SHORT HILLS, N.J., Jan. 29, 2015 /PRNewswire/ -- Investors Bancorp, Inc. (NASDAQ: ISBC) ("Company"), the holding company for Investors Bank ("Bank"), reported net income of $43.1 million for the three months ended December 31, 2014 compared to net income of $27.5 million for the three months ended December 31, 2013. Basic and diluted earnings per share were $0.13 and $0.12 for the three months ended December 31, 2014 compared to basic and diluted earnings per share of $0.09 for the three months ended December 31, 2013.

Net income for the year ended December 31, 2014 was $131.7 million compared to net income of $112.0 million for the year ended December 31, 2013. Basic and diluted earnings per share were $0.38 for the year ended December 31, 2014 compared to $0.40 for the year ended December 31, 2013. Net income for the year ended December 31, 2014 includes one-time items related to the Company's recent acquisitions, certain expenses related to the second step capital offering and a tax benefit related to changes in New York state tax law. Excluding these one-time items, net income for the year ended December 31, 2014 would have been $148.6 million.((1))

Kevin Cummings, President and CEO commented, "2014 was a historic year for Investors Bank. Our successful second step capital raise allows us to continue our strategic plans to grow and transition to a commercial bank. 2015 will also be an exciting year as we prepare for our core processing conversion which will enable us to efficiently service our customers and offer more products."

Mr. Cummings also said, "I want to thank our staff for their hard work and dedication. The successes achieved this year would not have been possible without them."

The Company announced today that the Board of Directors increased its quarterly cash dividend to $0.05 per share. In addition, in an effort to return excess capital to our shareholders, a special cash dividend of $0.05 per share was announced. The cumulative $0.10 dividend will be paid to shareholders on February 24, 2015 with a record date of February 9, 2015.

The following represents performance highlights and significant events that occurred during the period:


    --  Stockholders' equity increased $2.24 billion from December 31, 2013
        primarily as a result of the completion of the second step capital
        offering in May 2014 in which the Company raised net proceeds of $2.15
        billion.
    --  Net loans increased $2.01 billion, or 15.6%, to $14.89 billion at
        December 31, 2014 from $12.88 billion at December 31, 2013. On a linked
        quarter basis, loans increased by $718 million or 5.1%. During the year
        ended December 31, 2014, we originated $1.67 billion in multi-family
        loans, $869.7 million in commercial real estate loans, $445.4 million in
        commercial and industrial loans, $124.3 million in consumer and other
        loans and $44.8 million in construction loans.
    --  Deposits increased by $1.45 billion from $10.72 billion at December 31,
        2013 to $12.17 billion at December 31, 2014. On a linked quarter basis,
        deposits increased $700 million or 6.1%. During the fourth quarter, we
        ran a successful deposit campaign, raising over $460 million in new
        deposits. Core deposit accounts- savings, checking and money market-
        increased $2.27 billion or 30.9% from December 31, 2013 and represent
        approximately 79% of total deposits as of December 31, 2014.
    --  Net interest margin for the three months ended December 31, 2014 was
        3.17%. This represents a ten basis point decrease compared to the
        quarter ended September 30, 2014 and a decrease of 24 basis points
        compared to the quarter ended December 31, 2013. Prepayment penalties
        were lower for the quarter ended December 31, 2014 compared to the
        quarters ended September 30, 2014 and December 31, 2013 and cash
        balances were higher due to the successful deposit campaign.

As a result of the completion of the second step capital offering, all historical share information has been revised to reflect the 2.55-to-one exchange ratio.

Comparison of Operating Results

Interest and Dividend Income

Total interest and dividend income increased by $25.0 million, or 17.2%, to $171.1 million for the three months ended December 31, 2014 from $146.0 million for the three months ended December 31, 2013. This increase is attributed to the average balance of interest-earning assets increasing $3.80 billion, or 27.4%, to $17.67 billion for the three months ended December 31, 2014 from $13.88 billion for the three months ended December 31, 2013 as a result of the second step capital offering, organic growth and acquisitions. This was partially offset by the weighted average yield on interest-earning assets decreasing 34 basis points to 3.87% for the three months ended December 31, 2014 compared to 4.21% for the three months ended December 31, 2013.

Interest income on loans increased by $20.6 million, or 15.3%, to $155.5 million for the three months ended December 31, 2014 from $134.9 million for the three months ended December 31, 2013, reflecting a $2.49 billion, or 20.9%, increase in the average balance of net loans to $14.45 billion for the three months ended December 31, 2014 from $11.96 billion for the three months ended December 31, 2013. The increase is primarily attributed to the average balance of multi-family loans, commercial real estate loans, residential loans and commercial and industrial loans increasing $1.05 billion, $660.7 million, $462.8 million and $248.4 million, respectively, as we continue to grow our loan portfolio. This was partially offset by a decrease of 20 basis points in the weighted average yield on net loans to 4.31% for the three months ended December 31, 2014 from 4.51% for the three months ended December 31, 2013. The decrease in the weighted average yield on net loans reflects lower rates on new and refinanced loans due to the current interest rate environment. In addition, prepayment penalties, which are included in interest income, decreased to $3.1 million for the three months ended December 31, 2014 from $5.2 million for the three months ended December 31, 2013.

Interest income on all other interest-earning assets, excluding loans, increased by $4.4 million, or 40.0%, to $15.6 million for the three months ended December 31, 2014 from $11.1 million for the three months ended December 31, 2013. The increase is attributed to the $1.30 billion increase in the average balance of all other interest-earning assets, excluding loans, to $3.22 billion for the three months ended December 31, 2014 from $1.92 billion for the three months ended December 31, 2013. A portion of the second step capital offering proceeds was initially used to purchase investment securities. In addition, average cash balances for the three months ended December 31, 2014 include the proceeds from the deposit campaign which was not fully utilized until late in the fourth quarter. This increase was partially offset by a 38 basis point decrease in the weighted average yield on interest-earning assets, excluding loans, to 1.93% for the three months ended December 31, 2014 compared to 2.31% for the three months ended December 31, 2013.

Total interest and dividend income increased by $115.8 million, or 21.2%, to $660.9 million for the year ended December 31, 2014 from $545.1 million for the year ended December 31, 2013. This increase is attributed to the average balance of interest-earning assets increasing $3.67 billion, or 28.4%, to $16.58 billion for the year ended December 31, 2014 from $12.91 billion for the year ended December 31, 2013. This was partially offset by the weighted average yield on interest-earning assets decreasing 23 basis points to 3.99% for the year ended December 31, 2014 compared to 4.22% for the year ended December 31, 2013.

Interest income on loans increased by $98.8 million, or 19.6%, to $603.4 million for the year ended December 31, 2014 from $504.6 million for the year ended December 31, 2013, reflecting a $2.71 billion, or 24.5%, increase in the average balance of net loans to $13.78 billion for the year ended December 31, 2014 from $11.07 billion for the year ended December 31, 2013. The increase is primarily attributed to the average balance of multi-family loans, residential loans, commercial real estate loans and commercial and industrial loans increasing $1.04 billion, $794.1 million,$611.6 million and $152.3 million, respectively, as we continue to grow our loan portfolio. These increases were partially offset by a 18 basis point decrease in the weighted average yield on net loans to 4.38% for the year ended December 31, 2014 from 4.56% for the year ended December 31, 2013. The decrease in the weighted average yield on net loans reflects lower rates on new and refinanced loans due to the current interest rate environment. Prepayment penalties, which are included in interest income, increased to $16.3 million for the year ended December 31, 2014 from $15.9 million for the year ended December 31, 2013.

