ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Michigan | 38-3150651 | |
(State or other jurisdiction of | (I.R.S. Employer | |
Incorporation or organization) | Identification No.) | |
5151 Corporate Drive, Troy, Michigan | 48098-2639 | |
(Address of principal executive offices) | (Zip code) |
Large accelerated filer | ¨ | Accelerated filer | ý |
Non-accelerated filer | o (Do not check if smaller reporting company) | Smaller reporting company | ¨ |
Item 1. | ||
Consolidated Statements of Financial Condition – September 30, 2015 (unaudited) and December 31, 2014 | ||
Consolidated Statements of Operations – For the three and nine months ended September 30, 2015 and 2014 (unaudited) | ||
Consolidated Statements of Comprehensive Income (Loss) – For the three and nine months ended September 30, 2015 and 2014 (unaudited) | ||
Consolidated Statements of Stockholders’ Equity – For the nine months ended September 30, 2015 and 2014 (unaudited) | ||
Consolidated Statements of Cash Flows – For the nine months ended September 30, 2015 and 2014 (unaudited) | ||
Item 2. | ||
Item 3. | ||
Item 4. |
September 30, 2015 | December 31, 2014 | ||||||
(Unaudited) | |||||||
Assets | |||||||
Cash and cash equivalents | |||||||
Cash | $ | 65 | $ | 47 | |||
Interest-earning deposits | 130 | 89 | |||||
Total cash and cash equivalents | 195 | 136 | |||||
Investment securities available-for-sale | 1,150 | 1,672 | |||||
Investment securities held-to-maturity | 1,108 | — | |||||
Loans held-for-sale ($2,164 and $1,196 measured at fair value, respectively) | 2,408 | 1,244 | |||||
Loans with government guarantees | 509 | 1,128 | |||||
Loans held-for-investment, net | |||||||
Loans held-for-investment ($132 and $211 measured at fair value, respectively) | 5,514 | 4,448 | |||||
Less: allowance for loan losses | (197 | ) | (297 | ) | |||
Total loans held-for-investment, net | 5,317 | 4,151 | |||||
Mortgage servicing rights | 294 | 258 | |||||
Federal Home Loan Bank stock | 113 | 155 | |||||
Premises and equipment, net | 243 | 238 | |||||
Net deferred tax asset | 372 | 442 | |||||
Other assets | 810 | 416 | |||||
Total assets | $ | 12,519 | $ | 9,840 | |||
Liabilities and Stockholders’ Equity | |||||||
Deposits | |||||||
Noninterest bearing | $ | 1,749 | $ | 1,209 | |||
Interest bearing | 6,388 | 5,860 | |||||
Total deposits | 8,137 | 7,069 | |||||
Federal Home Loan Bank advances (includes both short-term and long-term) | 2,024 | 514 | |||||
Long-term debt ($32 and $84 measured at fair value, respectively) | 279 | 331 | |||||
Representation and warranty reserve | 45 | 53 | |||||
Other liabilities ($84 and $82 measured at fair value, respectively) | 530 | 500 | |||||
Total liabilities | 11,015 | 8,467 | |||||
Stockholders’ Equity | |||||||
Preferred stock $0.01 par value, liquidation value $1,000 per share, 25,000,000 shares authorized; 266,657 issued and outstanding, respectively | 267 | 267 | |||||
Common stock $0.01 par value, 70,000,000 shares authorized; 56,436,026 and 56,332,307 shares issued and outstanding, respectively | 1 | 1 | |||||
Additional paid in capital | 1,484 | 1,482 | |||||
Accumulated other comprehensive income | 12 | 8 | |||||
