Investor
Presentation May 16, 2007 A Successful Business Model Filed by New York Community Bancorp, Inc. pursuant to Rule 425 under the Securities Act of 1933 Subject Company Synergy Financial Group, Inc. Commission File No. 0-50467 |
|
3
Other Required Legal Disclosures This presentation does not constitute an offer to sell or a solicitation of an offer to
buy any securities. New York Community Bancorp, Inc. will file a registration statement containing a proxy statement/prospectus, and other relevant
documents concerning the proposed transaction, with the U.S. Securities and
Exchange Commission (the SEC). WE URGE INVESTORS TO READ THE REGISTRATION STATEMENT CONTAINING THE PROXY STATEMENT/PROSPECTUS, AND ANY OTHER RELEVANT DOCUMENTS TO BE FILED WITH THE SEC, BECAUSE
THEY CONTAIN IMPORTANT INFORMATION. Investors will be able to obtain these documents free of charge at the SECs web site (www.sec.gov). In addition, documents filed with the SEC by New York Community Bancorp, Inc. will be available free of charge from the Investor
Relations Department, New York Community Bancorp, Inc., 615 Merrick Avenue,
Westbury, New York 11590. |
4
With assets of approximately $31.7 billion: (a)(b) - We operate the 4th largest thrift in the nation and the largest in New York State.
(c) With a portfolio of approximately $14.3 billion: (d) - We are the leading producer of multi-family loans for portfolio in New York City.
(c) With deposits of approximately $15.1 billion, we operate: (e) - the 3rd largest thrift depository in our market (c) ; and - the 16th largest commercial bank depository in our market. (c) With our acquisition of PennFed Financial Services, Inc. (PFSB) on April 2, 2007 and our
pending acquisition of Synergy Financial Group, Inc. (SYNF), we operate:
- the 2nd largest thrift depository in Essex County; - the 4th largest thrift depository in Union County; and - the 5th largest thrift depository in the six NJ counties we serve, combined. (c) We are a leading financial institution in the competitive New York metropolitan region. (a) Includes assets of approximately $2.3 billion acquired with PFSB on 4/2/07; assets of approximately $471 million that are expected to be acquired in
our pending branch transaction with Doral Bank, FSB (Doral); and
assets of approximately $967 million that are expected to be acquired in our
pending acquisition of Synergy Financial Group, Inc.
(SYNF). (b) Does not reflect the post-merger repositioning of our balance sheet. (c) SNL DataSource (d) Includes approximately $23 million of multi-family loans acquired with PFSB on
4/2/07; approximately $19 million expected to be acquired in our pending
branch transaction with Doral; and approximately $54 million expected to be acquired in our pending acquisition of SYNF. (e) Includes deposits of approximately $1.6 billion acquired with PFSB on 4/2/07;
approximately $359 million expected to be acquired in our pending
branch transaction with Doral; and approximately $678 million expected to be
acquired in our pending acquisition of SYNF. |
5
The foundation for our success is a consistent business model that has focused on building value while building the Company. (a) The proposed acquisition is pending approval of SYNFs shareholders and certain regulatory agencies. (b) Please see page 27 for a reconciliation of our GAAP and operating efficiency
ratios. The growth of our business through accretive merger transactions: - Completed November 30, 2000: Haven Bancorp, Inc. (HAVN) July 31, 2001: Richmond County Financial Corp. (RCBK) October 31, 2003: Roslyn Bancorp, Inc. (RSLN) December 30, 2005: Long Island Financial Corp. (LICB) April 28, 2006: Atlantic Bank of New York (ABNY) April 2, 2007: PennFed Financial Services, Inc. (PFSB) - Announced May 13, 2007 Synergy Financial Group, Inc. (SYNF) (a) The origination of multi-family loans: - $19.0 billion of multi-family loans originated since January 2000, including $2.8
billion in 2006 and $657 million in 1Q 2007 The maintenance of strong credit standards, resulting in a record of solid asset
quality: - Charge-offs of $420,000 in 2006 and $68,000 in 1Q 2007 all on acquired assets - No net charge-offs for 40 consecutive quarters (4Q 1994 - 3Q 2004) The efficient operation of our Company and our branch network: - Operating efficiency ratio of 37.59% in 2006 and 40.73% in 1Q 2007 (b) |
6
