Company Website:
http://www.tcfbank.com
WAYZATA, Minn. -- (Business Wire)
TCF Financial Corporation (NYSE:TCB):
THIRD QUARTER HIGHLIGHTS
-Revenue of $320.3 million, up 4.7 percent from the third
quarter of 2013
-Loan and lease originations of $3.6 billion, up 14.9 percent
from the third quarter of 2013
-Average deposits of $15.2 billion, up 5.9 percent from the
third quarter of 2013
-Provision for credit losses of $15.7 million, down 36.0
percent from the third quarter of 2013
-Non-accrual loans and leases of $275.1 million, down 2.7
percent from the third quarter of 2013
-Return on average assets of 1.15 percent, up 18 basis points
from the third quarter of 2013
-Return on average tangible common equity of 12.11 percent,
up 120 basis points from the third quarter of 2013
|
|
|
Summary of Financial Results |
| Table 1 |
(Dollars in thousands, except per-share data)
|
|
| | |
|
| | |
|
| Percent Change |
|
| | |
|
| | | |
| | |
| |
|
| 3Q | | | 2Q | | | 3Q | |
| 3Q14 vs |
|
| 3Q14 vs |
| | YTD | | | YTD | | | Percent |
| | | | 2014 |
|
| 2014 |
|
| 2013 |
|
| 2Q14 |
|
| 3Q13 |
|
| 2014 |
|
| 2013 |
|
| Change |
Net income attributable to TCF
| | |
$
|
52,317
| | | |
$
|
53,125
| | | |
$
|
42,795
| | | |
(1.5
|
)%
| | |
22.3
|
%
| | |
$
|
150,199
| | | |
$
|
111,673
| | | |
34.5
|
%
|
Net interest income
| | | |
204,180
| | | | |
206,101
| | | | |
199,627
| | | |
(0.9
|
)
| | |
2.3
| | | | |
611,555
| | | | |
600,762
| | | |
1.8
| |
Diluted earnings per common share
| | | |
0.29
| | | | |
0.29
| | | | |
0.23
| | | |
—
| | | |
26.1
| | | | |
0.83
| | | | |
0.60
| | | |
38.3
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Financial Ratios (1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pre-tax pre-provision return on average assets (2) | | | |
2.13
|
%
| | | |
2.05
|
%
| | | |
2.04
|
%
| | | | | | | | | | | |
2.02
|
%
| | | |
2.00
|
%
| | | | |
Return on average assets
| | | |
1.15
| | | | |
1.17
| | | | |
0.97
| | | | | | | | | | | | |
1.11
| | | | |
0.86
| | | | | |
Return on average common equity
| | | |
10.50
| | | | |
10.99
| | | | |
9.28
| | | | | | | | | | | | |
10.30
| | | | |
8.03
| | | | | |
Return on average tangible common equity (3) | | | |
12.11
| | | | |
12.72
| | | | |
10.91
| | | | | | | | | | | | |
11.93
| | | | |
9.49
| | | | | |
Net interest margin
| | | |
4.60
| | | | |
4.65
| | | | |
4.62
| | | | | | | | | | | | |
4.64
| | | | |
4.69
| | | | | |
Net charge-offs as a percentage of average loans and leases
|
|
|
|
0.66
|
|
|
|
|
0.45
|
|
|
|
|
0.71
|
|
|
|
|
|
|
|
|
|
|
|
|
0.52
|
|
|
|
|
0.82
|
|
|
|
|
|
(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 $52.3 million for the third quarter of 2014,
compared with net income of $42.8 million for the third quarter of 2013,
and net income of $53.1 million for the second quarter of 2014. Diluted
earnings per common share was 29 cents for the third quarter of 2014,
compared with 23 cents for the third quarter of 2013, and 29 cents for
the second quarter of 2014.
TCF reported net income of $150.2 million for the first nine months of
2014, compared with net income of $111.7 million for the same period in
2013. Diluted earnings per common share was 83 cents for the first nine
months of 2014, compared with 60 cents for the same period in 2013.
Chairman’s Statement
“TCF reported another steady quarter of profitability, with earnings of
29 cents per share and a strong return on average assets of 1.15 percent
and return on average tangible common equity of 12.11 percent, while
maintaining an industry-leading net interest margin of 4.60 percent,”
said William A. Cooper, Chairman and Chief Executive Officer.
“TCF’s growth is driven by a unique loan and lease origination
capability funded by an increasing, low-cost deposit base. Strong loan
and lease originations during the quarter continued to provide a growing
source of non-interest income through loan sales and servicing revenue,
as well as TCF’s first auto loan securitization completed in July. I
believe TCF’s ability to generate national loan and lease growth while
developing a diversified revenue base positions us to deliver long-term
shareholder value.”
|
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Table 2 |
| | | | | | | | | | | | | | | Percent Change | | | | | | | | | | | | |
(Dollars in thousands)
| | | 3Q | | | | 2Q | | | | 3Q | | | | 3Q14 vs | | | 3Q14 vs | | | YTD | | | | YTD | | Percent | |
| | | 2014 |
|
|
| 2014 |
|
|
| 2013 |
|
|
| 2Q14 |
|
| 3Q13 |
|
| 2014 |
|
|
| 2013 |
| Change |
|
Net interest income
| | |
$
|
204,180
|
|
|
|
$
|
206,101
|
|
|
|
$
|
199,627
|
| | |
(0.9
|
)%
| | |
2.3
|
%
| | |
$
|
611,555
|
|
|
|
$
|
600,762
|
| | |
1.8
|
%
|
Fees and other revenue:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fees and service charges
| | |
40,255
| | | |
38,035
| | | |
42,457
| | | |
5.8
| | | |
(5.2
|
)
| | |
114,909
| | | |
123,352
| | | |
(6.8
|
)
|
Card revenue
| | |
12,994
| | | |
13,249
| | | |
13,167
| | | |
(1.9
|
)
| | |
(1.3
|
)
| | |
38,493
| | | |
38,854
| | | |
(0.9
|
)
|
ATM revenue
| | |
5,863
|
|
|
|
5,794
|
|
|
|
5,941
|
| | |
1.2
| | | |
(1.3
|
)
| | |
16,976
|
|
|
|
17,274
|
| | |
(1.7
|
)
|
Total banking fees
| | |
59,112
| | | |
57,078
| | | |
61,565
| | | |
3.6
| | | |
(4.0
|
)
| | |
170,378
| | | |
179,480
| | | |
(5.1
|
)
|
Leasing and equipment finance
| | |
24,383
| | | |
23,069
| | | |
28,778
| | | |
5.7
| | | |
(15.3
|
)
| | |
69,432
| | | |
67,591
| | | |
2.7
| |
Gains on sales of auto loans, net
| | |
14,863
| | | |
7,270
| | | |
7,140
| | | |
104.4
| | | |
108.2
| | | |
30,603
| | | |
22,421
| | | |
36.5
| |
Gains on sales of consumer real estate loans, net
| | |
8,762
| | | |
8,151
| | | |
4,152
| | | |
7.5
| | | |
111.0
| | | |
28,619
| | | |
16,347
| | | |
75.1
| |
Servicing fee income
| | |
5,880
| | | |
4,892
| | | |
3,619
| | | |
20.2
| | | |
62.5
| | | |
15,079
| | | |
9,503
| | | |
58.7
| |
Other
| | |
3,170
|
|
|
|
2,789
|
|
|
|
986
|
| | |
13.7
| | | |
N.M.
| | | |
8,341
|
|
|
|
3,384
|
| | |
146.5
| |
Total fees and other revenue
| | |
116,170
|
|
|
|
103,249
|
|
|
|
106,240
|
| | |
12.5
| | | |
9.3
| | | |
322,452
|
|
|
|
298,726
|
| | |
7.9
| |
Subtotal
| | |
320,350
| | | |
309,350
| | | |
305,867
| | | |
3.6
| | | |
4.7
| | | |
934,007
| | | |
899,488
| | | |
3.8
| |
(Losses) gains on securities, net
| | |
(94
|
)
|
|
|
767
|
|
|
|
(80
|
)
| | |
N.M.
| | | |
(17.5
|
)
| | |
1,047
|
|
|
|
(80
|
)
| | |
N.M.
| |
Total revenue
| | |
$
|
320,256
|
|
|
|
$
|
310,117
|
|
|
|
$
|
305,787
|
| | |
3.3
| | | |
4.7
| | | |
$
|
935,054
|
|
|
|
$
|
899,408
|
| | |
4.0
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net interest margin (1) | | |
4.60
|
%
| | |
4.65
|
%
| | |
4.62
|
%
| | | | | | | | | | |
4.64
|
%
| | |
4.69
|
%
| | | | |
Fees and other revenue as a % of total revenue
| | |
36.27
| | | |
33.29
| | | |
34.74
| | | | | | | | | | | |
34.48
| | | |
33.21
| | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
N.M. Not meaningful.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) Annualized.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Interest Income
-
Net interest income for the third quarter of 2014 increased $4.6
million, or 2.3 percent, compared with the third quarter of 2013. The
increase was primarily driven by higher average loan and lease
balances in the auto finance, inventory finance and leasing and
equipment finance businesses as well as a reduced cost of borrowings.
This increase was partially offset by downward pressure on yields
across the lending businesses in this increasingly competitive low
interest rate environment, as well as lower average balances of higher
yielding fixed-rate loans of that type in the commercial and consumer
real estate portfolios due to run-off exceeding originations.
-
Net interest income for the third quarter of 2014 decreased $1.9
million, or 0.9 percent, compared with the second quarter of 2014. The
decrease was primarily due to lower average loan and lease balances in
the inventory finance portfolio due to seasonality as well as higher
rates on various deposit products as asset growth was funded with
deposits at incremental market rates. The decrease was partially
offset by higher average loan balances in the auto finance and leasing
and equipment finance businesses.
-
Net interest margin in the third quarter of 2014 was 4.60 percent,
compared with 4.62 percent in the third quarter of 2013 and 4.65
percent in the second quarter of 2014. The decreases from both periods
were primarily due to continued margin compression resulting from the
increasingly competitive low interest rate environment.
Non-interest Income
-
Fees and service charges in the third quarter of 2014 were $40.3
million, down $2.2 million, or 5.2 percent, from the third quarter of
2013 and up $2.2 million, or 5.8 percent, from the second quarter of
2014. The decrease from the third quarter of 2013 was primarily due to
customer behavior changes, as well as higher average checking account
balances per customer. The increase from the second quarter of 2014
was primarily due to seasonal differences in customer activity.
-
Leasing and equipment finance revenue was $24.4 million during the
third quarter of 2014, down $4.4 million, or 15.3 percent, from the
third quarter of 2013 and up$1.3 million, or 5.7 percent, from
the second quarter of 2014. The decrease from the third quarter of
2013 and the increase from the second quarter of 2014 were primarily
due to customer-driven events impacting sales-type lease revenue.
-
TCF sold $484.4 million, $182.5 million and $220.2 million of auto
loans during the third quarters of 2014 and 2013, and the second
quarter of 2014, respectively, resulting in net gains in the same
respective periods. Included in auto loans sold for the third quarter
of 2014 is $256.3 million related to the execution of the Company's
inaugural auto loan securitization.
-
TCF sold $233.6 million, $142.4 million and $224.2 million of consumer
real estate loans during the third quarters of 2014 and 2013, and the
second quarter of 2014, respectively, resulting in net gains in the
same respective periods.
-
Servicing fee income was $5.9 million on $3.1 billion of period-end
loans and leases serviced for others during the third quarter of 2014
compared to $3.6 million on $1.7 billion of period-end loans and
leases serviced for others during the third quarter of 2013 and $4.9
million on $2.6 billion of period-end loans and leases serviced for
others during the second quarter of 2014.