Accumulated deficit | (260 | ) | (385 | ) | |||
Total stockholders’ equity | 1,504 | 1,373 | |||||
Total liabilities and stockholders’ equity | $ | 12,519 | $ | 9,840 |
Flagstar Bancorp, Inc. Consolidated Statements of Operations (In millions, except per share data) | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Interest Income | (Unaudited) | ||||||||||||||
Loans | $ | 77 | $ | 64 | $ | 216 | $ | 185 | |||||||
Investment securities | 14 | 11 | 43 | 28 | |||||||||||
Interest-earning deposits and other | — | — | 1 | — | |||||||||||
Total interest income | 91 | 75 | 260 | 213 | |||||||||||
Interest Expense | |||||||||||||||
Deposits | 10 | 8 | 30 | 21 | |||||||||||
Federal Home Loan Bank advances | 6 | 1 | 13 | 2 | |||||||||||
Other | 2 | 2 | 6 | 5 | |||||||||||
Total interest expense | 18 | 11 | 49 | 28 | |||||||||||
Net interest income | 73 | 64 | 211 | 185 | |||||||||||
(Benefit) provision for loan losses | (1 | ) | 8 | (18 | ) | 127 | |||||||||
Net interest income after provision for loan losses | 74 | 56 | 229 | 58 | |||||||||||
Noninterest Income | |||||||||||||||
Net gain on loan sales | 68 | 52 | 242 | 152 | |||||||||||
Loan fees and charges | 17 | 19 | 53 | 56 | |||||||||||
Deposit fees and charges | 7 | 6 | 19 | 16 | |||||||||||
Loan administration income | 8 | 6 | 19 | 19 | |||||||||||
Net return on the mortgage servicing asset | 12 | 1 | 19 | 22 | |||||||||||
Net gain (loss) on sale of assets | 1 | 5 | (1 | ) | 11 | ||||||||||
Representation and warranty benefit (provision) | 6 | (13 | ) | 13 | (16 | ) | |||||||||
Other noninterest income | 9 | 9 | 9 | 3 | |||||||||||
Total noninterest income | 128 | 85 | 373 | 263 | |||||||||||
Noninterest Expense | |||||||||||||||
Compensation and benefits | 58 | 54 | 178 | 174 | |||||||||||
Commissions | 10 | 10 | 31 | 26 | |||||||||||
Occupancy and equipment | 20 | 20 | 60 | 60 | |||||||||||
Asset resolution | — | 14 | 13 | 43 | |||||||||||
Federal insurance premiums | 6 | 6 | 18 | 17 | |||||||||||
Loan processing expense | 14 | 10 | 40 | 26 | |||||||||||
Legal and professional expense | 10 | 15 | 27 | 40 | |||||||||||
Other noninterest expense | 13 | 50 | 40 | 53 | |||||||||||
Total noninterest expense | 131 | 179 | 407 | 439 | |||||||||||
Income (loss) before income taxes | 71 | (38 | ) | 195 | (118 | ) | |||||||||
Provision (benefit) for income taxes | 24 | (10 | ) | 70 | (38 | ) | |||||||||
Net income (loss) | 47 | (28 | ) | 125 | (80 | ) | |||||||||
Preferred stock accretion | — | — | — | (1 | ) | ||||||||||
Net income (loss) from continuing operations | $ | 47 | $ | (28 | ) | $ | 125 | $ | (81 | ) | |||||
Income (loss) per share | |||||||||||||||
Basic | $ | 0.70 | $ | (0.61 | ) | $ | 1.82 | $ | (1.79 | ) | |||||
Diluted | $ | 0.69 | $ | (0.61 | ) | $ | 1.80 | $ | (1.79 | ) | |||||
Weighted average shares outstanding | |||||||||||||||
Basic | 56,436,026 | 56,249,300 | 56,419,354 | 56,224,850 | |||||||||||
Diluted | 57,207,503 | 56,249,300 | 57,050,789 | 56,224,850 |
Three Months Ended September 30, | |||||||
2015 | 2014 | ||||||
(Unaudited) | |||||||
Net income (loss) | $ | 47 | $ | (28 | ) | ||
Other comprehensive income (loss), net of tax | |||||||
Unrealized gain (loss) on investment securities available-for-sale | |||||||
