Flagstar Financial (FLG) 10-Q 2018 Q2 Quarterly report

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2018

Commission File Number1-31565

NEW YORK COMMUNITY BANCORP, INC.

(Exact name of registrant as specified in its charter)

Delaware	06-1377322
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

615 Merrick Avenue, Westbury, New York 11590

(Address of principal executive offices)

(Registrant’s telephone number, including area code)(516) 683-4100

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.    YesX   No     

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of RegulationS-T (§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).    YesX   No     

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, anon-accelerated filer, smaller reporting company or an emerging growth company. See the definition of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule12b-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 Rule12b-2 of the Exchange Act). Yes      No X

                               490,360,806                                

Number of shares of common stock outstanding at

August 2, 2018

NEW YORK COMMUNITY BANCORP, INC.

FORM10-Q

Quarter Ended June 30, 2018

	Glossary
	List of Abbreviations and Acronyms
		Page No.
Part I.	FINANCIAL INFORMATION
Item 1.	Financial Statements
	Consolidated Statements of Condition as of June 30, 2018 (unaudited) and December  31, 2017		1
	Consolidated Statements of Income and Comprehensive Income for the Three and Six Months Ended June 30, 2018 and 2017 (unaudited)		2
	Consolidated Statement of Changes in Stockholders’ Equity for the Six Months Ended June 30, 2018 (unaudited)		3
	Consolidated Statements of Cash Flows for the Six Months Ended June  30, 2018 and 2017 (unaudited)		4
	Notes to the Consolidated Financial Statements		5
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		31
Item 3.	Quantitative and Qualitative Disclosures about Market Risk		66
Item 4.	Controls and Procedures		66
Part II.	OTHER INFORMATION
Item 1.	Legal Proceedings		68
Item 1A.	Risk Factors		68
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		68
Item 3.	Defaults upon Senior Securities		68
Item 4.	Mine Safety Disclosures		68
Item 5.	Other Information		68
Item 6.	Exhibits		69
Signatures			70
Exhibits

GLOSSARY

BASIS POINT

Throughout this filing, the changes that occur in certain financial measures are reported in terms of basis points. Each basis point is equal to one hundredth of a percentage point, or 0.01%.

BOOK VALUE PER COMMON SHARE

Book value per common share refers to the amount of common stockholders’ equity attributable to each outstanding share of common stock, and is calculated by dividing total stockholders’ equity less preferred stock at the end of a period, by the number of shares outstanding at the same date.

BROKERED DEPOSITS

Refers to funds obtained, directly or indirectly, by or through deposit brokers that are then deposited into one or more deposit accounts.

CHARGE-OFF

Refers to the amount of a loan balance that has been written off against the allowance for loan losses.

COMMERCIAL REAL ESTATE LOAN

A mortgage loan secured by either an income-producing property owned by an investor and leased primarily for commercial purposes or, to a lesser extent, an owner-occupied building used for business purposes. The commercial real estate loans in our portfolio are typically secured by office buildings, retail shopping centers, and light industrial centers with multiple tenants, ormixed-use properties.

COST OF FUNDS

The interest expense associated with interest-bearing liabilities, typically expressed as a ratio of interest expense to the average balance of interest-bearing liabilities for a given period.

CRE CONCENTRATION RATIO

Refers to the sum of multi-family,non-owner occupied commercial real estate, and acquisition, development, and construction loans divided by total risk-based capital.

DEBT SERVICE COVERAGE RATIO

An indication of a borrower’s ability to repay a loan, the debt service coverage ratio generally measures the cash flows available to a borrower over the course of a year as a percentage of the annual interest and principal payments owed during that time.

DIVIDEND PAYOUT RATIO

The percentage of our earnings that is paid out to shareholders in the form of dividends. It is determined by dividing the dividend paid per share during a period by our diluted earnings per share during the same period of time.

EFFICIENCY RATIO

Measures total operating expenses as a percentage of the sum of net interest income andnon-interest income.

GOODWILL

Refers to the difference between the purchase price and the fair value of an acquired company’s assets, net of the liabilities assumed. Goodwill is reflected as an asset on the balance sheet and is tested at least annually for impairment.

GOVERNMENT-SPONSORED ENTERPRISES

Refers to a group of financial services corporations that were created by the United States Congress to enhance the availability, and reduce the cost, of credit to certain targeted borrowing sectors, including home finance. The GSEs include, but

are not limited to, the Federal National Mortgage Association, the Federal Home Loan Mortgage Corporation, and the Federal Home Loan Banks.

GSE OBLIGATIONS

Refers to GSE mortgage-related securities (both certificates and collateralized mortgage obligations) and GSE debentures.

INTEREST RATE SENSITIVITY

Refers to the likelihood that the interest earned on assets and the interest paid on liabilities will change as a result of fluctuations in market interest rates.

INTEREST RATE SPREAD

The difference between the yield earned on average interest-earning assets and the cost of average interest-bearing liabilities.

LOAN-TO-VALUE RATIO

Measures the balance of a loan as a percentage of the appraised value of the underlying property.

MORTGAGE BANKING INCOME

Refers to the income generated through our mortgage banking business, which is recorded innon-interest income. Mortgage banking income has two components: income generated from the origination ofone-to-four family loans for sale (income from originations) and income generated by servicing such loans (servicing income).

MULTI-FAMILY LOAN

A mortgage loan secured by a rental or cooperative apartment building with more than four units.

NET INTEREST INCOME

The difference between the interest income generated by loans, securities and money market instruments, and the interest expense produced by deposits and borrowed funds.

NET INTEREST MARGIN

Measures net interest income as a percentage of average interest-earning assets.

NON-ACCRUAL LOAN

A loan generally is classified as anon-accrual loan when it is 90 days or more past due or when it is deemed to be impaired because we no longer expect to collect all amounts due according to the contractual terms of the loan agreement. When a loan is placed onnon-accrual status, we cease the accrual of interest owed, and previously accrued interest is reversed and charged against interest income. A loan generally is returned to accrual status when the loan is current and we have reasonable assurance that the loan will be fully collectible.

NON-PERFORMING LOANS AND ASSETS

Non-performing loans consist ofnon-accrual loans and loans that are 90 days or more past due and still accruing interest.Non-performing assets consist ofnon-performing loans, OREO, and repossessed assets.

OREO AND OTHER REPOSSESSED ASSETS

Includes assets owned by the Company which are acquired either through foreclosure or default.

RENT-REGULATED APARTMENTS

In New York City, where the vast majority of the properties securing our multi-family loans are located, the amount of rent that tenants may be charged on the apartments in certain buildings is restricted under certain rent-control and rent-stabilization laws. Rent-control laws apply to apartments in buildings that were constructed prior to February 1947. An apartment is said to be rent-controlled if the tenant has been living continuously in the apartment for a period of time beginning prior to July 1971. When a rent-controlled apartment is vacated, it typically becomes rent-stabilized. Rent-stabilized apartments are generally located in buildings with six or more units that were built between February 1947 and January 1974. Rent-controlled and -stabilized (together, rent-regulated) apartments tend to be more affordable to live in because of the applicable

regulations, and buildings with a preponderance of such rent-regulated apartments are therefore less likely to experience vacancies in times of economic adversity.

REPURCHASE AGREEMENTS

Repurchase agreements are contracts for the sale of securities owned or borrowed by the Banks with an agreement to repurchase those securities at an agreed-upon price and date. The Banks’ repurchase agreements are primarily collateralized by GSE obligations and other mortgage-related securities, and are entered into with either the FHLBs or various brokerage firms.

SYSTEMICALLY IMPORTANT FINANCIAL INSTITUTION

A bank holding company with total consolidated assets that average more than $250 billion over the four most recent quarters is designated a “Systemically Important Financial Institution” under the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010, as revised by the Economic Growth, Regulatory Relief, and Consumer Protection Act of 2018.

WHOLESALE BORROWINGS

Refers to advances drawn by the Banks against their respective lines of credit with the FHLBs, their repurchase agreements with the FHLBs and various brokerage firms, and federal funds purchased.

YIELD

The interest income associated with interest-earning assets, typically expressed as a ratio of interest income to the average balance of interest-earning assets for a given period.

LIST OF ABBREVIATIONS AND ACRONYMS

ADC - Acquisition, development, and construction loan	FHLB-NY - Federal Home Loan Bank of New York
ALCO - Asset and Liability Management Committee	FOMC - Federal Open Market Committee
AMT - Alternative minimum tax	FRB - Federal Reserve Board
AmTrust - AmTrust Bank	FRB-NY - Federal Reserve Bank of New York
AOCL - Accumulated other comprehensive loss	Freddie Mac - Federal Home Loan Mortgage Corporation
ASC - Accounting Standards Codification	FTEs - Full-time equivalent employees
ASU - Accounting Standards Update	GAAP - U.S. generally accepted accounting principles
BOLI - Bank-owned life insurance	GNMA - Government National Mortgage Association
BP - Basis point(s)	GSEs - Government-sponsored enterprises
C&I - Commercial and industrial loan	HQLAs - High-quality liquid assets
CCAR - Comprehensive Capital Analysis and Review	IRLCs - Interest rate lock commitments
CDs - Certificates of deposit	LCR - Liquidity coverage ratio
CFPB - Consumer Financial Protection Bureau	LSA - Loss Share Agreements
CMOs - Collateralized mortgage obligations	LTV -Loan-to-value ratio
CMT - Constant maturity treasury rate	MBS – Mortgage-backed securities
CPI - Consumer Price Index	MSRs - Mortgage servicing rights
CPR - Constant prepayment rate	NIM - Net interest margin
CRA - Community Reinvestment Act	NOL - Net operating loss
CRE - Commercial real estate loan	NPAs -Non-performing assets
Desert Hills - Desert Hills Bank	NPLs -Non-performing loans
DIF - Deposit Insurance Fund	NPV - Net Portfolio Value
DFA - Dodd-Frank Wall Street Reform and Consumer Protection Act	NYSDFS - New York State Department of Financial Services
DSCR - Debt service coverage ratio	NYSE - New York Stock Exchange
EPS - Earnings per common share	OCC - Office of the Comptroller of the Currency
ERM - Enterprise Risk Management	OFAC - Office of Foreign Assets Control
ESOP - Employee Stock Ownership Plan	OREO - Other real estate owned
Fannie Mae - Federal National Mortgage Association	OTTI - Other-than-temporary impairment
FASB - Financial Accounting Standards Board	PCI - Purchased credit-impaired loans
FDI Act - Federal Deposit Insurance Act	SEC - U.S. Securities and Exchange Commission
FDIC - Federal Deposit Insurance Corporation	SIFI - Systemically Important Financial Institution
FHLB - Federal Home Loan Bank	TDRs - Troubled debt restructurings

NEW YORK COMMUNITY BANCORP, INC.

CONSOLIDATED STATEMENTS OF CONDITION

(in thousands, except share data)

	June 30,     2018			December 31, 2017
	(unaudited)
Assets:
Cash and cash equivalents	$	2,204,397		$	2,528,169
Securities:
Debt securitiesavailable-for-sale ($842,424 and $1,263,227 pledged, respectively)		4,122,883			3,531,427
Equity investments with readily determinable fair values, at fair value		31,766			--
Total securities		4,154,649			3,531,427
Loans held for sale		--			35,258
Loans held for investment, net of deferred loan fees and costs		39,447,825			38,387,971
Less: Allowance for loan losses		(160,652	)		(158,046	)
Loans held for investment, net		39,287,173			38,229,925
Total loans, net		39,287,173			38,265,183
Federal Home Loan Bank stock, at cost		653,075			603,819
Premises and equipment, net		359,725			368,655
Goodwill		2,436,131			2,436,131
Mortgage servicing rights ($2,505 and $2,729 measured at fair value, respectively)		4,362			6,100
Bank-owned life insurance		971,795			967,173
Other real estate owned and other repossessed assets		14,204			16,400
Other assets		383,659			401,138
Total assets	$	50,469,170		$	49,124,195
Liabilities and Stockholders’ Equity:
Deposits:
Interest-bearing checking and money market accounts	$	11,830,315		$	12,936,301
Savings accounts		4,920,967			5,210,001
Certificates of deposit		10,306,519			8,643,646
Non-interest-bearing accounts		2,498,044			2,312,215
Total deposits		29,555,845			29,102,163
Borrowed funds:
Wholesale borrowings:
Federal Home Loan Bank advances		13,234,500			12,104,500
Repurchase agreements		200,000			450,000
Total wholesale borrowings		13,434,500			12,554,500
Junior subordinated debentures		359,339			359,179
Total borrowed funds		13,793,839			12,913,679
Other liabilities		330,134			312,977
Total liabilities		43,679,818			42,328,819
Stockholders’ equity:
Preferred stock at par $0.01 (5,000,000 shares authorized): Series A (515,000 shares issued and outstanding)		502,840			502,840
Common stock at par $0.01 (900,000,000 shares authorized; 490,439,070 and 489,072,101 shares issued; and 490,379,705 and 488,490,352 shares outstanding, respectively)		4,904			4,891
Paid-in capital in excess of par		6,082,394			6,072,559
Retained earnings		271,559			237,868
Treasury stock, at cost (59,365 and 581,749 shares, respectively)		(757	)		(7,615	)
Accumulated other comprehensive loss, net of tax:
Net unrealized (loss) gain on securities available for sale, net of tax of $3,757 and $(27,961), respectively		(9,069	)		39,188
Net unrealized loss on thenon-credit portion of OTTI losses on securities, net of tax of $2,517 and $3,338, respectively		(6,042	)		(5,221	)
Net unrealized loss on pension and post-retirement obligations, net of tax of $21,057 and $32,121, respectively		(56,477	)		(49,134	)
Total accumulated other comprehensive loss, net of tax		(71,588	)		(15,167	)
Total stockholders’ equity		6,789,352			6,795,376
Total liabilities and stockholders’ equity	$	50,469,170		$	49,124,195

See accompanying notes to the consolidated financial statements.

1

NEW YORK COMMUNITY BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

(in thousands, except per share data)

(unaudited)

	For the Three Months Ended June 30,						For the Six Months Ended June 30,
	2018			2017			2018			2017
Interest Income:
Mortgage and other loans		$368,456			$361,330			$724,373			$719,732
Securities and money market investments		48,876			37,745			97,284			78,462
Total interest income		417,332			399,075			821,657			798,194
Interest Expense:
Interest-bearing checking and money market accounts		40,380			24,084			74,749			43,793
Savings accounts		6,630			7,150			13,851			13,960
Certificates of deposit		39,534			24,006			70,049			46,137
Borrowed funds		66,833			56,066			128,755			111,618
Total interest expense		153,377			111,306			287,404			215,508
Net interest income		263,955			287,769			534,253			582,686
Provision for losses onnon-covered loans		4,714			11,645			14,285			13,432
Recovery of losses on covered loans		--			(17,906	)		--			(23,701	)
Net interest income after provision for (recovery of) loan losses		259,241			294,030			519,968			592,955
Non-Interest Income:
Fee income		7,492			8,151			14,819			16,011
Bank-owned life insurance		6,318			6,519			13,122			12,856
Mortgage banking income		--			8,196			--			17,960
Net (loss) gain on securities		(303	)		26,936			(769	)		28,915
FDIC indemnification expense		--			(14,325	)		--			(18,961	)
Other		9,199			14,960			18,391			25,828
Totalnon-interest income		22,706			50,437			45,563			82,609
Non-Interest Expense:
Operating expenses:
Compensation and benefits		80,314			93,512			164,289			189,718
Occupancy and equipment		25,026			23,403			49,910			48,462
General and administrative		32,802			46,820			63,050			92,344
Total operating expenses		138,142			163,735			277,249			330,524
Amortization of core deposit intangibles		--			30			--			184
Totalnon-interest expense		138,142			163,765			277,249			330,708
Income before income taxes		143,805			180,702			288,282			344,856
Income tax expense		36,451			65,447			74,376			125,644
Net income		107,354			115,255			213,906			219,212
Preferred stock dividends		8,207			8,207			16,414			8,207
Net income available to common shareholders		$99,147			$107,048			$197,492			$211,005
Basic earnings per common share		$0.20			$0.22			$0.40			$0.43
Diluted earnings per common share		$0.20			$0.22			$0.40			$0.43
Net income		$107,354			$115,255			$213,906			$219,212
Other comprehensive (loss) income, net of tax:
Change in net unrealized gain/loss on securities available for sale, net of tax of $7,111; $(38,189); $31,718; and $(38,542), respectively		(17,119	)		53,538			(48,257	)		54,033
Change in thenon-credit portion of OTTI losses recognized in other comprehensive income, net of tax of $0; $0; $(821); and $(13), respectively		--			1			(821	)		20
Change in pension and post-retirement obligations, net of tax of $(547); $(869); $(11,064) and $(1,741), respectively		1,313			1,219			(7,343	)		2,437
Less: Reclassification adjustment for sales ofavailable-for-sale securities, net of tax of $770		--			--			--			(1,078	)
Total other comprehensive (loss) income, net of tax		(15,806	)		54,758			(56,421	)		55,412
Total comprehensive income, net of tax		$91,548			$170,013			$157,485			$274,624

See accompanying notes to the consolidated financial statements.

2

NEW YORK COMMUNITY BANCORP, INC.

CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY

(in thousands, except share data)

(unaudited)

	For the
	Six Months Ended
	June 30, 2018
Preferred Stock (Par Value: $0.01):
Balance at beginning of year		$	502,840
Balance at end of period			502,840
Common Stock (Par Value: $0.01):
Balance at beginning of year			4,891
Shares issued for restricted stock awards (1,366,969 shares)			13
Balance at end of period			4,904
Paid-in Capital in Excess of Par:
Balance at beginning of year			6,072,559
Shares issued for restricted stock awards, net of forfeitures			(8,879)
Compensation expense related to restricted stock awards			18,714
Balance at end of period			6,082,394
Retained Earnings:
Balance at beginning of year			237,868
Net income			213,906
Dividends paid on common stock ($0.34 per share)			(166,607)
Dividends paid on preferred stock ($31.88 per share)			(16,414)
Effect of adopting ASUNo. 2016-01			260
Effect of adopting ASUNo. 2018-02			2,546
Balance at end of period			271,559
Treasury Stock, at Cost:
Balance at beginning of year			(7,615)
Purchase of common stock (150,250 shares)			(2,008)
Shares issued for restricted stock awards (672,634 shares)			8,866
Balance at end of period			(757)
Accumulated Other Comprehensive Loss, Net of Tax:
Balance at beginning of year			(15,167)
Effect of adopting ASU No. 2018-02			(2,546)
Other comprehensive loss, net of tax			(53,875)
Balance at end of period			(71,588)
Total stockholders’ equity		$	6,789,352

See accompanying notes to the consolidated financial statements.

3

NEW YORK COMMUNITY BANCORP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

	For the Six Months Ended June 30,
	2018			2017
Cash Flows from Operating Activities:
Net income		$213,906		$	219,212
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for (recovery of) loan losses		14,285			(10,269	)
Depreciation		16,549			16,001
Amortization of discounts and premiums, net		(3,095	)		(2,130	)
Amortization of core deposit intangibles		--			184
Net gain on sales of securities		--			(28,915	)
Gain on trading securities activity		(178	)		--
Net gain on sales of loans		(178	)		(10,501	)
Stock-based compensation		18,714			18,195
Deferred tax expense		4,620			27,766
Changes in operating assets and liabilities:
Decrease in other assets		10,140			101,612
Increase in other liabilities		36,492			51,393
Purchases of securities held for trading		(113,615	)		--
Proceeds from sales of securities held for trading		113,793			--
Origination of loans held for sale		--			(1,122,084	)
Proceeds from sales of loans originated for sale		35,258			1,275,991
Net cash provided by operating activities		346,691			536,455
Cash Flows from Investing Activities:
Proceeds from repayment of securities held to maturity		--			175,375
Proceeds from repayment of securities available for sale		416,555			2,614
Proceeds from sales of securities held to maturity		--			547,925
Proceeds from sales of securities available for sale		--			139,009
Purchase of securities held to maturity		--			(13,030	)
Purchase of securities available for sale		(1,116,898	)		(84,000	)
Redemption of Federal Home Loan Bank stock		51,139			65,161
Purchases of Federal Home Loan Bank stock		(100,395	)		(63,294	)
Proceeds from bank-owned life insurance		9,457			--
Proceeds from sales of loans		78,058			364,164
Other changes in loans, net		(1,149,413	)		(89,365	)
Purchase of premises and equipment, net		(7,619	)		(22,648	)
Net cash (used in) provided by investing activities		(1,819,116	)		1,021,911
Cash Flows from Financing Activities:
Net increase in deposits		453,682			5,662
Net decrease in short-term borrowed funds		--			(460,000	)
Proceeds from long-term borrowed funds		3,450,000			--
Repayments of long-term borrowed funds		(2,570,000	)		(850,000	)
Net proceeds from issuance of preferred stock		--			502,840
Cash dividends paid on common stock		(166,607	)		(166,031	)
Cash dividends paid on preferred stock		(16,414	)		(8,207	)
Payments relating to treasury shares received for restricted stock award tax payments		(2,008	)		(10,634	)
Net cash provided by (used in) financing activities		1,148,653			(986,370	)
Net (decrease) increase in cash and cash equivalents		(323,772	)		571,996
Cash and cash equivalents at beginning of period		2,528,169			557,850
Cash and cash equivalents at end of period		$2,204,397		$	1,129,846
Supplemental information:
Cash paid for interest		$280,653		$	214,315
Cash paid for income taxes		13,884			67,651
Non-cash investing and financing activities:
Transfers to repossessed assets from loans		$2,461		$	9,558
Transfer of loans from held for investment to held for sale		77,880			1,843,765
Shares issued for restricted stock awards		8,879			10,312
Securities transferred from held to maturity to available for sale		--			3,040,305

See accompanying notes to the consolidated financial statements.

4

NEW YORK COMMUNITY BANCORP, INC.

NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Note 1. Organization and Basis of Presentation

Organization

New York Community Bancorp, Inc. (on a stand-alone basis, the Parent Company or, collectively with its subsidiaries, the Company) was organized under Delaware law on July 20, 1993 and is the holding company for New York Community Bank and New York Commercial Bank (hereinafter referred to as the Community Bank and the Commercial Bank, respectively, and collectively as the Banks). For the purpose of these Consolidated Financial Statements, the Community Bank and the Commercial Bank refer not only to the respective banks but also to their respective subsidiaries.

The Community Bank is the primary banking subsidiary of the Company, which was formerly known as Queens County Bancorp, Inc. Founded on April 14, 1859 and formerly known as Queens County Savings Bank, the Community Bank converted from a state-chartered mutual savings bank to the capital stock form of ownership on November 23, 1993, at which date the Company issued its initial offering of common stock (par value: $0.01 per share) at a price of $25.00 per share ($0.93 per share on a split-adjusted basis, reflecting the impact of nine stock splits between 1994 and 2004). The Commercial Bank was established on December 30, 2005.

Reflecting its growth through acquisitions, the Community Bank currently operates 223 branches, two of which operate directly under the Community Bank name. The remaining 221 Community Bank branches operate through seven divisional banks: Queens County Savings Bank, Roslyn Savings Bank, Richmond County Savings Bank, and Roosevelt Savings Bank in New York; Garden State Community Bank in New Jersey; AmTrust Bank in Florida and Arizona; and Ohio Savings Bank in Ohio.

The Commercial Bank currently operates 30 branches in Manhattan, Queens, Brooklyn, Westchester County, and Long Island (all in New York), including 18 branches that operate under the Atlantic Bank name.

Basis of Presentation

The following is a description of the significant accounting and reporting policies that the Company and its subsidiaries follow in preparing and presenting their consolidated financial statements, which conform to GAAP and to general practices within the banking industry. The preparation of financial statements in conformity with GAAP requires the Company to make estimates and judgments that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. Estimates that are particularly susceptible to change in the near term are used in connection with the determination of the allowances for loan losses and the evaluation of goodwill for impairment.

The accompanying consolidated financial statements include the accounts of the Company and other entities in which the Company has a controlling financial interest. All inter-company accounts and transactions are eliminated in consolidation. The Company currently has certain unconsolidated subsidiaries in the form of wholly-owned statutory business trusts, which were formed to issue guaranteed capital securities. See Note 7, Borrowed Funds, for additional information regarding these trusts.

Note 2. Computation of Earnings per Common Share

Basic EPS is computed by dividing the net income available to common shareholders by the weighted average number of common shares outstanding during the period. Diluted EPS is computed using the same method as basic EPS, however, the computation reflects the potential dilution that would occur if outstandingin-the-money stock options were exercised and converted into common stock.

Unvested stock-based compensation awards containingnon-forfeitable rights to dividends paid on the Company’s common stock are considered participating securities, and therefore are included in thetwo-class method for calculating EPS. Under thetwo-class method, all earnings (distributed and undistributed) are allocated to common shares and participating securities based on their respective rights to receive dividends on the common stock. The Company grants restricted stock to certain employees under its stock-based compensation plan. Recipients receive cash dividends during the vesting periods of these awards, including on the unvested portion of such awards. Since these dividends arenon-forfeitable, the unvested awards are considered participating securities and therefore have earnings allocated to them.

5

The following table presents the Company’s computation of basic and diluted EPS for the periods indicated:

	Three Months Ended						Six Months Ended
	June 30,						June 30,
(in thousands, except share and per share amounts)	2018			2017			2018			2017
Net income available to common shareholders		$99,147			$107,048			$197,492			$211,005
Less: Dividends paid on and earnings allocated to participating securities		(1,267	)		(873	)		(2,524	)		(1,693	)
Earnings applicable to common stock		$97,880			$106,175			$194,968			$209,312
Weighted average common shares outstanding		488,530,527			487,282,404			488,336,395			486,899,209
Basic earnings per common share		$0.20			$0.22			$0.40			$0.43
Earnings applicable to common stock		$97,880			$106,175			$194,968			$209,312
Weighted average common shares outstanding		488,530,527			487,282,404			488,336,395			486,899,209
Potential dilutive common shares		--			--			--			--
Total shares for diluted earnings per share computation		488,530,527			487,282,404			488,336,395			486,899,209
Diluted earnings per common share and common share equivalents		$0.20			$0.22			$0.40			$0.43

Note 3. Reclassifications Out of Accumulated Other Comprehensive Loss

(in thousands)	For the Six Months Ended June 30, 2018
Details about     Accumulated Other Comprehensive Loss	Amount Reclassified from Accumulated Other Comprehensive Loss(1)			Affected Line Item in the Consolidated Statement of Operations and Comprehensive Income (Loss)
Unrealized gains (losses) on debt securitiesavailable-for-sale		$	--	Net (loss) gain on securities
			--	Income tax expense
		$	--	Total net (loss) gain on securities
Amortization of defined benefit pension plan items:
Past service liability		$	124	Included in the computation of net periodic (credit) expense(2)
Actuarial losses			(3,744)	Included in the computation of net periodic (credit) expense(2)
			(3,620)	Total before tax
			1,065	Tax benefit
			$(2,555)	Amortization of defined benefit pension plan items, net of tax
Total reclassifications for the period			$(2,555)

(1) Amounts in parentheses indicate expense items.

