement at March 31, 2020 and December 31, 2019.

Certain of the Company's executive officers, directors, employees, and their related interests have loans with the Bank. Loans outstanding to such parties were approximately $6.3 million as of March 31, 2020 and December 31, 2019.  None of these loans were past due or considered impaired as of March 31, 2020 or December 31, 2019.

As of March 31, 2020 and December 31, 2019, there were no loans 90 or more days past due and still accruing interest.

An analysis of past due loans receivable as of March 31, 2020 and December 31, 2019 follows:

 
As of March 31, 2020
 
 
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
 
$
5,462
   
$
80
   
$
4,658
   
$
10,200
   
$
469,059
   
$
479,259
 
Multi-family
   
-
     
-
     
356
     
356
     
588,199
     
588,555
 
Home equity
   
334
     
-
     
43
     
377
     
17,272
     
17,649
 
Construction and land
   
-
     
-
     
-
     
-
     
44,655
     
44,655
 
Commercial real estate
   
-
     
-
     
70
     
70
     
246,300
     
246,370
 
Consumer
   
-
     
-
     
-
     
-
     
890
     
890
 
Commercial loans
   
22
     
-
     
-
     
22
     
31,978
     
32,000
 
Total
 
$
5,818
   
$
80
   
$
5,127
   
$
11,025
   
$
1,398,353
   
$
1,409,378
 

 
As of December 31, 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
 
$
1,179
   
$
638
   
$
3,969
   
$
5,786
   
$
474,494
   
$
480,280
 
Multi-family
   
-
     
-
     
360
     
360
     
584,499
     
584,859
 
Home equity
   
-
     
10
     
-
     
10
     
18,061
     
18,071
 
Construction and land
   
-
     
-
     
-
     
-
     
37,033
     
37,033
 
Commercial real estate
   
-
     
-
     
303
     
303
     
236,400
     
236,703
 
Consumer
   
-
     
-
     
-
     
-
     
832
     
832
 
Commercial loans
   
6
     
-
     
-
     
6
     
30,247
     
30,253
 
Total
 
$
1,185
   
$
648
   
$
4,632
   
$
6,465
   
$
1,381,566
   
$
1,388,031
 

(1)   Includes $525,000 and $53,000 at March 31, 2020 and December 31, 2019, respectively, which are on non-accrual status.
(2)   Includes $- and $291,000 at March 31, 2020 and December 31, 2019, respectively, which are on non-accrual status.
(3)   Includes $1.2 million and $2.0 million at March 31, 2020 and December 31, 2019, respectively, which are on non-accrual status.
- 12 -

A summary of the activity for the three months ended March 31, 2020 and 2019 in the allowance for loan losses follows:

   
One- to
Four- Family
   
Multi-Family
   
Home Equity
   
Construction and Land
   
Commercial Real Estate
   
Consumer
   
Commercial
   
Total
 
   
(In Thousands)
 
Three months ended March 31, 2020
                               
Balance at beginning of period
 
$
4,907
   
$
4,138
   
$
201
   
$
610
   
$
2,145
   
$
14
   
$
372
   
$
12,387
 
Provision (credit) for loan losses
   
(234
)
   
160
     
32
     
76
     
654
     
10
     
87
     
785
 
Charge-offs
   
(6
)
   
-
     
-
     
-
     
-
     
(1
)
   
-
     
(7
)
Recoveries
   
47
     
3
     
6
     
1
     
4
     
-
     
-
     
61
 
Balance at end of period
 
$
4,714
   
$
4,301
   
$
239
   
$
687
   
$
2,803
   
$
23
   
$
459
   
$
13,226
 

Three months ended March 31, 2019
                                     
Balance at beginning of period
 
$
5,742
   
$
4,153
   
$
325
   
$
400
   
$
2,126
   
$
20
   
$
483
   
$
13,249
 
Provision (credit) for loan losses
   
(550
)
   
174
     
(47
)
   
(47
)
   
(122
)
   
(13
)
   
(75
)
   
(680
)
Charge-offs
   
(24
)
   
-
     
(8
)
   
-
     
-
     
-
     
-
     
(32
)
Recoveries
   
13
     
4
     
6
     
-
     
1
     
-
     
-
     
24
 
Balance at end of period
 
$
5,181
   
$
4,331
   
$
276
   
$
353
   
$
2,005
   
$
7
   
$
408
   
$
12,561
 

A summary of the allowance for loan loss for loans evaluated individually and collectively for impairment by collateral class as of March 31, 2020 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
 
$
29
   
$
-
   
$
-
   
$
-
   
$
2
   
$
-
   
$
-
   
$
31
 
Allowance related to loans collectively evaluated for impairment
   
4,685
     
4,301
     
239
     
687
     
2,801
     
23
     
459
     
13,195
 
Balance at end of period
 
$
4,714
   
$
4,301
   
$
239
   
$
687
   
$
2,803
   
$
23
   
$
459
   
$
13,226
 
                                                                 
Loans individually evaluated for impairment
 
$
8,439
   
$
647
   
$
387
   
$
-
   
$
346
   
$
-
   
$
-
   
$
9,819
 
Loans collectively evaluated for impairment
   
470,820
     
587,908
     
17,262
     
44,655
     
246,024
     
890
     
32,000
     
1,399,559
 
Total gross loans
 
$
479,259
   
$
588,555
   
$
17,649
   
$
44,655
   
$
246,370
   
$
890
   
$
32,000
   
$
1,409,378
 

A summary of the allowance for loan loss for loans evaluated individually and collectively for impairment by collateral class as of December 31, 2019 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
 
$
32
   
$
-
   
$
-
   
$
-
   
$
7
   
$
-
   
$
-
   
$
39
 
Allowance related to loans collectively evaluated for impairment
   
4,875
     
4,138
     
201
     
610
     
2,138
     
14
     
372
     
12,348
 
Balance at end of period
 
$
4,907
   
$
4,138
   
$
201
   
$
610
   
$
2,145
   
$
14
   
$
372
   
$
12,387
 
                                                                 
Loans individually evaluated for impairment
 
$
8,725
   
$
667
   
$
84
   
$
-
   
$
581
   
$
-
   
$
-
   
$
10,057
 
Loans collectively evaluated for impairment
   
471,555
     
584,192
     
17,987
     
37,033
     
236,122
     
832
     
30,253
     
1,377,974
 
Total gross loans
 
$
480,280
   
$
584,859
   
$
18,071
   
$
37,033
   
$
236,703
   
$
832
   
$
30,253
   
$
1,388,031
 

- 13 -

The following table presents information relating to the Company’s internal risk ratings of its loans receivable as of March 31, 2020 and December 31, 2019:

   
One
to Four- Family
   
Multi-Family
   
Home
Equity
   
Construction
and Land
   
Commercial
Real Estate
   
Consumer
   
Commercial
   
Total
 
   
(In Thousands)
 
At March 31, 2020
                                               
Substandard
 
$
8,438
   
$
647
   
$
576
   
$
-
   
$
346
   
$
-
   
$
743
   
$
10,750
 
Watch
   
5,205
     
-
     
-
     
-
     
1,397
     
-
     
699
     
7,301
 
Pass
   
465,616
     
587,908
     
17,073
     
44,655
     
244,627
     
890
     
30,558
     
1,391,327
 
   
$
479,259
   
$
588,555
   
$
17,649
   
$
44,655
   
$
246,370
   
$
890
   
$
32,000
   
$
1,409,378
 
                                                                 
At December 31, 2019
                                                               
Substandard
 
$
8,725
   
$
668
   
$
285
   
$
-
   
$
581
   
$
-
   
$
754
   
$
11,013
 
Watch
   
5,975
     
-
     
3
     
-
     
1,412
     
-
     
847
     
8,237
 
Pass
   
465,580
     
584,191
     
17,783
     
37,033
     
234,710
     
832
     
28,652
     
1,368,781
 
   
$
480,280
   
$
584,859
   
$
18,071
   
$
37,033
   
$
236,703
   
$
832
   
$
30,253
   
$
1,388,031
 

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 loans 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 $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 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 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.

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.

- 14 -

The following tables present data on impaired loans at March 31, 2020 and December 31, 2019.

   
As of March 31, 2020
 
   
Recorded
Investment
   
Unpaid
Principal
   
Reserve
   
Cumulative
Charge-Offs
 
   
(In Thousands)
 
Total Impaired with Reserve
                       
One- to four-family
 
$
215
   
$
215
   
$
29
   
$
-
 
Multi-family
   
-
     
-
     
-
     
-
 
Home equity
   
-
     
-
     
-
     
-
 
Construction and land
   
-
     
-
     
-
     
-
 
Commercial real estate
   
2
     
411
     
2
     
409
 
Consumer
   
-
     
-
     
-
     
-
 
Commercial
   
-
     
-
     
-
     
-
 
     
217
     
626
     
31
     
409
 
Total Impaired with no Reserve
                               
One- to four-family
   
8,224
     
9,242
     
-
     
1,018
 
Multi-family
   
647
     
1,470
     
-
     
823
 
Home equity
   
387
     
387
     
-
     
-
 
Construction and land
   
-
     
-
     
-
     
-
 
Commercial real estate
   
344
     
344
     
-
     
-
 
Consumer
   
-
     
-
     
-
     
-
 
Commercial
   
-
     
-
     
-
     
-
 
     
9,602
     
11,443
     
-
     
1,841
 
Total Impaired
                               
One- to four-family
   
8,439
     
9,457
     
29
     
1,018
 
Multi-family
   
647
     
1,470
     
-
     
823
 
Home equity
   
387
     
387
     
-
     
-
 
Construction and land
   
-
     
-
     
-
     
-
 
Commercial real estate
   
346
     
755
     
2
     
409
 
Consumer
   
-
     
-
     
-
     
-
 
Commercial
   
-
     
-
     
-
     
-
 
   
$
9,819
   
$
12,069
   
$
31
   
$
2,250
 

   
As of December 31, 2019
 
   
Recorded
Investment
   
Unpaid
Principal
   
Reserve
   
Cumulative
Charge-Offs
 
   
(In Thousands)
 
Total Impaired with Reserve
                       
One- to four-family
 
$
217
   
$
217
   
$
32
   
$
-
 
Multi-family
   
-
     
-
     
-
     
-
 
Home equity
   
-
     
-
     
-
     
-
 
Construction and land
   
-
     
-
     
-
     
-
 
Commercial real estate
   
7
     
416
     
7
     
409
 
Consumer
   
-
     
-
     
-
     
-
 
Commercial
   
-
     
-
     
-
     
-
 
     
224
     
633
     
39
     
409
 
Total Impaired with no Reserve
                               
One- to four-family
   
8,508
     
9,531
     
-
     
1,023
 
Multi-family
   
667
     
1,491
     
-
     
824
 
Home equity
   
84
     
84
     
-
     
-
 
Construction and land
   
-
     
-
     
-
     
-
 
Commercial real estate
   
574
     
574
     
-
     
-
 
Consumer
   
-
     
-
     
-
     
-
 
Commercial
   
-
     
-
     
-
     
-
 
     
9,833
     
11,680
     
-
     
1,847
 
Total Impaired
                               
One- to four-family
   
8,725
     
9,748
     
32
     
1,023
 
Multi-family
   
667
     
1,491
     
-
     
824
 
Home equity
   
84
     
84
     
-
     
-
 
Construction and land
   
-
     
-
     
-
     
-
 
Commercial real estate
   
581
     
990
     
7
     
409
 
Consumer
   
-
     
-
     
-
     
-
 
Commercial
   
-
     
-
     
-
     
-
 
   
$
10,057
   
$
12,313
   
$
39
   
$
2,256
 

- 15 -

The difference between a 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 assessment that the full collection of the loan balance is not likely.

The following tables present data on impaired loans for the nine months ended March 31, 2020 and 2019.

   
Three months ended March 31,
 
   
2020
   
2019
 
   
Average
Recorded
Investment
   
Interest
Paid
   
Average
Recorded
Investment
   
Interest
Paid
 
   
(In Thousands)
 
Total Impaired with Reserve
                       
One- to four-family
 
$
216
   
$
4
   
$
354
   
$
6
 
Multi-family
   
-
     
-
     
349
     
10
 
Home equity
   
-
     
-
     
86
     
2
 
Construction and land
   
-
     
-
     
-
     
-
 
Commercial real estate
   
5
     
10
     
2,481
     
26
 
Consumer
   
-
     
-
     
-
     
-
 
Commercial
   
-
     
-
     
-
     
-
 
     
221
     
14
     
3,270
     
44
 
Total Impaired with no Reserve
                               
One- to four-family
   
8,265
     
98
     
7,652
     
114
 
Multi-family
   
656
     
17
     
945
     
20
 
Home equity
   
388
     
4
     
138
     
1
 
Construction and land
   
-
     
-
     
-
     
-
 
Commercial real estate
   
349
     
4
     
388
     
4
 
Consumer
   
-
     
-
     
-
     
-
 
Commercial
   
-
     
-
     
16
     
-
 
     
9,658
     
123
     
9,139
     
139
 
Total Impaired
                               
One- to four-family
   
8,481
     
102
     
8,006
     
120
 
Multi-family
   
656
     
17
     
1,294
     
30
 
Home equity
   
388
     
4
     
224
     
3
 
Construction and land
   
-
     
-
     
-
     
-
 
Commercial real estate
   
354
     
14
     
2,869
     
30
 
Consumer
   
-
     
-
     
-
     
-
 
Commercial
   
-
     
-
     
16
     
-
 
   
$
9,879
     
137
     
12,409
     
183
 

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 financial condition and prospects for repayment, including consideration of the 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 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 $9.6 million of impaired loans as of March 31, 2020 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’ 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 which may result in additional provisions to the allowance for loans losses or charge-offs.