Unrealized gain (loss) (net of ($5) and $4 tax effect, respectively) | 9 | (5 | ) | ||||
Less: Reclassification of net loss on the sale (net of zero and zero tax effect, respectively) | — | (2 | ) | ||||
Net change in unrealized gain (loss) on investment securities available-for-sale, net of tax | 9 | (7 | ) | ||||
Unrealized (loss) on derivative instruments designated to cash flow hedges | |||||||
Unrealized (loss) (net of $2 tax effect and zero respectively) | (5 | ) | — | ||||
Less: Reclassification of net loss on derivative instruments | — | — | |||||
Net change in unrealized (loss) on derivative instruments, net of tax | (5 | ) | — | ||||
Other comprehensive income (loss), net of tax | 4 | (7 | ) | ||||
Comprehensive income (loss) | $ | 51 | $ | (35 | ) |
Nine Months Ended September 30, | |||||||
2015 | 2014 | ||||||
(Unaudited) | |||||||
Net income (loss) | $ | 125 | $ | (80 | ) | ||
Other comprehensive income (loss), net of tax | |||||||
Unrealized gain on investment securities available-for-sale | |||||||
Unrealized gain (net of ($5) and ($1) tax effect, respectively) | 9 | 11 | |||||
Less: Reclassification of net loss on the sale (net of zero and ($4) tax effect, respectively) | — | (7 | ) | ||||
Net change in unrealized gain on investment securities available-for-sale, net of tax | 9 | 4 | |||||
Unrealized (loss) on derivative instruments designated to cash flow hedges | |||||||
Unrealized (loss) (net of $2 tax effect and zero respectively) | (5 | ) | — | ||||
Less: Reclassification of net loss on derivative instruments | — | — | |||||
Net change in unrealized (loss) on derivative instruments, net of tax | (5 | ) | — | ||||
Other comprehensive income, net of tax | 4 | 4 | |||||
Comprehensive income (loss) | $ | 129 | $ | (76 | ) |
Preferred Stock | Common Stock | Additional Paid in Capital | Accumulated Other Comprehensive Income (Loss) | Retained Earnings (Accumulated Deficit) | Total Stockholders’ Equity | ||||||||||||||||||
Balance at December 31, 2013 | $ | 266 | $ | 1 | $ | 1,479 | $ | (5 | ) | $ | (315 | ) | $ | 1,426 | |||||||||
(Unaudited) | |||||||||||||||||||||||
Net loss | — | — | — | — | (80 | ) | (80 | ) | |||||||||||||||
Total other comprehensive income | — | — | — | 4 | — | 4 | |||||||||||||||||
Accretion of preferred stock | 1 | — | — | — | (1 | ) | — | ||||||||||||||||
Stock-based compensation | — | — | 2 | — | — | 2 | |||||||||||||||||
Balance at September 30, 2014 | $ | 267 | $ | 1 | $ | 1,481 | $ | (1 | ) | $ | (396 | ) | $ | 1,352 | |||||||||
Balance at December 31, 2014 | 267 | 1 | 1,482 | 8 | $ | (385 | ) | $ | 1,373 | ||||||||||||||
(Unaudited) | |||||||||||||||||||||||
Net income | — | — | — | — | 125 | 125 | |||||||||||||||||
Total other comprehensive income | — | — | — | 4 | — | 4 | |||||||||||||||||
Stock-based compensation | — | — | 2 | — | — | 2 | |||||||||||||||||
Balance at September 30, 2015 | $ | 267 | $ | 1 | $ | 1,484 | $ | 12 | $ | (260 | ) | $ | 1,504 |
Flagstar Bancorp, Inc. Consolidated Statements of Cash Flows (In millions) | |||||||
Nine Months Ended September 30, | |||||||
2015 | 2014 | ||||||
(Unaudited) | (Unaudited) | ||||||
As Restated | |||||||
