UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 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 ~~September~~December 3031, 2017

☐	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. 001-36390

CLIFTON BANCORP INC.

(Exact Name of Registrant as Specified in Its Charter)

Maryland		46-4757900
(State or Other Jurisdiction of		(I.R.S. Employer
Incorporation or Organization)		Identification No.)

1433 Van Houten Avenue, Clifton, New Jersey		07015
(Address of Principal Executive Offices)		(Zip Code)

(973) 473-2200

(Registrant’s telephone number, including area code)

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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Date File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) 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, a smaller reporting company or an emerging growth company. See definition of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one)

Large Accelerated Filer	☐		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 provided pursuant to Section 13(a) of the Exchange Act. ☐

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

The number of shares outstanding of each of the issuer’s classes of common stock, as of ~~October~~February 311, ~~2017~~2018: 22,~~064~~099,~~768~~814 shares outstanding.

CLIFTON BANCORP INC. AND SUBSIDIARIES

INDEX

		Page
		Number
PART I - FINANCIAL INFORMATION
Item 1:	Financial Statements (Unaudited)
	Consolidated Statements of Financial Condition at September 30, 2017 and March 31, 2017	1
	Consolidated Statements of Financial Condition at December 31, 2017 and March 31, 2017	1
	Consolidated Statements of Income For the Three and Six Months Ended September 30, 2017 and 2016	2
	Consolidated Statements of Income For the Three and Nine Months Ended December 31, 2017 and 2016	2
	Consolidated Statements of Comprehensive Income For the Three and Six Months Ended September 30, 2017 and 2016	3
	Consolidated Statements of Comprehensive Income For the Three and Nine Months Ended December 31, 2017 and 2016	3
	Consolidated Statements of Changes in Stockholders’ Equity For the Six Months Ended September 30, 2017 and 2016	4 – 5
	Consolidated Statements of Changes in Stockholders’ Equity For the Nine Months Ended December 31, 2017 and 2016	4 – 5
	Consolidated Statements of Cash Flows For the Six Months Ended September 30, 2017 and 2016	6 – 7
	Consolidated Statements of Cash Flows For the Nine Months Ended December 31, 2017 and 2016	6 – 7
	Notes to Consolidated Financial Statements	8 – 30
Item 2:	Management’s Discussion and Analysis of Financial Condition and Results of Operations	3132 – 4041
Item 3:	Quantitative and Qualitative Disclosures About Market Risk	4142 – 4243
Item 4:	Controls and Procedures	4344
PART II - OTHER INFORMATION
Item 1:	Legal Proceedings	4445
Item 1A:	Risk Factors	4445
Item 2:	Unregistered Sales of Equity Securities and Use of Proceeds	4445
Item 3:	Defaults Upon Senior Securities	4445
Item 4:	Mine Safety Disclosures	45
Item 5:	Other Information	45
Item 6:	Exhibits	4546
SIGNATURES		4647

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(In Thousands, Except Share and Per Share Data)

	September 30, 2017			March 31, 2017
	December 31, 2017			March 31, 2017
ASSETS	(Unaudited)
Cash and due from banks	$	35,~~768~~028		$	7,282
Interest-bearing deposits in other banks		1248,~~276~~055			7,371
Cash and Cash Equivalents		1653,~~044~~083			14,653
Securities available for sale, at fair value		369,~~974~~682			4,435
Securities held to maturity, at cost (fair value of $297,185 at September 30, 2017 and $311,509 at March 31, 2017):		295,666			310,913
Securities held to maturity, at cost (fair value of $268,957 at December 31, 2017 and $311,509 at March 31, 2017):		269,329			310,913
Loans receivable		1,~~147~~183,~~729~~905			1,013,944
Allowance for loan losses		(78,~~310~~025	)		(6,100	)
Net Loans		1,~~140~~175,~~419~~880			1,007,844
Bank owned life insurance		62,~~481~~865			61,718
Premises and equipment		8,~~360~~220			8,540
Federal Home Loan Bank of New York stock		1621,~~726~~032			13,733
Interest receivable		34,~~755~~314			3,249
Other assets		75,~~096~~069			6,718
Total Assets	$	1,~~554~~669,~~521~~474		$	1,431,803
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
Deposits:
Non-interest bearing	$	28,~~087~~735		$	28,800
Interest bearing		~~886~~906,~~486~~511			816,025
Total Deposits		~~914~~935,~~573~~246			844,825
Advances from Federal Home Loan Bank of New York		~~340~~436,~~700~~400			275,800
Advance payments by borrowers for taxes and insurance		98,~~063~~836			8,485
Other liabilities and accrued expenses		4,~~242~~644			6,074
Total Liabilities		1,~~268~~385,~~578~~126			1,135,184
Commitments and Contingencies
Stockholders' Equity
Preferred stock ($.01 par value), 10,000,000 shares authorized; none issued or outstanding		—			—
Common stock ($.01 par value), 85,000,000 shares authorized; 22,064,768 issued and outstanding at September 30, 2017; 22,548,529 issued and outstanding at March 31, 2017		220			226
Common stock ($.01 par value), 85,000,000 shares authorized; 22,099,814 issued and outstanding at December 31, 2017; 22,548,529 issued and outstanding at March 31, 2017		221			226
Paid-in capital		196,~~526~~292			203,560
Deferred compensation obligation under Rabbi Trust		~~618~~657			580
Retained earnings		9896,~~346~~712			102,517
Common stock acquired by Employee Stock Ownership Plan ("ESOP")		(98,~~304~~991	)		(9,931	)
Accumulated other comprehensive income		37			33
Accumulated other comprehensive (loss) income		(43	)		33
Stock held by Rabbi Trust		(500	)		(366	)
Total Stockholders' Equity		~~285~~284,~~943~~348			296,619
Total Liabilities and Stockholders' Equity	$	1,~~554~~669,~~521~~474		$	1,431,803

See notes to consolidated financial statements.

- 1 -

CONSOLIDATED STATEMENTS OF INCOME

(In Thousands, Except Share and Per Share Data, Unaudited)

	Three Months Ended					~~Six~~Nine Months Ended
	September 30,					September 30,
	December 31,					December 31,
	2017			2016		2017			2016
Interest Income
Loans	$	10,~~112~~507		$	78,~~748~~082	$	1930,~~501~~008		$	1423,~~966~~048
Mortgage-backed securities		1,~~579~~454			1,~~734~~694		34,~~196~~650			35,~~577~~271
Debt securities		~~270~~457			~~283~~259		~~541~~998			~~691~~950
Other interest-earning assets		~~268~~337			~~151~~158		~~477~~814			~~273~~431
Total Interest Income		12,~~229~~755			910,~~916~~193		2336,~~715~~470			1929,~~507~~700
Interest Expense
Deposits		2,~~495~~620			12,~~923~~048		47,~~793~~413			35,~~684~~732
Advances		1,~~531~~999			~~924~~1,023		24,~~830~~829			12,~~812~~835
Total Interest Expense		4,~~026~~619			23,~~847~~071		712,~~623~~242			58,~~496~~567
Net Interest Income		8,~~203~~136			7,~~069~~122		1624,~~092~~228			1421,~~011~~133
Provision for Loan Losses		~~610~~700			~~505~~413		1,~~200~~900			1,~~031~~444
Net Interest Income after Provision for Loan Losses		7,~~593~~436			6,~~564~~709		1422,~~892~~328			1219,~~980~~689
Non-Interest Income
Fees and service charges		5968			9556		~~137~~205			~~169~~225
Bank owned life insurance		~~384~~385			~~406~~403		~~763~~1,148			~~775~~1,178
Gain on sale of securities		~~593~~—			—		593			84
Gain on sale of real estate owned		75—			—1		75			—1
Loss on extinguishment of debt		(29	)		—		(29	)		—
Loss on disposal of premises and equipment		—			—		(10	)		—
Total Non-Interest Income		~~1,111~~424			~~501~~460		1,~~558~~982			1,~~028~~488
Non-Interest Expenses
Salaries and employee benefits		3,~~367~~083			3,~~372~~293		69,~~807~~890			610,~~785~~078
Occupancy expense of premises		~~493~~455			~~434~~483		~~953~~1,408			~~851~~1,334
Equipment		~~434~~387			~~438~~473		~~850~~1,237			~~818~~1,291
Directors' compensation		~~234~~296			~~252~~253		~~485~~781			~~506~~759
Advertising and marketing		~~167~~177			99221		~~401~~578			~~252~~473
Professional services		~~180~~149			~~204~~174		~~369~~518			~~373~~547
Federal deposit insurance premium		~~108~~118			~~152~~56		~~203~~321			~~290~~346
Other		407			360		934			915
Merger expenses		779			—		779			—
Total Non-Interest Expenses		5,390			5,311		11,002			10,790
Other		429			401		1,363			1,316
Income before Income Taxes		3,314			1,754		5,448			3,218
Total Non-Interest Expenses		5,873			5,354		16,875			16,144
Income Taxes		1,009			513		1,742			961
Income before Income Taxes		1,987			1,815		7,435			5,033
Net Income	$	2,305		$	1,241	$	3,706		$	2,257
Income Taxes		2,358			596		4,100			1,557
Net Income per Common Share
Net (Loss) Income	$	(371	)	$	1,219	$	3,335		$	3,476
Basic	$	0.11		$	0.06	$	0.17		$	0.10
Net (Loss) Income per Common Share
Diluted	$	0.11		$	0.06	$	0.17		$	0.10
Basic	$	(0.02	)	$	0.06	$	0.16		$	0.16
Dividends per common share	$	0.06		$	0.06	$	0.37		$	0.12
Diluted	$	(0.02	)	$	0.06	$	0.16		$	0.16
Dividends per common share	$	0.06		$	0.06	$	0.43		$	0.18
Weighted Average Number of Common Shares and Common Stock Equivalents Outstanding:
Basic		21,~~273~~165,~~929~~301			22,~~215~~019,~~759~~680		21,~~321~~269,~~580~~487			22,~~495~~336,~~168~~672
Diluted		21,~~411~~165,~~238~~301			22,~~276~~150,~~069~~083		21,~~473~~417,~~653~~110			22,~~555~~411,~~241~~730

See notes to consolidated financial statements.

- 2 -

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In Thousands, Unaudited)

	Three Months Ended						~~Six~~Nine Months Ended
	September 30,						September 30,
	December 31,						December 31,
	2017			2016			2017			2016
Net income	$	2,305		$	1,241		$	3,706		$	2,257
Net (loss) income	$	(371	)	$	1,219		$	3,335		$	3,476
Other comprehensive income (loss):
Other comprehensive (loss) income:
Gross unrealized holding gain (loss) on securities available for sale, net of income taxes of $(6) and $6, $(4) and $(4), respectively		7			(9	)		5			6
Gross unrealized holding (loss) on securities available for sale, net of income taxes of $45 and $49, and $52 and $45, respectively		(80	)		(71	)		(75	)		(64	)
Reclassification adjustment for net realized gains on securities available for sale, net of income taxes of $0 and $0, $0 and $34, respectively (A)		—			—			—			(50	)
Benefit plan (loss), net of income taxes of $0 and $0, $0 and $101, respectively		—			—			—			(145	)
Benefit plan amortization, net of income taxes of $0 and $0, $1 and $(1), respectively (B)		—			1			(1	)		3
Benefit plan amortization, net of income taxes of $0 and $0, $1 and $(3), respectively (B)		(1	)		2			(1	)		4
Total other comprehensive income (loss)		7			(8	)		4			(186	)
Total other comprehensive (loss)		(81	)		(69	)		(76	)		(255	)
Total comprehensive income	$	2,312		$	1,233		$	3,710		$	2,071
Total comprehensive (loss) income	$	(452	)	$	1,150		$	3,259		$	3,221

(A)

Net realized gain and related income taxes are included in the consolidated statements of income within the gain on sale of securities and income taxes lines, respectively.

(B)

Benefit plan amounts represent the amortization of past service cost and unrecognized net loss; such amounts are included in the consolidated statements of income within the directors' compensation line. The related income tax amounts are included in income taxes.

See notes to consolidated financial statements.

- 3 -

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(In Thousands, Except Share and Per Share Data, Unaudited)

										Deferred								Accumulated
										Compensation					Common Stock			Other			Stock Held
	Common Stock						Paid-In			Obligation Under		Retained			Acquired			Comprehensive			by Rabbi
Six Months Ended September 30, 2017	Shares			Par Value			Capital			Rabbi Trust		Earnings			by ESOP			Income			Trust			Total
Nine Months Ended December 31, 2017	Shares			Par Value			Capital			Rabbi Trust		Earnings			by ESOP			Income (Loss)			Trust			Total
Balance - March 31, 2017		22,548,529		$	226		$	203,560		$	580	$	102,517		$	(9,931	)	$	33		$	(366	)	$	296,619
Net income		—			—			—			—		3,~~706~~335			—			—			—			3,~~706~~335
Other comprehensive income, net of income tax		—			—			—			—		—			—			4(76	)		—			4(76	)
ESOP shares committed to be released		—			—			~~382~~594			—		—			~~627~~940			—			—			1,~~009~~534
Stock option expense		—			—			~~166~~304			—		—			—			—			—			~~166~~304
Restricted stock awards earned		—			—			~~629~~944			—		—			—			—			—			~~629~~944
Repurchase restricted stock award		(10,714	)		—			(170	)		—		—			—			—			—			(170	)
Funding of Supplemental Executive Retirement Plan		—			—			—			3877		—			—			—			(134	)		(9657	)
Repurchase common stock		(545,500	)		(6	)		(8,695	)		—		—			—			—			—			(8,701	)
Exercise of stock options		72107,~~453~~499			—1			654																	~~654~~655
Cash dividends declared ($0.37 per share)		—			—			—			—		(7,877	)		—			—			—			(7,877	)
Settlement of stock options with cash in lieu of shares		—			—			(899	)		—		—			—			—			—			(899	)
Balance - September 30, 2017		22,064,768		$	220		$	196,526		$	618	$	98,346		$	(9,304	)	$	37		$	(500	)	$	285,943
Cash dividends declared ($0.43 per share)		—			—			—			—		(9,140	)		—			—			—			(9,140	)
Balance - December 31, 2017		22,099,814		$	221		$	196,292		$	657	$	96,712		$	(8,991	)	$	(43	)	$	(500	)	$	284,348

See notes to consolidated financial statements.

- 4 -

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(In Thousands, Except Share and Per Share Data, Unaudited)

										Deferred								Accumulated
										Compensation					Common Stock			Other			Stock Held
	Common Stock						Paid-In			Obligation Under		Retained			Acquired			Comprehensive			by Rabbi
Six Months Ended September 30, 2016	Shares			Par Value			Capital			Rabbi Trust		Earnings			by ESOP			Income (Loss)			Trust			Total
Nine Months Ended December 31, 2016	Shares			Par Value			Capital			Rabbi Trust		Earnings			by ESOP			Income (Loss)			Trust			Total
Balance - March 31, 2016		24,000,043		$	240		$	222,752		$	412	$	103,120		$	(11,184	)	$	172		$	(235	)	$	315,277
Net income		—			—			—			—		23,~~257~~476			—			—			—			23,~~257~~476
Other comprehensive loss, net of income tax		—			—			—			—		—			—			(~~186~~255	)		—			(~~186~~255	)
ESOP shares committed to be released		—			—			~~301~~484			—		—			~~626~~940			—			—			~~927~~1,424
Stock option expense		—			—			~~167~~253			—		—			—			—			—			~~167~~253
Restricted stock awards granted		17,000			—			—			—		—			—			—			—			—
Restricted stock awards earned		—			—			~~683~~1,018			—		—			—			—			—			~~683~~1,018
Forfeited restricted stock awards		(27,295	)		—			—			—		—			—			—			—			—
Repurchase restricted stock awards		(14,613	)					(219	)																(219	)
Funding of Supplemental Executive Retirement Plan		—			—			—			78132		—			—			—			(131	)		~~(53~~1	)
Repurchase common stock		(~~888~~928,~~900~~700	)		(910	)		(13,~~260~~857	)		—		—			—			—			—			(13,~~269~~867	)
Cash dividends declared ($0.12 per share)		—			—			—			—		(2,694	)		—			—			—			(2,694	)
Cash dividends declared ($0.18 per share)		—			—			—			—		(4,010	)		—			—			—			(4,010	)
Balance - September 30, 2016		23,086,235		$	231		$	210,424		$	490	$	102,683		$	(10,558	)	$	(14	)	$	(366	)	$	302,890
Balance - December 31, 2016		23,046,435		$	230		$	210,431		$	544	$	102,586		$	(10,244	)	$	(83	)	$	(366	)	$	303,098

See notes to consolidated financial statements.

