New York Community Bancorp, Inc. Reports 2Q 2010 Diluted GAAP Earnings Per Share of $0.31, Diluted Operating EPS of $0.30, and D

New York Community Bancorp, Inc. (NYSE: NYB) (the “Company”) today

reported that its second quarter 2010 GAAP earnings rose $79.8 million,

or 141.4%, year-over-year to $136.3 million, equivalent to a $0.15, or

93.8%, increase in diluted GAAP earnings per share to $0.31.

The Company's second quarter 2010 operating earnings rose $40.9 million,

or 45.9%, year-over-year to $129.9 million, equivalent to a $0.04, or

15.4%, increase in diluted operating earnings per share to $0.30.⁽¹⁾

The difference between the Company’s GAAP and operating earnings in the

current second quarter was primarily due to a $6.6 million, or $0.01 per

diluted share, after-tax bargain purchase gain (“gain on business

acquisition”) stemming from its FDIC-assisted acquisition of certain

assets and liabilities of Desert Hills Bank (“Desert Hills”).

On a linked-quarter basis, the Company’s second quarter 2010 GAAP

earnings rose $12.1 million, equivalent to a $0.02 increase in diluted

GAAP earnings per share. Operating earnings rose $4.1 million over the

course of the quarter, equivalent to a $0.01 increase in diluted

operating earnings per share. ⁽¹⁾

The Company also reported cash earnings of $148.7 million, or $0.34 per

diluted share, in the current second quarter, which added $12.4 million,

or 9.1%, more to tangible capital than its second quarter 2010 GAAP

earnings alone. ^{(2) (3)}

Commenting on the Company’s second quarter 2010 performance, Chairman,

President, and Chief Executive Officer Joseph R. Ficalora stated, “We’re

pleased to report that operating earnings rose 45.9% year-over-year, to

$129.9 million, equivalent to a 15.4% rise in diluted operating earnings

per share to $0.30. Revenue growth was driven by increases in both net

interest and non-interest income, with the former rising 35.2%

year-over-year to $294.2 million, and the latter rising substantially,

to $80.4 million.

“In addition to the benefit of last December’s AmTrust Bank transaction,

our second quarter earnings reflect organic loan growth and the

three-month benefit of Desert Hills. The volume of held-for-investment

loans produced rose 30.0% linked-quarter, including a 20.2% increase in

multi-family loans. We believe we are well positioned to deploy our

liquidity into even greater loan production, now that loan demand has

begun to normalize. I’m very pleased to report that our

held-for-investment pipeline is currently $902 million, exceeding the

pipeline reported in April by approximately 184%.

“Unrelated to our expansion, and chief among the quarter's improvements,

was a $97.9 million, or 13.3%, decline in non-performing loans. As a

result, the ratio of non-performing loans to total loans improved to

2.26% linked-quarter and the ratio of non-performing assets to total

assets improved during this time to 1.59%. Furthermore, the balance of

loans 30 to 89 days past due declined $63.3 million to $154.6 million--a

29.0% improvement over the last three months.

“While net charge-offs increased during this time, to $18.9 million, our

ratio of net charge-offs to average loans was a still-modest 0.07%.

Despite the improvements in asset quality, and the modest level of net

charge-offs, we increased our loan loss provision to $22.0 million,

bringing our loan loss allowance to $140.6 million at the end of June.

The second quarter provision represents 116.6% of net charge-offs; our

six-month provision represents 145.3% of net charge-offs year-to-date.

“Another achievement deserving of mention was our successful integration

of the systems used by our subsidiaries, New York Community Bank and New

York Commercial Bank. As a result of this process, our customers in New

York and New Jersey can now conduct their banking business--whether

personal or commercial--at all 210 of our branches in these two states.

And although it was on a much smaller scale, it was nonetheless

gratifying to integrate the systems used by our 14 branches in Arizona,

enhancing convenience for the customers we welcomed from both AmTrust

and Desert Hills.