Acquisitions have strengthened and enhanced the quality of our balance sheet. 14.4 7.1 30.8 21.2 $14.3 198 Pro Forma w/ PFSB & Doral (b)(c)(d) 3/31/07 5.66% 5.47% 1.4 12.6 6.7 28.5 19.7 $14.5 166 w/ ABNY 12/31/06 5.19% 3.97% 3.65% 4.12% 7.19% Tangible equity / tangible assets (a) 1.3 0.9 0.3 0.2 0.1 Tangible stockholders equity (a) 31.7 26.3 23.4 9.2 4.7 1.9 Total assets 5.41% 4.13% 3.60% 4.11% 7.19% Tangible equity / tangible assets excluding after-tax mark-to-market adjustment on securities (a) 15.1 12.1 10.3 5.5 3.3 1.0 Total deposits 7.3 6.9 6.0 3.0 1.4 0.4 Core deposits 22.0 17.0 10.5 5.4 3.6 1.6 Total loans $14.3 $12.9 $ 7.4 $3.3 $1.9 $1.3 Multi-family loans 219 152 139 120 86 14 Number of branches Pro Forma w/ SYNF (d)(e) w/ LICB 12/31/05 w/ RSLN 12/31/03 w/ RCBK 12/31/01 w/ HAVN 12/31/00 12/31/99 (dollars in billions) (a) Please see page 28 for a reconciliation of our GAAP and non-GAAP capital
measures. (b) The acquisition of PFSB was completed on 4/2/07 and provided assets of approximately
$2.3 billion, total loans of approximately $1.7 billion, multi-family
loans of approximately $23 million, deposits of approximately $1.6 billion, and core deposits of approximately $586 million. (c) We expect to acquire assets of approximately $471 million, total loans of approximately $209 million, multi-family loans of approximately $19 million, deposits of approximately $359 million, and core deposits of
approximately $135 million in connection with our pending acquisition of 11
branches from Doral Bank, FSB. (d) Pro forma data does not reflect the post-merger repositioning of our balance
sheet. (e) We expect to acquire assets of approximately $967 million, total loans of approximately $760 million, multi-family loans of approximately $54 million, deposits of approximately $678 million, and core deposits of approximately
$271 million in connection with our pending acquisition of SYNF.
|
7
In addition, acquisitions have contributed to the achievement of several key goals. PFSB Provides opportunities for profitable post-merger balance sheet repositioning ABNY Provides cost-effective deposits to fund loan growth Extends our geographic footprint within the Metro New York region Strengthens our deposit market share in existing markets Immediately accretive to GAAP and cash earnings SYNF LICB RSLN RCBK HAVN |
8
On May 13, 2007, we announced plans to acquire Synergy Financial Group, Inc. (SYNF). Transaction
Summary None assumed Revenue synergies: 45% Estimated cost savings: Fourth Quarter 2007 Expected closing: Tax-free exchange Transaction structure: Fixed at 0.80 of a share of NYB for each SYNF share Exchange ratio: 100% NYB Common Stock Form of consideration: Approximately $168.4 million Transaction value: $14.18 (a) Purchase price per share: (a) Based on our closing stock price of $17.73 on 5/11/07. |
9
The SYNF acquisition represents our seventh M&A transaction in as many years. Transaction Summary (contd.) SYNFs shareholders and customary regulatory approvals Required approvals: Immediately accretive to diluted GAAP and cash EPS and to tangible book value per share Estimated financial impact: Completed Due diligence: $6 million Termination fee: Core deposit intangible of 3.50% (amortized over sum-of-the-years digits) Estimated core deposit intangible: $11 million after tax Estimated restructuring charge: |
10 Expands our Franchise in New Jersey Significant Cost Savings and Revenue Enhancement Opportunities The SYNF acquisition is expected to contribute to the growth of our franchise and our earnings. Strengthens our market share in New Jersey. - Adds 21 branches in four counties of NJ, giving us 53 branches in all (a) . - Improves our market rank in Union County from 19th to 9th. - Strengthens our position in Monmouth and Middlesex counties. Complements the 24 NJ branches we acquired through our PennFed acquisition on April 2nd. Provides deposits of approximately $678 million, including $271 million of core deposits. Attractive market demographics, with an average household income of $70,124. SYNF had an efficiency ratio of 78.3% in 1Q 2007, in contrast to our 40.7%. Anticipated cost savings of approximately 45% (to be fully realized in 2008). Cash flows generated through the post-merger repositioning of certain acquired assets are expected to fund the production of higher-yielding loans and/or be used to replace our higher-cost wholesale funding. (a) Includes a branch scheduled to open in Mercer County in 2Q 2007.
