TCF Reports Quarterly Net Income of $56.3 Million, or 31 Cents Per Share

TCF Financial Corporation (NYSE: TCB):

Summary of Financial ResultsTable 1
Percent Change
(Dollars in thousands, except per-share data) 3Q2Q3Q3Q16 vs3Q16 vsYTDYTDPercent
2016201620152Q163Q1520162015Change
Net income attributable to TCF $ 56,292 $ 57,694 $ 52,575 (2.4 )% 7.1 % $ 162,032 $ 144,631 12.0 %
Net interest income 212,018 212,984 205,270 (0.5 ) 3.3 636,660 614,719 3.6
Diluted earnings per common share 0.31 0.31 0.29 6.9 0.88 0.78 12.8

Financial Ratios(1)

Return on average assets 1.12 % 1.14 % 1.10 % 1.07 % 1.02 %
Return on average common equity 9.59 10.09 9.76 9.39 9.07
Return on average tangible common equity(2) 10.78 11.38 11.12 10.58 10.37
Net interest margin 4.34 4.35 4.40 4.35 4.45
Net charge-offs as a percentage of average loans and leases 0.26 0.23 0.23 0.25 0.31
(1) Annualized.
(2) See "Reconciliation of GAAP to Non-GAAP Financial Measures" table.

TCF Financial Corporation ("TCF" or the "Company") (NYSE:TCB) today reported net income of $56.3 million for the third quarter of 2016, compared with $52.6 million for the third quarter of 2015 and $57.7 million for the second quarter of 2016. Diluted earnings per common share was 31 cents for the third quarter of 2016, compared with 29 cents for the third quarter of 2015 and 31 cents for the second quarter of 2016.

TCF reported net income of $162.0 million for the first nine months of 2016, compared with $144.6 million for the same period in 2015. Diluted earnings per common share was 88 cents for the first nine months of 2016, compared with 78 cents for the same period in 2015.

"TCF reported another good quarter of financial results demonstrating consistent performance and revenue growth year-over-year," said Craig R. Dahl, president and chief executive officer. "During the third quarter, loan and lease originations remained strong, credit stabilization continued, deposit costs remained flat and capital levels increased – all of which position us for consistent profitability and continued value creation for shareholders.

"Despite a slow growth economy and persistent rate headwinds, we successfully achieved profitable growth and positive operating leverage, while at the same time reinvesting in our businesses to enhance our ability to meet the evolving needs of our customers. I am encouraged by the enterprise-wide commitment TCF has shown toward serving our customers while executing on our four strategic pillars of diversification, profitable growth, operating leverage and core funding."

Revenue
Total RevenueTable 2
Percent Change
(Dollars in thousands) 3Q2Q3Q3Q16 vs3Q16 vsYTDYTDPercent
2016201620152Q163Q1520162015Change
Net interest income $ 212,018 $ 212,984 $ 205,270 (0.5 )% 3.3 % $ 636,660 $ 614,719 3.6 %
Non-interest income:
Fees and service charges 35,093 34,622 36,991 1.4 (5.1 ) 102,532 107,258 (4.4 )
Card revenue 13,747 14,083 13,803 (2.4 ) (0.4 ) 41,193 40,606 1.4
ATM revenue 5,330 5,288 5,739 0.8 (7.1 ) 15,639 16,401 (4.6 )
Subtotal 54,170 53,993 56,533 0.3 (4.2 ) 159,364 164,265 (3.0 )
Gains on sales of auto loans, net 11,624 10,143 10,423 14.6 11.5 33,687 27,444 22.7
Gains on sales of consumer real estate loans, net 13,528 10,839 7,143 24.8 89.4 33,751 27,860 21.1
Servicing fee income 10,393 9,502 8,049 9.4 29.1 28,778 22,607 27.3
Subtotal 35,545 30,484 25,615 16.6 38.8 96,216 77,911 23.5
Leasing and equipment finance 28,289 31,074 27,165 (9.0 ) 4.1 87,850 75,774 15.9
Other 2,270 2,405 3,070 (5.6 ) (26.1 ) 7,518 8,657 (13.2 )
Fees and other revenue 120,274 117,956 112,383 2.0 7.0 350,948 326,607 7.5
Gains (losses) on securities, net (600 ) (131 ) N.M. N.M. (716 ) (268 ) (167.2 )
Total non-interest income 119,674 117,956 112,252 1.5 6.6 350,232 326,339 7.3
Total revenue $ 331,692 $ 330,940 $ 317,522 0.2 4.5 $ 986,892 $ 941,058 4.9
Net interest margin(1) 4.34 % 4.35 % 4.40 % 4.35 % 4.45 %
Total non-interest income as a percentage of total revenue 36.1 35.6 35.4 35.5 34.7
N.M. Not Meaningful.
(1) Annualized.

Net Interest Income

  • Net interest income for the third quarter of 2016 increased $6.7 million, or 3.3 percent, compared with the third quarter of 2015. The increase was primarily due to higher interest income from inventory finance loans and higher average balances of loans and leases held for sale, securities available for sale, auto finance loans, and leasing and equipment finance loans and leases. These increases were partially offset by lower interest income from consumer real estate first mortgage lien loan balances and higher interest expense on certificates of deposit.
  • Net interest margin for the third quarter of 2016 was 4.34 percent, compared with 4.40 percent for the third quarter of 2015. The decrease was primarily due to higher average interest rates resulting from promotions for certificates of deposit.