At March 31, 2020, total impaired loans included $3.9 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, 2019, total impaired loans included $4.0 million of troubled debt restructurings.

- 16 -

The following presents data on troubled debt restructurings:

   
As of March 31, 2020
 
   
Accruing
 
Non-accruing
 
Total
 
   
Amount
   
Number
 
Amount
   
Number
 
Amount
   
Number
 
 
(Dollars in Thousands)
 
                               
One- to four-family
 
$
2,740
     
2
   
$
619
     
4
   
$
3,359
     
6
 
Multi-family
   
-
     
-
     
291
     
2
     
291
     
2
 
Commercial real estate
   
277
     
1
     
2
     
1
     
279
     
2
 
   
$
3,017
     
3
   
$
912
     
7
   
$
3,929
     
10
 

   
As of December 31, 2019
 
   
Accruing
 
Non-accruing
 
Total
 
   
Amount
   
Number
 
Amount
   
Number
 
Amount
   
Number
 
 
(Dollars in Thousands)
 
                               
One- to four-family
 
$
2,740
     
2
   
$
685
     
5
   
$
3,425
     
7
 
Multi-family
   
-
     
-
     
308
     
2
     
308
     
2
 
Commercial real estate
   
278
     
1
     
7
     
1
     
285
     
2
 
   
$
3,018
     
3
   
$
1,000
     
8
   
$
4,018
     
11
 

At March 31, 2020, $3.9 million in loans had been modified in troubled debt restructurings and $912,000 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 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, an $2,000 valuation allowance has been established as of March 31, 2020 with respect to the $3.9 million in troubled debt restructurings. As of December 31, 2019, a $7,000 valuation allowance had been established with respect to the $4.0 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 March 31, 2020
 
 
Performing in
accordance with
modified terms
   
In Default
   
Total
 
 
Amount
   
Number
   
Amount
   
Number
   
Amount
   
Number
 
 
(Dollars in Thousands)
 
Interest reduction and principal forbearance
 
$
3,610
     
6
   
$
2
     
1
   
$
3,612
     
7
 
Interest reduction
   
317
     
3
     
-
     
-
     
317
     
3
 
   
$
3,927
     
9
   
$
2
     
1
   
$
3,929
     
10
 

   
As of December 31, 2019
 
 
Performing in
accordance with
modified terms
   
In Default
   
Total
 
 
Amount
   
Number
   
Amount
   
Number
   
Amount
   
Number
 
 
(Dollars in Thousands)
 
Interest reduction and principal forbearance
 
$
3,246
     
6
   
$
448
     
2
   
$
3,694
     
8
 
Interest reduction
   
324
     
3
     
-
     
-
     
324
     
3
 
   
$
3,570
     
9
   
$
448
     
2
   
$
4,018
     
11
 

There were no loans modified as troubled debt restructurings during the three or three months ended March 31, 2020 and March 31, 2019.  There were no troubled debt restructurings within the past twelve months for which there was a default during the three months ended March 31, 2020 and March 31, 2019.

The provisions of the CARES Act included an election to not apply the guidance on accounting for troubled debt restructurings to loan modifications, such as extensions or deferrals, related to COVID-19 made between March 1, 2020 and the earlier of (i) December 31, 2020 or (ii) 60 days after the end of the COVID-19 national emergency. The relief can only be applied to modifications for borrowers that were not more than 30 days past due as of December 31, 2019. The Company elected to adopt these provisions of the CARES Act.
- 17 -

The following table presents data on non-accrual loans as of March 31, 2020 and December 31, 2019:

   
March 31, 2020
   
December 31, 2019
 
   
(Dollars in Thousands)
 
Non-accrual loans:
           
Residential real estate:
           
One- to four-family
 
$
5,698
   
$
5,985
 
Multi-family
   
647
     
667
 
Home equity
   
387
     
70
 
Construction and land
   
-
     
-
 
Commercial real estate
   
70
     
303
 
Commercial
   
-
     
-
 
Consumer
   
-
     
-
 
Total non-accrual loans
 
$
6,802
   
$
7,025
 
Total non-accrual loans to total loans receivable
   
0.48
%
   
0.51
%
Total non-accrual loans to total assets
   
0.33
%
   
0.35
%

Note 4— Real Estate Owned

Real estate owned is summarized as follows:

   
March 31, 2020
   
December 31, 2019
 
   
(In Thousands)
 
             
One- to four-family
 
$
-
   
$
46
 
Multi-family
   
-
     
-
 
Construction and land
   
1,256
     
1,256
 
Commercial real estate
   
-
     
-
 
    Total real estate owned
   
1,256
     
1,302
 
Valuation allowance at end of period
   
(554
)
   
(554
)
    Total real estate owned, net
 
$
702
   
$
748
 

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

   
Three months ended March 31,
 
   
2020
   
2019
 
   
(In Thousands)
 
Real estate owned at beginning of the period
 
$
748
     
2,152
 
Transferred from loans receivable
   
-
     
30
 
Sales (net of gains / losses)
   
(46
)
   
(533
)
Write downs
   
-
     
-
 
Other
   
-
     
-
 
    Real estate owned at the end of the period
 
$
702
     
1,649
 

Residential one- to four-family mortgage loans that were in the process of foreclosure were $2.3 million at March 31, 2020 and December 31, 2019, respectively.
- 18 -

Note 5— Mortgage Servicing Rights

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

   
Three months ended March 31,
 
   
2020
   
2019
 
   
(In Thousands)
 
Mortgage servicing rights at beginning of the period
 
$
282
   
$
109
 
Additions
   
58
     
97
 
Amortization
   
(51
)
   
(10
)
Sales
   
-
     
-
 
Mortgage servicing rights at end of the period
   
289
     
196
 
Valuation allowance during the period
   
(53
)
   
(57
)
Mortgage servicing rights at end of the period, net
 
$
236
   
$
139
 

During the three months ended March 31, 2020, $687.7 million in residential loans were originated for sale on a consolidated basis. During the same period, sales of loans held for sale totaled $676.9 million, generating mortgage banking income of $30.4 million. The unpaid principal balance of loans serviced for others was $72.5 million and $64.9 million at March 31, 2020 and December 31, 2019, respectively. These loans are not reflected in the consolidated statements of financial condition.

The fair value of mortgage servicing rights were $236,000 at March 31, 2020 and $147,000 at March 31, 2019. During the three months ended March 31, 2020 and March 31, 2019, the Company did not sell any mortgage servicing rights.

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)
 
2020
 
$
48
 
2021
   
47
 
2022
   
40
 
2023
   
35
 
2024
   
29
 
Thereafter
   
37
 
Total
 
$
236
 

Note 6— Deposits

At March 31, 2020 and December 31, 2019, time deposits with balances greater than $250,000 amounted to $70.4 million and $70.6 million, respectively.

A summary of the contractual maturities of time deposits at March 31, 2020 is as follows:

   
(In Thousands)
 
       
Within one year
 
$
704,255
 
More than one to two years
   
20,874
 
More than two to three years
   
2,504
 
More than three to four years
   
868
 
More than four through five years
   
869
 
   
$
729,370
 

- 19 -

Note 7— Borrowings

Borrowings consist of the following:

   
March 31, 2020
   
December 31, 2019
 
   
Balance
   
Weighted Average Rate
   
Balance
   
Weighted Average Rate
 
   
(Dollars in Thousands)
 
Short term:
                       
Repurchase agreement
 
$
12,180
     
3.87
%
 
$
13,562
     
4.66
%
Federal Home Loan Bank, Chicago
   
40,000
     
0.22
%
   
-
     
-
 
                                 
Long term:
                               
  Federal Home Loan Bank, Chicago advances maturing:
                               
 2027
   
50,000
     
1.73
%
   
50,000
     
1.73
%
 2028
   
255,000
     
2.37
%
   
255,000
     
2.37
%
 2029
   
165,000
     
1.61
%
   
165,000
     
1.61
%
   
$
522,180
     
1.94
%
 
$
483,562
     
2.11
%

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 $12.2 million balance at March 31, 2020 and a $13.6 million balance at December 31, 2019.

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 $40.0 million short-term advances consists of one $5.0 million advance with a fixed rate of 0.32% and a maturity date of April 1, 2020, one $15.0 million advance with a fixed rate of 0.20% and a maturity date of June 1, 2020, and one $20.0 million advance with a fixed rate of 0.20% and a maturity date of June 30, 2020.

The $50.0 million advance due in 2027 has a fixed rate of 1.73% and has a contractual maturity date in December 2027.

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.

The Company selects loans that meet underwriting criteria established by the FHLB as collateral for outstanding advances. The Company’s borrowings from the FHLB are limited to 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 FHLB stock of $23.0 million at March 31, 2020 and $21.2 million at December 31, 2019. In the event of prepayment, the Company is obligated to pay all remaining contractual interest on the advance.
- 20 -

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 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 assets, liabilities, and certain off-balance-sheet items, as calculated under regulatory accounting practices. The Company's and Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

As required by applicable legislation, the federal banking agencies were required to develop a “Community Bank Leverage Ratio” (the ratio of a bank’s tangible equity capital to average total consolidated assets) for financial institutions with assets of less than $10 billion.  A “qualifying community 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” under Prompt Corrective Action statutes.  The federal banking agencies may consider a financial 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%. Beginning in the second quarter 2020 and until the end of the year, a banking organization that has a leverage ratio of 8% or greater and meets certain other criteria may elect to use the Community Bank Leverage Ratio framework; and qualified community banks will have until January 1, 2022, before the Community Bank Leverage Ratio requirement is re-established at greater than 9%. Pursuant to Section 4012 of the CARES Act and related interim final rules, the Community Bank Leverage Ratio will be 8% beginning in the second quarter and for the remainder of calendar year 2020, 8.5% for calendar year 2021, and 9%  thereafter.  A financial institution can elect to be subject to this new definition, and opt-out of this new definition, at any time. As a qualified community bank, we plan to elect to opt-out of this definition beginning the second quarter of 2020.

Prompt corrective action regulations provide five classifications: well-capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. If only adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required.

The minimum capital ratios set forth in the Regulatory Capital Plans will be increased and other minimum capital requirements will be established if and as necessary. In accordance with the Regulatory Capital Plans, the Bank will not pursue any acquisition or growth opportunity, declare any dividend or conduct any stock repurchase that would cause the Bank's total risk-based capital ratio and/or its Tier 1 leverage ratio to fall below the established minimum capital levels or the capital levels required for capital adequacy plus the captial conservation buffer. The minimum captial conservation buffer is 2.5%.

As of March 31, 2020, the Bank was well-capitalized, with all capital ratios exceeding the well-capitalized requirement. There are no conditions or events that management believes have changed the Bank’s prompt corrective action capitalization category.

The Bank is subject to regulatory restrictions on the amount of dividends it may declare and pay to the Company without prior regulatory approval, and to regulatory notification requirements for dividends that do not require prior regulatory approval.

- 21 -

The actual and required capital amounts and ratios for the Bank as of March 31, 2020 and December 31, 2019 are presented in the table below:

   
March 31, 2020
 
   
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
 
   
(Dollars In Thousands)
 
Total Capital (to risk-weighted assets)
                                     
Consolidated Waterstone Financial, Inc.
 
$
382,887
     
23.87
%
 
$
128,310
     
8.00
%
 
$
168,406
     
10.50
%
 
$
N/A
     
N/A
 
WaterStone Bank
   
360,470
     
22.48
%
   
128,310
     
8.00
%
   
168,406
     
10.50
%
   
160,387
     
10.00
%
Tier 1 Capital (to risk-weighted assets)
                                                 
Consolidated Waterstone Financial, Inc.
   
369,661
     
23.05
%
   
96,232
     
6.00
%
   
136,329
     
8.50
%
   
N/A
     
N/A
 
WaterStone Bank
   
347,244
     
21.65
%
   
96,232
     
6.00
%
   
136,329
     
8.50
%
   
128,310
     
8.00
%
Common Equity Tier 1 Capital (to risk-weighted assets)
                                         
Consolidated Waterstone Financial, Inc.
   
369,661
     
23.05
%
   
72,174
     
4.50
%
   
112,271
     
7.00
%
   
N/A
     
N/A
 
WaterStone Bank
   
347,244
     
21.65
%
   
72,174
     
4.50
%
   
112,271
     
7.00
%
   
104,251
     
6.50
%
Tier 1 Capital (to average assets)
                                                 
Consolidated Waterstone Financial, Inc.
   
369,661
     
18.37
%
   
80,491
     
4.00
%
   
N/A
     
N/A
     
N/A
     
N/A
 
WaterStone Bank
   
347,244
     
17.26
%
   
80,491
     
4.00
%
   
N/A
     
N/A
     
100,614
     
5.00
%
State of Wisconsin (to total assets)
                                                 
WaterStone Bank
   
347,244
     
16.92
%
   
123,158
     
6.00
%
   
N/A
     
N/A
     
N/A
     
N/A
 

   
December 31, 2019
 
   
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
 
   
(Dollars In Thousands)
 
Total Capital (to risk-weighted assets)
                                     
Consolidated Waterstone Financial, Inc.
 