|
11 Attractive Transaction Pricing Low Execution Risk The SYNF acquisition also features attractive pricing and low execution risk. Expected to be immediately accretive to our diluted GAAP and cash earnings per share. Expected to be immediately accretive to our tangible book value per share. Price to tangible book value = 1.6x Core deposit premium (a) = 12.3% Total deposit premium = 10.2% We have a strong integration track record, with six merger transactions completed since November 2000. Proximity to PennFeds franchise will facilitate the integration process. Pro formas reflect achievable cost savings. A shared focus on community banking, with a customer base consisting of consumers and businesses. (a) Calculated as transaction value less tangible book value divided by total deposits less
CDs > $100,000. |
12 SYNF has an established community banking franchise, with 19 branches (a) , and solid measures of asset quality and capital. (a) Excludes branches scheduled to open in 2Q 2007. (b) Data at or for the quarter ended 3/31/07. $678 million Deposits $760 million Loans $967 million Assets Balance Sheet Highlights: (b) $271 million Core deposits 0.07 Net charge-offs / average loans Capital Measures: (b) Asset Quality Measures: (b) 10.25% Tangible equity / tangible assets 12.72 Total risk-based capital ratio 0.78 Allowance for loan losses / total loans 0.04% Non-performing assets / total assets |
13 $658 $1,874 $2,408 $1,949 $4,362 $3,752 $5,247 $5,945 $7,324 $7,731 $378 $1,212 $2,588 $2,842 $5,247 $5,911 $6,012 $5,551 $5,675 $5,872 $720 $739 $846 $1,123 $1,384 $1,458 $465 $455 $171 $40 12/31/99 12/31/00 12/31/01 12/31/02 12/31/03 12/31/04 12/31/05 12/31/06 3/31/07 Pro Forma $3,257 $5,450 $5,256 $1,076 Total Deposits: $10,329 $10,402 $12,105 $12,619 Total deposits: 43.9% CAGR Core deposits: 48.4% CAGR Demand deposits: 64.2% CAGR CDs NOW, MMAs, and Savings Demand deposits (in millions) Deposits Like our previous merger transactions, the SYNF acquisition is expected to contribute to our deposit growth. w/ HAVN w/ RCBK w/ RSLN w/ ABNY w/ LICB $14,383 Pro Forma w/ PFSB & Doral (a) (a) Includes deposits of approximately $1.6 billion acquired with PFSB on 4/2/07 and
approximately $359 million expected to be acquired in our pending
transaction with Doral. (b) Includes deposits of approximately $678 million expected to be acquired in connection
with our pending acquisition of SYNF. Pro Forma w/ SYNF (b) $15,061 |
14 Upon completion of the SYNF acquisition, our franchise will grow to 219 locations in the Metro New York region, including 53 in New Jersey. NYB (a) PFSB (b) SYNF (dollars in thousands) SYNF Deposits by County (c) 0.56 78,176 3 Monmouth, NJ 0.85 149,201 5 Middlesex, NJ 2.90% $430,638 10 Union, NJ Market Share Deposits Branches County NYB Deposits by County 0.84 123,999 3 Union, NJ 0.72 126,172 2 Middlesex, NJ 0.95 132,685 3 Monmouth, NJ 1.23 138,693 3 Ocean, NJ 1.42 279,965 6 Hudson, NJ 6.11% $967,395 15 Essex, NJ Market Share Deposits Branches County Source: SNL Financial and SEC Filings. 6/30/06 data. (a) Pro forma for the Doral branch acquisition. (b) Reflects our acquisition of PFSB on 4/2/07. (c) Excludes branches opened after 6/30/06. |
