Annual Income Statements for Flagstar Financial
This table shows Flagstar Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Flagstar Financial
This table shows Flagstar Financial's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
144 |
163 |
1,998 |
405 |
199 |
-2,714 |
-335 |
-333 |
-289 |
-196 |
Consolidated Net Income / (Loss) |
|
152 |
172 |
2,006 |
413 |
207 |
-2,705 |
-327 |
-323 |
-280 |
-188 |
Net Income / (Loss) Continuing Operations |
|
152 |
172 |
2,006 |
413 |
207 |
-2,705 |
-327 |
-323 |
-280 |
-188 |
Total Pre-Tax Income |
|
205 |
184 |
2,007 |
492 |
268 |
-2,817 |
-381 |
-424 |
-335 |
-238 |
Total Revenue |
|
343 |
577 |
2,653 |
1,202 |
1,042 |
867 |
633 |
671 |
623 |
625 |
Net Interest Income / (Expense) |
|
326 |
379 |
555 |
900 |
882 |
740 |
624 |
557 |
510 |
461 |
Total Interest Income |
|
509 |
681 |
1,034 |
1,498 |
1,512 |
1,447 |
1,513 |
1,548 |
1,534 |
1,358 |
Loans and Leases Interest Income |
|
442 |
589 |
867 |
1,161 |
1,251 |
1,230 |
1,193 |
1,167 |
1,061 |
948 |
Investment Securities Interest Income |
|
67 |
92 |
167 |
337 |
261 |
217 |
320 |
381 |
473 |
410 |
Total Interest Expense |
|
183 |
302 |
479 |
598 |
630 |
707 |
889 |
991 |
1,024 |
897 |
Deposits Interest Expense |
|
110 |
200 |
283 |
441 |
491 |
543 |
570 |
615 |
700 |
691 |
Long-Term Debt Interest Expense |
|
73 |
102 |
196 |
157 |
139 |
164 |
319 |
376 |
324 |
206 |
Total Non-Interest Income |
|
17 |
198 |
2,098 |
302 |
160 |
127 |
9.00 |
114 |
113 |
164 |
Other Service Charges |
|
8.00 |
15 |
27 |
62 |
79 |
71 |
34 |
70 |
72 |
91 |
Net Realized & Unrealized Capital Gains on Investments |
|
-1.00 |
169 |
2,050 |
229 |
70 |
-47 |
-64 |
32 |
31 |
19 |
Other Non-Interest Income |
|
10 |
14 |
21 |
11 |
11 |
103 |
39 |
12 |
10 |
54 |
Provision for Credit Losses |
|
2.00 |
124 |
170 |
49 |
62 |
552 |
315 |
390 |
242 |
145 |
Total Non-Interest Expense |
|
136 |
269 |
476 |
661 |
712 |
3,132 |
699 |
705 |
716 |
718 |
Salaries and Employee Benefits |
|
79 |
116 |
219 |
289 |
346 |
295 |
333 |
312 |
316 |
302 |
Net Occupancy & Equipment Expense |
|
22 |
25 |
37 |
50 |
55 |
58 |
52 |
52 |
59 |
48 |
Other Operating Expenses |
|
31 |
63 |
136 |
161 |
165 |
162 |
236 |
183 |
188 |
202 |
Amortization Expense |
|
0.00 |
5.00 |
17 |
37 |
36 |
36 |
35 |
33 |
37 |
31 |
Restructuring Charge |
|
4.00 |
60 |
67 |
109 |
91 |
63 |
43 |
34 |
18 |
11 |
Income Tax Expense |
|
53 |
12 |
1.00 |
79 |
61 |
-112 |
-54 |
-101 |
-55 |
-50 |
Preferred Stock Dividends Declared |
|
8.00 |
9.00 |
0.00 |
8.00 |
8.00 |
17 |
8.00 |
10 |
9.00 |
8.00 |
Basic Earnings per Share |
|
$0.31 |
$0.24 |
$2.88 |
$1.66 |
$0.82 |
($3.40) |
($0.45) |
($1.14) |
($0.79) |
($0.47) |
Weighted Average Basic Shares Outstanding |
|
466.14M |
682.90M |
722.13M |
722.48M |
722.49M |
797.92M |
820.72M |
351.43M |
415.11M |
414.72M |
Diluted Earnings per Share |
|
$0.30 |
$0.24 |
$2.87 |
$1.66 |
$0.81 |
($3.40) |
($0.45) |
($1.14) |
($0.79) |
($0.47) |
Weighted Average Diluted Shares Outstanding |
|
466.14M |
682.90M |
722.13M |
722.48M |
722.49M |
797.92M |
820.72M |
351.43M |
415.11M |
414.72M |
Basic & Diluted Earnings per Share |
|
- |
$0.24 |
- |
- |
- |
($3.40) |
- |
- |
- |
($0.47) |
Weighted Average Basic & Diluted Shares Outstanding |
|
466.14M |
682.90M |
722.13M |
722.48M |
722.49M |
797.92M |
820.72M |
351.43M |
415.11M |
414.72M |
Cash Dividends to Common per Share |
|
$0.17 |
$0.13 |
$0.17 |
$0.17 |
- |
$0.16 |
$0.05 |
$0.01 |
$0.01 |
$0.03 |
Annual Cash Flow Statements for Flagstar Financial
This table details how cash moves in and out of Flagstar Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-26 |
20 |
1,970 |
-1,053 |
-733 |
1,206 |
263 |
-129 |
9,527 |
3,950 |
Net Cash From Operating Activities |
|
-420 |
756 |
1,327 |
540 |
510 |
334 |
290 |
1,026 |
263 |
86 |
Net Cash From Continuing Operating Activities |
|
-420 |
756 |
1,326 |
540 |
509 |
333 |
290 |
1,026 |
263 |
86 |
Net Income / (Loss) Continuing Operations |
|
-47 |
495 |
466 |
422 |
395 |
511 |
596 |
650 |
-79 |
-1,118 |
Consolidated Net Income / (Loss) |
|
-47 |
495 |
466 |
422 |
395 |
511 |
596 |
650 |
-79 |
-1,118 |
Provision For Loan Losses |
|
-15 |
4.18 |
37 |
- |
7.00 |
62 |
3.00 |
133 |
833 |
1,092 |
Depreciation Expense |
|
31 |
33 |
33 |
32 |
27 |
24 |
21 |
18 |
39 |
48 |
Amortization Expense |
|
-2.73 |
-24 |
-4.35 |
-3.89 |
8.00 |
11 |
-5.00 |
-32 |
347 |
317 |
Non-Cash Adjustments to Reconcile Net Income |
|
-206 |
-75 |
319 |
113 |
117 |
246 |
17 |
-138 |
67 |
-296 |
Changes in Operating Assets and Liabilities, net |
|
-181 |
322 |
475 |
-23 |
-45 |
-521 |
-342 |
395 |
-944 |
43 |
Net Cash From Investing Activities |
|
-1,397 |
1,218 |
1,062 |
-4,020 |
-2,059 |
-1,025 |
-2,762 |
-6,323 |
20,673 |
15,453 |
Net Cash From Continuing Investing Activities |
|
-1,397 |
1,218 |
1,062 |
-4,020 |
-2,059 |
-1,025 |
-2,762 |
-6,323 |
20,673 |
15,453 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-35 |
-84 |
- |
- |
- |
- |
-4.00 |
-3.00 |
-66 |
-36 |
Purchase of Investment Securities |
|
-5,182 |
-3,848 |
-2,883 |
-5,449 |
-4,495 |
-3,759 |
-2,069 |
-3,243 |
-4,672 |
-3,630 |
Divestitures |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
331 |
24,901 |
0.00 |
Sale and/or Maturity of Investments |
|
3,820 |
5,150 |
3,945 |
1,429 |
2,436 |
2,734 |
1,869 |
1,611 |
4,841 |
4,347 |
Other Investing Activities, net |
|
- |
- |
- |
- |
- |
- |
-2,558 |
-5,019 |
