23.01.2018 12:30:00

Flagstar Reports Fourth Quarter 2017 Financial Results and Announces Regulatory Approval to Acquire Eight Branches in Southern California

TROY, Mich., Jan. 23, 2018 /PRNewswire/ --

Key Highlights - Fourth Quarter 2017

  • Net loss of $45 million, or $0.79 per diluted share, on non-cash charge from new tax legislation.
  • Adjusted net income of $35 million, or $0.60 per diluted share.
  • Net interest income grew $4 million, or 4 percent, from third quarter 2017, led by higher earning assets.
  • Average commercial loans up $344 million, or 9 percent, from last quarter.
  • Net gain on loan sales rose to $79 million, driven by an improved gain on sale margin.
  • Asset quality strong with a high allowance coverage ratio.
  • Strong capital position with Tier 1 leverage at 8.51 percent.

Flagstar Bank logo (PRNewsfoto/Flagstar Bank)

Flagstar Bancorp, Inc. (NYSE: FBC), the holding company for Flagstar Bank, FSB, today reported a fourth quarter 2017 net loss of $45 million, or $0.79 per diluted share, and adjusted net income of $35 million, or $0.60 per diluted share, after adjusting for a non-cash charge to the provision for income taxes of $80 million, or $1.37 per diluted share. As previously announced, the charge resulted from the revaluation of the Company's net deferred tax asset under the new Tax Cuts and Jobs Act. The Company reported net income of $40 million, or $0.70 per diluted share, in the third quarter 2017, and $28 million, or $0.49 per diluted share, in the fourth quarter 2016.

"A key take-away from the quarter was the durability of our earnings," said Alessandro DiNello, president and chief executive officer of Flagstar Bancorp, Inc. "The continued growth of our banking and servicing businesses has reduced the impact of the swings in the origination business on our earnings, thus producing more predictable and consistent results.

"All three of our business lines strengthened during the quarter. Our community bank drove a 9 percent increase in commercial loans, which helped fuel earning asset growth of $642 million -- a 4 percent gain. Our mortgage acquisitions earlier in 2017 continued to pay dividends, producing a 14 percent increase in closings and a 42 percent increase in locks over the same quarter last year in the face of a smaller market. And our third key business line, servicing, continued to gain scale and now has a book of business that exceeds 440,000 accounts."

"Finally, I am pleased to announce that we have received approval from the Office of the Comptroller of the Currency to acquire eight Desert Community Bank branches from East West Bank. With this franchise, we acquire $600 million in deposits and $70 million in loan relationships. We are looking forward to welcoming the Desert Community Bank branch team to Flagstar by the end of the quarter."

Full year 2017 net income was $63 million, or $1.09 per diluted share, as compared to full year 2016 net income of $171 million, or $2.66 per diluted share. Excluding the tax charge in the fourth quarter 2017, the Company had adjusted 2017 net income of $143 million, or $2.47 per diluted share, as compared to adjusted 2016 net income of $155 million, or $2.38 per diluted share. On an adjusted basis, the Company realized a 4 percent increase in diluted earnings per share for the full year 2017.

Fourth Quarter 2017 Highlights:

Income Statement Highlights






Three Months Ended


December 31,

September 30,

June 30,

March 31,

December 31,


2017

2017

2017

2017

2016


(Dollars in millions)

Net interest income

$

107


$

103


$

97


$

83


$

87


Provision (benefit) for loan losses

2


2


(1)


3


1


Noninterest income

124


130


116


100


98


Noninterest expense

178


171


154


140


142


Income before income taxes

51


60


60


40


42


Provision for income taxes (1)

96


20


19


13


14


Net income (loss)

$

(45)


$

40


$

41


$

27


$

28








Income (loss) per share:






Basic

$

(0.79)


$

0.71


$

0.72


$

0.47


$

0.50


Diluted

$

(0.79)


$

0.70


$

0.71


$

0.46


$

0.49


















(1)

For the three months ended December 31, 2017 includes an $80 million non-cash charge to the provision for income taxes resulting from the revaluation of the Company's net deferred tax asset (DTA) at a lower statutory rate as a result of the Tax Cuts and Jobs Act. 

 

 

Key Ratios








Three Months Ended

Change (bps)


December 31,

September 30,  

June 30,

March 31,  

December 31,




2017

2017

2017

2017

2016

Seq

Yr/Yr

Net interest margin

2.76

%

2.78

%

2.77

%

2.67

%

2.67

%

(2)

9

Return on average assets

(1.1)

%

1.0

%

1.0

%

0.8

%

0.8

%

N/M

N/M

Return on average equity

(12.1)

%

11.1

%

11.6

%

7.9

%

8.6

%

N/M

N/M

Return on average common
equity

(12.1)

%

11.1

%

11.6

%

7.9

%

8.6

%

N/M

N/M

Efficiency ratio

77.1

%

73.5

%

72.0

%

76.8

%

76.7

%

360

40

N/M - Not meaningful


 

 

Balance Sheet Highlights








Three Months Ended

% Change


December 31,

September 30,

June 30,

March 31,

December 31,




2017

2017

2017

2017

2016

Seq

Yr/Yr


(Dollars in millions)



Average Balance Sheet Data








Average interest-earning assets

$

15,379


$

14,737


$

14,020


$

12,343


$

12,817


4

%

20

%

Average loans held-for-sale
(LHFS)

4,537


4,476


4,269


3,286


3,321


1

%

37

%

Average loans held-for-
investment (LHFI)

7,295


6,803


6,224


5,639


6,163


7

%

18

%

Average total deposits

9,084


9,005


8,739


8,795


9,233


1

%

(2)

%

Net Interest Income

Net interest income rose $4 million, or 4 percent, to $107 million for the fourth quarter 2017, as compared to $103 million for the third quarter 2017. The results reflected a 4 percent increase in average earning assets, led by continued solid growth in commercial loans. The net interest margin decreased 2 basis points to 2.76 percent for the fourth quarter 2017, as compared to the third quarter 2017, on continued deposit price discipline.

Loans held-for-investment averaged $7.3 billion for the fourth quarter 2017, an increase of $492 million, or 7 percent, from the prior quarter. During the fourth quarter 2017, average commercial loans rose 9 percent with average commercial real estate loans increasing $220 million, or 13 percent, average commercial and industrial loans increasing $63 million, or 6 percent, and average warehouse loans increasing $61 million, or 6 percent.

Average total deposits were $9.1 billion in the fourth quarter 2017, increasing $79 million, or 1 percent from the third quarter 2017. The increase was led by higher company-controlled and government deposits. Average retail deposits were unchanged at $6.5 billion as higher retail certificates of deposit (up $215 million, or 18 percent) offset a decline in retail savings deposits (down $217 million, or 6 percent).

Provision (Benefit) for Loan Losses

The provision for loan losses totaled $2 million for the fourth quarter 2017, unchanged from the third quarter 2017. The low level of provision expense reflected continued strong asset quality and largely matched net charge-offs in the quarter.