Interest income on all other interest-earning assets, excluding loans, increased by $17.0 million, or 42.0%, to $57.4 million for the year ended December 31, 2014 from $40.4 million for the year ended December 31, 2013. The average balance of all other interest-earning assets, excluding loans, increased by $958.6 million to $2.81 billion for the year ended December 31, 2014 from $1.85 billion for the year ended December 31, 2013. A portion of second step capital offering proceeds was initially used to purchase investment securities. This was partially offset by the weighted average yield on interest-earning assets, excluding loans, decreasing by 14 basis points to 2.05% for the year ended December 31, 2014 compared to 2.19% for the year ended December 31, 2013.

Interest Expense

Total interest expense increased by $3.1 million, or 11.3%, to $30.9 million for the three months ended December 31, 2014 from $27.8 million for the three months ended December 31, 2013. This increase is due to the average balance of total interest-bearing liabilities increasing by $1.26 billion, or 10.4%, to $13.36 billion for the three months ended December 31, 2014 from $12.10 billion for the three months ended December 31, 2013. In addition, the weighted average cost of total interest-bearing liabilities increased 1 basis point to 0.93% for the three months ended December 31, 2014 compared to 0.92% for the three months ended December 31, 2013 which is partially attributable to paying off lower cost, short term borrowings.

Interest expense on interest-bearing deposits increased $2.7 million, or 20.0% to $16.0 million for the three months ended December 31, 2014 from $13.3 million for the three months ended December 31, 2013. This increase is attributed to the average balance of total interest-bearing deposits increasing $2.14 billion, or 24.7% to $10.83 billion for the three months ended December 31, 2014 from $8.68 billion for the three months ended December 31, 2013. This increase was partially offset by a 2 basis point decrease in the weighted average cost of interest-bearing deposits to 0.59% for the three months ended December 31, 2014 from 0.61% for the three months ended December 31, 2013 as deposit rates declined due to the current interest rate environment.

Interest expense on borrowed funds increased by $469,000, or 3.2%, to $15.0 million for the three months ended December 31, 2014 from $14.5 million for the three months ended December 31, 2013. The weighted average cost of borrowings increased to 2.36% for the three months ended December 31, 2014 from 1.70% for the three months ended December 31, 2013 as maturing lower rate short-term borrowings were paid off. This increase was offset by the average balance of borrowed funds decreasing $881.4 million or 25.8%, to $2.53 billion for the three months ended December 31, 2014 from $3.41 billion for the three months ended December 31, 2013. Approximately half of the proceeds from the second step capital offering was used to pay down maturing, short-term borrowings.

Total interest expense increased by $9.2 million, or 8.4%, to $118.9 million for the year ended December 31, 2014 from $109.6 million for the year ended December 31, 2013. This increase is attributed to the average balance of total interest-bearing liabilities increasing by $1.75 billion, or 15.6%, to $13.00 billion for the year ended December 31, 2014 from $11.24 billion for the year ended December 31, 2013. This increase was partially offset by the weighted average cost of total interest-bearing liabilities decreasing 7 basis points to 0.91% for the year ended December 31, 2014 compared to 0.98% for the year ended December 31, 2013 which is partially attributable to lower deposit costs.

Interest expense on interest-bearing deposits increased $9.2 million, or 18.5%, to $59.2 million for the year ended December 31, 2014 from $50.0 million for the year ended December 31, 2013. This increase is attributed to the average balance of total interest-bearing deposits increasing $2.19 billion, or 27.2% to $10.26 billion for the year ended December 31, 2014 from $8.06 billion for the year ended December 31, 2013. This increase was partially offset by a 4 basis point decrease in the average cost of interest-bearing deposits to 0.58% for the year ended December 31, 2014 from 0.62% for the year ended December 31, 2013 as deposit rates declined due to the lower interest rate environment.

Interest expense on borrowed funds was $59.7 million for the year ended December 31, 2014 and December 31, 2013. Although the average balance of borrowed funds decreased by $438.9 million or 13.8%, to $2.74 billion for the year ended December 31, 2014 from $3.18 billion for the year ended December 31, 2013, the average cost of borrowed funds increased 30 basis points to 2.18% for the year ended December 31, 2014 from 1.88% for the year ended December 31, 2013, as maturing lower rate short-term borrowings were paid off.

Net Interest Income

Net interest income increased by $21.9 million, or 18.5%, to $140.2 million for the three months ended December 31, 2014 from $118.3 million for the three months ended December 31, 2013. The increase was primarily due to the average balance of interest earning assets increasing $3.80 billion to $17.67 billion at December 31, 2014 compared to $13.88 billion at December 31, 2013. This was partially offset by the average balance of our interest bearing liabilities increasing $1.26 billion to $13.36 billion at December 31, 2014 compared to $12.10 billion at December 31, 2013, as well as the weighted average cost of interest bearing liabilities increasing 1 basis point. In addition, the weighted average yield on our interest-earning assets decreased 34 basis points to 3.87% for the three months ended December 31, 2014 from 4.21% for the three months ended December 31, 2013. This was partially attributed to higher average balances in securities and cash at lower weighted average yields for the three months ended December 31, 2014 compared to the three months ended December 31, 2013. The net interest spread decreased by 35 basis points to 2.94% for the three months ended December 31, 2014 from 3.29% for the three months ended December 31, 2013 as the weighted average yield on interest earning assets declined 34 basis points and the weighted average cost of interest bearing liabilities increased 1 basis point.

Net interest income increased by $106.5 million, or 24.5%, to $542.0 million for the year ended December 31, 2014 from $435.4 million for the year ended December 31, 2013. The increase was primarily due to the average balance of interest earning assets increasing $3.67 billion to $16.58 billion at December 31, 2014 compared to $12.91 billion at December 31, 2013, as well as a 7 basis point decrease in our weighted average cost of interest-bearing liabilities to 0.91% for the year ended December 31, 2014 from 0.98% for the year ended December 31, 2013. These were partially offset by the average balance of our interest bearing liabilities increasing $1.75 billion to $13.00 billion at December 31, 2014 compared to $11.24 billion at December 31, 2013, as well as the weighted average yield on our interest-earning assets decreasing 23 basis points to 3.99% for the year ended December 31, 2014 from 4.22% for the year ended December 31, 2013. This was partially attributed to higher average balances in securities and cash at lower weighted average yields for the year ended December 31, 2014 compared to the year ended December 31, 2013. The net interest spread decreased by 16 basis points to 3.08% for the year ended December 31, 2014 from 3.24% for the year ended December 31, 2013 as the weighted average yield on interest earning assets declined 23 basis points while our weighted average cost of interest bearing liabilities declined 7 basis points.

Non-Interest Income

Total non-interest income increased by $2.4 million, or 32.5% to $9.9 million for the three months ended December 31, 2014 from $7.5 million for the three months ended December 31, 2013. The higher income is mainly attributed to increases in other income of $1.3 million, primarily a result of income on non-deposit investment products. Gain on securities transactions increased $811,000 for the three months ended December 31, 2014. In December 31, 2013, the Company recorded an impairment loss on investment securities for approximately $1.0 million. These increases were partially offset by a decrease in gain on sales of other real estate owned of $687,000 for the three months ended December 31, 2014.

