2014

Flagstar Reports Third Quarter 2011 Net Loss of $14.2 Million Strength of Mortgage Banking Franchise Drives 81 percent Quarterly Improvement in Bottom Line

TROY, Mich., Oct. 25, 2011 /PRNewswire/ -- Flagstar Bancorp, Inc. (NYSE: FBC) (the "Company"), the holding company for Flagstar Bank, FSB (the "Bank"), today reported a third quarter 2011 net loss applicable to common shareholders of $(14.2) million, as compared to a second quarter 2011 net loss of $(74.9) million and a third quarter 2010 net loss of $(22.6) million.

"Overall, we were pleased with the improvement in fundamentals on our core revenue drivers, even though such fundamentals continue to be offset by legacy credit costs.  During the quarter, we reported our strongest earnings, before taxes and credit costs, since 2009.  We experienced significant quarterly improvements in our bank net interest margin, our gain on loan sale income, and our mortgage originations and rate lock commitments.  We also saw meaningful loan growth in our core portfolios, with our average held for investment loans increasing by an annualized rate of 13.6 percent from the prior quarter.  We continue to execute on our commercial strategy, originating over $300 million in new core commercial and specialty loans, more than double the amount in the second quarter 2011," commented Joseph P. Campanelli, Chairman of the Board, President and CEO.

Campanelli continued, "Our overall credit costs in the third quarter were relatively flat from the prior quarter, as we continue to work through challenges in our legacy balance sheet.  We saw some encouraging trends in the third quarter, with 30-day delinquent and 60-day delinquent residential mortgage loans flat from the prior quarter, and the pace of increase slowing dramatically in the greater than 90 days delinquent residential first mortgage loans.  Macroeconomic conditions and home prices remain challenging, however, we are confident we have the resources, including the capital, liquidity and leadership, necessary to support our business plan and continue our planned growth strategies."              

Third Quarter 2011 Highlights:

  • Strong revenue growth, with our largest quarterly level of earnings, before taxes and credit costs, since 2009.
    • Gain on loan sale income of $103.9 million (margin of 153 basis points), increased from prior quarter level of $39.8 million (91 basis points).  
    • Residential mortgage originations of $6.9 billion, increased 50 percent from prior quarter.
    • Mortgage rate-lock commitments of $13.1 billion, increased 105 percent from prior quarter.
    • Loan fees of $18.4 million, increased $3.7 million from prior quarter.

  • Successfully converted our legacy residential mortgage servicing system to a nationally recognized loan servicing platform and restructured our residential servicing process, which management believes will materially improve efficiencies and loss mitigation activities.

  • Entered into separate agreements to divest our 27 branch retail bank franchise in Georgia at break-even and to divest our 22 branch retail bank franchise in Indiana for a gain of approximately $24 million.

  • Improved bank net interest margin to 2.30 percent, from 1.86 percent in prior quarter.
    • Average bank yield on interest earning assets of 4.09 percent, improvement from prior quarter level of 3.82 percent.
    • Overall bank cost of funds of 2.08 percent, improvement from prior quarter level of 2.20 percent.
    • Meaningful growth in interest earnings assets, driven by increases in available-for-sale loan portfolio, and the warehouse lending and commercial and industrial portfolios.

  • Increased average core deposits by 4.9 percent from prior quarter, to $2.8 billion.

  • Continued to fortify balance sheet, selling $15.4 million of non-performing commercial real estate assets, resulting in a nominal gain.

  • Capital and liquidity levels remained strong, with a Tier 1 capital ratio of 9.31 percent and cash and cash equivalents equal to 6.6 percent of total assets (does not include other marketable assets).  

  • Incurred total credit costs of $111.7 million, relatively flat from prior quarter.
    • Loan loss provision expense decreased by $11.7 million due to lower historical residential first mortgage loss rates that offset the increase in greater than 90 days delinquent residential first mortgages.
    • Secondary marketing reserve provision increased to $39 million, driven by a heightened level of loan repurchase requests primarily from Fannie Mae, consistent with industry trends.
    • Asset resolution expense increased to $34.5 million as a result of increased costs associated with Ginnie Mae repurchased loans.  

Third quarter 2011 net loss per share was $(0.03) per share (diluted) based on average shares outstanding of 554,489,000, as compared to a second quarter 2011 of $(0.14) per share (diluted) based on average shares outstanding of 553,946,000 and $(0.15) per share (diluted) based on average shares outstanding of 153,405,000 in the third quarter 2010.  

For the nine months ended September 30, 2011, the net loss applicable to common stockholders totaled $(120.8) million, or $(0.22) per share (diluted) based on average shares outstanding of 554,000,000, a 40.1 percent improvement as compared to $(201.5) million or $(1.57) per share (diluted) based on average shares of 128,411,000 during the same period 2010.

Georgia and Indiana Branch Divestitures

During the third quarter, the Bank announced it had entered into separate agreements to divest its 27-branch Georgia and its 22-branch Indiana retail bank franchises, with PNC Bank, N.A., part of The PNC Financial Services Group, Inc. ("PNC") and First Financial Bancorp ("First Financial"), respectively.  Management believes that the Company's presence in the Georgia and Indiana markets lacked market density and sufficient scale, and believes that these transactions are consistent with its strategic focus on its core Midwest banking markets, and on its deployment of capital towards its continuing growth in commercial and consumer banking in those markets, as well as the emerging Northeast market.  

Under the Georgia agreement, PNC is to purchase the facilities or assume the leases associated with the branches and is to purchase associated business and retail deposits (approximately $233 million at September 30, 2011).  PNC has also agreed to pay the net book value of the acquired real estate and fixed and other personal assets associated with the branches.  

Under the Indiana agreement, First Financial is to pay a consideration equal to a seven percent premium on the consumer and commercial deposits.  At September 30, 2011, the total amount of consumer and commercial deposits were $343 million, which translates to a one-time gain of approximately $24 million.  First Financial will also pay net book value on real estate and personal assets of the bank branches and will assume the existing leases on 14 of the branches.  

The Company predominantly originated residential mortgage loans for sale in the secondary market in both the Georgia and Indiana markets.  Accordingly, the amount of loans on its balance sheet and potentially available to be transferred as part of these transactions was immaterial; thus no loans will be transferred in either transaction.  Both transactions are anticipated to close during December 2011, subject to satisfaction of customary closing conditions and receipt of regulatory approvals.

Net Interest Income and Margin

Third quarter 2011 net interest income was $65.6 million, as compared to $51.3 million during the second quarter 2011 and $41.1 million during the third quarter 2010.  The $14.3 million increase from second quarter 2011 reflects an improvement in the net interest spreads, and a 3.4 percent increase in average interest-earning assets, driven primarily by increases in the available-for-sale, warehouse lending and commercial and industrial loan portfolios.