Noninterest Income

Noninterest income fell $6 million, or 5 percent, to $124 million in the fourth quarter of 2017, as compared to $130 million for the third quarter 2017. The decrease was primarily due to a net loss on the mortgage servicing rights, partially offset by an increase in net gain on loan sales.

Fourth quarter 2017 net gain on loan sales increased to $79 million, as compared to $75 million in the third quarter 2017. The increase from the prior quarter reflected an improved gain on sale margin. The net gain on loan sale margin increased 7 basis points to 0.91 percent for the fourth quarter 2017, as compared to 0.84 percent for the third quarter 2017. Fallout-adjusted locks fell 3 percent to $8.6 billion primarily due to anticipated seasonal factors, partially offset by stronger correspondent volume. Full year 2017 fallout-adjusted locks rose a strong 42 percent, boosted by the acquisition of Opes and Stearns.

Mortgage Metrics








Three Months Ended

Change (% / bps)


December 31,

September 30,

June 30,

March 31,

December 31,




2017

2017

2017

2017

2016

Seq

Yr/Yr



(Dollars in millions)



Mortgage rate lock commitments (fallout-
adjusted) (1)

$

8,631


$

8,898


$

9,002


$

5,996


$

6,091


(3)

%

42

%

Net margin on mortgage rate lock
commitments (fallout-adjusted) (1) (2)

0.91

%

0.84

%

0.73

%

0.80

%

0.93

%

7


(2)


Net gain on loan sales

$

79


75


$

66


$

48


$

57


5

%

39

%

Net (loss) return on the mortgage servicing
rights (MSR)

$

(4)


$

6


$

6


$

14


$

(5)


N/M


(20)

%

Gain on loan sales + net (loss) return on
the MSR

$

75


$

81


$

72


$

62


$

52


(7)

%

44

%









Residential loans serviced (number of
accounts - 000's) (3)

442


415


402


393


383


7

%

15

%

Capitalized value of mortgage servicing
rights

1.16

%

1.15

%

1.14

%

1.10

%

1.07

%

1


9


N/M - Not meaningful









(1)

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.

(2)

Gain on sale margin is based on net gain on loan sales (excludes net gain on loan sales of $1 million from loans transferred from HFI in three months ended December 31, 2017) to fallout-adjusted mortgage rate lock commitments.

(3)

Includes loans serviced for own loan portfolio, serviced for others, and subserviced for others.

Net return on the mortgage servicing rights (including the impact of hedges) was a net loss of $4 million for the fourth quarter 2017, as compared to a net gain of $6 million for the third quarter 2017. The decrease from the prior quarter largely reflected a $4 million decrease in fair value driven by model changes as well as a $3 million charge associated with pending MSR sales with a fair value of $98 million expected to close in the first quarter 2018. Assuming the Capital Simplification NPR is finalized as proposed, taking this action gives the Company significant flexibility in managing the MSR asset in 2018.

The representation and warranty benefit was $2 million for the fourth quarter 2017, as compared to a $4 million benefit in the third quarter 2017. The representation and warranty reserve was reduced to $15 million at December 31, 2017, from $16 million at September 30, 2017, reflecting continued improvement in risk trends and a repurchase pipeline that was only $3 million at December 31, 2017.

Noninterest Expense

Noninterest expense rose to $178 million for the fourth quarter 2017, as compared to $171 million for the third quarter 2017. During the fourth quarter 2017, compensation and benefits increased $3 million due to incentive compensation. The Company also experienced a $2 million increase in expenses to support the investment in growth initiatives, included in compensation and benefits and other noninterest expense. The Company's efficiency ratio was 77 percent for the fourth quarter 2017, as compared to 74 percent for the third quarter 2017.

Income Taxes

The fourth quarter 2017 provision for income taxes totaled $96 million, including a one-time, non-cash charge of $80 million resulting from new tax legislation, as compared to $20 million in the third quarter 2017. Excluding this charge, the Company's adjusted effective tax rate was 32 percent for the fourth quarter 2017, unchanged from the third quarter 2017.

Asset Quality

Credit Quality Ratios








Three Months Ended

Change (% / bps)


December 31,

September 30,

June 30,

March 31,

December 31,




2017

2017

2017

2017

2016

Seq

Yr/Yr


(Dollars in millions)



Allowance for loan loss to LHFI

1.8

%

2.0

%

2.1

%

2.4

%

2.4

%

(20)


(60)


Allowance for loan loss to LHFI and loans with
government guarantees

1.8

%

1.9

%

2.0

%

2.3

%

2.2

%

(10)


(40)










Charge-offs, net of recoveries

$

2


$

2


$


$

4


$

2



%

Charge-offs associated with loans with
government guarantees

1


1



2


1



%

Charge-offs associated with the sale or transfer of
nonperforming loans and TDRs




1





Charge-offs, net of recoveries, adjusted (1)

$

1


$

1


$


$

1


$

1


$


%









Total nonperforming loans held-for-investment

$

29


$

31


$

30


$

28


$

40


(6)

%

(28)

%

Net charge-offs to LHFI ratio (annualized)

0.11

%

0.08

%

0.04

%

0.27

%

0.13

%

3


(2)


Net charge-off ratio, adjusted (annualized)

0.06

%

0.06

%

0.02

%

0.07

%

0.07

%


(1)


Ratio of nonperforming LHFI to LHFI

0.38

%

0.44

%

0.44

%

0.47

%

0.67

%

(6)


(29)


N/M - Not meaningful





























(1)

Excludes charge-offs associated with loans with government guarantees and charge-offs associated with the sale or transfer of nonperforming loans and TDRs. 

The allowance for loan losses was $140 million at December 31, 2017, unchanged from September 30, 2017. The allowance for loan losses covered 1.8 percent of loans held-for-investment at December 31, 2017, as compared to 2.0 percent of loans held-for-investment at September 30, 2017.

Net charge-offs in the fourth quarter 2017 were $2 million, or 0.11 percent of HFI loans, compared to $2 million, or 0.08 percent of such loans in the prior quarter.

Nonperforming loans held-for-investment were $29 million at December 31, 2017, compared to $31 million at September 30, 2017. The ratio of nonperforming loans to loans held-for-investment was 0.38 percent at December 31, 2017, compared to 0.44 percent at September 30, 2017. At December 31, 2017, consumer loan delinquencies totaled $5 million, or 0.15 percent of consumer loans, unchanged from September 30, 2017.

