UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q/A

(Amendment No. 1)

(Mark One)
þ	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	For the quarterly period ended June 30, 2005
	OR
o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number: 001-16577

FLAGSTAR BANCORP, INC.

(Exact name of registrant as specified in its charter)

Michigan	38-3150651
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

5151 Corporate Drive, Troy, Michigan	48098
(Address of principal executive offices)	(Zip Code)

(248) 312-2000
(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past thirty days. Yes þ No o.

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes þ No o.

As of August 3, 2005, 62,256,028 shares of the registrant’s Common Stock, $0.01 par value, were outstanding.

TABLE OF CONTENTS

PART I. FINANCIAL INFORMATION
	Item 1. Financial Statements
	Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
	Item 3. Quantitative and Qualitative Disclosures about Market Risk
	Item 4. Controls and Procedures
PART II — OTHER INFORMATION
	Item 1. Legal Proceedings
	Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
	Item 3. Defaults upon Senior Securities
	Item 4. Submission of Matters to a Vote of Security Holders
	Item 5. Other Information
	Item 6. Exhibits
SIGNATURES
Exhibit Index
Section 302 Certification of Chief Executive Officer
Section 302 Certification of Chief Financial Officer
Section 906 Certification of Chief Executive Officer
Section 906 Certification of Chief Financial Officer

EXPLANATORY NOTE
Statement regarding Review of Financial Statements

As previously disclosed, no procedures required by Rule 10-01(d) of Regulation S-X were performed by an independent registered public accountant on our financial statements for the fiscal quarter ended June 30, 2005 included in the Form 10-Q filed on August 9, 2005 (“Original Filing”) because Grant Thornton LLP, our previous independent registered public accounting firm, resigned on June 13, 2005 and our new independent registered public accounting firm, Virchow, Krause and Company, LLP, was not engaged until August 5, 2005. For additional information regarding the resignation of Grant Thornton LLP and our engagement of Virchow, Krause and Company, LLP, please refer to our Current Report on Form 8-K filed on June 15, 2005, our Current Report on Form 8-K/A filed on August 4, 2005, and our Current Report on Form 8-K filed August 8, 2005.

This Amendment on Form 10-Q/A (Amendment No. 1) (“Amended Filing”) sets forth the Original Filing in its entirety and is being filed to confirm that all procedures required by Rule 10-01(d) of Regulation S-X in connection with the filing of interim financial statements included in quarterly reports on Form 10-Q have now been completed by Virchow, Krause and Company, LLP. No information in the Original Filing is amended hereby, except that (i) Note 2 to the Consolidated Financial Statements (Unaudited) on page 8 has been amended to delete a reference to the fact that the Original Filing was not reviewed by an independent registered public accountant and (ii) the chart under the section entitled “FHLB Advances” on page 28 has been amended to change “March 31, 2005” to “December 31, 2004.” The Amended Filing has not been updated to reflect other events occurring after the Original Filing or to modify or update those disclosures affected by subsequent events. For information regarding subsequent events and developments, please refer to our subsequent filings under the Exchange Act with the Commission.

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

The unaudited condensed consolidated financial statements of the Registrant are as follows:

Consolidated Statements of Financial Condition — June 30, 2005 (unaudited) and December 31, 2004.

Unaudited Consolidated Statements of Earnings — For the three and six months ended June 30, 2005 and 2004.

Consolidated Statements of Stockholders’ Equity and Comprehensive Income – For the six months ended June 30, 2005 (unaudited) and for the year ended December 31, 2004.

Unaudited Consolidated Statements of Cash Flows — For the six months ended June 30, 2005 and 2004.

Unaudited Condensed Notes to Consolidated Financial Statements.

This report contains certain forward-looking statements with respect to the financial condition, results of operations, plans, objectives, future performance and business of the Company including statements preceded by, followed by or that include the words or phrases such as “believes,” “expects,” “anticipates,” “plans,” “trend,” “objective,” “continue,” “remain,” “pattern” or similar expressions or future or conditional verbs such as “will,” “would,” “should,” “could,” “might,” “can,” “may” or similar expressions, which are intended to identify “forward looking statement” within the meaning of the Private Securities Litigation Reform Act of 1995.

There are a number of important factors that could cause future results to differ materially from historical performance and these forward-looking statements. Factors that might cause such a difference include, but are not limited to: (1) significant increases in competitive pressures among depository institutions; (2) reduced net interest margins because of the changes in the interest rate environment; (3) prepayment speeds, loan origination and sale volumes, charge-offs and loan loss provisions; (4) general economic conditions, either national or in the states in which the Company does business, are less favorable than expected; (5) political developments, wars or other hostilities may disrupt, or increase volatility in, securities markets, or other economic conditions; (6) legislative or regulatory changes or actions adversely affect the businesses in which the Company is engaged; (7) changes and trends in the securities markets; (8) a delayed or incomplete resolution of regulatory issues; (9) the impact of reputational risk created by the developments discussed above on such matters as business generation and retention, funding and liquidity; and (10) the outcome of any regulatory and legal investigations and proceedings.

The Company does not undertake, and specifically disclaims any obligation, to update any forward-looking statements to reflect occurrences or unanticipated events or circumstances after the date of such statements.

-2-

Flagstar Bancorp, Inc.

Consolidated Statements of Financial Condition
(in thousands)

	At June 30,			At December 31,
	2005			2004
	(unaudited)
ASSETS
Cash and cash equivalents	$	171,326		$	156,457
Mortgage-backed securities held to maturity		17,842			20,710
Investment securities		20,662			18,391
Mortgage loans available for sale		1,961,977			1,506,311
Investment loan portfolio		11,784,482			10,558,463
Less: allowance for losses		(33,372	)		(37,627	)
Investment loan portfolio, net		11,751,110			10,520,836
Total earning assets		13,751,591			12,066,248
Accrued interest receivable		43,731			35,047
Repossessed assets, net		35,809			37,823
Repurchased assets, net		15,786			17,099
Federal Home Loan Bank stock		262,477			234,845
Premises and equipment, net		188,807			180,095
Mortgage servicing rights, net		284,331			187,975
Other assets		162,769			209,899
Total assets	$	14,916,627		$	13,125,488
LIABILITIES AND STOCKHOLDERS’ EQUITY
Liabilities
Deposits	$	7,887,028		$	7,379,655
Federal Home Loan Bank advances		5,161,035			4,090,000
Long term debt		181,748			104,427
Total interest-bearing liabilities		13,229,811			11,574,082
Accrued interest payable		32,814			28,145
Undisbursed payments on loans serviced for others		477,083			496,210
Escrow accounts		285,033			176,424
Liability for checks issued		21,784			18,941
Federal income taxes payable		52,766			26,115
Secondary market reserve		15,600			19,002
Other liabilities		46,458			51,732
Total liabilities		14,161,349			12,390,651
Commitments and contingencies		—			—
Stockholders’ Equity
Common stock — $.01 par value, 150,000,000 shares authorized; 62,243,888 and 61,357,614 shares issued and outstanding at June 30, 2005 and December 31, 2004, respectively		623			614
Additional paid in capital		44,348			40,754
Accumulated other comprehensive income		5,520			5,343
Retained earnings		704,787			688,126
Total stockholders’ equity		755,278			734,837
Total liabilities and stockholders’ equity	$	14,916,627		$	13,125,488

The accompanying notes are an integral part of these financial statements.

-3-

Flagstar Bancorp, Inc.

Unaudited Consolidated Statements of Earnings
(in thousands, except per share data)

	For the three months ended				For the six months ended
	June 30,				June 30,
	2005		2004		2005		2004
Interest Income
Loans and mortgage backed securities	$	165,617	$	139,516	$	328,306	$	269,440
Other		494		698		931		1,615
Total		166,111		140,214		329,237		271,055
Interest Expense
Deposits		61,698		38,813		114,659		72,863
FHLB advances		41,138		34,794		82,190		71,536
Other		4,834		7,286		8,737		16,358
Total		107,670		80,893		205,586		160,757
Net interest income		58,441		59,321		123,651		110,298
Provision for losses		2,903		3,603		9,150		12,905
Net interest income after provision for losses		55,538		55,718		114,501		97,393
Non-Interest Income
Loan fees and charges, net		3,213		6,017		5,835		10,088
Deposit fees and charges		4,400		3,291		7,977		6,159
Loan administration, net		1,669		5,590		7,614		13,822
Net gain on loan sales		31,177		7,513		40,933		39,645
Net gain on sales of mortgage servicing rights		2,262		37,248		6,510		59,033
Other fees and charges		12,148		11,380		21,561		20,373
Total		54,869		71,039		90,430		149,120
Non-Interest Expense
Compensation and benefits		31,620		29,298		62,339		56,407
Occupancy and equipment		18,048		16,514		34,446		33,611
Communication		1,563		1,846		3,116		3,704
Other taxes		2,463		3,096		4,531		6,047
General and administrative		13,380		12,583		26,364		25,947
Total		67,074		63,337		130,796		125,716
Earnings before federal income taxes		43,333		63,420		74,135		120,797
Provision for federal income taxes		15,533		22,230		26,557		42,650
Net Earnings	$	27,800	$	41,190	$	47,578	$	78,147
Net earnings per share — basic	$	0.45	$	0.68	$	0.77	$	1.29
Net earnings per share — diluted	$	0.43	$	0.65	$	0.74	$	1.22

The accompanying notes are an integral part of these financial statements.

-4-

Flagstar Bancorp, Inc.

Consolidated Statements of Stockholders’ Equity and Comprehensive Income
(in thousands, except per share data)

					Accumulated
			Additional		Other						Total
	Common		Paid in		Comprehensive			Retained			Stockholders’
	Stock		Capital		Income			Earnings			Equity
Balance at December 31, 2003	$	607	$	35,394	$	2,173		$	605,494		$	643,668
Net earnings		—		—		—			143,754			143,754
Net realized gain on swap extinguishment		—		—		2,650			—			2,650
Net unrealized gain on swaps used in cash flow hedges		—		—		520			—			520
Total comprehensive income												146,924
Stock options exercised and grants issued, net		7		3,311		—			—			3,318
Tax benefit from stock-based compensation		—		2,049		—			—			2,049
Dividends paid ($1.00 per share)		—		—		—			(61,122	)		(61,122	)
Balance at December 31, 2004 (Unaudited)		614		40,754		5,343			688,126			734,837
Net earnings		—		—		—			47,578			47,578
Reclassification of gain on swap extinguishment		—		—		(668	)		—			(668	)
Net unrealized gain on swaps used in cash flow hedges		—		—		845			—			845
Total comprehensive income												47,755
Stock options exercised and grants issued, net		9		3,594		—			—			3,603
Dividends paid ($0.50 per share)		—		—		—			(30,917	)		(30,917	)
Balance at June 30, 2005	$	623	$	44,348	$	5,520		$	704,787		$	755,278

The accompanying notes are an integral part of these financial statements.