(2) See Note 8, “Pension and Other Post-Retirement Benefits,” for additional information.

6

Note 4. Securities

The following tables summarize the Company’s portfolio of debt securities available for sale and equity investments with readily determinable fair values at June 30, 2018 and December 31, 2017:

	June 30, 2018
				Gross			Gross
	Amortized			Unrealized			Unrealized
(in thousands)	Cost			Gain			Loss			Fair Value
Debt securities available-for-sale
Mortgage-Related Debt Securities:
GSE certificates		$	1,936,949		$	11,307		$	24,840		$	1,923,416
GSE CMOs			658,435			5,755			4,418			659,772
Total mortgage-related debt securities		$	2,595,384		$	17,062		$	29,258		$	2,583,188
Other Debt Securities:
U. S. Treasury securities		$	199,839		$	--		$	143		$	199,696
GSE debentures			562,866			929			9,146			554,649
Asset-backed securities(1)			280,755			201			158			280,798
Municipal bonds			69,546			178			2,119			67,605
Corporate bonds			379,069			9,922			898			388,093
Capital trust notes			48,252			6,478			5,876			48,854
Total other debt securities		$	1,540,327		$	17,708		$	18,340		$	1,539,695
Total debt securities available for sale(2)		$	4,135,711		$	34,770		$	47,598		$	4,122,883
Equity securities:
Preferred stock		$	15,292		$	--		$	184		$	15,108
Mutual funds and common stock(3)			16,874			346			562			16,658
Total equity securities		$	32,166		$	346		$	746		$	31,766
Total securities		$	4,167,877		$	35,116		$	48,344		$	4,154,649

(1) The underlying assets of the asset-backed securities are substantially guaranteed by the U.S. Government.

(2) The amortized cost includes thenon-credit portion of OTTI recorded in AOCL. At June 30, 2018, thenon-credit portion of OTTI recorded in AOCL was $8.6 million before taxes.

(3) Primarily consists of mutual funds that areCRA-qualified investments.

	December 31, 2017
				Gross			Gross
	Amortized			Unrealized			Unrealized
(in thousands)	Cost			Gain			Loss			Fair Value
Mortgage-Related Securities:
GSE certificates		$	2,023,677		$	46,364		$	1,199		$	2,068,842
GSE CMOs			536,284			14,446			826			549,904
Total mortgage-related securities		$	2,559,961		$	60,810		$	2,025		$	2,618,746
Other Securities:
U. S. Treasury obligations		$	199,960		$	--		$	62		$	199,898
GSE debentures			473,879			2,044			2,665			473,258
Municipal bonds			70,381			540			801			70,120
Corporate bonds			79,702			11,073			--			90,775
Capital trust notes			48,230			6,498			8,632			46,096
Preferred stock			15,292			142			--			15,434
Mutual funds and common stock(1)			16,874			487			261			17,100
Total other securities		$	904,318		$	20,784		$	12,421		$	912,681
Total securities available for sale(2)		$	3,464,279		$	81,594		$	14,446		$	3,531,427

(1) Primarily consists of mutual funds that areCRA-qualified investments.

(2) The amortized cost includes thenon-credit portion of OTTI recorded in AOCL. At December 31, 2017, thenon-credit portion of OTTI recorded in AOCL was $8.6 million before taxes.

At June 30, 2018 and December 31, 2017, respectively, the Company had $653.1 million and $603.8 million ofFHLB-NY stock, at cost. The Company maintains an investment inFHLB-NY stock partly in conjunction with its membership in the FHLB and partly related to its access to the FHLB funding it utilizes.

7

The following table summarizes the gross proceeds and gross realized gains from the sale ofavailable-for-sale securities during the six months ended June 30, 2018 and 2017:

	For the Six Months Ended
	June 30,
(in thousands)	2018			2017
Gross proceeds		$	--	$139,009
Gross realized gains			--	1,986

In the following table, the beginning balance represents the credit loss component for debt securities on which OTTI occurred prior to January 1, 2018. For credit-impaired debt securities, OTTI recognized in earnings after that date is presented as an addition in two components, based upon whether the current period is the first time a debt security was credit-impaired (initial credit impairment) or is not the first time a debt security was credit-impaired (subsequent credit impairment).

	For the
	Six Months Ended
(in thousands)	June 30, 2018
Beginning credit loss amount as of December 31, 2017		$196,333
Add: Initial other-than-temporary credit losses		--
Subsequent other-than-temporary credit losses		--
Amount previously recognized in AOCL		--
Less: Realized losses for securities sold		--
Securities intended or required to be sold		--
Increase in cash flows on debt securities		30
Ending credit loss amount as of June 30, 2018		$196,303

8

The following table summarizes, by contractual maturity, the amortized cost of securities at June 30, 2018:

	Mortgage- Related Securities			Average Yield			U.S. Government and GSE Obligations			Average Yield			State, County, and Municipal			Average Yield (1)			Other Debt Securities (2)			Average Yield			Fair Value
(dollars in thousands)
Available-for-Sale Debt Securities:(3)
Due within one year		$	--		--	%		$	199,839		1.70	%		$	149		6.51	%		$	--		--	%		$	199,846
Due from one to five years			1,219,407		3.34				6,950		3.84				293		6.63				48,648		3.86				1,283,154
Due from five to ten years			557,628		3.39				471,325		3.11				--		--				330,421		3.98				1,359,372
Due after ten years			818,349		2.94				84,591		3.09				69,104		2.88				329,007		3.24				1,280,511
Total debt securities available for sale		$	2,595,384		3.22	%		$	762,705		2.74	%		$	69,546		2.90	%		$	708,076		3.63	%		$	4,122,883

(1) Not presented on atax-equivalent basis.

(2) Includes corporate bonds, capital trust notes, and asset-backed securities.

(3) As equity securities have no contractual maturity, they have been excluded from this table.

The following table presents securities having a continuous unrealized loss position for less than twelve months and for twelve months or longer as of June 30, 2018:

	Less than Twelve Months						Twelve Months or Longer						Total
(in thousands)	Fair Value			Unrealized Loss			Fair Value			Unrealized Loss			Fair Value			Unrealized Loss
Temporarily Impaired Securities:
U. S. Treasury securities		$	199,695		$	143		$	--		$	--		$	199,695		$	143
U. S. Government agency and GSE obligations			524,847			9,146			--			--			524,847			9,146
GSE certificates			959,158			23,556			19,434			1,284			978,592			24,840
GSE CMOs			329,114			4,418			--			--			329,114			4,418
Asset-backed securities			112,408			158			--			--			112,408			158
Municipal bonds			--			--			50,087			2,119			50,087			2,119
Corporate bonds			293,218			898			--			--			293,218			898
Capital trust notes			--			--			37,883			5,876			37,883			5,876
Equity securities			19,089			211			11,271			535			30,360			746
Total temporarily impaired securities		$	2,437,529		$	38,530		$	118,675		$	9,814		$	2,556,204		$	48,344

9

The following table presents securities having a continuous unrealized loss position for less than twelve months and for twelve months or longer as of December 31, 2017:

	Less than Twelve Months						Twelve Months or Longer						Total
(in thousands)	Fair Value			Unrealized Loss			Fair Value			Unrealized Loss			Fair Value			Unrealized Loss
Temporarily ImpairedAvailable-for-Sale Securities:
GSE certificates		$	232,546		$	535		$	20,440		$	664		$	252,986		$	1,199
GSE debentures			333,045			2,665			--			--			333,045			2,665
GSE CMOs			118,694			826			--			--			118,694			826
U. S. Treasury obligations			199,898			62			--			--			199,898			62
Municipal bonds			11,169			259			41,054			542			52,223			801
Capital trust notes			--			--			35,105			8,632			35,105			8,632
Equity securities			--			--			11,545			261			11,545			261
Total temporarily impairedavailable-for-sale securities		$	895,352		$	4,347		$	108,144		$	10,099		$	1,003,496		$	14,446

10

An OTTI loss on impaired debt securities must be fully recognized in earnings if an investor has the intent to sell the debt security, or if it is more likely than not that the investor will be required to sell the debt security before recovery of its amortized cost. However, even if an investor does not expect to sell a debt security, it must evaluate the expected cash flows to be received and determine if a credit loss has occurred. In the event that a credit loss occurs, only the amount of impairment associated with the credit loss is recognized in earnings. Amounts of impairment relating to factors other than credit losses are recorded in AOCL.

At June 30, 2018, the Company had unrealized losses on certain GSE obligations, U.S. Treasury obligations, municipal bonds, corporate bonds, asset-backed securities, capital trust notes, and equity securities. The unrealized losses on the Company’s GSE obligations, U.S. Treasury obligations, municipal bonds, corporate bonds, asset-backed securities and capital trust notes at June 30, 2018 were primarily caused by movements in market interest rates and spread volatility, rather than credit risk. These securities are not expected to be settled at a price that is less than the amortized cost of the Company’s investment.

The Company reviews quarterly financial information related to its investments in capital trust notes, as well as other information that is released by each of the issuers of such notes, to determine their continued creditworthiness. The Company continues to monitor these investments and currently estimates that the present value of expected cash flows is not less than the amortized cost of the securities. It is possible that these securities will perform worse than is currently expected, which could lead to adverse changes in cash flows from these securities and potential OTTI losses in the future. Future events that could trigger material unrecoverable declines in the fair values of the Company’s investments, and thus result in potential OTTI losses, include, but are not limited to, government intervention; deteriorating asset quality and credit metrics; significantly higher levels of default and loan loss provisions; losses in value on the underlying collateral; net operating losses; and illiquidity in the financial markets.

The Company considers a decline in the fair value of equity securities to be other than temporary if the Company does not expect to recover the entire amortized cost basis of the security. The unrealized losses on the Company’s equity securities at June 30, 2018 were caused by market volatility. The Company evaluated the near-term prospects of recovering the fair value of these securities, together with the severity and duration of impairment to date, and determined that they were not other-than-temporarily impaired. Nonetheless, it is possible that these equity securities will perform worse than is currently expected, which could lead to adverse changes in their fair value, or to the failure of the securities to fully recover in value as currently anticipated by management. Either event could cause the Company to record an OTTI loss in a future period. Events that could trigger a material decline in the fair value of these securities include, but are not limited to, deterioration in the equity markets; a decline in the quality of the loan portfolio of the issuer in which the Company has invested; and the recording of higher loan loss provisions and net operating losses by such issuer.

The investment securities designated as having a continuous loss position for twelve months or more at both June 30, 2018 and December 31, 2017 consisted of six agency mortgage-related securities, five capital trust notes, three municipal bonds, and one mutual fund. At June 30, 2018, the fair value of securities having a continuous loss position for twelve months or more was 7.6% below the collective amortized cost of $128.5 million. At December 31, 2017, the fair value of such securities was 8.5% below the collective amortized cost of $118.2 million. At June 30, 2018 and December 31, 2017, the combined market value of the respective securities represented unrealized losses of $9.8 million and $10.1 million, respectively.

11

Note 5. Loans

The following table sets forth the composition of the loan portfolio at the dates indicated:

	June 30, 2018						December 31, 2017
(dollars in thousands)	Amount				Percent of Loans Held for Investment		Amount				Percent of Loans Held for Investment
Loans Held for Investment:
Mortgage Loans:
Multi-family		$	29,211,541			74.10%		$	28,074,709			73.19%
Commercial real estate			7,153,868			18.15			7,322,226			19.09
One-to-four family			449,419			1.14			477,228			1.24
Acquisition, development, and construction			424,827			1.08			435,825			1.14
Total mortgage loans held for investment		$	37,239,655			94.47		$	36,309,988			94.66
Other Loans:
Commercial and industrial			1,535,618			3.90			1,377,964			3.59
Lease financing, net of unearned income of $59,088 and $65,041, respectively			634,821			1.61			662,610			1.73
Total commercial and industrial loans(1)			2,170,439			5.51			2,040,574			5.32
Other			8,663			0.02			8,460			0.02
Total other loans held for investment			2,179,102			5.53			2,049,034			5.34
Total loans held for investment		$	39,418,757			100.00%		$	38,359,022			100.00%
Net deferred loan origination costs			29,068						28,949
Allowance for losses onnon-covered loans			(160,652	)					(158,046	)
Loans held for investment, net		$	39,287,173					$	38,229,925
Loans held for sale			--						35,258
Total loans, net		$	39,287,173					$	38,265,183

(1) Includes specialty finance loans and leases of $1.7 billion at June 30, 2018 and December 31, 2017, and other C&I loans of $491.7 million and $500.8 million, respectively, at June 30, 2018 and December 31, 2017.

Loans

Loans Held for Investment

The majority of the loans the Company originates for investment are multi-family loans, most of which are collateralized bynon-luxury apartment buildings in New York City with rent-regulated units and below-market rents. In addition, the Company originates CRE loans, most of which are collateralized by income-producing properties such as office buildings, retail centers,mixed-use buildings, and multi-tenanted light industrial properties that are located in New York City and on Long Island.

To a lesser extent, the Company also originates ADC loans for investment.One-to-four family loans held for investment were originated through the Company’s former mortgage banking operation and primarily consisted of jumbo prime adjustable rate mortgages made to borrowers with a solid credit history.

ADC loans are primarily originated for multi-family and residential tract projects in New York City and on Long Island. C&I loans consist of asset-based loans, equipment loans and leases, and dealer floor-plan loans (together, specialty finance loans and leases) that generally are made to large corporate obligors, many of which are publicly traded, carry investment grade or near-investment grade ratings, and participate in stable industries nationwide; and other C&I loans that primarily are made to small andmid-size businesses in Metro New York. Other C&I loans are typically made for working capital, business expansion, and the purchase of machinery and equipment.

The repayment of multi-family and CRE loans generally depends on the income produced by the underlying properties which, in turn, depends on their successful operation and management. To mitigate the potential for credit losses, the Company underwrites its loans in accordance with credit standards it considers to be prudent, looking first at the consistency of the cash flows being produced by the underlying property. In addition, multi-family buildings, CRE properties, and ADC projects are inspected as a prerequisite to approval, and independent appraisers, whose appraisals are carefully reviewed by the Company’sin-house appraisers, perform appraisals on the collateral properties. In many cases, a second independent appraisal review is performed.

12

To further manage its credit risk, the Company’s lending policies limit the amount of credit granted to any one borrower and typically require conservative debt service coverage ratios andloan-to-value ratios. Nonetheless, the ability of the Company’s borrowers to repay these loans may be impacted by adverse conditions in the local real estate market and the local economy. Accordingly, there can be no assurance that its underwriting policies will protect the Company from credit-related losses or delinquencies.

ADC loans typically involve a higher degree of credit risk than loans secured by improved or owner-occupied real estate. Accordingly, borrowers are required to provide a guarantee of repayment and completion, and loan proceeds are disbursed as construction progresses, as certified byin-house inspectors or third-party engineers. The Company seeks to minimize the credit risk on ADC loans by maintaining conservative lending policies and rigorous underwriting standards. However, if the estimate of value proves to be inaccurate, the cost of completion is greater than expected, or the length of time to complete and/or sell or lease the collateral property is greater than anticipated, the property could have a value upon completion that is insufficient to assure full repayment of the loan. This could have a material adverse effect on the quality of the ADC loan portfolio, and could result in losses or delinquencies. In addition, the Company utilizes the same stringent appraisal process for ADC loans as it does for its multi-family and CRE loans.

To minimize the risk involved in specialty finance lending and leasing, the Company participates in syndicated loans that are brought to it, and equipment loans and leases that are assigned to it, by a select group of nationally recognized sources who have had long-term relationships with its experienced lending officers. Each of these credits is secured with a perfected first security interest or outright ownership in the underlying collateral, and structured as senior debt or as anon-cancelable lease. To further minimize the risk involved in specialty finance lending and leasing, each transaction isre-underwritten. In addition, outside counsel is retained to conduct a further review of the underlying documentation.

To minimize the risks involved in other C&I lending, the Company underwrites such loans on the basis of the cash flows produced by the business; requires that such loans be collateralized by various business assets, including inventory, equipment, and accounts receivable, among others; and typically requires personal guarantees. However, the capacity of a borrower to repay such a C&I loan is substantially dependent on the degree to which the business is successful. In addition, the collateral underlying such loans may depreciate over time, may not be conducive to appraisal, or may fluctuate in value, based upon the results of operations of the business.

Included in loans held for investment at June 30, 2018 were loans of $55.6 million to officers, directors, and their related interests and parties. There were no loans to principal shareholders at that date.

Loans Held for Sale

At June 30, 2018 the Company had no loans held for sale as compared to $35.3 million at December 31, 2017. At December 31, 2017, all loans held for sale wereone-to-four family loans.

Asset Quality

The following table presents information regarding the quality of the Company’s loans held for investment at June 30, 2018:

(in thousands)	Loans 30-89 Days  Past Due			Non- Accrual Loans			Loans 90 Days or More Delinquent and Still Accruing Interest			Total  Past Due  Loans			Current   Loans			Total Loans Receivable
Multi-family		$	5		$	5,408		$	--		$	5,413		$	29,206,128		$	29,211,541
Commercial real estate			--			4,917			--			4,917			7,148,951			7,153,868
One-to-four family			214			1,669			--			1,883			447,536			449,419
Acquisition, development, and construction			--			--			--			--			424,827			424,827
Commercial and industrial(1) (2 )			1,994			44,483			--			46,477			2,123,962			2,170,439
Other			4,065			4			--			4,069			4,594			8,663
Total		$	6,278		$	56,481		$	--		$	62,759		$	39,355,998		$	39,418,757

(1) Includes $2.0 million and $43.5 million of taxi medallion-related loans that were 30 to 89 days past due and 90 days or more past due, respectively.

(2) Includes lease financing receivables, all of which were current.

13

The following table presents information regarding the quality of the Company’s loans held for investment at December 31, 2017:

							Loans
							90 Days or More
	Loans			Non-			Delinquent and			Total
	30-89 Days			Accrual			Still Accruing			Past Due			Current			Total Loans
(in thousands)	Past Due			Loans			Interest			Loans			Loans			Receivable
Multi-family		$	1,258		$	11,078		$	--		$	12,336		$	28,062,373		$	28,074,709
Commercial real estate			13,227			6,659			--			19,886			7,302,340			7,322,226
One-to-four family			585			1,966			--			2,551			474,677			477,228
Acquisition, development, and construction			--			6,200			--			6,200			429,625			435,825
Commercial and industrial(1) (2)			2,711			47,768			--			50,479			1,990,095			2,040,574
Other			8			11			--			19			8,441			8,460
Total		$	17,789		$	73,682		$	--		$	91,471		$	38,267,551		$	38,359,022

(1) Includes $2.7 million and $46.7 million of taxi medallion-related loans that were 30 to 89 days past due and 90 days or more past due, respectively.

(2) Includes lease financing receivables, all of which were current.

The following table summarizes the Company’s portfolio of loans held for investment by credit quality indicator at June 30, 2018:

	Mortgage Loans										Other Loans
							Acquisition,
					One-to-		Development,		Total		Commercial
	Multi-		Commercial		Four		and		Mortgage		and				Total Other
(in thousands)	Family		Real Estate		Family		Construction		Loans		Industrial(1)		Other		Loans
Credit Quality Indicator:
Pass	$	29,019,539	$	7,101,257	$	444,093	$	341,154	$	36,906,043	$	2,080,569	$	8,659	$	2,089,228
Special mention		172,517		46,973		3,657		74,121		297,268		16,302		--		16,302
Substandard		19,485		5,638		1,669		9,552		36,344		73,568		4		73,572
Doubtful		--		--		--		--		--		--		--		--
Total	$	29,211,541	$	7,153,868	$	449,419	$	424,827	$	37,239,655	$	2,170,439	$	8,663	$	2,179,102

(1) Includes lease financing receivables, all of which were classified as Pass.

The following table summarizes the Company’s portfolio of loans held for investment by credit quality indicator at December 31, 2017:

	Mortgage Loans										Other Loans
							Acquisition,
					One-to-		Development,		Total		Commercial
	Multi-		Commercial		Four		and		Mortgage		and				Total Other
(in thousands)	Family		Real Estate		Family		Construction		Loans		Industrial(1)		Other		Loans
Credit Quality Indicator:
Pass	$	27,874,330	$	7,255,100	$	471,571	$	344,040	$	35,945,041	$	1,925,527	$	8,449	$	1,933,976
Special mention		125,752		47,123		3,691		76,033		252,599		20,883		--		20,883
Substandard		74,627		20,003		1,966		15,752		112,348		94,164		11		94,175
Doubtful		--		--		--		--		--		--		--		--
Total	$	28,074,709	$	7,322,226	$	477,228	$	435,825	$	36,309,988	$	2,040,574	$	8,460	$	2,049,034

(1) Includes lease financing receivables, all of which were classified as Pass.

The preceding classifications are the most current ones available and generally have been updated within the last twelve months. In addition, they follow regulatory guidelines and can generally be described as follows: pass loans are of satisfactory quality; special mention loans have potential weaknesses that deserve management’s close attention; substandard loans are inadequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged (these loans have a well-defined weakness and there is a possibility that the Company will sustain some loss); and doubtful loans, based on existing circumstances, have weaknesses that make collection or liquidation in full highly questionable and improbable. In addition,one-to-four family loans are classified based on the duration of the delinquency.

14

Troubled Debt Restructurings

The Company is required to account for certainheld-for-investment loan modifications and restructurings as TDRs. In general, a modification or restructuring of a loan constitutes a TDR if the Company grants a concession to a borrower experiencing financial difficulty. A loan modified as a TDR generally is placed onnon-accrual status until the Company determines that future collection of principal and interest is reasonably assured, which requires, among other things, that the borrower demonstrate performance according to the restructured terms for a period of at least six consecutive months.

In an effort to proactively manage delinquent loans, the Company has selectively extended to certain borrowers concessions such as rate reductions, extension of maturity dates, and forbearance agreements. As of June 30, 2018, loans on which concessions were made with respect to rate reductions and/or extension of maturity dates amounted to $39.9 million; loans on which forbearance agreements were reached amounted to $1.8 million.

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

	June 30, 2018									December 31, 2017
(in thousands)	Accruing			Non-Accrual			Total			Accruing			Non-Accrual			Total
Loan Category:
Multi-family		$	816		$	5,174		$	5,990		$	824		$	8,061		$	8,885
Commercial real estate			--			356			356			--			368			368
One-to-four family			--			1,043			1,043			--			1,066			1,066
Acquisition, development, and construction			9,552			--			9,552			8,652			--			8,652
Commercial and industrial			--			24,759			24,759			177			26,408			26,585
Total		$	10,368		$	31,332		$	41,700		$	9,653		$	35,903		$	45,556

The eligibility of a borrower forwork-out concessions of any nature depends upon the facts and circumstances of each loan, which may change from period to period, and involves judgment by Company personnel regarding the likelihood that the concession will result in the maximum recovery for the Company.

The financial effects of the Company’s TDRs for the three months ended June 30, 2018 and 2017 are summarized as follows:

	For the Three Months Ended June 30, 2018
									Weighted Average
									Interest Rate
			Pre-Modification			Post-Modification
	Number		Recorded			Recorded			Pre-			Post-			Charge-off			Capitalized
(dollars in thousands)	of Loans		Investment			Investment			Modification			Modification			Amount			Interest
Loan Category:
Commercial and industrial		6		$	2,613		$	1,420		3.27	%		3.05	%		$	1,158		$	--
	For the Three Months Ended June 30, 2017
									Weighted Average
									Interest Rate
			Pre-Modification			Post-Modification
	Number		Recorded			Recorded			Pre-			Post-			Charge-off			Capitalized
(dollars in thousands)	of Loans		Investment			Investment			Modification			Modification			Amount			Interest
Loan Category:
One-to-four family		3		$	544		$	657		5.90	%		2.00	%		$	--		$	7
Commercial and industrial		13			22,752			18,722		3.49			3.45				825			--
Total		16		$	23,296		$	19,379								$	825		$	7

15

The financial effects of the Company’s TDRs for the six months ended June 30, 2018 and 2017 are summarized as follows:

	For the Six Months Ended June 30, 2018
									Weighted Average
									Interest Rate
			Pre-Modification			Post-Modification
	Number		Recorded			Recorded			Pre-			Post-			Charge-off			Capitalized
(dollars in thousands)	of Loans		Investment			Investment			Modification			Modification			Amount			Interest
Loan Category:
Acquisition, development, and construction		1		$	900		$	900		4.50	%		4.50	%		$	--		$	--
Commercial and industrial		12			5,780			3,174		3.27			3.14				2,476			--
Total		13		$	6,680		$	4,074								$	2,476		$	--
	For the Six Months Ended June 30, 2017
									Weighted Average
									Interest Rate
			Pre-Modification			Post-Modification
	Number		Recorded			Recorded			Pre-			Post-			Charge-off			Capitalized
(dollars in thousands)	of Loans		Investment			Investment			Modification			Modification			Amount			Interest
Loan Category:
Multi-family		4		$	809		$	994		5.93	%		2.21	%		$	--		$	12
Commercial and industrial		30			30,714			23,151		3.45			3.45				4,104			--
Total		34		$	31,523		$	24,145								$	4,104		$	12

At June 30, 2018, six C&I loans, in the amount of $1.7 million that had been modified as a TDR during the twelve months ended at that date were in payment default.

The Company does not consider a payment to be in default when the loan is in forbearance, or otherwise granted a delay of payment, when the agreement to forebear or allow a delay of payment is part of a modification.

Subsequent to the modification, the loan is not considered to be in default until payment is contractually past due in accordance with the modified terms. However, the Company does consider a loan with multiple modifications or forbearance periods to be in default, and would also consider a loan to be in default if the borrower were in bankruptcy or if the loan were partially charged off subsequent to modification.