Capital

Capital Ratios (Bancorp)


Three Months Ended

Change (% / bps)


December 31,

September 30,

June 30,

March 31,

December 31,




2017

2017

2017

2017

2016

Seq

Yr/Yr

Total capital (to RWA)

14.90

%

14.99

%

15.92

%

15.98

%

16.41

%

(9)


(151)


Tier 1 capital (to RWA)

13.63

%

13.72

%

14.65

%

14.70

%

15.12

%

(9)


(149)


Tier 1 leverage (to adjusted avg. total
assets)

8.51

%

8.80

%

9.10

%

9.31

%

8.88

%

(29)


(37)


Mortgage servicing rights to Tier 1
capital

20.1

%

17.3

%

13.1

%

23.1

%

26.7

%

280


(660)


Tangible book value per share

$

24.04


$

25.01


$

24.29


$

23.96


$

23.50


(4)

%

2

%























The Company grew the average balance sheet $712 million in the fourth quarter 2017 while maintaining a robust capital position with regulatory ratios well above current regulatory quantitative guidelines for "well capitalized" institutions. At December 31, 2017, the Company had a Tier 1 leverage ratio of 8.51 percent, as compared to 8.80 percent at September 30, 2017. The decrease in the ratio resulted primarily from balance sheet growth.

On September 27, 2017, the federal banking agencies issued a notice of proposed rulemaking ("NPR") regarding several proposed simplifications of the Basel III capital rules issued in 2013. This Capital Simplification NPR would accelerate capital formation for balance sheet growth. On a pro-forma basis at December 31, 2017, the proposal would have increased the Company's Tier 1 leverage ratio by approximately 70 bps and risk-based capital ratios by approximately 30-35 basis points.

At December 31, 2017, the Company had a common equity-to-assets ratio of 8.27 percent.

Earnings Conference Call

As previously announced, the Company's fourth quarter 2017 earnings call will be held Tuesday, January 23, 2018 at 11 a.m. (ET).

To join the call, please dial (800) 289-0517 toll free or (323) 794-2423 and use passcode 8848543. Please call at least 10 minutes before the conference is scheduled to begin. A replay will be available for five business days by calling (888) 203-1112 toll free or (719) 457-0820 and using passcode 8848543.

The conference call will also be available as a live audiocast on the Investor Relations section of flagstar.com, where it will be archived and available for replay and download. The slide presentation accompanying the conference call will be posted on the site.

About Flagstar

Flagstar Bancorp, Inc. (NYSE: FBC) is a $16.9 billion savings and loan holding company headquartered in Troy, Mich. Flagstar Bank, FSB, provides commercial, small business, and consumer banking services through 99 branches in the state. It also provides home loans through a wholesale network of brokers and correspondents in all 50 states, as well as 89 retail locations in 29 states, representing the combined retail branches of Flagstar and Opes Advisors mortgage division. Flagstar is a leading national originator and servicer of mortgage loans, handling payments and record keeping for $98 billion of home loans representing over 442,000 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 non-GAAP financial measures, such as estimated fully implemented Basel III capital levels and ratios, tangible book value per share, adjusted net income, and adjusted earnings per share. 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 conference call slides, the Form 8-K Current Report related to this news release and in periodic Flagstar reports filed with the U.S. Securities and Exchange Commission. These documents can all be found on the Company's website at flagstar.com.

Forward-Looking Statements

This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on the current beliefs and expectations of Flagstar Bancorp, Inc.'s management and are subject to significant risks and uncertainties. Actual results may differ from those set forth in the forward-looking statements. The Company's actual results could differ materially from those described in the forward-looking statements depending upon the impact of judicial and regulatory interpretations of the just-enacted tax legislation, as well as various other factors as described in periodic Flagstar reports filed with the U.S. Securities and Exchange Commission, which are available on the Company's website (flagstar.com) and on the Securities and Exchange Commission's website (sec.gov). Other than as required under United States securities laws, Flagstar Bancorp does not undertake to update the forward-looking statements to reflect the impact of circumstances or events that may arise after the date of the forward-looking statements.

For more information, contact:                  

David L. Urban
david.urban@flagstar.com
(248) 312-5970

 

Flagstar Bancorp, Inc.

Consolidated Statements of Financial Condition

(Dollars in millions)

(Unaudited)



December 31,


September 30,


December 31,


2017


2017


2016

Assets






Cash

$

122



$

88



$

84


Interest-earning deposits

82



145



74


  Total cash and cash equivalents

204



233



158


Investment securities available-for-sale

1,853



1,637



1,480


Investment securities held-to-maturity

939



977



1,093


Loans held-for-sale

4,321



4,939



3,177


Loans held-for-investment

7,713



7,203



6,065


Loans with government guarantees

271



253



365


Less: allowance for loan losses

(140)



(140)



(142)


  Total loans held-for-investment and loans with government guarantees, net

7,844



7,316



6,288


Mortgage servicing rights

291



246



335


Federal Home Loan Bank stock

303



264



180


Premises and equipment, net

330



314



275


Net deferred tax asset

136



248



286


Other assets

691



706



781


  Total assets

$

16,912



$

16,880



$

14,053


Liabilities and Stockholders' Equity






Noninterest-bearing

$

2,049



$

2,272



$

2,077


Interest-bearing

6,885



6,889



6,723


  Total deposits

8,934



9,161



8,800


Short-term Federal Home Loan Bank advances

4,260



4,065



1,780


Long-term Federal Home Loan Bank advances

1,405



1,300



1,200


Other long-term debt

494



493



493


Representation and warranty reserve

15



16



27


Other liabilities

405



394



417


  Total liabilities

15,513



15,429



12,717


Stockholders' Equity






Common stock

1



1



1


Additional paid in capital

1,512



1,511



1,503


Accumulated other comprehensive loss

(16)



(8)



(7)


Accumulated deficit

(98)



(53)



(161)


  Total stockholders' equity

1,399



1,451



1,336


  Total liabilities and stockholders' equity

$

16,912



$

16,880



$

14,053


 

 

Flagstar Bancorp, Inc.

 Condensed Consolidated Statements of Operations

 (Dollars in millions, except per share data)

(Unaudited)




Fourth Quarter 2017 Compared to:


Three Months Ended


Third Quarter

2017


Fourth Quarter

2016


December 31,

September 30,

June 30,

March 31,

December 31,








2017

2017

2017

2017

2016


Amount

Percent


Amount

Percent

Interest Income












Total interest income

$

148


$

140


$

129


$

110


$

111



$

8


6

%


$

37


33

%

Total interest expense

41


37


32


27


24



4


11

%


17


71

%

  Net interest income

107


103


97


83


87



4


4

%


20


23

%

Provision (benefit) for loan losses

2


2


(1)


3


1




%



1


100

%

  Net interest income after provision

  (benefit) for loan losses

105


101


98


80


86



4


4

%


19


22

%

Noninterest Income












Net gain on loan sales

79


75


66


48


57



4


5

%


22


39

%

Loan fees and charges

24


23


20


15


20



1


4

%


4


20

%

Deposit fees and charges

4


5


5


4


5



(1)


(20)

%


(1)


(20)

%

Loan administration income

5


5


6


5


4




%


1


25

%

Net (loss) return on the mortgage

servicing rights

(4)


