Flagstar Bancorp Reports Fourth Quarter 2021 Net Income of $85 Million, or $1.60 Per Diluted Share
TROY, Mich., Jan. 26, 2022 /PRNewswire/ --
Key Highlights - Fourth Quarter 2021
- Posted adjusted net income of $90 million, or $1.69 per diluted share, excluding merger related costs.
- Returned 1.3 percent on average assets and 13.8 percent on average tangible common equity.
- Maintained low levels of nonperforming loans; reduced allowance for credit losses by $20 million.
- Grew capital with total risk-based capital ratio increasing 133 basis points to 15.9 percent.
- Achieved $48.33 in tangible book value per share—$9.53 increase compared to December 31, 2020.
Flagstar Bancorp, Inc. (NYSE:FBC), the holding company for Flagstar Bank, today reported fourth quarter 2021 net income of $85 million, or $1.60 per diluted share, compared to third quarter 2021 net income of $152 million, or $2.83 per diluted share. Flagstar reported 2021 net income of $533 million, or $9.96 per diluted share for the full year 2021, compared to 2020 net income of $538 million, or $9.52 per diluted share.
On an adjusted basis, excluding merger costs and other items, Flagstar reported net income of $90 million, or $1.69 per diluted share, for the fourth quarter 2021, compared to $156 million, or $2.90 per diluted share, for the third quarter 2021. Flagstar reported adjusted year to date 2021 net income of $568 million, or $10.60 per diluted share.
"Once again we delivered strong results for the quarter, capping off another exceptionally successful year for Flagstar," said Alessandro DiNello, president and chief executive officer of Flagstar Bancorp. "Our banking and servicing businesses delivered solid results and asset quality remained clean. Despite a decline in mortgage revenue, we still produced $90 million of adjusted net income—resulting in a 1.4 percent adjusted return on assets and a 14.9 percent adjusted return on tangible common equity.
"What you see now in Flagstar—as in past cycles—is a company that has exhibited the consistent ability to produce strong returns without the benefit of outsized mortgage revenue. In 2020 and the first three quarters of 2021, when the mortgage business took off, our performance significantly exceeded benchmark results. It's that kind of performance that fueled our ability to grow tangible book value 25 percent in 2021.
"We closed the quarter and the year with lots of positives. We have robust capital, ample liquidity and excellent asset quality. Our charge-offs were minimal, our delinquencies low, and our coverage ratio remains strong at 2 percent, excluding warehouse loans. Total risk-based capital reached 15.9 percent at year end, and we continue to generate plenty of excess capital. Along with our strong liquidity, this gives us the flexibility to fund the balance sheet and support investments in our infrastructure and business segments. In all, historically, this is our best balance sheet ever.
"As we prepare for the close of our previously announced merger with New York Community Bank, we will continue to execute on the business plan that has served our shareholders so well and brought us to this pivotal point in the history of our company."
Income Statement Highlights | |||||
Three Months Ended | |||||
December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | |
(Dollars in millions, except per share data) | |||||
Net interest income | $ 181 | $ 195 | $ 183 | $ 189 | $ 189 |
(Benefit) provision for credit losses | (17) | (23) | (44) | (28) | 2 |
Noninterest income | 202 | 266 | 252 | 324 | 332 |
Noninterest expense | 291 | 286 | 289 | 347 | 314 |
Income before income taxes | 109 | 198 | 190 | 194 | 205 |
Provision for income taxes | 24 | 46 | 43 | 45 | 51 |
Net income | $ 85 | $ 152 | $ 147 | $ 149 | $ 154 |
Income per share: | |||||
Basic | $ 1.62 | $ 2.87 | $ 2.78 | $ 2.83 | $ 2.86 |
Diluted | $ 1.60 | $ 2.83 | $ 2.74 | $ 2.80 | $ 2.83 |
Adjusted Income Statement Highlights (Non-GAAP)(1) | |||||
Three Months Ended | |||||
December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | |
(Dollars in millions, except per share data) | |||||
Net interest income | $ 181 | $ 195 | $ 183 | $ 189 | $ 189 |
(Benefit) provision for credit losses | (17) | (23) | (44) | (28) | 2 |
Noninterest income | 202 | 266 | 252 | 324 | 332 |
Noninterest expense | 285 | 281 | 290 | 312 | 314 |
Income before income taxes | 115 | 203 | 189 | 229 | 205 |
Provision for income taxes | 25 | 47 | 43 | 53 | 51 |
Net income | $ 90 | $ 156 | $ 146 | $ 176 | $ 154 |
Income per share: | |||||
Basic | $ 1.71 | $ 2.94 | $ 2.78 | $ 3.34 | $ 2.86 |
Diluted | $ 1.69 | $ 2.90 | $ 2.74 | $ 3.31 | $ 2.83 |
(1) | See Non-GAAP Reconciliation for further information. |
Key Ratios | |||||
Three Months Ended | |||||
December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | |
Net interest margin | 2.96 % | 3.00 % | 2.90 % | 2.82 % | 2.78 % |
Adjusted net interest margin (1) | 2.98 % | 3.04 % | 3.06 % | 3.02 % | 2.98 % |
Return on average assets | 1.3 % | 2.2 % | 2.1 % | 2.0 % | 2.1 % |
Return on average common equity | 12.7 % | 23.4 % | 24.0 % | 25.7 % | 27.6 % |
Efficiency ratio | 75.9 % | 62.2 % | 66.6 % | 67.7 % | 60.4 % |
HFI loan-to-deposit ratio | 67.2 % | 68.8 % | 71.8 % | 74.4 % | 74.5 % |
Adjusted HFI loan-to-deposit ratio (2) | 60.5 % | 60.3 % | 64.3 % | 66.3 % | 69.8 % |
(1) | Excludes loans with government guarantees available for repurchase. See Non-GAAP Reconciliation for further information. |
(2) | Excludes warehouse loans and custodial deposits. See Non-GAAP Reconciliation for further information. |
Average Balance Sheet Highlights | |||||||
Three Months Ended | % Change | ||||||
December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | Seq | Yr/Yr | |
(Dollars in millions) | |||||||
Average interest-earning assets | $ 24,291 | $ 25,656 | $ 25,269 | $ 27,178 | $ 27,100 | (5) % | (10) % |
Average loans held-for-sale (LHFS) | 6,384 | 7,839 | 6,902 | 7,464 | 5,672 | (19) % | 13 % |
Average loans held-for-investment (LHFI) | 13,314 | 13,540 | 13,688 | 14,915 | 15,703 | (2) % | (15) % |
Average total deposits | 19,816 | 19,686 | 19,070 | 20,043 | 21,068 | 1 % | (6) % |
Net Interest Income
Net interest income in the fourth quarter was $181 million, a decrease of $14 million, or 7 percent, as compared to the third quarter 2021. The results primarily reflect a $1.4 billion, or 5 percent, decrease in average earning assets driven primarily by seasonal declines in loans held-for-sale and warehouse loans.
Net interest margin in the fourth quarter was 2.96 percent, a 4 basis point decrease from the prior quarter. Excluding the impact from the loans with government guarantees that have not been repurchased and do not accrue interest, adjusted net interest margin decreased 6 basis points to 2.98 percent in the fourth quarter, compared to adjusted net interest margin of 3.04 percent in the prior quarter. This compression was largely attributable to lower yields on our warehouse loans portfolio.
Average total deposits were $19.8 billion in the fourth quarter, up $0.1 billion, or 1 percent, from the third quarter 2021, largely due to an increase of 3 percent in average retail deposits and an increase of 2 percent in average custodial deposits.
Provision for Credit Losses
The benefit for credit losses was $17 million for the fourth quarter, as compared to a $23 million benefit for the third quarter 2021, reflecting the clean performance of our portfolio, the low number of non-accrual loans which are specifically reserved and no commercial delinquencies.
Noninterest Income
Noninterest income decreased $64 million to $202 million in the fourth quarter, as compared to $266 million for the third quarter 2021, primarily due to lower gain on sale, partially offset by higher net return on mortgage servicing rights and loan administration income.
Fourth quarter net gain on loan sales decreased $78 million, to $91 million, as compared to $169 million in the third quarter 2021. Gain on sale margins decreased 48 basis points to 102 basis points for the fourth quarter 2021, compared to 150 basis points for the third quarter 2021, driven by competitive factors. Fallout adjusted lock volume declined to $8.9 billion from $11.3 billion for the third quarter 2021, reflecting the continued normalization of the mortgage origination market and seasonal factors.
Net return on mortgage servicing rights increased $10 million, to $19 million for the fourth quarter 2021, compared to a $9 million net return for the third quarter 2021. The improvement is primarily driven by improved valuations and favorable hedge results. The full year return was 6.4 percent, in the middle of the target range we have disclosed previously.
