Flagstar Bancorp Reports Fourth Quarter 2020 Net Income of $154 million, or $2.83 Per Diluted Share
01/21/2021 - 06:30 AM
TROY, Mich. , Jan. 21, 2021 /PRNewswire/ --
Key Highlights - Fourth Quarter 2020
Net interest income grew by $9 million with lower deposit costs and higher warehouse balances. Mortgage revenue was $232 million as fallout adjusted lock volume and gain on sale margins stayed strong. Asset quality remained solid with low levels of nonperforming loans and an industry-leading coverage ratio. Tangible book value per share reached $38.80 at year-end, representing a 36 percent increase for 2020. Flagstar Bancorp, Inc. (NYSE: FBC), the holding company for Flagstar Bank, today reported fourth quarter 2020 net income of $154 million , or $2.83 per diluted share, compared to third quarter 2020 net income of $222 million , or $3.88 per diluted share and fourth quarter 2019 net income of $58 million , or $1.00 per diluted share.
"It was yet another outstanding quarter, capping off an exceptionally successful year for Flagstar," said Alessandro DiNello , president and chief executive officer of Flagstar Bancorp, Inc. "All of our business segments contributed to produce earnings of $2.83 per share--75 percent of what we earned for the full year of 2019."
"Banking was once again a standout, as net interest income climbed $9 million to $189 million . And once again, our warehouse business led the way, as we continued to grow the low-risk balances this business generates. Our impressive performance in warehouse, coupled with a concerted effort to reduce funding costs, resulted in a flat net interest margin. In fact, net interest margin actually expanded 4 basis points when excluding those loans with government guarantees where we have the right to repurchase.
"We closed the quarter servicing and subservicing approximately 1.1 million loans, consistent with the prior quarter, despite the ongoing pressure of elevated prepayments. This is a testament to our business model, the quality of the service delivered, and the strength of the relationships we have developed with our subservicing partners.
"Our mortgage team continues to deliver, achieving revenues of $232 million for the quarter. While gain on sale margins did compress, we were pleased with how well they held up, finishing at 1.93 percent for the quarter. The team's all-out efforts--coupled with our diverse, multi-channel mortgage platform--made it possible for us to deliver a quality experience to customers all year long in the face of unprecedented volumes.
"Overall, 2020 was one for the record books. The performance of our mortgage and warehouse businesses was extraordinary, supported by the consistent results we have come to expect from servicing. Thanks to this success, we were positioned not only to secure an investment grade rating from Moody's rating agency, but were also able to execute a $150 million stock buyback.
"But the real story of the year was our employees. I could not be more proud of the way they responded, and continue to respond, to COVID-19. First, we had a business continuity plan in place and ready to go, and second, our employees did a masterful job of executing it. We've adapted to the change in our workplace and our success is written in our results. With the momentum of a strong year behind us and the power of a diversified franchise carrying us forward, we believe we are well positioned for continued success in 2021."
Income Statement Highlights
Three Months Ended
December 31, 2020
September 30, 2020
June 30, 2020
March 31, 2020
December 31, 2019
(Dollars in millions, except per share data)
Net interest income
$
189
$
180
$
168
$
148
$
152
Provision for credit losses
2
32
102
14
—
Noninterest income
337
452
378
157
162
Noninterest expense
319
305
296
235
245
Income before income taxes
205
295
148
56
69
Provision for income taxes
51
73
32
10
11
Net income
$
154
$
222
$
116
$
46
$
58
Income per share:
Basic
$
2.86
$
3.90
$
2.04
$
0.80
$
1.01
Diluted
$
2.83
$
3.88
$
2.03
$
0.80
$
1.00
Key Ratios
Three Months Ended
December 31, 2020
September 30, 2020
June 30, 2020
March 31, 2020
December 31, 2019
Net interest margin
2.78
%
2.78
%
2.86
%
2.81
%
2.91
%
Adjusted net interest margin (2)
2.98
%
2.94
%
2.88
%
2.81
%
2.91
%
Return on average assets
2.1
%
3.1
%
1.8
%
0.8
%
1.0
%
Return on average common equity
27.6
%
41.5
%
23.5
%
9.8
%
12.7
%
Efficiency ratio
60.8
%
48.3
%
54.3
%
77.1
%
78.2
%
HFI loan-to-deposit ratio
74.5
%
75.9
%
76.7
%
74.9
%
76.5
%
Adjusted HFI loan-to-deposit ratio (1)
69.8
%
74.8
%
85.4
%
86.3
%
84.6
%
(1)
Excludes warehouse loans and custodial deposits. See Non-GAAP Reconciliation for further information.
(2)
Excludes loans with government guarantees available for repurchase. See Non-GAAP Reconciliation for further information.
Average Balance Sheet Highlights
Three Months Ended
% Change
December 31, 2020
September 30, 2020
June 30, 2020
March 31, 2020
December 31, 2019
Seq
Yr/Yr
(Dollars in millions)
Average interest-earning assets
$
27,100
$
25,738
$
23,692
$
21,150
$
20,708
5
%
31
%
Average loans held-for-sale (LHFS)
5,672
5,602
5,645
5,248
5,199
1
%
9
%
Average loans held-for-investment (LHFI)
15,703
14,839
13,596
11,823
12,168
6
%
29
%
Average total deposits
21,068
19,561
17,715
15,795
15,904
8
%
32
%
Net Interest Income
Net interest income in the fourth quarter was $189 million , an increase of $9 million (5 percent) compared to the third quarter. The increase was primarily driven by warehouse loan growth and the impact of lower rates on deposit costs, which was partially offset by lower yields on earning assets. Average earning assets increased $1.4 billion , reflecting an increase of $1.3 billion in average total loans, primarily warehouse, partially offset by a $0.3 billion decrease in average investment securities.