-4,331 |
14,772 |
Net Cash From Financing Activities |
|
1,791 |
-1,954 |
-418 |
2,427 |
816 |
1,897 |
2,735 |
5,168 |
-11,409 |
-11,589 |
Net Cash From Continuing Financing Activities |
|
1,791 |
-1,954 |
-418 |
2,427 |
816 |
1,897 |
2,735 |
5,168 |
-11,409 |
-11,589 |
Net Change in Deposits |
|
98 |
461 |
214 |
1,662 |
893 |
780 |
2,622 |
7,662 |
-10,738 |
-5,671 |
Issuance of Debt |
|
12,012 |
1,181 |
3,000 |
5,667 |
5,886 |
8,075 |
2,072 |
9,479 |
19,850 |
28,236 |
Issuance of Preferred Equity |
|
- |
- |
503 |
- |
- |
- |
- |
0.00 |
0.00 |
1.00 |
Issuance of Common Equity |
|
630 |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
1,004 |
Repayment of Debt |
|
-10,490 |
-3,256 |
-3,760 |
-4,374 |
-5,538 |
-6,550 |
-1,594 |
-11,599 |
-19,990 |
-35,060 |
Repurchase of Common Equity |
|
-7.02 |
- |
- |
-161 |
-67 |
-50 |
0.00 |
-7.00 |
0.00 |
0.00 |
Payment of Dividends |
|
-454 |
-331 |
-357 |
-366 |
-350 |
-349 |
-349 |
-350 |
-519 |
-88 |
Other Financing Activities, Net |
|
2.49 |
-8.68 |
-18 |
-2.48 |
-8.00 |
-9.00 |
-16 |
-17 |
-12 |
-11 |
Cash Interest Paid |
|
541 |
382 |
447 |
646 |
813 |
633 |
402 |
657 |
2,290 |
3,693 |
Cash Income Taxes Paid |
|
188 |
180 |
218 |
44 |
76 |
118 |
471 |
17 |
54 |
33 |
Quarterly Cash Flow Statements for Flagstar Financial
This table details how cash moves in and out of Flagstar Financial's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
-1,577 |
382 |
20,347 |
-6,409 |
-8,891 |
4,480 |
1,419 |
6,028 |
4,095 |
-7,592 |
Net Cash From Operating Activities |
|
232 |
395 |
3,035 |
-4,605 |
1,054 |
779 |
-294 |
796 |
-1,039 |
623 |
Net Cash From Continuing Operating Activities |
|
231 |
396 |
3,035 |
-4,605 |
1,054 |
779 |
-294 |
796 |
-1,039 |
623 |
Net Income / (Loss) Continuing Operations |
|
152 |
172 |
2,006 |
413 |
207 |
-2,705 |
-327 |
-323 |
-280 |
-188 |
Consolidated Net Income / (Loss) |
|
152 |
172 |
2,006 |
413 |
207 |
-2,705 |
-327 |
-323 |
-280 |
-188 |
Provision For Loan Losses |
|
2.00 |
124 |
170 |
49 |
62 |
552 |
315 |
390 |
242 |
145 |
Depreciation Expense |
|
4.00 |
5.00 |
8.00 |
10 |
11 |
10 |
11 |
11 |
12 |
14 |
Amortization Expense |
|
-6.00 |
-24 |
-19 |
-46 |
-66 |
478 |
84 |
78 |
84 |
71 |
Non-Cash Adjustments to Reconcile Net Income |
|
23 |
-160 |
-2,001 |
-209 |
-3.00 |
2,280 |
32 |
-81 |
-64 |
-183 |
Changes in Operating Assets and Liabilities, net |
|
56 |
279 |
2,871 |
-4,822 |
843 |
164 |
-409 |
721 |
-1,033 |
764 |
Net Cash From Investing Activities |
|
-1,672 |
-1,581 |
25,105 |
-965 |
-1,733 |
-1,734 |
1,960 |
-788 |
9,827 |
4,454 |
Net Cash From Continuing Investing Activities |
|
-1,672 |
-1,581 |
25,105 |
-965 |
-1,733 |
-1,734 |
1,960 |
-788 |
9,827 |
4,454 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-2.00 |
-12 |
-11 |
- |
- |
-24 |
-38 |
-22 |
27 |
-3.00 |
Purchase of Investment Securities |
|
-1,980 |
2,395 |
-2,577 |
-1,803 |
1,122 |
-1,414 |
1,176 |
-1,261 |
9,022 |
-12,567 |
Sale and/or Maturity of Investments |
|
310 |
724 |
2,650 |
880 |
-2,866 |
4,177 |
822 |
495 |
778 |
2,252 |
Net Cash From Financing Activities |
|
-137 |
1,568 |
-7,793 |
-839 |
-8,212 |
5,435 |
-247 |
6,020 |
-4,693 |
-12,669 |
Net Cash From Continuing Financing Activities |
|
-137 |
1,568 |
-7,793 |
-839 |
-8,212 |
5,435 |
-247 |
6,020 |
-4,693 |
-12,669 |
Net Change in Deposits |
|
461 |
1,016 |
-7,496 |
3,687 |
-5,832 |
-1,097 |
-6,672 |
4,171 |
3,977 |
-7,147 |
Issuance of Debt |
|
3,975 |
2,549 |
2,400 |
-3,950 |
5,225 |
16,175 |
13,759 |
2,411 |
-3,920 |
15,986 |
Issuance of Common Equity |
|
- |
- |
0.00 |
- |
- |
- |
413 |
333 |
257 |
1.00 |
Repayment of Debt |
|
-4,485 |
-1,904 |
-2,564 |
-443 |
-7,471 |
-9,512 |
-8,291 |
-537 |
-4,737 |
-21,495 |
Payment of Dividends |
|
-88 |
-88 |
-124 |
-131 |
-134 |
-130 |
-43 |
-20 |
-12 |
-13 |
Other Financing Activities, Net |
|
- |
-5.00 |
0.00 |
-11 |
- |
-1.00 |
-8.00 |
-1.00 |
-1.00 |
-1.00 |
Cash Interest Paid |
|
170 |
258 |
489 |
554 |
613 |
634 |
777 |
880 |
1,065 |
971 |
Cash Income Taxes Paid |
|
5.00 |
4.00 |
13 |
4.00 |
15 |
22 |
9.00 |
19 |
3.00 |
2.00 |
Annual Balance Sheets for Flagstar Financial
This table presents Flagstar Financial's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
50,318 |
48,927 |
49,124 |
51,899 |
53,641 |
56,306 |
59,527 |
90,144 |
114,057 |
100,160 |
Cash and Due from Banks |
|
538 |
558 |
2,528 |
1,475 |
742 |
1,948 |
2,211 |
2,032 |
11,475 |
15,430 |
Trading Account Securities |
|
6,174 |
3,817 |
3,531 |
5,644 |
5,886 |
5,845 |
5,780 |
9,074 |
14 |
14 |
Loans and Leases, Net of Allowance |
|
38,012 |
39,308 |
38,265 |
40,006 |
41,747 |
42,807 |
45,539 |
68,608 |
83,627 |
67,071 |
Loans and Leases |
|
38,191 |
39,490 |
38,423 |
40,166 |
41,894 |
43,001 |
45,738 |
69,001 |
84,619 |
68,272 |
Allowance for Loan and Lease Losses |
|
179 |
182 |
158 |
160 |
148 |
194 |
199 |
393 |
992 |
1,201 |
Loans Held for Sale |
|
- |
- |
- |
- |
- |
- |
- |
1,115 |
1,182 |
899 |
Premises and Equipment, Net |
|
322 |
374 |
369 |
346 |
313 |
287 |
270 |
491 |
652 |
562 |
Intangible Assets |
|
2.60 |
0.21 |
- |
- |
- |
- |
- |
287 |
625 |
488 |
Other Assets |
|
2,833 |
2,434 |
1,995 |
1,992 |
2,528 |
2,993 |
3,285 |
6,111 |
7,337 |
5,294 |
Total Liabilities & Shareholders' Equity |
|
50,318 |
48,927 |
49,124 |
51,899 |
53,641 |
56,306 |
59,527 |
90,144 |
114,057 |
100,160 |
Total Liabilities |
|
44,383 |
42,803 |
42,329 |
45,244 |
46,929 |