Net interest margin for the Bank was 2.30 percent for the third quarter 2011, as compared to 1.86 percent for the second quarter 2011 and 1.68 percent for the third quarter 2010.  The increase for the third quarter 2011 reflects a 3.4 percent increase in average interest earning assets to $11.7 billion, from $11.3 billion for the second quarter 2011.  It also reflects a 7.1 percent increase in the average yield on interest earnings assets to 4.09 percent for the third quarter 2011.  Third quarter 2011 overall cost of funds decreased to 2.08 percent from 2.20 percent in the second quarter 2011.  

The Bank's cost of deposits for the third quarter 2011 was 1.37 percent, an 8.7 percent decline, compared to 1.50 percent in the second quarter 2011, and a 37.4 percent decline, compared to 2.19 percent in the third quarter 2010.  The decrease in overall funding costs for the third quarter 2011 was primarily due to the success of Bank's initiatives to replace maturing high-cost certificates of deposit in part with lower cost core retail deposits.  The Bank also refinanced $1.0 billion of long-term FHLB advances during September 2011, which is expected to reduce total interest expense by approximately $14.1 million annually.

Net interest margin for the Bank was 2.01 percent for the nine months ended September 30, 2011, as compared to 1.61 percent for the nine months ended September 30, 2010.  The increase for the nine months ended September 30, 2011, compared to the same period in 2010, was primarily due to increased net interest income that offset the decline in average interest-earnings assets for the nine months ended September 30, 2011 as compared to the same period ended September 30, 2010.

Average interest-earning deposits, on which the Bank earns a minimal interest rate (25 basis points), were $718.6 million in the third quarter 2011, and represent 5.2 percent of total assets.  Management believes the Bank's interest-earning deposits allow it sufficient flexibility to fund its on-going strategic initiatives, which include increasing commercial and specialty lending, as well as other mortgage related initiatives.  

Non-interest Income

Third quarter 2011 non-interest income was $112.6 million, as compared to $58.1 million for the second quarter 2011 and $144.9 million for the third quarter 2010.  The increase in non-interest income was primarily due to the third quarter 2011 reduced mortgage interest rate environment and the resulting strength of the mortgage business.    

In the third quarter 2011, gain on loan sales totaled $103.9 million, as compared to $39.8 million for the second quarter 2011 and $103.2 million for the third quarter 2010.  The increase from the prior quarter was a result of both an increase in amount of interest rate lock commitments and an increase in associated margin.  Gain on loan sale margin increased to 1.53 percent for the third quarter 2011, as compared to 0.91 percent for the second quarter 2011 and 1.35 percent for the third quarter 2010.

Residential mortgage loan originations, which are principally comprised of agency-eligible residential first mortgage loans, were $6.9 billion during the third quarter 2011, an increase from $4.6 billion in the second quarter 2011 and a decrease from $7.6 billion in the third quarter 2010.  Loan sales for the third quarter of 2011 increased to $6.8 billion, as compared to $4.4 billion for the second quarter 2011 and decreased from $7.6 billion for the third quarter 2010.  Mortgage rate lock commitments increased to $13.1 billion during the third quarter 2011, as compared to $6.4 billion during the second quarter 2011, and from $11.0 billion during the third quarter 2010.  

Net servicing revenue, which is the combination of net loan administration income (including the off-balance hedges of mortgage servicing rights) and the gain (loss) on trading securities (the on-balance sheet hedges of mortgage servicing rights), decreased to $16.9 million during third quarter 2011, as compared to $30.5 million during second quarter 2011.  The decrease as compared to second quarter 2011 was primarily attributable to historically low interest rate levels, increased prepayment activity, and a continued reduction in the capitalization of new servicing assets during the third quarter.

At September 30, 2011, loans serviced for others totaled $56.8 billion with a weighted average servicing fee of 30.5 basis points. This was a decrease from $57.1 billion at June 30, 2011, with a weighted average servicing fee of 30.3 basis points, and an increase from $52.3 billion at September 30, 2010 with a weighted average servicing fee of 31.5 basis points. During the third quarter, the Company sold $31.3 million in residential first mortgage servicing rights, with $4.6 billion in underlying loans, through bulk sales.    

Non-interest Expense

Non-interest expense was $150.7 million for the third quarter 2011, compared to $130.9 million in the second quarter 2011, and $162.6 million for the third quarter 2010.  Excluding asset resolution expense, non-interest expense was $116.2 million in the third quarter 2011, compare to $107.6 million in the second quarter 2011.  The third quarter 2011 increase in non-interest expense (excluding asset resolution expense) compared to second quarter 2011, was primarily driven by increased compensation and commissions related to the increase in the mortgage banking business and a $5.2 million general and administrative expense associated with a commercial letter of credit.  Our efficiency ratio, as adjusted to exclude credit costs, improved to 53.5 percent during the third quarter 2011, as compared 82.3 percent during the second quarter 2011.  

Compensation, benefits and commission expense increased by $4.2 million to $65.4 million for the third quarter 2011, as compared to $61.2 million in second quarter 2011, and compared to $59.8 million in third quarter 2010.  The increase in compensation, benefits and commissions expense in the third quarter 2011 compared to second quarter 2011, was primarily due to a $3.1 million increase in commissions as a result of  an increase in mortgage banking volumes during the third quarter 2011.  

Warrant income, reflected as an offset under non-interest expense, was $4.2 million for the third quarter 2011, as compared to $2.0 million in the second quarter 2011, primarily due to the quarterly valuation of the outstanding warrant liability.

Balance Sheet and Funding

Total assets at September 30, 2011 were $13.7 billion, as compared to $12.7 billion at June 30, 2011 and $13.8 billion at September 30, 2010.  The increase in total assets was primarily due to a $1.1 billion increase in total interest-earning assets, as the Bank was able to generate loan growth in warehouse lending and commercial and industrial loan portfolios, and an increase in the available-for-sale residential mortgage loan portfolio.  The increase in warehouse lending and available-for-sale loans was attributable to the increase in residential mortgage originations.  

The Bank's primary sources of funds are deposits obtained through its community banking branches and its internet banking platform, as well as deposits obtained from municipalities and investment banking firms.  Funds are also obtained from time to time through loan repayments and sales of loans and securities in the ordinary course of business, advances from the FHLB, community banking operations, customer escrow accounts and security repurchase agreements.  The Bank relies upon several of these sources at different times to address its daily and forecasted liquidity needs for operational requirements and policy levels while managing overall net interest costs.  

Total retail deposits were $5.5 billion at September 30, 2011, as compared to $5.2 billion at June 30, 2011 and $5.4 billion at September 30, 2010.  The increase in retail deposits at September 30, 2011, compared to June 30, 2011, was due to an increase in both certificates of deposits and savings deposits.    

At September 30, 2011, the Bank had a collateralized $4.6 billion line of credit with the FHLB, of which $3.6 billion was advanced or borrowed, and $921 million remained as borrowing capacity. The Bank also had approximately $900 million of cash on hand and interest-earning deposits, in addition to other marketable securities.