“Moving back to our balance sheet, we also were pleased to report an

increase in our tangible capital measures, on both a linked-quarter

basis and since the end of the year. At the end of June, tangible

stockholders’ equity, excluding AOCL, represented 7.51% of tangible

assets--an 18-basis point increase from the March 31st measure and a

26-basis point increase from the measure at December 31st.⁽³⁾

"Although the strength of our capital measures has always been

important, its significance became even greater with last week's

enactment of Dodd-Frank,” Mr. Ficalora said. “While the largest banks

will likely feel the greatest impact, the rest of us are nonetheless

subject to new regulations that will necessitate our expanding our

sources of income and capital. We believe that we are well equipped and

positioned to adapt to the new order, and to generate earnings and

capital despite the changes that have taken place.”

Board of Directors Declares $0.25 per

Share Dividend, Payable on August 17th

“In view of the strength of our capital and the continued strength of

our earnings, the Board of Directors last night declared a quarterly

cash dividend of $0.25 per share. The dividend is payable on August 17,

2010 to shareholders of record at the close of business on August 6th,”

Mr. Ficalora said.

Earnings for the Six Months Ended June

30, 2010

For the six months ended June 30, 2010, the Company reported GAAP

earnings of $260.4 million, representing a $115.3 million, or 79.4%,

increase from the year-earlier level and an $0.18, or 42.9%, increase in

diluted GAAP earnings per share to $0.60. In addition, the Company's

six-month operating earnings rose $78.1 million, or 43.9%,

year-over-year to $255.8 million, equivalent to an $0.08, or 15.7%,

increase in diluted operating earnings per share to $0.59.⁽¹⁾

The difference between the Company's GAAP and operating earnings for the

six months ended June 30, 2010 was attributable to the $6.6 million

after-tax gain on the Desert Hills acquisition, which more than offset

the impact of after-tax acquisition-related expenses of $2.0 million

stemming from both AmTrust Bank ("AmTrust") and Desert Hills. In the six

months ended June 30, 2009, the difference between the Company’s GAAP

and operating earnings was attributable to certain charges recorded in

the second quarter: a $24.2 million after-tax other-than-temporary

impairment (“OTTI”) loss on securities and an after-tax FDIC special

assessment charge of $8.4 million. ⁽¹⁾

Cash earnings rose to $285.5 million, or $0.66 per diluted share, in the

current six-month period, as compared to $188.8 million, or $0.55 per

diluted share, in the year-earlier six months. The Company's six-month

cash earnings therefore contributed $25.1 million, or 9.6%, more to

tangible capital at June 30, 2010, than its six-month GAAP earnings

alone. ⁽²⁾

Balance Sheet Summary at June 30, 2010

The Company's assets totaled $42.0 billion at the close of the second

quarter, a $420.0 million reduction from the March 31, 2010 balance and

a $143.1 million reduction from the balance at December 31, 2009.

Although loans were up at June 30, 2010 from the balances at the end of

March and December, loan growth was exceeded by a reduction in the

securities portfolio over the three- and six-month periods.

Similarly, the balance of liabilities declined $453.0 million and $222.7

million, respectively, to $36.6 billion from the balances recorded at

March 31, 2010 and December 31, 2009. The reduction was largely

attributable to a decline in wholesale borrowings.

Stockholders' equity totaled $5.4 billion at the close of the second

quarter, up $33.0 million and $79.5 million, respectively, over the

three- and six-month periods.

Loans

Loans, net, represented $29.0 billion, or 69.1%, of total assets at the

close of the second quarter, and were up $205.7 million from the March

31, 2010 balance and $744.3 million from the balance at December 31,

2009. Covered loans (i.e., loans acquired in the AmTrust and Desert

Hills transactions that are covered by FDIC loss sharing agreements)

accounted for $4.6 billion, or 15.9%, of the June 30, 2010 total, and

were down $132.6 million and $389.5 million, respectively, from the

balances recorded at the prior period-ends.

The remainder of the loan portfolio at June 30, 2010 consisted of

non-covered loans held for investment and non-covered loans held for

sale. Loans held for investment totaled $23.6 billion at the end of the

second quarter and were up $175.2 million from the March 31, 2010

balance and $216.3 million from the balance at December 31, 2009.

The portfolio of loans held for sale consisted of agency-conforming one-

to four-family loans that were originated for sale to Fannie Mae and

Freddie Mac by the mortgage banking operation acquired in the AmTrust

transaction. Loans held for sale totaled $930.6 million at the end of

the second quarter, as compared to $764.4 million and $351.3 million,

respectively, at the prior period-ends.