49,464 |
25,659 |
81,320 |
105,690 |
91,992 |
Non-Interest Bearing Deposits |
|
2,504 |
2,635 |
2,312 |
2,397 |
2,432 |
3,080 |
- |
12,055 |
20,499 |
13,484 |
Interest Bearing Deposits |
|
25,923 |
26,253 |
26,790 |
28,368 |
29,225 |
29,357 |
8,892 |
46,666 |
61,027 |
62,386 |
Long-Term Debt |
|
13,464 |
11,665 |
12,105 |
13,348 |
13,758 |
15,284 |
15,105 |
21,332 |
21,267 |
14,426 |
Other Long-Term Liabilities |
|
567 |
600 |
672 |
631 |
714 |
943 |
862 |
1,267 |
2,897 |
1,696 |
Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
1.00 |
Total Equity & Noncontrolling Interests |
|
5,935 |
6,124 |
6,795 |
6,655 |
6,712 |
6,842 |
7,044 |
8,824 |
8,367 |
8,167 |
Total Preferred & Common Equity |
|
5,935 |
6,124 |
6,795 |
6,655 |
6,712 |
6,842 |
7,044 |
8,824 |
8,367 |
8,167 |
Preferred Stock |
|
0.00 |
- |
503 |
503 |
503 |
503 |
503 |
503 |
503 |
503 |
Total Common Equity |
|
5,935 |
6,124 |
6,293 |
6,152 |
6,209 |
6,339 |
6,541 |
8,321 |
7,864 |
7,664 |
Common Stock |
|
6,029 |
6,052 |
6,077 |
6,105 |
6,120 |
6,128 |
6,131 |
8,137 |
8,238 |
9,286 |
Retained Earnings |
|
-37 |
128 |
238 |
297 |
342 |
494 |
741 |
1,041 |
443 |
-763 |
Treasury Stock |
|
-0.45 |
-0.16 |
-7.62 |
-162 |
-221 |
-258 |
-246 |
-237 |
-218 |
-219 |
Accumulated Other Comprehensive Income / (Loss) |
|
-57 |
-57 |
-15 |
-88 |
-34 |
8.00 |
-85 |
-672 |
-599 |
-640 |
Quarterly Balance Sheets for Flagstar Financial
This table presents Flagstar Financial's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
62,956 |
123,706 |
118,796 |
111,230 |
112,900 |
119,055 |
114,367 |
Cash and Due from Banks |
|
1,700 |
22,250 |
15,806 |
6,929 |
12,890 |
18,990 |
23,080 |
Trading Account Securities |
|
6,703 |
7,613 |
7,796 |
8,723 |
9,336 |
10,549 |
10,525 |
Loans and Leases, Net of Allowance |
|
48,766 |
81,997 |
82,684 |
83,376 |
81,112 |
73,284 |
69,852 |
Loans and Leases |
|
48,984 |
82,547 |
83,278 |
83,995 |
82,327 |
74,552 |
71,116 |
Allowance for Loan and Lease Losses |
|
218 |
550 |
594 |
619 |
1,215 |
1,268 |
1,264 |
Loans Held for Sale |
|
- |
1,305 |
2,194 |
1,926 |
981 |
7,845 |
1,851 |
Premises and Equipment, Net |
|
250 |
628 |
660 |
638 |
679 |
691 |
649 |
Intangible Assets |
|
- |
734 |
697 |
661 |
590 |
557 |
519 |
Other Assets |
|
3,111 |
14,366 |
6,533 |
6,551 |
7,312 |
7,139 |
7,891 |
Total Liabilities & Shareholders' Equity |
|
62,956 |
123,706 |
118,796 |
111,230 |
112,900 |
119,055 |
114,367 |
Total Liabilities |
|
56,210 |
146,657 |
107,736 |
100,237 |
103,915 |
110,400 |
105,795 |
Non-Interest Bearing Deposits |
|
3,839 |
107,797 |
29,752 |
24,863 |
17,752 |
17,874 |
18,572 |
Interest Bearing Deposits |
|
37,866 |
10,302 |
58,745 |
57,812 |
57,106 |
61,158 |
64,441 |
Short-Term Debt |
|
300 |
- |
- |
- |
1,958 |
121 |
60 |
Long-Term Debt |
|
13,498 |
21,794 |
16,412 |
14,038 |
24,769 |
28,771 |
20,273 |
Other Long-Term Liabilities |
|
707 |
6,764 |
2,827 |
2,977 |
2,330 |
2,476 |
2,449 |
Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
595 |
258 |
1.00 |
Total Equity & Noncontrolling Interests |
|
6,746 |
10,782 |
11,060 |
10,993 |
8,390 |
8,397 |
8,571 |
Total Preferred & Common Equity |
|
6,746 |
10,782 |
11,060 |
10,993 |
8,390 |
8,397 |
8,571 |
Preferred Stock |
|
503 |
503 |
503 |
503 |
503 |
503 |
503 |
Total Common Equity |
|
6,243 |
10,279 |
10,557 |
10,490 |
7,887 |
7,894 |
8,068 |
Common Stock |
|
6,126 |
8,204 |
8,211 |
8,224 |
8,656 |
9,001 |
9,270 |
Retained Earnings |
|
957 |
2,923 |
3,205 |
3,278 |
73 |
-270 |
-562 |
Treasury Stock |
|
-238 |
-219 |
-217 |
-217 |
-225 |
-223 |
-219 |
Accumulated Other Comprehensive Income / (Loss) |
|
-642 |
-629 |
-642 |
-795 |
-617 |
-702 |
-495 |
Other Equity Adjustments |
|
40 |
- |
- |
- |
- |
88 |
74 |
Annual Metrics And Ratios for Flagstar Financial
This table displays calculated financial ratios and metrics derived from Flagstar Financial's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-53.89% |
131.56% |
-6.01% |
-16.66% |
-7.27% |
11.53% |
16.28% |
21.70% |
250.82% |
-55.73% |
EBITDA Growth |
|
-112.89% |
861.40% |
-11.37% |
-15.87% |
-4.79% |
11.65% |
31.94% |
-1.22% |
-58.62% |
-401.49% |
EBIT Growth |
|
-117.08% |
688.68% |
-14.01% |
-16.54% |
-6.22% |
12.43% |
37.07% |
2.48% |
-106.05% |
-2,656.00% |
NOPAT Growth |
|
-119.04% |
636.10% |
-5.89% |
-9.39% |
-4.83% |
27.11% |
16.63% |
9.06% |
-105.38% |
-2,656.00% |
Net Income Growth |
|
-109.71% |
1,150.56% |
-5.89% |
-9.39% |
-6.49% |
29.37% |
16.63% |
9.06% |
-112.15% |
-1,315.19% |
EPS Growth |
|
-110.09% |
1,018.18% |
-10.89% |
-12.22% |
-2.53% |
32.47% |
17.65% |
9.06% |
-112.15% |
-612.24% |
Operating Cash Flow Growth |
|
-158.20% |
279.74% |
75.57% |
-59.27% |
-5.62% |
-34.51% |
-13.17% |
253.79% |
-74.37% |
-67.30% |
Free Cash Flow Firm Growth |
|
-207.37% |
231.51% |
-80.77% |
-280.65% |
50.27% |
-215.02% |
-2,191.24% |
177.20% |
-97.60% |
1,147.52% |
Invested Capital Growth |
|
7.78% |
-7.70% |
0.32% |
5.96% |
3.73% |
7.79% |
117.10% |
-39.41% |
-1.73% |
-23.76% |
Revenue Q/Q Growth |
|
-54.60% |
106.21% |
-3.69% |
-2.26% |
-1.05% |
5.77% |
1.15% |
17.02% |
5.30% |
-8.66% |
EBITDA Q/Q Growth |
|
-113.10% |
1,053.87% |
-4.08% |
-1.86% |
0.39% |
7.25% |
2.27% |
-4.47% |
-88.13% |
68.23% |
EBIT Q/Q Growth |
|
-117.39% |
960.86% |
-4.14% |
-2.16% |
-0.15% |
8.67% |
2.58% |
-1.78% |
-101.69% |
65.18% |
NOPAT Q/Q Growth |
|
-118.90% |
883.97% |
5.14% |
-7.61% |
1.62% |