6


6


14


(5)



(10)


N/M



1


(20)

%

Representation and warranty benefit

2


4


3


4


7



(2)


(50)

%


(5)


(71)

%

Other noninterest income

14


12


10


10


10



2


17

%


4


40

%

  Total noninterest income

124


130


116


100


98



(6)


(5)

%


26


27

%

Noninterest Expense












Compensation and benefits

80


76


71


72


66



4


5

%


14


21

%

Commissions

23


23


16


10


15




%


8


53

%

Occupancy and equipment

28


28


25


22


21




%


7


33

%

Loan processing expense

16


15


14


12


15



1


7

%


1


7

%

Legal and professional expense

8


7


8


7


9



1


14

%


(1)


(11)

%

Other noninterest expense

23


22


20


17


16



1


5

%


7


44

%

  Total noninterest expense

178


171


154


140


142



7


4

%


36


25

%

Income before income taxes

51


60


60


40


42



(9)


(15)

%


9


21

%

Provision for income taxes

96


20


19


13


14



76


N/M



82


N/M


  Net income (loss)

$

(45)


$

40


$

41


$

27


$

28



$

(85)


N/M



$

(73)


N/M


Income (loss) per share












Basic

$

(0.79)


$

0.71


$

0.72


$

0.47


$

0.50



$

(1.50)


N/M



$

(1.29)


N/M


Diluted

$

(0.79)


$

0.70


$

0.71


$

0.46


$

0.49



$

(1.49)


N/M



$

(1.28)


N/M


N/M   N/M - Not meaningful

 

 

 

Flagstar Bancorp, Inc.

 Condensed Consolidated Statements of Operations

 (Dollars in millions, except per share data)

(Unaudited)






For the Year Ended


Compared to:

Year Ended December 31, 2016


December 31,

December 31,





2017

2016


Amount

Percent

Total interest income

$

527


$

417



$

110


26

%

Total interest expense

137


94



43


46

%

Net interest income

390


323



67


21

%

Provision (benefit) for loan losses

6


(8)



14


N/M


Net interest income after provision (benefit) for loan losses

384


331



53


16

%

Noninterest Income






Net gain on loan sales

268


316



(48)


(15)

%

Loan fees and charges

82


76



6


8

%

Deposit fees and charges

18


22



(4)


(18)

%

Loan administration income

21


18



3


17

%

Net (loss) return on the mortgage servicing rights

22


(26)



48


N/M


Representation and warranty benefit

13


19



(6)


(32)

%

Other noninterest income

46


62



(16)


(26)

%

  Total noninterest income

470


487



(17)


(3)

%

Noninterest Expense






Compensation and benefits

299


269



30


11

%

Commissions

72


55



17


31

%

Occupancy and equipment

103


85



18


21

%

Loan processing expense

57


55



2


4

%

Legal and professional expense

30


29



1


3

%

Other noninterest expense

82


67



15


22

%

  Total noninterest expense

643


560



83


15

%

Income before income taxes

211


258



(47)


(18)

%

Provision for income taxes

148


87



61


70

%

Net income

$

63


$

171



$

(108)


(63)

%

Income per share






  Basic

$

1.11


$

2.71



$

(1.60)


(59)

%

  Diluted

$

1.09


$

2.66



$

(1.57)


(59)

%

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


For the Year Ended


December 31,


September 30,


December 31,


December 31,


December 31,


2017


2017


2016


2017


2016

Selected Mortgage Statistics:










Mortgage loans originated (1)

$

9,749



$

9,572



$

8,561



$

34,408



$

32,417


Mortgage loans sold and securitized

$

10,096



$

8,924



$

8,422



$

32,493



$

32,033


Mortgage rate lock commitments (gross)

$

9,476



$

9,878



$

7,611



$

37,544



$

36,869


Selected Ratios:










Interest rate spread (2)

2.56

%


2.58

%


2.49

%


2.56

%


2.45

%

Net interest margin

2.76

%


2.78

%


2.67

%


2.75

%


2.64

%

Net margin on loans sold and securitized

0.78

%


0.84

%


0.68

%


0.82

%


1.03

%

Return on average assets

(1.05)

%


0.99

%


0.78

%


0.40

%


1.23

%

Return on average equity

(12.07)

%


11.10

%


8.60

%


4.41

%


11.69

%

Return on average common equity

(12.07)

%


11.10

%


8.60

%


4.41

%


13.03

%

Efficiency ratio

77.1

%


73.5

%


76.7

%


74.8

%


69.2

%

Equity-to-assets ratio (average for the period)

8.73

%


8.95

%


9.05

%


9.05

%


10.52

%

Average Balances:










Average common shares outstanding

57,186,367



57,162,025



56,607,933



57,093,868



56,569,307


Average fully diluted shares outstanding

57,186,367



58,186,593



57,824,854



58,178,343



57,597,667


Average interest-earning assets

$

15,379



$

14,737



$

12,817



$

14,130



$

12,164


Average interest-paying liabilities

$

12,939



$

12,297



$

10,222



$

11,848



$

9,757


Average stockholders' equity

$

1,497



$

1,471



$

1,312



$

1,433



$

1,464





December 31, 2017


September 30, 2017


December 31, 2016

Selected Statistics:






Book value per common share

$

24.40



$

25.38



$

23.50


Tangible book value per share

24.04



25.01



23.50


Number of common shares outstanding

57,321,228



57,181,536



56,824,802


Number of FTE employees

3,525



3,495



2,886


Number of bank branches

99



99



99


Ratio of nonperforming assets to total assets

0.22

%


0.24

%


0.39

%

Common equity-to-assets ratio

8.27

%


8.60

%


9.50

%

MSR Key Statistics and Ratios:






Weighted average service fee (basis points)

28.9



28.2



26.7


Capitalized value of mortgage servicing rights

1.16

%


1.15

%


1.07

%

Mortgage servicing rights to Tier 1 capital

20.1

%


17.3

%


26.7

%





(1)

Includes residential first mortgage. 


(2)

Interest rate spread is the difference between the annualized yield earned on average interest-earning assets for the period and the annualized rate of interest paid on

average interest-bearing liabilities for the period.