Loan administration income increased $5 million, to $36 million for the fourth quarter 2021, compared to $31 million for the third quarter 2021, driven by an increase in subserviced loans and higher levels of modification and loss mitigation fees.
Loan fees and charges decreased $4 million, to $29 million for the fourth quarter, compared to $33 million for the third quarter 2021, primarily due to a 15 percent decrease in mortgage loans closed.
Mortgage Metrics | |||||||
As of/Three Months Ended | Change (% / bps) | ||||||
December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | Seq | Yr/Yr | |
(Dollars in millions) | |||||||
Mortgage rate lock commitments (fallout-adjusted) (1) (2) | $ 8,900 | $ 11,300 | $ 12,400 | $ 12,300 | $ 12,000 | (21)% | (26)% |
Mortgage loans closed (1) | $ 10,700 | $ 12,500 | $ 12,800 | $ 13,800 | $ 13,100 | (15)% | (19)% |
Net margin on mortgage rate lock commitments (fallout-adjusted) (2) | 1.02 % | 1.50 % | 1.35 % | 1.84 % | 1.93 % | (48) | (91) |
Net gain on loan sales | $ 91 | $ 169 | $ 168 | $ 227 | $ 232 | (46)% | (61)% |
Net return (loss) on mortgage servicing rights (MSR) | $ 19 | $ 9 | $ (5) | $ — | $ — | N/M | N/M |
Gain on loan sales + net return on the MSR | $ 110 | $ 178 | $ 163 | $ 227 | $ 232 | (38)% | (53)% |
Loans serviced (number of accounts - 000's) (3) | 1,234 | 1,203 | 1,182 | 1,148 | 1,085 | 3% | 14% |
Capitalized value of MSRs | 1.12 % | 1.08 % | 1.00 % | 1.06 % | 0.86 % | 4 | 26 |
N/M - Not meaningful | |||||||
(1) Rounded to the nearest hundred million | |||||||
(2) Fallout-adjusted mortgage rate lock commitments are adjusted by a percentage of mortgage loans in the pipeline that are not expected to close based on previous historical experience and the level of interest rates. | |||||||
(3) Includes loans serviced for Flagstar's own loan portfolio, serviced for others, and subserviced for others. | |||||||
Noninterest Expense
Noninterest expense increased to $291 million for the fourth quarter, compared to $286 million for the third quarter 2021. Excluding $6 million of merger costs in the fourth quarter 2021 and $5 million of merger expenses in the third quarter 2021, noninterest expense increased $4 million, or 1 percent. The increase in noninterest expense primarily reflects an increase of $7 million in salaries and benefits as we experienced higher year-end medical claims and paid a seasonal bonus to team members not covered by the management incentive plan, partially offset by lower commissions as mortgage loan closings decreased 15 percent compared to the prior quarter.
Mortgage expenses were $121 million for the fourth quarter, a decrease of $4 million compared to the prior quarter. The ratio of mortgage noninterest expense to closings—our mortgage expense ratio— was 1.14 percent, an increase of 14 basis points from the third quarter 2021, but consistent with the fourth quarter 2020.
The efficiency ratio was 76 percent for the fourth quarter, as compared to 62 percent for the third quarter 2021. Excluding $6 million of merger expenses in the fourth quarter 2021 and $5 million of merger expenses in the third quarter 2021, the adjusted efficiency ratio was 74 percent and 61 percent, respectively. The higher efficiency ratio was primarily driven by lower gain on sale revenue and net interest income in the fourth quarter.
Income Taxes
The fourth quarter provision for income taxes totaled $24 million, with an effective tax rate of 22.0 percent, compared to $46 million and an effective tax rate of 23.2 percent for the third quarter 2021. The current quarter benefited from certain favorable items in state income tax cost.
Asset Quality
Credit Quality Ratios | |||||||
As of/Three Months Ended | Change (% / bps) | ||||||
December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | Seq | Yr/Yr | |
(Dollars in millions) | |||||||
Allowance for credit losses (1) | $ 170 | $ 190 | $ 220 | $ 265 | $ 280 | (11)% | (39)% |
Credit reserves to LHFI | 1.27 % | 1.33 % | 1.57 % | 1.78 % | 1.73 % | (6) | -46 |
Credit reserves to LHFI excluding warehouse | 1.96 % | 2.29 % | 2.63 % | 3.11 % | 3.20 % | (33) | (124) |
Net (recoveries) charge-offs | $ 3 | $ 6 | $ 1 | $ (13) | $ 2 | (50)% | 50% |
Total nonperforming LHFI and TDRs | $ 94 | $ 96 | $ 75 | $ 60 | $ 56 | (2)% | 68% |
Net (recoveries) charge-offs to LHFI ratio (annualized) | 0.08 % | 0.19 % | 0.01 % | (0.35) % | 0.04 % | (11) | 4 |
Ratio of nonperforming LHFI and TDRs to LHFI | 0.70 % | 0.66 % | 0.53 % | 0.40 % | 0.34 % | 4 | 36 |
Net charge-offs/(recoveries) to LHFI ratio (annualized) by loan type (2): | |||||||
Residential first mortgage | 0.04 % | — % | 0.16 % | 0.31 % | 0.11 % | 4 | (7) |
Home equity and other consumer | 0.14 % | 0.01 % | 0.15 % | 0.16 % | 0.06 % | 13 | 8 |
Commercial real estate | — % | 0.03 % | — % | (0.01) % | — % | (3) | — |
Commercial and industrial | 0.53 % | 1.87 % | 0.04 % | (4.12) % | 0.21 % | (134) | 32 |
N/M - Not meaningful | |||||||
(1) | Includes the allowance for loan losses and the reserve on unfunded commitments. |
(2) | Excludes loans carried under the fair value option. |
Our portfolio has held up well following the economic stress posed by the pandemic, resulting in net charge-offs of $3 million, or 8 basis points of LHFI in the fourth quarter 2021, primarily from one commercial borrower, compared to net charge-offs of $6 million, or 19 basis point in the prior quarter.
Nonperforming loans held-for-investment and troubled debt restructurings (TDRs) were $94 million and our ratio of nonperforming loans held-for-investment and TDRs to loans held-for-investment was 70 basis points at December 31, 2021, a 4 basis point increase compared to September 30, 2021. At December 31, 2021, early stage loan delinquencies totaled $62 million, or 46 basis points of total loans, compared to $14 million, or 10 basis points, at September 30, 2021.
The allowance for credit losses was $170 million and covered 1.27 percent of loans held-for-investment at December 31, 2021, a 6 basis point decrease from September 30, 2021. Excluding warehouse loans, the allowance coverage ratio was 1.96 percent, a 33 basis point decrease from September 30, 2021. The lower allowance for credit losses primarily reflects improvements in our economic forecasts and our evaluation of the performance of the LHFI portfolio as borrowers continue to recover from the economic stress caused by the pandemic. Overall, the portfolio quality has remained solid as shown by the relatively low levels of charge-offs, TDRs, nonperforming loans and early stage delinquencies.
Capital
Capital Ratios (Bancorp) | Change (% / bps) | ||||||
December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | Seq | Yr/Yr | |
Tier 1 leverage (to adj. avg. total assets) | 10.54 % | 9.72 % | 9.21 % | 8.11 % | 7.71 % | 82 | 283 |
Tier 1 common equity (to RWA) | 13.19 % | 11.95 % | 11.38 % | 10.31 % | 9.15 % | 124 | 404 |
Tier 1 capital (to RWA) | 14.43 % | 13.11 % | 12.56 % | 11.45 % | 10.23 % | 132 | 420 |
Total capital (to RWA) | 15.88 % | 14.55 % | 14.13 % | 13.18 % | 11.89 % | 133 | 399 |
Tangible common equity to asset ratio (1) | 10.09 % | 9.23 % | 8.67 % | 7.48 % | 6.58 % | 86 | 351 |
Tangible book value per share (1) | $ 48.33 | $ 47.21 | $ 44.38 | $ 41.77 | $ 38.80 | 2% | 25% |
(1) | See Non-GAAP Reconciliation for further information. |
We maintained a strong capital position with regulatory ratios above current regulatory quantitative guidelines for "well capitalized" institutions. The risk-based capital ratios all increased more than 100 basis points compared to the prior quarter end. Further demonstrating our capital strength, the capital ratios are impacted by a 100 percent risk-weighting of the warehouse loan portfolio—the largest component of the held-for-investment portfolio. Adjusting the risk-weighting of warehouse loans to 50 percent because of historically low levels of losses from this portfolio, coupled with the fact that the portfolio is fully collateralized with assets that would receive a 50 percent risk weighting, we would have had a tier 1 common equity ratio of 14.97 percent and a total risk-based capital ratio of 18.02 percent at December 31, 2021.
Importantly, tangible book value per share grew to $48.33, up $1.12, or 2 percent from last quarter.
