TCF Reports Quarterly Net Income of $52.6 Million, or 29 Cents Per Share

TCF Financial Corporation (NYSE:TCB):

Summary of Financial ResultsTable 1
Percent Change
(Dollars in thousands, except per-share data) 3Q2Q3Q3Q15 vs3Q15 vsYTDYTDPercent
2015201520142Q153Q1420152014Change
Net income attributable to TCF $ 52,575 $ 52,255 $ 52,317 0.6 % 0.5 % $ 144,631 $ 150,199 (3.7 )%
Net interest income 205,270 206,029 204,180 (0.4 ) 0.5 614,719 611,555 0.5
Diluted earnings per common share 0.29 0.29 0.29 0.78 0.83 (6.0 )

Financial Ratios(1)

Pre-tax pre-provision return on average assets(2)

1.92 % 1.94 % 2.13 % 1.81 % 2.02 %
Return on average assets 1.10 1.10 1.15 1.02 1.11
Return on average common equity 9.76 9.93 10.50 9.07 10.30

Return on average tangible common equity(3)

11.12 11.34 12.11 10.37 11.93
Net interest margin 4.40 4.44 4.60 4.45 4.64

Net charge-offs as a percentage of average loans and leases

0.23 0.41 0.66 0.31 0.52
(1) Annualized.
(2) Pre-tax pre-provision profit is calculated as total revenues less non-interest expense.
(3) See "Reconciliation of GAAP to Non-GAAP Financial Measures" table.

TCF Financial Corporation ("TCF" or the "Company") (NYSE: TCB) today reported net income of $52.6 million for the third quarter of 2015, compared with net income of $52.3 million for both the third quarter of 2014 and second quarter of 2015. Diluted earnings per common share was 29 cents for the third quarter of 2015, compared with 29 cents for both the third quarter of 2014 and second quarter of 2015.

TCF reported net income of $144.6 million for the first nine months of 2015, compared with net income of $150.2 million for the same period in 2014. Diluted earnings per common share was 78 cents for the first nine months of 2015, compared with 83 cents for the same period in 2014.

Chairman's Statement

"During the third quarter, TCF continued to demonstrate its ability to originate high quality loans and leases and generate strong and diversified revenue, despite a persistently low interest rate environment," said William A. Cooper, chairman and chief executive officer. "In addition, TCF strengthened its commitment to drive shareholder value by recently announcing its first common stock dividend increase since 2008.

"As I turn the role of chief executive officer over to Craig Dahl in January 2016, I am confident in the strategies we have developed and the team we have in place. Our success will be driven by a focus on diversification, emphasizing profitable growth, improving operating leverage and maintaining our core funding sources, all within a strong enterprise risk management and credit culture."

Revenue
Total RevenueTable 2
Percent Change
(Dollars in thousands) 3Q2Q3Q3Q15 vs3Q15 vsYTDYTDPercent
2015201520142Q153Q1420152014Change
Net interest income $ 205,270 $ 206,029 $ 204,180 (0.4 )% 0.5 % $ 614,719 $ 611,555 0.5 %
Non-interest income:
Fees and service charges 36,991 36,295 40,255 1.9 (8.1 ) 107,258 114,909 (6.7 )
Card revenue 13,803 13,902 12,994 (0.7 ) 6.2 40,606 38,493 5.5
ATM revenue 5,739 5,540 5,863 3.6 (2.1 ) 16,401 16,976 (3.4 )
Subtotal 56,533 55,737 59,112 1.4 (4.4 ) 164,265 170,378 (3.6 )

Gains on sales of auto loans, net

10,423 10,756 14,863 (3.1 ) (29.9 ) 27,444 30,603 (10.3 )

Gains on sales of consumer real estate loans, net

7,143 11,954 8,762 (40.2 ) (18.5 ) 27,860 28,619 (2.7 )
Servicing fee income 8,049 7,216 5,880 11.5 36.9 22,607 15,079 49.9
Subtotal 25,615 29,926 29,505 (14.4 ) (13.2 ) 77,911 74,301 4.9
Leasing and equipment finance 27,165 26,385 24,383 3.0 11.4 75,774 69,432 9.1
Other 3,070 1,460 3,170 110.3 (3.2 ) 8,657 8,341 3.8
Fees and other revenue 112,383 113,508 116,170 (1.0 ) (3.3 ) 326,607 322,452 1.3
Gains (losses) on securities, net (131 ) (59 ) (94 ) (122.0 ) (39.4 ) (268 ) 1,047 N.M.
Total non-interest income 112,252 113,449 116,076 (1.1 ) (3.3 ) 326,339 323,499 0.9
Total revenue $ 317,522 $ 319,478 $ 320,256 (0.6 ) (0.9 ) $ 941,058 $ 935,054 0.6
Net interest margin(1) 4.40 % 4.44 % 4.60 % 4.45 % 4.64 %

Total non-interest income as a percentage of total revenue

35.4 35.5 36.2 34.7 34.6
N.M. Not Meaningful.
(1) Annualized.

Net Interest Income

  • Net interest income for the third quarter of 2015 increased $1.1 million, or 0.5 percent, compared with the third quarter of 2014. The increase was primarily due to higher average loan and lease balances in the auto finance, inventory finance and leasing and equipment finance portfolios, partially offset by lower consumer real estate first mortgage lien balances due to run-off and margin compression.
  • Net interest income for the third quarter of 2015 decreased $0.8 million, or 0.4 percent, compared with the second quarter of 2015. The decrease from the second quarter of 2015 was primarily due to lower average loan balances in the inventory finance portfolio due to seasonality as well as higher promotional rates on certificates of deposit. The decrease was partially offset by higher average loan balances in the auto finance portfolio.
  • Net interest margin for the third quarter of 2015 was 4.40 percent, compared with 4.60 percent for the third quarter of 2014 and 4.44 percent for the second quarter of 2015. The decreases from both periods were primarily due to margin compression resulting from the competitive low interest rate environment and higher rates on total deposits gathered at market rates to fund asset growth.

Non-interest Income

  • Fees and service charges in the third quarter of 2015 were $37.0 million, down $3.3 million, or 8.1 percent, from the third quarter of 2014 and up $0.7 million, or 1.9 percent, from the second quarter of 2015. The decrease from the third quarter of 2014 was primarily due to consumer behavior changes, as well as higher average checking account balances per customer. The increase from the second quarter of 2015 was primarily due to seasonal differences in consumer activity.
  • TCF sold $436.6 million, $484.4 million and $436.4 million of auto loans during the third quarters of 2015 and 2014, and the second quarter of 2015, respectively, resulting in net gains in each respective period. TCF executed on its third auto loan securitization in the third quarter of 2015.
  • TCF sold $246.0 million, $233.6 million and $364.9 million of consumer real estate loans during the third quarters of 2015 and 2014, and the second quarter of 2015, respectively, resulting in net gains in each respective period. TCF has two consumer real estate loan sale programs; one that sells nationally originated junior lien loans and the other that sells first mortgage lien loans originated in our footprint through a correspondent relationship.
  • Servicing fee income was $8.0 million on $4.0 billion of average loans and leases serviced for others during the third quarter of 2015 compared with $5.9 million on $2.9 billion for the third quarter of 2014 and $7.2 million on $3.7 billion for the second quarter of 2015. The increases from both periods were primarily due to the cumulative effect of an increase in the portfolio of auto and consumer real estate loans sold with servicing retained by TCF.
Loans and Leases
Period-End and Average Loans and LeasesTable 3
Percent Change
(Dollars in thousands) 3Q2Q3Q3Q15 vs3Q15 vsYTDYTDPercent
2015201520142Q153Q1420152014Change
Period-End:
Consumer real estate:
First mortgage lien $ 2,724,594 $ 2,865,911 $ 3,444,581 (4.9 )% (20.9 )%
Junior lien 2,889,120 2,678,118 2,526,486 7.9 14.4
Total consumer real estate 5,613,714 5,544,029 5,971,067 1.3 (6.0 )
Commercial 3,112,325 3,112,344 3,159,766 (1.5 )
Leasing and equipment finance 3,873,581 3,791,215 3,632,793 2.2 6.6
Inventory finance 2,153,385 2,106,087 1,836,538 2.2 17.3
Auto finance 2,427,367 2,301,714 1,749,411 5.5 38.8
Other 20,674 21,852 24,003 (5.4 ) (13.9 )
Total $ 17,201,046 $ 16,877,241 $ 16,373,578 1.9 5.1
Average:
Consumer real estate:
First mortgage lien $ 2,793,129 $ 2,936,793 $ 3,498,068 (4.9 )% (20.2 )% $ 2,934,536 $ 3,607,408 (18.7 )%
Junior lien 2,813,253 2,650,894 2,607,811 6.1 7.9 2,693,623 2,571,271 4.8
Total consumer real estate 5,606,382 5,587,687 6,105,879 0.3 (8.2 ) 5,628,159 6,178,679 (8.9 )
Commercial 3,118,024 3,148,272 3,144,135 (1.0 ) (0.8 ) 3,139,969 3,132,588 0.2
Leasing and equipment finance 3,821,590 3,751,776 3,575,698 1.9 6.9 3,767,954 3,504,194 7.5
Inventory finance 2,036,054 2,292,481 1,806,271 (11.2 ) 12.7 2,145,535 1,908,628 12.4
Auto finance 2,361,057 2,211,014 1,603,392 6.8 47.3 2,198,983 1,483,951 48.2
Other 9,833 10,734 11,599 (8.4 ) (15.2 ) 10,721 12,299 (12.8 )
Total $ 16,952,940 $ 17,001,964 $ 16,246,974 (0.3 ) 4.3 $ 16,891,321 $ 16,220,339 4.1
  • Period-end loans and leases were $17.2 billion at September 30, 2015, an increase of $0.8 billion, or 5.1 percent, compared with September 30, 2014 and an increase of $0.3 billion, or 1.9 percent, compared with June 30, 2015. Average loans and leases were $17.0 billion for the third quarter of 2015, an increase of $0.7 billion, or 4.3 percent, compared with the third quarter of 2014 and consistent with the second quarter of 2015.