-5-

Flagstar Bancorp, Inc.

Unaudited Consolidated Statements of Cash Flows
(in thousands)

	For the six months ended
	June 30,
	2005			2004
Operating Activities
Net earnings	$	47,578		$	78,147
Adjustments to reconcile net earnings to net cash used in operating activities
Provision for losses		9,150			12,905
Depreciation and amortization		52,036			60,845
FHLB stock dividends		(5,035	)		(4,869	)
Net gain on the sale of assets		(1,062	)		(1,261	)
Net gain on loan sales		(40,933	)		(39,645	)
Net gain on sales of mortgage servicing rights		(6,510	)		(59,033	)
Proceeds from sales of loans available for sale		11,343,851			15,766,701
Originations and repurchase of loans, net of principal repayments		(12,200,076	)		(17,027,099	)
Increase in accrued interest receivable		(8,684	)		(1,489	)
Decrease (increase) in other assets		49,739			(89,384	)
Increase in accrued interest payable		4,669			1,436
Increase in the liability for checks issued		2,843			183
Increase in federal income taxes payable		25,529			6,824
(Decrease) increase in other liabilities		(8,676	)		29,268
Net cash used in operating activities		(735,581	)		(1,266,471	)
Investing Activities
Net change in investment securities		(2,271	)		(1,208	)
Net change in mortgage backed securities		2,868			4,528
Origination of loans held for investment, net of principal repayments		(817,377	)		(19,860	)
Purchases of Federal Home Loan Bank stock		(22,597	)		(26,579	)
Investment in unconsolidated subsidiary		2,321			2,328
Proceeds from the disposition of repossessed assets		22,567			19,641
Acquisitions of premises and equipment, net of proceeds from sales		(24,613	)		(16,772	)
Increase in mortgage servicing rights		(162,286	)		(169,475	)
Proceeds from the sale of mortgage servicing rights		36,262			207,295
Net cash used in investing activities		(965,126	)		(102	)
Financing Activities
Net increase in deposit accounts		507,373			854,325
Issuance of junior subordinated debt		75,000			—
Redemption of preferred securities		—			(74,750	)
Net increase in Federal Home Loan Bank advances		1,071,035			387,199
Net (disbursement) receipt of payments of loans serviced for others		(19,127	)		17,113
Net receipt of escrow payments		108,609			124,959
Proceeds from the exercise of stock options		3,603			2,397
Dividends paid to stockholders		(30,917	)		(30,442	)
Net cash provided by financing activities		1,715,576			1,280,801
Net increase in cash and cash equivalents		14,869			14,228
Beginning cash and cash equivalents		156,457			148,417
Ending cash and cash equivalents	$	171,326		$	162,645

The accompanying notes are an integral part of these financial statements.

-6-

Flagstar Bancorp, Inc.

Unaudited Consolidated Statements of Cash Flows (continued)
(in thousands)

Supplemental disclosure of cash flow information:
Loans receivable transferred to repossessed assets	$	19,446	$	20,253
Total interest payments made on deposits and other borrowings	$	200,917	$	159,321
Federal income taxes paid	$	—	$	36,000
Loans held for sale transferred to loans held for investment	$	441,492	$	1,901,750

The accompanying notes are an integral part of these financial statements.

-7-

Flagstar Bancorp, Inc.

Notes to Consolidated Financial Statements
(Unaudited)

Note 1. Nature of Business

Flagstar Bancorp, Inc. (“Flagstar” or the “Company”) is the holding company for Flagstar Bank, FSB (the “Bank”), a federally chartered stock savings bank founded in 1987. With $14.9 billion in assets at June 30, 2005, Flagstar is the largest savings institution and second largest banking institution headquartered in Michigan.

Flagstar is a consumer-oriented financial services organization. The Company’s principal business is obtaining funds in the form of deposits and borrowings and investing those funds in various types of loans. The acquisition or origination of single-family mortgage loans is the Company’s primary lending activity. The Company also originates consumer loans, commercial real estate loans, and non-real estate commercial loans.

A majority of the single-family mortgage loans originated that conform to underwriting standards of Fannie Mae, Freddie Mac or Ginnie Mae are securitized and sold on a servicing-retained basis. Any out-of-market servicing rights may then be sold in a separate transaction. The Company may also invest in a significant amount of its loan production for its own portfolio to maximize the Company’s leverage ability and to receive the interest spread between earning assets and paying liabilities.

The Bank is a member of the Federal Home Loan Bank System (“FHLB”) and is subject to regulation, examination and supervision by the Office of Thrift Supervision (“OTS”) and the Federal Deposit Insurance Corporation (“FDIC”). The Bank’s deposits are insured by the FDIC through the Savings Association Insurance Fund (“SAIF”).

Note 2. Basis of Presentation

The accompanying unaudited consolidated financial statements include the accounts of the Company, the Bank and their non-trust subsidiaries. All significant intercompany balances and transactions have been eliminated.

The unaudited consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting principles for interim information and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X as promulgated by the Securities and Exchange Commission. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles for complete financial statements. The accompanying interim financial statements are unaudited; however, in the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The results of operations for the three and six month periods ended June 30, 2005 are not necessarily indicative of the results that may be expected for the year ending December 31, 2005. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2004.

Certain amounts within the accompanying consolidated financial statements and the related notes have been reclassified to conform to the 2005 presentation.

Note 3. Recent Accounting Developments

In May 2005, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 154, Accounting Changes and Error Corrections (“FAS 154”). FAS 154 replaces Accounting Principles Board (APB) Opinion No. 20, Accounting Changes and FAS No. 3, Reporting Accounting Changes in Interim Financial Statements. FAS 154 requires that a voluntary change in accounting principle be applied retrospectively with all prior period financial statements presented using the new accounting principle. FAS 154 also requires that a change in method of depreciation or amortizing a long-lived non-financial asset be accounted for prospectively as a change in estimate, and correction of errors in previously issued financial statements should be termed a restatement. FAS 154 is effective for accounting changes and correction of errors made in fiscal years beginning after December 15, 2005. The implementation of FAS 154 is not expected to have a material impact on the Company’s financial statements.

-8-

Note 4. Stock-Based Compensation

The Company has two stock incentive plans, the 1997 Employees and Directors Stock Option Plan and the 2000 Stock Incentive Plan (collectively, the “Plans”), which collectively provide for the granting of non-qualified stock options, incentive stock options, restricted stock awards, performance stock awards, stock bonuses and other awards to our employees (including officers and directors). Awards are granted at the average market price of the Company’s common stock on the grant date, vest over varying periods generally beginning six months from the date of grant, and expire ten years from the date of grant.

As currently permitted by SFAS 123, the Company continues to measure and recognize compensation expense using the intrinsic value method specified in APB Opinion No. 25, “Accounting for Stock Issued to Employees.” As required under the provisions of SFAS 148, “Accounting for Stock-Based Compensation — Transition and Disclosure,” the following table discloses the pro forma net earnings and pro forma basic and diluted earnings per share had the fair value method been applied to all stock awards for the periods presented:

	For the three months						For the six months
	ended June 30,						ended June 30,
	2005			2004			2005			2004
Net earnings, as reported	$	27,800		$	41,190		$	47,578		$	78,147
Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects		(575	)		(719	)		(1,151	)		(1,437	)
Pro forma net earnings	$	27,225		$	40,471		$	46,427		$	76,710
Basic earnings per share
As reported	$	0.45		$	0.68		$	0.77		$	1.29
Pro forma	$	0.44		$	0.66		$	0.75		$	1.26
Diluted earnings per share
As reported	$	0.43		$	0.65		$	0.74		$	1.22
Pro forma	$	0.42		$	0.63		$	0.72		$	1.20

Note 5. Segment Information

The Company’s operations can be categorized into two business segments: home lending and banking. Each business operates under the same banking charter, but is reported on a segmented basis for this report. Each of the business operations is complementary to each other.

The banking operation includes the gathering of deposits and investing those deposits in duration-matched assets primarily originated by the home lending operation. The banking group holds these loans in the investment portfolio in order to earn income based on the difference, or “spread,” between the interest earned on loans and the interest paid for deposits and other borrowed funds. All of the Company’s non-bank consolidated subsidiaries are included in the banking segment, and none are material to the Company’s operations.

The home lending operation involves the origination, packaging and sale of mortgage loans in order to receive transaction income. It also services mortgage loans for others and may sell mortgage servicing rights (“MSRs”) into the secondary market. Funding for the home lending operation is provided by deposits and borrowings obtained by the banking group.