18.99% |
-6.24% |
3.50% |
-101.25% |
65.18% |
Net Income Q/Q Growth |
|
-109.65% |
2,240.98% |
5.14% |
-7.61% |
-0.15% |
20.96% |
-6.24% |
3.50% |
-102.82% |
69.24% |
EPS Q/Q Growth |
|
-110.00% |
876.92% |
4.65% |
-8.14% |
1.32% |
21.43% |
-7.69% |
3.50% |
-102.82% |
60.52% |
Operating Cash Flow Q/Q Growth |
|
-183.73% |
353.45% |
-20.78% |
133.20% |
-22.66% |
-18.94% |
72.62% |
21.28% |
317.36% |
-64.46% |
Free Cash Flow Firm Q/Q Growth |
|
-589.39% |
162.22% |
-52.53% |
30.59% |
-151.29% |
43.48% |
-4,121.88% |
715.57% |
128.83% |
191.44% |
Invested Capital Q/Q Growth |
|
4.29% |
0.60% |
3.12% |
1.13% |
6.55% |
2.27% |
122.19% |
46.79% |
18.39% |
-21.83% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-16.68% |
54.86% |
51.72% |
52.21% |
53.60% |
53.66% |
60.89% |
49.42% |
5.83% |
-39.69% |
EBIT Margin |
|
-21.33% |
54.23% |
49.61% |
49.68% |
50.24% |
50.65% |
59.70% |
50.27% |
-0.87% |
-54.00% |
Profit (Net Income) Margin |
|
-7.62% |
34.57% |
34.61% |
37.63% |
37.94% |
44.01% |
44.15% |
39.56% |
-1.37% |
-43.81% |
Tax Burden Percent |
|
35.72% |
63.75% |
69.77% |
75.75% |
75.53% |
86.90% |
73.95% |
78.69% |
158.00% |
81.13% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
36.25% |
30.23% |
24.25% |
23.14% |
13.10% |
26.05% |
21.31% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-0.46% |
2.47% |
2.41% |
2.12% |
1.92% |
2.31% |
1.64% |
1.63% |
-0.12% |
-3.69% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.14% |
2.47% |
2.41% |
2.12% |
1.88% |
2.31% |
1.64% |
1.63% |
-0.32% |
-4.55% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.35% |
5.75% |
4.80% |
4.16% |
3.99% |
5.23% |
6.94% |
6.57% |
-0.80% |
-9.83% |
Return on Equity (ROE) |
|
-0.80% |
8.22% |
7.22% |
6.28% |
5.91% |
7.54% |
8.58% |
8.19% |
-0.92% |
-13.52% |
Cash Return on Invested Capital (CROIC) |
|
-7.95% |
10.48% |
2.10% |
-3.67% |
-1.74% |
-5.18% |
-72.22% |
50.71% |
1.63% |
23.26% |
Operating Return on Assets (OROA) |
|
-0.27% |
1.57% |
1.36% |
1.10% |
0.99% |
1.07% |
1.39% |
1.10% |
-0.05% |
-1.29% |
Return on Assets (ROA) |
|
-0.10% |
1.00% |
0.95% |
0.84% |
0.75% |
0.93% |
1.03% |
0.87% |
-0.08% |
-1.04% |
Return on Common Equity (ROCE) |
|
-0.80% |
8.22% |
6.94% |
5.81% |
5.47% |
6.98% |
7.96% |
7.67% |
-0.87% |
-12.70% |
Return on Equity Simple (ROE_SIMPLE) |
|
-0.79% |
8.09% |
6.86% |
6.35% |
5.89% |
7.47% |
8.46% |
7.37% |
-0.94% |
-13.69% |
Net Operating Profit after Tax (NOPAT) |
|
-92 |
495 |
466 |
422 |
402 |
511 |
596 |
650 |
-35 |
-965 |
NOPAT Margin |
|
-14.93% |
34.57% |
34.61% |
37.63% |
38.62% |
44.01% |
44.15% |
39.56% |
-0.61% |
-37.80% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.32% |
0.00% |
0.00% |
0.00% |
0.05% |
0.00% |
0.00% |
0.00% |
0.21% |
0.86% |
SG&A Expenses to Revenue |
|
71.92% |
31.44% |
34.35% |
37.20% |
37.56% |
33.33% |
28.96% |
27.15% |
23.40% |
57.76% |
Operating Expenses to Revenue |
|
123.76% |
45.48% |
47.62% |
48.70% |
49.09% |
44.01% |
40.07% |
41.63% |
86.42% |
111.21% |
Earnings before Interest and Taxes (EBIT) |
|
-132 |
777 |
668 |
558 |
523 |
588 |
806 |
826 |
-50 |
-1,378 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-103 |
786 |
697 |
586 |
558 |
623 |
822 |
812 |
336 |
-1,013 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.83 |
0.83 |
0.69 |
0.55 |
0.70 |
0.64 |
0.76 |
1.36 |
2.78 |
0.51 |
Price to Tangible Book Value (P/TBV) |
|
1.41 |
1.37 |
1.13 |
0.90 |
1.15 |
1.04 |
1.21 |
2.01 |
3.02 |
0.54 |
Price to Revenue (P/Rev) |
|
7.96 |
3.53 |
3.24 |
3.00 |
4.17 |
3.49 |
3.70 |
6.88 |
3.79 |
1.52 |
Price to Earnings (P/E) |
|
0.00 |
10.20 |
9.89 |
8.63 |
11.99 |
8.49 |
8.86 |
18.31 |
0.00 |
0.00 |
Dividend Yield |
|
9.85% |
6.56% |
7.61% |
9.92% |
7.32% |
7.78% |
6.34% |
8.42% |
6.75% |
2.14% |
Earnings Yield |
|
0.00% |
9.80% |
10.11% |
11.59% |
8.34% |
11.78% |
11.29% |
5.46% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.93 |
0.92 |
0.77 |
0.79 |
0.88 |
0.82 |
0.39 |
1.03 |
1.08 |
0.15 |
Enterprise Value to Revenue (EV/Rev) |
|
31.27 |
12.32 |
11.06 |
14.47 |
17.92 |
16.10 |
14.21 |
18.93 |
5.57 |
1.32 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
22.47 |
21.39 |
27.71 |
33.44 |
30.01 |
23.34 |
38.30 |
95.63 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
22.72 |
22.30 |
29.12 |
35.67 |
31.80 |
23.80 |
37.65 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
35.65 |
31.96 |
38.44 |
46.41 |
36.59 |
32.19 |
47.85 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
23.37 |
11.23 |
30.05 |
36.58 |
55.98 |
66.16 |
30.31 |
122.18 |
39.22 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
8.39 |
36.80 |
0.00 |
0.00 |
0.00 |
0.00 |
1.53 |
65.98 |
0.56 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.52 |
2.15 |
1.85 |
2.08 |
2.17 |
2.35 |
2.26 |
2.42 |
2.54 |
1.77 |
Long-Term Debt to Equity |
|
2.27 |
1.90 |
1.78 |
2.01 |
2.05 |
2.23 |
2.14 |
2.42 |
2.54 |
1.77 |
Financial Leverage |
|
2.44 |
2.33 |
1.99 |
1.96 |
2.13 |
2.26 |
4.24 |
4.04 |
2.48 |
2.16 |
Leverage Ratio |
|
8.44 |
8.23 |
7.59 |
7.51 |
7.90 |
8.11 |
8.34 |
9.43 |
11.88 |
12.96 |
Compound Leverage Factor |
|
8.44 |
8.23 |
7.59 |
7.51 |
7.90 |
8.11 |
8.34 |
9.43 |
11.88 |
12.96 |
Debt to Total Capital |
|
71.60% |
68.25% |
64.88% |
67.54% |
68.44% |
70.16% |
69.31% |
70.74% |
71.77% |
63.85% |
Short-Term Debt to Total Capital |
|
7.18% |
7.78% |
2.33% |
2.44% |
3.76% |
3.49% |
3.49% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