    The increases from the third quarter of 2014 and the second quarter of 2015 for period-end loans and leases and from the third quarter of 2014 for average loans and leases were primarily due to the continued growth of the auto finance portfolio as TCF expands the number of active dealers in its network, as well as increases in the leasing and equipment finance and inventory finance portfolios, partially offset by run-off in the consumer real estate first mortgage lien portfolio. The increase from the third quarter of 2014 was also partially offset by a decrease in the consumer real estate portfolio as a result of the troubled debt restructuring ("TDR") loan sale that occurred in the fourth quarter of 2014.
  • Loan and lease originations were $3.9 billion for the third quarter of 2015, an increase of $0.4 billion, or 11.9 percent, compared with the third quarter of 2014 and consistent with the second quarter of 2015. The increase in originations from the third quarter of 2014 was primarily due to an increase in consumer real estate junior lien originations and growth in the lawn and garden and powersports segments of inventory finance.
Credit Quality
Credit TrendsTable 4
Change
(Dollars in thousands) 3Q2Q1Q4Q3Q3Q15 vs3Q15 vs
201520152015201420142Q153Q14
Over 60-day delinquencies as a percentage of portfolio(1) 0.17 % 0.10 % 0.14 % 0.14 % 0.17 % 7 bps bps
Net charge-offs as a percentage of portfolio(2) 0.23 0.41 0.28 0.40 0.66 (18 ) (43 )
Non-accrual loans and leases and other real estate owned $ 264,694 $ 263,717 $ 284,541 $ 282,384 $ 342,725 0.4 % (22.8 )%
Provision for credit losses 10,018 12,528 12,791 55,597 15,739 (20.0 ) (36.3 )
(1) Excludes acquired portfolios and non-accrual loans and leases.
(2) Annualized.
  • The over 60-day delinquency rate, excluding acquired portfolios and non-accrual loans and leases, was 0.17 percent at September 30, 2015, consistent with September 30, 2014, and up from 0.10 percent at June 30, 2015. The increase from June 30, 2015 was primarily driven by delinquencies that have been brought current subsequent to quarter end.
  • The net charge-off rate was 0.23 percent for the third quarter of 2015, down from 0.66 percent for the third quarter of 2014, and down from 0.41 percent for the second quarter of 2015. The decreases from both periods were primarily due to improved credit quality in the consumer real estate and commercial portfolios.
  • Non-accrual loans and leases and other real estate owned was $264.7 million at September 30, 2015, a decrease of $78.0 million, or 22.8 percent, from September 30, 2014, and consistent with June 30, 2015. The decrease from September 30, 2014 was primarily due to the TDR loan sale that occurred in the fourth quarter of 2014, which included $40.1 million of non-accrual loans, as well as improving credit quality trends and continued efforts to actively work out problem loans in the commercial portfolio.
  • Provision for credit losses was $10.0 million for the third quarter of 2015, a decrease of $5.7 million, or 36.3 percent, from the third quarter of 2014, and a decrease of $2.5 million, or 20.0 percent, from the second quarter of 2015. The decreases from both periods were driven by improved credit quality in the consumer and commercial real estate portfolios.
Deposits
Average DepositsTable 5
Percent Change
(Dollars in thousands) 3Q2Q3Q3Q15 vs3Q15 vsYTD

YTD

Percent
2015201520142Q153Q142015

2014

Change
Checking $ 5,405,442 $ 5,428,419 $ 5,077,753 (0.4 )% 6.5 % $ 5,378,571 $ 5,064,401 6.2 %
Savings 4,872,853 5,048,053 5,524,409 (3.5 ) (11.8 ) 5,026,475 5,856,259 (14.2 )
Money market 2,297,893 2,261,567 1,527,820 1.6 50.4 2,236,811 1,124,821 98.9
Certificates of deposit 3,400,282 3,116,718 3,028,259 9.1 12.3 3,187,577 2,773,254 14.9
Total average deposits $ 15,976,470 $ 15,854,757 $ 15,158,241 0.8 5.4 $ 15,829,434 $ 14,818,735 6.8
Average interest rate on deposits(1) 0.31 % 0.28 % 0.28 % 0.29 % 0.25 %
(1) Annualized.
  • Total average deposits for the third quarter of 2015 increased $0.8 billion, or 5.4 percent, from the third quarter of 2014 and increased $0.1 billion, or 0.8 percent, from the second quarter of 2015. The increases from both periods were primarily due to special campaigns for money market accounts and certificates of deposit.
  • The average interest rate on deposits for the third quarter of 2015 was 0.31 percent, up 3 basis points from both the third quarter of 2014 and the second quarter of 2015. The increase from the third quarter of 2014 was primarily due to increased average interest rates resulting from promotions for money market accounts and certificates of deposit. The increase from the second quarter of 2015 was primarily due to an increase in average interest rates on certificates of deposit.
Non-interest Expense
Non-interest ExpenseTable 6
Percent Change
(Dollars in thousands) 3Q2Q3Q3Q15 vs3Q15 vsYTDYTDPercent
2015201520142Q153Q1420152014Change
Compensation and employee benefits $ 116,708 $ 116,159 $ 112,393 0.5 % 3.8 % $ 348,682 $ 337,146 3.4 %
Occupancy and equipment 34,159 36,152 34,121 (5.5 ) 0.1 107,138 103,276 3.7
FDIC insurance 4,832 4,864 7,292 (0.7 ) (33.7 ) 15,089 22,480 (32.9 )
Operating lease depreciation 9,485 8,582 7,434 10.5 27.6 25,801 20,274 27.3
Advertising and marketing 5,793 5,150 5,656 12.5 2.4 17,466 17,797 (1.9 )
Other 45,750 45,887 47,888 (0.3 ) (4.5 ) 139,770 131,841 6.0
Subtotal 216,727 216,794 214,784 0.9 653,946 632,814 3.3
Foreclosed real estate and repossessed assets, net 5,680 6,377 5,315 (10.9 ) 6.9 18,253 17,126 6.6
Other credit costs, net (123 ) (62 ) (411 ) (98.4 ) 70.1 (39 ) 79 N.M.
Total non-interest expense $ 222,284 $ 223,109 $ 219,688 (0.4 ) 1.2 $ 672,160 $ 650,019 3.4
N.M. Not Meaningful.
  • Compensation and employee benefits expense increased $4.3 million, or 3.8 percent, from the third quarter of 2014 and remained consistent with the second quarter of 2015. The increase from the third quarter of 2014 was primarily due to the increased staff levels to support the growth of auto finance and further build out of the risk management function.
  • FDIC insurance expense decreased $2.5 million, or 33.7 percent, from the third quarter of 2014 and remained consistent with the second quarter of 2015. The decrease from the third quarter of 2014 was due to a lower assessment rate primarily as a result of the TDR loan sale in the fourth quarter of 2014 and improved credit metrics.
  • Operating lease depreciation is a transactional cost that is generally offset by revenue in the same period.
Capital
Capital InformationTable 7
(Dollars in thousands, except per-share data) 3Q 20154Q 2014
Total equity $ 2,273,147 $ 2,135,364
Book value per common share 11.75 11.10
Tangible book value per common share(1) 10.40 9.72
Tangible common equity to tangible assets(1) 8.86 % 8.50 %
Capital accumulation rate(2) 10.70 10.36
3Q 2015(3)4Q 2014
Regulatory Capital: Under Basel III Under Basel I
Common equity Tier 1 capital $ 1,774,729 N.A.
Tier 1 capital 2,054,711 $ 1,919,887
Total capital 2,446,551 2,209,999
Regulatory Capital Ratios:
Common equity Tier 1 capital ratio 10.04 % N.A.
Tier 1 risk-based capital ratio 11.62 11.76 %
Total risk-based capital ratio 13.84 13.54
Tier 1 leverage ratio 10.43 10.07
N.A. Not Applicable.
(1) See "Reconciliation of GAAP to Non-GAAP Financial Measures" table.
(2) Calculated as the change in annualized year-to-date common equity Tier 1 capital as a percentage of prior year end common equity Tier 1 capital.
(3) The regulatory capital ratios for 3Q 2015 are preliminary pending completion and filing of the Company's regulatory reports.
  • TCF maintained strong capital ratios as the Company accumulates capital through earnings. The decrease in the Tier 1 risk-based capital ratio from the fourth quarter of 2014 was primarily the result of strong asset growth.
  • On October 19, 2015, TCF's Board of Directors declared a regular quarterly cash dividend of 7.5 cents per common share, an increase of 50 percent, payable on December 1, 2015, to stockholders of record at the close of business on November 13, 2015. TCF also declared dividends on the 7.50% Series A and 6.45% Series B Non-Cumulative Perpetual Preferred Stock, both payable on December 1, 2015, to stockholders of record at the close of business on November 13, 2015.