$
404,748
     
26.17
%
 
$
123,731
     
8.00
%
 
$
162,398
     
10.50
%
 
$
N/A
     
N/A
 
WaterStone Bank
   
353,357
     
22.85
%
   
123,716
     
8.00
%
   
162,378
     
10.50
%
   
154,646
     
10.00
%
Tier 1 Capital (to risk-weighted assets)
                                                 
Consolidated Waterstone Financial, Inc.
   
392,361
     
25.37
%
   
92,799
     
6.00
%
   
131,465
     
8.50
%
   
N/A
     
N/A
 
WaterStone Bank
   
340,970
     
22.05
%
   
92,787
     
6.00
%
   
131,449
     
8.500
%
   
123,716
     
8.00
%
Common Equity Tier 1 Capital (to risk-weighted assets)
                                 
Consolidated Waterstone Financial, Inc.
   
392,361
     
25.37
%
   
69,599
     
4.50
%
   
108,265
     
7.00
%
   
N/A
     
N/A
 
WaterStone Bank
   
340,970
     
22.05
%
   
69,590
     
4.50
%
   
108,252
     
7.00
%
   
100,520
     
6.50
%
Tier 1 Capital (to average assets)
                                                 
Consolidated Waterstone Financial, Inc.
   
392,361
     
19.69
%
   
79,691
     
4.00
%
   
N/A
     
N/A
     
N/A
     
N/A
 
WaterStone Bank
   
340,970
     
17.11
%
   
79,691
     
4.00
%
   
N/A
     
N/A
     
99,614
     
5.00
%
State of Wisconsin (to total assets)
                                                 
WaterStone Bank
   
340,970
     
17.11
%
   
119,590
     
6.00
%
   
N/A
     
N/A
     
N/A
     
N/A
 

- 22 -

Note 9 – Income Taxes

Income tax expense decreased $54,000, or 2.7%, to $1.9 million for the three months ended March 31, 2020 compared to $2.0 million during the three months ended March 31, 2019. Income tax expense was recognized on the statement of income during the three months ended March 31, 2020 at an effective rate of 24.1% of pretax income compared to 23.3% during the three months ended March 31, 2019. During the three months ended March 31, 2020, the Company recognized a benefit of approximately $44,000 related to stock awards exercised compared to a benefit of $92,000 recognized during the three months ended March 31, 2019.

Note 10– 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.

   
March 31, 2020
   
December 31, 2019
 
   
(In Thousands)
 
Financial instruments whose contract amounts represent potential credit risk:
           
Commitments to extend credit under amortizing loans (1)
 
$
17,185
   
$
13,389
 
Commitments to extend credit under home equity lines of credit (2)
   
12,817
     
13,776
 
Unused portion of construction loans (3)
   
81,912
     
90,439
 
Unused portion of business lines of credit
   
18,367
     
14,623
 
Standby letters of credit
   
820
     
885
 

(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. 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 March 31, 2020 and December 31, 2019.

Residential mortgage loans sold to others are predominantly conventional residential first lien mortgages. The 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 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,  historical experience has resulted in insignificant losses and repurchase activity. The Company's reserve for losses related to these recourse provisions totaled $1.9 million and $921,000 as of March 31, 2020 and December 31, 2019, respectively.

- 23 -

In the normal course of business, the Company, or 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 was 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. 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.  It found that Plaintiff Herrington had an enforceable class action waiver in her arbitration agreement, and remanded the case to the District Court.  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 in its entirety, and issued a revised judgement in Waterstone’s favor.

In May 2019, Herrington re-initiated her individual arbitration. Over Waterstone’s objection, the arbitrator considered evidence from the prior vacated proceeding. A hearing was held in Herrington’s individual arbitration in November 2019, and Herrington sought over $55,000 in damages on her individual claim, plus punitive damages, attorney fees and costs. The arbitrator issued a written award on February 18, 2020 and in which he found Waterstone liable for damages. Although he found Herrington was exempt under the outside sales exemption, he relied on evidence from the prior proceeding in finding Waterstone had waived and was estopped from asserting the exemption. He thus found Waterstone was liable for damages, based on an assumed workweek of 50 hours and $100 in unreimbursed expenses per workweek. The arbitrator has awarded Herrington $14,952 in damages on her claims.  Herrington has since sought $4.9 million in fees and costs on her award, which includes fees dating back to 2011 and the vacated proceeding. On May 6, 2020, the arbitrator issued an award that would allow Herrington to recover $1.1 million in attorney fees and costs.

Waterstone still retains the right to challenge the award in Court, through a motion to vacate or modify the award. Even if the award is confirmed and a judgment is entered, it retains its appellate rights to challenge the award before the Seventh Circuit. Waterstone continues to assess its avenues for appeal, including challenging the arbitrator’s reliance on prior findings from a vacated proceeding and the arbitrator’s fee award.  However, given the details of these recent developments, Waterstone does believe that it has met the criteria with respect to recognizing a loss contingency under relevant accounting principles. As such, the Company recorded a loss reserve with respect to this matter for approximately $1.1 million during the three months ended March 31, 2020.

Waterstone is actively pursuing claims against its former attorneys related to their prior representation of Waterstone in the Herrington v. Waterstone arbitration and related matters.

Various Claimants v. Waterstone Mortgage Corporation

Waterstone Mortgage Corporation was 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 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.

The judgment was then appealed by Waterstone to the Seventh Circuit Court of Appeals. On October 22, 2018, the Seventh Circuit issued a ruling vacating the District Court’s order enforcing the arbitration award. It found that Plaintiff Herrington had an enforceable class action waiver in her arbitration agreement, and remanded the case to the District Court. On April 25, 2019, the District Court held that Plaintiff Herrington’s claims must be resolved through single-plaintiff arbitration. As a result, it vacated the July 5, 2017 arbitration award in its entirety, and issued a revised judgment in Waterstone’s favor.

In May 2019, approximately 89 of the prior claimants in the aforementioned class action lawsuit filed new demands in arbitration asserting similar claims (“the Arbitrations”). Currently, the total amount of arbitrations is approximately 100, as some other individuals who filed in court have been compelled to arbitration. For the other claimants, Waterstone has answered those demands and denies the allegations, and Waterstone will continue to vigorously defend its interests in these matters. Waterstone does not believe a 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. However, an unfavorable outcome is reasonably possible and Waterstone would not characterize the chance of any loss as “remote.” Given the early stage of the numerous proceedings, Waterstone cannot yet offer an opinion on the estimated range of any possible loss, in the event of an unfavorable opinion.

- 24 -

Note 11 – Derivative Financial Instruments

Mortgage Banking Derviatives

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 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 mortgage banking derivatives have not been designated as hedge relationships. These instruments are used to manage the 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 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 March 31, 2020, the Company had forward commitments to sell mortgage loans with an aggregate notional amount of approximately $698.6 million and interest rate lock commitments with an aggregate notional amount of approximately $499.4 million.  The fair value of the forward commitments to sell mortgage loans at March 31, 2020 included a loss of $9.5 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 March 31, 2020 included a gain of $8.0 million that is reported as a component of other assets on the Company's consolidated statements of financial condition. At December 31, 2019, the Company had forward commitments to sell mortgage loans with an aggregate notional amount of $345.0 million and interest rate lock commitments with an aggregate notional amount of approximately $174.3 million.  The fair value of the forward commitments to sell mortgage loans at December 31, 2019 included a gain of $3,000 that is reported as a component of other assets on the Company's consolidated statement of financial condition.  The fair value of the interest rate locks at December 31, 2019 included a gain of $1.8 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.

Interest Rate Swaps

The Company may offer derivative contracts to its customers in connection with their risk management needs. The Company manages the risk associated with these contracts by entering into an equal and offsetting derivative with a third-party dealer. These derivatives generally work together as an economic interest rate hedge, but the Company does not designate them for hedge accounting treatment.  Consequently, changes in fair value of the corresponding derivative financial asset or liability are recorded as either a charge or credit to current earnings during the period in which the changes occurred. The fair value of the swaps is recorded as both an asset and a liability, in other assets and other liabilities on the Company's consolidated statement of financial condition, respectively, in equal amounts for these transactions.

The aggregate amortizing notional value of interest rate swaps with various commercial borrowers was $30.8 million at March 31, 2020 and $30.9 million at December 31, 2019. The Company receives fixed rates and pays floating rates based upon LIBOR on the swaps with commercial borrowers. These interest rate swaps mature in December 2029. Commercial borrower swaps are completed independently with each borrower and are not subject to master netting arrangements. These commercial borrower swaps were reported as a component of other assets on the Company's consolidated statement of financial condition of $3.8 million as of March 31, 2020 and $680,000 as of December 31, 2019. As of March 31, 2020 and December 31, 2019, no interest rate swaps were in default.

The aggregate amortizing notional value of interest rate swaps with dealer counterparties was $30.8 million as of March 31, 2020 and $30.9 million as of December 31, 2019. The Company pays fixed rates and receives floating rates based upon LIBOR on the swaps with dealer counterparties. These interest rate swaps mature in December 2029. Dealer counterparty swaps are subject to master netting agreements among the contracts within our Bank and are reported as a component of other liabilities on the Company's consolidated statement of financial condition of $3.8 million as of March 31, 2020 and $680,000 as of December 31, 2019. No right of offset existed with dealer counterparty swaps as of March 31, 2020 and December 31, 2019.

All changes in the fair value of these instruments are recorded in other non-interest income. The Company pledged $4.1 million in cash to secure its obligation under these contracts at March 31, 2020 and $710,000 in cash at December 31, 2019.
- 25 -

Note 12 – 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.

There were 113,000 and 100,000 antidilutive shares of common stock in the three month periods ended March 31, 2020 and 2019.

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

   
Three months ended March 31,
 
   
2020
   
2019
 
             
             
Net income
 
$
6,069
     
6,542
 
                 
Weighted average shares outstanding
   
25,405
     
26,499
 
Effect of dilutive potential common shares
   
207
     
221
 
Diluted weighted average shares outstanding
   
25,612
     
26,720
 
                 
Basic earnings per share
 
$
0.24
     
0.25
 
Diluted earnings per share
 
$
0.24
     
0.24
 

Note 13 – 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 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.

- 26 -

The following table presents information about our assets recorded in our consolidated statements of financial condition at their fair value on a recurring basis as of March 31, 2020 and December 31, 2019, and indicates the fair value hierarchy of the valuation techniques utilized to determine such fair value.

         
Fair Value Measurements Using
 
   
March 31, 2020
   
Level 1
   
Level 2
   
Level 3
 
   
(In Thousands)
 
                         
Assets
                       
Available-for-sale securities
                       
Mortgage-backed securities
 
$
32,100
   
$
-
   
$
32,100
   
$
-
 
Collateralized mortgage obligations
                               
Government sponsored enterprise issued
   
77,873
     
-
     
77,873
     
-
 
Municipal securities
   
51,962
     
-
     
51,962
     
-
 
Other debt securities
   
9,554
     
-
     
9,554
     
-
 
Loans held for sale
   
262,736
     
-
     
262,736
     
-
 
Mortgage banking derivative assets
   
8,018
     
-
     
-
     
8,018
 
Interest rate swap assets
   
3,765
     
-
     
3,765
     
-
 
Liabilities
                               
Mortgage banking derivative liabilities
   
9,465
     
-
     
-
     
9,465
 
Interest rate swap liabilities
   
3,765
     
-
     
3,765
     
-
 

         
Fair Value Measurements Using
 
   
December 31, 2019
   
Level 1
   
Level 2
   
Level 3
 
   
(In Thousands)
 
                         
Assets
                       
Available-for-sale securities
                       
Mortgage-backed securities
 
$
34,150
     
-
     
34,150
     
-
 
Collateralized mortgage obligations
                               
Government sponsored enterprise issued
   
81,754
     
-
     
81,754
     
-
 
Municipal securities
   
53,692
     
-
     
53,692
     
-
 
Other debt securities
   
8,880
     
-
     
8,880
     
-
 
Loans held for sale
   
220,123
     
-
     
220,123
     
-
 
Mortgage banking derivative assets
   
1,835
     
-
     
-
     
1,835
 
Interest rate swap assets
   
680
     
-
     
680
     
-
 
Liabilities
                               
Mortgage banking derivative liabilities
   
-
     
-
     
-
     
-
 
Interest rate swap liabilities
   
680
     
-
     
680
     
-
 

- 27 -

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 securities – The 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.

Interest rate swap assets/liabilities - The Company offers loan level swaps to its customers and offsets its exposure from such contracts by entering into mirror image swaps with a financial institution / swap counterparty. The fair values of derivatives are based on valuation models using observable market data as of the measurement date.  Our derivatives are traded in an over-the-counter market where quoted market prices are not always available.  Therefore, the fair values of derivatives are determined using quantitative models that utilize multiple market inputs.  The inputs will vary based on the type of derivative, but could include interest rates, prices and indices to generate continuous yield or pricing curves, prepayment rates, and volatility factors to value the position.  The majority of market inputs are actively quoted and can be validated through external sources, including brokers, market transactions and third-party pricing services. Interest rate swap assets and liabilities 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 operations, within other income and other expense.