-9-

Following is a presentation of financial information by segment for the periods indicated:

	For the three months ended June 30, 2005
	Banking		Home Lending
	Operation		Operation			Elimination			Combined
Net interest income	$	41,845	$	16,596		$	—		$	58,441
Gain on sale revenue		—		33,439			—			33,439
Other income		11,707		9,723			—			21,430
Total net interest income and non-interest income		53,552		59,758			—			113,310
Earnings before taxes		24,083		19,250			—			43,333
Depreciation and amortization		3,049		25,807			—			28,856
Capital expenditures		14,024		2,212			—			16,236
Identifiable assets		13,852,498		2,534,129			(1,470,000	)		14,916,627
Inter-segment income (expense)		11,025		(11,025	)		—			—

	For the six months ended June 30, 2005
	Banking		Home Lending
	Operation		Operation			Elimination			Combined
Net interest income	$	91,994	$	31,657		$	—		$	123,651
Gain on sale revenue		—		47,443			—			47,443
Other income		21,198		21,789			—			42,987
Total net interest income and non-interest income		113,192		100,889			—			214,081
Earnings before taxes		54,336		19,799			—			74,135
Depreciation and amortization		5,071		46,963			—			52,036
Capital expenditures		19,597		4,971			—			24,568
Identifiable assets		13,852,498		2,534,129			(1,470,000	)		14,916,627
Inter-segment income (expense)		22,275		(22,275	)		—			—

	For the three months ended June 30, 2004
	Banking		Home Lending
	Operation		Operation			Elimination			Combined
Net interest income	$	43,884	$	15,437		$	—		$	59,321
Gain on sale revenue		—		44,762			—			44,762
Other income		17,119		9,158			—			26,277
Total net interest income and non-interest income		61,003		69,357			—			130,360
Earnings before taxes		39,312		26,108			—			63,420
Depreciation and amortization		1,646		30,521			—			32,167
Capital expenditures		797		7,075			—			7,872
Identifiable assets		9,460,830		2,987,835			(500,000	)		11,948,665
Inter-segment income (expense)		3,750		(3,750	)		—			—

	For the six months ended June 30, 2004
	Banking		Home Lending
	Operation		Operation			Elimination			Combined
Net interest income	$	85,455	$	24,843		$	—		$	110,298
Gain on sale revenue		—		98,678			—			98,678
Other income		33,051		17,391			—			50,442
Total net interest income and non-interest income		118,506		140,912			—			259,418
Earnings before taxes		63,925		56,872			—			120,797
Depreciation and amortization		3,292		57,748			—			61,040
Capital expenditures		8,260		8,651			—			16,911
Identifiable assets		9,460,830		2,987,835			(500,000	)		11,948,665
Inter-segment income (expense)		11,250		(11,250	)		—			—

-10-

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Selected Financial Ratios (in thousands, except per share data)

	For the three months ended						For the six months ended
	June 30,						June 30,
	2005			2004			2005			2004
Return on average assets		0.78	%		1.37	%		0.67	%		1.34	%
Return on average equity		14.88	%		24.18	%		12.80	%		23.26	%
Efficiency ratio		59.2	%		48.6	%		61.1	%		48.5	%
Equity/assets ratio (average)		5.27	%		5.66	%		5.25	%		5.74	%
Mortgage loans originated or purchased	$	7,103,622		$	9,054,958		$	14,316,714		$	18,543,272
Mortgage loans sold	$	5,891,492		$	8,085,479		$	11,329,539		$	15,726,216
Interest rate spread		1.71	%		1.91	%		1.71	%		1.90	%
Net interest margin		1.79	%		2.13	%		1.90	%		2.07	%
Average common shares outstanding		62,078			60,889			61,770			60,814
Average diluted shares outstanding		64,265			64,055			64,083			64,145
Charge-offs to average investment loans		0.24	%		0.12	%		0.24	%		0.17	%

	June 30,			March 31,			December			June 30,
	2005			2005			31, 2004			2004
Equity to assets ratio		5.06	%		5.21	%		5.60	%		5.85	%
Core capital ratio1		6.07	%		6.24	%		6.19	%		6.36	%
Total risk based capital ratio1		10.50	%		10.99	%		10.97	%		11.72	%
Book value per share	$	12.13		$	11.99		$	11.98		$	11.43
Number of common shares outstanding		62,244			62,006			61,358			61,141
Mortgage loans serviced for others	$	26,646,531		$	22,518,180		$	21,354,724		$	26,667,308
Value of mortgage servicing rights		1.07	%		0.95	%		0.88	%		0.89	%
Ratio of allowance to non-performing loans		51.2	%		64.6	%		56.1	%		67.8	%
Ratio of allowance to held for investment loans		0.28	%		0.33	%		0.36	%		0.48	%
Non-performing assets to total assets		0.93	%		0.92	%		1.07	%		1.02	%
Number of banking centers		128			123			120			103
Number of home lending centers		114			109			112			137
Number of salaried employees		2,431			2,404			2,396			2,482
Number of commissioned employees		800			838			980			997

¹ Based on adjusted total assets for purposes of tangible capital and core capital, and risk-weighted assets for purposes of the risk-based capital and the total risk-based capital. These ratios are applicable to Flagstar Bank only.

-11-

Results of Operations

Net Earnings

Net earnings during the three and six month periods ended June 30, 2005, constituted a return on average equity of 14.88% and 12.80% and a return on average assets of 0.78% and 0.67%, respectively, reflecting a flatter yield curve environment and also net interest margin compression. Returns in 2004 were 24.18% and 23.26% as of percentage of average equity and 1.37% and 1.34% of average assets, respectively.

Additional factors affecting net earnings in 2005 include:

• Lower net interest income due to an increase in interest rate paid on deposits which has not been matched by the increase in the average interest rate earned on our interest earning assets.

• Lower non-interest income due to a significant reduction in the sales of mortgage servicing rights based upon management’s determination of the absence of appropriate selling opportunities.

• Lower non-interest income due to a decrease in loan originations and the corresponding decrease in loans sold in the secondary market. During the three and six months ended June 30, 2005, loan originations were down 22.0% and 22.7%, respectively, compared to the same periods of 2004. To a large degree, the decrease in loan originations during 2005 is attributable to a decline in mortgage refinancings.

• Higher overhead costs in our banking group attributable in part to eight new banking centers that have been opened during the first six months of 2005.

     Three Months

Net earnings for the three months ended June 30, 2005 were $27.8 million ($0.43 per share-diluted), a $13.4 million decrease from the $41.2 million ($0.65 per share-diluted) reported in 2004. The decrease resulted from a $16.1 million decrease in non-interest income, an increase in non-interest expense of $3.8 million, and a decrease in net interest income of $0.9 million that was offset by a $0.7 million decrease in the provision for losses and a $6.7 million decrease in the provision for federal income taxes.

     Six Months

Net earnings for the six months ended June 30, 2005 were $47.6 million ($0.74 per share-diluted), a $30.5 million decrease from the $78.1 million ($1.22 per share-diluted) reported in 2004. The decrease resulted from a $58.7 million decrease in non-interest income and an increase in non-interest expense of $5.1 million that was offset by a $13.4 million increase in net interest income, a $3.8 million decrease in the provision for losses and a $16.1 million decrease in the provision for federal income taxes.

Segment reporting

Our operations can be categorized into two business segments: banking and home lending. Each business operates under the same banking charter, but is reported on a segmented basis for financial reporting purposes. The banking operation includes the gathering of deposits and investing those deposits in duration matched assets primarily originated by the home lending operation. The banking group holds these loans in the investment portfolio in order to earn interest spread income. The home lending operation involves the origination, packaging and sale of mortgage loans in order to receive transaction income. The home lending group also services mortgage loans for others and sells MSRs into the secondary market. Funding for our home lending group is provided by deposits and borrowings obtained by our banking group.

For certain financial information concerning the results of operations of our banking and home lending operations see Note 5 of the Notes to Consolidated Financial Statements, in Item 1, Financial Statements, herein.

-12-

Banking operation

We provide a full range of banking services to consumers and small businesses in Michigan, Indiana and Georgia. At June 30, 2005, the Bank operated a network of 128 banking centers. We continue to focus on expanding our branch network in order to increase our access to retail deposit funding sources.

In each successive period, the banking operation has expanded its deposit portfolio and banking centers. Each new banking center has been opened on a de novo basis. The result has been that each year assets related to this operation have increased. Further expansion of the deposit branch network is planned. During 2005, we expect to expand our banking center network by up to 18 new banking centers. Also during 2005, we have entered our third state for deposit banking. We expect to open 14 branches over the next two years in the Atlanta, Georgia metropolitan area. During 2004, the Company opened 22 banking centers. During the first six months of 2005, eight banking centers were opened.

As we open new branches, we believe that the growth in deposits will occur over time, with FHLB advances, municipal deposits and those deposit accounts garnered through the secondary market providing sufficient operational funding in the interim.

     Three Months

During the three-month period ended June 30, 2005, total net interest income and non-interest income decreased 12.2%, while pre-tax earnings decreased 35.5% compared to the corresponding period in 2004. Additionally, identifiable assets increased 46.3% in 2005 from the corresponding period in 2004. Despite our growing banking operation and the large number of banking centers that are not mature, the banking operation was responsible for 47.3% of the total net interest income and non-interest income and 55.6% of pre-tax earnings during the three months ended June 30, 2005. During the three months ending June 30, 2004, the banking operation produced 46.8% of total net interest income and non-interest income and 58.8% of pre-tax earnings.

     Six Months

During the six-month period ended June 30, 2005, total net interest income and non-interest income decreased 4.5%, while pre-tax earnings decreased 15.0% compared to the corresponding period in 2004. The banking operation was responsible for 52.9% of total net interest income and non-interest income and 73.3% of pre-tax earnings during the six-month period ending June 30, 2005. In the corresponding period in 2004, the banking operation produced 52.9% of pre-tax earnings.

Home lending operation

Our home lending activities involve the origination of mortgage loans or the purchase of mortgage loans. Our personnel originate loans and conduct business from 114 loan origination centers in 26 states. Our personnel also originate loans from the Bank’s 128 banking centers. We purchase mortgage loans on a wholesale basis through a network of correspondents consisting of other banks, thrifts, mortgage companies, and mortgage brokers nationwide. The mortgage loans, the majority of which are subsequently sold on a servicing retained basis in the secondary mortgage market, conform to the underwriting standards of Freddie Mac or Fannie Mae or Ginnie Mae. The out-of-market servicing rights may be sold in separate transactions.

The home lending operation also involves the servicing of mortgage loans of others. The servicing portfolio, which totals $26.6 billion at June 30, 2005, generally becomes more valuable in a rising rate environment as prepayment risk declines and can provide counter-cyclical earnings protection for our home lending operation to the extent that market condition provides opportunity for sales at a gain. In our capacity as a mortgage loan servicer, we maintain escrow balances for our customers and we earn interest income on these escrow balances. At June 30, 2005, we held $762.1 million of escrow balances.

The home lending operation is a much more volatile source of earnings than the banking operation. This operation, for the most part, is reliant on the prevailing interest rate environment, which is outside of our control. The earnings volatility inherent in the mortgage banking operation is reflected in the significant fluctuations of net interest income and non-interest income and pre-tax earnings of the operation from period to period. The future net interest income and non-interest income, earnings, and profitability of this operation are significantly dependent on production volumes, servicing portfolio balances and the interest rate environment.

-13-

     Three Months

During the three months ended June 30, 2005, total net interest income and non-interest income related to home lending operations decreased 13.8%, while pre-tax earnings decreased 26.3% compared to the corresponding period in 2004. The primary causes for these changes was the $35.0 million decrease in gains on sales of mortgage servicing rights, which were partially offset by the $23.7 million increase in net gains on loan sales. Sales of mortgage servicing rights decreased due to management’s determination of the absence of appropriate selling opportunities.