Webcast Information

A live webcast of TCF's conference call to discuss the third quarter earnings will be hosted at TCF's website, http://ir.tcfbank.com, on October 22, 2015 at 9:00 a.m. CDT. A slide presentation for the call will be available on the website prior to the call. Additionally, the webcast will be available for replay on TCF's website after the conference call. The website also includes free access to company news releases, TCF's annual report, investor presentations and SEC filings.

TCF is a Wayzata, Minnesota-based national bank holding company. As of September 30, 2015, TCF had $20.1 billion in total assets and 375 branches in Illinois, Minnesota, Michigan, Colorado, Wisconsin, Arizona, South Dakota and Indiana, providing retail and commercial banking services. TCF, through its subsidiaries, also conducts commercial leasing, equipment finance, and auto finance business in all 50 states and commercial inventory finance business in all 50 states and Canada. For more information about TCF, please visit http://ir.tcfbank.com.

Cautionary Statements for Purposes of the Safe Harbor Provisions of the Securities Litigation Reform Act

Any statements contained in this earnings release regarding the outlook for the Company's businesses and their respective markets, such as projections of future performance, guidance, statements of the Company's plans and objectives, forecasts of market trends and other matters, are forward-looking statements based on the Company's assumptions and beliefs. Such statements may be identified by such words or phrases as "will likely result," "are expected to," "will continue," "outlook," "will benefit," "is anticipated," "estimate," "project," "management believes" or similar expressions. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those discussed in such statements and no assurance can be given that the results in any forward-looking statement will be achieved. For these statements, TCF claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Any forward-looking statement speaks only as of the date on which it is made, and we disclaim any obligation to subsequently revise any forward-looking statement to reflect events or circumstances after such date or to reflect the occurrence of anticipated or unanticipated events.

Certain factors could cause the Company's future results to differ materially from those expressed or implied in any forward-looking statements contained herein. These factors include the factors discussed in Part I, Item 1A of the Company's Annual Report on Form 10-K for the year ended December 31, 2014, the factors discussed below and any other cautionary statements, written or oral, which may be made or referred to in connection with any such forward-looking statements. Since it is not possible to foresee all such factors, these factors should not be considered as complete or exhaustive.

Adverse Economic or Business Conditions; Competitive Conditions; Credit and Other Risks. Deterioration in general economic and banking industry conditions, including those arising from government shutdowns, defaults, anticipated defaults or rating agency downgrades of sovereign debt (including debt of the U.S.), or increases in unemployment; adverse economic, business and competitive developments such as shrinking interest margins, reduced demand for financial services and loan and lease products, deposit outflows, increased deposit costs due to competition for deposit growth and evolving payment system developments, deposit account attrition or an inability to increase the number of deposit accounts; customers completing financial transactions without using a bank; adverse changes in credit quality and other risks posed by TCF's loan, lease, investment, securities held to maturity and securities available for sale portfolios, including declines in commercial or residential real estate values, changes in the allowance for loan and lease losses dictated by new market conditions or regulatory requirements, or the inability of home equity line borrowers to make increased payments caused by increased interest rates or amortization of principal; deviations from estimates of prepayment rates and fluctuations in interest rates that result in decreases in the value of assets such as interest-only strips that arise in connection with TCF's loan sales activity; interest rate risks resulting from fluctuations in prevailing interest rates or other factors that result in a mismatch between yields earned on TCF's interest-earning assets and the rates paid on its deposits and borrowings; foreign currency exchange risks; counterparty risk, including the risk of defaults by our counterparties or diminished availability of counterparties who satisfy our credit quality requirements; decreases in demand for the types of equipment that TCF leases or finances; the effect of any negative publicity.

Legislative and Regulatory Requirements. New consumer protection and supervisory requirements and regulations, including those resulting from action by the Consumer Financial Protection Bureau and changes in the scope of Federal preemption of state laws that could be applied to national banks and their subsidiaries; the imposition of requirements that adversely impact TCF's deposit, lending, loan collection and other business activities such as mortgage foreclosure moratorium laws, further regulation of financial institution campus banking programs, use by municipalities of eminent domain on property securing troubled residential mortgage loans, or imposition of underwriting or other limitations that impact the ability to offer certain variable-rate products; changes affecting customer account charges and fee income, including changes to interchange rates; regulatory actions or changes in customer opt-in preferences with respect to overdrafts, which may have an adverse impact on TCF's fee revenue; changes to bankruptcy laws which would result in the loss of all or part of TCF's security interest due to collateral value declines; deficiencies in TCF's compliance under the Bank Secrecy Act in past or future periods, which may result in regulatory enforcement action including monetary penalties; increased health care costs resulting from Federal health care reform; regulatory criticism and resulting enforcement actions or other adverse consequences such as increased capital requirements, higher deposit insurance assessments or monetary damages or penalties; heightened regulatory practices, requirements or expectations, including, but not limited to, requirements related to enterprise risk management, the Bank Secrecy Act and anti-money laundering compliance activity.

Earnings/Capital Risks and Constraints, Liquidity Risks. Limitations on TCF's ability to pay dividends or to increase dividends because of financial performance deterioration, regulatory restrictions or limitations; increased deposit insurance premiums, special assessments or other costs related to adverse conditions in the banking industry; the impact on banks of regulatory reform, including additional capital, leverage, liquidity and risk management requirements or changes in the composition of qualifying regulatory capital; adverse changes in securities markets directly or indirectly affecting TCF's ability to sell assets or to fund its operations; diminished unsecured borrowing capacity resulting from TCF credit rating downgrades or unfavorable conditions in the credit markets that restrict or limit various funding sources; costs associated with new regulatory requirements or interpretive guidance relating to liquidity; uncertainties relating to future retail deposit account changes, including limitations on TCF's ability to predict customer behavior and the impact on TCF's fee revenues.