Note 6. Allowance for Loan Losses

The following tables provide additional information regarding the Company’s allowance for loan losses based upon the method of evaluating loan impairment:

(in thousands)	Mortgage		Other		Total
Allowances for Loan Losses at June 30, 2018:
Loans individually evaluated for impairment	$	--	$	39	$	39
Loans collectively evaluated for impairment		129,697		30,916		160,613
Total	$	129,697	$	30,955	$	160,652
(in thousands)	Mortgage		Other		Total
Allowances for Loan Losses at December 31, 2017:
Loans collectively evaluated for impairment	$	128,275	$	29,771	$	158,046

16

The following tables provide additional information regarding the methods used to evaluate the Company’s loan portfolio for impairment:

(in thousands)	Mortgage		Other		Total
Loans Receivable at June 30, 2018:
Loans individually evaluated for impairment	$	20,886	$	45,348	$	66,234
Loans collectively evaluated for impairment		37,218,769		2,133,754		39,352,523
Total	$	37,239,655	$	2,179,102	$	39,418,757
(in thousands)	Mortgage		Other		Total
Loans Receivable at December 31, 2017:
Loans individually evaluated for impairment	$	31,747	$	48,810	$	80,557
Loans collectively evaluated for impairment		36,278,241		2,000,224		38,278,465
Total	$	36,309,988	$	2,049,034	$	38,359,022

Allowance for Loan Losses

The following table summarizes activity in the allowance for loan losses for the periods indicated:

	For the Six Months Ended June 30,
	2018									2017(1)
(in thousands)	Mortgage			Other			Total			Mortgage			Other			Total
Balance, beginning of period	$	128,275		$	29,771		$	158,046		$	125,416		$	32,874		$	158,290
Charge-offs		(5,444	)		(7,404	)		(12,848	)		(90	)		(17,646	)		(17,736	)
Recoveries		229			940			1,169			180			517			697
Provision for (recovery of)non-covered loan losses		6,637			7,648			14,285			(3,785	)		17,217			13,432
Balance, end of period	$	129,697		$	30,955		$	160,652		$	121,721		$	32,962		$	154,683

(1) Represents allowance for losses onnon-covered loans, excluding PCI loans.

The following table presents additional information about the Company’s impaired loans at June 30, 2018:

				Unpaid						Average			Interest
	Recorded			Principal			Related			Recorded			Income
(in thousands)	Investment			Balance			Allowance			Investment			Recognized
Impaired loans with no related allowance:
Multi-family		$	5,990		$	8,778		$	--		$	7,771		$	227
Commercial real estate			3,675			8,790			--			3,811			29
One-to-four family			1,669			1,722			--			1,861			24
Acquisition, development, and construction			9,552			10,452			--			11,619			287
Other			45,309			106,995			--			46,962			1,504
Total impaired loans with no related allowance		$	66,195		$	136,737		$	--		$	72,024		$	2,071
Impaired loans with an allowance recorded:
Multi-family		$	--		$	--		$	--		$	--		$	--
Commercial real estate			--			--			--			--			--
One-to-four family			--			--			--			--			--
Acquisition, development, and construction			--			--			--			--			--
Other			39			39			39			26			4
Total impaired loans with an allowance recorded		$	39		$	39		$	39		$	26		$	4
Total impaired loans:
Multi-family		$	5,990		$	8,778		$	--		$	7,771		$	227
Commercial real estate			3,675			8,790			--			3,811			29
One-to-four family			1,669			1,722			--			1,861			24
Acquisition, development, and construction			9,552			10,452			--			11,619			287
Other			45,348			107,034			39			46,988			1,508

17

Total impaired loans		$	66,234		$	136,776		$	39		$	72,050		$	2,075
The following table presents additional information about the Company’s impaired loans at December 31, 2017:
				Unpaid						Average			Interest
	Recorded			Principal			Related			Recorded			Income
(in thousands)	Investment			Balance			Allowance			Investment			Recognized
Impaired loans with no related allowance:
Multi-family		$	8,892		$	11,470		$	--		$	9,554		$	495
Commercial real estate			5,137			10,252			--			3,522			92
One-to-four family			1,966			2,072			--			2,489			50
Acquisition, development, and construction			15,752			25,952			--			10,976			575
Other			48,810			104,901			--			43,074			2,200
Total impaired loans with no related allowance		$	80,557		$	154,647		$	--		$	69,615		$	3,412
Impaired loans with an allowance recorded:
Multi-family		$	--		$	--		$	--		$	--		$	--
Commercial real estate			--			--			--			--			--
One-to-four family			--			--			--			--			--
Acquisition, development, and construction			--			--			--			--			--
Other			--			--			--			314			--
Total impaired loans with an allowance recorded		$	--		$	--		$	--		$	314		$	--
Total impaired loans:
Multi-family		$	8,892		$	11,470		$	--		$	9,554		$	495
Commercial real estate			5,137			10,252			--			3,522			92
One-to-four family			1,966			2,072			--			2,489			50
Acquisition, development, and construction			15,752			25,952			--			10,976			575
Other			48,810			104,901			--			43,388			2,200
Total impaired loans		$	80,557		$	154,647		$	--		$	69,929		$	3,412

Note 7. Borrowed Funds

The following table summarizes the Company’s borrowed funds at the dates indicated:

	June 30,			December 31,
(in thousands)	2018			2017
Wholesale Borrowings:
FHLB advances		$	13,234,500		$	12,104,500
Repurchase agreements			200,000			450,000
Total wholesale borrowings		$	13,434,500		$	12,554,500
Junior subordinated debentures			359,339			359,179
Total borrowed funds		$	13,793,839		$	12,913,679

The following table summarizes the Company’s repurchase agreements accounted for as secured borrowings at June 30, 2018:

	Remaining Contractual Maturity of the Agreements
	Overnight and			Up to						Greater than
(in thousands)	Continuous			30 Days			30–90 Days			90 Days
GSE obligations		$	--		$	--		$	--		$	200,000

At June 30, 2018 and December 31, 2017, the Company had $359.3 million and $359.2 million, respectively, of outstanding junior subordinated deferrable interest debentures (junior subordinated debentures) held by statutory business trusts (the Trusts) that issued guaranteed capital securities.

The Trusts are accounted for as unconsolidated subsidiaries, in accordance with GAAP. The proceeds of each issuance were invested in a series of junior subordinated debentures of the Company and the underlying assets of each statutory business trust are the relevant debentures. The Company has fully and unconditionally guaranteed the obligations under each trust’s

18

capital securities to the extent set forth in a guarantee by the Company to each trust. The Trusts’ capital securities are each subject to mandatory redemption, in whole or in part, upon repayment of the debentures at their stated maturity or earlier redemption.

The following junior subordinated debentures were outstanding at June 30, 2018:

Interest

Rate

Junior

of Capital

Subordinated

Capital

Securities

Debentures

Securities

and

Amount

Amount

Date of

First Optional

Issuer

Debentures

Outstanding

Outstanding

Original Issue

Stated Maturity

Redemption Date

(dollars in thousands)

New York Community Capital Trust V (BONUSESSMUnits)

6.000

%

$145,413

$139,062

Nov. 4, 2002

Nov. 1, 2051

Nov. 4, 2007 (1)

New York Community Capital Trust X

3.941

123,712

120,000

Dec. 14, 2006

Dec. 15, 2036

Dec. 15, 2011 (2)

PennFed Capital Trust III

5.591

30,928

30,000

June 2, 2003

June 15, 2033

June 15, 2008 (2)

New York Community Capital Trust XI

3.987

59,286

57,500

April 16, 2007

June 30, 2037

June 30, 2012 (2)

Total junior subordinated debentures

$359,339

$346,562

(1) Callable subject to certain conditions as described in the prospectus filed with the SEC on November 4, 2002.

(2) Callable from this date forward.

Note 8. Pension and Other Post-Retirement Benefits

The following table sets forth certain disclosures for the Company’s pension and post-retirement plans for the periods indicated:

	For the Three Months Ended June 30,
	2018						2017
				Post-						Post-
	Pension			Retirement			Pension			Retirement
(in thousands)	Benefits			Benefits			Benefits			Benefits
Components of net periodic (credit) expense:(1)
Interest cost		$	1,271		$	128		$	1,404		$	144
Expected return on plan assets			(4,035)			--			(4,073)			--
Amortization of prior-service costs			--			(62)			--			(62)
Amortization of net actuarial loss			1,795			76			2,053			68
Net periodic (credit) expense		$	(969)		$	142		$	(616)		$	150

(1) Amounts are included in G&A expense on the Consolidated Statements of Income and Comprehensive Income.

	For the Six Months Ended June 30,
	2018						2017
				Post-						Post-
	Pension			Retirement			Pension			Retirement
(in thousands)	Benefits			Benefits			Benefits			Benefits
Components of net periodic (credit) expense:(1)
Interest cost		$	2,543		$	256		$	2,808		$	288
Expected return on plan assets			(8,071)			--			(8,146)			--
Amortization of prior-service costs			--			(124)			--			(124)
Amortization of net actuarial loss			3,591			153			4,106			136
Net periodic (credit) expense		$	(1,937)		$	285		$	(1,232)		$	300

(1) Amounts are included in G&A expense on the Consolidated Statements of Income and Comprehensive Income.

The Company expects to contribute $1.3 million to its post-retirement plan to pay premiums and claims for the fiscal year ending December 31, 2018. The Company does not expect to make any contributions to its pension plan in 2018.

19

Note 9. Stock-Based Compensation

At June 30, 2018, the Company had a total of 4,822,248 shares available for grants as options, restricted stock, or other forms of related rights under the New York Community Bancorp, Inc. 2012 Stock Incentive Plan, which was approved by the Company’s shareholders at its Annual Meeting on June 7, 2012. The Company granted 2,458,523 shares of restricted stock during the six months ended June 30, 2018. The shares had an average fair value of $13.59 per share on the date of grant and a vesting period of five years. Thesix-month amount includes 38,000 shares that were granted in the second quarter with an average fair value of $12.48 per share on the date of grant. Compensation and benefits expense related to the restricted stock grants is recognized on a straight-line basis over the vesting period and totaled $18.7 million and $18.2 million, respectively, in the six months ended June 30, 2018 and 2017, including $9.0 million and $9.5 million in the three months ended at those dates.

The following table provides a summary of activity with regard to restricted stock awards in the six months ended June 30, 2018:

				Weighted Average
				Grant Date
	Number of Shares			Fair Value
Unvested at beginning of year		5,574,167			$15.38
Granted		2,458,523			13.59
Vested		(697,482	)		15.20
Canceled		(134,420	)		15.01
Unvested at end of period		7,200,788			14.79

As of June 30, 2018, unrecognized compensation cost relating to unvested restricted stock totaled $91.9 million. This amount will be recognized over a remaining weighted average period of 3.4 years.

Note 10. Fair Value Measurements

GAAP sets forth a definition of fair value, establishes a consistent framework for measuring fair value, and requires disclosure for each major asset and liability category measured at fair value on either a recurring ornon-recurring basis. GAAP also clarifies that fair value is an “exit” price, representing the amount that would be received when selling an asset, or paid when transferring a liability, in an orderly transaction between market participants. Fair value is thus a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows:

• Level 1 – Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

• Level 2 – Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

• Level 3 – Inputs to the valuation methodology are significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants use in pricing an asset or liability.

A financial instrument’s categorization within this valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

20

The following tables present assets and liabilities that were measured at fair value on a recurring basis as of June 30, 2018 and December 31, 2017, and that were included in the Company’s Consolidated Statements of Condition at those dates:

	Fair Value Measurements at June 30, 2018
	Quoted Prices
	in Active			Significant
	Markets for			Other			Significant
	Identical			Observable			Unobservable
	Assets			Inputs			Inputs			Netting		Total
(in thousands)	(Level 1)			(Level 2)			(Level 3)			Adjustments(1)		Fair Value
Assets:
Mortgage-Related Debt Securities Available for Sale:
GSE certificates		$	--		$	1,923,416		$	--		$ --		$	1,923,416
GSE CMOs			--			659,772			--		--			659,772
Total mortgage-related debt securities		$	--		$	2,583,188		$	--		$ --		$	2,583,188
Other Debt Securities Available for Sale:
U. S. Treasury securities		$	199,696		$	--		$	--		$ --		$	199,696
GSE debentures			--			554,649			--		--			554,649
Asset-backed securities			--			280,798			--		--			280,798
Municipal bonds			--			67,605			--		--			67,605
Corporate bonds			--			388,093			--		--			388,093
Capital trust notes			--			48,854			--		--			48,854
Total other debt securities		$	199,696		$	1,339,999		$	--		$ --		$	1,539,695
Total debt securities available for sale		$	199,696		$	3,923,187		$	--		$ --		$	4,122,883
Equity securities:
Preferred stock		$	15,108		$	--		$	--		$ --		$	15,108
Mutual funds and common stock			--			16,658			--		--			16,658
Total equity securities		$	15,108		$	16,658		$	--		$ --		$	31,766
Total securities		$	214,804		$	3,939,845		$	--		$ --		$	4,154,649
Other Assets:
Mortgage servicing rights		$	--		$	--		$	2,505		$ --		$	2,505

21

	Fair Value Measurements at December 31, 2017
	Quoted Prices
	in Active		Significant
	Markets for		Other		Significant
	Identical		Observable		Unobservable
	Assets		Inputs		Inputs		Netting		Total
(in thousands)	(Level 1)		(Level 2)		(Level 3)		Adjustments(1)		Fair Value
Assets:
Mortgage-Related Securities Available for Sale:
GSE certificates	$	--	$	2,068,842	$	--		$ --	$	2,068,842
GSE CMOs				549,904						549,904
Total mortgage-related securities	$	--	$	2,618,746	$	--		$ --	$	2,618,746
Other Securities Available for Sale:
U. S. Treasury Obligations	$	199,898	$	--	$	--		$ --	$	199,898
GSE debentures		--		473,258		--		--		473,258
Municipal bonds		--		70,120		--		--		70,120
Corporate bonds		--		90,775		--		--		90,775
Capital trust notes		--		46,096		--		--		46,096
Preferred stock		15,434		--		--		--		15,434
Mutual funds and common stock		--		17,100		--		--		17,100
Total other securities	$	215,332	$	697,349	$	--		$ --	$	912,681
Total securities available for sale	$	215,332	$	3,316,095	$	--		$  --	$	3,531,427
Other Assets:
Loans held for sale	$	--	$	35,258	$	--		$ --	$	35,258
Mortgage servicing rights		--		--		2,729		--		2,729

(1) Includes cash collateral received from, and paid to, counterparties.

(2) Includes $1.9 million to purchase Treasury options.

The Company reviews and updates the fair value hierarchy classifications for its assets on a quarterly basis. Changes from one quarter to the next that are related to the observability of inputs for a fair value measurement may result in a reclassification from one hierarchy level to another.

A description of the methods and significant assumptions utilized in estimating the fair values of securities follows:

Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities include highly liquid government securities and exchange-traded securities.

If quoted market prices are not available for a specific security, then fair values are estimated by using pricing models. These pricing models primarily use market-based or independently sourced market parameters as inputs, including, but not limited to, yield curves, interest rates, equity or debt prices, and credit spreads. In addition to observable market information, models incorporate transaction details such as maturity and cash flow assumptions. Securities valued in this manner would generally be classified within Level 2 of the valuation hierarchy, and primarily include such instruments as mortgage-related and corporate debt securities.

Periodically, the Company uses fair values supplied by independent pricing services to corroborate the fair values derived from the pricing models. In addition, the Company reviews the fair values supplied by independent pricing services, as well as their underlying pricing methodologies, for reasonableness. The Company challenges pricing service valuations that appear to be unusual or unexpected.

The Company carries loans held for sale at fair value. The fair value of loans held for sale is based on an exit price, representing the amount that would be received when selling an asset in an orderly transaction between market participants. Loans held for sale are classified within Level 2 of the valuation hierarchy.

MSRs do not trade in an active open market with readily observable prices. The Company bases the fair value of its MSRs on the present value of estimated future net servicing income cash flows, utilizing a third-party valuation specialist. The specialist estimates future net servicing income cash flows with assumptions that market participants would use to estimate fair value, including estimates of prepayment speeds, discount rates, default rates, refinance rates, servicing costs, escrow account earnings, contractual servicing fee income, and ancillary income. The Company periodically adjusts the underlying inputs and

22

assumptions to reflect market conditions and assumptions that a market participant would consider in valuing the MSR asset. MSR fair value measurements use significant unobservable inputs and, accordingly, are classified within Level 3.

While the Company believes its valuation methods are appropriate, and consistent with those of other market participants, the use of different methodologies or assumptions to determine the fair values of certain financial instruments could result in different estimates of fair values at a reporting date.

Fair Value Option

Loans Held for Sale

The Company had elected the fair value option for its loans held for sale. The loans held for sale at December 31, 2017 consist ofone-to-four family none of which were 90 days or more past due at that date.

The following table reflects the difference between the fair value carrying amount of loans held for sale, for which the Company has elected the fair value option, and the unpaid principal balance:

	June 30, 2018			December 31, 2017
			Fair Value					Fair Value
	Fair Value	Aggregate	Carrying Amount	Fair Value		Aggregate		Carrying Amount
(in thousands)	Carrying Amount	Unpaid Principal	Less Aggregate Unpaid Principal	Carrying Amount		Unpaid Principal		Less Aggregate Unpaid Principal
Loans held for sale	$--	$--	$--		$35,258		$34,563	$695

Gains and Losses Included in Income for Assets Where the Fair Value Option Has Been Elected

The assets accounted for under the fair value option are initially measured at fair value. Gains and losses from the initial measurement and subsequent changes in fair value are recognized in earnings. The following table presents the changes in fair value related to initial measurement, and the subsequent changes in fair value included in earnings, for MSRs for the periods indicated:

	(Loss) Gain Included in
	Income from Changes in Fair Value (1)
	For the Three Months						For the Six Months Ended
	Ended June 30,						June 30,
(in thousands)	2018			2017			2018			2017
Mortgage servicing rights	$	(70	)		$	(30,988)	$	(224	)		$	(68,081)

(1) Included in“Non-interest income.”

23

Changes in Level 3 Fair Value Measurements

The following tables present, for the six months ended June 30, 2018 and 2017, a roll-forward of the balance sheet amounts (including changes in fair value) for financial instruments classified in Level 3 of the valuation hierarchy:

Total Realized/Unrealized

Change in

Gains/(Losses) Recorded in

Unrealized

Gains/(Losses)

Fair Value

Transfers

Fair Value

Related to

January 1,

Income/

Comprehensive

to/(from)

at June 30,

Instruments Held at

(in thousands)

2018

(Loss)

(Loss) Income

Issuances

Settlements

Level 3

2018

June 30, 2018

Mortgage servicing rights

$2,729

$(224)

$--

$--

$--

$--

$2,505

$(224)

Total Realized/Unrealized

Change in

Gains/(Losses) Recorded in

Unrealized

Gains/(Losses)

Fair Value

Transfers

Fair Value

Related to

January 1,

Income/

Comprehensive

to/(from)

at June 30,

Instruments Held at

(in thousands)

2017

(Loss)

(Loss) Income

Issuances

Settlements

Level 3

2017

June 30, 2017

Mortgage servicing rights

$228,099

$(19,496)

$--

$11,983

$--

$--

$220,586

$(10,348)

Interest rate lock commitments

982

45

--

--

--

--

1,027

1,027

The Company’s policy is to recognize transfers in and out of Levels 1, 2, and 3 as of the end of the reporting period. There were no transfers in or out of Levels 1, 2, or 3 during the six months ended June 30, 2018 or 2017.

24

For Level 3 assets and liabilities measured at fair value on a recurring basis as of June 30, 2018, the significant unobservable inputs used in the fair value measurements were as follows:

(dollars in thousands)	Fair Value at June 30, 2018		Valuation Technique	Significant Unobservable Inputs	Significant Unobservable Input Value
Mortgage servicing rights		$2,505	Discounted Cash Flow	Weighted Average Constant     Prepayment Rate(1)		10.66	%
				Weighted Average Discount Rate		12.00

(1) Represents annualized loan repayment rate assumptions.

The significant unobservable inputs used in the fair value measurement of the Company’s MSRs are the weighted average constant prepayment rate and the weighted average discount rate. Significant increases or decreases in either of those inputs in isolation could result in significantly lower or higher fair value measurements. Although the constant prepayment rate and the discount rate are not directly interrelated, they generally move in opposite directions.

Assets Measured at Fair Value on aNon-Recurring Basis

Certain assets are measured at fair value on anon-recurring basis. Such instruments are subject to fair value adjustments under certain circumstances (e.g., when there is evidence of impairment). The following tables present assets and liabilities that were measured at fair value on anon-recurring basis as of June 30, 2018 and December 31, 2017, and that were included in the Company’s Consolidated Statements of Condition at those dates:

	Fair Value Measurements at June 30, 2018 Using
	Quoted Prices in
	Active Markets for			Significant Other			Significant
	Identical Assets			Observable Inputs			Unobservable Inputs			Total Fair
(in thousands)	(Level 1)			(Level 2)			(Level 3)			Value
Certain impaired loans(1)		$	--		$	--		$	42,738		$	42,738
Other assets			--			--			--			--
Total		$	--		$	--		$	42,738		$	42,738

(1) Represents the fair value of impaired loans based on the value of the collateral and repossessed assets, based on the appraised value of the collateral subsequent to its initial classification as repossessed assets.

	Fair Value Measurements at December 31, 2017 Using
	Quoted Prices in
	Active Markets for			Significant Other			Significant
	Identical Assets			Observable Inputs			Unobservable Inputs			Total Fair
(in thousands)	(Level 1)			(Level 2)			(Level 3)			Value
Certain impaired loans(1)		$	--		$	--		$	45,837		$	45,837
Other assets(2)			--			--			4,357			4,357
Total		$	--		$	--		$	50,194		$	50,194

(1) Represents the fair value of impaired loans, based on the value of the collateral.

(2) Represents the fair value of repossessed assets, based on the appraised value of the collateral subsequent to its initial classification as repossessed assets.

The fair values of collateral-dependent impaired loans are determined using various valuation techniques, including consideration of appraised values and other pertinent real estate and other market data.

Other Fair Value Disclosures

For the disclosure of fair value information about the Company’son- andoff-balance sheet financial instruments, when available, quoted market prices are used as the measure of fair value. In cases where quoted market prices are not available, fair values are based on present-value estimates or other valuation techniques. Such fair values are significantly affected by the assumptions used, the timing of future cash flows, and the discount rate.

Because assumptions are inherently subjective in nature, estimated fair values cannot be substantiated by comparison to independent market quotes. Furthermore, in many cases, the estimated fair values provided would not necessarily be realized in an immediate sale or settlement of such instruments.

25

The following tables summarize the carrying values, estimated fair values, and fair value measurement levels of financial instruments that were not carried at fair value on the Company’s Consolidated Statements of Condition at June 30, 2018 and December 31, 2017:

	June 30, 2018
					Fair Value Measurement Using
					Quoted Prices in			Significant
					Active Markets			Other			Significant
					for Identical			Observable			Unobservable
	Carrying		Estimated		Assets			Inputs			Inputs
(in thousands)	Value		Fair Value		(Level 1)			(Level 2)			(Level 3)
Financial Assets:
Cash and cash equivalents	$	2,204,397	$	2,204,397	$	2,204,397		$	--		$	--
FHLB stock(1)		653,075		653,075		--			653,075			--
Loans, net		39,287,173		38,834,022		--			--			38,834,022
Financial Liabilities:
Deposits	$	29,555,845	$	29,503,131	$	19,249,326	(2)	$	10,253,805	(3)	$	--
Borrowed funds		13,793,839		13,649,155		--			13,649,155			--

(1) Carrying value and estimated fair value are at cost.

(2) Interest-bearing checking and money market accounts, savings accounts, andnon-interest-bearing accounts.

(3) Certificates of deposit.

	December 31, 2017
					Fair Value Measurement Using
					Quoted Prices in			Significant
					Active Markets			Other			Significant
					for Identical			Observable			Unobservable
	Carrying		Estimated		Assets			Inputs			Inputs
(in thousands)	Value		Fair Value		(Level 1)			(Level 2)			(Level 3)
Financial Assets:
Cash and cash equivalents	$	2,528,169	$	2,528,169	$	2,528,169		$	--		$	--
FHLB stock(1)		603,819		603,819		--			603,819			--
Loans, net		38,265,183		38,254,538		--			--			38,254,538
Financial Liabilities:
Deposits	$	29,102,163	$	29,044,852	$	20,458,517	(2)	$	8,586,335	(3)	$	--
Borrowed funds		12,913,679		12,780,653		--			12,780,653			--

(1) Carrying value and estimated fair value are at cost.

(2) Interest-bearing checking and money market accounts, savings accounts, andnon-interest-bearing accounts.

(3) Certificates of deposit.

The methods and significant assumptions used to estimate fair values for the Company’s financial instruments follow:

Cash and Cash Equivalents

Cash and cash equivalents include cash and due from banks and federal funds sold. The estimated fair values of cash and cash equivalents are assumed to equal their carrying values, as these financial instruments are either due on demand or have short-term maturities.

Securities

If quoted market prices are not available for a specific security, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flows. These pricing models primarily use market-based or independently sourced market parameters as inputs, including, but not limited to, yield curves, interest rates, equity or debt prices, and credit spreads. In addition to observable market information, pricing models also incorporate transaction details such as maturities and cash flow assumptions.

Federal Home Loan Bank Stock

Ownership in equity securities of the FHLB is generally restricted and there is no established liquid market for their resale. The carrying amount approximates the fair value.

26

Loans

The Company discloses the fair value of loans measured at amortized cost using an exit price notion. Prior to adopting ASUNo. 2016-01, the Company measured the fair value of loans that are accounted for at amortized cost under an entry price notion. The entry price notion previously applied by the Company used a discounted cash flows technique to calculate the present value of expected future cash flows for a financial instrument. The exit price notion uses the same approach, but also incorporates other factors, such as enhanced credit risk, illiquidity risk, and market factors. The Company determined the fair value on substantially all of its loans for disclosure purposes, on an individual loan basis. The discount rates reflect current market rates for loans with similar terms to borrowers having similar credit quality on an exit price basis. The estimated fair values ofnon-performing mortgage and other loans are based on recent collateral appraisals. For those loans where a discounted cash flow technique was not considered reliable, the Company used a quoted market price for each individual loan.

Deposits

The fair values of deposit liabilities with no stated maturity (i.e., interest-bearing checking and money market accounts, savings accounts, andnon-interest-bearing accounts) are equal to the carrying amounts payable on demand. The fair values of CDs represent contractual cash flows, discounted using interest rates currently offered on deposits with similar characteristics and remaining maturities. These estimated fair values do not include the intangible value of core deposit relationships, which comprise a significant portion of the Company’s deposit base.

Borrowed Funds

The estimated fair value of borrowed funds is based either on bid quotations received from securities dealers or the discounted value of contractual cash flows with interest rates currently in effect for borrowed funds with similar maturities and structures.

Off-Balance Sheet Financial Instruments

The fair values of commitments to extend credit and unadvanced lines of credit are estimated based on an analysis of the interest rates and fees currently charged to enter into similar transactions, considering the remaining terms of the commitments and the creditworthiness of the potential borrowers. The estimated fair values of suchoff-balance sheet financial instruments were insignificant at June 30, 2018 and December 31, 2017.