The net interest margin in the fourth quarter was 2.78 percent, flat to 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 expanded 4 basis points to 2.98 percent in the fourth quarter, compared to adjusted net interest margin of 2.94 percent in the prior quarter. The increase in the adjusted net interest margin was primarily driven by an increase in higher yielding warehouse loans and lower rates on deposits. Retail banking deposit rates decreased 18 basis points driven by the expiration of promotional rates on some of our savings deposits and the maturity of higher cost time deposits. This improvement more than offset the impact of declining interest rates in certain other categories of loans held-for-investment.
Loans held-for-investment averaged $15 .7 billion for the fourth quarter, increasing $0.9 billion (6 percent) from the prior quarter. The increase was primarily driven by $1.3 billion (22 percent) higher average warehouse loan balances as we grew this business and took advantage of the strong mortgage market. The result was partially offset by $0 .2 billion (5 percent) lower average consumer loans, primarily due to a decrease in our residential first mortgage portfolio and $0.2 billion (12 percent) lower commercial and industrial loans.
Average total deposits were $21.1 billion in the fourth quarter, increasing $1.5 billion (8 percent) from the third quarter. Average custodial deposits increased $1.2 billion (16 percent) due to higher prepayments from refinancing and average demand and savings deposits and government deposits increased $0.5 billion (6 percent).
Provision for Credit Losses
The provision for credit losses was $2 million for the fourth quarter, as compared to $32 million for the third quarter 2020. Our allowance for credit losses remained flat as compared to the balance as of September 30, 2020 , due to continued economic uncertainty caused by COVID-19. We continue to believe the economic recovery will be challenged by the COVID-19 pandemic for an extended period of time and significant uncertainty remains related to distribution of the vaccines and government stimulus, especially as it affects consumer loan forbearance and the commercial real estate sector.
Noninterest Income
Noninterest income decreased $115 million to $337 million in the fourth quarter, as compared to $452 million for the third quarter, primarily due to lower mortgage revenues.
Fourth quarter net gain on loan sales decreased $114 million , to $232 million , as compared to $346 million in the third quarter 2020. The net gain on loan sale margin decreased 38 basis points, to 1.93 percent for the fourth quarter 2020, as compared to 2.31 percent for the third quarter 2020. Fallout-adjusted locks decreased $3 billion , or 20 percent, to $12 .0 billion, reflecting seasonal holiday factors which were partially offset by the continued strength of the mortgage environment due to lower rates.
Lower mortgage rates continued to drive refinance activity causing prepayment speeds to be elevated, resulting in a $12 million decrease in the net return on mortgage servicing rights in the fourth quarter 2020, compared to a $12 million net return for the third quarter.
Loan fees and charges increased $8 million , to $53 million for the fourth quarter, compared to $45 million for the third quarter, primarily due to higher loss mitigation and forbearance fee income on subserviced loans despite a 9 percent decrease in mortgage closings.
Mortgage Metrics
As of/Three months ended
Change (% / bps)
December 31, 2020
September 30, 2020
June 30, 2020
March 31, 2020
December 31, 2019
Seq
Yr/Yr
(Dollars in millions)
Mortgage rate lock commitments (fallout-adjusted) (1) (2)
$
12,000
$
15,000
$
13,800
$
11,200
$
8,200
(20)
%
47
%
Mortgage loans closed (1)
$
13,100
$
14,400
$
12,200
$
8,600
$
9,300
(9)
%
41
%
Net margin on mortgage rate lock commitments (fallout-adjusted) (2)
1.93
%
2.31
%
2.19
%
0.80
%
1.23
%
(38)
70
Net gain on loan sales
$
232
$
346
$
303
$
90
$
101
(33)
%
N/M
Net return (loss) on mortgage servicing rights (MSR)
$
—
$
12
$
(8)
$
6
$
(3)
N/M
N/M
Gain on loan sales + net return on the MSR
$
232
$
358
$
295
$
96
$
98
(35)
%
N/M
Loans serviced (number of accounts - 000's) (3)
1,085
1,105
1,042
1,082
1,091
(2)
%
(1)
%
Capitalized value of MSRs
0.86
%
0.85
%
0.87
%
0.95
%
1.21
%
1
(35)
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 $319 million for the fourth quarter, compared to $305 million for the third quarter. This increase was primarily due to a $7 million loss recognized on the early redemption of senior notes due July 15, 2021 which will settle in January, $3 million due to hiring in the mortgage and servicing business to expand capacity, and an additional $2 million was contributed to the Flagstar Foundation during the quarter to further the community in light of the pandemic and ongoing economic conditions.
Mortgage expenses were $155 million for the fourth quarter, an increase of $7 million compared to the prior quarter. The ratio of mortgage noninterest expense to closings – our mortgage expense ratio – was 1.18 percent an increase of 16 basis points quarter over quarter, primarily driven by efforts to expand capacity and a higher retail channel mix.
The Company's efficiency ratio was 61 percent for the fourth quarter, as compared to 48 percent for the third quarter, primarily driven higher due to the extraordinary levels of gain on sale margin in the third quarter.
Income Taxes
The fourth quarter provision for income taxes totaled $51 million , with an effective tax rate of 24.8 percent, compared to $73 million and an effective tax rate of 24.7 percent for the third quarter. Our effective tax rate remained flat primarily due to a non-recurring tax impact of $2 million from final sale of stock by a shareholder that formerly held more than 50 percent of our outstanding shares.