Loan Production

Loan originations totaled $3.1 billion during the second quarter,

including $2.2 billion of one- to four-family loans originated for sale

to Fannie Mae and Freddie Mac. For the six months ended June 30, 2010,

loan originations totaled $5.2 billion, including $3.5 billion of loans

originated for sale.

Originations of loans held for investment totaled $971.5 million during

the second quarter, including multi-family loans of $532.4 million;

commercial real estate ("CRE") loans of $204.6 million; acquisition,

development, and construction ("ADC") loans of $29.5 million; and

commercial and industrial ("C&I") loans of $196.8 million. For the six

months ended June 30, 2010, originations of loans held for investment

totaled $1.7 billion, with multi-family loans accounting for $975.2

million of that amount. CRE and C&I loans represented $335.9 million and

$338.0 million, respectively, of year-to-date originations for

investment, and ADC loans accounted for $59.3 million of the

year-to-date amount.

Non-Covered Loans Held for Investment

At June 30, 2010, multi-family loans represented $16.8 billion, or

71.3%, of total non-covered loans held for investment, up $41.6 million

and $79.6 million, respectively, from the balances at March 31, 2010 and

December 31, 2009. CRE loans represented $5.2 billion, or 22.2%, of

loans held for investment at the close of the second quarter, and were

up $163.1 million and $240.7 million, respectively, from the balances at

the prior period-ends.

At June 30, 2010, the average multi-family loan had a principal balance

of $4.0 million and the average CRE loan had a principal balance of $3.0

million. The portfolios of multi-family and CRE loans had average

loan-to-value ratios at origination of 60.1% and 53.6%, respectively,

and expected weighted average lives of 4.1 years and 4.0 years,

respectively, at quarter-end.

Reflecting the Company's focus on reducing its portfolio of ADC loans,

the June 30, 2010 balance was $624.4 million, down $23.3 million from

the March 31st balance and $41.5 million from the balance at December

31, 2009.

Other loans represented $735.3 million, or 3.1%, of non-covered loans

held for investment at the close of the second quarter, comparable to

the trailing-quarter balance and down $36.3 million from the balance at

year-end 2009. C&I loans accounted for $635.1 million of other loans at

June 30th, and were up $11.6 million and $18.0 million, respectively,

from the balances at the prior period-ends.

Pipeline

At the present time, our loan pipeline is approximately $3.6 billion,

including loans originated for investment of approximately $902 million

and loans originated for sale of approximately $2.7 billion.

Multi-family loans represent approximately 65% of the current pipeline

of held-for-investment loans.

Asset Quality

For the first time since the first quarter of 2008, the Company

experienced a linked-quarter reduction in non-performing assets, driven

by a reduction in non-performing loans. The balance of non-performing

assets declined $83.9 million, or 11.2%, to $666.9 million over the

course of the quarter, and the ratio of non-performing assets to total

assets improved by 18 basis points to 1.59%.

During this time, the balance of non-performing loans declined by $97.9

million to $636.8 million, while the ratio of non-performing loans to

total loans improved by 35 basis points to 2.26%. Loans covered by the

Company’s FDIC loss sharing agreements are excluded from the balance of

non-performing loans and assets. Multi-family loans accounted for $384.1

million of non-performing loans in the second quarter, with CRE, ADC,

one- to four-family, and other loans accounting for $111.8 million,

$94.8 million, $17.8 million, and $28.3 million, respectively.

The improvement in non-performing loans more than offset a $14.0 million

increase in other real estate owned ("OREO") to $30.1 million from the

balance recorded at March 31, 2010.

The balance of loans 30 to 89 days past due also declined on a

linked-quarter basis. At June 30, 2010, such delinquencies totaled

$154.6 million, representing a $63.3 million, or 29.0%, reduction over

the three-month period. Included in loans 30 to 89 days past due at the

end of June were multi-family loans of $41.0 million; CRE loans of $65.4

million; ADC loans of $30.1 million; one- to four-family loans of $6.3

million; and other loans of $11.7 million.

Net charge-offs rose $8.8 million during this time, to $18.9 million,

and represented 0.07% of average loans, a three-basis point rise.

Multi-family and CRE loans accounted for $8.7 million and $477,000,

respectively, of the second quarter 2010 total, with ADC loans, one- to

four-family loans, and other loans accounting for $2.2 million,

$237,000, and $7.2 million, respectively.