Note 11. Impact of Recent Accounting Pronouncements

Recently Adopted Accounting Standards

The Company early adopted ASUNo. 2018-02, Income Statement-Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, effective January 1, 2018. ASUNo. 2018-02 addresses a narrow-scope financial reporting issue that arose as a consequence of the enactment of the Tax Cuts and Jobs Act of 2017. ASUNo. 2018-02 permits an election to reclassify from accumulated other comprehensive income (loss) to retained earnings the standard tax effects resulting from the difference between the historical federal corporate income tax rate of 35% and the newly enacted 21% federal corporate income tax rate. Effective January 1, 2018, the Company recorded a reclassification adjustment of $2.5 million decreasing AOCL and increasing retained earnings. The Company’s only components of AOCL are the fair value adjustment for securities available for sale and the tax effected related pension and post-retirement obligations.

The Company early adopted ASUNo. 2017-12, Targeted Improvements to Accounting for Hedging Activities, effective January 1, 2018. ASUNo. 2017-12 changes the recognition and presentation requirements as well as the cost and complexity of applying hedge accounting by easing the requirements for effectiveness testing and hedge documentation. As the Company currently has no identified accounting hedges in place, adoption of ASUNo. 2017-12 had no impact on the Company’s Consolidated Statements of Condition, results of operations, or cash flows.

27

The Company adopted ASUNo. 2017-09, Compensation—Stock Compensation (Topic 718) as of January 1, 2018. The ASU’s amendments are applied prospectively to awards modified on or after the effective date. ASUNo. 2017-09 clarifies when changes to the terms or conditions of a share-based payment award should be accounted for as a modification. Modification accounting is applied only if the fair value, the vesting conditions, and the classification of the award (as an equity or liability instrument) change as a result of the change in terms or conditions. The adoption of ASUNo. 2017-09 did not have an effect on the Company’s Consolidated Statements of Condition, results of operations, or cash flows.

The Company adopted ASUNo. 2017-07, Improving the Presentation of Net Periodic Pension Cost and Net Periodic Post-retirement Benefit Cost, on January 1, 2018. ASUNo. 2017-07 requires companies to present the service cost component of net benefit cost in the income statement line items where they report compensation cost, and all other components of net benefit cost in the income statement separately from the service cost component and outside of operating income, if this subtotal is presented. Additionally, the service cost component will be the only component that can be capitalized. The standard requires retrospective application for the amendments related to the presentation of the service cost component and other components of net benefit cost, and prospective application for the amendments related to the capitalization requirements for the service cost components of net benefit cost. The adoption of ASUNo. 2017-07 did not have a material effect on the Company’s Consolidated Statements of Condition, results of operations, or cash flows.

The Company adopted ASUNo. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash, on January 1, 2018, with retrospective application. ASUNo. 2016-18 will require that the reconciliation of thebeginning-of-period andend-of-period cash and cash equivalent amounts shown on the statement of cash flows include restricted cash and restricted cash equivalents. If restricted cash and restricted cash equivalents are presented separately from cash and cash equivalents on the balance sheet, entities are required to reconcile the amounts presented on the statement of cash flows to the amounts on the balance sheet. Entities will also be required to disclose information regarding the nature of the restrictions. The adoption of ASUNo. 2016-18 did not have a material impact on the Company’s financial position or results of operations, or cash flows.

The Company adopted ASUNo. 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments on January 1, 2018 with retrospective application. ASUNo. 2016-15 addresses the following cash flow issues: debt prepayment or debt extinguishment costs; settlement ofzero-coupon debt instruments or other debt instruments with coupon interest rates that are insignificant in relation to the effective interest rate of the borrowing; contingent consideration payments made after a business combination; proceeds from the settlement of insurance claims; proceeds from the settlement of corporate-owned life insurance policies (including BOLI policies); distributions received from equity method investees; beneficial interests in securitization transactions; and separately identifiable cash flows and application of the predominance principle. The adoption of ASUNo. 2016-15 did not have a material effect on the Company’s Consolidated Statements of Condition, results of operations, or cash flows.

The Company adopted ASUNo. 2016-01, Financial Instruments—Overall (Subtopic825-10): Recognition and Measurement of Financial Assets and Financial Liabilities by means of a cumulative-effect adjustment as of January 1, 2018. ASUNo. 2016-01 provides targeted improvements to GAAP including, amongst other improvements, the requirement for equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income, thus eliminating eligibility for theavailable-for-sale category. FHLB stock, however, is not in the scope of ASUNo. 2016-01 and will continue to be presented at historical cost. Upon adoption, an immaterial amount of unrealized losses related to thein-scope equity securities was reclassified from other comprehensive loss to retained earnings and the reclassification of an equity investments from securities available for sale to other assets with its related market value changes reflected in earnings for the six months ended June 30, 2018. In addition, the fair value disclosures for financial instruments in Note 10 are computed using an exit price notion as required by ASUNo. 2016-01.

The Company adopted ASUNo. 2014-09, Revenue from Contracts with Customers and its amendments which established ASC Topic 606, Revenue from Contracts with Customers, on January 1, 2018 using the modified retrospective approach. In summary, the core principle of ASC Topic 606 is that an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The Company’s revenue streams that are covered by ASC Topic 606 are primarily fees earned in connection with performing services for our customers such as investment advisor fees, wire transfer fees, and bounced check fees. Such fees are either satisfied over time if the service is performed over a period of time (as with investment advisor fees or safe deposit box rental fees), or satisfied at a point in time (as with wire transfer fees and bounced check fees). The Company recognizes fees for services performed over the time period to which the fees relate. The Company recognizes fees earned at a point in time on the day the fee is earned. The modified retrospective approach which includes presenting the cumulative effect of initial application, if any, along with supplementary disclosures, if any. The Company did not record a cumulative effect adjustment upon adoption of the standard.

28

Recently Issued Accounting Standards

In March 2017, the FASB issued ASUNo. 2017-08, Receivables—Nonrefundable Fees and Other Costs (Subtopic310-20): Premium Amortization on Purchased Callable Debt Securities. ASUNo. 2017-08 specifies that the premium amortization period ends at the earliest call date, rather than the contractual maturity date, for purchasednon-contingently callable debt securities. Shortening the amortization period is generally expected to more closely align the interest income recognition with the expectations incorporated in the market pricing on the underlying securities. The shorter amortization period means that interest income would generally be lower in the periods before the earliest call date and higher thereafter (if the security is not called) compared to current GAAP. Currently, the premium is amortized to the contractual maturity date under GAAP. Because the premium will be amortized to the earliest call date, the holder will not recognize a loss in earnings for the unamortized premium when the call is exercised. This ASUNo. 2017-08 is effective for annual and interim periods in fiscal years beginning after December 15, 2018. The ASUNo. 2017-08 specifies that the transition approach to the standard be accounted for on a modified retrospective basis with a cumulative effect adjustment in retained earnings as of the beginning of the period of adoption. The Company plans to adopt ASUNo. 2017-08 effective January 1, 2019 and the adoption is not expected to have a material effect on the Company’s Consolidated Statements of Condition, results of operations, or cash flows.

In January 2017, the FASB issued ASUNo. 2017-04, Intangibles—Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. ASUNo. 2017-04 eliminates the second step of the goodwill impairment test which requires an entity to determine the implied fair value of the reporting unit’s goodwill. Instead, an entity will recognize an impairment loss if the carrying value of the net assets assigned to the reporting unit exceeds the fair value of the reporting unit, with the impairment loss not to exceed the amount of goodwill recorded. ASUNo. 2017-04 does not amend the optional qualitative assessment of goodwill impairment. ASUNo. 2017-04 is effective for annual and interim periods in fiscal years beginning after December 15, 2019, with early adoption permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company plans to adopt ASUNo. 2017-04 prospectively beginning January 1, 2020 and the impact of its adoption on the Company’s Consolidated Statements of Condition, results of operations, or cash flows will be dependent upon goodwill impairment determinations made after that date.

In June 2016, the FASB issued ASUNo. 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. ASUNo. 2016-13 amends guidance on reporting credit losses for assets held on an amortized cost basis andavailable-for-sale debt securities. For assets held at amortized cost, ASUNo. 2016-13 eliminates the probable initial recognition threshold in current GAAP and, instead, requires an entity to reflect its current estimate of all expected credit losses. Current GAAP requires an “incurred loss” methodology for recognizing credit losses that delays recognition until it is probable a loss has been incurred. The amendments in ASUNo. 2016-13 replace the incurred loss impairment methodology in current GAAP with a methodology that reflects the measurement of expected credit losses based on relevant information about past events, including historical loss experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amounts. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial assets to present the net amount expected to be collected. Foravailable-for-sale debt securities, credit losses should be measured in a manner similar to current GAAP, however ASUNo. 2016-13 will require that credit losses be presented as an allowance rather than as a write-down. The amendments affect loans, debt securities, trade receivables, net investments in leases,off-balance sheet credit exposures, reinsurance receivables, and any other financial assets not excluded from the scope that have the contractual right to receive cash. For public business entities that are SEC filers, the amendments in ASUNo. 2016-13 are effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years.

An entity will apply the amendments in ASUNo. 2016-13 through a cumulative-effect adjustment to retained earnings as of January 1, 2020 (that is, a modified-retrospective approach). A prospective transition approach is required for debt securities for which an OTTI had been recognized before the effective date. The effect of a prospective transition approach is to maintain the same amortized cost basis before and after the effective date of ASUNo. 2016-13. Amounts previously recognized in accumulated other comprehensive income (loss) as of the date of adoption that relate to improvements in cash flows expected to be collected should continue to be accreted into income over the remaining life of the asset. Recoveries of amounts previously written off relating to improvements in cash flows after the date of adoption should be recorded in earnings when received. Financial assets for which the guidance in Subtopic310-30, Receivables—Loans and Debt Securities Acquired with Deteriorated Credit Quality (PCD assets), has previously been applied should prospectively apply the guidance in ASUNo. 2016-13 for PCD assets. A prospective transition approach should be used for PCD assets where upon adoption, the amortized cost basis should be adjusted to reflect the addition of the allowance for credit losses. This transition relief will avoid the need for a reporting entity to reassess its purchased financial assets that exist as of the date of adoption to determine whether they would have met at acquisition the new criteria of more-than insignificant credit deterioration since origination. The transition relief also will allow an entity to accrete the remaining noncredit discount (based on the revised amortized cost basis) into interest income at the effective interest rate at the adoption date of ASUNo. 2016-13. The same transition requirements should be applied to beneficial interests that previously applied Subtopic310-30 or have a significant difference between contractual cash flows and expected cash flows.

29

The Company is evaluating ASUNo. 2016-13 and has initiated a working group with multiple members from applicable departments to evaluate the requirements of the new standard, planning for loss modeling requirements consistent with lifetime expected loss estimates, and assessing the impact it will have on current processes. This evaluation includes a review of existing credit models to identify areas where existing credit models used to comply with other regulatory requirements may be leveraged and areas where new models may be required. The adoption of ASUNo. 2016-13 could have a material effect on the Company’s Consolidated Statements of Condition and results of operations. The extent of the impact upon adoption will likely depend on the characteristics of the Company’s loan portfolio and economic conditions at that date, as well as forecasted conditions thereafter.

In February 2016, the FASB issued ASUNo. 2016-02, “Leases (Topic 842)” and the Company will adopt the ASU as of January 1, 2019. ASUNo. 2016-02 is intended to improve financial reporting about leasing transactions and the key provision impacting the Company is the requirement for a lessee to record aright-of-use asset and a liability, which represents the obligation to make lease payments for long-term operating leases. Additionally, the ASU includes quantitative and qualitative disclosures required by lessees and lessors to help financial statement users better understand the amount, timing, and uncertainty of cash flows arising from leases. Lessees and lessors are required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. The modified retrospective approach includes a number of optional practical expedients that entities may elect to apply. The Company’s working group, comprised of associates from disciplines such as Vendor Risk Management, Real Estate, Technology, and Accounting, have made substantial progress in reviewing contractual arrangements for embedded leases in an effort to identify the Company’s full lease population. To date, we have found only a few minor embedded leases in ournon-lease contracts. We are presently evaluating all of our leases for compliance with the new lease accounting rules and as a lessor and lessee, we do not anticipate the classification of our leases to change. However, the Company’s assets and liabilities will increase by an immaterial amount based on the present value of remaining lease payments for leases in place at the adoption date. The Company is currently reviewing vendor software solutions to provide a robust lease accounting package that will accurately prepare the financial statement adjustments and enhanced disclosures required by ASUNo. 2016-02.

30

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

For the purposes of this Quarterly Report on Form10-Q, the words “we,” “us,” “our,” and the “Company” are used to refer to New York Community Bancorp, Inc. and our consolidated subsidiaries, including New York Community Bank and New York Commercial Bank (the Community Bank and the Commercial Bank, respectively, and collectively, the Banks).

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING LANGUAGE

This report, 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. Although we believe that our plans, intentions, and expectations as reflected in these forward-looking statements are reasonable, we can give no assurance that they will be achieved or realized.

Our ability to predict results or the actual effects of our plans and strategies is inherently uncertain. Accordingly, actual results, performance, or achievements could differ materially from those contemplated, expressed, or implied by the forward-looking statements contained in this report.

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 our 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 real estate values, which could impact the quality of the assets securing the loans in our portfolio;

• 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 the quality or composition of our loan or securities portfolios;

• changes in our capital management policies, including those regarding business combinations, dividends, and share repurchases, among others;

• heightened regulatory focus on CRE concentration and related limits that have been, or may in the future be, imposed by regulators;

• changes in competitive pressures among financial institutions or fromnon-financial institutions;

• 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;

• 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;

• our ability to obtain timely shareholder and regulatory approvals of any merger transactions or corporate restructurings we may propose;

• our ability to successfully integrate any assets, liabilities, customers, systems, and management personnel we may acquire into our operations, and our ability to realize related revenue synergies and cost savings within expected time frames;

• potential exposure to unknown or contingent liabilities of companies we have acquired, may acquire, or target for acquisition;

• failure to obtain applicable regulatory approvals for the payment of future dividends;

• the ability to pay future dividends at currently expected rates;

• the ability to hire and retain key personnel;

• the ability to attract new customers and retain existing ones in the manner anticipated;

• changes in our customer base or in the financial or operating performances of our customers’ businesses;

• any interruption in customer service due to circumstances beyond our control;

31

• the outcome of pending or threatened litigation, or of matters before regulatory agencies, whether currently existing or commencing in the future;

• environmental conditions that exist or may exist on properties owned by, leased by, or mortgaged to the Company;

• any interruption or breach of security resulting in failures or disruptions in customer account management, general ledger, deposit, loan, or other systems;

• 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 legislation, regulation, policies, or administrative practices, whether by judicial, governmental, or legislative action and other changes pertaining to banking, securities, taxation, rent regulation and housing, financial accounting and reporting, environmental protection, and insurance, and the ability to comply with such changes in a timely manner;

• 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;

• changes in accounting principles, policies, practices, or guidelines;

• changes in our estimates of future reserves based upon the periodic review thereof under relevant regulatory and accounting requirements;

• changes in regulatory expectations relating to predictive models we use in connection with stress testing and other forecasting or in the assumptions on which such modeling and forecasting are predicated;

• changes in our credit ratings or in our ability to access the capital markets;

• natural disasters, war, or terrorist activities; and

• other economic, competitive, governmental, regulatory, technological, and geopolitical factors affecting our operations, pricing, and services.

In addition, the timing and occurrence ornon-occurrence of events may be subject to circumstances beyond our control.

Furthermore, we routinely evaluate opportunities to expand through acquisitions and 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 or our debt or equity securities may occur.

See Part II, Item 1A, Risk Factors, in this report and Part I, Item 1A, Risk Factors, in our Form10-K for the year ended December 31, 2017 for a further discussion of important risk factors that could cause actual results to differ materially from our forward-looking statements.

Readers should not place undue reliance on these forward-looking statements, which reflect our expectations only as of the date of this report. We do not assume any obligation to revise or update these forward-looking statements except as may be required by law.

32

RECONCILIATIONS OF STOCKHOLDERS’ EQUITY, COMMON STOCKHOLDERS’ EQUITY,

AND TANGIBLE COMMON STOCKHOLDERS’ EQUITY;

TOTAL ASSETS AND TANGIBLE ASSETS; AND THE RELATED MEASURES

(unaudited)

While stockholders’ equity, common stockholders’ equity, total assets, and book value per common share are financial measures that are recorded in accordance with GAAP, tangible common stockholders’ equity, tangible assets, and tangible book value per common share are not. It is management’s belief that thesenon-GAAP measures should be disclosed in this report and others we issue for the following reasons:

1. Tangible common stockholders’ equity is an important indication of the Company’s ability to grow organically and through business combinations, as well as its ability to pay dividends and to engage in various capital management strategies.

2. Tangible book value per common share and the ratio of tangible common stockholders’ equity to tangible assets are among the capital measures considered by current and prospective investors, both independent of, and in comparison with, the Company’s peers.

Tangible common stockholders’ equity, tangible assets, and the relatednon-GAAP measures should not be considered in isolation or as a substitute for stockholders’ equity, common stockholders’ equity, total assets, or any other measure calculated in accordance with GAAP. Moreover, the manner in which we calculate thesenon-GAAP measures may differ from that of other companies reportingnon-GAAP measures with similar names.

Reconciliations of our stockholders’ equity, common stockholders’ equity, and tangible common stockholders’ equity; our total assets and tangible assets; and the related financial measures for the respective periods follow:

	At or for the									At or for the
	Three Months Ended									Six Months Ended
	June 30,			Mar. 31,			June 30,			June 30,			June 30,
(dollars in thousands)	2018			2018			2017			2018			2017
Total Stockholders’ Equity	$	6,789,352		$	6,780,717		$	6,734,778		$	6,789,352		$	6,734,778
Less: Goodwill		(2,436,131)			(2,436,131)			(2,436,131)			(2,436,131)			(2,436,131)
Core deposit intangibles (“CDI”)		-			-			(24)			-			(24)
Preferred stock		(502,840)			(502,840)			(502,840)			(502,840)			(502,840)
Tangible common stockholders’ equity	$	3,850,381		$	3,841,746		$	3,795,783		$	3,850,381		$	3,795,783
Total Assets	$	50,469,170		$	49,654,874		$	48,347,658		$	50,469,170		$	48,347,658
Less: Goodwill		(2,436,131)			(2,436,131)			(2,436,131)			(2,436,131)			(2,436,131)
CDI		-			-			(24)			-			(24)
Tangible assets	$	48,033,039		$	47,218,743		$	45,911,503		$	48,033,039		$	45,911,503
Average Common Stockholders’ Equity	$	6,286,326		$	6,287,730		$	6,147,238		$	6,287,024		$	6,149,251
Less: Average goodwill and CDI		(2,436,131)			(2,436,131)			(2,436,175)			(2,436,131)			(2,436,230)
Average tangible common stockholders’ equity	$	3,850,195		$	3,851,599		$	3,711,063		$	3,850,893		$	3,713,021
Average Assets	$	49,567,386		$	48,862,383		$	49,069,164		$	49,216,789		$	48,903,656
Less: Average goodwill and CDI		(2,436,131)			(2,436,131)			(2,436,175)			(2,436,131)			(2,436,230)
Average tangible assets	$	47,131,255		$	46,426,252		$	46,632,989		$	46,780,658		$	46,467,426
Net Income Available to Common Shareholders	$	99,147		$	98,345		$	107,048		$	197,492		$	211,005
Add back: Amortization of CDI, net of tax		-			-			18			-			110
Adjusted net income available to common shareholders	$	99,147		$	98,345		$	107,066		$	197,492		$	211,115
GAAP MEASURES:
Return on average assets		0.87	%		0.87	%		0.94	%		0.87	%		0.90	%
Return on average common stockholders’ equity		6.31			6.26			6.97			6.28			6.86
Book value per common share	$	12.82		$	12.80		$	12.74		$	12.82		$	12.74
Common stockholders’ equity to total assets		12.46			12.64			12.89			12.46			12.89
NON-GAAP MEASURES:
Return on average tangible assets		0.91	%		0.92	%		0.99	%		0.91	%		0.94	%
Return on average tangible common stockholders’ equity		10.30			10.21			11.54			10.26			11.37
Tangible book value per common share	$	7.85		$	7.83		$	7.76		$	7.85		$	7.76
Tangible common stockholders’ equity to tangible assets		8.02			8.14			8.27			8.02			8.27

33

Executive Summary

New York Community Bancorp, Inc. is the holding company for New York Community Bank and New York Commercial Bank. At June 30, 2018, we had total assets of $50.5 billion, total loans of $39.4 billion, deposits of $29.6 billion, and total stockholders’ equity of $6.8 billion.

Chartered in the State of New York, both the Community Bank and the Commercial Bank are subject to regulations by the FDIC, the CFPB, and the NYSDFS. In addition, the holding company is subject to regulation by the FRB, the SEC, and to the requirements of the NYSE, where shares of our common stock are traded under the symbol “NYCB” and shares of our preferred stock trade under the symbol “NYCB PR A.”

Reflecting our growth through a series of acquisitions, the Community Bank operates 223 branches through seven local divisions, each with a history of service and strength: Queens County Savings Bank, Roslyn Savings Bank, Richmond County Savings Bank, and Roosevelt Savings Bank in New York; Garden State Community Bank in New Jersey; Ohio Savings Bank in Ohio; and AmTrust Bank in Arizona and Florida, while the Commercial Bank operates 18 of its 30 branches under the divisional name Atlantic Bank.

Now in our 25th year as a publicly traded company, our mission is to provide our shareholders with a solid return on their investment by producing a strong financial performance, adhering to conservative underwriting standards, maintaining a solid capital position, and engaging in corporate strategies that enhance the value of our shares.

For the three months ended June 30, 2018, the Company reported net income of $107.4 million, up 1% from the $106.6 million reported for the three months ended March 31, 2018, but down 7% from the $115.3 million reported for the three months ended June 30, 2017. Net income available to common shareholders was $99.1 million for the current second-quarter period, up 1% from the trailing three months and down 7% from the prior year. Diluted EPS for the three months ended June 30, 2018 were $0.20 compared to $0.20 for the three months ended March 31, 2018 and $0.22 for the three months ended June 30, 2017.

For the six months ended June 30, 2018, the Company reported net income of $213.9 million, down 2.4% compared to the $219.2 million for the six months ended June 30, 2017. Net income available to common shareholders was $197.5 million for the currentsix-month period, down 6.4% from $211.0 million for theyear-agosix-month period. In the currentsix-month period, the Company paid $16.4 million in preferred stock dividends compared to $8.2 million in theyear-agosix-month period.Year-to-date 2018, diluted EPS were $0.40, down 7.0% compared to $0.43year-to-date 2017.

The key trends in the quarter were:

Total Assets Exceeded $50 Billion

With the SIFI threshold having been raised during the current second quarter, total assets increased $1.3 billion fromyear-end 2017 and $814.3 million or 7% annualized from the previous quarter. Both theyear-to-date and linked-quarter growth were the result of growth in the securities portfolio, as well as, continued loan growth.

Continued Growth in our Loan Portfolio

Total loans held for investment grew $1.1 billion from December 31, 2017 to $39.4 billion and $558.4 million or 6% annualized compared to the balance at March 31, 2018. The growth in both periods was driven by our multi-family and C&I portfolios. Multi-family loans increased $555.3 million or 8% on an annualized basis compared to the previous quarter, while the C&I portfolio grew $135.4 million or 27% on an annualized basis.

Originations increased significantly during the second quarter. The Company originated nearly $3 billion in new loans this quarter, up 58% on a year-over-year basis and 22% on a linked-quarter basis. With the exception ofone-to-four family and ADC loans, originations increased across the board on a sequential basis, including double-digit growth in the multi-family, CRE, and specialty finance categories.

Re-deployment of Excess Cash

During the current second quarter, we initiated our reinvestment strategy and beganre-deploying a portion of our excess cash into higher yielding, shorter duration, variable rate investment securities. Accordingly, the balance of debt securitiesavailable-for-sale

34

increased $730.9 million to $4.1 billion compared to the previous quarter, while our cash and cash equivalents balance declined $476.4 million to $2.2 billion as of June 30, 2018.

Operating Expenses Continue to Decline

We experienced further improvements in our operating expense base. Totalnon-interest expenses for the second quarter of 2018 were $138.1 million. Included in this amount was an approximately $1.0 million write down of taxi medallions held as repossessed assets. Excluding this item, operating expenses would have declined $26.5 million or 16% to $137.2 million compared to theyear-ago quarter. For the first six months of the year, operating expenses declined $53 million compared to the first six months of 2017. Our efficiency ratio increased modestly to 48.19% from 47.45% at the previous quarter, due to lower revenues during the current quarter.

Our Net Interest Margin Came In Within Expectations

The NIM for the second quarter of 2018 decreased nine basis points to 2.33% compared to the first quarter of 2018 and declined 32 basis points compared to the second quarter of 2017. Prepayment income increased 12% to $16.4 million compared to the previous quarter and contributed 14 basis points to the second quarter NIM.

Our Asset Quality Remains Pristine

During the current second quarter, NPLs declined 23% to $57 million or 14 basis points of total loans, compared to the previous quarter. Net charge-offs were down 20% sequentially to $5.2 million or one basis point of average loans. Taxi medallion-related net charge-offs were $5.8 million during the current quarter.

External Factors

The following is a discussion of certain external factors that tend to influence our financial performance and the strategic actions we take:

Interest Rates

Among the external factors that tend to influence our performance, the interest rate environment is key. Just as short-term interest rates affect the cost of our deposits and that of the funds we borrow, market interest rates affect the yields on the loans we produce for investment and the securities in which we invest. As further discussed under Loans Held for Investment later on in this discussion, the interest rates on our multi-family and CRE loans generally are based on the five-year CMT and to a lesser extent on the seven-year CMT.

The following table summarizes the high, low, and average five- and seven-year CMTs in the respective periods:

	Five-Year Constant Maturity Treasury Rate
	June 30,			March 31,			June 30,
	2018			2018			2017
High		2.94	%		2.69	%		1.94	%
Low		2.55			2.25			1.71
Average		2.77			2.53			1.81

	Seven-Year Constant Maturity
	Treasury Rate
	June 30,			March 31,			June 30,
	2018			2018			2017
High		3.07	%		2.86	%		2.22	%
Low		2.67			2.37			1.95
Average		2.87			2.68			2.07

(Source: Bloomberg)

Changes in market interest rates generally have a lesser impact on our multi-family and CRE loan production than they do on other types of loans we produce. Because the multi-family and CRE loans we produce generate income when they prepay (which is recorded as interest income), the impact of repayment activity can be meaningful. In the second quarter of 2018, prepayment income from loans contributed $15.8 million to interest income; in the trailing and year-earlier quarters, the contribution was $11.8 million and $13.3 million, respectively.

Economic Indicators

While we attribute our asset quality to the nature of the loans we produce and our conservative underwriting standards, the quality of our assets can also be impacted by economic conditions in our local markets and throughout the United States. The information that follows consists of recent economic data that we consider to be germane to our performance and the markets we serve.