Asset Quality
Credit Quality Ratios
As of/Three Months Ended
Change (% / bps)
December 31, 2020
September 30, 2020
June 30, 2020
March 31, 2020
December 31, 2019
Seq
Yr/Yr
(Dollars in millions)
Allowance for credit losses (2)
$
280
$
280
$
250
$
152
$
110
—
%
N/M
Credit reserves to LHFI
1.73
%
1.70
%
1.69
%
1.10
%
0.91
%
3
82
Credit reserves to LHFI excluding warehouse
3.20
%
3.07
%
2.60
%
1.54
%
1.12
%
13
208
Charge-offs, net of recoveries
$
2
$
2
$
3
$
2
$
3
—
%
(33)
%
Total nonperforming LHFI and TDRs
$
57
$
45
$
33
$
29
$
26
27
%
119
%
Net charge-offs to LHFI ratio (annualized)
0.04
%
0.05
%
0.11
%
0.08
%
0.10
%
(1)
(6)
Ratio of nonperforming LHFI and TDRs to LHFI
0.34
%
0.28
%
0.22
%
0.21
%
0.21
%
6
13
Net charge-offs/(recoveries) to LHFI ratio (annualized) by loan type (1):
Residential first mortgage
0.11
%
0.07
%
0.26
%
0.08
%
0.08
%
4
3
Home equity and other consumer
0.06
%
0.23
%
0.28
%
0.28
%
0.49
%
(17)
(43)
Commercial real estate
—
%
(0.01)
%
0.01
%
(0.01)
%
—
%
1
—
Commercial and industrial
0.21
%
0.06
%
0.08
%
0.09
%
0.07
%
15
14
N/M - Not meaningful
(1)
Excludes loans carried under the fair value option.
(2)
Includes the allowance for loan losses and the reserve on unfunded commitments.
The allowance for credit losses was $280 million and covered 1.73 percent of loans held-for-investment at December 31, 2020, a 3 basis point increase from September 30, 2020. Excluding warehouse loans, the allowance coverage ratio was 3.20 percent, a 13 basis point increase from September 30, 2020.
Net charge-offs in the fourth quarter 2020 remained low at $2 million , or 4 basis points of LHFI, compared to $2 million , or 5 basis points in the prior quarter.
Nonperforming loans were $57 million and our ratio of nonperforming loans to loans held-for-investment was 34 basis points at December 31, 2020, a 6 basis point increase compared to September 30, 2020. The increase was due to two commercial borrowers totaling $7 million in exposure that were placed on nonaccrual during the quarter. At December 31, 2020, early stage loan delinquencies totaled $36 million , or 22 basis points, of total loans, compared to $13 million , or 8 basis points, at September 30, 2020.
Capital
Capital Ratios (Bancorp)
Change (% / bps)
December 31, 2020
September 30, 2020
June 30, 2020
March 31, 2020
December 31, 2019
Seq
Yr/Yr
Tier 1 leverage (to adj. avg. total assets)
7.71
%
8.04
%
7.76
%
8.09
%
7.57
%
(33)
14
Tier 1 common equity (to RWA)
9.15
%
9.21
%
9.11
%
9.17
%
9.32
%
(6)
(17)
Tier 1 capital (to RWA)
10.23
%
10.31
%
10.33
%
10.52
%
10.83
%
(8)
(60)
Total capital (to RWA)
11.89
%
11.29
%
11.32
%
11.18
%
11.52
%
60
37
Tangible common equity to asset ratio (1)
6.58
%
6.90
%
6.58
%
6.25
%
6.95
%
(32)
(37)
Tangible book value per share (1)
$
38.80
$
35.60
$
31.74
$
29.52
$
28.57
9
%
36
%
(1)
See Non-GAAP Reconciliation for further information.
The Company maintained a solid capital position with regulatory ratios above current regulatory quantitative guidelines for "well capitalized" institutions. The capital ratios are impacted by a 100 percent risk-weighting of the warehouse loan portfolio – the largest component of the Company's held-for-investment portfolio. Adjusting the risk-weighting of warehouse loans to 50 percent, because of the historically low level of losses from this loan portfolio and the fact that the portfolio is fully collateralized with assets that would receive a 50 percent risk weighting, the Company would have had a Tier 1 common equity ratio of 10.77 percent and a total risk-based capital ratio of 14.00 percent at December 31, 2020.
Importantly, tangible book value per share grew to $38.80 , up $3.20 from last quarter and an increase of $10.23 , or 36 percent, in 2020.
Earnings Conference Call
As previously announced, the Company's fourth quarter 2020 earnings call will be held Thursday, January 21, 2021 at 11 a.m. (ET) .
To join the call, please dial (888) 204-4368 toll free or (856) 344-9299 and use passcode 3619451. 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 3619451.
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 $31 .0 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 103 retail locations in 28 states, representing the combined retail branches of Flagstar and its Opes Advisors mortgage division. Flagstar is a leading national originator and servicer of mortgage and other consumer loans, handling payments and record keeping for $227 billion of loans representing almost 1.1 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 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. The Company's actual results could differ materially from those described in the forward-looking statements depending upon various 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). The COVID-19 pandemic is adversely affecting us, our customers, counterparties, employees, and third-party service providers, and the ultimate extent of the impacts on our business, financial position, results of operations, liquidity, and prospects is uncertain. 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.