About Flagstar
Flagstar Bancorp, Inc. (NYSE:FBC) is a $25.5 billion savings and loan holding company headquartered in Troy, Mich. Flagstar Bank, FSB, provides commercial, small business, and consumer banking services through 158 branches in Michigan, Indiana, California, Wisconsin and Ohio. It also provides home loans through a wholesale network of brokers and correspondents in all 50 states, as well as 83 retail locations in 28 states. Flagstar is a leading national originator and servicer of mortgage and other consumer loans, handling payments and record keeping for $291 billion of loans representing over 1.2 million borrowers. For more information, please visit flagstar.com.
Use of Non-GAAP Financial Measures
In addition to results presented in accordance with GAAP, this news release includes certain non-GAAP financial measures. The Company believes these non-GAAP financial measures provide additional information that is useful to investors in helping to understand the capital requirements Flagstar will face in the future and underlying performance and trends of Flagstar.
Non-GAAP financial measures have inherent limitations. Readers should be aware of these limitations and should be cautious with respect to the use of such measures. To compensate for these limitations, we use non-GAAP measures as comparative tools, together with GAAP measures, to assist in the evaluation of our operating performance or financial condition. Also, we ensure that these measures are calculated using the appropriate GAAP or regulatory components in their entirety and that they are computed in a manner intended to facilitate consistent period-to-period comparisons. Flagstar's method of calculating these non-GAAP measures may differ from methods used by other companies. These non-GAAP measures should not be considered in isolation or as a substitute for those financial measures prepared in accordance with GAAP or in-effect regulatory requirements.
Where non-GAAP financial measures are used, the most directly comparable GAAP or regulatory financial measure, as well as the reconciliation to the most directly comparable GAAP or regulatory financial measure, can be found in this news release. Additional discussion of the use of non-GAAP measures can also be found in periodic Flagstar reports filed with the U.S. Securities and Exchange Commission, which are available on the Company's website at flagstar.com.
Cautionary Statements Regarding Forward-Looking Statements
Certain statements in this press release may constitute "forward–looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, with respect to New York Community Banks ("NYCB") and Flagstar's beliefs, goals, intentions, and expectations regarding revenues, earnings, loan production, asset quality, capital levels, and acquisitions, among other matters; NYCB's and Flagstar's estimates of future costs and benefits of the actions each company may take; NYCB's and Flagstar's assessments of probable losses on loans; NYCB's and Flagstar's assessments of interest rate and other market risks; and NYCB's and Flagstar's ability to achieve their respective financial and other strategic goals.
Forward–looking statements are typically identified by such words as "believe," "expect," "anticipate," "intend," "outlook," "estimate," "forecast," "project," "should," and other similar words and expressions, and are subject to numerous assumptions, risks, and uncertainties, which change over time. These forward-looking statements include, without limitation, those relating to the terms, timing and closing of the proposed transaction.
Additionally, forward–looking statements speak only as of the date they are made; NYCB and Flagstar do not assume any duty, and do not undertake, to update such forward–looking statements. Furthermore, because forward–looking statements are subject to assumptions and uncertainties, actual results or future events could differ, possibly materially, from those indicated in such forward-looking statements as a result of a variety of factors, many of which are beyond the control of NYCB and Flagstar. The factors that could cause actual results to differ materially include the following: the occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate the definitive merger agreement among NYCB, 615 Corp. and Flagstar; the outcome of any legal proceedings that may be instituted against NYCB or Flagstar; the possibility that the proposed transaction will not close when expected or at all because required regulatory, or other approvals are not received or other conditions to the closing are not satisfied on a timely basis or at all, or are obtained subject to conditions that are not anticipated; the ability of NYCB and Flagstar to meet expectations regarding the timing, completion and accounting and tax treatments of the proposed transaction; the risk that any announcements relating to the proposed transaction could have adverse effects on the market price of the common stock of NYCB or Flagstar; the possibility that the anticipated benefits of the proposed transaction will not be realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors in the areas where NYCB and Flagstar do business certain restrictions during the pendency of the proposed transaction that may impact the parties' ability to pursue certain business opportunities or strategic transactions; the possibility that the proposed transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events; diversion of management's attention from ongoing business operations and opportunities; the possibility that the parties may be unable to achieve expected synergies and operating efficiencies in the proposed transaction within the expected timeframes or at all and to successfully integrate Flagstar's operations and those of NYCB; such integration may be more difficult, time consuming or costly than expected; revenues following the proposed transaction may be lower than expected; potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the proposed transaction; NYCB's and Flagstar's success in executing their respective business plans and strategies and managing the risks involved in the foregoing; the dilution caused by NYCB's issuance of additional shares of its capital stock in connection with the proposed transaction; and other factors that may affect future results of NYCB and Flagstar; and the other factors discussed in the "Risk Factors" section NYCB's Annual Report on Form 10–K for the year ended December 31, 2021 and in other reports NYCB files with the U.S. Securities and Exchange Commission (the "SEC"), which are available at http://www.sec.gov and in the "SEC Filings" section of NYCB's website, https://ir.mynycb.com, under the heading "Financial Information," and in Flagstar's Annual Report on Form 10-K for the year ended December 31, 2021 and in Flagstar's other filings with SEC, which are available at http://www.sec.gov and in the "Documents" section of Flagstar's website, https://investors.flagstar.com.
Flagstar Bancorp, Inc. | |||||
Consolidated Statements of Financial Condition | |||||
(Dollars in millions) | |||||
(Unaudited) | |||||
December 31, 2021 | September 30, 2021 | December 31, 2020 | |||
Assets | |||||