Reflecting management’s assessment of the allowance for loan losses, the

Company recorded a $22.0 million loan loss provision in the current

second quarter, representing 116.6% of net charge-offs and exceeding the

trailing and year-earlier quarter provisions by $2.0 million and $10.0

million, respectively. Reflecting six-month provisions of $42.0 million,

which represented 145.3% of six-month net charge-offs, the allowance for

loan losses rose to $140.6 million at June 30, 2010 from $127.5 million

at December 31, 2009. The June 30, 2010 allowance was 7.5 times greater

than the net charge-offs recorded in the current second quarter and

represented 22.08% of non-performing loans at that date.

Securities

Securities represented $4.7 billion, or 11.2%, of total assets at June

30th, and were down $1.0 billion, or 18.2%, from the balance at December

31, 2009. The bulk of the reduction occurred in the last month of the

second quarter, and was due to a combination of factors, including

maturities, government-sponsored enterprise ("GSE") securities that were

called, and accelerated repayments in the portfolio of GSE

mortgage-related securities.

Available-for-sale securities accounted for $931.9 million, or 19.8%, of

total securities at the close of the second quarter, and were down

$586.7 million, or 38.6%, from the December 31, 2009 balance and $172.4

million, or 15.6%, from the balance at March 31, 2010. Similarly,

held-to-maturity securities declined $458.3 million and $679.9 million,

respectively, from the year-end and trailing quarter-end levels, to $3.8

billion at June 30, 2010.

Funding Sources

Deposits totaled $22.4 billion and represented 53.4% of total assets at

the close of the second quarter, and were up $127.3 million from the

balance recorded at December 31, 2009. In addition to deposits assumed

on March 26, 2010 in the Desert Hills transaction, the six-month

increase reflects organic deposit growth. Core deposits (defined as NOW

and money market accounts, savings accounts, and non-interest-bearing

accounts) represented $13.8 billion, or 61.5%, of total deposits at the

close of the second quarter, signifying a $545.8 million increase from

the balance at year-end. Certificates of deposit (“CDs”) accounted for

the remaining $8.6 billion, or 38.5%, of total deposits, and were down

$418.5 million from the balance at December 31st.

While total deposits were up year-to-date, the balance of borrowed funds

declined by $498.2 million to $13.7 billion at June 30, 2010. Wholesale

borrowings accounted for the bulk of this reduction, having declined

$495.1 million to $12.6 billion over the six-month period.

Stockholders’ Equity

At June 30, 2010, stockholders’ equity totaled $5.4 billion, up $79.5

million from the December 31st balance and $33.0 million from the

balance at March 31, 2010. Stockholders’ equity represented 12.96% of

total assets at the close of the current quarter, up 23 and 20 basis

points, respectively, from the measures at the prior period-ends. These

increases occurred in tandem with an increase in book value per share to

$12.51 from $12.40 at the end of December and from $12.44 at the end of

March.

The Company calculates book value per share by excluding the number of

unallocated Employee Stock Ownership Plan (“ESOP”) shares from the

number of shares outstanding. At June 30, 2010, March 31, 2010, and

December 31, 2009, the Company’s book value per share was calculated on

the basis of 435,354,884; 435,216,657; and 432,898,084 shares,

respectively.

At June 30, 2010, tangible stockholders’ equity totaled $2.9 billion, a

$40.9 million increase from the March 31st balance and a $92.1 million

increase from the balance at December 31, 2009. The June 30th amount was

equivalent to 7.39% of tangible assets, an 18-basis point increase from

the March 31st measure and a 26-basis point increase from the measure at

December 31st. Excluding AOCL from the calculation, the ratio of

adjusted tangible equity to adjusted tangible assets rose 26 basis

points since the end of last year and 18 basis points linked-quarter to

7.51% at June 30, 2010.⁽³⁾

The Company’s subsidiary banks also reported solid levels of capital at

the end of June and continued to exceed the requirements for

classification as “well capitalized” institutions under the FDIC

Improvement Act. At June 30, 2010, New York Community Bank had a

leverage capital ratio of 8.35%, exceeding the minimum required for

“well capitalized” classification by 335 basis points. At the same time,

New York Commercial Bank had a leverage capital ratio of 12.37%,

exceeding the minimum required for such classification by 737 basis

points.

