FLAGSTAR FINANCIAL INC
For the period ended Sep 30, 2024. Filed Nov 8, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2024 · Filed Nov 8, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to the Consolidated Financial Statements (unaudited)
Notes to the Consolidated Financial Statements
Note 1 -Organization and Basis of Presentation
Organization
Flagstar Financial, Inc. (on a stand-alone basis, the “Parent Company” or, collectively with its subsidiaries, the “Company” or "we") was organized under Delaware law on July 20, 1993 and is the holding company for Flagstar Bank N.A. (hereinafter referred to as the “Bank”). The Company is headquartered in Hicksville, New York with regional headquarters in Troy, Michigan.
The Company is subject to regulation, examination and supervision by the Federal Reserve. The Bank is a National Association, subject to federal regulation and oversight by the Office of the Comptroller of the Currency.
On November 23, 1993, the Company issued its initial offering of common stock (par value: $0.01 per share) at a price of $25.00 per share ($2.79 per share on a split-adjusted basis, reflecting the impact of ten stock splits between 1994 and 2024). The Company has grown organically and through a series of mergers and acquisitions, culminating in its acquisition of Flagstar Bancorp, Inc. ("Flagstar Bancorp"), which closed on December 1, 2022 and the Signature Transaction (as defined within Note 3 - Business Combinations) which closed on March 20, 2023.
Flagstar Bank, N.A. currently operates 419 branches across twelve states, including strong footholds in the Northeast and Midwest and exposure to markets in the Southeast and West Coast. Flagstar Mortgage operates nationally.
Liquidity
On a consolidated basis, our funding primarily stems from a combination of the following sources: retail, institutional, and brokered deposits; borrowed funds, primarily in the form of wholesale borrowings; cash flows generated through the repayment and sale of loans; and cash flows generated through the repayment and sale of securities.
We manage our liquidity to ensure that our cash flows are sufficient to support our operations, to protect against temporary mismatches between sources and uses of funds caused by variable loan and deposit demand, and to meet our financial obligations.
Basis of Presentation
See Note 1 to the Consolidated Financial Statements in the Company's Annual Report on Form 10-K/A for the year ended December 31, 2023 for information on the Company's accounting policies.
The accompanying financial statements of the Company and other entities in which the Company has a controlling financial interest, have been prepared using U.S. generally accepted accounting principles for interim financial statements. The accompanying financial statements of the Company conform to U.S. generally accepted accounting principles and to general practices within the banking industry. The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires the Company to make estimates and judgments that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. Estimates are used in connection with the determination of the allowance for credit losses, mortgage servicing rights and the acquisition method of accounting.
All inter-company accounts and transactions are eliminated in consolidation. The Company currently has certain unconsolidated subsidiaries in the form of wholly-owned statutory business trusts, which were formed to issue guaranteed capital securities. See Note 11 “Borrowed Funds,” for additional information regarding these trusts.
When necessary, certain reclassifications have been made to prior-year amounts to conform to the current-year presentation. On July 11, 2024, a previously announced reverse stock split of the Company's issued and outstanding shares of common stock at a ratio of 1-for-3 took effect. In accordance with ASC 260-10-55-12, the Company has adjusted the number of shares, per-share computations and the computations of basic and diluted EPS retroactively for all periods presented in the financial statements and related notes.
Adoption of New Accounting Standards
| Standard | Description | Effect on Financial Statements |
|---|---|---|
| ASU 2022-03, Fair Value Measurements (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions | This Accounting Standards Update ("ASU") clarifies that a contractual restriction on the sale of an equity security should not be considered in measuring its fair value. In addition, the ASU requires specific disclosures related to equity securities that are subject to contractual sale restrictions. | Adoption of this ASU did not have a material impact on the consolidated financial statements. |
| ASU 2023-08, Intangibles—Goodwill and Other—Crypto Assets (Subtopic 350-60): Accounting for and Disclosure of Crypto Assets | The amendments in this update require entities that hold certain crypto assets to measure such assets at fair value and recognize any changes in fair value in net income in each reporting period, along with other presentation and disclosure matters. | Adoption of this ASU did not have an impact on the consolidated financial statements as the Company does not hold and has no plans to hold crypto assets. |
| ASU 2024-02, Codification Improvements—Amendments to Remove References to the Concepts Statements | This Update contains amendments to the Codification that remove references to various Concepts Statements. In most instances, the references are extraneous and not required to understand or apply the guidance. | We early adopted this ASU which did not have a material impact on the consolidated financial statements. |
Accounting Standards Issued But Not Yet Adopted
| Standard | Description | Effect on Financial Statements | Date of Required Adoption |
|---|---|---|---|
| ASU 2023-06, Disclosure Improvements: Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative | This ASU clarifies and improves disclosure requirements for a variety of topics. The amendments should be applied prospectively. | The adoption of this ASU is not expected to have a material impact on the consolidated financial statements and disclosures. | The date on which the SEC’s removal of related disclosures from Regulation S-X or Regulation S-K becomes effective. Early adoption is prohibited. |
| ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures | The amendments in this update require certain disclosures related to segment reporting in annual and interim periods. The ASU also clarifies that companies may report on additional measures if the chief operating decision maker uses more than one measure of a segment’s profit or loss in assessing segment performance and deciding how to allocate resources. The ASU should be applied on a retrospective basis. | We are in the process of assessing the impact of the adoption of this ASU on the consolidated financial statements and disclosures. | Annual periods beginning January 1, 2024 Interim periods beginning January 1, 2025 Early adoption is permitted. |
| ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures | The ASU improves the transparency of income tax disclosures by requiring (1) consistent categories and greater disaggregation of information in the rate reconciliation and (2) income taxes paid disaggregated by jurisdiction. It also includes certain other amendments to improve the effectiveness of income tax disclosures. The guidance should be applied on a prospective or retrospective basis. | We are in the process of assessing the impact of the adoption of this ASU on the consolidated financial statements and disclosures. | January 1, 2025 Early adoption is permitted. |
| ASU 2024-01, Compensation—Stock Compensation (Topic 718): Scope Application for Profits Interest and Similar Awards | This guidance provides the addition of illustrative examples clarifying the accounting for profits interest and similar awards. The guidance should be applied on a prospective or retrospective basis. | The adoption of this ASU is not expected to have a material impact on the consolidated financial statements and disclosures. | January 1, 2025 Early adoption is permitted. |
| ASU 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40) | The ASU improves the disclosures about a public business entity's expenses and addresses requests from investors for more detailed information about the types of expenses in commonly presented expense captions. | We are in the process of assessing the impact of the adoption of this ASU on the consolidated financial statements and disclosures. | January 1, 2027Early adoption is permitted. |
Note 2 -Computation of Earnings per Common Share
Earnings per Common Share (Basic and Diluted)
Basic earnings per share is computed by dividing the net income attributable to common shareholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share is computed using the same method as basic earnings per share, however, the computation reflects the potential dilution that would occur if outstanding in-the-money stock options were exercised and converted into common stock. Diluted earnings per share is the amount of earnings available to each common share outstanding during the reporting periods adjusted to include the effects of potentially dilutive common shares. Potentially dilutive common shares include warrants, convertible preferred stock, stock options and other stock-based awards. Potentially dilutive common shares are excluded from the computation of diluted earnings per share in the periods where the effect would be antidilutive. As the average common share price was above the $7.50 per share exercise price (on an as-converted common stock basis) of the warrants, the corresponding 105 million common shares underlying the shares of non-voting, common-equivalent preferred stock of the Company, par value $0.01 per share (the "Series D NVCE Stock"), underlying such warrants would have been included in the dilutive share count if the Company had positive earnings for the period. Additional information regarding the conversion of preferred shares and warrants is included in Note 17 - Mezzanine and Stockholders' Equity.
Unvested stock-based compensation awards containing non-forfeitable rights to dividends paid on the Company’s common stock are considered participating securities, and therefore are included in the two-class method for calculating earnings per share. Under the two-class method, all earnings (distributed and undistributed) are allocated to common stock and participating securities based on their respective rights to receive dividends on the common stock. The Company grants restricted stock to certain employees under its stock-based compensation plan. Recipients receive cash dividends during the vesting periods of these awards, including on the unvested portion of such awards. Since these dividends are non-forfeitable, the unvested awards are considered participating securities and therefore have earnings allocated to them.
The following table reflects basic and diluted weighted average shares and net income (loss) per share giving effect to the reverse stock split as if it had been effective for all periods presented giving effect to the July 11, 2024 reverse stock split:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| (in millions, except share and per share amounts) | 2024 | 2023 | 2024 | 2023 |
| Net (loss) income attributable to common stockholders | $(289) | $199 | $(957) | $2,601 |
| Less: Dividends paid on and earnings allocated to participating securities | — | (2) | — | (27) |
| (Loss) earnings attributable to common stock | $(289) | $197 | $(957) | $2,574 |
| Weighted average common shares outstanding | 366,637,882 | 240,828,836 | 302,382,890 | 236,894,841 |
| Basic (loss) earnings per common share | $(0.79) | $0.82 | $(3.16) | $10.86 |
| (Loss) earnings attributable to common stock | $(289) | $197 | $(957) | $2,574 |
| Weighted average common shares outstanding | 366,637,882 | 240,828,836 | 302,382,890 | 236,894,841 |
| Potential dilutive common shares | — | 808,794 | — | 584,509 |
| Total shares for diluted earnings per common share computation | 366,637,882 | 241,637,630 | 302,382,890 | 237,479,350 |
| Diluted (loss) earnings per common share and common share equivalents | $(0.79) | $0.81 | $(3.16) | $10.84 |
Note 3 -Business Combinations
Signature Bridge Bank
On March 20, 2023, the Company’s wholly owned bank subsidiary, Flagstar Bank N.A. (the “Bank”), entered into a Purchase and Assumption Agreement (the “Agreement”) with the Federal Deposit Insurance Corporation (“FDIC”), as receiver (the "FDIC Receiver") of Signature Bridge Bank, N.A. (“Signature”) to acquire certain assets and assume certain liabilities of Signature (the “Signature Transaction”). Headquartered in New York, New York, Signature was a full-service commercial bank that operated 29 branches in New York, seven branches in California, two branches in North Carolina, one branch in Connecticut, andone branch in Nevada. In connection with the Signature Transaction the Bank assumed all of Signature’s branches. The Bank acquired only certain parts of Signature it believes to be financially and strategically complementary that are intended to enhance the Company’s future growth.
Pursuant to the terms of the Agreement, the Company was not required to make a cash payment to the FDIC on March 20, 2023 as consideration for the acquired assets and assumed liabilities. The final settlement process between the Company and the FDIC concluded upon theone-year anniversary of the Signature Transaction. In addition, as part of the consideration for the Signature Transaction, the Company granted the FDIC equity appreciation rights in the common stock of the Company under an equity appreciation instrument (the "Equity Appreciation Instrument"). On March 31, 2023, the Company issued 13,010,668 shares of Company common stock to the FDIC pursuant to the Equity Appreciation Instrument. On May 19, 2023, the FDIC completed the secondary offering of those shares.
The Company has determined that the Signature Transaction constitutes a business combination as defined by Accounting Standards Codification ("ASC") 805, Business Combinations ("ASC 805"). ASC 805 establishes principles and requirements as to how the acquirer of a business recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed and any non-controlling interest in the acquiree. Accordingly, the Company recorded the estimated fair value of the assets acquired and liabilities assumed as of March 20, 2023, which was subject to adjustment for up toone year after March 20, 2023 (the “Measurement Period”). The Measurement Period concluded on March 20, 2024, and the Company has finalized its review of the assets acquired and liabilities assumed.
Under the Agreement, the Company provided certain services to the FDIC to assist the FDIC in its administration of certain assets and liabilities which were not assumed by the Company and which remain under the control of the FDIC (the “Interim Servicing”). The FDIC reimbursed the Company for costs associated with the Interim Servicing based upon an agreed upon fee which approximates the cost to provide such services. The Interim Servicing was completed in March 2024.
The determination of the fair value of the assets acquired and liabilities assumed required management to make estimates about discount rates, future expected cash flows, market conditions and other future events that are highly subjective in nature and subject to change.
A summary of the net assets acquired and the estimated fair value adjustments resulting in the bargain purchase gain is as follows:
| (in millions) | March 20, 2023 |
|---|---|
| Net assets acquired before fair value adjustments | $2,973 |
| Fair value adjustments: | |
| Loans | (727) |
| Core deposit and other intangibles | 464 |
| Certificates of deposit | 27 |
| Other net assets and liabilities | 39 |
| FDIC Equity Appreciation Instrument | (85) |
| Deferred tax liability | (690) |
| Bargain purchase gain on Signature Transaction, as initially reported | $2,001 |
| Adjustments related to items identified subsequent to the initial reporting period as of March 20, 2023: | |
| Measurement period adjustments, excluding taxes | (134) |
| Change in deferred tax liability | 143 |
| Bargain purchase gain on Signature Transaction, as adjusted | $2,010 |
In connection with the Signature Transaction, the Company recorded a bargain purchase gain, as adjusted, of approximately $2.0 billion. This includes a $121 million reduction in the bargain purchase gain during the three months ended March 31, 2024, due to final adjustments to the fair value of assets received and liabilities assumed, including the in-transit and other shared accounts. This adjustment is included in non-interest income in the Company’s Consolidated Statement of (Loss) Income and Comprehensive (Loss) Income for the nine months ended September 30, 2024. No adjustments have been made subsequent to the conclusion of the Measurement Period on March 20, 2024.
The bargain purchase gain represents the excess of the estimated fair value of the assets acquired (including cash payments received from the FDIC) over the estimated fair value of the liabilities assumed and was influenced significantly by the FDIC-assisted transaction process.
The assets acquired and liabilities assumed and consideration paid in the Signature Transaction were recorded at their estimated fair values based on management’s best estimates using information available at the date of the Signature Transaction. The following table provides the purchase price allocation to the assets acquired and liabilities assumed at their estimated fair values as of the date of the Signature Transaction:
| (in millions) · As Initially Reported · Measurement Period Adjustments · As Adjusted | ||||
|---|---|---|---|---|
| Purchase Price consideration | $85 | $85 | ||
| Fair value of assets acquired: | ||||
| Cash & cash equivalents | 25,043 | (142) | 24,901 | |
| Loans held for sale | 232 | 232 | ||
| Loans held for investment: | ||||
| Commercial and industrial | 10,102 | (214) | 9,888 | |
| Commercial real estate | 1,942 | (262) | 1,680 | |
| Consumer and other | 174 | (1) | 173 | |
| Total loans held for investment | 12,218 | (477) | 11,741 | |
| CDI and other intangible assets | 464 | — | 464 | |
| Other assets | 679 | (266) | 413 | |
| Total assets acquired | 38,636 | (885) | 37,751 | |
| Fair value of liabilities assumed: | ||||
| Deposits | 33,568 | (61) | 33,507 | |
| Other liabilities | 2,982 | (833) | 2,149 | |
| Total liabilities assumed | 36,550 | (894) | 35,656 | |
| Fair value of net identifiable assets | 2,086 | 9 | 2,095 | |
| Bargain purchase gain | $2,001 | $9 | $2,010 | |
During the Measurement Period, the Company recorded adjustments to the estimated fair value of loans and leases acquired based on information received after the transaction date, and to adjust other assets and accrued expenses and other liabilities for balances ultimately retained by the FDIC. The Company also recognized a net change in the deferred tax liability due to the measurement period adjustments and the secondary offering of shares completed by the FDIC.
Fair Value of Assets Acquired and Liabilities Assumed
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, reflecting assumptions that a market participant would use when pricing an asset or liability. In some cases, the estimation of fair values requires management to make estimates about discount rates, future expected cash flows, market conditions, and other future events that are highly subjective in nature and are subject to change.
See Note 3 - Business Combinations to the Consolidated Financial Statements in the Company's Annual Report on Form 10-K/A for the year ended December 31, 2023 for information regarding the Signature Transaction, including methods used to determine the fair values of the significant assets acquired and liabilities assumed.
