Quarterly Report (10-q)

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

______________________________

FORM 10-Q

______________________________



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

For the quarterly period ended March 31, 2018



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

For the transition period from to

Commission File No. 001-34786

Oritani Financial Corp.

(Exact name of registrant as specified in its charter)

Delaware		30-0628335
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification Number)

370 Pascack Road, Township of Washington, New Jersey 07676

(Address of Principal Executive Offices) (Zip Code)

(201) 664-5400

(Registrant's telephone number, including area code)

N/A

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

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 requirements for the past 90 days.

YES  NO 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

YES  NO 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth 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	☐
Non-accelerated filer	 (Do not check if a smaller reporting company)	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 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 

As of May 10, 2018, there were 56,245,065 shares of the Registrant's common stock, par value $0.01 per share, issued and 46,616,646 shares outstanding.

Oritani Financial Corp.

FORM 10-Q

Index


	Part I. Financial Information	Page

Item 1.	Financial Statements	3

	Consolidated Balance Sheets as of March 31, 2018 (unaudited) and June 30, 2017	3

	Consolidated Statements of Income for the Three and Nine Months Ended March 31, 2018 and 2017 (unaudited)	4

	Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended March 31, 2018 and 2017 (unaudited)	5

	Consolidated Statements of Stockholders' Equity for the Nine Months Ended March 31, 2018 and 2017 (unaudited)	6

	Consolidated Statements of Cash Flows for the Nine Months Ended March 31, 2018 and 2017 (unaudited)	8

	Notes to Unaudited Consolidated Financial Statements	9

Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	36

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	48

Item 4.	Controls and Procedures	50

	Part II. Other Information

Item 1.	Legal Proceedings	50

Item 1A.	Risk Factors	50

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	50

Item 3.	Defaults Upon Senior Securities	50

Item 4.	Mine Safety Disclosures	50

Item 5.	Other Information	50

Item 6.	Exhibits	51

	Signature Page	52

Index

Part I. Financial Information

Item 1. Financial Statements

Oritani Financial Corp. and Subsidiaries

Consolidated Balance Sheets

(In thousands, except share data)

	March 31, 2018			June 30, 2017
	(unaudited)			(audited)
Assets
Cash on hand and in banks	$	22,543		$	33,252
Federal funds sold and short term investments		966			326
Cash and cash equivalents		23,509			33,578
Loans, net		3,566,193			3,566,703
Securities available for sale, at fair value		48,198			97,930
Securities held to maturity, fair value of $295,236 and $237,204, respectively		302,851			239,631
Bank Owned Life Insurance (at cash surrender value)		97,824			95,946
Federal Home Loan Bank of New York ("FHLB") stock , at cost		25,835			32,504
Accrued interest receivable		11,438			10,620
Real estate owned		636			140
Office properties and equipment, net		13,533			13,909
Deferred tax assets, net		25,584			37,693
Other assets		26,584			9,030
Total Assets	$	4,142,185		$	4,137,684
Liabilities
Deposits	$	2,954,476		$	2,856,478
Borrowings		532,114			642,059
Advance payments by borrowers for taxes and insurance		26,653			23,496
Other liabilities		74,310			56,428
Total Liabilities		3,587,553			3,578,461
Stockholders' Equity
Common stock, $0.01 par value; 150,000,000 shares authorized; 56,245,065 shares issued; 46,604,276 shares outstanding at March 31, 2018 and 45,992,366 shares outstanding at June 30, 2017.		562			562
Additional paid-in capital		513,679			512,337
Non-vested restricted stock awards		(201	)		(458	)
Treasury stock, at cost; 9,640,789 shares at March 31, 2018 and 10,252,699 shares at June 30, 2017.		(129,600	)		(136,517	)
Unallocated common stock held by the employee stock ownership plan		(16,981	)		(18,407	)
Retained earnings		177,461			198,186
Accumulated other comprehensive income, net of tax		9,712			3,520
Total Stockholders' Equity		554,632			559,223
Total Liabilities and Stockholders' Equity	$	4,142,185		$	4,137,684

See accompanying notes to unaudited consolidated financial statements.

Index

Oritani Financial Corp. and Subsidiaries

Consolidated Statements of Income

(In thousands, except per share data)

	Three months ended March 31,				Nine months ended March 31,
	2018		2017		2018			2017
	(unaudited)
Interest income:
Interest on loans	$	35,398	$	34,407	$	107,126		$	99,515
Interest on securities available for sale		284		799		1,237			2,451
Interest on securities held to maturity		1,419		909		3,663			2,583
Dividends on FHLB stock		432		469		1,368			1,343
Interest on federal funds sold and short term investments		28		2		139			5
Total interest income		37,561		36,586		113,533			105,897
Interest expense:
Deposits		7,887		6,244		23,028			17,947
Borrowings		2,721		3,547		8,300			9,626
Total interest expense		10,608		9,791		31,328			27,573
Net interest income before provision for loan losses		26,953		26,795		82,205			78,324
Provision for loan losses		—		—		—			—
Net interest income after provision for loan losses		26,953		26,795		82,205			78,324
Other income:
Service charges		302		235		799			664
Income from investments in real estate joint ventures		—		193		—			769
Bank-owned life insurance		603		634		1,878			1,979
Net loss on sale of assets		—		20,621		(2	)		20,621
Net loss on sale of securities		—		—		(324	)		—
Other income		74		87		222			249
Total other income		979		21,770		2,573			24,282
Other expenses:
Compensation, payroll taxes and fringe benefits		6,627		6,801		20,666			22,366
Advertising		143		143		428			358
Office occupancy and equipment expense		862		834		2,391			2,415
Data processing service fees		499		538		1,463			1,641
Federal insurance premiums		300		300		900			1,050
Other expenses		1,329		1,306		3,637			3,489
Total operating expenses		9,760		9,922		29,485			31,319
Income before income tax expense		18,172		38,643		55,293			71,287
Income tax expense		4,747		14,377		25,902			25,034
Net income	$	13,425	$	24,266	$	29,391		$	46,253
Earnings per basic common share	$	0.30	$	0.56	$	0.67		$	1.07
Earnings per diluted common share	$	0.30	$	0.54	$	0.65		$	1.04

See accompanying notes to unaudited consolidated financial statements.

Index

Oritani Financial Corp. and Subsidiaries

Consolidated Statements of Comprehensive Income

(In thousands)

	Three months ended March 31,						Nine months ended March 31,
	2018			2017			2018			2017
	(unaudited)
Net of tax:
Net income	$	13,425		$	24,266		$	29,391		$	46,253
Other comprehensive income:
Change in unrealized holding loss on securities available for sale		(261	)		(3	)		(626	)		(1,457	)
Reclassification adjustment for security loss included in net income		—			—			184			—
Amortization related to post-retirement obligations		(108	)		57			(98	)		188
Net change in unrealized gain on interest rate swaps		4,995			536			6,732			9,723
Total other comprehensive income		4,626			590			6,192			8,454
Total comprehensive income	$	18,051		$	24,856		$	35,583		$	54,707

See accompanying notes to unaudited consolidated financial statements.

Index

Oritani Financial Corp. and Subsidiaries

Consolidated Statements of Stockholders' Equity

Nine months ended March 31, 2018 and 2017 (unaudited)

(In thousands, except share data)

	Shares Outstanding			Common stock		Additional paid-in capital			Non-vested restricted stock awards			Treasury stock			Unallocated common stock held by ESOP			Retained earnings			Accumulated other comprehensive income (loss), net of tax			Total stockholders' equity
Balance at June 30, 2016		45,247,420		$	562	$	513,177		$	(4,242	)	$	(146,173	)	$	(20,481	)	$	202,429		$	(10,072	)	$	535,200
Net income		—			—		—			—			—			—			46,253			—			46,253
Other comprehensive income , net of tax		—			—		—			—			—			—			—			8,454			8,454
Cash dividends declared ($1.025 per share)		—			—		—			—			—			—			(44,223	)		—			(44,223	)
Purchase of treasury stock		(98,655	)		—		—			—			(1,574	)		—			—			—			(1,574	)
Issuance of restricted stock awards		10,000			—		—			(133	)		133			—			—			—			—
Compensation cost for stock options and restricted stock		—			—		927			—			—			—			—			—			927
ESOP shares allocated or committed to be released		—			—		1,710			—			—			1,728			—			—			3,438
Exercise of stock options		717,301			—		—			—			9,547			—			(1,355	)		—			8,192
Vesting of restricted stock awards		—			—		(3,879	)		3,892			—			—			(13	)		—			—
Balance at March 31, 2017		45,876,066		$	562	$	511,935		$	(483	)	$	(138,067	)	$	(18,753	)	$	203,091		$	(1,618	)	$	556,667

Continued on next page

Index

Oritani Financial Corp. and Subsidiaries

Consolidated Statements of Stockholders' Equity

Nine months ended March 31, 2018 and 2017 (unaudited)

(In thousands, except share data)

	Shares Outstanding			Common stock		Additional paid-in capital			Non-vested restricted stock awards			Treasury stock			Unallocated common stock held by ESOP			Retained earnings			Accumulated other comprehensive income (loss), net of tax		Total stockholders' equity
Balance at June 30, 2017		45,992,366		$	562	$	512,337		$	(458	)	$	(136,517	)	$	(18,407	)	$	198,186		$	3,520	$	559,223
Net income		—			—		—			—			—			—			29,391			—		29,391
Other comprehensive income, net of tax		—			—		—			—			—			—			—			5,092		5,092
Cash dividends declared ($1.05 per share)		—			—		—			—			—			—			(46,219	)		—		(46,219	)
Purchase of treasury stock		(492,458	)		—		—			—			(7,834	)		—			—			—		(7,834	)
Compensation cost for stock options and restricted stock		—			—		138			—			—			—			—			—		138
ESOP shares allocated or committed to be released		—			—		1,414			—			—			1,426			—			—		2,840
Exercise of stock options		1,111,368			—		—			—			14,838			—			(2,837	)		—		12,001
Vesting of restricted stock awards		—			—		(210	)		170			—			—			40			—		—
Forfeiture of restricted stock awards		(7,000	)		—		—			87			(87	)		—			—			—		—
Tax Cuts and Jobs Act of 2017, Reclassification from AOCI to Retained Earnings, Tax Effect		—			—		—			—			—			—			(1,100	)		1,100		—
Balance at March 31, 2018		46,604,276		$	562	$	513,679		$	(201	)	$	(129,600	)	$	(16,981	)	$	177,461		$	9,712	$	554,632

See accompanying notes to unaudited consolidated financial statements.

Index

Oritani Financial Corp. and Subsidiaries

Consolidated Statements of Cash Flows

(In thousands)

	Nine months ended March 31,
	2018			2017
	(unaudited)
Cash flows from operating activities:
Net income	$	29,391		$	46,253
Adjustments to reconcile net income to net cash provided by operating activities:
ESOP and stock-based compensation expense		2,978			4,365
Tax benefit from stock-based compensation		1,120			1,289
Depreciation of premises and equipment		583			664
Net amortization and accretion of premiums and discounts on securities		873			995
Amortization and accretion of deferred loan fees, net		(1,865	)		(1,757	)
Decrease (increase) in deferred taxes		10,581			(509	)
Loss on sale of real estate owned		2			—
Loss on sale of investment securities		324			—
Writedown of real estate owned		—			215
Gain on sale of real estate joint ventures and real estate investments		—			(20,621	)
Increase in cash surrender value of bank owned life insurance		(1,878	)		(1,979	)
Increase in accrued interest receivable		(818	)		(906	)
(Increase) decrease in other assets		(10,193	)		14,290
Increase in other liabilities		16,843			1,994
Net cash provided by operating activities		47,941			44,293
Cash flows from investing activities:
Proceeds from sales of securities available for sale		29,505			—
Net decrease (increase) in loans receivable		54,505			(331,560	)
Purchase of mortgage loans		(52,766	)		(65,925	)
Purchase of securities available for sale		—			(66,222	)
Purchase of securities held to maturity		(97,980	)		(51,150	)
Purchase of Federal Home Loan Bank stock		(31,692	)		(52,071	)
Proceeds from payments, calls and maturities of securities available for sale		18,989			38,114
Proceeds from payments, calls and maturities of securities held to maturity		34,060			28,196
Proceeds from redemption of Federal Home Loan Bank stock		38,361			51,610
Proceeds from sale of real estate owned		138			132
Proceeds from sales of real estate joint ventures and real estate investments		—			25,083
Net increase in real estate joint ventures		—			(155	)
Purchase of fixed assets		(207	)		(337	)
Net cash used in investing activities		(7,087	)		(424,285	)
Cash flows from financing activities:
Net increase in deposits		97,998			420,193
Purchase of treasury stock		(7,834	)		(1,574	)
Dividends paid to shareholders		(46,219	)		(44,223	)
Exercise of stock options		12,001			8,192
Increase in advance payments by borrowers for taxes and insurance		3,157			3,941
Proceeds from borrowed funds		57,870			119,130
Repayment of borrowed funds		(167,815	)		(109,596	)
Payment of employee taxes withheld from shared-based awards		(81	)		(1,574	)
Net cash (used in) provided by financing activities		(50,923	)		394,489
Net (decrease) increase in cash and cash equivalents		(10,069	)		14,497
Cash and cash equivalents at beginning of period		33,578			16,571
Cash and cash equivalents at end of period	$	23,509		$	31,068
Supplemental cash flow information:
Cash paid during the period for:
Interest	$	31,186		$	27,180
Income taxes	$	9,611		$	16,712
Noncash transfer
Loans receivable transferred to real estate owned	$	636		$	—

See accompanying notes to unaudited consolidated financial statements.

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

1. Basis of Presentation

The consolidated financial statements are composed of the accounts of Oritani Financial Corp., its wholly owned subsidiary, Oritani Bank (the "Bank") and the wholly owned subsidiaries of Oritani Bank; Oritani Finance Company, Ormon LLC ("Ormon"), and Oritani Investment Corp., as well as its wholly owned subsidiary, Oritani Asset Corporation (a real estate investment trust), (collectively, the "Company"). Intercompany balances and transactions have been eliminated in consolidation.

In the opinion of management, all of the adjustments (consisting of normal and recurring adjustments) necessary for the fair presentation of the consolidated financial condition and the consolidated results of operations for the unaudited periods presented have been included. The results of operations and other data presented for the nine month period ended March 31, 2018 are not necessarily indicative of the results of operations that may be expected for the fiscal year ending June 30, 2018.

Certain information and note disclosures usually included in financial statements prepared in accordance with U.S. generally accepted accounting principles ("GAAP") have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC") for the preparation of the Form 10-Q. The consolidated financial statements presented should be read in conjunction with the Company's audited consolidated financial statements and notes to consolidated financial statements included in the Company's June 30, 2017 Annual Report on Form 10-K, filed with the SEC on August 29, 2017.

The consolidated financial statements have been prepared in conformity with GAAP. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities presented in the Consolidated Balance Sheets at March 31, 2018 and June 30, 2017 and in the Consolidated Statements of Income for the three and nine months ended March 31, 2018 and 2017. Actual results could differ significantly from those estimates.