Non-interest Income

  • Fees and service charges for the third quarter of 2016 were $35.1 million, down $1.9 million, or 5.1 percent, from the third quarter of 2015. The decrease was primarily due to ongoing consumer behavior changes, as well as higher average checking account balances per customer.
  • Gains on sales of auto loans, net for the third quarter of 2016 were $11.6 million, up $1.2 million, or 11.5 percent, from the third quarter of 2015 and up $1.5 million, or 14.6 percent, from the second quarter of 2016. TCF sold $614.9 million, $436.6 million and $533.4 million of auto loans during the third quarters of 2016 and 2015 and the second quarter of 2016, respectively.
  • Gains on sales of consumer real estate loans, net for the third quarter of 2016 were $13.5 million, up $6.4 million, or 89.4 percent, from the third quarter of 2015 and up $2.7 million, or 24.8 percent, from the second quarter of 2016. TCF sold $437.1 million, $246.0 million and $344.6 million of consumer real estate loans during the third quarters of 2016 and 2015 and the second quarter of 2016, respectively.
  • Servicing fee income was $10.4 million on $5.1 billion of average loans and leases serviced for others for the third quarter of 2016, compared with $8.0 million on $4.0 billion for the third quarter of 2015 and $9.5 million on $4.7 billion for the second quarter of 2016. The increases from both periods were primarily due to the cumulative effect of the 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) 3Q2Q3Q3Q16 vs3Q16 vsYTDYTDPercent
2016201620152Q163Q1520162015Change
Period-End:
Consumer real estate:
First mortgage lien $ 2,313,044 $ 2,409,320 $ 2,724,594 (4.0 )% (15.1 )%
Junior lien 2,674,280 2,677,522 2,889,120 (0.1 ) (7.4 )
Total consumer real estate 4,987,324 5,086,842 5,613,714 (2.0 ) (11.2 )
Commercial 3,150,199 3,096,046 3,112,325 1.7 1.2
Leasing and equipment finance 4,236,224 4,120,359 3,873,581 2.8 9.4
Inventory finance 2,261,086 2,334,893 2,153,385 (3.2 ) 5.0
Auto finance 2,731,900 2,812,807 2,427,367 (2.9 ) 12.5
Other 17,886 20,890 20,674 (14.4 ) (13.5 )
Total $ 17,384,619 $ 17,471,837 $ 17,201,046 (0.5 ) 1.1
Average:
Consumer real estate:
First mortgage lien $ 2,353,097 $ 2,464,692 $ 2,793,129 (4.5 )% (15.8 )% $ 2,463,497 $ 2,934,536 (16.1 )%
Junior lien 2,782,479 2,794,035 2,813,253 (0.4 ) (1.1 ) 2,820,319 2,693,623 4.7
Total consumer real estate 5,135,576 5,258,727 5,606,382 (2.3 ) (8.4 ) 5,283,816 5,628,159 (6.1 )
Commercial 3,092,115 3,109,946 3,118,024 (0.6 ) (0.8 ) 3,119,952 3,139,969 (0.6 )
Leasing and equipment finance 4,147,488 4,032,112 3,821,590 2.9 8.5 4,057,755 3,767,954 7.7
Inventory finance 2,272,409 2,564,648 2,036,054 (11.4 ) 11.6 2,422,979 2,145,535 12.9
Auto finance 2,670,272 2,751,679 2,361,057 (3.0 ) 13.1 2,708,470 2,198,983 23.2
Other 9,252 9,585 9,833 (3.5 ) (5.9 ) 9,617 10,721 (10.3 )
Total $ 17,327,112 $ 17,726,697 $ 16,952,940 (2.3 ) 2.2 $ 17,602,589 $ 16,891,321 4.2
  • Period-end loans and leases were $17.4 billion at September 30, 2016, an increase of $0.2 billion, or 1.1 percent, compared with September 30, 2015 and a decrease of $0.1 billion, or 0.5 percent, compared with June 30, 2016. Average loans and leases were $17.3 billion for the third quarter of 2016, an increase of $0.4 billion, or 2.2 percent, compared with the third quarter of 2015 and a decrease of $0.4 billion, or 2.3 percent, compared with the second quarter of 2016.

    The increases from September 30, 2015 were primarily due to an increase in the leasing and equipment finance portfolio due to strong originations, the maturation of the business model in auto finance and the expansion of the number of active dealers in inventory finance, partially offset by run-off in the consumer real estate first mortgage lien portfolio. The decrease from the second quarter of 2016 for average loans and leases was primarily due to the seasonal decrease in the inventory finance portfolio and run-off in the consumer real estate first mortgage lien portfolio, partially offset by an increase in the leasing and equipment finance portfolio due to strong originations.
  • Loan and lease originations were $4.2 billion for the third quarter of 2016, an increase of $0.3 billion, or 8.7 percent, compared with the third quarter of 2015 and consistent with the second quarter of 2016. The increase from the third quarter of 2015 was primarily due to increased originations in auto finance, inventory finance and consumer real estate.
Credit Quality
Credit TrendsTable 4
Change
(Dollars in thousands) 3Q2Q1Q4Q3Q3Q16 vs3Q16 vs
201620162016201520152Q163Q15
Over 60-day delinquencies as a percentage of period-end loans and leases(1) 0.11 % 0.12 % 0.10 % 0.11 % 0.17 % (1 ) bps (6 ) bps
Net charge-offs as a percentage of average loans and leases(2) 0.26 0.23 0.27 0.29 0.23 3 3
Non-accrual loans and leases and other real estate owned $ 223,759 $ 232,334 $ 241,090 $ 250,448 $ 264,694 (3.7 )% (15.5 )%
Provision for credit losses 13,894 13,250 18,842 17,607 10,018 4.9 38.7
(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 0.11 percent at September 30, 2016, down from 0.17 percent at September 30, 2015, and down from 0.12 percent at June 30, 2016. The decreases from both periods were primarily driven by improved delinquencies in the commercial real estate portfolio, partially offset by an increase in delinquencies in the auto finance portfolio.
  • The net charge-off rate was 0.26 percent for the third quarter of 2016, up from 0.23 percent for both the third quarter of 2015 and the second quarter of 2016. The increases from both periods were primarily due to increased net charge-offs in the auto finance portfolio, partially offset by improved credit quality in the consumer real estate portfolio.
  • Non-accrual loans and leases and other real estate owned was $223.8 million at September 30, 2016, a decrease of $40.9 million, or 15.5 percent, from September 30, 2015, and a decrease of $8.6 million, or 3.7 percent, from June 30, 2016. The decreases from both periods were primarily due to improving credit quality trends in the consumer and commercial real estate portfolios and sales of other real estate owned outpacing additions. Total non-accrual loans and leases and other real estate owned at September 30, 2016 was the lowest balance since the third quarter of 2008.
  • Provision for credit losses was $13.9 million for the third quarter of 2016, an increase of $3.9 million, or 38.7 percent, from the third quarter of 2015, and an increase of $0.6 million, or 4.9 percent, from the second quarter of 2016. The increase from the third quarter of 2015 was primarily due to increased reserve requirements related to growth and higher net charge-offs in the auto finance and leasing and equipment finance portfolios. The increase from the second quarter of 2016 was primarily due to higher net charge-offs and growth in the leasing and equipment finance portfolio.
Deposits
Average DepositsTable 5
Percent Change
(Dollars in thousands) 3Q2Q3Q3Q16 vs3Q16 vsYTDYTDPercent
2016201620152Q163Q1520162015Change
Checking $ 5,673,888 $ 5,727,147 $ 5,405,442 (0.9 )% 5.0 % $ 5,664,812 $ 5,378,571 5.3 %
Savings 4,672,642 4,690,376 4,872,853 (0.4 ) (4.1 ) 4,692,189 5,026,475 (6.7 )
Money market 2,496,590 2,557,897 2,297,893 (2.4 ) 8.6 2,509,033 2,236,811 12.2
Certificates of deposit 4,304,990 4,308,367 3,400,282 (0.1 ) 26.6 4,239,676 3,187,577 33.0
Total average deposits $ 17,148,110 $ 17,283,787 $ 15,976,470 (0.8 ) 7.3 $ 17,105,710 $ 15,829,434 8.1
Average interest rate on deposits(1) 0.37 % 0.37 % 0.31 % 0.36 % 0.29 %
(1) Annualized.
  • Total average deposits for the third quarter of 2016 increased $1.2 billion, or 7.3 percent, from the third quarter of 2015, primarily due to special campaigns for certificates of deposit as well as growth in checking and money market balances.
  • The average interest rate on deposits for the third quarter of 2016 was 0.37 percent, up 6 basis points from the third quarter of 2015, primarily due to higher average interest rates resulting from promotions for certificates of deposit.
Non-interest Expense
Non-interest ExpenseTable 6
Change
(Dollars in thousands) 3Q2Q3Q3Q16 vs3Q16 vsYTDYTDPercent
2016201620152Q163Q1520162015Change
Compensation and employee benefits $ 117,155 $ 118,093 $ 116,708 (0.8 )% 0.4 % $ 359,721 $ 348,682 3.2 %
Occupancy and equipment 37,938 36,884 34,159 2.9 11.1 111,830 107,138 4.4
FDIC insurance 4,082 3,751 4,832 8.8 (15.5 ) 11,946 15,089 (20.8 )
Advertising and marketing 5,488 5,678 5,793 (3.3 ) (5.3 ) 17,053 17,466 (2.4 )
Other 49,851 49,987 45,750 (0.3 ) 9.0 143,186 139,770 2.4
Subtotal 214,514 214,393 207,242 0.1 3.5 643,736 628,145 2.5
Operating lease depreciation 10,038 9,842 9,485 2.0 5.8 29,453 25,801 14.2
Foreclosed real estate and repossessed assets, net 4,243 3,135 5,680 35.3 (25.3 ) 11,298 18,253 (38.1 )
Other credit costs, net 83 (54 ) (123 ) N.M. N.M. 41 (39 ) N.M.
Total non-interest expense $ 228,878 $ 227,316 $ 222,284 0.7 3.0 $ 684,528 $ 672,160 1.8
Efficiency ratio 69.00 % 68.69 % 70.01 % 31 bps (101 ) bps 69.36 % 71.43 % (207 ) bps
N.M. Not Meaningful.
  • Total non-interest expense for the third quarter of 2016 increased $6.6 million, or 3.0 percent, compared with the third quarter of 2015 and increased $1.6 million, or 0.7 percent compared with the second quarter of 2016. The increase from the third quarter of 2015 was primarily due to increases in other non-interest expense and occupancy and equipment expense, partially offset by a decrease in foreclosed real estate and repossessed assets, net expense. The increase from the second quarter of 2016 was primarily due to increases in foreclosed real estate and repossessed assets, net expense and occupancy and equipment expense, partially offset by a decrease in compensation and employee benefits expense.
  • Net expenses related to foreclosed real estate and repossessed assets decreased $1.4 million, or 25.3 percent, from the third quarter of 2015 and increased $1.1 million, or 35.3 percent, from the second quarter of 2016. The decrease from the third quarter of 2015 was primarily due to lower operating costs associated with maintaining fewer consumer and commercial properties and lower write-downs on existing foreclosed consumer properties, partially offset by lower gains on sales of consumer and commercial properties and higher repossessed asset expense. The increase from the second quarter of 2016 was primarily due to lower gains on sales of consumer and commercial properties.
Capital
Capital InformationTable 7
At Sep. 30,At Dec. 31,
(Dollars in thousands, except per-share data) 20162015
Total equity $ 2,452,380 $ 2,306,917
Book value per common share 12.69 11.94
Tangible book value per common share(1) 11.36 10.59
Common equity to assets 10.29 % 9.80 %
Tangible common equity to tangible assets(1) 9.31 8.79
Capital accumulation rate(2) 8.93 10.44
At Sep. 30,At Dec. 31,
Regulatory Capital:2016(3)2015
Common equity Tier 1 capital $ 1,936,029 $ 1,814,442
Tier 1 capital 2,215,312 2,092,195
Total capital 2,596,697 2,487,060
Regulatory Capital Ratios:
Common equity Tier 1 capital ratio 10.35 % 10.00 %
Tier 1 risk-based capital ratio 11.85 11.54
Total risk-based capital ratio 13.89 13.71
Tier 1 leverage ratio 10.66 10.46
(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 2016 are preliminary pending completion and filing of the Company's regulatory reports.
  • TCF maintained strong capital ratios as the Company accumulates capital through earnings.
  • On October 19, 2016, TCF's Board of Directors declared a regular quarterly cash dividend of 7.5 cents per common share, payable on December 1, 2016, to stockholders of record at the close of business on November 15, 2016. 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, 2016, to stockholders of record at the close of business on November 15, 2016.