Unaudited Pro Forma Information – Signature Transaction
The Company’s operating results for the year ended December 31, 2023 and the three and nine months ended September 30, 2024 include the operating results of the acquired assets and assumed liabilities of Signature subsequent to the acquisition on March 20, 2023. Due to the use of multiple systems and integration of the operating activities into those of the Company, historical reporting for the former Signature operations is impracticable and thus disclosures of the revenue from the assets acquired and income before income taxes is impracticable for the period subsequent to acquisition.
Signature was only in operation from March 12, 2023 to March 20, 2023 and does not have historical financial information on which we could base pro forma information. Additionally, we did not acquire all assets or assume all liabilities of Signature and the historical operations are not consistent with the transaction. Therefore, it is impracticable to provide pro forma information on revenues and earnings for the Signature Transaction in accordance with ASC 805-10-50-2.
Note 4 -Accumulated Other Comprehensive Income
The following table sets forth reclassifications from accumulated other comprehensive loss to net loss, including related tax effects, for the periods indicated:
| Amount Reclassified out of Accumulated Other Comprehensive Loss (1) | |||||
|---|---|---|---|---|---|
| Three Months Ended September 30, · Nine Months Ended September 30, | |||||
| (in millions) | 2024 | 2023 | 2024 | 2023 | Affected Line Item in the Consolidated Statements of Income and Comprehensive Income |
| Net gain on cash flow hedges: | $18 | $7 | $57 | $19 | Interest expense |
| (5) | (1) | (15) | (5) | Income tax expense | |
| $13 | $6 | $42 | $14 | ||
| Amortization of defined benefit pension plan items: | |||||
| Actuarial losses | (1) | (1) | (3) | (2) | General and administrative(2) |
| 1 | — | 1 | — | Income tax benefit | |
| $— | $(1) | $(2) | $(2) | ||
| Total reclassifications for the period | $13 | $5 | $40 | $12 | |
(1)Amounts in parentheses indicate expense items.
(2)Included in the computation of net periodic cost. See Note 12 - Pension and Other Post-Retirement Benefits for additional information.
Note 5 -Investment Securities
The following tables summarize the Company’s portfolio of debt securities available for sale and equity investments with readily determinable fair values:
| September 30, 2024 | ||||
|---|---|---|---|---|
| (in millions) | Amortized Cost (1) | Gross Unrealized Gain | Gross Unrealized Loss | Fair Value |
| Debt securities available-for-sale | ||||
| Mortgage-Related Debt Securities: | ||||
| GSE certificates | $1,296 | $2 | $123 | $1,175 |
| GSE CMOs | 7,452 | 67 | 341 | 7,178 |
| Private Label collateralized mortgage obligations | 160 | 12 | — | 172 |
| Total mortgage-related debt securities | $8,908 | $81 | $464 | $8,525 |
| Other Debt Securities: | ||||
| GSE debentures | 1,502 | — | 248 | 1,254 |
| Asset-backed securities (2) | 246 | — | 3 | 243 |
| Municipal bonds | 6 | — | — | 6 |
| Corporate bonds | 364 | — | 7 | 357 |
| Foreign notes | 35 | — | — | 35 |
| Capital trust notes | 95 | 6 | 10 | 91 |
| Total other debt securities | $2,248 | $6 | $268 | $1,986 |
| Total debt securities available for sale | $11,156 | $87 | $732 | $10,511 |
| Equity securities: | ||||
| Mutual funds | $16 | $— | $2 | $14 |
| Total equity securities | $16 | $— | $2 | $14 |
| Total securities (3) | $11,172 | $87 | $734 | $10,525 |
(1)The amortized cost of investment securities is reported net of allowance for credit losses of $3 million.
(2)The underlying assets of the asset-backed securities are substantially guaranteed by the U.S. Government.
(3)Excludes accrued interest receivable of $35 million included inother assets in the Consolidated Statements of Condition.
| December 31, 2023 | ||||
|---|---|---|---|---|
| (in millions) | Amortized Cost (1) | Gross Unrealized Gain | Gross Unrealized Loss | Fair Value |
| Debt securities available-for-sale | ||||
| Mortgage-Related Debt Securities: | ||||
| GSE certificates | $1,366 | $1 | $146 | $1,221 |
| GSE CMOs | 5,495 | 48 | 381 | 5,162 |
| Private Label collateralized mortgage obligations | 174 | 7 | 1 | 180 |
| Total mortgage-related debt securities | $7,035 | $56 | $528 | $6,563 |
| Other Debt Securities: | ||||
| U. S. Treasury obligations | $198 | $— | $— | $198 |
| GSE debentures | 1,899 | 1 | 291 | 1,609 |
| Asset-backed securities (2) | 307 | — | 5 | 302 |
| Municipal bonds | 6 | — | — | 6 |
| Corporate bonds | 365 | — | 22 | 343 |
| Foreign Notes | 35 | — | 1 | 34 |
| Capital trust notes | 97 | 5 | 12 | 90 |
| Total other debt securities | $2,907 | $6 | $331 | $2,582 |
| Total other securities available for sale | $9,942 | $62 | $859 | $9,145 |
| Equity securities: | ||||
| Mutual funds | $16 | $— | $2 | $14 |
| Total equity securities | $16 | $— | $2 | $14 |
| Total securities | $9,958 | $62 | $861 | $9,159 |
(1)The underlying assets of the asset-backed securities are substantially guaranteed by the U.S. Government.
(2)Excludes accrued interest receivable of $38 million included inother assets in the Consolidated Statements of Condition.
At September 30, 2024, the Companyhad $816 millionof FHLB-NY stock, at costand $329 million of FHLB-Indianapolis stock, at cost. At December 31, 2023, the Company had $861 million of FHLB-NY stock, at cost and $329 millionof FHLB-Indianapolis stock, at cost. The Company maintains an investment in FHLB stock partly in conjunction with its membership in the FHLB and partly related to its access to the FHLB funding it utilizes. In addition, at September 30, 2024, the Company had $219 million of Federal Reserve Bank stock, at cost. The Company had $203 million of Federal Reserve Bank stock, at December 31, 2023.
There wereno realized gains and losses on sales of available-for-sale securities in the third quarter 2024 and less than $1 million for the first nine months of 2024. No available-for-sale securities were sold during thethree and nine month periods ended September 30, 2023.
The following table summarizes, by contractual maturity, the amortized cost of securities at September 30, 2024:
| Mortgage- Related Securities | U.S. Government and GSE Obligations | State, County, and Municipal | Other Debt Securities (1) | Fair Value | |
|---|---|---|---|---|---|
| (in millions) | |||||
| Available-for-Sale Debt Securities: | |||||
| Due within one year | $80 | $— | $— | $50 | $129 |
| Due from one to five years | 115 | — | — | 303 | 414 |
| Due from five to ten years | 276 | 1,502 | 6 | 101 | 1,604 |
| Due after ten years | 8,437 | — | — | 285 | 8,364 |
| Total debt securities available for sale | $8,908 | $1,502 | $6 | $739 | $10,511 |
(1)Includes corporate bonds, capital trust notes, foreign notes, and asset-backed securities.
The following table presents securities having a continuous unrealized loss position for less than twelve months and for twelve months or longer as of September 30, 2024:
| Less than Twelve Months | Twelve Months or Longer | Total | ||||
|---|---|---|---|---|---|---|
| (in millions) | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss |
| Securities in a continuous unrealized loss position: | ||||||
| U.S. Government agency and GSE obligations | $— | $— | $1,254 | $248 | $1,254 | $248 |
| GSE certificates | — | — | 1,104 | 123 | 1,104 | 123 |
| Private Label collateralized mortgage obligations | — | — | 17 | — | 17 | — |
| GSE collateralized mortgage obligations | 1 | — | 2,958 | 341 | 2,959 | 341 |
| Asset-backed securities | — | — | 175 | 3 | 175 | 3 |
| Municipal bonds | — | — | 6 | — | 6 | — |
| Corporate bonds | — | — | 356 | 7 | 356 | 7 |
| Foreign notes | — | — | 10 | — | 10 | — |
| Capital trust notes | — | — | 33 | 10 | 33 | 10 |
| Equity securities | — | — | 14 | 2 | 14 | 2 |
| Total securities in a continuous unrealized loss position | $1 | $— | $5,927 | $734 | $5,928 | $734 |
The following table presents securities having a continuous unrealized loss position for less than twelve months and for twelve months or longer as of December 31, 2023:
| Less than Twelve Months | Twelve Months or Longer | Total | ||||
|---|---|---|---|---|---|---|
| (in millions) | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss |
| Securities in a continuous unrealized loss position: | ||||||
| U.S. Government agency and GSE obligations | $181 | $1 | $1,362 | $290 | $1,543 | $291 |
| GSE certificates | 312 | 5 | 843 | 141 | 1,155 | 146 |
| Private Label collateralized mortgage obligations | 29 | 1 | — | — | 29 | 1 |
| GSE collateralized mortgage obligations | 1,835 | 77 | 1,312 | 304 | 3,147 | 381 |
| Asset-backed securities | — | — | 228 | 5 | 228 | 5 |
| Municipal bonds | — | — | 6 | — | 6 | — |
| Corporate bonds | — | — | 343 | 22 | 343 | 22 |
| Foreign notes | — | — | 9 | 1 | 9 | 1 |
| Capital trust notes | — | — | 81 | 12 | 81 | 12 |
| Equity securities | — | — | 14 | 2 | 14 | 2 |
| Total securities in a continuous unrealized loss position | $2,357 | $84 | $4,198 | $777 | $6,555 | $861 |
The investment securities having a continuous loss position for twelve months or more at September 30, 2024 consisted oftwo hundred twenty-two agency collateralized mortgage obligations, five capital trusts notes, five asset-backed securities, twelve corporate bonds, thirty-three US government agency bonds, three hundred twenty-eight mortgage-backed securities, one mutual fund, one municipal bond, two private collateralized mortgage obligations andone foreign note. The investment securities designated as having a continuous loss position for twelve months or more at December 31, 2023 consisted ofeighty-four agency collateralized mortgage obligations, six capital trusts notes, eight asset-backed securities, twelve corporate bonds, thirty-seven US government agency bonds, three hundred two mortgage-backed securities, one mutual fund, one foreign debt andone municipal bond.
The Company evaluates available-for-sale debt securities in unrealized loss positions at least quarterly to determine if an allowance for credit losses is required. We also assess whether (i) we intend to sell, or (ii) it is more likely than not that we will be required to sell, the security before recovery of its amortized cost basis. If either of these criteria is met, any previously recognized allowances are charged off and the security’s amortized cost basis is written down to fair value through income. If neither of these criteria are met, we evaluate whether the decline in fair value has resulted from credit losses or other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income.
None of the remaining unrealized losses identified as of September 30, 2024 or December 31, 2023 relate to the marketability of the securities or the issuers’ ability to honor redemption obligations. Rather, the unrealized losses relate to changes in interest rates relative to when the investment securities were purchased, and do not indicate credit-related impairment. The Company does not intend to sell, and it is not more likely than not that the Company will be required to sell, the positions before the recovery of their amortized cost basis, which may be at maturity.
Note 6 -Loans and Leases
The Company classifies loans that we have the intent and ability to hold for the foreseeable future or until maturity as loans held for investment. We report loans held for investment loans at their amortized cost, which includes the outstanding principal balance adjusted for any unamortized premiums, discounts, deferred fees and unamortized fair value adjustments for acquired loans:
| September 30, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| (dollars in millions) | Amount | Percent ofLoansHeld forInvestment | Amount | Percent ofLoansHeld forInvestment |
| Loans and Leases Held for Investment: | ||||
| Multi-family | $35,140 | 49.4% | $37,265 | 44.0% |
| Commercial real estate | 9,217 | 13.0% | 10,470 | 12.4% |
| One-to-four family first mortgage | 5,247 | 7.4% | 6,061 | 7.2% |
| Acquisition, development, and construction | 3,265 | 4.6% | 2,912 | 3.4% |
| Commercial and industrial(1) | 14,045 | 19.7% | 22,065 | 26.1% |
| Lease financing, net of unearned income of $193 and $258, respectively | 2,429 | 3.4% | 3,189 | 3.8% |
| Other | 1,773 | 2.5% | 2,657 | 3.1% |
| Total loans and leases held for investment (2) | $71,116 | 100.0% | $84,619 | 100.0% |
| Allowance for credit losses on loans and leases | (1,264) | (992) | ||
| Total loans and leases held for investment, net | 69,852 | 83,627 | ||
| Loans held for sale, at fair value | 1,851 | 1,182 | ||
| Total loans and leases, net | $71,703 | $84,809 | ||
(1)Includes specialty finance loans and leases of $4.6 billion and $5.2 billion at September 30, 2024 and December 31, 2023, respectively.
(2)Excludes accrued interest receivable of $304 million and $423 million at September 30, 2024 and December 31, 2023, respectively, which is included in other assets in the Consolidated Statements of Condition.
Loans Held for Sale
Loans held for sale at September 30, 2024 totaled $1.9 billion, up from $1.2 billion at December 31, 2023.
We classify loans as held for sale when we originate or purchase loans that we intend to sell and when we change our intent about holding for investment. Mortgage loans held for sale for which, we have elected the fair value option are carried at fair value. Loans originally held for investment that we have changed our intent and plan to sell are carried at the lower of amortized cost or market. We estimate the fair value of mortgage loans based on quoted market prices for securities backed by similar types of loans, where available, or by discounting estimated cash flows using observable inputs inclusive of interest rates, prepayment speeds and loss assumptions for similar collateral.
The following table is a summary of non-accrual loans held for sale:
| (in millions) | September 30, 2024 | December 30, 2023 |
|---|---|---|
| Non-accrual loans held for sale: | ||
| Commercial real estate | $112 | $163 |
| One-to-four family first mortgage | 64 | — |
| Acquisition, development, and construction | 13 | 1 |
| Total non-accrual loans held for sale | $189 | $164 |
Asset Quality
All asset quality information excludes loans with government guarantees that are insured by U.S. government agencies. As of September 30, 2024, these loans totaled $386 million.
A loan generally is classified as a non-accrual loan when it is 90 days or more past due or when it is deemed to be impaired because the Company no longer expects to collect all amounts due (principal and interest) according to the contractual terms of the loan agreement. When a loan is placed on non-accrual status, management ceases recording interest income, and previously accrued interest is reversed against interest income. A loan is only returned to accrual status when the loan is current (typically a minimum ofsix months of payment performance) and management has reasonable assurance that the loan will be fully collectible. Interest received on non-accrual loans is recorded as a reduction in the carrying amount. At September 30, 2024 and December 31, 2023 we hadno loans that were 90 days or more past due and still accruing.
The following table presents information regarding the quality of the Company’s loans held for investment at September 30, 2024:
| (in millions) | Loans 30-89 Days Past Due | Non-Accrual Loans | Remaining | Total Loans Receivable |
|---|---|---|---|---|
| Multi-family | $124 | $1,504 | $33,512 | $35,140 |
| Commercial real estate | 43 | 692 | $8,482 | 9,217 |
| One-to-four family first mortgage | 21 | 39 | $5,187 | 5,247 |
| Acquisition, development, and construction | 16 | 21 | $3,228 | 3,265 |
| Commercial and industrial(1) | 47 | 235 | $16,192 | 16,474 |
| Other | 10 | 23 | $1,740 | 1,773 |
| Total | $261 | $2,514 | $68,341 | $71,116 |
(1)Includes lease financing receivables.
The following table presents information regarding the quality of the Company’s loans held for investment at December 31, 2023:
| (in millions) | Loans 30-89 Days Past Due | Non-Accrual Loans | Remaining | Total Loans Receivable |
|---|---|---|---|---|
| Multi-family | $121 | $138 | $37,006 | $37,265 |
| Commercial real estate | 28 | 128 | $10,314 | 10,470 |
| One-to-four family first mortgage | 40 | 95 | $5,926 | 6,061 |
| Acquisition, development, and construction | 2 | 2 | $2,908 | 2,912 |
| Commercial and industrial(1) | 37 | 43 | $25,174 | 25,254 |
| Other | 22 | 22 | $2,613 | 2,657 |
| Total | $250 | $428 | $83,941 | $84,619 |
(1)Includes lease financing receivables.