Total non-interest income increased by $5.3 million, or 14.5% to $41.9 million for the year ended December 31, 2014 from $36.6 million for the year ended December 31, 2013. The higher income is mainly attributed to increases in other income of $5.3 million for the year ended December 31, 2014. Included in other income for the year ended December 31, 2014 is a bargain purchase gain of $1.5 million, net of tax, relating to the acquisition of Gateway Community Financial Corp, the federally-chartered holding company for GCF Bank ("Gateway"), which was completed in January 2014. Additionally, income on bank owned life insurance, gain on securities transactions and fees and service charges increased $1.8 million, $774,000 and $595,000, respectively, for the year ended December 31, 2014. These increases were partially offset by a $3.5 million decrease in gain on the sale of loans to $5.3 million for the year ended December 31, 2014 compared to $8.7 million for the year ended December 31, 2013 due to lower volume of sales in the secondary market.

Non-Interest Expenses

Total non-interest expenses increased by $2.1 million, or 2.9%, to $73.9 million for the three months ended December 31, 2014 from $71.9 million for the three months ended December 31, 2013. Included in non-interest expenses for the three months ended December 31, 2013 is $5.6 million of one time costs related to the acquisition of Roma Financial Corporation. Compensation and fringe benefits increased $609,000 for the three months ended December 31, 2014. Other operating expenses increased by $940,000 to $6.8 million for the three months ended December 31, 2014 from $5.8 million for the three months ended December 31, 2013. Occupancy expense and advertising expenses increased by $2.4 million and $869,000, respectively, for the three months ended December 31, 2014. These increases are offset by decreases to data processing fees and federal insurance premiums of $1.4 million and $1.1 million, respectively.

Total non-interest expenses increased by $94.1 million, or 38.3%, to $339.9 million for the year ended December 31, 2014 from $245.7 million for the year ended December 31, 2013. Compensation and fringe benefits increased $43.3 million for the year ended December 31, 2014, which includes $13.0 million related to the accelerated vesting of all stock option and restricted stock awards upon the completion of the second step capital offering in May 2014. In addition, compensation expense included approximately $1.0 million related to retention and severance payments to former Roma Financial Corporation employees and $807,000 related to retention and severance payments to former Gateway employees. The remaining increase in compensation and fringe benefits relate to staff additions to support our continued growth, including the acquisitions of Roma Financial Corporation and Gateway, as well as normal merit increases. Other operating expenses increased by $7.5 million to $27.3 million for the year ended December 31, 2014 from $19.8 million for the year ended December 31, 2013. Contribution to charitable foundation represents the Company's contribution of $20.0 million to the Investors Charitable Foundation in conjunction with the second step capital offering, comprised of 1,000,000 shares of common stock and $10.0 million in cash. Occupancy expense, data processing fees, professional fees and advertising expenses have increased by $10.4 million, $5.5 million, $3.5 million and $3.6 million, respectively, for the year ended December 31, 2014. These increases are primarily the result of our recent acquisitions and organic growth.

Income Taxes

Income tax expense was $21.5 million for the three months ended December 31, 2014, representing a 33.34% effective tax rate compared to income tax expense of $17.1 million for the three months ended December 31, 2013 representing a 38.32% effective tax rate.

Income tax expense was $74.8 million for the year ended December 31, 2014, representing a 36.20% effective tax rate compared to income tax expense of $63.8 million for the year ended December 31, 2013 representing a 36.27% effective tax rate.

For the year ended December 31, 2014, there was a change in New York state tax law. The Company analyzed the impact of this change relative to its deferred tax positions. Based on that analysis, the Company revalued the deferred tax asset, resulting in a tax benefit of $3.0 million and $3.6 million for the three months and year ended December 31, 2014, respectively. This change will likely result in the Company paying higher New York state taxes in future periods.

Provision for Loan Losses

Our provision for loan losses was $11.5 million for the three months ended December 31, 2014 compared to $9.3 million for the three months ended December 31, 2013. For the three months ended December 31, 2014, net charge-offs were $2.3 million compared to $2.1 million for the three months ended December 31, 2013. For the year ended December 31, 2014, our provision for loan losses was $37.5 million compared to $50.5 million for the year ended December 31, 2013. For the year ended December 31, 2014, net charge-offs were $11.1 million compared to $18.7 million for the year ended December 31, 2013. Our provision for the three months ended and year ended December 31, 2014 is a result of continued growth in the loan portfolio, specifically the multi-family, commercial real estate and commercial and industrial portfolios; the inherent credit risk in our overall portfolio, particularly the credit risk associated with commercial real estate lending and commercial and industrial lending; and the level of non-performing loans and delinquent loans. While the economic and real estate conditions in our lending area have improved slightly, management is cautiously optimistic and continues to be prudent in assessing the Company's credit risk.

Our past due loans and non-accrual loans discussed below exclude certain purchased credit impaired (PCI) loans, primarily consisting of loans recorded in the acquisitions of Gateway, Roma Financial Corporation and Marathon Bank. Under U.S. GAAP, the PCI loans (acquired at a discount that is due, in part, to credit quality) are not subject to delinquency classification in the same manner as loans originated by the Bank. The following table sets forth non-accrual loans and accruing past due loans (excluding PCI loans and loans held for sale) on the dates indicated as well as certain asset quality ratios.




                                                            December 31,                   September 30,                          June 30,                                March 31,                           December 31,

                                                                         2014                            2014                                       2014                                     2014                              2013
                                                                         ----                            ----                                       ----                                     ----                              ----

                                                    # of loans           amount       # of loans                amount                    # of loans            amount                  # of loans       amount            # of loans                amount
                                                    ----------           ------       ----------                ------                    ----------            ------                  ----------       ------            ----------                ------

                                                                                                               (Dollars in millions)

    Accruing past due loans:

    30 to 59 days past due:

    Residential and consumer                               127                              $23.4                        113                                        $23.5                             97                                      $22.9               90                       $17.2              97                        $17.9

    Construction                                                       -                     -                         1                                 0.2                                       -                             -                          1         0.01                       1               0.3

    Multi-family                                             1                    0.7                             6                               35.7                                 5                        12.8                               6             13.0                  3                 1.4

    Commercial real estate                                  11                    6.6                            16                                5.3                                16                        12.1                              14             10.0                 11                16.4

    Commercial and industrial                                4                    0.8                             5                                2.2                                 7                         3.6                               6              4.4                 10                 5.9
                                                           ---                    ---                           ---                                ---                               ---                         ---                             ---              ---                ---                 ---

    Total 30 to 59 days past due                           143                              $31.5                        141                                        $66.9                            125                                      $51.4              117                       $44.6             122                        $41.9

    60 to 89 days past due:

    Residential and consumer                                53                    8.7                            48                               10.6                                50                        10.0                              43              8.0                 40                 6.6

    Construction                                                       -                     -                         1                                 1.3                                       -                             -                            -            -                       1                 0.5

    Multi-family                                             1                    0.2                             2                               13.0                                 -                          -                              -               -                 2                 0.2

    Commercial real estate                                   4                    0.8                             3                                0.4                                11                         2.5                               5              1.0                  4                10.3

    Commercial and industrial                                2                    0.4                             3                                0.5                                 6                         1.4                               8              1.0                  2                 0.3
                                                           ---                    ---                           ---                                ---                               ---                         ---                             ---              ---                ---                 ---