Branching Risk; Growth Risks. Adverse developments affecting TCF's supermarket banking relationships or any of the supermarket chains in which TCF maintains supermarket branches; costs related to closing underperforming branches; slower than anticipated growth in existing or acquired businesses; inability to successfully execute on TCF's growth strategy through acquisitions or cross-selling opportunities; failure to expand or diversify TCF's balance sheet through new or expanded programs or opportunities; failure to successfully attract and retain new customers, including the failure to attract and retain manufacturers and dealers to expand the inventory finance business; failure to effectuate, and risks of claims related to, sales and securitizations of loans; risks related to new product additions and addition of distribution channels (or entry into new markets) for existing products.

Technological and Operational Matters. Technological or operational difficulties, loss or theft of information, cyber-attacks and other security breaches, counterparty failures and the possibility that deposit account losses (fraudulent checks, etc.) may increase; failure to keep pace with technological change, including the failure to develop and maintain technology necessary to satisfy customer demands; ability to attract and retain employees given competitive conditions and the impact of consolidating facilities.

Litigation Risks. Results of litigation or government enforcement actions, including class action litigation or enforcement actions concerning TCF's lending or deposit activities, including account opening/origination, servicing practices, fees or charges, or employment practices; and possible increases in indemnification obligations for certain litigation against Visa U.S.A. and potential reductions in card revenues resulting from such litigation or other litigation against Visa.

Accounting, Audit, Tax and Insurance Matters. Changes in accounting standards or interpretations of existing standards; federal or state monetary, fiscal or tax policies, including adoption of state legislation that would increase state taxes; ineffective internal controls; adverse federal, state or foreign tax assessments or findings in tax audits; lack of or inadequate insurance coverage for claims against TCF; potential for claims and legal action related to TCF's fiduciary responsibilities.

TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except per-share data)
(Unaudited)
Three Months Ended September 30,Change
20152014$%
Interest income:
Loans and leases $ 207,250 $ 205,604 $ 1,646 0.8 %
Securities available for sale 4,161 2,973 1,188 40.0
Securities held to maturity 1,361 1,445 (84 ) (5.8 )
Investments and other 10,832 9,681 1,151 11.9
Total interest income 223,604 219,703 3,901 1.8
Interest expense:
Deposits 12,302 10,711 1,591 14.9
Borrowings 6,032 4,812 1,220 25.4
Total interest expense 18,334 15,523 2,811 18.1
Net interest income 205,270 204,180 1,090 0.5
Provision for credit losses 10,018 15,739 (5,721 ) (36.3 )
Net interest income after provision for credit losses 195,252 188,441 6,811 3.6
Non-interest income:
Fees and service charges 36,991 40,255 (3,264 ) (8.1 )
Card revenue 13,803 12,994 809 6.2
ATM revenue 5,739 5,863 (124 ) (2.1 )
Subtotal 56,533 59,112 (2,579 ) (4.4 )
Gains on sales of auto loans, net 10,423 14,863 (4,440 ) (29.9 )
Gains on sales of consumer real estate loans, net 7,143 8,762 (1,619 ) (18.5 )
Servicing fee income 8,049 5,880 2,169 36.9
Subtotal 25,615 29,505 (3,890 ) (13.2 )
Leasing and equipment finance 27,165 24,383 2,782 11.4
Other 3,070 3,170 (100 ) (3.2 )
Fees and other revenue 112,383 116,170 (3,787 ) (3.3 )
Gains (losses) on securities, net (131 ) (94 ) (37 ) (39.4 )
Total non-interest income 112,252 116,076 (3,824 ) (3.3 )
Non-interest expense:
Compensation and employee benefits 116,708 112,393 4,315 3.8
Occupancy and equipment 34,159 34,121 38 0.1
FDIC insurance 4,832 7,292 (2,460 ) (33.7 )
Operating lease depreciation 9,485 7,434 2,051 27.6
Advertising and marketing 5,793 5,656 137 2.4
Other 45,750 47,888 (2,138 ) (4.5 )
Subtotal 216,727 214,784 1,943 0.9
Foreclosed real estate and repossessed assets, net 5,680 5,315 365 6.9
Other credit costs, net (123 ) (411 ) 288 70.1
Total non-interest expense 222,284 219,688 2,596 1.2
Income before income tax expense 85,220 84,829 391 0.5
Income tax expense 30,528 30,791 (263 ) (0.9 )
Income after income tax expense 54,692 54,038 654 1.2
Income attributable to non-controlling interest 2,117 1,721 396 23.0
Net income attributable to TCF Financial Corporation 52,575 52,317 258 0.5
Preferred stock dividends 4,847 4,847
Net income available to common stockholders $ 47,728 $ 47,470 $ 258 0.5
Net income per common share:
Basic $ 0.29 $ 0.29 $ %
Diluted 0.29 0.29
Dividends declared per common share $ 0.05 $ 0.05 $ %

Average common and common equivalent shares outstanding (in thousands):

Basic 165,990 163,901 2,089 1.3 %
Diluted 166,556 164,480 2,076 1.3
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except per-share data)
(Unaudited)
Nine Months Ended September 30,Change
20152014$%
Interest income:
Loans and leases $ 620,390 $ 614,929 $ 5,461 0.9 %
Securities available for sale 10,784 8,941 1,843 20.6
Securities held to maturity 4,150 3,852 298 7.7
Investments and other 31,155 26,699 4,456 16.7
Total interest income 666,479 654,421 12,058 1.8
Interest expense:
Deposits 34,454 27,625 6,829 24.7
Borrowings 17,306 15,241 2,065 13.5
Total interest expense 51,760 42,866 8,894 20.7
Net interest income 614,719 611,555 3,164 0.5
Provision for credit losses 35,337 40,140 (4,803 ) (12.0 )
Net interest income after provision for credit losses 579,382 571,415 7,967 1.4
Non-interest income:
Fees and service charges 107,258 114,909 (7,651 ) (6.7 )
Card revenue 40,606 38,493 2,113 5.5
ATM revenue 16,401 16,976 (575 ) (3.4 )
Subtotal 164,265 170,378 (6,113 ) (3.6 )
Gains on sales of auto loans, net 27,444 30,603 (3,159 ) (10.3 )
Gains on sales of consumer real estate loans, net 27,860 28,619 (759 ) (2.7 )
Servicing fee income 22,607 15,079 7,528 49.9
Subtotal 77,911 74,301 3,610 4.9
Leasing and equipment finance 75,774 69,432 6,342 9.1
Other 8,657 8,341 316 3.8
Fees and other revenue 326,607 322,452 4,155 1.3
Gains (losses) on securities, net (268 ) 1,047 (1,315 ) N.M.
Total non-interest income 326,339 323,499 2,840 0.9
Non-interest expense:
Compensation and employee benefits 348,682 337,146 11,536 3.4
Occupancy and equipment 107,138 103,276 3,862 3.7
FDIC insurance 15,089 22,480 (7,391 ) (32.9 )
Operating lease depreciation 25,801 20,274 5,527 27.3
Advertising and marketing 17,466 17,797 (331 ) (1.9 )
Other 139,770 131,841 7,929 6.0
Subtotal 653,946 632,814 21,132 3.3
Foreclosed real estate and repossessed assets, net 18,253 17,126 1,127 6.6
Other credit costs, net (39 ) 79 (118 ) N.M.
Total non-interest expense 672,160 650,019 22,141 3.4
Income before income tax expense 233,561 244,895 (11,334 ) (4.6 )
Income tax expense 82,258 88,755 (6,497 ) (7.3 )
Income after income tax expense 151,303 156,140 (4,837 ) (3.1 )
Income attributable to non-controlling interest 6,672 5,941 731 12.3
Net income attributable to TCF Financial Corporation 144,631 150,199 (5,568 ) (3.7 )
Preferred stock dividends 14,541 14,541
Net income available to common stockholders $ 130,090 $ 135,658 $ (5,568 ) (4.1 )
Net income per common share:
Basic $ 0.79 $ 0.83 $ (0.04 ) (4.8 )%
Diluted 0.78 0.83 (0.05 ) (6.0 )
Dividends declared per common share $ 0.15 $ 0.15 $ %