The table below presents reconciliation for all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during 2020 and 2019.

   
Three months ended March 31,
 
   
2020
   
2019
 
   
(In Thousands)
 
             
Mortgage derivative, net balance at the beginning of the period
 
$
1,835
     
898
 
Mortgage derivative (loss) gain, net
   
(3,282
)
   
1,238
 
Mortgage derivative, net balance at the end of the period
 
$
(1,447
)
   
2,136
 

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

- 28 -

Assets Recorded at Fair Value on a Non-recurring Basis

The following tables present information about our assets recorded in our consolidated statements of financial condition at their fair value on a non-recurring basis as of March 31, 2020 and December 31, 2019, and indicate the fair value hierarchy of the valuation techniques utilized to determine such fair value.

         
Fair Value Measurements Using
 
   
March 31, 2020
   
Level 1
   
Level 2
   
Level 3
 
   
(In Thousands)
 
Impaired loans, net (1)
 
$
186
   
$
-
   
$
-
   
$
186
 
Real estate owned
   
702
     
-
     
-
     
702
 
Impaired mortgage servicing rights
   
236
     
-
     
-
     
236
 

         
Fair Value Measurements Using
 
   
December 31, 2019
   
Level 1
   
Level 2
   
Level 3
 
   
(In Thousands)
 
Impaired loans, net (1)
 
$
185
   
$
-
   
$
-
   
$
185
 
Real estate owned
   
748
     
-
     
-
     
748
 
Impaired mortgage servicing rights
   
206
     
-
     
-
     
206
 

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

Loans – We do not record loans at fair value on a recurring basis. On a non-recurring basis, loans determined to be impaired are analyzed to determine whether a collateral shortfall exists, and if such a shortfall exists, are recorded on our consolidated statements of financial condition at net realizable value of the underlying collateral. Fair value is determined based on third party appraisals. Appraised values are adjusted to consider disposition costs and also to take into consideration the age of the most recent appraisal. Given the significance of the adjustments made to appraised values necessary to estimate the fair value of impaired loans, loans that have been deemed to be impaired are considered to be Level 3 in the fair value hierarchy of valuation techniques. At March 31, 2020, loans determined to be impaired with an outstanding balance of $217,000 were carried net of specific reserves of $31,000 for a fair value of $186,000. At December 31, 2019, loans determined to be impaired with an outstanding balance of $224,000 were carried net of specific reserves of $39,000 for a fair value of $185,000. Impaired loans collateralized by assets which are valued in excess of the net investment in the loan do not require any specific reserves.

Real estate owned – On a non-recurring basis, real estate owned, is recorded in our consolidated statements of financial condition at the lower of cost or fair value. Fair value is determined based on third party appraisals and, if less than the carrying value of the foreclosed loan, the carrying value of the real estate owned is adjusted to the fair value. Appraised values are adjusted to consider disposition costs and also to take into consideration the age of the most recent appraisal. Given the significance of the adjustments made to appraised values necessary to estimate the fair value of the properties, real estate owned is considered to be Level 3 in the fair value hierarchy of valuation techniques. There were no writedowns during the three months ended March 31, 2020 and 2019, respectively. At March 31, 2020 and December 31, 2019, real estate owned totaled $702,000 and $748,000, respectively.

Mortgage servicing rights – The Company utilizes an independent valuation from a third party which uses a discounted cash flow model to estimate the fair value of mortgage servicing rights.  The model utilizes prepayment assumptions to project cash flows related to the mortgage servicing rights based upon the current interest rate environment, which is then discounted to estimate an expected fair value of the mortgage servicing rights. The model considers characteristics specific to the underlying mortgage portfolio, such as: contractually specified servicing fees, prepayment assumptions, delinquency rates, late charges and costs to service.  Given the significance of the unobservable inputs utilized in the estimation process, mortgage servicing rights are classified as Level 3 within the fair value hierarchy.  The Company records the mortgage servicing rights at the lower of amortized cost or fair value. At March 31, 2020 and December 31, 2019, there were $130,000 and $77,000, respectively, of impairment on mortgage servicing rights.

For Level 3 assets and liabilities measured at fair value on a non-recurring basis as of March 31, 2020, the significant unobservable inputs used in the fair value measurements were as follows:

             
Significant Unobservable
Input Value
 
   
Fair Value at
March 31, 2020
 
Valuation
Technique
Significant
Unobservable
Inputs
 
Minimum
Value
   
Maximum
Value
   
Weighted Average
 
                             
Mortgage banking derivatives
 
$
(1,447
)
Pricing models
Pull through rate
   
-
     
92.0
%
   
71.0
%
Impaired loans
   
217
 
Market approach
Discount rates applied to appraisals
   
15.0
%
   
15.0
%
   
15.0
%
Real estate owned
   
702
 
Market approach
Discount rates applied to appraisals
   
35.0
%
   
65.0
%
   
58.0
%
Mortgage servicing rights
   
236
 
Pricing models
Prepayment rate
   
2.0
%
   
36.4
%
   
26.7
%
              
Discount rate
   
11.0
%
   
12.4
%
   
11.2
%
              
Cost to service
 
$
81.68
   
$
246.86
   
$
92.08
 
- 29 -

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 financial instruments consist of the following:

   
March 31, 2020
   
December 31, 2019
 
   
Carrying
amount
   
Fair Value
   
Carrying
amount
   
Fair Value
 
   
Total
   
Level 1
   
Level 2
   
Level 3
   
Total
   
Level 1
   
Level 2
   
Level 3
 
   
(In Thousands)
 
Financial Assets
                                                           
Cash and cash equivalents
 
$
59,124
   
$
59,124
   
$
51,624
   
$
7,500
   
$
-
   
$
74,300
   
$
74,300
   
$
65,800
   
$
8,500
   
$
-
 
Securities available-for-sale
   
171,489
     
171,489
     
-
     
171,489
     
-
     
178,476
     
178,476
     
-
     
178,476
     
-
 
Loans held for sale
   
262,736
     
262,736
     
-
     
262,736
     
-
     
220,123
     
220,123
     
-
     
220,123
     
-
 
Loans receivable
   
1,409,378
     
1,433,906
     
-
     
-
     
1,433,906
     
1,388,031
     
1,426,224
     
-
     
-
     
1,426,224
 
FHLB stock
   
22,950
     
22,950
     
-
     
22,950
     
-
     
21,150
     
21,150
     
-
     
21,150
     
-
 
Accrued interest receivable
   
5,491
     
5,491
     
5,491
     
-
     
-
     
5,344
     
5,344
     
5,344
     
-
     
-
 
Mortgage servicing rights
   
236
     
236
     
-
     
-
     
236
     
282
     
282
     
-
     
-
     
282
 
Mortgage banking derivative assets
   
8,018
     
8,018
     
-
     
-
     
8,018
     
1,835
     
1,835
     
-
     
-
     
1,835
 
Interest rate swap asset
   
3,765
     
3,765
     
-
     
3,765
     
-
     
680
     
680
     
-
     
680
     
-
 
                                                                                 
Financial Liabilities
                                                                               
Deposits
   
1,086,068
     
1,086,828
     
356,698
     
730,130
     
-
     
1,067,776
     
1,070,083
     
328,005
     
742,078
     
-
 
Advance payments by borrowers for taxes
   
12,966
     
12,966
     
12,966
     
-
     
-
     
4,212
     
4,212
     
4,212
     
-
     
-
 
Borrowings
   
522,180
     
529,695
     
-
     
529,695
     
-
     
483,562
     
483,846
     
-
     
483,846
     
-
 
Accrued interest payable
   
1,521
     
1,521
     
1,521
     
-
     
-
     
1,559
     
1,559
     
1,559
     
-
     
-
 
Mortgage banking derivative liabilities
   
9,465
     
9,465
     
-
     
-
     
9,465
     
-
     
-
     
-
     
-
     
-
 
Interest rate swap liability
   
3,765
     
3,765
     
-
     
3,765
     
-
     
680
     
680
     
-
     
680
     
-
 

- 30 -

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 existing commitments to sell such loans and/or the quoted market price for commitments to sell similar loans.

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.

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 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 credit standing, and discounted cash flow analyses. The fair value of the Company’s commitments to extend credit was not material at March 31, 2020 and December 31, 2019.

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 of 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.

Interest Rate Swap Assets and Liabilities

The carrying value and fair value of existing derivative financial instruments are based upon independent valuation models, which use widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of each derivative contract. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities.
- 31 -

Note 14 – 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 21 states with the ability to lend in 48 states.

- 32 -

Presented below is the segment information:

   
As of or for the three months ended March 31, 2020
 
   
Community
Banking
   
Mortgage
Banking
   
Holding Company and
Other
   
Consolidated
 
   
(In Thousands)
 
                         
Net interest income
 
$
12,908
     
(379
)
   
(3
)
   
12,526
 
Provision for loan losses
   
750
     
35
     
-
     
785
 
Net interest income after provision for loan losses
   
12,158
     
(414
)
   
(3
)
   
11,741
 
                                 
Noninterest income
   
1,028
     
30,798
     
(362
)
   
31,464
 
                                 
Noninterest expenses:
                               
Compensation, payroll taxes, and other employee benefits
   
5,168
     
19,387
     
(154
)
   
24,401
 
Occupancy, office furniture and equipment
   
1,014
     
1,727
     
-
     
2,741
 
Advertising
   
248
     
652
     
-
     
900
 
Data processing
   
605
     
395
     
6
     
1,006
 
Communications
   
97
     
241
     
-
     
338
 
Professional fees
   
198
     
1,620
     
14
     
1,832
 
Real estate owned
   
11
     
-
     
-
     
11
 
Loan processing expense
   
-
     
1,076
     
-
     
1,076
 
Other
   
580
     
2,552
     
(229
)
   
2,903
 
Total noninterest expenses
   
7,921
     
27,650
     
(363
)
   
35,208
 
Income  before income taxes
   
5,265
     
2,734
     
(2
)
   
7,997
 
Income tax expense
   
1,154
     
768
     
6
     
1,928
 
Net income (loss)
 
$
4,111
     
1,966
     
(8
)
   
6,069
 
                                 
Total assets
 
$
2,018,092
     
311,570
     
(272,986
)
   
2,056,676
 


   
As of or for the three months ended March 31, 2019
 
   
Community
Banking
   
Mortgage
Banking
   
Holding Company and
Other
   
Consolidated
 
   
(In Thousands)
 
                         
Net interest income
 
$
13,132
     
(208
)
   
12
     
12,936
 
Provision for loan losses
   
(700
)
   
20
     
-
     
(680
)
Net interest income after provision for loan losses
   
13,832
     
(228
)
   
12
     
13,616
 
                                 
Noninterest income
   
881
     
23,571
     
(195
)
   
24,257
 
                                 
Noninterest expenses:
                               
Compensation, payroll taxes, and other employee benefits
   
4,756
     
16,060
     
(177
)
   
20,639
 
Occupancy, office furniture and equipment
   
972
     
1,804
     
-
     
2,776
 
Advertising
   
181
     
777
     
-
     
958
 
Data processing
   
457
     
308
     
4
     
769
 
Communications
   
82
     
246
     
-
     
328
 
Professional fees
   
268
     
426
     
1
     
695
 
Real estate owned
   
32
     
-
     
-
     
32
 
Loan processing expense
   
-
     
805
     
-
     
805
 
Other
   
489
     
1,912
     
(54
)
   
2,347
 
Total noninterest expenses
   
7,237
     
22,338
     
(226
)
   
29,349
 
Income (loss) before income taxes
   
7,476
     
1,005
     
43
     
8,524
 
Income tax expense (benefit)
   
1,687
     
286
     
9
     
1,982
 
Net income (loss)
 
$
5,789
     
719
     
34
     
6,542
 
                                 
Total assets
 
$
1,903,985
     
162,862
     
(138,182
)
   
1,928,665
 

- 33 -

Note 15 – 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 three months ended March 31, 2020.

At March 31, 2020, the Company had lease liabilities totaling $8.2 million and right-of-use assets totaling $7.7 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 months ended March 31, 2020 and March 31, 2019:

   
Three months ended March 31, 2020
   
Three months ended March 31, 2019
 
   
(In Thousands)
 
Operating lease cost
 
$
824
   
$
758
 
Variable cost
   
109
     
260
 
Short-term lease cost
   
193
     
233
 
Total
 
$
1,126
   
$
1,251
 

At March 31, 2020, the Company had leases that had not yet commenced, but will create approximately $145,000 of additional lease liabilities and right-of-use assets for the Company in the second quarter of 2020.

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

   
Three months ended March 31, 2020
 
   
(Dollars in Thousands)
 
Cash paid for amounts included in the measurement of lease liabilities
     
Operating cash flows from operating leases
 
$
931
 
Initial recognition of right of use asset
   
34
 
Initial recognition of lease liabilities
   
34
 
Weighted average remaining lease term - operating leases, in years
   
2.94
 
Weighted average discount rate - operating leases
   
5.9
%

As of March 31, 2020, lease liability information for the Company is summarized in the following table.