Cash | $ 277 | $ 103 | $ 251 | ||
Interest-earning deposits | 774 | 46 | 372 | ||
Total cash and cash equivalents | 1,051 | 149 | 623 | ||
Investment securities available-for-sale | 1,804 | 1,802 | 1,944 | ||
Investment securities held-to-maturity | 205 | 236 | 377 | ||
Loans held-for-sale | 5,054 | 6,378 | 7,098 | ||
Loans held-for-investment | 13,408 | 14,268 | 16,227 | ||
Loans with government guarantees | 1,650 | 1,945 | 2,516 | ||
Less: allowance for loan losses | (154) | (171) | (252) | ||
Total loans held-for-investment and loans with government guarantees, net | 14,904 | 16,042 | 18,491 | ||
Mortgage servicing rights | 392 | 340 | 329 | ||
Federal Home Loan Bank stock | 377 | 377 | 377 | ||
Premises and equipment, net | 360 | 370 | 392 | ||
Goodwill and intangible assets | 147 | 149 | 157 | ||
Other assets | 1,189 | 1,199 | 1,250 | ||
Total assets | $ 25,483 | $ 27,042 | $ 31,038 | ||
Liabilities and Stockholders' Equity | |||||
Noninterest-bearing deposits | $ 7,088 | $ 8,108 | $ 9,458 | ||
Interest-bearing deposits | 10,921 | 11,228 | 10,515 | ||
Total deposits | 18,009 | 19,336 | 19,973 | ||
Short-term Federal Home Loan Bank advances and other | 1,880 | 1,870 | 3,900 | ||
Long-term Federal Home Loan Bank advances | 1,400 | 1,400 | 1,200 | ||
Other long-term debt | 396 | 396 | 641 | ||
Loan with government guarantee repurchase options | 200 | 163 | 1,851 | ||
Other liabilities | 880 | 1,232 | 1,272 | ||
Total liabilities | 22,765 | 24,397 | 28,837 | ||
Stockholders' Equity | |||||
Common stock | 1 | 1 | 1 | ||
Additional paid in capital | 1,355 | 1,362 | 1,346 | ||
Accumulated other comprehensive income | 35 | 38 | 47 | ||
Retained earnings | 1,327 | 1,244 | 807 | ||
Total stockholders' equity | 2,718 | 2,645 | 2,201 | ||
Total liabilities and stockholders' equity | $ 25,483 | $ 27,042 | $ 31,038 | ||
Flagstar Bancorp, Inc. | |||||||||||
Condensed Consolidated Statements of Operations | |||||||||||
(Dollars in millions, except per share data) | |||||||||||
(Unaudited) | |||||||||||
Interest Income | |||||||||||
Total interest income | $ 196 | $ 209 | $ 198 | $ 208 | $ 212 | $ (13) | (6) % | $ (16) | (8) % | ||
Total interest expense | 15 | 14 | 15 | 19 | 23 | 1 | 7 % | (8) | (35) % | ||
Net interest income | 181 | 195 | 183 | 189 | 189 | (14) | (7) % | (8) | (4) % | ||
(Benefit) provision for credit losses | (17) | (23) | (44) | (28) | 2 | 6 | (26) % | (19) | N/M | ||
Net interest income after provision for credit losses | 198 | 218 | 227 | 217 | 187 | (20) | (9) % | 11 | 6 % | ||
Noninterest Income | |||||||||||
Net gain on loan sales | 91 | 169 | 168 | 227 | 232 | (78) | (46) % | (141) | (61) % | ||
Loan fees and charges | 29 | 33 | 37 | 42 | 48 | (4) | (12) % | (19) | (40) % | ||
Net return (loss) on the mortgage servicing rights | 19 | 9 | (5) | — | — | 10 | N/M | 19 | N/M | ||
Loan administration income | 36 | 31 | 28 | 27 | 25 | 5 | 16 % | 11 | 44 % | ||
Deposit fees and charges | 8 | 9 | 8 | 8 | 8 | (1) | (11) % | — | — % | ||
Other noninterest income | 19 | 15 | 16 | 20 | 19 | 4 | 27 % | — | — % | ||
Total noninterest income | 202 | 266 | 252 | 324 | 332 | (64) | (24) % | (130) | (39) % | ||
Noninterest Expense | |||||||||||
Compensation and benefits | 137 | 130 | 122 | 144 | 125 | 7 | 5 % | 12 | 10 % | ||
Occupancy and equipment | 47 | 46 | 50 | 46 | 44 | 1 | 2 % | 3 | 7 % | ||
Commissions | 38 | 44 | 51 | 62 | 70 | (6) | (14) % | (32) | (46) % | ||
Loan processing expense | 21 | 22 | 22 | 21 | 24 | (1) | (5) % | (3) | (13) % | ||
Legal and professional expense | 13 | 12 | 11 | 8 | 11 | 1 | 8 % | 2 | 18 % | ||
Federal insurance premiums | 4 | 6 | 4 | 6 | 5 | (2) | (33) % | (1) | (20) % | ||
Intangible asset amortization | 3 | 3 | 3 | 3 | 3 | — | — % | — | — % | ||
Other noninterest expense | 28 | 23 | 26 | 57 | 32 | 5 | 22 % | (4) | (13) % | ||
Total noninterest expense | 291 | 286 | 289 | 347 | 314 | 5 | 2 % | (23) | (7) % | ||
Income before income taxes | 109 | 198 | 190 | 194 | 205 | (89) | (45) % | (96) | (47) % | ||
Provision for income taxes | 24 | 46 | 43 | 45 | 51 | (22) | (48) % | (27) | (53) % | ||
Net income | $ 85 | $ 152 | $ 147 | $ 149 | $ 154 | $ (67) | (44) % | $ (69) | (45) % | ||
Income per share | |||||||||||
Basic | $ 1.62 | $ 2.87 | $ 2.78 | $ 2.83 | $ 2.86 | $ (1.25) | (44) % | $ (1.24) | (43) % | ||
Diluted | $ 1.60 | $ 2.83 | $ 2.74 | $ 2.80 | $ 2.83 | $ (1.23) | (43) % | $ (1.23) | (43) % | ||
Cash dividends declared | $ 0.06 | $ 0.06 | $ 0.06 | $ 0.06 | $ 0.05 | $ — | — % | $ 0.01 | 20 % | ||
N/M - Not meaningful | |||||||||||
Flagstar Bancorp, Inc. | ||||||
Condensed Consolidated Statements of Operations | ||||||
(Dollars in millions, except per share data) | ||||||
(Unaudited) | ||||||
Twelve Months Ended | Change | |||||
December 31, 2021 | December 31, 2020 | Amount | Percent | |||
Interest Income | ||||||
Total interest income | $ 810 | $ 819 | $ (9) | (1) % | ||
Total interest expense | 63 | 134 | (71) | (53) % | ||
Net interest income | 747 | 685 | 62 | 9 % | ||
(Benefit) provision for credit losses | (112) | 149 | (261) | N/M | ||
Net interest income after provision for credit losses | 859 | 536 | 323 | 60 % | ||
Noninterest Income | ||||||
Net gain on loan sales | 655 | 971 | (316) | (33) % | ||
Loan fees and charges | 141 | 150 | (9) | (6) % | ||
Net return on the mortgage servicing rights | 23 | 10 | 13 | N/M | ||
Loan administration income | 121 | 84 | 37 | 44 % | ||
Deposit fees and charges | 34 | 32 | 2 | 6 % | ||
Other noninterest income | 70 | 63 | 7 | 11 % | ||
Total noninterest income | 1,044 | 1,310 | (266) | (20) % | ||
Noninterest Expense | ||||||
Compensation and benefits | 533 | 466 | 67 | 14 % | ||
Occupancy and equipment | 188 | 176 | 12 | 7 % | ||
Commissions | 194 | 232 | (38) | (16) % | ||
Loan processing expense | 86 | 83 | 3 | 4 % | ||
Legal and professional expense | 45 | 31 | 14 | 45 % | ||
Federal insurance premiums | 20 | 24 | (4) | (17) % | ||
Intangible asset amortization | 11 | 13 | (2) | (15) % | ||
Other noninterest expense | 136 | 117 | 19 | 16 % | ||
Total noninterest expense | 1,213 | 1,142 | 71 | 6 % | ||
Income before income taxes | 690 | 704 | (14) | (2) % | ||
Provision for income taxes | 157 | 166 | (9) | (5) % | ||
Net income | $ 533 | $ 538 | $ (5) | (1) % | ||
Income per share | ||||||
Basic | $ 10.10 | $ 9.59 | $ 0.51 | 5 % | ||
Diluted | $ 9.96 | $ 9.52 | $ 0.44 | 5 % | ||
Cash dividends declared | $ 0.24 | $ 0.20 | $ 0.04 | 20 % | ||
N/M - Not meaningful | ||||||
Flagstar Bancorp, Inc. | |||||||||
Summary of Selected Consolidated Financial and Statistical Data | |||||||||
(Dollars in millions, except share data) | |||||||||
(Unaudited) | |||||||||
Three Months Ended | Twelve Months Ended | ||||||||
December 31, 2021 | September 30, 2021 | December 31, 2020 | December 31, 2021 | December 31, 2020 | |||||
Selected Mortgage Statistics (1): | |||||||||
Mortgage rate lock commitments (fallout-adjusted) (2) | $ 8,900 | $ 11,300 | $ 12,000 | $ 44,900 | $ 52,000 | ||||
Mortgage loans closed | $ 10,700 | $ 12,500 | $ 13,100 | $ 49,800 | $ 48,300 | ||||
Mortgage loans sold and securitized | $ 12,100 | $ 12,400 | $ 12,000 | $ 52,100 | $ 46,900 | ||||
Selected Ratios: | |||||||||
Interest rate spread (3) | 2.79 % | 2.84 % | 2.44 % | 2.72 % | 2.40 % | ||||