The following table presents, by credit quality indicator, loan class, and year of origination, the amortized cost basis of the Company’s loans and leases as of September 30, 2024:
| Term Loans · RevolvingLoans · RevolvingLoans Converted to Term Loans | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost Basis by Closing Year | |||||||||||||||
| (in millions) · 2024 · 2023 · 2022 · 2021 · 2020 · Prior To2020 · Total | |||||||||||||||
| Multi-family: | |||||||||||||||
| Pass | $17 | $743 | $6,631 | $6,870 | $5,719 | $4,381 | $— | $— | $24,361 | ||||||
| Special Mention | — | 11 | 817 | 294 | 466 | 829 | 18 | — | 2,435 | ||||||
| Substandard | 2 | 84 | 441 | 643 | 1,282 | 4,388 | — | — | 6,840 | ||||||
| Non-accrual | — | — | 100 | 96 | 240 | 1,068 | — | — | 1,504 | ||||||
| Total Multi-family | 19 | 838 | 7,989 | 7,903 | 7,707 | 10,666 | 18 | — | 35,140 | ||||||
| Year to date gross charge-offs | — | — | (18) | (24) | (34) | (112) | — | — | (188) | ||||||
| Commercial Real Estate: | |||||||||||||||
| Pass | $130 | $705 | $1,667 | $1,061 | $673 | $2,336 | $97 | $409 | $7,078 | ||||||
| Special Mention | — | 35 | 3 | 12 | 69 | 139 | 9 | — | 267 | ||||||
| Substandard | 1 | 12 | 201 | 62 | 110 | 793 | — | 1 | 1,180 | ||||||
| Non-accrual | — | 36 | 138 | 1 | 33 | 484 | — | — | 692 | ||||||
| Total Commercial Real Estate | 131 | 788 | 2,009 | 1,136 | 885 | 3,752 | 106 | 410 | 9,217 | ||||||
| Year to date gross charge-offs | — | (8) | (81) | — | (19) | (303) | — | — | (411) | ||||||
| One-to-Four Family | |||||||||||||||
| Pass | $123 | $551 | $2,503 | $875 | $183 | $652 | $84 | $1 | $4,972 | ||||||
| Special Mention | — | — | — | — | — | 2 | — | — | 2 | ||||||
| Substandard | — | 1 | 7 | 2 | 20 | 204 | — | — | 234 | ||||||
| Non-accrual | — | 1 | 5 | 5 | 4 | 21 | 3 | — | 39 | ||||||
| Total One-to-Four Family | 123 | 553 | 2,515 | 882 | 207 | 879 | 87 | 1 | 5,247 | ||||||
| Year to date gross charge-offs | — | — | (1) | (1) | — | (6) | — | — | (8) | ||||||
| Acquisition, Development and Construction | |||||||||||||||
| Pass | $314 | $542 | $169 | $186 | $1 | $10 | $1,640 | $2 | $2,864 | ||||||
| Special Mention | — | 20 | 61 | 42 | 3 | — | 133 | — | 259 | ||||||
| Substandard | 1 | 11 | 10 | 2 | — | — | 97 | — | 121 | ||||||
| Non-accrual | — | — | 18 | 1 | — | 2 | — | — | 21 | ||||||
| Total Acquisition, Development and Construction | 315 | 573 | 258 | 231 | 4 | 12 | 1,870 | 2 | 3,265 | ||||||
| Year to date gross charge-offs | — | — | — | — | — | (4) | — | — | (4) | ||||||
| Commercial and Industrial | |||||||||||||||
| Pass | $892 | $3,099 | $2,269 | $786 | $537 | $966 | $5,696 | $1,319 | $15,564 | ||||||
| Special Mention | 15 | 19 | 24 | 9 | 8 | 4 | 69 | 6 | 154 | ||||||
| Substandard | 32 | 38 | 110 | 83 | 6 | 43 | 209 | — | 521 | ||||||
| Non-accrual | 0 | 14 | 187 | 8 | 14 | 12 | 0 | — | 235 | ||||||
| Total Commercial and Industrial | $939 | $3,170 | $2,590 | $886 | $565 | $1,025 | $5,974 | $1,325 | $16,474 | ||||||
| Year to date gross charge-offs | (3) | (12) | (17) | (5) | (11) | (31) | — | — | (79) | ||||||
| Other Loans | |||||||||||||||
| Pass | $97 | $31 | $13 | $5 | $2 | $37 | $1,434 | $130 | $1,749 | ||||||
| Special Mention | — | — | — | 1 | — | — | — | — | 1 | ||||||
| Substandard | — | — | — | — | — | — | — | — | — | ||||||
| Non-accrual | — | — | — | — | — | 5 | 18 | — | 23 | ||||||
| Total Other Loans | 97 | 31 | 13 | 6 | 2 | 42 | 1,452 | 130 | 1,773 | ||||||
| Year to date gross charge-offs | (2) | (3) | (3) | (1) | (1) | (5) | — | — | (15) | ||||||
The following table presents, by credit quality indicator, loan class, and year of origination, the amortized cost basis of the Company’s loans and leases as of December 31, 2023:
| Term Loans · RevolvingLoans · RevolvingLoans Converted to Term Loans | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost Basis by Closing Year | |||||||||||||||
| (in millions) · 2023 · 2022 · 2021 · 2020 · 2019 · Prior To2019 · Total | |||||||||||||||
| Multi-family: | |||||||||||||||
| Pass | $840 | $7,945 | $7,967 | $7,310 | $3,525 | $6,537 | $46 | $— | $34,170 | ||||||
| Special Mention | — | 95 | 33 | 377 | 36 | 227 | — | — | 768 | ||||||
| Substandard | — | 21 | 176 | 237 | 451 | 1,304 | — | — | 2,189 | ||||||
| Non-accrual | — | 5 | 6 | — | 28 | 99 | — | — | 138 | ||||||
| Total Multi-family | 840 | 8,066 | 8,182 | 7,924 | 4,040 | 8,167 | 46 | — | 37,265 | ||||||
| Year to date gross charge-offs | — | (112) | — | — | — | (7) | — | — | (119) | ||||||
| Commercial Real Estate: | |||||||||||||||
| Pass | $880 | $2,110 | $1,182 | $939 | $1,011 | $2,439 | $172 | $1 | $8,734 | ||||||
| Special Mention | — | 122 | 12 | — | 116 | 106 | 11 | — | 367 | ||||||
| Substandard | 44 | 49 | 47 | 72 | 239 | 790 | — | — | 1,241 | ||||||
| Non-accrual | — | — | 1 | — | 4 | 123 | — | — | 128 | ||||||
| Total Commercial Real Estate | 924 | 2,281 | 1,242 | 1,011 | 1,370 | 3,458 | 183 | 1 | 10,470 | ||||||
| Year to date gross charge-offs | — | — | — | — | — | (56) | — | — | (56) | ||||||
| One-to-Four Family | |||||||||||||||
| Pass | $526 | $2,627 | $920 | $210 | $239 | $721 | $78 | $7 | $5,328 | ||||||
| Special Mention | — | — | — | — | — | — | — | — | — | ||||||
| Substandard | — | 5 | 2 | 20 | 69 | 542 | — | — | 638 | ||||||
| Non-accrual | 1 | 11 | 17 | 8 | 18 | 37 | — | 3 | 95 | ||||||
| Total One-to-Four Family | 527 | 2,643 | 939 | 238 | 326 | 1,300 | 78 | 10 | 6,061 | ||||||
| Year to date gross charge-offs | — | — | — | — | (1) | (2) | — | — | (3) | ||||||
| Acquisition, Development and Construction | |||||||||||||||
| Pass | $406 | $322 | $298 | $4 | $4 | $6 | $1,685 | $100 | $2,825 | ||||||
| Special Mention | — | — | 24 | 30 | — | — | 3 | — | 57 | ||||||
| Substandard | — | 6 | 7 | — | — | 15 | — | — | 28 | ||||||
| Non-accrual | — | 1 | 1 | — | — | — | — | — | 2 | ||||||
| Total Acquisition, Development and Construction | 406 | 329 | 330 | 34 | 4 | 21 | 1,688 | 100 | 2,912 | ||||||
| Year to date gross charge-offs | — | — | — | — | — | — | — | — | — | ||||||
| Commercial and Industrial | |||||||||||||||
| Pass | $9,418 | $3,547 | $1,633 | $984 | $719 | $791 | $7,535 | $56 | $24,683 | ||||||
| Special Mention | 1 | 182 | 17 | 8 | 6 | 20 | 101 | — | 335 | ||||||
| Substandard | 7 | 24 | 43 | 16 | 38 | 33 | 32 | — | 193 | ||||||
| Non-accrual | 2 | 14 | 2 | 11 | 1 | 2 | 11 | — | 43 | ||||||
| Total Commercial and Industrial | 9,428 | 3,767 | 1,695 | 1,019 | 764 | 846 | 7,679 | 56 | 25,254 | ||||||
| Year to date gross charge-offs | (2) | (7) | (1) | (7) | — | (14) | — | — | (31) | ||||||
| Other Loans | |||||||||||||||
| Pass | $171 | $346 | $244 | $133 | $133 | $117 | $1,223 | $268 | $2,635 | ||||||
| Non-accrual | — | 2 | 1 | 1 | 1 | 2 | 4 | 11 | 22 | ||||||
| Total Other Loans | 171 | 348 | 245 | 134 | 134 | 119 | 1,227 | 279 | 2,657 | ||||||
| Year to date gross charge-offs | — | (3) | (4) | (1) | (2) | (4) | — | — | (14) | ||||||
The classifications in the preceding tables are the most currently available and generally have been updated within the last twelve months. In addition, they follow regulatory guidelines and can generally be described as follows: pass loans are of satisfactory quality; special mention loans have potential weaknesses that deserve management’s close attention; substandard loans are inadequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged (these loans have a well-defined weakness and there is a possibility that the Company will sustain some loss); and non-accrual loans, which based on existing circumstances, have weaknesses that make collection or liquidation in full highly questionable and improbable. One-to-four family loans are classified based on the duration of the delinquency.
When management determines that foreclosure is probable for loans that are individually evaluated, the expected credit losses are based on the fair value of the collateral adjusted for selling costs. When the borrower is experiencing financial difficulty at the reporting date and repayment is expected to be provided substantially through the operation or sale of the collateral, the collateral-dependent practical expedient has been elected and expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate. For commercial real estate loans, collateral properties include office buildings, warehouse/distribution buildings, shopping centers, apartment buildings, residential and commercial tract development. The primary source of repayment on these loans is expected to come from the sale, permanent financing or lease of the real property collateral. Commercial real estate loans are impacted by fluctuations in collateral values, as well as the ability of the borrower to obtain permanent financing.
The following table summarizes the recorded investment of the Company’s collateral-dependent loans held for investment by collateral type as of September 30, 2024:
| Collateral Type | ||
|---|---|---|
| (in millions) | Real Property | Other |
| Multi-family | $1,582 | $— |
| Commercial real estate | 708 | — |
| One-to-four family first mortgage | 37 | — |
| Acquisition, development, and construction | 20 | — |
| Commercial and industrial | — | 207 |
| Total collateral-dependent loans held for investment | $2,347 | $207 |
At September 30, 2024 and December 31, 2023, the Company had $57 million and $81 million of residential mortgage loans in the process of foreclosure, respectively.
Modifications to Borrowers Experiencing Financial Difficulty
When borrowers are experiencing financial difficulty, the Company may make certain loan modifications as part of loss mitigation strategies to maximize expected payment. Modifications in the form of principal forgiveness, an interest rate reduction, or an other-than-insignificant payment delay or a term extension that have occurred in the current reporting period to a borrower experiencing financial difficulty are disclosed along with the financial impact of the modifications.
The following table summarizes the amortized cost basis of loans modified during the reporting period to borrowers experiencing financial difficulty, disaggregated by class of financing receivable and type of modification:
| Amortized Cost | ||||||
|---|---|---|---|---|---|---|
| (dollars in millions) | Interest Rate Reduction | Term Extension | Combination - Interest Rate Reduction & Term Extension | Principal Forgiveness | Total | Percent of Total Loan class |
| One-to-four family first mortgage | — | $1 | — | $1 | $2 | 0.04% |
| Commercial and industrial | — | 1 | — | — | 1 | 0.01% |
| Total | $— | $2 | $— | $1 | $3 | |
| Multi-family | $100 | $— | $— | $— | $100 | 0.95% |
| Commercial real estate | 67 | — | — | — | 67 | 0.64% |
| One-to-four family first mortgage | 3 | 1 | 2 | — | 6 | 0.10% |
| Commercial and industrial | 1 | 11 | 2 | — | 14 | 0.07% |
| Other Consumer | $— | $— | $1 | — | 1 | 0.04% |
| Total | $171 | $12 | $5 | $— | $188 | |
| Multi-family | $2 | $— | $— | $— | $2 | 0.01% |
| Commercial real estate | 8 | 4 | — | — | 12 | 0.13% |
| One-to-four family first mortgage | — | 6 | 2 | 1 | 9 | 0.15% |
| Commercial and industrial | — | 8 | 1 | — | 9 | 0.05% |
| Total | $10 | $18 | $3 | $1 | $32 | |
| Multi-family | $100 | $— | $— | $— | $100 | 0.95% |
| Commercial real estate | 119 | — | — | — | 119 | 1.13% |
| One-to-four family first mortgage | 3 | 4 | 5 | — | 12 | 0.20% |
| Commercial and industrial | 1 | 18 | 2 | — | 21 | 0.10% |
| Other Consumer | — | — | 1 | — | 1 | 0.04% |
| Total | $223 | $22 | $8 | $— | $253 | |
The following table describes the financial effect of the modification made to borrowers experiencing financial difficulty:
| Interest Rate Reduction · Term Extension | |||
|---|---|---|---|
| Weighted-average contractual interest rate | |||
| From | To | Weighted-average Term (in years) | |
| One-to-four family first mortgage | —% | —% | 10.73 |
| Commercial and industrial | — | — | 1.9 |
| Multi-family | 7.73% | 6.17% | |
| Commercial real estate | 10.77% | 4.32% | |
| One-to-four family first mortgage | — | — | 9.9 |
| Commercial and industrial | 8.02% | 7.74% | 0.36 |
| Other Consumer | 9.28% | 4.75% | 4.8 |
| Multi-family | 8.08% | 6.0% | |
| Commercial real estate | 8.13 | 7.0 | |
| One-to-four family first mortgage | 4.69 | 3.7 | 12.1 |
| Commercial and industrial | 7.81 | 6.1 | 0.6 |
| Other Consumer | 10.73 | 4.3 | 1.8 |
| Multi-family | 7.73% | 6.17% | |
| Commercial real estate | 10.48% | 4.18% | |
| One-to-four family first mortgage | — | — | 12.0 |
| Commercial and industrial | 8.02% | 7.74 | 0.46 |
| Other Consumer | 14.49% | 8.00% | 4.8 |
The following table presents the amortized cost basis of the modifications for borrowers experiencing financial difficulty that subsequently defaulted during the first nine months of 2024 and were within twelve months of the modification date:
| (dollars in millions) | Term Extension | Combination - Interest Rate Reduction and Term/Payment Extension/Delay |
|---|---|---|
| Commercial real estate | $4 | $— |
| One-to-four family first mortgage | — | 1 |
| Commercial and industrial | 4 | — |
| Total | $8 | $1 |
As of September 30, 2023, there were $3 million one-to-four family first mortgages that were modified for borrowers
experiencing financial difficulty that received term extension and subsequently defaulted during the first nine months of 2023 and $5 million one-to-four family first mortgages that were combination modifications and subsequently defaulted during the first nine months of 2023.
The performance of loans made to borrowers experiencing financial difficulty in which modifications were made is closely monitored to understand the effectiveness of modification efforts.