15 The SYNF transaction will strengthen our market share in three counties in New Jersey. Source: SNL Interactive Union County, NJ Deposits Mkt. Share Rank Institution Branches ($mm) (%) 1 Wachovia Corp. (NC) 32 4,723 31.82 2 Bank of America Corp. (NC) 30 1,425 9.60 3 Commerce Bancorp Inc. (NJ) 13 998 6.72 4 Sovereign Bancorp Inc. (PA) 22 915 6.17 5 Union County Savings Bank (NJ) 4 851 5.73 6 Investors Bancorp Inc. (MHC) (NJ) 11 846 5.70 7 PNC Financial Services Group (PA) 15 751 5.06 8 Center Bancorp Inc. (NJ) 8 627 4.22 9 PRO FORMA 13 555 3.74 9 JPMorgan Chase & Co. (NY) 7 434 2.92 10 Synergy Finl Group Inc. (NJ) 10 431 2.90 19 New York Community Bancorp (NY) 3 124 0.84 TOTAL 215 14,846 100.00 Middlesex County, NJ Deposits Mkt. Share Rank Institution Branches ($mm) (%) 1 Wachovia Corp. (NC) 26 2,956 16.80 2 PNC Financial Services Group (PA) 31 2,721 15.47 3 Bank of America Corp. (NC) 34 1,870 10.63 4 Amboy Bancorporation (NJ) 12 1,613 9.17 5 Provident Financial Services (NJ) 23 1,415 8.05 6 Commerce Bancorp Inc. (NJ) 13 1,246 7.08 7 Sovereign Bancorp Inc. (PA) 17 1,208 6.87 8 Washington Mutual Inc. (WA) 6 446 2.54 9 Bessemer Group Inc. (NJ) 1 376 2.14 10 Magyar Bancorp Inc. (MHC) (NJ) 4 332 1.89 13 PRO FORMA 7 275 1.57 18 Synergy Finl Group Inc. (NJ) 5 149 0.85 21 New York Community Bancorp (NY) 2 126 0.72 TOTAL 256 17,589 100.00 Monmouth County, NJ Deposits Mkt. Share Rank Institution Branches ($mm) (%) 1 Wachovia Corp. (NC) 34 2,432 17.42 2 Sovereign Bancorp Inc. (PA) 28 1,882 13.48 3 Bank of America Corp. (NC) 38 1,474 10.56 4 Commerce Bancorp Inc. (NJ) 17 1,352 9.69 5 PNC Financial Services Group (PA) 23 1,165 8.35 6 Investors Bancorp Inc. (MHC) (NJ) 9 928 6.65 7 Hudson City Bancorp Inc. (NJ) 5 792 5.67 8 Central Jersey Bancorp (NJ) 13 393 2.81 9 Provident Financial Services (NJ) 10 377 2.70 10 Capital One Financial Corp. (VA) 5 367 2.63 16 PRO FORMA 6 211 1.51 21 New York Community Bancorp (NY) 3 133 0.95 24 Synergy Finl Group Inc. (NJ) 3 78 0.56 TOTAL 269 13,958 100.00 |
16 The expansion of our franchise through our previous transactions has enabled us to compete very effectively against New Yorks money center banks. NASSAU COUNTY, NY 100.00 $49,220,400 Total for Institutions in Market 2.25 1,109,590 Signature Bank 10 4.07 2,001,685 HSBC Holdings plc 9 4.69 2,306,740 Commerce Bancorp Inc. 8 5.18 2,551,880 Bank of America Corp. 7 7.30 3,592,143 Washington Mutual Inc. 6 10.04 4,942,587 Astoria Financial Corp. 5 11.20 5,512,324 New York Community 4 12.64 6,220,195 Citigroup Inc. 3 13.16 6,479,473 Capital One Financial Corp. 2 16.56% $ 8,148,830 JPMorgan Chase & Co. 1 Market Share Deposits Institution Rank QUEENS COUNTY, NY (a) 100.00 $37,959,231 Total for Institutions in Market 2.32 881,257 Flushing Financial Corp. 10 2.56 970,644 Sovereign Bancorp Inc. 9 2.81 1,064,945 Washington Mutual Inc. 8 3.89 1,476,714 Ridgewood Savings Bank 7 7.07 2,685,273 HSBC Holdings plc 6 8.08 3,065,367 New York Community 5 8.32 3,157,905 Astoria Financial Corp. 4 12.44 4,722,978 Capital One Financial Corp. 3 13.53 5,135,605 Citigroup Inc. 2 18.97% $ 7,199,592 JPMorgan Chase & Co. 1 Market Share Deposits Institution Rank (dollars in thousands) Source: SNL DataSource (a) Pro forma for the pending acquisition of six branches from Doral Bank, FSB. (b) Includes deposits acquired with PFSB on 4/2/07. RICHMOND COUNTY, NY 100.00 $8,496,029 Total for Institutions in Market 1.71 145,351 Capital One Financial Corp. 10 2.41 204,733 VSB Bancorp Inc. 9 3.02 256,278 HSBC Holdings plc 8 4.00 339,897 Commerce Bancorp Inc. 7 7.11 603,776 Washington Mutual Inc. 6 8.91 757,151 NSB Holding Corp. 5 11.87 1,008,144 Citigroup Inc. 4 12.21 1,037,444 JPMorgan Chase & Co. 3 17.99 1,528,359 New York Community 2 29.33% $2,491,607 Sovereign Bancorp Inc. 1 Market Share Deposits Institution Rank SUFFOLK COUNTY, NY 100.00 $33,793,788 Total for Institutions in Market 2.66 900,089 Commerce Bancorp Inc. 10 3.50 1,183,588 Suffolk Bancorp 9 4.48 1,512,730 Bank of America Corp. 8 4.59 1,550,614 New York Community 7 4.93 1,666,075 HSBC Holdings plc 6 7.24 2,445,807 Citigroup Inc. 5 7.82 2,642,889 Washington Mutual Inc. 4 9.08 3,069,546 Astoria Financial Corp. 3 19.16 6,473,902 JPMorgan Chase & Co. 2 26.03% $ 8,795,547 Capital One Financial Corp. 1 Market Share Deposits Institution Rank ESSEX COUNTY, NJ (b) 100.00 $15,835,652 Total for Institutions in Market 4.47 708,081 Investors Bancorp Inc. 10 4.48 709,304 Commerce Bancorp Inc. 9 6.11 966,905 Hudson City Bancorp Inc. 8 6.11 967,395 New York Community 7 6.54 1,035,703 JPMorgan Chase & Co. 6 7.54 1,194,135 Bank of America Corp. 5 8.14 1,289,226 Valley National Bancorp 4 8.67 1,372,355 PNC Financial Services 3 10.53 1,667,929 Sovereign Bancorp Inc. 2 17.41% $ 2,756,217 Wachovia Corp. 1 Market Share Deposits Institution Rank |
17 (dollars in millions) 45.7% 41.2% % of Total Assets: 3/31/04 12/31/04 12/31/05 29.5% 55.7% 21.4% 64.8% 17.3% 69.0% 12/31/06 Our business model calls for the cash flows from the sale of acquired assets to be converted into securities and then into loans. 12/31/00 12/31/01 12/31/02 12/31/03 12/31/99 Loans Securities 10.4% 84.3% 11.2% 77.2% 28.0% 58.7% 41.1% 48.5% 40.5% 44.8% w/ HAVN w/ RCBK w/ RSLN w/ ABNY w/ LICB 16.9% 68.9% 3/31/07 $1,611 $3,636 $5,405 $5,489 $10,499 $10,919 $13,396 $17,029 $19,653 $19,287 $197 $526 $2,578 $4,652 $9,500 $12,119 $7,081 $5,637 $4,742 $4,926 |
18 Our most recent acquisitions have supported our net interest margin in a challenging yield curve environment. 3.83 4.57 4.22 2.27% $8,746 5.86 6.08% 4Q 2006 3.56 4.07 4.14 2.29% $5,305 5.62 5.85% 2Q 2006 3.45 3.72 4.13 2.28% $10,149 5.56 5.81% 1Q 2006 56.5% $13,691 $5,320 Prepayment penalties 6 bp 4.28 4.18 Average cost of borrowed funds 6 bp 3.89 3.74 Average cost of funds 8 bp 4.65 4.34 Average cost of CDs 5 bp 2.32% 2.24% Net interest margin 10 bp 5.96 5.74 Average yield on assets 6 bp 6.14% 5.94% Average yield on loans 1Q 2007 Linked-quarter Increase 1Q 2007 3Q 2006 (dollars in thousands) |
19 Both of our bank subsidiaries are well capitalized institutions: Our growth-through-acquisition strategy has been facilitated by our capital position, which also has enabled us to pay a strong dividend. 3/31/07 10.73% 7.46% Leverage capital ratio Commercial Bank Community Bank Our tangible capital measures grew on a linked-quarter basis and