Maturity analysis
 
Operating leases
 
   
(In Thousands)
 
One year or less
 
$
3,026
 
More than one year through two years
   
2,249
 
More than two years through three years
   
1,609
 
More than three years through four years
   
1,106
 
More than four years through five years
   
325
 
More than five years
   
961
 
Total lease payments
   
9,276
 
Present value discount
   
(1,080
)
Lease liability
 
$
8,196
 

- 34 -

Item 2.  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” 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 different than expected;
 
the effect of any pandemic; including COVID-19;
 
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” in Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2019).

The risks included here are not exhaustive. Other sections of this report may include additional factors which could adversely affect our business and financial performance. New risks emerge from time to time and it is not possible for management to predict all such risks, nor can it assess the impact of all such risks on our business or the extent to which any risk, or combination of risks, may cause actual results to differ materially from those contained in any forward-looking statements. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results.

- 35 -

Overview

The following discussion and analysis is presented to assist the reader in understanding and evaluating the 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 months ended March 31, 2020 and 2019 and the financial condition as of March 31, 2020 compared to the financial condition as of December 31, 2019.
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 21 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 months ended March 31, 2020 and 2019, 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.
Significant Items

Earnings comparisons for the three months ended March 31, 2020 and 2019 were impacted by the Significant Items summarized below.
COVID-19 and the CARES Act

The COVID-19 pandemic has caused economic and social disruption on an unprecedented scale. While some industries have been impacted more severely than others, all businesses have been impacted to some degree. This disruption has resulted in the shuttering of businesses across the country, significant job loss, and aggressive measures by the federal government.
Congress, the President, and the Federal Reserve have taken several actions designed to cushion the economic fallout. Most notably, the Coronavirus Aid, Relief and Economic Security (“CARES”) Act was signed into law at the end of March 2020 as a $2 trillion legislative package. The goal of the CARES Act is to prevent a severe economic downturn through various measures, including direct financial aid to American families and economic stimulus to significantly impacted industry sectors. The package also includes extensive emergency funding for hospitals and providers. In addition to the general impact of COVID-19, certain provisions of the CARES Act as well as other recent legislative and regulatory relief efforts are expected to have a material impact on our operations. While it is not possible to know the full universe or extent of these impacts as of the date this filing, we are disclosing potentially material items of which we are aware.
The CARES Act allows for a temporary delay in the adoption of accounting guidance under Accounting Standards Codification Topic 326, “Financial Instruments – Credit Losses (“CECL”) until the earlier of December 31, 2020 or the 60th day after the end of the COVID-19 national emergency.  During the quarter ended March 31, 2020, pursuant to the recently-enacted CARES Act and guidance from the Securities and Exchange Commission (“SEC”) and Financial Accounting Standards Board (“FASB”), we elected to delay adoption of CECL.  Our first quarter financial statements include an allowance for loan losses that was prepared under the existing incurred loss methodology.
Under the CARES Act, loans less than 30 days past due as of December 31, 2019 will be considered current for COVID-19 modifications. A financial institution may then suspend the requirements under accounting principles generally accepted in the United States (US GAAP) for loan modifications related to COVID-19 that would otherwise be categorized as a troubled debt restructuring (“TDR”).  This includes a suspension of the requirement to determine impairment of these modifications for accounting purposes.  In keeping with regulatory guidance to work with borrowers during this unprecedented situation, the Company is executing a payment deferral program for our lending clients that are adversely affected by the pandemic.  As of April 30, 2020, the Company had modified 164 loans aggregating $99.7 million consisting of payment of interest (deferral of principal) for a period ranging from 90 to 180 days.  In addition, as of that same date the Company had modified 13 loans aggregating $7.2 million consisting of the deferral of principal and interest for a period of 90 days.  In accordance with interagency guidance issued in April 2020, these short term deferrals are not considered troubled debt restructurings.
The CARES Act authorized the Small Business Administration (“SBA”) to temporarily guarantee loans under a new loan program call the Paycheck Protection Program (“PPP”).  As a qualified SBA lender, we were automatically authorized to originate PPP loans.  The Company is actively participating in assisting our customers with applications for resources through the program.  PPP loans will have: (a) an interest rate of 1.0%, (b) a two-year loan term to maturity; and (c) principal and interest payments deferred for six months from the date of disbursement.  The SBA will guarantee 100% of the PPP loans made to eligible borrowers.  The entire principal amount of the borrower’s PPP loan, including any accrued interest, is eligible to be reduced by the loan forgiveness amount under the PPP.  As of April 30, 2020, we have submitted and received SBA approval for 245 loans totaling $29.4 million. As of that same date, we have funded 172 loans totaling $24.9 million.

- 36 -

Our fee income could be reduced due to COVID-19.  In keeping with guidance from regulators, we are working with COVID-19 affected customers to waive fees from a variety of sources, such as, but not limited to, insufficient funds and overdraft fees, ATM fees, account maintenance fees, etc.  These reductions in fees are thought, at this time, to be temporary in conjunction with the length of the expected COVID-19 related economic crisis.  At this time, we are unable to project the materiality of such an impact, but recognize the breadth of the economic impact is likely to impact our fee income in future periods.
Our interest income could be reduced due to COVID-19.  In keeping with guidance from regulators, we are actively working with COVID-19 affected borrowers to defer their payments, interest, and fees.  While interest and fees will still accrue to income, through normal GAAP accounting, should eventual credit losses on these deferred payments emerge, interest income and fees accrued would need to be reversed.  In such a scenario, interest income in future periods could be negatively impacted.  At this time, we are unable to project the materiality of such an impact, but recognize the breadth of the economic impact may affect our borrowers’ ability to repay in future periods.
Capital and liquidity
As of March 31, 2020, all of our capital ratios, and our subsidiary bank’s capital ratios, were in excess of all regulatory requirements.  While we believe that we have sufficient capital to withstand an extended economic recession brought about by COVID-19, our reported and regulatory capital ratios could be adversely impacted by further credit losses.  
We maintain access to multiple sources of liquidity.  Wholesale funding markets have remained open to us, but rates for short term funding have recently been volatile.  If funding costs are elevated for an extended period of time, it could have an adverse effect on our net interest margin.  If an extended recession caused large numbers of our deposit customers to withdraw their funds, we might become more reliant on volatile or more expensive sources of funding.

There were no Significant Items during the three months ended March 31, 2019.

Comparison of Community Banking Segment Results of Operations for the Three Months Ended March 31, 2020 and 2019

Net income totaled $4.1 million for the three months ended March 31, 2020 compared to $5.8 million for the three months ended March 31, 2019. Net interest income decreased $224,000 to $12.9 million for the three months ended March 31, 2020 compared to $13.1 million for the three months ended March 31, 2019.  Partially offsetting the increase in interest expense, interest income increased primarily due to an increase in average loan balances and loan rates.

The Company delayed adoption of ASC 2016-03 as permited under the CARES Act. The Company calculated the current quarter allowance using the incurred loss model. There was a provision for loan losses of $750,000 for the three months ended March 31, 2020 compared to a negative provision of $700,000 for the three months ended March 31, 2019 as economic conditions worsened during the three months ended March 31, 2020.

Total noninterest income increased $147,000 due primarily to increases in loan and deposit fees. The loan fees increased primarily due to loan fees (fees collected outside of modifications related to COVID-19). Cash surrender value of life insurance increased as the balance increased year over year. Other income slightly increased primarily due to wealth management and rental income.

Compensation, payroll taxes, and other employee benefits expense increased $412,000 to $5.2 million due primarily to an increase in health insurance expense, salaries expense, and variable compensation. Occupancy, office furniture and equipment increased due primarily to increased building depreciation and repairs expense. Data processing expense increased primarily due to new technology investments. Advertising and communications also increased for the three months ended March 31, 2020. Professional fees decreased for the three months ended March 31, 2020 due to less consulting services used. Other noninterest expense increased as a result of loan costs offset buy a credit for FDIC insurance received during the three months ended March 31, 2020.

- 37 -

Comparison of Mortgage Banking Segment Results of Operations for the Three Months Ended March 31, 2020 and 2019

Net income totaled $2.0 million for the three months ended March 31, 2020 compared to $719,000 for the three months ended March 31, 2019. We originated $708.8 million in mortgage loans held for sale (including sales to the community banking segment) during the three months ended March 31, 2020, which represents an increase of $207.4 million, or 41.4%, from the $501.4 million originated during the three months ended March 31, 2019. The increase in loan production volume was driven by a $174.1 million, or 343.7%, increase in refinance products as mortgage rates decreased. Mortgage purchase products increased $33.4 million, or 7.4%. Total mortgage banking noninterest income increased $7.2 million, or 30.7%, to $30.8 million during the three months ended March 31, 2020 compared to $23.6 million during the three months ended March 31, 2019.  The increase in mortgage banking noninterest income was related to a 41.4% increase in volume offset by a 10.8% decrease in gross margin on loans originated and sold for the three months ended March 31, 2020 compared to March 31, 2019.  Gross margin on loans originated and 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 originated and sold compression reflects industry demand due to higher volume and future concerns regarding the secondary markets.  We sell loans on both a servicing-released and a servicing-retained basis.  Waterstone Mortgage Corporation has contracted with a third party to service the loans for which we retain servicing.

Additionally, 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 68.3% of total originations during the three months ended March 31, 2020, compared to 89.9% of total originations during the three months ended March 31, 2019.  The mix of loan type trended towards more conventional loans and less governmental loans; with conventional loans and governmental loans comprising 71.3% and 28.7% of all loan originations, respectively, during the three months ended March 31, 2020, compared to 68.4% and 31.6% of all loan originations, respectively, during the three months ended March 31, 2019.

Total compensation, payroll taxes and other employee benefits increased $3.3 million, or 20.7%, to $19.4 million for the three months ended March 31, 2020 compared to $16.1 million for the three months ended March 31, 2019.  The increase in compensation expense was primarily a result of the increase in commission expense as fundings increased and branch manager pay increased as branches were more profitable. Professional fees increased due to a $1.1 million legal award ruling and ongoing litigation costs. Occupancy, office furniture, and equipment expense decreased due to lower rent expense driven by a reduction in branches. Advertising and communications expenses decreased.  Data processing and loan processing expenses increased due primarily to new contracts and increased funding volumes. Other noninterest expense increased primarily due to a increased provision for loan sale losses as there was additional uncertainity regarding selling loans to third party investors from COVID-19 pandemic challenges.

Consolidated Waterstone Financial, Inc. Results of Operations
   
Three months ended March 31,
 
   
2020
   
2019
 
   
(Dollars in Thousands, except per share amounts)
 
             
Net income
 
$
6,069
     
6,542
 
Earnings per share - basic
   
0.24
     
0.25
 
Earnings per share - diluted
   
0.24
     
0.24
 
Annualized return on average assets
   
1.21
%
   
1.39
%
Annualized return on average equity
   
6.24
%
   
6.65
%
                 

- 38 -

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 March 31,
 
   
2020
   
2019
 
   
Average Balance
   
Interest
   
Yield/Cost
   
Average Balance
   
Interest
   
Yield/Cost
 
   
(Dollars in Thousands)
 
Assets
                                   
Interest-earning assets:
                                   
Loans receivable and held for sale (1)
 
$
1,562,097
   
$
17,687
     
4.55
%
 
$
1,477,991
   
$
17,104
     
4.69
%
Mortgage related securities (2)
   
112,089
     
702
     
2.52
%
   
115,674
     
759
     
2.66
%
Debt securities, federal funds sold and short-term investments (2)(3)
   
206,485
     
1,134
     
2.21
%
   
194,669
     
1,385
     
2.89
%
Total interest-earning assets
   
1,880,671
     
19,523
     
4.18
%
   
1,788,334
     
19,248
     
4.37
%
                                                 
Noninterest-earning assets
   
132,283
                     
125,396
                 
Total assets
 
$
2,012,954
                   
$
1,913,730
                 
                                                 
Liabilities and equity
                                               
Interest-bearing liabilities:
                                               
Demand accounts
 
$
39,886
     
8
     
0.08
%
 
$
36,268
     
8
     
0.09
%
Money market and savings accounts
   
218,942
     
427
     
0.78
%
   
176,237
     
275
     
0.63
%
Time deposits
   
734,147
     
3,883
     
2.13
%
   
735,471
     
3,707
     
2.04
%
Total interest-bearing deposits
   
992,975
     
4,318
     
1.75
%
   
947,976
     
3,990
     
1.71
%
Borrowings
   
495,595
     
2,608
     
2.12
%
   
438,905
     
2,246
     
2.08
%
Total interest-bearing liabilities
   
1,488,570
     
6,926
     
1.87
%
   
1,386,881
     
6,236
     
1.82
%
                                                 
Noninterest-bearing liabilities
                                               
Noninterest-bearing deposits
   
92,627
                     
97,951
                 
Other noninterest-bearing liabilities
   
40,609
                     
30,027
                 
Total noninterest-bearing liabilities
   
133,236
                     
127,978
                 
Total liabilities
   
1,621,806
                     
1,514,859
                 
Equity
   
391,148
                     
398,871
                 
Total liabilities and equity
 
$
2,012,954
                   
$
1,913,730
                 
                                                 
Net interest income / Net interest rate spread (4)
           
12,597
     
2.31
%
           
13,012
     
2.55
%
Less: taxable equivalent adjustment
           
71
     
0.02
%
           
76
     
0.02
%
Net interest income / Net interest rate spread, as reported
         
$
12,526
     
2.29
%
         
$
12,936
     
2.53
%
Net interest-earning assets (5)
 