Earnings Summary for the Three Months

Ended June 30, 2010

The Company reported GAAP earnings of $136.3 million in the current

second quarter, up from $124.1 million in the trailing quarter and from

$56.4 million in the three months ended June 30, 2009. The second

quarter 2010 amount was equivalent to $0.31 on a diluted per share

basis, up from $0.29 and $0.16, respectively, in the earlier three-month

periods.

In the second quarter of 2010, the Company generated operating earnings

of $129.9 million, up from $125.9 million and $89.1 million,

respectively, in the three months ended March 31, 2010 and June 30,

2009. The second quarter 2010 amount was equivalent to diluted operating

earnings per share of $0.30, up from $0.29 and $0.26, respectively, in

the earlier three-month periods.

The difference between the Company's GAAP and operating earnings in the

current second quarter was the net effect of a $6.6 million, or $0.01

per diluted share, after-tax gain on business acquisition stemming from

the Desert Hills transaction and after-tax acquisition-related expenses

of $279,000 stemming from both AmTrust and Desert Hills.

In the first quarter of 2010, the difference between the Company’s GAAP

and operating earnings was attributable to after-tax acquisition-related

expenses of $1.7 million stemming primarily from AmTrust and, to a

lesser extent, Desert Hills. The difference between the Company’s GAAP

and operating earnings in the second quarter of 2009 was attributable to

an after-tax OTTI loss of $24.2 million and an after-tax FDIC special

assessment of $8.4 million which, together, were equivalent to $0.10 per

diluted share.

Net Interest Income

Year-Over-Year Comparison

The Company generated net interest income of $294.2 million in the

current second quarter, a year-over-year increase of $76.6 million, or

35.2%. The increase was the result of an $81.5 million rise in interest

income to $483.2 million, tempered by a $4.9 million rise in interest

expense to $189.0 million.

In the second quarter of 2010, the growth of interest income was driven

by a $6.0 billion increase in interest-earning assets to $34.4 billion,

and tempered by a three-basis point drop in the average yield to 5.62%.

Average interest-earning asset growth was largely driven by the AmTrust

transaction and, to a lesser extent, the Desert Hills transaction and

organic loan production. The average balance of loans rose $6.2 billion

year-over-year to $28.6 billion, while the average yield on such assets

rose nine basis points to 5.84%. As a result, the interest income

generated by loans rose $95.5 million, or 29.7%, year-over-year to

$417.2 million from the level recorded in the second quarter of 2009.

Interest income growth was somewhat tempered by a $14.0 million decline

in the interest income produced by securities and money market

investments, as the average balance declined $195.4 million

year-over-year to $5.8 billion and the average yield declined 79 basis

points to 4.52%. In addition to maturities, the decline in the average

balance was due to GSE securities that were called by the sponsoring

agencies and accelerated repayments of GSE mortgage-related securities

as market interest rates declined.

The increase in interest expense was the net effect of an $8.2 billion

rise in the average balance of interest-bearing liabilities to $34.9

billion and a 59-basis point decline in the average cost of funds to

2.17%. The growth of the average balance largely reflects the deposits

assumed in the AmTrust and Desert Hills transactions, together with

organic deposit growth. The reduction in the average cost reflects the

FOMC’s maintenance of the federal funds rate at an historically low

range of zero to 0.25%.

Although the average balance of interest-bearing deposits rose $8.1

billion year-over-year to $21.1 billion, the impact was tempered by a

58-basis point decline in the average cost of such funds to 1.13%. As a

result, interest-bearing deposits generated interest expense of $59.5

million in the current second quarter, a modest $4.0 million increase

from the year-earlier amount. The interest expense generated by borrowed

funds rose $831,000 year-over-year, to $129.4 million, as the average

balance rose $47.4 million to $13.7 billion, and the average cost of

such funds rose one basis point to 3.78%.

Linked-Quarter Comparison

On a linked-quarter basis, net interest income declined a modest

$383,000, as an $809,000 increase in interest income was exceeded by a

$1.2 million increase in interest expense. The linked-quarter increase

in interest income was the result of a $62.7 million rise in the average

balance of interest-earning assets, as the average yield held steady at

5.62%. Although the interest income produced by loans rose $3.5 million

during this time, the increase was largely tempered by a $2.7 million

decline in the interest income produced by securities and money market

investments. In the three months ended June 30, 2010, the average

balance of loans rose $266.6 million, exceeding the impact of a

one-basis point drop in the average yield on such assets. During this

time, the average balance of securities fell $204.0 million and was

coupled with a three-basis point reduction in the average yield.