Net interest margin | 2.96 % | 3.00 % | 2.78 % | 2.92 % | 2.80 % | ||||
Net margin on loans sold and securitized | 0.75 % | 1.36 % | 1.92 % | 1.26 % | 2.06 % | ||||
Return on average assets | 1.28 % | 2.16 % | 2.08 % | 1.89 % | 2.00 % | ||||
Adjusted return on average assets (4) | 1.35 % | 2.21 % | 2.08 % | 2.01 % | 2.00 % | ||||
Return on average common equity | 12.74 % | 23.40 % | 27.58 % | 21.21 % | 26.21 % | ||||
Return on average tangible common equity (5) | 13.79 % | 25.18 % | 30.13 % | 22.94 % | 29.00 % | ||||
Adjusted return on average tangible common equity (4) (5) | 14.90 % | 26.16 % | 30.13 % | 25.25 % | 29.00 % | ||||
Efficiency ratio | 75.9 % | 62.2 % | 60.4 % | 67.7 % | 57.2 % | ||||
Adjusted efficiency ratio (4) | 74.4 % | 61.1 % | 59.1 % | 65.8 % | 56.9 % | ||||
Common equity-to-assets ratio (average for the period) | 10.08 % | 9.24 % | 7.54 % | 8.92 % | 7.63 % | ||||
Average Balances: | |||||||||
Average interest-earning assets | $ 24,291 | $ 25,656 | $ 27,100 | $ 25,591 | $ 24,431 | ||||
Average interest-bearing liabilities | $ 14,093 | $ 15,590 | $ 13,782 | $ 14,834 | $ 14,413 | ||||
Average stockholders' equity | $ 2,692 | $ 2,592 | $ 2,235 | $ 2,514 | $ 2,052 | ||||
(1) | Rounded to nearest hundred million. |
(2) | Fallout-adjusted mortgage rate lock commitments are adjusted by a percentage of mortgage loans in the pipeline that are not expected to close based on previous historical experience and the level of interest rates. |
(3) | Interest rate spread is the difference between rate of interest earned on interest-earning assets and rate of interest paid on interest-bearing liabilities. |
(4) | See Non-GAAP Reconciliation for further information. |
(5) | Excludes goodwill, intangible assets and the associated amortization. See Non-GAAP Reconciliation for further information. |
December 31, 2021 | September 30, 2021 | December 31, 2020 | |||
Selected Statistics: | |||||
Book value per common share | $ 51.09 | $ 50.04 | $ 41.79 | ||
Tangible book value per share (1) | $ 48.33 | $ 47.21 | $ 38.80 | ||
Number of common shares outstanding | 53,197,650 | 52,862,383 | 52,656,067 | ||
Number of FTE employees | 5,395 | 5,461 | 5,214 | ||
Number of bank branches | 158 | 158 | 158 | ||
Ratio of nonperforming assets to total assets (2) | 0.39 % | 0.37 % | 0.21 % | ||
Common equity-to-assets ratio | 10.67 % | 9.78 % | 7.09 % | ||
MSR Key Statistics and Ratios: | |||||
Weighted average service fee (basis points) | 31.5 | 32.1 | 34.3 | ||
Capitalized value of mortgage servicing rights | 1.12 % | 1.08 % | 0.86 % |
(1) | Excludes goodwill and intangibles. See Non-GAAP Reconciliation for further information. |
(2) | Ratio excludes LHFS. |
Average Balances, Yields and Rates | |||||||||||
(Dollars in millions) | |||||||||||
(Unaudited) | |||||||||||
Three Months Ended | |||||||||||
December 31, 2021 | September 30, 2021 | December 31, 2020 | |||||||||
Average Balance | Interest | Annualized Yield/Rate | Average Balance | Interest | Annualized Yield/Rate | Average Balance | Interest | Annualized Yield/Rate | |||
Interest-Earning Assets | |||||||||||
Loans held-for-sale | $ 6,384 | $ 49 | 3.10 % | $ 7,839 | $ 63 | 3.22 % | $ 5,672 | $ 42 | 2.99 % | ||
Loans held-for-investment | |||||||||||
Residential first mortgage | 1,569 | 13 | 3.22 % | 1,706 | 14 | 3.14 % | 2,353 | 19 | 3.23 % | ||
Home equity | 635 | 6 | 3.93 % | 686 | 6 | 3.64 % | 890 | 8 | 3.69 % | ||
Other | 1,229 | 16 | 4.80 % | 1,177 | 14 | 4.76 % | 1,001 | 13 | 5.15 % | ||
Total consumer loans | 3,433 | 35 | 3.92 % | 3,569 | 34 | 3.77 % | 4,244 | 40 | 3.78 % | ||
Commercial real estate | 3,260 | 29 | 3.45 % | 3,238 | 28 | 3.43 % | 3,064 | 27 | 3.40 % | ||
Commercial and industrial | 1,473 | 14 | 3.69 % | 1,341 | 12 | 3.56 % | 1,447 | 13 | 3.55 % | ||
Warehouse lending | 5,148 | 47 | 3.54 % | 5,392 | 52 | 3.76 % | 6,948 | 71 | 3.99 % | ||
Total commercial loans | 9,881 | 90 | 3.53 % | 9,971 | 92 | 3.62 % | 11,459 | 111 | 3.78 % | ||
Total loans held-for-investment | 13,314 | 125 | 3.63 % | 13,540 | 126 | 3.66 % | 15,703 | 151 | 3.78 % | ||
Loans with government guarantees | 1,742 | 11 | 2.62 % | 2,046 | 8 | 1.61 % | 2,478 | 5 | 0.73 % | ||
Investment securities | 2,104 | 11 | 2.09 % | 2,058 | 12 | 2.15 % | 2,493 | 14 | 2.27 % | ||
Interest-earning deposits | 747 | — | 0.15 % | 173 | — | 0.18 % | 754 | — | 0.11 % | ||
Total interest-earning assets | 24,291 | $ 196 | 3.18 % | 25,656 | $ 209 | 3.22 % | 27,100 | $ 212 | 3.09 % | ||
Other assets | 2,408 | 2,391 | 2,537 | ||||||||
Total assets | $ 26,699 | $ 28,047 | $ 29,637 | ||||||||
Interest-Bearing Liabilities | |||||||||||
Retail deposits | |||||||||||
Demand deposits | $ 1,692 | $ — | 0.05 % | $ 1,603 | $ — | 0.05 % | $ 1,842 | $ — | 0.07 % | ||
Savings deposits | 4,211 | 2 | 0.14 % | 4,144 | 2 | 0.14 % | 3,847 | 2 | 0.20 % | ||
Money market deposits | 927 | — | 0.09 % | 840 | — | 0.08 % | 693 | — | 0.07 % | ||
Certificates of deposit | 973 | 1 | 0.44 % | 1,038 | 1 | 0.50 % | 1,415 | 5 | 1.18 % | ||
Total retail deposits | 7,803 | 3 | 0.15 % | 7,625 | 3 | 0.16 % | 7,797 | 7 | 0.33 % | ||
Government deposits | 1,998 | 1 | 0.17 % | 2,148 | 1 | 0.17 % | 1,579 | 1 | 0.26 % | ||
Wholesale deposits and other | 1,238 | 3 | 0.93 % | 1,342 | 3 | 0.99 % | 1,010 | 4 | 1.69 % | ||
Total interest-bearing deposits | 11,039 | 7 | 0.25 % | 11,115 | 7 | 0.26 % | 10,386 | 12 | 0.46 % | ||
Short-term FHLB advances and other | 1,258 | 1 | 0.19 % | 2,736 | 1 | 0.18 % | 1,598 | 1 | 0.20 % | ||
Long-term FHLB advances | 1,400 | 4 | 0.88 % | 1,343 | 3 | 0.92 % | 1,200 | 3 | 1.03 % | ||
Other long-term debt | 396 | 3 | 3.16 % | 396 | 3 | 3.16 % | 598 | 7 | 4.47 % | ||
Total interest-bearing liabilities | 14,093 | 15 | 0.39 % | 15,590 | 14 | 0.38 % | 13,782 | 23 | 0.65 % | ||
Noninterest-bearing deposits | |||||||||||
Retail deposits and other | 2,468 | 2,391 | 2,155 | ||||||||
Custodial deposits (1) | 6,309 | 6,180 | 8,527 | ||||||||
Total noninterest-bearing deposits | 8,777 | 8,571 | 10,682 | ||||||||
Other liabilities | 1,137 | 1,294 | 2,938 | ||||||||
Stockholders' equity | 2,692 | 2,592 | 2,235 | ||||||||
Total liabilities and stockholders' equity | $ 26,699 | $ 28,047 | $ 29,637 | ||||||||
Net interest-earning assets | $ 10,198 | $ 10,066 | $ 13,318 | ||||||||
Net interest income | $ 181 | $ 195 | $ 189 | ||||||||
Interest rate spread (2) | 2.79 % | 2.84 % | 2.44 % | ||||||||
Net interest margin (3) | 2.96 % | 3.00 % | 2.78 % | ||||||||
Ratio of average interest-earning assets to interest-bearing liabilities | 172.4 % | 164.6 % | 196.6 % | ||||||||
Total average deposits | $ 19,816 | $ 19,686 | $ 21,068 | ||||||||
(1) | Approximately 80 percent of custodial deposits from loans subserviced for which LIBOR based fees are recognized as an offset in net loan administration income. |
(2) | Interest rate spread is the difference between rate of interest earned on interest-earning assets and rate of interest paid on interest-bearing liabilities. |
(3) | Net interest margin is net interest income divided by average interest-earning assets. |
Average Balances, Yields and Rates | |||||||
(Dollars in millions) | |||||||
(Unaudited) | |||||||
Twelve Months Ended | |||||||
December 31, 2021 | December 31, 2020 | ||||||
