Exhibit 99.3

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

The following unaudited pro forma condensed combined financial information combines the historical consolidated financial position and results of operations of New York Community Bancorp, Inc. (“NYCB”) and Flagstar Bancorp, Inc. (“Flagstar”) as an acquisition by NYCB of Flagstar. The merger of 615 Corp., a direct, wholly owned subsidiary of NYCB (“Merger Sub”), with and into Flagstar, with Flagstar as the surviving entity (the “merger”), and the merger as soon as reasonably practicable thereafter of Flagstar with and into NYCB, with NYCB as the surviving entity, were announced on April 26, 2021. The Agreement and Plan of Merger, dated as of April 24, 2021, by and among NYCB, Merger Sub and Flagstar, as amended (the “merger agreement”), provides that each share of the common stock of Flagstar, par value $0.01 per share (“Flagstar common stock”), issued and outstanding immediately prior to the effective time of the merger (the “effective time”), except for certain shares owned by NYCB or Flagstar (subject to certain exceptions described in the merger agreement), was converted into the right to receive 4.0151 shares of the common stock of NYCB, par value $0.01 per share (“NYCB common stock”).

The unaudited pro forma condensed combined financial information has been prepared to give effect to the following:

 

   

the acquisition of Flagstar by NYCB under the provisions of the Financial Accounting Standards Board (FASB) Accounting Standards Codification, ASC 805, “Business Combinations,” where the assets and liabilities of Flagstar will be recorded by NYCB at their respective fair values as of the date the merger was completed;

 

   

the distribution of shares of NYCB common stock to Flagstar’s shareholders in exchange for shares of Flagstar common stock (based upon a 4.0151 exchange ratio); and

 

   

transaction costs in connection with the merger.

The following unaudited pro forma condensed combined financial information and related notes are based on and should be read in conjunction with (i) the historical audited consolidated financial statements of NYCB and the related notes included in NYCB’s Annual Report on Form 10-K for the year ended December 31, 2021; (ii) the historical unaudited consolidated financial statements and related notes included in NYCB’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2022; (iii) the historical audited consolidated financial statements of Flagstar and the related notes included in Flagstar’s Annual Report on Form 10-K for the year ended December 31, 2021; and (iv) the historical unaudited consolidated financial statements and related notes included in Flagstar’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2022.

The unaudited pro forma condensed combined income statements for the nine months ended September 30, 2022 and for the year ended December 31, 2021 combine the historical consolidated income statements of NYCB and Flagstar, each giving effect to the merger as if it had been completed on January 1, 2022 and January 1, 2021, respectively. The accompanying unaudited pro forma condensed combined balance sheet as of September 30, 2022 combines the historical consolidated balance sheets of NYCB and Flagstar, giving effect to the merger as if it had been completed on September 30, 2022.

The unaudited pro forma condensed combined financial information is provided for illustrative information purposes only. The unaudited pro forma condensed combined financial information is not necessarily, and should not be assumed to be, an indication of the actual results that would have been achieved had the merger been completed as of the dates indicated or that may be achieved in the future. The pro forma financial information has been prepared by NYCB in accordance with Regulation S-X Article 11, Pro Forma Financial Information.

The unaudited pro forma condensed combined financial information also does not consider any potential effects of changes in market conditions on revenues, expense efficiencies, asset dispositions and share repurchases, among other factors. In addition, as explained in more detail in the accompanying notes, the preliminary allocation of the pro forma purchase price reflected in the unaudited pro forma condensed combined financial information is subject to adjustment and may vary significantly from the final purchase price allocation.

 

1


As of the date of this Current Report on Form 8-K/A, a detailed review of Flagstar’s accounting policies is still ongoing. Differences could be identified between the accounting policies of the two companies that, when conformed, could have a material impact on NYCB’s financial information.

The pro forma adjustments have been made solely for the purpose of providing the unaudited pro forma condensed combined financial information.

A final determination of the fair value of Flagstar’s assets and liabilities will be based on Flagstar’s actual assets and liabilities as of December 1, 2022, the closing date of the merger. Any changes in the fair values of the net assets or total purchase consideration as compared with the information shown in the unaudited pro forma condensed combined financial information may change the amount of the total purchase consideration allocated to the bargain purchase gain, and may instead include an allocation to goodwill. The final fair value determination may impact NYCB’s statement of income and statement of condition. The final purchase consideration allocation may be materially different than the preliminary purchase consideration allocation presented in the unaudited pro forma condensed combined financial information.