A material estimate that is particularly susceptible to significant changes relates to the determination of the allowance for loan losses. The allowance for loan losses represents management's best estimate of losses known and inherent in the portfolio that are both probable and reasonable to estimate. While management uses the most current information available to estimate losses on loans, actual losses are dependent on future events and, as such, increases in the allowance for loan losses may be necessary.

In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Bank's allowance for loan losses. Such agencies may require the Bank to recognize additions to the allowance based on their judgments about information available to them at the time of their examination.

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

2. Earnings Per Share ("EPS")

Basic earnings per share is computed by dividing income available to common stockholders by the weighted average number of common shares outstanding for the period. The weighted average common shares outstanding includes the average number of shares of common stock outstanding and allocated or committed to be released Employee Stock Ownership Plan shares.

Diluted earnings per share is computed using the same method as basic earnings per share, but reflects the potential dilution that could occur if stock options were exercised and converted into common stock. These potentially dilutive shares would then be included in the weighted average number of shares outstanding for the period using the treasury stock method. When applying the treasury stock method, we add the assumed proceeds from option exercises and the average unamortized compensation costs related to stock options. We then divide this sum by our average stock price to calculate shares assumed to be repurchased. The excess of the number of shares issuable over the number of shares assumed to be repurchased is added to basic weighted average common shares to calculate diluted EPS.

The following is a summary of the Company's earnings per share calculations and reconciliation of basic to diluted earnings per share.

	Three months ended March 31,				Nine months ended March 31,
	2018		2017		2018		2017
	(In thousands, except per share data)
Net income	$	13,425	$	24,266	$	29,391	$	46,253
Weighted average common shares outstanding—basic		44,319		43,585		44,105		43,125
Effect of dilutive stock options outstanding		785		1,234		879		1,255
Weighted average common shares outstanding—diluted		45,104		44,819		44,984		44,380
Earnings per share-basic	$	0.30	$	0.56	$	0.67	$	1.07
Earnings per share-diluted	$	0.30	$	0.54	$	0.65	$	1.04

For the three months ended March 31, 2018 there were 1,730 option shares, that could potentially dilute basic earnings per share in the future that were not included in the computation of diluted earnings per share because to do so would have been anti-dilutive for those periods. There were no anti-dilutive shares for the three months ended March 31, 2017. Anti-dilutive shares for the nine months ended March 31, 2018 and 2017 were 1,052 and 1,405, respectively.

3. Stock Repurchase Program

On March 4, 2015, the Board of Directors of the Company authorized a fourth stock repurchase plan pursuant to which the Company is authorized to repurchase up to 5% of the outstanding shares, or 2,205,451 shares. At March 31, 2018, there are 1,396,393 shares yet to be purchased under the current plan. At March 31, 2018, a total of 13,770,139 shares had been acquired under repurchase programs at a weighted average cost of $13.39 per share. The timing of the repurchases depend on certain factors, including but not limited to, market conditions and prices, the Company's liquidity and capital requirements, and alternative uses of capital. Repurchased shares will be held as treasury stock and will be available for general corporate purposes.

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

4. Equity Incentive Plans

The 2007 Equity Incentive Plan ("the 2007 Equity Plan") was approved by the Company's stockholders on April 22, 2008, which authorized the issuance of up to 4,172,817 shares of Company common stock pursuant to grants of incentive and non-statutory stock options, stock appreciation rights, and restricted stock awards. The 2011 Equity Incentive Plan ("2011 Equity Plan") was approved by the Company's stockholders on July 26, 2011. The 2011 Equity Plan authorized the issuance of up to 5,790,849 shares of the Company's common stock pursuant to grants of stock options, restricted stock awards and restricted stock units, with no more than 1,654,528 of the shares issued as restricted stock awards or restricted stock units. Employees and outside directors of the Company or Oritani Bank are eligible to receive awards under the Equity Plans.

Stock options are granted at an exercise price equal to the market price of our common stock on the grant date, based on quoted market prices. Stock options generally vest over a five-year service period and expire ten years from issuance. The vesting of the options accelerate upon death or disability, retirement or a change in control and expire 90 days after termination of service, excluding disability or retirement. The Company recognizes compensation expense for all option grants over the awards' respective requisite service periods. Management estimated the fair values of all option grants using the Black-Scholes option-pricing model. Management estimated the expected life of the options using the simplified method. The Treasury yield in effect at the time of the grant provides the risk-free rate for periods within the contractual life of the option. The Company classified share-based compensation for employees and outside directors within "compensation, payroll taxes and fringe benefits" in the consolidated statements of income to correspond with the same line item as the cash compensation paid.

There were no options granted during the nine months ended March 31, 2018. The fair value of options granted during the nine months ended March 31, 2017 was estimated using the Black-Scholes options-pricing model with the assumptions in the following table.

	Nine months ended March 31, 2017
Options shares granted		20,000
Expected dividend yield		5.35%
Expected volatility		20.81%
Risk-free interest rate		1.39%
Expected option life		6.5

The following is a summary of the Company's stock option activity and related information as of March 31, 2018 and changes therein during the nine months then ended:

	Number of Stock Options			Weighted Average Grant Date Fair Value		Weighted Average Exercise Price		Weighted Average Remaining Contractual Life (years)
Outstanding at June 30, 2017		3,729,034		$	2.59	$	11.70		3.4
Exercised		(1,111,368	)		2.39		10.80		1.1
Forfeited		(12,000	)		1.64		15.89		7.8
Expired		(30,779	)		2.26		12.34		3.2
Outstanding at March 31, 2018		2,574,887		$	2.68	$	12.06		3.4
Exercisable at March 31, 2018		2,542,486		$	2.70	$	12.02		3.4

The Company recorded $8,000 and $17,000 of share based compensation expense related to options for the three months ended March 31, 2018 and 2017, respectively. The Company recorded $30,000 and $298,000 of share based compensation expense related to options for the nine months ended March 31, 2018 and 2017, respectively. Expected future expense related to the non-vested options outstanding at March 31, 2018 is $40,000 over a weighted average period of 2.2 years. Upon exercise of vested options, management expects to draw on treasury stock as the source of the shares.

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

Restricted stock shares vest over a five-year service period on the anniversary date of the grant. Vesting of the restricted stock shares accelerate upon death or disability, retirement or a change in control. The product of the number of shares granted and the grant date market price of the Company's common stock determines the fair value of restricted shares under the Company's restricted stock plan. The Company recognizes compensation expense for the fair value of restricted shares on a straight-line basis over the requisite service period.

The following is a summary of the status of the Company's restricted stock shares as of March 31, 2018 and changes therein during the nine months then ended:

	Number of Shares Awarded			Weighted Average Grant Date Fair Value
Non-vested at June 30, 2017		35,934		$	15.60
Vested		(13,734	)		15.31
Forfeited		(6,000	)		15.89
Non-vested at March 31, 2018		16,200		$	15.73

The Company recorded $29,000 and $60,000 of share based compensation expense related to the restricted stock shares for the three months ended March 31, 2018 and 2017, respectively. The Company recorded $108,000 and $629,000 of share based compensation expense related to the restricted stock shares for the nine months ended March 31, 2018 and 2017, respectively. Expected future expense related to the non-vested restricted shares at March 31, 2018 is $180,000 over a weighted average period of 2.2 years.

5. Post-retirement Benefits

The Company provides several post-retirement benefit plans to directors and to certain active and retired employees. The Company has a nonqualified Directors' Retirement Plan ("Retirement Plan"), a nonqualified Benefit Equalization Plan ("BEP Plan"), which provides benefits to employees who are disallowed certain benefits under the Company's qualified benefit plans, and a Post Retirement Medical Plan ("Medical Plan") for directors and certain eligible employees.

Net periodic benefit costs for the three and nine months ended March 31, 2018 and 2017 are presented in the following tables.

	Retirement Plan					BEP Plan				Medical Plan
	Three months ended March 31,
	2018			2017		2018		2017		2018		2017
	(In thousands)
Service cost		$	33	$	38	$	—	$	—	$	15	$	14
Interest cost			52		45		11		10		52		59
Amortization of unrecognized:
Net loss			—		—		9		13		—		87
Total		$	85	$	83	$	20	$	23	$	67	$	160

	Nine months ended March 31,
		2018		2017		2018		2017		2018		2017
	(In thousands)
Service cost		$	98	$	113	$	—	$	—	$	44	$	43
Interest cost			156		136		33		30		158		176
Amortization of unrecognized:
Net loss			—		—		27		39		—		262
Total		$	254	$	249	$	60	$	69	$	202	$	481

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

6. Loans, net

Loans, net are summarized as follows:

	March 31, 2018		June 30, 2017
	(In thousands)
Residential	$	259,134	$	253,310
Residential commercial real estate		2,010,717		1,945,297
Grocery/credit retail commercial real estate		516,831		535,567
Other commercial real estate		807,684		866,826
Construction and land loans		9,744		4,210
Total loans		3,604,110		3,605,210
Less:
Deferred loan fees, net		7,444		8,235
Allowance for loan losses		30,473		30,272
Loans, net	$	3,566,193	$	3,566,703

The Company's allowance for loan losses is analyzed quarterly and many factors are considered, including changes in the portfolio, delinquencies, nonaccrual loan levels, and other environmental factors. There have been no material changes to the allowance for loan loss methodology as disclosed in the Company's Annual Report on Form 10-K, filed with the Securities and Exchange Commission on August 29, 2017.

The activity in the allowance for loan losses for the three and nine months ended March 31, 2018 and 2017 is summarized as follows:

	Three months ended March 31,							Nine months ended March 31,
	(In thousands)
	2018				2017			2018				2017
Balance at beginning of period		$	30,402			$	29,877		$	30,272			$	29,951
Provisions for loan losses			—				—			—				—
Recoveries of loans previously charged off			166				—			318				2
Loans charged off			(95	)			—			(117	)			(76	)
Balance at end of period		$	30,473			$	29,877		$	30,473			$	29,877

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

The following table provides the three and nine month activity in the allowance for loan losses allocated by loan category at March 31, 2018 and 2017. The allowance for loan losses allocated to each category is not necessarily indicative of future losses in any particular category and does not restrict the use of the allowance to absorb losses in other categories.

	Three months ended March 31, 2018
	Residential				Residential commercial real estate			Grocery/credit retail commercial real estate			Other commercial real estate				Construction and land loans			Total
	(In thousands)
Allowance for loan losses:
Beginning balance		$	1,902			$	16,475		$	2,900		$	8,783			$	342		$	30,402
Charge-offs			(95	)			—			—			—				—			(95	)
Recoveries			19				—			—			147				—			166
Provisions			77				570			57			(760	)			56			—
Ending balance		$	1,903			$	17,045		$	2,957		$	8,170			$	398		$	30,473

	Nine months ended March 31, 2018
	Residential				Residential commercial real estate			Grocery/credit retail commercial real estate				Other commercial real estate				Construction and land loans			Total
	(In thousands)
Allowance for loan losses:
Beginning balance		$	1,261			$	15,794		$	3,000			$	10,017			$	200		$	30,272
Charge-offs			(117	)			—			—				—				—			(117	)
Recoveries			139				—			—				147				32			318
Provisions			620				1,251			(43	)			(1,994	)			166			—
Ending balance		$	1,903			$	17,045		$	2,957			$	8,170			$	398		$	30,473

	Three months ended March 31, 2017
	Residential				Residential commercial real estate			Grocery/credit retail commercial real estate				Other commercial real estate			Construction and land loans			Total
	(In thousands)
Allowance for loan losses:
Beginning balance		$	1,626			$	14,424		$	3,327			$	10,366		$	134		$	29,877
Charge-offs			—				—			—				—			—			—
Recoveries			—				—			—				—			—			—
Provisions			(503	)			940			(551	)			88			26			—
Ending balance		$	1,123			$	15,364		$	2,776			$	10,454		$	160		$	29,877

	Nine months ended March 31, 2017
	Residential				Residential commercial real estate			Grocery/credit retail commercial real estate				Other commercial real estate				Construction and land loans				Total
	(In thousands)
Allowance for loan losses:
Beginning balance		$	1,300			$	12,837		$	3,646			$	11,850			$	318			$	29,951
Charge-offs			(75	)			—			—				(1	)			—				(76	)
Recoveries			—				—			—				2				—				2
Provisions			(102	)			2,527			(870	)			(1,397	)			(158	)			—
Ending balance		$	1,123			$	15,364		$	2,776			$	10,454			$	160			$	29,877

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

The following table details the amount of loans receivables that are evaluated individually, and collectively, for impairment, and the related portion of allowance for loan loss that is allocated to each loan portfolio segment at March 31, 2018 and June 30, 2017.

	At March 31, 2018
	Residential		Residential commercial real estate		Grocery/credit retail commercial real estate		Other commercial real estate		Construction and land loans		Total
	(In thousands)
Allowance for loan losses:
Individually evaluated for impairment	$	—	$	—	$	—	$	—	$	—	$	—
Collectively evaluated for impairment		1,903		17,045		2,957		8,170		398		30,473
Total	$	1,903	$	17,045	$	2,957	$	8,170	$	398	$	30,473
Loans receivable:
Individually evaluated for impairment	$	5,045	$	—	$	—	$	5,691	$	—	$	10,736
Collectively evaluated for impairment		254,089		2,010,717		516,831		801,993		9,744		3,593,374
Total	$	259,134	$	2,010,717	$	516,831	$	807,684	$	9,744	$	3,604,110

	At June 30, 2017
	Residential		Residential commercial real estate		Grocery/credit retail commercial real estate		Other commercial real estate		Construction and land loans		Total
	(In thousands)
Allowance for loan losses:
Individually evaluated for impairment	$	—	$	—	$	—	$	43	$	—	$	43
Collectively evaluated for impairment		1,261		15,794		3,000		9,974		200		30,229
Total	$	1,261	$	15,794	$	3,000	$	10,017	$	200	$	30,272
Loans receivable:
Individually evaluated for impairment	$	3,684	$	—	$	—	$	10,173	$	—	$	13,857
Collectively evaluated for impairment		249,626		1,945,297		535,567		856,653		4,210		3,591,353
Total	$	253,310	$	1,945,297	$	535,567	$	866,826	$	4,210	$	3,605,210

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

The Company continuously monitors the credit quality of its loan portfolio. In addition to internal staff, the Company utilizes the services of a third party loan review firm to evaluate the credit quality ratings of its loan receivables. Credit quality is monitored by reviewing certain credit quality indicators. Assets classified as "Satisfactory" are deemed to possess average to superior credit quality, requiring no more than normal attention. Assets classified as "Pass/Watch" have generally acceptable asset quality yet possess higher risk characteristics/circumstances than satisfactory assets. Such characteristics may include strained liquidity, slow pay, stale financial statements or other circumstances requiring greater attention from bank staff. We classify an asset as "Special Mention" if the asset has a potential weakness that warrants management's close attention. Such weaknesses, if left uncorrected, may result in the deterioration of the repayment prospects of the asset. An asset is considered "Substandard" if it is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Substandard assets include those characterized by the distinct possibility that we will sustain some loss if the deficiencies are not corrected. Assets classified as "Doubtful" have all of the weaknesses inherent in those classified substandard, with the added characteristic that the weaknesses present make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. Included in the Substandard caption are all loans that were past due 90 days (or more) and all impaired loans.