Credit Related Costs and Asset Quality

Credit related costs consist primarily of loan loss provision expense, secondary market reserve provision expense, asset resolution expense and impairment on investment securities available-for-sale.  The Company's credit related costs totaled $111.7 million for the third quarter 2011, as compared to $110.9 million for the second quarter 2011 and $113.3 million for the third quarter 2010.  

Third quarter 2011 loan loss provision expense decreased by $11.7 million to $36.7 million, as compared to $48.4 million in second quarter 2011 and decreased compared to $51.4 million in third quarter 2010.  The third quarter 2011 decrease from second quarter 2011 was primarily due to a $10.1 million decrease in provision related to residential first mortgages, consistent with a slowing pace of an increase on the greater than 90 days delinquent residential first mortgages.  Third quarter 2011, 30 day and 60 day delinquent residential first mortgages were relatively unchanged from the second quarter 2011, indicating reduced levels of inflows.

For commercial real estate loans, loan loss provision decreased slightly from the second quarter 2011, and has now decreased for four consecutive quarters.  The Company also sold $15.4 million of non-performing commercial real estate assets during the third quarter 2011, which resulted in a $0.1 million gain.

Third quarter 2011 secondary marketing reserve provision expense was $39.0 million, as compared to $21.4 million in the second quarter 2011 and $13.0 million in the third quarter 2010.  Management believes the increase from prior quarter is consistent with recent industry trends, as the GSEs (a term generally used to refer collectively or singularly to Fannie Mae and Freddie Mac) continue to be more aggressive in the number of pre-2009 loans files being reviewed and their interpretation of their rights under the related representations and warranties.  The Company has not experienced similar issues with its 2009, 2010 or 2011 vintages.      

The Company maintains a secondary marketing reserve on the balance sheet, which reflects the estimate of probable losses that currently exists on loans which have sold or securitized into the secondary market, except for loans repurchased with government guarantees.  The secondary marketing reserve was $85.0 million as of September 30, 2011, as compared to $79.4 million as of June 30, 2011 and $77.5 million at September 30, 2010.  

Asset resolution expense, which are expenses associated with foreclosed properties (including the foreclosure claims in process with Ginnie Mae), increased by 48.2 percent to $34.5 million in the third quarter 2011, as compared to $23.3 million in the second quarter of 2011. The third quarter 2011 increase compared to second quarter 2011, was primarily due to continued pressure on home values and heightened costs associated with servicing the loans repurchased with government guarantees.  During the third quarter 2011, the Company made improvements to the servicing processes within the loans repurchased with government guarantees portfolio, which management believes will provide a benefit in the next several quarters by reducing associated servicing costs.  

Impairment on investment securities available-for-sale was $(1.3) million during the third quarter 2011, as compared to $(15.6) million incurred during in the second quarter 2011, and no impairment in the third quarter 2010.  The decrease in impairment losses during the third quarter reflected the quarterly valuation impairment charge on the collateralized mortgage obligations in line with current industry forecasts for future home price expectations.

Non-performing assets held-for-investment were $558.3 million at September 30, 2011, as compared to $513.4 million at June 30, 2011, and $1.1 billion at September 30, 2010.  Such loans are principally from the Company's pre-2009 loan origination activity (referred to as "legacy loans").  This category of assets is comprised of non-performing loans (i.e., loans 90 days or more past due and matured loans), real estate owned and net repurchased assets, and it excludes repurchased loans that are guaranteed primarily by the Federal Housing Administration (FHA).  The $44.9 million increase in the third quarter 2011, as compared to second quarter 2011, was driven primarily by a $55.0 million increase in non-performing residential first mortgage loans, offset by a $12.2 million decrease in non-performing commercial and commercial real estate loans.  Management expects that the growth in non-performing loans will moderate as such loans are modified or foreclosed upon, and continues to aggressively look for opportunities to de-risk its legacy residential first mortgage and commercial real estate loan portfolios.  Beginning in the fourth quarter 2010, the Company has now cumulatively sold $637.8 million in legacy non-performing assets through bulk sales, which are in addition to loan or property sales in the ordinary course of business.

Allowance for loan losses at September 30, 2011 was $282.0 million, or 4.1 percent of loans held-for-investment and 63.4 percent of non-performing loans held-for-investment, as compared to $274.0 million, or 4.6 percent of loans held-for-investment and 67.9 percent of non-performing loans held-for-investment at June 30, 2011.  The slight increase in allowance for loan loss, as compared to second quarter 2011, was primarily due to an increase in residential non-performing loans.  The decline in the ratio of allowance to loans held-for-investment reflects the changing composition of the loan portfolio, as warehouse loans and commercial and industrial loans, which usually have lower historical industry-wide loss rates than residential first mortgage loans, have increased the size of the held-for-investment loan portfolio.  At September 30, 2010, the allowance for loan losses was $474.0 million, or 6.5 percent of loans held-for-investment and 52.0 percent of non-performing loans.

Capital

Flagstar Bank remained "well-capitalized" for regulatory purposes at September 30, 2011, with regulatory capital ratios of 9.31 percent for Tier 1 capital and 17.64 percent for total risk-based capital. The Company had an equity-to-assets ratio of 8.44 percent at September 30, 2011.

As Previously Announced

The Company's quarterly earnings conference call will be held on Wednesday, October 26, 2011 from 11 a.m. until noon (Eastern).

Questions for discussion at the conference call may be submitted in advance by e-mail to investors@flagstar.com or asked live during the conference call.

The conference call and accompanying slide presentation will be webcast live on the Investor Relations section of the Company's Web site, www.flagstar.com, with replays available at that site for at least 10 days.

To listen by telephone, please call at least 10 minutes prior to the start of the conference call at (866) 834-5823 toll free or (973) 341-3018 and use passcode: 14214072.

About Flagstar

Flagstar Bancorp is a full-service financial services company, offering a range of products and services to consumers, businesses, and homeowners.  With $13.7 billion in total assets at September 30, 2011, Flagstar is the largest publicly held savings bank headquartered in the Midwest.  As of September 30, 2011, Flagstar operated 162 branches in Michigan, Indiana, and Georgia, and has subsequently entered into agreements to sell or lease its 27 branches in Georgia and 22 branches in Indiana.  Flagstar also operated, at September 30, 2011, 29 home loan centers in 14 states, and a total of four commercial banking offices in Massachusetts, Connecticut, and Rhode Island.  Flagstar Bank originates loans nationwide and is one of the leading originators of residential mortgage loans. For more information, please visit flagstar.com.