The linked-quarter increase in interest expense, albeit modest, was

primarily due to an increase in the cost of borrowed funds. Although the

average balance of borrowed funds declined by $165.6 million

linked-quarter, the average cost of such funds rose five basis points

during this time.

The impact of this increase was only partly offset by a one-basis point

drop in the average cost of interest-bearing deposits, which was coupled

with a $21.5 million decline in the average balance of such funds. As a

result, the interest expense produced by borrowed funds rose $1.4

million, exceeding the benefit of a $189,000 decline in the interest

expense produced by interest-bearing deposits. Reflecting these factors,

the average balance of interest-bearing liabilities declined by $187.1

million linked-quarter, and the average cost of funds held steady at

2.17%.

Interest Rate Spread and Net Interest Margin

Reflecting the same factors that contributed to the year-over-year

growth of its net interest income, the Company's interest rate spread

rose 56 basis points to 3.45% from the year-earlier measure while its

net interest margin rose 36 basis points during this time to 3.42%. On a

linked-quarter basis, the Company’s spread was consistent with the

trailing-quarter measure while its margin rose one basis point over the

three-month period.

Prepayment penalties contributed $2.3 million to interest income in the

current second quarter, up from $1.3 million and $2.1 million,

respectively, in the trailing and year-earlier three months.

Provision for Loan Losses

The provision for loan losses is based on management’s assessment of the

adequacy of the loan loss allowance which, in turn, is based on its

evaluation of inherent losses in the loan portfolio in accordance with

GAAP. This evaluation considers several factors, including the current

and historical performance of the loan portfolio; its inherent risk

characteristics; the level of non-performing loans and charge-offs;

delinquency levels and trends; local economic and market conditions;

declines in real estate values; and the levels of unemployment and

vacancy rates.

In the second quarter of 2010, the Company recorded a loan loss

provision of $22.0 million, representing 116.6% of net charge-offs, up

$2.0 million linked-quarter and $10.0 million year-over-year. Reflecting

the $22.0 million provision and net charge-offs of $18.9 million, the

allowance for loan losses rose $3.1 million from the March 31, 2010

balance to $140.6 million at June 30, 2010. The latter amount was $13.1

million higher than the balance at the end of December, as the loan loss

provision for the six months ended June 30, 2010 totaled $42.0 million,

exceeding six-month net charge-offs of $28.9 million.

Non-Interest Income

The Company has three primary sources of non-interest income: fee

income, income from bank-owned life insurance (“BOLI”), and other

income. In addition to revenues generated by the Company’s investment

advisory firm, Peter B. Cannell & Co., Inc, and revenues generated

through the sale of third-party investment products, other income

largely consists of mortgage banking and servicing fees produced by the

Company’s mortgage banking operation, which was acquired in the AmTrust

transaction.

The combined non-interest income from these primary revenue sources rose

26.5% to $69.6 million in the current second quarter from $55.1 million

in the first quarter of 2010. The linked-quarter increase was

essentially due to a $15.1 million rise in other income to $48.8

million, as BOLI income fell $626,000 to $6.8 million and fee income, at

$14.1 million, was essentially flat. Mortgage banking and servicing fees

totaled $39.5 million in the current second quarter and accounted for

$12.0 million of the increase in other income over the three-month

period.

In addition to the increase in other income, the level of non-interest

income recorded in the current second quarter reflects a $10.8 million

gain on the acquisition of certain assets and liabilities of Desert

Hills. As a result, non-interest income totaled $80.4 million in the

three months ended June 30, 2010, and was $25.4 million higher than the

trailing-quarter amount.

In the year-earlier second quarter, the Company recorded a non-interest

loss of $17.7 million. Although the Company generated fee income of $9.3

million and BOLI income of $6.7 million during the quarter, the

combination was substantially exceeded by a $33.7 million other loss.

The other loss was the net effect of an OTTI loss on securities of $39.7

million and other income of $6.0 million.