The following table provides information about the loan credit quality at March 31, 2018 and June 30, 2017:

	At March 31, 2018
	Satisfactory		Pass/Watch		Special Mention		Substandard		Doubtful		Total
	(In thousands)
Residential	$	235,047	$	17,557	$	134	$	6,396	$	—	$	259,134
Residential commercial real estate		1,985,768		23,361		1,588		—		—		2,010,717
Grocery/credit retail commercial real estate		513,818		—		3,013		—		—		516,831
Other commercial real estate		687,104		103,200		10,591		6,789		—		807,684
Construction and land loans		9,744		—		—		—		—		9,744
Total	$	3,431,481	$	144,118	$	15,326	$	13,185	$	—	$	3,604,110

	At June 30, 2017
	Satisfactory		Pass/Watch		Special Mention		Substandard		Doubtful		Total
	(In thousands)
Residential	$	229,481	$	17,256	$	1,571	$	5,002	$	—	$	253,310
Residential commercial real estate		1,915,526		27,778		1,753		240		—		1,945,297
Grocery/credit retail commercial real estate		532,472		—		3,095		—		—		535,567
Other commercial real estate		725,714		107,249		15,551		18,312		—		866,826
Construction and land loans		4,210		—		—		—		—		4,210
Total	$	3,407,403	$	152,283	$	21,970	$	23,554	$	—	$	3,605,210

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

The following table provides information about loans past due at March 31, 2018 and June 30, 2017:

	At March 31, 2018
	30-59 Days Past Due		60-89 Days Past Due		90 days or More Past Due		Total Past Due		Current		Total Loans		Nonaccrual (1)
	(In thousands)
Residential	$	1,526	$	1,550	$	4,736	$	7,812	$	251,322	$	259,134	$	6,395
Residential commercial real estate		—		—		—		—		2,010,717		2,010,717		—
Grocery/credit retail commercial real estate		—		—		—		—		516,831		516,831		—
Other commercial real estate		9,605		337		1,182		11,124		796,560		807,684		5,492
Construction and land loans		—		—		—		—		9,744		9,744		—
Total	$	11,131	$	1,887	$	5,918	$	18,936	$	3,585,174	$	3,604,110	$	11,887

	At June 30, 2017
	30-59 Days Past Due		60-89 Days Past Due		90 days or More Past Due		Total Past Due		Current		Total Loans		Nonaccrual (2)
	(In thousands)
Residential	$	1,243	$	1,776	$	614	$	3,633	$	249,677	$	253,310	$	1,556
Residential commercial real estate		240		—		—		240		1,945,057		1,945,297		—
Grocery/credit retail commercial real estate		—		—		—		—		535,567		535,567		—
Other commercial real estate		606		—		1,897		2,503		864,323		866,826		8,667
Construction and land loans		—		—		—		—		4,210		4,210		—
Total	$	2,089	$	1,776	$	2,511	$	6,376	$	3,598,834	$	3,605,210	$	10,223

(1)	Included in nonaccrual loans at March 31, 2018 are residential loans totaling $1.4 million that were 60-89 days past due; residential loans totaling $224,000 and other commercial real estate loans totaling $1.1 million that were 30-59 days past due; residential loans totaling $19,000 and other commercial real estate loans totaling $3.2 million that were less than 30 days past due.
(2)	Included in nonaccrual loans at June 30, 2017 are residential loans totaling $716,000 that were 30-59 days past due; residential loans totaling $205,000 that were 60-89 days past due; and residential loans totaling $21,000 and other commercial real estate loans totaling $6.8 million that were less than 30 days past due.

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

The Company defines an impaired loan as a loan for which it is probable, based on current information, that the Company will not collect all amounts due under the contractual terms of the loan agreement. Loans we individually classify as impaired include multifamily, commercial mortgage and construction loans with balances of $1.0 million or more, unless a condition exists for loans less than $1.0 million that would increase the Bank's potential loss exposure. At March 31, 2018 impaired loans were primarily collateral-dependent and totaled $10.7 million, and had no related allowance for credit losses. At June 30, 2017 impaired loans were primarily collateral-dependent and totaled $13.9 million, of which $538,000 had a related allowance for credit losses of $43,000 and $13.3 million of which had no related allowance for credit losses.

The following table provides information about the Company's impaired loans at March 31, 2018 and June 30, 2017:

	At March 31, 2018						At June 30, 2017
	Recorded Investment		Unpaid Principal Balance		Allowance		Recorded Investment		Unpaid Principal Balance		Allowance
	(In thousands)
With no related allowance recorded:
Residential	$	5,044	$	5,045	$	—	$	3,684	$	3,684	$	—
Other commercial real estate		5,600		5,691		—		9,635		9,635		—
		10,644		10,736		—		13,319		13,319		—
With an allowance recorded:
Other commercial real estate		—		—		—		495		538		43
		—		—		—		495		538		43
Total:
Residential		5,044		5,045		—		3,684		3,684		—
Other commercial real estate		5,600		5,691		—		10,130		10,173		43
	$	10,644	$	10,736	$	—	$	13,814	$	13,857	$	43

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

The following tables present the average recorded investment and interest income recognized on impaired loans for the three and nine months ended March 31, 2018 and 2017:

	Three months ended March 31,
	2018				2017
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
	(In thousands)
With no related allowance recorded:
Residential	$	4,746	$	12	$	3,505	$	34
Other commercial real estate		8,189		105		9,809		142
		12,935		117		13,314		176
With an allowance recorded:
Residential		—		—		160		2
Other commercial real estate		—		—		490		—
Construction and land loans		—		—		—		—
		—		—		650		2
Total:
Residential		4,746		12		3,665		36
Other commercial real estate		8,189		105		10,299		142
Construction and land loans		—		—		—		—
	$	12,935	$	117	$	13,964	$	178
Cash basis interest income			$	108			$	155

	Nine months ended March 31,
	2018				2017
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
	(In thousands)
With no related allowance recorded:
Residential	$	4,507	$	62	$	3,487	$	103
Other commercial real estate		7,744		329		9,210		409
		12,251		391		12,697		512
With an allowance recorded:
Residential		—		—		162		6
Other commercial real estate		—		—		565		—
Construction and land loans		—		—		4		—
		—		—		731		6
Total:
Residential		4,507		62		3,649		109
Other commercial real estate		7,744		329		9,775		409
Construction and land loans		—		—		4		—
	$	12,251	$	391	$	13,428	$	518
Cash basis interest income			$	365			$	446

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

Troubled debt restructured loans ("TDRs") are those loans whose terms have been modified because of deterioration in the financial condition of the borrower. The Company has selectively modified certain borrower's loans to enable the borrower to emerge from delinquency and keep their loans current. The eligibility of a borrower for a TDR modification depends upon the facts and circumstances of each transaction, which may change from period to period, and involve judgment by management regarding the likelihood that the modification will result in the maximum recovery by the Company. Modifications could include extension of the terms of the loan, reduced interest rates, and forgiveness of accrued interest and/or principal. Once an obligation has been restructured because of such credit problems, it continues to be considered restructured until paid in full or, if the obligation yields a market rate (a rate equal to or greater than the rate the Company was willing to accept at the time of the restructuring for a new loan with comparable risk), until the year subsequent to the year in which the restructuring takes place, provided the borrower has performed under the modified terms for a six month period. Management classifies all TDRs as impaired loans. Included in impaired loans at March 31, 2018 and June 30, 2017, are $3.2 million and $4.6 million, respectively of loans which are deemed TDRs.

The following table presents additional information regarding the Company's TDRs as of March 31, 2018 and June 30, 2017:

	Troubled Debt Restructurings at March 31, 2018
	Performing			Nonperforming			Total
	(In thousands)
Residential		$	—		$	175		$	175
Other commercial real estate			335			2,715			3,050
Total		$	335		$	2,890		$	3,225
Allowance		$	—		$	—		$	—

	Troubled Debt Restructurings at June 30, 2017
	Performing			Nonperforming			Total
	(In thousands)
Residential		$	—		$	178		$	178
Other commercial real estate			362			4,070			4,432
Total		$	362		$	4,248		$	4,610
Allowance		$	—		$	43		$	43

The following tables present information about TDRs for the periods presented:

	Three months ended March 31,
	2018								2017
	Number of Relationships		Pre-Modification Outstanding Recorded Investment			Post-Modification Outstanding Recorded Investment			Number of Relationships		Pre-Modification Outstanding Recorded Investment			Post-Modification Outstanding Recorded Investment
	(Dollars in thousands)								(Dollars in thousands)
Other commercial real estate		—		$	—		$	—		1		$	658		$	658
Total		—		$	—		$	—		1		$	658		$	658

	Nine months ended March 31,
	2018								2017
	Number of Relationships		Pre-Modification Outstanding Recorded Investment			Post-Modification Outstanding Recorded Investment			Number of Relationships		Pre-Modification Outstanding Recorded Investment			Post-Modification Outstanding Recorded Investment
	(Dollars in thousands)								(Dollars in thousands)
Other commercial real estate		1		$	271		$	249		1		$	658		$	658
Total		1		$	271		$	249		1		$	658		$	658

The relationship modified nine months ended March 31, 2018 was restructured from interest only to a principal and interest amortizing loan through maturity.

At March 31, 2018 and 2017, there were no loans that were modified as TDR during the preceding twelve months that subsequently defaulted (90 days or more past due).

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

7. Investment Securities

Securities Held to Maturity

The following is a comparative summary of securities held to maturity at March 31, 2018 and June 30, 2017:

	At March 31, 2018
	Amortized cost		Gross unrecognized gains		Gross unrecognized losses		Fair value
	(In thousands)
Corporate Note
Due in five to ten years	$	10,046	$	19	$	—	$	10,065
U.S. Government and Federal agency obligations
Due in one to five years		6,750		—		118		6,632
Mortgage-backed securities:
Residential MBS		208,869		31		4,990		203,910
Commercial MBS		13,145		—		327		12,818
CMO		64,041		—		2,230		61,811
	$	302,851	$	50	$	7,665	$	295,236

	At June 30, 2017
	Amortized cost		Gross unrecognized gains		Gross unrecognized losses		Fair value
	(In thousands)
U.S. Government and Federal agency obligations
Due in one to five years	$	6,750	$	—	$	54	$	6,696
Mortgage-backed securities:
Residential MBS		141,990		81		1,391		140,680
Commercial MBS		13,473		112		83		13,502
CMO		77,418		—		1,092		76,326
	$	239,631	$	193	$	2,620	$	237,204

The contractual maturities of mortgage-backed securities held to maturity generally exceed 20 years; however, the effective lives are expected to be shorter due to anticipated prepayments and, in the case of CMOs, cash flow priorities. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without penalties.

The Company did not sell any securities held to maturity during the three and nine months ended March 31, 2018 and 2017. Securities with fair values of $21.9 million and $27.2 million at March 31, 2018 and June 30, 2017, respectively, were pledged for advances. There were no securities held to maturity pledged for cash flow hedge interest rate swaps at March 31, 2018. The fair value of securities held to maturity pledged for cash flow hedge interest rate swaps was $8.5 million at June 30, 2017. There were no held to maturity securities pledged for municipal deposits at March 31, 2018, as the company arranged for a municipal deposit letter of credit from the FHLBNY to collateralize our municipal deposits in the amount of $218.4 million. Held to maturity securities with fair values of $132.5 million were pledged for municipal deposits at June 30, 2017. The Company did not record other-than-temporary impairment charges on securities held to maturity during the three and nine months ended March 31, 2018 and 2017.

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

Gross unrecognized losses on securities held to maturity and the fair value of the related securities, aggregated by security category and length of time that individual securities have been in a continuous unrecognized loss position at March 31, 2018 and June 30, 2017 were as follows:

	At March 31, 2018
	Less than 12 months				Greater than 12 months				Total
	Fair value		Gross unrecognized losses		Fair value		Gross unrecognized losses		Fair value		Gross unrecognized losses
	(In thousands)
U.S. Government and Federal agency obligations
Due in one to five years	$	—	$	—	$	6,632	$	118	$	6,632	$	118
Mortgage-backed securities:
Residential MBS		166,906		3,772		26,065		1,218		192,971		4,990
Commercial MBS		8,454		140		4,364		187		12,818		327
CMO		9,722		242		52,089		1,988		61,811		2,230
	$	185,082	$	4,154	$	89,150	$	3,511	$	274,232	$	7,665

	At June 30, 2017
	Less than 12 months					Greater than 12 months				Total
	Fair value			Gross unrecognized losses		Fair value		Gross unrecognized losses		Fair value		Gross unrecognized losses
	(In thousands)
U.S. Government and Federal agency obligations
Due in one to five years		$	1,737	$	13	$	4,959	$	41	$	6,696	$	54
Mortgage-backed securities:
Residential MBS			128,040		1,265		3,020		126		131,060		1,391
Commercial MBS			7,120		83		—		—		7,120		83
CMO			76,326		1,092		—		—		76,326		1,092
		$	213,223	$	2,453	$	7,979	$	167	$	221,202	$	2,620

Management evaluated the securities in the above tables and concluded that none of the securities with losses has impairments that are other-than-temporary. The unrecognized losses on investment securities were caused by interest rate changes and market conditions. Because the decline in fair value is attributable to changes in interest rates and market conditions and not credit quality, and because the Company has no intent to sell and believes it is not more than likely than not that it will be required to sell these investments until a market price recovery or maturity, these investments are not considered other-than-temporarily impaired.

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

Securities Available for Sale

The following is a comparative summary of securities available for sale at March 31, 2018 and June 30, 2017:

	At March 31, 2018
	Amortized cost		Gross unrealized gains		Gross unrealized losses		Fair value
	(In thousands)
Equity securities	$	601	$	910	$	—	$	1,511
Mortgage-backed securities:
Residential MBS		107		1		—		108
Commercial MBS		4,111		87		—		4,198
CMO		43,422		4		1,045		42,381
	$	48,241	$	1,002	$	1,045	$	48,198

	At June 30, 2017
	Amortized cost		Gross unrealized gains		Gross unrealized losses		Fair value
	(In thousands)
Equity securities	$	601	$	897	$	—	$	1,498
Mortgage-backed securities:
Residential MBS		6,974		9		62		6,921
Commercial MBS		4,220		186		—		4,406
CMO		85,437		152		484		85,105
	$	97,232	$	1,244	$	546	$	97,930

The contractual maturities of mortgage-backed securities available for sale generally exceed 20 years; however, the effective lives are expected to be shorter due to anticipated prepayments and, in the case of CMOs, cash flow priorities. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without penalties.

The Company did not sell any securities available for sale for the three months ended March 31, 2018. Proceeds from the sale of securities available for sale for the nine months ended March 31, 2018 was $29.5 million on securities with an amortized cost of $29.8 million, resulting in gross losses of $324,000. The Company did not sell any securities available for sale for the three and nine months ended March 31, 2017. The Equity securities caption relates to holdings of shares in financial institutions common stock. Available for sale securities with fair values of $26.4 million and $31.6 million at March 31, 2018 and June 30, 2017, respectively, were pledged for advances. There were no securities available for sale securities pledged for cash flow hedge interest rate swaps at March 31, 2018 and June 30, 2017, respectively. There were no available for sale securities pledged for municipal deposits at March 31, 2018 as the Company arranged for a municipal deposit letter of credit from the FHLBNY to collateralize our municipal deposits in the amount of $218.4 million. Available for sales securities with fair values of $59.5 million were pledged for municipal deposits at June 30, 2017. There were no other-than-temporary impairment charges on available for sale securities for the three and nine months ended March 31, 2018 and 2017.