 

 

Average Balances, Yields and Rates

(Dollars in millions)

(Unaudited)



Three Months Ended


December 31, 2017


September 30, 2017


December 31, 2016


Average


Annualized


Average


Annualized


Average


Annualized


Balance

Interest

Yield/Rate


Balance

Interest

Yield/Rate


Balance

Interest

Yield/Rate

Interest-Earning Assets


Loans held-for-sale

$

4,537


$

46


4.07

%


$

4,476


$

45


3.99

%


$

3,321


$

29


3.55

%

Loans held-for-investment












  Residential first mortgage

2,704


23


3.37

%


2,594


22


3.32

%


2,215


18


3.25

%

  Home equity

524


7


5.11

%


486


6


5.11

%


447


6


4.95

%

  Other

26



4.49

%


26



4.52

%


29



4.47

%

  Total Consumer loans

3,254


30


3.66

%


3,106


28


3.61

%


2,691


24


3.55

%

  Commercial Real Estate

1,866


21


4.48

%


1,646


19


4.43

%


1,209


11


3.60

%

  Commercial and Industrial

1,136


14


4.76

%


1,073


13


4.77

%


721


8


4.49

%

  Warehouse Lending

1,039


13


4.82

%


978


12


4.82

%


1,542


16


4.12

%

  Total Commercial loans

4,041


48


4.65

%


3,697


44


4.63

%


3,472


35


4.06

%

  Total loans held-for-investment

7,295


78


4.21

%


6,803


72


4.16

%


6,163


59


3.84

%

Loans with government guarantees

260


3


3.90

%


264


3


4.58

%


389


4


4.23

%

Investment securities

3,204


21


2.61

%


3,101


20


2.58

%


2,845


18


2.53

%

Interest-earning deposits

83



1.33

%


93



1.23

%


99


1


0.51

%

  Total interest-earning assets

15,379


$

148


3.81

%


14,737


$

140


3.77

%


12,817


$

111


3.46

%

Other assets

1,772





1,702





1,672




  Total assets

$

17,151





$

16,439





$

14,489




Interest-Bearing Liabilities












Retail deposits












  Demand deposits

$

547


$


0.26

%


$

489


$


0.14

%


$

521


$


0.21

%

  Savings deposits

3,621


8


0.77

%


3,838


7


0.76

%


3,840


7


0.77

%

  Money market deposits

231



0.52

%


276



0.57

%


256



0.43

%

  Certificates of deposit

1,397


5


1.32

%


1,182


4


1.19

%


1,079


3


1.05

%

  Total retail deposits

5,796


13


0.84

%


5,785


11


0.78

%


5,696


10


0.75

%

Government deposits












  Demand deposits

204



0.59

%


250



0.43

%


211



0.39

%

  Savings deposits

394


1


0.94

%


362


1


0.71

%


470


1


0.52

%

  Certificates of deposit

376


1


1.05

%


329


1


0.89

%


352


1


0.60

%

  Total government deposits

974


2


0.91

%


941


2


0.70

%


1,033


2


0.52

%

Wholesale deposits and other

45



1.50

%


35



1.49

%




%

  Total interest-bearing deposits

6,815


15


0.86

%


6,761


13


0.78

%


6,729


12


0.72

%

Short-term Federal Home Loan Bank advances

and other

4,329


14


1.25

%


3,809


11


1.17

%


1,427


1


0.50

%

Long-term Federal Home Loan Bank advances

1,301


6


1.93

%


1,234


6


1.99

%


1,573


5


1.24

%

Other long-term debt

494


6


5.12

%


493


7


5.09

%


493


6


4.89

%

  Total interest-bearing liabilities

12,939


41


1.25

%


12,297


37


1.19

%


10,222


24


0.97

%

Noninterest-bearing deposits (1)

2,269





2,244





2,504




Other liabilities

446





427





451




Stockholders' equity

1,497





1,471





1,312




  Total liabilities and stockholders' equity

$

17,151





$

16,439





$

14,489




  Net interest-earning assets

$

2,440





$

2,440





$

2,595




  Net interest income


$

107





$

103





$

87



Interest rate spread (2)



2.56

%




2.58

%




2.49

%

Net interest margin (3)



2.76

%




2.78

%




2.67

%

Ratio of average interest-earning assets to

interest-bearing liabilities



118.9

%




119.9

%




125.4

%

  Total average deposits

$

9,084





$

9,005





$

9,233








(1)

Includes noninterest-bearing company-controlled deposits that arise due to the servicing of loans for others.


(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)



For the Year Ended


December 31, 2017


December 31, 2016


Average


Annualized


Average


Annualized


Balance

Interest

Yield/Rate


Balance

Interest

Yield/Rate

Interest-Earning Assets








Loans held-for-sale

$

4,146


$

165


3.99

%


$

3,134


$

113


3.62

%

Loans held-for-investment








  Residential first mortgage

2,549


85


3.35

%


2,328


74


3.16

%

  Home equity

471


24


5.06

%


475


24


5.17

%

  Other

26


1


4.51

%


29


1


4.73

%

  Total Consumer loans

3,046


110


3.62

%


2,832


99


3.52

%

  Commercial Real Estate

1,579


68


4.25

%


1,004


35


3.46

%

  Commercial and Industrial

981


47


4.73

%


631


27


4.22

%

  Warehouse Lending

890


43


4.73

%


1,346


58


4.22

%

  Total Commercial loans

3,450


158


4.51

%


2,981


120


3.97

%

  Total loans held-for-investment

6,496


268


4.09

%


5,813


219


3.75

%

Loans with government guarantees

290


13


4.30

%


435


16


3.59

%

Investment securities

3,121


80


2.57

%


2,653


68


2.56

%

Interest-earning deposits

77


1


1.15

%


129


1


0.50

%

  Total interest-earning assets

14,130


$

527


3.71

%


12,164


$

417


3.42

%

Other assets

1,716





1,743




  Total assets

$

15,846





$

13,907




Interest-Bearing Liabilities








Retail deposits








  Demand deposits

$

514


$

1


0.19

%


$

489


$

1


0.18

%

  Savings deposits

3,829


29


0.76

%


3,751


29


0.78

%

  Money market deposits

255


1


0.50

%


278


1


0.44

%

  Certificates of deposit

1,187


14


1.18

%


990


10


1.05

%

  Total retail deposits

5,785


45


0.78

%


5,508


41


0.76

%

Government deposits








  Demand deposits

222


1


0.45

%


228


1


0.39

%

  Savings deposits

406


3


0.68

%


442


2


0.52

%

  Certificates of deposit

329


2


0.82

%


382


2


0.40

%

  Total government deposits

957


6


0.67

%


1,052


5


0.45

%

Wholesale deposits and other

23



1.35

%




%

  Total interest-bearing deposits

6,765


51


0.77

%


6,560


46


0.71

%

Short-term Federal Home Loan Bank advances and other

3,356


37


1.09

%


1,249


5


0.44

%

Long-term Federal Home Loan Bank advances

1,234


24


1.92

%


1,584


27


1.72

%

Other long-term debt

493


25


5.08

%


364


16


4.34

%

  Total interest-bearing liabilities

11,848


137


1.15

%


9,757


94


0.97

%

Noninterest-bearing deposits (1)

2,142





2,202




Other liabilities

423





484




Stockholders' equity

1,433





1,464




  Total liabilities and stockholders' equity

$

15,846





$

13,907




  Net interest-earning assets

$

2,282





$

2,407




  Net interest income


$

390





$

323



Interest rate spread (2)



2.56

%




2.45

%

Net interest margin (3)



2.75

%




2.64

%

Ratio of average interest-earning assets to interest-bearing liabilities



119.3

%




124.7

%

  Total average deposits

$

8,907





$

8,762








(1)

Includes noninterest-bearing company-controlled deposits that arise due to the servicing of loans for others.