    Total 60 to 89 days past due                            60                   10.1                            57                               25.8                                67                        13.9                              56             10.0                 49                17.9
                                                                                ----                                                            ----

    Total accruing past due loans                          203                              $41.6                        198                                        $92.7                            192                                      $65.3              173                       $54.6             171                        $59.8
                                                           ===                              =====                        ===                                        =====                            ===                                      =====              ===                       =====             ===                        =====

    Non-accrual:

    Residential and consumer                               406                   84.2                           383                               85.9                               361                        79.7                             348             79.4                304                74.3

    Construction                                             7                    4.4                             6                               12.8                                 6                        13.0                               5             13.0                 18                16.2

    Multi-family                                             2                    3.0                             1                                1.9                                 1                         1.9                               3              0.4                  5                 5.9

    Commercial real estate                                  36                   13.9                            29                               14.6                                26                        12.6                              15              2.9                 12                 2.7

    Commercial and industrial                               11                    2.9                             4                                0.8                                10                         1.4                               9              1.9                  4                 1.3
                                                                                                              ---                                ---                               ---                         ---                             ---              ---                ---                 ---

    Total non-accrual loans                                462                             $108.4                        423                                       $116.0                            404                                     $108.6              380                       $97.6             343                       $100.4
                                                           ===                             ======                        ===                                       ======                            ===                                     ======              ===                       =====             ===                       ======

    Accruing troubled debt restructured loans               55                              $35.6                         55                                        $35.2                             51                                      $32.3               50                       $37.6              50                        $39.6

    Non-accrual loans to total loans                                                     0.72%                                                               0.81%                                                                 0.78%                                     0.72%                                       0.77%

    Allowance for loan loss as a percent of non-
     accrual loans                                                                       184.83%                                                               164.68%                                                                 171.33%                                     185.00%                                     173.30%

    Allowance for loan losses as a percent of total
     loans                                                                                 1.33%                                                                 1.33%                                                                   1.34%                                       1.33%                                       1.33%

Total non-accrual loans increased to $108.4 million at December 31, 2014 compared to $100.4 million at December 31, 2013. We continue to diligently resolve our troubled loans, however it takes a long period of time to resolve residential credits in our lending area. At December 31, 2014, our allowance for loan loss as a percent of total loans is 1.33%. At December 31, 2014, there were $47.3 million of loans deemed as troubled debt restructurings, of which $23.3 million were residential and consumer loans, $18.4 million were commercial real estate loans, $3.1 million were construction loans, $1.1 million were multi-family loans and $1.4 million were commercial and industrial loans. Troubled debt restructured loans in the amount of $35.6 million were classified as accruing and $11.7 million were classified as non-accrual at December 31, 2014.

The allowance for loan losses increased by $26.4 million to $200.3 million at December 31, 2014 from $173.9 million at December 31, 2013. The increase in our allowance for loan losses is due to the growth of the loan portfolio and the increased credit risk in our overall portfolio, particularly the inherent credit risk associated with commercial real estate lending and commercial and industrial loans. Future increases in the allowance for loan losses may be necessary based on the growth and composition of the loan portfolio, the level of loan delinquency and the economic conditions in our lending area.

Balance Sheet Summary

Total assets increased by $3.15 billion, or 20.2%, to $18.77 billion at December 31, 2014 from $15.62 billion at December 31, 2013. On May 7, 2014, the Company raised net proceeds of $2.15 billion in its second step offering. As a result of deploying the proceeds, securities increased by $1.15 billion, or 70.9%, to $2.76 billion at December 31, 2014 from $1.62 billion at December 31, 2013. Net loans, including loans held for sale, increased $2.00 billion to $14.89 billion at December 31, 2014.

Net loans, including loans held for sale, increased by $2.00 billion, or 15.5%, to $14.89 billion at December 31, 2014 from $12.89 billion at December 31, 2013. This increase includes $195.1 million in loans acquired in conjunction with the Gateway acquisition. At December 31, 2014, total loans were $15.10 billion which included $5.77 billion in residential loans, $5.05 billion in multi-family loans, $3.15 billion in commercial real estate loans, $544.5 million in commercial and industrial loans, $441.0 million in consumer and other loans and $148.4 million in construction loans. For the year ended December 31, 2014, we originated $1.67 billion in multi-family loans, $869.7 million in commercial real estate loans, $445.4 million in commercial and industrial loans, $124.3 million in consumer and other loans and $44.8 million in construction loans. This increase in loans reflects our continued focus on generating multi-family loans, commercial real estate loans and commercial and industrial loans, which was partially offset by pay downs and payoffs of loans. Our loans are primarily on properties and businesses located in New Jersey and New York.

We originate residential mortgage loans through our mortgage subsidiary, Investors Home Mortgage Co., which originated $758.2 million in residential mortgage loans, of which $150.1 million were originated for sale to third party investors and $608.1 million were added to our portfolio for the year ended December 31, 2014. We also purchase mortgage loans from correspondent entities including other banks and mortgage bankers. Our agreements with these correspondent entities require them to originate loans that adhere to our underwriting standards. During the year ended December 31, 2014, we purchased loans totaling $233.9 million from these entities.

Securities, in the aggregate, increased by $1.15 billion, or 70.9%, to $2.76 billion at December 31, 2014 from $1.62 billion at December 31, 2013. This increase is attributed to using a portion of the proceeds from the Company's second step offering to purchase short duration investment securities.

Deposits increased by $1.45 billion, or 13.6%, from $10.72 billion at December 31, 2013 to $12.17 billion at December 31, 2014. This increase includes $254.7 million in deposits added in conjunction with the Gateway acquisition. Core deposits increased $2.27 billion or 30.9%, from December 31, 2013, partially offset by a $814.2 million decrease in certificates of deposit. Core deposits represent approximately 79% of our total deposit portfolio.

Borrowed funds decreased by $601.2 million, or 17.9%, to $2.77 billion at December 31, 2014 from $3.37 billion at December 31, 2013. The Company used approximately half of the proceeds from its second step capital offering to pay down maturing, short-term borrowings.

Stockholders' equity increased by $2.24 billion to $3.58 billion at December 31, 2014 from $1.33 billion at December 31, 2013. The increase is primarily related to the impact of the Company's second step capital offering, net income of $131.7 million for the year ended December 31, 2014 and a $3.3 million decrease to other comprehensive loss. Stockholders' equity was also impacted by the declaration of cash dividends totaling $0.12 per common share for the year ended December 31, 2014 which resulted in a decrease of $42.6 million.

About the Company

Investors Bancorp, Inc. is the holding company for Investors Bank, which as of December 31, 2014 operates from its corporate headquarters in Short Hills, New Jersey and 132 offices located throughout New Jersey and New York.

Earnings Conference Call January 30, 2015 at 11:00 a.m. (ET)

The Company, as previously announced, will host an earnings conference call on Friday, January 30, 2015 at 11:00 a.m. (ET). The toll-free dial-in number is: (866) 218-2404. Callers who pre-register will bypass the live operator and may avoid any delays in joining the conference call. Participants will immediately receive an online confirmation, an email and a calendar invitation for the event.

Conference Call Pre-registration link: http://dpregister.com/10058306

A telephone replay will be available beginning on January 30, 2015 from 1:00 p.m. (ET) through 9:00 a.m. (ET) on April 30, 2015. The replay number is (877) 344-7529 password 10058306. The conference call will also be simultaneously webcast on the Company's website www.myinvestorsbank.com and archived for one year.