$
392,101
                   
$
401,453
                 
Net interest margin (6)
                   
2.68
%
                   
2.93
%
Tax equivalent effect
                   
0.01
%
                   
0.02
%
Net interest margin on a fully tax equivalent basis (6)
                   
2.69
%
                   
2.95
%
Average interest-earning assets to average interest-bearing liabilities
                   
126.34
%
                   
128.95
%
__________
(1) Interest income includes net deferred loan fee amortization income of $171,000 and $130,000 for the three months ended March 31, 2020 and 2019, 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 three months ended March 31, 2020 and 2019. The yields on debt securities, federal funds sold and short-term investments before tax-equivalent adjustments were 2.07% and 2.73% for the three months ended March 31, 2020 and 2019, 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.
- 39 -

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 March 31,
 
   
2020 versus 2019
 
   
Increase (Decrease) due to
 
   
Volume
   
Rate
   
Net
 
   
(In Thousands)
 
Interest income:
                 
Loans receivable and held for sale (1)(2)
 
$
1,226
   
$
(643
)
 
$
583
 
Mortgage related securities (3)
   
(21
)
   
(36
)
   
(57
)
Debt securities, federal funds sold and short-term investments (3)(4)
   
87
     
(338
)
   
(251
)
Total interest-earning assets
   
1,292
     
(1,017
)
   
275
 
                         
Interest expense:
                       
Demand accounts
   
-
     
-
     
-
 
Money market and savings accounts
   
77
     
75
     
152
 
Time deposits
   
(7
)
   
183
     
176
 
Total interest-earning deposits
   
70
     
258
     
328
 
Borrowings
   
315
     
47
     
362
 
Total interest-bearing liabilities
   
385
     
305
     
690
 
Net change in net interest income
 
$
907
   
$
(1,322
)
 
$
(415
)
______________
(1)   Interest income includes net deferred loan fee amortization income of $171,000 and $130,000 for the three months ended March 31, 2020 and 2019, 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 March 31, 2020 and March 31, 2019.

Net interest income decreased $410,000, or 3.2%, to $12.5 million during the three months ended March 31, 2020 compared to $12.9 million during the three months ended March 31, 2019.

Interest income on loans increased $583,000 due primarily to an increase of $84.1 million, or 5.7%, in average loans offset by a 14 basis point decrease in average yield on loans. The increase in average loan balance was driven by a $16.8 million, or 1.2%, increase in the average balance of loans held in portfolio and by an increase of $67.3 million, or 66.5%, in the average balance of loans held for sale.
Interest income from mortgage-related securities decreased $57,000 primarily as the yield decreased 14 basis points. Additionally, the average balance decreased $3.6 million.
Interest income from other interest-earning assets (comprised of debt securities, federal funds sold and short-term investments) decreased $246,000 due to a 66 basis point decrease in the average yield. The decrease in average yield was primarily driven by the decrease in federal funds rate over the past year and as higher yielding securities have matured.  The average balance increased $11.8 million to $206.5 million due to a higher cash balance on hand along with a higher balance of FHLB stock. Offsetting those increases, municipal securities balances decreased as maturities occurred throughout the past 12 months were not replaced due to market conditions.
Interest expense on time deposits increased $176,000, or 4.7%, primarily due to a nine basis point increase of average cost of time deposits. Offsetting the increase in cost of time deposits, the average balance of time deposits decreased $1.3 million compared to the prior year period.
Interest expense on money market and savings accounts increased $152,000, or 55.3%, due primarily to a 15 basis point increase in average cost of money market and savings accounts along with an increase in average balance of $42.7 million. Money market accounts have been a focus over the year and aggressively attracted new customers through various new offerings.
Interest expense on borrowings increased $362,000, or 16.1%, due to an increase in the average cost of borrowings that resulted from the maturity and replacement of fixed-rate borrowings since the beginning of the prior year.  The average cost of borrowings totaled 2.12% during the quarter ended March 31, 2020, compared to 2.08% during the quarter ended March 31, 2019. In addition to the increase in rate, average borrowing volume increased $56.7 million to $495.6 million during the quarter ended March 31, 2020.

- 40 -

Provision for Loan Losses

The Company delayed adoption of ASC 2016-03 as permited under the CARES Act. The Company calculated the current quarter allowance using the incurred loss model. The provision for loan losses was $785,000 for the three months ended March 31, 2020 compared to a negative provision of $680,000 for the three months ended March 31, 2019 as economic conditions worsened due to the COVID-19 pandemic. We had a provision for loan losses of $750,000 at the community banking segment and $35,000 for the mortgage banking segment. Net recoveries were $54,000 for the three months ended March 31, 2020.

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 March 31,
 
   
2020
   
2019
   
$ Change
   
% Change
 
   
(Dollars in Thousands)
 
                         
Service charges on loans and deposits
 
$
481
   
$
379
   
$
102
     
26.9
%
Increase in cash surrender value of life insurance
   
353
     
344
     
9
     
2.6
%
Mortgage banking income
   
30,406
     
23,359
     
7,047
     
30.2
%
Other
   
224
     
175
     
49
     
28.0
%
    Total noninterest income
 
$
31,464
   
$
24,257
   
$
7,207
     
29.7
%

Total noninterest income increased $7.2 million, or 29.7%, to $31.5 million during the three months ended March 31, 2020 compared to $24.3 million during the three months ended March 31, 2019. The increase resulted primarily from an increase in mortgage banking income along with increases in service charges on loans and deposits, cash surrender value of life insurance, and other noninterest income categories increased.

The increase in mortgage banking income was primarily the result of an increase in loan origination volume. Total loan origination volume on a consolidated basis increased $196.5 million, or 40.0%, to $687.7 million during the three months ended March 31, 2020 compared to $491.2 million during the three months ended March 31, 2019. Gross margin on loans originated and sold decreased 10.1% at the mortgage banking segment. Gross margin on loans originated and 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 Results of Operations for the Three Months Ended March 31, 2020 and 2019" above for additional discussion of the increase in mortgage banking income.
Service charges on loans and deposits increased primarily due to loan extension fees (fees collected outside of modifications related to COVID-19).
The increase in cash surrender value of life insurance was due primarily to an increase in balance.
The increase in other noninterest income was due primarily to increases in mortgage servicing fee income, wealth management revenue, and rental income.

- 41 -

Noninterest Expenses
   
Three months ended March 31,
 
   
2020
   
2019
   
$ Change
   
% Change
 
   
(Dollars in Thousands)
 
                         
Compensation, payroll taxes, and other employee benefits
 
$
24,401
   
$
20,639
   
$
3,762
     
18.2
%
Occupancy, office furniture and equipment
   
2,741
     
2,776
     
(35
)
   
(1.3
)%
Advertising
   
900
     
958
     
(58
)
   
(6.1
)%
Data processing
   
1,006
     
769
     
237
     
30.8
%
Communications
   
338
     
328
     
10
     
3.0
%
Professional fees
   
1,832
     
695
     
1,137
     
163.6
%
Real estate owned
   
11
     
32
     
(21
)
   
(65.6
)%
Loan processing expense
   
1,076
     
805
     
271
     
33.7
%
Other
   
2,903
     
2,347
     
556
     
23.7
%
     Total noninterest expenses
 
$
35,208
   
$
29,349
   
$
5,859
     
20.0
%
                                 
                                 

Total noninterest expenses increased $5.9 million, or 20.0%, to $35.2 million during the three months ended March 31, 2020 compared to $29.3 million during the three months ended March 31, 2019.

Compensation, payroll taxes and other employee benefits expense at our mortgage banking segment increased $3.3 million, or 20.7%, to $19.4 million during the three months ended March 31, 2020. The increase in compensation expense was primarily a result of an increase in commission expense as fundings increased and branch manager pay increased as branches were more profitable.
Compensation, payroll taxes and other employee benefits expense at the community banking segment increased $412,000, or 8.7%, to $5.2 million during the three months ended March 31, 2020. The increase was due primarily to an increase in health insurance expense with more claims, salaries expense due to annual raises, and variable compensation as executives are eligible for a greater payout.
Occupancy, office furniture and equipment expense at the mortgage banking segment decreased $77,000 to $1.7 million during the three months ended March 31, 2020, primarily resulting from lower rent expense offset by an increase in computer equipment expense to accomodate remote working.
Occupancy, office furniture and equipment expense at the community banking segment increased $42,000 to $1.0 million during the three months ended March 31, 2020.  The increase was due primarily to building depreciation and repairs expense.
Advertising expense decreased $58,000, or 6.1%, to $900,000 during the three months ended March 31, 2020. This was primarily due to marketing decreases at the mortgage banking segment as volumes were largely driven by lower rates. Advertising at the community banking segment increased to promote the new branch that opened at the end of 2019.
Data processing expense increased $237,000, or 30.8%, to $1.0 million during the three months ended March 31, 2020. This was primarily due to new contracts at both the community banking and mortgage banking segments as technology investments continue to increase.
Professional fees increased $1.1 million, or 163.6%, to $1.8 million during the three months ended March 31, 2020. This was primarily due to an increase in legal expenses at the mortgage banking segment for a $1.1 million legal award ruling and ongoing litigation costs.
Real estate owned expense decreased $21,000, resulting in $11,000 of expense during the three months ended March 31, 2020, compared to $32,000 of expense during the three months ended March 31, 2019. The decrease is a result of fewer properties to manage and minimal net gains from sales in both periods.
Loan processing expense increased $271,000, or 33.7%, to $1.1 million during the three months ended March 31, 2020. This was primarily due to an increase in loan costs associated with the application volumes as mortgage rates declined.
Other noninterest expense increased $556,000, or 23.7%, to $2.9 million during the three months ended March 31, 2020. The increase at the mortgage banking segment was primarily due to an increased provision for loan sale losses as there was additional uncertainity regarding selling loans to third party investors from COVID-19 pandemic challenges. In addition, other noninterest expenses increased at the community banking segment due primarily to increased loan costs partially offset by a decrease in FDIC insurance expense as the FDIC issued a credit for the three months ended March 31, 2020.

Income Taxes

Income tax expense decreased $54,000, or 2.7%, to $1.9 million for the three months ended March 31, 2020 compared to $2.0 million during the three months ended March 31, 2019. Income tax expense was recognized during the three months ended March 31, 2020 at an effective rate of 24.1% of pretax income compared to 23.3% during the three months ended March 31, 2019. During the three months ended March 31, 2020, the Company recognized a benefit of approximately $44,000 related to stock awards exercised compared to a benefit of $92,000 recognized during the three months ended March 31, 2019.
- 42 -

Comparison of Financial Condition at March 31, 2020 and December 31, 2019

Total AssetsTotal assets increased by $60.3 million, or 3.0%, to $2.06 billion at March 31, 2020 from $2.00 billion at December 31, 2019. The increase in total assets primarily reflects an increase in loans held for sale, loans receivable and prepaid expenses and other assets due to loan rate lock commitments partially offset by a decrease in cash and cash equivalents and securities available for sale. The total assets increase reflects liability increases in deposits, additional short-term debt, advance payments by borrowers for taxes, and other liabilities due to hedging liabilities.

Cash and Cash EquivalentsCash and cash equivalents decreased $15.2 million, or 20.4%, to $59.1 million at March 31, 2020, compared to $74.3 million at December 31, 2019.  The decrease in cash and cash equivalents primarily reflects the use of cash to fund loans held for sale and loans receivable.

Securities Available for Sale – Securities available for sale decreased $7.0 million during the three months ended March 31, 2020. The decrease was primarily 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 $42.6 million to $262.7 million at March 31, 2020 due to the increase of refinancing activity resulting from the reduction in mortgage rates.

Loans Receivable - Loans receivable held for investment increased $21.3 million to $1.41 billion at March 31, 2020.  The increase in total loans receivable was attributable to increases in commercial real estate, construction and land, multi-family, commercial, and consumer loan categories. Partially offsetting those increases, one- to four-family and home equity loan categories decreased.

The following table shows loan originations during the periods indicated.

   
For the
   
For the
 
   
Three months ended March 31,
   
Year Ended
 
   
2020
   
2019
   
December 31, 2019
 
         
(In Thousands)
 
Real estate loans originated for investment:
                 
Residential
                 
One- to four-family
 
$
30,515
   
$
12,334
     
95,461
 
Multi-family
   
26,979
     
14,769
     
110,136
 
Home equity
   
1,850
     
1,194
     
5,804
 
Construction and land
   
11,710
     
1,367
     
59,814
 
Commercial real estate
   
15,137
     
4,172
     
49,710
 
Total real estate loans originated for investment
   
86,191
     
33,836
     
320,925
 
Consumer loans originated for investment
   
275
     
-
     
55
 
Commercial business loans originated for investment
   
4,390
     
3,437
     
7,517
 
Total loans originated for investment
 
$
90,856
   
$
37,273
     
328,497
 
                         

- 43 -

Allowance for Loan Losses - The allowance for loan losses increased $839,000 from December 31, 2019. The increase resulted from a provision due to increased economic uncertainity increasing the required allowance related to the loans collectively reviewed. The overall increase was primarily related to the multi-family, home equity, construction and land, commercial real estate, consumer, and commercial categories.  See Note 3 for further discussion on the allowance for loan losses.