Average Balance | Interest | Annualized Yield/Rate | Average Balance | Interest | Annualized Yield/Rate | ||
Interest-Earning Assets | |||||||
Loans held-for-sale | $ 7,146 | $ 218 | 3.05 % | $ 5,542 | $ 184 | 3.33 % | |
Loans held-for-investment | |||||||
Residential first mortgage | 1,822 | 59 | 3.21 % | 2,704 | 92 | 3.36 % | |
Home equity | 722 | 26 | 3.66 % | 965 | 39 | 4.01 % | |
Other | 1,137 | 55 | 4.79 % | 912 | 49 | 5.38 % | |
Total consumer loans | 3,681 | 140 | 3.79 % | 4,581 | 180 | 3.90 % | |
Commercial real estate | 3,159 | 109 | 3.40 % | 3,030 | 116 | 3.77 % | |
Commercial and industrial | 1,437 | 53 | 3.63 % | 1,692 | 63 | 3.65 % | |
Warehouse lending | 5,583 | 216 | 3.82 % | 4,694 | 190 | 3.98 % | |
Total commercial loans | 10,179 | 378 | 3.66 % | 9,416 | 369 | 3.86 % | |
Total loans held-for-investment | 13,860 | 518 | 3.70 % | 13,997 | 549 | 3.87 % | |
Loans with government guarantees | 2,156 | 28 | 1.29 % | 1,571 | 15 | 1.04 % | |
Investment securities | 2,123 | 46 | 2.16 % | 2,943 | 70 | 2.37 % | |
Interest-earning deposits | 306 | — | 0.15 % | 378 | 1 | 0.33 % | |
Total interest-earning assets | 25,591 | $ 810 | 3.14 % | 24,431 | $ 819 | 3.33 % | |
Other assets | 2,605 | 2,477 | |||||
Total assets | $ 28,196 | $ 26,908 | |||||
Interest-Bearing Liabilities | |||||||
Retail deposits | |||||||
Demand deposits | $ 1,707 | $ 1 | 0.06 % | $ 1,763 | $ 6 | 0.27 % | |
Savings deposits | 4,097 | 6 | 0.14 % | 3,597 | 19 | 0.52 % | |
Money market deposits | 804 | 1 | 0.08 % | 707 | 1 | 0.15 % | |
Certificates of deposit | 1,107 | 6 | 0.65 % | 1,831 | 32 | 1.83 % | |
Total retail deposits | 7,715 | 14 | 0.19 % | 7,898 | 58 | 0.73 % | |
Government deposits | 1,930 | 4 | 0.19 % | 1,301 | 7 | 0.56 % | |
Wholesale deposits and other | 1,196 | 14 | 1.18 % | 821 | 16 | 1.94 % | |
Total interest-bearing deposits | 10,841 | 32 | 0.30 % | 10,020 | 81 | 0.81 % | |
Short-term FHLB advances and other | 2,296 | 4 | 0.18 % | 2,807 | 16 | 0.58 % | |
Long-term FHLB advances | 1,287 | 13 | 0.96 % | 1,066 | 12 | 1.10 % | |
Other long-term debt | 410 | 14 | 3.41 % | 520 | 25 | 4.80 % | |
Total interest-bearing liabilities | 14,834 | 63 | 0.42 % | 14,413 | 134 | 0.93 % | |
Noninterest-bearing deposits | |||||||
Retail deposits and other | 2,347 | 1,799 | |||||
Custodial deposits (1) | 6,465 | 6,725 | |||||
Total noninterest-bearing deposits | 8,812 | 8,524 | |||||
Other liabilities | 2,036 | 1,919 | |||||
Stockholders' equity | 2,514 | 2,052 | |||||
Total liabilities and stockholders' equity | $ 28,196 | $ 26,908 | |||||
Net interest-earning assets | $ 10,757 | $ 10,018 | |||||
Net interest income | $ 747 | $ 685 | |||||
Interest rate spread (2) | 2.72 % | 2.40 % | |||||
Net interest margin (3) | 2.92 % | 2.80 % | |||||
Ratio of average interest-earning assets to interest-bearing liabilities | 172.5 % | 169.5 % | |||||
Total average deposits | $ 19,653 | $ 18,544 | |||||
a. | Approximately 80 percent of custodial deposits are from subserviced loans for which LIBOR based fees are recognized as an offset in net loan administration income. |
b. | Interest rate spread is the difference between rate of interest earned on interest-earning assets and rate of interest paid on interest-bearing liabilities. |
c. | Net interest margin is net interest income divided by average interest-earning assets. |
Earnings Per Share | |||||||||
(Dollars in millions, except share data) | |||||||||
(Unaudited) | |||||||||
Three Months Ended | Twelve Months Ended | ||||||||
December 31, 2021 | September 30, 2021 | December 31, 2020 | December 31, 2021 | December 31, 2020 | |||||
Net income | $ 85 | $ 152 | $ 154 | $ 533 | $ 538 | ||||
Weighted average common shares outstanding | 52,867,138 | 52,862,288 | 53,912,584 | 52,792,931 | 56,094,542 | ||||
Stock-based awards | 710,694 | 797,134 | 431,382 | 726,155 | 411,271 | ||||
Weighted average diluted common shares | 53,577,832 | 53,659,422 | 54,343,966 | 53,519,086 | 56,505,813 | ||||
Basic earnings per common share | $ 1.62 | $ 2.87 | $ 2.86 | $ 10.10 | $ 9.59 | ||||
Stock-based awards | (0.02) | (0.04) | (0.03) | (0.14) | (0.07) | ||||
Diluted earnings per common share | $ 1.60 | $ 2.83 | $ 2.83 | $ 9.96 | $ 9.52 | ||||
Regulatory Capital - Bancorp | ||||||||
(Dollars in millions) | ||||||||
(Unaudited) | ||||||||
December 31, 2021 | September 30, 2021 | December 31, 2020 | ||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||
Tier 1 leverage (to adjusted avg. total assets) | $ 2,798 | 10.54 % | $ 2,709 | 9.72 % | $ 2,270 | 7.71 % | ||
Total adjusted avg. total asset base | $ 26,545 | $ 27,863 | $ 29,444 | |||||
Tier 1 common equity (to risk weighted assets) | $ 2,558 | 13.19 % | $ 2,469 | 11.95 % | $ 2,030 | 9.15 % | ||
Tier 1 capital (to risk weighted assets) | $ 2,798 | 14.43 % | $ 2,709 | 13.11 % | $ 2,270 | 10.23 % | ||
Total capital (to risk weighted assets) | $ 3,080 | 15.88 % | $ 3,006 | 14.55 % | $ 2,638 | 11.89 % | ||
Risk-weighted asset base | $ 19,397 | $ 20,664 | $ 22,190 | |||||
Regulatory Capital - Bank | ||||||||
(Dollars in millions) | ||||||||
(Unaudited) | ||||||||
December 31, 2021 | September 30, 2021 | December 31, 2020 | ||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||
Tier 1 leverage (to adjusted avg. total assets) | $ 2,706 | 10.21 % | $ 2,619 | 9.40 % | $ 2,390 | 8.12 % | ||
Total adjusted avg. total asset base | $ 26,502 | $ 27,851 | $ 29,437 | |||||
Tier 1 common equity (to risk weighted assets) | $ 2,706 | 13.96 % | $ 2,619 | 12.71 % | $ 2,390 | 10.77 % | ||
Tier 1 capital (to risk weighted assets) | $ 2,706 | 13.96 % | $ 2,619 | 12.71 % | $ 2,390 | 10.77 % | ||
Total capital (to risk weighted assets) | $ 2,839 | 14.65 % | $ 2,766 | 13.42 % | $ 2,608 | 11.75 % | ||
Risk-weighted asset base | $ 19,383 | $ 20,609 | $ 22,194 | |||||
Loans Serviced | ||||||||
(Dollars in millions) | ||||||||
(Unaudited) | ||||||||
December 31, 2021 | September 30, 2021 | December 31, 2020 | ||||||
Unpaid Principal Balance (1) | Number of accounts | Unpaid Principal Balance (1) | Number of accounts | Unpaid Principal Balance (1) | Number of accounts | |||
Subserviced for others (2) | $ 246,858 | 1,032,923 | $ 230,045 | 1,007,557 | $ 178,606 | 867,799 | ||
Serviced for others (3) | 35,074 | 137,243 | 31,354 | 124,665 | 38,026 | 151,081 | ||
Serviced for own loan portfolio (4) | 8,793 | 63,426 | 10,410 | 70,738 | 10,079 | 66,519 | ||
Total loans serviced | $ 290,725 | 1,233,592 | $ 271,809 | 1,202,960 | $ 226,711 | 1,085,399 | ||
(1) | UPB, net of write downs, does not include premiums or discounts. |
(2) | Loans subserviced for a fee for non-Flagstar owned loans or MSRs. Includes temporary short-term subservicing performed as a result of sales of servicing-released MSRs. |
(3) | Loans for which Flagstar owns the MSR. |
(4) | Includes LHFI (residential first mortgage, home equity and other consumer), LHFS (residential first mortgage), loans with government guarantees (residential first mortgage), and repossessed assets. |
Loans Held-for-Investment | ||||||||
(Dollars in millions) | ||||||||
(Unaudited) | ||||||||
December 31, 2021 | September 30, 2021 | December 31, 2020 | ||||||
Consumer loans | ||||||||
Residential first mortgage | $ 1,536 | 11.5 % | $ 1,626 | 11.5 % | $ 2,266 | 14.0 % | ||