Flagstar Bancorp, Inc. Consolidated Statements of Financial Condition (Dollars in millions) (Unaudited)
December 31, 2020
September 30, 2020
December 31, 2019
Assets
Cash
$
251
$
194
$
220
Interest-earning deposits
372
86
206
Total cash and cash equivalents
623
280
426
Investment securities available-for-sale
1,944
2,165
2,116
Investment securities held-to-maturity
377
440
598
Loans held-for-sale
7,098
5,372
5,258
Loans held-for-investment
16,227
16,476
12,129
Loans with government guarantees
2,516
2,500
736
Less: allowance for loan losses
(252)
(255)
(107)
Total loans held-for-investment and loans with government guarantees, net
18,491
18,721
12,758
Mortgage servicing rights
329
323
291
Federal Home Loan Bank stock
377
377
303
Premises and equipment, net
392
410
416
Goodwill and intangible assets
157
160
170
Other assets
1,250
1,228
930
Total assets
$
31,038
$
29,476
$
23,266
Liabilities and Stockholders' Equity
Noninterest-bearing deposits
$
9,458
$
9,429
$
5,467
Interest-bearing deposits
10,515
10,516
9,679
Total deposits
19,973
19,945
15,146
Short-term Federal Home Loan Bank advances and other
3,900
2,226
4,165
Long-term Federal Home Loan Bank advances
1,200
1,200
650
Other long-term debt
641
493
496
GNMA repurchase options
1,851
1,783
70
Other liabilities
1,272
1,634
951
Total liabilities
28,837
27,281
21,478
Stockholders' Equity
Common stock
1
1
1
Additional paid in capital
1,346
1,493
1,483
Accumulated other comprehensive income
47
46
1
Retained earnings
807
655
303
Total stockholders' equity
2,201
2,195
1,788
Total liabilities and stockholders' equity
$
31,038
$
29,476
$
23,266
Flagstar Bancorp, Inc. Condensed Consolidated Statements of Operations (Dollars in millions, except per share data) (Unaudited)
Change compared to:
Three Months Ended
3Q20
4Q2019
December 31, 2020
September 30, 2020
June 30, 2020
March 31, 2020
December 31, 2019
Amount
Percent
Amount
Percent
Interest Income
Total interest income
$
212
$
206
$
201
$
201
$
213
$
6
3
%
$
(1)
—
%
Total interest expense
23
26
33
53
61
(3)
(12)
%
(38)
(62)
%
Net interest income
189
180
168
148
152
9
5
%
37
24
%
Provision for credit losses
2
32
102
14
—
(30)
(94)
%
2
N/M
Net interest income after provision for credit losses
187
148
66
134
152
39
26
%
35
23
%
Noninterest Income
Net gain on loan sales
232
346
303
90
101
(114)
(33)
%
131
N/M
Loan fees and charges
53
45
41
26
30
8
18
%
23
77
%
Net return (loss) on the mortgage servicing rights
—
12
(8)
6
(3)
(12)
N/M
3
N/M
Loan administration income
25
26
21
12
8
(1)
(4)
%
17
N/M
Deposit fees and charges
8
8
7
9
10
—
—
%
(2)
(20)
%
Other noninterest income
19
15
14
14
16
4
27
%
3
19
%
Total noninterest income
337
452
378
157
162
(115)
(25)
%
175
108
%
Noninterest Expense
Compensation and benefits
125
123
116
102
102
2
2
%
23
23
%
Occupancy and equipment
44
47
44
41
43
(3)
(6)
%
1
2
%
Commissions
70
72
61
29
35
(2)
(3)
%
35
N/M
Loan processing expense
29
24
25
20
20
5
21
%
9
45
%
Legal and professional expense
11
9
5
6
9
2
22
%
2
22
%
Federal insurance premiums
5
6
7
6
6
(1)
(17)
%
(1)
(17)
%
Intangible asset amortization
3
3
4
3
4
—
—
%
(1)
(25)
%
Other noninterest expense
32
21
34
28
26
11
52
%
6
23
%
Total noninterest expense
319
305
296
235
245
14
5
%
74
30
%
Income before income taxes
205
295
148
56
69
(90)
(31)
%
136
197
%
Provision for income taxes
51
73
32
10
11
(22)
(30)
%
40
N/M
Net income
$
154
$
222
$
116
$
46
$
58
$
(68)
(31)
%
$
96
166
%
Income per share
Basic
$
2.86
$
3.90
$
2.04
$
0.80
$
1.01
$
(1.04)
(27)
%
$
1.85
183
%
Diluted
$
2.83
$
3.88
$
2.03
$
0.80
$
1.00
$
(1.05)
(27)
%
$
1.83
183
%
Cash dividends declared
$
0.05
$
0.05
$
0.05
$
0.05
$
0.04
$
—
—
%
$
0.01
25
%
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, 2020
December 31, 2019
Amount
Percent
Interest Income
Total interest income
$
819
$
794
$
25
3
%
Total interest expense
134
232
(98)
(42)
%
Net interest income
685
562
123
22
%
Provision for credit losses
149
18
131
N/M
Net interest income after provision for credit losses
536
544
(8)
(1)
%
Noninterest Income
Net gain on loan sales
971
335
636
N/M
Loan fees and charges
165
100
65
65
%
Net return on the mortgage servicing rights
10
6
4
67
%
Loan administration income
84
30
54
N/M
Deposit fees and charges
32
38
(6)
(16)
%
Other noninterest income
63
101
(38)
(38)
%
Total noninterest income
1,325
610
715
117
%
Noninterest Expense
Compensation and benefits
466
377
89
24
%
Occupancy and equipment
176
161
15
9
%
Commissions
232
111
121
N/M
Loan processing expense
98
80
18
23
%