- 5 -

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Thousands, Unaudited)

	Six Months Ended
	Nine Months Ended
	September 30,
	December 31,
	2017			2016
Cash Flows From Operating Activities:
Net income	$	3,~~706~~335		$	23,~~257~~476
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization of premises and equipment		~~411~~595			~~337~~524
Net amortization of deferred fees and costs, premiums and discounts		~~466~~816			~~503~~828
Provision for loan losses		1,~~200~~900			1,~~031~~444
Realized gain on sale of securities available for sale		—			(84	)
Realized gain on sale of securities held to maturity		(593	)		—
Loss on disposal of real estate owned		—			28
Loss on write-down of real estate owned		—			69109
Loss on extinguishment of debt		29			—
(Gain) on acquisition of real estate owned		—			(28	)
(Gain) on sale of real estate owned		(75	)		—(1	)
Loss on disposal of premises and equipment		10			—
(Increase) decrease in interest receivable		(506	)		55
(Increase) in interest receivable		(1,065	)		(410	)
Deferred income tax (benefit)		~~(463~~1,391	)		(~~206~~161	)
(Increase) in other assets		(~~450~~222	)		(~~494~~349	)
Increase (decrease) in accrued interest payable		86			(29	)
Increase in accrued interest payable		338			20
(Decrease) increase in other liabilities		(1,~~684~~145	)		~~398~~444
Income from bank owned life insurance		(~~763~~1,148	)		(~~775~~1,178	)
ESOP shares committed to be released		1,~~009~~534			~~927~~1,424
Restricted stock expense		~~629~~944			~~683~~1,018
Stock option expense		~~166~~304			~~167~~253
Income tax benefit from stock based compensation		(~~234~~622	)		(6878	)
(Decrease) in deferred compensation obligation under Rabbi Trust		(96	)		(53	)
(Decrease) increase in deferred compensation obligation under Rabbi Trust		(57	)		1
Net Cash Provided by Operating Activities		26,~~819~~269			47,~~718~~280
Cash Flows From Investing Activities:
Proceeds from calls, maturities and repayments of:
Securities available for sale		~~459~~676			~~794~~1,107
Securities held to maturity		1844,~~302~~472			5869,~~658~~071
Proceeds from sale of securities available for sale		—			3,713
Proceeds from sale of securities held to maturity		10,188			—
Proceeds from sale of real estate owned		773			—172
Redemptions of Federal Home Loan Bank of New York stock		~~886~~1,674			69,~~953~~158
Purchases of:
Securities held to maturity		(12,889	)		(23,114	)
Securities available for sale		(66,095	)		—
Loans receivable		(21,763	)		(23,977	)
Securities held to maturity		(12,889	)		(36,137	)
Loans receivable		(29,802	)		(35,517	)
Bank owed life insurance		—			(4,000	)
Premises and equipment		(~~241~~285	)		(~~468~~1,121	)
Federal Home Loan Bank of New York stock		(38,~~879~~973	)		(610,~~713~~178	)
Net (increase) in loans receivable		(~~112~~140,~~396~~666	)		(79123,~~600~~936	)
Net Cash (Used in) Investing Activities	$	(~~120~~200,~~560~~927	)	$	(67127,~~754~~668	)

See notes to consolidated financial statements.

- 6 -

CONSOLIDATED STATEMENTS OF CASH FLOWS (CONT’D)

(In Thousands, Unaudited)

	Six Months Ended
	Nine Months Ended
	September 30,
	December 31,
	2017			2016
Cash Flows From Financing Activities:
Net increase in deposits	$	6990,~~748~~421		$	77108,~~644~~702
Net (decrease) in short-term advances from Federal Home Loan Bank of New York		(750,500	)		(4261,~~000~~500	)
Proceeds from long-term advances from Federal Home Loan Bank of New York		88256,~~400~~600			3582,~~000~~500
Payments on long-term advances from Federal Home Loan Bank of New York		(1645,~~000~~529	)		—
Net increase in payments by borrowers for taxes and insurance		578			263
Net increase (decrease) in payments by borrowers for taxes and insurance		351			(10	)
Repurchase restricted stock awards		(170	)		(219	)
Repurchase common stock		(8,701	)		(13,~~269~~867	)
Exercise of stock options		~~654~~655			—
Dividends paid		(7,877	)		(2,694	)
Payment of cash for exercise of stock options		(899	)		—
Net Cash Provided by Financing Activities		119,132			54,725
Dividends paid		(9,140	)		(4,010	)
Net Increase (Decrease) in Cash and Cash Equivalents		1,391			(8,311	)
Net Cash Provided by Financing Activities		233,088			111,596
Net Increase (Decrease) in Cash and Cash Equivalents		38,430			(8,792	)
Cash and Cash Equivalents - Beginning		14,653			31,069
Cash and Cash Equivalents - Ending	$	1653,~~044~~083		$	22,~~758~~277
Supplemental Information:
Cash paid during the period for:
Interest on deposits and borrowings	$	711,~~537~~904		$	58,~~525~~548
Income taxes paid	$	13,~~840~~688		$	12,~~929~~485
Non cash activities:
Transfer from loans receivable to real estate owned	$	167		$	953

See notes to consolidated financial statements.

- 7 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PRESENTATION

The consolidated financial statements include the accounts of Clifton Bancorp Inc. (the “Company”), the Company’s wholly-owned subsidiary, Clifton Savings Bank (the “Bank”), and the Bank’s wholly-owned subsidiary, Botany Inc. (“Botany”). The Company’s principal business is the ownership and operation of the Bank. Botany’s business consists solely of holding investment and mortgage-backed securities, and Botany is treated under New Jersey tax law as a New Jersey Investment Company. All significant intercompany accounts and transactions have been eliminated in consolidation.

The accompanying unaudited consolidated financial statements were prepared in accordance with the instructions for Form 10-Q and Regulation S-X and do not include information or footnotes necessary for a complete presentation of financial condition, results of operations, or cash flows in conformity with accounting principles generally accepted in the United States of America (“GAAP”). However, in the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the consolidated financial statements have been included. The results of operations for the ~~six~~three and nine month period ended ~~September~~December 3031, 2017 are not necessarily indicative of the results which may be expected for the entire fiscal year or any other period. The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reported periods. Actual results could differ from those estimates. These consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and related notes thereto for the year ended March 31, 2017, which are included in the Company’s Annual Report on Form 10-K as filed with the Securities and Exchange Commission on June 8, 2017.

The Company has evaluated events and transactions occurring subsequent to the statement of financial condition date of ~~September~~December 3031, 2017 for items that should potentially be recognized or disclosed in these consolidated financial statements. The evaluation was conducted through the date these consolidated financial statements were issued.

2. EARNINGS PER SHARE (EPS)

Basic EPS is based on the weighted average number of common shares actually outstanding and is adjusted for employee stock ownership plan shares not yet committed to be released and deferred compensation obligations required to be settled in shares of Company stock. Unvested restricted stock awards, which contain rights to non-forfeitable dividends, are considered participating securities and the two-class method of computing basic and diluted EPS is applied. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock, such as outstanding stock options, were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the Company. Diluted EPS is calculated by adjusting the weighted average number of shares of common stock outstanding to include the effect of contracts or securities exercisable (such as stock options) or which could be converted into common stock, if dilutive, using the treasury stock method. The calculation of diluted EPS for the ~~three~~nine ~~and six~~ months ended ~~September~~December 3031, 2017 includes incremental shares related to outstanding stock options of ~~137~~ 147,~~309 and 152,073, respectively~~623. The calculation of diluted EPS for the three and ~~six~~nine months ended ~~September~~December 3031, 2016 includes incremental shares related to outstanding stock options of 60130,~~310~~403 and 6075,~~073~~058, respectively. Shares issued or retired during any period are weighted for the portion of the period they were outstanding. During the three ~~and six~~ months ended ~~September~~December 3031, 2017, ~~there~~no options were noconsidered ~~options~~dilutive ~~which~~as ~~were~~the ~~antidilutive~~period resulted in a net loss. During the three and ~~six~~nine months ended ~~September~~December 3031, 2016, the average number of options which were antidilutive were 110,~~035,635~~000 and 14,~~046~~036,~~640,~~ respectively.

3. STOCK REPURCHASE AND STOCK BASED COMPENSATION

On March 11, 2015, the Company announced that the Board of Directors authorized a stock repurchase plan, which became effective on April 2, 2015, to acquire up to 2,731,000 shares, or 10%, of the Company’s outstanding common stock. On October 28, 2015, the Company announced that the Board of Directors authorized an extension of the stock repurchase plan to acquire an additional 2,569,000 shares, or 10%, of the Company’s outstanding common stock. On September 8, 2016, the Company announced that the Board of Directors again authorized an extension of the stock repurchase plan to acquire an additional 1,155,000 shares, or 5%, of the Company’s outstanding common stock. Since the date of inception, the Company has repurchased a total of 5,960,753 shares, or 27.0% of outstanding common stock, at an aggregate cost of $86.5 million and a weighted average per share price of $14.50.

During the ~~six~~nine months ended ~~September~~December 3031, 2017 and 2016, approximately 545,500 and ~~888~~928,~~900~~700 shares were repurchased, respectively, under the repurchase plan at aggregate costs of approximately $8.7 million, or $15.95 per share, and $13.39 million, or $14.93 per share, respectively.

- 8 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

3. STOCK REPURCHASE AND STOCK BASED COMPENSATION (CONT’D)

At the Company’s annual meeting of stockholders held on August 6, 2015, stockholders of the Company approved the Clifton Bancorp Inc. 2015 Equity Incentive Plan (“the 2015 Equity Incentive Plan”). Under the 2015 Equity Incentive Plan, the Company may grant options to purchase up to 1,705,944 of Company common stock and may grant up to 682,377 shares of common stock as restricted stock awards. At ~~September~~December 3031, 2017, there were 716,964 shares and 220,466 shares, respectively, remaining for future option grants and restricted stock awards under the 2015 Equity Incentive Plan.

On April 6, 2016, 8,000 shares of restricted stock were awarded, with a grant date fair value of $14.89 per share. To fund the grant of restricted common stock, the Company issued 8,000 shares from authorized shares. All shares of restricted stock granted on this date vested on April 6, 2017.

On August 31, 2016, effective on September 12, 2016, 9,000 shares of restricted stock were awarded, with a grant date fair value of $15.16 per share. To fund the grant of restricted common stock, the Company issued 9,000 shares from authorized shares. All shares of restricted stock granted on this date vest in equal installments over a three-year period beginning one year from the date of grant.

Management recognizes expense for the fair value of these awards on a straight line basis over the requisite service period. During the ~~six~~nine months ended ~~September~~December 3031, 2017 and 2016, $~~629~~944,000 and $~~683~~1.0 million,~~000,~~ respectively, in expense was recognized in regard to these restricted stock awards. The ~~Company recognized approximately $257,000 and $279,000 of income tax benefits resulting from this expense for six months ended September 30, 2017 and 2016, respectively. The~~ expected future compensation expense relating to the 269,081 non-vested restricted shares outstanding at ~~September~~December 3031, 2017 is $3.63 million over a weighted average period of 32.07 years.

The following is summary of the status of the Company’s non-vested restricted shares:

	Restricted Shares			Weighted Average Grant Date Fair Value
Non-vested at March 31, 2016		506,362		$	13.84
Granted		17,000			15.03
Vested		(95,886	)		13.84
Forfeited		(60,049	)		13.84
Non-vested at March 31, 2017		367,427			13.89
Vested		(98,346	)		14.02
Non-vested at September 30, 2017		269,081			13.87
Non-vested at December 31, 2017		269,081			13.87

On April 6, 2016, stock options to purchase 10,000 shares of Company common stock were awarded, with a grant date fair value of $1.79 per share and an expiration date of April 6, 2026. All of these stock options vested on April 6, 2017. The stock options were granted at an exercise price of $14.89 equal to the value of the Company’s common stock on the grant date based on quoted market prices. The fair value of the stock options was estimated utilizing the Black-Scholes option pricing model using the following assumptions: an expected life of 5.5 years, risk-free rate of return of 1.28%, volatility of 14.92% and a dividend yield of 1.61%.

On September 12, 2016, stock options to purchase 10,000 shares of Company common stock were awarded, with a grant date fair value of $1.92 per share and an expiration date of September 12, 2026. All of these stock options vested on September 12, 2017. The stock options were granted at an exercise price of $15.16 equal to the value of the Company’s common stock on the grant date based on quoted market prices. The value of the stock options was estimated utilizing the Black-Scholes option pricing model using the following assumptions: an expected life of 5.5 years, risk-free rate of return of 1.28%, volatility of 15.63% and a dividend yield of 1.58%.

For all grants noted above, the expected option lives were estimated as the mid-point between the respective vesting periods and ten year life of the options. The risk-free rate of return was based on the rates on the grant dates of a U.S. Treasury Note with a term equal to the expected option life. Expected volatility was based on the historical stock price activity of the Company over the year prior to the grant date. The dividend rate was based on the cash dividends paid by the Company on its common stock over the year prior to the grant date.

- 9 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

3. STOCK REPURCHASE AND STOCK BASED COMPENSATION (CONT’D)

Management recognizes expense for the fair value of these awards on a straight line basis over the requisite service period. During the ~~six~~nine months ended ~~September~~December 3031, 2017 and 2016, $~~166~~304,000 and $~~167~~253,000, respectively, in stock option expense, was recorded ~~net of income tax benefits of $49,000 and $47,000 respectively~~. The expected future compensation expense relating to the ~~579~~538,~~810~~869 non-vested options outstanding at ~~September~~December 3031, 2017 is $~~918~~779,000 over the weighted average period of 32.07 years.

A summary of stock option activity follows:

	Number of Stock Options			Range	Weighted Average Exercise Price		Weighted Average Remaining Contractual Term	Aggregate Intrinsic Value
Outstanding at March 31, 2016		1,253,251		$9.03 - $13.84	$	13.26	8.78 Years	$	2,333,383
Granted		20,000		14.89 - 15.16		15.03
Exercised		(13,648	)	13.84		13.84			24,635
Forfeited		(122,828	)	13.84		13.84
Outstanding at March 31, 2017		1,136,775		9.03 - 15.16		13.22	7.73 Years		3,376,943
Exercised		(72404,~~453~~211	)	9.03 - 13.84		912.0312			~~470~~1,~~624~~982,136
Outstanding at September 30, 2017		1,064,322		9.03 - 15.16		13.50	7.62 Years		3,422,271
Outstanding at December 31, 2017		732,564		9.03 - 15.16		13.83	7.72 Years		2,396,683
Exercisable at September 30, 2017		484,512		9.03 - 15.16		13.11	7.17 Years		1,748,976
Exercisable at December 31, 2017		193,695		9.03 - 15.16		13.81	7.66 Years		636,529

On November 1, 2017, the Board of Directors approved the acceleration of the vesting of 40,942 options to purchase stock that were awarded on September 2, 2015 and were scheduled to vest in equal installments over a five-year period beginning one year from the date of grant. These options were exercised during the quarter ended December 31, 2017.