64.42% |
60.47% |
62.56% |
65.10% |
64.68% |
66.67% |
65.82% |
70.74% |
71.77% |
63.85% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
2.60% |
2.45% |
2.36% |
2.19% |
2.19% |
1.67% |
1.70% |
2.23% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
28.40% |
31.75% |
32.52% |
30.01% |
29.19% |
27.65% |
28.50% |
27.59% |
26.54% |
33.92% |
Debt to EBITDA |
|
-144.94 |
16.75 |
18.02 |
23.63 |
26.09 |
25.82 |
19.35 |
26.27 |
63.29 |
-14.24 |
Net Debt to EBITDA |
|
-139.73 |
16.04 |
14.39 |
21.11 |
24.76 |
22.69 |
16.66 |
23.77 |
29.14 |
0.99 |
Long-Term Debt to EBITDA |
|
-130.41 |
14.84 |
17.37 |
22.77 |
24.66 |
24.53 |
18.38 |
26.27 |
63.29 |
-14.24 |
Debt to NOPAT |
|
-161.93 |
26.57 |
26.93 |
32.78 |
36.21 |
31.48 |
26.69 |
32.82 |
-607.63 |
-14.96 |
Net Debt to NOPAT |
|
-156.11 |
25.45 |
21.51 |
29.29 |
34.37 |
27.66 |
22.98 |
29.69 |
-279.77 |
1.04 |
Long-Term Debt to NOPAT |
|
-145.70 |
23.55 |
25.96 |
31.60 |
34.22 |
29.91 |
25.34 |
32.82 |
-607.63 |
-14.96 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
3.89% |
7.48% |
7.52% |
7.42% |
7.24% |
6.34% |
5.85% |
6.09% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,601 |
2,105 |
405 |
-731 |
-364 |
-1,146 |
-26,251 |
20,267 |
487 |
6,075 |
Operating Cash Flow to CapEx |
|
-1,208.05% |
897.67% |
0.00% |
0.00% |
0.00% |
0.00% |
7,250.00% |
34,200.00% |
398.48% |
238.89% |
Free Cash Flow to Firm to Interest Expense |
|
-1.25 |
5.43 |
0.90 |
-1.11 |
-0.43 |
-1.88 |
-65.63 |
29.12 |
0.20 |
1.60 |
Operating Cash Flow to Interest Expense |
|
-0.33 |
1.95 |
2.93 |
0.82 |
0.60 |
0.55 |
0.73 |
1.47 |
0.11 |
0.02 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-0.35 |
1.73 |
2.93 |
0.82 |
0.60 |
0.55 |
0.72 |
1.47 |
0.08 |
0.01 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.01 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.06 |
0.02 |
Fixed Asset Turnover |
|
1.93 |
4.12 |
3.63 |
3.14 |
3.16 |
3.87 |
4.85 |
4.32 |
10.09 |
4.20 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
20,898 |
19,288 |
19,350 |
20,504 |
21,269 |
22,926 |
49,773 |
30,156 |
29,634 |
22,594 |
Invested Capital Turnover |
|
0.03 |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
0.04 |
0.04 |
0.19 |
0.10 |
Increase / (Decrease) in Invested Capital |
|
1,509 |
-1,610 |
61 |
1,154 |
766 |
1,657 |
26,847 |
-19,617 |
-522 |
-7,040 |
Enterprise Value (EV) |
|
19,351 |
17,659 |
14,898 |
16,239 |
18,658 |
18,696 |
19,185 |
31,102 |
32,132 |
3,373 |
Market Capitalization |
|
4,925 |
5,053 |
4,369 |
3,363 |
4,339 |
4,057 |
4,988 |
11,299 |
21,837 |
3,873 |
Book Value per Share |
|
$12.24 |
$12.57 |
$12.87 |
$12.55 |
$13.29 |
$13.66 |
$14.07 |
$17.85 |
$10.88 |
$18.46 |
Tangible Book Value per Share |
|
$7.21 |
$7.57 |
$7.89 |
$7.58 |
$8.09 |
$8.43 |
$8.85 |
$12.03 |
$10.02 |
$17.29 |
Total Capital |
|
20,898 |
19,288 |
19,350 |
20,504 |
21,269 |
22,926 |
22,949 |
30,156 |
29,634 |
22,594 |
Total Debt |
|
14,964 |
13,165 |
12,555 |
13,848 |
14,558 |
16,084 |
15,905 |
21,332 |
21,267 |
14,426 |
Total Long-Term Debt |
|
13,464 |
11,665 |
12,105 |
13,348 |
13,758 |
15,284 |
15,105 |
21,332 |
21,267 |
14,426 |
Net Debt |
|
14,426 |
12,607 |
10,026 |
12,373 |
13,816 |
14,136 |
13,694 |
19,300 |
9,792 |
-1,004 |
Capital Expenditures (CapEx) |
|
35 |
84 |
0.00 |
0.00 |
0.00 |
0.00 |
4.00 |
3.00 |
66 |
36 |
Net Nonoperating Expense (NNE) |
|
-45 |
0.00 |
0.00 |
0.00 |
7.00 |
0.00 |
0.00 |
0.00 |
44 |
153 |
Net Nonoperating Obligations (NNO) |
|
14,964 |
13,165 |
12,555 |
13,848 |
14,558 |
16,084 |
42,729 |
21,332 |
21,267 |
14,426 |
Total Depreciation and Amortization (D&A) |
|
29 |
8.94 |
28 |
28 |
35 |
35 |
16 |
-14 |
386 |
365 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.33) |
$3.03 |
$2.70 |
$2.37 |
$2.31 |
$3.06 |
$3.60 |
$1.26 |
$0.00 |
($3.49) |
Adjusted Weighted Average Basic Shares Outstanding |
|
162.12M |
162.82M |
163.40M |
155.78M |
155.77M |
155.23M |
155.66M |
682.90M |
0.00 |
414.72M |
Adjusted Diluted Earnings per Share |
|
($0.33) |
$3.03 |
$2.70 |
$2.37 |
$2.31 |
$3.06 |
$3.60 |
$1.26 |
$0.00 |
($3.49) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
162.12M |
162.82M |
163.40M |
155.78M |
155.77M |
155.23M |
155.66M |
682.90M |
0.00 |
414.72M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.31 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
162.12M |
162.82M |
163.40M |
155.78M |
155.77M |
155.23M |
155.66M |
682.90M |
0.00 |
414.72M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-90 |
503 |
466 |
422 |
402 |
511 |
613 |
709 |
1,894 |
-890 |
Normalized NOPAT Margin |
|
-14.51% |
35.07% |
34.61% |
37.63% |
38.62% |
44.01% |
45.41% |
43.15% |
32.86% |
-34.89% |
Pre Tax Income Margin |
|
-21.33% |
54.23% |
49.61% |
49.68% |
50.24% |
50.65% |
59.70% |
50.27% |
-0.87% |
-54.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-0.10 |
2.01 |
1.48 |
0.85 |
0.62 |
0.97 |
2.02 |
1.19 |
-0.02 |
-0.36 |
NOPAT to Interest Expense |
|
-0.07 |
1.28 |
1.03 |
0.64 |
0.47 |
0.84 |
1.49 |
0.93 |
-0.01 |
-0.25 |
EBIT Less CapEx to Interest Expense |
|
-0.13 |
1.79 |
1.48 |
0.85 |
0.62 |
0.97 |
2.01 |
1.18 |
-0.05 |
-0.37 |
NOPAT Less CapEx to Interest Expense |
|
-0.10 |
1.06 |
1.03 |
0.64 |
0.47 |
0.84 |
1.48 |
0.93 |
-0.04 |
-0.26 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-962.72% |
66.78% |
76.53% |
86.62% |
88.61% |
68.30% |
58.56% |
53.85% |
-656.96% |
-7.87% |
Augmented Payout Ratio |
|
-977.61% |