Legal and professional expense
31
27
4
15
%
Federal insurance premiums
24
20
4
20
%
Intangible asset amortization
13
15
(2)
(13)
%
Other noninterest expense
117
97
20
21
%
Total noninterest expense
1,157
888
269
30
%
Income before income taxes
704
266
438
165
%
Provision for income taxes
166
48
118
N/M
Net income
$
538
$
218
$
320
147
%
Income per share
Basic
$
9.59
$
3.85
$
5.74
149
%
Diluted
$
9.52
$
3.80
$
5.72
151
%
Cash dividends declared
$
0.20
$
0.16
$
0.04
25
%
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, 2020
September 30, 2020
December 31, 2019
December 31, 2020
December 31, 2019
Selected Mortgage Statistics (1):
Mortgage rate lock commitments (fallout-adjusted) (2)
$
12,000
$
15,000
$
8,200
$
52,000
$
32,300
Mortgage loans closed
$
13,100
$
14,400
$
9,300
$
48,300
$
32,700
Mortgage loans sold and securitized
$
12,000
$
14,500
$
8,100
$
46,900
$
30,300
Selected Ratios:
Interest rate spread (3)
2.44
%
2.44
%
2.39
%
2.40
%
2.52
%
Net interest margin
2.78
%
2.78
%
2.91
%
2.80
%
3.05
%
Net margin on loans sold and securitized
1.92
%
2.39
%
1.24
%
2.07
%
1.10
%
Return on average assets
2.08
%
3.15
%
0.99
%
2.00
%
1.05
%
Adjusted return on average assets (4) (5)
2.08
%
3.15
%
0.99
%
2.00
%
0.96
%
Return on average common equity
27.58
%
41.54
%
12.69
%
26.21
%
12.84
%
Return on average tangible common equity (5)
30.13
%
45.42
%
14.76
%
29.00
%
15.15
%
Adjusted return on average tangible common equity (4) (5)
30.13
%
45.42
%
14.76
%
29.00
%
13.87
%
Efficiency ratio
60.8
%
48.3
%
78.2
%
57.6
%
75.8
%
Common equity-to-assets ratio (average for the period)
7.54
%
7.57
%
7.83
%
7.63
%
8.20
%
Average Balances:
Average interest-earning assets
$
27,100
$
25,738
$
20,708
$
24,431
$
18,453
Average interest-bearing liabilities
$
13,782
$
14,281
$
14,208
$
14,413
$
13,130
Average stockholders' equity
$
2,235
$
2,141
$
1,803
$
2,052
$
1,695
(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, 2020
September 30, 2020
December 31, 2019
Selected Statistics:
Book value per common share
$
41.79
$
38.41
$
31.57
Tangible book value per share (1)
$
38.80
$
35.60
$
28.57
Number of common shares outstanding
52,656,067
57,150,470
56,631,236
Number of FTE employees
5,214
4,871
4,453
Number of bank branches
158
160
160
Ratio of nonperforming assets to total assets (2)
0.21
%
0.17
%
0.15
%
Common equity-to-assets ratio
7.09
%
7.45
%
7.68
%
MSR Key Statistics and Ratios:
Weighted average service fee (basis points)
34.3
35.0
39.7
Capitalized value of mortgage servicing rights
0.86
%
0.85
%
1.21
%
(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, 2020
September 30, 2020
December 31, 2019
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
$
5,672
$
42
2.99%
$
5,602
$
45
3.21%
$
5,199
$
51
3.92%
Loans held-for-investment
Residential first mortgage
2,353
19
3.23%
2,584
21
3.24%
3,215
30
3.60%
Home equity
890
8
3.69%
951
9
3.77%
989
12
4.86%
Other
1,001
13
5.15%
950
13
5.28%
728
11
5.97%
Total consumer loans
4,244
40
3.78%
4,485
43
3.78%
4,932
53
4.20%
Commercial real estate
3,064
27
3.40%
3,007
27
3.47%
2,763
34
4.91%
Commercial and industrial
1,447
13
3.55%
1,650
14
3.25%
1,726
21
4.80%
Warehouse lending
6,948
71
3.99%
5,697
56
3.92%
2,747
33
4.61%
Total commercial loans
11,459
111
3.78%
10,354
97
3.68%
7,236
88
4.77%
Total loans held-for-investment
15,703
151
3.78%
14,839
140
3.71%
12,168
141
4.54%
Loans with government guarantees
2,478
5
0.73%
2,122
5
0.89%
678
4
2.16%
Investment securities
2,493
14
2.27%
2,807
16
2.29%
2,511
16
2.49%
Interest-earning deposits
754
—
0.11%
368
—
0.11%
152
1
2.26%
Total interest-earning assets
27,100
$
212
3.09%
25,738
$
206
3.16%
20,708
$
213
4.04%
Other assets
2,537
2,539
2,328
Total assets
$
29,637
$
28,277
$
23,036
Interest-Bearing Liabilities
Retail deposits
Demand deposits
$
1,842
$
—
0.07%
$
1,824
$
—
0.09%
$
1,448
$
3
0.70%
Savings deposits
3,847
2
0.20%
3,675
3
0.34%
3,335
10
1.19%
Money market deposits
693
—
0.07%
733
—
0.09%
700
—
0.35%
Certificates of deposit
1,415
5
1.18%
1,672
8
1.62%
2,459
15
2.37%
Total retail deposits
7,797
7
0.33%
7,904
11
0.53%
7,942
28
1.39%
Government deposits
1,579
1
0.26%
1,403
1
0.35%
1,192
4
1.39%
Wholesale deposits and other
1,010
4
1.69%
953
4
1.77%
666
4
2.36%
Total interest-bearing deposits
10,386
12
0.46%
10,260
16
0.62%
9,800
36
1.46%
Short-term FHLB advances and other
1,598
1
0.20%
2,328
2
0.20%
3,262
15
1.74%
Long-term FHLB advances
1,200
3
1.03%
1,200
3
1.03%
650
3
1.43%
Other long-term debt
598
7
4.47%
493
5
4.52%
496
7
5.45%