On November 22, 2017, the Board of Directors approved the settlement of 259,305 option exercises in cash based on the difference between the exercise price of the options and the closing price of the Company’s stock on the date of exercise. The net cash proceeds of these exercises resulted in a direct reduction of stockholders’ equity totaling approximately $899,000. No additional shares of the Company’s stock were repurchased and no cash proceeds were received by the Company in relation to the exercise of these options. A portion of the exercises settled in cash during the period represented disqualifying dispositions of incentive stock options for which the Company recognized approximately $61,000 in income tax benefits.

4. RETIREMENT PLAN-COMPONENTS OF NET PERIODIC PENSION COST

Periodic pension expense for the directors’ retirement plan and a former president’s post-retirement health care plan were as follows:

	Three Months Ended						~~Six~~Nine Months Ended
	September 30,						September 30,
	December 31,						December 31,
	2017			2016			2017			2016
	(In Thousands)
Service cost	$	9		$	23		$	1827		$	4669
Interest cost		20			20			4060			4060
Amortization of unrecognized (gain)		(1	)		(1	)		(23	)		(2	)
Amortization of past service cost		—			3			—			69
Settlement charge		—			—			—			37
Net periodic benefit cost	$	28		$	45		$	5684		$	~~127~~173

- 10 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5. SECURITIES

The amortized cost, gross unrealized gains and losses and estimated fair value of securities available for sale and held to maturity for the dates indicated are as follows:

	September 30, 2017
	December 31, 2017
			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
	(In Thousands)
Available for sale:
Debt securities:
Corporate bonds	$	66,065	$	11	$	117	$	65,959
Mortgage-backed securities:
Federal National Mortgage Association	$	43,~~002~~780	$	—	$	2857	$	3,~~974~~723
Total available for sale securities	$	469,~~002~~845	$	—11	$	28174	$	369,~~974~~682
	March 31, 2017
			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
	(In Thousands)
Available for sale:
Mortgage-backed securities:
Federal National Mortgage Association	$	4,472	$	—	$	37	$	4,435
Total available for sale securities	$	4,472	$	—	$	37	$	4,435

- 11 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5. SECURITIES (CONT’D)

	September 30, 2017
	December 31, 2017
			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
	(In Thousands)
Held to maturity:
Debt securities:
Government-sponsored enterprises	$	2914,~~991~~998	$	3—	$	~~130~~202	$	2914,~~864~~796
Corporate bonds		20,~~021~~019		~~372~~294		5963		20,~~334~~250
Municipal bonds		5,~~832~~822		6435		5245		5,~~844~~812
		55,844		439		241		56,042
		40,839		329		310		40,858
Mortgage-backed securities:
Federal Home Loan Mortgage Corporation		4846,~~632~~415		~~647~~511		~~437~~624		4846,~~842~~302
Federal National Mortgage Association		~~179~~171,~~010~~424		1,~~675~~136		~~761~~1,518		~~179~~171,~~924~~042
Government National Mortgage Association		1210,~~180~~651		~~331~~231		~~134~~127		1210,~~377~~755
		239,822		2,653		1,332		241,143
		228,490		1,878		2,269		228,099
Total held to maturity securities	$	~~295~~269,~~666~~329	$	32,~~092~~207	$	12,~~573~~579	$	~~297~~268,~~185~~957
	March 31, 2017
			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
	(In Thousands)
Held to maturity:
Debt securities:
Government-sponsored enterprises	$	29,973	$	20	$	211	$	29,782
Corporate bonds		20,025		327		110		20,242
Municipal bonds		8,839		24		94		8,769
		58,837		371		415		58,793
Mortgage-backed securities:
Federal Home Loan Mortgage Corporation		53,400		580		812		53,168
Federal National Mortgage Association		181,843		1,968		1,417		182,394
Government National Mortgage Association		16,833		488		167		17,154
		252,076		3,036		2,396		252,716
Total held to maturity securities	$	310,913	$	3,407	$	2,811	$	311,509

- 12 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5. SECURITIES (CONT’D)

Contractual maturity data for securities are as follows:

	September 30, 2017
	December 31, 2017
	Amortized		Fair
	Cost		Value
	(In Thousands)
Available for sale:
Debt securities:
Due after five through ten years	$	66,065	$	65,959
Mortgage-backed securities:
Due after five through ten years	$	13,~~076~~780	$	13,~~065~~723
Due after ten years		2,926		2,909
Total available for sale securities	$	69,845	$	69,682
Total available for sale securities	$	4,002	$	3,974
Held to maturity:
Debt securities:
Due one year or less	$	~~15,618~~621	$	~~15,616~~620
Due after one through five years		32,~~768~~760		3332,~~038~~824
Due after five through ten years		67,~~975~~212		67,~~908~~160
Due after ten years		~~483~~246		~~480~~254
		55,844		56,042
		40,839		40,858
Mortgage-backed securities:
Due after one through five years		5360,~~881~~027		5359,~~867~~480
Due after five through ten years		4537,~~800~~296		4637,~~299~~408
Due after ten years		~~140~~131,~~141~~167		~~140~~131,~~977~~211
		239,822		241,143
		228,490		228,099
Total held to maturity securities	$	~~295~~269,~~666~~329	$	~~297~~268,~~185~~957

The amortized cost and carrying values shown above are by contractual final maturity. Actual maturities will differ from contractual final maturities due to scheduled monthly payments related to mortgage-backed securities and due to the borrowers having the right to prepay obligations with or without prepayment penalties. The Company’s mortgage-backed securities are generally secured by residential mortgage loans with contractual maturities of 15 years or greater, and multi-family loans with contractual maturities of five to ten years. However, the effective lives of those securities are generally shorter than their contractual maturities due to principal amortization and prepayment of the loans within those securities. Investors in pass-through securities generally share in the receipt of principal repayments on a pro-rata basis as paid by the borrowers.

- 13 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5. SECURITIES (CONT’D)

The age of gross unrealized losses and the fair value of related securities at ~~September~~December 3031 and March 31, 2017 were as follows:

	Less Than 12 Months				12 Months or More				Total
			Gross				Gross				Gross
			Unrealized				Unrealized				Unrealized
September 30, 2017	Fair Value		Losses		Fair Value		Losses		Fair Value		Losses
December 31, 2017	Fair Value		Losses		Fair Value		Losses		Fair Value		Losses
	(In Thousands)
Available for sale:	(In Thousands)
Available for sale:
Debt securities:
Corporate bonds	$	55,749	$	117	$	—	$	—	$	55,749	$	117
Mortgage-backed securities:
Federal National Mortgage Association	$	~~2,909~~—	$	17—	$	13,~~065~~723	$	1157	$	3,~~974~~723	$	2857
Total available for sale securities	$	255,~~909~~749	$	17117	$	13,~~065~~723	$	1157	$	359,~~974~~472	$	28174
Held to maturity:
Debt securities:
Government-sponsored enterprises	$	199,~~867~~897	$	~~130~~100	$	—4,898	$	—102	$	1914,~~867~~795	$	~~130~~202
Corporate bonds		54,~~014~~989		628		4,~~947~~965		5335		9,~~961~~954		5963
Municipal bonds		12,~~913~~710		5210		—1,305		—35		14,~~913~~015		5245
		26,794		188		4,947		53		31,741		241
		17,596		138		11,168		172		28,764		310
Mortgage-backed securities:
Federal Home Loan Mortgage Corporation		219,~~517~~953		~~176~~78		1020,~~291~~354		~~261~~546		3130,~~808~~307		~~437~~624
Federal National Mortgage Association		58101,~~663~~724		~~287~~824		1728,~~802~~899		~~474~~694		76130,~~465~~623		~~761~~1,518
Government National Mortgage Association		~~1,634~~568		593		45,~~338~~240		75124		5,~~972~~808		~~134~~127
		81,814		522		32,431		810		114,245		1,332
		112,245		905		54,493		1,364		166,738		2,269
Total held to maturity securities	$	~~108~~129,~~608~~841	$	~~710~~1,043	$	3765,~~378~~661	$	~~863~~1,536	$	~~145~~195,~~986~~502	$	12,~~573~~579
	Less Than 12 Months				12 Months or More				Total
			Gross				Gross				Gross
			Unrealized				Unrealized				Unrealized
March 31, 2017	Fair Value		Losses		Fair Value		Losses		Fair Value		Losses
	(In Thousands)
Available for sale:	(In Thousands)
Available for sale:
Mortgage-backed securities:
Federal National Mortgage Association	$	4,435	$	37	$	—	$	—	$	4,435	$	37
Total available for sale securities	$	4,435	$	37	$	—	$	—	$	4,435	$	37
Held to maturity:
Debt securities:
Government-sponsored enterprises	$	14,789	$	211	$	—	$	—	$	14,789	$	211
Corporate bonds		9,914		110		—		—		9,914		110
Municipal bonds		5,694		94		—		—		5,694		94
		30,397		415		—		—		30,397		415
Mortgage-backed securities:
Federal Home Loan Mortgage Corporation		34,007		812		—		—		34,007		812
Federal National Mortgage Association		113,178		1,177		3,966		240		117,144		1,417
Government National Mortgage Association		7,119		117		1,024		50		8,143		167
		154,304		2,106		4,990		290		159,294		2,396
Total held to maturity securities	$	184,701	$	2,521	$	4,990	$	290	$	189,691	$	2,811

Management does not believe that any of the unrealized losses at ~~September~~December 3031, 2017 (~~four~~three bonds of Government-sponsored enterprises, ~~two~~ten corporate bonds, and ~~five~~ten municipal bonds included in debt securities, and ~~thirty~~forty-~~one~~four FNMA mortgage-backed securities, eleven FHLMC mortgage-backed securities, and ~~three~~four GNMA mortgage-backed securities) represent an other-than-temporary impairment as they are primarily related to market interest rates and not related to the underlying credit quality of the issuers of the securities. Additionally, the Company and its subsidiaries have the ability, and management has the intent, to hold such securities for the time necessary to recover amortized cost and does not have the intent to sell the securities, and it is more likely than not that it will not have to sell the securities before recovery of their amortized cost.

- 14 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5. SECURITIES (CONT’D)

During the ~~six~~nine months ended ~~September~~December 3031, 2017 and 2016, the proceeds from sales of securities held to maturity and securities available for sale totaled $10.2 million and $3.7 million, respectively, resulting in gross realized gains of $593,000 and $84,000, respectively. The remaining principal balance for each of the securities held to maturity sold during the ~~six~~nine months ended ~~September~~December 3031, 2017 was less than 15% of the original principal purchased.

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES

The following is a summary of loans by segment and the classes within those segments:

	September 30,		March 31,
	December 31,		March 31,
	2017		2017
	(In Thousands)
Real estate:
One- to four-family	$	~~723~~732,~~442~~848	$	702,438
Multi-family		~~191~~216,~~389~~397		123,918
Commercial		215,~~416~~137		170,464
		1,130,247		996,820
		1,164,382		996,820
Commercial and industrial		23,~~646~~918		2,571
Consumer:
Second mortgage and equity lines of credit		1011,~~548~~301		10,297
Passbook or certificate and other loans		~~532~~528		563
		11,080		10,860
		11,829		10,860
Total Loans		1,~~143~~180,~~973~~129		1,010,251
Net purchase premiums, discounts, and deferred loan costs		3,~~756~~776		3,693
Total Loans, Net	$	1,~~147~~183,~~729~~905	$	1,013,944

The allowance for loan losses consists of general, specific and unallocated components. For loans that are classified as impaired, a valuation allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component of the allowance covers pools of loans by loan class not considered impaired, as well as smaller balance homogeneous loans, such as one- to four-family real estate, second mortgage loans and equity lines of credit and passbook or certificate and other loans. These pools of loans are evaluated for loss exposure based upon historical loss rates for each of these categories of loans, adjusted for qualitative factors to reflect current conditions. The qualitative risk factors include:

Lending policies and procedures, including underwriting standards and collection, charge-off, and recovery practices.

National, regional, and local economic and business conditions, including the value of underlying collateral for collateral dependent loans.

Nature and volume of the portfolio and terms of loans.

Experience, ability, and depth of lending management and staff.

The quality of the Bank’s loan review system.

Volume and severity of past due, classified and nonaccrual loans.

Existence and effect of any concentrations of credit and changes in the level of such concentrations.

Effect of external factors, such as competition and legal and regulatory requirements.

- 15 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

Each factor is assigned a value to reflect improving, stable or declining conditions based on management’s best judgment using relevant information available at the time of the evaluation. Adjustments to the factors are supported through documentation of changes in conditions in a narrative accompanying the allowance for loan loss calculation.

An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating losses in the portfolio.

The evaluation of the adequacy of the allowance is based on an analysis which categorizes the entire loan portfolio by certain risk characteristics. The loan portfolio segments are further disaggregated into the following loan classes, where the risk level for each type is analyzed when determining the allowance for loan losses.

Real Estate:

1. One- to Four-Family Loans - consists of loans secured by first liens on either owner occupied or investment properties. These loans can be affected by economic conditions and the value of the underlying properties. The risk is considered relatively low as the Bank has always had conservative underwriting standards and does not have sub-prime loans in its loan portfolio.

2. Multi-Family Loans - consists of loans secured by multi-family real estate which generally involve a greater degree of risk than one- to four-family residential mortgage loans. These loans can be affected by economic conditions and the value of the underlying properties.

3. Commercial Loans - consists of loans secured by commercial real estate which generally involve a greater degree of risk than one- to four-family residential mortgage loans. These loans can be affected by economic conditions and the value of the underlying properties. These loans are affected by economic conditions to a greater degree than one- to four-family and multi-family loans.

4. Construction Loans - consists primarily of the financing of construction of one- to four-family properties or construction/permanent loans for the construction of one- to four-family homes to be occupied by the borrower. Construction loans generally are considered to involve a higher degree of risk of loss than long-term financing on improved, occupied real estate due to uncertainty of construction costs. Independent inspections are performed prior to disbursement of loan proceeds as construction progresses to mitigate these risks. These loans are also affected by economic conditions. There were no construction loans outstanding as of ~~September~~December 3031 and March 31, 2017.

Commercial and Industrial:

Consists of commercial lines of credit and term loans which can be either secured or unsecured. Commercial and industrial loans are generally considered to involve a higher degree of risk of loss due to the concentration of principal in a limited number of loans and/or borrowers and the effects of general economic conditions on the business and/or the value of the underlying properties, if applicable. Commercial and industrial loans generally have shorter terms and higher interest rates than other forms of lending.

Consumer:

1. Second Mortgage and Equity Lines of Credit - consists of one- to four-family loans secured by first, second or third liens (when the Bank has the two other lien positions). These loans are affected by the borrower’s continuing financial stability, and therefore are more likely to be adversely affected by job loss, divorce, illness or personal bankruptcy. The credit risk is considered slightly higher than one- to four-family first lien loans as these loans are also dependent on the value of underlying properties, but in many instances have the added risk of a subordinate collateral position.

2. Passbook or Certificate and Other Loans - consists of loans secured by passbook accounts and certificates of deposits and unsecured loans. The passbook or certificate loans have low credit risk as they are fully secured by their collateral. Unsecured loans included in other loans comprise two loans in a New Jersey loan fund, which also are considered a low credit risk.