Forward Looking Statements

Certain statements contained herein are "forward looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward looking statements may be identified by reference to a future period or periods, or by the use of forward looking terminology, such as "may," "will," "believe," "expect," "estimate," "anticipate," "continue," or similar terms or variations on those terms, or the negative of those terms. Forward looking statements are subject to numerous risks and uncertainties, as described in our the " Risk Factors" disclosures included in our Annual Report on Form 10-K, as supplemented in quarterly reports on Form 10-Q, including, but not limited to, those related to the real estate and economic environment, particularly in the market areas in which the Company operates, competitive products and pricing, fiscal and monetary policies of the U.S. Government, changes in government regulations affecting financial institutions, including regulatory fees and capital requirements, changes in prevailing interest rates, acquisitions and the integration of acquired businesses, credit risk management, asset-liability management, the financial and securities markets and the availability of and costs associated with sources of liquidity.

The Company wishes to caution readers not to place undue reliance on any such forward looking statements, which speak only as of the date made. The Company wishes to advise readers that the factors listed above could affect the Company's financial performance and could cause the Company's actual results for future periods to differ materially from any opinions or statements expressed with respect to future periods in any current statements. The Company does not undertake and specifically declines any obligation to publicly release the results of any revisions, which may be made to any forward looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.

(1) Please refer to the Non GAAP Reconciliation for details pertaining to adjustments.


                                                  INVESTORS BANCORP, INC. AND SUBSIDIARIES

                                                         Consolidated Balance Sheets

                                                   December 31, 2014 and December 31, 2013



                                                                         December 31, 2014                December 31, 2013
                                                                         -----------------                -----------------

                                                                            (unaudited)

    Assets                                                                                 (In thousands)


    Cash and cash equivalents                                                                   $230,961                          250,689

    Securities available-for-sale, at estimated fair
     value                                                                       1,197,924                             785,032

    Securities held-to-maturity, net (estimated fair
     value of $1,609,365 and $839,064 at December 31,
     2014 and December 31, 2013, respectively)                                   1,564,479                             831,819

    Loans receivable, net                                                       14,887,570                          12,882,544

    Loans held-for-sale                                                              6,868                               8,273

    Federal Home Loan Bank stock                                                   151,287                             178,126

    Accrued interest receivable                                                     55,267                              47,448

    Other real estate owned                                                          7,839                               8,516

    Office properties and equipment, net                                           160,899                             138,105

    Net deferred tax asset                                                         231,898                             216,206

    Bank owned life insurance                                                      161,609                             152,788

    Goodwill and intangible assets                                                 106,705                             109,129

    Other assets                                                                    10,333                              14,395
                                                                                    ------                              ------

    Total Assets                                                                             $18,773,639                       15,623,070
                                                                                             ===========                       ==========

                            Liabilities and Stockholders' Equity

    Liabilities:

    Deposits                                                                                 $12,172,326                       10,718,811

    Borrowed funds                                                               2,766,104                           3,367,274

    Advance payments by borrowers for taxes and
     insurance                                                                      69,893                              67,154

    Other liabilities                                                              187,461                             135,504
                                                                                   -------                             -------

    Total liabilities                                                           15,195,784                          14,288,743
                                                                                ----------                          ----------

    Stockholders' equity:

    Preferred stock, $0.01 par value, 100,000,000
     authorized shares;  none issued                                                     -                                           -

    Common stock, $0.01 par value, 1,000,000,000
     shares authorized; 359,070,852 issued and
     358,012,895 outstanding at December 31, 2014;
     367,041,688 issued and 353,046,057 outstanding at
     December 31, 2013                                                               3,591                               1,519

    Additional paid-in capital                                                   2,863,108                             720,766

    Retained earnings                                                              836,639                             734,563

    Treasury stock, at cost; 1,057,957 shares at
     December 31, 2014; 13,995,631 shares at December
     31, 2013                                                                     (11,131)                           (67,046)

    Unallocated common stock held by the employee
     stock ownership plan                                                         (91,948)                           (29,779)

    Accumulated other comprehensive loss                                          (22,404)                           (25,696)

    Total stockholders' equity                                                   3,577,855                           1,334,327
                                                                                 ---------                           ---------

    Total liabilities and stockholders' equity                                               $18,773,639                       15,623,070
                                                                                             ===========                       ==========




                                                                                                                        INVESTORS BANCORP, INC. AND SUBSIDIARIES

                                                                                                                            Consolidated Statement of Income



                                                                                                                                                                                  For the Three Months                                      For the Year Ended

                                                                                                                                                                                   Ended December 31,                                          December 31,
                                                                                                                                                                                   ------------------                                          ------------

                                                                                                                                                                                   2014                                       2013                                       2014                               2013
                                                                                                                                                                                   ----                                       ----                                       ----                               ----

                                                                                                                                                                           (unaudited)                               (unaudited)                               (unaudited)

                                                                                                                                                                                              (Dollars in thousands, except per share data)


    Interest and dividend income:

                                                Loans receivable                                                                      $155,539                                               134,940                                    603,438                                504,622

                                                Securities:

                                                 Government-sponsored enterprise
                                                 obligations                                                         11                                                                5                                         46                                          9

                                                Mortgage-backed securities                                       12,375                                                            7,722                                     44,183                                     28,057

                                                Equity                                                               26                                                               20                                        115                                         61

                                                Municipal bonds and other debt                                    1,525                                                            1,472                                      5,653                                      5,873

                                                Other investments                                                     -                                                                                     -                                        14                                                -

                                                Interest-bearing deposits                                           173                                                                8                                        552                                         49

                                                Federal Home Loan Bank stock                                      1,441                                                            1,877                                      6,861                                      6,397
                                                                                                                -----

                                                                                            Total interest and dividend
                                                                                            income                                     171,090                                               146,044                                    660,862                                545,068
                                                                                                                                       -------                                               -------                                    -------                                -------

    Interest expense:

                                                Deposits                                                                                15,961                                                13,301                                     59,206                                 49,969

                                                Borrowed funds                                                   14,958                                                           14,489                                     59,685                                     59,673
                                                                                                               ------

                                                                                           Total interest expense                       30,919                                                27,790                                    118,891                                109,642
                                                                                                                                        ------                                                ------                                    -------                                -------

                                                                                           Net interest income                         140,171                                               118,254                                    541,971                                435,426

    Provision for loan losses                                                                                                                                               11,500                                      9,250                                     37,500                             50,500
                                                                                                                                                                            ------                                      -----                                     ------                             ------

                                                                                            Net interest income after
                                                                                            provision for loan losses                  128,671                                               109,004                                    504,471                                384,926
                                                                                                                                       -------                                               -------                                    -------                                -------

    Non-interest income

                                                Fees and service charges                                          4,069                                                            4,475                                     19,399                                     18,804

                                                Income on bank owned life insurance                               1,054                                                              716                                      4,652                                      2,898

                                                Gain on loan transactions, net                                    1,493                                                            1,446                                      5,257                                      8,748

                                                Gain on securities transactions                                     877                                                               66                                      1,546                                        772

    Impairment losses on investment securities:

                                                Impairment losses on investment securities                            -                                                           (939)                                                               -                                (939)

                                                 Non-credit related gains recognized in
                                                 comprehensive income                                                 -                                                            (38)                                                               -                                 (38)
                                                                                                                  ---