Total interest-bearing liabilities
13,782
23
0.65%
14,281
26
0.72%
14,208
61
1.65%
Noninterest-bearing deposits
Retail deposits and other
2,155
1,954
1,332
Custodial deposits (1)
8,527
7,347
4,772
Total noninterest-bearing deposits
10,682
9,301
6,104
Other liabilities
2,938
2,554
921
Stockholders' equity
2,235
2,141
1,803
Total liabilities and stockholders' equity
$
29,637
$
28,277
$
23,036
Net interest-earning assets
$
13,318
$
11,457
$
6,500
Net interest income
$
189
$
180
$
152
Interest rate spread (2)
2.44%
2.44%
2.39%
Net interest margin (3)
2.78%
2.78%
2.91%
Ratio of average interest-earning assets to interest-bearing liabilities
196.6
%
180.2
%
145.8
%
Total average deposits
$
21,068
$
19,561
$
15,904
(1)
Approximately 80 percent of custodial deposits from loans subserviced which pay interest is 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, 2020
December 31, 2019
Average Balance
Interest
Annualized Yield/Rate
Average Balance
Interest
Annualized Yield/Rate
Interest-Earning Assets
Loans held-for-sale
$
5,542
$
184
3.33
%
$
3,952
$
170
4.30
%
Loans held-for-investment
Residential first mortgage
2,704
92
3.36
%
3,173
115
3.61
%
Home equity
965
39
4.01
%
871
46
5.31
%
Other
912
49
5.38
%
566
36
6.33
%
Total consumer loans
4,581
180
3.90
%
4,610
197
4.26
%
Commercial real estate
3,030
116
3.77
%
2,502
136
5.38
%
Commercial and industrial
1,692
63
3.65
%
1,708
88
5.10
%
Warehouse lending
4,694
190
3.98
%
2,112
107
4.99
%
Total commercial loans
9,416
369
3.86
%
6,322
331
5.17
%
Total loans held-for-investment
13,997
549
3.87
%
10,932
528
4.79
%
Loans with government guarantees
1,571
15
1.04
%
553
15
2.66
%
Investment securities
2,943
70
2.37
%
2,845
77
2.71
%
Interest-earning deposits
378
1
0.33
%
171
4
2.35
%
Total interest-earning assets
$
24,431
$
819
3.33
%
$
18,453
$
794
4.28
%
Other assets
2,477
2,221
Total assets
$
26,908
$
20,674
Interest-Bearing Liabilities
Retail deposits
Demand deposits
$
1,763
$
6
0.27
%
$
1,345
$
11
0.77
%
Savings deposits
3,597
19
0.52
%
3,220
36
1.13
%
Money market deposits
707
1
0.15
%
736
2
0.32
%
Certificates of deposit
1,831
32
1.83
%
2,536
59
2.31
%
Total retail deposits
7,898
58
0.73
%
7,837
108
1.37
%
Government deposits
1,301
7
0.56
%
1,186
17
1.46
%
Wholesale deposits and other
821
16
1.94
%
554
13
2.36
%
Total interest-bearing deposits
10,020
81
0.81
%
9,577
138
1.44
%
Short-term FHLB advances and other
2,807
16
0.58
%
2,633
59
2.23
%
Long-term FHLB advances
1,066
12
1.10
%
425
7
1.59
%
Other long-term debt
520
25
4.80
%
495
28
5.65
%
Total interest-bearing liabilities
14,413
134
0.93
%
13,130
232
1.76
%
Noninterest-bearing deposits
Retail deposits and other
1,799
1,291
Custodial deposits (1)
6,725
3,839
Total noninterest-bearing deposits
8,524
5,130
Other liabilities
1,919
719
Stockholders' equity
2,052
1,695
Total liabilities and stockholders' equity
$
26,908
$
20,674
Net interest-earning assets
$
10,018
$
5,323
Net interest income
$
685
$
562
Interest rate spread (2)
2.40
%
2.52
%
Net interest margin (3)
2.80
%
3.05
%
Ratio of average interest-earning assets to interest-bearing liabilities
169.5
%
140.5
%
Total average deposits
18,544
14,708
(1)
Approximately 80 percent of custodial deposits from loans subserviced which pay interest is 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.
Earnings Per Share (Dollars in millions, except share data) (Unaudited)
Three Months Ended
Twelve Months Ended
December 31, 2020
September 30 2020
December 31, 2019
December 31, 2020
December 31, 2019
Net Income
$
154
$
222
$
58
$
538
$
218
Weighted average common shares outstanding
53,912,584
57,032,746
56,513,890
56,094,542
56,584,238
Stock-based awards
431,382
347,063
684,844
411,271
654,740
Weighted average diluted common shares
54,343,966
57,379,809
57,198,734
56,505,813
57,238,978
Basic earnings per common share
$
2.86
$
3.90
$
1.01
$
9.59
$
3.85
Stock-based awards
(0.03)
(0.02)
(0.01)
(0.07)
(0.05)
Diluted earnings per common share
$
2.83
$
3.88
$
1.00
$
9.52
$
3.80
Regulatory Capital - Bancorp (Dollars in millions) (Unaudited)
December 31, 2020
September 30, 2020
December 31, 2019
Amount
Ratio
Amount
Ratio
Amount
Ratio
Tier 1 leverage (to adjusted avg. total assets)
$
2,270
7.71
%
$
2,256
8.04
%
$
1,826
8.00
%
Total adjusted avg. total asset base
$
29,444
$
28,069
$
22,830
Tier 1 common equity (to risk weighted assets)
$
2,030
9.15
%
$
2,016
9.21
%
$
1,586
9.62
%
Tier 1 capital (to risk weighted assets)
$
2,270
10.23
%
$
2,256
10.31
%
$
1,826
11.07
%