Operating Activities | |||||||
Net income (loss) | $ | 125 | $ | (80 | ) | ||
Adjustments to reconcile net income (loss) to net cash used in operating activities: | |||||||
(Benefit) provision for loan losses | (18 | ) | 127 | ||||
Representation and warranty (benefit) provision | (13 | ) | 16 | ||||
Depreciation and amortization | 17 | 18 | |||||
Deferred income taxes | 68 | (35 | ) | ||||
Net gain on loan and asset sales | (241 | ) | (163 | ) | |||
Change in fair value and other non-cash changes | (231 | ) | (150 | ) | |||
Other changes: | |||||||
Proceeds from sales of loans held-for-sale ("HFS") | 15,247 | 12,610 | |||||
Origination, premium paid and repurchase of loans, net of principal repayments | (22,180 | ) | (18,225 | ) | |||
Increase in accrued interest receivable | (6 | ) | (12 | ) | |||
Decrease (increase) in other assets, excludes purchase of other investments | 155 | (82 | ) | ||||
Net charge-offs in representation and warranty reserve | (1 | ) | (18 | ) | |||
Increase in other liabilities | 11 | 35 | |||||
Net cash used in operating activities | (7,067 | ) | (5,959 | ) | |||
Investing Activities | |||||||
Proceeds from sale of available-for-sale securities, including loans that have been securitized | 6,603 | 6,532 | |||||
Collection of principal on investment securities available-for-sale ("AFS") | 185 | 118 | |||||
Purchase of investment securities available-for-sale and other | (783 | ) | (756 | ) | |||
Collection of principal on investment securities held-to-maturity ("HTM") | 38 | — | |||||
Purchase of investment securities HTM | (10 | ) | — | ||||
Proceeds received from the sale of held-for-investment loans ("HFI") | 788 | 62 | |||||
Origination and purchase of loans HFI, net of principal repayments | (2,249 | ) | (623 | ) | |||
Purchase of bank owned life insurance | (175 | ) | — | ||||
Proceeds from the disposition of repossessed assets | 19 | 30 | |||||
Redemption of Federal Home Loan Bank stock | 42 | — | |||||
Acquisitions of premises and equipment, net of proceeds | (28 | ) | (26 | ) | |||
Proceeds from the sale of mortgage servicing rights | 183 | 168 | |||||
Net cash provided by investing activities | 4,613 | 5,505 | |||||
Financing Activities | |||||||
Net increase in deposit accounts | 1,068 | 1,094 | |||||
Proceeds from increases in Federal Home Loan Bank advances | 22,235 | 13,633 | |||||
Repayment of Federal Home Loan Bank advances | (20,725 | ) | (14,471 | ) | |||
Repayment of long-term debt | (55 | ) | (19 | ) | |||
Net (reduction) receipt of payments of loans serviced for others | (23 | ) | 39 | ||||
Net receipt of escrow payments | 13 | 4 | |||||
Net cash provided by financing activities | 2,513 | 280 | |||||
Net increase (decrease) in cash and cash equivalents | 59 | (174 | ) | ||||
Beginning cash and cash equivalents | 136 | 281 | |||||
Ending cash and cash equivalents | $ | 195 | $ | 107 | |||
Supplemental disclosure of cash flow information | |||||||
Interest paid on deposits and other borrowings | $ | 42 | $ | 23 | |||
Income tax payments (refund) | $ | 3 | $ | (1 | ) | ||
Non-cash reclassification of investments AFS to HTM | $ | 1,136 | $ | — | |||
Non-cash reclassification of loans HFI to loans HFS | $ | 1,113 | $ | 384 | |||