- 16 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

The allowance calculation methodology includes further segregation of loan classes into risk rating categories. The borrower’s overall financial condition, repayment sources, guarantors and value of collateral, if appropriate, are evaluated when credit deficiencies arise, such as delinquent loan payments. Credit quality risk ratings include regulatory classifications of special mention, substandard, doubtful and loss. Loans classified as special mention have potential weaknesses that deserve management’s close attention. If uncorrected, the potential weaknesses may result in deterioration of the repayment prospects. Loans classified as substandard have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They include loans that are inadequately protected by the current sound net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans classified as doubtful have all the weaknesses inherent in loans classified substandard with the added characteristic that collection or liquidation in full, on the basis of current conditions and facts, is highly improbable. Loans classified as a loss are considered uncollectible and are charged to the allowance for loan losses. Non-classified assets are rated as a pass or pass-watch. Pass-watch loans require current oversight or tracking by management generally due to incomplete documentation or monitoring due to previous delinquent status.

Management performs a classification of assets review, including the regulatory classification of assets, generally on a monthly basis. The results of the classification of assets review are validated by the Company’s third party loan review firm during its semi-annual independent review. In the event of difference in rating or classification between those assigned by the internal and external resources, management and third parties confer to determine the appropriate rating or classification. Final loan ratings and regulatory classifications are presented quarterly to the Board of Directors and are reviewed by regulators during the examination process.

In addition, the Office of the Comptroller of the Currency (the “OCC”), as an integral part of its examination process, periodically reviews the Bank’s loan portfolio and the related allowance for loan losses. The OCC may require the allowance for loan losses to be increased based on its review of information available at the time of the examination.

- 17 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

The change in the allowance for loan losses for the three and ~~six~~nine months ended ~~September~~December 3031, 2017 and 2016 is as follows:

	One-to Four- Family Real Estate			Multi-Family Real Estate		Commercial Real Estate		Commercial and Industrial			Second Mortgage and Equity Lines of Credit		Passbook or Certificate and Other Loans		Unallocated			Total
At June 30, 2017:	(In Thousands)
At September 30, 2017:	(In Thousands)
Total allowance for loan losses	$	3,172		$	1,430	$	2,001	$	39		$	36	$	—	$	22		$	6,700
Charge-offs		—			—		—		—			—		—		—			—
Recoveries		—			—		—		—			—		—		—			—
Provision charged to operations		33			463		130		(10	)		3		1		(10	)		610
At September 30, 2017:
Total allowance for loan losses	$	3,205		$	1,893	$	2,131	$	29		$	39	$	1	$	12		$	7,310
Charge-offs		(45	)		—		—		—			—		—		—			(45	)
Recoveries		60			—		—		—			—		—		—			60
Provision charged to operations		103			399		169		14			3		—		12			700
At December 31, 2017:
Total allowance for loan losses	$	3,323		$	2,292	$	2,300	$	43		$	42	$	1	$	24		$	8,025
	One-to Four- Family Real Estate			Multi-Family Real Estate		Commercial Real Estate		Commercial and Industrial			Second Mortgage and Equity Lines of Credit		Passbook or Certificate and Other Loans		Unallocated			Total
At March 31, 2017:	(In Thousands)
Total allowance for loan losses	$	3,107		$	1,225	$	1,686	$	28		$	34	$	—	$	20		$	6,100
Charge-offs		(146	)		—		—		—			—		—		—			(146	)
Recoveries		1171			—		—		—			—		—		—			1171
Provision charged to operations		88191			~~668~~1,067		~~445~~614		115			58		1		(84	)		1,~~200~~900
At September 30, 2017:
At December 31, 2017:
Total allowance for loan losses	$	3,~~205~~323		$	12,~~893~~292	$	2,~~131~~300	$	2943		$	3942	$	1	$	1224		$	78,~~310~~025

- 18 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

	One-to Four- Family Real Estate			Multi-Family Real Estate		Commercial Real Estate		Commercial and Industrial		Second Mortgage and Equity Lines of Credit			Passbook or Certificate and Other Loans		Unallocated			Total
At June 30, 2016:	(In Thousands)
At September 30, 2016:	(In Thousands)
Total allowance for loan losses	$	2,902		$	774	$	1,036	$	11	$	35		$	—	$	17		$	4,775
Charge-offs		(81	)		—		—		—		—			—		—			(81	)
Recoveries		1			—		—		—		—			—		—			1
Provision charged to operations		59			201		177		11		—			—		57			505
At September 30, 2016:
Total allowance for loan losses	$	2,881		$	975	$	1,213	$	22	$	35		$	—	$	74		$	5,200
Charge-offs		(38	)		—		—		—		—			—		—			(38	)
Recoveries		—			—		—		—		—			—		—			—
Provision charged to operations		73			142		243		5		—			1		(51	)		413
At December 31, 2016:
Total allowance for loan losses	$	2,916		$	1,117	$	1,456	$	27	$	35		$	1	$	23		$	5,575
	One-to Four- Family Real Estate			Multi-Family Real Estate		Commercial Real Estate		Commercial and Industrial		Second Mortgage and Equity Lines of Credit			Passbook or Certificate and Other Loans		Unallocated			Total
At March 31, 2016:	(In Thousands)
Total allowance for loan losses	$	2,922		$	505	$	865	$	2	$	44		$	—	$	22		$	4,360
Charge-offs		(~~193~~231	)		—		—		—		—			—		—			(~~193~~231	)
Recoveries		2			—		—		—		—			—		—			2
Provision charged to operations		~~150~~223			~~470~~612		~~348~~591		2025		(9	)		—1		521			1,~~031~~444
At September 30, 2016:
At December 31, 2016:
Total allowance for loan losses	$	2,~~881~~916		$	~~975~~1,117	$	1,~~213~~456	$	2227	$	35		$	—1	$	7423		$	5,~~200~~575

- 19 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

The following table presents the allocation of the allowance for loan losses and related loans by loan class at ~~September~~December 3031 and March 31, 2017.

September 30, 2017	One-to Four- Family Real Estate		Multi-Family Real Estate		Commercial Real Estate		Commercial and Industrial		Second Mortgage and Equity Lines of Credit		Passbook or Certificate and Other Loans		Unallocated		Total
December 31, 2017	One-to Four- Family Real Estate		Multi-Family Real Estate		Commercial Real Estate		Commercial and Industrial		Second Mortgage and Equity Lines of Credit		Passbook or Certificate and Other Loans		Unallocated		Total
	(In Thousands)
Allowance for loan losses:
Individually evaluated for impairment	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Collectively evaluated for impairment		3,~~205~~323		12,~~893~~292		2,~~131~~300		2943		3942		1		1224		78,~~310~~025
Total	$	3,~~205~~323	$	12,~~893~~292	$	2,~~131~~300	$	2943	$	3942	$	1	$	1224	$	78,~~310~~025
Loans:
Individually evaluated for impairment	$	1,~~406~~436	$	~~188~~187	$	184	$	—	$	11	$	—	$	—	$	1,~~789~~818
Collectively evaluated for impairment		~~722~~731,~~036~~412		~~191~~216,~~201~~210		~~215~~214,~~232~~953		23,~~646~~918		1011,~~537~~290		~~532~~528		—		1,~~142~~178,~~184~~311
Total	$	~~723~~732,~~442~~848	$	~~191~~216,~~389~~397	$	215,~~416~~137	$	23,~~646~~918	$	1011,~~548~~301	$	~~532~~528	$	—	$	1,~~143~~180,~~973~~129

March 31, 2017	One-to Four- Family Real Estate		Multi-Family Real Estate		Commercial Real Estate		Commercial and Industrial		Second Mortgage and Equity Lines of Credit		Passbook or Certificate and Other Loans		Unallocated		Total
	(In Thousands)
Allowance for loan losses:
Individually evaluated for impairment	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Collectively evaluated for impairment		3,107		1,225		1,686		28		34		—		20		6,100
Total	$	3,107	$	1,225	$	1,686	$	28	$	34	$	—	$	20	$	6,100
Loans:
Individually evaluated for impairment	$	1,665	$	191	$	184	$	—	$	12	$	—	$	—	$	2,052
Collectively evaluated for impairment		700,773		123,727		170,280		2,571		10,285		563		—		1,008,199
Total	$	702,438	$	123,918	$	170,464	$	2,571	$	10,297	$	563	$	—	$	1,010,251

- 20 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

The aggregate amount of classified loan balances are as follows at ~~September~~December 3031 and March 31, 2017:

September 30, 2017	One-to Four -Family Real Estate		Multi-Family Real Estate		Commercial Real Estate		Commercial and Industrial		Second Mortgage and Equity Lines of Credit		Passbook or Certificate and Other Loans		Total Loans
December 31, 2017	One-to Four- Family Real Estate		Multi-Family Real Estate		Commercial Real Estate		Commercial and Industrial		Second Mortgage and Equity Lines of Credit		Passbook or Certificate and Other Loans		Total Loans
	(In Thousands)
Non-classified:	$	~~718~~727,~~803~~543	$	~~191~~216,~~389~~397	$	~~215~~214,~~232~~953	$	23,~~646~~918	$	1011,~~537~~290	$	~~532~~528	$	1,~~139~~174,~~139~~629
Classified:
Special mention		80448		—		—		—		11—		—		91448
Substandard		4,~~559~~857		—		184		—		—11		—		45,~~743~~052
Doubtful		—		—		—		—		—		—		—
Loss		—		—		—		—		—		—		—
Total loans	$	~~723~~732,~~442~~848	$	~~191~~216,~~389~~397	$	215,~~416~~137	$	23,~~646~~918	$	1011,~~548~~301	$	~~532~~528	$	1,~~143~~180,~~973~~129
March 31, 2017	One-to Four - Family Real Estate		Multi-Family Real Estate		Commercial Real Estate		Commercial and Industrial		Second Mortgage and Equity Lines of Credit		Passbook or Certificate and Other Loans		Total Loans
	(In Thousands)
Non-classified:	$	697,958	$	123,918	$	170,280	$	2,571	$	10,297	$	563	$	1,005,587
Classified:
Special mention		489		—		—		—		—		—		489
Substandard		3,991		—		184		—		—		—		4,175
Doubtful		—		—		—		—		—		—		—
Loss		—		—		—		—		—		—		—
Total loans	$	702,438	$	123,918	$	170,464	$	2,571	$	10,297	$	563	$	1,010,251

The following table provides information with respect to the Bank’s nonaccrual loans at ~~September~~December 3031 and March 31, 2017. Loans are generally placed on nonaccrual status when they become more than 90 days delinquent, or when the collection of principal and, or interest become doubtful. Nonaccrual loans differ from the amount of total loans past due greater than 90 days due to some previously delinquent loans that are currently not more than 90 days delinquent which are maintained on nonaccrual status for a minimum of six months until the borrower has demonstrated the ability to satisfy the loan terms. A loan is returned to accrual status when there is sustained consecutive period of repayment performance (generally six consecutive months) by the borrower in accordance with the contractual terms of the loan, or in some circumstances, when the factors indicating doubtful collectability no longer exist and the Bank expects repayment of the remaining contractual amounts due.

	September 30,		March 31,
	December 31,		March 31,
	2017		2017
	(In Thousands)
Nonaccrual loans:
Real estate loans:
One- to four-family	$	4,~~164~~366	$	3,508
Commercial		184		184
Total nonaccrual loans	$	4,~~348~~550	$	3,692

- 21 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

The following table provides information about delinquencies in the Bank’s loan portfolio at ~~September~~December 3031 and March 31, 2017.

30-59

60-89

90 Days

Total

Days

Or More

Total

Gross

September 30, 2017

Past Due

Current

Loans

December 31, 2017

Past Due

Current

Loans

(In Thousands)

Real estate loans:

One- to four-family

2,~~372~~946

1,~~370~~302

34,~~377~~134

78,~~119~~382

~~716~~724,~~323~~466

~~723~~732,~~442~~848

Multi-family

—

~~191~~216,~~389~~397

Commercial

—

184

~~215~~214,~~232~~953

215,~~416~~137

Commercial and industrial

—

23,~~646~~918

Consumer and other loans:

Second mortgage and equity lines of credit

—35

3724

—

3759

1011,~~511~~242

1011,~~548~~301

Passbook or certificate and other loans

—41

41—

—

~~491~~487

~~532~~528

Total

23,~~372~~022

1,~~448~~326

34,~~561~~318

78,~~381~~666

1,~~136~~171,~~592~~463

1,~~143~~180,~~973~~129

	30-59		60-89		90 Days						Total
	Days		Days		Or More		Total				Gross
March 31, 2017	Past Due		Past Due		Past Due		Past Due		Current		Loans
	(In Thousands)
Real estate loans:
One- to four-family	$	1,594	$	665	$	2,879	$	5,138	$	697,300	$	702,438
Multi-family		—		—		—		—		123,918		123,918
Commercial		—		—		184		184		170,280		170,464
Commercial and industrial		—		—		—		—		2,571		2,571
Consumer and other loans:
Second mortgage and equity lines of credit		9		—		—		9		10,288		10,297
Passbook or certificate and other loans		2		—		—		2		561		563
Total	$	1,605	$	665	$	3,063	$	5,333	$	1,004,918	$	1,010,251

Loans with a carrying value of $~~395~~502,000 and $483,000, respectively, were past due greater than 90 days and accruing as of ~~September~~December 3031 and March 31, 2017.

We may obtain physical possession of real estate collateralizing a residential mortgage loan via foreclosure or an in-substance repossession. As of ~~September~~December 3031, 2017, we held one foreclosed residential real estate property with a carrying value of $167,000 as a result of obtaining physical possession. In addition, as of ~~September~~December 3031, 2017, we had eight loans with a carrying value of $1.2 million collateralized by residential real estate for which formal foreclosure proceedings were in process.

A loan is defined as impaired when, based on current information and events, it is probable that a creditor will be unable to collect all amounts due under the contractual terms of the loan agreement. The Bank considers one- to four-family mortgage loans and consumer installment loans to be homogeneous and, therefore, does not generally evaluate them individually for impairment, unless they are considered troubled debt restructurings. All other loans are evaluated for impairment on an individual basis.