(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.

 

 

Flagstar Bancorp, Inc.

Earnings Per Share

(Dollars in millions, except share data)

(Unaudited)



Three Months Ended


For the Year Ended


December 31,


September 30,


December 31,


December 31,


December 31,


2017


2017


2016


2017


2016

Net income (loss)

(45)



40



28



63



171


Deferred cumulative preferred stock dividends (1)









(18)


Net income (loss) applicable to common stockholders

$

(45)



$

40



$

28



$

63



$

153


Weighted average shares










Weighted average common shares outstanding

57,186,367



57,162,025



56,607,933



57,093,868



56,569,307


Effect of dilutive securities










May Investor warrants





151,560



12,287



138,314


Stock-based awards (2)



1,024,568



1,065,361



1,072,188



890,046


  Weighted average diluted common shares

57,186,367



58,186,593



57,824,854



58,178,343



57,597,667


Earnings (loss) per common share










Basic earnings (loss) per common share

$

(0.79)



$

0.71



$

0.50



$

1.11



$

2.71


Effect of dilutive securities










May Investor warrants









(0.01)


Stock-based awards (2)



(0.01)



(0.01)



(0.02)



(0.04)


  Diluted earnings (loss) per common share

$

(0.79)



$

0.70



$

0.49



$

1.09



$

2.66






(1)

Under the terms of the Series C Preferred Stock, we elected to defer dividends beginning with the February 2012 dividend. In July 2016, we ended the deferral

and brought current our previously deferred dividends and redeemed the stock.


(2)

Three months ended December 31, 2017, excludes 1.2 million shares, or 2 cents per share, of unvested stock-based awards that are anti-dilutive due to

net loss position.

 

 

Regulatory Capital - Bancorp

(Dollars in millions)

(Unaudited)



December 31, 2017


September 30, 2017


June 30, 2017


December 31, 2016


Amount

Ratio


Amount

Ratio


Amount

Ratio


Amount

Ratio

Tier 1 leverage (to adjusted avg. total assets)

$

1,442


8.51

%


$

1,423


8.80

%


$

1,408


9.10

%


$

1,256


8.88

%

Total adjusted avg. total asset base

$

16,951




$

16,165




$

15,468




$

14,149



Tier 1 common equity (to risk weighted assets)

$

1,216


11.50

%


$

1,208


11.65

%


$

1,196


12.45

%


$

1,084


13.06

%

Tier 1 capital (to risk weighted assets)

$

1,442


13.63

%


$

1,423


13.72

%


$

1,408


14.65

%


$

1,256


15.12

%

Total capital (to risk weighted assets)

$

1,576


14.90

%


$

1,554


14.99

%


$

1,530


15.92

%


$

1,363


16.41

%

Risk-weighted asset base

$

10,579




$

10,371




$

9,610




$

8,305



 

 

Regulatory Capital - Bank

(Dollars in millions)

(Unaudited)










December 31, 2017


September 30, 2017


June 30, 2017


December 31, 2016


Amount

Ratio


Amount

Ratio


Amount

Ratio


Amount

Ratio

Tier 1 leverage (to adjusted avg. total assets)

$

1,531


9.04

%


$

1,519


9.38

%


$

1,590


10.26

%


$

1,491


10.52

%

Total adjusted avg. total asset base

$

16,934




$

16,191




$

15,504




$

14,177



Tier 1 common equity (to risk weighted assets)

$

1,531


14.46

%


$

1,519


14.61

%


$

1,590


16.49

%


$

1,491


17.90

%

Tier 1 capital (to risk weighted assets)

$

1,531


14.46

%


$

1,519


14.61

%


$

1,590


16.49

%


$

1,491


17.90

%

Total capital (to risk weighted assets)

$

1,664


15.72

%


$

1,651


15.88

%


$

1,712


17.75

%


$

1,598


19.18

%

Risk-weighted asset base

$

10,589




$

10,396




$

9,645




$

8,332



 

 

Loan Originations

(Dollars in millions)
(Unaudited)



Three Months Ended


December 31, 2017


September 30, 2017


December 31, 2016

Residential first mortgage

$

9,749


96.1

%


$

9,572


96.4

%


$

8,561


97.2

%

Home equity (1)

111


1.1

%


94


0.9

%


58


0.6

%

  Total consumer loans

9,860


97.2

%


9,666


97.3

%


8,619


97.8

%

Commercial loans (2)

283


2.8

%


265


2.7

%


191


2.2

%

  Total loan originations

$

10,143


100.0

%


$

9,931


100.0

%


$

8,810


100.0

%



For the Year Ended


December 31, 2017


December 31, 2016

Residential first mortgage

$

34,408


95.7

%


$

32,417


97.4

%

Home equity (1)

336


0.9

%


195


0.6

%

  Total consumer loans

34,744


96.6

%


32,612


98.0

%

Commercial loans (2)

1,215


3.4

%


687


2.0

%

  Total loan originations

$

35,959


100.0

%


$

33,299


100.0

%





(1)

Includes second mortgage loans, HELOC loans, and other consumer loans.


(2)

Includes commercial real estate and commercial and industrial loans.

 

 

Residential Loans Serviced

(Dollars in millions)

(Unaudited)



December 31, 2017


September 30, 2017


December 31, 2016


Unpaid



Unpaid



Unpaid



Principal

Number of


Principal

Number of


Principal

Number of


Balance (1)

accounts


Balance (1)

accounts


Balance (1)

accounts

Serviced for own loan portfolio (2)

$

7,013


29,493



$

7,376


31,135



$

5,816


29,244


Serviced for others

25,073


103,137



21,342


87,215



31,207


133,270


Subserviced for others (3)

65,864


309,814



62,351


296,913



43,127


220,075


Total residential loans serviced

$

97,950


442,444



$

91,069


415,263



$

80,150


382,589






(1)

UPB, net of write downs, does not include premiums or discounts.


(2)

Includes loans held-for-investment (residential first mortgage and home equity), loans-held-for-sale (residential first mortgage), loans with government guarantees (residential first mortgage), and repossessed assets.


(3)

Includes temporary short-term subservicing performed as a result of sales of servicing-released mortgage servicing rights. Includes repossessed assets.