|
|
| |
|
|
| |
|
|
| |
|
|
| | |
|
| | |
|
| |
|
|
| |
|
|
| | |
Loans and Leases | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period-End and Average Loans and Leases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Table 3 |
| | | | | | | | | | | | | | | Percent Change | | | | | | | | | | | | |
(Dollars in thousands)
| | | 3Q | | | | 2Q | | | | 3Q | | | | 3Q14 vs | | | 3Q14 vs | | | YTD | | | | YTD | | | | Percent |
| | | 2014 |
|
|
| 2014 |
|
|
| 2013 |
|
|
| 2Q14 |
|
| 3Q13 |
|
| 2014 |
|
|
| 2013 |
|
|
| Change |
Period-End: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer real estate:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First mortgage lien
| | |
$
|
3,444,581
| | | |
$
|
3,542,324
| | | |
$
|
3,862,174
| | | |
(2.8
|
)%
| | |
(10.8
|
)%
| | | | | | | | | | | | |
Junior lien
| | |
2,526,486
|
|
|
|
2,480,763
|
|
|
|
2,553,458
|
| | |
1.8
| | | |
(1.1
|
)
| | | | | | | | | | | | |
Total consumer real estate
| | |
5,971,067
| | | |
6,023,087
| | | |
6,415,632
| | | |
(0.9
|
)
| | |
(6.9
|
)
| | | | | | | | | | | | |
Commercial
| | |
3,159,766
| | | |
3,093,161
| | | |
3,137,088
| | | |
2.2
| | | |
0.7
| | | | | | | | | | | | | |
Leasing and equipment finance
| | |
3,632,793
| | | |
3,526,264
| | | |
3,286,506
| | | |
3.0
| | | |
10.5
| | | | | | | | | | | | | |
Inventory finance
| | |
1,836,538
| | | |
1,880,667
| | | |
1,716,542
| | | |
(2.3
|
)
| | |
7.0
| | | | | | | | | | | | | |
Auto finance
| | |
1,749,411
| | | |
1,502,860
| | | |
1,069,053
| | | |
16.4
| | | |
63.6
| | | | | | | | | | | | | |
Other
| | |
24,003
|
|
|
|
24,486
|
|
|
|
26,827
|
| | |
(2.0
|
)
| | |
(10.5
|
)
| | | | | | | | | | | | |
Total
| | |
$
|
16,373,578
|
|
|
|
$
|
16,050,525
|
|
|
|
$
|
15,651,648
|
| | |
2.0
| | | |
4.6
| | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Average: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer real estate:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First mortgage lien
| | |
$
|
3,498,068
| | | |
$
|
3,606,635
| | | |
$
|
3,918,411
| | | |
(3.0
|
)%
| | |
(10.7
|
)%
| | |
$
|
3,607,408
| | | |
$
|
4,056,845
| | | |
(11.1
|
)%
|
Junior lien
| | |
2,607,811
|
|
|
|
2,498,151
|
|
|
|
2,484,201
|
| | |
4.4
| | | |
5.0
| | | |
2,571,271
|
|
|
|
2,405,832
|
| | |
6.9
| |
Total consumer real estate
| | |
6,105,879
| | | |
6,104,786
| | | |
6,402,612
| | | |
—
| | | |
(4.6
|
)
| | |
6,178,679
| | | |
6,462,677
| | | |
(4.4
|
)
|
Commercial
| | |
3,144,135
| | | |
3,131,320
| | | |
3,282,880
| | | |
0.4
| | | |
(4.2
|
)
| | |
3,132,588
| | | |
3,321,458
| | | |
(5.7
|
)
|
Leasing and equipment finance
| | |
3,575,698
| | | |
3,500,647
| | | |
3,261,638
| | | |
2.1
| | | |
9.6
| | | |
3,504,194
| | | |
3,232,873
| | | |
8.4
| |
Inventory finance
| | |
1,806,271
| | | |
2,061,437
| | | |
1,637,538
| | | |
(12.4
|
)
| | |
10.3
| | | |
1,908,628
| | | |
1,731,022
| | | |
10.3
| |
Auto finance
| | |
1,603,392
| | | |
1,518,194
| | | |
973,418
| | | |
5.6
| | | |
64.7
| | | |
1,483,951
| | | |
823,316
| | | |
80.2
| |
Other
| | |
11,599
|
|
|
|
12,040
|
|
|
|
12,299
|
| | |
(3.7
|
)
| | |
(5.7
|
)
| | |
12,299
|
|
|
|
12,996
|
| | |
(5.4
|
)
|
Total
| | |
$
|
16,246,974
|
|
|
|
$
|
16,328,424
|
|
|
|
$
|
15,570,385
|
| | |
(0.5
|
)
| | |
4.3
| | | |
$
|
16,220,339
|
|
|
|
$
|
15,584,342
|
| | |
4.1
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
-
Period-end loans and leases were $16.4 billion at September 30, 2014,
an increase of $0.7 billion, or 4.6 percent, compared with
September 30, 2013 and a increase of $0.3 billion, or 2.0 percent,
compared with June 30, 2014. Average loans and leases were $16.2
billion for the third quarter of 2014, an increase of $0.7 billion, or
4.3 percent, compared with the third quarter of 2013 and a decrease of
$0.1 billion, or 0.5 percent, compared with the second quarter of 2014.
The
increase in period-end loans and leases from both periods and the
increase in average loans and leases from the third quarter of 2013
were primarily due to the continued growth of the auto finance
portfolio as TCF expands the number of active dealers and sales force
in its network and further penetrates existing territories, as well as
an increase in the leasing and equipment finance portfolio.
-
Loan and lease originations were $3.6 billion for the third quarter of
2014, an increase of $461.3 million, or 14.9 percent, compared with
the third quarter of 2013 and an increase of $92.8 million, or 2.7
percent, compared with the second quarter of 2014. The increase from
the third quarter of 2013 was primarily due to the continued growth in
auto finance and an increase in leasing and equipment finance and
commercial originations. The increase from the second quarter of 2014
was primarily due to increased fundings in the commercial business and
continued growth in auto finance, partially offset by seasonality
within the inventory finance business.
-
Period-end and average loan and lease balances were impacted by $484.4
million of auto finance loan sales and $233.6 million of consumer real
estate loan sales during the third quarter of 2014.
|
|
| | |
| | |
| | |
| | |
| | |
|
| | |
| |
Credit Quality | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Trends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Table 4 |
| | | | | | | | | | | | | | | | | | | | Percent Change |
(Dollars in thousands)
| | | 3Q | | 2Q | | 1Q | | 4Q | | 3Q | | | 3Q14 vs | | 3Q14 vs |
| | | 2014 |
| 2014 |
| 2014 |
| 2013 |
| 2013 |
|
| 2Q14 |
| 3Q13 |
Non-accrual loans and leases and other real estate owned
| | |
$
|
342,725
| | |
$
|
325,374
| | |
$
|
330,127
| | |
$
|
345,896
| | |
$
|
348,452
| | | |
5.3
|
%
| |
(1.6
|
)%
|
Over 60-day delinquencies (1) | | |
27,019
| | |
28,094
| | |
30,638
| | |
30,194
| | |
38,638
| | | |
(3.8
|
)
| |
(30.1
|
)
|
Net charge-offs
| | |
26,937
| | |
18,355
| | |
17,416
| | |
30,096
| | |
27,616
| | | |
46.8
| | |
(2.5
|
)
|
Provision for credit losses
| | |
15,739
| | |
9,909
| | |
14,492
| | |
22,792
| | |
24,602
| | | |
58.8
| | |
(36.0
|
)
|
|
(1) Excludes acquired portfolios and non-accrual loans and leases
|
|
-
Non-accrual loans and leases and other real estate owned totaled
$342.7 million at September 30, 2014, a decrease of $5.7 million, or
1.6 percent, from September 30, 2013, and an increase of $17.4
million, or 5.3 percent, from June 30, 2014. The decrease from
September 30, 2013 was primarily due to improving credit quality
trends and continued efforts to actively work out problem loans in the
commercial portfolio. The increase from June 30, 2014 was driven by
the migration of two commercial loans to non-accrual and an increase
in the consumer loan portfolio.
-
The over 60-day delinquency rate, excluding acquired portfolios and
non-accrual loans and leases, was 0.17 percent at September 30, 2014,
down from 0.25 percent at September 30, 2013, and down slightly from
0.18 percent at June 30, 2014. The decrease from September 30, 2013
was primarily a result of the stabilization of the consumer real
estate portfolio as economic conditions improved in our markets.
-
Net charge-offs were $26.9 million for the third quarter of 2014, a
decrease of $0.7 million, or 2.5 percent, from the third quarter of
2013, and an increase of $8.6 million, or 46.8 percent, from the
second quarter of 2014. The decrease from the third quarter of 2013
was primarily due to improved credit quality in the commercial
portfolio resulting in net recoveries for the third quarter of 2014.
The increase from the second quarter of 2014 was primarily due to
increased charge-offs in the consumer loan portfolio as a result of a
more conservative approach on credit. The over 60-day delinquent
consumer real estate loan balance and delinquency rate, excluding
acquired portfolios and non-accrual loans, were $17.1 million and 0.3
percent at September 30, 2014, compared to $23.1 million and 0.4
percent at June 30, 2014.
-
Provision for credit losses was $15.7 million for the third quarter of
2014, a decrease of $8.9 million, or 36.0 percent, from the third
quarter of 2013, and an increase of $5.8 million, or 58.8 percent,
from the second quarter of 2014. The decrease from the third quarter
of 2013 was primarily due to reduced reserve requirements in the
consumer real estate portfolio. The increase from the second quarter
of 2014 was primarily due to increased charge-offs in the consumer
loan portfolio as a result of a more conservative approach on credit.
The over 60-day delinquent consumer real estate loan balance and
delinquency rate, excluding acquired portfolios and non-accrual loans,
were $17.1 million and 0.3 percent at September 30, 2014, compared to
$23.1 million and 0.4 percent at June 30, 2014.
|
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
Deposits | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Table 5 |
| | | | | | | | | | | | | | | Percent Change | | | | | | | | | | | | |
(Dollars in thousands)
| | | 3Q | | | | 2Q | | | | 3Q | | | | 3Q14 vs | | | 3Q14 vs | | | YTD | | | | YTD | | | Percent |
| | | 2014 |
|
|
| 2014 |
|
|
| 2013 |
|
|
| 2Q14 |
|
| 3Q13 |
|
| 2014 |
|
|
| 2013 |
|
| Change |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Checking
| | |
$
|
5,077,753
| | | |
$
|
5,098,650
| | | |
$
|
4,833,196
| | | |
(0.4
|
)%
| | |
5.1
|
%
| | |
$
|
5,064,401
| | | |
$
|
4,834,368
| | | |
4.8
|
%
|
Savings
| | |
5,524,409
| | | |
5,908,219
| | | |
6,258,866
| | | |
(6.5
|
)
| | |
(11.7
|
)
| | |
5,856,259
| | | |
6,152,292
| | | |
(4.8
|
)
|
Money market
| | |
1,527,820
|
|
|
|
1,019,543
|
|
|
|
822,094
|
| | |
49.9
| | | |
85.8
| | | |
1,124,821
|
|
|
|
809,800
|
| | |
38.9
| |
Subtotal
| | |
12,129,982
| | | |
12,026,412
| | | |
11,914,156
| | | |
0.9
| | | |
1.8
| | | |
12,045,481
| | | |
11,796,460
| | | |
2.1
| |
Certificates of deposit
| | |
3,028,259
|
|
|
|
2,742,832
|
|
|
|
2,401,811
|
| | |
10.4
| | | |
26.1
| | | |
2,773,254
|
|
|
|
2,362,274
|
| | |
17.4
| |
Total average deposits
| | |
$
|
15,158,241
|
|
|
|
$
|
14,769,244
|
|
|
|
$
|
14,315,967
|
| | |
2.6
| | | |
5.9
| | | |
$
|
14,818,735
|
|
|
|
$
|
14,158,734
|
| | |
4.7
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Average interest rate on deposits (1) | | |
0.28
|
%
| | |
0.24
|
%
| | |
0.27
|
%
| | | | | | | | | | |
0.25
|
%
| | |
0.27
|
%
| | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) Annualized.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
-
Total average deposits for the third quarter of 2014 increased
$842.3 million, or 5.9 percent, from the third quarter of 2013 and
increased $389.0 million, or 2.6 percent, from the second quarter of
2014. The increases from both periods were primarily due to special
campaigns for certificates of deposit and money market accounts. The
increase from the third quarter of 2013 was further driven by higher
average checking account balances per customer.
-
The average interest rate on deposits for the third quarter of 2014
was 0.28 percent, up 1 basis point from the third quarter of 2013 and
up 4 basis points from the second quarter of 2014. The increases from
both periods were primarily due to increased average interest rates
resulting from promotions for money market accounts. The increase from
the second quarter of 2014 was further driven by certificates of
deposit promotions.
|
|
| | |
|
| |
|
|
| |
|
|
| | |
|
| | |
|
| |
|
|
| | |
|
| | |
Non-interest Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Table 6 |
|
| | | | | | | | | | | | | | | Percent Change | | | | | | | | | | | | |
(Dollars in thousands)
| | | 3Q | | | | 2Q | | | | 3Q | | | | 3Q14 vs | | | 3Q14 vs | | | YTD | | | | YTD | | | | Percent |
| | | 2014 |
|
|
| 2014 |
|
|
| 2013 |
|
|
| 2Q14 |
|
| 3Q13 |
|
| 2014 |
|
|
| 2013 |
|
|
| Change |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Compensation and employee benefits
| | |
$
|
112,393
| | | |
$
|
109,664
| | | |
$
|
110,833
| | | |
2.5
|
%
| | |
1.4
|
%
| | |
$
|
337,146
| | | |
$
|
320,599
| | | |
5.2
|
%
|
Occupancy and equipment
| | |
34,121
| | | |
34,316
| | | |
33,253
| | | |
(0.6
|
)
| | |
2.6
| | | |
103,276
| | | |
99,190
| | | |
4.1
| |
FDIC insurance
| | |
7,292
| | | |
7,625
| | | |
8,102
| | | |
(4.4
|
)
| | |
(10.0
|
)
| | |
22,480
| | | |
24,174
| | | |
(7.0
|
)
|
Operating lease depreciation
| | |
7,434
| | | |
6,613
| | | |
6,706
| | | |
12.4
| | | |
10.9
| | | |
20,274
| | | |
18,491
| | | |
9.6
| |
Advertising and marketing
| | |
5,336
| | | |
5,862
| | | |
4,593
| | | |
(9.0
|
)
| | |
16.2
| | | |
16,676
| | | |
15,857
| | | |
5.2
| |
Deposit account premiums
| | |
320
| | | |
383
| | | |
664
| | | |
(16.4
|
)
| | |
(51.8
|
)
| | |
1,121
| | | |
1,866
| | | |
(39.9
|
)
|
Other
| | |
47,888
|
|
|
|
42,618
|
|
|
|
43,730
|
| | |
12.4
| | | |
9.5
| | | |
131,841
|
|
|
|
123,615
|
| | |
6.7
| |
Subtotal
| | |
214,784
| | | |
207,081
| | | |
207,881
| | | |
3.7
| | | |
3.3
| | | |
632,814
| | | |
603,792
| | | |
4.8
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Foreclosed real estate and repossessed assets, net
| | |
5,315
| | | |
5,743
| | | |
4,162
| | | |
(7.5
|
)
| | |
27.7
| | | |
17,126
| | | |
21,884
| | | |
(21.7
|
)
|
Other credit costs, net
| | |
(411
|
)
|
|
|
371
|
|
|
|
189
|
| | |
N.M.
| | | |
N.M.
| | | |
79
|
|
|
|
(876
|
)
| | |
N.M.
| |
Total non-interest expense
| | |
$
|
219,688
|
|
|
|
$
|
213,195
|
|
|
|
$
|
212,232
|
| | |
3.0
| | | |
3.5
| | | |
$
|
650,019
|
|
|
|
$
|
624,800
|
| | |
4.0
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
N.M. Not meaningful.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
-
Compensation and employee benefits expense increased $1.6 million, or
1.4 percent, from the third quarter of 2013 and increased $2.7
million, or 2.5 percent, from the second quarter of 2014. The increase
from the third quarter of 2013 was primarily due to increased staff
levels to support the growth of auto finance and risk management. The
increase from the second quarter of 2014 was primarily due to
increased expenses related to higher commissions based on production
results and performance incentives, as well as increased staff levels
to support the growth of the auto finance business.