The following table provides a summary of loan balances at September 30, 2024, which were modified during the prior twelve months, by class of financing receivable and delinquency status:
| (dollars in millions) | Current | 30 - 89 Past Due | 90+ Past Due | Total |
|---|---|---|---|---|
| Multi-family | $24 | $— | $— | $24 |
| Commercial real estate | 8 | — | 4 | 12 |
| One-to-four family first mortgage | 7 | — | 5 | 12 |
| Commercial and industrial | 2 | 2 | 5 | 9 |
| Other Consumer | 1 | — | — | 1 |
| Total | $42 | $2 | $14 | $58 |
The following table provides a summary of loan balances at September 30, 2023, which were modified on or after January 1, 2023, the date the Company adopted accounting guidance which removed the separate recognition and measurement of troubled debt restructurings, through June 30, 2023, by class of financing receivable and delinquency status:
| (dollars in millions) | Current | 30 - 89 Past Due | 90+ Past Due | Total |
|---|---|---|---|---|
| One-to-four family first mortgage | $1 | $— | $9 | $10 |
| Commercial and industrial | 21 | — | — | 21 |
| Other Consumer | 1 | — | — | 1 |
| Total | $23 | $— | $9 | $32 |
Note 7 -Allowance for Credit Losses on Loans and Leases
Allowance for Credit Losses on Loans and Leases
The following table summarizes activity in the allowance for credit losses for the periods indicated:
| Multi- Family | Commercial Real Estate | One-to-Four Family First Mortgage | Acquisition, Development, and Construction | Other | Total | |
|---|---|---|---|---|---|---|
| Three Months Ended September 30, 2024 · (in millions) | ||||||
| Balance, beginning of period | $618 | $328 | $40 | $43 | $239 | $1,268 |
| Charge-offs | (101) | (110) | (7) | (4) | (38) | (260) |
| Recoveries | 3 | 6 | 5 | — | 7 | 21 |
| Provision for (recovery of) credit losses on loans and leases | 104 | 68 | 4 | 11 | 48 | 235 |
| Balance, end of period | $624 | $292 | $42 | $50 | $256 | $1,264 |
| Balance, beginning of period | $192 | $69 | $45 | $23 | $265 | $594 |
| Charge-offs | (2) | (13) | (1) | — | (10) | (26) |
| Recoveries | — | — | — | — | 2 | 2 |
| Provision for (recovery of) credit losses on loans and leases | (6) | 64 | (1) | 8 | (16) | 49 |
| Balance, end of period | $184 | $120 | $43 | $31 | $241 | $619 |
| Balance, beginning of period | $307 | $366 | $47 | $36 | $236 | $992 |
| Charge-offs | (188) | (411) | (8) | (4) | (94) | (705) |
| Recoveries | 4 | 6 | 5 | — | 20 | 35 |
| Provision for (recovery of) credit losses on loans and leases | 501 | 331 | (2) | 18 | 94 | 942 |
| Balance, end of period | $624 | $292 | $42 | $50 | $256 | $1,264 |
| Balance, beginning of period | $178 | $46 | $46 | $20 | $103 | $393 |
| Adjustment for Purchased PCD Loans | — | — | — | — | 13 | 13 |
| Charge-offs | (2) | (14) | (3) | — | (16) | (35) |
| Recoveries | — | — | — | — | 12 | 12 |
| Provision for (recovery of) credit losses on loans and leases | 8 | 88 | — | 11 | 129 | 236 |
| Balance, end of period | $184 | $120 | $43 | $31 | $241 | $619 |
At September 30, 2024, the allowance for credit losses on loans and leases was $1.3 billion compared to $1.0 billion at December 31, 2023, up $272 million. Interest rates remain persistently high which will put pressure on the ability for certain borrowers with interest rates resetting at current levels to cover debt service. When combined with inflationary pressure on operating costs and limits on the ability to increase rental rates, debt service levels may approach or exceed some properties' net operating income, which increases the risk of loss. We believe that higher interest rates for a longer period of time will have a more significant impact on our loans that will reprice during the next 18 months. Although the short-term interest rate reduction announced by the Federal Reserve during the third quarter 2024 does alleviate some pressure on our borrowers, rates remain high and uncertainty remains for future potential rate reductions. Therefore, we have incorporated a higher probability of default related to those loans as they approach their scheduled repricing date in the measurement of our allowance for credit losses.
Our allowance for credit losses is determined based on quantitative modeling that incorporates and weighs economic forecast scenarios. The key inputs to our quantitative allowance for credit losses models include borrowers' projected debt service based on the most recent financial information available and underlying collateral property values. Property values are particularly meaningful for our multi-family and commercial real estate portfolios. Our models consider the entire life of the loan, including both the interest only period of the loan, if applicable, and the amortization period, to assess the probability of default and the loss given default. For our multi-family portfolio, we obtain and utilize current and projected geography-specific market information in our forecasts. In estimating the qualitative component of our allowance for credit losses, we have adjusted key inputs used by the model on an average basis for certain loans, most notably net operating income and property values to reflect weaknesses in the underlying data, including the recency of appraisal values, and the lack of significant loss history in available data, particularly for multi-family loans and, most notably, rent-regulated multi-family loans.
As of September 30, 2024 and December 31, 2023, the allowance for unfunded commitments totaled $64 million and $52 million, respectively.
The allowance for credit losses on loans and leases to total loans held for investment ratio increased to 1.78 percent at September 30, 2024, compared to 1.17 percent at December 31, 2023. Excluding loans with government guarantees and warehouse loans, the allowance for credit losses was 1.80 percent at September 30, 2024, compared to 1.26 percent at December 31, 2023.
The following table presents additional information about the Company’s non-accrual loans at September 30, 2024:
| (in millions) | Recorded Investment | Related Allowance | Interest Income Recognized |
|---|---|---|---|
| Non-accrual loans with no related allowance: | |||
| Multi-family | $837 | $— | $23 |
| Commercial real estate | 722 | — | 33 |
| One-to-four family first mortgage | 94 | — | — |
| Acquisition, development, and construction | 17 | — | 1 |
| Other (includes commercial and industrial) | 7 | — | — |
| Total non-accrual loans with no related allowance | $1,677 | $— | $57 |
| Non-accrual loans with an allowance recorded: | |||
| Multi-family | $667 | $56 | $22 |
| Commercial real estate | 83 | 24 | 4 |
| One-to-four family first mortgage | 9 | 1 | — |
| Acquisition, development, and construction | 17 | 4 | 1 |
| Other (includes commercial and industrial) | 250 | 78 | 7 |
| Total non-accrual loans with an allowance recorded | $1,026 | $163 | $34 |
| Total non-accrual loans: | |||
| Multi-family | $1,504 | $56 | $45 |
| Commercial real estate | 805 | 24 | 37 |
| One-to-four family first mortgage | 103 | 1 | — |
| Acquisition, development, and construction | 34 | 4 | 2 |
| Other (includes commercial and industrial) | 257 | 78 | 7 |
| Total non-accrual loans | $2,703 | $163 | $91 |
The following table presents additional information about the Company’s non-accrual loans at December 31, 2023:
| (in millions) | Recorded Investment | Related Allowance | Interest Income Recognized |
|---|---|---|---|
| Non-accrual loans with no related allowance: | |||
| Multi-family | $134 | $— | $5 |
| Commercial real estate | 53 | — | 2 |
| One-to-four family first mortgage | 85 | — | — |
| Other (includes commercial and industrial) | 22 | — | — |
| Total non-accrual loans with no related allowance | $294 | $— | $7 |
| Non-accrual loans with an allowance recorded: | |||
| Multi-family | $4 | $— | $— |
| Commercial real estate | $75 | $17 | $3 |
| One-to-four family first mortgage | 11 | 2 | — |
| Other (includes commercial and industrial) | 44 | 28 | — |
| Total non-accrual loans with an allowance recorded | $134 | $47 | $3 |
| Total non-accrual loans: | |||
| Multi-family | $138 | $— | $5 |
| Commercial real estate | 128 | 17 | 5 |
| One-to-four family first mortgage | 96 | 2 | — |
| Other (includes commercial and industrial) | 66 | 28 | — |
| Total non-accrual loans | $428 | $47 | $10 |
Note 8 -Leases
Lessor Arrangements
The Company is a lessor in the equipment finance business where it has executed direct financing leases (“lease finance receivables”). The Company produces lease finance receivables through a specialty finance subsidiary that participates in syndicated loans that are brought to them, and equipment loans and leases that are assigned to them, by a select group of nationally recognized sources, and are generally made to large corporate obligors, many of which are publicly traded, carry investment grade or near-investment grade ratings, and participate in stable industries nationwide. Lease finance receivables are carried at the aggregate of lease payments receivable plus the estimated residual value of the leased assets and any initial direct costs incurred to originate these leases, less unearned income, which is accreted to interest income over the lease term using the interest method.
The standard leases are typically repayable on a level monthly basis with terms ranging from 24 to 120 months. At the end of the lease term, the lessee usually has the option to return the equipment, to renew the lease or purchase the equipment at the then fair market value (“FMV”) price. For leases with a FMV renewal/purchase option, the relevant residual value assumptions are based on the estimated value of the leased asset at the end of the lease term, including evaluation of key factors, such as, the estimated remaining useful life of the leased asset, its historical secondary market value including history of the lessee executing the FMV option, overall credit evaluation and return provisions. The Company acquires the leased asset at fair market value and provides funding to the respective lessee at acquisition cost, less any volume or trade discounts, as applicable. Therefore, there is generally no selling profit or loss to recognize or defer at inception of a lease.
The residual value component of a lease financing receivable represents the estimated fair value of the leased equipment at the end of the lease term. In establishing residual value estimates, the Company may rely on industry data, historical experience, and independent appraisals and, where appropriate, information regarding product life cycle, product upgrades and competing products. Upon expiration of a lease, residual assets are remarketed, resulting in either an extension of the lease by the lessee, a lease to a new customer or purchase of the residual asset by the lessee or another party. Impairment of residual values arises if the expected fair value is less than the carrying amount. The Company assesses its net investment in lease financing receivables (including residual values) for impairment on an annual basis with any impairment losses recognized in accordance with the impairment guidance for financial instruments. As such, net investment in lease financing receivables may be reduced by an allowance for credit losses with changes recognized as provision expense. On certain lease financings, the Company obtains residual value insurance from third parties to manage and reduce the risk associated with the residual value of the leased assets. At September 30, 2024 and December 31, 2023, the carrying value of residual assets with third-party residual value insurance for at least a portion of the asset value was $17 million and $280 million, respectively.
The Company uses the interest rate implicit in the lease to determine the present value of its lease financing receivables.
The components of lease income were as follows:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| (in millions) | 2024 | 2023 | 2024 | 2023 |
| Interest income on lease financing (1) | $32 | $28 | $105 | $80 |
(1)Included in Interest Income – Loans and leases in the Consolidated Statements of Income and Comprehensive Income.
At September 30, 2024 and December 31, 2023, the carrying value of net investment in leases, excluding purchase accounting adjustments was $2.7 billion and $3.5 billion, respectively. The components of net investment in direct financing leases, including the carrying amount of the lease receivables, as well as the unguaranteed residual asset were as follows:
| (in millions) | September 30, 2024 | December 31, 2023 |
|---|---|---|
| Net investment in the lease - lease payments receivable | $2,345 | $3,187 |
| Net investment in the lease - unguaranteed residual assets | 306 | 321 |
| Total lease payments | $2,651 | $3,508 |
The following table presents the remaining maturity analysis of the undiscounted lease receivables, as well as the reconciliation to the total amount of receivables recognized in the Consolidated Statements of Condition:
| (in millions) | September 30, 2024 |
|---|---|
| 2024 | $131 |
| 2025 | 492 |
| 2026 | 658 |
| 2027 | 444 |
| 2028 | 276 |
| Thereafter | 650 |
| Total lease payments | $2,651 |
| Plus: deferred origination costs | 26 |
| Less: unearned income | (193) |
| Less: purchase accounting adjustment | (55) |
| Total lease finance receivables, net | $2,429 |
Lessee Arrangements
The Company has operating leases for corporate offices, branch locations, and certain equipment. These leases generally have terms of 20 years or less, determined based on the contractual maturity of the lease, and include periods covered by options to extend or terminate the lease when the Company is reasonably certain that it will exercise those options. For the vast majority of the Company’s leases, we are not reasonably certain we will exercise our options to renew to the end of all renewal option periods. The Company determines if an arrangement is a lease at inception. Operating leases are included in other assets and other liabilities in the Consolidated Statements of Condition.
Right of use asset assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease payments arising from the lease. Operating lease right of use assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As the vast majority of the leases do not provide an implicit rate, the incremental borrowing rate (FHLB borrowing rate) is used based on the information available at commencement date in determining the present value of lease payments. The implicit rate is used when readily determinable. The operating lease right of use asset is measured at cost, which includes the initial measurement of the lease liability, prepaid rent and initial direct costs incurred by the Company, less incentives received.
Variable costs such as the proportionate share of actual costs for utilities, common area maintenance, property taxes and insurance are not included in the lease liability and are recognized in the period in which they are incurred.
The components of lease expense were as follows:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| (in millions) | 2024 | 2023 | 2024 | 2023 |
| Operating lease cost | $20 | $25 | $58 | $60 |
| Total lease cost | $20 | $25 | $58 | $60 |
Supplemental cash flow information related to the leases for the following periods:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| (in millions) | 2024 | 2023 | 2024 | 2023 |
| Cash paid for amounts included in the measurement of lease liabilities: | ||||
| Operating cash flows from operating leases | $18 | $16 | $54 | $46 |
Supplemental balance sheet information related to the leases for the following periods:
| (in millions, except lease term and discount rate) | September 30, 2024 | December 31, 2023 |
|---|---|---|
| Operating Leases: | ||
| Operating lease right-of-use assets (1) | $459 | $426 |
| Operating lease liabilities (2) | $484 | $446 |
| Weighted average remaining lease term | 10.7 years | 11.2 years |
| Weighted average discount rate % | 4.76% | 4.71% |
(1)Included in Other assets in the Consolidated Statements of Condition.
(2)Included in Other liabilities in the Consolidated Statements of Condition.
| (in millions) | September 30, 2024 |
|---|---|
| Maturities of lease liabilities: | |
| 2024 | $19 |
| 2025 | 74 |
| 2026 | 70 |
| 2027 | 63 |
| 2028 | 56 |
| Thereafter | 347 |
| Total lease payments | $629 |
| Less: imputed interest | (145) |
| Total present value of lease liabilities | $484 |
Note 9 -Mortgage Servicing Rights
At September 30, 2024, we have classified all mortgage servicing rights as assets held for sale within the Statement of Condition. See Note 19 - Assets Held for Sale and Associated Liabilities. Disclosures related to the mortgage servicing rights balance at December 31, 2023 have been included within Note 19 - Assets Held for Sale and Associated Liabilities for comparability purposes.
Note 10 -Variable Interest Entities
We haveno consolidated VIEs as of September 30, 2024 and December 31, 2023.
In connection with our non-qualified mortgage securitization activities, we have retained afive percent interest in the investment securities of certain trusts and are contracted as the subservicer of the underlying loans, compensated based on market rates, which constitutes a continuing involvement in these trusts. Although we have a variable interest in these securitization trusts, we are not their primary beneficiary due to the relative size of our investment in comparison to the total amount of securities issued by the VIE and our inability to direct activities that most significantly impact the VIE’s economic performance. As a result, we have not consolidated the assets and liabilities of the VIE in our Consolidated Statements of Condition. The Bank’s maximum exposure to loss is limited to ourfive percent retained interest in the investment securities that had a fair value of $172 million as of September 30, 2024 as well as the standard representations and warranties made in conjunction with the loan transfers.
Note 11 -Borrowed Funds
The following table summarizes the Company’s borrowed funds:
| (in millions) | September 30, 2024 | December 31, 2023 |
|---|---|---|
| Wholesale borrowings: | ||
| FHLB advances | $18,250 | $19,250 |
| Federal Reserve Bank term funding | 1,000 | 1,000 |
| Repurchase agreements | 60 | — |
| Total wholesale borrowings | $19,310 | $20,250 |
| Junior subordinated debentures | 581 | 579 |
| Subordinated notes | 442 | 438 |
| Total borrowed funds | $20,333 | $21,267 |
Accrued interest on borrowed funds is included in “Other liabilities” in the Consolidated Statements of Condition and amounted to $109 million and $50 million, respectively, at September 30, 2024 and December 31, 2023.