Home equity | 613 | 4.6 % | 657 | 4.6 % | 856 | 5.3 % | ||
Other | 1,236 | 9.2 % | 1,203 | 8.3 % | 1,004 | 6.1 % | ||
Total consumer loans | 3,385 | 25.3 % | 3,486 | 24.4 % | 4,126 | 25.4 % | ||
Commercial loans | ||||||||
Commercial real estate | 3,223 | 24.0 % | 3,216 | 22.6 % | 3,061 | 18.9 % | ||
Commercial and industrial | 1,826 | 13.6 % | 1,387 | 9.7 % | 1,382 | 8.5 % | ||
Warehouse lending | 4,974 | 37.1 % | 6,179 | 43.3 % | 7,658 | 47.2 % | ||
Total commercial loans | 10,023 | 74.7 % | 10,782 | 75.6 % | 12,101 | 74.6 % | ||
Total loans held-for-investment | $ 13,408 | 100.0 % | $ 14,268 | 100.0 % | $ 16,227 | 100.0 % | ||
Other Consumer Loans Held-for-Investment | ||||||||
(Dollars in millions) | ||||||||
(Unaudited) | ||||||||
December 31, 2021 | September 30, 2021 | December 31, 2020 | ||||||
Indirect lending | $ 925 | 74.8 % | $ 916 | 76.1 % | $ 713 | 71.0 % | ||
Point of sale | 271 | 22.0 % | 248 | 20.6 % | 211 | 21.0 % | ||
Other | 40 | 3.2 % | 39 | 3.2 % | 80 | 8.0 % | ||
Total other consumer loans | $ 1,236 | 100.0 % | $ 1,203 | 100.0 % | $ 1,004 | 100.0 % | ||
Allowance for Credit Losses | |||||
(Dollars in millions) | |||||
(Unaudited) | |||||
December 31, 2021 | September 30, 2021 | December 31, 2020 | |||
Residential first mortgage | $ 40 | $ 43 | $ 49 | ||
Home equity | 14 | 15 | 25 | ||
Other | 36 | 32 | 39 | ||
Total consumer loans | 90 | 90 | 113 | ||
Commercial real estate | 28 | 35 | 84 | ||
Commercial and industrial | 32 | 43 | 51 | ||
Warehouse lending | 4 | 3 | 4 | ||
Total commercial loans | 64 | 81 | 139 | ||
Allowance for loan losses | 154 | 171 | 252 | ||
Reserve for unfunded commitments | 16 | 19 | 28 | ||
Allowance for credit losses | $ 170 | $ 190 | $ 280 | ||
Allowance for Credit Losses | ||||||||
(Dollars in millions) | ||||||||
(Unaudited) | ||||||||
Three Months Ended December 31, 2021 | ||||||||
Residential First Mortgage | Home Equity | Other Consumer | Commercial Real Estate | Commercial and Industrial | Warehouse Lending | Total LHFI Portfolio (1) | Unfunded Commitments | |
Beginning balance | $ 43 | $ 15 | $ 32 | $ 35 | $ 43 | $ 3 | $ 171 | $ 19 |
Provision (benefit) for credit losses: | ||||||||
Loan volume | (1) | — | 1 | — | 3 | — | 3 | (3) |
Economic forecast (2) | (1) | (1) | 4 | (4) | (4) | — | (6) | — |
Credit (3) | 1 | 1 | — | (2) | (2) | 1 | (1) | — |
Qualitative factor adjustments | (2) | (1) | (1) | (1) | (8) | — | (13) | — |
Charge-offs | (1) | — | (1) | — | (2) | — | (4) | — |
Recoveries | — | 1 | — | — | — | — | 1 | — |
Provision for net charge-offs | 1 | (1) | 1 | — | 2 | — | 3 | — |
Ending allowance balance | $ 40 | $ 14 | $ 36 | $ 28 | $ 32 | $ 4 | $ 154 | $ 16 |
(1) | Excludes loans carried under the fair value option. |
(2) | Includes changes in the lifetime loss rate based on current economic forecasts as compared to forecasts used in the prior quarter. |
(3) | Includes changes in the probability of default and severity of default based on current borrower and guarantor characteristics, as well as individually evaluated reserves. |
Allowance for Credit Losses | ||||||||
(Dollars in millions) | ||||||||
(Unaudited) | ||||||||
Twelve Months Ended December 31, 2021 | ||||||||
Residential First Mortgage | Home Equity | Other Consumer | Commercial Real Estate | Commercial and Industrial | Warehouse Lending | Total LHFI Portfolio (1) | Unfunded Commitments | |
Beginning balance | $ 49 | $ 25 | $ 39 | $ 84 | $ 51 | $ 4 | $ 252 | $ 28 |
Provision (benefit) for credit losses: | ||||||||
Loan volume | 1 | (3) | 6 | 4 | 4 | (1) | 11 | (12) |
Economic forecast (2) | (7) | (5) | 3 | (9) | (17) | — | (35) | — |
Credit (3) | 6 | 4 | 1 | (35) | 14 | 1 | (9) | — |
Qualitative factor adjustments | (9) | (7) | (13) | (16) | (20) | — | (65) | — |
Charge-offs | (5) | (1) | (4) | — | (9) | — | (19) | — |
Recoveries | 2 | 2 | 2 | — | 16 | — | 22 | — |
Provision for net charge-offs | 3 | (1) | 2 | — | (7) | — | (3) | — |
Ending allowance balance | $ 40 | $ 14 | $ 36 | $ 28 | $ 32 | $ 4 | $ 154 | $ 16 |
(1) | Excludes loans carried under the fair value option. |
(2) | Includes changes in the lifetime loss rate based on current economic forecasts as compared to forecasts used in the prior quarter. |
(3) | Includes changes in the probability of default and severity of default based on current borrower and guarantor characteristics, as well as individually evaluated reserves. |
Nonperforming Loans and Assets | |||||
(Dollars in millions) | |||||
(Unaudited) | |||||
December 31, 2021 | September 30, 2021 | December 31, 2020 | |||
Nonperforming LHFI | $ 81 | $ 82 | $ 46 | ||
Nonperforming TDRs | 8 | 5 | 4 | ||
Nonperforming TDRs at inception but performing for less than six months | 5 | 9 | 6 | ||
Total nonperforming LHFI and TDRs (1) | 94 | 96 | 56 | ||
Other nonperforming assets, net | 6 | 6 | 8 | ||
LHFS | 17 | 10 | 9 | ||
Total nonperforming assets | $ 117 | $ 112 | $ 73 | ||
Ratio of nonperforming assets to total assets (2) | 0.39 % | 0.37 % | 0.21 % | ||
Ratio of nonperforming LHFI and TDRs to LHFI | 0.70 % | 0.66 % | 0.34 % | ||
Ratio of nonperforming assets to LHFI and repossessed assets (2) | 0.74 % | 0.70 % | 0.40 % | ||
(1) | Includes less than 90 day past due performing loans placed on nonaccrual. Interest is not being accrued on these loans. |
(2) | Ratio excludes nonperforming LHFS. |
Asset Quality - Loans Held-for-Investment | |||||||||
(Dollars in millions) | |||||||||
(Unaudited) | |||||||||
30-59 Days Past Due | 60-89 Days Past Due | Greater than 90 days (1) | Total Past Due | Total LHFI | |||||
December 31, 2021 | |||||||||
Consumer loans (2) | $ 26 | $ 36 | $ 62 | $ 124 | $ 3,385 | ||||
Commercial loans | — | — | 32 | 32 | 10,023 | ||||
Total loans | $ 26 | $ 36 | $ 94 | $ 156 | $ 13,408 | ||||
September 30, 2021 | |||||||||
Consumer loans | $ 12 | $ 2 | $ 58 | $ 72 | $ 3,486 | ||||
Commercial loans | — | — | 35 | 35 | 10,782 | ||||
Total loans | $ 12 | $ 2 | $ 93 | $ 107 | $ 14,268 | ||||
December 31, 2020 | |||||||||
Consumer loans | $ 9 | $ 6 | $ 38 | $ 53 | $ 4,126 | ||||
Commercial loans | 21 | — | 18 | 39 | 12,101 | ||||
Total loans | $ 30 | $ 6 | $ 56 | $ 92 | $ 16,227 | ||||
(1) | Includes performing nonaccrual loans that are less than 90 days delinquent and for which interest cannot be accrued. |
(2) | Includes $43 million in first residential mortgage loans, or 69 percent of consumer loans in the 30-89 days past due categories, that have recently exited forbearance. These borrowers have not yet selected a forbearance exit plan. The average LTV of these loans is approximately 75 percent. |
Troubled Debt Restructurings | |||||
(Dollars in millions) | |||||
(Unaudited) | |||||
TDRs | |||||
Performing | Nonperforming | Total | |||
December 31, 2021 | |||||
Consumer loans | $ 22 | $ 12 | $ 34 | ||
Commercial loans | — | — | — | ||
Total TDR loans | $ 22 | $ 12 | $ 34 | ||
September 30, 2021 | |||||
Consumer loans | $ 34 | $ 12 | $ 46 | ||
Commercial loans | — | 2 | 2 | ||
Total TDR loans | $ 34 | $ 14 | $ 48 | ||
December 31, 2020 | |||||
Consumer loans | $ 31 | $ 10 | $ 41 | ||
Commercial loans | 5 | — | 5 | ||
Total TDR loans | $ 36 | $ 10 | $ 46 | ||
Non-GAAP Reconciliation | |||||||||
(Unaudited) | |||||||||