 

 

Loans Held-for-Investment

(Dollars in millions)

(Unaudited)



December 31, 2017


September 30, 2017


December 31, 2016

Consumer loans









Residential first mortgage

$

2,754


35.7

%


$

2,665


37.0

%


$

2,327


38.3

%

Home equity

664


8.6

%


496


6.9

%


443


7.3

%

Other

25


0.3

%


26


0.4

%


28


0.5

%

  Total consumer loans

3,443


44.6

%


3,187


44.3

%


2,798


46.1

%

Commercial loans









Commercial real estate

1,932


25.1

%


1,760


24.4

%


1,261


20.8

%

Commercial and industrial

1,196


15.5

%


1,097


15.2

%


769


12.7

%

Warehouse lending

1,142


14.8

%


1,159


16.1

%


1,237


20.4

%

  Total commercial loans

4,270


55.4

%


4,016


55.7

%


3,267


53.9

%

  Total loans held-for-investment

$

7,713


100.0

%


$

7,203


100.0

%


$

6,065


100.0

%

 

 

Allowance for Loan Losses

(Dollars in millions)

(Unaudited)



As of/For the Three Months Ended


December 31,

 2017


September 30,

 2017


December 31,

 2016

Allowance for loan losses






Residential first mortgage

$

47



$

52



$

65


Home equity

22



20



24


Other

1



1



1


  Total consumer loans

70



73



90


Commercial real estate

45



42



28


Commercial and industrial

19



19



17


Warehouse lending

6



6



7


  Total commercial loans

70



67



52


  Total allowance for loan losses

$

140



$

140



$

142


Charge-offs






   Total consumer loans

(3)



(3)



(4)


   Total commercial loans

(1)






  Total charge-offs

$

(4)



$

(3)



$

(4)


Recoveries






  Total consumer loans



1



1


  Total commercial loans

2





1


  Total recoveries

2



1



2


Charge-offs, net of recoveries

$

(2)



$

(2)



$

(2)


Net charge-offs to LHFI ratio (annualized) (1)

0.11

%


0.08

%


0.13

%

Net charge-offs ratio, adjusted (annualized) (1)(2)

0.06

%


0.06

%


0.07

%

Net charge-offs/(recoveries) to LHFI ratio (annualized) by loan type (1):





Residential first mortgage

0.26

%


0.12

%


0.38

%

Home equity and other consumer

0.39

%


0.52

%


0.20

%

Commercial real estate

0.03

%


%


(0.05)

%

Commercial and industrial

(0.15)

%


(0.01)

%


(0.12)

%





(1)

Excludes loans carried under the fair value option.


(2)

There were no charge offs relating to the sale of nonperforming loans, TDRs and non-agency loans during the three months ended December 31, 2017, September 30, 2017, and December 31, 2016. Excludes charge-offs related to loans with government guarantees of $1 million, $1 million, and $1 million during the three months ended December 31, 2017, September 30, 2017, and December 31, 2016, respectively.

 

 

Allowance for Loan Losses (continued)

(Dollars in millions)

(Unaudited)




For the Year Ended



December 31,

 2017


December 31,

 2016

  Total allowance for loan losses


$

140



$

142


Charge-offs





   Total consumer loans


(13)



(36)


   Total commercial loans


(1)




  Total charge-offs


$

(14)



$

(36)


Recoveries





  Total consumer loans


4



5


  Total commercial loans


2



1


  Total recoveries


6



6


Charge-offs, net of recoveries


$

(8)



$

(30)


Net charge-offs to LHFI ratio (annualized) (1)


0.12

%


0.52

%

Net charge-offs ratio, adjusted (annualized) (1)(2)


0.05

%


0.15

%

Net charge-offs/(recoveries) to LHFI ratio (annualized) by loan type (1):


Residential first mortgage


0.26

%


1.18

%

Home equity and other consumer


0.31

%


0.70

%

Commercial real estate


%


(0.02)

%

Commercial and industrial


(0.05)

%


(0.04)

%





(1)

Excludes loans carried under the fair value option.


(2)

Excludes charge-offs of $1 million and $8 million during the year ended December 31, 2017 and 2016, related to the sale of nonperforming loans, TDRs and non-agency loans. Also excludes charge-offs related to loans with government guarantees of $4 million and $13 million during the three months ended December 31, 2017 and 2016, respectively.

 

 

Nonperforming Loans and Assets

(Dollars in millions)

(Unaudited)



December 31,

 2017


September 30,

 2017


December 31,

 2016

Nonperforming loans

$

13



$

16



$

22


Nonperforming TDRs

5



4



8


Nonperforming TDRs at inception but performing for less than six months

11



11



10


Total nonperforming loans held-for-investment

29



31



40


Real estate and other nonperforming assets, net

8



9



14


  Nonperforming assets held-for-investment, net (1)

$

37



$

40



$

54








Ratio of nonperforming assets to total assets

0.22

%


0.24

%


0.39

%

Ratio of nonperforming loans held-for-investment to loans held-for-investment

0.38

%


0.44

%


0.67

%

Ratio of nonperforming assets to loans held-for-investment and repossessed assets

0.48

%


0.58

%


0.90

%

Ratio of nonperforming assets to Tier 1 capital + allowance for loan losses

2.36

%


2.57

%


3.93

%





(1)

Does not include nonperforming loans held-for-sale of $9 million, $8 million, and $6 million at December 31, 2017, September 30, 2017, and December 31, 2016, respectively.

 

 

Asset Quality - Loans Held-for-Investment

(Dollars in millions)

(Unaudited)











Total Loans


30-59 Days


60-89 Days


Greater than


Total Past


Held-for-


Past Due


Past Due


90 days (1)


Due


Investment

December 31, 2017










Consumer loans

$

3



$

2



$

29



$

34



$

3,443


Commercial loans









4,270


  Total loans

$

3



$

2



$

29



$

34



$

7,713


September 30, 2017










Consumer loans

$

4



$

1



$

30



$

35



$

3,187


Commercial loans





1



1



4,016


       Total loans

$

4



$

1



$

31



$

36



$

7,203


December 31, 2016










Consumer loans

$

8



$

2



$

40



$

50



$

2,798


Commercial loans









3,267


  Total loans

$

8



$

2



$

40



$

50



$

6,065






(1)

Includes performing nonaccrual loans that are less than 90 days delinquent and for which interest cannot be accrued.

 

 

Troubled Debt Restructurings

(Dollars in millions)

(Unaudited)



TDRs


Performing


Nonperforming


Total

December 31, 2017


Consumer loans

$

43



$

16



$

59


Commercial loans






  Total TDR loans

$

43



$

16



$

59


September 30, 2017






Consumer loans

$

46



$

15



$

61


Commercial loans






  Total TDR loans

$

46



$

15



$

61


December 31, 2016






Consumer loans

$

67



$

18



$

85


Commercial loans






  Total TDR loans

$

67



$

18



$

85


 

 

Representation and Warranty Reserve

(Dollars in millions)

(Unaudited)



Three Months Ended


For the Year Ended


December 31,


September 30,


December 31,


December 31,


December 31,


2017


2017


2016


2017


2016

Balance at beginning of period

$

16



$

20



$

32



$

27



$

40


Provision (benefit)










Gain on sale reduction for representation and

warranty liability

1



1



1



4



5


Representation and warranty provision (benefit)

(2)



(4)



(7)



(13)



(19)


Total

(1)