     Six Months

During the six-month period ended June 30, 2005, total net interest income and non-interest income decreased 28.4%, while pre-tax earnings decreased 65.2% compared to the corresponding period in 2004. The primary cause for these decreases was the $52.5 million decrease in gains on sales of mortgage servicing rights due to management’s determination of the absence of appropriate selling opportunities.

Net Interest Income

     Three months

We recorded $58.4 million in net interest income for the three months ended June 30, 2005. This level of interest income decreased 1.5% from the $59.3 million recorded for the comparable 2004 period. These results include a $25.9 million increase in interest revenue, which was more than offset by a $26.8 million increase in interest expense. During the period, our average earning assets were approximately $2.0 billion higher than the same period of 2004, but average paying liabilities were approximately $2.4 billion higher then in the second quarter of 2004. Furthermore, earning assets as a whole repriced up only 6 basis points while our liabilities repriced up by 26 basis points during the period, primarily due to higher interest rates paid on deposits. These net changes are reflected in the decrease in our net interest spread of 20 basis points to 1.71% for the three months ended June 30, 2005 from 1.91% for the comparable 2004 period. It is also reflected in the decrease in the net interest margin of 34 basis points to 1.79% for the quarter ended June 30, 2005 from 2.13% for the same period in 2004. On a sequential quarter basis, we reported a 19 basis point decrease in the interest rate spread and 21 basis point decrease in the interest margin. As a result, we reported a $6.8 million, or 10.4%, decrease in net interest income during the current period versus the first quarter of 2005.

     Six months

We recorded $123.7 million in net interest income for the six months ended June 30, 2005 which represented an increased of 12.1% from the $110.3 million recorded for the comparable 2004 period. These results include a $58.1 million increase in interest revenue, which was offset by a $44.8 million increase in interest expense. During the period, our average earning assets were approximately $2.4 billion higher than the same period of 2004, but average paying liabilities were also approximately $2.4 billion higher than in the first half of 2004. However, earning assets as a whole repriced down by 4 basis points while our liabilities repriced up by 15 basis points during the period, primarily due to higher interest rates paid on deposits. This net decrease is reflected in the decrease in our net interest spread of 19 basis points to 1.71% for the six months ended June 30, 2005 from 1.90% for the comparable 2004 period. It is also reflected in the decrease in the net interest margin of 17 basis points to 1.90% for the six months ended June 30, 2005 from 2.07% for the same period in 2004.

-14-

     Average Yields Earned and Rates Paid

The following tables present interest income from average earning assets, expressed in dollars and yields, and interest expense on average interest-bearing liabilities, expressed in dollars and rates. Interest income from earning assets includes the $8.4 million and $3.4 million of amortization of net premiums and the amortization of net deferred loan origination costs for the three months ended June 30, 2005 and 2004, respectively. For the six months ended June 30, 2005 and 2004, interest income from earning assets included $13.8 million and $6.7 million of amortization of net premiums and amortization of net deferred loan origination costs, respectively. Non-accruing loans were included in the average loan amounts outstanding.

	Three months ended June 30,
	2005							2004
	(in thousands)
	Average				Yield/			Average				Yield/
	Balance		Interest		Rate			Balance		Interest		Rate
Interest-earning assets:
Loans receivable, net	$	12,982,651	$	165,617		5.10	%	$	11,013,067	$	139,516		5.07	%
Other		79,220		494		2.49	%		135,182		698		2.06	%
Total earning assets		13,061,871	$	166,111		5.09	%		11,148,249	$	140,214		5.03	%
Other assets		1,465,160							887,353
Total assets	$	14,527,031						$	12,035,602
Interest-bearing liabilities:
Deposits	$	7,949,306	$	61,698		3.11	%	$	6,400,013	$	38,813		2.44	%
FHLB advances		4,532,299		41,138		3.64	%		3,632,353		34,794		3.85	%
Other		314,241		4,834		6.17	%		408,607		7,286		7.17	%
Total interest-bearing liabilities		12,795,846	$	107,670		3.38	%		10,440,973	$	80,893		3.12	%
Other liabilities		983,733							913,222
Stockholders’ equity		747,452							681,407
Total liabilities and Stockholders’ equity	$	14,527,031						$	12,035,602
Net interest-earning assets	$	266,025						$	707,276
Net interest income			$	58,441						$	59,321
Interest rate spread1						1.71	%						1.91	%
Net interest margin2						1.79	%						2.13	%
Ratio of average interest- earning assets to interest-bearing liabilities						102	%						107	%

1	Interest rate spread is the difference between the average yield earned on interest-earning assets and the average rate of interest paid on interest-bearing liabilities.
2	Net interest margin is net interest income divided by average interest-earning assets.

-15-

	Six months ended June 30,
	2005							2004
	(in thousands)
	Average				Yield/			Average				Yield/
	Balance		Interest		Rate			Balance		Interest		Rate
Interest-earning assets:
Loans receivable, net	$	13,024,404	$	328,306		5.04	%	$	10,608,919	$	269,440		5.08	%
Other		83,995		931		2.22	%		96,270		1,615		3.36	%
Total earning assets		13,108,399	$	329,237		5.02	%		10,705,189	$	271,055		5.06	%
Other assets		1,062,191							947,299
Total assets	$	14,170,590						$	11,652,488
Interest-bearing liabilities:
Deposits	$	7,765,514	$	114,659		2.99	%	$	6,130,176	$	72,863		2.39	%
FHLB advances		4,512,715		82,190		3.68	%		3,644,309		71,536		3.95	%
Other		298,325		8,737		5.92	%		450,764		16,358		7.30	%
Total interest-bearing liabilities		12,576,554	$	205,586		3.31	%		10,225,249	$	160,757		3.16	%
Other liabilities		850,418							758,153
Stockholders’ equity		743,618							669,086
Total liabilities and Stockholders’ equity	$	14,170,590						$	11,652,488
Net interest-earning assets	$	531,845						$	479,940
Net interest income			$	123,651						$	110,298
Interest rate spread1						1.71	%						1.90	%
Net interest margin2						1.90	%						2.07	%
Ratio of average interest- earning assets to interest-bearing liabilities						104	%						105	%

1	Interest rate spread is the difference between the average yield earned on interest-earning assets and the average rate of interest paid on interest-bearing liabilities.
2	Net interest margin is net interest income divided by average interest-earning assets.

-16-

     Rate/Volume Analysis

The following tables present the dollar amount of changes in interest income and interest expense for the components of earning assets and interest-bearing liabilities, which are presented in the preceding tables. The tables below distinguish between the changes related to average outstanding balances (changes in volume while holding the initial rate constant) and the changes related to average interest rates (changes in average rates while holding the initial balance constant).

	Three months ended June 30,
	2005 versus 2004
	Increase (Decrease) due to:
	Rate			Volume			Total
	(in thousands)
Earning Assets:
Loans receivable, net	$	1,137		$	24,964		$	26,101
Other		84			(288	)		(204	)
Total	$	1,221		$	24,676		$	25,897
Interest Bearing Liabilities:
Total deposits	$	13,434		$	9,451		$	22,885
FHLB advances		(2,318	)		8,662			6,344
Other		(760	)		(1,692	)		(2,452	)
Total	$	10,356		$	16,421		$	26,777
Change in net interest income	$	(9,135	)	$	8,255		$	(880	)

	Six months ended June 30,
	2005 versus 2004
	Increase (Decrease) due to:
	Rate			Volume			Total
	(in thousands)
Earning Assets:
Loans receivable, net	$	(2,487	)	$	61,353		$	58,866
Other		(478	)		(206	)		(684	)
Total	$	(2,965	)	$	61,147		$	58,182
Interest Bearing Liabilities:
Total deposits	$	22,255		$	19,542		$	41,796
FHLB advances		(6,497	)		17,151			10,654
Other		(2,058	)		(5,564	)		(7,621	)
Total	$	13,700		$	31,129		$	44,829
Change in net interest income	$	(16,665	)	$	30,018		$	13,353

Provision for Losses

     Three months

The provision for losses was $2.9 million for the three months ended June 30, 2005 down from $3.6 million during the same period in 2004. The 2005 period included net charge-offs of $6.6 million. The 2004 period included net charge-offs of $2.6 million. Net charge-offs were an annualized 0.24% and 0.12% of average investment loans outstanding during the three months ended June 30, 2005 and 2004, respectively. The provision reflects management’s assessment of existing risks within its expanding loan portfolio, taking into account enhanced underwriting procedures, collection rates for older loans and ongoing remediation efforts.

     Six months

The provision for losses was $9.2 million for the six months ended June 30, 2005 down from $12.9 million during the same period in 2004. The 2005 period included net charge-offs of $13.4 million. The 2004 period included net charge-offs of $7.1 million. Net charge-offs were an annualized 0.24% and 0.17% of average investment loans outstanding during the six months ended June 30, 2005 and 2004, respectively.

-17-

Non-Interest Income

Non-interest income consists primarily of loan fees and charges in connection with loan originations, deposit fees and charges, loan administration fees earned for servicing loans for others, and the net gain or loss realized from the sale of loans and MSRs. During the three months ended June 30, 2005, non-interest income decreased $16.1 million to $54.9 million from $71.0 million in the comparable 2004 period. During the six months ended June 30, 2005, non-interest income decreased $58.7 million to $90.4 million from $149.1 million in the comparable 2004 period. As explained below, the decrease in non-interest income in both periods was largely a result of a significant decrease in the sales of MSRs in 2005 compared with 2004. In addition, fewer loan fees and charges were earned in 2005 due to a substantial reduction in loan originations resulting from fewer refinancings of existing loans. Finally, loan administration income decreased during the 2005 period compared to 2004 due to the fact that we were servicing fewer loans, on average, in the 2005 period, despite an increase from December 31, 2004. Countering these declines in gains from MSR sales, loan fees and loan administration income were an increase in gains from loan sales and higher deposit fees and charges.

  Loan fees and charges

     Three months

Net loan fees collected during the three months ended June 30, 2005 totaled $3.2 million compared to $6.0 million collected during the comparable 2004 period. This decrease is principally the result of a decrease in total loan production of $1.7 billion to $7.5 billion for the quarter ended June 30, 2005, compared to $9.2 billion in the same 2004 period.