FHLB Advances
The contractual maturities and the next call dates of FHLB advances outstanding at September 30, 2024 were as follows:
| Contractual Maturity · Earlier of Contractual Maturity or Next Call Date | |||||
|---|---|---|---|---|---|
| (dollars in millions) Year · Amount · Weighted Average Interest Rate (1) · Amount · Weighted Average Interest Rate (1) | |||||
| 2024 | $5,100 | 3.20 | $5,100 | 3.01 | |
| 2025 | 2,500 | 3.79 | 2,750 | 3.77 | |
| 2026 | 4,000 | 5.42 | 4,000 | 5.42 | |
| 2027 | 4,000 | 4.92 | 4,000 | 4.92 | |
| 2028 | 2,400 | 5.31 | 2,400 | 5.31 | |
| 2032 | 250 | 1.17 | — | — | |
| Total FHLB advances | $18,250 | $18,250 | |||
(1)Does not included the effect of interest rate swap agreements. Represents current coupon rate; most advances are floating rate.
FHLB advances include straight fixed-rate advances, floating rate advances and advances under the FHLB convertible advance program, which gives the FHLB the option of either calling the advance after an initial lock-out period of up tofive years and quarterly thereafter until maturity, or a one-time call at the initial call date.
Federal Reserve Advances
No discount window borrowings are outstanding as of September 30, 2024 as all such borrowings were repaid in September 2024. The Company had $1.0 billion drawn under the Bank Term Funding Program at September 30, 2024, which was scheduled to mature in December 2024 and was repaid in October 2024. See Note 20 - Subsequent Events.
Junior Subordinated Debentures
The Company had $609 million at both September 30, 2024 and December 31, 2023, of outstanding junior subordinated deferrable interest debentures (“junior subordinated debentures”) held by statutory business trusts (the “Trusts”) that issued guaranteed capital securities, excluding purchase accounting adjustments.
The following table presents contractual terms of the junior subordinated debentures outstanding at September 30, 2024:
| Issuer | Interest Rate of Capital Securities and Debentures | Junior Subordinated Debentures Amount Outstanding (3) | Capital Securities Amount Outstanding | Date of Original Issue | Stated Maturity |
|---|---|---|---|---|---|
| (dollars in millions) | |||||
| New York Community Capital Trust V (BONUSES Units) (1) | 6.00% | $147 | $141 | November 04, 2002 | November 01, 2051 |
| New York Community Capital Trust X (2) | 6.81% | 124 | 120 | December 14, 2006 | December 15, 2036 |
| PennFed Capital Trust III (2) | 8.46% | 31 | 30 | June 02, 2003 | June 15, 2033 |
| New York Community Capital Trust XI (2) | 6.52% | 59 | 58 | April 16, 2007 | June 30, 2037 |
| Flagstar Statutory Trust II (2) | 8.17% | 26 | 25 | December 26, 2002 | December 26, 2032 |
| Flagstar Statutory Trust III (2) | 8.81% | 26 | 25 | February 19, 2003 | April 7, 2033 |
| Flagstar Statutory Trust IV (2) | 8.12% | 26 | 25 | March 19, 2003 | March 19, 2033 |
| Flagstar Statutory Trust V (2) | 7.56% | 26 | 25 | December 29, 2004 | January 07, 2035 |
| Flagstar Statutory Trust VI (2) | 7.56% | 26 | 25 | March 30, 2005 | April 7, 2035 |
| Flagstar Statutory Trust VII (2) | 6.96% | 51 | 50 | March 29, 2005 | June 15, 2035 |
| Flagstar Statutory Trust VIII (2) | 7.06% | 26 | 25 | September 22, 2005 | October 7, 2035 |
| Flagstar Statutory Trust IX (2) | 6.66% | 26 | 25 | June 28, 2007 | September 15, 2037 |
| Flagstar Statutory Trust X (2) | 7.71% | 15 | 15 | August 31, 2007 | September 15, 2037 |
| Total junior subordinated debentures (3) | $609 | $589 | |||
(1)Callable subject to certain conditions as described in the prospectus filed with the SEC on November 4, 2002.
(2)Callable at any time.
(3)Excludes Flagstar Bancorp acquisition fair value adjustments of $28 million.
Subordinated Notes
The Company had $442 million in subordinated notes outstanding at September 30, 2024, and $438 million outstanding at December 31, 2023. All of the subordinated notes include a fixed rate of interest for a contractual period of time and then are floating thereafter as summarized in the table and information below.
| Date of Original Issue · Stated Maturity · Interest Rate at September 30, 2024 · Original Issue Amount | ||||
|---|---|---|---|---|
| (1) | November 6, 2018 | November 6, 2028 | 8.269% | $300 |
| (2) | October 28, 2020 | November 1, 2030 | 4.125% | $150 |
(1)From and including the date of original issuance to, but excluding November 6, 2023, the Notes bore interest at an initial rate of 5.90 percent per annum payable semi-annually. From and including November 6, 2023 to but excluding the maturity date, the interest rate will reset quarterly to an annual interest rate equal to the then-current three-month Secured Overnight Financing Rate plus 304.16 basis points payable quarterly.
(2)From and including the date of original issuance, the Notes will bear interest at a fixed rate of 4.125 percent through October 31, 2025, and a variable rate tied to Secured Overnight Financing Rate thereafter until maturity. The Company has the option to redeem all or a part of the Notes beginning on November 1, 2025, and on any subsequent interest payment date.
Note 12 -Pension and Other Post-Retirement Benefits
The following table sets forth certain disclosures for the Company’s pension and post-retirement plans for the periods indicated:
| Three Months Ended September 30, · Nine Months Ended September 30, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 · 2023 · 2024 · 2023 | ||||||||
| (in millions) | Pension Benefits | Post- Retirement Benefits (2) | Pension Benefits | Post- Retirement Benefits | Pension Benefits | Post Retirement Benefits (2) | Pension Benefits | Post Retirement Benefits |
| Components of net periodic pension expense (credit):(1) | ||||||||
| Interest cost | $1 | $— | $1 | $— | $3 | $— | $4 | $— |
| Expected return on plan assets | (4) | — | (4) | — | (12) | — | (11) | — |
| Amortization of net actuarial loss | 1 | — | 2 | — | 3 | — | 5 | — |
| Net periodic (credit) expense | $(2) | $— | $(1) | $— | $(6) | $— | $(2) | $— |
(1)Amounts are included in General and administrative expense on the Consolidated Statements of Income and Comprehensive
(2)Post-retirement benefits balances round to zero.
The Company expects to contribute $1 million to its post-retirement plan to pay premiums and claims for the fiscal year ending December 31, 2024. The Company does not expect to make any contributions to its pension plan in 2024.
Note 13 -Stock-Related Benefits Plans
Stock Based Compensation
At September 30, 2024, the Company had a total of 12,949,972 shares (reflective of the 1-for-3 reverse stock split effected July 11, 2024) available for grants as restricted stock, options, or other forms of related rights under the 2020 Incentive Plan, which includes the remaining shares available, converted at the merger conversion factor from the legacy Flagstar Bancorp, Inc. 2016 Stock Plan. The Company granted 2,068,462 shares of restricted stock, with an average fair value of $8.86 per share on the date of grant, during the nine months ended September 30, 2024.
Compensation and benefits expense related to the restricted stock awards is recognized on a straight-line basis over the vesting period and totaled $39 million and $31 million for the nine months ended September 30, 2024 and 2023, respectively.
As of September 30, 2024, unrecognized compensation cost relating to unvested restricted stock totaled $79 million. This amount will be recognized over a remaining weighted average period of 2.1 years.
Forfeitures of Restricted Stock Awards are accounted for as they occur.
Stock Options
On March 6, 2024, the Company granted 6,333,333 stock options (1,333,333 vest on March 6, 2025 and 5,000,000 vest in 12 equal quarterly installments on the final day of each quarter beginning June 30, 2024) to senior executives of the Company. These options expire on March 6, 2034. On April 25, 2024 the Company granted 3,000,000 stock options to senior executives of the Company; these options vest inthree equal installments on each of the first three anniversaries of the grant date and expire on April 25, 2031. On June 21, 2024 the Company granted 1,000,000 stock options to senior executives of the Company which vest inthree equal installments on each of the first three anniversaries of the grant date. These options expire on June 21, 2031. On July 24, 2024 the Company granted 1,000,000 stock options to senior executives of the Company, which vest inthree equal installments on each of the first three anniversaries of the grant date. These options expire on July 24, 2031. On July 29, 2024 the Company granted 2,000,000 stock options to senior executives of the Company, which vest inthree equal installments on each of the first three anniversaries of the grant date. These options will expire on July 29, 2031. All relevant share information related to stock options is reflective of the 1-for-3 reverse stock split effected July 11, 2024. The Company generally utilizes the Black-Scholes option pricing model to measure the fair value of stock option grants, although measurements for long-dated options are difficult due to lack of market data appropriate for the instrument lives. No stock options were forfeited during the nine months ended September 30, 2024. The Company estimates the options granted in the nine months ended September 30, 2024 to have a grant date fair-value of $72 million, which will be recognized in compensation expense over the vesting period.
The following table summarizes stock options activity for the period indicated:
| (in thousands, except per share data) | Nine Months ended September 30, 2024 | |
|---|---|---|
| Stock Options | Number of Options | Weighted-AverageExercise Price per Share |
| Outstanding as of January 1 | $— | $— |
| Granted | 13,333 | 8.44 |
| Vested | (833) | 6.00 |
| Unvested at end of period | 12,500 | 8.60 |
| Exercisable at end of period | 833 | |
Note 14 -Derivative and Hedging Activities
The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposure to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate and liquidity risks, primarily by managing the amount, sources, and duration of its assets and liabilities and, the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the payment of future known and uncertain cash amounts, the value of which are determined by interest rates.
Derivative financial instruments are recorded at fair value in other assets and other liabilities on the Consolidated Statements of Condition. The Company's policy is to present our derivative assets and derivative liabilities on the Consolidated Statements of Condition on a gross basis, even when provisions allowing for set-off are in place. However, for derivative contracts cleared through certain central clearing parties, variation margin payments are recognized as settlements. We are exposed to non-performance risk by the counterparties to our various derivative financial instruments. A majority of our derivatives are centrally cleared through a Central Counterparty Clearing House or consist of residential mortgage interest rate lock commitments further limiting our exposure to non-performance risk. We believe that the non-performance risk inherent in our remaining derivative contracts is minimal based on credit standards and the collateral provisions of the derivative agreements.
Derivatives not designated as hedging instruments. The Company maintains a derivative portfolio of interest rate swaps, foreign currency swaps, futures, swaptions and forward commitments used to manage exposure to changes in interest rates and mortgage servicing right asset values and to meet the needs of customers. The Company also enters into interest rate lock commitments, which are commitments to originate mortgage loans whereby the interest rate on the loan is determined prior to funding and the customers have locked into that interest rate. Market risk on interest rate lock commitments and mortgage loans held for sale is managed using corresponding forward sale commitments and U.S. Treasury futures. Changes in the fair value of derivatives not designated as hedging instruments are recognized on the Consolidated Statements of Income and Comprehensive Income.
Derivatives designated as hedging instruments. The Company has previously designated certain interest rate swaps as cash flow hedges on overnight Secured Overnight Financing Rates-based variable interest payments on federal home loan bank advances. Changes in the fair value of derivatives previously designated as cash flow hedges are recorded in other comprehensive income on the Consolidated Statements of Condition and reclassified into interest expense in the same period in which the hedged transaction is recognized in earnings. At September 30, 2024, the Company had $74 million (net-of-tax) of unrealized gains on derivatives classified as cash flow hedges recorded in accumulated other comprehensive loss. The Company had $10 million (net-of-tax) of unrealized gains on derivatives classified as cash flow hedges recorded in other comprehensive loss at December 31, 2023. There wereno designated hedging relationships as of September 30, 2024.
Derivatives that are designated in hedging relationships are assessed for effectiveness using regression analysis at inception and qualitatively thereafter, unless regression analysis is deemed necessary.
Fair Value of Hedges of Interest Rate Risk
The Company is exposed to changes in the fair value of certain of its fixed-rate assets due to changes in interest rates. The Company previously used interest rate swaps to manage its exposure to changes in fair value on these instruments attributable to changes in the designated benchmark interest rate. Interest rate swaps designated as fair value hedges involved the payment of fixed-rate amounts to a counterparty in exchange for the Company receiving variable-rate payments over the life of the agreements without the exchange of the underlying notional amount. Such derivatives were used to hedge the changes in fair value of certain of its pools of prepayable fixed rate assets. For derivatives previously designated and that qualified as fair value hedges, the gain or loss on the derivative as well as the offsetting loss or gain on the hedged item attributable to the hedged risk were recognized in interest income. The fair value basis adjustments remaining from discontinued hedges are recognized in interest income over the remaining life of the hedged items.
For the nine months ended September 30, 2024, interest income from loans and leases in the accompanying Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income increased by $7 million due to the floating rate payments received on the swaps being greater than the fixed rate payments, as well as the accretion of the fair value basis adjustment subsequent to discontinuance of the hedges.
The fair value basis adjustment on our previously hedged real estate loans is included in loans and leases held for investment on our Consolidated Statements of Condition. The carrying amount of our hedged loans was $5.9 billion at September 30, 2024, of which unrealized loss of $24 million was due to the discontinued fair value hedge relationship.
The following tables set forth information regarding the Company’s derivative financial instruments:
| Fair Value | ||||
|---|---|---|---|---|
| (in millions) | Notional Amount | Other Assets | Other Liabilities | Expiration Dates |
| Derivatives not designated as hedging instruments: | ||||
| Assets | ||||
| Futures | $870 | $— | $— | 2024 |
| Mortgage-backed securities forwards | 1,469 | 6 | — | 2024 |
| Rate lock commitments | 1,996 | 11 | — | 2024 |
| Interest rate swaps and swaptions | 1,505 | 23 | — | 2024-2041 |
| Liabilities | ||||
| Mortgage-backed securities forwards | $742 | $— | $12 | 2024 |
| Rate lock commitments | 464 | — | 3 | 2024 |
| Interest rate swaps and swaptions | 2,646 | — | 31 | 2024-2054 |
| Fair Value | ||||||
|---|---|---|---|---|---|---|
| (in millions) · Notional Amount · Other Assets · Other Liabilities · Expiration Date | ||||||
| Derivatives designated as cash flow hedging instruments: | ||||||
| Interest rate swaps on FHLB advances | $5,500 | $— | $2 | 2025-2028 | ||
| Derivatives designated as fair value hedging instruments: | ||||||
| Interest rate swaps on multi-family loans held for investment | $2,000 | — | 1 | 2025-2027 | ||
| Derivatives not designated as hedging instruments: | ||||||
| Assets | ||||||
| Futures | $— | $— | $— | |||
| Mortgage-backed securities forwards | 1,012 | 11 | — | 2024 | ||
| Rate lock commitments | 1,490 | 12 | — | 2024 | ||
| Interest rate swaps and swaptions | 5,431 | 115 | — | 2024-2041 | ||
| Liabilities | ||||||
| Futures | 2,235 | — | 1 | 2024 | ||
| Mortgage-backed securities forwards | 1,048 | — | 32 | 2024 | ||
| Rate lock commitments | 77 | — | 3 | 2024 | ||
| Interest rate swaps and swaptions | 2,720 | — | 59 | 2024-2054 | ||
The table below presents the gross derivative assets and liabilities and the related cash pledged as collateral at September 30, 2024. No amounts were netted in the Statement of Condition.
| Gross Amounts Not Offset in the Statements of Condition | ||
|---|---|---|
| (in millions) | Financial Instruments | Cash Collateral Pledged (Received) |
| Derivatives not designated as hedging instruments: | ||
| Assets | ||
| Mortgage-backed securities forwards | $6 | $— |
| Interest rate swaptions | 23 | — |
| Total derivative assets | $29 | $— |
| Liabilities | ||
| Mortgage-backed securities forwards | 12 | 14 |
| Interest rate swaps (1) | 31 | 110 |
| Total derivative liabilities | $43 | $124 |
(1)Variation margin pledged to, or received from, a Central Counterparty Clearing House to cover the prior days fair value of open positions is considered settlement of the derivative position for accounting purposes.