66.78% |
76.53% |
124.68% |
105.57% |
78.08% |
58.56% |
54.92% |
-656.96% |
-7.87% |
Quarterly Metrics And Ratios for Flagstar Financial
This table displays calculated financial ratios and metrics derived from Flagstar Financial's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
3.00% |
70.71% |
666.76% |
218.83% |
203.79% |
50.26% |
-76.14% |
-44.18% |
-40.21% |
-27.91% |
EBITDA Growth |
|
0.00% |
-18.72% |
845.97% |
95.71% |
4.93% |
-1,511.52% |
-114.33% |
-173.46% |
-212.21% |
93.43% |
EBIT Growth |
|
3.02% |
-7.54% |
869.57% |
113.91% |
30.73% |
-1,630.98% |
-118.98% |
-186.18% |
-225.00% |
91.55% |
NOPAT Growth |
|
2.01% |
14.67% |
1,194.19% |
141.52% |
36.18% |
-1,246.45% |
-113.30% |
-171.86% |
-213.29% |
91.55% |
Net Income Growth |
|
2.01% |
14.67% |
1,194.19% |
141.52% |
36.18% |
-1,672.67% |
-116.30% |
-178.21% |
-235.27% |
93.05% |
EPS Growth |
|
0.00% |
14.67% |
825.81% |
141.52% |
36.18% |
-1,672.67% |
-115.68% |
-178.21% |
-197.53% |
86.18% |
Operating Cash Flow Growth |
|
280.33% |
83.72% |
1,540.54% |
-2,251.87% |
354.31% |
97.22% |
-109.69% |
117.29% |
-198.58% |
-20.03% |
Free Cash Flow Firm Growth |
|
1,110.00% |
174.12% |
5,373.40% |
-518.94% |
-313.04% |
-107.33% |
-246.15% |
-74.96% |
4.01% |
574.06% |
Invested Capital Growth |
|
-8.29% |
-39.41% |
-105.20% |
30.01% |
21.84% |
-1.73% |
3,186.60% |
36.67% |
15.48% |
-23.76% |
Revenue Q/Q Growth |
|
-9.02% |
68.22% |
359.79% |
-54.69% |
-13.31% |
-16.79% |
-26.99% |
6.00% |
-7.15% |
0.32% |
EBITDA Q/Q Growth |
|
-12.88% |
-18.72% |
1,109.70% |
-77.15% |
-53.29% |
-1,193.43% |
87.72% |
-17.13% |
28.66% |
35.98% |
EBIT Q/Q Growth |
|
-10.87% |
-10.24% |
990.76% |
-75.49% |
-45.53% |
-1,151.12% |
86.48% |
-11.29% |
20.99% |
28.96% |
NOPAT Q/Q Growth |
|
-11.11% |
13.16% |
1,066.28% |
-79.41% |
-49.88% |
-1,052.61% |
86.48% |
-11.29% |
20.99% |
28.96% |
Net Income Q/Q Growth |
|
-11.11% |
13.16% |
1,066.28% |
-79.41% |
-49.88% |
-1,406.76% |
87.91% |
1.22% |
13.31% |
32.86% |
EPS Q/Q Growth |
|
-11.76% |
13.16% |
1,095.83% |
-79.41% |
-49.88% |
-1,406.76% |
86.76% |
1.22% |
30.70% |
40.51% |
Operating Cash Flow Q/Q Growth |
|
8.41% |
70.26% |
668.35% |
-251.73% |
122.89% |
-26.09% |
-137.74% |
370.75% |
-230.53% |
159.96% |
Free Cash Flow Firm Q/Q Growth |
|
41.98% |
885.02% |
28.40% |
-123.33% |
27.80% |
66.12% |
-2,461.26% |
72.07% |
60.39% |
267.30% |
Invested Capital Q/Q Growth |
|
-2.78% |
46.79% |
-103.84% |
2,474.42% |
-8.89% |
18.39% |
20.51% |
5.14% |
-23.02% |
-21.83% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
59.18% |
28.60% |
75.24% |
37.94% |
20.44% |
-268.63% |
-45.18% |
-49.93% |
-38.36% |
-24.48% |
EBIT Margin |
|
59.77% |
31.89% |
75.65% |
40.93% |
25.72% |
-324.91% |
-60.19% |
-63.19% |
-53.77% |
-38.08% |
Profit (Net Income) Margin |
|
44.31% |
29.81% |
75.61% |
34.36% |
19.87% |
-312.00% |
-51.66% |
-48.14% |
-44.94% |
-30.08% |
Tax Burden Percent |
|
74.15% |
93.48% |
99.95% |
83.94% |
77.24% |
96.02% |
85.83% |
76.18% |
83.58% |
78.99% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
25.85% |
6.52% |
0.05% |
16.06% |
22.76% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
2.90% |
1.23% |
28.32% |
6.75% |
4.77% |
-43.85% |
-9.13% |
-4.37% |
-3.90% |
-2.61% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.90% |
1.23% |
28.32% |
6.75% |
4.77% |
-47.29% |
-9.95% |
-4.49% |
-4.16% |
-2.72% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.18% |
4.95% |
5.44% |
11.60% |
7.49% |
-117.19% |
-7.44% |
-10.31% |
-7.32% |
-5.88% |
Return on Equity (ROE) |
|
9.07% |
6.17% |
33.77% |
18.35% |
12.26% |
-161.05% |
-16.57% |
-14.68% |
-11.22% |
-8.49% |
Cash Return on Invested Capital (CROIC) |
|
11.57% |
50.71% |
0.00% |
-14.81% |
-7.41% |
1.63% |
-108.02% |
-38.21% |
-24.64% |
23.26% |
Operating Return on Assets (OROA) |
|
1.39% |
0.70% |
3.24% |
2.15% |
1.62% |
-18.34% |
-1.90% |
-1.71% |
-1.33% |
-0.91% |
Return on Assets (ROA) |
|
1.03% |
0.65% |
3.23% |
1.80% |
1.25% |
-17.61% |
-1.63% |
-1.30% |
-1.11% |
-0.72% |
Return on Common Equity (ROCE) |
|
8.41% |
5.78% |
31.85% |
17.32% |
11.57% |
-151.62% |
-15.23% |
-13.74% |
-10.64% |
-7.97% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.31% |
0.00% |
23.20% |
24.80% |
25.45% |
0.00% |
-28.75% |
-37.49% |
-42.41% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
152 |
172 |
2,006 |
413 |
207 |
-1,972 |
-267 |
-297 |
-235 |
-167 |
NOPAT Margin |
|
44.31% |
29.81% |
75.61% |
34.36% |
19.87% |
-227.44% |
-42.13% |
-44.23% |
-37.64% |
-26.66% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.44% |
0.82% |
0.12% |
0.26% |
0.12% |
SG&A Expenses to Revenue |
|
29.45% |
24.44% |
9.65% |
28.20% |
38.48% |
40.72% |
60.82% |
54.25% |
60.19% |
56.00% |
Operating Expenses to Revenue |
|
39.65% |
46.62% |
17.94% |
54.99% |
68.33% |
361.25% |
110.43% |
105.07% |
114.93% |
114.88% |
Earnings before Interest and Taxes (EBIT) |
|
205 |
184 |
2,007 |
492 |
268 |
-2,817 |
-381 |
-424 |
-335 |
-238 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
203 |
165 |
1,996 |
456 |
213 |
-2,329 |
-286 |
-335 |
-239 |
-153 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.59 |
1.36 |
0.57 |
0.75 |
2.31 |
2.78 |
0.32 |
0.33 |
0.49 |
0.51 |
Price to Tangible Book Value (P/TBV) |
|
0.96 |
2.01 |
0.83 |
1.06 |
3.27 |
3.02 |
0.35 |
0.36 |
0.52 |
0.54 |
Price to Revenue (P/Rev) |
|
2.61 |
6.88 |
1.50 |
1.66 |
4.43 |
3.79 |
0.68 |
0.82 |
1.41 |
1.52 |