     Six months

Net loan fees collected during the six months ended June 30, 2005 totaled $5.8 million compared to $10.1 million collected during the comparable 2004 period. This decrease is the result of a decrease in total loan production of $3.7 billion to $15.1 billion for the six months ended June 30, 2005, compared to $18.8 billion in the same 2004 period.

  Deposit fees and charges

     Three months

During the three months ended June 30, 2005, we collected $4.4 million in deposit fees versus $3.3 million collected in the comparable 2004 period. This increase is attributable to the increase in our deposits as our banking franchise continues to expand.

     Six months

During the six months ended June 30, 2005, we collected $8.0 million in deposit fees versus $6.2 million collected in the comparable 2004 period. This increase is attributable to the increase in our deposits as our banking franchise continues to expand.

  Loan Administration

     Three months

Net loan administration fee income decreased to $1.7 million during the three months ended June 30, 2005, from $5.6 million in the 2004 period. This $3.9 million decrease was the result of an $8.2 million decrease in the servicing fee revenue which was only partially offset by the $4.3 million decrease in amortization of MSRs. Loan servicing fees are calculated as a percentage of outstanding loan balances. As of June 30, 2005, the weighted average servicing fee was 0.348% (34.8 basis points) per annum. The average servicing fee percentage does not fluctuate significantly from period to period. Accordingly, the decrease in the servicing fee revenue resulted from a decline in the average outstanding balances of loans serviced for others from $29.9 billion during the three months ended June 30, 2004 to $24.5 billion during the second quarter of 2005, reflecting sales of MSRs during the remainder of 2004. At June 30, 2005, the unpaid principal balance of loans serviced for others was $26.6 billion versus $21.4 billion serviced at December 31, 2004, and $26.7 billion serviced at June 30, 2004 reflecting sales of MSRs during 2004 but significantly fewer sales through March 31, 2005 and no sales during the three months ended June 30, 2005.

-18-

     Six Months

Net loan administration fee income decreased to $7.6 million during the six months ended June 30, 2005, from $13.8 million in the 2004 period. This $6.2 million decrease was the result of the $15.1 million decrease in the servicing fee revenue which was not offset by the $8.9 million decrease in amortization of the mortgage servicing rights (“MSR”). The decrease in the servicing fee revenue was the result of loans serviced for others averaging $23.6 billion during the six months ended June 30, 2005 versus $29.5 billion during the comparable 2004 period.

  Net Gain on Loan Sales

Our recognition of gain or loss on the sale of loans is accounted for in accordance with SFAS 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities.” SFAS 140 requires that a transfer of financial assets in which we surrender control over the assets be accounted for as a sale to the extent that consideration other than beneficial interests in the transferred assets is received in exchange. The carrying value of the assets sold is allocated between the assets sold and the retained interests based on their relative fair values. In our loan sale transactions, the only interests that are generally retained are the mortgage servicing rights created when the underlying loan is sold.

The variance in the amount of gain on sale recognized is attributable to the volume of mortgage loans sold and the gain on sale spread achieved. The volatility in the gain on sale spread is attributable to market pricing, which changes with demand and the general level of interest rates. Typically, as the volume of acquirable loans increases in a lower or falling interest rate environment, we are able to pay less to acquire loans and are then able to achieve higher gains on the eventual sale of the acquired loans. In contrast, when interest rates rise, the volume of acquirable loans decreases and therefore we may need to pay more in the acquisition phase, thus decreasing our net gain achievable.

Also included in loan sales is the recording of mark to market pricing adjustments recorded in accordance with SFAS 133, “Accounting for Derivative Instruments” (“FASB 133”) and the recording of our secondary market reserve, which is recorded to offset anticipated losses resulting from loans sold but expected to be repurchased from secondary market investors. At June 30, 2005, we had forward contracts to sell mortgage-backed securities of $3.0 billion and interest rate lock commitments to originate loans of $3.7 billion.

As part of our routine sales of loans to the secondary market, we make customary representations and warranties to the purchasers about various characteristics of each loan, such as the manner of origination, the nature and extent of underwriting standards applied and the types of documentation being provided. We are not required to reimburse purchasers for any missed loan payments or for any reduced income as a result of a loan being prepaid. If any loans do not comply with the representations and warranties, we may repurchase the loans or else indemnify the purchaser for any related losses.

-19-

The following table provides a reconciliation of the net gain on sale recorded on loans sold within the periods shown (in thousands):

	For the three months ended June 30,						For the six months ended June 30,
	2005			2004			2005			2004
Net gain on loan sales	$	31,177		$	7,513		$	40,933		$	39,645
Plus: FASB 133 adjustment		(5,866	)		159			(9,001	)		(6,545	)
Plus: Secondary Market Reserve		2,452			5,849			3,454			13,916
Gain on loan sales	$	27,763		$	13,521		$	35,386		$	47,016
Loans sold	$	5,891,492		$	8,085,479		$	11,329,539		$	15,726,216
Sales spread		0.47	%		0.17	%		0.32	%		0.30	%

     Three months

For the three months ended June 30, 2005, net gain on loan sales increased $23.7 million, to $31.2 million, from $7.5 million in the 2004 period. The 2005 period reflects the sale of $5.9 billion in loans versus $8.1 billion sold in the 2004 period. The interest rate environment and the Company’s emphasis on increasing its spread rather loan volume in the 2005 period resulted in a lower mortgage loan origination volume ($7.1 billion in the 2005 period vs. $9.1 billion in the 2004 period) and a larger gain sale spread (47 basis points in the 2005 period versus 17 basis points in the 2004 period) recorded when the loans were sold. The interest rate environment in the 2005 period allowed a lesser amount of refinances (48.8% in the 2005 period vs. 61.9% in the 2004 period). The decline in the secondary market reserve provision during 2005 is a result of the improvement in our underwriting processes in the recent past, and, to an extent, the large number of refinancings which tend to be less prone to repurchase. The decline also reflects our recent enhanced efforts to obtain indemnification from mortgage brokers and mortgage investment companies resulting in recent but short-term increases in recoveries.

     Six months

For the six months ended June 30, 2005, net gain on loan sales increased $1.3 million, to $40.9 million, from $39.6 million in the 2004 period. The 2005 period reflects the sale of $11.3 billion in loans versus $15.7 billion sold in the 2004 period. The interest rate environment and continued intense competition for mortgage loans in the 2005 period resulted in a lower mortgage loan origination volume ($14.3 billion in the 2005 period vs. $18.5 billion in the 2004 period) but a larger sale spread. The interest rate environment in the 2005 period resulted in a lower number of refinances (54.0% in the 2005 period vs. 66.1% in the 2004 period).

  Net Gain on the Sale of Mortgage Servicing Rights

The volatility in the level of net gains on mortgage servicing rights is attributable to the variance in the gain on sale spread and the volume of MSRs sold. The spread is attributable to market pricing which changes with demand and the general level of interest rates. Upon the sale of the underlying mortgage loan, the MSR is created and is capitalized at the fair value of the MSR created. If the MSR is sold in a flow transaction shortly after its creation, little to no gain is recorded on the sale. If the MSR has any seasoning at the time it is sold, the MSR capitalized in a lower interest rate environment generally will have an increased market value whereas the MSR capitalized in a higher interest rate environment will generally sell at a market price below the original fair value recorded. The MSRs are sold in a separate transaction from the sale of the underlying loans.

Management periodically tests the MSR portfolio for impairment and obtains a third-party valuation annually. Impairment in a MSR portfolio is typically created by a sudden and unexpected change in the interest rate environment. Since the interest rate environment is beyond the control of management, there can be no assurances made that we will be able to avoid an impairment charge in the future.

-20-

     Three months

For the three months ended June 30, 2005, the net gain on the sale of mortgage servicing rights decreased from $37.2 million during the 2004 period to $2.3 million in the three months ended June 30, 2005.

We did not sell any MSRs in a bulk package or flow basis during the three months ended June 30, 2005 versus $8.4 billion during the comparable 2004 period. We did reflect a gain during the 2005 quarter attributable to cash received on sales held in a prior period for which certain contingencies were resolved. We did not sell any bulk servicing packages in the 2005 period versus a $4.8 billion package in the 2004 period. During 2005, we did not sell any servicing rights on a flow basis. During 2004, we sold $3.6 billion of newly originated servicing rights on a flow basis. Management has determined to continue evaluating selling opportunities in light of current economic conditions. The decline in MSR sales in 2005 is attributable to lower spreads available in the current interest rate environment.

During the quarter ended June 30, 2005, we sold $0.3 billion of loans on a servicing released basis compared to $0.2 billion of loans sold on a servicing released basis during the same period in 2004.

     Six months

For the six months ended June 30, 2005, the net gain on the sale of mortgage servicing rights decreased from $59.0 million during the 2004 period to $6.5 million. The gain on sale in the 2004 period was higher than the gain recorded in the 2005 period because of the better spread achieved in 2004 and the reduction in the sales volume in 2005.

We sold MSR’s with underlying loans totaling $2.5 billion during the six months ended June 30, 2005 compared with $14.5 billion during the six months ended June 30, 2004. During the six months ended June 30, 2005, we sold $2.5 billion in bulk servicing packages compared to the $8.8 billion in the comparable 2004 period. During 2005, we did not sell any servicing rights on a flow basis and during the same period in 2004, we sold $5.7 billion of newly originated servicing rights on a flow basis.

For the six months ended June 30, 2005, we did sell $0.8 billion of loans on a servicing released basis compared to $0.5 billion of loans sold on a servicing released basis during the same period in 2004.

Other fees and charges

     Three months

During the three months ended June 30, 2005, other fees and charges increased $0.7 million, or 6.1% to $12.1 million from $11.4 million recorded in the same period in 2004. During the three months ended June 30, 2005, we recorded $2.7 million in dividends received on FHLB stock, compared to the $2.3 million received during the three months ended June 30, 2004. At June 30, 2005 and 2004, we owned $262.5 million and $234.8 million of FHLB stock, respectively. We also recorded $1.2 million in subsidiary income for the three months ended June 30, 2005 versus $1.1 million recorded during the same period in 2004.

     Six months

During the six months ended June 30, 2005, other fees and charges increased $1.2 million, or 5.9% to $21.6 million from $20.4 million recorded in the same period in 2004. During the six months ended June 30, 2005, we recorded $5.2 million in dividends received on FHLB stock, compared to the $4.9 million received during the six months ended June 30, 2004. We also recorded $2.4 million in subsidiary income for the six months ended June 30, 2005 versus $2.3 million recorded during the six months ended June 30, 2004.