 

2


UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

As of September 30, 2022

 

(in millions, except share data)    Historical
NYCB
    Historical
Flagstar
    Transaction
Accounting
Adjustments
   

Notes

   Proforma
Consolidated
 

Assets

           

Cash & due from banks

     142       313            455  

Interest bearing deposits

     1,558       105            1,663  

Available-for-sale securities

     6,689       2,627       (13   A      9,303  

Held-to-maturity securities

     —           159            159  

Equity investments

     14       —              14  

Loans held for sale

     —         1,830            1,830  

Loans with government guarantees

     —         1,370       (58   B      1,312  

Loan and leases

     48,984       15,793       (421   B      64,356  

Allowance for credit losses

     (218     (126     (42   C      (386
  

 

 

   

 

 

   

 

 

      

 

 

 

Net loans and leases

     48,766       17,037       (521        65,282  

Mortgage servicing rights

     —         1,026       (15   D      1,011  

FHLB Stock

     630       329            959  

Premises and equipment

     250       354       8     E      612  

Bank owned life insurance

     1,200       372            1,572  

Goodwill & intangible assets

     2,426       140       152     F      2,718  

Other assets

     1,281       1,151       15     G      2,447  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total assets

     62,956       25,443       (374        88,025  
  

 

 

   

 

 

   

 

 

      

 

 

 

Liabilities

           

Deposits

     41,705       16,591       41     H      58,337  

Wholesale borrowings

     13,140       4,450       —            17,590  

Other debt

     658       390       40     I      1,088  

Other liabilities

     707       1,396       103     J      2,206  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total liabilities

     56,210       22,827       184          79,221  

Shareholders’ equity

           

Preferred stock

     503       —              503  

Common Stock

     5       1       1     K      7  

Additional paid in capital

     6,121       1,361       648     L      8,130  

Retained earnings

     957       1,503       (1,456   M      1,004  

Treasury stock

     (238            (238

Accumulated other comprehensive income

     (602     (249     249     N      (602
  

 

 

   

 

 

   

 

 

      

 

 

 

Total stockholders’ equity

     6,746       2,616       (558        8,804  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total liabilities and stockholders’ equity

     62,956       25,443       (374        88,025  
  

 

 

   

 

 

   

 

 

      

 

 

 

See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Information.

 

3


UNAUDITED PRO FORMA CONDENSED COMBINED INCOME STATEMENT

For the Nine Months Ended September 30, 2022

 

(in millions, except share data)    Historical
NYCB
    Historical
Flagstar
    Transaction
Accounting
Adjustments
   

Notes

   Pro Forma
Consolidated
 
Interest income            

Mortgage & other loans

     1,259       587       82     O      1,928  

Securities and money market investments

     152       53       34     P      239  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total interest income

     1,411       640       116          2,167  
  

 

 

   

 

 

   

 

 

      

 

 

 

Interest expense

           

Deposits

     183       24       23     Q      230  

Borrowed funds

     211       39       2     R      252  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total interest expense

     394       63       25          482  
  

 

 

   

 

 

   

 

 

      

 

 

 

Net interest income

     1,017       577       91          1,685  

Provision for credit losses (benefit)

     9       (8          1  
  

 

 

   

 

 

   

 

 

      

 

 

 

Net interest income after Provision for credit losses

     1,008       585       91          1,684  
  

 

 

   

 

 

   

 

 

      

 

 

 

Non-interest income

           

Mortgage banking income

     —         104            104  

Fee income

     17       102            119  

Bank-owned life insurance

     24              24  

Net (loss) gain on securities

     (2            (2

Other

     10       199            209  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total non-interest income

     49       405       —            454  
  

 

 

   

 

 

   

 

 

      

 

 

 

Non-interest expense

           

Compensation, commissions and benefits

     238       425            663  

Occupancy and equipment

     67       136            203  

General and administrative

     95       176            271  

Merger-related-expenses

     15       9            24  

Amortization of core deposit intangibles

     —         7       40     U      47  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total non-interest expense

     415       753       40          1,208  
  

 

 

   

 

 

   

 

 

      

 

 

 

Income before income taxes

     642       237       51     V      930  

Income tax expense

     164       51       14     W      229  
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income

     478       186       37          701  
  

 

 

   

 

 

   

 

 

      

 

 

 

Preferred stock dividends

     25       —         —            25  

Net income available to common shareholders

     453       186       37          676  

Basic earnings per common share

   $ 0.96     $ 3.49          $ 0.99  

Diluted earnings per share

   $ 0.96     $ 3.47          $ 0.99  

Dividends declared per common share

   $ 0.17     $ 0.18          $ 0.17  

Weighted average common shares:

           

Basic

     465,354,754       53,273,743            680,342,974  

Diluted

     466,280,938       53,574,690            681,269,158  

See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Information.