Real Estate Owned – Total real estate owned decreased $46,000 from December 31, 2019.  During the three months ended March 31, 2020, no loans were transferred from loans receivable to real estate owned upon completion of foreclosure.  During the same period, sales of real estate owned totaled $46,000. There were no writedowns during the three months ended March 31, 2020.

Prepaid expenses and other assets – Total prepaid expenses and other assets increased $17.7 million to $48.9 million at March 31, 2020. The increase was primarily due to increases in loan rate lock commitments, funding receivables from investors, and receivables from back-to-back interest rate swaps.

Deposits – Total deposits increased $18.3 million to $1.09 billion at March 31, 2020.  The increase was driven by an increase of $23.5 million in money market and savings deposits and $5.2 million in demand deposits offset by a decrease of $10.4 million in time deposits.

Borrowings – Total borrowings increased $38.6 million, or 8.0%, to $522.2 million at March 31, 2020. The community banking segment added $40.0 million in short-term FHLB borrowings. External short-term borrowings at the mortgage banking segment decreased a total of $1.4 million at March 31, 2020 from December 31, 2019.

Advance Payments by Borrowers for Taxes - Advance payments by borrowers for taxes increased $8.8 million to $13.0 million at March 31, 2020.  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 increased $16.5 million to $63.6 million at March 31, 2020 compared to December 31, 2019. Other liabilities increased primarily due to liabilies resulting from dividends payable and forward commitments to sell loans at the mortgage banking segment. Offsetting the increase, other liabilities 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 in the statements of financial condition.  These amounts remain classified as other liabilities until settled.

Shareholders’ Equity – Shareholders' equity decreased $21.9 million to $371.8 million at March 31, 2020 from December 31, 2019.  Shareholders' equity decreased primarily due to the declaration of regular and special dividends and the repurchase of stock.  Partially offsetting the decreases, there were increases related to net income, additional paid in capital as stock options were exercised, equity awards vesting, the fair value of the security portfolio, and unearned ESOP shares vesting.

- 44 -

ASSET QUALITY

NONPERFORMING ASSETS


   
At March 31,
   
At December 31,
 
   
2020
   
2019
 
   
(Dollars in Thousands)
 
Non-accrual loans:
           
Residential
           
One- to four-family
 
$
5,698
   
$
5,985
 
Multi-family
   
647
     
667
 
Home equity
   
387
     
70
 
Construction and land
   
-
     
-
 
Commercial real estate
   
70
     
303
 
Commercial
   
-
     
-
 
Consumer
   
-
     
-
 
Total non-accrual loans
   
6,802
     
7,025
 
                 
Real estate owned
               
One- to four-family
   
-
     
46
 
Multi-family
   
-
     
-
 
Construction and land
   
1,256
     
1,256
 
Commercial real estate
   
-
     
-
 
Total real estate owned
   
1,256
     
1,302
 
   Valuation allowance at end of period
   
(554
)
   
(554
)
Total real estate owned, net
   
702
     
748
 
Total nonperforming assets
 
$
7,504
   
$
7,773
 
                 
Total non-accrual loans to total loans
   
0.48
%
   
0.51
%
Total non-accrual loans to total assets
   
0.33
%
   
0.35
%
Total nonperforming assets to total assets
   
0.36
%
   
0.39
%

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 89 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.

- 45 -

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

   
At or for the Three Months
 
   
Ended March 31,
 
   
2020
   
2019
 
   
(In Thousands)
 
             
Balance at beginning of period
 
$
7,025
     
6,555
 
Additions
   
1,206
     
503
 
Transfers to real estate owned
   
-
     
(30
)
Charge-offs
   
-
     
(8
)
Returned to accrual status
   
(821
)
   
(127
)
Principal paydowns and other
   
(608
)
   
(95
)
Balance at end of period
 
$
6,802
     
6,798
 

Total non-accrual loans decreased by $223,000, or 3.2%, to $6.8 million as of March 31, 2020 compared to $7.0 million as of December 31, 2019.  The ratio of non-accrual loans to total loans receivable was 0.48% at March 31, 2020 compared to 0.51% at December 31, 2019.  During the three months ended March 31, 2020, $1.2 million in loans were placed on non-accrual status. Offsetting this activity, $821,000 returned to accrual status, and approximately $608,000 in principal payments were received during the three months ended March 31, 2020.

Of the $6.8 million in total non-accrual loans as of March 31, 2020, $5.2 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 $1.6 million in cumulative partial net charge-offs have been recorded over the life of these loans as of March 31, 2020.  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 $31,000 have been recorded as of March 31, 2020.  The remaining $1.6 million of non-accrual loans were reviewed on an aggregate basis and $326,000 in general valuation allowance was deemed appropriate related to those loans as of March 31, 2020.   The $326,000 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 March 31, 2020 totaled $1.7 million, which represents 25.2% of total non-accrual loans as of that date.  These five loans have not had any cumulative life-to-date net charge-offs and $29,000 in specific valuation allowance was deemed necessary based on net realizable collateral value with respect to these five loans as of March 31, 2020.

For the three months ended March 31, 2020, gross interest income that would have been recorded had our non-accruing loans been current in accordance with their original terms was $128,000. We received $88,000 of interest payments on such loans during the three months ended March 31, 2020. 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 March 31, 2020 or December 31, 2019.

- 46 -


TROUBLED DEBT RESTRUCTURINGS

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


   
As of March 31, 2020
 
   
Accruing
   
Non-accruing
   
Total
 
   
(In Thousands)
 
                   
One- to four-family
 
$
2,740
   
$
619
   
$
3,359
 
Multi-family
   
-
     
291
     
291
 
Commercial real estate
   
277
     
2
     
279
 
   
$
3,017
   
$
912
   
$
3,929
 
                         
   
As of December 31, 2019
 
   
Accruing
   
Non-accruing
   
Total
 
   
(In Thousands)
 
                         
One- to four-family
 
$
2,740
   
$
685
   
$
3,425
 
Multi-family
   
-
     
308
     
308
 
Commercial real estate
   
278
     
7
     
285
 
   
$
3,018
   
$
1,000
   
$
4,018
 

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.
LOAN DELINQUENCY

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

   
At March 31,
   
At December 31,
 
   
2020
   
2019
 
   
(Dollars in Thousands)
 
             
Loans past due less than 90 days
 
$
5,898
   
$
1,833
 
Loans past due 90 days or more
   
5,127
     
4,632
 
Total loans past due
 
$
11,025
   
$
6,465
 
                 
Total loans past due to total loans receivable
   
0.78
%
   
0.47
%

Past due loans increased by $4.6 million, or 70.5%, to $11.0 million at March 31, 2020 from $6.5 million at December 31, 2019.  Loans past due less than 90 days increased by $4.1 million primarily in the one- to four-family loan category.  Loans past due 90 days or more increased by $495,000, or 10.7%, during the three months ended March 31, 2020.

- 47 -

REAL ESTATE OWNED

Total real estate owned decreased by $46,000, or 6.1%, to $702,000 at March 31, 2020, compared to $748,000 at December 31, 2019.  During the three months ended March 31, 2020, no loans transferred loans to real estate owned upon completion of foreclosure.  During the same period, sales of real estate owned totaled $46,000.  There were no write downs during the three months ended March 31, 2020. New appraisals received on real estate owned and collateral dependent impaired loans are based upon an “as is 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 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.

ALLOWANCE FOR LOAN LOSSES


   
At or for the Three Months
 
   
Ended March 31,
 
   
2020
   
2019
 
   
(Dollars in Thousands)
 
             
Balance at beginning of period
 
$
12,387
   
$
13,249
 
Provision for loan losses
   
785
     
(680
)
Charge-offs:
               
Mortgage
               
One- to four-family
   
6
     
24
 
Multi-family
   
-
     
-
 
Home equity
   
-
     
8
 
Commercial real estate
   
-
     
-
 
Construction and land
   
-
     
-
 
Consumer
   
1
     
-
 
Commercial
   
-
     
-
 
Total charge-offs
   
7
     
32
 
Recoveries:
               
Mortgage
               
One- to four-family
   
47
     
13
 
Multi-family
   
3
     
4
 
Home equity
   
6
     
6
 
Commercial real estate
   
4
     
1
 
Construction and land
   
1
     
-
 
Consumer
   
-
     
-
 
Commercial
   
-
     
-
 
Total recoveries
   
61
     
24
 
Net recoveries
   
(54
)
   
8
 
Allowance at end of period
 
$
13,226
   
$
12,561
 
                 
Ratios:
               
Allowance for loan losses to non-accrual loans at end of period
   
194.44
%
   
184.77
%
Allowance for loan losses to loans receivable at end of period
   
0.94
%
   
0.91
%
Net (recoveries) charge-offs to average loans outstanding (annualized)
   
(0.02
)%
   
0.00
%
Provision for loan losses to net recoveries
   
(1,453.70
)%
   
(8,500.00
)%
Net (recoveries) charge-offs to beginning of the period allowance (annualized)
   
(1.75
)%
   
0.24
%

The allowance for loan losses increased $839,000 to $13.2 million at March 31, 2020, compared to $12.4 million at December 31, 2019.  The increase in allowance for loan losses reflects the $785,000 provision. The  provision recorded during the current year reflects an increased allocation related to the economic condition qualatitive factor as a result of the COVID-19 pandemic.

We had net recoveries of $54,000, or 0.02% of average loans annualized, for the three months ended March 31, 2020, compared to net charge-offs of $8,000, or less than 0.01% of average loans annualized, for the three months ended March 31, 2019. Of the $54,000 in recoveries during the three months ended March 31, 2020, the majority of the activity related to loans secured by one- to four-family residential loans.
- 48 -

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 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.

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 three months ended March 31, 2020 primary uses of cash and cash equivalents included: $687.7 million in funding loans held for sale, $21.3 million for funding of loans receivable, $14.2 million in purchases of our common stock, $2.4 million for cash dividends paid, $2.5 million for purchases of debt securities, a $3.0 million decrease in advance payments by borrowers for taxes, $1.4 million in repayment of short-term debt, and $686,000 for purchases of mortgage related securities.

During the three months ended March 31, 2020, primary sources of cash and cash equivalents included: $676.9 million in proceeds from the sale of loans held for sale, $40.0 million in additional proceeds from short-term FHLB borrowings, $18.3 million from an increase in deposits, $9.7 million in principal repayments on mortgage related securities, and $6.1 million in net income.

During the three months ended March 31, 2019 primary uses of cash and cash equivalents included: $491.2 million in funding loans held for sale, a $756,000 increase in funding loans receivable, a $1.2 million decrease in deposits, a $3.9 million decrease in advance payments by borrowers for taxes, $2.6 million for cash dividends paid, $2.7 million for purchases of mortgage related securities, and $8.0 million in purchases of our common stock.

During the three months ended March 31, 2019, primary sources of cash and cash equivalents included: $533.4 million in proceeds from the sale of loans held for sale, $13.4 million in additional proceeds from short-term debt, $6.0 million in principal repayments on mortgage related securities, and $6.5 million in net income.

A portion of our liquidity consists of cash and cash equivalents, which are a product of our operating, investing and financing activities.  At March 31, 2020 and 2019, respectively, $59.1 million and $104.8 million of our assets were invested in cash and cash equivalents.  At March 31, 2020, cash and cash equivalents were comprised of the following: $41.9 million in cash held at the Federal Reserve Bank and other depository institutions and $17.3 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 March 31, 2020, we had $470.0 million in long-term advances from the FHLB with contractual maturity dates in 2027, 2028, and 2029.  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 option currently available and the other options beginning November 2020, August 2021, and May 2022. We had $40.0 million in short-term advances with the FHLB and contractual maturities in April and June 2020. As an additional source of funds, the mortgage banking segment has a repurchase agreement. At March 31, 2020, we had $12.2 million outstanding under the repurchase agreement with a total outstanding commitment of $35.0 million. 

At March 31, 2020, we had outstanding commitments to originate loans receivable of $17.2 million.  In addition, at March 31, 2020, we had unfunded commitments under construction loans of $81.9 million, unfunded commitments under business lines of credit of $18.4 million and unfunded commitments under home equity lines of credit and standby letters of credit of $13.6 million.  At March 31, 2020, certificates of deposit scheduled to mature in one year or less totaled $704.3 million.  Based on prior experience, management believes that, subject to the 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 March 31, 2020, Waterstone Financial, Inc. (on an unconsolidated basis) had liquid assets totaling $37.4 million.
- 49 -

Capital

Shareholders' equity decreased $21.9 million to $371.8 million at March 31, 2020 from December 31, 2019.  Shareholders' equity decreased primarily due to the declaration of regular and special dividends and the repurchase of stock.  Partially offsetting the decreases, 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 vesting.

The Company's Board of Directors authorized a stock repurchase program in the second quarter of 2019. The timing of the purchases will depend on certain factors, including but not limited to, market conditions and prices, available funds and alternative uses of 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 March 31, 2020, the Company had repurchased 9,291,271 shares at an average price of $14.26 under previously approved stock repurchase plans. As of March 31, 2020, the Company is authorized to purchase up to 436,482 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 March 31, 2020, WaterStone Bank exceeded all regulatory capital requirements and is considered “well capitalized” under regulatory guidelines. See “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 March 31, 2020 and the respective maturity dates.
               