Non-cash reclassification of loans HFS to loans HFI | $ | 30 | $ | 15 | |||
Non-cash reclassification of loans HFS to AFS securities | $ | 6,617 | $ | 6,234 | |||
Mortgage servicing rights resulting from sale or securitization of loans | $ | 220 | $ | 198 | |||
Non-cash reclassification of loans with government guarantee to other assets | $ | 373 | $ | — |
Amortized Cost (1) | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||
(Dollars in millions) | ||||||||||||||||
September 30, 2015 | ||||||||||||||||
Available-for-sale securities | ||||||||||||||||
Agency | $ | 463 | $ | 7 | $ | (1 | ) | $ | 469 | |||||||
Agency-collateralized mortgage obligations | 657 | 11 | — | 668 | ||||||||||||
Municipal obligations | 13 | — | — | 13 | ||||||||||||
Total available-for-sale securities | $ | 1,133 | $ | 18 | $ | (1 | ) | $ | 1,150 | |||||||
Held-to-maturity securities | ||||||||||||||||
Agency | $ | 445 | $ | 4 | $ | — | $ | 449 | ||||||||
Agency-collateralized mortgage obligations | 663 | 6 | — | 669 | ||||||||||||
Total held-to-maturity securities | $ | 1,108 | $ | 10 | $ | — | $ | 1,118 | ||||||||
December 31, 2014 (2) | ||||||||||||||||
Available-for-sale securities | ||||||||||||||||
Agency | $ | 925 | $ | 6 | $ | (2 | ) | $ | 929 | |||||||
Agency-collateralized mortgage obligations | 734 | 8 | (1 | ) | 741 | |||||||||||
Municipal obligations | 2 | — | — | 2 | ||||||||||||
Total available-for-sale securities | $ | 1,661 | $ | 14 | $ | (3 | ) | $ | 1,672 |
(1) | Includes the investment securities that were transfered to held-to-maturity at fair value. |
(2) | The Company did not have any held-to-maturity securities at December 31, 2014. |
Unrealized Loss Position with Duration 12 Months and Over | Unrealized Loss Position with Duration Under 12 Months | |||||||||||||||||||
Fair Value | Number of Securities | Unrealized Loss | Fair Value | Number of Securities | Unrealized Loss | |||||||||||||||
Type of Security | (Dollars in millions) | |||||||||||||||||||
September 30, 2015 | ||||||||||||||||||||
Available-for-sale securities | ||||||||||||||||||||
Agency | $ | 8 | 2 | $ | — | $ | 87 | 7 | $ | (1 | ) | |||||||||
Agency-collateralized mortgage obligations | — | — | — | 42 | 3 | — | ||||||||||||||
Held-to-maturity securities | ||||||||||||||||||||
Agency | $ | — | — | $ | — | $ | 10 | 1 | $ | — | ||||||||||
December 31, 2014 | ||||||||||||||||||||
Available-for-sale securities | ||||||||||||||||||||
Agency | $ | 53 | 6 | $ | — | $ | 305 | 21 | $ | (2 | ) | |||||||||
Agency-collateralized mortgage obligations | 98 | 10 | (1 | ) | 38 | 4 | — |
Investment Securities Available-for-Sale | Investment Securities Held-to-maturity | ||||||||||||||||||||
Amortized Cost | Fair Value | Weighted-Average Yield | Amortized Cost | Fair Value | Weighted-Average Yield | ||||||||||||||||
September 30, 2015 | (Dollars in millions) | (Dollars in millions) | |||||||||||||||||||
Due in one year or less | $ | — | $ | — | — | % | $ | — | $ | — | — | % | |||||||||
Due after one year through five years | — | — | — | % | — | — | — | % | |||||||||||||
Due after five years through 10 years | 13 | 13 | 4.60 | % | 69 | 69 | 2.43 | % | |||||||||||||