- 22 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

Impaired loans, none of which had a related allowance at or for the three and ~~six~~nine months ending ~~September~~December 3031, 2017 and 2016, and at or for the year ended March 31, 2017, were as follows:

Unpaid

Average

Interest

Recorded

Principal

Recorded

Income

At or For The Three Months Ended September 30, 2017

Investment

Balance

Investment

Recognized

At or For The Three Months Ended December 31, 2017

Investment

Balance

Investment

Recognized

(In Thousands)

With no related allowance recorded:

Real estate loans:

One-to four-family

1,~~406~~436

1,~~752~~781

1,~~409~~394

2118

Multi-family

~~188~~187

~~211~~209

~~189~~187

Commercial

184

—

Consumer and other loans:

Second mortgage

—

Total impaired loans

1,~~789~~818

2,~~158~~185

1,~~793~~776

2420

Unpaid

Average

Interest

Recorded

Principal

Recorded

Income

At or For The Three Months Ended September 30, 2016

Investment

Balance

Investment

Recognized

At or For The Three Months Ended December 31, 2016

Investment

Balance

Investment

Recognized

(In Thousands)

With no related allowance recorded:

Real estate loans:

One-to four-family

1,~~376~~510

1,~~696~~865

1,~~378~~408

1817

Multi-family

~~194~~193

~~218~~217

~~195~~194

Commercial

184

1—

Consumer and other loans:

Second mortgage

—

Total impaired loans

1,~~766~~899

2,~~110~~278

1,~~769~~798

2220

- 23 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

			Unpaid		Average		Interest
	Recorded		Principal		Recorded		Income
At or For The Six Months Ended September 30, 2017	Investment		Balance		Investment		Recognized
At or For The Nine Months Ended December 31, 2017	Investment		Balance		Investment		Recognized
	(In Thousands)
With no related allowance recorded:
Real estate loans:
One-to four-family	$	1,~~406~~436	$	1,~~752~~781	$	1,~~518~~480	$	3957
Multi-family		~~188~~187		~~211~~209		~~190~~189		68
Commercial		184		184		184		—
Consumer and other loans:
Second mortgage		11		11		11		—1
Total impaired loans	$	1,~~789~~818	$	2,~~158~~185	$	1,~~903~~864	$	4566
			Unpaid		Average		Interest
	Recorded		Principal		Recorded		Income
At or For The Six Months Ended September 30, 2016	Investment		Balance		Investment		Recognized
At or For The Nine Months Ended December 31, 2016	Investment		Balance		Investment		Recognized
	(In Thousands)
With no related allowance recorded:
Real estate loans:
One-to four-family	$	1,~~376~~510	$	1,~~696~~865	$	1,~~330~~357	$	2845
Multi-family		~~194~~193		~~218~~217		~~196~~195		69
Commercial		184		184		185		3
Consumer and other loans:
Second mortgage		12		12		12		—
Total impaired loans	$	1,~~766~~899	$	2,~~110~~278	$	1,~~723~~749	$	3757
			Unpaid		Average		Interest
	Recorded		Principal		Recorded		Income
At or For The Year Ended March 31, 2017	Investment		Balance		Investment		Recognized
	(In Thousands)
With no related allowance recorded:
Real estate loans:
One-to four-family	$	1,665	$	2,017	$	1,410	$	65
Multi-family		191		215		194		11
Commercial		184		184		184		3
Consumer and other loans:
Second mortgage		12		12		12		1
Total impaired loans	$	2,052	$	2,428	$	1,800	$	80

The recorded investment in loans modified in a troubled debt restructuring totaled $1.5 million ~~and $1.5 million respectively,~~ at ~~September~~both 30December 31 and March 31, 2017, of which $~~379~~377,000 and $331,000, respectively, were over 90 days past due, $011,000 and $14,000, respectively, were 60-89 days past due, and $~~11,000~~0 and $55,000, respectively, were 30-59 days past due. The remaining loans modified were current at the time of the restructuring and had complied with the terms of their restructure agreements at ~~September~~December 3031 and March 31, 2017. Loans that were modified in a troubled debt restructuring represent concessions made to borrowers experiencing financial difficulties. The Bank works with these borrowers to modify existing loan terms usually by extending maturities or reducing interest rates. The Bank records an impairment loss, if any, based on the present value of expected future cash flows discounted at the original loan’s effective interest rate. Subsequently, these loans are individually evaluated for impairment.

- 24 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (CONT’D)

The following table presents troubled debt restructurings by class during the period indicated. There were no new troubled debt restructurings during the three and ~~six~~nine months ended ~~September~~December 3031, 2017. ~~There were no new troubled debt restructurings during the three months ended September 30, 2016.~~

Pre-restructuring

Post-restructuring

Outstanding

Charge-off

Number of

Recorded

Recorded Upon

Loans

Investment

Restructuring

(Dollars In Thousands)

Six Months Ended September 30, 2016

Three Months Ended December 31, 2016

One- to four-family real estate

~~468~~178

~~411~~137

—38

Pre-restructuring

Post-restructuring

Outstanding

Charge-off

Number of

Recorded

Recorded Upon

Loans

Investment

Restructuring

(Dollars In Thousands)

Nine Months Ended December 31, 2016

One- to four-family real estate

646

548

There were no defaults that occurred within twelve months of restructuring during the three and ~~six~~nine months ended ~~September~~December 3031, 2017 and 2016.

7. FAIR VALUE

Accounting guidance on fair value measurement establishes a hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy describes three levels of inputs that may be used to measure fair value:

Level 1: Quoted prices in active markets for identical assets or liabilities.

Level 2: Observable inputs other than Level 1 prices, such as quoted for similar assets or liabilities; quoted prices in markets that are not active; or inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3: Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation.

In addition, the guidance requires the Company to disclose the fair value for certain assets and liabilities on both a recurring and non-recurring basis.

An asset’s or liability’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

- 25 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

7. FAIR VALUE (CONT’D)

For assets measured at fair value on a recurring basis, the fair value measurements by level within the fair value hierarchy used at ~~September~~December 3031 and March 31, 2017 are as follows:

			(Level 1)		(Level 2)
			Quoted Prices		Significant		(Level 3)
			in Active		Other		Significant
	Carrying		Markets for		Observable		Unobservable
Description	Value		Identical Assets		Inputs		Inputs
	(In Thousands)
September 30, 2017
December 31, 2017
Securities available for sale:
Debit securities:
Corporate bonds	$	65,959	$	—	$	65,959	$	—
Mortgage-backed securities:
Federal National Mortgage Association	$	3,~~974~~723	$	—	$	3,~~974~~723	$	—
Total securities available for sale	$	369,~~974~~682	$	—	$	369,~~974~~682	$	—
March 31, 2017
Securities available for sale:
Mortgage-backed securities:
Federal National Mortgage Association	$	4,435	$	—	$	4,435	$	—
Total securities available for sale	$	4,435	$	—	$	4,435	$	—

There were no assets measured at fair value on a non-recurring basis at ~~September~~December 3031, 2017. For assets measured at fair value on a non-recurring basis, the fair value measurements by level within the fair value hierarchy used at March 31, 2017 are as follow:

			(Level 1)		(Level 2)
			Quoted Prices		Significant		(Level 3)
	Carrying		Markets for		Observable		Unobservable
Description	Value		Identical Assets		Inputs		Inputs
	(In Thousands)
December 31, 2017
Impaired loan	$	110	$	—	$	—	$	110
March 31, 2017
Impaired loans	$	193	$	—	$	—	$	193
Real estate owned		28		—		—		28

There were no liabilities measured at fair value on a recurring or non-recurring basis at ~~September~~December 3031 and March 31, 2017.

The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which the Company has utilized adjusted Level 3 inputs to determine fair value.

	Fair Value		Valuation	Unobservable	Range (Weighted
	Estimate		Techniques	Input	Average)
	(Dollars in Thousands)
March 31, 2017
Impaired loans	$	193	Market valuation of underlying collateral (1)	Selling costs (2)	7% (7%)
Real estate owned		28	Market valuation of property (1)	Selling costs (2)	7% (7%)

(1) Fair value is based on third party appraisals.

(2) Includes estimated costs to sell.

The following information should not be interpreted as an estimate of the fair value of the Company since a fair value calculation is only provided for a limited portion of the Company’s assets and liabilities. Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Company’s disclosures and those of other companies may not be meaningful. The following methods and assumptions were used to estimate the fair values of certain of the Company’s assets and liabilities at September 30 and March 31, 2017:

- 26 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

7. FAIR VALUE (CONT’D)

	Fair Value		Valuation	Unobservable	Range (Weighted
	Estimate		Techniques	Input	Average)
	(Dollars in Thousands)
December 31, 2017
Impaired loan	$	110	Market valuation of underlying collateral (1)	Selling costs (2)	7% (7%)
March 31, 2017
Impaired loans	$	193	Market valuation of underlying collateral (1)	Selling costs (2)	7% (7%)
Real estate owned		28	Market valuation of property (1)	Selling costs (2)	7% (7%)

(1)

Fair value is based on third party appraisals.

(2)

Includes estimated costs to sell.

Cash and Cash Equivalents, Interest Receivable, and Interest Payable (Carried at Cost)

The carrying amounts reported in the consolidated statements of financial condition for cash and cash equivalents, interest receivable, and interest payable approximate their fair values.

Securities

The fair value of all securities, whether classified as available for sale (carried at fair value) or held to maturity (carried at cost), is determined by reference to quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments. Securities are measured on a recurring basis. The fair values of these securities are obtained from quotes received from an independent broker. The Company’s broker provides it with prices which are categorized as Level 2 since quoted prices in active markets for identical assets are generally not available. As the Company is responsible for the determination of fair value, it performs monthly analyses on the prices received from the pricing service to determine whether the prices are reasonable estimates of fair value. Specifically, the Company compares the prices received from the pricing service to a secondary pricing source. The Company’s internal price verification procedures and review of fair value methodology documentation provided by third-party pricing services have not historically resulted in adjustment in the prices obtained from the pricing service.

Loans Receivable (Carried at Cost)

Fair value is estimated by discounting the future cash flows of such loans, using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.

Impaired Loans (Carried based on Collateral Fair Value or Discounted Cash Flows)

Impaired loans are those accounted for under ASC Topic 310 “Accounting by Creditors for Impairment of a Loan” in which the Company has measured impairment generally based on either the fair value of the loan’s collateral or discounted cash flows. These assets are included as Level 3 assets.

Federal Home Loan Bank of New York Stock (Carried at Cost)

Fair value approximates cost basis as these instruments are redeemable only with the issuing agency at face value.

- 27 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

7. FAIR VALUE (CONT’D)

Deposits (Carried at Cost)

The fair value of non-interest-bearing demand, interest-bearing demand, and Savings and Club accounts is the amount payable on demand at the reporting date. For fixed-maturity certificates of deposit, fair value is estimated by discounting future cash flows using the rates currently offered for deposits of similar remaining maturities.

Advances from Federal Home Loan Bank of New York (Carried at Cost)

The fair value is estimated by discounting future cash flows using rates currently offered for liabilities of similar remaining maturities, or when available, quoted market prices.

Commitments to Extend Credit

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.

As of ~~September~~December 3031 and March 31, 2017, the fair value of the commitments to extend credit was not considered to be material.

-The 27carrying -amounts and fair values of financial instruments are as follows:

					(Level 1)
					Quoted Prices		(Level 2)
					in Active		Significant		(Level 3)
					Markets for		Other		Significant
	Carrying		Estimated		Identical		Observable		Unobservable
December 31, 2017	Value		Fair Value		Assets		Inputs		Inputs
	(In Thousands)
Financial assets:
Cash and cash equivalents	$	53,083	$	53,083	$	53,083	$	—	$	—
Securities available for sale		69,682		69,682		—		69,682		—
Securities held to maturity		269,329		268,957		—		268,957		—
Net loans receivable		1,175,880		1,148,377		—		—		1,148,377
FHLB of New York stock		21,032		21,032		—		21,032		—
Interest receivable		4,314		4,314		—		4,314		—
Financial liabilities:
Deposits		935,246		932,718		—		932,718		—
FHLB advances		436,400		431,997		—		431,997		—
Interest payable		813		813		—		813		—

- 28 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

7. FAIR VALUE (CONT’D)

The carrying amounts and fair values of financial instruments are as follows:

					(Level 1)
					Quoted Prices		(Level 2)
					in Active		Significant		(Level 3)
					Markets for		Other		Significant
	Carrying		Estimated		Identical		Observable		Unobservable
September 30, 2017	Value		Fair Value		Assets		Inputs		Inputs
	(In Thousands)
Financial assets:
Cash and cash equivalents	$	16,044	$	16,044	$	16,044	$	—	$	—
Securities available for sale		3,974		3,974		—		3,974		—
Securities held to maturity		295,666		297,185		—		297,185		—
Net loans receivable		1,140,419		1,127,627		—		—		1,127,627
FHLB of New York stock		16,726		16,726		—		16,726		—
Interest receivable		3,755		3,755		—		3,755		—
Financial liabilities:
Deposits		914,573		914,907		—		914,907		—
FHLB advances		340,700		340,516		—		340,516		—
Interest payable		561		561		—		561		—

					(Level 1)
					Quoted Prices		(Level 2)
					in Active		Significant		(Level 3)
					Markets for		Other		Significant
	Carrying		Estimated		Identical		Observable		Unobservable
March 31, 2017	Value		Fair Value		Assets		Inputs		Inputs
	(In Thousands)
Financial assets:
Cash and cash equivalents	$	14,653	$	14,653	$	14,653	$	—	$	—
Securities available for sale		4,435		4,435		—		4,435		—
Securities held to maturity		310,913		311,509		—		311,509		—
Net loans receivable		1,007,844		981,930		—		—		981,930
FHLB of New York stock		13,733		13,733		—		13,733		—
Interest receivable		3,249		3,249		—		3,249		—
Financial liabilities:
Deposits		844,825		845,820		—		845,820		—
FHLB advances		275,800		276,149		—		276,149		—
Interest payable		475		475		—		475		—

8. RECENT ACCOUNTING PRONOUNCEMENTS

On May 28, 2014, the Financial Accounting Standards Board (“FASB”) and International Accounting Standards Board (“IASB”) issued their final standard on revenue from contracts with customers. The standard, issued as ASU 2014-09 by the FASB and as IFRS 152 by the IASB, and amended by ASU 2015-14, ASU 2016-08, ASU 2016-10, ASU 2016-12, ASU 2016-20, ASU 2017-05, and ASU 2017-13 outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance, including industry-specific guidance. The goals of the revenue recognition project are to clarify and converge the revenue recognition principles under U.S. GAAP and IFRS and to develop guidance that would streamline and enhance revenue recognition requirements while also providing “a more robust framework for addressing revenue issues.” The boards believe that the standard will improve the consistency of requirements, comparability of revenue recognition practices, and usefulness of disclosures. The ASU is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2017. The adoption of this standard effective April 1, 2018 is not expected to have a material impact on the Company’s consolidated financial statements, as management has not identified any material changes in the timing of revenue recognition.

- 28 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

8. RECENT ACCOUNTING PRONOUNCEMENTS (CONT’D)

On January 5, 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 significantly 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 ASU is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2017. The adoption of this standard, effective April 1, 2018, is not expected to have a material impact on the Company’s consolidated financial statements.

On February 25, 2016, the FASB issued ASU 2016-02, Leases (Topic 842). ASU 2016-02 and ASU 2017-13 includes a lessee accounting model that recognizes two types of leases - finance leases and operating leases. The standard requires that a lessee recognize on the balance sheet assets and liabilities for leases with lease terms of more than 12 months. The recognition, measurement, and presentation of expenses and cash flows arising from a lease by a lessee will depend on its classification as a finance or operating lease. New disclosures to help investors and other financial statement users better understand the amount, timing, and uncertainty of cash flows arising from leases are also required. These disclosures include qualitative and quantitative requirements, providing information about the amounts recorded in the financial statements. For a public entity, the ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Management is in the process of reviewing its existing lease portfolios to evaluate the impact of the new accounting guidance on the financial statements, as well as the impact to regulatory capital and risk-weighted assets. The Company expects a gross-up of its consolidated statements of financial condition as a result of recognizing operating lease liabilities and right of use assets; the extent of such gross-up is under evaluation. The Company does not expect material changes to the recognition of operating lease expense in its consolidated statements of income. This standard, effective April 1, 2019, is not expected to have a material impact on its overall consolidated financial statements.

On June 16, 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326), which introduces new guidance for the accounting for credit losses on instruments within its scope. The new guidance introduces an approach based on expected losses to estimate credit losses on certain types of financial instruments. It also modifies the impairment model for available-for-sale (AFS) debt securities and provides for a simplified accounting model for purchased financial assets with credit deterioration since their origination. The ASU also expands the disclosure requirements regarding an entity’s assumptions, models, and methods for estimating the ALLL. In addition, public business entities will need to disclose the amortized cost balance for each class of financial asset by credit quality indicator, disaggregated by the year of origination. For a public entity, the ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The new guidance is effective on April 1, 2020, with early adoption permitted on January 1, 2019. The Company is in the process of identifying and evaluating the impact of this new accounting guidance, which at the date of adoption is expected to increase the allowance for credit losses with a resulting negative adjustment to retained earnings.

On August 26, 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230), a consensus of the FASB’s Emerging Issues Task Force. The new guidance is intended to reduce diversity in practice in how certain transactions are classified in the statement of cash flows. The new guidance addresses eight classification issues related to the statement of cash flows, which include proceeds from settlement of bank-owned life insurance policies. For a public entity, ASU 2016-15 is effective for annual and interim periods in fiscal years beginning after December 15, 2017. The adoption of this standard effective April 1, 2018 is not expected to have a material impact on the Company’s consolidated financial statements.