Price to Earnings (P/E) |
|
6.16 |
18.31 |
2.39 |
2.92 |
8.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
8.63% |
8.42% |
7.86% |
6.21% |
6.08% |
6.75% |
12.15% |
7.14% |
1.69% |
2.14% |
Earnings Yield |
|
16.23% |
5.46% |
41.78% |
34.27% |
11.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.79 |
1.03 |
0.00 |
0.33 |
1.27 |
1.08 |
0.49 |
0.35 |
0.06 |
0.15 |
Enterprise Value to Revenue (EV/Rev) |
|
11.59 |
18.93 |
1.51 |
1.89 |
5.82 |
5.57 |
4.67 |
4.14 |
0.61 |
1.32 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
19.14 |
38.30 |
2.29 |
3.20 |
11.25 |
95.63 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
19.35 |
37.65 |
2.27 |
3.12 |
10.79 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
25.91 |
47.85 |
2.38 |
3.29 |
11.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
19.23 |
30.31 |
1.54 |
0.00 |
0.00 |
122.18 |
0.00 |
5.70 |
7.04 |
39.22 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.55 |
1.53 |
0.23 |
0.00 |
0.00 |
65.98 |
0.00 |
0.00 |
0.00 |
0.56 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.05 |
2.42 |
2.02 |
1.48 |
1.28 |
2.54 |
2.97 |
3.34 |
2.37 |
1.77 |
Long-Term Debt to Equity |
|
2.00 |
2.42 |
2.02 |
1.48 |
1.28 |
2.54 |
2.76 |
3.32 |
2.37 |
1.77 |
Financial Leverage |
|
2.13 |
4.04 |
0.19 |
1.72 |
1.57 |
2.48 |
0.75 |
2.30 |
1.76 |
2.16 |
Leverage Ratio |
|
8.81 |
9.43 |
10.44 |
10.17 |
9.82 |
11.88 |
11.97 |
12.06 |
11.53 |
12.96 |
Compound Leverage Factor |
|
8.81 |
9.43 |
10.44 |
10.17 |
9.82 |
11.88 |
11.97 |
12.06 |
11.53 |
12.96 |
Debt to Total Capital |
|
67.16% |
70.74% |
66.90% |
59.74% |
56.08% |
71.77% |
74.84% |
76.95% |
70.34% |
63.85% |
Short-Term Debt to Total Capital |
|
1.46% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.48% |
0.32% |
0.21% |
0.00% |
Long-Term Debt to Total Capital |
|
65.70% |
70.74% |
66.90% |
59.74% |
56.08% |
71.77% |
69.36% |
76.63% |
70.14% |
63.85% |
Preferred Equity to Total Capital |
|
2.45% |
1.67% |
1.54% |
1.83% |
2.01% |
1.70% |
1.41% |
1.34% |
1.74% |
2.23% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.67% |
0.69% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
30.39% |
27.59% |
31.55% |
38.43% |
41.91% |
26.54% |
22.09% |
21.02% |
27.91% |
33.92% |
Debt to EBITDA |
|
16.23 |
26.27 |
8.39 |
5.82 |
4.96 |
63.29 |
-13.73 |
-10.56 |
-6.38 |
-14.24 |
Net Debt to EBITDA |
|
14.23 |
23.77 |
-0.18 |
0.21 |
2.51 |
29.14 |
-7.11 |
-3.62 |
0.86 |
0.99 |
Long-Term Debt to EBITDA |
|
15.88 |
26.27 |
8.39 |
5.82 |
4.96 |
63.29 |
-12.73 |
-10.51 |
-6.36 |
-14.24 |
Debt to NOPAT |
|
21.97 |
32.82 |
8.71 |
5.98 |
5.02 |
-607.63 |
-15.66 |
-12.31 |
-7.34 |
-14.96 |
Net Debt to NOPAT |
|
19.26 |
29.69 |
-0.18 |
0.22 |
2.54 |
-279.77 |
-8.11 |
-4.22 |
0.99 |
1.04 |
Long-Term Debt to NOPAT |
|
21.49 |
32.82 |
8.71 |
5.98 |
5.02 |
-607.63 |
-14.51 |
-12.25 |
-7.32 |
-14.96 |
Noncontrolling Interest Sharing Ratio |
|
7.34% |
6.34% |
5.69% |
5.63% |
5.67% |
5.85% |
8.10% |
6.41% |
5.15% |
6.09% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
2,009 |
19,789 |
25,409 |
-5,928 |
-4,280 |
-1,450 |
-37,136 |
-10,372 |
-4,109 |
6,873 |
Operating Cash Flow to CapEx |
|
11,600.00% |
3,291.67% |
27,590.91% |
0.00% |
0.00% |
3,245.83% |
-773.68% |
3,618.18% |
0.00% |
20,766.67% |
Free Cash Flow to Firm to Interest Expense |
|
10.98 |
65.53 |
53.05 |
-9.91 |
-6.79 |
-2.05 |
-41.77 |
-10.47 |
-4.01 |
7.66 |
Operating Cash Flow to Interest Expense |
|
1.27 |
1.31 |
6.34 |
-7.70 |
1.67 |
1.10 |
-0.33 |
0.80 |
-1.01 |
0.69 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.26 |
1.27 |
6.31 |
-7.70 |
1.67 |
1.07 |
-0.37 |
0.78 |
-0.99 |
0.69 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.02 |
0.02 |
0.04 |
0.05 |
0.06 |
0.06 |
0.03 |
0.03 |
0.02 |
0.02 |
Fixed Asset Turnover |
|
5.36 |
4.32 |
8.84 |
10.47 |
12.33 |
10.09 |
5.73 |
4.76 |
4.34 |
4.20 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
20,544 |
30,156 |
-1,157 |
27,472 |
25,031 |
29,634 |
35,712 |
37,547 |
28,905 |
22,594 |
Invested Capital Turnover |
|
0.07 |
0.04 |
0.37 |
0.20 |
0.24 |
0.19 |
0.22 |
0.10 |
0.10 |
0.10 |
Increase / (Decrease) in Invested Capital |
|
-1,857 |
-19,617 |
-23,403 |
6,341 |
4,487 |
-522 |
36,869 |
10,075 |
3,874 |
-7,040 |
Enterprise Value (EV) |
|
16,272 |
31,102 |
5,954 |
9,017 |
31,840 |
32,132 |
17,496 |
13,306 |
1,704 |
3,373 |
Market Capitalization |
|
3,671 |
11,299 |
5,907 |
7,908 |
24,228 |
21,837 |
2,561 |
2,643 |
3,947 |
3,873 |
Book Value per Share |
|
$13.39 |
$17.85 |
$15.05 |
$14.62 |
$14.52 |
$10.88 |
$9.88 |
$9.62 |
$22.96 |
$18.46 |
Tangible Book Value per Share |
|
$8.19 |
$12.03 |
$10.42 |
$10.29 |
$10.25 |
$10.02 |
$9.15 |
$8.94 |
$21.48 |
$17.29 |
Total Capital |
|
20,544 |
30,156 |
32,576 |
27,472 |
25,031 |
29,634 |
35,712 |
37,547 |
28,905 |
22,594 |
Total Debt |
|
13,798 |
21,332 |
21,794 |
16,412 |
14,038 |
21,267 |
26,727 |
28,892 |
20,333 |
14,426 |
Total Long-Term Debt |
|
13,498 |
21,332 |
21,794 |
16,412 |
14,038 |
21,267 |
24,769 |
28,771 |
20,273 |
14,426 |
Net Debt |
|
12,098 |
19,300 |
-456 |
606 |
7,109 |
9,792 |
13,837 |
9,902 |
-2,747 |
-1,004 |
Capital Expenditures (CapEx) |
|
2.00 |
12 |
11 |
0.00 |
0.00 |
24 |
38 |
22 |
-27 |
3.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
733 |
60 |
26 |
46 |
21 |
Net Nonoperating Obligations (NNO) |
|
13,798 |
21,332 |
-11,939 |
16,412 |
14,038 |
21,267 |
26,727 |
28,892 |
20,333 |
14,426 |