(3)



(6)



(9)



(14)


(Charge-offs) recoveries, net



(1)



1



(3)



1


  Balance at end of period

$

15



$

16



$

27



$

15



$

27


 

 

Non-GAAP Reconciliation

(Dollars in millions)

(Unaudited)


Basel III (transitional) to Basel III (fully phased-in) reconciliation. On January 1, 2015, the Basel III rules became effective, subject to transition provisions primarily related to regulatory deductions and adjustments impacting common equity Tier 1 capital and Tier 1 capital. We have transitioned to the Basel III framework beginning in January 2015 and are subject to a phase-in period extending through 2018. Accordingly, the calculations provided below are estimates. These measures are considered to be non-GAAP financial measures because they are not formally defined by GAAP and the Basel III implementation regulations will not be fully phased-in until January 1, 2019. The federal banking regulators have issued a series of new proposals regarding regulatory capital which may freeze or eliminate most of the transitional rules. The regulations are subject to change as clarifying guidance becomes available and the calculations currently include our interpretations of the requirements including informal feedback received through the regulatory process. Other entities may calculate the Basel III ratios differently from ours based on their interpretation of the guidelines. Since analysts and banking regulators may assess our capital adequacy using the Basel III framework, we believe that it is useful to provide investors information enabling them to assess our capital adequacy on the same basis.


December 31, 2017

Common Equity


Tier 1 Leverage (to


Tier 1 Capital (to


Total Risk-Based


Tier 1 (to Risk


Adjusted Tangible


Risk Weighted


Capital (to Risk


Weighted Assets)


Assets)


Assets)


Weighted Assets)


(Dollars in millions)

(Unaudited)

Flagstar Bancorp (the Company)








Regulatory capital – Basel III (transitional) to Basel III (fully








phased-in)








Basel III (transitional)

$

1,216



$

1,442



$

1,442



$

1,576


Increased deductions related to deferred tax assets, mortgage

servicing rights and other capital components

(16)



(1)



(1)



(2)


Basel III (fully phased-in) capital

$

1,200



$

1,441



$

1,441



$

1,574


Risk-weighted assets – Basel III (transitional) to Basel III








(fully phased-in)








Basel III assets (transitional)

$

10,579



$

16,951



$

10,579



$

10,579


Net change in assets

(2)



(1)



(2)



(2)


Basel III (fully phased-in) assets

$

10,577



$

16,950



$

10,577



$

10,577


Capital ratios








Basel III (transitional)

11.50

%


8.51

%


13.63

%


14.90

%

Basel III (fully phased-in adjusted for transition freeze)

11.35

%


8.50

%


13.62

%


14.88

%



December 31, 2017

Common Equity


Tier 1 Leverage (to


Tier 1 Capital (to


Total Risk-Based


Tier 1 (to Risk


Adjusted Tangible


Risk Weighted


Capital (to Risk


Weighted Assets)


Assets)


Assets)


Weighted Assets)

Flagstar Bank (the Bank)

(Dollars in millions)

(Unaudited)

Regulatory capital – Basel III (transitional) to Basel III (fully








phased-in)








Basel III (transitional)

$

1,531



$

1,531



$

1,531



$

1,664


Increased deductions related to deferred tax assets, mortgage

servicing rights and other capital components

(1)



(1)



(1)




Basel III (fully phased-in) capital

$

1,530



$

1,530



$

1,530



$

1,664


Risk-weighted assets – Basel III (transitional) to Basel III (fully








phased-in)








Basel III assets (transitional)

$

10,589



$

16,934



$

10,589



$

10,589


Net change in assets

(1)



(1)



(1)



(1)


Basel III (fully phased-in) assets

$

10,588



$

16,933



$

10,588



$

10,588


Capital ratios








Basel III (transitional)

14.46

%


9.04

%


14.46

%


15.72

%

Basel III (fully phased-in adjusted for transition freeze)

14.45

%


9.04

%


14.45

%


15.71

%

 

Tangible book value per share, adjusted net income and adjusted earnings per share. 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. These non-GAAP measures 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 Company believes that tangible book value per share, adjusted net income and adjusted earnings per share provide a meaningful representation of its operating performance on an ongoing basis. Management uses these measures to assess performance of the Company against its peers and evaluate overall performance. The Company believes these non-GAAP financial measures provide useful information for investors, securities analysts and others because it provides a tool to evaluate the Company's performance on an ongoing basis and compared to its peers.   


The following tables provide a reconciliation of non-GAAP financial measures.


Tangible book value per share



December 31, 2017


September 30, 2017


June 30, 2017


March 31, 2017


December 31, 2016


(Dollars in millions, except share data)

Total stock holders' equity

$

1,399



$

1,451



$

1,408



$

1,371



$

1,336


Goodwill and intangibles

21



21



20



4




Tangible book value

$

1,378



$

1,430



$

1,388



$

1,367



$

1,336












Number of common shares outstanding

57,321,228



57,181,536



57,161,431



57,043,565



56,824,802


Tangible book value per share

$

24.04



$

25.01



$

24.29



$

23.96



$

23.50


 

 

Adjusted Net Income and Adjusted Earnings per Share



Three Months Ended


Year Ended


December 31, 2017


December 31, 2016


December 31, 2017


December 31, 2016


(Dollars in millions) (Unaudited)

Net income (loss)

$

(45)



$

28



$

63



$

171


Adjustment to remove DOJ adjustment







(24)


Tax impact of DOJ adjustment







8


Adjustment to remove tax reform impact

80





80




Adjusted net income

$

35



$

28



$

143



$

155


Deferred cumulative preferred stock dividends (1)







(18)


Adjusted net income applicable to common
















stockholders

$

35



$

28



$

143



$

137










Weighted average diluted common shares

58,311,881



57,824,854



58,178,343



57,597,667


Adjusted diluted earnings per share

$

0.60



$

0.49



$

2.47



$

2.38






(1)

Under the terms of the Series C Preferred Stock, we elected to defer dividends beginning with the February 2012 dividend. In July 2016, we ended the deferral and brought current our previously deferred dividends and redeemed the stock.

 

 

Cision View original content with multimedia:http://www.prnewswire.com/news-releases/flagstar-reports-fourth-quarter-2017-financial-results-and-announces-regulatory-approval-to-acquire-eight-branches-in-southern-california-300586446.html

SOURCE Flagstar Bancorp, Inc.

Nachrichten zu Flagstar Bancorp Incmehr Nachrichten

Keine Nachrichten verfügbar.

Analysen zu Flagstar Bancorp Incmehr Analysen

Eintrag hinzufügen
Hinweis: Sie möchten dieses Wertpapier günstig handeln? Sparen Sie sich unnötige Gebühren! Bei finanzen.net Brokerage handeln Sie Ihre Wertpapiere für nur 5 Euro Orderprovision* pro Trade? Hier informieren!
Es ist ein Fehler aufgetreten!