year-over-year: 5.66 5.47% $1.4 12/31/06 5.86 5.29 Tangible equity/tangible assets excluding after-tax mark-to-market adjustment on securities (a) 5.70% 5.03% Tangible equity/tangible assets (a) $1.5 $1.3 Tangible stockholders equity (a) 3/31/07 3/31/06 (dollars in billions) Our quarterly cash dividend has increased 90-fold since we initiated payments in 3Q
1994 and currently provides a yield of approximately 5.7%. (a) Please see pages 28 and 29 for reconciliations of our GAAP and non-GAAP capital
measures. |
20 $1,348 $1,946 $3,255 $4,494 $7,368 $9,839 $12,854 $14,529 $14,274 $14,328 $1,690 $2,150 $995 $3,131 $3,557 $4,175 $5,124 $6,933 $7,639 $263 12/31/99 12/31/00 12/31/01 12/31/02 12/31/03 12/31/04 12/31/05 12/31/06 3/31/07 Pro Forma (in millions) Multi-family Loans Outstanding All Other Loans Outstanding $5,405 $5,489 $10,499 Loans Outstanding (a) Multi-family loans: 38.5% CAGR Total loans: 43.4% CAGR $13,396 $17,029 $3,636 $1,611 $19,653 While acquisitions have contributed to the growth of our loan portfolio, the bulk of our loan growth has been organic. w/ HAVN w/ RCBK w/ RSLN w/ ABNY w/ LICB Total Loans: $21,207 $1,150 $2,560 $4,330 $6,041 $6,332 $616 $677 $4,971 Total Originations: Pro Forma w/ SYNF (c)(d) Pro Forma w/ PFSB & Doral (b)(c) $21,967 $1,190 |
21 Portfolio statistics at 3/31/07: - % of total loans = 73.8% - Average principal balance = $3.6 million - Average loan-to-value ratio = 63.8% - Expected weighted average life = 3.1 years Term: - Years 1-5: Fixed at 150 bp above the 5-year CMT - Years 6-10: Monthly adjustable rate 250 bp over prime, or fixed rate 275 bp above the 5-year CMT plus 1 point Prepayment penalties: Range from 5 points to 1 point in years 1 thru 5; recorded as interest income Quality: No losses in our niche for 25+ years Multi-family Loan Portfolio (a) (in millions) Multi-family loans have grown at a CAGR of 38.4% since 12/31/99. (a) Amounts exclude net deferred loan origination fees and costs. $1,348 $1,946 $3,255 $4,494 $7,368 $9,839 $12,854 $14,529 $14,232 12/31/99 12/31/00 12/31/01 12/31/02 12/31/03 12/31/04 12/31/05 12/31/06 3/31/07 |
22 The majority of our multi-family loans are secured by rent-regulated buildings in New York City. |
23 We have a longstanding record of asset quality. (a) SNL DataSource U.S. Thrifts (a) NYB Non-performing Assets / Total Assets 0.78% 0.49% 0.60% 0.62% 0.52% 0.44% 0.43% 0.47% 0.49% 0.17% 0.19% 0.19% 0.15% 0.15% 0.12% 0.11% 0.08% 0.09% 12/31/99 12/31/00 12/31/01 12/31/02 12/31/03 12/31/04 12/31/05 12/31/06 3/31/07 |
24 We consistently rank among the most efficient bank holding companies in the nation. (a) SNL DataSource (b) Operating efficiency ratio. Please see page 27 for a reconciliation of our GAAP
and operating efficiency ratios. Efficiency Ratio U.S. Thrifts (a) NYB (b) 62.44% 62.54% 63.07% 62.40% 64.53% 66.03% 64.81% 67.45% 75.02% 31.16% 30.20% 30.50% 25.32% 23.59% 21.46% 28.86% 37.59% 40.73% 1999 2000 2001 2002 2003 2004 2005 2006 1Q 2007 |
25 We are committed to building value while building our Company. Our Goals Demonstrate our capacity to execute accretive merger transactions while enhancing the
value of our franchise Utilize the cash flows from the sale of securities and 1- 4 family loans to originate higher- yielding multi-family and other loans and/or reduce our higher-cost funding