-21-

Non-Interest Expense

The following table sets forth the components of our non-interest expense, along with the allocation of expenses related to loan originations that are deferred pursuant to SFAS No. 91, “Accounting for Nonrefundable Fees and Costs Associated with Originating or Acquiring Loans and Initial Direct Costs of Leases.” As required by SFAS No. 91, mortgage loan fees and certain direct origination costs (principally compensation and benefits) are capitalized as an adjustment to the basis of the loans originated during the period. Certain other expenses associated with loan production, however, are not required or allowed to be capitalized. These expense amounts are reflected on our statement of earnings.

	For the three months ended June 30,						For the six months ended June 30,
	2005			2004			2005			2004
	(in thousands)
Compensation and benefits	$	38,477		$	40,306		$	76,032		$	78,743
Commissions		22,887			28,389			43,967			52,058
Occupancy and equipment		18,302			16,935			34,953			34,464
Advertising		2,111			2,407			4,236			4,797
Federal insurance premium		284			250			580			513
Communication		1,563			1,845			3,116			3,704
Other taxes		2,463			3,096			4,531			6,047
General and administrative		11,860			11,501			23,299			23,832
Total		97,947			104,730			190,714			204,158
Less: capitalized direct costs of loan closings		(30,873	)		(41,393	)		(59,918	)		(78,442	)
Net Amount	$	67,074		$	63,337		$	130,796		$	125,716
Efficiency ratio1		59.2	%		48.6	%		61.1	%		48.5	%

     Three months

Non-interest expense, excluding the capitalization of direct loan origination costs, decreased $6.8 million to $97.9 million during the three months ended June 30, 2005, from $104.7 million for the comparable 2004 period.

The following are factors affecting non-interest expense during the quarter:

§	The retail banking operation conducted business from 25 more facilities at June 30, 2005 than at June 30, 2004.
§	We conducted business from 23 fewer retail loan origination offices at June 30, 2005 than at June 30, 2004.
§	The home lending operation originated $7.1 billion in residential mortgage loans during the 2005 quarter versus $9.1 billion in the comparable 2004 quarter.
§	We employed 2,431 salaried employees at June 30, 2005 versus 2,482 salaried employees at June 30, 2004.
§	We employed 133 full-time national account executives at June 30, 2005 versus 135 at June 30, 2004.
§	We employed 667 full-time retail loan originators at June 30, 2005 versus 862 at June 30, 2004.

The decreased compensation and benefits expense of $1.8 million is the direct result of the decreased personnel count utilized in the home lending operation offset by the staff that was required to support the additional banking centers.

The largest change occurred in commissions paid to the commissioned sales staff. On a period over period basis there was a $5.5 million decrease in these commissions which was a direct result of the decreased mortgage loan originations during the period. During the 2005 period commissions were 32.2 basis points of loan originations versus 31.4 basis points during the 2004 period.

The majority of the $1.0 million increase in occupancy and equipment costs is directly attributable to an increase in banking centers.

¹ Total operating and administrative expenses divided by the sum of net interest income and non-interest income

-22-

During the three months ended June 30, 2005, we capitalized direct loan origination costs of $30.9 million, a decrease of $10.5 million from $41.4 million for the comparable 2004 period. This decrease is a result of the decrease in mortgage loan production during the 2005 period versus the 2004 production. The 2005 deferral equates to a capitalization of $826 per loan versus $796 per loan in the 2004 period.

     Six months

Non-interest expense, excluding the capitalization of direct loan origination costs, decreased $13.5 million to $190.7 million during the six months ended June 30, 2005, from $204.2 million for the comparable 2004 period.

The decreased compensation and benefits expense of $2.7 million is the direct result of the decreased personnel count utilized in the home lending operation offset by the salary increases given to the remaining employees and the staff that was required to support the additional banking centers.

The largest change occurred in commissions paid to the commissioned sales staff. On a year over year basis there was an $8.1 million decrease as a direct result of the decreased mortgage loan originations during the period. During the 2005 period commissions were 30.7 basis points of loan originations versus 28.1 basis points during the 2004 period. During the six months ended June 30, 2005, we capitalized direct loan origination costs of $59.9 million, a decrease of $18.5 million from $78.4 million for the comparable 2004 period. This decrease is a result of the decrease in mortgage loan production during the 2005 period versus the 2004 production. The 2005 deferral equates to a capitalization of $788 per loan versus $743 per loan in the 2004 period.

Financial Condition

Assets

Our assets totaled $14.9 billion at June 30, 2005, an increase of $1.8 billion, or 13.7%, as compared to $13.1 billion at December 31, 2004. This increase was primarily due to an increase in earning assets at June 30, 2005.

     Cash and cash equivalents

Cash and cash equivalents increased from $156.5 million at December 31, 2004 to $171.3 million at June 30, 2005.

     Mortgage-backed securities held to maturity

Mortgage-backed securities decreased from $20.7 million at December 31, 2004 to $17.8 million at June 30, 2005. The decrease was attributed to payoffs received. There were no additions to the portfolio in the six months ended June 30, 2005.

     Investment securities

Our investment securities increased from $18.4 million at December 31, 2004 to $20.7 million at June 30, 2005. The investment portfolio is limited to a small portfolio of contractually required collateral, regulatory required collateral, and investments made by non-bank subsidiaries.

     Loans available for sale

Mortgage loans available for sale increased $0.5 billion, or 33.3%, to $2.0 billion at June 30, 2005, from $1.5 billion at December 31, 2004. This increase is primarily attributable to the timing of the loan sales.

-23-

     Investment loan portfolio

The investment loan portfolio at June 30, 2005 increased $1.3 billion from December 31, 2004. The increase included a $0.6 billion increase in single family mortgage loans and a $0.3 billion increase in consumer loans.

	June 30, 2005		December 31, 2004		June 30, 2004
	(in thousands)
Loans held for investment:
Single family mortgage	$	9,341,981	$	8,657,293	$	7,369,787
Second mortgage		293,582		196,518		133,769
Construction		67,749		67,640		67,793
Commercial real estate		846,706		751,730		575,458
Warehouse		289,244		249,291		237,343
Commercial		7,716		8,415		8,250
Consumer		937,504		627,576		330,675
Total	$	11,784,482	$	10,558,463	$	8,723,075

     Allowance for losses

The allowance for losses totaled $33.4 million at June 30, 2005 and $37.6 million at December 31, 2004, respectively. The allowance for losses as a percentage of non-performing loans was 51.2% and 56.1% at June 30, 2005 and December 31, 2004, respectively. Our non-performing loans totaled $65.2 million and $56.9 million at June 30, 2005 and December 31, 2004, respectively. The allowance for losses as a percentage of investment loans was 0.28% and 0.36% at June 30, 2005 and December 31, 2004, respectively. The allowance for losses is considered adequate based upon management’s assessment of relevant factors, including the types and amounts of non-performing loans, historical, and current loss experience on such types of loans, and the current economic environment. The following table provides the amount of delinquent loans at the date listed. At June 30, 2005, 72.0% of all delinquent loans are loans in which we had a first lien position on residential real estate.

Days Delinquent	June 30, 2005			December 31, 2004			June 30, 2004
30	$	28,728		$	33,918		$	29,529
60		24,155			13,247			15,639
90		65,168			56,885			59,556
Total	$	118,051		$	104,050		$	104,724
Investment loans	$	11,784,482		$	10,558,463		$	8,723,075
Delinquency %		1.00	%		0.99	%		1.20	%

-24-

The following shows the activity in the allowance for loan losses during the indicated periods (in thousands):

Activity Within the Allowance For Loan Losses

	June 30, 2005			June 30, 2004			December 31, 2004
Beginning balance	$	37,627		$	36,017		$	36,017
Provision for losses		9,150			12,905			16,077
Charge-offs
Mortgage		(9,733	)		(7,530	)		(14,629	)
Consumer		(1,927	)		(507	)		(1,150	)
Commercial		(4,474	)		(72	)		(290	)
Construction		—			—			(2	)
Other		(91	)		(167	)		(717	)
Total		(16,225	)		(8,276	)		(16,788	)
Recoveries
Mortgage		463			339			1,081
Consumer		137			180			242
Commercial		2,193			539			998
Other		27			—			—
Total		2,820			1,058			2,321
Ending balance	$	33,372		$	41,704		$	37,627
Net charge-off ratio		0.24	%		0.24	%		0.17	%

     Accrued interest receivable

Accrued interest receivable increased from $35.0 million at December 31, 2004 to $43.7 million at June 30, 2005 as our total loan portfolio increased. We typically collect loan interest in the following month after it is earned.

     FHLB stock

Our investment in FHLB stock increased from $234.8 million at December 31, 2004 to $262.5 million at June 30, 2005. The investment is required to permit the Bank to borrow from the Federal Home Loan Bank of Indianapolis and to maintain our current line of credit.

     Repossessed assets

Repossessed assets decreased from $37.8 million at December 31, 2004 to $35.8 million at June 30, 2005. This decrease was caused by a reduction in the amount of loans in a foreclosed status that are yet to be sold.

     Repurchased assets

We routinely sell residential mortgage loans to the secondary market. As part of these sales, we make customary representations and warranties to the purchasers about various characteristics of each loan, such as the manner of origination, the nature and extent of underwriting standards applied and the types of documentation being provided. We are not required to reimburse purchasers for any missed loan payments or for any reduced income as a result of a loan being prepaid. If any loans do not comply with representations and warranties, we may repurchase the loans or else indemnify the purchaser for any related losses. In order to account for the repurchase and indemnification exposure that results from our representations and warranties, we maintain a secondary market reserve.

These repurchased assets are typically non-performing and totaled a net $17.1 million at December 31, 2004 and $15.8 million at June 30, 2005. The assets have been adjusted by a specific reserve of $3.5 million at December 31, 2004 and $3.7 million at June 30, 2005. During all of 2004, we repurchased $68.7 million in non-performing loans. During the three months ended June 30, 2004 and 2005, we repurchased $29.3 million and $13.0 million in non-performing loans, respectively. In the six months ended June 30, 2004 and 2005, we repurchased $43.9 million and $27.6 million in non-performing loans, respectively.

-25-

Mortgage servicing rights

MSRs totaled $284.3 million at June 30, 2005, an increase of $96.3 million from the $188.0 million reported at December 31, 2004. During the six months ended June 30, 2005, we capitalized $162.3 million, amortized $36.2 million, and sold $29.8 million in mortgage servicing rights. The capitalized value of the mortgage servicing rights as a percentage of the unpaid principal balance of the underlying loans was 1.07% at June 30, 2005 and 0.88% at December 31, 2004.