Total Depreciation and Amortization (D&A) |
|
-2.00 |
-19 |
-11 |
-36 |
-55 |
488 |
95 |
89 |
96 |
85 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.93 |
$0.24 |
$8.64 |
$1.65 |
$0.27 |
($3.40) |
($1.35) |
($1.14) |
($0.79) |
($0.47) |
Adjusted Weighted Average Basic Shares Outstanding |
|
155.38M |
682.90M |
240.71M |
240.83M |
722.49M |
797.92M |
273.57M |
351.43M |
415.11M |
414.72M |
Adjusted Diluted Earnings per Share |
|
$0.90 |
$0.24 |
$8.61 |
$1.65 |
$0.27 |
($3.40) |
($1.35) |
($1.14) |
($0.79) |
($0.47) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
155.38M |
682.90M |
240.71M |
240.83M |
722.49M |
797.92M |
273.57M |
351.43M |
415.11M |
414.72M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.24 |
$0.00 |
$0.00 |
$0.00 |
($3.40) |
$0.00 |
$0.00 |
$0.00 |
($0.47) |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
155.38M |
682.90M |
240.71M |
240.83M |
722.49M |
797.92M |
273.57M |
351.43M |
415.11M |
414.72M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
155 |
228 |
2,073 |
504 |
277 |
-1,928 |
-237 |
-273 |
-222 |
-159 |
Normalized NOPAT Margin |
|
45.18% |
39.53% |
78.14% |
41.97% |
26.61% |
-222.35% |
-37.38% |
-40.69% |
-35.62% |
-25.42% |
Pre Tax Income Margin |
|
59.77% |
31.89% |
75.65% |
40.93% |
25.72% |
-324.91% |
-60.19% |
-63.19% |
-53.77% |
-38.08% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.12 |
0.61 |
4.19 |
0.82 |
0.43 |
-3.98 |
-0.43 |
-0.43 |
-0.33 |
-0.27 |
NOPAT to Interest Expense |
|
0.83 |
0.57 |
4.19 |
0.69 |
0.33 |
-2.79 |
-0.30 |
-0.30 |
-0.23 |
-0.19 |
EBIT Less CapEx to Interest Expense |
|
1.11 |
0.57 |
4.17 |
0.82 |
0.43 |
-4.02 |
-0.47 |
-0.45 |
-0.30 |
-0.27 |
NOPAT Less CapEx to Interest Expense |
|
0.82 |
0.53 |
4.16 |
0.69 |
0.33 |
-2.82 |
-0.34 |
-0.32 |
-0.20 |
-0.19 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
55.57% |
53.85% |
15.47% |
15.71% |
17.05% |
-656.96% |
-18.16% |
-10.39% |
-5.64% |
-7.87% |
Augmented Payout Ratio |
|
56.69% |
54.92% |
16.11% |
15.71% |
17.05% |
-656.96% |
-17.79% |
-10.39% |
-5.64% |
-7.87% |
Key Financial Trends
Flagstar Financial (NYSE:FLG) has experienced significant changes in its financials over the last four years through 2024, showing notable challenges as well as some operational strengths.
Key positive trends and highlights:
- Net Interest Income has remained a strong revenue driver, increasing steadily from $379 million in Q4 2022 to $461 million in Q4 2024, despite some volatility in loans and leases interest income.
- The company generated positive and generally growing cash flow from continuing operating activities, with $623 million in Q4 2024 compared to a loss in Q3 2024, showing some operational resilience.
- Flagstar maintained substantial asset levels, with total assets hovering around $110-$120 billion in recent quarters, reflecting a solid balance sheet foundation.
- The firm consistently generated other service charges and non-interest income streams, contributing $164 million in Q4 2024, indicating diversification of revenue sources beyond net interest income.
- There is active capital management with recurring cash dividends to common shareholders, although amounts are modest, e.g., $0.03 per share in Q4 2024.
Neutral observations:
- Flagstar’s total loans and leases net of allowance decreased somewhat from $82.0 billion in Q1 2023 to approximately $69.9 billion in Q4 2024, indicating possible portfolio contraction or run-off.
- The company’s equity base stayed relatively stable around $8.4 billion to $8.6 billion between Q2 and Q4 2024 but had been higher in earlier periods, suggesting some equity reduction over time.
- There were large quarterly fluctuations in debt issuance and repayments, highlighted by sizable swings in net cash from financing activities, reflecting active balance sheet restructuring or liquidity management.
Negative trends and concerns:
- The most glaring concern is the persistent net losses Flagstar has reported in recent quarters, including a $196 million loss attributable to common shareholders in Q4 2024 and even larger losses in prior quarters (e.g., a $289M loss in Q3 2024 and $327M in Q1 2024).
- Provision for credit losses remains elevated, with $145 million in Q4 2024, showing ongoing challenges in asset quality and potential loan defaults.
- Total non-interest expenses have remained high, consistently exceeding $700 million each quarter in 2024, compressing profitability.
- Diluted earnings per share are negative for 2024 quarters, e.g., -$0.47 in Q4 2024, with the net losses dragging on shareholder returns and indicating operational difficulties.
- The balance sheet shows substantial long-term debt at about $20 billion as of Q3 2024 and ongoing significant interest expenses (over $200 million quarterly), which weigh on net income.
Summary: Over the last several years, Flagstar Financial has faced headwinds evidenced by sustained losses and high provisions for credit losses impacting profitability. While its core net interest income remains solid and operational cash flow has improved recently, the pressures from elevated expenses, credit concerns, and debt servicing costs continue to challenge the company’s financial health. Investors should monitor the company’s ability to reduce credit losses, control costs, and return to sustainable profitability moving forward.
08/08/25 07:32 PMAI Generated. May Contain Errors.