35

The following table presents the unemployment rates for the United States and our key deposit markets in the months ended June 30, 2018, March 31, 2018, and June 30, 2017. While unemployment declined year-over-year in many of these markets, the sequential comparison indicates declines in certain markets and modest increases in three states and New York City.

	For the Month Ended
	June 30,			March 31,			June 30,
	2018			2018			2017
Unemployment rate:
United States		4.2	%		4.1	%		4.5	%
New York City		4.3			4.2			4.6
Arizona		4.8			4.6			5.1
Florida		3.9			3.8			4.3
New Jersey		4.3			4.7			4.6
New York		4.2			4.6			4.0
Ohio		5.3			4.3			5.2

(Source: U.S. Department of Labor)

Another key economic indicator is the CPI, which measures the average change over time in the prices paid by urban consumers for a market basket of consumer goods and services. The following table indicates the change in the CPI for the twelve months ended at each of the indicated dates:

	For the Twelve Months Ended
	June 30,			March 31,			June 30,
	2018			2018			2017
Change in prices:		2.9	%		2.4	%		1.6	%

Yet another pertinent economic indicator is the residential rental vacancy rate in New York, as reported by the U.S. Department of Commerce, and the office vacancy rate in Manhattan, as reported by a leading commercial real estate broker, Jones Lang LaSalle. These measures are important in view of the fact that 64.2% of our multi-family loans and 69.1% of our CRE loans are secured by properties in New York, with Manhattan accounting for 25.7% and 50.4% of our multi-family and CRE loans, respectively.

As reflected in the following table, residential rental vacancy rates in New York decreased year-over-year and linked-quarter, while office vacancy rates in Manhattan declined year-over-year and linked quarter.

	For the Three Months Ended
	June 30,			March 31,			June 30,
	2018			2018			2017
Rental Vacancy Rates:
New York residential		5.3	%		4.7	%		5.1	%
Manhattan office		8.1			8.5			10.8

Lastly, the Consumer Confidence Index^® decreased to 126.4 in June 2018 from 127.0 in March 2018 , however, the index increased compared to June 2017, when the index stood at 118.9. An index level of 90 or more is considered indicative of a strong economy.

Recent Events

Passage of the Economic Growth, Regulatory Relief, and Consumer Protection Act

On May 24, 2018, the President signed into law, S.2155, also known as the Economic Growth, Regulatory Relief, and Consumer Protection Act. As enacted, S.2155 modifies major provisions of the Dodd-Frank Act and other laws governing regulation of the financial industry. Among other things, S.2155re-defines the manner by which banks are designated as a SIFI, by increasing the asset threshold to $250 billion from $50 billion, modifies and provides exemptions to certain mortgage lending rules, provides an exemption for certain banks with less than $10 billion in assets from leverage and risk-based capital requirements, creates an exemption from prohibitions on proprietary trading (the “Volcker Rule”), includes various provisions to address consumer protection, as well as several provisions regarding securities exchanges and capital formation. While the Company is not impacted by all the provisions contained within S.2155, it expects to be a main beneficiary of the increase in the SIFI threshold to $250 billion in assets. For NYCB, the increase in this key metric means that we are no longer required to

36

perform stress testing under DFA (“DFAST”), we are exempt from CCAR and LCR requirements, and we will not be subject to resolution planning.

Declaration of Dividend on Common Shares

On July 24, 2018, the Board of Directors declared a quarterly cash dividend of $0.17 per share on our common stock, payable on August 21, 2018 to shareholders of record at the close of business on August 7, 2018.

Critical Accounting Policies

We consider certain accounting policies to be critically important to the portrayal of our financial condition and results of operations, since they require management to make complex or subjective judgments, some of which may relate to matters that are inherently uncertain. The inherent sensitivity of our consolidated financial statements to these critical accounting policies, and the judgments, estimates, and assumptions used therein, could have a material impact on our financial condition or results of operations.

We have identified the following to be critical accounting policies: the determination of the allowances for loan losses; the determination of the amount, if any, of goodwill impairment.

The judgments used by management in applying these critical accounting policies may be influenced by adverse changes in the economic environment, which may result in changes to future financial results.

Allowance for Loan Losses

The allowance for loan losses represents our estimate of probable and estimable losses inherent in the loan portfolio as of the date of the balance sheet. Losses on loans are charged against, and recoveries of losses on loans are credited back to, the allowance for loan losses.

Although loans are held by either the Community Bank or the Commercial Bank, and a separate loan loss allowance is established for each, the total of the two allowances is available to cover all losses incurred. In addition, except as otherwise noted in the following discussion, the process for establishing the allowance for loan losses is largely the same for each of the Community Bank and the Commercial Bank.

The methodology used for the allocation of the allowance for loan losses at June 30, 2018 and December 31, 2017 was generally comparable, whereby the Community Bank and the Commercial Bank segregated their loss factors (used for both criticized andnon-criticized loans) into a component that was primarily based on historical loss rates and a component that was primarily based on other qualitative factors that are probable to affect loan collectability. In determining the respective allowances for loan losses, management considers the Community Bank’s and the Commercial Bank’s current business strategies and credit processes, including compliance with applicable regulatory guidelines and with guidelines approved by the respective Boards of Directors with regard to credit limitations, loan approvals, underwriting criteria, and loan workout procedures.

The allowance for loan losses is established based on management’s evaluation of incurred losses in the portfolio in accordance with GAAP, and is comprised of both specific valuation allowances and general valuation allowances.

Specific valuation allowances are established based on management’s analyses of individual loans that are considered impaired. If a loan is deemed to be impaired, management measures the extent of the impairment and establishes a specific valuation allowance for that amount. A loan is classified as impaired when, based on current information and/or events, it is probable that we will be unable to collect all amounts due under the contractual terms of the loan agreement. We apply this classification as necessary to loans individually evaluated for impairment in our portfolios. Smaller-balance homogenous loans and loans carried at the lower of cost or fair value are evaluated for impairment on a collective, rather than individual, basis. Loans to certain borrowers who have experienced financial difficulty and for which the terms have been modified, resulting in a concession, are considered TDRs and are classified as impaired.

We generally measure impairment on an individual loan and determine the extent to which a specific valuation allowance is necessary by comparing the loan’s outstanding balance to either the fair value of the collateral, less the estimated cost to sell, or the present value of expected cash flows, discounted at the loan’s effective interest rate. Generally, when the fair value of the collateral, net of the estimated cost to sell, or the present value of the expected cash flows is less than the recorded investment in the loan, any shortfall is promptly charged off.

37

We also follow a process to assign general valuation allowances to loan categories. General valuation allowances are established by applying our loan loss provisioning methodology, and reflect the inherent risk in outstandingheld-for-investment loans. This loan loss provisioning methodology considers various factors in determining the appropriate quantified risk factors to use to determine the general valuation allowances. The factors assessed begin with the historical loan loss experience for each major loan category. We also take into account an estimated historical loss emergence period (which is the period of time between the event that triggers a loss and the confirmation and/orcharge-off of that loss) for each loan portfolio segment.

The allocation methodology consists of the following components: First, we determine an allowance for loan losses based on a quantitative loss factor for loans evaluated collectively for impairment. This quantitative loss factor is based primarily on historical loss rates, after considering loan type, historical loss and delinquency experience, and loss emergence periods. The quantitative loss factors applied in the methodology are periodicallyre-evaluated and adjusted to reflect changes in historical loss levels, loss emergence periods, or other risks. Lastly, we allocate an allowance for loan losses based on qualitative loss factors. These qualitative loss factors are designed to account for losses that may not be provided for by the quantitative loss component due to other factors evaluated by management, which include, but are not limited to:

• Changes in lending policies and procedures, including changes in underwriting standards and collection, and charge-off and recovery practices;

• Changes in international, national, regional, and local economic and business conditions and developments that affect the collectability of the portfolio, including the condition of various market segments;

• Changes in the nature and volume of the portfolio and in the terms of loans;

• Changes in the volume and severity ofpast-due loans, the volume ofnon-accrual loans, and the volume and severity of adversely classified or graded loans;

• Changes in the quality of our loan review system;

• Changes in the value of the underlying collateral for collateral-dependent loans;

• The existence and effect of any concentrations of credit, and changes in the level of such concentrations;

• Changes in the experience, ability, and depth of lending management and other relevant staff; and

• The effect of other external factors, such as competition and legal and regulatory requirements, on the level of estimated credit losses in the existing portfolio.

By considering the factors discussed above, we determine an allowance for loan losses that is applied to each significant loan portfolio segment to determine the total allowance for loan losses.

The historical loss period we use to determine the allowance for loan losses on loans is a rolling30-quarter look-back period, as we believe this produces an appropriate reflection of our historical loss experience.

The process of establishing the allowance for losses onnon-covered loans also involves:

• Periodic inspections of the loan collateral by qualifiedin-house and external property appraisers/inspectors;

• Regular meetings of executive management with the pertinent Board committee, during which observable trends in the local economy and/or the real estate market are discussed;

• Assessment of the aforementioned factors by the pertinent members of the Boards of Directors and management when making a business judgment regarding the impact of anticipated changes on the future level of loan losses; and

• Analysis of the portfolio in the aggregate, as well as on an individual loan basis, taking into consideration payment history, underwriting analyses, and internal risk ratings.

In order to determine their overall adequacy, each of the respective loan loss allowances is reviewed quarterly by management and the Board of Directors of the Community Bank or the Commercial Bank, as applicable.

We charge off loans, or portions of loans, in the period that such loans, or portions thereof, are deemed uncollectible. The collectability of individual loans is determined through an assessment of the financial condition and repayment capacity of the borrower and/or through an estimate of the fair value of any underlying collateral. Fornon-real estate-related consumer credits, the followingpast-due time periods determine when charge-offs are typically recorded:(1) Closed-end credits are charged off in the quarter that the loan becomes 120 days past due;(2) Open-end credits are charged off in the quarter that the loan becomes 180 days past due; and (3) Bothclosed-end andopen-end credits are typically charged off in the quarter that the credit is 60 days past the date we received notification that the borrower has filed for bankruptcy.

38

The level of future additions to the respective loan loss allowances is based on many factors, including certain factors that are beyond management’s control, such as changes in economic and local market conditions, including declines in real estate values, and increases in vacancy rates and unemployment. Management uses the best available information to recognize losses on loans or to make additions to the loan loss allowances; however, the Community Bank and/or the Commercial Bank may be required to take certain charge-offs and/or recognize further additions to their loan loss allowances, based on the judgment of regulatory agencies with regard to information provided to them during their examinations of the Banks.

An allowance for unfunded commitments is maintained separate from the allowances for loan losses and is included in Other liabilities in the Consolidated Statements of Condition.

See Note 6, Allowances for Loan Losses for a further discussion of our allowance for loan losses.

Goodwill Impairment

We have significant intangible assets related to goodwill. In connection with our acquisitions, assets acquired and liabilities assumed are recorded at their estimated fair values. Goodwill represents the excess of the purchase price of our acquisitions over the fair value of identifiable net assets acquired, including other identified intangible assets. Our goodwill is evaluated for impairment annually as ofyear-end or more frequently if conditions exist that indicate that the value may be impaired. We test our goodwill for impairment at the reporting unit level. These impairment evaluations are performed by comparing the carrying value of the goodwill of a reporting unit to its estimated fair value. We allocate goodwill to reporting units based on the reporting unit expected to benefit from the business combination. We had previously identified two reporting units: our Banking Operations reporting unit and our Residential Mortgage Banking reporting unit. On September 29, 2017, the Company sold the Residential Mortgage Banking reporting unit. Our reporting units are the same as our operating segments and reportable segments. If we change our strategy or if market conditions shift, our judgements may change, which may result in adjustments to the recorded goodwill balance.

For annual goodwill impairment testing, we have the option to first perform a qualitative assessment to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount, including goodwill and other intangible assets. If we conclude that this is the case, we must perform thetwo-step test described below. If we conclude based on the qualitative assessment that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, we have completed our goodwill impairment test and do not need to perform thetwo-step test.

Step one requires the fair value of each reporting unit is compared to its carrying value in order to identify potential impairment. If the fair value of a reporting unit exceeds the carrying value of its net assets, goodwill is not considered impaired and no further testing is required. If the carrying value of the net assets exceeds the fair value of a reporting unit, potential impairment is indicated at the reporting unit level and step two of the impairment test is performed.

Step two requires that when potential impairment is indicated in step one, we compare the implied fair value of goodwill with the carrying amount of that goodwill. Determining the implied fair value of goodwill requires a valuation of the reporting unit’s tangible and(non-goodwill) intangible assets and liabilities in a manner similar to the allocation of the purchase price in a business combination. Any excess in the value of a reporting unit over the amounts assigned to its assets and liabilities is referred to as the implied fair value of goodwill. If the carrying amount of the reporting unit goodwill exceeds the implied fair value of that goodwill, an impairment loss is recognized in an amount equal to that excess.

As of June 30, 2018, we had goodwill of $2.4 billion. During the quarter ended June 30, 2018, no triggering events were identified that indicated that the value of goodwill may be impaired. The Company performed its annual goodwill impairment assessment as of December 31, 2017 using step one of the quantitative test and found no indication of goodwill impairment at that date.

Balance Sheet Summary

Total assets at June 30, 2018 were $50.5 billion, up $1.3 billion or 3% fromyear-end 2017 and up 7% annualized from the level at March 31, 2018. Total loans held for investment increased $1.1 billion or 3% to $39.4 billion from December 31, 2017 and $558.4 million or 6% annualized compared to the balance at March 31, 2018. As in previous quarters, overall loan growth was driven by our multi-family loans, which ended the quarter at $29.2 billion, up $1.1 billion or 4% compared to the balance atyear-end 2017 and $555.3 million or 8% annualized compared to the balance at March 31, 2018.

During the current second quarter, the Companyre-deployed a portion of its excess cash position by purchasing investment securities. Accordingly, the balance ofavailable-for-sale securities increased $730.9 million to $4.1 billion

39

compared to the prior quarter and by $591.5 million fromyear-end 2017, while the balance of cash and cash-equivalents declined to $2.2 billion.

Deposits totaled $29.6 billion at June 30, 2018 and represented a $320.4 million or a 4% annualized sequential increase and a $453.7 million increase on ayear-to-date basis. CD balances increased $1.2 billion or 14% on a sequential basis and $1.7 billionyear-to-date. The remaining deposit categories declined on both a sequential andyear-to-date basis, except fornon-interest bearing accounts, which increased $185.8 million on ayear-to-date basis. Total borrowed funds were $13.8 billion at June 30, 2018, up $450.1 million or 13% on an annualized basis compared to the balance at March 31, 2018, and increased $880.2 million compared to the balance at December 31, 2017. The entire increase for both periods was related to higher balances of wholesale borrowings.

Total stockholders’ equity at June 30, 2018 was $6.8 billion, unchanged from the level at March 31, 2018 and up $54.6 million from the level at June 30, 2017. Common stockholders’ equity to total assets represented 12.46% at June 30, 2018, compared to 12.64% and 12.89%, at March 31, 2018 and June 30, 2017, respectively. Book value per common share equaled $12.82 at June 30, 2018, compared to $12.80 at March 31, 2018 and $12.74 at June 30, 2017.

Excluding goodwill of $2.4 billion, tangible common stockholders’ equity totaled $3.9 billion at June 30, 2018 compared to $3.8 billion at both March 31, 2018 and June 30, 2017. Tangible common stockholders’ equity to tangible assets was 8.02%, 8.14%, and 8.27%, respectively, at June 30, 2018, March 31, 2018, and June 30, 2017. Tangible book value per share equaled $7.85 at June 30, 2018, $7.83 at March 31, 2018, and $7.76 at June 30, 2017.

Loans

Loans Held for Investment

Loans held for investment, net totaled $39.3 billion at June 30, 2018, a $1.1 billion improvement fromyear-end 2017 and a $558.9 million or 6% annualized increase from the prior quarter. Both theyear-to-date and sequential quarter improvements were driven by growth in the multi-family and C&I loan portfolios. Total multi-family loans grew $555.3 million or 8% on an annualized basis compared to the prior quarter and $1.1 billion on ayear-to-date basis. C&I loans increased $134.1 million or 27% on an annualized basis compared to the prior quarter and $129.9 million on ayear-to-date basis.

CRE loans declined $99.0 million to $7.2 billion or 5% annualized compared to the first quarter of the year and dropped $168.4 millionyear-to-date. ADC loans declined $17.0 million sequentially to $424.8 million or 15% on an annualized basis and $11.0 million compared to December 31, 2017.

In addition to multi-family and CRE loans, our portfolio includes smaller balances ofone-to-four family loans, ADC loans, and other loans held for investment, with C&I loans comprising the bulk of the other loan portfolio. Specialty finance loans and leases account for the majority of our C&I loans, with the remainder consisting primarily of loans to small- andmid-size businesses, referred to as other C&I loans.

At June 30, 2018, loans secured by multi-family,non-owner occupied CRE, and ADC properties represented 755.2% of the consolidated Banks’ total risk-based capital, within our agreed upon limit of 850%. The following table presents information about the loans held for investment we originated for the respective periods:

	For the Three Months Ended						For the Six Months Ended
	June 30,		March 31,		June 30,		June 30,		June 30,
(in thousands)	2018		2018		2017		2018		2017
Mortgage Loans Originated for Investment:
Multi-family	$	2,070,222	$	1,706,211	$	952,265	$	3,776,433	$	1,906,878
Commercial real estate		254,808		177,142		192,072		431,950		442,414
One-to-four family residential		--		2,699		50,697		2,699		94,556
Acquisition, development, and construction		13,804		15,321		20,836		29,125		33,755
Total mortgage loans originated for investment	$	2,338,834	$	1,901,373	$	1,215,870	$	4,240,207	$	2,477,603
Other Loans Originated for Investment:
Specialty finance	$	486,890	$	396,889	$	498,918	$	883,779	$	768,082
Other commercial and industrial		119,449		117,614		150,787		237,063		272,942
Other		1,322		878		785		2,200		1,670
Total other loans originated for investment	$	607,661	$	515,381	$	650,490	$	1,123,042	$	1,042,694
Total loans originated for investment	$	2,946,495	$	2,416,754	$	1,866,360	$	5,363,249	$	3,520,297

The individualheld-for-investment loan portfolios are discussed in detail below.

40

Multi-Family Loans

Multi-family loans are our principal asset. The loans we produce are primarily secured bynon-luxury residential apartment buildings in New York City that are rent-regulated and feature below-market rents—a market we refer to as our Primary Lending Niche.

Multi-family loan originations represented $2.1 billion, or 70.3%, of theheld-for-investment loans we produced in the current second quarter, reflecting a year-over-year increase of $1.1 billion or 117% and a linked quarter increase of $364.0 million or 21%. At June 30, 2018, multi-family loans represented $29.2 billion, or 74.1%, of total loans held for investment, reflecting a $1.1 billion increase from the balance at December 31st and a $2.4 billion increase from the balance at June 30, 2017.

The average multi-family loan had a principal balance of $5.9 million at the end of the current second quarter, which was modestly higher than the balance at March 31, 2018 and up 8% from the $5.5 million at June 30, 2017.

The majority of our multi-family loans are made to long-term owners of residential apartment buildings with units that are subject to rent regulation and feature below-market rents. Our borrowers typically use the funds we provide for future real estate investments, or to make building-wide improvements and renovations to certain units, as a result of which they are able to increase the rents their tenants pay. In this way, the borrower creates increased cash flows to service debt and borrow against in future years.

In addition to underwriting multi-family loans on the basis of the buildings’ income and condition, we consider the borrowers’ credit history, profitability, and building management expertise. Borrowers are required to present evidence of their ability to repay the loan from the buildings’ current rent rolls, their financial statements, and related documents.

While a small percentage of our multi-family loans areten-year fixed rate credits, the vast majority of our multi-family loans feature a term of ten or twelve years, with a fixed rate of interest for the first five or seven years of the loan, and an alternative rate of interest in years six through ten or eight through twelve. The rate charged in the first five or seven years is generally based on intermediate-term interest rates plus a spread. During the remaining years, the loan resets to an annually adjustable rate that is tied to the prime rate of interest, plus a spread. Alternately, the borrower may opt for a fixed rate that is tied to the five-year fixed advance rate of theFHLB-NY, plus a spread. The fixed-rate option also requires the payment of one percentage point of the then-outstanding loan balance. In either case, the minimum rate at repricing is equivalent to the rate in the initial five- or seven-year term. As the rent roll increases, the typical property owner seeks to refinance the mortgage, and generally does so before the loan reprices in year six or eight.

Our multi-family loans tend to refinance in approximately three years from origination; at June 30, 2018, March 31, 2018, and June 30, 2017, the weighted average life of the multi-family loan portfolio was 2.8 years, 2.7 years, and 3.2 years, respectively.

Multi-family loans that refinance within the first five or seven years are typically subject to an established prepayment penalty schedule. Depending on the remaining term of the loan at the time of prepayment, the penalties normally range from five percentage points to one percentage point of the then-current loan balance. If a loan extends past the fifth or seventh year and the borrower selects the fixed rate option, the prepayment penalties typically reset to a range of five points to one point over years six through ten or eight through twelve. For example, aten-year multi-family loan that prepays in year three would generally be expected to pay a prepayment penalty equal to three percentage points of the remaining principal balance. A twelve-year multi-family loan that prepays in year one or two would generally be expected to pay a penalty equal to five percentage points.

Because prepayment penalties are recorded as interest income, they are reflected in the average yields on our loans and interest-earning assets, our interest rate spread and net interest margin, and the level of net interest income we record. No assumptions are involved in the recognition of prepayment income, as such income is only recorded when cash is received.

Our success as a multi-family lender partly reflects the solid relationships we have developed with the market’s leading mortgage brokers, who are familiar with our lending practices, our underwriting standards, and our long-standing practice of basing our loans on the cash flows produced by the properties. The process of producing such loans is generally four to six weeks in duration and, because the multi-family market is largely broker-driven, the expense incurred in sourcing such loans is substantially reduced.

At June 30, 2018, the majority of our multi-family loans were secured by rent-regulated rental apartment buildings. In addition, 64.2% of our multi-family loans were secured by buildings in New York City and 5.4% were secured by buildings

41

elsewhere in New York State. The remaining multi-family loans were secured by buildings outside these markets, including in the four other states served by our retail branch offices.

Our emphasis on multi-family loans is driven by several factors, including their structure, which reduces our exposure to interest rate volatility to some degree. Another factor driving our focus on multi-family lending has been the comparative quality of the loans we originate.

We primarily underwrite our multi-family loans based on the current cash flows produced by the collateral property, with a reliance on the “income” approach to appraising the properties, rather than the “sales” approach. The sales approach is subject to fluctuations in the real estate market, as well as general economic conditions, and is therefore likely to be more risky in the event of a downward credit cycle turn. We also consider a variety of other factors, including the physical condition of the underlying property; the net operating income of the mortgaged premises prior to debt service; the DSCR, which is the ratio of the property’s net operating income to its debt service; and the ratio of the loan amount to the appraised value of the property.

In addition to requiring a minimum DSCR of 120% on multi-family buildings, we obtain a security interest in the personal property located on the premises, and an assignment of rents and leases. Our multi-family loans generally represent no more than 75% of the lower of the appraised value or the sales price of the underlying property, and typically feature an amortization period of 30 years. In addition, our multi-family loans may contain an initial interest-only period which typically does not exceed two years; however, these loans are underwritten on a fully amortizing basis.

Accordingly, while our multi-family lending niche has not been immune to downturns in the credit cycle, the limited number of losses we have recorded, even in adverse credit cycles, suggests that the multi-family loans we produce involve less credit risk than certain other types of loans. In general, buildings that are subject to rent regulation have tended to be stable, with occupancy levels remaining more or less constant over time. Because the rents are typically below market and the buildings securing our loans are generally maintained in good condition, they have been more likely to retain their tenants in adverse economic times. In addition, we exclude any short-term property tax exemptions and abatement benefits the property owners receive when we underwrite the cash flows of our multi-family loans.

Commercial Real Estate Loans

CRE loans represented $7.2 billion, or 18.2%, of total loans held for investment at the end of the current second quarter, a $99.0 million decrease from the balance at March 31, 2018, and a $386.8 million decrease from the balance at June 30, 2017. CRE loans represented $254.8 million, or 8.6%, of loans originated for investment in the current second quarter, reflecting a linked-quarter increase of $77.7 million and a year-over-year increase of $62.7 million. CRE originations represented $254.8 million or 8.6% of theheld-for-investment loans we produced during the current second quarter, reflecting a year-over-year increase of 32.7% and a sequential quarter increase of 43.8%.

At June 30, 2018, the average CRE loan had a principal balance of $5.8 million, up modestly from the average principal balance at both March 31, 2018 and June 30, 2017.

The CRE loans we produce are secured by income-producing properties such as office buildings, retail centers,mixed-use buildings, and multi-tenanted light industrial properties. At June 30, 2018, 69.1% of our CRE loans were secured by properties in New York City, while properties on Long Island accounted for 12.0%. Other parts of New York State accounted for 3.0% of the properties securing our CRE credits, while all other states accounted for 15.9%, combined.

The terms of our CRE loans are similar to the terms of our multi-family credits, and the same prepayment penalties also apply. Furthermore, our CRE loans also tend to refinance in approximately three years from origination; the weighted average life of the CRE portfolio was 2.9 years, 2.9 years, and 3.0 years at June 30, 2018, March 31, 2018, and June 30, 2017, respectively.

The repayment of loans secured by commercial real estate is often dependent on the successful operation and management of the underlying properties. To minimize our credit risk, we originate CRE loans in adherence with conservative underwriting standards, and require that such loans qualify on the basis of the property’s current income stream and DSCR. The approval of a loan also depends on the borrower’s credit history, profitability, and expertise in property management, and generally requires a minimum DSCR of 130% and a maximum LTV of 65%. Furthermore, the origination of CRE loans typically requires a security interest in the fixtures, equipment, and other personal property of the borrower and/or an assignment of the rents and/or leases. In addition, CRE loans may contain an interest-only period which typically does not exceed three years. However, these loans are underwritten on a fully amortizing basis.

42

One-to-Four Family Loans

Reflecting our announcement that the Company was exiting the mortgage banking business, the June 30, 2018 balance ofone-to-four family loans held for investment was down modestly sequentially to $449.4 million, representing 1.1% of total loans held for investment at that date.

Acquisition, Development, and Construction Loans

The balance of ADC loans decreased $16.9 million to $424.8 million sequentially, representing 1.1% of totalheld-for-investment loans at the current second-quarter end. In the second quarter of 2018, we originated ADC loans of $13.8 million, a $1.5 million decrease from the trailing-quarter volume and a year-over-year decrease of $7.0 million.

Because ADC loans are generally considered to have a higher degree of credit risk, especially during a downturn in the credit cycle, borrowers are required to provide a guarantee of repayment and completion. We had no losses or recoveries against guarantees for either the six months ended June 30, 2018 or 2017.