Due after 10 years | 1,120 | 1,137 | 2.50 | % | 1,039 | 1,049 | 2.44 | % | |||||||||||||
Total | $ | 1,133 | $ | 1,150 | $ | 1,108 | $ | 1,118 |
September 30, 2015 | December 31, 2014 | ||||||
(Dollars in millions) | |||||||
Consumer loans | |||||||
Residential first mortgage | $ | 2,726 | $ | 2,193 | |||
Second mortgage | 140 | 149 | |||||
HELOC | 405 | 257 | |||||
Other | 32 | 31 | |||||
Total consumer loans | 3,303 | 2,630 | |||||
Commercial loans | |||||||
Commercial real estate | 707 | 620 | |||||
Commercial and industrial | 493 | 429 | |||||
Warehouse lending | 1,011 | 769 | |||||
Total commercial loans | 2,211 | 1,818 | |||||
Total loans held-for-investment | 5,514 | 4,448 | |||||
Less allowance for loan losses | (197 | ) | (297 | ) | |||
Loans held-for-investment, net | $ | 5,317 | $ | 4,151 |
Residential First Mortgage | Second Mortgage | HELOC | Other Consumer | Commercial Real Estate | Commercial and Industrial | Warehouse Lending | Total | ||||||||||||||||||||||||
(Dollars in millions) | |||||||||||||||||||||||||||||||
Three Months Ended September 30, 2015 | |||||||||||||||||||||||||||||||
Beginning balance allowance for loan losses | $ | 151 | $ | 14 | $ | 25 | $ | 1 | $ | 15 | $ | 12 | $ | 4 | $ | 222 | |||||||||||||||
Charge-offs (1) | (21 | ) | (1 | ) | (1 | ) | (1 | ) | — | (3 | ) | — | (27 | ) | |||||||||||||||||
Recoveries | 1 | 1 | — | 1 | — | — | — | 3 | |||||||||||||||||||||||
Provision (benefit) | (2 | ) | (1 | ) | (1 | ) | — | (2 | ) | 5 | — | (1 | ) | ||||||||||||||||||
Ending balance allowance for loan losses | $ | 129 | $ | 13 | $ | 23 | $ | 1 | $ | 13 | $ | 14 | $ | 4 | $ | 197 | |||||||||||||||
Three Months Ended September 30, 2014 | |||||||||||||||||||||||||||||||
Beginning balance allowance for loan losses | $ | 249 | $ | 14 | $ | 14 | $ | 2 | $ | 19 | $ | 5 | $ | 3 | $ | 306 | |||||||||||||||
Charge-offs (1) | (12 | ) | (1 | ) | (1 | ) | (1 | ) | — | — | — | (15 | ) | ||||||||||||||||||
Recoveries | 1 | — | — | 1 | — | — | — | 2 | |||||||||||||||||||||||
Provision (benefit) | 2 | (1 | ) | 6 | — | 2 | — | (1 | ) | 8 | |||||||||||||||||||||
Ending balance allowance for loan losses | $ | 240 | $ | 12 | $ | 19 | $ | 2 | $ | 21 | $ | 5 | $ | 2 | $ | 301 | |||||||||||||||
Nine Months Ended September 30, 2015 | |||||||||||||||||||||||||||||||
Beginning balance allowance for loan losses | $ | 234 | $ | 12 | $ | 19 | $ | 1 | $ | 17 | $ | 11 | $ | 3 | $ | 297 | |||||||||||||||
Charge-offs (1) | (80 | ) | (2 | ) | (2 | ) | (3 | ) | — | (3 | ) | — | (90 | ) | |||||||||||||||||
Recoveries | 3 | 1 | — | 2 | 2 | — | — | 8 | |||||||||||||||||||||||
Provision (benefit) | (28 | ) | 2 | 6 | 1 | (6 | ) | 6 | 1 | (18 | ) | ||||||||||||||||||||
Ending balance allowance for loan losses | $ | 129 | $ | 13 | $ | 23 | $ | 1 | $ | 13 | $ | 14 | $ | 4 | $ | 197 | |||||||||||||||
Nine Months Ended September 30, 2014 | |||||||||||||||||||||||||||||||
Beginning balance allowance for loan losses | $ | 162 | $ | 12 | $ | 8 | $ | 2 | $ | 19 | $ | 3 | $ | 1 | $ | 207 | |||||||||||||||
Charge-offs (1) | (29 | ) | (3 | ) | (5 | ) | (2 | ) | (2 | ) | — | — | (41 | ) | |||||||||||||||||
Recoveries | 3 | — | — | 2 | 3 | — | — | 8 | |||||||||||||||||||||||