The table below presents the gross derivative assets and liabilities and the related cash pledged as collateral at December 31, 2023. No amounts were netted in the Statement of Condition.
| Gross Amounts Not Offset in the Statements of Condition | ||
|---|---|---|
| (in millions) | Financial Instruments | Cash Collateral Pledged (Received) |
| Derivatives designated hedging instruments: | ||
| Interest rate swaps on FHLB advances | $2 | $75 |
| Interest rate swaps on multi-family loans held for investment(1) | 1 | 27 |
| Derivatives not designated as hedging instruments: | ||
| Assets | ||
| Mortgage-backed securities forwards | $11 | $(1) |
| Interest rate swaptions | 115 | (34) |
| Total derivative assets | $126 | $(35) |
| Liabilities | ||
| Futures | $1 | $3 |
| Mortgage-backed securities forwards | 32 | 57 |
| Interest rate swaps (1) | 59 | 42 |
| Total derivative liabilities | $92 | $102 |
(1)Variation margin pledged to, or received from, a Central Counterparty Clearing House to cover the prior days fair value of open positions is considered settlement of the derivative position for accounting purposes.
Cash Flow Hedges of Interest Rate Risk
The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. Interest rate swaps designated as cash flow hedges involve the receipt of amounts subject to variability caused by changes in interest rates from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. Changes in the fair value of derivatives designated and that qualify as cash flow hedges are initially recorded in other comprehensive income and are subsequently reclassified into earnings in the period that the hedged transaction affects earnings.
Interest rate swaps with notional amounts totaling $5.5 billion as of December 31, 2023 were designated as cash flow hedges of certain FHLB borrowings. There wereno designated hedging relationships as of September 30, 2024.
The following table presents the effect of the Company’s cash flow derivative instruments on accumulated other comprehensive loss:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| (in millions) | 2024 | 2023 | 2024 | 2023 |
| Amount of gain (loss) recognized in accumulated other comprehensive loss | $(1) | $64 | $142 | $98 |
| Amount of reclassified from accumulated other comprehensive loss to interest expense | $(18) | $(7) | $(57) | $(19) |
In the third quarter 2024, the Company repaid $2 billion of FHLB advances that were associated with previously de-designated cash flow hedging relationships. As no future cash flows will occur as a result of the repayments, the Company reclassified the gain of approximately $5 million out of accumulated other comprehensive loss into interest expense during the quarter.
Amounts reported in accumulated other comprehensive loss related to derivatives will be reclassified to interest expense as interest payments are made on the Company’s variable-rate borrowings. We will recognize $80 million of lower interest expense over the next rolling twelve month period related to the reclassification.
Derivatives not Designated as Hedging Instruments
The following table presents the net gain (loss) recognized in income on derivatives not designated as hedging instruments, net of the impact of offsetting positions:
| Three Months Ended September 30, · Nine Months Ended September 30, | |||||
|---|---|---|---|---|---|
| (dollars in millions) · 2024 · 2023 · 2024 · 2023 | |||||
| Derivatives not designated as hedging instruments · Location of Gain (Loss) | |||||
| Futures | Net return on mortgage servicing rights | $(1) | $— | $2 | $3 |
| Interest rate swaps and swaptions | Net return on mortgage servicing rights | 45 | (61) | 8 | (83) |
| Mortgage-backed securities forwards | Net return on mortgage servicing rights | 3 | (12) | (18) | (25) |
| Rate lock commitments and US Treasury futures | Net gain on loan sales | (3) | 1 | 20 | 39 |
| Interest rate swaps (1) | Other non-interest income | 1 | — | (4) | 1 |
| Total derivative (loss) gain | $45 | $(72) | $8 | $(65) | |
(1) Includes customer-initiated commercial interest rate swaps.
Note 15 -Intangible Assets
Finite-lived Intangible Assets
At September 30, 2024, intangible assets consisted of the following:
| September 30, 2024 · December 31, 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) · Gross Carrying Amount · Accumulated Amortization · Net Carrying Value · Gross Carrying Amount · Accumulated Amortization · Net Carrying Value | ||||||||||
| Core deposit intangible | $700 | $(201) | $499 | $700 | $(113) | $587 | ||||
| Other intangible assets | 51 | (31) | 20 | 56 | (18) | 38 | ||||
| Total other intangible assets | $751 | $(232) | $519 | $756 | $(131) | $625 | ||||
As of September 30, 2024 the weighted average amortization period for core deposit intangibles and other intangible assets is 8.5 years and 2.9 years, respectively. Core deposit intangibles are amortized over the estimated useful life using the sum of years digits amortization method.
The estimated amortization expense of core deposit intangibles and other intangible assets for the next five years is as follows:
| (in millions) | Amortization Expense |
|---|---|
| 2024 | $32 |
| 2025 | 106 |
| 2026 | 93 |
| 2027 | 80 |
| 2028 | 68 |
| 2029 and beyond | 140 |
| Total | $519 |
Note 16 -Fair Value Measures
U.S. generally accepted accounting principles sets forth a definition of fair value, establishes a consistent framework for measuring fair value, and requires disclosure for each major asset and liability category measured at fair value on either a recurring or non-recurring basis. U.S. generally accepted accounting principles also clarifies that fair value is an “exit” price, representing the amount that would be received when selling an asset, or paid when transferring a liability, in an orderly transaction between market participants. Fair value is thus a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, U.S. generally accepted accounting principles establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows:
Level 1 – Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 – Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
Level 3 – Inputs to the valuation methodology are significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants use in pricing an asset or liability.
A financial instrument’s categorization within this valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
At September 30, 2024, we have classified all mortgage servicing rights as assets held for sale within the Statement of Condition. See Note 19 - Assets Held for Sale and Associated Liabilities. Fair value disclosures related to the mortgage servicing rights balance presented within assets held for sale at September 30, 2024 have been included under the caption "mortgage servicing rights" within this Note for comparability purposes.
The following tables present assets and liabilities that were measured at fair value on a recurring basis as of September 30, 2024 and December 31, 2023, and that were included in the Company’s Consolidated Statements of Condition at those dates:
| September 30, 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|
| (in millions) · Quoted Prices in Active Markets for Identical Assets (Level 1) · Significant Other Observable Inputs(Level 2) · Significant Unobservable Inputs (Level 3) · Total Fair Value | ||||||||
| Assets: | ||||||||
| Mortgage-related Debt Securities Available for Sale: | ||||||||
| GSE certificates | $— | $1,175 | $— | $1,175 | ||||
| GSE collateralized mortgage obligations | — | 7,178 | — | 7,178 | ||||
| Private label collateralized mortgage obligations | — | 139 | 33 | 172 | ||||
| Total mortgage-related debt securities | $— | $8,492 | $33 | $8,525 | ||||
| Other Debt Securities Available for Sale: | ||||||||
| GSE debentures | $— | $1,254 | $— | $1,254 | ||||
| Asset-backed securities | — | 243 | — | 243 | ||||
| Municipal bonds | — | 6 | — | 6 | ||||
| Corporate bonds | — | 357 | — | 357 | ||||
| Foreign notes | — | 35 | — | 35 | ||||
| Capital trust notes | — | 91 | — | 91 | ||||
| Total other debt securities | $— | $1,986 | $— | $1,986 | ||||
| Total debt securities available for sale | $— | $10,478 | $33 | $10,511 | ||||
| Equity securities: | ||||||||
| Mutual funds and common stock | $— | $14 | $— | $14 | ||||
| Total equity securities | $— | $14 | $— | $14 | ||||
| Total securities | $— | $10,492 | $33 | $10,525 | ||||
| Loans held for sale | ||||||||
| Residential first mortgage loans | $— | $1,399 | $— | $1,399 | ||||
| Acquisition, development, and construction | — | 178 | — | 178 | ||||
| Commercial and industrial loans | — | — | 18 | — | 18 | |||
| Loans held-for-investment | ||||||||
| Residential first mortgage loans | — | 67 | — | 67 | ||||
| Derivative assets | ||||||||
| Interest rate swaps and swaptions | — | 23 | — | 23 | ||||
| Rate lock commitments (fallout-adjusted) | — | — | 11 | 11 | ||||
| Mortgage-backed securities forwards | — | 6 | — | 6 | ||||
| Mortgage servicing rights | — | — | 1,105 | 1,105 | ||||
| Total assets at fair value | $— | $12,183 | $1,149 | $13,332 | ||||
| Derivative liabilities | ||||||||
| Mortgage-backed securities forwards | $— | $12 | $— | $12 | ||||
| Interest rate swaps and swaptions | — | 31 | — | 31 | ||||
| Rate lock commitments (fallout-adjusted) | — | — | 3 | 3 | ||||
| Total liabilities at fair value | $— | $43 | $3 | $46 | ||||
| December 31, 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|
| (in millions) · Quoted Prices in Active Markets for Identical Assets (Level 1) · Significant Other Observable Inputs(Level 2) · Significant Unobservable Inputs (Level 3) · Total Fair Value | ||||||||
| Assets: | ||||||||
| Mortgage-related Debt Securities Available for Sale: | ||||||||
| GSE certificates | $— | $1,221 | $— | $1,221 | ||||
| GSE collateralized mortgage obligations | — | 5,162 | — | 5,162 | ||||
| Private label collateralized mortgage obligations | — | 148 | 32 | 180 | ||||
| Total mortgage-related debt securities | $— | $6,531 | $32 | $6,563 | ||||
| Other Debt Securities Available for Sale: | ||||||||
| U. S. Treasury obligations | $198 | $— | $— | $198 | ||||
| GSE debentures | — | 1,609 | — | 1,609 | ||||
| Asset-backed securities | — | 302 | — | 302 | ||||
| Municipal bonds | — | 6 | — | 6 | ||||
| Corporate bonds | — | 343 | — | 343 | ||||
| Foreign notes | — | 34 | — | 34 | ||||
| Capital trust notes | — | 90 | — | 90 | ||||
| Total other debt securities | $198 | $2,384 | $— | $2,582 | ||||
| Total debt securities available for sale | $198 | $8,915 | $32 | $9,145 | ||||
| Equity securities: | ||||||||
| Mutual funds and common stock | — | 14 | — | 14 | ||||
| Total equity securities | $— | $14 | $— | $14 | ||||
| Total securities | $198 | $8,929 | $32 | $9,159 | ||||
| Loans held for sale | ||||||||
| Residential first mortgage loans | $— | $770 | $— | $770 | ||||
| Acquisition, development, and construction | — | 123 | — | $123 | ||||
| Commercial and industrial loans | — | 9 | — | $9 | ||||
| Derivative assets | ||||||||
| Interest rate swaps and swaptions | — | 115 | — | 115 | ||||
| Rate lock commitments (fallout-adjusted) | — | — | 12 | 12 | ||||
| Mortgage-backed securities forwards | — | 11 | — | 11 | ||||
| Mortgage servicing rights | — | — | 1,111 | 1,111 | ||||
| Total assets at fair value | $198 | $9,957 | $1,155 | $11,310 | ||||
| Derivative liabilities | ||||||||
| Mortgage-backed securities forwards | — | 32 | — | 32 | ||||
| Futures | 1 | 1 | ||||||
| Interest rate swaps and swaptions | — | 59 | — | 59 | ||||
| Rate lock commitments (fallout-adjusted) | — | — | . | 3 | 3 | |||
| Total liabilities at fair value | $— | $92 | $3 | $95 | ||||
The Company reviews and updates the fair value hierarchy classifications for its assets on a quarterly basis. Changes from one quarter to the next that are related to the observability of inputs for a fair value measurement may result in a reclassification from one hierarchy level to another.
A description of the methods and significant assumptions utilized in estimating the fair values of securities follows:
Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities include highly liquid government securities and exchange-traded securities.
If quoted market prices are not available for a specific security, then fair values are estimated by using pricing models. These pricing models primarily use market-based or independently sourced market parameters as inputs, including, but not limited to, yield curves, interest rates, equity or debt prices, and credit spreads. In addition to observable market information, models incorporate transaction details such as maturity and cash flow assumptions. Securities valued in this manner would generally be classified within Level 2 of the valuation hierarchy, and primarily include such instruments as mortgage-related and corporate debt securities.
Periodically, the Company uses fair values supplied by independent pricing services to corroborate the fair values derived from the pricing models. In addition, the Company reviews the fair values supplied by independent pricing services, as well as their underlying pricing methodologies, for reasonableness. The Company challenges pricing service valuations that appear to be unusual or unexpected.
While the Company believes its valuation methods are appropriate, and consistent with those of other market participants, the use of different methodologies or assumptions to determine the fair values of certain financial instruments could result in different estimates of fair values at a reporting date.
Fair Value Measurements Using Significant Unobservable Inputs
The following tables include a roll forward of the Consolidated Statements of Condition amounts (including the change in fair value) for financial instruments classified by us within Level 3 of the valuation hierarchy:
| (dollars in millions) | Balance at Beginning of Period | Total Gains / (Losses) Recorded in Earnings (1) | Purchases / Originations | Sales | Settlement | Transfers In (Out) | Balance at End of Period |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Mortgage servicing rights (1) | $1,122 | $(75) | $58 | $— | $— | $— | $1,105 |
| Private label collateralized mortgage obligations | 33 | — | — | — | — | — | 33 |
| Rate lock commitments (net) (1)(2) | 4 | 24 | 18 | — | — | (38) | 8 |
| Totals | $1,159 | $(51) | $76 | $— | $— | $(38) | $1,146 |
| Assets | |||||||
| Mortgage servicing rights (1) | $1,031 | $37 | $67 | $— | $— | $— | $1,135 |
| Private label collateralized mortgage obligations | — | — | — | — | — | 32 | 32 |
| Rate lock commitments (net) (1)(2) | — | (42) | 30 | — | — | 6 | (6) |
| Totals | $1,031 | $(5) | $97 | $— | $— | $38 | $1,161 |
| Assets | |||||||
| Mortgage servicing rights (1) | $1,111 | $(95) | $158 | $(69) | $— | $— | $1,105 |
| Private label collateralized mortgage obligations | 32 | 1 | — | — | — | — | 33 |
| Rate lock commitments (net) (1)(2) | 9 | 21 | 47 | — | — | (69) | 8 |
| Totals | $1,152 | $(73) | $205 | $(69) | $— | $(69) | $1,146 |
| Assets | |||||||
| Mortgage servicing rights (1) | $1,033 | $5 | $148 | $(51) | $— | $— | $1,135 |
| Private label collateralized mortgage obligations | — | — | — | — | — | 32 | 32 |
| Rate lock commitments (net) (1)(2) | (1) | (70) | 90 | — | — | (25) | (6) |
| Totals | $1,032 | $(65) | $238 | $(51) | $— | $7 | $1,161 |
(1)We utilized swaptions, futures, forward agency and loan sales and interest rate swaps to manage the risk associated with mortgage servicing rights and rate lock commitments. Gains and losses for individual lines do not reflect the effect of our risk management activities related to such Level 3 instruments.
(2)Rate lock commitments are reported on a fallout-adjusted basis. Transfers out of Level 3 represent the settlement value of the commitments that are transferred toloans held for sale, which are classified as Level 2 assets.