                                                                                            Net impairment losses on
                                                                                            investment securities
                                                                                            recognized in earnings                           -                                                (977)                                                                   -                             (977)

                                                 Gain on sales of other real estate owned,
                                                 net                                                                 76                                                              763                                        809                                      1,451

                                                Other income                                                      2,305                                                              965                                     10,198                                      4,875
                                                                                                                -----

                                                                                           Total non-interest income                     9,874                                                 7,454                                     41,861                                 36,571
                                                                                                                                         -----                                                 -----                                     ------                                 ------

    Non-interest expense

                                                Compensation and fringe benefits                                 38,902                                                           38,293                                    172,068                                    128,765

                                                Advertising and promotional expense                               3,237                                                            2,368                                     12,238                                      8,602

                                                Office occupancy and equipment expense                           12,645                                                           10,200                                     49,668                                     39,226

                                                Federal insurance premiums                                        2,840                                                            3,900                                     14,390                                     14,950

                                                 Stationery, printing, supplies and
                                                 telephone                                                          903                                                              951                                      4,238                                      3,395

                                                Professional fees                                                 2,987                                                            3,269                                     14,672                                     11,154

                                                Data processing service fees                                      5,647                                                            7,058                                     25,333                                     19,844

                                                Contribution to charitable foundation                                 -                                                                                     -                                    20,000                                                -

                                                Other operating expenses                                          6,761                                                            5,821                                     27,253                                     19,775

                                                                                           Total non-interest expenses                  73,922                                                71,860                                    339,860                                245,711
                                                                                                                                        ------                                                ------                                    -------                                -------

                                                                                            Income before income tax
                                                                                            expense                                     64,623                                                44,598                                    206,472                                175,786

    Income tax expense                                                                                                                                                      21,547                                     17,089                                     74,751                             63,755
                                                                                                                                                                            ------                                     ------                                     ------                             ------

                                                                                           Net income                                                              $43,076                                  27,509                                    131,721                               112,031
                                                                                                                                                                   =======                                  ======                                    =======                               =======

    Basic earnings per share                                                                                                                                                 $0.13                                      $0.09                                      $0.38                              $0.40

    Diluted earnings per share                                                                                                                                               $0.12                                      $0.09                                      $0.38                              $0.40

    Weighted average shares outstanding:

                                                Basic                                                                                                          344,075,778                             294,113,919                                344,389,259                           279,632,558

                                                Diluted                                                                                                        347,226,527                             297,930,646                                347,731,571                           283,035,844




                                                                               INVESTORS BANCORP, INC. AND SUBSIDIARIES

                                                                           Average Balance Sheet and Yield/Rate Information



                                                                                                                                                                                                                                                                                                           For Three Months Ended
                                                                                                                                                                                                                                                                                                           ----------------------

                                                                                                                                                                December 31, 2014                  December 31, 2013
                                                                                                                                                                                                   -----------------

                                                                                                                                                                      Average     Interest Earned/      Weighted             Average     Interest Earned/    Weighted
                                                                                                                                                                    Outstanding         Paid             Average           Outstanding         Paid          Average
                                                                                                                                                                      Balance                            Yield/              Balance                          Yield/
                                                                                                                                                                                                          Rate                                                 Rate
                                                                                                                                                                     ------------ ----------------     ---------          ------------   ----------------   ---------

                                                                                                                                                                                                                                                                                                           (Dollars in thousands)

    Interest-earning assets:

                                                                                                                            Interest-earning cash accounts                                $433,152                    173                             0.16%                                       $178,112            8        0.02%

                                                                                                                            Securities available-for-sale               1,096,120                               4,910              1.79%                                   830,943                    4,066        1.96%

                                                                                                                            Securities held-to-maturity                 1,553,254                               9,027              2.32%                                   734,278                    5,153        2.81%

                                                                                                                            Net loans                                  14,448,895                             155,539              4.31%                                11,955,580                  134,940        4.51%

                                                                                                                            Federal Home Loan Bank stock                  140,820                               1,441              4.09%                                   177,018                    1,877        4.24%
                                                                                                                            ---------------

                                                                                                                            Total interest-earning assets              17,672,241                             171,090              3.87%                                13,875,931                  146,044        4.21%

    Non-interest earning assets                                                                                                                         734,029                                                                                                610,315

                                                                                                                            Total assets                                               $18,406,270                                                                                            $14,486,246
                                                                                                                                                                                       ===========                                                                                            ===========


    Interest-bearing liabilities:

                                                                                                                            Savings                                     2,264,068                               1,640              0.29%                                 1,864,064                    1,581        0.34%

                                                                                                                            Interest-bearing checking                   2,726,750                               2,481              0.36%                                 1,969,017                    1,687        0.34%

                                                                                                                            Money market accounts                       2,968,697                               4,977              0.67%                                 1,886,681                    2,524        0.54%

                                                                                                                            Certificates of deposit                     2,868,954                               6,863              0.96%                                 2,964,722                    7,509        1.01%
                                                                                                                            ---------------

                                                                                                                             Total interest bearing deposits           10,828,469                              15,961              0.59%                                 8,684,484                   13,301        0.61%

                                                                                                                            Borrowed funds                              2,533,248                              14,958              2.36%                                 3,414,634                   14,489        1.70%

                                                                                                                            Total interest-bearing liabilities         13,361,717                              30,919              0.93%                                12,099,118                   27,790        0.92%

    Non-interest bearing liabilities                                                                                                                  1,478,817                                                                                              1,191,788
                                                                                                                                                      ---------                                                                                              ---------

                                                                                                                            Total liabilities                          14,840,534                                                                                      13,290,906

    Stockholders' equity                                                                                                                              3,565,736                                                                                              1,195,340

                                                                                                                            Total liabilities and stockholders'                        $18,406,270                                                                                            $14,486,246
                                                                                                                            equity



    Net interest income                                                                                                                                                                   $140,171                                                                                               $118,254
                                                                                                                                                                                          ========                                                                                               ========


    Net interest rate spread                                                                                                                                                                                   2.94%                                                                               3.29%
                                                                                                                                                                                                                ====                                                                                 ====


    Net interest earning assets                                                                                                                                        $4,310,524                                                                                                  $1,776,813
                                                                                                                                                                       ==========                                                                                                  ==========


    Net interest margin                                                                                                                                                                                        3.17%                                                                               3.41%
                                                                                                                                                                                                                ====                                                                                 ====


    Ratio of interest-earning assets to total interest-bearing liabilities                                                                                 1.32                   X                                                                   1.15              X
                                                                                                                                                           ====                                                                                       ====




                                                                               INVESTORS BANCORP, INC. AND SUBSIDIARIES

                                                                           Average Balance Sheet and Yield/Rate Information



                                                                                                                                                                                                                                                                                                             For the Year Ended
                                                                                                                                                                                                                                                                                                             ------------------

                                                                                                                                                                December 31, 2014                  December 31, 2013

                                                                                                                                                                      Average     Interest Earned/      Weighted             Average     Interest Earned/    Weighted
                                                                                                                                                                    Outstanding         Paid             Average           Outstanding         Paid          Average
                                                                                                                                                                      Balance                            Yield/              Balance                          Yield/
                                                                                                                                                                                                          Rate                                                 Rate
                                                                                                                                                                     ------------ ----------------     ---------          ------------   ----------------   ---------