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

Gross unrealized losses on securities available for sale and the fair value of the related securities, aggregated by security category and length of time that individual securities have been in a continuous unrealized loss position at March 31, 2018 and June 30, 2017 were as follows:

	At March 31, 2018
	Less than 12 months						Greater than 12 months						Total
	Fair value			Gross unrealized losses			Fair value			Gross unrealized losses			Fair value			Gross unrealized losses
	(In thousands)
Mortgage-backed securities:
CMO		$	23,378		$	434		$	15,816		$	611		$	39,194		$	1,045
		$	23,378		$	434		$	15,816		$	611		$	39,194		$	1,045

	At June 30, 2017
	Less than 12 months						Greater than 12 months						Total
	Fair value			Gross unrealized losses			Fair value			Gross unrealized losses			Fair value			Gross unrealized losses
	(In thousands)
Mortgage-backed securities:
Residential MBS		$	6,521		$	62		$	—		$	—		$	6,521		$	62
CMO			53,880			406			4,877			78			58,757			484
		$	60,401		$	468		$	4,877		$	78		$	65,278		$	546

Management evaluated the securities in the above tables and concluded that none of the securities with losses has impairments that are other-than-temporary. The unrealized losses on investment securities were caused by interest rate changes and market conditions. Because the decline in fair value is attributable to changes in interest rates and market conditions and not credit quality, and because the Company has no intent to sell and believes it is not more than likely than not that it will be required to sell these investments until a market price recovery or maturity, these investments are not considered other-than-temporarily impaired.

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

8. Deposits

Deposits include checking (non-interest and interest-bearing demand deposits), money market, savings and time deposits. We had brokered deposits totaling $489.3 million and $510.4 million at March 31, 2018 and June 30, 2017, respectively. Total municipal deposits were $376.5 million and $334.1 million at March 31, 2018 and June 30, 2017, respectively. See Note 7. "Investment Securities" for the aggregate amount of securities that were pledged for municipal deposits. As of March 31, 2018 and June 30, 2017, the aggregate amount of outstanding time deposits in amounts greater than $250,000 was $218.0 million and $221.8 million, respectively.

Deposit balances are summarized as follows:

	March 31, 2018		June 30, 2017
	(In thousands)
Checking accounts	$	754,371	$	706,554
Money market deposit accounts		794,792		847,888
Savings accounts		189,226		177,896
Time deposits		1,216,087		1,124,140
	$	2,954,476	$	2,856,478

9. Derivatives and Hedging Activities

Oritani is exposed to certain risks regarding its ongoing business operations. Derivative instruments are used to offset a portion of the Company's interest rate risk. Specifically, the Company has utilized interest rate swaps to partially offset the interest rate risk inherent in the Company's balance sheet. Oritani recognizes interest rate swaps as either assets or liabilities at fair value in the statement of financial condition with an offset recorded in Other Comprehensive Income and any ineffectiveness is recorded in earnings. The interest rate swaps have been designed as cash flow hedges. For all cash flow hedges the balance sheet item that has been hedged is brokered deposits.

Oritani is exposed to credit-related losses in the event of nonperformance by the counterparties to the agreements. Oritani controls the credit risk through monitoring procedures and does not expect the counterparty to fail their obligations. Oritani only deals with primary dealers and believes that the credit risk inherent in these contracts was not significant during and at period end. Oritani has the right to demand that the counterparty post collateral to cover any market value shortfall of the counterparty regarding the transaction.

At March 31, 2018, Oritani had twenty four interest rate swap agreements with a total notional outstanding of $415.0 million . These agreements all feature exchanges of fixed for variable payments covering various hedging periods maturing between April 2018 and June 2025. The Company is paying fixed rates on these swaps ranging from 0.56% to 1.90%, in exchange for receiving variable payments linked to one month LIBOR .

The following table presents amounts included in the consolidated balance sheets related to the fair value of derivative financial instruments at March 31, 2018 and June 30, 2017 (dollars in thousands):

		At March 31, 2018					At June 30, 2017
Balance Sheet Line Item		Notional Amount			Fair Value		Notional Amount			Fair Value
Cash flow hedge interest rate swaps
Gross unrealized gain	Other Assets	$	415,000		$	14,999	$	450,000		$	6,437
Gross notional / net fair value		$	415,000		$	14,999	$	450,000		$	6,437
Average rate paid			1.46	%				1.26	%
Average rate received			1.41	%				0.72	%
Weighted average maturity (years)			4.0					4.4

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

Gains (losses) included in the consolidated statements of income and in comprehensive income, on a pre-tax basis, related to cash flow hedge interest rate swaps are as follows:

	Three months ended March 31,						Nine months ended March 31,
	2018			2017			2018			2017
	(in thousands)
Amount of gain recognized in other comprehensive income		$	5,622	$	456		$	8,268		$	15,389
Amount of unrealized loss reclassified from accumulated other comprehensive loss to interest expense			109		(486	)		(294	)		(1,733	)
Net change in unrealized gain on interest rate swaps, before taxes		$	5,513	$	942		$	8,562		$	17,122

Ineffectiveness recognized during the three and nine months ended March 31, 2018 and 2017 was immaterial. There were no accumulated net after-tax losses related to effective cash flow hedges included in accumulated other comprehensive loss at March 31, 2018 and June 30, 2017, respectively. Amounts reported in accumulated other comprehensive loss related to cash flow interest rate swaps are reclassified to interest expense as interest payments are made. There were no securities pledged for the swaps at March 31, 2018. The fair value of securities pledged for the swaps at June 30, 2017 was $8.5 million .

10. Income Taxes

The Company files income tax returns in the United States federal jurisdiction and in New Jersey and New York state and local jurisdictions.

The Company is no longer subject to federal and state income tax examinations by tax authorities for years prior to 2013. The Company's federal return for the tax year ended December 31, 2012 was audited during fiscal 2016. The Company's New York state income tax returns for the years ended December 31, 2015 and 2016 are currently under audit. Our New Jersey and New York city tax returns are not currently under audit and have not been subject to an audit during the past five years. The Company did not have any uncertain tax positions at March 31, 2018 and June 30, 2017. The Company recognizes accrued interest and penalties related to unrecognized tax benefits, where applicable, in income tax expense.

On December 22, 2017, the U.S. Government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act (the "Act"). Among numerous provisions included in the Act was the reduction of the U.S. federal corporate income tax rate from 35% to 21% effective January 1, 2018. Because the Company has a fiscal year end of June 30, the reduced corporate tax rate will result in the application of a blended federal statutory tax rate of 28% for its fiscal year 2018. Applying the blended statutory tax rate to the results for the September 30, 2017 quarterly period resulted in a $1.3 million reduction being recognized in the December 31, 2017 quarterly period.

While the Act will lower the Company's future tax rate, in accordance with ASC 740 companies are required to re-measure deferred tax balances using the new enacted tax rates to account for the future impact of lower corporate tax rates on these deferred amounts. The Company re-measured certain deferred tax assets and liabilities based on the rates at which they are expected to reverse in the future. The tax expense recorded in the December 31, 2017 quarterly period relating to the remeasurement of the Company's deferred tax balances is $10.2 million. The Company is still analyzing certain aspects of the Act and refining calculations, which could potentially affect the re-measurement of these balances. The future impact of the Act may differ due to, among other things, changes in interpretations, assumptions made, the issuance of additional guidance, and actions we may take as a result of the Act.

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

11. Fair Value Measurements

The Company adopted FASB ASC 820, "Fair Value Measurements and Disclosures, " on July 1, 2008. Under ASC 820, fair value measurements are not adjusted for transaction costs. ASC 820 establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements). The three levels of the fair value hierarchy under FASB ASC 820 are described below:

Basis of Fair Value Measurement:

Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical unrestricted assets or liabilities;

Level 2: Quoted prices in markets that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability;

Level 3: Price or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e. supported with little or no market activity).

A financial instrument's level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

Following are descriptions of the valuation methodologies and key inputs used to measure assets recorded at fair value, as well as a description of the methods and significant assumptions used to estimate fair value disclosures for financial instruments not recorded at fair value in their entirety on a recurring basis. The descriptions include an indication of the level of the fair value hierarchy in which the assets or liabilities are classified.

Cash and Cash Equivalents

Due to their short-term nature, the carrying amount of these instruments approximates fair value.

Securities

The Company records securities held to maturity at amortized cost and securities available for sale at fair value on a recurring basis. The majority of the Company's securities are fixed income instruments that are not quoted on an exchange, but are traded in active markets. The estimated fair values for securities are obtained from an independent nationally recognized third-party pricing service. Our independent pricing service provides us with prices which are primarily categorized as Level 2, as quoted prices in active markets for identical assets are generally not available for the majority of securities in our portfolio. Pricing services may employ modeling techniques in determining pricing. Inputs to these models include market spreads, dealer quotes, prepayment speeds, credit information and the instrument's terms and conditions, among other things. Management compares the pricing to a second independent pricing source for reasonableness. Equity securities are reported at Level 1 based on quoted market prices for identical securities in active markets.

FHLB of New York Stock

FHLB of New York Stock is recorded at cost (par value) and evaluated for impairment based on the ultimate recoverability of the par value. There is no active market for this stock and no significant observable market data is available for this instrument. The Company considers the profitability and asset quality of FHLB, dividend payment history and recent redemption experience, when determining the ultimate recoverability of the par value. The Company believes its investment in FHLB stock is ultimately recoverable at par. The carrying amount of FHLB stock approximates fair value, since this is the amount for which it could be redeemed.

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

Loans

The Company does not record loans at fair value on a recurring basis. However, periodically, the Company records nonrecurring adjustments to the carrying value of loans based on fair value measurements. The estimated fair value for significant nonperforming loans and impaired loans are valued utilizing independent appraisals of the collateral securing such loans that rely upon quoted market prices for similar assets in active markets. These appraisals include adjustments to comparable assets based on the appraisers' market knowledge and experience. The appraisals may be adjusted downward by management (0-20% adjustment rate and 0-10% risk premium rate), as necessary, for changes in relevant valuation factors subsequent to the appraisal date and the timing of anticipated cash flows (0-8% discount rate). The Company classifies impaired loans as Level 3.

Fair value for loans held for investment is estimated using portfolios of loans with similar financial characteristics. Loans are segregated by type such as residential, multifamily, commercial real estate, construction, land and consumer. Each loan category is further segmented into fixed and adjustable rate interest terms and by performing and nonperforming/impaired categories. Fair value of performing loans is estimated using a discounted cash flow model that employs a discount rate that reflects the current market pricing for loans with similar characteristics and remaining maturity, adjusted by an amount for estimated credit losses inherent in the portfolio at the balance sheet date. The rates take into account the expected yield curve. Fair values estimated in this manner do not fully incorporate an exit-price approach to fair value. The Company classifies the estimated fair value of loans held for investment as Level 3.

Real Estate Owned

Assets acquired through foreclosure or deed in lieu of foreclosure are recorded at fair value less estimated selling costs when acquired, thus establishing a new cost basis. Subsequently, real estate owned is carried at the lower of cost or fair value, less estimated selling costs. Fair value is generally based on independent appraisals. These appraisals include adjustments to comparable assets based on the appraisers' market knowledge and experience, and are considered Level 3. When an asset is acquired, the excess of the loan balance over fair value, less estimated liquidation costs (5%-20% discount rate), is charged to the allowance for loan losses. If the estimated fair value of the asset declines, a write-down is recorded through expense. The valuation of foreclosed assets is subjective in nature and may be adjusted in the future because of changes in the economic conditions.

Deposit Liabilities

The estimated fair value of deposits with no stated maturity, such as checking, savings, and money market accounts, is equal to the amount payable on demand at the balance sheet date. The estimated fair value of term deposits is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for deposits of similar remaining maturities. The Company classifies the estimated fair value of term deposits as Level 2.

Borrowings

The book value of overnight borrowings approximates the estimated fair value. The estimated fair value of term borrowings is calculated based on the discounted cash flow of contractual amounts due, using market rates currently available for borrowings of similar amount and remaining maturity. The Company classifies the estimated fair value of term borrowings as Level 2.

Derivatives

The fair value of our interest rate swaps was estimated using Level 2 inputs. The fair value was determined using third party prices that are based on discounted cash flow analyses using observed market interest rate curves and volatilities.

Commitments to Extend Credit and to Purchase or Sell Securities

The fair value of commitments to extend credit is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair value of commitments to purchase or sell securities is estimated based on bid quotations received from securities dealers. The fair value of off-balance-sheet commitments approximates book value.

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

Assets and Liabilities Recorded at Fair Value on a Recurring Basis

The following tables present the recorded amount of assets and liabilities measured at fair value on a recurring basis as of March 31, 2018 and June 30, 2017 by level within the fair value hierarchy. There were no transfers between levels within the fair value hierarchy during the nine months ended March 31, 2018.

	Fair Value as of March 31, 2018		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Unobservable Inputs (Level 3)
	(In thousands)
Assets:
Equity Securities	$	1,511	$	1,511	$	—	$	—
Mortgage-backed securities available for sale
Residential MBS		108		—		108		—
Commercial MBS		4,198		—		4,198		—
CMO		42,381		—		42,381		—
Total securities available for sale		48,198		1,511		46,687		—

Interest rate swaps		14,999		—		14,999		—
Total assets measured on a recurring basis	$	63,197	$	1,511	$	61,686	$	—

	Fair Value as of June 30, 2017		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Unobservable Inputs (Level 3)
	(In thousands)
Assets:
Equity Securities	$	1,498	$	1,498	$	—	$	—
Mortgage-backed securities available for sale
Residential MBS		6,921		—		6,921		—
Commercial MBS		4,406		—		4,406		—
CMO		85,105		—		85,105		—
Total securities available for sale		97,930		1,498		96,432		—

Interest rate swaps		6,437		—		6,437		—
Total assets measured on a recurring basis	$	104,367	$	1,498	$	102,869	$	—

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

Assets Recorded at Fair Value on a Nonrecurring Basis

The Company may be required, from time to time, to measure the fair value of certain other financial assets on a nonrecurring basis in accordance with U.S. GAAP. The adjustments to fair value usually result from the application of lower-of-cost-or-fair value accounting or write downs of individual assets.

The following tables present the recorded amount of assets measured at fair value on a nonrecurring basis as of March 31, 2018 and June 30, 2017 by level within the fair value hierarchy.