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 21, 2016 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, 2016, TCF had $21.1 billion in total assets and 341 branches in Illinois, Minnesota, Michigan, Colorado, Wisconsin, Arizona and South Dakota 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, 2015 under the heading "Risk Factors", 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; 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; inability to timely close underperforming branches due to long-term lease obligations; 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.

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, employment practices, or checking account overdraft program "opt in" requirements; and possible increases in indemnification obligations for certain litigation against Visa U.S.A.

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
20162015$%
Interest income:
Loans and leases $ 210,765 $ 207,250 $ 3,515 1.7 %
Securities available for sale 7,126 4,161 2,965 71.3
Securities held to maturity 1,049 1,361 (312 ) (22.9 )
Investments and other 13,786 10,832 2,954 27.3
Total interest income 232,726 223,604 9,122 4.1
Interest expense:
Deposits 15,851 12,302 3,549 28.8
Borrowings 4,857 6,032 (1,175 ) (19.5 )
Total interest expense 20,708 18,334 2,374 12.9
Net interest income 212,018 205,270 6,748 3.3
Provision for credit losses 13,894 10,018 3,876 38.7
Net interest income after provision for credit losses 198,124 195,252 2,872 1.5
Non-interest income:
Fees and service charges 35,093 36,991 (1,898 ) (5.1 )
Card revenue 13,747 13,803 (56 ) (0.4 )
ATM revenue 5,330 5,739 (409 ) (7.1 )
Subtotal 54,170 56,533 (2,363 ) (4.2 )
Gains on sales of auto loans, net 11,624 10,423 1,201 11.5
Gains on sales of consumer real estate loans, net 13,528 7,143 6,385 89.4
Servicing fee income 10,393 8,049 2,344 29.1
Subtotal 35,545 25,615 9,930 38.8
Leasing and equipment finance 28,289 27,165 1,124 4.1
Other 2,270 3,070 (800 ) (26.1 )
Fees and other revenue 120,274 112,383 7,891 7.0
Gains (losses) on securities, net (600 ) (131 ) (469 ) N.M.
Total non-interest income 119,674 112,252 7,422 6.6
Non-interest expense:
Compensation and employee benefits 117,155 116,708 447 0.4
Occupancy and equipment 37,938 34,159 3,779 11.1
FDIC insurance 4,082 4,832 (750 ) (15.5 )
Advertising and marketing 5,488 5,793 (305 ) (5.3 )
Other 49,851 45,750 4,101 9.0
Subtotal 214,514 207,242 7,272 3.5
Operating lease depreciation 10,038 9,485 553 5.8
Foreclosed real estate and repossessed assets, net 4,243 5,680 (1,437 ) (25.3 )
Other credit costs, net 83 (123 ) 206 N.M.
Total non-interest expense 228,878 222,284 6,594 3.0
Income before income tax expense 88,920 85,220 3,700 4.3
Income tax expense 30,257 30,528 (271 ) (0.9 )
Income after income tax expense 58,663 54,692 3,971 7.3
Income attributable to non-controlling interest 2,371 2,117 254 12.0
Net income attributable to TCF Financial Corporation 56,292 52,575 3,717 7.1
Preferred stock dividends 4,847 4,847
Net income available to common stockholders $ 51,445 $ 47,728 $ 3,717 7.8
Net income per common share:
Basic $ 0.31 $ 0.29 $ 0.02 6.9 %
Diluted 0.31 0.29 0.02 6.9
Dividends declared per common share $ 0.075 $ 0.05 $ 0.025 50.0 %
Average common and common equivalent shares
outstanding (in thousands):
Basic 167,366 165,990 1,376 0.8 %
Diluted 167,968 166,556 1,412 0.8

N.M. Not Meaningful.

TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except per-share data)
(Unaudited)
Nine Months Ended September 30,Change
20162015$%
Interest income:
Loans and leases $ 639,698 $ 620,390 $ 19,308 3.1 %
Securities available for sale 19,020 10,784 8,236 76.4
Securities held to maturity 3,484 4,150 (666 ) (16.0 )
Investments and other 36,870 31,155 5,715 18.3
Total interest income 699,072 666,479 32,593 4.9
Interest expense:
Deposits 46,735 34,454 12,281 35.6
Borrowings 15,677 17,306 (1,629 ) (9.4 )
Total interest expense 62,412 51,760 10,652 20.6
Net interest income 636,660 614,719 21,941 3.6
Provision for credit losses 45,986 35,337 10,649 30.1
Net interest income after provision for credit losses 590,674 579,382 11,292 1.9
Non-interest income:
Fees and service charges 102,532 107,258 (4,726 ) (4.4 )
Card revenue 41,193 40,606 587 1.4
ATM revenue 15,639 16,401 (762 ) (4.6 )
Subtotal 159,364 164,265 (4,901 ) (3.0 )
Gains on sales of auto loans, net 33,687 27,444 6,243 22.7
Gains on sales of consumer real estate loans, net 33,751 27,860 5,891 21.1
Servicing fee income 28,778 22,607 6,171 27.3
Subtotal 96,216 77,911 18,305 23.5
Leasing and equipment finance 87,850 75,774 12,076 15.9
Other 7,518 8,657 (1,139 ) (13.2 )
Fees and other revenue 350,948 326,607 24,341 7.5
Gains (losses) on securities, net (716 ) (268 ) (448 ) (167.2 )
Total non-interest income 350,232 326,339 23,893 7.3
Non-interest expense:
Compensation and employee benefits 359,721 348,682 11,039 3.2
Occupancy and equipment 111,830 107,138 4,692 4.4
FDIC insurance 11,946 15,089 (3,143 ) (20.8 )
Advertising and marketing 17,053 17,466 (413 ) (2.4 )
Other 143,186 139,770 3,416 2.4
Subtotal 643,736 628,145 15,591 2.5
Operating lease depreciation 29,453 25,801 3,652 14.2
Foreclosed real estate and repossessed assets, net 11,298 18,253 (6,955 ) (38.1 )
Other credit costs, net 41 (39 ) 80 N.M.
Total non-interest expense 684,528 672,160 12,368 1.8
Income before income tax expense 256,378 233,561 22,817 9.8
Income tax expense 86,766 82,258 4,508 5.5
Income after income tax expense 169,612 151,303 18,309 12.1
Income attributable to non-controlling interest 7,580 6,672 908 13.6
Net income attributable to TCF Financial Corporation 162,032 144,631 17,401 12.0
Preferred stock dividends 14,541 14,541
Net income available to common stockholders $ 147,491 $ 130,090 $ 17,401 13.4
Net income per common share:
Basic $ 0.88 $ 0.79 $ 0.09 11.4 %
Diluted 0.88 0.78 0.10 12.8
Dividends declared per common share $ 0.225 $ 0.15 $ 0.075 50.0 %
Average common and common equivalent shares
outstanding (in thousands):
Basic 167,155 165,479 1,676 1.0 %
Diluted 167,708 166,013 1,695 1.0

N.M. Not Meaningful.

TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Dollars in thousands)
(Unaudited)
Three Months Ended September 30,Change
20162015$%
Net income attributable to TCF Financial Corporation $ 56,292 $ 52,575 $ 3,717 7.1 %
Other comprehensive income (loss):
Securities available for sale and interest-only strips:
Unrealized gains (losses) arising during the period (7,624 ) 9,972 (17,596 ) N.M.
Reclassification of net (gains) losses to net income 425 281 144 51.2
Net investment hedges:
Unrealized gains (losses) arising during the period 904 2,858 (1,954 ) (68.4 )
Foreign currency translation adjustment:
Unrealized gains (losses) arising during the period (957 ) (3,049 ) 2,092 68.6
Recognized postretirement prior service cost:
Reclassification of net (gains) losses to net income (12 ) (12 )
Income tax (expense) benefit 2,396 (4,947 ) 7,343 N.M.
Total other comprehensive income (loss) (4,868 ) 5,103 (9,971 ) N.M.
Comprehensive income $ 51,424 $ 57,678 $ (6,254 ) (10.8 )
Nine Months Ended September 30,Change
20162015$%
Net income attributable to TCF Financial Corporation $ 162,032 $ 144,631 $ 17,401 12.0 %
Other comprehensive income (loss):
Securities available for sale and interest-only strips:
Unrealized gains (losses) arising during the period 32,639 2,971 29,668 N.M.
Reclassification of net (gains) losses to net income 1,448 871 577 66.2
Net investment hedges:
Unrealized gains (losses) arising during the period (2,691 ) 5,772 (8,463 ) N.M.
Foreign currency translation adjustment:
Unrealized gains (losses) arising during the period 2,791 (6,318 ) 9,109 N.M.
Recognized postretirement prior service cost:
Reclassification of net (gains) losses to net income (35 ) (35 )
Income tax (expense) benefit (11,911 ) (3,618 ) (8,293 ) N.M.
Total other comprehensive income (loss) 22,241 (357 ) 22,598 N.M.
Comprehensive income $ 184,273 $ 144,274 $ 39,999 27.7

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
20162015$%
ASSETS:
Cash and due from banks $ 656,481 $ 889,337 $ (232,856 ) (26.2 )%
Investments 59,707 70,537 (10,830 ) (15.4 )
Securities held to maturity 185,230 201,920 (16,690 ) (8.3 )
Securities available for sale 1,419,821 888,885 530,936 59.7
Loans and leases held for sale 386,673 157,625 229,048 145.3
Loans and leases:
Consumer real estate:
First mortgage lien 2,313,044 2,624,956 (311,912 ) (11.9 )
Junior lien 2,674,280 2,839,316 (165,036 ) (5.8 )
Total consumer real estate 4,987,324 5,464,272 (476,948 ) (8.7 )
Commercial 3,150,199 3,145,832 4,367 0.1
Leasing and equipment finance 4,236,224 4,012,248 223,976 5.6
Inventory finance 2,261,086 2,146,754 114,332 5.3
Auto finance 2,731,900 2,647,596 84,304 3.2
Other 17,886 19,297 (1,411 ) (7.3 )
Total loans and leases 17,384,619 17,435,999 (51,380 ) (0.3 )
Allowance for loan and lease losses (155,841 ) (156,054 ) 213 0.1
Net loans and leases 17,228,778 17,279,945 (51,167 ) (0.3 )
Premises and equipment, net 424,456 445,934 (21,478 ) (4.8 )
Goodwill 225,640 225,640
Other assets 497,370 529,786 (32,416 ) (6.1 )
Total assets $ 21,084,156 $ 20,689,609 $ 394,547 1.9
LIABILITIES AND EQUITY:
Deposits:
Checking $ 5,830,057 $ 5,690,559 $ 139,498 2.5 %
Savings 4,670,281 4,717,457 (47,176 ) (1.0 )
Money market 2,450,576 2,408,180 42,396 1.8
Certificates of deposit 4,283,292 3,903,793 379,499 9.7
Total deposits 17,234,206 16,719,989 514,217 3.1
Short-term borrowings 1,514 5,381 (3,867 ) (71.9 )
Long-term borrowings 713,996 1,034,557 (320,561 ) (31.0 )
Total borrowings 715,510 1,039,938 (324,428 ) (31.2 )
Accrued expenses and other liabilities 682,060 622,765 59,295 9.5
Total liabilities 18,631,776 18,382,692 249,084 1.4
Equity:

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

263,240 263,240

Common stock, par value $0.01 per share, 280,000,000 shares authorized; 170,993,800 and 169,887,030 shares issued, respectively

1,710 1,699 11 0.6
Additional paid-in capital 860,487 851,836 8,651 1.0
Retained earnings, subject to certain restrictions 1,350,215 1,240,347 109,868 8.9
Accumulated other comprehensive income (loss) 6,895 (15,346 ) 22,241 N.M.
Treasury stock at cost, 42,566 shares, and other (49,093 ) (50,860 ) 1,767 3.5
Total TCF Financial Corporation stockholders' equity 2,433,454 2,290,916 142,538 6.2
Non-controlling interest in subsidiaries 18,926 16,001 2,925 18.3
Total equity 2,452,380 2,306,917 145,463 6.3
Total liabilities and equity $ 21,084,156 $ 20,689,609 $ 394,547 1.9

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,
2016201620162015201520162015
Consumer real estate:
First mortgage lien 0.33 % 0.34 % 0.38 % 0.46 % 0.36 % (1 ) bps (3 ) bps
Junior lien 0.03 0.03 0.05 0.05 0.08 (5 )
Total consumer real estate 0.16 0.17 0.20 0.23 0.21 (1 ) (5 )
Commercial 0.01 0.11 0.25 (10 ) (24 )
Leasing and equipment finance 0.14 0.13 0.12 0.06 0.19 1 (5 )
Inventory finance 0.01 0.01 0.01 1
Auto finance 0.20 0.13 0.09 0.14 0.11 7 9
Other 0.06 0.40 0.16 0.13 0.17 (34 ) (11 )
Subtotal 0.11 0.12 0.10 0.11 0.17 (1 ) (6 )
Acquired portfolios 0.48 0.41 0.41 0.41 0.37 7 11
Total delinquencies 0.12 0.12 0.10 0.11 0.17 (5 )

(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,
2016201620162015201520162015
Consumer real estate:
First mortgage lien 0.34 % 0.35 % 0.55 % 0.54 % 0.53 % (1 ) bps (19 ) bps
Junior lien 0.04 0.05 0.17 0.17 0.11 (1 ) (7 )
Total consumer real estate 0.17 0.19 0.35 0.34 0.32 (2 ) (15 )
Commercial (0.01 ) 0.08 (0.02 ) 0.05 (9 ) (1 )
Leasing and equipment finance 0.18 0.11 0.13 0.16 0.09 7 9
Inventory finance 0.10 0.09 0.04 0.05 0.03 1 7
Auto finance 0.86 0.69 0.81 0.75 0.62 17 24
Other

N.M.

N.M. N.M. N.M. N.M. N.M. N.M.
Total 0.26 0.23 0.27 0.29 0.23 3 3

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,
2016201620162015201520162015
Balance, beginning of period $ 195,542 $ 198,649 $ 200,466 $ 206,110 $ 205,710 $ (3,107 ) $ (10,168 )
Additions 28,697 35,280 38,029 44,387 48,505 (6,583 ) (19,808 )
Charge-offs (5,670 ) (5,475 ) (7,436 ) (9,002 ) (7,055 ) (195 ) 1,385
Transfers to other assets (11,687 ) (10,310 ) (12,342 ) (13,612 ) (16,400 ) (1,377 ) 4,713
Return to accrual status (5,447 ) (6,687 ) (7,698 ) (9,282 ) (10,190 ) 1,240 4,743
Payments received (13,845 ) (17,774 ) (15,551 ) (20,103 ) (14,721 ) 3,929 876
Sales (900 ) (775 ) (705 ) 900 705
Other, net 2,457 2,759 3,181 2,743 966 (302 ) 1,491
Balance, end of period $ 190,047 $ 195,542 $ 198,649 $ 200,466 $ 206,110 $ (5,495 ) $ (16,063 )
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,
2016201620162015201520162015
Balance, beginning of period $ 36,792 $ 42,441 $ 49,982 $ 58,584 $ 58,007 $ (5,649 ) $ (21,215 )
Transferred in 10,124 9,661 10,575 12,626 15,087 463 (4,963 )
Sales (12,997 ) (16,058 ) (18,885 ) (19,174 ) (13,442 ) 3,061 445
Writedowns (1,984 ) (2,027 ) (2,744 ) (2,130 ) (2,868 ) 43 884
Other, net 1,777 2,775 3,513 76 1,800 (998 ) (23 )
Balance, end of period $ 33,712 $ 36,792 $ 42,441 $ 49,982 $ 58,584 $ (3,080 ) $ (24,872 )

Allowance for Loan and Lease Losses

AtAtAtAtAt
Sep. 30,Jun. 30,Mar. 31,Dec. 31,Sep. 30,
20162016201620152015
% of% of% of% of% of
BalancePortfolioBalancePortfolioBalancePortfolioBalancePortfolioBalancePortfolio
Consumer real estate $ 62,092 1.24 % $ 64,765 1.27 % $ 66,728 1.27 % $ 67,992 1.24 % $ 70,329 1.25 %
Commercial 31,648 1.00 31,161 1.01 31,547 1.01 30,185 0.96 30,006 0.96
Leasing and equipment finance 20,649 0.49 20,124 0.49 19,454 0.49 19,018 0.47 18,177 0.47
Inventory finance 11,807 0.52 12,084 0.52 13,306 0.50 11,128 0.52 11,121 0.52
Auto finance 29,115 1.07 29,772 1.06 28,535 1.02 26,486 1.00 23,722 0.98
Other 530 2.96 666 3.19 504 2.66 1,245 6.45 607 2.94
Total $ 155,841 0.90 $ 158,572 0.91 $ 160,074 0.90 $ 156,054 0.90 $ 153,962 0.90