C&I Loans

Our C&I loans are divided into two categories: specialty finance loans and leases and other C&I loans, as further described below.

Specialty Finance Loans and Leases

At June 30, 2018, specialty finance loans and leases represented $1.7 billion of total loans held for investment, up $165.7 million or 11% sequentially and up by a comparable amount and percentage on a year-over-year basis. For the three months ended June 30, 2018, we originated $486.9 million of specialty finance loans and leases compared to $396.9 million for the three months ended March 31, 2018 and $498.9 million for the three months ended June 30, 2017.

We produce our specialty finance loans and leases through a subsidiary that is staffed by a group of industry veterans with expertise in originating and underwriting senior securitized debt and equipment loans and leases. The subsidiary participates in syndicated loans that are brought to them, and equipment loans and leases that are assigned to them, by a select group of nationally recognized sources, and are generally made to large corporate obligors, many of which are publicly traded, carry investment grade or near-investment grade ratings, and participate in stable industries nationwide.

The specialty finance loans and leases we fund fall into three categories: asset-based lending, dealer floor-plan lending, and equipment loan and lease financing. Each of these credits is secured with a perfected first security interest in, or outright ownership of, the underlying collateral, and structured as senior debt or as anon-cancelable lease. Asset-based and dealer floor-plan loans are priced at floating rates predominately tied to LIBOR, while our equipment financing credits are priced at fixed rates at a spread over Treasuries.

Since launching our specialty finance business in the third quarter of 2013, no losses have been recorded on any of the loans or leases in this portfolio.

Other C&I Loans

In the three months ended June 30, 2018, other C&I loans totaled $491.7 million, compared to $522.0 million at March 31, 2018 and $566.4 million at June 30, 2017.

Included in thequarter-end balance were taxi medallion-related loans of $85.8 million, representing 0.22% of totalheld-for-investment loans at June 30, 2018.

In contrast to the loans produced by our specialty finance subsidiary, the other C&I loans we produce are primarily made to small andmid-size businesses in the five boroughs of New York City and on Long Island. Such loans are tailored to meet the specific needs of our borrowers, and include term loans, demand loans, revolving lines of credit, and, to a much lesser extent, loans that are partly guaranteed by the Small Business Administration.

A broad range of other C&I loans, both collateralized and unsecured, are made available to businesses for working capital (including inventory and accounts receivable), business expansion, the purchase of machinery and equipment, and other general corporate needs. In determining the term and structure of other C&I loans, several factors are considered, including the purpose, the collateral, and the anticipated sources of repayment. Other C&I loans are typically secured by business assets and personal guarantees of the borrower, and include financial covenants to monitor the borrower’s financial stability.

43

The interest rates on our other C&I loans can be fixed or floating, with floating-rate loans being tied to prime or some other market index, plus an applicable spread. Our floating-rate loans may or may not feature a floor rate of interest. The decision to require a floor on other C&I loans depends on the level of competition we face for such loans from other institutions, the direction of market interest rates, and the profitability of our relationship with the borrower.

Other Loans

At June 30, 2018, other loans totaled $8.7 million and consisted primarily of a variety of consumer loans, most of which were overdraft loans and loans tonon-profit organizations. We currently do not offer home equity loans or lines of credit.

Lending Authority

The loans we originate for investment are subject to federal and state laws and regulations, and are underwritten in accordance with loan underwriting policies approved by the Management Credit Committee, the Board Mortgage Committee, the Credit Committee of the Board, and the respective Boards of Directors of the Banks.

Prior to 2017, all loans originated by the Banks were presented to the Mortgage Committee or the Credit Committee of the Board of Directors, as applicable. Furthermore, all loans of $20.0 million or more originated by the Community Bank, and all loans of $10.0 million or more originated by the Commercial Bank, were reported to the applicable Board of Directors.

Effective January 27, 2017, all loans other than C&I loans less than or equal to $3.0 million are required to be presented to the Management Credit Committee for approval. All multi-family, CRE, and other C&I loans in excess of $5.0 million, and specialty finance loans in excess of $15.0 million, are also required to be presented to the Mortgage Committee or the Credit Committee, as applicable, so that the Committees can review the loans’ associated risks. The Committees have authority to direct changes in lending practices as they deem necessary or appropriate in order to address individual or aggregate risks and credit exposures in accordance with the Bank’s strategic objectives and risk appetites.

All mortgage loans in excess of $50.0 million and all other C&I loans in excess of $5.0 million require approval by the Mortgage Committee or the Credit Committee. Credit Committee approval also is required for specialty finance loans in excess of $15.0 million.

In addition, all loans of $20.0 million or more originated by the Community Bank, and all loans of $10.0 million or more originated by the Commercial Bank, continue to be reported to the applicable Board of Directors, and all C&I loans less than or equal to $3.0 million continue to be approved byline-of-business personnel.

At June 30, 2018, the largest loan in our portfolio was a $287.5 million loan originated by the Community Bank on June 28, 2013 to the owner of a commercial office building located in Manhattan. As of the date of this report, the loan has been current since origination. The balance of the loan was unchanged from both the prior quarter and theyear-ago quarter.

Geographical Analysis of the Portfolio of Loans Held for Investment

The following table presents a geographical analysis of the multi-family and CRE loans in ourheld-for-investment loan portfolio at June 30, 2018:

	At June 30, 2018
	Multi-Family Loans				Commercial Real Estate Loans
			Percent				Percent
(dollars in thousands)	Amount		of Total		Amount		of Total
New York City:
Manhattan		$7,518,097		25.74%		$3,605,283		50.39%
Brooklyn		4,833,483		16.54		562,502		7.86
Bronx		3,903,828		13.36		94,277		1.32
Queens		2,423,687		8.30		624,429		8.73
Staten Island		78,035		0.27		54,297		0.76
Total New York City		$18,757,130		64.21%		$4,940,788		69.06%
Long Island		542,739		1.86		860,619		12.03
Other New York State		1,037,311		3.55		217,237		3.04
All other states		8,874,361		30.38		1,135,224		15.87
Total		$29,211,541		100.00%		$7,153,868		100.00%

44

At June 30, 2018, the largest concentration of ADC loans held for investment was located in New York City, with a total of $336.2 million. The majority of our other loans held for investment were secured by properties and/or businesses located in Metro New York.

Loans Held for Sale

At June 30, 2018, the Company had no loans held for sale compared to $31.4 million at March 31, 2018 and $1.8 billion at June 30, 2017. The declines are attributable to the Company’s exit from the mortgage banking business in the third quarter of last year.

Outstanding Loan Commitments

At June 30, 2018, we had outstanding loan commitments of $2.4 billion, up $429.7 million from the level at December 31, 2017.

Multi-family, CRE, and ADC loans together represented $888.7 million ofheld-for-investment loan commitments at the end of the second quarter, while other loans represented $1.5 billion, respectively. Included in the latter amount were commitments to originate specialty finance loans and leases of $998.1 million and commitments to originate other C&I loans of $380.7 million.

In addition to loan commitments, we had commitments to issue financialstand-by, performancestand-by, and commercial letters of credit totaling $386.0 million at June 30, 2018, a $46.6 million increase from the volume at December 31st. The fees we collect in connection with the issuance of letters of credit are included in Fee Income in the Consolidated Statements of Income and Comprehensive Income.

Asset Quality

Loans Held for Investment and Repossessed Assets

Non-performing assets represented $70.7 million, or 0.14%, of total assets at June 30, 2018, as compared to $88.8 million, or 0.18% at March 31, 2018 and $91.6 million, or 0.20%, of total assets, at June 30, 2017.

In addition, the Company recorded net charge-offs of $5.2 million during the current second quarter, representing 0.01% of average loans compared to $6.5 million or 0.02% of average loans at March 31, 2018 and $11.4 million or 0.03% of average loans at June 30, 2017.

The following table presents ournon-performing loans by loan type and the changes in the respective balances from December 31, 2017 to June 30, 2018:

					Change from
					December 31, 2017
					to
					June 30, 2018
	June 30,		December 31,
(dollars in thousands)	2018		2017		Amount			Percent
Non-Performing Loans:
Non-accrual mortgage loans:
Multi-family		$  5,408		$11,078		$  (5,670	)		(51.18	)%
Commercial real estate		4,917		6,659		(1,742)			(26.16	)
One-to-four family		1,669		1,966		(297)			(15.11	)
Acquisition, development, and construction		--		6,200		(6,200)			NM
Totalnon-accrual mortgage loans		11,994		25,903		(13,909)			(53.70	)
Non-accrual other loans (1)		44,487		47,779		(3,292)			(6.89	)
Totalnon-performing loans		$56,481		$73,682		$(17,201)			(23.34	)%

(1) Includes $43.5 million and $46.7 million ofnon-accrual taxi medallion-related loans at June 30, 2018 and December 31, 2017, respectively.

The following table sets forth the changes innon-performing loans over the six months ended June 30, 2018:

(in thousands)
Balance at December 31, 2017	$	73,682
Newnon-accrual		25,446
Charge-offs		(8,001	)
Transferred to other real estate owned		(2,461	)

45

Loan payoffs, including dispositions and principalpay-downs		(32,185	)
Restored to performing status		--
Balance at June 30, 2018	$	56,481

A loan generally is classified as anon-accrual loan when it is 90 days or more past due or when it is deemed to be impaired because we no longer expect to collect all amounts due according to the contractual terms of the loan agreement. When a loan is placed onnon-accrual status, we cease the accrual of interest owed, and previously accrued interest is reversed and charged against interest income. At June 30, 2018 and December 31, 2017, all of ournon-performing loans werenon-accrual loans. A loan is generally returned to accrual status when the loan is current and we have reasonable assurance that the loan will be fully collectible.

We monitornon-accrual loans both within and beyond our primary lending area, which is defined as including: (a) the counties that comprise our CRA Assessment area, and (b) the entirety of the following states: Arizona; Florida; New York; New Jersey; Ohio; and Pennsylvania, in the same manner. Monitoring loans generally involves inspecting andre-appraising the collateral properties; holding discussions with the principals and managing agents of the borrowing entities and/or retained legal counsel, as applicable; requesting financial, operating, and rent roll information; confirming that hazard insurance is in place or force-placing such insurance; monitoring tax payment status and advancing funds as needed; and appointing a receiver, whenever possible, to collect rents, manage the operations, provide information, and maintain the collateral properties.

It is our policy to order updated appraisals for allnon-performing loans, irrespective of loan type, that are collateralized by multi-family buildings, CRE properties, or land, in the event that such a loan is 90 days or more past due, and if the most recent appraisal on file for the property is more than one year old. Appraisals are ordered annually until such time as the loan becomes performing and is returned to accrual status. It is not our policy to obtain updated appraisals for performing loans. However, appraisals may be ordered for performing loans when a borrower requests an increase in the loan amount, a modification in loan terms, or an extension of a maturing loan. We do not analyze current LTVs on a portfolio-wide basis.

Non-performing loans are reviewed regularly by management and discussed on a monthly basis with the Board Mortgage Committee, the Management Credit Committee, the Credit Committee of the Board, and the Boards of Directors of the respective Banks, as applicable. In accordance with ourcharge-off policy, collateral-dependentnon-performing loans are written down to their current appraised values, less certain transaction costs. Workout specialists from our Loan Workout Unit actively pursue borrowers who are delinquent in repaying their loans in an effort to collect payment. In addition, outside counsel with experience in foreclosure proceedings are retained to institute such action with regard to such borrowers.

Properties and assets that are acquired through foreclosure are classified as either OREO or repossessed assets, and are recorded at fair value at the date of acquisition, less the estimated cost of selling the property/asset. Subsequent declines in the fair value of OREO or repossessed assets are charged to earnings and are included innon-interest expense. It is our policy to require an appraisal and an environmental assessment of properties classified as OREO before foreclosure, and tore-appraise the properties/assets on anas-needed basis, and not less than annually, until they are sold. We dispose of such properties/assets as quickly and prudently as possible, given current market conditions and the property’s or asset’s condition.

To mitigate the potential for credit losses, we underwrite our loans in accordance with credit standards that we consider to be prudent. In the case of multi-family and CRE loans, we look first at the consistency of the cash flows being generated by the property to determine its economic value using the “income approach,” and then at the market value of the property that collateralizes the loan. The amount of the loan is then based on the lower of the two values, with the economic value more typically used.

The condition of the collateral property is another critical factor. Multi-family buildings and CRE properties are inspected from rooftop to basement as a prerequisite to approval, with a member of the Mortgage or Credit Committee participating in inspections on multi-family loans to be originated in excess of $7.5 million, and a member of the Mortgage or Credit Committee participating in inspections on CRE loans to be originated in excess of $4.0 million. Furthermore, independent appraisers, whose appraisals are carefully reviewed by our experiencedin-house appraisal officers and staff, perform appraisals on collateral properties. In many cases, a second independent appraisal review is performed.

In addition, we work with a select group of mortgage brokers who are familiar with our credit standards and whose track record with our lending officers is typically greater than ten years. Furthermore, in New York City, where the majority of the buildings securing our multi-family loans are located, the rents that tenants may be charged on certain apartments are typically restricted under certain rent-control or rent-stabilization laws. As a result, the rents that tenants pay for such apartments are

46

generally lower than current market rents. Buildings with a preponderance of such rent-regulated apartments are less likely to experience vacancies in times of economic adversity.

Reflecting the strength of the underlying collateral for these loans and the collateral structure, a relatively small percentage of ournon-performing multi-family loans have resulted in losses over time.

To further manage our credit risk, our lending policies limit the amount of credit granted to any one borrower, and typically require minimum DSCRs of 120% for multi-family loans and 130% for CRE loans. Although we typically lend up to 75% of the appraised value on multi-family buildings and up to 65% on commercial properties, the average LTVs of such credits at origination were below those amounts at June 30, 2018. Exceptions to these LTV limitations are minimal and are reviewed on acase-by-case basis.

The repayment of loans secured by commercial real estate is often dependent on the successful operation and management of the underlying properties. To minimize our credit risk, we originate CRE loans in adherence with conservative underwriting standards, and require that such loans qualify on the basis of the property’s current income stream and DSCR. The approval of a CRE loan also depends on the borrower’s credit history, profitability, and expertise in property management. Given that our CRE loans are underwritten in accordance with underwriting standards that are similar to those applicable to our multi-family credits, the percentage of ournon-performing CRE loans that have resulted in losses has been comparatively small over time.

Multi-family and CRE loans are generally originated at conservative LTVs and DSCRs, as previously stated. Low LTVs provide a greater likelihood of full recovery and reduce the possibility of incurring a severe loss on a credit; in many cases, they reduce the likelihood of the borrower “walking away” from the property. Although borrowers may default on loan payments, they have a greater incentive to protect their equity in the collateral property and to return their loans to performing status. Furthermore, in the case of multi-family loans, the cash flows generated by the properties are generally below-market and have significant value.

With regard to ADC loans, we typically lend up to 75% of the estimatedas-completed market value of multi-family and residential tract projects; however, in the case of home construction loans to individuals, the limit is 80%. With respect to commercial construction loans, we typically lend up to 65% of the estimatedas-completed market value of the property. Credit risk is also managed through the loan disbursement process. Loan proceeds are disbursed periodically in increments as construction progresses, and as warranted by inspection reports provided to us by our own lending officers and/or consulting engineers.

To minimize the risk involved in specialty finance lending and leasing, each of our credits is secured with a perfected first security interest or outright ownership in the underlying collateral, and structured as senior debt or as anon-cancellable lease. To further minimize the risk involved in specialty finance lending and leasing, were-underwrite each transaction. In addition, we retain outside counsel to conduct a further review of the underlying documentation.

Other C&I loans are typically underwritten on the basis of the cash flows produced by the borrower’s business, and are generally collateralized by various business assets, including, but not limited to, inventory, equipment, and accounts receivable. As a result, the capacity of the borrower to repay is substantially dependent on the degree to which the business is successful. Furthermore, the collateral underlying the loan may depreciate over time, may not be conducive to appraisal, and may fluctuate in value, based upon the operating results of the business. Accordingly, personal guarantees are also a normal requirement for other C&I loans.

In addition,one-to-four family loans, ADC loans, and other loans represented 1.1%, 1.1%, and 5.5%, respectively, of total loans held for investment at June 30, 2018, comparable to, or consistent with, the levels at both December 31, 2017 and June 30, 2017. Furthermore, at the end of the current second quarter, only 2.0% of our other loans and 0.37% ofone-to-four family loans werenon-performing at that date, while we had nonon-performing ADC loans.

The procedures we follow with respect to delinquent loans are generally consistent across all categories, with late charges assessed, and notices mailed to the borrower, at specified dates. We attempt to reach the borrower by telephone to ascertain the reasons for delinquency and the prospects for repayment. When contact is made with a borrower at any time prior to foreclosure or recovery against collateral property, we attempt to obtain full payment, and will consider a repayment schedule to avoid taking such action. Delinquencies are addressed by our Loan Workout Unit and every effort is made to collect rather than initiate foreclosure proceedings.

47

The following table presents our loans 30 to 89 days past due by loan type and the changes in the respective balances from December 31, 2017 to June 30, 2018:

							Change from December 31, 2017 to June 30, 2018
(dollars in thousands)	June 30,     2018			December 31,  2017			Amount				Percent
Loans30-89 Days Past Due:
Multi-family		$	5		$	1,258		$	(1,253	)		(99.60	)%
Commercial real estate			--			13,227			(13,227	)		NM
One-to-four family			214			585			(371	)		(63.42	)
Other loans (1)			6,059			2,719			3,340			122.84
Total loans30-89 days past due		$	6,278		$	17,789		$	(11,511	)		(64.71	)%

(1) Includes $2.0 million and $2.7 million ofnon-accrual taxi medallion-related loans at June 30, 2018 and December 31, 2017, respectively.

Fair values for all multi-family buildings, CRE properties, and land are determined based on the appraised value. If an appraisal is more than one year old and the loan is classified as eithernon-performing or as an accruing TDR, then an updated appraisal is required to determine fair value. Estimated disposition costs are deducted from the fair value of the property to determine estimated net realizable value. In the instance of an outdated appraisal on an impaired loan, we adjust the original appraisal by using a third-party index value to determine the extent of impairment until an updated appraisal is received.

While we strive to originate loans that will perform fully, adverse economic and market conditions, among other factors, can adversely impact a borrower’s ability to repay.

Reflecting management’s assessment of the allowance fornon-covered loan losses, we recorded a $4.7 million provision for such losses in the current second quarter, as compared to $9.6 million and $11.6 million, respectively, in the trailing and year-earlier three months. Reflecting the second-quarter provision, and the aforementioned net charge-offs, the allowance for losses on loans increased to $160.7 million at June 30, 2018. This represented 0.41% of total loans and 284.44% ofnon-performing loans at that date.

Based upon all relevant and available information as of the end of the current second quarter, management believes that the allowance for losses onnon-covered loans was appropriate at that date.

At June 30, 2018, our three largestnon-performing loans were a C&I loan with a balance of $6.0 million, a multi-family loan with a balance of $4.6 million, and a CRE loan with a balance of $1.3 million.

Troubled Debt Restructurings

In an effort to proactively manage delinquent loans, we have selectively extended to certain borrowers such concessions as rate reductions and extensions of maturity dates, as well as forbearance agreements, when such borrowers have exhibited financial difficulty. In accordance with GAAP, we are required to account for such loan modifications or restructurings as TDRs.

The eligibility of a borrower forwork-out concessions of any nature depends upon the facts and circumstances of each transaction, which may change from period to period, and involve management’s judgment regarding the likelihood that the concession will result in the maximum recovery for the Company.

Loans modified as TDRs are placed onnon-accrual status until we determine that future collection of principal and interest is reasonably assured. This generally requires that the borrower demonstrate performance according to the restructured terms for at least six consecutive months. At June 30, 2018,non-accrual TDRs included taxi medallion-related loans with a combined balance of $24.7 million.

48

At June 30, 2018, loans on which concessions were made with respect to rate reductions and/or extensions of maturity dates totaled $39.9 million; loans in connection with which forbearance agreements were reached totaled $1.8 million at that date.

Based on the number of loans performing in accordance with their revised terms, our success rates for restructured multi-family loans, CRE loans, and ADC loans were 100%. The success rates for restructuredone-to-four family and other loans were 50% and 84%, respectively, at June 30, 2018.

Analysis of Troubled Debt Restructurings

The following table sets forth the changes in our TDRs over the six months ended June 30, 2018:

(in thousands)	Accruing				Non-Accrual				Total
Balance at December 31, 2017		$	9,653			$	35,903			$	45,556
New TDRs			900				3,752				4,652
Charge-offs			--				(1,289	)			(1,289	)
Loan payoffs, including dispositions and principalpay-downs			(185	)			(7,034	)			(7,219	)
Balance at June 30, 2018		$	10,368			$	31,332			$	41,700

On a limited basis, we may provide additional credit to a borrower after a loan has been placed onnon-accrual status or classified as a TDR if, in management’s judgment, the value of the property after the additional loan funding is greater than the initial value of the property plus the additional loan funding amount. During the three months ended March 31, 2018, no such additions were made. Furthermore, the terms of our restructured loans typically would not restrict us from cancelling outstanding commitments for other credit facilities to a borrower in the event ofnon-payment of a restructured loan.

Except for thenon-accrual loans and TDRs disclosed in this filing, we did not have any potential problem loans at the end of the current first quarter that would have caused management to have serious doubts as to the ability of a borrower to comply with present loan repayment terms and that would have resulted in such disclosure if that were the case.

49

Asset Quality Analysis

The following table presents information regarding our consolidated allowance for loan losses, ournon-performing assets, and our 30 to 89 days past due loans at June 30, 2018 and December 31, 2017:

(dollars in thousands)	At or For the   Six Months Ended   June 30, 2018			At or For the Year Ended   December 31, 2017
Allowance for Loan Losses:
Balance at beginning of period		$	158,046		$156,524
Provision for losses			14,285		60,943
Recovery from allowance on PCI loans			--		1,766
Charge-offs:
Multi-family			(34)		(279)
Commercial real estate			(3,190)		--
One-to-four family residential			--		(96)
Acquisition, development, and construction			(2,220)		--
Other loans			(7,404)		(62,975)
Total charge-offs			(12,848)		(63,350)
Recoveries:
Multi-family			--		28
Commercial real estate			130		408
One-to-four family residential			--		--
Acquisition, development, and construction			99		169
Other loans			940		1,558
Total recoveries			1,169		2,163
Net charge-offs			(11,679)		(61,187)
Balance at end of period		$	160,652		$158,046
Non-Performing Assets:
Non-accrual mortgage loans:
Multi-family			$5,408		$11,078
Commercial real estate			4,917		6,659
One-to-four family residential			1,669		1,966
Acquisition, development, and construction			--		6,200
Totalnon-accrual mortgage loans			$11,994		25,903
Othernon-accrual loans			44,487		47,779
Totalnon-performing loans			$56,481		$73,682
Repossessed assets(1)			14,204		16,400
Totalnon-performing assets			$70,685		$90,082
Asset Quality Measures:
Non-performing loans to total loans			0.14%		0.19%
Non-performing assets to total assets			0.14		0.18
Allowance for loan losses tonon-performing loans			284.44		214.50
Allowance for loan losses to total loans			0.41		0.41
Net charge-offs during the period to average loans outstanding during the period (non-annualized)			0.03		0.16
Loans30-89 Days Past Due:
Multi-family			$         5		$  1,258
Commercial real estate			--		13,227
One-to-four family residential			214		585
Other loans			6,059		2,719
Total loans30-89 days past due(2)			$ 6,278		$17,789

(1) Includes $9.0 million and $8.2 million of repossessed taxi medallions at June 30, 2018 and December 31, 2017, respectively.

(2) Includes $2.0 million and $2.7 million of taxi medallion loans at June 30, 2018 and December 31, 2017, respectively.

50

Geographical Analysis ofNon-Performing Loans

The following table presents a geographical analysis of ournon-performing loans at June 30, 2018:

(in thousands)
New York	$48,505
New Jersey	6,373
Arizona	892
All other states	711
Totalnon-performing loans	$56,481

Securities

Securities increased $623.2 million from December 31, 2017 and $730.6 million from March 31, 2018 to $4.2 billion or 8.2% of total assets at June 30, 2018. During the second quarter of 2017, we reclassified our entire securities portfolio as“Available-for-Sale”. Accordingly, at June 30, 2018, March 31, 2018, and December 31, 2017, we had no securities designated as“Held-to-Maturity”.

Federal Home Loan Bank Stock

As members of theFHLB-NY, the Community Bank and the Commercial Bank are required to acquire and hold shares of its capital stock, and to the extent FHLB borrowings are utilized, may further invest in FHLB stock. At June 30, 2018 and December 31, 2017, the Community Bank heldFHLB-NY stock in the amount of $650.3 million and $588.7 million, respectively, and the Commercial Bank heldFHLB-NY stock of $2.8 million and $15.1 million, respectively.FHLB-NY stock continued to be valued at par, with no impairment required at that date.

Dividends from theFHLB-NY to the Community Bank totaled $18.7 million and $15.0 million, respectively, in the six months ended June 30, 2018 and 2017; dividends from theFHLB-NY to the Commercial Bank totaled $470,000 and $486,000, respectively, in the corresponding periods.

Bank-Owned Life Insurance

BOLI is recorded at the total cash surrender value of the policies in the Consolidated Statements of Condition, and the income generated by the increase in the cash surrender value of the policies is recorded inNon-Interest Income in the Consolidated Statements of Income and Comprehensive Income. Reflecting an increase in the cash surrender value of the underlying policies, our investment in BOLI rose $4.6 million to $971.8 million in the six months ended June 30, 2018.

Goodwill

We record goodwill in our Consolidated Statements of Condition in connection with certain of our business combinations. Goodwill, which is tested at least annually for impairment, refers to the difference between the purchase price and the fair value of an acquired company’s assets, net of the liabilities assumed. Goodwill totaled $2.4 billion at both June 30, 2018 and December 31, 2017. For more information about the Company’s goodwill, see the discussion of “Critical Accounting Policies” earlier in this report.

Sources of Funds

The Parent Company (i.e., the Company on an unconsolidated basis) has three primary funding sources for the payment of dividends, share repurchases, and other corporate uses: dividends paid to the Company by the Banks; capital raised through the issuance of stock; and funding raised through the issuance of debt instruments.

On a consolidated basis, our funding primarily stems from a combination of the following sources: deposits; borrowed funds, primarily in the form of wholesale borrowings; the cash flows generated through the repayment and sale of loans; and the cash flows generated through the repayment and sale of securities.

Loan repayments and sales totaled $4.3 billion in the six months ended June 30, 2018, down from the $5.1 billion recorded in the year-earlier six months. Cash flows from the repayment and sales of securities totaled $416.6 million and $864.9 million, respectively, in the corresponding periods, while purchases of securities totaled $1.1 billion and $97.0 million, respectively.