Total capital (to risk weighted assets)
$
2,638
11.89
%
$
2,471
11.29
%
$
1,936
11.74
%
Risk-weighted asset base
$
22,190
$
21,882
$
16,493
Regulatory Capital - Bank (Dollars in millions) (Unaudited)
December 31, 2020
September 30, 2020
December 31, 2019
Amount
Ratio
Amount
Ratio
Amount
Ratio
Tier 1 leverage (to adjusted avg. total assets)
$
2,390
8.12
%
$
2,212
7.89
%
$
1,752
7.71
%
Total adjusted avg. total asset base
29,437
$
28,051
22,727
Tier 1 common equity (to risk weighted assets)
$
2,390
10.77
%
$
2,212
10.11
%
$
1,752
11.04
%
Tier 1 capital (to risk weighted assets)
$
2,390
10.77
%
$
2,212
10.11
%
$
1,752
11.04
%
Total capital (to risk weighted assets)
$
2,608
11.75
%
$
2,427
11.09
%
$
1,862
11.73
%
Risk-weighted asset base
22,194
$
21,882
$
15,873
Loans Serviced (Dollars in millions) (Unaudited)
December 31, 2020
September 30, 2020
December 31, 2019
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)
$
178,606
867,799
$
180,981
893,559
$
194,638
918,662
Serviced for others (3)
38,026
151,081
37,908
148,868
24,003
105,469
Serviced for own loan portfolio (4)
10,079
66,519
8,469
62,486
9,536
66,526
Total loans serviced
$
226,711
1,085,399
$
227,358
1,104,913
$
228,177
1,090,657
(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, 2020
September 30, 2020
December 31, 2019
Consumer loans
Residential first mortgage
$
2,266
14.0
%
$
2,472
15.0
%
$
3,154
26.0
%
Home equity
856
5.3
%
924
5.6
%
1,024
8.4
%
Other
1,004
6.1
%
973
5.9
%
729
6.0
%
Total consumer loans
4,126
25.4
%
4,369
26.5
%
4,907
40.4
%
Commercial loans
Commercial real estate
3,061
18.9
%
2,996
18.2
%
2,828
23.3
%
Commercial and industrial
1,382
8.5
%
1,520
9.2
%
1,634
13.5
%
Warehouse lending
7,658
47.2
%
7,591
46.1
%
2,760
22.8
%
Total commercial loans
12,101
74.6
%
12,107
73.5
%
7,222
59.6
%
Total loans held-for-investment
$
16,227
100.0
%
$
16,476
100.0
%
$
12,129
100.0
%
Other Consumer Loans Held-for-Investment (Dollars in millions) (Unaudited)
December 31, 2020
September 30, 2020
December 31, 2019
Indirect Lending
$
713
71.0
%
$
710
73.0
%
$
578
79.3
%
Point of Sale
211
21.0
%
202
20.8
%
63
8.6
%
Other
80
8.0
%
61
6.3
%
88
12.1
%
Total other consumer loans
$
1,004
100.0
%
$
973
100.0
%
$
729
100.0
%
Allowance for Credit Losses (Dollars in millions) (Unaudited)
December 31, 2020
September 30, 2020
December 31, 2019
Residential first mortgage
$
49
$
52
$
22
Home equity
25
29
14
Other
39
38
6
Total consumer loans
113
119
42
Commercial real estate
84
89
38
Commercial and industrial
51
42
22
Warehouse lending
4
5
5
Total commercial loans
139
136
65
Allowance for loan losses
252
255
107
Reserve for unfunded commitments
28
25
3
Allowance for credit losses
$
280
$
280
$
110
Allowance for Credit Losses (Dollars in millions) (Unaudited)
Three Months Ended December 31, 2020
Residential First Mortgage
Home Equity
Other Consumer
Commercial Real Estate
Commercial and Industrial
Warehouse Lending
Total LHFI Portfolio (1)
Unfunded Commitments
Beginning balance
$
52
$
29
$
38
$
89
$
42
$
5
$
255
$
25
Provision (benefit) for credit losses:
Loan volume
(2)
(2)
1
1
(2)
—
(4)
3
Economic forecast (2)
(6)
(6)
(2)
—
—
(1)
(15)
—
Credit (3)
(1)
(2)
(4)
—
8
—
1
—
Qualitative factor adjustments (4)
6
5
6
(6)
3
—
14
—
Charge-offs
(1)
—
(1)
—
(1)
—
(3)
—
Provision for charge-offs
1
—
1
—
1
—
3
—
Recoveries
—
1
—
—
—
—
1
—
Ending allowance balance
$
49
$
25
$
39
$
84
$
51
$
4
$
252
$
28
(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.
(4)
Includes $7 million of unallocated reserves attributed to various portfolios for presentation purposes.
Twelve Months Ended December 31, 2020
Residential First Mortgage
Home Equity
Other Consumer
Commercial Real Estate
Commercial and Industrial
Warehouse Lending
Total LHFI Portfolio (1)
Unfunded Commitments
(Dollars in millions)
Beginning balance ALLL
$
22
$
14
$
6
$
38
$
22
$
5
$
107
$
3
Impact of adopting ASC 326
25
12
10
(14)
(6)
(4)
23
7
Beginning allowance balance
47
26
16
24
16
1
130
10
Provision (benefit) for credit losses:
Loan volume
(10)
(4)
9
3
(3)
1
(4)
7
Economic forecast (2)
5
(6)
3
15
(3)
(1)
13
11
Credit (3)
(5)
(3)
(2)
23
20
—
33
—
Qualitative factor adjustments (4)
12
8
11
19
21
3
74
—
Charge-offs
(6)
(3)
(5)
—
(1)
—
(15)
—
Provision for charge-offs
6
3
5
—
1
—
15
—
Recoveries
—
4
2
—
—
—
6
—
Ending allowance balance
$
49
$
25
$
39
$
84
$
51
$
4
$
252
$
28
(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.
(4)
Includes $7 million of unallocated reserves attributed to various portfolios for presentation purposes.