	Fair Value as of March 31, 2018			Quoted Prices in Active Markets for Identical Assets (Level 1)			Significant Other Observable Inputs (Level 2)			Unobservable Inputs (Level 3)
	(In thousands)
Assets:
Impaired loans:
Other commercial real estate		$	2,003		$	—		$	—		$	2,003
Total impaired loans			2,003			—			—			2,003
Real estate owned
Other commercial real estate			636			—			—			636
Total real estate owned			636			—			—			636
Total assets measured on a non-recurring basis		$	2,639		$	—		$	—		$	2,639

	Fair Value as of June 30, 2017			Quoted Prices in Active Markets for Identical Assets (Level 1)			Significant Other Observable Inputs (Level 2)			Unobservable Inputs (Level 3)
	(In thousands)
Assets:
Impaired loans:
Residential		$	59		$	—		$	—		$	59
Other commercial real estate			2,907			—			—			2,907
Total impaired loans			2,966			—			—			2,966
Real estate owned
Other commercial real estate			140			—			—			140
Total real estate owned			140			—			—			140
Total assets measured on a non-recurring basis		$	3,106		$	—		$	—		$	3,106

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

Estimated Fair Value of Financial Instruments

The following tables present the carrying amount, estimated fair value, and placement in the fair value hierarchy of financial instruments not recorded at fair values in their entirety on a recurring basis on the Company's balance sheet at March 31, 2018 and June 30, 2017. These tables exclude financial instruments for which the carrying amount approximates fair value. Financial instruments for which the carrying amount approximates fair value include cash and cash equivalents, FHLB stock, non-maturity deposits, overnight borrowings, and accrued interest.

	March 31, 2018
	Carrying Amount			Fair Value			Quoted Prices in Active Markets for Identical Assets (Level 1)			Significant Other Observable Inputs (Level 2)			Unobservable Inputs (Level 3)
	(In thousands)
Financial assets:
Securities held to maturity		$	302,851		$	295,236		$	—		$	295,236		$	—
Loans, net (1)			3,566,193			3,503,191			—			—			3,503,191
Financial liabilities:
Time deposits			1,216,087			1,225,635			—			1,225,635			—
Term borrowings			500,514			490,217			—			490,217			—

_____________

(1)

Comprised of loans (including impaired loans), net of deferred loan fees and the allowance for loan losses.

	June 30, 2017
	Carrying Amount			Fair Value			Quoted Prices in Active Markets for Identical Assets (Level 1)			Significant Other Observable Inputs (Level 2)			Unobservable Inputs (Level 3)
	(In thousands)
Financial assets:
Securities held to maturity		$	239,631		$	237,204		$	—		$	237,204		$	—
Loans, net (1)			3,566,703			3,532,998			—			—			3,532,998
Financial liabilities:
Time deposits			1,124,140			1,134,628			—			1,134,628			—
Term borrowings			489,859			487,305			—			487,305			—

______________

(1)

Comprised of loans (including impaired loans), net of deferred loan fees and the allowance for loan losses.

Limitations

Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company's entire holdings of a particular financial instrument. Because no market exists for a significant portion of the Company's financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.

Fair value estimates are based on existing on- and off-balance-sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. Significant assets and liabilities that are not considered financial assets or liabilities include the mortgage banking operation, deferred tax assets, and premises and equipment. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

12. Other Comprehensive Income

The Company, in accordance with ASU No. 2018-02, has elected to reclassify the income tax effects of the Tax Act from accumulated other comprehensive income (loss) to retained earnings for the nine months ended March 31, 2018.

The components of comprehensive income, both gross and net of tax, are presented for the periods below (in thousands):

	Three months ended March 31,						Nine months ended March 31,
	2018			2017			2018			2017
Gross:
Net income	$	18,172		$	38,643		$	55,293		$	71,287
Other comprehensive income:
Change in unrealized holding loss on securities available for sale		(423	)		(6	)		(1,065	)		(2,561	)
Reclassification adjustment for security loss included in net income		—			—			324			—
Amortization related to post-retirement obligations		9			100			27			301
Net change in unrealized gain on interest rate swaps		5,513			942			8,562			17,122
Total other comprehensive income		5,099			1,036			7,848			14,862
Total comprehensive income		23,271			39,679			63,141			86,149
Tax applicable to:
Net income		4,747			14,377			25,902			25,034
Other comprehensive income:
Change in unrealized holding loss on securities available for sale		(162	)		(3	)		(439	)		(1,104	)
Reclassification adjustment for security loss included in net income		—			—			140			—
Amortization related to post-retirement obligations		117			43			125			113
Net change in unrealized gain on interest rate swaps		518			406			1,830			7,399
Total other comprehensive income		473			446			1,656			6,408
Total comprehensive income		5,220			14,823			27,558			31,442
Net of tax:
Net income		13,425			24,266			29,391			46,253
Other comprehensive income:
Change in unrealized holding loss on securities available for sale		(261	)		(3	)		(626	)		(1,457	)
Reclassification adjustment for security loss included in net income		—			—			184			—
Amortization related to post-retirement obligations		(108	)		57			(98	)		188
Net change in unrealized gain on interest rate swaps		4,995			536			6,732			9,723
Total other comprehensive income		4,626			590			6,192			8,454
Total comprehensive income	$	18,051		$	24,856		$	35,583		$	54,707

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

The following table presents the changes in the components of accumulated other comprehensive income (loss), net of tax, for the nine months ended March 31, 2018 and 2017, including the reclassification of income tax effects due to the adoption of ASU No. 2018-02 for the nine months ended March 31, 2018 (in thousands):

	Unrealized Holding (Loss) Gain on Securities Available for Sale			Post Retirement Obligations			Unrealized Holding Gain (Loss) on Interest Rate Swaps			Accumulated Other Comprehensive Income (Loss), Net of Tax
Balance at June 30, 2017	$	438		$	(569	)	$	3,651		$	3,520
Net change		(442	)		(98	)		6,732			6,192
Balance at March 31, 2018	$	(4	)	$	(667	)	$	10,383		$	9,712

Balance at June 30, 2016	$	1,529		$	(1,657	)	$	(9,944	)	$	(10,072	)
Net change		(1,457	)		188			9,723			8,454
Balance at March 31, 2017	$	72		$	(1,469	)	$	(221	)	$	(1,618	)

The following table sets forth information about the amount reclassified from accumulated other comprehensive (loss) income to the consolidated statement of income and the affected line item in the statement where net income is presented (in thousands).

		Three months ended March 31,				Nine months ended March 31,
Accumulated Other Comprehensive (Loss) Income Component	Affected line item in the Consolidated Statement of Income	2018		2017		2018		2017
Reclassification adjustment for security losses included in net income	Net loss on sale of securities available for sale	$	—	$	—	$	324	$	—

Amortization related to post-retirement obligations (1)
Net loss			9		100		27		301
Compensation, payroll taxes and fringe benefits			9		100		27		301

Total before tax			9		100		351		301
Income tax benefit			3		43		151		113
Net of tax			6		57		200		188

(1) These accumulated other comprehensive income (loss) components are included in the computations of net periodic benefit cost. See Note 5. Postretirement Benefits.

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

13. Recent Accounting Pronouncements

In December 2017, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2018-02, " Income Statement - Reporting Comprehensive Income (Topic 220) - Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income" ASU 2018-02 allows the Company to reclassify from accumulated other comprehensive income (loss) to retained earnings for the stranded tax effect resulting from the Tax Act. ASU 2018-02 is required to be adopted by the Company no later than January 1, 2019. The company early adopted ASU 2018-02 on January 1, 2018 and an election was made to reclassify the income tax effects of the Tax Cuts and Jobs Act in the amount of $1.1 million from accumulated other comprehensive income to retained earnings. See Footnote 12, Other Comprehensive Income, for further details.

In August 2017, the FASB issued ASU 2017-12, "Targeted Improvements to Accounting for Hedging Activities". The purpose of this updated guidance is to better align a company's financial reporting for hedging activities with the economic objectives of those activities. The update is effective for fiscal years beginning after December 15, 2018. The update requires a modified retrospective transition method in which the Company will recognize the cumulative effect of the change on the opening balance of each affected component of equity in the statement of financial position as of the date of adoption. The Company does not expect the adoption of this guidance will have a significant impact on the Company's consolidated financial statements.

In May 2017, the FASB issued ASU 2017-09, "Compensation-Stock Compensation (Topic 718): Scope of Modification Accounting". This update provides guidance about changes to terms or conditions of a share based payment award which would require modification accounting. In particular, an entity is required to account for the effects of a modification if the fair value, vesting condition or the equity/liability classification of the modified award is not the same immediately before and after a change to the terms and conditions of the award. This update is effective on a prospective basis for fiscal years beginning after December 15, 2017, with early adoption permitted. The Company will adopt the standard effective July 1, 2018 and does not expect the adoption of this guidance will have a significant impact on the Company's consolidated financial statements.

In March 2017, the FASB issued ASU 2017-07, "Compensation – Retirement Benefits, Improving the Presentation of Net Periodic Pension Cost and Net Periodic Post-Retirement Benefit Cost." This update will require employers that sponsor defined benefit pension plans to present the service cost component of net periodic benefit cost in the same income statement line item as other employee compensation costs arising from services rendered during the period. Other components of the net periodic benefit cost will be presented separately from the service cost component. This update will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. The Company does not expect the adoption of this guidance will have a significant impact on the Company's consolidated financial statements.

In October 2016, the FASB issued ASU 2016-16, "Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory". This update requires that an entity recognize the income tax consequences of an intra-entity transfer of an asset other than inventory when the transfer occurs. This update is effective for fiscal years beginning after December 31, 2017, including interim periods within that year. The Company will adopt the standard effective July 1, 2018 and does not expect the adoption of this guidance will have a significant impact on the Company's consolidated financial statements.

In August 2016, the FASB issued ASU 2016-15, "Statement of Cashflows (Topic 230): Classification of Certain Cash Receipts and Cash Payments". This update addresses eight specific cash flow issue with the objective of reducing existing diversity in practice. This update is effective for fiscal years beginning after December 31, 2017, including interim periods within that year. The Company will adopt the standard effective July 1, 2018 and does not expect the update to materially impact the Company's statement of cash flows, although the classification of certain items could shift relative to past presentation.

In June 2016, the FASB issued ASU 2016-13, "Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments". This update revises the methodology for estimating credit losses on loans receivable, held-to-maturity debt securities, unfunded loan commitments, and certain other financial assets measured at amortized cost. Under ASU 2016-13, the current expected credit losses ("CECL") model is based on lifetime expected losses, rather than incurred losses, and requires the recognition of credit loss expense in the statement of income and a related allowance for credit losses on the balance sheet at the time of origination or purchase of a loan receivable or held-to-maturity debt security. Subsequent changes in this estimate are recorded through credit loss expense and related allowance. The CECL model requires the use of not only relevant historical experience and current conditions, but also reasonable and supportable forecasts of future events and circumstances, thus incorporating a broad range of information in developing credit loss estimates, which could result in significant changes to both the timing and amount of credit loss expense and allowance. Under ASU 2016-13, available-for-sale debt securities are evaluated for impairment if fair value is less than amortized cost. Estimated credit losses are recorded through a credit loss expense and an allowance, rather than a write-down of the investment. Changes in fair value that are not credit-related will continue to be recorded in other comprehensive income. Certain additional disclosures are required, including further disaggregation of credit quality indicators for loans receivable by year of origination. This update is effective for interim and annual reporting periods beginning after December 15, 2019; early adoption is permitted for interim and annual reporting periods beginning after December 15, 2018. Entities will apply the standard's provisions as a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective (i.e., modified retrospective approach). The Company is evaluating the impact of this update on its consolidated financial statements, the extent of which is indeterminable at this time as it will be dependent upon various factors at the date of adoption, including but not limited to portfolio composition, credit quality, economic conditions and forecasts at that time.

Oritani Financial Corp. and subsidiaries

Notes to Unaudited Consolidated Financial Statements

Index

In March 2016, the FASB issued ASU 2016-07, "Investments—Equity Method and Joint Ventures (Topic 323): Simplifying the Transition to the Equity Method of Accounting". This ASU requires that the equity method investor add the cost of acquiring the additional interest in the investee to the current basis of the investor's previously held interest and adopt the equity method of accounting as of the date the investment becomes qualified for equity method accounting. Therefore, upon qualifying for the equity method of accounting, no retroactive adjustment of the investment is required. The amendments in this Update require that an entity that has an available for sale equity security that becomes qualified for the equity method of accounting recognize through earnings the unrealized holding gain or loss in accumulated other comprehensive income at the date the investment becomes qualified for use of the equity method. The ASU was effective for all entities in fiscal years, and interim periods in those fiscal years, beginning after December 15, 2016. Early adoption was permitted. The new guidance will be applied prospectively to changes in ownership (or influence) after the adoption date. We adopted this guidance on July 1, 2017 with no significant impact on the Company's consolidated financial statements.

In March 2016, the FASB issued ASU 2016-05, "Derivatives and Hedging (Topic 815): Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships (a consensus of the Emerging Issues Task Force))". This ASU clarifies that a change in the counterparty to a derivative instrument (novation), that has been designated as a hedging instrument does not, on its own, require dedesignation of that hedge accounting relationship provided that all other hedge accounting criteria continue to be met. This ASU was effective for financial statements issued for fiscal years beginning after December 15, 2016, and interim periods therein. Early adoption was permitted, including adoption in an interim period. We adopted this guidance on July 1, 2017 with no significant impact on the Company's consolidated financial statements.

In February 2016, the FASB issued ASU 2016-02, "Leases (Topic 842)". This ASU requires lessees to put most leases on their balance sheets but recognize expenses in the income statement in a manner similar to current accounting treatment. This ASU changes the guidance on sale-leaseback transactions, initial direct costs and lease execution costs, and, for lessors, modifies the classification criteria and the accounting for sales-type and direct financing leases. For public business entities, this ASU is effective for annual periods beginning after December 15, 2018, and interim periods therein. Entities are required to use a modified retrospective approach for leases that exist or are entered into after the beginning of the earliest comparative period in the financial statements. The Company is currently evaluating the impact of the adoption of this guidance on the Company's consolidated financial statements. The Company expects a gross-up of its consolidated balance sheet as a result of recognizing lease liabilities and right of use assets; the extent of such gross-up is under evaluation. The Company does not expect adoption of this pronouncement to have a material impact on the Company's consolidated financial statements.

In January 2016, the FASB issued ASU 2016-01, "Recognition and Measurement of Financial Assets and Financial Liabilities", which is intended to improve the recognition and measurement of financial instruments. The ASU revises an entity's accounting related to (1) the classification and measurement of investments in equity securities and (2) the presentation of certain fair value changes for financial liabilities measured at fair value. It also amends certain disclosure requirements associated with the fair value of financial instruments. The disclosure of fair value of the loan portfolio will be impacted as the fair value will be calculated using an exit price. The ASU is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2017. The Company will adopt the standard effective July 1, 2018 and does not expect the adoption of this guidance will have a significant impact on the Company's consolidated financial statements.