Deposits

Our ability to retain and attract deposits depends on numerous factors, including customer satisfaction, the rates of interest we pay, the types of products we offer, and the attractiveness of their terms. That said, there have been times that we’ve

51

chosen not to compete actively for deposits, depending on our access to deposits through acquisitions, the availability of lower-cost funding sources, the impact of competition on pricing, and the need to fund our loan demand.

In the three months ended June 30, 2018, total deposits of $29.6 billion were up $453.7 million as compared to the level recorded at December 31, 2017. CDs represented 34.9% of total deposits at the end of the second quarter, and total deposits represented 58.5% of total assets at that date.

Included in the June 30th balance of deposits were institutional deposits of $2.0 billion and municipal deposits of $831.4 million, as compared to $2.2 billion and $999.4 million, respectively, at December 31, 2017. Brokered deposits dropped $26.3 million during this timeframe, to $3.9 billion, reflecting a $625.4 million decrease in brokered money market accounts to $2.0 billion and a $131.6 million increase in brokered interest-bearing checking accounts to $925.3 million. In addition, at June 30, 2018, we had $1.0 billion of brokered CDs, an increase of $467.6 million from December 31, 2017. The extent to which we accept brokered deposits depends on various factors, including the availability and pricing of such wholesale funding sources, and the availability and pricing of other sources of funds.

Borrowed Funds

Borrowed funds consist primarily of wholesale borrowings (i.e.,FHLB-NY advances, repurchase agreements, and federal funds purchased) and, to a far lesser extent, junior subordinated debentures. In the three months ended June 30, 2018, the balance of borrowed funds increased $450.1 million from the trailing quarter and $880.2 million from year-end 2017 to $13.8 billion, representing 27.3% of total assets, at that date.

Wholesale Borrowings

Wholesale borrowings rose $450.0 million from the trailing quarter and rose $1.4 billion from the year-earlier amount to $13.4 billion, representing 26.6% of total assets, at quarter end.

FHLB-NY advances rose $1.1 billion since December 31, 2017, to $13.2 billion, while the balance of repurchase agreements were $200 million at June 30, 2018 and $450.0 million at December 31, 2017. There were no federal funds purchased at either June 30, 2018 or December 31, 2017.

Junior Subordinated Debentures

Junior subordinated debentures totaled $359.3 million at the end of the current second quarter, comparable to the balance at December 31st.

Risk Definitions

The following section outlines the definitions of interest rate risk, market risk, and liquidity risk, and how the Company manages market and interest rate risk:

Interest Rate Risk –Interest rate risk is the risk to earnings or capital arising from movements in interest rates. Interest rate risk arises from differences between the timing of rate changes and the timing of cash flows(re-pricing risk); from changing rate relationships among different yield curves affecting Company activities (basis risk); from changing rate relationships across the spectrum of maturities (yield curve risk); and from interest-related options embedded in a bank’s products (options risk). The evaluation of interest rate risk must consider the impact of complex, illiquid hedging strategies or products, and also the potential impact on fee income (e.g. prepayment income) which is sensitive to changes in interest rates. In those situations where trading is separately managed, this refers to structural positions and not trading portfolios.

Market Risk – Market risk is the risk to earnings or capital arising from changes in the value of portfolios of financial instruments. This risk arises from market-making, dealing, and position-taking activities in interest rate, foreign exchange, equity, and commodities markets. Many banks use the term “price risk” interchangeably with market risk; this is because market risk focuses on the changes in market factors (e.g., interest rates, market liquidity, and volatilities) that affect the value of traded instruments. The primary accounts affected by market risk are those which are revalued for financial presentation (e.g., trading accounts for securities, derivatives, and foreign exchange products).

Liquidity Risk –Liquidity risk is the risk to earnings or capital arising from a bank’s inability to meet its obligations when they become due, without incurring unacceptable losses. Liquidity risk includes the inability to manage unplanned decreases or changes in funding sources. Liquidity risk also arises from a bank’s failure to recognize or address changes in market conditions that affect the ability to liquidate assets quickly and with minimal loss in value.

52

Management of Market and Interest Rate Risk

We manage our assets and liabilities to reduce our exposure to changes in market interest rates. The asset and liability management process has three primary objectives: to evaluate the interest rate risk inherent in certain balance sheet accounts; to determine the appropriate level of risk, given our business strategy, risk appetite, operating environment, capital and liquidity requirements, and performance objectives; and to manage that risk in a manner consistent with guidelines approved by the Boards of Directors of the Company, the Community Bank, and the Commercial Bank.

Market and Interest Rate Risk

As a financial institution, we are focused on reducing our exposure to interest rate volatility. Changes in interest rates pose the greatest challenge to our financial performance, as such changes can have a significant impact on the level of income and expense recorded on a large portion of our interest-earning assets and interest-bearing liabilities, and on the market value of all interest-earning assets, other than those possessing a short term to maturity. To reduce our exposure to changing rates, the Boards of Directors and management monitor interest rate sensitivity on a regular or as needed basis so that adjustments to the asset and liability mix can be made when deemed appropriate.

The actual duration ofheld-for-investment mortgage loans and mortgage-related securities can be significantly impacted by changes in prepayment levels and market interest rates. The level of prepayments may be impacted by a variety of factors, including the economy in the region where the underlying mortgages were originated; seasonal factors; demographic variables; and the assumability of the underlying mortgages. However, the largest determinants of prepayments are interest rates and the availability of refinancing opportunities.

In the first six months of 2018, we managed our interest rate risk by taking the following actions: (1) We continued to emphasize the origination and retention of intermediate-term assets, primarily in the form of multi-family and CRE loans; (2) We continued the origination of certain C&I loans that feature floating interest rates; (3) We purchased short-duration, variable rate investment securities; (4) We initiated a deposit-raising campaign focused mainly on term CDs; and (5) We continued to extend borrowings as they mature.

Interest Rate Sensitivity Analysis

The matching of assets and liabilities may be analyzed by examining the extent to which such assets and liabilities are “interest rate sensitive” and by monitoring a bank’s interest rate sensitivity “gap.” An asset or liability is said to be interest rate sensitive within a specific time frame if it will mature or reprice within that period of time. The interest rate sensitivity gap is defined as the difference between the amount of interest-earning assets maturing or repricing within a specific time frame and the amount of interest-bearing liabilities maturing or repricing within that same period of time.

In a rising interest rate environment, an institution with a negative gap would generally be expected, absent the effects of other factors, to experience a greater increase in the cost of its interest-bearing liabilities than it would in the yield on its interest-earning assets, thus producing a decline in its net interest income. Conversely, in a declining rate environment, an institution with a negative gap would generally be expected to experience a lesser reduction in the yield on its interest-earning assets than it would in the cost of its interest-bearing liabilities, thus producing an increase in its net interest income.

In a rising interest rate environment, an institution with a positive gap would generally be expected to experience a greater increase in the yield on its interest-earning assets than it would in the cost of its interest-bearing liabilities, thus producing an increase in its net interest income. Conversely, in a declining rate environment, an institution with a positive gap would generally be expected to experience a lesser reduction in the cost of its interest-bearing liabilities than it would in the yield on its interest-earning assets, thus producing a decline in its net interest income.

At June 30, 2018, ourone-year gap was a negative 19.31%, comparable to a negative 19.57% at December 31, 2017.

The table on the following page sets forth the amounts of interest-earning assets and interest-bearing liabilities outstanding at June 30, 2018 which, based on certain assumptions stemming from our historical experience, are expected to reprice or mature in each of the future time periods shown. Except as stated below, the amounts of assets and liabilities shown as repricing or maturing during a particular time period were determined in accordance with the earlier of (1) the term to repricing, or (2) the contractual terms of the asset or liability.

The table provides an approximation of the projected repricing of assets and liabilities at June 30, 2018 on the basis of contractual maturities, anticipated prepayments, and scheduled rate adjustments within a three-month period and subsequent

53

selected time intervals. For residential mortgage-related securities, prepayment rates are forecasted at a weighted average CPR of 5% per annum; for multi-family and CRE loans, prepayment rates are forecasted at weighted average CPRs of 13% and 8% per annum, respectively. Borrowed funds were not assumed to prepay.

Savings, interest-bearing checking and money market accounts were assumed to decay based on a comprehensive statistical analysis that incorporated our historical deposit experience. Based on the results of this analysis, savings accounts were assumed to decay at a rate of 46% for the first five years and 54% for years six through ten. Interest-bearing checking accounts were assumed to decay at a rate of 72% for the first five years and 28% for years six through ten. The decay assumptions reflect the prolonged low interest rate environment and the uncertainty regarding future depositor behavior. Including those accounts having specified repricing dates, money market accounts were assumed to decay at a rate of 87% for the first five years and 13% for years six through ten.

54

	At June 30, 2018
(dollars in thousands)	Three Months or Less			Four to Twelve Months			More Than One Year to Three Years			More Than Three Years to Five Years			More Than Five Years to 10 Years			More Than 10 Years			Total
INTEREST-EARNING ASSETS:
Mortgage and other loans(1)		$3,526,999			$3,821,491			$16,494,859			$12,109,417			$3,281,906			$156,672			$39,391,344
Mortgage-related securities(2)(3)		47,674			66,649			533,551			831,488			781,022			322,804			2,583,188
Other securities(2)		1,547,563			83,448			10,896			18,936			453,653			110,039			2,224,535
Interest-earning cash and cash equivalents		2,042,119			--			--			--			--			--			2,042,119
Total interest-earning assets		7,164,355			3,971,588			17,039,306			12,959,841			4,516,581			589,515			46,241,186
INTEREST-BEARING LIABILITIES:
Interest-bearing checking and money market accounts		6,644,061			316,014			617,892			1,755,827			2,496,521			--			11,830,315
Savings accounts		767,001			1,040,703			238,650			195,679			2,678,934			--			4,920,967
Certificates of deposit		1,810,214			5,853,215			2,596,795			40,349			5,946			--			10,306,519
Borrowed funds		417,426			4,031,000			8,525,000			675,000			--			145,413			13,793,839
Total interest-bearing liabilities		9,638,702			11,240,932			11,978,337			2,666,855			5,181,401			145,413			40,851,640
Interest rate sensitivity gap per period(4)		$(2,474,347	)		$(7,269,344	)		$5,060,969			$10,292,986			$ (664,820	)		$444,102			$5,389,546
Cumulative interest rate sensitivity gap		$(2,474,347	)		$(9,743,691	)		$(4,682,722	)		$  5,610,264			$4,945,444			$5,389,546
Cumulative interest rate sensitivity gap as a percentage of total assets		(4.90	)%		(19.31	)%		(9.28	)%		11.12	%		9.80	%		10.68	%
Cumulative net interest-earning assets as a percentage of net interest-bearing liabilities		74.33	%		53.33	%		85.75	%		115.79	%		112.15	%		113.19	%

(1) For the purpose of the gap analysis,non-performing loans and the allowances for loan losses have been excluded.

(2) Mortgage-related and other securities, including FHLB stock, are shown at their respective carrying amounts.

(3) Expected amount based, in part, on historical experience.

(4) The interest rate sensitivity gap per period represents the difference between interest-earning assets and interest-bearing liabilities.

55

Prepayment and deposit decay rates can have a significant impact on our estimated gap. While we believe our assumptions to be reasonable, there can be no assurance that the assumed prepayment and decay rates will approximate actual future loan and securities prepayments and deposit withdrawal activity.

To validate our prepayment assumptions for our multi-family and CRE loan portfolios, we perform a monthly analysis, during which we review our historical prepayment rates and compare them to our projected prepayment rates. We continually review the actual prepayment rates to ensure that our projections are as accurate as possible, since prepayments on these types of loans are not as closely correlated to changes in interest rates as prepayments onone-to-four family loans tend to be. In addition, we review the call provisions, if any, in our borrowings and investment portfolios and, on a monthly basis, compare the actual calls to our projected calls to ensure that our projections are reasonable.

As of June 30, 2018, the impact of a100-bp decline in market interest rates would have increased our projected prepayment rates for multi-family and CRE loans by a constant prepayment rate of 13.53% per annum. Conversely, the impact of a100-bp increase in market interest rates would have decreased our projected prepayment rates for multi-family and CRE loans by a constant prepayment rate of 4.48% per annum.

Certain shortcomings are inherent in the method of analysis presented in the preceding Interest Rate Sensitivity Analysis. For example, although certain assets and liabilities may have similar maturities or periods to repricing, they may react in different degrees to changes in market interest rates. The interest rates on certain types of assets and liabilities may fluctuate in advance of the market, while interest rates on other types may lag behind changes in market interest rates. Additionally, certain assets, such as adjustable-rate loans, have features that restrict changes in interest rates both on a short-term basis and over the life of the asset. Furthermore, in the event of a change in interest rates, prepayment and early withdrawal levels would likely deviate from those assumed in calculating the table. Also, the ability of some borrowers to repay their adjustable-rate loans may be adversely impacted by an increase in market interest rates.

Interest rate sensitivity is also monitored through the use of a model that generates estimates of the change in our NPV over a range of interest rate scenarios. NPV is defined as the net present value of expected cash flows from assets, liabilities, andoff-balance sheet contracts. The NPV ratio, under any interest rate scenario, is defined as the NPV in that scenario divided by the market value of assets in the same scenario. The model assumes estimated loan prepayment rates, reinvestment rates, and deposit decay rates similar to those utilized in formulating the preceding Interest Rate Sensitivity Analysis.

Based on the information and assumptions in effect at June 30, 2018, the following table reflects the estimated percentage change in our NPV, assuming the changes in interest rates noted:

Change in Interest Rates       (in basis points)(1)	Estimated Percentage Change in Net Portfolio Value
+100		(5.77	)%
+200		(11.09	)%

(1) The impact of100- and200-bp reductions in interest rates is not presented in view of the current level of the federal funds rate and other short-term interest rates.

The net changes in NPV presented in the preceding table are within the parameters approved by the Boards of Directors of the Company and the Banks.

As with the Interest Rate Sensitivity Analysis, certain shortcomings are inherent in the methodology used in the preceding interest rate risk measurements. Modeling changes in NPV requires that certain assumptions be made which may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. In this regard, the NPV Analysis presented above assumes that the composition of our interest rate sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured, and also assumes that a particular change in interest rates is reflected uniformly across the yield curve, regardless of the duration to maturity or repricing of specific assets and liabilities. Furthermore, the model does not take into account the benefit of any strategic actions we may take to further reduce our exposure to interest rate risk. Accordingly, while the NPV Analysis provides an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to, and do not, provide a precise forecast of the effect of changes in market interest rates on our net interest income, and may very well differ from actual results.

We also utilize an internal net interest income simulation to manage our sensitivity to interest rate risk. The simulation incorporates various market-based assumptions regarding the impact of changing interest rates on future levels of our financial assets and liabilities. The assumptions used in the net interest income simulation are inherently uncertain. Actual results may differ significantly from those presented in the following table, due to the frequency, timing, and magnitude of changes in

56

interest rates; changes in spreads between maturity and repricing categories; and prepayments, among other factors, coupled with any actions taken to counter the effects of any such changes.

Based on the information and assumptions in effect at June 30, 2018, the following table reflects the estimated percentage change in future net interest income for the next twelve months, assuming the changes in interest rates noted:

Change in Interest Rates	Estimated Percentage Change in
(in basis points)(1)(2)	Future Net Interest Income
+100		(4.18	)%
+200		(7.69	)%

(1) In general, short- and long-term rates are assumed to increase in parallel fashion across all four quarters and then remain unchanged.

(2) The impact of100- and200-bp reductions in interest rates is not presented in view of the current level of the federal funds rate and other short-term interest rates.

Future changes in our mix of assets and liabilities may result in greater changes to our gap, NPV, and/or net interest income simulation.

In the event that our NPV and net interest income sensitivities were to breach our internal policy limits, we would undertake the following actions to ensure that appropriate remedial measures were put in place:

• Our ALCO Committee would inform the Board of Directors of the variance, and present recommendations to the Board regarding proposed courses of action to restore conditions to within-policy tolerances.

• In formulating appropriate strategies, the ALCO Committee would ascertain the primary causes of the variance from policy tolerances, the expected term of such conditions, and the projected effect on capital and earnings.

Where temporary changes in market conditions or volume levels result in significant increases in risk, strategies may involve reducing open positions or employing synthetic hedging techniques to more immediately reduce risk exposure. Where variance from policy tolerances is triggered by more fundamental imbalances in the risk profiles of core loan and deposit products, a remedial strategy may involve restoring balance through natural hedges to the extent possible before employing synthetic hedging techniques. Other strategies might include:

• Asset restructuring, involving sales of assets having higher risk profiles, or a gradual restructuring of the asset mix over time to affect the maturity or repricing schedule of assets;

• Liability restructuring, whereby product offerings and pricing are altered or wholesale borrowings are employed to affect the maturity structure or repricing of liabilities;

• Expansion or shrinkage of the balance sheet to correct imbalances in the repricing or maturity periods between assets and liabilities; and/or

• Use or alteration ofoff-balance sheet positions, including interest rate swaps, caps, floors, options, and forward purchase or sales commitments.

In connection with our net interest income simulation modeling, we also evaluate the impact of changes in the slope of the yield curve. At June 30, 2018, our analysis indicated that an immediate inversion of the yield curve would be expected to result in a 0.72% decrease in net interest income; conversely, an immediate steepening of the yield curve would be expected to result in a 2.90% increase in net interest income.

Liquidity

We manage our liquidity to ensure that cash flows are sufficient to support our operations, and to compensate for any temporary mismatches between sources and uses of funds caused by variable loan and deposit demand.

We monitor our liquidity daily to ensure that sufficient funds are available to meet our financial obligations. Our most liquid assets are cash and cash equivalents, which totaled $2.2 billion and $2.5 billion, respectively, at June 30, 2018 and December 31, 2017. As in the past, our portfolios of loans and securities provided liquidity in the first six months of the year, with cash flows from the repayment and sale of loans totaling $4.3 billion and cash flows from the repayment and sale of securities totaling $416.6 million.

Additional liquidity stems from the retail, institutional, and municipal deposits we gather and from our use of wholesale funding sources, including brokered deposits and wholesale borrowings. We also have access to the Banks’ approved lines of credit with various counterparties, including theFHLB-NY. The availability of these wholesale funding sources is generally

57

based on the available amount of mortgage loan collateral under a blanket lien we have pledged to the respective institutions and, to a lesser extent, the available amount of securities that may be pledged to collateralize our borrowings. At June 30, 2018, our available borrowing capacity with theFHLB-NY was $6.8 billion. In addition, the Banks had $4.1 billion ofavailable-for-sale securities, combined, at that date.

Furthermore, both the Community Bank and the Commercial Bank have agreements with theFRB-NY that enable them to access the discount window as a further means of enhancing their liquidity if need be. In connection with their agreements, the Banks have pledged certain loans and securities to collateralize any funds they may borrow. At June 30, 2018, the maximum amount the Community Bank could borrow from theFRB-NY was $1.2 billion; the maximum amount the Commercial Bank could borrow from theFRB-NY was $68.8 million. There were no borrowings against either of these lines of credit at that date.

Our primary investing activity is loan production. In the first six months of 2018, the volume of loans originated for investment was $5.4 billion. During this time, the net cash used in investing activities totaled $1.8 billion. Our operating activities provided net cash of $346.7 million, while the net cash provided by our financing activities totaled $1.1 billion.

CDs due to mature in one year or less from June 30, 2018 totaled $7.7 billion, representing 74.4% of total CDs at that date. Our ability to retain these CDs and to attract new deposits depends on numerous factors, including customer satisfaction, the rates of interest we pay on our deposits, the types of products we offer, and the attractiveness of their terms. However, there are times when we may choose not to compete for such deposits, depending on the availability of lower-cost funding, the competitiveness of the market and its impact on pricing, and our need for such deposits to fund loan demand, as previously discussed.

The Parent Company is a separate legal entity from each of the Banks and must provide for its own liquidity. In addition to operating expenses and any share repurchases, the Parent Company is responsible for paying dividends declared to our shareholders. As a Delaware corporation, the Parent Company is able to pay dividends either from surplus or, in case there is no surplus, from net profits for the fiscal year in which the dividend is declared and/or the preceding fiscal year.

In each of the four quarters of 2017, the Company was required to receive anon-objection from the FRB to pay all dividends;non-objections were received from the FRB in all four quarters of the year. The Company expects to continue the exchange of written documentation to obtain the FRB’snon-objection to the declaration of dividends in 2018. The Company has received all necessarynon-objections from the FRB for the dividends declared as of the date of this report.

The Parent Company’s ability to pay dividends may also depend, in part, upon dividends it receives from the Banks. The ability of the Community Bank and the Commercial Bank to pay dividends and other capital distributions to the Parent Company is generally limited by New York State Banking Law and regulations, and by certain regulations of the FDIC. In addition, the Superintendent of the New York State Department of Financial Services (the “Superintendent”), the FDIC, and the FRB, for reasons of safety and soundness, may prohibit the payment of dividends that are otherwise permissible by regulations.

Under New York State Banking Law, a New York State-chartered stock-form savings bank or commercial bank may declare and pay dividends out of its net profits, unless there is an impairment of capital. However, the approval of the Superintendent is required if the total of all dividends declared in a calendar year would exceed the total of a bank’s net profits for that year, combined with its retained net profits for the preceding two years. In the three months ended June 30, 2018, the Banks paid dividends totaling $190.0 million to the Parent Company, leaving $423.5 million they could dividend to the Parent Company without regulatory approval at that date. Additional sources of liquidity available to the Parent Company at June 30, 2018 included $86.5 million in cash and cash equivalents. If either of the Banks were to apply to the Superintendent for approval to make a dividend or capital distribution in excess of the dividend amounts permitted under the regulations, there can be no assurance that such application would be approved.

Capital Position

On March 17, 2017, we issued 515,000 shares of preferred stock. The offering generated capital of $502.8 million, net of underwriting and other issuance costs, for general corporate purposes, with the bulk of the proceeds being distributed to the Community Bank.

Common stockholders’ equity represented 12.46%, 12.64%, and 12.89%, respectively, of total assets at June 30, 2018, March 31, 2018, and June 30, 2017, and was equivalent to a book value per common share of $12.82, $12.80, and $12.74 at the respective dates. We calculate book value per common share by dividing the amount of common stockholders’ equity at the end of a period by the number of common shares outstanding at the same date. At June 30, 2018, March 31, 2018, and June 30, 2017, we had outstanding common shares of 490,379,705, 490,379,532, and 489,023,298, respectively.

58

Tangible common stockholders’ equity was relatively stable at $3.9 billion, representing 8.02% of tangible assets and a tangible book value per common share of $7.85 at June 30, 2018. At March 31, 2018, tangible common stockholders’ equity totaled $3.8 billion or 8.14% of tangible assets and a tangible book value per common share of $7.83. At June 30, 2017, tangible common stockholders’ equity totaled $3.8 billion, representing 8.27% of tangible assets, and a tangible book value per common share of $7.76.

We calculate tangible common stockholders’ equity by subtracting the amount of goodwill and CDI recorded at the end of a period from the amount of common stockholders’ equity recorded at the same date. At June 30, 2018, December 31, 2017, and June 30, 2017, we recorded goodwill of $2.4 billion; CDI was zero, zero, and $24,000, respectively, at the corresponding dates. (See the discussion and reconciliations of stockholders’ equity, common stockholders’ equity, and tangible common stockholders’ equity; total assets and tangible assets; and the related financial measures that appear earlier in this report.)

Stockholders’ equity, common stockholders’ equity, and tangible common stockholders’ equity include AOCL, which increased $56.4 million from the balance at the end of last year and increased $70.3 million from theyear-ago quarter to $71.6 million at June 30, 2018. The year-to-date increase was primarily the result of a $48.3 million decrease in the net unrealized gain onavailable-for-sale securities, net of tax, to $9.1 million and a $7.3 million increase in net unrealized loss on pension and post-retirement obligations, net of tax, to $56.5 million.

At June 30, 2018, our capital measures continued to exceed the minimum federal requirements for a bank holding company. The following table sets forth our common equity tier 1, tier 1 risk-based, total risk-based, and leverage capital amounts and ratios on a consolidated basis, as well as the respective minimum regulatory capital requirements, at that date:

Regulatory Capital Analysis (the Company)

	Risk-Based Capital
	Common Equity
At June 30, 2018	Tier 1				Tier 1				Total				Leverage Capital
(dollars in thousands)	Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio
Total capital		$3,924,840		11.16%		$4,427,680		12.59%		$4,935,412		14.03%		$4,427,680		9.41%
Minimum for capital adequacy purposes		1,583,066		4.50		2,110,754		6.00		2,814,339		8.00		1,881,631		4.00
Excess		$2,341,774		6.66%		$2,316,926		6.59%		$2,121,073		6.03%		$2,546,049		5.41%

Basel III calls for thephase-in of a capital conservation buffer over a five-year period beginning with 0.625% in 2016 and reaching 2.50% in 2019, when fully phased in. At June 30, 2018, our total risk-based capital ratio exceeded the minimum requirement for capital adequacy purposes by 603 bp and the fully-phased in capital conservation buffer by 353 bp.

As reflected in the following tables, the capital ratios for the Community Bank and the Commercial Bank also continued to exceed the minimum regulatory capital levels required at June 30, 2018:

Regulatory Capital Analysis (New York Community Bank)

	Risk-Based Capital
At June 30, 2018	Common Equity
	Tier 1				Tier 1				Total				Leverage Capital
(dollars in thousands)	Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio
Total capital		$4,301,253		13.19%		$4,301,253		13.19%		$4,436,818		13.60%		$4,301,253		9.81%
Minimum for capital adequacy purposes		1,467,699		4.50		1,956,932		6.00		2,609,243		8.00		1,754,542		4.00
Excess		$2,833,554		8.69%		$2,344,321		7.19%		$1,827,575		5.60%		$2,546,711		5.81%
Regulatory Capital Analysis (New York Commercial Bank)
	Risk-Based Capital
	Common Equity
At June 30, 2018	Tier 1				Tier 1				Total				Leverage Capital
(dollars in thousands)	Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio
Total capital		$384,231		15.04%		$384,231		15.04%		$409,834		16.04%		$384,231		12.10%
Minimum for capital adequacy purposes		114,977		4.50		153,303		6.00		204,404		8.00		127,054		4.00
Excess		$269,254		10.54%		$230,928		9.04%		$205,430		8.04%		$257,177		8.10%

59

As of June 30, 2018, the Community Bank and the Commercial Bank also exceeded the minimum capital requirements to be categorized as “Well Capitalized.” To be categorized as well capitalized, a bank must maintain a minimum common equity tier 1 ratio of 6.50%; a minimum tier 1 risk-based capital ratio of 8.00%; a minimum total risk-based capital ratio of 10.00%; and a minimum leverage capital ratio of 5.00%.