The following tables present the quantitative information about recurring Level 3 fair value financial instruments and the fair value measurements as of September 30, 2024 and December 31, 2023:
| September 30, 2024 | Fair Value | Valuation Technique | Unobservable Input | Range (Weighted Average) |
|---|---|---|---|---|
| (dollars in millions) | ||||
| Assets | ||||
| Mortgage servicing rights | $1,105 | Discounted cash flows | Option adjusted spread | 4.6%- 21.6% (5.0%) |
| Constant prepayment rate | 0.0% - 10.0% (8.3%) | |||
| Weighted average cost to service per loan | $65 - $90 ($68) | |||
| Private Label collateralized mortgage obligations | $33 | Discounted cash flows | Constant default rates | 0.10% - 0.20% |
| Weighted average life | 8.1 - 12.3 | |||
| Rate lock commitments (net) | $8 | Consensus pricing | Origination pull-through rate | 50.20% |
| December 31, 2023 | Fair Value | Valuation Technique | Unobservable Input | Range (Weighted Average) |
|---|---|---|---|---|
| (dollars in millions) | ||||
| Assets | ||||
| Mortgage servicing rights | $1,111 | Discounted cash flows | Option adjusted spread | 5.0% - 21.7% (5.4%) |
| Constant prepayment rate | 0.0% - 10.0% (7.9%) | |||
| Weighted average cost to service per loan | $65 - $90 ($69) | |||
| Private Label collateralized mortgage obligations | $32 | Discounted cash flows | Constant default rates | 0.10% - 0.30% |
| Weighted average life | 8.2 - 11.8 | |||
| Rate lock commitments (net) | $9 | Consensus pricing | Origination pull-through rate | 64.30% |
Assets Measured at Fair Value on a Non-Recurring Basis
Certain assets are measured at fair value on a non-recurring basis. Such instruments are subject to fair value adjustments under certain circumstances (e.g., when there is evidence of impairment). The following tables present assets that were measured at fair value on a non-recurring basis as of September 30, 2024 and December 31, 2023, and that were included in the Company’s Consolidated Statements of Condition at those dates:
| Fair Value Measurements at September 30, 2024 Using | ||||
|---|---|---|---|---|
| (in millions) | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total Fair Value |
| Certain impaired loans (2) | $— | $— | $2,399 | $2,399 |
| Loans held for sale | — | 255 | — | 255 |
| Other assets(1) | — | — | 51 | 51 |
| Total | $— | $255 | $2,450 | $2,705 |
(1)Represents the fair value of repossessed assets, based on the appraised value of the collateral subsequent to its initial classification as repossessed assets and equity securities without readily determinable fair values. These equity securities are classified as Level 3 due to the infrequency of the observable prices and/or the restrictions on the shares.
(2)Represents the fair value of impaired loans, based on the value of the collateral.
| Fair Value Measurements at December 31, 2023 Using | ||||
|---|---|---|---|---|
| (in millions) | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total Fair Value |
| Certain impaired loans (2) | $— | $— | $197 | $197 |
| Other assets (1) | — | — | 50 | 50 |
| Total | $— | $— | $247 | $247 |
(1)Represents the fair value of repossessed assets, based on the appraised value of the collateral subsequent to its initial classification as repossessed assets and equity securities without readily determinable fair values. These equity securities are classified as Level 3 due to the infrequency of the observable prices and/or the restrictions on the shares.
(2)Represents the fair value of impaired loans, based on the value of the collateral.
The fair values of collateral-dependent impaired loans are determined using various valuation techniques, including consideration of appraised values and other pertinent real estate and other market data.
Other Fair Value Disclosures
For the disclosure of fair value information about the Company’s on- and off-balance sheet financial instruments, when available, quoted market prices are used as the measure of fair value. In cases where quoted market prices are not available, fair values are based on present-value estimates or other valuation techniques. Such fair values are significantly affected by the assumptions used, the timing of future cash flows, and the discount rate.
Because assumptions are inherently subjective in nature, estimated fair values cannot be substantiated by comparison to independent market quotes. Furthermore, in many cases, the estimated fair values provided would not necessarily be realized in an immediate sale or settlement of such instruments.
The following tables summarize the carrying values, estimated fair values, and fair value measurement levels of financial instruments that were not carried at fair value on the Company’s Consolidated Statements of Condition at September 30, 2024 and December 31, 2023:
| September 30, 2024 | |||||||
|---|---|---|---|---|---|---|---|
| Fair Value Measurement Using | |||||||
| (in millions) · Carrying Value · Estimated Fair Value · Quoted Prices in Active Markets for Identical Assets (Level 1) · Significant Other Observable Inputs (Level 2) · Significant Unobservable Inputs (Level 3) | |||||||
| Financial Assets: | |||||||
| Cash and cash equivalents | $23,080 | $23,080 | $23,080 | $— | $— | ||
| FHLB and FRB stock (1) | 1,364 | 1,364 | — | 1,364 | — | ||
| Loans and leases held for investment, net | 69,852 | 65,637 | — | — | 65,637 | ||
| Financial Liabilities: | |||||||
| Deposits | $83,013 | $83,119 | $53,762 | (2) | $29,357 | (3) | $— |
| Borrowed funds | 20,333 | 20,355 | — | 20,355 | — | ||
(1)Carrying value and estimated fair value are at cost.
(2)Interest-bearing checking and money market accounts, savings accounts, and non-interest-bearing accounts.
(3)Certificates of deposit.
| December 31, 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Fair Value Measurement Using | ||||||||||
| (in millions) · Carrying Value · Estimated Fair Value · Quoted Prices in Active Markets for Identical Assets (Level 1) · Significant Other Observable Inputs (Level 2) · Significant Unobservable Inputs (Level 3) | ||||||||||
| Financial Assets: | ||||||||||
| Cash and cash equivalents | $11,475 | $11,475 | $11,475 | $— | $— | |||||
| FHLB and FRB stock (1) | 1,392 | 1,392 | — | 1,392 | — | |||||
| Loans and leases held for investment, net | 83,627 | 79,333 | — | — | 79,333 | |||||
| Financial Liabilities: | ||||||||||
| Deposits | $81,526 | $81,247 | $59,972 | (2) | $21,275 | (3) | $— | |||
| Borrowed funds | 21,267 | 21,082 | — | 21,082 | — | |||||
(1)Carrying value and estimated fair value are at cost.
(2)Interest-bearing checking and money market accounts, savings accounts, and non-interest-bearing accounts.
(3)Certificates of deposit.
The methods and significant assumptions used to estimate fair values for the Company’s financial instruments follow:
Cash and Cash Equivalents
Cash and cash equivalents include cash and due from banks and federal funds sold. The estimated fair values of cash and cash equivalents are assumed to equal their carrying values, as these financial instruments are either due on demand or have short-term maturities.
Securities
If quoted market prices are not available for a specific security, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flows. These pricing models primarily use market-based or independently sourced market parameters as inputs, including, but not limited to, yield curves, interest rates, equity or debt prices, and credit spreads. In addition to observable market information, pricing models also incorporate transaction details such as maturities and cash flow assumptions.
Federal Home Loan Bank Stock
Ownership in equity securities of the FHLB is generally restricted and there is no established liquid market for their resale. The carrying amount approximates the fair value.
Loans and leases
The Company discloses the fair value of loans measured at amortized cost using an exit price notion. The Company determined the fair value on substantially all of its loans for disclosure purposes, on an individual loan basis. The discount rates reflect current market rates for loans with similar terms to borrowers having similar credit quality on an exit price basis. For those loans where a discounted cash flow technique was not considered reliable, the Company used a quoted market price for each individual loan.
Mortgage Servicing Rights
The significant unobservable inputs used in the fair value measurement of the mortgage servicing rights are option adjusted spreads, prepayment rates and cost to service. Significant increases (decreases) in all three assumptions in isolation result in a significantly lower (higher) fair value measurement. Weighted average life (in years) is used to determine the change in fair value of mortgage servicing rights. For September 30, 2024, the weighted average life (in years) for the entire portfolio was 6.7.
Rate lock commitments
The significant unobservable input used in the fair value measurement of the rate lock commitments is the pull through rate. The pull through rate is a statistical analysis of our actual rate lock fallout history to determine the sensitivity of the residential mortgage loan pipeline compared to interest rate changes and other deterministic values. New market prices are applied based on updated loan characteristics and new fallout ratios (i.e. the inverse of the pull through rate) are applied accordingly. Significant increases (decreases) in the pull through rate in isolation result in a significantly higher (lower) fair value measurement.
Deposits
The fair values of deposit liabilities with no stated maturity (i.e., interest-bearing checking and money market accounts, savings accounts, and non-interest-bearing accounts) are equal to the carrying amounts payable on demand. The fair values of certificates of deposit represent contractual cash flows, discounted using interest rates currently offered on deposits with similar characteristics and remaining maturities. These estimated fair values do not include the intangible value of core deposit relationships, which comprise a portion of the Company’s deposit base.
Borrowed Funds
The estimated fair value of borrowed funds is based either on bid quotations received from securities dealers or the discounted value of contractual cash flows with interest rates currently in effect for borrowed funds with similar maturities and structures.
Off-Balance Sheet Financial Instruments
The fair values of commitments to extend credit and unadvanced lines of credit are estimated based on an analysis of the interest rates and fees currently charged to enter into similar transactions, considering the remaining terms of the commitments and the creditworthiness of the potential borrowers. The estimated fair values of such off-balance sheet financial instruments were insignificant at September 30, 2024 and December 31, 2023.
Fair Value Option
We elected the fair value option for certain items as discussed throughout the Notes to the Consolidated Financial Statements to more closely align the accounting method with the underlying economic exposure. Interest income onloans held for sale is accrued on the principal outstanding primarily using the "simple-interest" method.
The following table reflects the change in fair value included in earnings of financial instruments for which the fair value option has been elected:
| (in millions) | Three Months Ended September 30, | Nine Months Ended September 30, | ||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Assets | ||||
| Loans held for sale | ||||
| Net gain on loan sales | $63 | $(25) | $78 | $4 |
The following table reflects the difference between the aggregate fair value and aggregate remaining contractual principal balance outstanding for assets and liabilities for which the fair value option has been elected:
| September 30, 2024 · December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) · Unpaid Principal Balance · Fair Value · Fair Value Over / (Under) UPB · Unpaid Principal Balance · Fair Value · Fair Value Over / (Under) UPB | |||||||||
| Assets: | |||||||||
| Non-accrual loans: | |||||||||
| Loans held for sale | $2 | $2 | $— | $2 | $2 | $— | |||
| Total non-accrual loans | 2 | 2 | — | 2 | 2 | — | |||
| Accrual loans: | |||||||||
| Loans held for sale | 1,539 | 1,593 | 54 | 869 | 894 | 25 | |||
| Loans held-for-investment | 69 | 67 | (2) | — | — | — | |||
| Total accrual loans | 1,608 | 1,660 | 52 | 869 | 894 | 25 | |||
| Total loans: | |||||||||
| Loans held for sale | 1,541 | 1,595 | 54 | 871 | 896 | 25 | |||
| Loans held-for-investment | 69 | 67 | (2) | — | — | — | — | ||
| Total loans | $1,610 | $1,662 | $52 | $871 | $896 | $25 | |||
Note 17 -Mezzanine and Stockholders' Equity
The following table and paragraphs summarize the Company's preferred stock as of September 30, 2024:
| Preferred Stock Series | Amount Outstanding (in millions) | Issued Date | Shares Authorized | Shares Issued | Shares Outstanding | Par Value | Liquidation Preference Per Share |
|---|---|---|---|---|---|---|---|
| 6.375% Fixed-to-Floating Rate Perpetual Noncumulative Series A | $503 | March 17, 2017 | 5,000,000 | 515,000 | 515,000 | $0.01 | $1,000 |
| Fixed Rate Perpetual Noncumulative Convertible Series B | 1 | March 11, 2024 | 267,062 | 192,062 | 750 | $0.01 | $— |
| 13.00% Fixed Rate Perpetual Noncumulative Convertible Series C | $— | March 11, 2024 | 523,369 | 256,307 | — | $0.01 | $2,000 |
| Non-Voting Common Equivalent Series D | $0 | September 30, 2024 | 315,000 | 45 | 15 | $0.01 | $0.0001 |
On July 11, 2024, a previously announced reverse stock split of the Company's issued and outstanding shares of common stock at a ratio of 1-for-3 took effect. On the effective date, every three shares of common stock issued and outstanding or held by the Company in treasury were combined into one issued share of common stock. In addition, the aggregate number of equity-based awards that remain available to be granted under the Company’s equity compensation plans was decreased proportionately and proportionate adjustments were made to the per share exercise price, share-based vesting criteria and the number of shares issuable upon the exercise of outstanding stock options, as applicable, as well as to the number of shares that would be owned upon vesting and settlement of restricted stock units and other equity-based awards, as applicable. The impact of the reverse stock split on the Company's preferred stock and warrants is reflected in the table above. No fractional shares were issued as a result of the reverse stock split.
Series A Preferred stock
Each Series A preferred depositary share represents 1/40th interest in a share of the Company’s Fixed-to-Floating Rate Series A Noncumulative Perpetual Preferred Stock, with a liquidation preference of $1,000 per share (equivalent to $25 per depositary share). Dividends accrue on the shares at a fixed rate equal to 6.375 percent per annum until March 17, 2027, and a floating rate equal to three-month Secured Overnight Financing Rate plus 408.26 basis points per annum beginning on March 17, 2027. Dividends are payable in arrears on March 17, June 17, September 17, and December 17 of each year, which commenced on June 17, 2017. In the third quarter 2024, we paid dividends on our Series A preferred stock of $15.94 per share.
Series B Preferred Stock
As of September 30, 2024, following the partial exchanges of shares of Series B Noncumulative Convertible Preferred Stock (the “Series B Preferred Stock”) described in further detail below, the issued and outstanding shares of Series B Preferred Stock represented the right (on an as converted basis) to receive approximately 250,000 shares of our common stock. Series B Preferred Stock shareholders do not have voting rights, except in limited circumstances.
On June 5, 2024, shareholders approved (a) an amendment to the Amended and Restated Certificate of Incorporation of the Company to increase the number of authorized shares of our common stock from 300,000,000 to 666,666,666; and (b) the issuance of shares of our common stock in connection with the March 2024 capital raise pursuant to New York Stock Exchange listing rules (the “Stockholder Approvals”). In accordance with the Series B Preferred Stock Certificate of Designations, upon obtaining the Stockholder Approvals, the quarterly non-cumulative cash dividend (annual rate of 13 percent) and liquidation preference rights ceased to apply. Shares of Series B Preferred Stock (a) are now entitled to receive dividends at the same time and on the same terms as the holders of common stock, including for the dividend declared and paid by the Company on June 17, 2024 and September 17, 2024, and (b) rank as equal to the Common Stock in any liquidation of the Company.
August 2024 Series B Preferred Stock Exchanges
On August 12, 2024, the Company entered into separate exchange agreements with the following holders of the Series B Preferred Stock (a) affiliates of funds managed by Liberty 77 Capital L.P. (“Liberty”), (b) affiliates of funds managed by Hudson Bay Capital Management, LP (“Hudson Bay”) and (c) affiliates of funds managed by Reverence Capital Partners, L.P. (“Reverence” and, collectively with Liberty and Hudson Bay, the “Investors”, and each of the share exchange agreements entered into with each of the Investors on August 12, 2024, an “August 2024 Exchange Agreement,” and, collectively, the “August 2024 Exchange Agreements”).
Pursuant to the terms of each holder’s respective August 2024 Exchange Agreement, on August 12, 2024, (a) Liberty exchanged 29,000 shares of Series B Preferred Stock for the issuance by the Company of 9,666,665 shares of common stock of the Company, to Liberty; (b) Hudson Bay exchanged 22,500 shares of Series B Preferred Stock for the issuance by the Company of 7,499,998 shares of common stock to Hudson Bay; and (c) Reverence exchanged 11,857 shares of Series B Preferred Stock for the issuance by the Company of 3,952,332 shares of common stock to Reverence (each an August 2024 Exchange,” and, collectively, the “August 2024 Exchanges”). The number of shares of Series B Preferred Stock of each Investor so exchanged is an amount such that no Investor (together with its affiliates) would beneficially own in excess of 9.99% of the shares of the Company’s common stock outstanding immediately following the August 2024 Exchanges. All of the August 2024 Exchanges were consummated simultaneously.