Changes in Allowance for Loan and Lease Losses

Quarter EndedChange from
Sep. 30,Jun. 30,Mar. 31,Dec. 31,Sep. 30,Jun. 30,Sep. 30,
2016201620162015201520162015
Balance, beginning of period $ 158,572 $ 160,074 $ 156,054 $ 153,962 $ 156,115 $ (1,502 ) $ 2,457
Charge-offs (16,244 ) (14,723 ) (16,667 ) (18,101 ) (15,338 ) (1,521 ) (906 )
Recoveries 4,779 4,592 4,761 5,523 5,397 187 (618 )
Net (charge-offs) recoveries (11,465 ) (10,131 ) (11,906 ) (12,578 ) (9,941 ) (1,334 ) (1,524 )
Provision for credit losses 13,894 13,250 18,842 17,607 10,018 644 3,876
Other (5,160 ) (4,621 ) (2,916 ) (2,937 ) (2,230 ) (539 ) (2,930 )
Balance, end of period $ 155,841 $ 158,572 $ 160,074 $ 156,054 $ 153,962 $ (2,731 ) $ 1,879
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED AVERAGE BALANCE SHEETS, YIELDS AND RATES
(Dollars in thousands)
(Unaudited)
Three Months Ended September 30,
20162015
AverageYields andAverageYields and
BalanceInterest(1)Rates(1)(2)BalanceInterest(1)Rates(1)(2)
ASSETS:
Investments and other $ 331,107 $ 2,380 2.86 % $ 463,312 $ 2,937 2.52 %
Securities held to maturity 187,414 1,049 2.24 205,264 1,361 2.65
Securities available for sale:(3)
Taxable 747,890 4,167 2.23 601,889 3,658 2.43
Tax-exempt(4) 570,013 4,553 3.19 92,484 774 3.35
Loans and leases held for sale 558,649 11,406 8.12 348,215 7,895 9.00
Loans and leases:(5)
Consumer real estate:
Fixed-rate 2,216,945 32,041 5.75 2,637,875 37,988 5.72
Variable-rate 2,918,631 38,796 5.29 2,968,507 38,287 5.12
Total consumer real estate 5,135,576 70,837 5.49 5,606,382 76,275 5.40
Commercial:
Fixed-rate 944,347 11,675 4.92 1,137,744 14,484 5.05
Variable- and adjustable-rate 2,147,768 21,121 3.91 1,980,280 18,958 3.80
Total commercial 3,092,115 32,796 4.22 3,118,024 33,442 4.26
Leasing and equipment finance 4,147,488 46,422 4.48 3,821,590 43,863 4.59
Inventory finance 2,272,409 34,665 6.07 2,036,054 29,915 5.83
Auto finance 2,670,272 27,251 4.06 2,361,057 24,557 4.13
Other 9,252 136 5.85 9,833 157 6.31
Total loans and leases 17,327,112 212,107 4.88 16,952,940 208,209 4.88
Total interest-earning assets 19,722,185 235,662 4.76 18,664,104 224,834 4.79
Other assets(6) 1,303,670 1,217,396
Total assets $ 21,025,855 $ 19,881,500
LIABILITIES AND EQUITY:
Non-interest bearing deposits:
Retail $ 1,771,840 $ 1,649,995
Small business 894,761 852,211
Commercial and custodial 583,430 516,461
Total non-interest bearing deposits 3,250,031 3,018,667
Interest-bearing deposits:
Checking 2,434,934 88 0.01 2,399,119 135 0.02
Savings 4,661,565 399 0.03 4,860,509 638 0.05
Money market 2,496,590 3,823 0.61 2,297,893 3,571 0.62
Certificates of deposit 4,304,990 11,541 1.07 3,400,282 7,958 0.93
Total interest-bearing deposits 13,898,079 15,851 0.45 12,957,803 12,302 0.38
Total deposits 17,148,110 15,851 0.37 15,976,470 12,302 0.31
Borrowings:
Short-term borrowings 8,485 19 0.86 30,326 17 0.22
Long-term borrowings 729,737 4,838 2.65 1,057,903 6,015 2.27
Total borrowings 738,222 4,857 2.63 1,088,229 6,032 2.21
Total interest-bearing liabilities 14,636,301 20,708 0.56 14,046,032 18,334 0.52
Total deposits and borrowings 17,886,332 20,708 0.46 17,064,699 18,334 0.43
Other liabilities 708,048 578,718
Total liabilities 18,594,380 17,643,417
Total TCF Financial Corp. stockholders' equity 2,409,312 2,218,614
Non-controlling interest in subsidiaries 22,163 19,469
Total equity 2,431,475 2,238,083
Total liabilities and equity $ 21,025,855 $ 19,881,500
Net interest income and margin $ 214,954 4.34 $ 206,500 4.40
(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) The yield on tax-exempt securities available for sale is computed on a tax-equivalent basis using a statutory federal income tax rate of 35% for all periods presented.
(5) Average balances of loans and leases include non-accrual loans and leases and are presented net of unearned income.
(6) Includes leased equipment and related initial direct costs under operating leases of $138.2 million and $107.5 million for the third quarters of 2016 and 2015, respectively.
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED AVERAGE BALANCE SHEETS, YIELDS AND RATES
(Dollars in thousands)
(Unaudited)
Nine Months Ended September 30,
20162015
AverageYields andAverageYields and
BalanceInterest(1)Rates(1)(2)BalanceInterest(1)Rates(1)(2)
ASSETS:
Investments and other $ 334,210 $ 6,992 2.79 % $ 559,443 $ 9,650 2.31 %
Securities held to maturity 193,780 3,484 2.40 208,891 4,150 2.65
Securities available for sale:(3)
Taxable 695,721 11,838 2.27 548,161 10,239 2.49
Tax-exempt(4) 457,308 11,049 3.22 33,640 839 3.33
Loans and leases held for sale 475,017 29,878 8.40 322,022 21,505 8.93
Loans and leases:(5)
Consumer real estate:
Fixed-rate 2,324,648 100,386 5.77 2,774,523 121,044 5.83
Variable-rate 2,959,168 117,625 5.31 2,853,636 109,476 5.13
Total consumer real estate 5,283,816 218,011 5.51 5,628,159 230,520 5.48
Commercial:
Fixed-rate 979,913 36,233 4.94 1,201,022 45,168 5.03
Variable- and adjustable-rate 2,140,039 63,601 3.97 1,938,947 55,972 3.86
Total commercial 3,119,952 99,834 4.27 3,139,969 101,140 4.31
Leasing and equipment finance 4,057,755 135,900 4.47 3,767,954 131,086 4.64
Inventory finance 2,422,979 105,633 5.82 2,145,535 91,671 5.71
Auto finance 2,708,470 83,748 4.13 2,198,983 68,041 4.14
Other 9,617 413 5.75 10,721 555 6.92
Total loans and leases 17,602,589 643,539 4.88 16,891,321 623,013 4.93
Total interest-earning assets 19,758,625 706,780 4.78 18,563,478 669,396 4.82
Other assets(6) 1,295,913 1,220,205
Total assets $ 21,054,538 $ 19,783,683
LIABILITIES AND EQUITY:
Non-interest bearing deposits:
Retail $ 1,780,397 $ 1,665,489
Small business 870,024 826,581
Commercial and custodial 575,513 501,297
Total non-interest bearing deposits 3,225,934 2,993,367
Interest-bearing deposits:
Checking 2,451,330 261 0.01 2,400,338 423 0.02
Savings 4,679,737 1,081 0.03 5,011,341 2,539 0.07
Money market 2,509,033 11,663 0.62 2,236,811 10,588 0.63
Certificates of deposit 4,239,676 33,730 1.06 3,187,577 20,904 0.88
Total interest-bearing deposits 13,879,776 46,735 0.45 12,836,067 34,454 0.36
Total deposits 17,105,710 46,735 0.36 15,829,434 34,454 0.29
Borrowings:
Short-term borrowings 7,718 42 0.72 15,606 47 0.40
Long-term borrowings 877,123 15,635 2.38 1,156,104 17,259 1.99
Total borrowings 884,841 15,677 2.36 1,171,710 17,306 1.97
Total interest-bearing liabilities 14,764,617 62,412 0.56 14,007,777 51,760 0.49
Total deposits and borrowings 17,990,551 62,412 0.46 17,001,144 51,760 0.41
Other liabilities 683,198 587,168
Total liabilities 18,673,749 17,588,312
Total TCF Financial Corp. stockholders' equity 2,358,387 2,175,676
Non-controlling interest in subsidiaries 22,402 19,695
Total equity 2,380,789 2,195,371
Total liabilities and equity $ 21,054,538 $ 19,783,683
Net interest income and margin $ 644,368 4.35 $ 617,636 4.45
(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) The yield on tax-exempt securities available for sale is computed on a tax-equivalent basis using a statutory federal income tax rate of 35% for all periods presented.