Earnings Summary for the Three Months Ended June 30, 2018

For the three months ended June 30, 2018, the Company reported net income of $107.4 million, up 1% from the $106.6 million reported for the three months ended March 31, 2018, but down 7% from the $115.3 million reported for the three months ended June 30, 2017. Net income available to common shareholders was $99.1 million for the current second quarter period, up 1% from the trailing three months and down 7% from the prior year. Diluted EPS for the three months ended June 30, 2018 were $0.20 compared to $0.20 for the three months ended March 31, 2018 and $0.22 for the three months ended June 30, 2017.

Net Interest Income

Net interest income is our primary source of income. Its level is a function of the average balance of our interest-earning assets, the average balance of our interest-bearing liabilities, and the spread between the yield on such assets and the cost of such liabilities. These factors are influenced by both the pricing and mix of our interest-earning assets and our interest-bearing liabilities which, in turn, are impacted by various external factors, including the local economy, competition for loans and deposits, the monetary policy of the FOMC, and market interest rates.

Net interest income is also influenced by the level of prepayment income primarily generated in connection with the prepayment of our multi-family and CRE loans, as well as securities. Since prepayment income is recorded as interest income, an increase or decrease in its level will also be reflected in the average yields (as applicable) on our loans, securities, and interest-earning assets, and therefore in our interest rate spread and net interest margin.

It should be noted that the level of prepayment income on loans recorded in any given period depends on the volume of loans that refinance or prepay during that time. Such activity is largely dependent on such external factors as current market conditions, including real estate values, and the perceived or actual direction of market interest rates. In addition, while a decline in market interest rates may trigger an increase in refinancing and, therefore, prepayment income, so too may an increase in market interest rates. It is not unusual for borrowers to lock in lower interest rates when they expect, or see, that market interest rates are rising rather than risk refinancing later at a still higher interest rate.

The Company recorded net interest income of $264.0 million in the current second quarter, down $6.3 million from the trailing-quarter level and $23.8 million from the year-earlier amount.

Linked-Quarter Comparison

The sequential decline in net interest income was primarily attributable to an increase in our cost of funds, as short-term interest rates rose throughout the second half of 2017 and the first half of 2018. This was partially offset by loan growth at higher yields. Details of the linked-quarter decline in net interest income follow:

• Interest income of $417.3 million in the current second quarter increased $13.0 million from the amount reported in the trailing quarter. Interest income from loans rose $12.5 million to $368.5 million, while interest income from securities and money market investments was relatively unchanged.

• The increase in interest income from loans was driven by a $763.6 million increase in average earning assets to $45.3 billion and afive-bp increase on the average yield to 3.69%. The increase was primarily due to higher average loan balances along with a modestly higher loan yield. The increase in the average loan yield was a function of higher rates on new loan originations along with modestly higher prepayment income. Prepayment income contributed 14 bp to the average loan yield, up three bps.

• Interest income from securities decreased $2.0 million due to declines in both the average balance of securities and in the average yield.

• Interest expense rose $19.4 million sequentially to $153.4 million, primarily due to a $9.0 million increase in interest expense on CDs, a $6.0 million increase in interest-bearing checking and money market accounts, and a $4.9 million increase in borrowed funds.

Net Interest Margin

The direction of the Company’s net interest margin was consistent with that of its net interest income, and generally was driven by the same factors as those described above. At 2.33%, the margin wasnine-bp narrower than the trailing-quarter measure and32-bp narrower than the margin recorded in the second quarter of last year.

60

The following table summarizes the contribution of loan and securities prepayment income on the Company’s interest income and NIM in the three months ended June 30, 2018, March 31, 2018, and June 30, 2017:

(dollars in thousands)	June 30,     2018			March 31,     2018			June 30,     2017
Total Interest Income		$417,332			$404,325			$399,075
Prepayment Income:
Loans		$15,781			$11,779			$13,285
Securities		634			2,933			1,708
Total prepayment income		$16,415			$14,712			$14,993
GAAP Net interest Margin		2.33%			2.42%			2.65	%
Less:
Prepayment income from loans		14	bps		11	bps		12	bps
Prepayment income from securities		--			2			2
Total prepayment income contribution to net interest margin		14	bps		13	bps		14	bps
Adjusted Net Interest Margin(non-GAAP)(1)		2.19%			2.29%			2.51%

(1) “Adjusted net interest margin” is anon-GAAP financial measure as more fully discussed below.

While our net interest margin, including the contribution of prepayment income, is recorded in accordance with GAAP, adjusted net interest margin, which excludes the contribution of prepayment income, is not. Nevertheless, management uses thisnon-GAAP measure in its analysis of our performance, and believes that thisnon-GAAP measure should be disclosed in this report and other investor communications for the following reasons:

1. Adjusted net interest margin gives investors a better understanding of the effect of prepayment income on our net interest margin. Prepayment income in any given period depends on the volume of loans that refinance or prepay, or securities that prepay, during that period. Such activity is largely dependent on external factors such as current market conditions, including real estate values, and the perceived or actual direction of market interest rates.

2. Adjusted net interest margin is among the measures considered by current and prospective investors, both independent of, and in comparison with, our peers.

Adjusted net interest margin should not be considered in isolation or as a substitute for net interest margin, which is calculated in accordance with GAAP. Moreover, the manner in which we calculate thisnon-GAAP measure may differ from that of other companies reporting anon-GAAP measure with a similar name.

The following table sets forth certain information regarding our average balance sheet for the quarters indicated, including the average yields on our interest-earning assets and the average costs of our interest-bearing liabilities. Average yields are calculated by dividing the interest income produced by the average balance of interest-earning assets. Average costs are calculated by dividing the interest expense produced by the average balance of interest-bearing liabilities. The average balances for the quarters are derived from average balances that are calculated daily. The average yields and costs include fees, as well as premiums and discounts (includingmark-to-market adjustments from acquisitions), that are considered adjustments to such average yields and costs.

61

Net Interest Income Analysis

	For the Three Months Ended
	June 30, 2018							March 31, 2018							June 30, 2017
(dollars in thousands)	Average Balance		Interest		Average Yield/ Cost			Average Balance		Interest		Average Yield/ Cost			Average Balance		Interest		Average Yield/ Cost
Assets:
Interest-earning assets:
Mortgage and other loans, net(1)		$38,937,521		$368,456		3.79	%		$38,290,886		$355,917		3.72	%		$39,113,348		$361,330		3.70	%
Securities(2)(3)		4,029,967		37,962		3.77			4,066,613		39,992		3.95			4,226,369		37,732		3.55
Interest-earning cash and cash equivalents (2)		2,288,581		10,914		1.91			2,134,976		8,416		1.60			8,858		13		0.59
Total interest-earning assets		45,256,069		417,332		3.69			44,492,475		404,325		3.64			43,348,575		399,075		3.68
Non-interest-earning assets		4,311,317							4,369,908							5,720,589
Total assets		$49,567,386							$48,862,383							$49,069,164
Liabilities and Stockholders’ Equity:
Interest-bearing deposits:
Interest-bearing checking and money market accounts		$12,185,478		$40,380		1.33	%		$12,627,483		$34,369		1.10	%		$12,971,440		$24,084		0.74	%
Savings accounts		4,935,936		6,630		0.54			5,063,110		7,221		0.58			5,260,397		7,150		0.55
Certificates of deposit		9,631,672		39,534		1.65			8,804,862		30,515		1.41			7,827,633		24,006		1.23
Total interest-bearing deposits		26,753,086		86,544		1.30			26,495,455		72,105		1.10			26,059,470		55,240		0.85
Borrowed funds		13,126,137		66,833		2.04			12,927,318		61,922		1.94			13,195,987		56,066		1.70
Total interest-bearing liabilities		39,879,223		153,377		1.54			39,422,773		134,027		1.38			39,255,457		111,306		1.14
Non-interest-bearing deposits		2,675,223							2,401,542							2,960,164
Other liabilities		223,774							247,498							203,237
Total liabilities		42,778,220							42,071,813							42,418,858
Stockholders’ equity		6,789,166							6,790,570							6,650,306
Total liabilities and stockholders’ equity		$49,567,386							$48,862,383							$49,069,164
Net interest income/interest rate spread				$263,955		2.15	%				$270,298		2.26	%				$287,769		2.54	%
Net interest margin						2.33	%						2.42	%						2.65	%
Ratio of interest-earning assets to interest-bearing liabilities						1.13	x						1.13	x						1.10	x

(1) Amounts are net of net deferred loan origination costs/(fees) and the allowances for loan losses, and include loans held for sale andnon-performing loans.

(2) Amounts are at amortized cost.

(3) Includes FHLB stock.

62

Provision for Losses on Loans

The provision for losses on loans is based on the methodology used by management in calculating the allowance for losses on such loans. Reflecting this methodology, which is discussed in detail under “Critical Accounting Policies,” we recorded a $4.7 million provision for loan losses in the current second quarter, as compared to $9.6 million and $11.6 million in the three months ended March 31, 2018 and June 30, 2017.

For additional information about our provisions for and recoveries of loan losses, see the discussion of the allowances for loan losses under “Critical Accounting Policies” and the discussion of “Asset Quality” that appear earlier in this report.

Non-Interest Income

We generatenon-interest income through a variety of sources, including—among others—mortgage banking income; fee income (in the form of retail deposit fees and charges on loans); income from our investment in BOLI; gains on the sale of securities; and revenues produced through the sale of third-party investment products and investment advisory fees.

Non-interest income totaled $22.7 million in the current second quarter, relatively unchanged from the trailing-quarter level and down $27.7 million from the year-earlier amount. The year-over-year decrease was impacted by a number of items, including the sale of our mortgage banking operations during the third quarter of last year, the sale of our covered loan portfolio, the reclassification of ourHeld-to-Maturity securities portfolio toAvailable-for-Sale, and the subsequent net gain on sale of securities.

The following table summarizes ournon-interest income for the respective periods:

Non-Interest Income Analysis

	For the Three Months Ended
(in thousands)	June 30,     2018			March 31,     2018			June 30,     2017
Fee income		$ 7,492			$ 7,327			$ 8,151
BOLI income		6,318			6,804			6,519
Mortgage banking income		--			--			8,196
Net (loss) gain on securities		(303	)		(466	)		26,936
FDIC indemnification expense		--			--			(14,325	)
Other income:
Investment advisory income		5,163			5,200			5,476
Third-party investment product sales		3,515			3,075			3,205
Other		521			917			6,279
Total other income		9,199			9,192			14,960
Totalnon-interest income		$22,706			$22,857			$50,437

Non-Interest Expense

Non-interest expense has two primary components: operating expenses, which consist of compensation and benefits expense, occupancy and equipment expense, and G&A expense, and the amortization of the CDI stemming from certain merger transactions.

Non-interest expense totaled $138.1 million in the current second quarter, a $965,000 decrease from the trailing-quarter level and a $25.6 million decrease from the year-earlier amount.

The linked-quarter improvement was primarily the result of lower compensation and benefits expense, offset by modest increases in G&A expense and occupancy and equipment expense.

The year-over-year decline was driven by lower compensation and benefits expense due to the sale of our mortgage banking operations in the third quarter of 2017, as well as lower G&A expense, also related to the sale of the mortgage banking operations and lower professional fees.

Income Tax Expense

Income tax expense totaled $36.5 million in the current second quarter, $1.5 million lower than the trailing-quarter level and $29.0 million lower than the year-earlier second-quarter amount.

The Company recorded an effective tax rate of 25.35% during the current second quarter.

63

Earnings Summary for the Six Months Ended June 30, 2018

In the first six months of 2018, we generated net income available to common shareholders of $197.5 million or $0.40 per diluted common share as compared to net income available to common shareholders of $211.0 million, or $0.43 per diluted common share, in the first six months of 2017.

Net Interest Income

Net interest income fell $48.4 million year-over-year to $534.3 million in the six months ended June 30, 2018. The decrease was due to the net effect of a $23.5 million increase in interest income to $821.7 million and a $71.9 million increase in interest expense to $287.4 million. During this time, our net interest margin fell 31 basis points to 2.37%.

The following factors contributed to the year-over-year increase in net interest income and margin:

• Average interest-earning assets rose $1.5 billion year-over-year to $44.9 billion, the net effect of a $475.5 million decrease in average loans to $38.6 billion and a $2.2 billion reduction in interest-earning cash and cash equivalents to $2.2 billion. The benefit of the higher average balance was partly offset by a1-bp decline in the average yield on interest-earning assets to 3.67% in the first six months of this year.

• Average interest-bearing liabilities rose $252.0 million year-over-year to $39.7 billion, reflecting a $267.9 million decrease in average borrowed funds to $13.0 billion and a $519.8 million increase in average interest-bearing deposits to $26.6 billion. During this time, the average cost of funds rose 36 bp to 1.46%, as the average cost of borrowed funds rose 30 bp to 1.99%, and the average cost of interest-bearing deposits increased 40 bp to 1.20%.

The following table summarizes the contribution of prepayment income from loans and securities to our interest income and net interest margin in the six months ended June 30, 2018 and 2017:

(dollars in thousands)	June 30, 2018			June 30, 2017
Total Interest Income		$821,657			$798,194
Prepayment Income:
Loans		$27,560			$22,851
Securities		3,567			4,256
Total prepayment income		$31,127			$27,107
GAAP Net Interest Margin		2.37%			2.68%
Less:
Prepayment income from loans		12	bps		11	bps
Prepayment income from securities		1			2
Total prepayment income contribution to net interest margin		13	bps		13	bps
Adjusted Net Interest Margin(non-GAAP)(1)		2.24%			2.55%

(1) “Adjusted net interest margin” is anon-GAAP financial measure, as more fully discussed below.

While our net interest margin, including the contribution of prepayment income, is recorded in accordance with GAAP, adjusted net interest margin, which excludes the contribution of prepayment income, is not. Nevertheless, management uses thisnon-GAAP measure in its analysis of our performance, and believes that thisnon-GAAP measure should be disclosed in this report and other investor communications for the following reasons:

1. Adjusted net interest margin gives investors a better understanding of the effect of prepayment income on our net interest margin. Prepayment income in any given period depends on the volume of loans that refinance or prepay, or securities that prepay, during that period. Such activity is largely dependent on external factors such as current market conditions, including real estate values, and the perceived or actual direction of market interest rates.

2. Adjusted net interest margin is among the measures considered by current and prospective investors, both independent of, and in comparison with, our peers.

64

Adjusted net interest margin should not be considered in isolation or as a substitute for net interest margin, which is calculated in accordance with GAAP. Moreover, the manner in which we calculate thisnon-GAAP measure may differ from that of other companies reporting anon-GAAP measure with a similar name.

The following table sets forth certain information regarding our average balance sheet for thesix-month periods indicated, including the average yields on our interest-earning assets and the average costs of our interest-bearing liabilities. Average yields are calculated by dividing the interest income produced by the average balance of interest-earning assets. Average costs are calculated by dividing the interest expense produced by the average balance of interest-bearing liabilities. The average balances for thesix-month periods are derived from average balances that are calculated daily. The average yields and costs include fees, as well as premiums and discounts (includingmark-to-market adjustments from acquisitions), that are considered adjustments to such average yields and costs.

Net Interest Income Analysis

	For the Six Months Ended June 30,
	2018									2017
(dollars in thousands)	Average Balance			Interest			Average   Yield/ Cost			Average Balance			Interest			Average   Yield/ Cost
Assets:
Interest-earning assets:
Mortgage and other loans, net(1)		$	38,615,946		$	724,373		3.75	%		$	39,091,457		$	719,732		3.68	%
Securities(2)(3)			4,048,189			77,954		3.86				4,283,149			78,442		3.65
Interest-earning cash and cash equivalents(2)			2,212,203			19,330		1.76				8,664			20		0.47
Total interest-earning assets			44,876,338			821,657		3.67				43,383,270			798,194		3.68
Non-interest-earning assets			4,340,451									5,520,386
Total assets			$49,216,789									$48,903,656
Liabilities and Stockholders’ Equity:
Interest-bearing deposits:
Interest-bearing checking and money market accounts		$	12,405,260		$	74,749		1.22	%		$	13,091,797		$	43,793		0.67	%
Savings accounts			4,999,171			13,851		0.56				5,255,587			13,960		0.54
Certificates of deposit			9,220,551			70,049		1.53				7,757,749			46,137		1.20
Total interest-bearing deposits			26,624,982			158,649		1.20				26,105,133			103,890		0.80
Borrowed funds			13,027,277			128,755		1.99				13,295,127			111,618		1.69
Total interest-bearing liabilities			39,652,259			287,404		1.46				39,400,260			215,508		1.10
Non-interest-bearing deposits			2,540,102									2,848,482
Other liabilities			234,564									210,939
Total liabilities			42,426,925									42,459,681
Stockholders’ equity			6,789,864									6,443,975
Total liabilities and stockholders’ equity			$49,216,789									$48,903,656
Net interest income/interest rate spread					$	534,253		2.21	%					$	582,686		2.58	%
Net interest margin								2.37	%								2.68	%
Ratio of interest-earning assets to interest-bearing liabilities								1.13	x								1.10	x

(1) Amounts are net of net deferred loan origination costs/(fees) and the allowances for loan losses, and include loans held for sale andnon-performing loans.

(2) Amounts are at amortized cost.

(3) Includes FHLB stock.

Recovery of (Provision for) Loan Losses

Recovery of (Provision for) Losses onNon-Covered Loans

Reflecting the methodology used by management to calculate the allowance for loan losses, we recorded a provision for losses on loans of $14.3 million in the six months ended June 30, 2018 compared to $13.4 million in the year-ago six months. The higher loan loss provision for the six months ended June 30, 2018 and 2017 was related to taxi medallion loans. For the six months ended June 30, 2018, the Company recorded net charge-offs of $11.7 million, of which $7.4 million was related to taxi medallion loans. For the six months ended June 30, 2017, the Company recorded net charge-offs of $17.0 million, with charge-offs related to taxi medallion loans of $17.2 million.

65

Non-Interest Income

In the first six months of 2018, we recordednon-interest income of $45.6 million, as compared to $82.6 million in the first six months of 2017. The $37.0 million decrease was driven by a combination of factors: a $29.7 million decrease in the net gain on sales of securities; an $18.0 million decrease in mortgage banking income; and a $7.4 million increase in other income. The following table summarizes the components ofnon-interest income for the respective periods:

Non-Interest Income Analysis

	For the Six Months Ended June 30,
(in thousands)	2018		2017
Fee income		$  14,819		$  16,011
BOLI income		13,122		12,856
Mortgage banking income		--		17,960
Net (loss) gain on securities		(769)		28,915
FDIC indemnification expense		--		(18,961)
Other income:
Investment advisory income		10,363		11,010
Third-party investment product sales		6,590		6,375
Other		1,438		8,443
Total other income		18,391		25,828
Totalnon-interest income		$  45,563		$  82,609

Non-Interest Expense

In the first six months of 2018, we recordednon-interest expense of $277.2 million, reflecting a $53.5 million decrease from the year-earlier amount. The decline is attributable to the sale of our mortgage banking business in the third quarter of last year and cost reduction efforts throughout the Company.

The decline in operating expenses was largely due to a $25.4 million decrease in compensation and benefits expense to $164.3 million and a $29.3 million decrease in G&A expense to $63.1 million.

Income Tax Expense

Income tax expense fell $51.3 million year-over-year to $74.4 million in the six months ended June 30, 2018. During this time,pre-tax income declined $56.6 million to $288.3 million, while the effective tax rate improved to 25.80%, as compared to 36.43%.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Quantitative and qualitative disclosures about the Company’s market risk were presented on pages74-78 of our 2017 Annual Report on Form10-K, filed with the SEC on March 2, 2018. Subsequent changes in the Company’s market risk profile and interest rate sensitivity are detailed in the discussion entitled “Management of Market and Interest Rate Risk” earlier in this quarterly report.

ITEM 4. CONTROLS AND PROCEDURES

(a) Evaluation of Disclosure Controls and Procedures

Disclosure controls and procedures are the controls and other procedures that are designed to ensure that information required to be disclosed in the reports that the Company files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the U.S. Securities and Exchange Commission’s (the “SEC’s”) rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in the reports that the Company files or submits under the Exchange Act is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

As of the end of the period covered by this report, the Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures pursuant to Rule13a-15(b), as adopted by the SEC under the Securities Exchange Act of 1934 (the “Exchange Act”). Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of the end of the period.

66

(b) Changes in Internal Control over Financial Reporting

There have not been any changes in the Company’s internal control over financial reporting (as such term is defined in Rules13a-15(f) and15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

67

PART II – OTHER INFORMATION

Item 1. Legal Proceedings

The Company is involved in various legal actions arising in the ordinary course of its business. All such actions in the aggregate involve amounts that are believed by management to be immaterial to the financial condition and results of operations of the Company.

Item 1A. Risk Factors

In addition to the other information set forth in this report, readers should carefully consider the factors discussed in Part I, “Item 1A. Risk Factors” in the Company’s Annual Report on Form10-K for the year ended December 31, 2017, as such factors could materially affect the Company’s business, financial condition, or future results of operations. There have been no material changes to the risk factors disclosed in the Company’s 2017 Annual Report on Form10-K.

The risks described in the 2017 Annual Report on Form10-K are not the only risks that the Company faces. Additional risks and uncertainties not currently known to the Company, or that the Company currently deems to be immaterial, also may have a material adverse impact on the Company’s business, financial condition, or results of operations.

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

Shares Repurchased Pursuant to the Company’s Stock-Based Incentive Plans

Participants in the Company’s stock-based incentive plans may have shares of common stock withheld to fulfill the income tax obligations that arise in connection with the vesting of their stock awards. Shares that are withheld for this purpose are repurchased pursuant to the terms of the applicable stock-based incentive plan, rather than pursuant to the share repurchase program authorized by the Board of Directors, described below.

During the three months ended June 30, 2018, the Company allocated $293,000 toward the repurchase of shares of its common stock pursuant to the terms of its stock-based incentive plans, as indicated in the following table:

(dollars in thousands, except per share data)
Second Quarter 2018	Total Shares of Common     Stock Repurchased		Average Price Paid per Common Share			Total     Allocation
April 1 – April 30		9,560		$	13.09		$	125
May 1 – May 31		13,814			11.85			164
June 1 – June 30		393			11.50			4
Total shares repurchased		23,767			12.34		$	293

Shares Repurchased Pursuant to the Board of Directors’ Share Repurchase Authorization

On April 20, 2004, the Board of Directors authorized the repurchase of up to five million shares of the Company’s common stock. Of this amount, 1,659,816 shares were still available for repurchase at June 30, 2018. Under said authorization, shares may be repurchased on the open market or in privately negotiated transactions. No shares have been repurchased under this authorization since August 2006.

Shares that are repurchased pursuant to the Board of Directors’ authorization, and those that are repurchased pursuant to the Company’s stock-based incentive plans, are held in our Treasury account and may be used for various corporate purposes, including, but not limited to, merger transactions and the vesting of restricted stock awards.

Item 3. Defaults upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

Not applicable.

68

Item 6. Exhibits

Exhibit No.
3.1	Amended and Restated Certificate of Incorporation.(1)
3.2	Certificate of Amendment of Amended and Restated Certificate of Incorporation.(2)
3.3	Certificate of Amendment of Amended and Restated Certificate of Incorporation.(3)
3.4	Certificate of Designations of the Registrant with respect to the Series A Preferred Stock, dated March  16, 2017, filed with the Secretary of State of the State of Delaware and effective March 16, 2017.(4)
3.5	Amended and Restated Bylaws.(5)
4.1	Specimen Stock Certificate.(6)
4.2	Deposit Agreement, dated as of March  16, 2017, by and among the Registrant, Computershare, Inc., and Computershare Trust Company, N.A., as joint depositary, and the holders from time to time of the depositary receipts described therein. (7)
4.3	Form of certificate representing the Series A Preferred Stock.(7)
4.4	Form of depositary receipt representing the Depositary Shares.(7)
4.5	Registrant will furnish, upon request, copies of all instruments defining the rights of holders of long-term debt instruments of the registrant and its consolidated subsidiaries.
11.0	Computation of Earnings per Common Share (See Note 2 to the Consolidated Financial Statements).
31.1	Rule13a-14(a) Certification of Chief Executive Officer of the Company in accordance with Section 302 of the Sarbanes-Oxley Act of 2002 (attached hereto).
31.2	Rule13a-14(a) Certification of Chief Financial Officer of the Company in accordance with Section 302 of the Sarbanes-Oxley Act of 2002 (attached hereto).
32.0	Section 1350 Certifications of the Chief Executive Officer and Chief Financial Officer of the Company in accordance with Section 906 of the Sarbanes-Oxley Act of 2002 (attached hereto).
101	The following materials from the Company’s Quarterly Report on Form10-Q for the quarter ended June 30, 2018, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statements of Condition, (ii) the Consolidated Statements of Operations and Comprehensive Income, (iii) the Consolidated Statement of Changes in Stockholders’ Equity, (iv) the Consolidated Statements of Cash Flows, and (v) the Notes to the Consolidated Financial Statements.

(1) Incorporated by reference to Exhibits filed with the Company’s Form10-Q for the quarterly period ended March 31, 2001 (FileNo. 0-22278).

(2) Incorporated by reference to Exhibits filed with the Company’s Form10-K for the year ended December 31, 2003 (FileNo. 1-31565).

(3) Incorporated by reference to Exhibits to the Company’s Form8-K filed with the Securities and Exchange Commission on April 27, 2016 (FileNo. 1-31565).

(4) Incorporated herein by reference to 3.4 of the Registrant’s Registration Statement on Form8-A (FileNo. 333-210919), as filed with the Securities and Exchange Commission on March 16, 2017.

(5) Incorporated by reference to Exhibits filed with the Company’s Form10-K for the year ended December 31, 2016 (FileNo. 1-31565).

(6) The “Series A Preferred Stock” represents the Company’sFixed-to-Floating Rate Series A Noncumulative Perpetual Preferred Stock, par value $0.01 per share, with a liquidation preference of $1,000 per share. The form of certificate representing such Stock is incorporated by reference to Exhibits filed with the Company’s Form10-Q filed with the Securities and Exchange Commission on November 9, 2017 (FileNo. 1-31565).

(7) The “Depositary Shares” are securities each representing a¹/₄₀th interest in a share of the Company’s Series A Preferred Stock and were issued by the Company in March 2017. The form of depositary receipt representing such Depositary Shares is incorporated by reference to Exhibits filed with the Company’s Form8-K filed with the Securities and Exchange Commission on March 17, 2017 (FileNo. 1-31565).

69

NEW YORK COMMUNITY BANCORP, INC.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

		New York Community Bancorp, Inc. (Registrant)
DATE:   August 8, 2018	BY:	/s/ Joseph R. Ficalora Joseph R. Ficalora
		President, Chief Executive Officer, and Director
DATE:   August 8, 2018	BY:	/s/ Thomas R. Cangemi Thomas R. Cangemi Senior Executive Vice President and Chief Financial Officer

70