Forward Looking Statements

This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, as amended.  Forward-looking statements, by their nature, involve estimates, projections, goals, forecasts, assumptions, risks and uncertainties that are difficult to predict and could cause actual results or outcomes to differ materially from those expressed in a forward-looking statement.  Forward-looking statements contained in this press release and any information related to expectations about future events or results are based upon information available to the Company as of the date hereof.  Forward-looking statements can be identified by such words as "anticipates," "intends," "plans," "seeks," "believes," "expects", "estimates," and similar references to future periods.  Examples of forward-looking statements include, but are not limited to, statements made regarding the Company's current expectations, plans or forecasts of its core business drivers, credit related costs, asset quality, capital adequacy and liquidity, the implementation of the Company's business plan and growth strategies, the impact, timing and likelihood of consummation of the Company's sale of its Georgia and Indiana retail bank franchises, the result of improvements to the Company's servicing processes, and other similar matters.  There is a risk that, because of business, economic or market conditions or for any other reasons within or outside of the Company's discretion, the Company's sale of its Georgia and Indiana retail bank franchises may not have the projected impact or be consummated in a timely manner or at all.  For a further discussion of the factors that may cause actual results to differ materially from current expectations, please review the Company's filings with the Securities and Exchange Commission ("SEC"), including but not limited to, our Forms 10-K and 10-Q.  Except to the extent required under the federal securities laws and the rules and regulations promulgated by the SEC, the Company undertakes no obligation to update any such statement to reflect events or circumstances after the date on which it is made.

Flagstar Bancorp, Inc.

Consolidated Statements of Financial Condition

(In thousands, except share data)



September 30,

2011


June 30,

2011

December 31,

2010

September 30,

2010

Assets

(Unaudited)

   Cash and cash items

$

63,288


$                 56,031


$                   60,039


$           50,422

   Interest-earning deposits


839,510


701,852


893,495


962,711

        Cash and cash equivalents


902,798


757,883


953,534


1,013,133

   Securities classified as trading


312,766


292,438


160,775


161,000

   Securities classified as available-for-sale


521,259


551,173


475,225


503,568

   Loans available-for-sale

        ($1,939,780, $1,870,499, $2,343,638 and $1,780,486

        at fair value at September 30, 2011, June 30, 2011,

        December 31, 2010 and September 30, 2010,

        respectively)


2,080,926


2,002,888


2,585,200


1,943,096

   Loans repurchased with government guarantees


1,745,974


1,711,591


1,674,752


1,500,635

   Loans held-for-investment ($22,787, $21,514,

       $19,011 and $35,994 at fair value at

       September 30, 2011, June 30, 2011, December 31,

       2010 and September 30, 2010, respectively)


6,821,737


5,975,134


6,305,483


7,312,226

        Less: allowance for loan losses


(282,000)


(274,000)


(274,000)


(474,000)

        Loans held-for-investment, net


6,539,737


5,701,134


6,031,483


6,838,226

            Total interest-earning assets


12,040,172


10,961,076


11,820,930


11,909,236

   Accrued interest receivable


100,442


91,527


83,893


86,347

   Repossessed assets, net


113,365


110,050


151,085


198,585

   Federal Home Loan Bank stock


301,737


301,737


337,190


373,443

   Premises and equipment, net


250,674


244,565


232,203


233,235

   Mortgage servicing rights at fair value


437,338


577,401


580,299


447,023

   Other assets


427,013


320,425


377,865


538,282

            Total assets

$

13,734,029


$          12,662,812


$            13,643,504


$    13,836,573

Liabilities and Stockholders' Equity









   Deposits

$

8,128,258


$            7,405,027


$              7,998,099


$      8,561,943

   Federal Home Loan Bank advances


3,615,000


3,406,571


3,725,083


3,400,000

   Long-term debt


248,585


248,610


248,610


248,610

           Total interest-bearing liabilities


11,991,843


11,060,208


11,971,792


12,210,553

   Accrued interest payable


8,452


10,935


12,965


18,338

   Secondary market reserve


85,000


79,400


79,400


77,500

   Other liabilities


489,395


337,829


319,684


469,453

           Total liabilities


12,574,690


11,488,372


12,383,841


12,775,844

   Stockholders' Equity









   Preferred stock $0.01 par value, liquidation value

        $1,000 per share, 25,000,000 shares authorized;









        266,657 issued and outstanding and outstanding at

        September 30, 2011, June 30, 2011, December 31,

        2010, and September 30, 2010, respectively


3



3


3


3

   Common stock $0.01 par value, 700,000,000

       shares authorized; 555,015,011, 554,163,337,

       553,313,113 and 153,512,990 shares issued and

       outstanding at September 30, 2011, June 30, 2011,

       December 31, 2010 and September 30, 2010,  

       respectively


5,550


5,542


5,533


1,535

   Additional paid in capital – preferred


253,341


251,956


249,193


247,837

   Additional paid in capital – common


1,465,554


1,464,131


1,461,373


1,079,042

   Accumulated other comprehensive loss


(4,074)


(357)


(16,165)


(19,484)

   Retained earnings (accumulated deficit)


(561,035)


(546,835)


(440,274)


(248,204)

           Total stockholders' equity


1,159,339


1,174,440


1,259,663


1,060,729

           Total liabilities and stockholders' equity

$

13,734,029


$          12,662,812


$            13,643,504


$    13,836,573




Flagstar Bancorp, Inc.

Consolidated Statements of Operations

(In thousands, except per share data)

(Unaudited)



For the Three Months Ended


For the Nine Months Ended


September 30, 2011


June 30, 2011


September 30, 2010


September 30, 2011


September 30, 2010

Interest Income










Loans

$          109,966


$       98,155


$          121,834


$           310,234


$            354,069

Securities classified as available-for-sale or trading

9,626


8,949


10,968


26,673


47,069

Interest-earning deposits and other

433


957


505


2,358


1,631

   Total interest income

120,025


108,061


133,307


339,265


402,769

Interest Expense










Deposits

22,679


24,902


40,270


74,603


123,677

FHLB advances

30,121


30,218


39,816


90,317


123,755

Security repurchase agreements

-


-


-


-


2,750

Other

1,611


1,617


2,017


4,834


8,060

   Total interest expense

54,411


56,737


82,103


169,754


258,242

Net interest income

65,614


51,324


51,204


169,511


144,527

Provision for loan losses

36,690


48,384


51,399


113,383


200,978

Net interest expense after provision for loan losses

28,924


2,940


(195)


56,128


(56,451)

Non-Interest Income










Loan fees and charges

18,383


14,712


24,365


49,233


60,930

Deposit fees and charges

7,953


7,845


7,585


23,297


24,796

Loan administration

(3,478)


30,450


12,924


66,308


(15,590)

Gain (loss) on trading securities

20,385


102


10,354


20,414


76,702

Loss on residual and transferors' interest

(186)


(2,258)


(4.665)


(4,825)


(11,660)

Net gain on loan sales

103,858


39,827


103,211


193,869


220,034

Net loss on sales of mortgage servicing rights

(2,587)


(2,381)


(1,195)


(5,080)


(4,674)