                                                                                                                                                                                                                                                                                                           (Dollars in thousands)

    Interest-earning assets:

                                                                                                                            Interest-earning cash accounts                                $371,636                    552                             0.15%                                       $136,656           49        0.04%

                                                                                                                            Securities available-for-sale                 965,969                              18,164              1.88%                                 1,092,496                   18,638        1.71%

                                                                                                                            Securities held-to-maturity                 1,315,604                              31,847              2.42%                                   449,742                   15,362        3.42%

                                                                                                                            Net loans                                  13,776,250                             603,438              4.38%                                11,065,190                  504,622        4.56%

                                                                                                                            Federal Home Loan Bank stock                  152,330                               6,861              4.50%                                   168,028                    6,397        3.81%
                                                                                                                            ---------------

                                                                                                                            Total interest-earning assets              16,581,789                             660,862              3.99%                                12,912,112                  545,068        4.22%

    Non-interest earning assets                                                                                                                         732,469                                                                                                564,765
                                                                                                                                                        -------                                                                                                -------

                                                                                                                            Total assets                                               $17,314,258                                                                                            $13,476,877
                                                                                                                                                                                       ===========                                                                                            ===========


    Interest-bearing liabilities:

                                                                                                                            Savings                                     2,241,747                               6,638              0.30%                                 1,775,454                    6,320        0.36%

                                                                                                                            Interest-bearing checking                   2,478,047                               8,755              0.35%                                 1,791,345                    6,245        0.35%

                                                                                                                            Money market accounts                       2,355,982                              13,664              0.58%                                 1,646,235                    7,537        0.46%

                                                                                                                            Certificates of deposit                     3,180,032                              30,149              0.95%                                 2,849,573                   29,867        1.05%
                                                                                                                            ---------------

                                                                                                                             Total interest bearing deposits           10,255,808                              59,206              0.58%                                 8,062,607                   49,969        0.62%

                                                                                                                            Borrowed funds                              2,741,609                              59,685              2.18%                                 3,180,473                   59,673        1.88%
                                                                                                                            --------------

                                                                                                                            Total interest-bearing liabilities         12,997,417                             118,891              0.91%                                11,243,080                  109,642        0.98%

    Non-interest bearing liabilities                                                                                                                  1,518,331                                                                                              1,113,121
                                                                                                                                                      ---------                                                                                              ---------

                                                                                                                            Total liabilities                          14,515,748                                                                                      12,356,201

    Stockholders' equity                                                                                                                              2,798,510                                                                                              1,120,676
                                                                                                                                                      ---------                                                                                              ---------

                                                                                                                            Total liabilities and stockholders'                        $17,314,258                                                                                            $13,476,877
                                                                                                                            equity



    Net interest income                                                                                                                                                                   $541,971                                                                                               $435,426
                                                                                                                                                                                          ========                                                                                               ========


    Net interest rate spread                                                                                                                                                                                   3.08%                                                                               3.24%
                                                                                                                                                                                                                ====                                                                                 ====


    Net interest earning assets                                                                                                                                        $3,584,372                                                                                                  $1,669,032
                                                                                                                                                                       ==========                                                                                                  ==========


    Net interest margin                                                                                                                                                                                        3.27%                                                                               3.37%
                                                                                                                                                                                                                ====                                                                                 ====


    Ratio of interest-earning assets to total interest-bearing liabilities                                                                                 1.28                   X                                                                   1.15              X
                                                                                                                                                           ====                                                                                       ====





                          INVESTORS BANCORP, INC. AND SUBSIDIARIES

                                 Selected Performance Ratios


                                           For the Three Months Ended

                                                  December 31,

                                             2014                                    2013
                                             ----                                    ----


     Return
     on
     average
     assets                                 0.94%                                  0.76%

     Return
     on
     average
     equity                                 4.83%                                  9.21%

     Return
     on
     average
     tangible
     equity                                 4.98%                                 10.07%

     Interest
     rate
     spread                                 2.94%                                  3.29%

     Net
     interest
     margin                                 3.17%                                  3.41%

     Efficiency
     ratio                                 49.27%                                 57.16%

     Efficiency
     ratio,
     adjusted
     (1)                                  49.27%                                 52.28%

     Non-
     interest
     expense
     to
     average
     total
     assets                                 1.61%                                  1.98%

     Average
     interest-
     earning
     assets
     to
     average
     interest-
     bearing
     liabilities                             1.32                                    1.15


                                               For the Year Ended

                                                  December 31,

                                             2014                                    2013
                                             ----                                    ----


     Return
     on
     average
     assets                                 0.76%                                  0.83%

     Return
     on
     average
     equity                                 4.71%                                 10.00%

     Return
     on
     average
     tangible
     equity                                 4.90%                                 10.98%

     Interest
     rate
     spread                                 3.08%                                  3.24%

     Net
     interest
     margin                                 3.27%                                  3.37%

     Efficiency
     ratio                                 58.21%                                 52.06%

     Efficiency
     ratio,
     adjusted
     (1)                                  52.45%                                 50.76%

     Non-
     interest
     expense
     to
     average
     total
     assets                                 1.96%                                  1.82%

     Average
     interest-
     earning
     assets
     to
     average
     interest-
     bearing
     liabilities                             1.28                                    1.15



                           INVESTORS BANCORP, INC. AND SUBSIDIARIES

                           Selected Financial Ratios and Other Data


                                     December 31,                  December 31,
                                         2014                           2013
                                    -------------                  -------------


    Asset
     Quality
     Ratios:

     Non-
     performing
     assets
     as
     a
     percent
     of
     total
     assets                                 0.81%                                  0.95%

     Non-
     performing
     loans
     as
     a
     percent
     of
     total
     loans                                  0.95%                                  1.07%

     Allowance
     for
     loan
     losses
     as
     a
     percent
     of
     non-
     accrual
     loans                                184.83%                                173.30%

     Allowance
     for
     loan
     losses
     as
     a
     percent
     of
     total
     loans                                  1.33%                                  1.33%


     Capital
     Ratios:

     Total
     risk-
     based
     capital
     (to
     risk
     weighted
     assets)


     (2)                                  18.26%                                 11.39%

     Tier
     1                               (2)
     risk-
     based
     capital
     (to
     risk
     weighted
     assets)

                                           17.01%                                 10.14%

     Tier
     1                               (2)
     leverage
     (core)
     capital
     (to
     adjusted
     tangible
     assets)

                                           12.79%                                  8.20%

     Equity
     to
     total
     assets
     (period
     end)                                  19.06%                                  8.54%

     Average
     equity
     to
     average
     assets                                16.16%                                  8.32%

     Tangible
     capital
     (to
     tangible
     assets)                               18.60%                                  7.90%

     Book
     value
     per
     common
     share
     (1)
     (3)                                                $10.39                            NM

     Tangible
     book
     value
     per
     common
     share
     (1)
     (3)                                                $10.08                            NM


    Other
     Data:

     Number
     of
     full
     service
     offices                                  132                                     129

     Full
     time
     equivalent
     employees                              1,682                                   1,541


    (1) See Non GAAP Reconciliation.

    (2) Ratios are for Investors Bank and do not include capital retained
     at the holding company level.

    (3) Book value and tangible book value per common share are not
     meaningful for periods presented prior to the completion of the
     second step capital offering on May 7, 2014.


                                                                                                                       Investors Bancorp, Inc.