Non-Interest Expense

Non-interest expense totaled $141.4 million in the current second

quarter, representing a year-over-year increase of $34.0 million and a

linked-quarter increase of $4.6 million. Operating expenses, consisting

of compensation and benefits expense, occupancy and equipment expense,

and general and administrative ("G&A") expense, accounted for $133.5

million of the second quarter 2010 total, and were up $31.6 million and

$4.6 million, respectively, from the amounts recorded in the second

quarter of 2009 and the first quarter of 2010.

Compensation and benefits expense totaled $67.8 million in the current

second quarter, a linked-quarter increase of $897,000 and a $22.8

million increase year-over-year. Occupancy and equipment expense rose

$450,000 and $4.2 million, respectively, to $22.1 million, from the

prior-period levels while G&A expense rose $3.3 million and $4.6

million, respectively, to $43.6 million.

The year-over-year increase in operating expenses was largely driven by

the Company's acquisition-related expansion and the resultant increase

in branch offices as well as branch and back-office staff. The

linked-quarter increase reflects the full-quarter impact of the Desert

Hills transaction together with legal and other expenses stemming from

OREO.

In addition, the Company recorded acquisition-related expenses of

$456,000 in G&A expense in the current second quarter; in the first

quarter of 2010, such expenses accounted for $2.7 million of G&A expense.

Income Tax Expense

The Company recorded income tax expense of $75.0 million in the current

second quarter, as compared to $24.0 million in the three months ended

June 30, 2009. The year-over-year difference was attributable to a

$130.8 million increase in pre-tax income to $211.2 million and an

increase in the effective tax rate to 35.50% from 29.85%. The effective

tax rate was reduced in the year-ago second quarter by the

aforementioned OTTI loss on securities.

On a linked-quarter basis, income tax expense was up $6.3 million, as

pre-tax income rose $18.4 million and the effective tax rate dropped 13

basis points.

About New York Community Bancorp, Inc.

With assets of $42.0 billion at June 30, 2010, New York Community

Bancorp, Inc. is the 23rd largest bank holding company in the nation and

a leading producer of multi-family mortgage loans in New York City, with

an emphasis on apartment buildings that feature below-market rents. The

Company has two bank subsidiaries: New York Community Bank, a thrift

with 243 branches serving customers throughout Metro New York, New

Jersey, Ohio, Florida, and Arizona; and New York Commercial Bank, with

35 branches serving customers in Manhattan, Queens, Brooklyn, Long

Island, and Westchester County in New York.

Reflecting its growth through a series of acquisitions, the Community

Bank now operates through seven local divisions, each with a history of

service and strength: Queens County Savings Bank in Queens; Roslyn

Savings Bank on Long Island; Richmond County Savings Bank on Staten

Island; Roosevelt Savings Bank in Brooklyn; Garden State Community Bank

in New Jersey; Ohio Savings Bank in Ohio; and AmTrust Bank in Florida

and Arizona. Similarly, the Commercial Bank operates 18 of its branches

under the divisional name Atlantic Bank. Additional information about

the Company and its bank subsidiaries is available at www.myNYCB.com

and www.NewYorkCommercialBank.com.

Post-Earnings Conference Call

The Company will host a conference call on July 28, 2010 at 9:30 a.m.

(ET) to discuss its second quarter 2010 performance and strategies. The

conference call may be accessed by dialing 800-894-5910 (for domestic

calls) or 785-424-1052 (for international calls) and providing the

following access code: 2Q10NYCB. A replay will be available

approximately two hours following completion of the call through

midnight on August 2nd, and may be accessed by calling 800-283-4783

(domestic) or 402-220-0859 (international) and providing the same access

code. The conference call will also be webcast, and may be accessed by

visiting ir.myNYCB.com. The webcast will be archived through 5:00 p.m.

on August 25, 2010.

Forward-Looking Statements and

Associated Risk Factors

This release, like many written and oral communications presented by New

York Community Bancorp, Inc. and our authorized officers, may contain

certain forward-looking statements regarding our prospective performance

and strategies within the meaning of Section 27A of the Securities Act

of 1933, as amended, and Section 21E of the Securities Exchange Act of

1934, as amended. We intend such forward-looking statements to be

covered by the safe harbor provisions for forward-looking statements

contained in the Private Securities Litigation Reform Act of 1995, and

are including this statement for purposes of said safe harbor provisions.