(5) Average balances of loans and leases include non-accrual loans and leases and are presented net of unearned income.
(6) Includes leased equipment and related initial direct costs under operating leases of $134.6 million and $97.5 million for the nine months ended September 30, 2016 and 2015, respectively.
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,
20162016201620152015
Interest income:
Loans and leases $ 210,765 $ 214,128 $ 214,805 $ 212,346 $ 207,250
Securities available for sale 7,126 6,396 5,498 4,864 4,161
Securities held to maturity 1,049 1,116 1,319 1,336 1,361
Investments and other 13,786 12,364 10,720 6,905 10,832
Total interest income 232,726 234,004 232,342 225,451 223,604
Interest expense:
Deposits 15,851 15,893 14,991 13,772 12,302
Borrowings 4,857 5,127 5,693 6,010 6,032
Total interest expense 20,708 21,020 20,684 19,782 18,334
Net interest income 212,018 212,984 211,658 205,669 205,270
Provision for credit losses 13,894 13,250 18,842 17,607 10,018
Net interest income after provision for credit losses 198,124 199,734 192,816 188,062 195,252
Non-interest income:
Fees and service charges 35,093 34,622 32,817 37,741 36,991
Card revenue 13,747 14,083 13,363 13,781 13,803
ATM revenue 5,330 5,288 5,021 5,143 5,739
Subtotal 54,170 53,993 51,201 56,665 56,533
Gains on sales of auto loans, net 11,624 10,143 11,920 3,136 10,423
Gains on sales of consumer real estate loans, net 13,528 10,839 9,384 13,104 7,143
Servicing fee income 10,393 9,502 8,883 8,622 8,049
Subtotal 35,545 30,484 30,187 24,862 25,615
Leasing and equipment finance 28,289 31,074 28,487 32,355 27,165
Other 2,270 2,405 2,843 1,806 3,070
Fees and other revenue 120,274 117,956 112,718 115,688 112,383
Gains (losses) on securities, net (600 ) (116 ) (29 ) (131 )
Total non-interest income 119,674 117,956 112,602 115,659 112,252
Non-interest expense:
Compensation and employee benefits 117,155 118,093 124,473 109,061 116,708
Occupancy and equipment 37,938 36,884 37,008 37,824 34,159
FDIC insurance 4,082 3,751 4,113 5,173 4,832
Advertising and marketing 5,488 5,678 5,887 5,316 5,793
Other 49,851 49,987 43,348 46,441 45,750
Subtotal 214,514 214,393 214,829 203,815 207,242
Operating lease depreciation 10,038 9,842 9,573 13,608 9,485
Foreclosed real estate and repossessed assets, net 4,243 3,135 3,920 4,940 5,680
Other credit costs, net 83 (54 ) 12 224 (123 )
Total non-interest expense 228,878 227,316 228,334 222,587 222,284
Income before income tax expense 88,920 90,374 77,084 81,134 85,220
Income tax expense 30,257 29,706 26,803 26,614 30,528
Income after income tax expense 58,663 60,668 50,281 54,520 54,692
Income attributable to non-controlling interest 2,371 2,974 2,235 2,028 2,117
Net income attributable to TCF Financial Corporation 56,292 57,694 48,046 52,492 52,575
Preferred stock dividends 4,847 4,847 4,847 4,847 4,847
Net income available to common stockholders $ 51,445 $ 52,847 $ 43,199 $ 47,645 $ 47,728
Net income per common share:
Basic $ 0.31 $ 0.32 $ 0.26 $ 0.29 $ 0.29
Diluted 0.31 0.31 0.26 0.29 0.29
Dividends declared per common share $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.05
Financial highlights:
Pre-tax pre-provision profit(1) $ 102,814 $ 103,624 $ 95,926 $ 98,741 $ 95,238
Return on average assets(2) 1.12 % 1.14 % 0.96 % 1.08 % 1.10 %
Return on average common equity(2) 9.59 10.09 8.45 9.53 9.76
Net interest margin(2) 4.34 4.35 4.37 4.35 4.40
(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,Jun. 30,Mar. 31,Dec. 31,Sep. 30,
20162016201620152015
ASSETS:
Investments and other $ 331,107 $ 322,477 $ 349,079 $ 405,252 $ 463,312
Securities held to maturity 187,414 194,693 199,303 201,944 205,264
Securities available for sale:(1)
Taxable 747,890 697,902 640,796 611,816 601,889
Tax-exempt 570,013 481,246 319,427 221,113 92,484
Loans and leases held for sale 558,649 497,797 367,686 180,278 348,215
Loans and leases:(2)
Consumer real estate:
Fixed-rate 2,216,945 2,327,409 2,430,773 2,520,567 2,637,875
Variable-rate 2,918,631 2,931,318 3,028,001 3,083,957 2,968,507
Total consumer real estate 5,135,576 5,258,727 5,458,774 5,604,524 5,606,382
Commercial:
Fixed-rate 944,347 982,914 1,012,870 1,090,001 1,137,744
Variable- and adjustable-rate 2,147,768 2,127,032 2,145,231 2,027,982 1,980,280
Total commercial 3,092,115 3,109,946 3,158,101 3,117,983 3,118,024
Leasing and equipment finance 4,147,488 4,032,112 3,992,678 3,911,025 3,821,590
Inventory finance 2,272,409 2,564,648 2,433,534 2,180,534 2,036,054
Auto finance 2,670,272 2,751,679 2,703,880 2,514,923 2,361,057
Other 9,252 9,585 10,018 9,060 9,833
Total loans and leases 17,327,112 17,726,697 17,756,985 17,338,049 16,952,940
Total interest-earning assets 19,722,185 19,920,812 19,633,276 18,958,452 18,664,104
Other assets(3) 1,303,670 1,286,506 1,297,479 1,245,751 1,217,396
Total assets $ 21,025,855 $ 21,207,318 $ 20,930,755 $ 20,204,203 $ 19,881,500
LIABILITIES AND EQUITY:
Non-interest-bearing deposits:
Retail $ 1,771,840 $ 1,817,734 $ 1,751,710 $ 1,639,550 $ 1,649,995
Small business 894,761 861,394 853,645 874,892 852,211
Commercial and custodial 583,430 582,041 560,983 525,692 516,461
Total non-interest bearing deposits 3,250,031 3,261,169 3,166,338 3,040,134 3,018,667
Interest-bearing deposits:
Checking 2,434,934 2,478,673 2,440,563 2,384,452 2,399,119
Savings 4,661,565 4,677,681 4,700,164 4,721,571 4,860,509
Money market 2,496,590 2,557,897 2,472,751 2,349,127 2,297,893
Certificates of deposit 4,304,990 4,308,367 4,104,951 3,793,653 3,400,282
Total interest-bearing deposits 13,898,079 14,022,618 13,718,429 13,248,803 12,957,803
Total deposits 17,148,110 17,283,787 16,884,767 16,288,937 15,976,470
Borrowings:
Short-term borrowings 8,485 9,100 5,562 28,364 30,326
Long-term borrowings 729,737 840,739 1,062,513 1,009,591 1,057,903
Total borrowings 738,222 849,839 1,068,075 1,037,955 1,088,229
Total interest-bearing liabilities 14,636,301 14,872,457 14,786,504 14,286,758 14,046,032
Total deposits and borrowings 17,886,332 18,133,626 17,952,842 17,326,892 17,064,699
Other liabilities 708,048 690,363 650,908 595,317 578,718
Total liabilities 18,594,380 18,823,989 18,603,750 17,922,209 17,643,417
Total TCF Financial Corporation stockholders' equity 2,409,312 2,357,509 2,307,781 2,263,018 2,218,614
Non-controlling interest in subsidiaries 22,163 25,820 19,224 18,976 19,469
Total equity 2,431,475 2,383,329 2,327,005 2,281,994 2,238,083
Total liabilities and equity $ 21,025,855 $ 21,207,318 $ 20,930,755 $ 20,204,203 $ 19,881,500
(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 leased equipment and related initial direct costs under operating leases of $138.2 million, $131.9 million, $133.6 million, $123.8 million and $107.5 million for the third quarter, second quarter and first quarter of 2016, and for the fourth quarter and third quarter of 2015, respectively.
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED QUARTERLY YIELDS AND RATES(1)(2)
(Unaudited)
Sep. 30,Jun. 30,Mar. 31,Dec. 31,