Nonperforming Loans and Assets (Dollars in millions) (Unaudited)
December 31, 2020
September 30, 2020
December 31, 2019
Nonperforming LHFI
$
46
$
36
$
16
Nonperforming TDRs
5
4
3
Nonperforming TDRs at inception but performing for less than six months
6
5
7
Total nonperforming LHFI and TDRs (1)
57
45
26
Other nonperforming assets, net
8
6
10
LHFS
9
6
5
Total nonperforming assets
$
74
$
57
$
41
Ratio of nonperforming assets to total assets (2)
0.21
%
0.17
%
0.15
%
Ratio of nonperforming LHFI and TDRs to LHFI
0.34
%
0.28
%
0.21
%
Ratio of nonperforming assets to LHFI and repossessed assets (2)
0.40
%
0.31
%
0.30
%
(1)
Includes less than 90 day past due performing loans placed on nonaccrual. Interest is not being accrued on these loans.
(2)
Ratio excludes 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, 2020
Consumer loans
$
9
$
6
$
38
$
53
$
4,126
Commercial loans
21
—
17
38
12,101
Total loans
$
30
$
6
$
55
$
91
$
16,227
September 30, 2020
Consumer loans
$
9
$
4
$
36
$
49
$
4,369
Commercial loans
—
—
10
10
12,107
Total loans
$
9
$
4
$
46
$
59
$
16,476
December 31, 2019
Consumer loans
$
9
$
5
$
26
$
40
$
4,907
Commercial loans
—
—
—
—
7,222
Total loans
$
9
$
5
$
26
$
40
$
12,129
(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, 2020
Consumer loans
$
31
$
10
$
41
Commercial loans
5
—
5
Total TDR loans
$
36
$
10
$
46
September 30, 2020
Consumer loans
$
34
$
9
$
43
Commercial loans
5
—
5
Total TDR loans
$
39
$
9
$
48
December 31, 2019
Consumer loans
$
38
$
10
$
48
Total TDR loans
$
38
$
10
$
48
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, return on average tangible common equity, adjusted return on average tangible common equity, adjusted return on average assets, adjusted HFI loan-to-deposit ratio and adjusted net interest margin 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, 2020
September 30, 2020
June 30, 2020
March 31, 2020
December 31, 2019
(Dollars in millions, except share data)
Total stockholders' equity
$
2,201
$
2,195
$
1,971
$
1,842
$
1,788
Less: Goodwill and intangible assets
157
160
164
167
170
Tangible book value
$
2,044
$
2,035
$
1,807
$
1,675
$
1,618
Number of common shares outstanding
52,656,067
57,150,470
56,943,979
56,729,789
56,631,236
Tangible book value per share
$
38.80
$
35.60
$
31.74
$
29.52
$
28.57
Total assets
$
31,038
$
29,476
$
27,468
$
26,805
$
23,266
Tangible common equity to assets ratio
6.58
%
6.90
%
6.58
%
6.25
%
6.95
%
Adjusted return on average common equity, adjusted return on average tangible common equity and adjusted return on average assets.
Three Months Ended
Twelve Months Ended
December 31, 2020
September 30, 2020
December 31, 2019
December 31, 2020
December 31, 2019
(Dollars in millions)
Net income
$
154
$
116
$
58
$
538
$
218
Add: Intangible asset amortization, net of tax
2
3
3
10
12
Tangible net income
$
156
$
119
$
61
$
548
$
230
Total average equity
$
2,235
$
1,977
$
1,803
$
2,052
$
1,695
Less: Average goodwill and intangible assets
159
165
172
164
179
Total tangible average equity
$
2,076
$
1,812
$
1,631
$
1,888
$
1,516
Return on average tangible common equity
30.13
%
26.16
%
14.76
%
29.00
%
15.15
%
Adjustment to remove DOJ adjustment
—
%
—
%
—
%
—
%
(1.28)
%
Adjusted return on average tangible common equity
30.13
%
26.16
%
14.76
%
29.00
%
13.87
%
Return on average assets
2.08
%
1.77
%
0.99
%
2.00
%
1.05
%
Adjustment to remove DOJ adjustment
—
%
—
%
—
%
—
%
(0.09)
%
Adjusted return on average assets
2.08
%
1.77
%
0.99
%
2.00
%
0.96
%
Adjusted HFI loan-to-deposit ratio.
December 31, 2020
September 30, 2020
June 30, 2020
March 31, 2020
December 31, 2019
(Dollars in millions)
Average LHFI
$
15,703
$
14,839
$
13,596
$
11,823
$
12,168
Less: Average warehouse loans
6,948
5,697
3,785
2,310
2,747
Adjusted average LHFI
$
8,755
$
9,142
$
9,811
$
9,513
$
9,421
Average deposits
$
21,068
$
19,561
$
17,715
$
15,795
$
15,904
Less: Average custodial deposits
8,527
7,347
6,223
4,776
4,772
Adjusted average deposits
$
12,541
$
12,214
$
11,492
$
11,019
$
11,132
HFI loan-to-deposit ratio
74.5
%
75.9
%
76.7
%
74.9
%
76.5
%
Adjusted HFI loan-to-deposit ratio
69.8
%
74.8
%
85.4
%
86.3
%
84.6
%
Adjusted net interest margin.
Three Months Ended
December 31, 2020
September 30, 2020
June 30, 2020
March 31, 2020
December 31, 2019
Net interest margin
2.78
%
2.78
%
2.86
%
2.81
%
2.91
%
Adjustment to LGG loans available for repurchase
0.20
%
0.16
%
0.02
%
—
%
—
%
Adjusted net interest margin
2.98
%
2.94
%
2.88
%
2.81
%
2.91
%
For more information, contact: Kenneth Schellenberg FBCInvestorRelations@flagstar.com (248) 312-5741
View original content:http://www.prnewswire.com/news-releases/flagstar-bancorp-reports-fourth-quarter-2020-net-income-of-154-million-or-2-83-per-diluted-share-301212111.html
SOURCE Flagstar Bancorp, Inc.