Average common and common equivalent shares outstanding (in thousands):

Basic 165,479 163,311 2,168 1.3 %
Diluted 166,013 163,823 2,190 1.3
N.M. Not Meaningful.
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Dollars in thousands)
(Unaudited)
Three Months Ended September 30,Change
20152014$%
Net income attributable to TCF Financial Corporation $ 52,575 $ 52,317 $ 258 0.5 %
Other comprehensive income (loss):
Securities available for sale:
Unrealized gains (losses) arising during the period 9,972 (862 ) 10,834 N.M.
Reclassification of net (gains) losses to net income 281 254 27 10.6
Net investment hedges:
Unrealized gains (losses) arising during the period 2,858 1,849 1,009 54.6
Foreign currency translation adjustment:
Unrealized gains (losses) arising during the period (3,049 ) (2,066 ) (983 ) (47.6 )
Recognized postretirement prior service cost:
Reclassification of net (gains) losses to net income (12 ) (12 )
Income tax (expense) benefit (4,947 ) (464 ) (4,483 ) N.M.
Total other comprehensive income (loss) 5,103 (1,301 ) 6,404 N.M.
Comprehensive income $ 57,678 $ 51,016 $ 6,662 13.1
Nine Months Ended September 30,Change
20152014$%
Net income attributable to TCF Financial Corporation $ 144,631 $ 150,199 $ (5,568 ) (3.7 )%
Other comprehensive income (loss):
Securities available for sale:
Unrealized gains (losses) arising during the period 2,971 19,652 (16,681 ) (84.9 )
Reclassification of net (gains) losses to net income 871 (375 ) 1,246 N.M.
Net investment hedges:
Unrealized gains (losses) arising during the period 5,772 1,677 4,095 N.M.
Foreign currency translation adjustment:
Unrealized gains (losses) arising during the period (6,318 ) (2,043 ) (4,275 ) N.M.
Recognized postretirement prior service cost:
Reclassification of net (gains) losses to net income (35 ) (35 )
Income tax (expense) benefit (3,618 ) (7,879 ) 4,261 54.1
Total other comprehensive income (loss) (357 ) 10,997 (11,354 ) N.M.
Comprehensive income $ 144,274 $ 161,196 $ (16,922 ) (10.5 )
N.M. Not Meaningful.
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Dollars in thousands, except per-share data)
(Unaudited)
At Sep. 30,At Dec. 31,Change
20152014$%
ASSETS:
Cash and due from banks $ 786,064 $ 1,115,250 $ (329,186 ) (29.5 )%
Investments 76,543 85,492 (8,949 ) (10.5 )
Securities held to maturity 204,129 214,454 (10,325 ) (4.8 )
Securities available for sale 782,995 463,294 319,701 69.0
Loans and leases held for sale 116,155 132,266 (16,111 ) (12.2 )
Loans and leases:
Consumer real estate:
First mortgage lien 2,724,594 3,139,152 (414,558 ) (13.2 )
Junior lien 2,889,120 2,543,212 345,908 13.6
Total consumer real estate 5,613,714 5,682,364 (68,650 ) (1.2 )
Commercial 3,112,325 3,157,665 (45,340 ) (1.4 )
Leasing and equipment finance 3,873,581 3,745,322 128,259 3.4
Inventory finance 2,153,385 1,877,090 276,295 14.7
Auto finance 2,427,367 1,915,061 512,306 26.8
Other 20,674 24,144 (3,470 ) (14.4 )
Total loans and leases 17,201,046 16,401,646 799,400 4.9
Allowance for loan and lease losses (153,962 ) (164,169 ) 10,207 6.2
Net loans and leases 17,047,084 16,237,477 809,607 5.0
Premises and equipment, net 445,041 436,361 8,680 2.0
Goodwill 225,640 225,640
Other assets 442,285 484,377 (42,092 ) (8.7 )
Total assets $ 20,125,936 $ 19,394,611 $ 731,325 3.8
LIABILITIES AND EQUITY:
Deposits:
Checking $ 5,378,024 $ 5,195,243 $ 182,781 3.5
Savings 4,774,766 5,212,320 (437,554 ) (8.4 )
Money market 2,293,390 1,993,130 300,260 15.1
Certificates of deposit 3,612,253 3,049,189 563,064 18.5
Total deposits 16,058,433 15,449,882 608,551 3.9
Short-term borrowings 36,509 4,425 32,084 N.M.
Long-term borrowings 1,184,166 1,232,065 (47,899 ) (3.9 )
Total borrowings 1,220,675 1,236,490 (15,815 ) (1.3 )
Accrued expenses and other liabilities 573,681 572,875 806 0.1
Total liabilities 17,852,789 17,259,247 593,542 3.4
Equity:

Preferred stock, par value $0.01 per share, 30,000,000 shares authorized; 4,006,900 issued

263,240 263,240

Common stock, par value $0.01 per share, 280,000,000 shares authorized; 169,473,142 and 167,503,568 shares issued, respectively

1,695 1,675 20 1.2
Additional paid-in capital 846,243 817,130 29,113 3.6
Retained earnings, subject to certain restrictions 1,205,179 1,099,914 105,265 9.6
Accumulated other comprehensive income (loss) (11,267 ) (10,910 ) (357 ) (3.3 )
Treasury stock at cost, 42,566 shares, and other (50,443 ) (49,400 ) (1,043 ) (2.1 )
Total TCF Financial Corporation stockholders' equity 2,254,647 2,121,649 132,998 6.3
Non-controlling interest in subsidiaries 18,500 13,715 4,785 34.9
Total equity 2,273,147 2,135,364 137,783 6.5
Total liabilities and equity $ 20,125,936 $ 19,394,611 $ 731,325 3.8
N.M. Not Meaningful.
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
SUMMARY OF CREDIT QUALITY DATA
(Dollars in thousands)
(Unaudited)

Over 60-Day Delinquencies as a Percentage of Portfolio(1)

AtAtAtAtAtChange from
Sep. 30,Jun. 30,Mar. 31,Dec. 31,Sep. 30,Jun. 30,Sep. 30,
2015201520152014201420152014
Consumer real estate:
First mortgage lien 0.36 % 0.38 % 0.53 % 0.49 % 0.45 % (2 ) bps (9 ) bps
Junior lien 0.08 0.08 0.11 0.08 0.10 (2 )
Total consumer real estate 0.21 0.22 0.32 0.30 0.30 (1 ) (9 )
Commercial 0.25 0.13 25 12
Leasing and equipment finance 0.19 0.06 0.09 0.07 0.06 13 13
Inventory finance 0.01 0.01 1
Auto finance 0.11 0.11 0.16 0.22 0.21 (10 )
Other 0.17 0.11 0.02 0.02 6 15
Subtotal 0.17 0.10 0.14 0.14 0.17 7
Acquired portfolios 0.37 0.28 0.21 0.03 2.27 9 (190 )
Total delinquencies 0.17 0.10 0.14 0.14 0.17 7
(1) Excludes non-accrual loans and leases.

Net Charge-Offs as a Percentage of Average Loans and Leases

Quarter Ended(1)Change from
Sep. 30,Jun. 30,Mar. 31,Dec. 31,Sep. 30,Jun. 30,Sep. 30,
2015201520152014201420152014
Consumer real estate:
First mortgage lien 0.53 % 0.79 % 0.62 % 0.80 % 2.10 % (26 ) bps (157 ) bps
Junior lien 0.11 0.59 0.38 0.46 0.59 (48 ) (48 )
Total consumer real estate 0.32 0.69 0.51 0.66 1.45 (37 ) (113 )
Commercial 0.21 (0.07 ) 0.12 (0.02 ) (21 ) 2
Leasing and equipment finance 0.09 0.16 0.10 0.08 0.13 (7 ) (4 )
Inventory finance 0.03 0.11 0.08 0.12 0.06 (8 ) (3 )
Auto finance 0.62 0.66 0.66 0.83 0.61 (4 ) 1
Other N.M. N.M. N.M. N.M. N.M. N.M. N.M.
Total 0.23 0.41 0.28 0.40 0.66 (18 ) (43 )
N.M. Not Meaningful.
(1) Annualized.