-
Foreclosed real estate and repossessed assets expense increased $1.2
million, or 27.7 percent, from the third quarter of 2013 and decreased
$0.4 million, or 7.5 percent, compared to the second quarter of 2014.
The increase from the third quarter of 2013 was primarily due to fewer
gains on the sales of foreclosed consumer real estate properties and
an increase in maintenance expense related to commercial properties.
The decrease from the second quarter of 2014 was primarily due to a
reduction in write-downs of existing foreclosed commercial properties
as a result of improved exit values.
|
|
| | |
| | |
|
| | |
|
| | |
Capital | | | | | | | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Information |
|
|
|
|
|
|
|
|
|
|
|
|
| Table 7 |
At period end
| | | | | | | | | | | |
(Dollars in thousands, except per-share data)
| | | 3Q 2014 | | | 4Q 2013 |
Total equity
| | |
$
|
2,113,432
| | | | | | |
$
|
1,964,759
| | | | | |
Book value per common share
| | |
$
|
10.98
| | | | | | |
$
|
10.23
| | | | | |
Tangible book value per common share (1) | | |
$
|
9.60
| | | | | | |
$
|
8.83
| | | | | |
Tangible common equity to tangible assets (1) | | |
8.54
|
%
| | | | | |
8.03
|
%
| | | | |
Capital accumulation rate (2) | | |
12.19
|
%
| | | | | |
9.72
|
%
| | | | |
| | | | | | | | | | | | | | |
|
Risk-based capital (3) | | | | | | | | | | | | | | | |
Tier 1
| | |
$
|
1,902,785
| | |
11.64
|
%
| | |
$
|
1,763,682
| | | |
11.41
|
%
|
Total
| | |
2,232,412
| | |
13.65
| | | |
2,107,981
| | | |
13.64
| |
| | | | | | | | | | | | | | |
|
Tier 1 leverage capital
| | |
$
|
1,902,785
| | |
10.19
|
%
| | |
$
|
1,763,682
| | | |
9.71
|
%
|
| | | | | | | | | | | | | | |
|
Tier 1 common capital (4) | | |
$
|
1,624,700
| | |
9.94
|
%
| | |
$
|
1,488,651
| | | |
9.63
|
%
|
| | | | | | | | | | | | | | |
|
(1) Excludes the impact of preferred shares, goodwill and other
intangibles (see “Reconciliation of GAAP to Non-GAAP Financial
Measures” table).
|
(2) Calculated as the change in annualized year to date Tier 1
common capital as a percentage of prior period Tier 1 common capital.
|
(3) The Company's capital ratios continue to be in excess of
"well-capitalized" regulatory benchmarks.
|
(4) Excludes the effect of preferred shares and qualifying
non-controlling interest in subsidiaries (see “Reconciliation of
GAAP to Non-GAAP Financial Measures” table).
|
|
-
Capital ratios continue to improve as the Company accumulates capital
through earnings.
-
On October 20, 2014, TCF’s Board of Directors declared a regular
quarterly cash dividend of 5 cents per common share, payable on
December 1, 2014, to stockholders of record at the close of business
on November 14, 2014. 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, 2014, to stockholders of record at the close of
business on November 14, 2014.
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 24, 2014 at 8:00 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 at 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, 2014, TCF had $19.0 billion in total assets
and 382 branches in Minnesota, Illinois, Michigan, Colorado,
Wisconsin, Indiana, 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 the U.S. 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, 2013, 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 in TCF’s primary banking markets; adverse
economic, business and competitive developments such as shrinking
interest margins, reduced demand for financial services and loan and
lease products, deposit outflows, 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
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 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 as a
result of the Dodd-Frank Act, or other legislative or regulatory
developments such as mortgage foreclosure moratorium laws, further
regulation of financial institution campus banking programs, use by
municipalities of eminent domain on underwater mortgages, or imposition
of underwriting or other limitations that impact the ability to use
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 legislation; 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 economic impact on banks
of the Dodd-Frank Act and other regulatory reform legislation; the
impact of financial regulatory reform, including additional capital,
leverage, liquidity and risk management requirements or changes in the
composition of qualifying regulatory capital (including those resulting
from U.S. implementation of Basel III requirements); 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 and 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 programs or new 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.
Litigation Risks. Results of
litigation, including class action litigation concerning TCF’s lending
or deposit activities including account servicing processes or fees or
charges, or employment practices; the effect of interchange rate
litigation against the Federal Reserve on debit card interchange fees;
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 |
| | | 2014 |
| | | 2013 |
| | | $ | | | % |
Interest income: | | | | | | | | | | | | | | | | |
Loans and leases
| | |
$
|
205,604
| | | |
$
|
203,879
| | | |
$
|
1,725
| | | |
0.8
|
%
|
Securities available for sale
| | |
2,973
| | | |
4,448
| | | |
(1,475
|
)
| | |
(33.2
|
)
|
Securities held to maturity
| | |
1,445
| | | |
57
| | | |
1,388
| | | |
N.M.
|
Investments and other
| | |
9,681
|
| | |
7,069
|
| | |
2,612
|
| | |
37.0
| |
Total interest income
| | |
219,703
|
| | |
215,453
|
| | |
4,250
|
| | |
2.0
| |
Interest expense: | | | | | | | | | | | | | | | | |
Deposits
| | |
10,711
| | | |
9,644
| | | |
1,067
| | | |
11.1
| |
Borrowings
| | |
4,812
|
| | |
6,182
|
| | |
(1,370
|
)
| | |
(22.2
|
)
|
Total interest expense
| | |
15,523
|
| | |
15,826
|
| | |
(303
|
)
| | |
(1.9
|
)
|
Net interest income
| | |
204,180
| | | |
199,627
| | | |
4,553
| | | |
2.3
| |
Provision for credit losses
| | |
15,739
|
| | |
24,602
|
| | |
(8,863
|
)
| | |
(36.0
|
)
|
Net interest income after provision for credit losses
| | |
188,441
|
| | |
175,025
|
| | |
13,416
|
| | |
7.7
| |
Non-interest income: | | | | | | | | | | | | | | | | |
Fees and service charges
| | |
40,255
| | | |
42,457
| | | |
(2,202
|
)
| | |
(5.2
|
)
|
Card revenue
| | |
12,994
| | | |
13,167
| | | |
(173
|
)
| | |
(1.3
|
)
|
ATM revenue
| | |
5,863
|
| | |
5,941
|
| | |
(78
|
)
| | |
(1.3
|
)
|
Subtotal
| | |
59,112
| | | |
61,565
| | | |
(2,453
|
)
| | |
(4.0
|
)
|
Leasing and equipment finance
| | |
24,383
| | | |
28,778
| | | |
(4,395
|
)
| | |
(15.3
|
)
|
Gains on sales of auto loans, net
| | |
14,863
| | | |
7,140
| | | |
7,723
| | | |
108.2
| |
Gains on sales of consumer real estate loans, net
| | |
8,762
| | | |
4,152
| | | |
4,610
| | | |
111.0
| |
Servicing fee income
| | |
5,880
| | | |
3,619
| | | |
2,261
| | | |
62.5
| |
Other
| | |
3,170
|
| | |
986
|
| | |
2,184
|
| | |
N.M.
|
Fees and other revenue
| | |
116,170
| | | |
106,240
| | | |
9,930
| | | |
9.3
| |
Losses on securities, net
| | |
(94
|
)
| | |
(80
|
)
| | |
(14
|
)
| | |
(17.5
|
)
|
Total non-interest income
| | |
116,076
|
| | |
106,160
|
| | |
9,916
|
| | |
9.3
| |
Non-interest expense: | | | | | | | | | | | | | | | | |
Compensation and employee benefits
| | |
112,393
| | | |
110,833
| | | |
1,560
| | | |
1.4
| |
Occupancy and equipment
| | |
34,121
| | | |
33,253
| | | |
868
| | | |
2.6
| |
FDIC insurance
| | |
7,292
| | | |
8,102
| | | |
(810
|
)
| | |
(10.0
|
)
|
Operating lease depreciation
| | |
7,434
| | | |
6,706
| | | |
728
| | | |
10.9
| |
Advertising and marketing
| | |
5,336
| | | |
4,593
| | | |
743
| | | |
16.2
| |
Deposit account premiums
| | |
320
| | | |
664
| | | |
(344
|
)
| | |
(51.8
|
)
|
Other
| | |
47,888
|
| | |
43,730
|
| | |
4,158
|
| | |
9.5
| |
Subtotal
| | |
214,784
| | | |
207,881
| | | |
6,903
| | | |
3.3
| |
Foreclosed real estate and repossessed assets, net
| | |
5,315
| | | |
4,162
| | | |
1,153
| | | |
27.7
| |
Other credit costs, net
| | |
(411
|
)
| | |
189
|
| | |
(600
|
)
| | |
N.M.
|
Total non-interest expense
| | |
219,688
|
| | |
212,232
|
| | |
7,456
|
| | |
3.5
| |
Income before income tax expense
| | |
84,829
| | | |
68,953
| | | |
15,876
| | | |
23.0
| |
Income tax expense
| | |
30,791
|
| | |
24,551
|
| | |
6,240
|
| | |
25.4
| |
Income after income tax expense
| | |
54,038
| | | |
44,402
| | | |
9,636
| | | |
21.7
| |
Income attributable to non-controlling interest
| | |
1,721
|
| | |
1,607
|
| | |
114
|
| | |
7.1
| |
Net income attributable to TCF Financial Corporation | | |
52,317
|
| | |
42,795
|
| | |
9,522
|
| | |
22.3
| |
Preferred stock dividends
| | |
4,847
|
| | |
4,847
|
| | |
—
|
| | |
—
| |
Net income available to common stockholders | | |
$
|
47,470
|
| | |
$
|
37,948
|
| | |
$
|
9,522
|
| | |
25.1
| |
| | | | | | | | | | | | | | | |
|
Net income per common share: | | | | | | | | | | | | | | | | |
Basic
| | |
$
|
0.29
| | | |
$
|
0.24
| | | |
$
|
0.05
| | | |
20.8
|
%
|
Diluted
| | |
0.29
| | | |
0.23
| | | |
0.06
| | | |
26.1
| |
| | | | | | | | | | | | | | | |
|
Dividends declared per common share | | |
$
|
0.05
| | | |
$
|
0.05
| | | |
$
|
—
| | | |
—
|
%
|
| | | | | | | | | | | | | | | |
|
Average common and common equivalent | | | | | | | | | | | | | | | | |
shares outstanding (in thousands): | | | | | | | | | | | | | | | | |
Basic
| | |
163,901
| | | |
161,220
| | | |
2,681
| | | |
1.7
|
%
|
Diluted
| | |
164,480
| | | |
162,184
| | | |
2,296
| | | |
1.4
| |
| | | | | | | | | | | | | | | |
|
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 |
| | | 2014 |
| | | 2013 | | | $ | | | % |
Interest income: | | | | | | | | | | | | | | | | |
Loans and leases
| | |
$
|
614,929
| | | |
$
|
615,459
| | | |
$
|
(530
|
)
| | |
(0.1
|
)%
|
Securities available for sale
| | |
8,941
| | | |
13,880
| | | |
(4,939
|
)
| | |
(35.6
|
)
|
Securities held to maturity
| | |
3,852
| | | |
183
| | | |
3,669
| | | |
N.M.