- 29 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

8. RECENT ACCOUNTING PRONOUNCEMENTS (CONT’D)

On March 10, 2017, the FASB issued ASU 2017-07, Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost. The ASU requires that an employer disaggregate the service cost component from the other components of net benefit cost. The service cost must be presented in the same line item(s) as other employee compensation costs. These costs are generally included within income from continuing operations, but in some cases may be eligible for capitalization. All other components of net benefit cost must be presented in the income statement separately from the service cost component and outside a subtotal of income from operations, if one is presented. The ASU also stipulates that only the service cost component of net benefit cost is eligible for capitalization. The changes, which respond to input from financial statement users, are intended to classify costs according to their natures, and better align the effect of defined benefit plans on operating income with International Financial Reporting Standards. For a public entity, ASU 2017-07 is effective for annual and interim periods in fiscal years beginning after December 15, 2017. The adoption of this standard effective April 1, 2018 is not expected to have a material impact on the Company’s consolidated financial statements.

On March 30, 2017, the FASB issued ASU 2017-08, Premium Amortization on Purchased Callable Debt Securities. The ASU is intended to enhance “the accounting for the amortization of premiums for purchased callable debt securities.” Specifically, the ASU shortens the amortization period for certain callable debt securities purchased at a premium by requiring that the premium be amortized to the earliest call date. The ASU’s amendments are effective for public business entities for interim and annual periods beginning after December 15, 2018. The adoption of this standard, effective April 1, 2019, is not expected to have a material impact on the Company’s consolidated financial statements.

9. SUBSEQUENT EVENT

- 30 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

8. RECENT ACCOUNTING PRONOUNCEMENTS (CONT’D)

On January 18, 2018, the FASB issued a proposed ASU intended to help organizations reclassify certain stranded income tax effects in accumulated other comprehensive income resulting from the Tax Cuts and Jobs Act of 2017 (the “Act”). The proposed ASU requires financial statement preparers to reclassify stranded tax effects within accumulated other comprehensive income to retained earnings in each period in which the effect of the change in the U.S. federal corporate income tax rate in the Tax Cuts and Jobs Act of 2017 (or portion thereof) is recorded. The amount of the reclassification would be the difference between the historical corporate income tax rate and the newly enacted 21 percent corporate income tax rate. The proposed ASU would be effective for fiscal years beginning after December 15, 2018 and interim periods within those fiscal years, with early adoption permitted. The adoption of this proposed ASU, effective April 1, 2019, is not expected to have a material impact on the Company’s consolidated financial statements (see Note 10).

9. MERGER AGREEMENT

On November 1, 2017, the Company and Kearny Financial Corp. (“Kearny”) entered into an Agreement and Plan of Merger (the “Merger Agreement”) pursuant to which the Company will merge with and into Kearny (the “Merger”). Immediately following the Merger, the Bank will merge with and into Kearny Bank. Under the terms of the Merger Agreement, each outstanding share of the Company’s common stock will be converted into the right to receive 1.191 shares of Kearny’s common stock. At the effective time of the Merger, each share of unvested Company common stock will fully vest and will be converted into the right to receive the merger consideration. In addition, at the effective time of the Merger, each option to acquire shares of the Company’s common stock will automatically vest and be cancelled and, subject to Kearny’s receipt of an option surrender agreement, will be converted into the right to receive from Kearny a cash payment in an amount, less required withholding taxes, equal to the product of (i) the number of shares of Company common stock subject to the option, multiplied by (ii) the amount by which $18.25 exceeds the exercise price of such option. The transaction is expected to close in the second calendar quarter of 2018, subject to the satisfaction of customary closing conditions, including the receipt of all required regulatory approvals and the approval of the shareholders of both the Company and Kearny. Merger expenses totaled $779,000 during the three and nine months ended December 31, 2017.

10. OTHER EVENTS

On December 22, 2017, the President signed the Act into law. The Act includes a number of changes in existing tax law impacting businesses including, among other things, a permanent reduction in the corporate income tax rate from 34% to 21%. The rate reduction took effect on January 1, 2018.

Under U.S. generally accepted accounting principles, the Company uses the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. As a result of the reduction in the corporate income tax rate to 21% from 34% under the Act, the Company revalued its net deferred tax asset as of December 31, 2017, which resulted in a reduction in the value of its net deferred tax assets and additional income tax expense of approximately $1.7 million during the quarter ended December 31, 2017.

- 31 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

ITEM 2:

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Forward-Looking Statements

This Form 10-Q may include, and from time to time the Company may disclose, certain forward-looking statements based on current management expectations. The Company’s actual results could differ materially from those management expectations. Factors that could cause future results to vary from current management expectations include, but are not limited to, general economic conditions, legislative and regulatory changes, monetary and fiscal policies of the federal government, changes in tax policies, rates and regulations of federal, state and local tax authorities, changes in interest rates, deposit flows, the cost of funds, demand for loan products, and for financial services, competition, changes in the quality or composition of loan and investment portfolios, changes in accounting principles, policies or guidelines, and other economic, competitive, governmental and technological factors affecting the Company’s operations, markets, products, services and prices. (See Part II - “Item 1A: Risk Factors.”) Additional factors are discussed in the Company’s Annual Report on Form 10-K for the year ended March 31, 2017 under Part I - “Item 1A. Risk Factors”. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. Forward-looking statements speak only as of the date they are made and the Company does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date of the forward-looking statements or to reflect the occurrence of unanticipated events. Accordingly, past results and trends should not be used by investors to anticipate future results or trends.

Overview of Financial Condition and Results of Operations

The Company’s results of operations depend primarily on its net interest income, which is a function of the interest rate environment. Net interest income is the difference between the interest earned on interest-earning assets and the interest paid on interest-bearing liabilities. It is a function of the average balances of loans and securities versus deposits and borrowed funds outstanding in any one period and the yields earned on those loans and securities and the costs of those deposits and borrowed funds.

Interest-earning assets consist primarily of mortgage-backed and investment securities and net loans, which comprised 1920.3% and 7370.4%, respectively, of total assets at ~~September~~December 3031, 2017, as compared to 22.0% and 70.4%, respectively, of total assets at March 31, 2017. Cash and cash equivalents to total assets were 13.02% at ~~September~~December 3031, ~~and~~2017 as compared to 1.0% at March 31, 2017. The Company’s mortgage-backed securities portfolio at ~~September~~December 3031, 2017 consists solely of U.S. government-sponsored or guaranteed enterprises and the investment portfolio consists of approximately 5414% U.S. government-sponsored or guaranteed enterprises, 3681% corporate bonds and 105% municipal bonds.

Interest-bearing liabilities consist of deposits and borrowings from the Federal Home Loan Bank of New York (the “FHLB”). Deposits increased $6990.74 million, or 810.37%, between March 31, 2017 and ~~September~~December 3031, 2017. Borrowed funds increased $64160.96 million, or 2358.52%, which resulted from new borrowings of $88256.46 million partially offset by repaid borrowings of $2396.0 million. The Bank implemented a leverage strategy in the quarter to reduce interest rate risk, which included borrowing $65.0 million in long-term borrowings and simultaneously investing those funds in floating rate corporate bonds, as well as paying off $67.5 million of existing shorter-term borrowings. The balance of FHLB borrowings at ~~September~~December 3031, 2017 increased to $~~340~~436.74 million as compared to $275.8 million at March 31, 2017.

Net interest income increased $1.10 million, or 1614.02%, during the three months ended ~~September~~December 3031, 2017, when compared with the same 2016 period. The increase in net interest income was primarily due to a $2.35 million increase in total interest income, partially offset by a $1.25 million increase in total interest expense. Average interest-earning assets increased $~~239~~272.83 million, or 1921.87%, compared with the same 2016 period, while average interest-bearing liabilities increased $~~249~~285.36 million, or 2628.14%, when compared with the same 2016 period. The $913.63 million decrease in average net interest-earning assets was mainly attributable to decreases of $1927.69 million in the average balance of mortgage-backed securities ~~and $3.2 million in the average balance of investment securities~~, coupled with increases of $~~104~~151.24 million in the average balance of FHLB advances and $~~145~~134.12 million in average interest bearing deposits, partially offset by anincreases ~~increase~~ of $~~251~~246.4 million in the average balance of loans, $32.8 million in the average balance of investment securities, and $1121.10 million in other interest-earning assets.

The net interest rate spread decreased to 21.0391% from 2.0803% for the three months ended ~~September~~December 3031, 2017 when compared with the same 2016 period. The increase of 1521 basis points in the cost of interest-bearing liabilities was partially offset by an increase of 109 basis points in the yield on interest-earning assets. Results of operations also depend, to a lesser extent, on non-interest income generated, any provision for loan losses recorded, ~~and~~ non-interest expenses ~~incurred.~~and ~~During the three months ended September 30, 2017, non-interest~~ income ~~increased~~tax ~~$610,000, or 121.8%, as compared to the comparable period in 2016. Provision for loan losses increased $105,000, or 20.8%, and non-interest~~ expenses ~~increased $79,000, or 1~~incurred.~~5%,~~ ~~for~~During the three months ended ~~September 30, 2017 as compared to the three months ended September 30, 2016.~~

- 31 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Changes in Financial Condition

Assets at September 30, 2017 totaled $1.55 billion, which represents an increase of $122.7 million, or 8.6%, as compared with $1.43 billion at March 31, 2017. The increase in total assets was primarily due to an increase of $132.6 million in in net loans.

Cash and cash equivalents increased $1.4 million, or 9.5%, to $16.0 million at September 30, 2017 as compared to $14.7 million at March 31, 2017 as a small portion of cash flows from deposits and borrowed funds were not yet redeployed into higher yielding assets.

Securities available for sale at September 30, 2017 decreased $461,000, or 10.4%, to $4.0 million from $4.4 million at March 31, 2017, resulting primarily from principal repayments of $459,000 and a decrease of $9,000 in the unrealized loss on the portfolio.

Securities held to maturity at September 30, 2017 decreased $15.2 million, or 4.9%, to $295.7 million from $310.9 million at March 31, 2017, resulting primarily from maturities and repayments totaling $18.3 million and sale of securities totaling $10.2 million, partially offset by purchases of $12.9 million during the period.

Net loans at September 30, 2017 increased $132.6 million, or 13.2%, to $1.1 billion when compared with $1.0 billion at March 31, 2017. The increase in the loan portfolio was mostly in multi-family and commercial loans, which increased $112.4 million or 38.2%. The Bank continues to emphasize the growth of this loan portfolio. Repayment levels remained relatively stable during the six months ended September 30, 2017.

Total liabilities increased $133.4 million, or 11.8%, to $1.27 billion at September 30, 2017 from $1.14 billion at March 31, 2017. Deposits at September 30, 2017 increased $69.7 million, or 8.3%, to $914.6 million when compared with $844.8 million at March 31, 2017. A high yielding checking account launched by the Bank in May 2017 was responsible for a significant percentage of the deposit growth. During the six months ended September 30, 2017, borrowed funds increased $64.9 million to $340.7 million with an outstanding weighted average interest rate of 1.81% at September 30, 2017.

Total stockholders’ equity decreased $10.7 million, or 3.6%, to $285.9 million at September 30, 2017 from $296.6 million at March 31, 2017. The decrease resulted primarily from cash dividends of $7.9 million and repurchases of common stock of $8.7 million, partially offset by net income of $3.7 million. Cash dividends included the impact of a $0.25 special dividend totaling $5.3 million paid on July 13, 2017.

Comparison of Operating Results for the Three Months Ended September 30, 2017 and 2016

Average Balances and Yields. The following table presents information regarding average balances of assets and liabilities, as well as the total dollar amounts of interest income and dividends from average interest-earning assets and interest expense on average interest-bearing liabilities and the resulting average yields and costs. The yields and costs for the periods indicated are derived by dividing income or expense by the average balances of assets or liabilities, respectively, for the periods presented. For purposes of this table, average balances have been calculated using the average of month-end balances, and nonaccrual loans are included in average balances; however, accrued interest income has been excluded from these loans. Loan fees (costs) are included in interest income on loans and are insignificant. Yields are not presented on a tax-equivalent basis. Any adjustments necessary to present yields on a tax equivalent basis are insignificant.

- 32 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

~~Comparison~~December of31, ~~Operating~~2017, ~~Results~~non-interest income decreased $36,000, or 7.8%, as compared to the comparable period in 2016. Provision for loan losses increased $287,000, or 69.5%, and non-interest expenses increased $519,000, or 9.7%, for the ~~Three~~three ~~Months~~months ~~Ended~~ended ~~September~~December 3031, 2017 ~~and~~as compared to the three months ended December 31, 2016. ~~(Cont’d~~Income taxes increased $1.)8 million, or 295.6%,

	Three Months Ended September 30,
	2017								2016
				Interest								Interest
	Average			and		Yield/			Average			and		Yield/
	Balance			Dividends		Cost			Balance			Dividends		Cost
	(Dollars in Thousands)
Assets:
Interest-earning assets:
Loans receivable	$	1,107,262		$	10,112		3.65	%	$	855,838		$	7,748		3.62	%
Mortgage-backed securities		248,079			1,579		2.55	%		267,646			1,734		2.59	%
Investment securities		55,914			270		1.93	%		59,099			283		1.92	%
Other interest-earning assets		39,524			268		2.71	%		28,402			151		2.13	%
Total interest-earning assets		1,450,779			12,229		3.37	%		1,210,985			9,916		3.27	%
Non-interest-earning assets		85,339								85,425
Total assets	$	1,536,118							$	1,296,410
Liabilities and stockholders' equity:
Interest-bearing liabilities:
Demand accounts	$	97,727			160		0.65	%	$	53,270			14		0.11	%
Savings and Club accounts		205,035			234		0.46	%		183,426			178		0.39	%
Certificates of deposit		571,976			2,101		1.47	%		492,921			1,731		1.40	%
Total interest-bearing deposits		874,738			2,495		1.14	%		729,617			1,923		1.05	%
FHLB Advances		330,475			1,531		1.85	%		226,250			924		1.63	%
Total interest-bearing liabilities		1,205,213			4,026		1.34	%		955,867			2,847		1.19	%
Non-interest-bearing liabilities:
Non-interest-bearing deposits		27,950								23,512
Other non-interest-bearing liabilities		15,469								11,652
Total non-interest-bearing liabilities		43,419								35,164
Total liabilities		1,248,632								991,031
Stockholders' equity		287,486								305,379
Total liabilities and stockholders' equity	$	1,536,118							$	1,296,410
Net interest income				$	8,203							$	7,069
Interest rate spread							2.03	%							2.08	%
Net interest margin							2.26	%							2.33	%
Average interest-earning assets to average interest-bearing liabilities		1.20	x							1.27	x

Overview of Financial Condition and Results of Operations (cont’d)

~~Net~~mainly ~~income~~as ~~increased~~a ~~$1.1~~result ~~million,~~of orthe 85Act.~~7%,~~ toThis ~~$2.3~~change ~~million~~required ~~for~~ the ~~three~~Company ~~months~~to ~~ended~~revalue ~~September~~its 30net deferred tax assets, ~~2017~~which ~~compared~~represent ~~with~~corporate ~~$1.2~~tax ~~million~~benefits ~~for~~anticipated ~~the~~to ~~same~~be ~~2016~~realized ~~period~~in the future. The ~~increase~~reduction in ~~net~~the ~~income~~federal ~~resulted~~corporate ~~primarily~~tax ~~from~~rate ~~increases~~reduces ofthese ~~$1.13~~benefits ~~million,~~upon orenactment ~~16.0%,~~of inthe ~~net~~Act ~~interest~~in ~~income,~~the ~~coupled~~quarter ~~with~~ended ~~increase~~December ~~of $610~~31,~~000,~~ ~~or 121~~2017.~~8%,~~ inAs ~~non-interest~~a ~~income~~result, ~~partially~~the ~~offset~~Company byrecorded ~~increases~~a ofone-time ~~$79,000,~~charge orof $1.~~5%,~~7 inmillion ~~non-interest~~against ~~expenses,~~its ~~$105,000,~~net ordeferred ~~20.8%,~~tax inassets ~~provision~~during ~~for~~the ~~loan~~quarter ~~losses,~~ended ~~and~~December ~~$496~~31,~~000,~~ ~~or 96~~2017.~~7%,~~ ~~in income taxes.~~

Changes in Financial Condition

Assets at December 31, 2017 totaled $1.67 billion, which represents an increase of $237.7 million, or 16.6%, as compared to $1.43 billion at March 31, 2017. The increase in total assets was primarily due to an increase of $132.6 million in net loans and an increase of $65.3 million in available for sale securities.