Non-Accrual Loans and Leases Rollforward

Quarter EndedChange from
Sep. 30,Jun. 30,Mar. 31,Dec. 31,Sep. 30,Jun. 30,Sep. 30,
2015201520152014201420152014
Balance, beginning of period $ 205,710 $ 222,143 $ 216,734 $ 275,111 $ 260,294 $ (16,433 ) $ (54,584 )
Additions 48,505 40,846 51,647 44,626 83,597 7,659 (35,092 )
Charge-offs (7,055 ) (14,050 ) (8,921 ) (14,456 ) (24,430 ) 6,995 17,375
Transfers to other assets (16,400 ) (17,738 ) (16,781 ) (18,471 ) (17,404 ) 1,338 1,004
Return to accrual status (10,190 ) (10,298 ) (7,668 ) (8,280 ) (12,966 ) 108 2,776
Payments received (14,721 ) (15,543 ) (10,974 ) (21,859 ) (13,459 ) 822 (1,262 )
Sales (705 ) (353 ) (2,250 ) (40,354 ) (352 ) (705 )
Other, net 966 703 356 417 (521 ) 263 1,487
Balance, end of period $ 206,110 $ 205,710 $ 222,143 $ 216,734 $ 275,111 $ 400 $ (69,001 )
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
SUMMARY OF CREDIT QUALITY DATA, CONTINUED
(Dollars in thousands)
(Unaudited)

Other Real Estate Owned Rollforward

Quarter EndedChange from
Sep. 30,Jun. 30,Mar. 31,Dec. 31,Sep. 30,Jun. 30,Sep. 30,
2015201520152014201420152014
Balance, beginning of period $ 58,007 $ 62,398 $ 65,650 $ 67,614 $ 65,080 $ (4,391 ) $ (7,073 )
Transferred in 15,087 15,359 15,513 18,220 14,854 (272 ) 233
Sales (13,442 ) (17,164 ) (15,399 ) (13,766 ) (11,943 ) 3,722 (1,499 )
Writedowns (2,868 ) (4,003 ) (3,424 ) (5,753 ) (2,750 ) 1,135 (118 )
Other, net 1,800 1,417 58 (665 ) 2,373 383 (573 )
Balance, end of period $ 58,584 $ 58,007 $ 62,398 $ 65,650 $ 67,614 $ 577 $ (9,030 )