In May 2014, the FASB issued ASU 2014-09, "Revenue from Contracts with Customers." The objective of this amendment is to clarify the principles for recognizing revenue and to develop a common revenue standard for U.S. GAAP and IFRS. This update affects any entity that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets unless those contracts are in the scope of other standards. In August 2015, the FASB issued ASU 2015-14 to defer for one year the effective date of the new revenue standard. The requirements are effective for annual periods and interim periods within fiscal years beginning after December 15, 2017. During 2016, the FASB issued further implementation guidance regarding revenue recognition. This additional guidance included clarification on certain principal versus agent considerations within the implementation of the guidance as well as clarification related to identifying performance obligations and licensing, assessing collectibility, presenting sales taxes, measuring noncash consideration, and certain transition matters. The Company's primary revenue source is net interest income on financial instruments and, to a lesser extent, non-interest income. The guidance does not apply to revenue associated with financial instruments, including loans and securities that are accounted for under other U.S. GAAP. The Company continues to evaluate the impact of the standard on other components of non-interest income and will adopt the standard effective July 1, 2018. The Company does not expect the adoption of this guidance will have a significant impact on the Company's consolidated financial statements.

Index

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

Forward Looking Statements

This Quarterly Report contains certain "forward looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward looking statements may be identified by reference to a future period or periods, or by use of forward looking terminology, such as "may," "will," "believe," "expect," "estimate," "anticipate," "continue," or similar terms or variations on those terms, or the negative of those terms. Forward looking statements are subject to numerous risks and uncertainties. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements in addition to those risk factors disclosed in the Company's Annual Report on Form 10-K for the year ended June 30, 2017, include, but are not limited to, those related to the economic environment, particularly in the market areas in which Oritani Financial Corp. (the "Company") operates, competitive products and pricing, fiscal and monetary policies of the U.S. Government, changes in government regulations affecting financial institutions, including regulatory fees and capital requirements, changes in prevailing interest rates, acquisitions and the integration of acquired businesses, credit risk management, asset-liability management, the financial and securities markets and the availability of and costs associated with sources of liquidity.

The Company wishes to caution readers not to place undue reliance on any such forward looking statements, which speak only as of the date made. The Company wishes to advise readers that the factors listed above could affect the Company's financial performance and could cause the Company's actual results for future periods to differ materially from any opinions or statements expressed with respect to future periods in any current statements. The Company does not undertake and specifically declines any obligation to publicly release the results of any revisions, which may be made to any forward looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.

Overview

The Company is a Delaware corporation that was incorporated in March 2010. The Company is the stock holding company of Oritani Bank (the "Bank"). The Company owns 100% of the outstanding shares of common stock of the Bank. The Company has engaged primarily in the business of holding the common stock of the Bank and two limited liability companies that own a variety of real estate investments. In addition, the Company had previously engaged in limited lending to the real estate investment properties in which (either directly or through one of its subsidiaries) it maintained an ownership interest. The Company no longer has any lending activities. The Bank's principal business consists of attracting retail, commercial and municipal bank deposits from the general public and investing those deposits, together with funds generated from operations and borrowed funds, in multifamily and commercial real estate loans, one- to four-family residential mortgage loans as well as in second mortgage and equity loans, construction loans, business loans, other consumer loans, and investment securities. The Bank originates loans primarily for investment and holds such loans in its portfolio. Occasionally, the Bank will also enter into loan participations. The Bank's primary sources of funds are deposits, borrowings, investment maturities and principal and interest payments on loans and securities. The Bank's revenues are derived principally from interest on loans and securities. The Bank also generates revenue from fees and service charges and other income. The Bank's results of operations depend significantly on its net interest income; which is the difference between the interest earned on interest-earning assets and the interest paid on interest-bearing liabilities. The Bank's net interest income is primarily affected by the market interest rate environment, the shape of the U.S. Treasury yield curve, the timing of the re-pricing of interest-earning assets and interest-bearing liabilities, and the prepayment rate on its mortgage-related assets. Provisions for loan losses and asset impairment charges can also have a significant impact on results of operations. Other factors that may affect the Bank's results of operations are general and local economic and competitive conditions, government policies and actions of regulatory authorities.

The Bank's business strategy is to operate as a well-capitalized and profitable financial institution dedicated to providing exceptional personal service to its individual, business, and municipal customers. The Bank's primary focus has been, and will continue to be, organic growth in multifamily and commercial real estate lending.

In December 2017, Oritani Bank (the "Bank"), the wholly owned subsidiary of Oritani Financial Corp. (the "Company"), entered into an informal agreement ("Informal Agreement") with the Federal Deposit Insurance Corporation ("FDIC") and the New Jersey Department of Banking and Insurance ("NJDOBI") with regard to Bank Secrecy Act ("BSA") and Anti-Money Laundering ("AML") compliance matters. The Company has incurred expenses associated with the remediation of these matters of $156,000 and $269,000 for the three and nine months ended March 31, 2018, respectively. These costs are included in other expenses and are primarily offset by decreases in the cost of real estate owned operations. The Company currently expects that total costs associated with the remediation of these matters will not exceed approximately $2.0 million. In addition, there will be increases in compensation costs associated with compliance matters.

Comparison of Financial Condition at March 31, 2018 and June 30, 2017

Total Assets. Total assets were essentially stable at $4.14 billion for both periods; the total increased $4.5 million from June 30, 2017 to March 31, 2018. Asset growth is typically driven by loan growth, which was stagnant.

Cash and Cash Equivalents . Cash and cash equivalents (which include fed funds and short-term investments) decreased $10.1 million to $23.5 million at March 31, 2018, from $33.6 million at June 30, 2017.

Index

Net Loans. Loans, net were essentially stable at $3.57 billion for both periods. The total decreased $510,000 from June 30, 2017 to March 31, 2018. Loan growth has been below expectations and historical levels. The Company's primary strategic business objective remains the organic growth of multifamily and commercial real estate loans. The average balance of the loan portfolio increased $84.3 million, or 2.4%, for the three months ended March 31, 2018 versus the comparable 2017 period. While the Company has demonstrated an ability to execute its primary strategic business objective for an extended period of time, impediments have been encountered throughout fiscal 2018. These hindrances include a lower level of loan volume as well as competitor loan terms and pricing. In addition, prepayments of the existing loan portfolio have continued at an elevated rate. The balance of the loan portfolio at March 31, 2018 is essentially the same as the balance at June 30, 2017, which is below our expectations. Loan originations and payments totaled $92.2 million and $112.2 million, respectively, for the three months ended March 31, 2018. This compares to loan originations and payments of $245.4 million and $98.0 million, respectively, for the comparable 2017 period. There were no loan purchases in either period. The Company previously adjusted its loan pricing practices in an attempt to increase loan origination volume. However, this adjustment has not had a meaningful impact to date. The Company is unwilling to further adjust pricing to generate growth. See "Comparison of Operating Results for the Three months ended March 31, 2018 and 2017, Interest Income," for additional information regarding loans.

Delinquency and non performing asset information is provided below:

	3/31/2018			12/31/2017			9/30/2017			6/30/2017			3/31/2017
	(Dollars in thousands)
Delinquency Totals
30—59 days past due	$	9,772		$	3,166		$	987		$	1,374		$	1,266
60—89 days past due		472			142			1,656			1,571			371
Nonaccrual		11,887			14,489			9,906			10,223			10,310
Total	$	22,131		$	17,797		$	12,549		$	13,168		$	11,947
Non Performing Asset Totals
Nonaccrual loans, per above	$	11,887		$	14,489		$	9,906		$	10,223		$	10,310
Real Estate Owned		636			-			-			140			140
Total	$	12,523		$	14,489		$	9,906		$	10,363		$	10,450
Nonaccrual loans to total loans		0.33	%		0.40	%		0.28	%		0.28	%		0.29	%
Delinquent loans to total loans		0.61	%		0.49	%		0.35	%		0.37	%		0.33	%
Non performing assets to total assets		0.30	%		0.35	%		0.24	%		0.25	%		0.25	%

Overall, delinquent loan and non-performing asset totals continue to illustrate minimal credit issues at the Company. However, during the quarter, the total of loans 30-59 days past due increased significantly. This increase is primarily due to one larger loan that has been a slow payer but is well collateralized and does not currently present any valuation concerns.

Index

Securities available for sale ("AFS"). Securities AFS decreased $49.7 million to $48.2 million at March 31, 2018, from $97.9 million at June 30, 2017. The decrease is primarily due to the sale of $29.5 million of such securities in December, 2017. The securities sold were in a loss position and sold primarily to maximize the tax benefit associated with the loss. Principal payments also contributed to the decrease. No securities AFS have been purchased in the 2018 fiscal year.

Securities Held To Maturity ("HTM"). S ecurities HTM increased $63.2 million to $302.9 million at March 31, 2018, from $239.6 million at June 30, 2017. The increase is primarily due to purchases of $98.0 million exceeding principal payments.

Federal Home Loan Bank of New York ("FHLB") stock. FHLB stock decreased $6.7 million to $25.8 million at March 31, 2018, from $32.5 million at June 30, 2017. FHLB stock holdings are required depending on several factors, including the level of borrowings with the FHLB. As FHLB borrowings decreased over the period, excess FHLB stock was redeemed.

Deposits. Deposits increased $98.0 million to $2.95 billion at March 31, 2018, from $2.86 billion at June 30, 2017. Strong deposit growth remains a strategic objective of the Company. The average balance of deposits increased $315.8 million, or 12.0%, for the quarter ended March 31, 2018 versus the comparable 2017 period. The growth for the period was boosted by brokered deposits. However, growth for the period excluding the impact of brokered deposits was still strong at 8.0%. Recently, achieving deposit growth has been more challenging as illustrated by a linked quarter comparison. The balance of deposits increased $8.9 million and decreased $6.3 million when measured versus the period end and quarterly average balances at December 31, 2017, respectively. See "Comparison of Operating Results for the Three months ended March 31, 2018 and 2017, Interest Expense" for additional information regarding deposits.

Borrowings. Borrowings decreased $109.9 million to $532.1 million at March 31, 2018, from $642.1 million at June 30, 2017. The average balance of borrowings decreased $299.4 million for the three months ended March 31, 2018 versus the comparable 2017 period. The increase in the average balance of deposits allowed the Company to reduce borrowings.

Stockholders' Equity . Stockholders' equity decreased $4.6 million to $554.6 million at March 31, 2018, from $559.2 million at June 30, 2017. The decrease was primarily due to dividends paid partially offset by net income and the release of treasury shares in conjunction with stock option exercises, as well as the release of ESOP shares. The dividends paid include regular quarterly dividends of $0.25 per share paid on February 23, 2018 and $0.175 per share paid on August 21, 2017 and November 20, 2017, as well as a special dividend of $0.45 per share paid on December 22, 2017. Based on our March 31, 2018 closing price of $15.35 per share, the Company stock was trading at 129.0% of book value.

Index

Average Balance Sheet for the Three and Nine months ended March 31, 2018 and 2017

The following tables present certain information regarding Oritani Financial Corp.'s financial condition and net interest income for the three and nine months ended March 31, 2018 and 2017. The tables present the annualized average yield on interest-earning assets and the annualized average cost of interest-bearing liabilities. We derived the yields and costs by dividing annualized income or expense by the average balance of interest-earning assets and interest-bearing liabilities, respectively, for the periods shown. We derived average balances from daily balances over the periods indicated. Interest income includes fees that we consider adjustments to yields, including prepayment penalties.

	Average Balance Sheet and Yield/Rate Information For the Three Months Ended (unaudited)
	March 31, 2018							March 31, 2017
	Average Outstanding Balance		Interest Earned/Paid		Average Yield/Rate			Average Outstanding Balance		Interest Earned/ Paid		Average Yield/Rate
Interest-earning assets:					(Dollars in thousands)
Loans ⁽¹⁾	$	3,568,280	$	35,398		3.97	%	$	3,484,008	$	34,407		3.95	%
Federal Home Loan Bank Stock		26,228		432		6.59	%		39,814		469		4.71	%
Securities available for sale		51,031		284		2.23	%		175,469		799		1.82	%
Securities held to maturity		282,059		1,419		2.01	%		196,969		909		1.85	%
Federal funds sold and short term investments		7,111		28		1.58	%		997		2		0.80	%
Total interest-earning assets		3,934,709		37,561		3.82	%		3,897,257		36,586		3.76	%
Non-interest-earning assets		198,051							201,104
Total assets	$	4,132,760						$	4,098,361
Interest-bearing liabilities:
Savings deposits		186,459		119		0.26	%		174,142		98		0.23	%
Money market		811,897		2,209		1.09	%		757,164		1,867		0.99	%
Checking accounts		784,017		1,292		0.66	%		696,544		813		0.47	%
Time deposits		1,175,513		4,267		1.45	%		1,014,229		3,466		1.37	%
Total deposits		2,957,886		7,887		1.07	%		2,642,079		6,244		0.95	%
Borrowings		525,159		2,721		2.07	%		824,548		3,547		1.72	%
Total interest-bearing liabilities		3,483,045		10,608		1.22	%		3,466,627		9,791		1.13	%
Non-interest-bearing liabilities		96,104							84,878
Total liabilities		3,579,149							3,551,505
Stockholders' equity		553,611							546,856
Total liabilities and stockholders' equity	$	4,132,760						$	4,098,361
Net interest income			$	26,953						$	26,795
Net interest rate spread ⁽²⁾						2.60	%						2.63	%
Net interest-earning assets ⁽³⁾	$	451,664						$	430,630
Net interest margin ⁽⁴⁾						2.74	%						2.75	%
Average of interest-earning assets to interest-bearing liabilities						112.97	%						112.42	%

(1)

Average Outstanding Balance includes nonaccrual loans and interest earned includes prepayment income.

(2)

Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.

(3)

Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.

(4)

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

Index

	Average Balance Sheet and Yield/Rate Information For the Nine Months Ended (unaudited)
	March 31, 2018							March 31, 2017
	Average Outstanding Balance		Interest Earned/Paid		Average Yield/ Rate			Average Outstanding Balance		Interest Earned/ Paid		Average Yield/ Rate
	(Dollars in thousands)
Interest-earning assets:
Loans ⁽¹⁾	$	3,558,872	$	107,126		4.01	%		3,298,494	$	99,515		4.02	%
Federal Home Loan Bank Stock		27,532		1,368		6.63	%		35,312		1,343		5.07	%
Securities available for sale		77,841		1,237		2.12	%		174,954		2,451		1.87	%
Securities held to maturity		253,261		3,663		1.93	%		186,389		2,583		1.85	%
Federal funds sold and short term investments		13,974		139		1.33	%		1,033		5		0.65	%
Total interest-earning assets		3,931,480		113,533		3.85	%		3,696,182		105,897		3.82	%
Non-interest-earning assets		204,433							195,774
Total assets	$	4,135,913						$	3,891,956
Interest-bearing liabilities:
Savings deposits		180,919		324		0.24	%		170,438		291		0.23	%
Money market		837,081		6,944		1.11	%		734,792		5,647		1.02	%
Checking accounts		749,947		3,376		0.60	%		637,433		2,090		0.44	%
Time deposits		1,166,888		12,384		1.42	%		993,073		9,919		1.33	%
Total deposits		2,934,835		23,028		1.05	%		2,535,736		17,947		0.94	%
Borrowings		544,124		8,300		2.03	%		722,590		9,626		1.78	%
Total interest-bearing liabilities		3,478,959		31,328		1.20	%		3,258,326		27,573		1.13	%
Non-interest-bearing liabilities		94,957							90,087
Total liabilities		3,573,916							3,348,413
Stockholders' equity		561,997							543,543
Total liabilities and stockholders' equity	$	4,135,913						$	3,891,956
Net interest income			$	82,205						$	78,324
Net interest rate spread ⁽²⁾						2.65	%						2.69	%
Net interest-earning assets ⁽³⁾	$	452,521						$	437,856
Net interest margin ⁽⁴⁾						2.79	%						2.83	%
Average of interest-earning assets to interest-bearing liabilities						113.01	%						113.44	%

(1)

Average Outstanding Balance includes nonaccrual loans and interest earned includes prepayment income.