 

4


UNAUDITED PRO FORMA CONDENSED COMBINED INCOME STATEMENT

For the Year Ended December 31, 2021

 

(in millions, except share data)    Historical
NYCB
     Historical
Flagstar
    Transaction
Accounting
Adjustments
   

Notes

   Pro Forma
Consolidated
 
Interest income             

Mortgage & other loans

     1,525        764       109     O      2,398  

Securities and money market investments

     164        46       45     P      255  
  

 

 

    

 

 

   

 

 

      

 

 

 

Total interest income

     1,689        810       154          2,653  
  

 

 

    

 

 

   

 

 

      

 

 

 

Interest expense

            

Deposits

     114        32       30     Q      176  

Borrowed funds

     286        31       3     R      320  
  

 

 

    

 

 

   

 

 

      

 

 

 

Total interest expense

     400        63       33          496  
  

 

 

    

 

 

   

 

 

      

 

 

 

Net interest income

     1,289        747       121          2,157  

Provision for credit losses (benefit)

     3        (112     117     S      8  
  

 

 

    

 

 

   

 

 

      

 

 

 

Net interest income after provision for credit losses

     1,286        859       4          2,149  
  

 

 

    

 

 

   

 

 

      

 

 

 

Non-interest Income

            

Mortgage banking income

     0        655            655  

Fee income

     23        176            199  

Bank-owned life insurance

     29        0            29  

Net (loss) gain on securities

     0        0            0  

Other

     9        213            222  

Bargain purchase gain

     0        0       165     T      165  
  

 

 

    

 

 

   

 

 

      

 

 

 

Total non-interest income

     61        1,044       165          1,270  
  

 

 

    

 

 

   

 

 

      

 

 

 

Non-interest expense

            

Compensation, commissions and benefits

     303        728            1,031  

Occupancy and equipment

     88        188            276  

General and administrative

     127        267            394  

Merger-related-expenses

     23        19       105     U      147  

Amortization of core deposit intangibles

     0        11       53     V      64  
  

 

 

    

 

 

   

 

 

      

 

 

 

Total non-interest expense

     541        1,213       158          1,912  
  

 

 

    

 

 

   

 

 

      

 

 

 

Income before income taxes

     806        690       11          1,507  

Income tax expense

     210        157       (42   W      325  
  

 

 

    

 

 

   

 

 

      

 

 

 

Net income

     596        533       53          1,182  
  

 

 

    

 

 

   

 

 

      

 

 

 

Preferred stock dividends

     33        0       0          33  

Net income available to common shareholders

     563        533       53          1,149  

Basic earnings per common share

   $ 1.20      $ 10.10          $ 1.69  

Diluted earnings per share

   $ 1.20      $ 9.96          $ 1.69  

Dividends declared per common share

   $ 0.68      $ 0.24          $ 0.68  

Weighted average common shares:

            

Basic

     463,865,661        52,792,931            678,853,881  

Diluted

     464,632,719        53,519,086            679,620,939  

See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Information.

 

5


NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

Note 1. Basis of Presentation

The accompanying unaudited pro forma condensed combined financial information and related notes were prepared in accordance with Article 11 of Regulation S-X. The unaudited pro forma condensed combined income statement for the nine months ended September 30, 2022 and for the year ended December 31, 2021 combine the historical consolidated income statement of NYCB and Flagstar, each giving effect to the merger as if it had been completed on January 1, 2022 and January 1, 2021, respectively. The accompanying unaudited pro forma condensed combined balance sheet as of September 30, 2022 combines the historical consolidated balance sheets of NYCB and Flagstar, giving effect to the merger as if it had been completed on September 30, 2022.