Provision (benefit) | 104 | 3 | 16 | — | 1 | 2 | 1 | 127 | |||||||||||||||||||||||
Ending balance allowance for loan losses | $ | 240 | $ | 12 | $ | 19 | $ | 2 | $ | 21 | $ | 5 | $ | 2 | $ | 301 |
(1) | Includes charge-offs of $16 million and $6 million related to the sale or transfer of loans during the three months ended September 30, 2015 and September 30, 2014, respectively, and $67 million and $8 million related to the sale or transfer of loans during the nine months ended September 30, 2015 and September 30, 2014, respectively. |
Residential First Mortgage | Second Mortgage | HELOC | Other Consumer | Commercial Real Estate | Commercial and Industrial | Warehouse Lending | Total | ||||||||||||||||||||||||
(Dollars in millions) | |||||||||||||||||||||||||||||||
September 30, 2015 | |||||||||||||||||||||||||||||||
Loans held-for-investment | |||||||||||||||||||||||||||||||
Individually evaluated | $ | 77 | $ | 29 | $ | 3 | $ | — | $ | — | $ | 3 | $ | — | $ | 112 | |||||||||||||||
Collectively evaluated (1) | 2,642 | 66 | 322 | 32 | 707 | 490 | 1,011 | 5,270 | |||||||||||||||||||||||
Total loans | $ | 2,719 | $ | 95 | $ | 325 | $ | 32 | $ | 707 | $ | 493 | $ | 1,011 | $ | 5,382 | |||||||||||||||
Allowance for loan losses | |||||||||||||||||||||||||||||||
Individually evaluated | $ | 21 | $ | 7 | $ | 1 | $ | — | $ | — | $ | — | $ | — | $ | 29 | |||||||||||||||
Collectively evaluated (1) | 108 | 6 | 22 | 1 | 13 | 14 | 4 | 168 | |||||||||||||||||||||||
Total allowance for loan losses | $ | 129 | $ | 13 | $ | 23 | $ | 1 | $ | 13 | $ | 14 | $ | 4 | $ | 197 | |||||||||||||||
December 31, 2014 | |||||||||||||||||||||||||||||||
Loans held-for-investment | |||||||||||||||||||||||||||||||
Individually evaluated | $ | 385 | $ | 31 | $ | 1 | $ | — | $ | — | $ | — | $ | — | $ | 417 | |||||||||||||||
Collectively evaluated (1) | 1,782 | 65 | 124 | 31 | 620 | 429 | 769 | 3,820 | |||||||||||||||||||||||
Total loans | $ | 2,167 | $ | 96 | $ | 125 | $ | 31 | $ | 620 | $ | 429 | $ | 769 | $ | 4,237 | |||||||||||||||
Allowance for loan losses | |||||||||||||||||||||||||||||||
Individually evaluated | $ | 82 | $ | 5 | $ | 1 | $ | — | $ | — | $ | — | $ | — | $ | 88 | |||||||||||||||
Collectively evaluated (1) | 152 | 7 | 18 | 1 | 17 | 11 | 3 | 209 | |||||||||||||||||||||||
Total allowance for loan losses | $ | 234 | $ | 12 | $ | 19 | $ | 1 | $ | 17 | $ | 11 | $ | 3 | $ | 297 |
(1) | Excludes loans carried under the fair value option. |
30-59 Days Past Due | 60-89 Days Past Due | 90 Days or Greater Past Due (1) | Total Past Due | Current | Total Investment Loans | ||||||||||||||||||
(Dollars in millions) | |||||||||||||||||||||||
September 30, 2015 | |||||||||||||||||||||||
Consumer loans | |||||||||||||||||||||||
Residential first mortgage | $ | 8 | $ | 5 | $ | 51 | $ | 64 | $ | 2,662 | $ | 2,726 | |||||||||||
Second mortgage | 1 | — | 1 | 2 | 138 | 140 | |||||||||||||||||
HELOC | 4 | 3 | 7 | 14 | 391 | 405 | |||||||||||||||||
Other | — | — | 1 | 1 | 31 | 32 | |||||||||||||||||
Total consumer loans | 13 | 8 | 60 | 81 | 3,222 | 3,303 | |||||||||||||||||
Commercial loans | |||||||||||||||||||||||
Commercial real estate | — | — | — | — | 707 | 707 | |||||||||||||||||