At June 30, 2005, the fair value of the MSRs was approximately $327.1 million based on an internal valuation model which utilized an average discounted cash flow equal to 9.2%, an average cost to service of $45 per conventional loan and $55 per government or adjustable rate loan, and a weighted constant prepayment assumption equal to 22.5%.

The principal balance of the loans serviced for others stands at $26.6 billion at June 30, 2005 versus $21.4 billion at December 31, 2004. The portfolio contained 198,102 loans, had a weighted average interest rate of 6.03%, a weighted remaining term of 313 months, and had been seasoned 14 months.

Activity of Mortgage Loans Serviced for Others (in thousands):

	For the three months ended June 30,				For the six months ended June 30,
	2005		2004		2005		2004
Beginning Balance	$	22,518,180	$	29,858,203	$	21,354,724	$	30,395,079
Loans Sold		5,891,492		8,085,479		11,329,539		15,726,216
Subtotal		28,409,672		37,943,682		32,684,263		46,121,295
Loans sold servicing released		291,663		206,448		806,215		496,544
Servicing sold (flow basis)		—		3,587,110		—		5,656,232
Servicing sold (bulk basis)		—		4,806,014		2,475,832		8,804,850
Subtotal		291,663		8,599,572		3,282,047		14,957,626
Loan prepayments and amortization		1,471,477		2,676,802		2,755,684		4,496,361
Ending balance	$	26,646,532	$	26,667,308	$	26,646,532	$	26,667,308

Other assets

Other assets decreased $47.1 million, or 22.4%, to $162.8 million at June 30, 2005, from $209.9 million at December 31, 2004. The majority of this decrease was attributable to the collection of receivables in conjunction with the sale of residential mortgage loan servicing rights during the later portion of 2004 and the first quarter of 2005. Upon the sale of the mortgage servicing rights a receivable is recorded for a portion of the sale proceeds. The balance due is normally received within 180 days after the sale date.

Liabilities

Our total liabilities increased $1.8 billion, or 14.5%, to $14.2 billion at June 30, 2005, from $12.4 billion at December 31, 2004. The majority of this increase was found in our interest bearing liabilities.

     Deposit accounts

Our deposit accounts increased $0.5 billion to $7.9 billion at June 30, 2005, from $7.4 billion at December 31, 2004. Within that increase, a significant movement of deposits occurred from demand and savings accounts to money markets accounts and certificates of deposit. This movement reflected the increase in rates on the money market accounts and certificates of deposit as short-term money rates offered on these instruments increased nationwide during the period.

Demand deposit accounts decreased $44.7 million to $331.8 million at June 30, 2005, from $376.5 million at December 31, 2004.

Savings deposit accounts decreased $495.8 million to $388.3 million at June 30, 2005, from $884.1 million at December 31, 2004.

Money market deposits increased $167.5 million to $1,027.1 million at June 30, 2005, from $859.6 million at December 31, 2004.

Certificates of deposits increased $0.7 billion to $2.8 billion at June 30, 2005, from $2.1 billion at December 31, 2004.

-26-

The municipal deposit channel now totals $1.5 billion. The account totals increased $0.2 billion during the three months ended June 30, 2005. These deposits have been garnered from local government units within our retail market area.

National deposit accounts decreased $0.1 billion to $1.8 billion at June 30, 2005, from $1.9 billion at December 31, 2004. These deposits have a weighted maturity of 21.4 months and are used for interest rate risk management.

Deposit Portfolio
(in thousands)

	June 30, 2005								December 31, 2004
	Balance		Rate			%			Balance		Rate			%
Demand deposits	$	331,842		0.69	%		4.2	%	$	376,506		0.71	%		5.1	%
Savings deposits		388,363		1.78			4.9			884,117		2.13			12.0
Money market deposits		1,027,099		2.77			13.0			859,573		1.98			11.6
Certificates of deposits		2,819,086		3.67			35.8			2,056,608		3.51			27.9
Total retail deposits		4,566,390		3.09			57.9			4,176,804		2.65			56.6
Municipal deposits		1,463,333		3.41			18.6			1,264,225		2.37			17.1
National deposits		1,857,305		3.28			23.5			1,938,626		3.05			26.3
Total deposits	$	7,887,028		3.19	%		100.0	%	$	7,379,655		2.71	%		100.0	%

     FHLB advances

The portfolio of FHLB advances contain fixed rate term advances, floating rate daily adjustable advances, and fixed rate putable advances. The following is a breakdown of the advances outstanding (in thousands):

	June 30, 2005					December 31, 2004
	Amount		Rate			Amount		Rate
Floating rate daily advances	$	1,505,035		3.46	%	$	620,000		1.95	%
Fixed rate putable advances		700,000		4.49	%		1,120,000		5.15	%
Fixed rate term advances		2,956,000		3.52	%		2,350,000		3.53	%
Total	$	5,161,035		3.64	%	$	4,090,000		3.74	%

FHLB advances increased $1.1 billion to $5.2 billion at June 30, 2005, from $4.1 billion at December 31, 2004. We rely upon such advances as a source of funding for the origination or purchase of loans for sale in the secondary market and for providing duration specific medium-term financing. The outstanding balance of FHLB advances fluctuates from time to time depending upon our current inventory of loans available for sale and the availability of lower cost funding from our retail deposit base and our escrow accounts. We have an approved line with the FHLB of $5.5 billion at June 30, 2005. During the six months ended June 30, 2005, $420 million of putable advances with an average rate of 6.25% matured.

     Long term debt

Our long-term debt principally consists of junior subordinated notes related to trust preferred securities. A portion of the notes bear interest at floating three month LIBOR plus 2.00%. The remainder of the notes bears interest at fixed rates ranging from 4.55% to 6.75%. The notes mature in 30 years from issuance, are callable after five years, pay interest quarterly, and the interest expense is deductible for federal income tax purposes. Our long-term debt amounted to $181.7 million at June 30, 2005 and $104.4 million at December 31, 2004. The increase in our long-term debt arises from the issuance of junior subordinated notes related to trust preferred securities in the first quarter of 2005.

     Accrued interest payable

Our accrued interest payable increased $4.7 million to $32.8 million at June 30, 2005, from $28.1 million at December 31, 2004. The increase is due to a 13.8% increase in interest-bearing liabilities for the period.

-27-

     Undisbursed payments on loans serviced for others

Undisbursed payments on loans serviced for others decreased $19.1 million to $477.1 million at June 30, 2005, from $496.2 million at December 31, 2004. These amounts represent payments received from borrowers for interest, principal and related loan charges, which have not yet been remitted to the respective investors. These balances fluctuate with the size of the servicing portfolio and may increase during a time of high payoff or refinance volume.

     Escrow accounts

Customer escrow accounts increased $108.6 million to $285.0 million at June 30, 2005, from $176.4 million at December 31, 2004. These amounts represent payments received from borrowers for taxes and insurance payments, which have not been remitted to the tax authorities or insurance providers. These balances fluctuate with the size of the servicing portfolio and during the year before and after the remittance of scheduled payments. A large amount of escrow payments are made in July and December to local school and municipal agencies.

     Liability for checks issued

Liability for checks issued increased $2.9 million to $21.8 million at June 30, 2005, from $18.9 million at December 31, 2004. These amounts represent checks issued to acquire mortgage loans that have not cleared for payment. These balances fluctuate with the size of the mortgage pipeline.

     Federal income taxes payable

Federal income taxes payable increased $26.7 million to $52.8 million at June 30, 2005, from $26.1 million at December 31, 2004. This increase is attributable to the increase in the deferred tax liability created by timing differences in the recognition of revenue from a financial statement basis versus a federal income tax basis offset by any estimated payments made during the first six months of 2005.

     Secondary Market Reserve

We routinely sell residential mortgage loans to the secondary market. As part of these sales, we make customary representations and warranties to the purchasers about various characteristics of each loan, such as the manner of origination, the nature and extent of underwriting standards applied and the types of documentation being provided. We are not required to reimburse purchasers for any missed loan payments or for any reduced income as a result of a loan being prepaid. If any loans do not comply with representations and warranties, we may repurchase the loans or else indemnify the purchaser for any related losses.

In order to account for the repurchase and indemnification exposure that results from our representations and warranties, we maintain a secondary market reserve. The reserve is a function of expected losses net of actual recoveries and is based on repurchase requests, historical experience and volume of loan sales. The reserve is maintained at a level that is based on management’s analysis of the probable losses related to the repurchase of loans that were sold during the prior sixty-month period. Our experience indicates that deficiencies in representations and warranties that require repurchase of a loan are usually raised within the first sixty months following the sale of the loan. There can be no assurance that the Company will not sustain losses that exceed the reserve, or that subsequent evaluation will not require adjustments to the reserve. Any increase in this reserve would decrease the earnings in the period in which the increase is recorded. Such an increase is charged to net gains on loan sales.

-28-

For the sixty-month period ending June 30, 2005, the amount of loans we sold into the secondary market was $168.1 billion. The table below shows the activity in the Secondary Market Reserve during the three and six-month periods ended June 30, 2005.

	For the three months			For the six months
	ended June 30, 2005			ended June 30, 2005
	(in thousands)
Beginning balance	$	15,162		$	19,002
Provision		2,452			3,454
Charge-offs, net of recoveries		(2,014	)		(6,856	)
Ending balance	$	15,600		$	15,600

     Other liabilities

Other liabilities decreased $5.2 million to $46.5 million at June 30, 2005, from $51.7 million at December 31, 2004. This increase was caused by changes in the timing of the payment of liabilities associated with the employee payroll and our mortgage production.

Liquidity and Capital

     Liquidity

Liquidity refers to the ability or the financial flexibility to manage future cash flows in order to meet the needs of depositors and borrowers and fund operations on a timely and cost-effective basis. We have no other significant business than that of our wholly owned subsidiary, Flagstar Bank, FSB.

Our primary sources of funds are customer deposits, loan repayments and sales, advances from the FHLB, cash generated from operations and customer escrow accounts. Additionally, during the past seven years, we and our affiliates have issued securities in seven separate offerings to the capital markets, generating over $300 million in gross proceeds. While these sources are expected to continue to be available to provide funds in the future, the mix and availability of funds will depend upon future economic and market conditions. We do not foresee any difficulty in meeting our liquidity requirements.