sources Enhance our asset mix by originating C&I loans to small and mid-size businesses in our market, while growing our multi-family, construction, and commercial real estate loan portfolios Maintain the quality of our assets by adhering to our traditional credit standards
Expand and diversify our deposit mix Continue to improve our net interest margin Increase our revenues through the cross-sale of products and services Maintain a strong level of efficiency Grow our operating earnings Improve customer service Maintain the strength of our tangible capital measures Maintain our dividend |
26 Log onto our web site: www.myNYCB.com E-mail requests to: ir@myNYCB.com Call Investor Relations at: (516) 683-4420 Write to: New York Community Bancorp, Inc. 615 Merrick Avenue Westbury, NY 11590 5/16/2007 For More Information |
27 Reconciliation of GAAP and Non-GAAP Measures The following table presents reconciliations of the Companys GAAP and operating
efficiency ratios for the years ended December 31, 1999, 2000, 2001, 2003,
2004, 2005, and 2006. For the year ended December 31, 2002 and the three months ended March 31, 2007, the Companys GAAP and operating efficiency ratios were the same. -- -- (24,800) -- (22,800) -- (20,423) -- -- -- (36,588) -- (5,744) -- Merger-related charge (735) -- -- -- -- -- -- -- -- -- -- -- (3,072) -- Retirement charge -- -- -- -- -- -- -- -- -- -- -- -- 6,071 -- swaps Loss on mark-to-market of interest rate -- -- -- -- -- -- -- -- -- -- -- -- 1,859 -- Loss on debt redemption For the Years Ended December 31, 1999 2000 2001 2003 2004 2005 2006 -- -- -- -- -- -- -- -- 157,215 -- -- -- -- -- Balance sheet repositioning charge 37.59% $247,546 -- $256,362 $658,486 -- -- $650,556 Operating 39.41% $256,362 -- $256,362 $650,556 -- -- $650,556 GAAP Adjustment: Adjustments: 38.04% $112,757 -- $112,757 $296,431 -- -- $296,431 GAAP 30.50% $ 89,957 -- $112,757 $294,931 (1,500) -- $296,431 Operating 30.20% $ 24,530 -- $ 49,330 $ 81,226 (13,500) -- $ 94,726 Operating 52.08% $49,330 -- $49,330 $94,726 -- -- $94,726 GAAP 21.46% $193,632 -- $193,632 $902,464 -- 8,209 $737,040 Operating 31.16% 29.95% 23.59% 25.32% 26.27% 28.86% 34.14% Efficiency ratio $22,255 $21,390 $148,950 $169,373 $193,632 $200,033 $236,621 Adjusted operating expenses 1,600 -- -- -- -- -- -- Curtailment gain $21,390 $21,390 $169,373 $169,373 $193,632 $236,621 $236,621 Operating expenses $71,426 $71,426 $631,349 $668,962 $737,040 $693,068 $693,068 non-interest income -- -- (37,613) -- -- -- -- Gain on sale of branches Adjusted total net interest income and -- -- -- -- -- -- -- impairment Loss on other-than-temporary $71,426 $71,426 $668,962 $668,962 $737,040 $693,068 $693,068 Total net interest income and non-interest income Operating GAAP Operating GAAP GAAP Operating GAAP (dollars in thousands) |
28 Reconciliation of GAAP and Non-GAAP Capital Measures The following table presents reconciliations of the Companys stockholders equity, tangible stockholders equity, and adjusted tangible stockholders equity; total assets, tangible assets, and adjusted tangible assets; and the related
capital measures at December 31, 1999, 2000, 2001, 2002, 2003, 2004, 2005,
and 2006: December 31, 1999 2000 2001 2002 2003 2004 2005 2006 (dollars in thousands) -- -- (57,500) (51,500) (98,993) (87,553) (86,533) (106,381) Core deposit intangibles 7.19% 4.11% 3.60% 5.78% 4.13% 5.39% 5.41% 5.66% Adjusted tangible stockholders equity to adjusted tangible assets $1,906,835 $4,591,895 $8,526,767 $10,602,222 $21,458,631 $22,039,532 $24,272,340 $26,280,006 Adjusted tangible assets -- (820) (3,715) (34,852) 34,640 40,697 55,857 52,125 Add back: Net unrealized losses (gains) on securities $1,906,835 $4,592,715 $8,530,482 $10,637,074 $21,423,991 $21,998,835 $24,216,483 $26,227,881 Tangible assets $137,141 $188,520 $307,266 $612,642 $885,951 $1,188,120 $1,313,512 $1,487,473 Adjusted tangible stockholders equity -- (820) (3,715) (34,852) 34,640 40,697 55,857 52,125 Add back: Net unrealized losses (gains) on securities $137,141 $189,340 $310,981 $647,494 $851,311 $1,147,423 $1,257,655 $1,435,348 Tangible stockholders equity 7.19% 4.12% 3.65% 6.09% 3.97% 5.22% 5.19% 5.47% Tangible stockholders equity to tangible assets 7.19% 6.53% 10.68% 11.70% 12.24% 13.26% 12.65% 12.95% Stockholders equity to total assets $1,906,835 $4,592,715 $8,530,482 $10,637,074 $21,423,991 $21,998,835 $24,216,483 $26,227,881 Tangible assets -- (118,070) (614,653) (624,518) (1,918,353) (1,951,438) (1,980,689) (2,148,108) Less: Goodwill $1,906,835 $4,710,785 $9,202,635 $11,313,092 $23,441,337 $24,037,826 $26,283,705 $28,482,370 Total assets $137,141 $ 189,340 $ 310,981 $ 647,494 $ 851,311 $ 1,147,423 $ 1,257,655 $ 1,435,348 Tangible stockholders equity -- -- (57,500) (51,500) (98,993) (87,553) (86,533) (106,381) Core deposit intangibles -- (118,070) (614,653) (624,518) (1,918,353) (1,951,438) (1,980,689) (2,148,108) Less: Goodwill $137,141 $ 307,410 $ 983,134 $1,323,512 $ 2,868,657 $ 3,186,414 $ 3,324,877 $ 3,689,837 Total stockholders equity |
29 Reconciliation of GAAP and Non-GAAP Capital Measures The following table presents a reconciliation of the Companys stockholders equity, tangible stockholders equity, and adjusted tangible stockholders equity; total assets, tangible assets, and adjusted tangible assets; and the related
capital measures at March 31, 2006 and 2007: For the Three Months
Ended 5.86% $25,775,747 43,854 $25,731,893 $1,509,439 43,854 $1,465,585 5.70% 13.27% $25,731,893 (101,379) (2,144,642) $27,977,914 $ 1,465,585 (101,379) (2,144,642) $ 3,711,606 March 31, 2007 March 31, 2006 (dollars in thousands) (82,614) Core deposit intangibles 5.29% Adjusted tangible stockholders equity to adjusted tangible assets $25,142,659 Adjusted tangible assets 69,302 Add back: Net unrealized losses on securities $25,073,357 Tangible assets $1,330,261 Adjusted tangible stockholders equity 69,302 Add back: Net unrealized losses on securities $1,260,959 Tangible stockholders equity 5.03% Tangible stockholders equity to tangible assets 12.25% Stockholders equity to total assets $25,073,357 Tangible assets (1,981,053) Less: Goodwill $27,137,024 Total assets $ 1,260,959 Tangible stockholders equity (82,614) Core deposit intangibles (1,981,053) Less: Goodwill $ 3,324,626 Total stockholders equity |