Cash and cash equivalents increased $38.4 million, or 262.3%, to $53.1 million at December 31, 2017 as compared to $14.7 million at March 31, 2017 as cash flows from securities maturing at the end of the period and a portion of the increase in deposits were not yet redeployed into higher yielding assets.

Securities available for sale at December 31, 2017 increased $65.3 million, or 1471.2%, to $69.7 million from $4.4 million at March 31, 2017, mainly due to the purchase of $66.1 million in floating rate corporate bonds utilized as part of the Company’s leverage strategy, partially offset by principal repayments of $676,000 and an increase of $126,000 in the unrealized loss on the portfolio.

Securities held to maturity at December 31, 2017 decreased $41.6 million, or 13.4%, to $269.3 million from $310.9 million at March 31, 2017, resulting primarily from maturities and repayments totaling $44.5 million and sale of securities totaling $10.2 million, partially offset by purchases of $12.9 million during the period.

Net loans at December 31, 2017 increased $168.0 million, or 16.7%, to $1.2 billion as compared to $1.0 billion at March 31, 2017. The increase in the loan portfolio was mostly in multi-family and commercial loans, which increased $137.2 million or 46.6%. Repayment levels remained relatively stable during the nine months ended December 31, 2017.

Total liabilities increased $249.9 million, or 22.0%, to $1.39 billion at December 31, 2017 from $1.14 billion at March 31, 2017. Deposits at December 31, 2017 increased $90.4 million, or 10.7%, to $935.2 million as compared to $844.8 million at March 31, 2017. A high yielding checking account launched by the Bank in May 2017 was responsible for a significant percentage of the deposit growth. During the nine months ended December 31, 2017, borrowed funds increased $160.6 million to $436.4 million with an outstanding weighted average interest rate of 2.09% at December 31, 2017. As noted above, a leverage strategy was implemented during the period. During the nine months ended December 31, 2017, $67.5 million of borrowings were paid off in advance of maturity, resulting in prepayment penalties of $29,000.

Total stockholders’ equity decreased $12.3 million, or 4.1%, to $284.3 million at December 31, 2017 from $296.6 million at March 31, 2017. The decrease resulted primarily from cash dividends of $9.1 million and repurchases of common stock of $8.7 million, partially offset by net income of $3.3 million. Cash dividends included the impact of a $0.25 special dividend totaling $5.3 million paid on July 13, 2017.

- 33 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Comparison of Operating Results for the Three Months Ended ~~September~~December 3031, 2017 and 2016 ~~(Cont’d.)~~

~~Interest~~Average ~~income~~Balances onand ~~loans increased by $2~~Yields.4 The ~~million,~~following ortable ~~30.5%,~~presents toinformation ~~$10.1~~regarding ~~million~~average ~~during~~balances ~~the~~of ~~three~~assets ~~months~~and ~~ended September 30~~liabilities, ~~2017,~~as ~~when~~well ~~compared~~as ~~with $7.7 million for~~ the ~~same~~total ~~2016~~dollar ~~period.~~amounts ~~The increase mainly resulted from an increase~~ of ~~$251.4~~interest ~~million,~~income orand ~~29.4%,~~dividends infrom ~~the~~ average ~~balance~~interest-earning ~~when~~assets ~~compared~~and tointerest ~~the~~expense ~~same period in 2016, coupled with an increase of 3 basis points in the yield earned~~ on ~~the~~average ~~loan portfolio, to 3.65% from 3.62%. Interest income on mortgage~~interest-~~backed~~bearing ~~securities~~liabilities ~~decreased~~and ~~$155,000, or 8.9%, to $1.6 million during~~ the ~~three~~resulting ~~months~~average ~~ended~~yields ~~September~~and ~~30, 2017, when compared with $1~~costs.7 ~~million for the same 2016 period.~~ The ~~decrease~~yields ~~during~~and ~~the~~costs ~~2017~~for ~~period resulted from a decrease of 4 basis points in~~ the ~~yield~~periods ~~earned~~indicated onare ~~mortgage-backed~~derived ~~securities~~by todividing ~~2.55%~~income ~~from 2.59%, coupled with a decrease of $19.6 million,~~ or ~~7.3%,~~expense inby the average ~~balance~~balances of ~~mortgage-backed~~assets securities outstanding. The decrease in the yield on mortgage-backed securities was the result of the sales and repayments of higher yielding securities. Interest earned on investment securities decreased by $13,000, or ~~4.6%~~liabilities, ~~to $270~~respectively,~~000~~ ~~during~~for the ~~three~~periods ~~months~~presented. ~~ended~~For ~~September~~purposes ~~30,~~of ~~2017,~~this ~~when compared to $283~~table,~~000~~ ~~during~~average ~~the~~balances ~~same~~have ~~2016~~been ~~period,~~calculated ~~due~~using ~~to a decrease in~~ the average ~~balance~~ of ~~$3.2~~month-end ~~million~~balances, orand ~~5.4%,~~nonaccrual ~~partially~~loans ~~offset~~are byincluded ~~increase of 1 basis point~~ in ~~the~~average ~~yield~~balances; ~~earned~~however, toaccrued ~~1.93% from 1.92%. Interest earned on other~~ interest~~-earning~~ ~~assets~~income ~~increased~~has bybeen ~~$117,000,~~excluded ~~or 77.5%, to $268,000 during the three months ended September 30, 2017, when compared to $151,000 during the same 2016 period. The increase was due to a 58 basis point increase in the yield to 2.71%~~ from ~~2.13%,~~these ~~coupled with an increase of $11~~loans.1 ~~million,~~Loan orfees ~~39.2%,~~(costs) inare ~~the~~included ~~average balance of these assets. The increase~~ in ~~the~~interest ~~balance~~income ofon loans ~~resulted~~and ~~from~~are ~~the~~insignificant. ~~Bank’s~~Yields ~~continued~~are ~~emphasis~~not onpresented ~~growth in its loan portfolio. The yield~~ on ~~other~~a ~~interest~~tax-~~earning~~equivalent ~~assets~~basis. ~~increased~~Any asadjustments ~~the~~necessary ~~balance~~to ~~was~~present ~~mainly~~yields ~~comprised~~on ofa ~~relatively~~tax ~~higher~~equivalent ~~yielding~~basis ~~FHLB~~are ~~stock~~insignificant.

~~Interest~~Comparison expense on deposits increased $572,000, or 29.8%, to $2.5 million during the three months ended September 30, 2017, when compared to $1.9 million during the same 2016 period. The increase was primarily attributable to an increase of ~~$145.1~~Operating ~~million,~~Results orfor ~~19.9%, in~~ the ~~average~~Three ~~balance~~Months ofEnded ~~interest-bearing~~December ~~deposits~~31, coupled with an 9 basis point increase in the cost of interest-bearing deposits to 1.14% from 1.05%. Interest expense on borrowed money increased $607,000, or 65.7%, to $1.5 million during the three months ended September 30, 2017 ~~when~~and ~~compared with $924,000 during the same~~ 2016 ~~period~~(Cont’d. The increase was primarily attributable to an increase of $104.2 million, or 46.1%, in the average balance of borrowings, coupled with an 22 basis point increase in the cost of borrowings to 1.85% from 1.63%. The $249.3 million increase in average interest-bearing liabilities was due to an increase of $145.1 million in interest-bearing deposits coupled with an increase of $104.2 million in the average balance of borrowings. Net interest income increased $1.1 million, or 16.0%, during the three months ended September 30, 2017, to $8.2 million when compared to $7.1 million for the same 2016 period. The net interest rate spread decreased 5 basis points due to a 15 basis point increase in the cost of interest-bearing liabilities, which was partially offset a 10 basis point increase in the yield earned on interest-earning assets.)

The provision for loan losses increased $105,000, or 20.8%, to $610,000 for the three months ended September 30, 2017 as compared to $505,000 for the same period in 2016. The allowance for loan losses is based on management’s qualitative analysis, which includes an evaluation of economic and other factors to determine the adequacy of the allowance for loan loss balance. The Bank continually evaluates the need for a provision for loan losses based on its periodic review of the loan portfolio and general market conditions. The increase in the provision for the 2017 period was mainly due to the significant growth in the balance of outstanding loans, mainly commercial and multi-family real estate loans, which based on their risk profile require more reserves than residential loans. At September 30, 2017 and 2016, the Bank’s nonperforming loans totaled $4.7 million and $2.8 million, respectively, representing 0.41% and 0.32%, respectively, of total gross loans, and 0.31% and 0.21%, respectively, of total assets. At March 31, 2017, nonperforming loans totaled $4.2 million, or 0.41% and 0.29% of total gross loans and total assets, respectively. No charge-offs were recorded during the three months ended September 30, 2017. During the three months ended September 30, 2016, the Bank recorded $80,000 in net charge-offs on a one- to four-family residential real estate loan. At September 30, 2017, nonperforming loans consisted of twenty-three loans secured by one- to four-family residential real estate and one loan secured by commercial real estate, while at September 30, 2016 nonperforming loans consisted of fourteen loans secured by one- to four-family residential real estate and one loan secured by commercial real estate. Included in nonperforming loans at September 30, 2017 are seven loans totaling $1.2 million that were current or less than ninety days delinquent. At September 30, 2016, there were four loans totaling $568,000 that were current or less than ninety days delinquent included in nonperforming loans. All nonperforming loans included above are secured by properties located in the state of New Jersey. Impaired loans totaled $1.8 million, $2.1 million and $1.8 million at September 30, 2017, March 31, 2017 and September 30, 2016, respectively. The allowance for loan losses amounted to $7.31 million, $6.10 million, and $5.20 million, respectively, at September 30, 2017, March 31, 2017, and September 30, 2016, representing 0.64%, 0.60%, and 0.59% of total gross loans, respectively.

	Three Months Ended December 31,
	2017								2016
				Interest								Interest
	Average			and		Yield/			Average			and		Yield/
	Balance			Dividends		Cost			Balance			Dividends		Cost
	(Dollars in Thousands)
Assets:
Interest-earning assets:
Loans receivable	$	1,157,754		$	10,507		3.63	%	$	911,385		$	8,082		3.55	%
Mortgage-backed securities		237,010			1,454		2.45	%		264,882			1,694		2.56	%
Investment securities		86,340			457		2.12	%		53,522			259		1.94	%
Other interest-earning assets		46,477			337		2.90	%		25,522			158		2.48	%
Total interest-earning assets		1,527,581			12,755		3.34	%		1,255,311			10,193		3.25	%
Non-interest-earning assets		88,155								87,134
Total assets	$	1,615,736							$	1,342,445
Liabilities and stockholders' equity:
Interest-bearing liabilities:
Demand accounts	$	118,313			224		0.76	%	$	53,270			14		0.11	%
Savings and Club accounts		201,026			233		0.46	%		183,426			214		0.47	%
Certificates of deposit		578,822			2,163		1.49	%		527,267			1,820		1.38	%
Total interest-bearing deposits		898,161			2,620		1.17	%		763,963			2,048		1.07	%
FHLB Advances		392,375			1,999		2.04	%		241,000			1,023		1.70	%
Total interest-bearing liabilities		1,290,536			4,619		1.43	%		1,004,963			3,071		1.22	%
Non-interest-bearing liabilities:
Non-interest-bearing deposits		28,202								23,720
Other non-interest-bearing liabilities		11,496								10,902
Total non-interest-bearing liabilities		39,698								34,622
Total liabilities		1,330,234								1,039,585
Stockholders' equity		285,502								302,860
Total liabilities and stockholders' equity	$	1,615,736							$	1,342,445
Net interest income				$	8,136							$	7,122
Interest rate spread							1.91	%							2.03	%
Net interest margin							2.13	%							2.27	%
Average interest-earning assets to average interest-bearing liabilities		1.18	x							1.25	x

~~Non-interest~~Net income ~~increased~~decreased $~~610~~1.6 million,~~000,~~ or ~~121~~130.84%, toresulting ~~$1.1~~in ~~million~~a net loss of $371,000 for the three months ended ~~September~~December 3031, 2017 as compared towith net income of $~~501,000~~1.2 million for the ~~three~~same ~~months~~2016 ~~ended~~period. ~~September~~The ~~30,~~decrease ~~2016,~~in asnet ~~the~~income ~~2017~~resulted ~~period~~primarily ~~included~~from aincreases of $~~593~~1.8 million,~~000~~ ~~gain~~or on295.6%, in income taxes, which included the ~~sale~~effect of ~~securities~~the ~~and~~net adeferred tax asset one-time charge of approximately $751.7 million,~~000~~ ~~gain~~coupled onwith ~~the~~increases ~~sale~~ of ~~real~~$519,000, ~~estate~~or ~~owned~~9.7%, ~~compared~~in tonon-interest noexpense, ~~gains~~which ~~noted~~included $779,000 in ~~the~~Merger ~~2016~~related ~~period.~~

- 34 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

~~Comparison~~expenses, $287,000, or 69.5%, in provision for loan losses and a decrease of ~~Operating~~$36,000, ~~Results~~or 7.8%, in non-interest income, partially offset by increases of $1.0 million, or 14.2%, net interest income. Net income would have been $2.1 million for the ~~Three~~three ~~Months~~months ~~Ended~~ended ~~September~~December 3031, 2017, excluding the expenses related to the Merger and ~~2016~~the ~~(Cont’d~~net deferred tax asset one-time charge.)

~~Non-interest~~Comparison ~~expenses~~of ~~increased~~Operating ~~$79,000,~~Results ~~or 1.5%, to $5.4 million~~ for the ~~three~~Three ~~months~~Months ~~ended~~Ended ~~September~~December 3031, 2017, ~~as compared to $5.3 million for the three months ended September 30, 2016. The increase consisted primarily of increases in advertising~~ and marketing expenses of $68,000, or 68.7%, and occupancy expenses of $59,000, or 13.6%, partially offset by a decrease in federal deposit insurance premium of $44,000, or 29.0%. The increase in advertising and marketing expenses was related to the costs to promote the Bank’s newest banking centers in Hoboken and Montclair, as well as a new checking account product. The increase in occupancy expenses was mainly related to operational costs of the Montclair banking center. The decrease in federal deposit insurance premium in the 2017 period was due to the revision of the FDIC assessment system, which began on July 1, 2016, ~~and is only partially reflected in the 2016 period expense. Revisions for “small institutions”~~ (~~under $10 billion in assets) resulted in, among other things, a change in the financial ratios method used to determine assessment rates~~Cont’d.)