Sep. 30,

2016201620162015

2015

ASSETS:
Investments and other 2.86 % 2.99 % 2.55 % 2.59 % 2.52 %
Securities held to maturity 2.24 2.29 2.65 2.64 2.65
Securities available for sale:(3)
Taxable 2.23 2.21 2.38 2.41 2.43
Tax-exempt(4) 3.19 3.25 3.24 3.26 3.35
Loans and leases held for sale 8.12 8.05 9.30 9.38 9.00
Loans and leases:
Consumer real estate:
Fixed-rate 5.75 5.73 5.82 5.73 5.72
Variable-rate 5.29 5.32 5.32 5.18 5.12
Total consumer real estate 5.49 5.50 5.54 5.43 5.40
Commercial:
Fixed-rate 4.92 4.96 4.94 5.05 5.05
Variable- and adjustable-rate 3.91 4.00 4.00 4.05 3.80
Total commercial 4.22 4.30 4.30 4.40 4.26
Leasing and equipment finance 4.48 4.45 4.47 4.55 4.59
Inventory finance 6.07 5.74 5.68 5.66 5.83
Auto finance 4.06 4.19 4.14 4.17 4.13
Other 5.85 5.77 5.63 6.88 6.31
Total loans and leases 4.88 4.88 4.89 4.89 4.88
Total interest-earning assets 4.76 4.77 4.80 4.76 4.79
LIABILITIES:
Interest-bearing deposits:
Checking 0.01 0.02 0.01 0.02 0.02
Savings 0.03 0.03 0.03 0.04 0.05
Money market 0.61 0.63 0.62 0.62 0.62
Certificates of deposit 1.07 1.07 1.05 1.00 0.93
Total interest-bearing deposits 0.45 0.46 0.44 0.41 0.38
Total deposits 0.37 0.37 0.36 0.34 0.31
Borrowings:
Short-term borrowings 0.86 0.71 0.53 0.09 0.22
Long-term borrowings 2.65 2.43 2.14 2.37 2.27
Total borrowings 2.63 2.42 2.13 2.31 2.21
Total interest-bearing liabilities 0.56 0.57 0.56 0.55 0.52
Net interest margin 4.34 4.35 4.37 4.35 4.40
(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.
(4) The yield on tax-exempt securities available for sale is computed on a tax-equivalent basis using a statutory federal income tax rate of 35% for all periods presented.
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES(1)
(Dollars in thousands)
(Unaudited)
At Sep. 30,At Dec. 31,
20162015

Computation of tangible common equity to tangible assets and tangible book value per common share:

Total equity $ 2,452,380 $ 2,306,917
Less: Non-controlling interest in subsidiaries 18,926 16,001
Total TCF Financial Corporation stockholders' equity 2,433,454 2,290,916
Less: Preferred stock 263,240 263,240
Total common stockholders' equity (a) 2,170,214 2,027,676
Less:
Goodwill 225,640 225,640
Other intangibles 2,028 3,126
Tangible common equity (b) $ 1,942,546 $ 1,798,910
Total assets (c) $ 21,084,156 $ 20,689,609
Less:
Goodwill 225,640 225,640
Other intangibles 2,028 3,126
Tangible assets (d) $ 20,856,488 $ 20,460,843
Common stock shares outstanding (e) 170,951,234 169,844,464
Common equity to assets (a) / (c) 10.29 % 9.80 %
Tangible common equity to tangible assets (b) / (d) 9.31 % 8.79 %
Book value per common share (a) / (e) $ 12.69 $ 11.94
Tangible book value per common share (b) / (e) $ 11.36 $ 10.59
Three Months EndedNine Months Ended
Sep. 30,Jun. 30,Sep. 30,Sep. 30,Sep. 30,
20162016201520162015

Computation of return on average tangible common equity:

Net income available to common stockholders (f) $ 51,445 $ 52,847 $ 47,728 $ 147,491 $ 130,090
Plus: Other intangibles amortization 366 366 392 1,098 1,170
Less: Income tax expense attributable to other intangibles amortization 128 129 144 385 431
Adjusted net income available to common stockholders (g) $ 51,683 $ 53,084 $ 47,976 $ 148,204 $ 130,829
Average balances:
Total equity $ 2,431,475 $ 2,383,329 $ 2,238,083 $ 2,380,789 $ 2,195,371
Less: Non-controlling interest in subsidiaries 22,163 25,820 19,469 22,402 19,695
Total TCF Financial Corporation stockholders' equity 2,409,312 2,357,509 2,218,614 2,358,387 2,175,676
Less: Preferred stock 263,240 263,240 263,240 263,240 263,240
Average total common stockholders' equity (h) 2,146,072 2,094,269 1,955,374 2,095,147 1,912,436
Less:
Goodwill 225,640 225,640 225,640 225,640 225,640
Other intangibles 2,233 2,596 3,738 2,597 4,104
Average tangible common equity (i) $ 1,918,199 $ 1,866,033 $ 1,725,996 $ 1,866,910 $ 1,682,692
Return on average common equity(2) (f) / (h) 9.59 % 10.09 % 9.76 % 9.39 % 9.07 %
Return on average tangible common equity(2) (g) / (i) 10.78 % 11.38 % 11.12 % 10.58 % 10.37 %
(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
Media
Mark Goldman, 952-475-7050
news@tcfbank.com
or
Investors
Jason Korstange, 952-745-2755
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.