Immediately following the August 2024 Exchanges, (a) Liberty held 114,355 shares of Series B Preferred Stock, which were (in the aggregate) convertible into approximately 38,118,329 shares of common stock; (b) Hudson Bay held 14,350 shares of Series B Preferred Stock, which were (in the aggregate) convertible into approximately 4,783,332 shares of common stock; and (c) Reverence heldno shares of Series B Preferred Stock.
September 2024 Series B Preferred Stock Exchanges
On September 23, 2024, the Company entered into separate share exchange agreements with each of Liberty and Hudson Bay (each of the share exchange agreements entered into with Liberty and Hudson Bay on September 23, 2024, a “September 2024 Exchange Agreement,” and, collectively, the “September 2024 Exchange Agreements”).
Pursuant to the terms of each respective September 2024 Exchange Agreement, on September 23, 2024, (a) Liberty exchanged 114,355 shares of Series B Preferred Stock for the issuance by the Company of 38,118,329 shares of common stock to Liberty; and (b) Hudson Bay exchanged 13,600 shares of Series B Preferred Stock for the issuance by the Company of 4,533,331 shares of common stock to Hudson Bay (each a “September 2024 Exchange,” and, collectively, the “September 2024 Exchanges”). The number of shares of Series B Preferred Stock of Hudson Bay so exchanged was an amount such that Hudson Bay (together with its affiliates) would not beneficially own in excess of 9.99% of the shares of the Company’s common stock outstanding immediately following the September 2024 Exchanges. All of the September 2024 Exchanges were consummated simultaneously.
Immediately following the September 2024 Exchanges, (a) Liberty heldno shares of Series B Preferred Stock; and (b) Hudson Bay held 750 shares of Series B Preferred Stock, which are (in the aggregate) convertible into approximately 250,000 shares of common stock.
March 2024 Investment Agreements
Each of the Investors acquired the shares of Series B Preferred Stock that were exchanged for shares of common stock in the applicable August 2024 Exchange and September 2024 Exchange on March 11, 2024 as part of the Company’s approximately $1.05 billion capital raise transaction pursuant to separate investment agreements entered into with each of the Investors on March 7, 2024, each of which was amended on March 11, 2024 (collectively, the “Investment Agreements”). Each share of Series B Preferred Stock is automatically convertible into shares of common stock (or, in limited circumstances, a share of Series C Noncumulative Preferred Stock of the Company) in a transfer by the holder thereof consistent with the rules and limitations of Regulation Y of the Bank Holding Company Act of 1956, as amended. The Investment Agreements contemplate that the Company, on the one hand, and each individual Investor, on the other hand, would cooperate in good faith to effect exchanges of shares of Series B Preferred Stock for shares of common stock, subject to receipt of certain approvals. The Investment Agreements, along with (i) a Registration Rights Agreement, dated March 11, 2024, entered into by the Company with the Investors and the other investors in such capital raise and (ii) warrants issued by the Company to the Investors and the other investors in such capital raise pursuant to which the holder may acquire capital stock of the Company, were disclosed and described in the Company’s Current Report on Form 8-K filed on March 14, 2024 and in the Company’s definitive proxy statement filed on April 26, 2024.
The Series B Preferred Stock is classified in mezzanine equity as it is contingently convertible into shares of preferred stock that are redeemable for cash, contingent on events that are not solely in the control of the Company. The Series B Preferred Stock is not remeasured because it is currently not probable that it will become redeemable.
Series C Preferred Stock
As of September 30, 2024, all of the issued and outstanding shares of the Company's Series C Noncumulative Preferred Stock (the "Series C Preferred Stock") have converted into shares of common stock in accordance with the terms of the Certificate of Designations for the Series C Preferred Stock.
Warrants
Warrants to purchase shares of a new class of non-voting, common-equivalent preferred stock of the Company, par value $0.01 per share (the "Series D NVCE Stock") for an initial exercise price of $2,500 per share (collectively, the "Warrants"), were issued in conjunction with the March 2024 capital raise. The warrants were not exercisable until September 10, 2024 and expire 7 years after issuance. Pursuant to the terms of the Warrant, as a result of the dividend paid on shares of our common stock, the exercise price of the Warrants was reduced to $2,489 as of September 30, 2024. At the time of issuance, the Warrants entitled the holders thereof to receive an aggregate of 315,000 shares of Series D NVCE Stock (subject to net settlement of shares) upon exercise of the Warrants.
On September 30, 2024, the holder of a Warrant notified the Company of its intent to exercise its Warrant to purchase 45 shares of Series D NVCE Stock, resulting in the issuance by the Company of 15 shares of Series D NVCE Stock after giving effect to provisions of the Warrant regarding the net settlement of shares. Accordingly, effective as of September 30, 2024,15 shares of Series D NVCE Stock have been issued.
Note 18 -Commitments and Contingencies
Pledged Assets
The Company pledges securities to serve as collateral for its repurchase agreements and Federal Reserve Bank borrowings, among other purposes. We had pledged investment securities of $10.2 billion and $2.8 billion at September 30, 2024 and December 31, 2023, respectively. In addition, the Company had $50.8 billion and $43.1 billion of loans pledged between the FHLB-NY and the Federal Reserve Bank Discount Window to serve as collateral for its wholesale borrowings at the respective period-ends.
Loan Commitments and Letters of Credit
In the normal course of business, we have various commitments outstanding which are not included on our Consolidated Statements of Condition. The majority of the outstanding loan commitments were expected to close within 90 days.
The following table summarizes the Company’s off-balance sheet commitments to originate loans and letters of credit:
| (in millions) | September 30, 2024 | December 31, 2023 |
|---|---|---|
| Multi-family and commercial real estate | $32 | $52 |
| One-to-four family including interest rate locks | 2,875 | 1,694 |
| Acquisition, development, and construction | 2,787 | 3,926 |
| Warehouse loan commitments | — | 7,074 |
| Other loan commitments | 10,469 | 11,315 |
| Total loan commitments | $16,163 | $24,061 |
| Commercial, performance stand-by, and financial stand-by letters of credit | 827 | 915 |
| Total commitments | $16,990 | $24,976 |
Financial Guarantees
The Company provides guarantees and indemnifications to its customers to enable them to complete a variety of business transactions and to enhance their credit standings. These guarantees are recorded at their respective fair values in “Other liabilities” in the Consolidated Statements of Condition. The Company considers the fair value of the guarantees to equal the consideration received.
The following table summarizes the Company’s guarantees and indemnifications at September 30, 2024:
| (in millions) | Maximum Potential Amount of Future Payments |
|---|---|
| Financial stand-by letters of credit | $648 |
| Performance stand-by letters of credit | 24 |
| Commercial letters of credit | 155 |
| Total letters of credit | $827 |
The maximum potential amount of future payments represents the notional amounts that could be funded under the guarantees and indemnifications if there were a total default by the guaranteed parties or if indemnification provisions were triggered, as applicable, without consideration of possible recoveries under recourse provisions or from collateral held or pledged.
The Company collects fees upon the issuance of commercial and stand-by letters of credit. Stand-by letters of credit fees are initially recorded by the Company as a liability and are recognized as income periodically through the respective expiration dates. Fees for commercial letters of credit are collected and recognized as income at the time that they are issued and upon payment of each set of documents presented. In addition, the Company requires adequate collateral, typically in the form of cash, real property, and/or personal guarantees upon its issuance of irrevocable stand-by letters of credit. Commercial letters of credit are primarily secured by the goods being purchased in the underlying transaction and are also personally guaranteed by the owner(s) of the applicant company.
At September 30, 2024, the Company had no commitments to purchase securities.
Legal Proceedings
The Company is involved in various legal actions arising in the ordinary course of its business, including stockholder class and derivative actions. The outcome of pending or threatened litigation, or of investigations or any other matters before regulatory agencies is uncertain, whether currently existing or commencing in the future, including with respect to any litigation, investigation or other regulatory actions related to (i) the business and disclosure practices of acquired companies, including our acquisition of Flagstar Bancorp and the purchase and assumption of certain assets and liabilities of Signature, (ii) the capital raise transaction we completed in March of 2024, (iii) the material weaknesses in internal control over financial reporting disclosed in our most recent Annual Report on Form 10-K/A, (iv) past cyber security breaches, and (v) recent events and circumstances involving the Company, including our full year 2023 earnings announcement, disclosures regarding credit losses, provisioning and goodwill impairment, and negative news and expectations about the prospects of the Company (and associated stock price volatility and changes).
There can be no assurance (i) that we will not incur material losses due to damages, penalties, costs and/or expenses as a result of such litigation, investigations or regulatory proceedings, (ii) that the reserves we have established will be sufficient to cover such losses, or (iii) that such losses will not materially exceed such reserves and have a material impact on our financial condition or results of operations. The Company may incur significant legal expenses in defending such litigation, or as a result of its involvement in such investigations or regulatory proceedings, during the pendency of these matters, and in connection with any other potential cases, including expenses for the potential reimbursement of legal fees of officers and directors under indemnification obligations.
Note 19 -Assets Held for Sale and Associated Liabilities
At September 30, 2024 we have classified certain assets and liabilities related to the sale of the mortgage servicing rights and our third-party origination platform as held for sale. A summary of these items are shown below:
| (in millions) | |
|---|---|
| Mortgage servicing rights | $1,105 |
| Loans | 465 |
| Other assets | 61 |
| Assets held for sale | $1,631 |
| Other liabilities | $471 |
| Liabilities associated with assets held for sale | $471 |
Mortgage Servicing Rights
The Company has investments in mortgage servicing rights that result from the sale of loans to the secondary market for which we retain the servicing. The Company accounts for mortgage servicing rights at fair value. A primary risk associated with mortgage servicing rights is the potential reduction in fair value as a result of higher than anticipated prepayments due to loan refinancing prompted, in part, by declining interest rates or government intervention. Conversely, these assets generally increase in value in a rising interest rate environment to the extent that prepayments are slower than anticipated. The Company utilizes derivatives as economic hedges to offset changes in the fair value of the mortgage servicing rights resulting from the actual or anticipated changes in prepayments stemming from changing interest rate environments. There is also a risk of valuation decline due to higher than expected default rates, which we do not believe can be effectively managed using derivatives. For further information regarding the derivative instruments utilized to manage our mortgage servicing rights risk, see Note 14 - Derivative and Hedging Activities. On October 31, 2024, the Company completed the sale of a significant portion of its mortgage servicing rights. See Note 20 - Subsequent Events.
Changes in the fair value of residential first mortgage servicing rights ("MSRs") were as follows:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| (in millions) | 2024 | 2023 | 2024 | 2023 |
| Balance at beginning of period | $1,122 | $1,031 | $1,111 | $1,033 |
| Additions from loans sold with servicing retained | 58 | 67 | 158 | 148 |
| Reductions from sales | — | — | (69) | (51) |
| Decrease in MSR fair value due to pay-offs, pay-downs, run-off, model changes, and other (1) | (31) | (20) | (91) | (54) |
| Changes in estimates of fair value due to interest rate risk (1) (2) | (44) | 57 | (4) | 59 |
| Fair value of MSRs at end of period | $1,105 | $1,135 | $1,105 | $1,135 |
(1)Changes in fair value are included within net return on mortgage servicing rights on the Consolidated Statements of Income and Comprehensive Income.
(2)Represents estimated MSR value change resulting primarily from market-driven changes which we manage through the use of derivatives.
The following table summarizes the hypothetical effect on fair value of servicing rights using adverse changes of 10 percent and 20 percent to the weighted average of certain significant assumptions used in valuing these assets:
| September 30, 2024 | |||
|---|---|---|---|
| Fair Value | |||
| (dollars in millions) | Actual | 10% adverse change | 20% adverse change |
| Option adjusted spread | 5.0% | $(20) | $(38) |
| Constant prepayment rate | 8.3% | (46) | (87) |
| Weighted average cost to service per loan | $68 | $(11) | $(22) |
| December 31, 2023 | |||
|---|---|---|---|
| Fair Value | |||
| (dollars in millions) | Actual | 10% adverse change | 20% adverse change |
| Option adjusted spread | 5.4% | $(20) | $(39) |
| Constant prepayment rate | 7.9% | (37) | (71) |
| Weighted average cost to service per loan | $69 | $(10) | $(21) |
The sensitivity calculations above are hypothetical and should not be considered to be predictive of future performance. Changes in fair value based on adverse changes in assumptions generally cannot be extrapolated because the relationship of the change in assumption to the change in fair value may not be linear. To isolate the effect of the specified change, the fair value shock analysis is consistent with the identified adverse change, while holding all other assumptions constant. In practice, a change in one assumption generally impacts other assumptions, which may either magnify or counteract the effect of the change. For further information on the fair value of mortgage servicing rights, see Note 16 - Fair Value Measures.
Contractual servicing and subservicing fees, including late fees and other ancillary income are presented below. Contractual servicing fees are included within net return on mortgage servicing rights on the Consolidated Statements of Income and Comprehensive Income. Contractual subservicing fees including late fees and other ancillary income are included within loan administration income on the Consolidated Statements of Income and Comprehensive Income. Subservicing fee income is recorded for fees earned on subserviced loans, net of third-party subservicing costs.
The following table summarizes income and fees associated with owned mortgage servicing rights:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| (in millions) | 2024 | 2023 | 2024 | 2023 |
| Net return on mortgage servicing rights | ||||
| Servicing fees, ancillary income and late fees (1) | $60 | $59 | $176 | $169 |
| Decrease in MSR fair value due to pay-offs, pay-downs, run-off, model changes and other | (31) | (20) | (91) | (54) |
| Changes in fair value due to interest rate risk | (44) | 57 | (4) | 59 |
| Gain on MSR derivatives (2) | 48 | (73) | (7) | (105) |
| Net transaction costs | 1 | — | — | 1 |
| Total return (loss) included in net return on mortgage servicing rights | $34 | $23 | $74 | $70 |
(1)Servicing fees are recorded on an accrual basis. Ancillary income and late fees are recorded on a cash basis.
(2)Changes in the derivatives utilized as economic hedges to offset changes in fair value of the mortgage servicing rights.
The following table summarizes income and fees associated with our mortgage loans subserviced for others:
| Three Months Ended September 30, · Nine Months Ended September 30, | ||||||
|---|---|---|---|---|---|---|
| (in millions) · 2024 · 2023 · 2024 · 2023 | ||||||
| Loan administration income on mortgage loans subserviced | ||||||
| Servicing fees, ancillary income and late fees (1) | $34 | $42 | $104 | $116 | ||
| Charges on subserviced custodial balances (2) | (47) | (55) | (125) | (124) | ||
| Other servicing charges | — | (1) | 2 | (3) | ||
| Total income (loss) on mortgage loans subserviced, included in loan administration income | $(13) | $(14) | $(19) | $(11) | ||
(1)Servicing fees are recorded on an accrual basis. Ancillary income and late fees are recorded on a cash basis.
(2)Charges on subserviced custodial balances represent interest due to MSR owner.
Loans held-for-investment and Other Liabilities
The Company originated government guaranteed loans which were pooled and sold as Ginnie Mae MBS. Pursuant to Ginnie Mae servicing guidelines, the Company has the unilateral right to repurchase loans securitized in Ginnie Mae pools that are due, but unpaid, forthree consecutive months. As a result, once the delinquency criteria have been met, and regardless of whether the repurchase option has been exercised, the Company accounts for the loans as if they had been repurchased. At December 31, 2023, the Company recognized the loans and corresponding liability as loans held for investment and other liabilities, respectively, in the Consolidated Statement of Condition. At September 30, 2024, the loans and corresponding liability were presented as assets held for sale and liabilities associates with assets held for sale, respectively, in the Consolidated Statement of Condition. On October 31, 2024, $465 million of the loans held for sale and the corresponding liability related to the repurchase option were sold. See Note 20 - Subsequent Events.
Other Assets
Other assets included in assets held for sale at September 30, 2024 are substantially all related to corporate and escrow advances, which are short-term receivables related to advances made by the Company in connection with the servicing of mortgage loans. At September 30, 2024, corporate and escrow advances classified as assets held for sale totaled $60 million. On October 31, 2024 we sold a significant portion of the corporate and escrow advances classified as assets held for sale. See Note 20 - Subsequent Events.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.