                                                                                                                       Non GAAP Reconciliation

                                                                                                              (dollars in thousands, except share data)



                                                                                                                                                                                                                                            At the period ended December 31,
                                                                                                                                                                                                                                            --------------------------------

                                                                                                                                                                                                                                                                        2014                                      2013
                                                                                                                                                                                                                                                                        ----                                      ----


    Total stockholders' equity                                                                                                                                                                                                                                               $3,577,855                                1,334,327

    Goodwill and intangible assets                                                                                                                                                                                                                                   106,705                                   109,129
                                                                                                                                                                                                                                                                     -------                                   -------

    Tangible stockholders' equity                                                                                                                                                                                                                                            $3,471,150                                1,225,198


    Book Value per Share Computation

    Common stock Issued                                                                                                                                                                                                                                          359,070,852

    Treasury shares                                                                                                                                                                                                                                              (1,057,957)
                                                                                                                                                                                                                                                                  ----------

    Shares Outstanding                                                                                                                                                                                                                                           358,012,895

    Unallocated ESOP shares                                                                                                                                                                                                                                     (13,737,243)
                                                                                                                                                                                                                                                                 -----------

    Book value shares                                                                                                                                                                                                                                            344,275,652


    Book Value Per Share                                                                                                                                                                                                                                                         $10.39                                 NM         (1)
                                                                                                                                                                                                                                                                                 ------                                ---         ---


    Tangible Book Value per Share                                                                                                                                                                                                                                                $10.08                                 NM         (1)
                                                                                                                                                                                                                                                                                 ------                                ---         ---


    (1) Book value and tangible book value per common share is not meaningful for periods presented prior to the completion of the second step capital offering on May 7, 2014.



                                                                                                                                                                                                      Investors Bancorp, Inc.

                                                                                                                                                                                                      Non GAAP Reconciliation

                                                                                                                                                                                             (dollars in thousands, except share data)

                                                                                                                                                                                           Net Income, Basic and Diluted EPS, as adjusted


                                                                                                                                                                                                                                               For the Three Months Ended               For the Year Ended
                                                                                                                                                                                                                                                      December 31,                         December 31,

                                                                                                                                                                                                                                                                        2014                                      2013                        2014                2013
                                                                                                                                                                                                                                                                        ----                                      ----                        ----                ----


    Net income                                                                                                                                                                                                                                                                  $43,076                                   27,509                   131,721               112,031


    Compensation and fringe benefits (2)                                                                                                                                                                                                                                   -                                        -                     13,013                   -

    Contribution to charitable foundation  (3)                                                                                                                                                                                                                             -                                        -                     20,000                   -

    Restructure expenses  (4)                                                                                                                                                                                                                                              -                                    5,632                       1,384               5,632

    Impairment losses on investment securities  (5)                                                                                                                                                                                                                        -                                      977                           -                977


    Total one-time items                                                                                                                                                                                                                                                   -                                    6,609                      34,397               6,609

    Effective tax rate                                                                                                                                                                                                                                                33.34%                                   38.32%                     36.20%             36.27%
                                                                                                                                                                                                                                                                       -----                                     -----                       -----               -----

    One time items, net tax                                                                                                                                                                                                                                                -                                    4,077                      21,944               4,212


    Net bargain purchase gain, net of tax (6)                                                                                                                                                                                                                              -                                        -                    (1,482)                  -

    Tax adjustment (7)                                                                                                                                                                                                                                               (2,951)                                        -                    (3,584)                  -


    Adjusted net income                                                                                                                                                                                                                                                         $40,125                                   31,586                   148,599               116,243
                                                                                                                                                                                                                                                                                -------                                   ------                   -------               -------


    Adjusted basic earnings per share                                                                                                                                                                                                                                             $0.12                                          $0.11                          $0.43                    $0.42

    Adjusted diluted earnings per share                                                                                                                                                                                                                                           $0.12                                          $0.11                          $0.43                    $0.41


    Weighted average shares outstanding:

    Basic                                                                                                                                                                                                                                                        344,075,778                               294,113,919                 344,389,259         279,632,558

    Diluted                                                                                                                                                                                                                                                      347,226,527                               297,930,646                 347,731,571         283,035,844




                                                                                                                                                                                                      Investors Bancorp, Inc.

                                                                                                                                                                                                      Non GAAP Reconciliation

                                                                                                                                                                                             (dollars in thousands, except share data)

    Efficiency Ratio, as adjusted

                                                                                                                                                                                                                                               For the three months ended               For the Year Ended
                                                                                                                                                                                                                                                      December 31,                         December 31,

                                                                                                                                                                                                                                                                        2014                                      2013                        2014                2013
                                                                                                                                                                                                                                                                        ----                                      ----                        ----                ----

     Total non-interest expense                                                                                                                                                                                                                                                 $73,922                                   71,860                   339,860                       245,711

     Net interest income                                                                                                                                                                                                                                             140,171                                   118,254                     541,971                       435,426

     Total non-interest income                                                                                                                                                                                                                                         9,874                                     7,454                      41,861                        36,571


     Efficiency ratio                                                                                                                                                                                                                                                 49.27%                                   57.16%                     58.21%                       52.06%


    Compensation and fringe benefits (2)                                                                                                                                                                                                                                   -                                        -                     13,013                   -

    Contribution to charitable foundation  (3)                                                                                                                                                                                                                             -                                        -                     20,000                   -

    Restructure expenses  (4)                                                                                                                                                                                                                                              -                                    5,632                       1,384               5,632
                                                                                                                                                                                                                                                                         ---                                    -----                       -----               -----

    Adjusted non-interest expense                                                                                                                                                                                                                                               $73,922                                   66,228                   305,463                       240,079


    Impairment losses on investment securities  (5)                                                                                                                                                                                                                        -                                      977                           -                977

    Net bargain purchase gain, net of tax (6)                                                                                                                                                                                                                              -                                        -                    (1,482)                            -
                                                                                                                                                                                                                                                                         ---                                      ---                     ------                           ---

    Adjusted non-interest income                                                                                                                                                                                                                                                 $9,874                                    8,431                    40,379                        37,548


     Adjusted efficiency ratio                                                                                                                                                                                                                                        49.27%                                   52.28%                     52.45%                       50.76%


    (2)  Compensation expense includes a one time item related to the accelerated vesting of all stock option and restricted stock plans upon the completion of the second step capital transaction.

    (3)  Represents the Company's contribution of $20.0 million to the Investors Charitable Foundation upon the completion of its second step capital transaction, comprised of 1,000,000 shares of common stock and $10.0 million in cash.

    (4)  Represents restructure charges included in non-interest expenses related to the acquisition of Roma Financial in December 2013 and Gateway in January 2014.

    (5)  Represents an impairment loss on investment securities for the three months and year ended December 31, 2013.

    (6)  Included in other income for the year ended December 31, 2014 is a bargain purchase gain of $1.5 million, net of tax, relating to the acquisition of Gateway, which was completed in January 2014.

    (7)  Represents tax benefit realized from revaluing the Company's deferred tax asset related to the increase in New York tax rate related to the change in the New York state tax law enacted in 2014.

Contact: Thomas Splaine
(973) 924-5184
tsplaine@myinvestorsbank.com

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/investors-bancorp-inc-announces-fourth-quarter-financial-results-and-cash-dividend-300028264.html

SOURCE Investors Bancorp, Inc.