The unaudited pro forma condensed combined financial information and explanatory notes have been prepared to illustrate the effects of the merger involving NYCB and Flagstar under the acquisition method of accounting with NYCB treated as the acquirer. The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and does not necessarily indicate the financial results of the combined company had the companies actually been combined at the beginning of each period presented, nor does it necessarily indicate the results of operations in future periods or the future financial position of NYCB. Under the acquisition method of accounting, the assets and liabilities of Flagstar, as of the effective time, will be recorded by NYCB at their respective fair values, and the excess of the merger consideration over the fair value of Flagstar’s net assets will be allocated to goodwill.

The merger provides for Flagstar shareholders to receive 4.0151 shares of NYCB common stock for each share of Flagstar common stock they held immediately prior to the merger. Based on the closing trading price of $9.35 for shares of NYCB common stock on November 30, 2022, the value of the merger consideration per share of Flagstar common stock was approximately $37.54.

The pro forma allocation of the purchase price reflected in the unaudited pro forma condensed combined financial information is subject to adjustment and may vary from the actual purchase price allocation that will be recorded after the merger is completed. Adjustments may include, but are not be limited to, changes in (i) Flagstar’s balance sheet through the effective time; (ii) the aggregate value of merger consideration paid if the number of shares of Flagstar common stock outstanding at the time of the merger varies from the number of shares outstanding as of September 30, 2022; (iii) total merger-related expenses if consummation and/or implementation costs vary from currently estimated amounts; and (iv) the underlying values of assets and liabilities if market conditions differ from current assumptions.

 

6


The accounting policies of both NYCB and Flagstar are in the process of being reviewed in detail. Upon completion of such review, additional conforming adjustments or financial statement reclassification may be necessary.

Note 2. Preliminary Purchase Price Allocation

The following table summarizes the determination of the purchase price consideration:

 

(Dollars in millions, except per share data, shares in thousands)    Amount  

Flagstar common shares as of 11/30/22

     53,347  

Flagstar equity award plans as 11/30/22

     198  
  

 

 

 

Total shares of Flagstar

     53,545  

Exchange ratio

     4.0151  
  

 

 

 

NYCB shares issued

     214,988  

Price per share of NYCB common stock

   $ 9.35  
  

 

 

 

Total pro forma purchase price consideration

     2,010  
  

 

 

 

Preliminary goodwill/(bargain purchase gain)

     (165
  

 

 

 
Purchase price consideration       
(dollars in millions)       

Purchase price consideration

     2,010  

Fair value of assets acquired:

  

Cash & due from Banks

     313  

Interest bearing deposits

     105  

Available-for-sale securities

     2,614  

Held-to-maturity securities

     159  

Loans held for sale

     1,830  

Loans with government guarantees

     1,312  

Loan and leases held for investment

     15,321  

Mortgage servicing rights

     1,011  

FHLB stock

     329  

Premises and equipment

     362  

Bank owned life insurance

     372  

Intangible assets

     292  

Other assets

     1,166  
  

 

 

 

Total assets acquired

     25,186  

Fair value of liabilities assumed:

  

Deposits

     16,632  

Wholesale Borrowings

     4,450  

Other Debt

     430  

Other Liabilities

     1,499  
  

 

 

 

Total liabilities assumed

     23,011  

Fair value of net assets acquired

     2,175  

Preliminary goodwill/(bargain purchase gain)

     (165

 

7


Note 3—Pro Forma Merger Adjustments

The following pro forma adjustments have been reflected in the unaudited pro forma condensed combined financial information. All taxable adjustments were calculated using a 27% tax rate to arrive at deferred tax asset or liability adjustments. All adjustments are based on current assumptions and valuations, which are subject to change.

Balance Sheet

(Dollars in millions)

 

A. Adjustments to investment securities to reflect estimated acquired fair value

  

Estimated fair value of the acquired investment securities classified as available-for-sale

   $ (13

B. Adjustments to loans, net of unearned income

  

Loans with government guarantees:

  

Estimate of fair value related to current interest rates and liquidity

   $ (58
Loans and Leases:   

Estimate of fair value related to current interest rates and liquidity

     (472

Gross up of PCD loans for credit mark-See C below for allowance for credit loss

     51  
  

 

 

 
   $ (421
  

 

 

 

C. Adjustments to allowance for credit losses

  

To reflect elimination of Flagstar allowance for credit losses on loans

   $ 126  

Establishment of the Allowance for Credit Losses (ACL) for PCD loans estimated lifetime losses

