TCF Financial Corporation (NYSE:TCB):
Summary of Financial Results | Table 1 | ||||||||||||||||||||||||||||
Percent Change | |||||||||||||||||||||||||||||
(Dollars in thousands, except per-share data) | 3Q | 2Q | 3Q | 3Q15 vs | 3Q15 vs | YTD | YTD | Percent | |||||||||||||||||||||
2015 | 2015 | 2014 | 2Q15 | 3Q14 | 2015 | 2014 | Change | ||||||||||||||||||||||
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 Revenue | Table 2 | ||||||||||||||||||||||||||||
Percent Change | |||||||||||||||||||||||||||||
(Dollars in thousands) | 3Q | 2Q | 3Q | 3Q15 vs | 3Q15 vs | YTD | YTD | Percent | |||||||||||||||||||||
2015 | 2015 | 2014 | 2Q15 | 3Q14 | 2015 | 2014 | Change | ||||||||||||||||||||||
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 Leases | Table 3 | ||||||||||||||||||||||||||||
Percent Change | |||||||||||||||||||||||||||||
(Dollars in thousands) | 3Q | 2Q | 3Q | 3Q15 vs | 3Q15 vs | YTD | YTD | Percent | |||||||||||||||||||||
2015 | 2015 | 2014 | 2Q15 | 3Q14 | 2015 | 2014 | Change | ||||||||||||||||||||||
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 Trends | Table 4 | |||||||||||||||||||||||||
Change | ||||||||||||||||||||||||||
(Dollars in thousands) | 3Q | 2Q | 1Q | 4Q | 3Q | 3Q15 vs | 3Q15 vs | |||||||||||||||||||
2015 | 2015 | 2015 | 2014 | 2014 | 2Q15 | 3Q14 | ||||||||||||||||||||
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 Deposits | Table 5 | ||||||||||||||||||||||||||||
Percent Change | |||||||||||||||||||||||||||||
(Dollars in thousands) | 3Q | 2Q | 3Q | 3Q15 vs | 3Q15 vs | YTD | YTD | Percent | |||||||||||||||||||||
2015 | 2015 | 2014 | 2Q15 | 3Q14 | 2015 | 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 Expense | Table 6 | ||||||||||||||||||||||||||||
Percent Change | |||||||||||||||||||||||||||||
(Dollars in thousands) | 3Q | 2Q | 3Q | 3Q15 vs | 3Q15 vs | YTD | YTD | Percent | |||||||||||||||||||||
2015 | 2015 | 2014 | 2Q15 | 3Q14 | 2015 | 2014 | Change | ||||||||||||||||||||||
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 Information | Table 7 | |||||||
(Dollars in thousands, except per-share data) | 3Q 2015 | 4Q 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 | ||||||||||||||
2015 | 2014 | $ | % | ||||||||||||
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 | ||||||||||||||
2015 | 2014 | $ | % | ||||||||||||
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 | ||||||||||||||
2015 | 2014 | $ | % | ||||||||||||
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 | ||||||||||||||
2015 | 2014 | $ | % | ||||||||||||
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 | |||||||||||||
2015 | 2014 | $ | % | ||||||||||||
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) | ||||||||||||||||||||||
At | At | At | At | At | Change from | |||||||||||||||||
Sep. 30, | Jun. 30, | Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Sep. 30, | ||||||||||||||||
2015 | 2015 | 2015 | 2014 | 2014 | 2015 | 2014 | ||||||||||||||||
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, | ||||||||||||||||
2015 | 2015 | 2015 | 2014 | 2014 | 2015 | 2014 | ||||||||||||||||
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 Ended | Change from | |||||||||||||||||||||||||||
Sep. 30, | Jun. 30, | Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Sep. 30, | ||||||||||||||||||||||
2015 | 2015 | 2015 | 2014 | 2014 | 2015 | 2014 | ||||||||||||||||||||||
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 Ended | Change from | |||||||||||||||||||||||||||
Sep. 30, | Jun. 30, | Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Sep. 30, | ||||||||||||||||||||||
2015 | 2015 | 2015 | 2014 | 2014 | 2015 | 2014 | ||||||||||||||||||||||
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, | ||||||||||||||||||||||||||
2015 | 2015 | 2014 | Change from | |||||||||||||||||||||||||
% of | % of | % of | Jun. 30, | Sep. 30, | ||||||||||||||||||||||||
Balance | Portfolio | Balance | Portfolio | Balance | Portfolio | 2015 | 2014 | |||||||||||||||||||||
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, | ||||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||||
Average | Yields and | Average | Yields and | |||||||||||||||||||
Balance | Interest(1) | Rates(1)(2) | Balance | Interest(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, | ||||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||||
Average | Yields and | Average | Yields and | |||||||||||||||||||
Balance | Interest(1) | Rates(1)(2) | Balance | Interest(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, | ||||||||||||||||
2015 | 2015 | 2015 | 2014 | 2014 | ||||||||||||||||
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, | |||||||
2015 | 2014 | |||||||
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, | |||||||
2015 | 2014 | |||||||
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 Ended | Nine Months Ended | |||||||||||||||||||
Sep. 30, | Jun. 30, | Sep. 30, | Sep. 30, | Sep. 30, | ||||||||||||||||
2015 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||
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.
View source version on businesswire.com: http://www.businesswire.com/news/home/20151022005739/en/
Contacts:
Mark Goldman, 952-475-7050 (Media)
news@tcfbank.com
Jason
Korstange, 952-745-2755 (Investors)
investor@tcfbank.com