More than
   
More than
       
               
One Year
   
Three Years
   
Over
 
         
One Year
   
Through
   
Through
   
Five
 
   
Total
   
or Less
   
Three Years
   
Five Years
   
Years
 
   
(In Thousands)
 
Demand deposits (3)
 
$
135,234
   
$
135,234
   
$
-
   
$
-
   
$
-
 
Money market and savings deposits (3)
   
221,464
     
221,464
     
-
     
-
     
-
 
Time deposit (3)
   
729,370
     
704,255
     
23,378
     
1,737
     
-
 
Repurchase agreements (3)
   
12,180
     
12,180
     
-
     
-
     
-
 
Federal Home Loan Bank advances (1)
   
510,000
     
40,000
     
-
     
-
     
470,000
 
Operating leases (2)
   
10,238
     
3,308
     
4,173
     
1,774
     
983
 
   
$
1,618,486
   
$
1,116,441
   
$
27,551
   
$
3,511
   
$
470,983
 

(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.

See Note 10 - Commitments, Off-Balance Sheet Arrangements, and Contingent Liabilities of the notes to unaudited consolidated financial statements for additional information.

- 50 -

Off-Balance Sheet Commitments

The following table details the amounts and expected maturities of significant off-balance sheet commitments as of March 31, 2020.

               
More than
   
More than
       
               
One Year
   
Three Years
   
Over
 
         
One Year
   
Through
   
Through
   
Five
 
   
Total
   
or Less
   
Three Years
   
Five Years
   
Years
 
   
(In Thousands)
 
Real estate loan commitments (1)
 
$
17,185
   
$
17,185
   
$
-
   
$
-
   
$
-
 
Unused portion of home equity lines of credit (2)
   
12,817
     
12,817
     
-
     
-
     
-
 
Unused portion of construction loans (3)
   
81,912
     
81,912
     
-
     
-
     
-
 
Unused portion of business lines of credit
   
18,367
     
18,367
     
-
     
-
     
-
 
Standby letters of credit
   
820
     
820
     
-
     
-
     
-
 
Total Other Commitments
 
$
131,101
   
$
131,101
   
$
-
   
$
-
   
$
-
 


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.

- 51 -


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 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 March 31, 2020 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
 
     
+300
     
+200
     
+100
     
-100
 
   
(Dollar Amounts in Thousands)
 
As of September 30, 2019
                               
          Dollar Change
 
$
658
     
1,438
     
1,098
     
(363
)
          Percentage Change
   
1.21
%
   
2.65
     
2.02
     
(0.67
)

At March 31, 2020, a 100 basis point instantaneous increase in interest rates had the effect of increasing forecast net interest income over the next 12 months by 2.02% while a 100 basis point decrease in rates had the effect of decreasing net interest income by 0.67%.

- 52 -

Item 4. Controls and Procedures
Disclosure Controls and Procedures: Company management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the 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”)) as of the end of the period covered by this report. Based on such evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures are effective.

Internal Control Over Financial Reporting: There have been no material changes in the 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 internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

The information required by this item is set forth in Part I, Item 1, Note 10 - Commitments, Off-Balance Sheet Arrangements, and Contingent Liabilities.
Item 1A. Risk Factors
The Company is currently evaluating and quantifying the impact on its consolidated financial statements.The disclosures below supplement the risk factors previously disclosed under Item 1A. of the Company’s 2019 Annual Report on Form 10-K.

The COVID-19 pandemic has adversely impacted our business and financial results, and the ultimate impact will depend on future developments, which are highly uncertain and cannot be predicted, including the scope and duration of the pandemic and actions taken by governmental authorities in response to the pandemic.

The COVID-19 pandemic is creating extensive disruptions to the global economy and to the lives of individuals throughout the world. Governments, businesses, and the public are taking unprecedented actions to contain the spread of COVID-19 and to mitigate its effects, including quarantines, travel bans, shelter-in-place orders, closures of businesses and schools, fiscal stimulus, and legislation designed to deliver monetary aid and other relief. While the scope, duration, and full effects of COVID-19 are rapidly evolving and not fully known, the pandemic and related efforts to contain it have disrupted global economic activity, adversely affected the functioning of financial markets, impacted interest rates, increased economic and market uncertainty, and disrupted trade and supply chains. If these effects continue for a prolonged period or result in sustained economic stress or recession, many of the risk factors identified in our Form 10-K could be exacerbated and such effects could have a material adverse impact on us in a number of ways related to credit, collateral, customer demand, funding, operations, interest rate risk, human capital and self-insurance, as described in more detail below.

Credit Risk. Our risks of timely loan repayment and the value of collateral supporting the loans are affected by the strength of our borrower’s business. Concern about the spread of COVID-19 has caused and is likely to continue to cause business shutdowns, limitations on commercial activity and financial transactions, labor shortages, supply chain interruptions, increased unemployment and commercial property vacancy rates, reduced profitability and ability for property owners to make mortgage payments, and overall economic and financial market instability, all of which may cause our customers to be unable to make scheduled loan payments. If the effects of COVID-19 result in widespread and sustained repayment shortfalls on loans in our portfolio, we could incur significant delinquencies, foreclosures and credit losses, particularly if the available collateral is insufficient to cover our exposure. The future effects of COVID-19 on economic activity could negatively affect the collateral values associated with our existing loans, the ability to liquidate the real estate collateral securing our residential and commercial real estate loans, our ability to maintain loan origination volume and to obtain additional financing, the future demand for or profitability of our lending and services, and the financial condition and credit risk of our customers. Further, in the event of delinquencies, regulatory changes and policies designed to protect borrowers may slow or prevent us from making our business decisions or may result in a delay in our taking certain remediation actions, such as foreclosure. In addition, we have unfunded commitments to extend credit to customers. During a challenging economic environment like now, our customers are more dependent on our credit commitments and increased borrowings under these commitments could adversely impact our liquidity. Furthermore, in an effort to support our communities during the pandemic, we are participating in the Paycheck Protection Program (“PPP”) under the CARES Act whereby loans to  small businesses are made and those loans are subject to the regulatory requirements that would require forbearance of loan payments for a specified time or that would limit our ability to pursue all available remedies in the event of a loan default. If the borrower under the PPP loan fails to qualify for loan forgiveness, we are at the heightened risk of holding these loans at unfavorable interest rates as compared to the loans to customers that we would have otherwise extended credit.

Strategic Risk. Our success may be affected by a variety of external factors that may affect the price or marketability of our products and services, changes in interest rates that may increase our funding costs, reduced demand for our financial products due to economic conditions and the various response of governmental and nongovernmental authorities. In recent weeks, the COVID-19 pandemic has significantly increased economic and demand uncertainty and has led to disruption and volatility in the global capital markets. Furthermore, many of the governmental actions have been directed toward curtailing household and business activity to contain COVID-19. These actions have been rapidly expanding in scope and intensity. For example, in many of our markets, local governments have acted to temporarily close or restrict the operations of most businesses. The future effects of COVID-19 on economic activity could negatively affect the future banking products we provide, including a decline in originating of loans.
- 53 -

Operational Risk. Current and future restrictions on our workforce’s access to our facilities could limit our ability to meet customer servicing expectations and have a material adverse effect on our operations. We rely on business processes and branch activity that largely depend on people and technology, including access to information technology systems as well as information, applications, payment systems and other services provided by third parties. In response to COVID-19, we have modified our business practices with a portion of our employees working remotely from their homes to have our operations uninterrupted as much as possible. Further, technology in employees’ homes may not be as robust as in our offices and could cause the networks, information systems, applications, and other tools available to employees to be more limited or less reliable than in our offices. The continuation of these work-from-home measures also introduces additional operational risk, including increased cybersecurity risk. These cyber risks include greater phishing, malware, and other cybersecurity attacks, vulnerability to disruptions of our information technology infrastructure and telecommunications systems for remote operations, increased risk of unauthorized dissemination of confidential information, limited ability to restore the systems in the event of a systems failure or interruption, greater risk of a security breach resulting in destruction or misuse of valuable information, and potential impairment of our ability to perform critical functions, including wiring funds, all of which could expose us to risks of data or financial loss, litigation and liability and could seriously disrupt our operations and the operations of any impacted customers.

Moreover, we rely on many third parties in our business operations, including the appraiser of the real property collateral, vendors that supply essential services such as loan servicers, providers of financial information, systems and analytical tools and providers of electronic payment and settlement systems, and local and federal government agencies, offices, and courthouses. In light of the developing measures responding to the pandemic, many of these entities may limit the availability and access of their services. For example, loan origination could be delayed due to the limited availability of real estate appraisers for the collateral. Loan closings could be delayed related to reductions in available staff in recording offices or the closing of courthouses in certain counties, which slows the process for title work, mortgage and UCC filings in those counties. If the third-party service providers continue to have limited capacities for a prolonged period or if additional limitations or potential disruptions in these services materialize, it may negatively affect our operations.

Interest Rate Risk. Our net interest income, lending activities, deposits and profitability could be negatively affected by volatility in interest rates caused by uncertainties stemming from COVID-19. In March 2020, the Federal Reserve lowered the target range for the federal funds rate to a range from 0 to 0.25 percent, citing concerns about the impact of COVID-19 on markets and stress in the energy sector. A prolonged period of extremely volatile and unstable market conditions would likely increase  our funding costs and negatively affect market risk mitigation strategies. Higher income volatility from changes in interest rates and spreads to benchmark indices could cause a loss of future net interest income and a decrease in current fair market values of our assets. Fluctuations in interest rates will impact both the level of income and expense recorded on most of our assets and liabilities and the market value of all interest-earning assets and interest-bearing liabilities, which in turn could have a material adverse effect on our net income, operating results, or financial condition.

Because there have been no comparable recent global pandemics that resulted in similar global impact, we do not yet know the full extent of COVID-19’s effects on our business, operations, or the global economy as a whole. Any future development will be highly uncertain and cannot be predicted, including the scope and duration of the pandemic, the effectiveness of our work from home arrangements, third party providers’ ability to support our operation, and any actions taken by governmental authorities and other third parties in response to the pandemic. The uncertain future development of this crisis could materially and adversely affect our business, operations, operating results, financial condition, liquidity or capital levels.

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

Following are the Company’s monthly common stock repurchases during the first quarter of 2020:

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)
 
January 1, 2020 - January 31, 2020
   
15,300
   
$
17.56
     
15,300
     
1,333,150
 
February 1, 2020 - February 29, 2020
   
249,048
     
17.75
     
249,048
     
1,084,102
 
March 1, 2020 - March 31, 2020
   
647,620
     
14.76
     
647,620
     
436,482
 
Total
   
911,968
   
$
15.62
     
911,968
     
436,482
 

(a)
On May 30, 2019, the Board of Directors announced the completion of the then-existing stock repurchase plan and authorized the repurchase of 2,000,000 shares of common stock pursuant to a new share repurchase plan. This plan has no expiration date.
- 54 -

Item 3. Defaults Upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

Not applicable.

Item 6. Exhibits
Exhibit No.
 
Description
 
Filed Herewith
 
 
Sarbanes-Oxley Act Section 302 Certification signed by the Chief Executive Officer of Waterstone Financial, Inc.
 
X
 
 
Sarbanes-Oxley Act Section 302 Certification signed by the Chief Financial Officer of Waterstone Financial, Inc.
 
X
 
 
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
 
 
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 March 31, 2020, 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
 
    
- 55 -

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:  May 13, 2020
       
 
 
/s/ Douglas S. Gordon
     
 
Douglas S. Gordon
     
 
Chief Executive Officer
Principal Executive Officer
     
Date:  May 13, 2020
       
 
 
/s/  Mark R. Gerke
     
 
Mark R. Gerke
     
 
Chief Financial Officer
Principal Financial Officer
     




- 56 -
Exhibit 31.1

CERTIFICATION

I, Douglas S. Gordon, certify that:
1. I have reviewed this quarterly report on Form 10-Q for the quarter ended March 31, 2020 of Waterstone Financial, Inc.;
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting.
5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date:  May 13, 2020
/s/ Douglas S. Gordon
Douglas S. Gordon
Chief Executive Officer
Exhibit 31.2

CERTIFICATION

I, Mark R. Gerke, certify that:
1. I have reviewed this quarterly report on Form 10-Q for the quarter ended March 31, 2020 of Waterstone Financial, Inc.;
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting.

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
Date:  May 13, 2020

/s/ Mark R. Gerke
Mark R. Gerke
Chief Financial Officer
Exhibit 32.1
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Waterstone Financial, Inc. (the "Company") on Form 10-Q for the period ended March 31, 2020 as filed with the Securities and Exchange Commission on or about the date hereof (the "Report"), I, Douglas S. Gordon, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:
(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

/s/ Douglas S. Gordon 
Douglas S. Gordon
Chief Executive Officer
May 13, 2020
A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to Waterstone Financial, Inc. and will be retained by Waterstone Financial, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.

Exhibit 32.2
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Waterstone Financial, Inc. (the "Company") on Form 10-Q for the period ended March 31, 2020 as filed with the Securities and Exchange Commission on or about the date hereof (the "Report"), I, Mark R. Gerke, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:
(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

/s/ Mark R. Gerke
Mark R. Gerke
Chief Financial Officer
May 13, 2020
A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to Waterstone Financial, Inc. and will be retained by Waterstone Financial, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings