Attached files

file filename
8-K - ASTORIA FINANCIAL CORPv229238_8k.htm

Astoria Financial Corporation Reports 6% and 53% Increase In Second Quarter and Six Months Earnings Per Share, Respectively, to $0.18 and $0.46, Respectively



Quarterly Cash Dividend of $0.13 Per Share Declared

LAKE SUCCESS, N.Y., July 20, 2011 /PRNewswire/ -- Astoria Financial Corporation (NYSE: AF) ("Astoria", the "Company"), the holding company for Astoria Federal Savings and Loan Association ("Astoria Federal"), today reported net income of $16.8 million, or $0.18 diluted earnings per share ("diluted EPS"), for the quarter ended June 30, 2011, increases of 8% and 6%, respectively, over net income of $15.5 million, or $0.17 diluted EPS, for the quarter ended June 30, 2010. For the six months ended June 30, 2011, net income totaled $44.2 million, or $0.46 diluted EPS, increases of 55% and 53%, respectively, over net income of $28.5 million, or $0.30 diluted EPS, for the comparable 2010 period. Included in the 2010 second quarter and six month results are net charges totaling $3.2 million (or $2.1 million, or $0.02 per share, after-tax), which are not routine to our core operations. For further detail, see the "Reconciliation of GAAP Measures to Non-GAAP Measures" table included in this release.

Commenting on the second quarter results, Monte N. Redman, President and Chief Executive Officer of Astoria, stated, "While disappointed with the second quarter results, which were negatively impacted by the continued decrease in interest-earning assets and the slightly higher provision for loan losses compared to the first quarter, I continue to remain optimistic that future credit costs will resume their downward trend and loan and balance sheet growth will resume in the second half of this year."

Second Quarter Financial Highlights

  • Low cost savings, money market and checking accounts increased $633.5 million, or 14%, from June 30, 2010 and increased $108.2 million, or 9% annualized, from March 31, 2011, to $5.0 billion
  • Early stage loan delinquencies (30-89 days past due) decreased to $207.2 million, a decline of $101.2 million, or 33%, from June 30, 2010 and $10.0 million, or 18% annualized, from March 31, 2011
  • Total past due loans decreased to $583.5 million, a decline of $140.0 million, or 19%, from June 30, 2010 and $7.5 million, or 5% annualized, from March 31, 2011
  • The Company's tangible common equity ratio increased to 6.46%, up 111 basis points from June 30, 2010 and 30 basis points from March 31, 2011
  • Astoria Federal's leverage and tangible capital ratios increased to 8.61%, up 146 basis points from June 30, 2010 and 44 basis points from March 31, 2011
  • Astoria Federal's tier 1 risk-based capital ratio increased to 14.48%, up 227 basis points from June 30, 2010 and 59 basis points from March 31, 2011

Board Declares Quarterly Cash Dividend of $0.13 Per Share

The Board of Directors of the Company, at their July 20, 2011 meeting, declared a quarterly cash dividend of $0.13 per common share. The dividend is payable on September 1, 2011 to shareholders of record as of August 15, 2011. This is the sixty-fifth consecutive quarterly cash dividend declared by the Company.

Second Quarter and Six Months Earnings Summary

Net interest income for the quarter ended June 30, 2011 totaled $95.7 million compared to $101.5 million for the previous quarter and $111.9 million for the 2010 second quarter. For the six months ended June 30, 2011, net interest income totaled $197.3 million compared to $226.3 million for the comparable 2010 period. The decreases in net interest income are due primarily to the significant decreases in average interest-earnings assets of $506.7 million and $2.4 billion on a linked quarter and year over year basis, respectively. The net interest margin for the quarter ended June 30, 2011 was 2.34% compared to 2.40% for the previous quarter and 2.37% for the 2010 second quarter. Approximately 3 basis points of the linked quarter decrease are due to one extra day of interest expense in the 2011 second quarter. For the six months ended June 30, 2011, the net interest margin was 2.37% compared to 2.38% for the comparable 2010 six month period.

For the quarter ended June 30, 2011, a $10.0 million provision for loan losses was recorded compared to $7.0 million for the previous quarter and $35.0 million for the 2010 second quarter. For the six months ended June 30, 2011, the provision for loan losses totaled $17.0 million compared to $80.0 million for the comparable 2010 period. Mr. Redman noted, "With a somewhat weaker economy and slightly higher unemployment, along with the prolonged softness in housing values, we felt it prudent to maintain our strong coverage ratio. The allowance for loan losses to total loans, or the coverage ratio, remains over 1%, at 1.35% at June 30, 2011."

Non-interest income for the quarter ended June 30, 2011 totaled $17.0 million compared to $18.0 million for the previous quarter and $23.2 million for the 2010 second quarter. Non-interest income for the six months ended June 30, 2011 totaled $35.1 million compared to $41.9 million for the comparable 2010 period. For the quarter and six months ended June 30, 2010, non-interest income includes a $6.2 million gain relating to a litigation settlement, partially offset by a $1.5 million impairment write-down of premises and equipment. The linked quarter decrease is due to lower mortgage banking income, net, including lower net gain on sales of loans. The decrease for the six months ended June 30, 2011 is also due to customer service fees decreasing $2.8 million.

General and administrative ("G&A") expense for the quarter ended June 30, 2011 totaled $76.0 million compared to $69.6 million for the previous quarter and $75.8 million for the 2010 second quarter. For the six months ended June 30, 2011, G&A expense totaled $145.6 million compared to $144.1 million for the six months ended June 30, 2010. For the quarter and six months ended June 30, 2010, G&A expense includes a $7.9 million litigation settlement. Commenting on the 2011 second quarter expenses, Mr. Redman stated, "The 2011 second quarter G&A expense was impacted by a $5.7 million, or 103%, increase in FDIC insurance premium expense from the previous quarter. We are anticipating the FDIC insurance premium expense to be lower starting in either the third or fourth quarter of this year."

Balance Sheet Summary

Total assets decreased $586.8 million from March 31, 2011 and $968.9 million from December 31, 2010 and totaled $17.1 billion at June 30, 2011. The decline is due to a decrease in loans and securities.

The one-to-four family portfolio totaled $10.6 billion at June 30, 2011 and March 31, 2011 compared to $10.9 billion at December 31, 2010. For the quarter and six months ended June 30, 2011, one-to-four family loan originations for portfolio totaled $636.2 million and $1.3 billion, respectively, compared to $758.5 million and $1.6 billion, respectively, for the comparable 2010 periods. The loan-to-value ratio of the one-to-four family loan production for portfolio for the 2011 second quarter and six months averaged approximately 62% and 61%, respectively, at origination and the loan amount averaged approximately $785,000 and $754,000, respectively. One-to-four family loan prepayments for the quarter and six months ended June 30, 2011 totaled $610.5 million and $1.4 billion, respectively, compared to $748.4 million and $1.5 billion, respectively, for the comparable 2010 periods.

The combined multi-family/commercial real estate ("CRE") portfolio totaled $2.6 billion at June 30, 2011 compared to $2.7 billion at March 31, 2011 and $3.0 billion at December 31, 2010. Multi-family/CRE loan prepayments for the quarter and six months ended June 30, 2011 totaled $133.3 million and $326.4 million, respectively, compared to $76.7 million and $116.3 million for the comparable 2010 periods.

As previously anticipated, our expectation for loan and balance sheet growth starting in the second half of this year is predicated on several factors. The one-to-four family loan pipeline, excluding our own customer loan refinances, is 50%, or almost $300 million, higher than it was at March 31, 2011. In addition, we expect that residential conforming loan limits will be significantly reduced on October 1, 2011, and we have resumed accepting multi-family loan applications.

The securities portfolio declined $192.4 million from March 31, 2011 and totaled $2.4 billion at June 30, 2011, due to the absence of purchase activity in the second quarter. We expect to maintain our securities portfolio at June 30, 2011 levels, or slightly higher, throughout the remainder of 2011.

Deposits decreased $264.7 million from the previous quarter and $388.4 million from December 31, 2010 to $11.2 billion at June 30, 2011. Importantly, low-cost savings, money market and checking account deposits increased $108.2 million, or 9% annualized, from March 31, 2011 and $229.3 million, or 10% annualized, from December 31, 2010. CD accounts (including Liquid CDs) decreased $372.9 million from the previous quarter and $617.7 million from December 31, 2010. Notwithstanding the decline in CDs, during the first half of 2011, we extended $538.2 million of CDs for terms of two years or more in an effort to help limit our exposure to future increases in interest rates. At June 30, 2011, our one-year interest rate sensitivity gap was positive 1.38%.

Borrowings decreased $290.9 million from the previous quarter and $582.8 million from December 31, 2010 to $4.3 billion at June 30, 2011.

Stockholders' equity totaled $1.3 billion, or 7.47% of total assets at June 30, 2011. Astoria Federal continues to be designated as well-capitalized with leverage, tangible, total risk-based and Tier 1 risk-based capital ratios of 8.61%, 8.61%, 15.78% and 14.48%, respectively, at June 30, 2011.

Asset Quality

Non-performing loans ("NPLs"), including troubled debt restructurings ("TDRs") of $45.6 million, totaled $376.3 million, or 2.20% of total assets at June 30, 2011, an increase of $2.5 million from the previous quarter. During the 2011 second quarter, $15.3 million of NPLs were either sold or classified as held-for-sale. One-to-four family NPLs totaled $329.6 million, multi-family/CRE/construction NPLs totaled $41.6 million and consumer and other NPLs totaled $5.2 million compared to $333.0 million, $35.6 million and $5.1 million, respectively, at March 31, 2011. Of the $329.6 million of one-to-four family NPLs, $250.8 million, or 76%, represent residential loans which, at 180 days delinquent and annually thereafter, were reviewed and charged-off, as needed, to the estimated fair value of the underlying collateral at such time, less estimated selling costs.

The following table illustrates loan migration trends from 30 days delinquent to 90+ days delinquent:



($ in millions)

30-59 Days

Past Due

60-89 Days

Past Due

Combined

30-89 Days

Past Due

Change from

Previous

Quarter

90 + Days

Past Due

(NPLs)

Total 30-90+

Days Past Due

At June 30, 2010

$230.9

$  77.5

$308.4

$40.1

$415.1

$723.5

At Sept. 30, 2010

$181.6

$  70.4

$252.0

$(56.4)

$399.6

$651.6

At Dec. 31, 2010

$165.8

$  54.3

$220.1

$(31.9)

$390.7

$610.8

At March 31, 2011

$155.0

$  62.2

$217.2

$  (2.9)

$373.8

$591.0

At June 30, 2011

$162.8

$  44.4

$207.2

$ (10.0)

$376.3

$583.5



The table below details, as of June 30, 2011, the ten largest concentrations by state of one-to-four family loans and the respective non-performing loan totals in those states. More comprehensive state details are included in the "One-to-Four Family Residential Loan Portfolio-Geographic Analysis" table included in this release.

($ in millions)

State

Total 1-4

Family Loans

% of Total 1-4

Family Loan

Portfolio

Total 1-4

Family 

NPLs

NPLs as %

of State 

Total

New York

$2,995.8

28.4%

$40.7

1.36%

Illinois

$1,309.3

12.4%

$47.8

3.65%

Connecticut

$   971.2

9.2%

$32.8

3.38%

New Jersey

$  776.2

7.4%

$58.0

7.47%

California

$  760.5

7.2%

$38.0

5.00%

Massachusetts

$  732.8

6.9%

$10.7

1.46%

Virginia

$  648.6

6.1%

$15.8

2.44%

Maryland

$  631.5

6.0%

$41.9

6.63%

Washington

$  310.1

2.9%

$ 1.3

0.42%

Texas

$  217.2

2.1%

$ 0.0

0.0%

Top 10 States

$ 9,353.2

88.6%

$287.0

3.07%

All other states (1,2)

$ 1,197.8

11.4%

$  42.6

3.56%

Total 1-4 Family Portfolio

$10,551.0

100%

$329.6

3.12%


(1)  Includes 27 states and Washington, D.C.

(2)  Includes Florida with $211.1 million total loans, of which $22.8 million are non-performing loans.



Net loan charge-offs for the quarter and six months ended June 30, 2011 totaled $16.8 million and $35.8 million, respectively, compared to $34.7 million and $63.1 million, respectively, for the comparable 2010 periods. Included in the 2011 second quarter one-to-four family net loan charge-offs are $12.1 million of charge-offs on $46.9 million of NPLs which, at 180 days delinquent and annually thereafter, were reviewed in the 2011 second quarter and charged-off, as needed, to the estimated fair value of the underlying collateral less estimated selling costs. "While we expect NPL levels will remain elevated for some time, especially in those states requiring judicial foreclosure, it is important to note that the loss potential remaining has been greatly reduced as a result of our having already reviewed, marked down, and charged-off as necessary, 76% of the residential NPLs to their adjusted fair value less estimated selling costs," Mr. Redman noted.

Selected Asset Quality Metrics

(at or for the three months ended June 30, 2011, except as noted)

($ in millions)

1-4

Family

Multi-

family

CRE

Construction

Consumer

& Other

Total

Loan portfolio balance

$  10,551.0

$ 1,846.1

$ 723.5

$   14.0

$  294.2(1)

$13,507.6 (2)

Non-performing loans

$  329.6 (3)

$      29.9

$     6.4

$     5.3

$          5.2

$     376.3 (4)

NPLs/total loans

2.44%

0.22%

0.05%

0.04%

0.04%

2.79%

Net charge-offs  2Q11

$         11.7

$        3.8

$     0.8

$     0.4

$          0.2

$       16.8 (4)

Net charge-offs YTD

$         27.1

$        6.7

$     0.8

$     0.4

$          0.9

$       35.8 (4)


(1)  Includes home equity loans of $270.1 million

(2)  Includes $78.8 million of net unamortized premiums and deferred loan costs

(3)  Includes $250.8 million of NPLs reviewed and charged-off, as needed, at 180 days delinquent and annually thereafter

(4)  Does not foot due to rounding



Future Outlook

Commenting on the near-term outlook, Mr. Redman stated, "The road to sustained U.S. economic growth has proven to be a bumpy one as evidenced by the slower than expected growth and slightly higher unemployment in the 2011 second quarter. And, although the operating environment for residential mortgage portfolio lenders remains challenging, we are optimistic that together, the increase in our loan pipeline, coupled with the anticipated reduction in the expanded conforming loan limits in October 2011 and the resumption of multi-family/commercial real estate lending in the second half of 2011, should facilitate future loan and balance sheet growth in 2011 and strong growth starting in 2012. With interest rates remaining lower than anticipated, and loan repayments and modifications higher than expected, we now project the 2011 margin to be slightly lower than the 2010 margin of 2.35%. We expect capital levels to continue to increase which should support loan and balance sheet growth in the second half of 2011 and next year."

Earnings Conference Call July 21, 2011 at 10:00 a.m. (ET)

The Company, as previously announced, indicated that Monte N. Redman, President & CEO will host an earnings conference call Thursday morning, July 21, 2011 at 10:00 a.m. (ET). The toll-free dial-in number is (888) 562-3356, ID# 74366611. A telephone replay will be available on July 21, 2011 from 1:00 p.m. (ET) through midnight July 30, 2011 (ET). The replay number is (800) 642-1687, ID# 74366611. The conference call will also be simultaneously webcast on the Company's website www.astoriafederal.com and archived for one year.

Astoria Financial Corporation, with assets of $17.1 billion, is the holding company for Astoria Federal Savings and Loan Association. Established in 1888, Astoria Federal, with deposits in New York totaling $11.2 billion, is the largest thrift depository in New York and embraces its philosophy of "Putting people first" by providing the customers and local communities it serves with quality financial products and services through 85 convenient banking office locations and multiple delivery channels, including its enhanced website, www.astoriafederal.com. Astoria Federal commands the fourth largest deposit market share in the attractive Long Island market, which includes Brooklyn, Queens, Nassau, and Suffolk counties with a population exceeding that of 38 individual states. Astoria Federal originates mortgage loans through its banking and loan production offices in New York, an extensive broker network covering fourteen states, primarily along the East Coast, and the District of Columbia, and through correspondent relationships covering fifteen states and the District of Columbia.

Forward Looking Statements

This document contains a number of forward-looking statements 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. These statements may be identified by the use of such words as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "outlook," "plan," "potential," "predict," "project," "should," "will," "would," and similar terms and phrases, including references to assumptions.

Forward-looking statements are based on various assumptions and analyses made by us in light of our management's experience and perception of historical trends, current conditions and expected future developments, as well as other factors we believe are appropriate under the circumstances. These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors (many of which are beyond our control) that could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. These factors include, without limitation, the following: the timing and occurrence or non-occurrence of events may be subject to circumstances beyond our control; there may be increases in competitive pressure among financial institutions or from non-financial institutions; changes in the interest rate environment may reduce interest margins or affect the value of our investments; changes in deposit flows, loan demand or real estate values may adversely affect our business; changes in accounting principles, policies or guidelines may cause our financial condition to be perceived differently; general economic conditions, either nationally or locally in some or all areas in which we do business, or conditions in the real estate or securities markets or the banking industry may be less favorable than we currently anticipate; legislative or regulatory changes, including the implementation of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010, may adversely affect our business; technological changes may be more difficult or expensive than we anticipate; success or consummation of new business initiatives may be more difficult or expensive than we anticipate; or litigation or other matters before regulatory agencies, whether currently existing or commencing in the future, may be determined adverse to us or may delay the occurrence or non-occurrence of events longer than we anticipate. We have no obligation to update any forward-looking statements to reflect events or circumstances after the date of this document.

Tables Follow

ASTORIA FINANCIAL CORPORATION AND SUBSIDIARIES


CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(In Thousands, Except Share Data)






At


At






June 30,


December 31,






2011


2010

ASSETS







Cash and due from banks

$

107,980

$

67,476

Repurchase agreements


-


51,540

Securities available-for-sale


448,540


561,953

Securities held-to-maturity






(fair value of $2,014,151 and $2,042,110, respectively)


1,966,836


2,003,784

Federal Home Loan Bank of New York stock, at cost


129,025


149,174

Loans held-for-sale, net


15,393


44,870

Loans receivable:






Mortgage loans, net


13,211,402


13,911,200


Consumer and other loans, net


296,177


311,847






13,507,579


14,223,047


Allowance for loan losses


(182,717)


(201,499)

Total loans receivable, net




13,324,862


14,021,548

Mortgage servicing rights, net


9,356


9,204

Accrued interest receivable


53,070


55,492

Premises and equipment, net


119,049


133,362

Goodwill




185,151


185,151

Bank owned life insurance


405,875


410,418

Real estate owned, net


59,323


63,782

Other assets



295,875


331,515









TOTAL ASSETS

$

17,120,335

$

18,089,269









LIABILITIES






Deposits



$

11,210,620

$

11,599,000

Reverse repurchase agreements




1,900,000


2,100,000

Federal Home Loan Bank of New York advances




2,008,000


2,391,000

Other borrowings, net




378,389


378,204

Mortgage escrow funds




118,915


109,374

Accrued expenses and other liabilities




225,880


269,911









TOTAL LIABILITIES


15,841,804


16,847,489









STOCKHOLDERS' EQUITY





Preferred stock, $1.00 par value; (5,000,000 shares authorized;








none issued and outstanding)




-


-

Common stock, $.01 par value;  (200,000,000  shares authorized;








166,494,888 shares issued; and 98,488,313 and 97,877,469 shares








outstanding, respectively)




1,665


1,665

Additional paid-in capital




864,948


864,744

Retained earnings




1,863,727


1,848,095

Treasury stock (68,006,575 and 68,617,419 shares, at cost, respectively)




(1,405,333)


(1,417,956)

Accumulated other comprehensive loss




(35,378)


(42,161)

Unallocated common stock held by ESOP








(3,029,138 and 3,441,130 shares, respectively)




(11,098)


(12,607)









TOTAL STOCKHOLDERS' EQUITY


1,278,531


1,241,780









TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

17,120,335

$

18,089,269



ASTORIA FINANCIAL CORPORATION AND SUBSIDIARIES




















CONSOLIDATED STATEMENTS OF INCOME









(In Thousands, Except Share Data)




















For the Three Months Ended


For the Six Months Ended




June 30,


June 30,




2011


2010


2011


2010

Interest income:









    One-to-four family mortgage loan

$

111,869

$

136,750

$

226,545

$

277,704

    Multi-family, commercial real estate and construction









        mortgage loans


41,085


49,598


85,577


100,723

    Consumer and other loans


2,509


2,668


5,016


5,319

    Mortgage-backed and other securities


21,339


29,636


43,762


60,983

    Repurchase agreements and interest-earning cash accounts


74


54


167


69

    Federal Home Loan Bank of New York stock


1,637


1,921


3,954


4,417

Total interest income


178,513


220,627


365,021


449,215

Interest expense:









    Deposits


35,638


49,496


72,670


103,038

    Borrowings


47,153


59,182


95,100


119,876

Total interest expense


82,791


108,678


167,770


222,914










Net interest income


95,722


111,949


197,251


226,301

Provision for loan losses


10,000


35,000


17,000


80,000

Net interest income after provision for loan losses


85,722


76,949


180,251


146,301

Non-interest income:









    Customer service fees


12,107


13,372


23,829


26,665

    Other loan fees


805


866


1,737


1,572

    Mortgage banking income, net


370


600


2,803


2,157

    Income from bank owned life insurance


2,629


2,376


4,864


4,352

    Other


1,129


5,958


1,850


7,118

Total non-interest income


17,040


23,172


35,083


41,864

Non-interest expense:









    General and administrative:









        Compensation and benefits


37,168


34,634


73,701


69,885

        Occupancy, equipment and systems


15,923


16,637


32,489


33,086

        Federal deposit insurance premiums


11,178


6,616


16,692


13,213

        Advertising


2,049


994


3,733


2,814

        Other


9,636


16,947


18,958


25,089










Total non-interest expense


75,954


75,828


145,573


144,087










Income before income tax expense


26,808


24,293


69,761


44,078

Income tax expense


9,963


8,747


25,532


15,606










Net income

$

16,845

$

15,546

$

44,229

$

28,472



















Basic earnings per common share

$

0.18

$

0.17

$

0.46

$

0.30



















Diluted earnings per common share

$

0.18

$

0.17

$

0.46

$

0.30










Basic weighted average common shares

92,949,206

91,621,997

92,842,398

91,541,675

Diluted weighted average common and common









   equivalent shares

92,949,206

91,621,997

92,842,398

91,541,742



ASTORIA FINANCIAL CORPORATION AND SUBSIDIARIES


AVERAGE BALANCE SHEETS

(Dollars in Thousands)




For the Three Months Ended June 30,





2011







2010










Average







Average




Average




Yield/



Average




Yield/




Balance


Interest


Cost



Balance


Interest


Cost








(Annualized)







(Annualized)



Assets:
















       Interest-earning assets:
















          Mortgage loans (1):
















              One-to-four family

$

10,675,616

$

111,869


4.19

%

$

11,891,353

$

136,750


4.60

%


              Multi-family, commercial real
















                 estate and construction


2,685,694


41,085


6.12



3,332,007


49,598


5.95



          Consumer and other loans (1)


300,441


2,509


3.34



328,613


2,668


3.25



          Total loans


13,661,751


155,463


4.55



15,551,973


189,016


4.86



          Mortgage-backed and other

             securities (2)


2,448,292


21,339


3.49



3,003,555


29,636


3.95



          Repurchase agreements and
















             interest-earning cash accounts


150,589


74


0.20



127,810


54


0.17



          Federal Home Loan Bank stock


127,603


1,637


5.13



174,339


1,921


4.41



       Total interest-earning assets


16,388,235


178,513


4.36



18,857,677


220,627


4.68



       Goodwill


185,151







185,151







       Other non-interest-earning assets


872,016







852,970







Total assets

$

17,445,402






$

19,895,798























Liabilities and stockholders' equity:
















       Interest-bearing liabilities:
















          Savings

$

2,805,096


2,809


0.40


$

2,328,276


2,345


0.40



          Money market


395,512


450


0.46



337,851


374


0.44



          NOW and demand deposit


1,807,350


290


0.06



1,684,022


271


0.06



          Liquid certificates of deposit


386,556


238


0.25



622,381


769


0.49



          Total core deposits


5,394,514


3,787


0.28



4,972,530


3,759


0.30



          Certificates of deposit


5,978,431


31,851


2.13



7,554,438


45,737


2.42



          Total deposits


11,372,945


35,638


1.25



12,526,968


49,496


1.58



          Borrowings


4,423,712


47,153


4.26



5,727,065


59,182


4.13



       Total interest-bearing liabilities


15,796,657


82,791


2.10



18,254,033


108,678


2.38



       Non-interest-bearing liabilities


379,064







421,163







Total liabilities


16,175,721







18,675,196







Stockholders' equity


1,269,681







1,220,602







Total liabilities and stockholders' equity

$

17,445,402






$

19,895,798























Net interest income/net interest
















    rate spread (3)



$

95,722


2.26

%



$

111,949


2.30

%


Net interest-earning assets/net
















    interest margin (4)

$

591,578




2.34

%

$

603,644




2.37

%


Ratio of interest-earning assets
















    to interest-bearing liabilities


1.04x







1.03x







































(1)  Mortgage loans and consumer and other loans include loans held-for-sale and non-performing loans and exclude the allowance for loan losses.

(2)  Securities available-for-sale are included at average amortized cost.

(3)  Net interest rate spread represents the difference between the average yield on average interest-earning assets and the average cost of average

       interest-bearing liabilities.

(4)  Net interest margin represents net interest income divided by average interest-earning assets.



ASTORIA FINANCIAL CORPORATION AND SUBSIDIARIES


AVERAGE BALANCE SHEETS

(Dollars in Thousands)




For the Six Months Ended June 30,





2011







2010










Average







Average




Average




Yield/



Average




Yield/




Balance


Interest


Cost



Balance


Interest


Cost








(Annualized)







(Annualized)



Assets:

















Interest-earning assets:


















Mortgage loans (1):



















One-to-four family

$

10,750,140

$

226,545


4.21

%

$

11,947,176

$

277,704


4.65

%





Multi-family, commercial real



















  estate and construction


2,784,778


85,577


6.15



3,379,096


100,723


5.96





Consumer and other loans (1)


304,194


5,016


3.30



330,474


5,319


3.22





Total loans


13,839,112


317,138


4.58



15,656,746


383,746


4.90





Mortgage-backed and other

 securities (2)


2,490,886


43,762


3.51



3,071,338


60,983


3.97





Repurchase agreements and


















      interest-earning cash accounts


172,670


167


0.19



104,714


69


0.13





Federal Home Loan Bank stock


137,541


3,954


5.75



178,784


4,417


4.94




Total interest-earning assets


16,640,209


365,021


4.39



19,011,582


449,215


4.73




Goodwill


185,151







185,151








Other non-interest-earning assets


901,230







874,848







Total assets

$

17,726,590






$

20,071,581























Liabilities and stockholders' equity:

















Interest-bearing liabilities:


















Savings

$

2,754,957


5,496


0.40


$

2,282,817


4,575


0.40





Money market


389,169


879


0.45



333,447


732


0.44





NOW and demand deposit


1,779,252


571


0.06



1,650,178


528


0.06





Liquid certificates of deposit


412,638


506


0.25



647,369


1,592


0.49





Total core deposits


5,336,016


7,452


0.28



4,913,811


7,427


0.30





Certificates of deposit


6,092,447


65,218


2.14



7,686,313


95,611


2.49





Total deposits


11,428,463


72,670


1.27



12,600,124


103,038


1.64





Borrowings


4,623,772


95,100


4.11



5,834,163


119,876


4.11




Total interest-bearing liabilities


16,052,235


167,770


2.09



18,434,287


222,914


2.42




Non-interest-bearing liabilities


415,250







421,905







Total liabilities


16,467,485







18,856,192







Stockholders' equity


1,259,105







1,215,389







Total liabilities and stockholders' equity

$

17,726,590






$

20,071,581























Net interest income/net interest

















rate spread (3)



$

197,251


2.30

%



$

226,301


2.31

%


Net interest-earning assets/net

















interest margin (4)

$

587,974




2.37

%

$

577,295




2.38

%


Ratio of interest-earning assets

















to interest-bearing liabilities


1.04x







1.03x









































(1)  Mortgage loans and consumer and other loans include loans held-for-sale and non-performing loans and exclude the allowance for loan losses.

(2)  Securities available-for-sale are included at average amortized cost.

(3)  Net interest rate spread represents the difference between the average yield on average interest-earning assets and the average cost of average

       interest-bearing liabilities.

(4)  Net interest margin represents net interest income divided by average interest-earning assets.



ASTORIA FINANCIAL CORPORATION AND SUBSIDIARIES


SELECTED FINANCIAL RATIOS AND OTHER DATA







For the



At or For the







Three Months Ended



Six Months Ended







June 30,



June 30,







2011



2010



2011



2010














Selected Returns and Financial Ratios (annualized)













Return on average stockholders' equity




5.31

%


5.09

%


7.03

%


4.69

%


Return on average tangible stockholders' equity (1)




6.21


6.01



8.24


5.53



Return on average assets




0.39


0.31



0.50


0.28



General and administrative expense to average assets




1.74



1.52



1.64



1.44



Efficiency ratio (2)




67.36



56.12



62.66



53.73



Net interest rate spread




2.26



2.30



2.30



2.31



Net interest margin




2.34



2.37



2.37



2.38


















Selected Non-GAAP Returns and Financial Ratios

 (annualized) (3)
















Non-GAAP return on average stockholders' equity




5.31

%


5.78

%


7.03

%


5.03

%


Non-GAAP return on average tangible stockholders' equity (1)




6.21



6.81



8.24



5.93



Non-GAAP return on average assets




0.39



0.35



0.50



0.30



Non-GAAP general and administrative expense to average assets




1.74



1.37



1.64



1.36



Non-GAAP efficiency ratio (2)




67.36



52.10



62.66



51.70


















Asset Quality Data (dollars in thousands)
















Non-performing assets (4)









$

435,663


$

469,533



Non-performing loans (4)










376,340



415,105



      Loans delinquent 90 days or more and still

        accruing interest










613



455



      Non-accrual loans










375,727



414,650



Loans 60-89 days delinquent










44,391



77,468



Loans 30-59 days delinquent










162,793



230,914



Net charge-offs



$

16,769


$

34,749



35,782



63,050



















Non-performing loans/total loans










2.79

%


2.70

%


Non-performing loans/total assets










2.20



2.11



Non-performing assets/total assets










2.54



2.39



Allowance for loan losses/non-performing loans










48.55



50.83



Allowance for loan losses/non-accrual loans










48.63



50.89



Allowance for loan losses/total loans










1.35



1.37



Net charge-offs to average loans outstanding (annualized)




0.49

%


0.89

%


0.52



0.81


















Capital Ratios (Astoria Federal)
















Tangible










8.61

%


7.15

%


Leverage










8.61



7.15



Risk-based










15.78



13.47



Tier 1 risk-based










14.48



12.21


















Other Data
















Cash dividends paid per common share



$

0.13


$

0.13


$

0.26


$

0.26



Book value per share (5)










13.39



13.06



Tangible book value per share (6)










11.45



11.09



Tangible common stockholders' equity/tangible assets (1) (7)










6.46

%


5.35

%


Mortgage loans serviced for others (in thousands)









$

1,461,143


$

1,412,836



Full time equivalent employees








1,589



1,565




















(1) Tangible stockholders' equity represents stockholders' equity less goodwill.


(2) Efficiency ratio represents general and administrative expense divided by the sum of net interest income plus non-interest income.


(3) See the "Reconciliation of GAAP Measures to Non-GAAP Measures" table included in this release for a reconciliation of GAAP measures to non-GAAP measures for the three and six months ended June 30, 2010.


(4) Non-performing assets and non-performing loans include, but are not limited to, one-to-four family mortgage loans which at 180 days past due and annually thereafter we obtained an estimate of collateral value and charged-off any portion of the loan in excess of the estimated collateral value less estimated selling costs.


(5) Book value per share represents stockholders' equity divided by outstanding shares, excluding unallocated Employee Stock Ownership Plan, or ESOP, shares.


(6) Tangible book value per share represents stockholders' equity less goodwill divided by outstanding shares, excluding unallocated ESOP shares.


(7) Tangible assets represent assets less goodwill.



ASTORIA FINANCIAL CORPORATION AND SUBSIDIARIES


END OF PERIOD BALANCES AND RATES

(Dollars in Thousands)





At June 30, 2011



At March 31, 2011



At June 30, 2010






Weighted




Weighted




Weighted





Average




Average




Average



 Balance


Rate (1)


 Balance


Rate (1)


 Balance


Rate (1)

Selected interest-earning assets:
















Mortgage loans, gross (2):
















One-to-four family

$

10,221,438


4.50

%

$

10,314,095


4.61

%

$

11,358,339


4.99

%

Multi-family, commercial real estate
















and construction


2,542,053


6.06



2,720,027


6.05



3,175,604


6.04


Mortgage-backed and other securities (3)


2,415,376


3.73



2,607,821


3.75



2,736,725


4.11


















Interest-bearing liabilities:
















Savings


2,838,239


0.40



2,766,057


0.40



2,387,177


0.40


Money market


397,148


0.46



386,670


0.46



337,455


0.45


NOW and demand deposit


1,809,863


0.06



1,784,318


0.06



1,687,163


0.06


Liquid certificates of deposit


363,393


0.25



414,652


0.25



607,853


0.50


Total core deposits


5,408,643


0.28



5,351,697


0.28



5,019,648


0.30


Certificates of deposit


5,801,977


2.09



6,123,642


2.17



7,228,793


2.40


Total deposits


11,210,620


1.22



11,475,339


1.29



12,248,441


1.54


Borrowings, net


4,286,389


4.20



4,577,296


4.12



5,813,019


4.02



































(1)  Weighted average rates represent stated or coupon interest rates excluding the effect of yield adjustments for premiums,

       discounts and deferred loan origination fees and costs and the impact of prepayment penalties.

(2)  Mortgage loans exclude loans held-for-sale and non-performing loans.

(3)  Securities available-for-sale are reported at fair value and securities held-to-maturity are reported at amortized cost.



ASTORIA FINANCIAL CORPORATION AND SUBSIDIARIES


RECONCILIATION OF GAAP MEASURES TO NON-GAAP MEASURES

(In Thousands, Except Per Share Data)


Income and expense and related financial ratios determined in accordance with GAAP (GAAP measures) excluding the adjustments detailed in the following tables (non-GAAP measures) provide a meaningful comparison for effectively evaluating Astoria's operating results.





For the Three Months Ended





June 30, 2010






  GAAP

Adjustments (1)

Non-GAAP












Net interest income



$111,949


$          -


$111,949


Provision for loan losses



35,000


-


35,000












Net interest income after provision for loan losses



76,949


-


76,949


Non-interest income



23,172


(4,635)


18,537


Non-interest expense (general and administrative expense)



75,828


(7,850)


67,978












Income before income tax expense



24,293


3,215


27,508


Income tax expense



8,747


1,133


9,880












Net income



$   15,546


$   2,082


$   17,628












Basic earnings per common share



$0.17


$0.02


$0.19












Diluted earnings per common share



$0.17


$0.02


$0.19

























For the Six Months Ended





June 30, 2010






  GAAP

Adjustments (1)

Non-GAAP












Net interest income



$226,301


$         -


$226,301


Provision for loan losses



80,000


-


80,000












Net interest income after provision for loan losses



146,301


-


146,301


Non-interest income



41,864


(4,635)


37,229


Non-interest expense (general and administrative expense)



144,087


(7,850)


136,237












Income before income tax expense



44,078


3,215


47,293


Income tax expense



15,606


1,133


16,739












Net income



$  28,472


$   2,082


$  30,554












Basic earnings per common share



$0.30


$0.02


$0.33

(2)











Diluted earnings per common share



$0.30


$0.02


$0.33

(2)





















Non-GAAP returns are calculated substituting non-GAAP net income for net income in the corresponding ratio calculation, while the non-GAAP general and administrative expense to average assets ratio substitutes non-GAAP general and administrative expense (non-GAAP non-interest expense) for general and administrative expense (non-interest expense) in the corresponding ratio calculation.  Similarly, the non-GAAP efficiency ratio substitutes non-GAAP non-interest income and non-GAAP general and administrative expense for non-interest income and general and administrative expense in the corresponding ratio calculation.












(1) Non-interest income adjustments relate to the $6.2 million goodwill litigation settlement, partially offset by the $1.5 million impairment write-down of premises and equipment.  Non-interest expense adjustments relate to the McAnaney litigation settlement.

(2) Figures do not cross foot due to rounding.




ASTORIA FINANCIAL CORPORATION AND SUBSIDIARIES


One-to-Four Family Residential Loan Portfolio - Geographic Analysis

(Dollars in millions)


At June 30, 2011









Non-performing loans

State


Total loans



Non-performing loans



as % of total loans

New York









  Full Income


$2,711.5



$18.1



0.67%

  Alt A < 70% LTV


$220.9



$12.6



5.70%

  Alt A  70%-80% LTV


$63.4



$10.0



15.77%

State Total


$2,995.8



$40.7



1.36%










Illinois









  Full Income


$1,090.4



$19.7



1.81%

  Alt A < 70% LTV


$111.4



$11.6



10.41%

  Alt A  70%-80% LTV


$107.5



$16.5



15.35%

State Total


$1,309.3



$47.8



3.65%










Connecticut









  Full Income


$816.6



$13.4



1.64%

  Alt A < 70% LTV


$107.3



$12.4



11.56%

  Alt A  70%-80% LTV


$47.3



$7.0



14.80%

State Total


$971.2



$32.8



3.38%










New Jersey









  Full Income


$613.1



$27.5



4.49%

  Alt A < 70% LTV


$82.1



$9.9



12.06%

  Alt A  70%-80% LTV


$81.0



$20.6



25.43%

State Total


$776.2



$58.0



7.47%










California









  Full Income


$492.2



$15.0



3.05%

  Alt A < 70% LTV


$141.6



$11.2



7.91%

  Alt A  70%-80% LTV


$126.7



$11.8



9.31%

State Total


$760.5



$38.0



5.00%










Massachusetts









  Full Income


$642.4



$5.3



0.83%

  Alt A < 70% LTV


$62.9



$2.7



4.29%

  Alt A  70%-80% LTV


$27.5



$2.7



9.82%

State Total


$732.8



$10.7



1.46%










Virginia









  Full Income


$497.5



$6.8



1.37%

  Alt A < 70% LTV


$67.3



$2.1



3.12%

  Alt A  70%-80% LTV


$83.8



$6.9



8.23%

State Total


$648.6



$15.8



2.44%










Maryland









  Full Income


$487.1



$18.2



3.74%

  Alt A < 70% LTV


$68.5



$7.0



10.22%

  Alt A  70%-80% LTV


$75.9



$16.7



22.00%

State Total


$631.5



$41.9



6.63%










Washington









  Full Income


$305.0



$0.9



0.30%

  Alt A < 70% LTV


$3.4



$0.0



0.00%

  Alt A  70%-80% LTV


$1.7



$0.4



23.53%

State Total


$310.1



$1.3



0.42%










Texas









  Full Income


$217.1



$0.0



0.00%

  Alt A < 70% LTV


$0.1



$0.0



0.00%

  Alt A  70%-80% LTV


$0.0



$0.0



0.00%

State Total


$217.2



$0.0



0.00%










Other States*









  Full Income


$1,020.5



$22.4



2.20%

  Alt A < 70% LTV


$107.4



$9.8



9.12%

  Alt A  70%-80% LTV


$69.9



$10.4



14.88%

Other States Total


$1,197.8



$42.6



3.56%










Total all states









  Full Income


$8,893.4



$147.3



1.66%

  Alt A < 70% LTV


$972.9



$79.3



8.15%

  Alt A  70%-80% LTV


$684.7



$103.0



15.04%

Grand total


$10,551.0



$329.6



3.12%










* Includes Florida with $211.1 million total loans, of which $22.8 million are non-performing loans.

Note:  LTVs are based on current principal balances and original appraised values





CONTACT: Peter J. Cunningham, First Vice President, Investor Relations, +1-516-327-7877, ir@astoriafederal.com