|
Investments and other
| | |
26,699
|
| | |
19,089
|
| | |
7,610
|
| | |
39.9
| |
Total interest income
| | |
654,421
|
| | |
648,611
|
| | |
5,810
|
| | |
0.9
| |
Interest expense: | | | | | | | | | | | | | | | | |
Deposits
| | |
27,625
| | | |
28,176
| | | |
(551
|
)
| | |
(2.0
|
)
|
Borrowings
| | |
15,241
|
| | |
19,673
|
| | |
(4,432
|
)
| | |
(22.5
|
)
|
Total interest expense
| | |
42,866
|
| | |
47,849
|
| | |
(4,983
|
)
| | |
(10.4
|
)
|
Net interest income
| | |
611,555
| | | |
600,762
| | | |
10,793
| | | |
1.8
| |
Provision for credit losses
| | |
40,140
|
| | |
95,576
|
| | |
(55,436
|
)
| | |
(58.0
|
)
|
Net interest income after provision for credit losses
| | |
571,415
|
| | |
505,186
|
| | |
66,229
|
| | |
13.1
| |
Non-interest income: | | | | | | | | | | | | | | | | |
Fees and service charges
| | |
114,909
| | | |
123,352
| | | |
(8,443
|
)
| | |
(6.8
|
)
|
Card revenue
| | |
38,493
| | | |
38,854
| | | |
(361
|
)
| | |
(0.9
|
)
|
ATM revenue
| | |
16,976
|
| | |
17,274
|
| | |
(298
|
)
| | |
(1.7
|
)
|
Subtotal
| | |
170,378
| | | |
179,480
| | | |
(9,102
|
)
| | |
(5.1
|
)
|
Leasing and equipment finance
| | |
69,432
| | | |
67,591
| | | |
1,841
| | | |
2.7
| |
Gains on sales of auto loans, net
| | |
30,603
| | | |
22,421
| | | |
8,182
| | | |
36.5
| |
Gains on sales of consumer real estate loans, net
| | |
28,619
| | | |
16,347
| | | |
12,272
| | | |
75.1
| |
Servicing fee income
| | |
15,079
| | | |
9,503
| | | |
5,576
| | | |
58.7
| |
Other
| | |
8,341
|
| | |
3,384
|
| | |
4,957
|
| | |
146.5
| |
Fees and other revenue
| | |
322,452
| | | |
298,726
| | | |
23,726
| | | |
7.9
| |
Gains (losses) on securities, net
| | |
1,047
|
| | |
(80
|
)
| | |
1,127
|
| | |
N.M.
|
Total non-interest income
| | |
323,499
|
| | |
298,646
|
| | |
24,853
|
| | |
8.3
| |
Non-interest expense: | | | | | | | | | | | | | | | | |
Compensation and employee benefits
| | |
337,146
| | | |
320,599
| | | |
16,547
| | | |
5.2
| |
Occupancy and equipment
| | |
103,276
| | | |
99,190
| | | |
4,086
| | | |
4.1
| |
FDIC insurance
| | |
22,480
| | | |
24,174
| | | |
(1,694
|
)
| | |
(7.0
|
)
|
Operating lease depreciation
| | |
20,274
| | | |
18,491
| | | |
1,783
| | | |
9.6
| |
Advertising and marketing
| | |
16,676
| | | |
15,857
| | | |
819
| | | |
5.2
| |
Deposit account premiums
| | |
1,121
| | | |
1,866
| | | |
(745
|
)
| | |
(39.9
|
)
|
Other
| | |
131,841
|
| | |
123,615
|
| | |
8,226
|
| | |
6.7
| |
Subtotal
| | |
632,814
| | | |
603,792
| | | |
29,022
| | | |
4.8
| |
Foreclosed real estate and repossessed assets, net
| | |
17,126
| | | |
21,884
| | | |
(4,758
|
)
| | |
(21.7
|
)
|
Other credit costs, net
| | |
79
|
| | |
(876
|
)
| | |
955
|
| | |
N.M.
|
Total non-interest expense
| | |
650,019
|
| | |
624,800
|
| | |
25,219
|
| | |
4.0
| |
Income before income tax expense
| | |
244,895
| | | |
179,032
| | | |
65,863
| | | |
36.8
| |
Income tax expense
| | |
88,755
|
| | |
61,554
|
| | |
27,201
|
| | |
44.2
| |
Income after income tax expense
| | |
156,140
| | | |
117,478
| | | |
38,662
| | | |
32.9
| |
Income attributable to non-controlling interest
| | |
5,941
|
| | |
5,805
|
| | |
136
|
| | |
2.3
| |
Net income attributable to TCF Financial Corporation | | |
150,199
|
| | |
111,673
|
| | |
38,526
|
| | |
34.5
| |
Preferred stock dividends
| | |
14,541
|
| | |
14,218
|
| | |
323
|
| | |
2.3
| |
Net income available to common stockholders | | |
$
|
135,658
|
| | |
$
|
97,455
|
| | |
$
|
38,203
|
| | |
39.2
| |
| | | | | | | | | | | | | | | |
|
Net income per common share: | | | | | | | | | | | | | | | | |
Basic
| | |
$
|
0.83
| | | |
$
|
0.61
| | | |
$
|
0.22
| | | |
36.1
|
%
|
Diluted
| | |
0.83
| | | |
0.60
| | | |
0.23
| | | |
38.3
| |
| | | | | | | | | | | | | | | |
|
Dividends declared per common share | | |
$
|
0.15
| | | |
$
|
0.15
| | | |
$
|
—
| | | |
—
|
%
|
| | | | | | | | | | | | | | | |
|
Average common and common equivalent shares outstanding (in
thousands): | | | | | | | | | | | | | | | | |
Basic
| | |
163,311
| | | |
160,838
| | | |
2,473
| | | |
1.5
|
%
|
Diluted
| | |
163,823
| | | |
161,694
| | | |
2,129
| | | |
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 |
| | | 2014 | | | 2013 | | | $ | | | % |
Net income attributable to TCF Financial Corporation | | |
$
|
52,317
|
| | |
$
|
42,795
|
| | |
$
|
9,522
|
| | |
22.3
|
%
|
Other comprehensive (loss) income: | | | | | | | | | | | | | | | | |
Securities available for sale:
| | | | | | | | | | | | | | | | |
Unrealized (losses) gains arising during the period
| | |
(862
|
)
| | |
850
| | | |
(1,712
|
)
| | |
N.M.
|
Reclassification of net losses to net income
| | |
254
| | | |
—
| | | |
254
| | | |
N.M.
|
Net investment hedges:
| | | | | | | | | | | | | | | | |
Unrealized gains (losses) arising during the period
| | |
1,849
| | | |
(647
|
)
| | |
2,496
| | | |
N.M.
|
Foreign currency translation adjustment:
| | | | | | | | | | | | | | | | |
Unrealized (losses) gains arising during the period
| | |
(2,066
|
)
| | |
615
| | | |
(2,681
|
)
| | |
N.M.
|
Recognized postretirement prior service cost and transition
obligation:
| | | | | | | | | | | | | | | | |
Net actuarial losses arising during the period
| | |
(12
|
)
| | |
(11
|
)
| | |
(1
|
)
| | |
(9.1
|
)
|
Income tax expense
| | |
(464
|
)
| | |
(72
|
)
| | |
(392
|
)
| | |
N.M.
|
Total other comprehensive (loss) income
| | |
(1,301
|
)
| | |
735
|
| | |
(2,036
|
)
| | |
N.M.
|
Comprehensive income | | |
$
|
51,016
|
| | |
$
|
43,530
|
| | |
$
|
7,486
|
| | |
17.2
| |
| | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
|
| | | Nine Months Ended September 30, | | | Change |
| | | 2014 | | | 2013 | | | $ | | | % |
Net income attributable to TCF Financial Corporation | | |
$
|
150,199
|
| | |
$
|
111,673
|
| | |
$
|
38,526
|
| | |
34.5
|
%
|
Other comprehensive income (loss): | | | | | | | | | | | | | | | | |
Securities available for sale:
| | | | | | | | | | | | | | | | |
Unrealized gains (losses) arising during the period
| | |
19,652
| | | |
(47,399
|
)
| | |
67,051
| | | |
N.M.
|
Reclassification of net gains to net income
| | |
(375
|
)
| | |
—
| | | |
(375
|
)
| | |
N.M.
|
Net investment hedges:
| | | | | | | | | | | | | | | | |
Unrealized gains arising during the period
| | |
1,677
| | | |
764
| | | |
913
| | | |
119.5
| |
Foreign currency translation adjustment:
| | | | | | | | | | | | | | | | |
Unrealized losses arising during the period
| | |
(2,043
|
)
| | |
(980
|
)
| | |
(1,063
|
)
| | |
(108.5
|
)
|
Recognized postretirement prior service cost and transition
obligation:
| | | | | | | | | | | | | | | | |
Net actuarial losses arising during the period
| | |
(35
|
)
| | |
(35
|
)
| | |
—
| | | |
—
| |
Income tax (expense) benefit
| | |
(7,879
|
)
| | |
17,609
|
| | |
(25,488
|
)
| | |
N.M.
|
Total other comprehensive income (loss)
| | |
10,997
|
| | |
(30,041
|
)
| | |
41,038
|
| | |
N.M.
|
Comprehensive income | | |
$
|
161,196
|
| | |
$
|
81,632
|
| | |
$
|
79,564
|
| | |
97.5
| |
| | | | | | | | | | | | | | | |
|
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 |
| | | 2014 | | | 2013 | | | $ | | | % |
ASSETS | | | | | | | | | | | | | | | | |
Cash and due from banks
| | |
$
|
840,847
| | | |
$
|
915,076
| | | |
$
|
(74,229
|
)
| | |
(8.1
|
)%
|
Investments
| | |
84,478
| | | |
94,326
| | | |
(9,848
|
)
| | |
(10.4
|
)
|
Securities held to maturity
| | |
215,371
| | | |
19,912
| | | |
195,459
| | | |
N.M.
|
Securities available for sale
| | |
466,130
| | | |
551,064
| | | |
(84,934
|
)
| | |
(15.4
|
)
|
Loans and leases held for sale
| | |
156,390
| | | |
79,768
| | | |
76,622
| | | |
96.1
| |
Loans and leases:
| | | | | | | | | | | | | | | | |
Consumer real estate:
| | | | | | | | | | | | | | | | |
First mortgage lien
| | |
3,444,581
| | | |
3,766,421
| | | |
(321,840
|
)
| | |
(8.5
|
)
|
Junior lien
| | |
2,526,486
|
| | |
2,572,905
|
| | |
(46,419
|
)
| | |
(1.8
|
)
|
Total consumer real estate
| | |
5,971,067
| | | |
6,339,326
| | | |
(368,259
|
)
| | |
(5.8
|
)
|
Commercial
| | |
3,159,766
| | | |
3,148,352
| | | |
11,414
| | | |
0.4
| |
Leasing and equipment finance
| | |
3,632,793
| | | |
3,428,755
| | | |
204,038
| | | |
6.0
| |
Inventory finance
| | |
1,836,538
| | | |
1,664,377
| | | |
172,161
| | | |
10.3
| |
Auto finance
| | |
1,749,411
| | | |
1,239,386
| | | |
510,025
| | | |
41.2
| |
Other
| | |
24,003
|
| | |
26,743
|
| | |
(2,740
|
)
| | |
(10.2
|
)
|
Total loans and leases
| | |
16,373,578
| | | |
15,846,939
| | | |
526,639
| | | |
3.3
| |
Allowance for loan and lease losses
| | |
(222,658
|
)
| | |
(252,230
|
)
| | |
29,572
|
| | |
11.7
| |
Net loans and leases
| | |
16,150,920
| | | |
15,594,709
| | | |
556,211
| | | |
3.6
| |
Premises and equipment, net
| | |
436,316
| | | |
437,602
| | | |
(1,286
|
)
| | |
(0.3
|
)
|
Goodwill
| | |
225,640
| | | |
225,640
| | | |
—
| | | |
—
| |
Other assets
| | |
446,011
|
| | |
461,743
|
| | |
(15,732
|
)
| | |
(3.4
|
)
|
Total assets
| | |
$
|
19,022,103
|
| | |
$
|
18,379,840
|
| | |
$
|
642,263
|
| | |
3.5
| |
| | | | | | | | | | | | | | | |
|
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | |
Deposits:
| | | | | | | | | | | | | | | | |
Checking
| | |
$
|
5,075,309
| | | |
$
|
4,980,451
| | | |
$
|
94,858
| | | |
1.9
| |
Savings
| | |
5,385,611
| | | |
6,194,003
| | | |
(808,392
|
)
| | |
(13.1
|
)
|
Money market
| | |
1,706,206
|
| | |
831,910
|
| | |
874,296
|
| | |
105.1
| |
Subtotal
| | |
12,167,126
| | | |
12,006,364
| | | |
160,762
| | | |
1.3
| |
Certificates of deposit
| | |
3,022,394
|
| | |
2,426,412
|
| | |
595,982
|
| | |
24.6
| |
Total deposits
| | |
15,189,520
|
| | |
14,432,776
|
| | |
756,744
|
| | |
5.2
| |
Short-term borrowings
| | |
3,384
| | | |
4,918
| | | |
(1,534
|
)
| | |
(31.2
|
)
|
Long-term borrowings
| | |
1,198,297
|
| | |
1,483,325
|
| | |
(285,028
|
)
| | |
(19.2
|
)
|
Total borrowings
| | |
1,201,681
| | | |
1,488,243
| | | |
(286,562
|
)
| | |
(19.3
|
)
|
Accrued expenses and other liabilities
| | |
517,470
|
| | |
494,062
|
| | |
23,408
|
| | |
4.7
| |
Total liabilities
| | |
16,908,671
|
| | |
16,415,081
|
| | |
493,590
|
| | |
3.0
| |
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; 167,160,721 and 165,164,861 shares issued, respectively
| | |
1,672
| | | |
1,652
| | | |
20
| | | |
1.2
| |
Additional paid-in capital
| | |
809,778
| | | |
779,641
| | | |
30,137
| | | |
3.9
| |
Retained earnings, subject to certain restrictions
| | |
1,088,992
| | | |
977,846
| | | |
111,146
| | | |
11.4
| |
Accumulated other comprehensive loss
| | |
(16,216
|
)
| | |
(27,213
|
)
| | |
10,997
| | | |
40.4
| |
Treasury stock at cost, 42,566 shares, and other
| | |
(48,879
|
)
| | |
(42,198
|
)
| | |
(6,681
|
)
| | |
(15.8
|
)
|
Total TCF Financial Corporation stockholders' equity
| | |
2,098,587
| | | |
1,952,968
| | | |
145,619
| | | |
7.5
| |
Non-controlling interest in subsidiaries
| | |
14,845
|
| | |
11,791
|
| | |
3,054
|
| | |
25.9
| |
Total equity
| | |
2,113,432
|
| | |
1,964,759
|
| | |
148,673
|
| | |
7.6
| |
Total liabilities and equity
| | |
$
|
19,022,103
|
| | |
$
|
18,379,840
|
| | |
$
|
642,263
|
| | |
3.5
| |
| | | | | | | | | | | | | | | |
|
N.M. Not Meaningful.