Net gain on securities available-for-sale

-


-


-


-


6,689

Net gain (loss) on sale of assets

1,041


1,293


-


1,297


-

   Total other-than-impairment gain

51,003


39,725


-


35,993


35,200

   Loss recognized in other comprehensive

          income before taxes

(52,325)


(55,309)


-


(52,899)


(38,877)

Net impairment losses recognized in earnings

(1,322)


(15,584)


-


(16,906)


(3,677)

Secondary market reserve – change in estimate

(38,985)


(21,364)


(12,958)


(80,776)


(51,174)

Other fees and charges, net

7,489


5,436


5,267


20,064


14,841

   Total non-interest income

112,551


58,078


144,888


266,895


317,217

Non-Interest Expense










Compensation, commissions and benefits

65,426


61,156


59,817


189,894


171,944

Occupancy and equipment

17,083


16,969


15,757


50,669


47,670

Asset resolution

34,515


23,282


44,323


95,906


119,569

Federal insurance premiums

10,665


10,789


8,522


30,180


29,209

Other taxes

647


667


1,964


2,178


3,660

Warrant (income) expense

(4,202)


(1,998)


(1,405)


(7,027)


(3,664)

Loss on extinguishment of debt

-


-


11,855


-


20,826

General and administrative

26,557


20,057


21,756


67,044


58,985

   Total non-interest expense

150,691


130,922


162,589


428,844


448,199

Loss before federal income taxes

(9,216)


(69,904)


(17,896)


(105,821)


(187,433)

Provision for federal income taxes

264


264


-


792


-

Net Loss

(9,480)


(70,168)


(17,896)


(106,613)


(187,433)

Preferred stock dividend/accretion

(4,719)


(4,720)


(4,690)


(14,148)


(14,059)

Net loss applicable to common stock

$         (14,199)


$       (74,888)


$         (22,586)


$        (120,761)


$        (201,492)

Loss per share










      Basic

$             (0.03)


$           (0.14)


$             (0.15)


$              (0.22)


$              (1.57)

      Diluted

$             (0.03)


$           (0.14)


$             (0.15)


$              (0.22)


$              (1.57)




Flagstar Bancorp, Inc.

Summary of Selected Consolidated Financial and Statistical Data

(Dollars in thousands, except per share data)

(Unaudited)



For the Three Months Ended


For the Nine Months Ended

Summary of Consolidated

Statements of Operations

September 30,

2011


June 30,

2011


September 30,

2010


September 30,

2011


September 30,

2010

Return on average assets

(0.43)%


(2.32)%


(0.64)%


(1.23)%


(1.92)%

Return on average equity

(4.90)%


(24.87)%


(8.35)%


(13.39)%


(26.85)%

Efficiency ratio

84.6%


119.7%


82.9%


98.3%


97.1%

Efficiency ratio (credit-adjusted) (1)

53.5%


82.3%


56.6%


64.4%


64.1%

Equity/assets ratio (average for the period)

8.80%


9.33%


7.71%


9.20%


7.14%

Residential first mortgage loans originated

$        6,926,451


$      4,642,706


$       7,613,502


$        16,425,699


$         17,396,195

Other loans originated

$           322,558


$         152,566


$            13,201


$             506,430


$                26,958

Mortgage loans sold and securitized

$        6,782,795


$      4,362,518


$       7,619,097


$        16,974,821


$         17,893,675

Interest rate spread – Bank only (2)

2.02%


1.62%


1.35%


1.75%


1.32%

Net interest margin – Bank only (3)

2.30%


1.86%


1.68%


2.01%


1.61%

Interest rate spread – Consolidated (2)

2.01%


1.61%


1.34%


1.74%


1.30%

Net interest margin – Consolidated (3)

2.25%


1.81%


1.62%


1.96%


1.52%

Average common shares outstanding

554,489,448


553,946,138


153,405,151


554,000,247


128,411,259

Average fully diluted shares outstanding

554,489,448


553,946,138


153,405,151


554,000,247


128,411,259

Average interest earning assets

$      11,677,994


$    11,297,984


$     12,623,592


$        11,483,759


$         12,551,298

Average interest paying liabilities

$      10,337,645


$    10,301,159


$     11,383,551


$        10,365,972


$         11,598,035

Average stockholder's equity

$        1,159,825


$      1,204,652


$       1,082,499


$          1,202,923


$           1,000,644

Charge-offs to average investment loans

      (annualized)

1.83%


3.15%


5.90%


2.36%


4.53%






September 30,

2011


June 30,

2011


December 31,

2010


September 30,

2010

Equity/assets ratio

8.44%


9.27%


9.23%


7.67%

Core capital ratio (4)

9.31%


10.07%


9.61%


9.12%

Total risk-based capital ratio (4)

17.64%


19.73%


18.55%


16.87%

Book value per common share

$                  1.63


$                  1.66


$                   1.83


$                   5.30

Number of common shares outstanding

555,015,011


554,163,337


553,313,113


153,512,990

Mortgage loans serviced for others

$       56,772,598


$       57,087,989


$        56,040,063


$        52,287,204

Weighted average service fee (bps)

30.5


30.3


30.8


31.5

Capitalized value of mortgage servicing rights

0.77%


1.01%


1.04%


0.85%

Ratio of allowance for loan losses to non-

   performing loans held-for-investment (5)

63.4%


67.9%


86.1%


52.0%

Ratio of allowance for loan losses to loans

   held-for-investment (5)

4.13%


4.59%


4.35%


6.48%

Ratio of non-performing assets to total assets

   (bank only)

4.09%


4.10%


4.35%


8.25%

Number of bank branches

162


162


162


162

Number of loan origination centers

29


30


27


27

Number of employees (excluding loan officers

  and account executives)

2,993


2,990


3,001


2,922

Number of loan officers and account executives

306


316


278


285

(1) Based on efficiency ratios as calculated, less secondary market reserve change in estimate and asset resolution expense.  

(2) Interest rate spread is the difference between the annualized average yield earned on average interest-earning assets for the period and the annualized average rate of interest paid on average interest-bearing liabilities for the period.

(3) Net interest margin is the annualized effect of the net interest income divided by that period's average interest-earning assets.

(4) Based on adjusted total assets for purposes of core capital and risk-weighted assets for purposes of total risk-based capital.  These ratios are applicable to the Bank only.  

(5) Bank only and does not include non-performing loans available-for-sale






Loan Originations

(Dollars in thousands)

(Unaudited)



For the Three Months Ended


September 30,

2011


June 30,

2011


September 30,

2010

Consumer loans:









   Residential first mortgage

$        6,926,451

97.6%


$   4,642,706

96.8%


$     7,613,502

99.8%

   Other consumer (1)

4,338

0.1


2,684

0.1


486

-

Total consumer loans

6,930,789

97.7


4,645,390

96.9


7,613,988

99.8

Commercial loans (2)

318,220

2.3


149,882

3.1


12,715

0.2

     Total loan originations

$        7,249,009

100.0%


$   4,795,272

100.0%


$     7,626,703

100.0%





For the Nine Months Ended


September 30,

2011


September 30,

2010

Consumer loans:






   Residential first mortgage

$   16,425,699

97.0%


$ 17,396,195

99.8%

   Other consumer (1)

7,991

0.1


2,046

0.1

Total consumer loans

16,433,690

97.1


17,398,241

99.9

Commercial loans (2)

498,439

2.9


24,912

0.1

     Total loan originations

$   16,932,129

100.0%


$ 17,423,153

100.0%


(1) Other consumer loans include: second mortgage, construction, warehouse lending, HELOC and other consumer loans.

(2) Commercial loans include: commercial real estate, commercial and industrial and commercial lease financing loans.



Loans Held-for-Investment

(Dollars in thousands)

(Unaudited)



September 30,

2011


June 30,

2011


December 31,

2010


September 30,

2010

Consumer loans:












Residential first mortgage

$   3,827,356

56.2%


$      3,744,342

62.7%


$        3,784,700

60.1%


$         4,479,814

61.4%

Second mortgage

146,501

2.1


155,537

2.6


174,789

2.8


185,062

2.5

Construction

758

-


898

-


8,012

0.1


9,956

0.1

Warehouse lending

995,663

14.6


513,678

8.6


720,770

11.4


913,494

12.5

HELOC

232,796

3.4


241,396

4.0


271,326

4.3


265,240

3.6

Other

73,127

1.1


77,052

1.3


86,710

1.4


107,846

1.5

   Total consumer loans

5,276,201

77.4


4,732,903

79.2


5,046,307

80.1


5,961,412

81.6

Commercial loans:












Commercial real estate

1,268,878

18.6


1,111,131

18.6


1,250,301

19.8


1,341,009

18.3

Commercial and industrial

234,148

3.4


99,173

1.8


8,875

0.1


9,805

0.1

Commercial lease financing

42,510

0.6


31,927

0.4



   Total commercial loans

1,545,536

22.6


1,242,231

20.8


1,259,176

19.9


1,350,814

18.4

    Total loans held-for-investment

$   6,821,737

100.0%


$      5,975,134

100.0%


$        6,305,483

100.0%


$         7,312,226

100.0%




Composition of Mortgage Loans Held-for-Investment

(In thousands)

(Unaudited)



September 30, 2011


June 30, 2011


Portfolio Balance (1)


Allowance (1)


Portfolio Balance (1)


Allowance (1)

    Performing modified (TDR)

$                    488,981


$                     41,381


$                    529,588


$                   44,838

    Performing and not delinquent within

            last 36 months

2,160,067


25,752


2,237,486


26,696

    Performing with government

            insurance

104,240



120,059


    Other performing

801,269


33,693


650,706


35,963

    Non-performing - 90+ day delinquent

291,826


64,722


241,258


53,077

    Non-performing with government

           insurance

64,932


1,095


60,147


902

    30 day and 60 day delinquent

63,301


4,030


61,533


4,103

Total

$                 3,974,616


$                   170,673


$                 3,900,777


$                 165,579






December 31, 2010


September 30, 2010


Portfolio Balance (1)


Allowance (1)


Portfolio Balance (1)


Allowance (1)

    Performing modified (TDR)

$                    576,594


$                     46,857


$                    615,998


$                   47,943

    Performing and not delinquent within

            last 36 months

2,084,578


27,700


2,260,229


29,750

    Performing with government

            insurance

122,677



124,715


    Other performing

987,975


43,462


1,002,378


55,428

    Non-performing - 90+ day delinquent

76,572


19,786


531,296


164,010

    Non-performing with government

           insurance

56,587


1,915


52,692


960

    30 day and 60 day delinquent

62,518


4,866


87,524


4,470

Total

$                 3,967,501


$                   144,586


$                 4,674,832


$                 302,561


(1) Includes residential first mortgage, second mortgage and construction loans.



Composition of Commercial Loans Held-for-Investment

(In thousands)

(Unaudited)



September 30, 2011


 June 30, 2011


Portfolio Balance (1)


Allowance (1)


Portfolio Balance (1)


Allowance (1)

    Performing – not impaired

$                    1,197,714


$                    31,559


$                      966,754


$                         34,190

    Special mention – not impaired

145,524


10,322


91,104


7,901

    Impaired

107,477


27,712


82,496


19,630

    Non-performing – not impaired

173


4


402


17

    Non-performing

94,648


17,683


101,475


21,885

Total

$                    1,545,536


$                    87,280


$                  1,242,231


$                         83,623






December 31, 2010


September 30, 2010


Portfolio Balance (1)


Allowance (1)


Portfolio Balance (1)


Allowance (1)

    Performing – not impaired

$                    933,557


$                    31,291


$                      911,629


$                         32,069

    Special mention – not impaired

85,103


5,907


126,833


7,387

    Impaired

73,631


17,181


79,888


18,845

    Non-performing – not impaired

6,485


752


4,939


327

    Non-performing

160,400


39,847


227,525


67,820

Total

$                 1,259,176


$                    94,978


$                   1,350,814


$                       126,448


(1) Includes commercial real estate, commercial and industrial, and commercial lease financing loans.



Allowance for Loan Losses

(Dollars in thousands)

(Unaudited)



For the Three Months Ended


For the Nine Months Ended


September 30, 2011


June 30,

2011


September 30, 2010


September 30,

2011


September 30, 2010

Beginning balance

$             274,000


$          271,000


$            530,000


$                 274,000


$              524,000

Provision for loan losses

36,690


48,384


51,399


113,383


200,978

Charge-offs










Consumer loans:










    Residential first mortgage

(11,233)


(8,383)


(38,612)


(22,098)


(113,894)

    Second mortgage

(4,629)


(6,138)


(6,843)


(16,545)


(21,939)

    Construction

-


(419)


(419)


(419)


(500)

    Warehouse lending

(272)


(288)


(151)


(560)


(1,900)

          HELOC

(3,477)


(4,925)


(4,704)


(13,465)


(16,944)

          Other

(1,208)


(1,146)


(1,299)


(3,813)


(4,300)

Total consumer loans

(20,819)


(21,299)


(52,028)


(56,900)


(159,477)

Commercial loans:










    Commercial real estate

(9,853)


(25,957)


(57,281)


(55,099)


(97,017)

    Commercial and industrial

(587)


(9)


(529)


(644)


(992)

Total commercial loans

(10,440)


(25,966)


(57,810)


(55,743)


(98,009)

Total charge-offs

(31,259)


(47,265)


(109,838)


(112,643)


(257,486)

Recoveries










Consumer loans:










    Residential first mortgage

756


158


605


1,250


1,854

    Second mortgage

371


344


536


1,581


1,194

    Construction

-


-


2


1


7

    Warehouse lending

-


-


391


5


444

          HELOC

524


443


340


1,453


1,042

          Other

423


474


385


1,284


1,185

Total consumer loans

2,074


1,419


2,259


5,574


5,726

Commercial loans:










    Commercial real estate

373


462


165


1,564


765

    Commercial and industrial

122


-


15


122


17

Total commercial loans

495


462


180


1,686


782

Total recoveries

2,569


1,881


2,439


7,260


6,508

Charge-offs, net of recoveries

(28,690)


(45,384)


(107,399)


(105,383)


(250,978)

Ending balance

$             282,000


$             274,000


$            474,000


$                 282,000


$              474,000

Net charge-off ratio

1.83%


3.15%


5.90%


2.36%


4.53%




Composition of Allowance for Loan Losses

As of September 30, 2011

(In thousands)

(Unaudited)



Collectively Evaluated

Reserves (1)


Individually Evaluated

Reserves (2)


Total

Consumer loans:






  Residential first mortgage

$                           87,606


$                          68,223


$                      155,829

  Second mortgage

15,331


2,905


18,236

  Construction

124


78


202

  Warehouse lending 

1,307


516


1,823

  HELOC

14,681


-


14,681

  Other

1,984


1


1,985

Total consumer loans

121,033


71,723


192,756

Commercial loans:






  Commercial real estate

49,769


35,361


85,130

  Commercial and industrial

2,044


1,760


3,804

  Commercial lease financing 

310


-


310

Total commercial loans

52,123


37,121


89,244

Total allowance for loan losses

$                         173,156


$                        108,844


$                      282,000


(1) Represents loans collectively evaluated for impairment in accordance with ASC 450-20, Loss Contingencies (formerly FAS 5), and pursuant to amendments by ASU 2010-20 regarding allowance for unimpaired loans.

(2) Represents loans individually evaluated for impairment in accordance with ASC 310-10, Receivables (formerly FAS 114), and pursuant to amendments by ASU 2010-20 regarding allowance for impaired loans.



Non-Performing Loans and Assets

(Dollars in thousands)

(Unaudited)



September 30,

2011


June 30,

2011


December 31,

2010


September 30,

2010

Non-performing loans held-for-investment

$               444,887


$           403,381


$               318,416


$             911,372

Real estate and other non-performing assets, net

113,365


110,050


179,557


229,750

Nonperforming assets held-for-investment, net

558,252


513,431


497,973


1,141,122

Non-performing loans available-for-sale

3,331


5,341


94,889


-

Total non-performing assets including loans available-for-sale

$               561,583


$           518,772


$               592,862


$          1,141,122

Ratio of nonperforming loans held-for-

    investment to loans held-for-investment

6.52%


6.75%


5.05%


12.46%

Ratio of non-performing assets to total assets

4.09%


4.10%


4.35%


8.25%




Asset Quality – Loans Held-for-Investment

(Dollars in thousands)

(Unaudited)



30-59 Days Past Due

60-89 Days Past Due

Greater than 90 days

Total Past Due

Total Investment Loans

September 30, 2011






Consumer loans (1)

$                       91,318

$                           46,023

$                       352,429

$                    489,770

$                     5,276,201

Commercial loans (1)

13,699

10,454

92,458

116,611

1,545,536

    Total loans

$                     105,017

$                           56,477

$                       444,887

$                    606,381

$                     6,821,737

June 30, 2011






Consumer loans (1)

$                       91,185

$                           46,082

$                       298,751

$                    436,018

$                     4,732,903

Commercial loans (1)

1,392

187

104,630

106,209

1,242,231

    Total loans

$                       92,577

$                           46,269

$                       403,381

$                    542,227

$                     5,975,134

December 31, 2010






Consumer loans (1)

$                     105,029

$                           46,907

$                       137,939

$                    289,875

$                     5,046,307

Commercial loans (1)

28,420

6,838

180,477

215,735

1,259,176

    Total loans

$                     133,449

$                           53,745

$                       318,416

$                    505,610

$                     6,305,483

September 30, 2010






Consumer loans (1)

$                       97,662

$                           49,786

$                       670,064

$                    817,512

$                     5,961,412

Commercial loans (1)

15,079

23,954

241,308

280,341

1,350,814

    Total loans

$                     112,741

$                           73,740

$                       911,372

$                 1,097,853

$                     7,312,226


(1) Consumer loans include: residential first mortgage, second mortgage, construction, warehouse lending, HELOC, and other consumer loans.  Commercial loans include: commercial real estate, commercial and industrial, and commercial lease financing loans.  



Gain on Loan Sales and Securitizations

(Dollars in thousands)

(Unaudited)



For the Three Months Ended


September 30, 2011


June 30, 2011


September 30, 2010

Description

(000's)

bps


(000's)

bps


(000's)

bps

Valuation gain (loss):









    Value of interest rate locks

$             79,078

117


$            (2,860)

(7)


$               4,380

6

    Value of forward sales

(52,573)

(78)


(3,657)

(8)


31,619

42

    Fair value of loans available for sale

132,285

195


82,760

190


140,993

185

    LOCOM adjustments on loans held-for-

        investment

-

-


46

-


171

-

Total valuation gains

158,790

234


76,289

175


177,193

233










Sales gains (losses):









    Marketing gains, net of adjustments

94,942

140


21,865

50


12,737

16

    Pair-off gains (losses)

(148,078)

(218)


(56,951)

(131)


(77,404)

(102)

    Provisions for secondary marketing reserve

(1,796)

(3)


(1,375)

(3)


(9,315)

(12)

Total sales gains

(54,932)

(81)


(36,462)

(84)


(73,982)

(98)

Total gain on loan sales and securitizations

$           103,858

153


$             39,827

91


$             103,211

135

Total loan sales and securitizations

$        6,782,795



$        4,362,518



$          7,619,097







For the Nine Months Ended


September 30, 2011


September 30, 2010

Description

(000's)

bps


(000's)

bps

Valuation gain (loss):






    Value of interest rate locks

$             75,602

45


$               40,479

23

    Value of forward sales

(96,591)

(57)


(46,881)

(27)

    Fair value of loans available for sale

259,367

152


303,713

170

    LOCOM adjustments on loans held-for-

        investment

16

-


38

-

Total valuation gains

238,394

140


297,349

166







Sales gains (losses):






    Marketing gains, net of adjustments

117,558

69


66,706

37

    Pair-off gains (losses)

(156,572)

(92)


(120,776)

(67)

    Provisions for secondary marketing reserve

(5,511)

(3)


(23,244)

(13)

Total sales gains

(44,525)

(26)


(77,314)

(43)

Total gain on loan sales and securitizations

$           193,869

114


$             220,034

123

Total loan sales and securitizations

$      16,974,821



$        17,893,675





Average Balances, Yields and Rates

(Dollars in thousands)

(Unaudited)