Allowance for Loan and Lease Losses

At September 30,At June 30,At September 30,
201520152014Change from
% of% of% ofJun. 30,Sep. 30,
BalancePortfolioBalancePortfolioBalancePortfolio20152014
Consumer real estate $ 70,329 1.25 % $ 74,687 1.35 % $ 145,125 2.43 % (10 ) bps (118 ) bps
Commercial 30,006 0.96 30,205 0.97 33,290 1.05 (1 ) (9 )
Leasing and equipment finance 18,177 0.47 17,669 0.47 17,600 0.48 (1 )
Inventory finance 11,121 0.52 10,879 0.52 9,556 0.52
Auto finance 23,722 0.98 22,061 0.96 16,308 0.93 2 5
Other 607 2.94 614 2.81 779 3.25 13 (31 )
Total $ 153,962 0.90 $ 156,115 0.93 $ 222,658 1.36 (3 ) (46 )
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED AVERAGE BALANCE SHEETS, YIELDS AND RATES
(Dollars in thousands)
(Unaudited)
Three Months Ended September 30,
20152014
AverageYields andAverageYields and
BalanceInterest(1)Rates(1)(2)BalanceInterest(1)Rates(1)(2)
ASSETS:
Investments and other $ 463,312 $ 2,937 2.52 % $ 493,309 $ 3,800 3.06 %
Securities held to maturity 205,264 1,361 2.65 217,114 1,445 2.66
Securities available for sale(3) 694,373 4,432 2.55 446,514 2,973 2.66
Loans and leases held for sale 348,215 7,895 9.00 301,512 5,881 7.74
Loans and leases:
Consumer real estate:
Fixed-rate 2,637,875 37,988 5.72 3,292,031 47,221 5.69
Variable-rate 2,968,507 38,287 5.12 2,813,848 36,556 5.15
Total consumer real estate 5,606,382 76,275 5.40 6,105,879 83,777 5.44
Commercial:
Fixed-rate 1,137,744 14,484 5.05 1,443,130 17,870 4.91
Variable- and adjustable-rate 1,980,280 18,958 3.80 1,701,005 16,787 3.92
Total commercial 3,118,024 33,442 4.26 3,144,135 34,657 4.37
Leasing and equipment finance 3,821,590 43,863 4.59 3,575,698 42,130 4.71
Inventory finance 2,036,054 29,915 5.83 1,806,271 28,137 6.18
Auto finance 2,361,057 24,557 4.13 1,603,392 17,601 4.36
Other 9,833 157 6.31 11,599 231 7.90
Total loans and leases(4) 16,952,940 208,209 4.88 16,246,974 206,533 5.05
Total interest-earning assets 18,664,104 224,834 4.79 17,705,423 220,632 4.95
Other assets(5) 1,219,585 1,148,033
Total assets $ 19,883,689 $ 18,853,456
LIABILITIES AND EQUITY:
Non-interest bearing deposits:
Retail $ 1,649,995 $ 1,540,794
Small business 852,211 823,273
Commercial and custodial 516,461 424,134
Total non-interest bearing deposits 3,018,667 2,788,201
Interest-bearing deposits:
Checking 2,399,119 135 0.02 2,307,066 236 0.04
Savings 4,860,509 638 0.05 5,506,895 2,088 0.15
Money market 2,297,893 3,571 0.62 1,527,820 2,288 0.59
Certificates of deposit 3,400,282 7,958 0.93 3,028,259 6,099 0.80
Total interest-bearing deposits 12,957,803 12,302 0.38 12,370,040 10,711 0.34
Total deposits 15,976,470 12,302 0.31 15,158,241 10,711 0.28
Borrowings:
Short-term borrowings 30,326 17 0.22 9,523 23 0.95
Long-term borrowings 1,060,092 6,015 2.27 1,060,135 4,789 1.80
Total borrowings 1,090,418 6,032 2.21 1,069,658 4,812 1.80
Total interest-bearing liabilities 14,048,221 18,334 0.52 13,439,698 15,523 0.46
Total deposits and borrowings 17,066,888 18,334 0.43 16,227,899 15,523 0.38
Other liabilities 578,718 537,864
Total liabilities 17,645,606 16,765,763
Total TCF Financial Corp. stockholders' equity 2,218,614 2,071,140
Non-controlling interest in subsidiaries 19,469 16,553
Total equity 2,238,083 2,087,693
Total liabilities and equity $ 19,883,689 $ 18,853,456
Net interest income and margin $ 206,500 4.40 $ 205,109 4.60
(1) Interest and yields are presented on a fully tax-equivalent basis.
(2) Annualized.
(3) Average balances and yields of securities available for sale are based upon historical amortized cost and exclude equity securities.
(4) Average balances of loans and leases include non-accrual loans and leases and are presented net of unearned income.
(5) Includes operating leases.
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED AVERAGE BALANCE SHEETS, YIELDS AND RATES
(Dollars in thousands)
(Unaudited)
Nine Months Ended September 30,
20152014
AverageYields andAverageYields and
BalanceInterest(1)Rates(1)(2)BalanceInterest(1)Rates(1)(2)
ASSETS:
Investments and other $ 559,443 $ 9,650 2.31 % $ 578,768 $ 11,839 2.73 %
Securities held to maturity 208,891 4,150 2.65 192,181 3,852 2.67
Securities available for sale(3) 581,801 11,078 2.54 440,727 8,941 2.70
Loans and leases held for sale 322,022 21,505 8.93 246,283 14,860 8.07
Loans and leases:
Consumer real estate:
Fixed-rate 2,774,523 121,044 5.83 3,394,126 144,125 5.68
Variable-rate 2,853,636 109,476 5.13 2,784,553 107,129 5.14
Total consumer real estate 5,628,159 230,520 5.48 6,178,679 251,254 5.44
Commercial:
Fixed-rate 1,201,022 45,168 5.03 1,505,730 56,869 5.05
Variable- and adjustable-rate 1,938,947 55,972 3.86 1,626,858 49,116 4.04
Total commercial 3,139,969 101,140 4.31 3,132,588 105,985 4.52
Leasing and equipment finance 3,767,954 131,086 4.64 3,504,194 124,185 4.73
Inventory finance 2,145,535 91,671 5.71 1,908,628 86,088 6.03
Auto finance 2,198,983 68,041 4.14 1,483,951 49,158 4.43
Other 10,721 555 6.92 12,299 703 7.64
Total loans and leases(4) 16,891,321 623,013 4.93 16,220,339 617,373 5.09
Total interest-earning assets 18,563,478 669,396 4.82 17,678,298 656,865 4.96
Other assets(5) 1,222,171 1,122,573
Total assets $ 19,785,649 $ 18,800,871
LIABILITIES AND EQUITY:
Non-interest bearing deposits:
Retail $ 1,665,489 $ 1,552,477
Small business 826,581 794,735
Commercial and custodial 501,297 400,010
Total non-interest bearing deposits 2,993,367 2,747,222
Interest-bearing deposits:
Checking 2,400,338 423 0.02 2,337,624 758 0.04
Savings 5,011,341 2,539 0.07 5,835,814 7,023 0.16
Money market 2,236,811 10,588 0.63 1,124,821 3,961 0.47
Certificates of deposit 3,187,577 20,904 0.88 2,773,254 15,883 0.77
Total interest-bearing deposits 12,836,067 34,454 0.36 12,071,513 27,625 0.31
Total deposits 15,829,434 34,454 0.29 14,818,735 27,625 0.25
Borrowings:
Short-term borrowings 15,606 47 0.40 108,860 248 0.30
Long-term borrowings 1,158,070 17,259 1.99 1,305,980 14,993 1.53
Total borrowings 1,173,676 17,306 1.97 1,414,840 15,241 1.44
Total interest-bearing liabilities 14,009,743 51,760 0.49 13,486,353 42,866 0.42
Total deposits and borrowings 17,003,110 51,760 0.41 16,233,575 42,866 0.35
Other liabilities 587,168 529,397
Total liabilities 17,590,278 16,762,972
Total TCF Financial Corp. stockholders' equity 2,175,676 2,020,151
Non-controlling interest in subsidiaries 19,695 17,748
Total equity 2,195,371 2,037,899
Total liabilities and equity $ 19,785,649 $ 18,800,871
Net interest income and margin $ 617,636 4.45 $ 613,999 4.64
(1) Interest and yields are presented on a fully tax-equivalent basis.
(2) Annualized.
(3) Average balances and yields of securities available for sale are based upon historical amortized cost and exclude equity securities.
(4) Average balances of loans and leases include non-accrual loans and leases and are presented net of unearned income.
(5) Includes operating leases.
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME AND FINANCIAL HIGHLIGHTS
(Dollars in thousands, except per-share data)
(Unaudited)
Three Months Ended
Sep. 30,Jun. 30,Mar. 31,Dec. 31,Sep. 30,
20152015201520142014
Interest income:
Loans and leases $ 207,250 $ 207,164 $ 205,976 $ 205,507 $ 205,604
Securities available for sale 4,161 3,543 3,080 3,053 2,973
Securities held to maturity 1,361 1,384 1,405 1,429 1,445
Investments and other 10,832 10,990 9,333 9,819 9,681
Total interest income 223,604 223,081 219,794 219,808 219,703
Interest expense:
Deposits 12,302 11,080 11,072 10,760 10,711
Borrowings 6,032 5,972 5,302 4,974 4,812
Total interest expense 18,334 17,052 16,374 15,734 15,523
Net interest income 205,270 206,029 203,420 204,074 204,180
Provision for credit losses 10,018 12,528 12,791 55,597 15,739
Net interest income after provision for credit losses 195,252 193,501 190,629 148,477 188,441
Non-interest income:
Fees and service charges 36,991 36,295 33,972 39,477 40,255
Card revenue 13,803 13,902 12,901 12,830 12,994
ATM revenue 5,739 5,540 5,122 5,249 5,863
Subtotal 56,533 55,737 51,995 57,556 59,112
Gains on sales of auto loans, net 10,423 10,756 6,265 12,962 14,863
Gains on sales of consumer real estate loans, net 7,143 11,954 8,763 6,175 8,762
Servicing fee income 8,049 7,216 7,342 6,365 5,880
Subtotal 25,615 29,926 22,370 25,502 29,505
Leasing and equipment finance 27,165 26,385 22,224 24,367 24,383
Other 3,070 1,460 4,127 2,363 3,170
Fees and other revenue 112,383 113,508 100,716 109,788 116,170
Gains (losses) on securities, net (131 ) (59 ) (78 ) (20 ) (94 )
Total non-interest income 112,252 113,449 100,638 109,768 116,076
Non-interest expense:
Compensation and employee benefits 116,708 116,159 115,815 115,796 112,393
Occupancy and equipment 34,159 36,152 36,827 35,747 34,121
FDIC insurance 4,832 4,864 5,393 2,643 7,292
Operating lease depreciation 9,485 8,582 7,734 6,878 7,434
Advertising and marketing 5,793 5,150 6,523 5,146 5,656
Other 45,750 45,887 48,133 48,063 47,888
Subtotal 216,727 216,794 220,425 214,273 214,784
Foreclosed real estate and repossessed assets, net 5,680 6,377 6,196 7,441 5,315
Other credit costs, net (123 ) (62 ) 146 44 (411 )
Total non-interest expense 222,284 223,109 226,767 221,758 219,688
Income before income tax expense 85,220 83,841 64,500 36,487 84,829
Income tax expense 30,528 28,902 22,828 11,011 30,791
Income after income tax expense 54,692 54,939 41,672 25,476 54,038
Income attributable to non-controlling interest 2,117 2,684 1,871 1,488 1,721
Net income attributable to TCF Financial Corporation 52,575 52,255 39,801 23,988 52,317
Preferred stock dividends 4,847 4,847 4,847 4,847 4,847
Net income available to common stockholders $ 47,728 $ 47,408 $ 34,954 $ 19,141 $ 47,470
Net income per common share:
Basic $ 0.29 $ 0.29 $ 0.21 $ 0.12 $ 0.29
Diluted 0.29 0.29 0.21 0.12 0.29
Dividends declared per common share $ 0.05 $ 0.05 $ 0.05 $ 0.05 $ 0.05
Financial highlights:
Pre-tax pre-provision profit(1) $ 95,238 $ 96,369 $ 77,291 $ 92,084 $ 100,568
Return on average assets(2) 1.10 % 1.10 % 0.85 % 0.53 % 1.15 %
Return on average common equity(2) 9.76 9.93 7.47 4.15 10.50
Net interest margin(2) 4.40 4.44 4.50 4.49 4.60
(1) Pre-tax pre-provision profit is calculated as total revenues less non-interest expense.
(2) Annualized.
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED QUARTERLY AVERAGE BALANCE SHEETS
(In thousands)
(Unaudited)