     (51

Establishment of the ACL for non-PCD loans estimated lifetime losses

     (117
  

 

 

 
     (42
  

 

 

 

D. Adjustments to mortgage servicing

  

To reflect fair value of mortgage servicing rights

     (15

E. Adjustments to premises and equipment

  

To reflect the fair value of acquired premises and equipment

     8  

F. Adjustments to goodwill and other intangible assets

  

To reflect elimination of Flagstar’s goodwill and other intangibles

   $ (140

To record the estimated fair value of acquired identifiable intangible assets related to Flagstar’s non-time deposits, based on third-party estimates. The acquired core deposit intangible is assumed to be amortized over 10 years using the sum-of-the-years-digits method

     292  
  

 

 

 
   $ 152  
  

 

 

 

G. Adjustments to other assets

  

Total deferred taxes at NYCB’s at assumed rate of 27%

   $ 15  

 

8


H. Adjustment to deposits

  

To reflect estimated fair value at merger date based on current market rates for similar products.

   $ 41  

I. Adjustment to borrowed funds

  

To reflect estimated fair value of wholesale borrowings at merger date based on current market rates for similar products.

     —    

To reflect estimated fair value of subordinated and preferred trust notes at the merger date based on current market rates for similar products.

     40  

J. Adjustments to other liabilities

  

Merger related expenses necessary to close the transaction are estimated at $105 million, which includes a $25 million contribution to the Flagstar Foundation

   $ 105  

To reflect fair value of other liabilities

     (2
  

 

 

 
   $ 103  
  

 

 

 

K. Adjustments to common stock

  

To reflect elimination of Flagstar common stock

   $ (1

To reflect issuance of NYCB common stock to in connection with the acquisition

     2  
  

 

 

 
   $ 1  
  

 

 

 

L. Adjustments to paid-in capital in excess of par

  

To reflect elimination of Flagstar’s paid-in capital in excess of par

   $ (1,361

To reflect issuance of NYCB common stock in excess of par value

     2,009  
  

 

 

 
   $ 648  
  

 

 

 

M. Adjustment to retained earnings

  

To reflect elimination of Flagstar’s retained earnings

   $ (1,503

Adjustment to reflect preliminary estimate of bargain gain from business combination

     165  

Net impact to retained earnings of Flagstar’s one-time transaction costs, purchase accounting adjustments and the establishment of the allowance for credit losses

     (118
  

 

 

 
   $ (1,456
  

 

 

 

N. Adjustment to accumulated other comprehensive loss, net of tax

  

To reflect elimination of Flagstar’s accumulated other comprehensive income

   $ 249  

 

9


Note 4. Pro Forma Merger Adjustments to the Unaudited Pro Forma Condensed Combined Income Statements

Income Statement

(Dollars in millions)

 

     Nine Months
Ended
September 30,
2022
     Year Ended
December 31,
2021
 

O. Adjustment to loan interest income

     

To reflect accretion of loan discount from estimated value adjustments over the estimated remaining terms to maturity of the loans

   $ 82      $ 109  

P. Adjustment to securities interest income

     

To reflect accretion of investment securities discount from estimated fair value adjustment

   $ 34      $ 45  

Q. Adjustment to deposit interest expense

     

To reflect amortization of deposit premium resulting from deposit estimated fair value adjustment over the remaining terms to maturity of the deposits

   $ 23      $ 30  

R. Adjustment to borrowed funds interest expense

     

To reflect amortization of borrowed funds premium resulting from borrowed funds fair value adjustment

   $ 2      $ 3  

S. Adjustment for the provision for credit losses

     

To reflect the increase in the provision for credit losses for non-PCD loans estimated lifetime losses

      $ 117  

T. Bargain Purchase Gain

     

To reflect the bargain purchase gain which is non-taxable.

      $ 165  

 

10


U. Merger costs

     

Merger related expenses necessary to close the transaction are estimated at $105 million, which includes a $25 million contribution to the Flagstar Foundation.

      $ 105  

V. Adjustment to amortization of core deposit intangibles

     

To reflect amortization of acquired identifiable intangible assets based on amortization period of 10 years and using the sum-of-the-years-digits method of amortization

   $ 40      $ 53  

W. Adjustment to income tax expense

     

To reflect the income tax effect of pro forma adjustments for the periods

   $ 14      $ (42

 

11