~~Income~~Interest ~~taxes~~income ~~totaled~~on loans increased by $12.04 million, ~~and~~or ~~$513~~30.0%,~~000~~ to $10.5 million during the three months ended ~~September~~December 3031, 2017, ~~and~~as compared to $8.1 million for the same 2016, ~~respectively~~period. The increase mainly resulted from an increase of $~~496~~246.4 million, or 27.0%, in the average balance as compared to the same period in 2016, coupled with an increase of 8 basis points in the yield earned on the loan portfolio, to 3.63% from 3.55%. Interest income on mortgage-backed securities decreased $240,000, or 9614.72%, to $1.5 million during the three months ended December 31, 2017, when compared with $1.7 million for the same 2016 period. The decrease during the 2017 period resulted from ~~higher~~a ~~pre~~decrease of 11 basis points in the yield earned on mortgage-~~tax~~backed ~~income~~securities to 2.45% from 2.56%, coupled with a ~~slight~~decrease ~~increase~~of $27.9 million, or 10.5%, in the ~~effective~~average ~~income~~balance ~~tax~~of ~~rate~~mortgage-backed securities outstanding. The ~~overall~~decrease ~~effective~~in ~~income~~the ~~tax~~balance ~~rate~~and the yield on mortgage-backed securities was 30the result of the sales and repayments of higher yielding securities.4 Interest earned on investment securities increased by $198,000, or 76.5%, ~~for~~to $457,000 during the three months ended December 31, 2017, ~~period~~as compared to $259,000 during the same 2016 period, due to an increase in the average balance of $32.8 million, or 61.3%, coupled with 29an increase of 18 basis point in the yield earned to 2.12% from 1.94%. The balance of investment securities increased due to the purchase of floating rate corporate bonds in connection with the leverage strategy. The yield on investment securities increased primarily due to the maturities of lower yielding investment securities. Interest earned on other interest-earning assets increased by $179,000, or 113.3%, ~~for~~to $337,000 during the ~~2016~~three ~~period~~months ended December 31, 2017, as ~~non-taxable~~compared ~~interest~~to ~~from~~$158,000 ~~municipal~~during ~~and~~the ~~bank~~same ~~owned~~2016 ~~life~~period. ~~insurance~~The ~~represented~~increase was due to a ~~smaller~~42 ~~portion~~basis point increase in the yield to 2.90% from 2.48%, coupled with an increase of ~~overall~~$21.0 ~~income~~million, or 82.1%, in the average balance of these assets. The yield on other interest-earning assets increased as the balance was mainly comprised of relatively higher yielding FHLB stock.

~~Comparison~~Interest expense on deposits increased $572,000, or 27.9%, to $2.6 million during the three months ended December 31, 2017, as compared to $2.0 million during the same 2016 period. The increase was primarily attributable to an increase of ~~Operating~~$134.2 ~~Results~~million, ~~for~~or 17.6%, in the ~~Six~~average ~~Months~~balance ~~Ended~~of ~~September~~interest-bearing 30deposits, coupled with a 10 basis point increase in the cost of interest-bearing deposits to 1.17% from 1.07%. Interest expense on borrowed money increased $976,000, or 95.4%, to $2.0 million during the three months ended December 31, 2017 as compared to $1.0 million during the same 2016 period. The increase was primarily attributable to an increase of $151.4 million, or 62.8%, in the average balance of borrowings, coupled with a 34 basis point increase in the cost of borrowings to 2.04% from 1.70%. The leverage strategy during the three months ended December 31, 2017 involved long-term borrowings being used to fund securities purchases and short-term borrowings being paid off prior to their maturities and being replaced with higher costing long-term borrowings. The $285.6 million increase in average interest-bearing liabilities was due to an increase of $134.2 million in interest-bearing deposits coupled with an increase of $151.4 million in the average balance of borrowings. The average balance and cost on deposits increased mostly due to a high-yield checking account product that began in May 2017. Net interest income increased $1.0 million, or 14.2%, during the three months ended December 31, 2017, to $8.1 million as compared to $7.1 million for the same 2016 period. The net interest rate spread decreased 12 basis points due to a 21 basis point increase in the cost of interest-bearing liabilities, which was partially offset by a 9 basis point increase in the average yield earned on interest-earning assets.

~~Average~~The ~~Balances~~provision ~~and~~for ~~Yields. The~~loan ~~following~~losses ~~table~~increased ~~presents~~$287,000, ~~information~~or ~~regarding~~69.5%, ~~average~~to ~~balances~~$700,000 offor ~~assets~~the ~~and~~three ~~liabilities~~months ended December 31, 2017 as ~~well~~compared asto $413,000 for the ~~total~~same ~~dollar~~period ~~amounts~~in of2016. ~~interest~~The ~~income~~allowance ~~and~~for ~~dividends~~loan ~~from~~losses ~~average~~is ~~interest-earning~~based ~~assets~~on ~~and~~management’s ~~interest~~qualitative ~~expense~~analysis, onwhich ~~average~~includes ~~interest-bearing~~an ~~liabilities~~evaluation of economic and other factors to determine the ~~resulting~~adequacy ~~average~~of ~~yields~~the ~~and~~allowance ~~costs~~for loan loss balance. The ~~yields~~Bank evaluates ~~and~~the ~~costs~~need for ~~the~~a ~~periods~~provision ~~indicated~~for ~~are~~loan ~~derived~~losses bybased ~~dividing~~on ~~income~~its orperiodic ~~expense~~review byof the ~~average~~loan ~~balances~~portfolio ofand ~~assets~~general ormarket ~~liabilities,~~conditions. ~~respectively,~~The increase in the provision for the ~~periods~~2017 ~~presented.~~period ~~For~~was ~~purposes~~in large part due to the significant growth in the balance of ~~this~~outstanding ~~table~~loans, ~~average~~mainly ~~balances~~commercial and multi-family real estate loans, which have ~~been~~a ~~calculated~~higher ~~using~~risk profile than residential loans. At December 31, 2017 and 2016, the ~~average~~Bank’s ofnonperforming ~~month-end~~loans ~~balances~~totaled $5.1 million and $3.4 million, respectively, representing 0.43% and ~~nonaccrual~~0.37%, respectively, of total gross loans, ~~are~~and ~~included~~0.30% inand ~~average~~0.25%, ~~balances;~~respectively, ~~however~~of total assets. At March 31, ~~accrued~~2017, ~~interest~~nonperforming ~~income~~loans ~~has~~totaled ~~been~~$4.2 ~~excluded~~million, ~~from~~or ~~these~~0.41% and 0.29% of total gross loans and total assets, respectively. ~~Loan~~During ~~fees~~the ~~(costs)~~three ~~are~~months ~~included~~ended December 31, 2017, the Bank recorded $15,000 in ~~interest~~net ~~income~~recoveries on ~~loans~~two ~~and~~one- ~~are~~to ~~insignificant~~four-family residential real estate loans. ~~Yields~~During ~~are~~the ~~not~~three ~~presented~~months ended December 31, 2016, a $38,000 charge-off was recorded on a ~~tax~~one-~~equivalent~~ ~~basis~~to four-family residential real estate loan. ~~Any~~At ~~adjustments~~December ~~necessary~~31, 2017, nonperforming loans consisted of twenty-three loans secured by one- to ~~present~~four-family ~~yields~~residential onreal aestate, ~~tax~~one ~~equivalent~~loan ~~basis~~secured ~~are~~by ~~insignificant~~commercial real estate, and one second mortgage loan secured by residential real estate. At December 31, 2016 nonperforming loans consisted of seventeen loans secured by one- to four-family residential real estate and one loan secured by commercial real estate. Included in nonperforming loans at December 31, 2017 are seven loans totaling $734,000 that were current or less than ninety days

- 35 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

~~Comparison~~delinquent. ofAt ~~Operating~~December ~~Results~~31, ~~for~~2016, there were four loans totaling $564,000 that were current or less than ninety days delinquent included in nonperforming loans. All nonperforming loans included above are secured by properties located in the ~~Six~~state ~~Months~~of ~~Ended~~New ~~September~~Jersey. 30Impaired loans totaled $1.8 million, $2.1 million and $1.9 million at December 31, 2017, March 31, 2017 and December 31, 2016, respectively. The allowance for loan losses amounted to $8.03 million, $6.10 million, and $5.58 million, respectively, at

	Six Months Ended September 30,
	2017								2016
				Interest								Interest
	Average			and		Yield/			Average			and		Yield/
	Balance			Dividends		Cost			Balance			Dividends		Cost
	(Dollars in Thousands)
Assets:
Interest-earning assets:
Loans receivable	$	1,072,038		$	19,501		3.64	%	$	828,462		$	14,966		3.61	%
Mortgage-backed securities		250,519			3,196		2.55	%		270,566			3,577		2.64	%
Investment securities		56,351			541		1.92	%		65,440			691		2.11	%
Other interest-earning assets		36,795			477		2.59	%		29,388			273		1.86	%
Total interest-earning assets		1,415,703			23,715		3.35	%		1,193,856			19,507		3.27	%
Non-interest-earning assets		86,113								85,722
Total assets	$	1,501,816							$	1,279,578
Liabilities and stockholders' equity:
Interest-bearing liabilities:
Demand accounts	$	80,421			208		0.52	%	$	53,390			29		0.11	%
Savings and Club accounts		206,504			467		0.45	%		173,567			304		0.35	%
Certificates of deposit		567,035			4,118		1.45	%		484,690			3,351		1.38	%
Total interest-bearing deposits		853,960			4,793		1.12	%		711,647			3,684		1.04	%
FHLB Advances		315,057			2,830		1.80	%		226,357			1,812		1.60	%
Total interest-bearing liabilities		1,169,017			7,623		1.30	%		938,004			5,496		1.17	%
Non-interest-bearing liabilities:
Non-interest-bearing deposits		28,072								21,463
Other non-interest-bearing liabilities		14,254								10,834
Total non-interest-bearing liabilities		42,326								32,297
Total liabilities		1,211,343								970,301
Stockholders' equity		290,473								309,277
Total liabilities and stockholders' equity	$	1,501,816							$	1,279,578
Net interest income				$	16,092							$	14,011
Interest rate spread							2.05	%							2.10	%
Net interest margin							2.27	%							2.35	%
Average interest-earning assets to average interest-bearing liabilities		1.21	x							1.27	x

Comparison of Operating Results for the Three Months Ended December 31, 2017 and 2016 (Cont’d.)

~~Net~~December ~~income increased $1.4 million~~31, ~~or 64.2%~~2017, toMarch ~~$3.7 million for the six months ended September 30~~31, 2017, ~~compared~~and ~~with~~December ~~$2.3~~31, ~~million for the same~~ 2016, ~~period.~~representing ~~The increase in net income during the 2016 period resulted primarily from an increase of $2~~0.~~1 million~~68%, ~~or 14~~0.960%, ~~in net-interest income~~ and ~~$530,000, or 51~~0.659%, ~~in non-interest income, partially offset by an increase~~ of ~~$169,000,~~total orgross ~~16.4%~~loans, ~~in provision for loan losses, $212,000, or 2~~respectively.~~0%, in non-interest expenses, and $781,000, or 81.3%, in income taxes.~~

Non-interest income decreased $36,000, or 7.8%, to $424,000 for the three months ended December 31, 2017 as compared to $460,000 for the three months ended December 31, 2016, as the 2017 period included a $29,000 loss on the early extinguishment of FHLB borrowings.

Non-interest expenses increased $519,000, or 9.7%, to $5.9 million for the three months ended December 31, 2017, as compared to $5.4 million for the three months ended December 31, 2016. The increase consisted primarily of an increase in federal deposit insurance premiums of $62,000, or 110.7%, and $779,000 in Merger related expenses recorded in the 2017 period. The increase in federal deposit insurance premiums in the 2017 period was due to the revision of the FDIC assessment system, which began on July 1, 2016, and was reflected in the 2016 period as a decrease in the expense. Revisions for “small institutions” (under $10 billion in assets) and resulted in, among other things, a change in the financial ratios method used to determine assessment rates.

Income taxes totaled $2.4 million and $596,000 during the three months ended December 31, 2017 and 2016, respectively. The increase of $1.8 million, or 295.6%, resulted mostly from the impact of the Act, which included a one-time income tax charge of $1.7 million, coupled with higher pre-tax income, and $757,000 of non-deductible Merger related expenses. The overall effective income tax rate was 118.7% (due to the Act) for the 2017 period compared with 32.8% for the 2016 period,

Comparison of Operating Results for the Nine Months Ended December 31, 2017 and 2016

- 36 -

CLIFTON BANCORP INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Comparison of Operating Results for the ~~Six~~Nine Months Ended ~~September~~December 3031, 2017 and 2016 ~~(Cont’d.)~~

Interest income on loans increased by $4.5 million, or 30.3%, to $19.5 million during the six months ended September 30, 2017, when compared with $15.0 million for the same 2016 period. The increase during the 2017 period mainly resulted from an increase of $243.6 million, or 29.4%, in the average balance of loans when compared to the same period in 2016, coupled with an increase of 3 basis points in the yield earned on the loan portfolio to 3.64% from 3.61%. Interest income on mortgage-backed securities decreased $381,000, or 10.6%, to $3.2 million during the six months ended September 30, 2017, when compared with $3.6 million for the same 2016 period. The decrease during the 2017 period resulted from a decrease of 9 basis points in the yield earned on mortgage-backed securities to 2.55% from 2.64%, coupled with a decrease of $20.0 million, or 7.4%, in the average balance of mortgage-backed securities outstanding. Interest earned on investment securities decreased by $150,000, or 21.7%, to $541,000 during the six months ended September 30, 2017, when compared to $691,000 during the same 2016 period, due to a decrease of 19 basis points in yield to 1.92% from 2.11%, coupled with a decrease of $9.1 million, or 13.9%, in the average balance of investment securities. Interest earned on other interest-earning assets increased by $204,000, or 74.7% to $477,000 during the six months ended September 30, 2017, when compared to $273,000 during the same 2016 period primarily due to an increase of $7.4 million, or 25.2%, in the average balance, coupled with an increase of 73 basis points in yield to 2.59% from 1.86%. The increase in the balance and yield of loans resulted from the Bank’s continued emphasis on growth in its loan portfolio. The decrease in the yields on mortgage-backed securities and investment securities was the result of overall lower market interest rates and maturities, sales and repayments of higher yielding investment securities. The yield on other interest earning assets increased as the balance was mainly comprised of relatively higher yielding FHLB stock.

	Nine Months Ended December 31,
	2017							2016
			Interest							Interest
	Average		and		Yield/			Average		and		Yield/
	Balance		Dividends		Cost			Balance		Dividends		Cost
	(Dollars in Thousands)
Assets:
Interest-earning assets:
Loans receivable	$	1,099,486	$	30,008		3.64	%	$	856,318	$	23,048		3.59	%
Mortgage-backed securities		245,788		4,650		2.52	%		268,886		5,271		2.61	%
Investment securities		68,398		998		1.95	%		61,965		950		2.04	%
Other interest-earning assets		41,448		814		2.62	%		28,008		431		2.05	%
Total interest-earning assets		1,455,120		36,470		3.34	%		1,215,177		29,700		3.26	%
Non-interest-earning assets		86,944							86,282
Total assets	$	1,542,064						$	1,301,459
Liabilities and stockholders' equity:
Interest-bearing liabilities:
Demand accounts	$	92,637		431		0.62	%	$	53,560		43		0.11	%
Savings and Club accounts		204,660		700		0.46	%		181,114		518		0.38	%
Certificates of deposit		571,091		6,282		1.47	%		494,157		5,171		1.40	%
Total interest-bearing deposits		868,388		7,413		1.14	%		728,831		5,732		1.05	%
FHLB Advances		343,420		4,829		1.87	%		232,400		2,835		1.63	%
Total interest-bearing liabilities		1,211,808		12,242		1.35	%		961,231		8,567		1.19	%
Non-interest-bearing liabilities:

Filing Compare · Clifton Bancorp Inc.