In addition to analyzing the Company's results on a reported basis, management reviews the Company's results and the results on an adjusted basis. The non-GAAP measures presented in the tables below reflect the adjustments of the reported U.S.GAAP results for significant items that management does not believe are reflective of the Company's current and ongoing operations. The DOJ benefit and loans with government guarantees that have not been repurchased and don't accrue interest are not reflective of our ongoing operations and, therefore, have been excluded from our U.S. GAAP results. The Company believes that tangible book value per share, tangible common equity to assets ratio, adjusted return on average tangible common equity, adjusted return on average assets, adjusted HFI loan-to-deposit ratio, adjusted noninterest expense, adjusted income before income taxes, adjusted provision for income taxes, adjusted net income, adjusted basic earnings per share, adjusted diluted earnings per share, adjusted net interest margin and adjusted efficiency ratio provide a meaningful representation of its operating performance on an ongoing basis. | |||||||||
The following tables provide a reconciliation of non-GAAP financial measures. | |||||||||
Tangible book value per share and tangible common equity to assets ratio. | |||||||||
December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | |||||
(Dollars in millions, except share data) | |||||||||
Total stockholders' equity | $ 2,718 | $ 2,645 | $ 2,498 | $ 2,358 | $ 2,201 | ||||
Less: Goodwill and intangible assets | 147 | 149 | 152 | 155 | 157 | ||||
Tangible book value | $ 2,571 | $ 2,496 | $ 2,346 | $ 2,203 | $ 2,044 | ||||
Number of common shares outstanding | 53,197,650 | 52,862,383 | 52,862,264 | 52,752,600 | 52,656,067 | ||||
Tangible book value per share | $ 48.33 | $ 47.21 | $ 44.38 | $ 41.77 | $ 38.80 | ||||
Total assets | $ 25,483 | $ 27,042 | $ 27,065 | $ 29,449 | $ 31,038 | ||||
Tangible common equity to assets ratio | 10.09 % | 9.23 % | 8.67 % | 7.48 % | 6.58 % | ||||
Adjusted return on average tangible common equity and adjusted return on average assets. |
Three Months Ended | Twelve Months Ended | ||||||||
December 31, 2021 | September 30, 2021 | December 31, 2020 | December 31, 2021 | December 31, 2020 | |||||
(Dollars in millions) | |||||||||
Net income | $ 85 | $ 152 | $ 154 | $ 533 | $ 538 | ||||
Add: Intangible asset amortization, net of tax | 2 | 2 | 2 | 8 | 10 | ||||
Tangible net income | $ 87 | $ 154 | $ 156 | $ 541 | $ 548 | ||||
Total average equity | $ 2,692 | $ 2,592 | $ 2,235 | $ 2,514 | $ 2,052 | ||||
Less: Average goodwill and intangible assets | 148 | 151 | 159 | 152 | 164 | ||||
Total tangible average equity | $ 2,544 | $ 2,441 | $ 2,076 | $ 2,362 | $ 1,888 | ||||
Return on average tangible common equity | 13.79 % | 25.18 % | 30.13 % | 22.94 % | 29.00 % | ||||
Adjustment to remove DOJ settlement expense | — % | — % | — % | 1.82 % | — % | ||||
Adjustment for former CEO SERP agreement | — % | — % | — % | (0.52) % | — % | ||||
Adjustment for merger costs | 1.11 % | 0.98 % | — % | 1.01 % | — % | ||||
Adjusted return on average tangible common equity | 14.90 % | 26.16 % | 30.13 % | 25.25 % | 29.00 % | ||||
Return on average assets | 1.28 % | 2.16 % | 2.08 % | 1.89 % | 2.00 % | ||||
Adjustment to remove DOJ | — % | — % | — % | 0.10 % | — % | ||||
Adjustment for former CEO SERP settlement agreement | — % | — % | — % | (0.03) % | — % | ||||
Adjustment for merger costs | 0.07 % | 0.05 % | — % | 0.05 % | — % | ||||
Adjusted return on average assets | 1.35 % | 2.21 % | 2.08 % | 2.01 % | 2.00 % | ||||
Adjusted HFI loan-to-deposit ratio. |
December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | |||||
(Dollars in millions) | |||||||||
Average LHFI | $ 13,314 | $ 13,540 | $ 13,688 | $ 14,915 | $ 15,703 | ||||
Less: Average warehouse loans | 5,148 | 5,392 | 5,410 | 6,395 | 6,948 | ||||
Adjusted average LHFI | $ 8,166 | $ 8,148 | $ 8,278 | $ 8,520 | $ 8,755 | ||||
Average deposits | $ 19,816 | $ 19,686 | $ 19,070 | $ 20,043 | $ 21,068 | ||||
Less: Average custodial deposits | 6,309 | 6,180 | 6,188 | 7,194 | 8,527 | ||||
Adjusted average deposits | $ 13,507 | $ 13,506 | $ 12,882 | $ 12,849 | $ 12,541 | ||||
HFI loan-to-deposit ratio | 67.2 % | 68.8 % | 71.8 % | 74.4 % | 74.5 % | ||||
Adjusted HFI loan-to-deposit ratio | 60.5 % | 60.3 % | 64.3 % | 66.3 % | 69.8 % | ||||
Adjusted noninterest expense, income before income taxes, provision for income taxes, net income, basic earnings per share, diluted earnings per share, and efficiency ratio. |
Three Months Ended | Twelve Months Ended | ||||||
December 31, 2021 | September 30, 2021 | June 30, 2021 | December 31, 2021 | ||||
(Dollar in millions) | |||||||
Noninterest expense | $ 291 | $ 286 | $ 289 | $ 1,213 | |||
Adjustment to remove DOJ settlement expense | — | — | — | 35 | |||
Adjustment for former CEO SERP agreement | — | — | (10) | (10) | |||
Adjustment for merger costs | 6 | 5 | 9 | 20 | |||
Adjusted noninterest expense | $ 285 | $ 281 | $ 290 | $ 1,168 | |||
Income before income taxes | $ 109 | $ 198 | $ 190 | $ 690 | |||
Adjustment to remove DOJ settlement expense | — | — | — | 35 | |||
Adjustment for former CEO SERP agreement | — | — | (10) | (10) | |||
Adjustment for merger costs | 6 | 5 | 9 | 20 | |||
Adjusted income before income taxes | $ 115 | $ 203 | $ 189 | $ 735 | |||
Provision for income taxes | $ 24 | $ 46 | $ 43 | $ 157 | |||
Adjustment to remove DOJ settlement expense | — | — | — | (8) | |||
Adjustment for former CEO SERP agreement | — | — | 2 | 2 | |||
Adjustment for merger costs | (1) | (1) | (2) | (4) | |||
Adjusted provision for income taxes | $ 25 | $ 47 | $ 43 | $ 167 | |||
Net income | $ 85 | $ 152 | $ 147 | $ 533 | |||
Adjusted net income | $ 90 | $ 156 | $ 146 | $ 568 | |||
Weighted average common shares outstanding | 52,867,138 | 52,862,288 | 52,763,868 | 52,792,931 | |||
Weighted average diluted common shares | 53,577,832 | 53,659,422 | 53,536,669 | 53,519,086 | |||
Adjusted basic earnings per share | $ 1.71 | $ 2.94 | $ 2.78 | $ 10.75 | |||
Adjusted diluted earnings per share | $ 1.69 | $ 2.90 | $ 2.74 | $ 10.60 | |||
Efficiency ratio | 75.9 % | 62.2 % | 66.6 % | 67.7 % | |||
Adjustment to remove DOJ settlement expense | — % | — % | — % | (1.4) % | |||
Adjustment for former CEO SERP agreement | — % | — % | 1.6 % | 0.6 % | |||
Adjustment for merger costs | (1.5) % | (1.1) % | (1.4) % | (1.1) % | |||
Adjusted efficiency ratio | 74.4 % | 61.1 % | 66.8 % | 65.8 % | |||
Adjusted net interest margin |
Three Months Ended | |||||||||
December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | |||||
Average interest earning assets | $ 24,291 | $ 25,656 | $ 25,269 | $ 27,178 | $ 27,100 | ||||
Net interest margin | 2.96 % | 3.00 % | 2.90 % | 2.82 % | 2.78 % | ||||
Adjustment to LGG loans available for repurchase | 0.02 % | 0.04 % | 0.16 % | 0.20 % | 0.20 % | ||||
Adjusted net interest margin | 2.98 % | 3.04 % | 3.06 % | 3.02 % | 2.98 % | ||||
For more information, contact:
Kenneth Schellenberg
[email protected]
(248) 312-5741
View original content:https://www.prnewswire.com/news-releases/flagstar-bancorp-reports-fourth-quarter-2021-net-income-of-85-million-or-1-60-per-diluted-share-301468342.html
SOURCE Flagstar Bancorp, Inc.