(2)

Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.

(3)

Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.

(4)

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

Index

Comparison of Operating Results for the Three months ended March 31, 2018 and 2017

Net Income. Net income decreased $10.8 million to $13.4 million for the quarter ended March 31, 2018, from $24.3 million for the corresponding 2017 quarter. Results for the 2017 period were positively impacted by the sale of the Company's last remaining investment in real estate joint ventures. The resulting pretax gain on this sale was $20.6 million.

Interest Income. Total interest income increased $975,000 to $37.6 million for the three months ended March 31, 2018, from $36.6 million for the three months ended March 31, 2017. See "Average Balance Sheet for the Three and Nine months ended March 31, 2018 and 2017" for the components of interest income for these periods.

The yield on the loan portfolio increased 2 basis points (including prepayment penalties) and 5 basis points (excluding prepayment penalties) for the quarter ended March 31, 2018 versus the comparable 2017 period. Prepayment penalties totaled $553,000 for the quarter ended March 31, 2018 versus $821,000 for the quarter ended March 31, 2017. Prepayment penalties boosted annualized loan yield by 6 basis points in the 2018 period versus 9 basis points in the 2017 period. On a linked quarter basis, the yield on the loan portfolio increased 4 basis points, excluding prepayment penalties.

The level of investment in FHLB stock is predicated on several factors and administered by FHLB. The yield on this asset has increased as their dividend rate increased. The average balance of securities available for sale decreased $124.4 million for the three months ended March 31, 2018 versus the comparable 2017 period, while the average balance of securities held to maturity increased $85.1 million over the same period. The Company has been classifying the majority of new purchases as held to maturity. These balances were also impacted by purchases and sales.

Interest Expense. Total interest expense increased $817,000 to $10.6 million for the three months ended March 31, 2018, from $9.8 million for the three months ended March 31, 2017. See "Average Balance Sheet for the Three and Nine months ended March 31, 2018 and 2017" for the components of interest expense for these periods.

The overall cost of deposits increased 12 basis points for the quarter ended March 31, 2018 versus the comparable 2017 period. The increases in the costs of money market and checking accounts are primarily attributable to the costs of interest rate swaps that are being reflected as interest expense on these accounts. The situation occurs due to balance sheet transactions executed during the quarters ended June 30, 2017, June 30, 2016 and December 31, 2015. The restructure executed during the quarter ended June 30, 2017 only impacted the results for the quarter ended March 31, 2018, while the other two restructures impact both periods. The balance sheet restructures are discussed in the Company's Form 10-K for the annual periods ended June 30, 2017 and 2016. A portion of the increase in cost of checking accounts is due to market pressures. This category includes municipal deposits. The increase in the cost of time deposits is primarily due to the impact of market pressures. On a linked quarter basis, the cost of deposits increased 2 basis points, also primarily due to the impact of market pressures. Market pressures are expected to continue to increase the cost of deposits.

The cost of borrowings increased 35 basis points for the three months ended March 31, 2018 versus the comparable 2017 period. The cost of borrowings was affected by the balance sheet restructures referenced above. The cost of borrowings has also been impacted by the increased cost of overnight and short-term borrowings. The cost of overnight borrowings has increased as the federal discount rate has increased. Despite the increased cost of such borrowings, they remain a lower cost of funding than longer term borrowings. The Company has decreased its usage of overnight borrowings. The decreased usage of such lower cost funds has contributed to the overall increase in cost of borrowings. On a linked quarter basis, the average balance of borrowings increased $11.4 million and the cost of borrowings was stable.

Index

Net Interest Income Before Provision for Loan Losses. Net interest income increased by $158,000 to $27.0 million for the three months ended March 31, 2018, from $26.8 million for the three months ended March 31, 2017. The Company's net interest income, spread and margin over the period are detailed in the chart below.

	Net Interest Income Before			Prepayment Penalty		Net Interest Income Before Provision, Excluding Prepayment		Including Prepayment Penalties						Excluding Prepayment Penalties
Quarter Ended	Provision			Income		Penalties		Spread			Margin			Spread			Margin
	(Dollars in thousands)
March 31, 2018		$	26,953	$	553	$	26,400		2.60	%		2.74	%		2.54	%		2.68	%
December 31, 2017			27,608		1,638		25,970		2.67	%		2.81	%		2.50	%		2.64	%
September 30, 2017			27,644		1,289		26,355		2.68	%		2.82	%		2.55	%		2.68	%
June 30, 2017			26,287		236		26,051		2.54	%		2.68	%		2.52	%		2.66	%
March 31, 2017			26,795		821		25,974		2.63	%		2.75	%		2.54	%		2.67	%

The Company's spread and margin have been significantly impacted by prepayment penalties. Due to this situation, the chart above details results with and without the impact of prepayment penalties. Net interest income before provision for loan losses, excluding prepayment penalties, is a non-GAAP financial measure since it excludes a component (prepayment penalty income) of net interest income and therefore differs from the most directly comparable measure calculated in accordance with GAAP. The Company believes the presentation of this non-GAAP financial measure is useful because it provides information to assess the underlying performance of the loan portfolio since prepayment penalty income can be expected to change as interest rates change. While prepayment penalty income is expected to continue, fluctuations in the level of prepayment income are also expected. The level of prepayment income is generally expected to decrease as external interest rates increase since borrowers would have less of an incentive to refinance existing loans. However, the time period when these events could occur may not align, and the specific behavior of borrowers is difficult to predict. The level of loan prepayments and prepayment income has increased during fiscal 2018 despite a period of generally increasing interest rates.

The Company's spread and margin have been under pressure due to several factors. These factors were discussed in the Company's Form 10-K for the annual period ended June 30, 2017, and in other prior public releases. The Company has executed balance sheet restructures partially to counter some of the spread and margin compression. The impact of the restructure executed in June, 2017 can be seen in the spread and margin expansion (excluding prepayment penalties) that was realized in the September 30, 2017 quarterly period. While spread and margin compression returned in the December, 2017 period (excluding prepayment penalties), the most recent period displays expansion. The yield on the loan portfolio increased 4 basis points on a linked quarter basis. In addition, the balance of federal funds sold (a low yielding asset) decreased significantly. These balances were essentially redeployed into loans, our highest yielding asset. Although loan growth has been disappointing, a $24.8 million increase in the average balance of the loan portfolio was realized on a linked quarter comparison. These factors offset an increase in cost of funds and contributed to the expansion of spread and margin.

The Company's net interest income and net interest rate spread were both negatively impacted due to the reversal of accrued interest income on loans delinquent more than 90 days. The total of such income reversed was $4,000 and $68,000 for the three months ended March 31, 2018 and 2017, respectively.

Index

Provision for Loan Losses. The Company recorded no provision for loan losses for the three months ended March 31, 2018 and March 31, 2017. A rollforward of the allowance for loan losses for the three months ended March 31, 2018 and 2017 is presented below:

	Three months ended March 31,
	2018			2017
	(Dollars in thousands)
Balance at beginning of period	$	30,402		$	29,877
Provisions charged to operations		—			—
Recoveries of loans previously charged off		166			—
Loans charged off		(95	)		—
Balance at end of period	$	30,473		$	29,877
Allowance for loan losses to total loans		0.85	%		0.84	%
Net charge-offs (annualized) to average loans outstanding		(0.01	)%		0.00	%

See additional information regarding the allowance for loan losses in Note 6 of the consolidated financial statements and "Comparison of Financial Condition at March 31, 2018 and June 30, 2017-Net Loans."

Other Income. Other income decreased $20.8 million to $979,000 for the three months ended March 31, 2018, from $21.8 million for the three months ended March 31, 2017. The 2017 period includes a pretax gain of $20.6 million realized on the sale of its last remaining investment in real estate joint ventures, as well as income from the operations of real estate joint ventures.

Other Expenses. Other expenses decreased $162,000 to $9.8 million for the three months ended March 31, 2018, from $9.9 million for the three months ended March 31, 2017. Compensation, payroll taxes and fringe benefits decreased $174,000 to $6.6 million for the three months ended March 31, 2018, from $6.8 million for the three months ended March 31, 2017. The decrease was primarily due to decreased benefit expenses partially offset by increased health insurance costs. The accrual costs associated with several benefit plans decreased, including costs associated with the ESOP. The decreased cost associated with the ESOP was primarily due to a decreased trading price of the Company's common stock.

Income Tax Expense. Income tax expense for the three month period ended March 31, 2018 was $4.7 million resulting in effective tax rate of 26.1%. Income tax expense for the 2018 period was impacted by the "Tax Cuts and Jobs Act" (the "Act") that was signed into law on December 22, 2017. Due to the Act, the Company's estimated effective tax rate for the three month period ended March 31, 2018 decreased to 30.5%. The actual rate was positively affected by the vesting of stock awards and the exercise of stock options. Income tax expense for the three month period ended March 31, 2017 was $14.4 million (effective rate of 37.2%). The 2017 period also received some benefit from the exercise of nonqualified stock options.

Index

Comparison of Operating Results for the Nine months ended March 31, 2018 and 2017

Net Income. Net income decreased $16.9 million to $29.4 million for the nine months ended March 31, 2018, from $46.3 million for the corresponding 2017 period. Results for the 2018 period were impacted by the Act. The Act required the Company to revalue its deferred tax assets and deferred tax liabilities to account for the future impact of lower federal corporate tax rates on these deferred amounts. This revaluation, in addition to other factors, resulted in a net charge of $8.9 million that was recognized as of December 31, 2017. Also due to the Act, the Company's estimated effective tax rate for the fiscal year ending June 30, 2018 decreased from 37.2% to 30.5%. Results for the 2017 period were positively impacted by the sale of the Company's last remaining investment in real estate joint ventures. The resulting pretax gain on this sale was $20.6 million.

Interest Income. Total interest income increased $7.6 million to $113.5 million for the nine months ended March 31, 2018, from $105.9 million for the nine months ended March 31, 2017. See "Average Balance Sheet for the Three and Nine months ended March 31, 2018 and 2017" for the components of interest income for these periods.

The explanations provided in "Comparison of Operating Results for the Three Months Ended March 31, 2018 and 2017, Interest Income" regarding changes for the three month period comparison are also largely applicable to the nine-month period comparison. Loan originations, purchases and payments for the nine months ended March 31, 2018 totaled $349.0 million, $52.8 million and $403.5 million, respectively. Loan originations, purchases and payments for the nine months ended March 31, 2017 totaled $623.9 million, $65.9 million and $292.4 million, respectively. Prepayment penalties totaled $3.5 million for the nine months ended March 31, 2018 and $2.7 million for the nine months ended March 31, 2017. Prepayment penalties boosted annualized loan yield by 13 basis points in the 2018 period versus 10 basis points in the 2017 period.

Interest Expense. Total interest expense increased $3.8 million to $31.3 million for the nine months ended March 31, 2018, from $27.5 million for the nine months ended March 31, 2017. See "Average Balance Sheet for the Three and Nine months ended March 31, 2018 and 2017" for the components of interest expense for these periods.

The explanations provided in "Comparison of Operating Results for the Three months ended March 31, 2018 and 2017, Interest Expense" for the three month period comparison regarding deposits and borrowings are also applicable to the nine month period comparison.

Net Interest Income Before Provision for Loan Losses. Net interest income increased by $3.9 million to $82.2 million for the nine months ended March 31, 2018, from $78.3 million for the nine months ended March 31, 2017. The Company's spread and margin have been significantly impacted by prepayment penalties. See "Comparison of Operating Results for the Three months ended March 31, 2018 and 2017, Net Interest Income Before Provision for Loan Losses" for an explanation of the factors impacting these results.

The Company's net interest income and net interest rate spread were both negatively impacted due to the reversal of accrued interest income on loans delinquent more than 90 days. The total of such income reversed was $210,000 and $264,000 for the nine months ended March 31, 2018 and 2017, respectively.

Index

Provision for Loan Losses. The Company recorded no provisions for loan losses for both the nine months ended March 31, 2018 and March 31, 2017. A rollforward of the allowance for loan losses for the nine months ended March 31, 2018 and 2017 is presented below:

	Nine months ended March 31,
	2018			2017
	(Dollars in thousands)
Balance at beginning of period	$	30,272		$	29,951
Provisions charged to operations		—			—
Recoveries of loans previously charged off		318			2
Loans charged off		(117	)		(76	)
Balance at end of period	$	30,473		$	29,877
Allowance for loan losses to total loans		0.85	%		0.84	%
Net charge-offs (annualized) to average loans outstanding		(0.01	)%		—

See discussion of the allowance for loan losses in "Comparison of Financial Condition at March 31, 2018 and June 30, 2017-Net Loans" and footnote 6 of the consolidated financial statements.

Other Income. Other income decreased $21.7 million to $2.6 million for the nine months ended March 31, 2018 from $24.3 million for the nine months ended March 31, 2017. The nine-month period was impacted by the joint venture related items referenced in the "Comparison of Operating Results for the Three months ended March 31, 2018, Other Income."

Other Expenses. Other expenses decreased $1.8 million to $29.5 million for the nine months ended March 31, 2018, from $31.3 million for the nine months ended March 31, 2017. See "Comparison of Operating Results for the Three months ended March 31, 2018, Other Expense" for factors that impacted results. Compensation, payroll taxes and fringe benefits were affected in the nine-month period by the factors that impacted the three-month period. The decrease was more pronounced in the nine-month period. In addition to the items impacting the three month period, the 2017 period included a portion of the amortization expense related to the Company's 2011 Equity Plan. The cost for the majority of the stock awards and stock options granted in conjunction with this plan fully amortized in August 2016. The 2018 period had significantly less expenses related to the amortization of this plan.

Income Tax Expense. Income tax expense for the nine months ended March 31, 2018, was $25.9 million, resulting in an effective tax rate of 46.8%. Income tax expense for the 2018 periods was significantly impacted by the Act. See "Comparison of Operating Results for the three months ended March 31, 2018 and 2017, Net Income," for more information. For the nine months ended March 31, 2017, income tax expense was $25.0 million, due to pre-tax income of $71.3 million, resulting in an effective tax rate of 35.1%. The 2017 periods also received some benefit from the exercise of nonqualified stock options.

Index

Liquidity and Capital Resources

The Company's primary sources of funds are deposits, principal and interest payments on loans and mortgage-backed securities, FHLB borrowings and investment maturities. While scheduled amortization of loans is a predictable source of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions and competition. The Company has other sources of liquidity if a need for additional funds arises, including advances from the FHLB and Federal Reserve Bank of New York.