For the Three Months Ended


September 30, 2011


June 30, 2011


September 30, 2010


Average

Balance

Annualized

Yield/Rate


Average

Balance

Annualized

Yield/Rate


Average

Balance

Annualized

Yield/Rate

Interest-Earning Assets:


Loans available-for-sale

$        2,041,173

4.35%


$        1,509,692

4.72%


$        2,166,072

4.63%

Loans repurchased with

    government guarantees

1,790,464

3.34


1,752,816

3.03


1,465,411

2.75

Loans held-for-investment:









    Consumer loans (1)

4,857,771

4.54


4,551,267

4.59


5,860,749

4.77

    Commercial loans (1)

1,429,449

4.82


1,211,284

4.85


1,418,011

4.63

Loans held-for-investment

6,287,220

4.60


5,762,551

4.65


7,278,760

4.74

Securities classified as available-for-sale

    or trading

840,490

4.58


724,694

4.94


863,201

5.08

Interest-earning deposits and other

718,647

0.24


1,548,231

0.25


850,148

0.25

Total interest-earning assets

11,677,994

4.09


11,297,984

3.82


12,623,592

4.21

Other assets

1,503,828



1,612,293



1,408,752


Total assets

$      13,181,822



$      12,910,277



$      14,032,344


Interest-Bearing Liabilities:









        Demand deposits

$           401,647

0.31%


$           409,663

0.33%


$           378,193

0.48%

        Savings deposits

1,250,844

0.73


1,182,145

0.79


744,889

0.97

        Money market deposits

580,508

0.65


579,361

0.73


542,350

0.96

        Certificate of deposits

2,811,458

1.72


3,002,363

1.81


3,401,739

2.77

     Total retail deposits

5,044,457

1.24


5,173,532

1.34


5,067,171

2.14

        Demand deposits

84,114

0.54


66,549

0.55


214,866

0.26

        Savings deposits

485,815

0.65


433,642

0.65


171,880

0.74

        Certificate of deposits

289,063

0.54


237,600

0.67


440,540

0.94

     Total government deposits

858,992

0.60


737,791

0.65


827,286

0.72

     Wholesale deposits

657,557

3.41


741,024

3.46


1,427,463

3.18

  Total deposits

6,561,006

1.37


6,652,347

1.50


7,321,920

2.18

  FHLB advances

3,528,054

3.39


3,400,202

3.56


3,813,021

4.14

  Other

248,585

2.57


248,610

2.61


248,610

3.22

Total interest-bearing liabilities

10,337,645

2.09


10,301,159

2.21


11,383,551

2.86

Other liabilities

1,684,352



1,404,466



1,566,294


Stockholder's equity

1,159,825



1,204,652



1,082,499


Total liabilities and stockholder's equity

$      13,181,822



$      12,910,277



$      14,032,344



(1) Consumer loans include: residential first mortgage, second mortgage, construction, warehouse lending, HELOC and other consumer loans. Commercial loans include: commercial real estate, commercial and industrial, and commercial lease financing loans.



Average Balances, Yields and Rates

(Dollars in thousands)

(Unaudited)



For the Nine Months Ended


September 30, 2011



September 30, 2010


Average

Balance

Annualized

Yield/Rate



Average

Balance

Annualized

Yield/Rate

Interest-Earning Assets:


Loans available-for-sale

$        1,746,202

4.48%



$        1,790,099

4.84%

Loans repurchased with

    government guarantees

1,763,055

3.10



1,186,770

2.62

Loans held-for-investment:







    Consumer loans (1)

4,675,795

4.66



5,876,872

4.84

    Commercial loans (1)

1,290,474

4.84



1,518,134

4.58

Loans held-for-investment

5,966,269

4.70



7,395,006

4.78

Securities classified as available-for-sale

    or trading

732,316

4.86



1,217,123

5.16

Interest-earning deposits and other

1,275,917

0.25



962,296

0.22

Total interest-earning assets

11,483,759

3.93



12,551,294

4.27

Other assets

1,593,237




1,469,471


Total assets

$      13,076,996




$      14,020,765


Interest-Bearing Liabilities:







        Demand deposits

$           403,236

0.34%



$           378,900

0.54%

        Savings deposits

1,170,057

0.80



708,550

0.90

        Money market deposits

572,041

0.72



562,068

0.93

        Certificate of deposits

2,998,440

1.82



3,368,775

2.89

     Total retail deposits

5,143,774

1.35



5,018,293

2.21

        Demand deposits

76,160

0.54



299,325

0.39

        Savings deposits

425,998

0.65



106,292

0.64

        Certificate of deposits

259,573

0.63



320,587

0.86

     Total government deposits

761,731

0.63



726,204

0.63

     Wholesale deposits

745,879

3.40



1,614,283

3.08

  Total deposits

6,651,384

1.50



7,358,780

2.25

  FHLB advances

3,465,986

3.48



3,867,941

4.28

  Security repurchase agreements

-

-



105,694

3.48

  Other

248,602

2.60



265,620

4.06

Total interest-bearing liabilities

10,365,972

2.19



11,598,035

2.98

Other liabilities

1,508,101




1,422,085


Stockholder's equity

1,202,923




1,000,645


Total liabilities and stockholder's equity

$      13,076,996




$      14,020,765



(1) Consumer loans include: residential first mortgage, second mortgage, construction, warehouse lending, HELOC and other consumer loans. Commercial loans include: commercial real estate, commercial and industrial, and commercial lease financing loans.



Pre-tax, pre-credit-cost Income

(Non GAAP measure)

(Dollars in thousands)

(Unaudited)



For the Three Months Ended

For the Nine Months Ended


September 30, 2011


June 30,

2011


September 30, 2010


September 30, 2011


September 30, 2010

Loss before tax provision

$          (9,216)


$         (69,904)


$         (17,896)


$        (105,821)


$        (187,433)











Add back:










    Provision for loan losses

36,690


48,384


51,399


113,383


200,978

    Asset resolution

34,515


23,282


44,323


95,906


119,569

    Other than temporary impairment

          on AFS investments

1,322


15,584



16,906


3,677

    Secondary marketing reserve

          provision

38,985


21,364


12,958


80,776


51,174

    Write down of residual interest

186


2,258


4,665


4,825


11,660

    Reserve increase for reinsurance





433

         Total credit-related-costs:

111,698


110,872


113,345


311,796


387,491

Pre-tax, pre-credit-cost income

$        102,482


$            40,968


$           95,449


$           205,975


$           200,058




SOURCE Flagstar Bancorp, Inc.



RELATED LINKS
https://www.flagstar.com

More by this Source


Custom Packages

Browse our custom packages or build your own to meet your unique communications needs.

Start today.

 

PR Newswire Membership

Fill out a PR Newswire membership form or contact us at (888) 776-0942.

Learn about PR Newswire services

Request more information about PR Newswire products and services or call us at (888) 776-0942.