Sep. 30,

2015

Jun. 30,

2015

Mar. 31,

2015

Dec. 31,

2014

Sep. 30,

2014

ASSETS:
Investments and other $ 463,312 $ 551,630 $ 665,606 $ 611,286 $ 493,309
Securities held to maturity 205,264 209,834 211,646 215,039 217,114
Securities available for sale(1) 694,373 573,919 474,697 465,676 446,514
Loans and leases held for sale 348,215 340,912 276,149 297,474 301,512
Loans and leases:
Consumer real estate:
Fixed-rate 2,637,875 2,776,177 2,912,535 3,257,428 3,292,031
Variable-rate 2,968,507 2,811,510 2,778,805 2,801,728 2,813,848
Total consumer real estate 5,606,382 5,587,687 5,691,340 6,059,156 6,105,879
Commercial:
Fixed-rate 1,137,744 1,193,011 1,273,806 1,362,306 1,443,130
Variable- and adjustable-rate 1,980,280 1,955,261 1,880,202 1,781,308 1,701,005
Total commercial 3,118,024 3,148,272 3,154,008 3,143,614 3,144,135
Leasing and equipment finance 3,821,590 3,751,776 3,729,481 3,611,557 3,575,698
Inventory finance 2,036,054 2,292,481 2,108,871 1,891,504 1,806,271
Auto finance 2,361,057 2,211,014 2,021,144 1,817,024 1,603,392
Other 9,833 10,734 11,616 11,396 11,599
Total loans and leases(2) 16,952,940 17,001,964 16,716,460 16,534,251 16,246,974
Total interest-earning assets 18,664,104 18,678,259 18,344,558 18,123,726 17,705,423
Other assets(3) 1,219,585 1,211,774 1,235,328 1,132,112 1,148,033
Total assets $ 19,883,689 $ 19,890,033 $ 19,579,886 $ 19,255,838 $ 18,853,456
LIABILITIES AND EQUITY:
Non-interest-bearing deposits:
Retail $ 1,649,995 $ 1,699,668 $ 1,646,769 $ 1,528,579 $ 1,540,794
Small business 852,211 822,683 804,323 842,004 823,273
Commercial and custodial 516,461 497,883 489,248 455,086 424,134
Total non-interest bearing deposits 3,018,667 3,020,234 2,940,340 2,825,669 2,788,201
Interest-bearing deposits:
Checking 2,399,119 2,422,909 2,378,761 2,301,035 2,307,066
Savings 4,860,509 5,033,329 5,143,295 5,272,196 5,506,895
Money market 2,297,893 2,261,567 2,149,340 1,869,350 1,527,820
Certificates of deposit 3,400,282 3,116,718 3,041,790 3,041,722 3,028,259
Total interest-bearing deposits 12,957,803 12,834,523 12,713,186 12,484,303 12,370,040
Total deposits 15,976,470 15,854,757 15,653,526 15,309,972 15,158,241
Borrowings:
Short-term borrowings 30,326 8,246 7,999 9,383 9,523
Long-term borrowings 1,060,092 1,236,465 1,178,962 1,326,591 1,060,135
Total borrowings 1,090,418 1,244,711 1,186,961 1,335,974 1,069,658
Total interest-bearing liabilities 14,048,221 14,079,234 13,900,147 13,820,277 13,439,698
Total deposits and borrowings 17,066,888 17,099,468 16,840,487 16,645,946 16,227,899
Other liabilities 578,718 594,352 588,541 485,655 537,864
Total liabilities 17,645,606 17,693,820 17,429,028 17,131,601 16,765,763
Total TCF Financial Corporation stockholders' equity 2,218,614 2,173,699 2,133,781 2,109,402 2,071,140
Non-controlling interest in subsidiaries 19,469 22,514 17,077 14,835 16,553
Total equity 2,238,083 2,196,213 2,150,858 2,124,237 2,087,693
Total liabilities and equity $ 19,883,689 $ 19,890,033 $ 19,579,886 $ 19,255,838 $ 18,853,456
(1) Average balances of securities available for sale are based upon historical amortized cost and exclude equity securities.
(2) Average balances of loans and leases include non-accrual loans and leases and are presented net of unearned income.
(3) Includes operating leases.
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED QUARTERLY YIELDS AND RATES(1)(2)
(Unaudited)

Sep. 30,

2015

Jun. 30,

2015

Mar. 31,

2015

Dec. 31,

2014

Sep. 30,

2014

ASSETS:
Investments and other 2.52 % 2.34 % 2.13 % 2.31 % 3.06 %
Securities held to maturity 2.65 2.64 2.66 2.66 2.66
Securities available for sale(3) 2.55 2.49 2.60 2.62 2.66
Loans and leases held for sale 9.00 9.15 8.57 8.36 7.74
Loans and leases:
Consumer real estate:
Fixed-rate 5.72 5.73 6.03 5.71 5.69
Variable-rate 5.12 5.13 5.14 5.14 5.15
Total consumer real estate 5.40 5.43 5.60 5.45 5.44
Commercial:
Fixed-rate 5.05 5.03 5.01 4.92 4.91
Variable- and adjustable-rate 3.80 3.85 3.94 3.86 3.92
Total commercial 4.26 4.30 4.37 4.32 4.37
Leasing and equipment finance 4.59 4.66 4.66 4.74 4.71
Inventory finance 5.83 5.61 5.71 5.56 6.18
Auto finance 4.13 4.11 4.18 4.24 4.36
Other 6.31 6.92 7.44 7.93 7.90
Total loans and leases 4.88 4.90 5.00 4.96 5.05
Total interest-earning assets 4.79 4.81 4.86 4.84 4.95
LIABILITIES:
Interest-bearing deposits:
Checking 0.02 0.02 0.03 0.03 0.04
Savings 0.05 0.06 0.09 0.10 0.15
Money market 0.62 0.61 0.67 0.65 0.59
Certificates of deposit 0.93 0.86 0.83 0.81 0.80
Total interest-bearing deposits 0.38 0.35 0.35 0.34 0.34
Total deposits 0.31 0.28 0.29 0.28 0.28
Borrowings:
Short-term borrowings 0.22 0.63 0.89 0.56 0.95
Long-term borrowings 2.27 1.93 1.80 1.49 1.80
Total borrowings 2.21 1.92 1.79 1.49 1.80
Total interest-bearing liabilities 0.52 0.49 0.48 0.45 0.46
Net interest margin 4.40 4.44 4.50 4.49 4.60
(1) Annualized.
(2) Yields are presented on a fully tax-equivalent basis.
(3) Average yields of securities available for sale are based upon historical amortized cost and exclude equity securities.
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES(1)
(Dollars in thousands)
(Unaudited)
At Sep. 30,At Dec. 31,
20152014

Computation of tangible common equity to tangible assets:

Total equity $ 2,273,147 $ 2,135,364
Less: Non-controlling interest in subsidiaries 18,500 13,715
Total TCF Financial Corporation stockholders' equity 2,254,647 2,121,649
Less:
Preferred stock 263,240 263,240
Goodwill 225,640 225,640
Other intangibles 3,518 4,641
Tangible common equity $ 1,762,249 $ 1,628,128
Total assets $ 20,125,936 $ 19,394,611
Less:
Goodwill 225,640 225,640
Other intangibles 3,518 4,641
Tangible assets $ 19,896,778 $ 19,164,330
Tangible common equity to tangible assets 8.86 % 8.50 %
At Sep. 30,At Dec. 31,
20152014

Computation of tangible book value per common share:

Tangible common equity $ 1,762,249 $ 1,628,128
Common stock shares outstanding 169,430,576 167,461,002
Tangible book value per common share $ 10.40 $ 9.72
Three Months EndedNine Months Ended
Sep. 30,Jun. 30,Sep. 30,Sep. 30,Sep. 30,
20152015201420152014

Computation of return on average tangible common equity:

Net income available to common stockholders $ 47,728 $ 47,408 $ 47,470 $ 130,090 $ 135,658
Other intangibles amortization, net of tax 248 246 265 739 796
Adjusted net income available to common stockholders $ 47,976 $ 47,654 $ 47,735 $ 130,829 $ 136,454
Average balances:
Total equity $ 2,238,083 $ 2,196,213 $ 2,087,693 $ 2,195,371 $ 2,037,899
Less: Non-controlling interest in subsidiaries 19,469 22,514 16,553 19,695 17,748
Total TCF Financial Corporation stockholders' equity 2,218,614 2,173,699 2,071,140 2,175,676 2,020,151
Less:
Preferred stock 263,240 263,240 263,240 263,240 263,240
Goodwill 225,640 225,640 225,640 225,640 225,640
Other intangibles 3,738 4,110 5,291 4,104 5,709
Average tangible common equity $ 1,725,996 $ 1,680,709 $ 1,576,969 $ 1,682,692 $ 1,525,562
Return on average tangible common equity (2) 11.12 % 11.34 % 12.11 % 10.37 % 11.93 %

(1) When evaluating capital adequacy and utilization, management considers financial measures such as tangible common equity to tangible assets, tangible book value per common share and return on average tangible common equity. These measures are non-GAAP financial measures and are viewed by management as useful indicators of capital levels available to withstand unexpected market or economic conditions and also provide investors, regulators and other users with information to be viewed in relation to other banking institutions.

(2) Annualized.

Contacts:

TCF Financial Corporation
Mark Goldman, 952-475-7050 (Media)
news@tcfbank.com
Jason Korstange, 952-745-2755 (Investors)
investor@tcfbank.com

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.