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
|
|
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
SUMMARY OF CREDIT QUALITY DATA |
(Dollars in thousands)
|
(Unaudited)
|
|
| |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | | | | | |
| | | | | At | | | At | | | At | | | At | | | At | | | Change from | |
| | | | | Sep. 30, | | | Jun. 30, | | | Mar. 31, | | | Dec. 31, | | | Sep. 30, | | | Jun. 30, | | Sep. 30, | |
| | | | | 2014 | | | 2014 | | | 2014 | | | 2013 | | | 2013 | | | 2014 | | 2013 | |
Delinquency Data - Principal Balances (1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
60 days or more:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer real estate
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First mortgage lien
| | |
$
|
14,582
| | | |
$
|
20,678
| | | |
$
|
20,051
| | | |
$
|
20,894
| | | |
$
|
23,576
| | | |
$
|
(6,096
|
)
| |
$
|
(8,994
|
)
| |
Junior lien
| | |
2,554
|
| | |
2,415
|
| | |
4,049
|
| | |
3,532
|
| | |
3,822
|
| | |
139
|
| |
(1,268
|
)
| |
Total consumer real estate
| | |
17,136
| | | |
23,093
| | | |
24,100
| | | |
24,426
| | | |
27,398
| | | |
(5,957
|
)
| |
(10,262
|
)
| |
Commercial
| | |
4,117
| | | |
—
| | | |
1,905
| | | |
1,430
| | | |
7,201
| | | |
4,117
| | |
(3,084
|
)
| |
Leasing and equipment finance
| | |
2,045
| | | |
2,642
| | | |
2,864
| | | |
2,401
| | | |
2,539
| | | |
(597
|
)
| |
(494
|
)
| |
Inventory finance
| | |
110
| | | |
204
| | | |
212
| | | |
50
| | | |
71
| | | |
(94
|
)
| |
39
| | |
Auto finance
| | |
3,606
| | | |
2,152
| | | |
1,554
| | | |
1,877
| | | |
1,429
| | | |
1,454
| | |
2,177
| | |
Other
| | |
5
|
| | |
3
|
| | |
3
|
| | |
10
|
| | |
—
|
| | |
2
|
| |
5
|
| |
Subtotal
| | |
27,019
| | | |
28,094
| | | |
30,638
| | | |
30,194
| | | |
38,638
| | | |
(1,075
|
)
| |
(11,619
|
)
| |
Acquired portfolios
| | |
165
|
| | |
251
|
| | |
240
|
| | |
458
|
| | |
334
|
| | |
(86
|
)
| |
(169
|
)
| |
Total delinquencies
| | |
$
|
27,184
|
| | |
$
|
28,345
|
| | |
$
|
30,878
|
| | |
$
|
30,652
|
| | |
$
|
38,972
|
| | |
$
|
(1,161
|
)
| |
$
|
(11,788
|
)
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Delinquency Data - % of Portfolio (1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
60 days or more:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer real estate
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First mortgage lien
| | |
0.45
|
%
| | |
0.61
|
%
| | |
0.57
|
%
| | |
0.58
|
%
| | |
0.64
|
%
| | |
(16
|
)
|
bps
|
(19
|
)
|
bps
|
Junior lien
| | |
0.10
| | | |
0.10
| | | |
0.17
| | | |
0.14
| | | |
0.15
| | | |
—
| | |
(5
|
)
| |
Total consumer real estate
| | |
0.30
| | | |
0.40
| | | |
0.41
| | | |
0.40
| | | |
0.44
| | | |
(10
|
)
| |
(14
|
)
| |
Commercial
| | |
0.13
| | | |
—
| | | |
0.06
| | | |
0.05
| | | |
0.23
| | | |
13
| | |
(10
|
)
| |
Leasing and equipment finance
| | |
0.06
| | | |
0.08
| | | |
0.08
| | | |
0.07
| | | |
0.08
| | | |
(2
|
)
| |
(2
|
)
| |
Inventory finance
| | |
0.01
| | | |
0.01
| | | |
0.01
| | | |
—
| | | |
—
| | | |
—
| | |
1
| | |
Auto finance
| | |
0.21
| | | |
0.14
| | | |
0.11
| | | |
0.15
| | | |
0.13
| | | |
7
| | |
8
| | |
Other
| | |
0.02
| | | |
0.01
| | | |
0.01
| | | |
0.04
| | | |
—
| | | |
1
| | |
2
| | |
Subtotal
| | |
0.17
| | | |
0.18
| | | |
0.19
| | | |
0.19
| | | |
0.25
| | | |
(1
|
)
| |
(8
|
)
| |
Acquired portfolios
| | |
2.27
| | | |
2.26
| | | |
1.38
| | | |
1.64
| | | |
0.80
| | | |
1
| | |
147
| | |
Total delinquencies
| | |
0.17
| | | |
0.18
| | | |
0.19
| | | |
0.20
| | | |
0.25
| | | |
(1
|
)
| |
(8
|
)
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) Excludes non-accrual loans and leases.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | At | | | At | | | At | | | At | | | At | | | Change from | |
| | | | | Sep. 30, | | | Jun. 30, | | | Mar. 31, | | | Dec. 31, | | | Sep. 30, | | | Jun. 30, | | Sep. 30, | |
| | | | | 2014 | | | 2014 | | | 2014 | | | 2013 | | | 2013 | | | 2014 | | 2013 | |
Non-Accrual Loans and Leases | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-accrual loans and leases:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer real estate
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First mortgage lien
| | |
$
|
179,062
| | | |
$
|
172,256
| | | |
$
|
176,841
| | | |
$
|
180,811
| | | |
$
|
170,306
| | | |
$
|
6,806
| | |
$
|
8,756
| | |
Junior lien
| | |
38,434
|
| | |
38,146
|
| | |
39,222
|
| | |
38,222
|
| | |
35,732
|
| | |
288
|
| |
2,702
|
| |
Total consumer real estate
| | |
217,496
| | | |
210,402
| | | |
216,063
| | | |
219,033
| | | |
206,038
| | | |
7,094
| | |
11,458
| | |
Commercial
| | |
38,541
| | | |
30,051
| | | |
35,209
| | | |
40,539
| | | |
62,273
| | | |
8,490
| | |
(23,732
|
)
| |
Leasing and equipment finance
| | |
13,517
| | | |
16,093
| | | |
13,908
| | | |
14,041
| | | |
11,820
| | | |
(2,576
|
)
| |
1,697
| | |
Inventory finance
| | |
2,921
| | | |
1,988
| | | |
307
| | | |
2,529
| | | |
1,802
| | | |
933
| | |
1,119
| | |
Auto finance
| | |
2,408
| | | |
1,468
| | | |
856
| | | |
470
| | | |
212
| | | |
940
| | |
2,196
| | |
Other
| | |
228
|
| | |
292
|
| | |
336
|
| | |
410
|
| | |
728
|
| | |
(64
|
)
| |
(500
|
)
| |
Total non-accrual loans and leases
| | |
$
|
275,111
|
| | |
$
|
260,294
|
| | |
$
|
266,679
|
| | |
$
|
277,022
|
| | |
$
|
282,873
|
| | |
$
|
14,817
|
| |
$
|
(7,762
|
)
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-accrual loans and leases - rollforward:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, beginning of period
| | |
$
|
260,294
| | | |
$
|
266,679
| | | |
$
|
277,022
| | | |
$
|
282,873
| | | |
$
|
278,471
| | | |
$
|
(6,385
|
)
| |
$
|
(18,177
|
)
| |
Additions
| | |
83,597
| | | |
61,242
| | | |
54,432
| | | |
71,513
| | | |
93,337
| | | |
22,355
| | |
(9,740
|
)
| |
Charge-offs
| | |
(24,430
|
)
| | |
(15,135
|
)
| | |
(15,323
|
)
| | |
(25,195
|
)
| | |
(10,225
|
)
| | |
(9,295
|
)
| |
(14,205
|
)
| |
Transfers to other assets
| | |
(17,404
|
)
| | |
(17,994
|
)
| | |
(15,609
|
)
| | |
(23,085
|
)
| | |
(23,810
|
)
| | |
590
| | |
6,406
| | |
Return to accrual status
| | |
(12,966
|
)
| | |
(18,224
|
)
| | |
(16,334
|
)
| | |
(13,085
|
)
| | |
(16,218
|
)
| | |
5,258
| | |
3,252
| | |
Payments received
| | |
(13,459
|
)
| | |
(14,910
|
)
| | |
(17,925
|
)
| | |
(13,331
|
)
| | |
(40,319
|
)
| | |
1,451
| | |
26,860
| | |
Sales
| | |
—
| | | |
(1,900
|
)
| | |
—
| | | |
(3,602
|
)
| | |
—
| | | |
1,900
| | |
—
| | |
Other, net
| | |
(521
|
)
| | |
536
|
| | |
416
|
| | |
934
|
| | |
1,637
|
| | |
(1,057
|
)
| |
(2,158
|
)
| |
Balance, end of period
| | |
$
|
275,111
|
| | |
$
|
260,294
|
| | |
$
|
266,679
|
| | |
$
|
277,022
|
| | |
$
|
282,873
|
| | |
$
|
14,817
|
| |
$
|
(7,762
|
)
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
SUMMARY OF CREDIT QUALITY DATA, CONTINUED |
(Dollars in thousands)
|
(Unaudited)
|
|
| |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | Change from |
| | | Sep. 30, | | | Jun. 30, | | | Mar. 31, | | | Dec. 31, | | | Sep. 30, | | | Jun. 30, | | | Sep. 30, |
| | | 2014 | | | 2014 | | | 2014 | | | 2013 | | | 2013 | | | 2014 | | | 2013 |
Other Real Estate Owned | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other real estate owned:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer real estate
| | |
$
|
44,532
| | | |
$
|
42,745
| | | |
$
|
43,149
| | | |
$
|
47,637
| | | |
$
|
48,910
| | | |
$
|
1,787
| | | |
$
|
(4,378
|
)
|
Commercial real estate
| | |
23,082
|
| | |
22,335
|
| | |
20,299
|
| | |
21,237
|
| | |
16,669
|
| | |
747
|
| | |
6,413
|
|
Total other real estate owned
| | |
$
|
67,614
|
| | |
$
|
65,080
|
| | |
$
|
63,448
|
| | |
$
|
68,874
|
| | |
$
|
65,579
|
| | |
$
|
2,534
|
| | |
$
|
2,035
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other real estate owned - rollforward:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, beginning of period
| | |
$
|
65,080
| | | |
$
|
63,448
| | | |
$
|
68,874
| | | |
$
|
65,579
| | | |
$
|
66,232
| | | |
$
|
1,632
| | | |
$
|
(1,152
|
)
|
Transferred in
| | |
14,854
| | | |
15,751
| | | |
14,160
| | | |
21,045
| | | |
23,339
| | | |
(897
|
)
| | |
(8,485
|
)
|
Sales
| | |
(11,943
|
)
| | |
(15,998
|
)
| | |
(17,526
|
)
| | |
(15,939
|
)
| | |
(22,683
|
)
| | |
4,055
| | | |
10,740
| |
Writedowns
| | |
(2,750
|
)
| | |
(2,782
|
)
| | |
(3,147
|
)
| | |
(3,496
|
)
| | |
(2,197
|
)
| | |
32
| | | |
(553
|
)
|
Other, net
| | |
2,373
|
| | |
4,661
|
| | |
1,087
|
| | |
1,685
|
| | |
888
|
| | |
(2,288
|
)
| | |
1,485
|
|
Balance, end of period
| | |
$
|
67,614
|
| | |
$
|
65,080
|
| | |
$
|
63,448
|
| | |
$
|
68,874
|
| | |
$
|
65,579
|
| | |
$
|
2,534
|
| | |
$
|
2,035
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ending number of properties: (1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer real estate
| | |
396
| | | |
396
| | | |
411
| | | |
479
| | | |
511
| | | |
—
| | | |
(115
|
)
|
Commercial real estate
| | |
15
|
| | |
14
|
| | |
16
|
| | |
18
|
| | |
18
|
| | |
1
|
| | |
(3
|
)
|
Total
| | |
411
|
| | |
410
|
| | |
427
|
| | |
497
|
| | |
529
|
| | |
1
|
| | |
(118
|
)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) Includes properties owned and foreclosed properties subject to
redemption.