Commercial and industrial | — | — | 3 | 3 | 490 | 493 | |||||||||||||||||
Warehouse lending | — | — | — | — | 1,011 | 1,011 | |||||||||||||||||
Total commercial loans | — | — | 3 | 3 | 2,208 | 2,211 | |||||||||||||||||
Total loans (2) | $ | 13 | $ | 8 | $ | 63 | $ | 84 | $ | 5,430 | $ | 5,514 | |||||||||||
December 31, 2014 | |||||||||||||||||||||||
Consumer loans | |||||||||||||||||||||||
Residential first mortgage | $ | 29 | $ | 8 | $ | 115 | $ | 152 | $ | 2,041 | $ | 2,193 | |||||||||||
Second mortgage | 1 | 1 | 2 | 4 | 145 | 149 | |||||||||||||||||
HELOC | 4 | 1 | 3 | 8 | 249 | 257 | |||||||||||||||||
Other | — | — | — | — | 31 | 31 | |||||||||||||||||
Total consumer loans | 34 | 10 | 120 | 164 | 2,466 | 2,630 | |||||||||||||||||
Commercial loans | |||||||||||||||||||||||
Commercial real estate | — | — | — | — | 620 | 620 | |||||||||||||||||
Commercial and industrial | — | — | — | — | 429 | 429 | |||||||||||||||||
Warehouse lending | — | — | — | — | 769 | 769 | |||||||||||||||||
Total commercial loans | — | — | — | — | 1,818 | 1,818 | |||||||||||||||||
Total loans (2) | $ | 34 | $ | 10 | $ | 120 | $ | 164 | $ | 4,284 | $ | 4,448 |
(1) | Includes performing nonaccrual loans that are less than 90 days delinquent and for which interest can not be accrued. |
(2) | Includes $9 million and $5 million of loans 90 days or greater past due accounted for under the fair value option at September 30, 2015 and December 31, 2014, respectively. |
TDRs | |||||||||||
Performing | Nonperforming | Total | |||||||||
September 30, 2015 | (Dollars in millions) | ||||||||||
Consumer loans | |||||||||||
Residential first mortgage | $ | 41 | $ | 20 | $ | 61 | |||||
Second mortgage | 34 | 1 | 35 | ||||||||
HELOC | 22 | 5 | 27 | ||||||||
Total consumer loans | 97 | 26 | 123 | ||||||||
Commercial loans | |||||||||||
Commercial real estate | — | — | — | ||||||||
Commercial and industrial | — | — | — | ||||||||
Total commercial loans | — | — | — | ||||||||
Total TDRs (1)(2) | $ | 97 | $ | 26 | $ | 123 | |||||
December 31, 2014 | |||||||||||
Consumer loans | |||||||||||
Residential first mortgage | $ | 306 | $ | 44 | $ | 350 | |||||
Second mortgage | 35 | 1 | 36 | ||||||||
HELOC | 20 | 1 | 21 | ||||||||
Total consumer loans | 361 | 46 | 407 | ||||||||
Commercial loans | |||||||||||
Commercial real estate | 1 | — | 1 | ||||||||
Total TDRs (1)(2) | $ | 362 | $ | 46 | $ | 408 |
(1) | The allowance for loan losses on consumer TDR loans totaled $16 million and $81 million at September 30, 2015 and December 31, 2014, respectively. |
(2) | Includes $31 million and $30 million of TDR loans accounted for under the fair value option at September 30, 2015 and December 31, 2014, respectively. |
Number of Accounts | Pre-Modification Unpaid Principal Balance | Post-Modification Unpaid Principal Balance (1) | Increase (Decrease) in Allowance at Modification | |||||||||||
Three Months Ended September 30, 2015 | (Dollars in millions) | |||||||||||||
Residential first mortgages | 48 | $ | 13 | $ | 14 | $ | — | |||||||
Second mortgages | 15 | 1 | 1 | — | ||||||||||
HELOC (2) | 46 | 4 | 4 | — | ||||||||||
Total TDR loans | 109 | $ | 18 | $ | 19 | $ | — | |||||||