Forward-looking statements, which are based on certain assumptions and

describe future plans, strategies, and expectations of the Company, are

generally identified by use of the words “anticipate,” “believe,”

“estimate,” “expect,” “intend,” “plan,” “project,” “seek,” “strive,”

“try,” or future or conditional verbs such as “will,” “would,” “should,”

“could,” “may,” or similar expressions. Our ability to predict results

or the actual effects of our plans or strategies is inherently

uncertain. Accordingly, actual results may differ materially from

anticipated results.

There are a number of factors, many of which are beyond our control,

that could cause actual conditions, events, or results to differ

significantly from those described in the forward-looking statements.

These factors include, but are not limited to: general economic

conditions, either nationally or in some or all of the areas in which we

and our customers conduct our respective businesses; conditions in the

securities markets and real estate markets or the banking industry;

changes in interest rates, which may affect our net income, prepayment

penalty income, and other future cash flows, or the market value of our

assets, including our investment securities; changes in deposit flows

and wholesale borrowing facilities; changes in the demand for deposit,

loan, and investment products and other financial services in the

markets we serve; changes in our credit ratings or in our ability to

access the capital markets; changes in our customer base or in the

financial or operating performances of our customers’ businesses;

changes in real estate values, which could impact the quality of the

assets securing the loans in our portfolio; changes in the quality or

composition of our loan or securities portfolios; changes in competitive

pressures among financial institutions or from non-financial

institutions; the ability to successfully integrate any assets,

liabilities, customers, systems, and management personnel we may

acquire, including those acquired in the AmTrust and Desert Hills

transactions, into our operations and our ability to realize related

revenue synergies and cost savings within expected time frames; our use

of derivatives to mitigate our interest rate exposure; our ability to

retain key members of management; our timely development of new lines of

business and competitive products or services in a changing environment,

and the acceptance of such products or services by our customers; any

breach in performance by the Community Bank under our loss sharing

agreements with the FDIC; any interruption or breach of security

resulting in failures or disruptions in customer account management,

general ledger, deposit, loan, or other systems; any interruption in

customer service due to circumstances beyond our control; potential

exposure to unknown or contingent liabilities of companies we have

acquired or target for acquisition, including those of AmTrust and

Desert Hills; the outcome of pending or threatened litigation, or of

other matters before regulatory agencies, whether currently existing or

commencing in the future; changes in our estimates of future reserves

based upon the periodic review thereof under relevant regulatory and

accounting requirements; changes in our capital management policies,

including those regarding business combinations, dividends, and share

repurchases, among others; changes in legislation, regulation, policies,

or administrative practices, whether by judicial, governmental, or

legislative action, including, but not limited to, the effect of final

rules amending Regulation E that prohibit financial institutions from

assessing overdraft fees on ATM and one-time debit card transactions

without a consumer’s affirmative consent, the impact of the Dodd-Frank

Wall Street Reform and Consumer Protection Act, and other changes

pertaining to banking, securities, taxation, rent regulation and

housing, environmental protection, and insurance, and the ability to

comply with such changes in a timely manner; additional FDIC special

assessments or required assessment prepayments; changes in accounting

principles, policies, practices, or guidelines; environmental conditions

that exist or may exist on properties owned by, leased by, or mortgaged

to the Company; operational issues stemming from, and/or capital

spending necessitated by, the potential need to adapt to industry

changes in information technology systems, on which we are highly

dependent; the ability to keep pace with, and implement on a timely

basis, technological changes; changes in the monetary and fiscal

policies of the U.S. Government, including policies of the U.S.

Department of the Treasury and the Board of Governors of the Federal

Reserve System; war or terrorist activities; and other economic,

competitive, governmental, regulatory, and geopolitical factors

affecting our operations, pricing, and services.

It should be noted that we routinely evaluate opportunities to expand

through acquisition and frequently conduct due diligence activities in

connection with such opportunities. As a result, acquisition discussions

and, in some cases, negotiations, may take place at any time, and

acquisitions involving cash, debt, or equity securities may occur.

Additionally, the timing and occurrence or non-occurrence of events may

be subject to circumstances beyond our control.

Readers are cautioned not to place undue reliance on the forward-looking

statements contained herein, which speak only as of the date of this

release. Except as required by applicable law or regulation, we

undertake no obligation to update these forward-looking statements to

reflect events or circumstances that occur after the date on which such

statements were made.