|
|
|
|
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
SUMMARY OF CREDIT QUALITY DATA, CONTINUED |
(Dollars in thousands)
|
(Unaudited)
|
|
|
| |
|
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | | |
| | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allowance for Loan and Lease Losses | |
| | | At September 30, | | | At June 30, | | | At September 30, | | | | |
| | | 2014 | | | 2014 | | | 2013 | | | Change from | |
| | | | | | | % of | | | | | | | % of | | | | | | | % of | | | Jun. 30, | | | Sep. 30, | |
| | | Balance |
| | | Portfolio | | | Balance | | | Portfolio | | | Balance | | | Portfolio | | | 2014 | | | 2013 | |
Consumer real estate
| | |
$
|
145,125
| | | |
2.43
|
%
| | |
$
|
161,349
| | | |
2.68
|
%
| | |
$
|
177,970
| | | |
2.77
|
%
| | |
(25
|
)
|
bps
| |
(34
|
)
|
bps
|
Commercial
| | |
33,290
| | | |
1.05
| | | |
31,361
| | | |
1.01
| | | |
46,638
| | | |
1.49
| | | |
4
| | | |
(44
|
)
| |
Leasing and equipment finance
| | |
17,600
| | | |
0.48
| | | |
19,184
| | | |
0.54
| | | |
18,216
| | | |
0.55
| | | |
(6
|
)
| | |
(7
|
)
| |
Inventory finance
| | |
9,556
| | | |
0.52
| | | |
9,539
| | | |
0.51
| | | |
8,547
| | | |
0.50
| | | |
1
| | | |
2
| | |
Auto finance
| | |
16,308
| | | |
0.93
| | | |
13,865
| | | |
0.92
| | | |
9,112
| | | |
0.85
| | | |
1
| | | |
8
| | |
Other
| | |
779
|
| | |
3.25
| | | |
783
|
| | |
3.20
| | | |
802
|
| | |
2.99
| | | |
5
| | | |
26
| | |
Total
| | |
$
|
222,658
|
| | |
1.36
| | | |
$
|
236,081
|
| | |
1.47
| | | |
$
|
261,285
|
| | |
1.67
| | | |
(11
|
)
| | |
(31
|
)
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Charge-Offs | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Change from | |
| | | | | | | Quarter Ended | | | Quarter Ended | |
| | | | | | | Sep. 30, | | | Jun. 30, | | | Mar. 31, | | | Dec. 31, | | | Sep. 30, | | | Jun. 30, | | | Sep. 30, | |
| | | | | | | 2014 | | | 2014 | | | 2014 | | | 2013 | | | 2013 | | | 2014 | | | 2013 | |
Consumer real estate
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First mortgage lien
| | | | | | |
$
|
18,344
| | | |
$
|
7,165
| | | |
$
|
9,678
| | | |
$
|
10,546
| | | |
$
|
12,770
| | | |
$
|
11,179
| | | |
$
|
5,574
| | |
Junior lien
| | | | | | |
3,816
|
| | |
4,292
|
| | |
3,025
|
| | |
5,901
|
| | |
5,474
|
| | |
(476
|
)
| | |
(1,658
|
)
| |
Total consumer real estate
| | | |
22,160
| | | |
11,457
| | | |
12,703
| | | |
16,447
| | | |
18,244
| | | |
10,703
| | | |
3,916
| | |
Commercial
| | | | | | |
(144
|
)
| | |
3,477
| | | |
1,510
| | | |
9,363
| | | |
6,513
| | | |
(3,621
|
)
| | |
(6,657
|
)
| |
Leasing and equipment finance
| | | |
1,193
| | | |
973
| | | |
749
| | | |
1,197
| | | |
658
| | | |
220
| | | |
535
| | |
Inventory finance
| | | | | | |
264
| | | |
107
| | | |
(134
|
)
| | |
341
| | | |
86
| | | |
157
| | | |
178
| | |
Auto finance
| | | | | | |
2,464
| | | |
1,833
| | | |
2,276
| | | |
1,975
| | | |
1,122
| | | |
631
| | | |
1,342
| | |
Other
| | | | | | |
1,000
|
| | |
508
|
| | |
312
|
| | |
773
|
| | |
993
|
| | |
492
|
| | |
7
|
| |
Total
| | | | | | |
$
|
26,937
|
| | |
$
|
18,355
|
| | |
$
|
17,416
|
| | |
$
|
30,096
|
| | |
$
|
27,616
|
| | |
$
|
8,582
|
| | |
$
|
(679
|
)
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Charge-Offs as a Percentage of
Average Loans and Leases | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Change from | |
| | | | | | | Quarter Ended (1) | | | Quarter Ended | |
| | | | | | | Sep. 30, | | | Jun. 30, | | | Mar. 31, | | | Dec. 31, | | | Sep. 30, | | | Jun. 30, | | | Sep. 30, | |
| | | | | | | 2014 | | | 2014 | | | 2014 | | | 2013 | | | 2013 | | | 2014 | | | 2013 | |
Consumer real estate
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First mortgage lien
| | | | | | |
2.10
|
%
| | |
0.79
|
%
| | |
1.04
|
%
| | |
1.11
|
%
| | |
1.30
|
%
| | |
131
| |
bps
| |
80
| |
bps
|
Junior lien
| | | | | | |
0.59
| | | |
0.69
| | | |
0.46
| | | |
0.91
| | | |
0.88
| | | |
(10
|
)
| | |
(29
|
)
| |
Total consumer real estate
| | | |
1.45
| | | |
0.75
| | | |
0.80
| | | |
1.03
| | | |
1.14
| | | |
70
| | | |
31
| | |
Commercial
| | | | | | |
(0.02
|
)
| | |
0.44
| | | |
0.19
| | | |
1.21
| | | |
0.79
| | | |
(46
|
)
| | |
(81
|
)
| |
Leasing and equipment finance
| | | |
0.13
| | | |
0.11
| | | |
0.09
| | | |
0.14
| | | |
0.08
| | | |
2
| | | |
5
| | |
Inventory finance
| | | | | | |
0.06
| | | |
0.02
| | | |
(0.03
|
)
| | |
0.08
| | | |
0.02
| | | |
4
| | | |
4
| | |
Auto finance
| | | | | | |
0.61
| | | |
0.48
| | | |
0.69
| | | |
0.68
| | | |
0.46
| | | |
13
| | | |
15
| | |
Other
| | | | | | |
N.M.
| | | |
N.M.
| | | |
N.M.
| | | |
N.M.
| | | |
N.M.
| | | |
N.M.
| | | |
N.M.
| | |
Total
| | | | | | |
0.66
| | | |
0.45
| | | |
0.43
| | | |
0.76
| | | |
0.71
| | | |
21
| | | |
(5
|
)
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) Annualized.
|
N.M. Not Meaningful.
|
| | | | | | | | | | | | | |
|
|
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
CONSOLIDATED AVERAGE BALANCE SHEETS, YIELDS AND RATES |
(Dollars in thousands)
|
(Unaudited)
|
|
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
| | | Three Months Ended September 30, |
| | | 2014 | | | 2013 |
| | | Average | | | | | | | Yields and | | | Average | | | | | | | Yields and |
| | | Balance | | | Interest (2) | | | Rates (1) (2) | | | Balance | | | Interest (2) | | | Rates (1) (2) |
ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | |
Investments and other
| | |
$
|
493,309
| | | |
$
|
3,800
| | | |
3.06
|
%
| | |
$
|
871,167
| | | |
$
|
4,104
| | | |
1.87
|
%
|
Securities held to maturity
| | |
217,114
| | | |
1,445
| | | |
2.66
| | | |
5,518
| | | |
57
| | | |
4.15
| |
Securities available for sale (3) | | |
446,514
| | | |
2,973
| | | |
2.66
| | | |
638,528
| | | |
4,448
| | | |
2.79
| |
Loans and leases held for sale
| | |
301,512
| | | |
5,881
| | | |
7.74
| | | |
156,593
| | | |
2,965
| | | |
7.51
| |
Loans and leases:
| | | | | | | | | | | | | | | | | | | | | | | | |
Consumer real estate:
| | | | | | | | | | | | | | | | | | | | | | | | |
Fixed-rate
| | |
3,292,031
| | | |
47,221
| | | |
5.69
| | | |
3,678,665
| | | |
53,120
| | | |
5.73
| |
Variable-rate
| | |
2,813,848
|
| | |
36,556
|
| | |
5.15
| | | |
2,723,947
|
| | |
34,987
|
| | |
5.10
| |
Total consumer real estate
| | |
6,105,879
| | | |
83,777
| | | |
5.44
| | | |
6,402,612
| | | |
88,107
| | | |
5.46
| |
Commercial:
| | | | | | | | | | | | | | | | | | | | | | | | |
Fixed-rate
| | |
1,443,130
| | | |
17,870
| | | |
4.91
| | | |
1,765,172
| | | |
23,856
| | | |
5.36
| |
Variable- and adjustable-rate
| | |
1,701,005
|
| | |
16,787
|
| | |
3.92
| | | |
1,517,708
|
| | |
15,747
|
| | |
4.12
| |
Total commercial
| | |
3,144,135
| | | |
34,657
| | | |
4.37
| | | |
3,282,880
| | | |
39,603
| | | |
4.79
| |
Leasing and equipment finance
| | |
3,575,698
| | | |
42,130
| | | |
4.71
| | | |
3,261,638
| | | |
40,281
| | | |
4.94
| |
Inventory finance
| | |
1,806,271
| | | |
28,137
| | | |
6.18
| | | |
1,637,538
| | | |
24,820
| | | |
6.01
| |
Auto finance
| | |
1,603,392
| | | |
17,601
| | | |
4.36
| | | |
973,418
| | | |
11,544
| | | |
4.70
| |
Other
| | |
11,599
|
| | |
231
|
| | |
7.90
| | | |
12,299
|
| | |
258
|
| | |
8.34
| |
Total loans and leases (4) | | |
16,246,974
|
| | |
206,533
|
| | |
5.05
| | | |
15,570,385
|
| | |
204,613
|
| | |
5.22
| |
Total interest-earning assets
| | |
17,705,423
| | | |
220,632
| | | |
4.95
| | | |
17,242,191
| | | |
216,187
| | | |
4.98
| |
Other assets (5) | | |
1,148,033
|
| | | | | | | | | | |
1,060,409
|
| | | | | | | | |
Total assets
| | |
$
|
18,853,456
|
| | | | | | | | | | |
$
|
18,302,600
|
| | | | | | | | |
LIABILITIES AND EQUITY: | | | | | | | | | | | | | | | | | | | | | | | | |
Non-interest bearing deposits:
| | | | | | | | | | | | | | | | | | | | | | | | |
Retail
| | |
$
|
1,540,794
| | | | | | | | | | | |
$
|
1,435,958
| | | | | | | | | |
Small business
| | |
823,273
| | | | | | | | | | | |
777,538
| | | | | | | | | |
Commercial and custodial
| | |
424,134
|
| | | | | | | | | | |
347,971
|
| | | | | | | | |
Total non-interest bearing deposits
| | |
2,788,201
| | | | | | | | | | | |
2,561,467
| | | | | | | | | |
Interest-bearing deposits:
| | | | | | | | | | | | | | | | | | | | | | | | |
Checking
| | |
2,307,066
| | | |
236
| | | |
0.04
| | | |
2,292,133
| | | |
350
| | | |
0.06
| |
Savings
| | |
5,506,895
| | | |
2,088
| | | |
0.15
| | | |
6,238,462
| | | |
3,574
| | | |
0.23
| |
Money market
| | |
1,527,820
|
| | |
2,288
|
| | |
0.59
| | | |
822,094
|
| | |
588
|
| | |
0.28
| |
Subtotal
| | |
9,341,781
| | | |
4,612
| | | |
0.20
| | | |
9,352,689
| | | |
4,512
| | | |
0.19
| |
Certificates of deposit
| | |
3,028,259
|
| | |
6,099
|
| | |
0.80
| | | |
2,401,811
|
| | |
5,132
|
| | |
0.85
| |
Total interest-bearing deposits
| | |
12,370,040
|
| | |
10,711
|
| | |
0.34
| | | |
11,754,500
|
| | |
9,644
|
| | |
0.33
| |
Total deposits
| | |
15,158,241
|
| | |
10,711
|
| | |
0.28
| | | |
14,315,967
|
| | |
9,644
|
| | |
0.27
| |
Borrowings:
| | | | | | | | | | | | | | | | | | | | | | | | |
Short-term borrowings
| | |
9,523
| | | |
23
| | | |
0.95
| | | |
6,545
| | | |
11
| | | |
0.59
| |
Long-term borrowings
| | |
1,060,135
|
| | |
4,789
|
| | |
1.80
| | | |
1,609,211
|
| | |
6,171
|
| | |
1.53
| |
Total borrowings
| | |
1,069,658
|
| | |
4,812
|
| | |
1.80
| | | |
1,615,756
|
| | |
6,182
|
| | |
1.52
| |
Total interest-bearing liabilities
| | |
13,439,698
|
| | |
15,523
|
| | |
0.46
| | | |
13,370,256
|
| | |
15,826
|
| | |
0.47
| |
Total deposits and borrowings
| | |
16,227,899
| | | |
15,523
| | | |
0.38
| | | |
15,931,723
| | | |
15,826
| | | |
0.39
| |
Other liabilities
| | |
537,864
|
| | | | | | | | | | |
455,911
|
| | | | | | | | |
Total liabilities
| | |
16,765,763
|
| | | | | | | | | | |
16,387,634
|
| | | | | | | | |
Total TCF Financial Corp. stockholders' equity
| | |
2,071,140
| | | | | | | | | | | |
1,899,282
| | | | | | | | | |
Non-controlling interest in subsidiaries
| | |
16,553
|
| | | | | | | | | | |
15,684
|
| | | | | | | | |
Total equity
| | |
2,087,693
|
| | | | | | | | | | |
1,914,966
|
| | | | | | | | |
Total liabilities and equity
| | |
$
|
18,853,456
|
| | | | | | | | | | |
$
|
18,302,600
|
| | | | | | | | |
Net interest income and margin | | | | | | |
$
|
205,109
|
| | |
4.60
| | | | | | | |
$
|
200,361
|
| | |
4.62
| |
| | | | | | | | | | | | | | | | | | | | | | | |
|
(1) Annualized.