Consumer deposits increased $0.5 billion from $7.4 billion at December 31, 2004, or 6.8%, to $7.9 billion at June 30, 2005.

Mortgage loans sold during the six months ended June 30, 2005 totaled $11.3 billion, a decrease of $4.4 billion from the $15.7 billion sold during the same period in 2004. This decrease in mortgage loan sales was attributable to a $4.2 billion decrease in mortgage loan originations as compared to the same period in 2004. We sold 79.1% and 84.9% of our mortgage loan originations during the six-month periods ended June 30, 2005 and 2004, respectively.

We typically use FHLB advances to fund our daily operational liquidity needs and to assist in funding loan originations. We will continue to use this source of funds until a lower cost source of funds becomes available such as consumer deposits. We had $5.2 billion outstanding at June 30, 2005. Such advances are repaid with the proceeds from the sale of mortgage loans. We currently have an authorized line of credit equal to $5.5 billion at June 30, 2005. This line is collateralized by non-delinquent mortgage loans. To the extent that the amount of retail deposits or customer escrow accounts can be increased, we expect to replace FHLB advances.

At June 30, 2005, we had outstanding rate-lock commitments to lend $3.7 billion in mortgage loans, along with outstanding commitments to make other types of loans totaling $285.9 million. Because such commitments may expire without being drawn upon, they do not necessarily represent future cash commitments. Also, at June 30, 2005, we had outstanding commitments to sell $3.0 billion of mortgage loans. These commitments will be funded within 90 days. Total commercial and consumer unused lines of credit totaled $1.8 billion at June 30, 2005. Such commitments include $1.1 billion of unused warehouse lines of credit to various mortgage companies. We had advanced $289.2 million at June 30, 2005.

     Regulatory Capital Adequacy

At June 30, 2005, the Bank exceeded all applicable bank regulatory minimum capital requirements. The Company is not subject to any such requirements.

-29-

     Critical Accounting Policies

Various elements of our accounting policies, by their nature, are inherently subject to estimation techniques, valuation assumptions and other subjective assessments. In particular we have identified five policies, that, due to the judgments, estimates and assumptions inherent in those policies, are critical to an understanding of our financial statements. These policies relate to (a) the methodology for determining our allowance for loan losses; (b) the valuation of our mortgage servicing rights; (c) the accounting for our derivatives; (d) the valuation of our secondary market reserve, and (e) the recognition of gain or loss on the sale of loans. We believe that the judgments, estimates and assumptions used in the preparation of our consolidated financial statements are appropriate given the factual circumstances at the time. However, given the sensitivity of our consolidated financial statements to these critical accounting policies, the use of other judgments, estimates and assumptions could result in material differences in our results of operations or financial condition. For further information on our critical accounting policies refer to our Annual Report on Form 10-K for the year ended December 31, 2004.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

In our home lending operations, we are exposed to market risk in the form of interest rate risk from the time the interest rate on a mortgage loan application is committed to by us through the time we sell or commit to sell the mortgage loan. On a daily basis, we analyze various economic and market factors and, based upon these analyses, project the amount of mortgage loans we expect to sell for delivery at a future date. The actual amount of loans sold will be a percentage of the number of mortgage loans on which we have issued binding commitments (and thereby locked in the interest rate) but have not yet closed (“pipeline loans”) to actual closings. If interest rates change in an unanticipated fashion, the actual percentage of pipeline loans that close may differ from the projected percentage. The resultant mismatching of commitments to fund mortgage loans and commitments to sell mortgage loans may have an adverse effect on the results of operations in any such period. For instance, a sudden increase in interest rates can cause a higher percentage of pipeline loans to close than projected. To the degree that this is not anticipated, we will not have made commitments to sell these additional pipeline loans and may incur losses upon their sale as the market rate of interest will be higher than the mortgage interest rate committed to by us on such additional pipeline loans. To the extent that the hedging strategies utilized by us are not successful, our profitability may be adversely affected.

Management believes there has been no material change in either interest rate risk or market risk since December 31, 2004.

Item 4. Controls and Procedures

a) Disclosure Controls and Procedures. A review and evaluation was performed by our principal executive and financial officers regarding the effectiveness of our disclosure controls and procedures as of June 30, 2005, pursuant to Rule 13a-15(b) of the Securities Act of 1934. Based on that review and evaluation, the principal executive and financial officers have concluded that our current disclosure controls and procedures, as designed and implemented, are not operating effectively as a result of the material weaknesses reported in Item 9A-Controls and Procedures to our Annual Report of Form 10-K for the year ended December 31, 2004.

b) Changes in Internal Controls. During the quarter ended June 30, 2005, we have implemented changes to our internal control over financial reporting identified in connection with the evaluation required by Rule 13a-15(d) of the Securities Act of 1934 in order to address each of the six areas of material weaknesses identified in Item 9A-Controls and Procedures of our Annual Report on Form 10-K for the year ended December 31, 2004. The changes implemented during the quarter are:

• Weakness related to our accounting for derivative activities. We are implementing an ongoing continuing education program for accounting personnel that includes the areas of derivatives, allowance for loan losses and transfers and servicing of financial assets.

• Weakness related to recording of accrued interest receivable. We have refined our processes relating to the calculation and recording of accrued interest on mortgage loans.

• Weaknesses related to the documentation of the evaluation of the appropriateness of accounting estimates. We have enhanced documentation of significant accounting estimates.

• Weaknesses surrounding the recording of non-routine journal entries. We have enhanced documentation of controls surrounding the recording of non-routine journal entries. We have also engaged an outside accounting consultant to provide additional guidance with respect to non-routine transactions and entries.

• Weaknesses related to validation and evaluation of data. We are implementing controls over the validation and evaluation of data used to support certain transactions and estimates including the valuation of interest rate lock commitments.

-30-

• Weakness related to company-level controls. We have taken the following steps to enhance company-level controls:

• Implementation of an accounting system wide automation process to reduce manual processes;

• Adding experienced personnel to the accounting department;

• Establishment of a financial internal audit department as a separate unit from the operational, regulatory and compliance internal audit functions;

• Hiring additional financial internal auditors;

• Adding additional expertise to the audit committee;

• Engaging an outside consultant to assist with improving our internal control methodologies and testing in conjunction with the Sarbanes Oxley Act of 2002;

• Establishment of a formal disclosure committee process for periodic review of financial statements;

• Complete development of a comprehensive program to review, evaluate and improve security covering user access rights to certain critical applications.

Although we believe that each of the weaknesses will be remediated, there can be no assurance that the remediation will be completed by December 31, 2005.

-31-

PART II — OTHER INFORMATION

Item 1. Legal Proceedings

     None.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

     The company made no unregistered sales of its common stock or repurchases of its common stock during the quarter ended June 30, 2005.

Item 3. Defaults upon Senior Securities

     None.

Item 4. Submission of Matters to a Vote of Security Holders

The 2005 Annual Meeting of Shareholders of the Company was held on May 27, 2005.

(a) Under Proposal I the following directors were re-elected for a term of two years:

	For		Withheld
Mark T. Hammond		49,945,074		3,499,444
Michael W. Carrie		49,888,747		3,555,771
James D. Coleman		51,120,683		2,323,835
Richard S. Elsea		49,449,658		3,994,860
Robert O. Rondeau Jr.		49,858,365		3,586,153

(b) The following Proposals were adopted:

Proposals	For		Withheld		Abstain		Non-Vote
II — Increase in Authorized Shares		36,615,738		4,863,232		146,116		11,819,317
III — Increase in the Number of Board Seats		52,252,059		1,068,697		123,762		0
IV — Increase the Number of Shares Available for Issuance Under the Option Plan		31,454,233		9,978,408		192,377		11,819,317
V — Set the Maximum Number of Incentive Option Shares Available for Issuance		39,084,458		2,317,502		222,450		11,819,317
VI — Increase the Number of Shares Available for Issuance Under the 2000 Stock Incentive Plan		32,320,747		9,072,675		231,729		11,819,317
VII — Ratification of the Incentive Compensation Plan		37,717,828		3,685,284		222,038		11,819,318

Item 5. Other Information

     None.

-32-

Item 6. Exhibits

     (a) Exhibits

Exhibit 3.1	Second Restated Articles of Incorporation (previously filed as Exhibit 16.1 to the Company’s Quarterly Report on Form 10-Q filed on August 9, 2005 and incorporated herein by reference)
Exhibit 3.2	Amended By-Laws (previously filed as Exhibit 16.1 to the Company’s Quarterly Report on Form 10-Q filed on August 9, 2005 and incorporated herein by reference)
Exhibit 11.	Computation of Net Earnings per Share (previously filed as Exhibit 16.1 to the Company’s Quarterly Report on Form 10-Q filed on August 9, 2005 and incorporated herein by reference)
Exhibit 31.1	Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
Exhibit 31.2	Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
Exhibit 32.1	Section 1350 Certification, as furnished by the Chief Executive Officer pursuant to SEC. Release No. 34-47551
Exhibit 32.2	Section 1350 Certification, as furnished by the Chief Financial Officer pursuant to SEC. Release No. 34-47551

-33-

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	FLAGSTAR BANCORP, INC.
Date: September 7, 2005	/S/ Mark T. Hammond
	Mark T. Hammond
	President and
	Chief Executive Officer
	(Duly Authorized Officer)
	/S/ Paul D. Borja
	Paul D. Borja
	Executive Vice President and
	Chief Financial Officer
	(Principal Financial Officer)

-34-

Exhibit Index

Exhibit No.	Description
3.1	Second Restated Articles of Incorporation (previously filed as Exhibit 16.1 to the Company’s Quarterly Report on Form 10-Q filed on August 9, 2005 and incorporated herein by reference)
3.2	Amended By-Laws (previously filed as Exhibit 16.1 to the Company’s Quarterly Report on Form 10-Q filed on August 9, 2005 and incorporated herein by reference)
11.	Computation of Net Earnings per Share (previously filed as Exhibit 16.1 to the Company’s Quarterly Report on Form 10-Q filed on August 9, 2005 and incorporated herein by reference)
31.1	Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
31.2	Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
32.1	Section 1350 Certification, as furnished by the Chief Executive Officer pursuant to SEC. Release No. 34-47551
32.2	Section 1350 Certification, as furnished by the Chief Financial Officer pursuant to SEC. Release No. 34-47551

-35-