At March 31, 2018 and June 30, 2017, the Company had $31.6 million and $152.2 million in overnight borrowings, respectively. The Company had total borrowings of $532.1 million at March 31, 2018 and $642.1 million at June 30, 2017. The Company's total borrowings at March 31, 2018 include $500.5 million in longer term borrowings, $466.1 million with the FHLB and $34.5 million with other financial institutions. In the normal course of business, the Company routinely enters into various commitments, primarily relating to the origination of loans. At March 31, 2018, outstanding commitments to originate loans totaled $25.8 million and outstanding commitments to extend credit totaled $15.3 million. The Company expects to have sufficient funds available to meet current commitments in the normal course of business. In the second quarter of 2018, the Company enhanced its liquidity position by arranging for a municipal deposit letter of credit from the FHLBNY to collateralize our municipal deposits. The amount at March 31, 2018 was $218.4 million.

Time deposits scheduled to mature in one year or less totaled $682.4 million at March 31, 2018. Based upon historical experience, management estimates that a large portion of such deposits will remain with the Company. The portion that remains will be significantly impacted by the renewal rates offered by the Company.

The management of liquidity described in the above paragraphs primarily pertains to Oritani Bank. The Company, on an unconsolidated basis, also has liquidity sources and uses. The Company's primary, recurring source of funds has been dividends from Oritani Bank. As a wholly owned subsidiary of the Company, the Bank will typically distribute its net income to the Company as a dividend. Under the New Jersey Banking Act, a stock savings bank may declare and pay a dividend on its capital stock only to the extent that the payment of the dividend would not impair the capital stock of the savings bank. In addition, a stock savings bank may not pay a dividend unless the savings bank would, after the payment of the dividend, have a surplus of not less than 50% of its capital stock, or alternatively, the payment of the dividend would not reduce the surplus. Additionally, Oritani Bank must notify the Federal Reserve Board thirty days before declaring any dividend to the Company. The Federal Reserve Board may object to the payment of the dividend if it deems it to be unsafe or unsound or a violation of a law, regulation or order or if the institution will be undercapitalized after the dividend. An inability of Oritani Bank to pay dividends may restrict the Company's ability to pay dividends.

The Company's primary use of funds has been dividends to shareholders and repurchases of common stock. The declarations of such dividends are at the discretion of the Company and the dividend amount could be reduced or eliminated if the payment of a dividend to shareholders would result in a liquidity concern. The Company's loan portfolio was an additional source and use of funds. The majority of the Company's loans were directly or indirectly related to entities in the Company's investment in real estate joint ventures and real estate held for investment portfolios. The Company has now fully divested its investment in these assets and the related loans have been repaid in full. The repayment of these loans provided a significant source of liquidity for the Company (on an unconsolidated basis). The Company (on an unconsolidated basis) does not currently anticipate originating loans. In addition, the Company secured external financing, from another financial institution. At June 30, 2017, the Company had $12.5 million in borrowings outstanding from another financial institution. The Company subsequently repaid this borrowing in full. At March 31, 2018 and June 30, 2017, the Company, on an unconsolidated basis, had cash and cash equivalents of $24.5 million, respectively.

In July 2013, the Federal Reserve Board and the FDIC issued final rules implementing the Basel III regulatory capital framework and related Dodd-Frank Act changes. The rules revise minimum capital requirements and adjust prompt corrective action thresholds. Under the final rules, minimum requirements will increase for both the quantity and quality of capital held by the Company and the Bank. The rules include a new common equity Tier 1 capital to risk-weighted assets ratio of 4.5% and a common equity Tier 1 capital conservation buffer of 2.5% of risk-weighted assets. The final rules also raise the minimum ratio of Tier 1 capital to risk-weighted assets from 4.0% to 6.0% and require a minimum leverage ratio of 4.0%. The final rule became effective January 1, 2015, subject to a transition period for various components of the rule that require full compliance for the Company by January 1, 2019, including a capital conservation buffer of 2.5% of risk-weighted assets for which the transitional period began on January 1, 2016.

Index

As of March 31, 2018 and June 30, 2017, the Company and Bank exceeded all regulatory capital requirements, including the currently applicable capital conservation buffer of 1.88%, as follows:

	March 31, 2018
	Actual						Required
	Amount			Ratio			Amount			Ratio
	(Dollars in thousands)
Company:
Common Equity Tier 1 (CET1) (to risk-weighted assets)		$	544,920		14.69	%		$	166,885		4.50	%
Tier 1capital (to risk-weighted assets)			544,920		14.69	%			222,513		6.00	%
Total capital (to risk-weighted assets)			575,393		15.52	%			296,684		8.00	%
Tier 1 leverage capital (to average assets)			544,920		13.21	%			164,951		4.00	%
Capital Conservation Buffer			278,709		7.52	%			69,535		1.88	%

	June 30, 2017
	Actual						Required
	Amount			Ratio			Amount			Ratio
	(Dollars in thousands)
Company:
Common Equity Tier 1 (CET1) (to risk-weighted assets)		$	555,703		15.02	%		$	166,443		4.50	%
Tier 1 capital (to risk-weighted assets)			555,703		15.02	%			221,924		6.00	%
Total capital (to risk-weighted assets)			585,975		15.84	%			295,898		8.00	%
Tier 1 leverage capital (to average assets)			555,703		13.51	%			164,562		4.00	%
Capital Conservation Buffer			290,077		7.84	%			46,234		1.25	%

	March 31, 2018
	Actual					Required					Well-Capitalized
	Amount		Rate			Amount		Rate			Amount		Rate
	(Dollars in thousands)
Bank:
Common Equity Tier 1 ("CET1") (to risk weighted assets)	$	499,932		13.48	%	$	166,877		4.50	%	$	241,044		6.50	%
Tier 1 capital (to risk-weighted assets)		499,932		13.48	%		222,502		6.00	%		296,670		8.00	%
Total capital (to risk-weighted assets)		530,405		14.30	%		296,670		8.00	%		370,837		10.00	%
Tier 1 Leverage capital (to average assets)		499,932		12.13	%		164,923		4.00	%		206,153		5.00	%
Capital conservation buffer		233,735		6.30	%		69,532		1.88	%

	June 30, 2017
	Actual					Required					Well-Capitalized
	Amount		Rate			Amount		Rate			Amount		Rate
	(Dollars in thousands)
Bank:
Common Equity Tier 1 ("CET1") (to risk weighted assets)	$	521,414		14.10	%	$	166,440		4.50	%	$	240,413		6.50	%
Tier 1 capital (to risk-weighted assets)		521,414		14.10	%		221,919		6.00	%		295,893		8.00	%
Total capital (to risk-weighted assets)		551,686		14.92	%		295,893		8.00	%		369,866		10.00	%
Tier 1 Leverage capital (to average assets)		521,414		12.68	%		164,533		4.00	%		205,666		5.00	%
Capital conservation buffer		255,793		6.92	%		46,233		1.25	%

Index

Critical Accounting Policies

Note 1 to the Company's Audited Consolidated Financial Statements for the year ended June 30, 2017, included in the Company's Annual Report on Form 10-K, as supplemented by this report, contains a summary of significant accounting policies. Various elements of these accounting policies, by their nature, are inherently subject to estimation techniques, valuation assumptions and other subjective assessments. Certain assets and liabilities are carried in the consolidated Balance Sheets at fair value or the lower of cost or fair value. Policies with respect to the methodologies used to determine the allowance for loan losses and judgments regarding the valuation of securities and derivatives as well as the valuation allowance against deferred tax assets are the most critical accounting policies because they are important to the presentation of the Company's financial condition and results of operations, involve a higher degree of complexity, and require management to make difficult and subjective judgments which often require assumptions or estimates about highly uncertain matters. The use of different judgments, assumptions, and estimates could result in material differences in the results of operations or financial condition. These critical accounting policies and their application are reviewed periodically and, at least annually, with the Audit Committee of the Board of Directors. For a further discussion of the critical accounting policies of the Company, see "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Company's Annual Report on Form 10-K, for the year ended June 30, 2017.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

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 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, our Board of Directors has the authority and responsibility for managing interest rate risk. Oritani Bank has established an Asset/Liability Management Committee, comprised of various members of its senior management, which is responsible for evaluating the interest rate risk inherent in our assets and liabilities, for recommending to the Board 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. The Asset/Liability Management Committee reports its activities to the Board on a monthly basis. An interest rate risk analysis is presented to the Board on a quarterly basis.

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. As part of our ongoing asset-liability management, we currently use the following strategies to manage our interest rate risk:

(i)	originating multifamily and commercial real estate loans that generally tend to have shorter interest duration and generally have interest rates that reset in five years or less. The chart below provides maturity/repricing information for the entire loan portfolio, the majority of which is comprised of multifamily and commercial real estate loans;
(ii)	investing in shorter duration securities and mortgage-backed securities;
(iii)	obtaining general financing through FHLB advances with a fixed long term; and
(iv)	utilizing interest rate swaps or other derivative instruments

Loan Portfolio by Reprice/Maturity Date
At March 31, 2018
(Dollars in thousands)
Repricing or Maturing Within:	Amount			Weighted Average Rate			% of Total Loans			Cumulative % of Total Loans
1 Year or less		$	555,552		3.76	%		15.41	%		15.41	%
1 - 3 years			1,437,128		3.53	%		39.87	%		55.28	%
3 - 5 years			910,229		3.81	%		25.27	%		80.55	%
5 - 7 years			197,993		4.04	%		5.49	%		86.04	%
7 to 10 years			166,325		4.54	%		4.61	%		90.65	%
Greater than 10 years			336,883		4.49	%		9.35	%		100.00	%
Total		$	3,604,110		3.80	%		100.00	%

At March 31, 2018, 55.28 % of the loan portfolio matures or reprices in 3 years or less, and 80.55% matures or reprices in 5 years or less.

Shortening the average maturity of our interest-earning assets by increasing our investments in shorter-term loans and securities, as well as loans and securities with variable rates of interest, helps to better match the maturities and interest rates of our assets and liabilities, thereby reducing the exposure of our net interest income to changes in market interest rates. In addition, if changes occur that cause the estimated duration of a security to lengthen significantly, management will consider the sale of such security. By following these strategies, we believe that we are well-positioned to react to changes in market interest rates.

Index

Net Portfolio Value . We compute the amounts by which the net present value of cash flow from assets, liabilities and off balance sheet items (the institution's net portfolio value or "NPV") would change in the event of a range of assumed changes in market interest rates. A basis point equals one-hundredth of one percent, and 100 basis points equals one percent. An increase in interest rates from 3% to 4% would mean, for example, a 100 basis point increase in the "Change in Interest Rates" column below.

The table below sets forth, as of March 31, 2018, the estimated changes in our net portfolio value that would result from the designated instantaneous changes in the United States Treasury yield curve. Computations of prospective effects of hypothetical interest rate changes are based on numerous assumptions, including relative levels of market interest rates and loan prepayment and deposit decay rates, and should not be relied upon as indicative of actual results.

					Estimated Increase (Decrease) in NPV						NPV as a Percentage of Present Value of Assets (3)
Change in Interest Rates (basis points) (1)			Estimated NPV (2)		Amount			Percent			NPV Ratio (4)			Increase (Decrease) basis points
			(Dollars in thousands)
	+200		$	512,885	$	(82,085	)		(13.8	)%		13.0	%		(148	)
	+100			555,182		(39,788	)		(6.7	)%		13.8	%		(70	)
	—			594,970		—			—	%		14.5	%		—
	(100	)		625,088		30,118			5.1	%		15.0	%		48

(1)

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

(2)

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

(3)

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

(4)

NPV Ratio represents NPV divided by the present value of assets.

The table above indicates that at March 31, 2018, in the event of a 100 basis point decrease in interest rates, we would experience a 5.1% increase in net portfolio value. In the event of a 200 basis point increase in interest rates, we would experience a 13.8% decrease in net portfolio value. These changes in net portfolio value are within the limitations established in our asset and liability management policies.

Certain shortcomings are inherent in the methodology used in the above interest rate risk measurement. Modeling changes in net portfolio value require making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. In this regard, the net portfolio value table presented assumes that the composition of our interest-sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured and assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration or repricing of specific assets and liabilities. Accordingly, although the net portfolio value table provides an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on our net interest income and will differ from actual results.

Index

Item 4. Controls and Procedures

Under the supervision and with the participation of our management, including our Principal Executive Officer and Principal Financial Officer, we evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934) as of the end of the period covered by this report. Based upon that evaluation, the Principal Executive Officer and Principal Financial Officer concluded that, as of the end of the period covered by this report, our disclosure controls and procedures were effective.

There were no changes made in the Company's internal controls over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company's internal controls over financial reporting during the period covered by this report.

Part II – Other Information

Item 1. Legal Proceedings

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

Item 1A. Risk Factors

There have been no material changes from those risk factors previously disclosed in the Company's Annual Report on Form 10-K, filed with the Securities and Exchange Commission on August 29, 2017.

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

(a)

Unregistered Sale of Equity Securities . There were no sales of unregistered securities during the period covered by this report.

(b)

Use of Proceeds . Not applicable.

(c)

Repurchase of Our Equity Securities . The following table shows the Company's repurchases of its common stock for each calendar month in the three months ended March 31, 2018 and the stock repurchase plan approved by our Board of Directors.

Period	Total Number of Shares Repurchased		Average Price Paid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plan		Maximum Number of Shares That May Yet Be Purchased Under the Plan
January 31, 2018		—	$	—		—		1,884,064
February 28, 2018		—		—		—		1,884,064
March 31, 2018		487,671		15.90		487,671		1,396,393
		487,671				487,671

On March 4, 2015, the Board of Directors of the Company authorized a fourth stock repurchase plan pursuant to which the Company is authorized to repurchase up to 5% of the outstanding shares, or 2,205,451 shares. As of May 10, 2018, the Company has repurchased, under the repurchase plans approved since the second step transaction, 13,770,139 shares of its stock at an average price of $13.39 per share.

Item 3. Defaults Upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

Not applicable.

Index

Item 6. Exhibits

The following exhibits are either filed as part of this report or are incorporated herein by reference:

3.1		Certificate of Incorporation of Oritani Financial Corp . *
3.2		Bylaws of Oritani Financial Corp. *
4		Form of Common Stock Certificate of Oritani Financial Corp . *
31.1		Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2		Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32		Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101		Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Statements of Financial Condition, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Stockholders' Equity, (v) the Consolidated Statements of Cash Flows, and (vi) the Notes to Consolidated Financial Statements
101.INS		XBRL Instance Document
101.SCH		XBRL Taxonomy Extension Schema Document
101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF		XBRL Taxonomy Extension Definition Linkbase Document
101.LAB		XBRL Taxonomy Extension Labels Linkbase Document
101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document

*	Incorporated by reference to the Registration Statement on Form S-1 of Oritani Financial Corp. (file no. 333-165226), as amended, filed with the Securities and Exchange Commission on April 16, 2010.

Index

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.

		ORITANI FINANCIAL CORP.

Date:	May 10, 2018	/s/ Kevin J. Lynch
		Kevin J. Lynch
		President and Chief Executive Officer

Date:	May 10, 2018	/s/ John M. Fields, Jr.
		John M. Fields, Jr.
		Executive Vice President and Chief Financial Officer