|
(2) Interest and yields are presented on a fully tax-equivalent
basis.
|
(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, |
| | | 2014 | | | 2013 |
| | | Average | | | | | | | Yields and | | | Average | | | | | | | Yields and |
| | | Balance | | | Interest (2) | | | Rates (1) (2) | | | Balance | | | Interest (2) | | | Rates (1) (2) |
ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | |
Investments and other
| | |
$
|
578,768
| | | |
$
|
11,839
| | | |
2.73
|
%
| | |
$
|
803,659
| | | |
$
|
10,985
| | | |
1.83
|
%
|
Securities held to maturity
| | |
192,181
| | | |
3,852
| | | |
2.67
| | | |
5,578
| | | |
183
| | | |
4.39
| |
Securities available for sale (3) | | |
440,727
| | | |
8,941
| | | |
2.70
| | | |
656,513
| | | |
13,880
| | | |
2.82
| |
Loans and leases held for sale
| | |
246,283
| | | |
14,860
| | | |
8.07
| | | |
142,590
| | | |
8,104
| | | |
7.60
| |
Loans and leases:
| | | | | | | | | | | | | | | | | | | | | | | | |
Consumer real estate:
| | | | | | | | | | | | | | | | | | | | | | | | |
Fixed-rate
| | |
3,394,126
| | | |
144,125
| | | |
5.68
| | | |
3,800,608
| | | |
166,155
| | | |
5.84
| |
Variable-rate
| | |
2,784,553
|
| | |
107,129
|
| | |
5.14
| | | |
2,662,069
|
| | |
101,614
|
| | |
5.10
| |
Total consumer real estate
| | |
6,178,679
| | | |
251,254
| | | |
5.44
| | | |
6,462,677
| | | |
267,769
| | | |
5.54
| |
Commercial:
| | | | | | | | | | | | | | | | | | | | | | | | |
Fixed-rate
| | |
1,505,730
| | | |
56,869
| | | |
5.05
| | | |
1,832,463
| | | |
73,047
| | | |
5.33
| |
Variable- and adjustable-rate
| | |
1,626,858
|
| | |
49,116
|
| | |
4.04
| | | |
1,488,995
|
| | |
46,232
|
| | |
4.15
| |
Total commercial
| | |
3,132,588
| | | |
105,985
| | | |
4.52
| | | |
3,321,458
| | | |
119,279
| | | |
4.80
| |
Leasing and equipment finance
| | |
3,504,194
| | | |
124,185
| | | |
4.73
| | | |
3,232,873
| | | |
121,184
| | | |
5.00
| |
Inventory finance
| | |
1,908,628
| | | |
86,088
| | | |
6.03
| | | |
1,731,022
| | | |
78,285
| | | |
6.05
| |
Auto finance
| | |
1,483,951
| | | |
49,158
| | | |
4.43
| | | |
823,316
| | | |
30,379
| | | |
4.93
| |
Other
| | |
12,299
|
| | |
703
|
| | |
7.64
| | | |
12,996
|
| | |
797
|
| | |
8.21
| |
Total loans and leases (4) | | |
16,220,339
|
| | |
617,373
|
| | |
5.09
| | | |
15,584,342
|
| | |
617,693
|
| | |
5.30
| |
Total interest-earning assets
| | |
17,678,298
| | | |
656,865
| | | |
4.96
| | | |
17,192,682
| | | |
650,845
| | | |
5.06
| |
Other assets (5) | | |
1,122,573
|
| | | | | | | | | | |
1,098,845
|
| | | | | | | | |
Total assets
| | |
$
|
18,800,871
|
| | | | | | | | | | |
$
|
18,291,527
|
| | | | | | | | |
LIABILITIES AND EQUITY: | | | | | | | | | | | | | | | | | | | | | | | | |
Non-interest bearing deposits:
| | | | | | | | | | | | | | | | | | | | | | | | |
Retail
| | |
$
|
1,552,477
| | | | | | | | | | | |
$
|
1,446,184
| | | | | | | | | |
Small business
| | |
794,735
| | | | | | | | | | | |
758,156
| | | | | | | | | |
Commercial and custodial
| | |
400,010
|
| | | | | | | | | | |
334,978
|
| | | | | | | | |
Total non-interest bearing deposits
| | |
2,747,222
| | | | | | | | | | | |
2,539,318
| | | | | | | | | |
Interest-bearing deposits:
| | | | | | | | | | | | | | | | | | | | | | | | |
Checking
| | |
2,337,624
| | | |
758
| | | |
0.04
| | | |
2,317,290
| | | |
1,224
| | | |
0.07
| |
Savings
| | |
5,835,814
| | | |
7,023
| | | |
0.16
| | | |
6,130,052
| | | |
9,733
| | | |
0.21
| |
Money market
| | |
1,124,821
|
| | |
3,961
|
| | |
0.47
| | | |
809,800
|
| | |
1,765
|
| | |
0.29
| |
Subtotal
| | |
9,298,259
| | | |
11,742
| | | |
0.17
| | | |
9,257,142
| | | |
12,722
| | | |
0.18
| |
Certificates of deposit
| | |
2,773,254
|
| | |
15,883
|
| | |
0.77
| | | |
2,362,274
|
| | |
15,454
|
| | |
0.87
| |
Total interest-bearing deposits
| | |
12,071,513
|
| | |
27,625
|
| | |
0.31
| | | |
11,619,416
|
| | |
28,176
|
| | |
0.32
| |
Total deposits
| | |
14,818,735
|
| | |
27,625
|
| | |
0.25
| | | |
14,158,734
|
| | |
28,176
|
| | |
0.27
| |
Borrowings:
| | | | | | | | | | | | | | | | | | | | | | | | |
Short-term borrowings
| | |
108,860
| | | |
248
| | | |
0.30
| | | |
7,487
| | | |
27
| | | |
0.47
| |
Long-term borrowings
| | |
1,305,980
|
| | |
14,993
|
| | |
1.53
| | | |
1,804,144
|
| | |
19,646
|
| | |
1.45
| |
Total borrowings
| | |
1,414,840
|
| | |
15,241
|
| | |
1.44
| | | |
1,811,631
|
| | |
19,673
|
| | |
1.45
| |
Total interest-bearing liabilities
| | |
13,486,353
|
| | |
42,866
|
| | |
0.42
| | | |
13,431,047
|
| | |
47,849
|
| | |
0.48
| |
Total deposits and borrowings
| | |
16,233,575
| | | |
42,866
| | | |
0.35
| | | |
15,970,365
| | | |
47,849
| | | |
0.40
| |
Other liabilities
| | |
529,397
|
| | | | | | | | | | |
421,222
|
| | | | | | | | |
Total liabilities
| | |
16,762,972
|
| | | | | | | | | | |
16,391,587
|
| | | | | | | | |
Total TCF Financial Corp. stockholders' equity
| | |
2,020,151
| | | | | | | | | | | |
1,882,363
| | | | | | | | | |
Non-controlling interest in subsidiaries
| | |
17,748
|
| | | | | | | | | | |
17,577
|
| | | | | | | | |
Total equity
| | |
2,037,899
|
| | | | | | | | | | |
1,899,940
|
| | | | | | | | |
Total liabilities and equity
| | |
$
|
18,800,871
|
| | | | | | | | | | |
$
|
18,291,527
|
| | | | | | | | |
Net interest income and margin | | | | | | |
$
|
613,999
|
| | |
4.64
| | | | | | | |
$
|
602,996
|
| | |
4.69
| |
| | | | | | | | | | | | | | | | | | | | | | | |
|
(1) Annualized.
|
(2) Interest and yields are presented on a fully tax-equivalent
basis.
|
(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, |
| | | 2014 | | | 2014 | | | 2014 | | | 2013 | | | 2013 |
Interest income: | | | | | | | | | | | | | | | | | | | | |
Loans and leases
| | |
$
|
205,604
| | | |
$
|
206,788
| | | |
$
|
202,537
| | | |
$
|
204,042
| | | |
$
|
203,879
| |
Securities available for sale
| | |
2,973
| | | |
2,805
| | | |
3,163
| | | |
4,194
| | | |
4,448
| |
Securities held to maturity
| | |
1,445
| | | |
1,443
| | | |
964
| | | |
94
| | | |
57
| |
Investments and other
| | |
9,681
|
| | |
9,055
|
| | |
7,963
|
| | |
7,599
|
| | |
7,069
|
|
Total interest income
| | |
219,703
|
| | |
220,091
|
| | |
214,627
|
| | |
215,929
|
| | |
215,453
|
|
Interest expense: | | | | | | | | | | | | | | | | | | | | |
Deposits
| | |
10,711
| | | |
8,877
| | | |
8,037
| | | |
8,428
| | | |
9,644
| |
Borrowings
| | |
4,812
|
| | |
5,113
|
| | |
5,316
|
| | |
5,639
|
| | |
6,182
|
|
Total interest expense
| | |
15,523
|
| | |
13,990
|
| | |
13,353
|
| | |
14,067
|
| | |
15,826
|
|
Net interest income
| | |
204,180
| | | |
206,101
| | | |
201,274
| | | |
201,862
| | | |
199,627
| |
Provision for credit losses
| | |
15,739
|
| | |
9,909
|
| | |
14,492
|
| | |
22,792
|
| | |
24,602
|
|
Net interest income after provision for credit losses
| | |
188,441
|
| | |
196,192
|
| | |
186,782
|
| | |
179,070
|
| | |
175,025
|
|
Non-interest income: | | | | | | | | | | | | | | | | | | | | |
Fees and service charges
| | |
40,255
| | | |
38,035
| | | |
36,619
| | | |
43,254
| | | |
42,457
| |
Card revenue
| | |
12,994
| | | |
13,249
| | | |
12,250
| | | |
13,066
| | | |
13,167
| |
ATM revenue
| | |
5,863
|
| | |
5,794
|
| | |
5,319
|
| | |
5,382
|
| | |
5,941
|
|
Subtotal
| | |
59,112
| | | |
57,078
| | | |
54,188
| | | |
61,702
| | | |
61,565
| |
Leasing and equipment finance
| | |
24,383
| | | |
23,069
| | | |
21,980
| | | |
23,328
| | | |
28,778
| |
Gains on sales of auto loans, net
| | |
14,863
| | | |
7,270
| | | |
8,470
| | | |
7,278
| | | |
7,140
| |
Gains on sales of consumer real estate loans, net
| | |
8,762
| | | |
8,151
| | | |
11,706
| | | |
5,345
| | | |
4,152
| |
Servicing fee income
| | |
5,880
| | | |
4,892
| | | |
4,307
| | | |
3,903
| | | |
3,619
| |
Other
| | |
3,170
|
| | |
2,789
|
| | |
2,382
|
| | |
2,812
|
| | |
986
|
|
Fees and other revenue
| | |
116,170
| | | |
103,249
| | | |
103,033
| | | |
104,368
| | | |
106,240
| |
(Losses) gains on securities, net
| | |
(94
|
)
| | |
767
|
| | |
374
|
| | |
1,044
|
| | |
(80
|
)
|
Total non-interest income
| | |
116,076
|
| | |
104,016
|
| | |
103,407
|
| | |
105,412
|
| | |
106,160
|
|
Non-interest expense: | | | | | | | | | | | | | | | | | | | | |
Compensation and employee benefits
| | |
112,393
| | | |
109,664
| | | |
115,089
| | | |
108,589
| | | |
110,833
| |
Occupancy and equipment
| | |
34,121
| | | |
34,316
| | | |
34,839
| | | |
35,504
| | | |
33,253
| |
FDIC insurance
| | |
7,292
| | | |
7,625
| | | |
7,563
| | | |
7,892
| | | |
8,102
| |
Operating lease depreciation
| | |
7,434
| | | |
6,613
| | | |
6,227
| | | |
6,009
| | | |
6,706
| |
Advertising and marketing
| | |
5,336
| | | |
5,862
| | | |
5,478
| | | |
3,275
| | | |
4,593
| |
Deposit account premiums
| | |
320
| | | |
383
| | | |
418
| | | |
479
| | | |
664
| |
Other
| | |
47,888
|
| | |
42,618
|
| | |
41,335
|
| | |
44,162
|
| | |
43,730
|
|
Subtotal
| | |
214,784
| | | |
207,081
| | | |
210,949
| | | |
205,910
| | | |
207,881
| |
Branch realignment
| | |
—
| | | |
—
| | | |
—
| | | |
8,869
| | | |
—
| |
Foreclosed real estate and repossessed assets, net
| | |
5,315
| | | |
5,743
| | | |
6,068
| | | |
6,066
| | | |
4,162
| |
Other credit costs, net
| | |
(411
|
)
| | |
371
|
| | |
119
|
| | |
(376
|
)
| | |
189
|
|
Total non-interest expense
| | |
219,688
|
| | |
213,195
|
| | |
217,136
|
| | |
220,469
|
| | |
212,232
|
|
Income before income tax expense
| | |
84,829
| | | |
87,013
| | | |
73,053
| | | |
64,013
| | | |
68,953
| |
Income tax expense
| | |
30,791
|
| | |
31,385
|
| | |
26,579
|
| | |
22,791
|
| | |
24,551
|
|
Income after income tax expense
| | |
54,038
| | | |
55,628
| | | |
46,474
| | | |
41,222
| | | |
44,402
| |
Income attributable to non-controlling interest
| | |
1,721
|
| | |
2,503
|
| | |
1,717
|
| | |
1,227
|
| | |
1,607
|
|
Net income attributable to TCF Financial Corporation | | |
52,317
|
| | |
53,125
|
| | |
44,757
|
| | |
39,995
|
| | |
42,795
|
|
Preferred stock dividends
| | |
4,847
|
| | |
4,847
|
| | |
4,847
|
| | |
4,847
|
| | |
4,847
|
|
Net income available to common stockholders | | |
$
|
47,470
|
| | |
$
|
48,278
|
| | |
$
|
39,910
|
| | |
$
|
35,148
|
| | |
$
|
37,948
|
|
| | | | | | | | | | | | | | | | | | | |
|
Net income per common share: | | | | | | | | | | | | | | | | | | | | |
Basic
| | |
$
|
0.29
| | | |
$
|
0.30
| | | |
$
|
0.25
| | | |
$
|
0.22
| | | |
$
|
0.24
| |
Diluted
| | |
0.29
| | | |
0.29
| | | |
0.24
| | | |
0.22
| | | |
0.23
| |
| | | | | | | | | | | | | | | | | | | |
|
Dividends declared per common share | | |
$
|
0.05
| | | |
$
|
0.05
| | | |
$
|
0.05
| | | |
$
|
0.05
| | | |
$
|
0.05
| |
| | | | | | | | | | | | | | | | | | | |
|
Financial highlights: | | | | | | | | | | | | | | | | | | | | |
Pre-tax pre-provision profit (1) | | |
$
|
100,568
| | | |
$
|
96,922
| | | |
$
|
87,545
| | | |
$
|
86,805
| | | |
$
|
93,555
| |
Return on average assets (2) | | |
1.15
|
%
| | |
1.17
|
%
| | |
1.00
|
%
| | |
0.90
|
%
| | |
0.97
|
%
|
Return on average common equity (2) | | |
10.50
| | | |
10.99
| | | |
9.35
| | | |
8.39
| | | |
9.28
| |
Net interest margin (2) | | |
4.60
| | | |
4.65
| | | |
4.66
| | | |
4.67
| | | |
4.62
| |
| | | | | | | | | | | | | | | | | | | |
|
(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, |
| | | 2014 | | | 2014 | | | 2014 | | | 2013 | | | 2013 |
ASSETS | | | | | | | | | | | | | | | | | | | |
Investments and other
| | |
$
|
493,309
| | | |
$
|
623,721
| | | |
$
|
620,718
| | | |
$
|
663,572
| | | |
$
|
871,167
|
Securities held to maturity
| | |
217,114
| | | |
217,477
| | | |
142,181
| | | |
10,178
| | | |
5,518
|
Securities available for sale
| | |
446,514
| | | |
408,075
| | | |
467,827
| | | |
625,240
| | | |
638,528
|
Loans and leases held for sale
| | |
301,512
| | | |
240,304
| | | |
195,871
| | | |
193,164
| | | |
156,593
|
Loans and leases:
| | | | | | | | | | | | | | | | | | | |
Consumer real estate:
| | | | | | | | | | | | | | | | | | | |
Fixed-rate
| | |
3,292,031
| | | |
3,393,788
| | | |
3,498,832
| | | |
3,584,072
| | | |
3,678,665
|
Variable-rate
| | |
2,813,848
|
| | |
2,710,998
|
| | |
2,828,980
|
| | |
2,828,110
|
| | |
2,723,947
|
Total consumer real estate
| | |
6,105,879
| | | |
6,104,786
| | | |
6,327,812
| | | |
6,412,182
| | | |
6,402,612
|
Commercial:
| | | | | | | | | | | | | | | | | | | |
Fixed-rate
| | |
1,443,130
| | | |
1,515,353
| | | |
1,559,991
| | | |
1,592,418
| | | |
1,765,172
|
Variable- and adjustable-rate
| | |
1,701,005
|
| | |
1,615,967
|
| | |
1,562,075
|
| | |
1,496,106
|
| | |
1,517,708
|
Total commercial
| | |
3,144,135
| | | |
3,131,320
| | | |
3,122,066
| | | |
3,088,524
| | | |
3,282,880
|
Leasing and equipment finance
| | |
3,575,698
| | | |
3,500,647
| | | |
3,434,691
| | | |
3,342,182
| | | |
3,261,638
|
Inventory finance
| | |
1,806,271
| | | |
2,061,437
| | | |
1,862,745
| | | |
1,734,286
| | | |
1,637,538
|
Auto finance
| | |
1,603,392
| | | |
1,518,194
| | | |
1,327,232
| | | |
1,157,586
| | | |
973,418
|
Other
| | |
11,599
|
| | |
12,040
|
| | |
13,273
|
| | |
13,369
|
| | |
12,299
|
Total loans and leases
| | |
16,246,974
|
| | |
16,328,424
|
| | |
16,087,819
|
| | |
15,748,129
|
| | |
15,570,385
|
Total interest-earning assets
| | |
17,705,423
| | | |
17,818,001
| | | |
17,514,416
| | | |
17,240,283
| | | |
17,242,191
|
Other assets
| | |
1,148,033
|
| | |
1,123,148
|
| | |
1,094,923
|
| | |
1,074,655
|
| | |
1,060,409
|
Total assets
| | |
$
|
18,853,456
|
| | |
$
|
18,941,149
|
| | |
$
|
18,609,339
|
| | |
$
|
18,314,938
|
| | |
$
|
18,302,600
|
| | | | | | | | | | | | | | | | | | |
|
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | |
Non-interest-bearing deposits:
| | | | | | | | | | | | | | | | | | | |
Retail
| | |
$
|
1,540,794
| | | |
$
|
1,579,528
| | | |
$
|
1,537,066
| | | |
$
|
1,430,998
| | | |
$
|
1,435,958
|
Small business
| | |
823,273
| | | |
788,540
| | | |
771,825
| | | |
812,394
| | | |
777,538
|
Commercial and custodial
| | |
424,134
|
| | |
388,562
|
| | |
386,927
|
| | |
377,568
|
| | |
347,971
|
Total non-interest bearing deposits
| | |
2,788,201
| | | |
2,756,630
| | | |
2,695,818
| | | |
2,620,960
| | | |
2,561,467
|
Interest-bearing deposits:
| | | | | | | | | | | | | | | | | | | |
Checking
| | |
2,307,066
| | | |
2,363,106
| | | |
2,343,095
| | | |
2,303,416
| | | |
2,292,133
|
Savings
| | |
5,506,895
| | | |
5,887,133
| | | |
6,120,155
| | | |
6,197,411
| | | |
6,238,462
|
Money market
| | |
1,527,820
|
| | |
1,019,543
|
| | |
819,312
|
| | |
845,562
|
| | |
822,094
|
Subtotal
| | |
9,341,781
| | | |
9,269,782
| | | |
9,282,562
| | | |
9,346,389
| | | |
9,352,689
|
Certificates of deposit
| | |
3,028,259
|
| | |
2,742,832
|
| | |
2,543,345
|
| | |
2,392,896
|
| | |
2,401,811
|
Total interest-bearing deposits
| | |
12,370,040
|
| | |
12,012,614
|
| | |
11,825,907
|
| | |
11,739,285
|
| | |
11,754,500
|
Total deposits
| | |
15,158,241
|
| | |
14,769,244
|
| | |
14,521,725
|
| | |
14,360,245
|
| | |
14,315,967
|
Borrowings:
| | | | | | | | | | | | | | | | | | | |
Short-term borrowings
| | |
9,523
| | | |
220,042
| | | |
97,996
| | | |
8,333
| | | |
6,545
|
Long-term borrowings
| | |
1,060,135
|
| | |
1,368,480
|
| | |
1,494,095
|
| | |
1,486,189
|
| | |
1,609,211
|
Total borrowings
| | |
1,069,658
|
| | |
1,588,522
|
| | |
1,592,091
|
| | |
1,494,522
|
| | |
1,615,756
|
Total interest-bearing liabilities
| | |
13,439,698
|
| | |
13,601,136
|
| | |
13,417,998
|
| | |
13,233,807
|
| | |
13,370,256
|
Total deposits and borrowings
| | |
16,227,899
| | | |
16,357,766
| | | |
16,113,816
| | | |
15,854,767
| | | |
15,931,723
|
Other liabilities
| | |
537,864
|
| | |
541,458
|
| | |
508,689
|
| | |
508,253
|
| | |
455,911
|
Total liabilities
| | |
16,765,763
|
| | |
16,899,224
|
| | |
16,622,505
|
| | |
16,363,020
|
| | |
16,387,634
|
Total TCF Financial Corporation stockholders' equity
| | |
2,071,140
| | | |
2,020,815
| | | |
1,971,264
| | | |
1,938,646
| | | |
1,899,282
|
Non-controlling interest in subsidiaries
| | |
16,553
|
| | |
21,110
|
| | |
15,570
|
| | |
13,272
|
| | |
15,684
|
Total equity
| | |
2,087,693
|
| | |
2,041,925
|
| | |
1,986,834
|
| | |
1,951,918
|
| | |
1,914,966
|
Total liabilities and equity
| | |
$
|
18,853,456
|
| | |
$
|
18,941,149
|
| | |
$
|
18,609,339
|
| | |
$
|
18,314,938
|
| | |
$
|
18,302,600
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
CONSOLIDATED QUARTERLY YIELDS AND RATES (1) (2) |
(Unaudited)
|
|
|
| | |
|
| | |
|
| | | |
| | |
|
| | |
| | | Sep. 30, | | | Jun. 30, | | | Mar. 31, | | Dec. 31, | | | Sep. 30, |
| | | 2014 | | | 2014 | | | 2014 | | 2013 | | | 2013 |
ASSETS | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
|
Investments and other
| | |
3.06
|
%
| | |
2.61
|
%
| | |
2.60
|
%
| | |
2.43
|
%
| | |
1.87
|
%
|
Securities held to maturity
| | |
2.66
| | | |
2.65
| | | |
2.71
| | | |
3.66
| | | |
4.15
| |
Securities available for sale (3) | | |
2.66
| | | |
2.75
| | | |
2.70
| | | |
2.68
| | | |
2.79
| |
Loans and leases held for sale
| | |
7.74
| | | |
8.35
| | | |
8.24
| | | |
7.28
| | | |
7.51
| |
Loans and leases:
| | | | | | | | | | | | | | | | | | | | |
Consumer real estate:
| | | | | | | | | | | | | | | | | | | | |
Fixed-rate
| | |
5.69
| | | |
5.72
| | | |
5.62
| | | |
5.73
| | | |
5.73
| |
Variable-rate
| | |
5.15
| | | |
5.14
| | | |
5.13
| | | |
5.13
| | | |
5.10
| |
Total consumer real estate
| | |
5.44
| | | |
5.46
| | | |
5.41
| | | |
5.46
| | | |
5.46
| |
Commercial:
| | | | | | | | | | | | | | | | | | | | |
Fixed-rate
| | |
4.91
| | | |
5.16
| | | |
5.07
| | | |
5.16
| | | |
5.36
| |
Variable- and adjustable-rate
| | |
3.92
| | | |
4.01
| | | |
4.20
| | | |
4.12
| | | |
4.12
| |
Total commercial
| | |
4.37
| | | |
4.57
| | | |
4.63
| | | |
4.65
| | | |
4.79
| |
Leasing and equipment finance
| | |
4.71
| | | |
4.72
| | | |
4.75
| | | |
4.89
| | | |
4.94
| |
Inventory finance
| | |
6.18
| | | |
5.93
| | | |
5.98
| | | |
5.85
| | | |
6.01
| |
Auto finance
| | |
4.36
| | | |
4.43
| | | |
4.52
| | | |
4.64
| | | |
4.70
| |
Other
| | |
7.90
| | | |
7.63
| | | |
7.41
| | | |
7.78
| | | |
8.34
| |
Total loans and leases
| | |
5.05
| | | |
5.10
| | | |
5.11
| | | |
5.17
| | | |
5.22
| |
| | | | | | | | | | | | | | | | | | | |
|
Total interest-earning assets
| | |
4.95
| | | |
4.97
| | | |
4.97
| | | |
4.99
| | | |
4.98
| |
| | | | | | | | | | | | | | | | | | | |
|
LIABILITIES | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
|
Interest-bearing deposits:
| | | | | | | | | | | | | | | | | | | | |
Checking
| | |
0.04
| | | |
0.04
| | | |
0.05
| | | |
0.05
| | | |
0.06
| |
Savings
| | |
0.15
| | | |
0.16
| | | |
0.17
| | | |
0.17
| | | |
0.23
| |
Money market
| | |
0.59
| | | |
0.43
| | | |
0.28
| | | |
0.29
| | | |
0.28
| |
Subtotal
| | |
0.20
| | | |
0.16
| | | |
0.15
| | | |
0.15
| | | |
0.19
| |
Certificates of deposit
| | |
0.80
| | | |
0.75
| | | |
0.74
| | | |
0.80
| | | |
0.85
| |
Total interest-bearing deposits
| | |
0.34
| | | |
0.30
| | | |
0.28
| | | |
0.28
| | | |
0.33
| |
Total deposits
| | |
0.28
| | | |
0.24
| | | |
0.22
| | | |
0.23
| | | |
0.27
| |
Borrowings:
| | | | | | | | | | | | | | | | | | | | |
Short-term borrowings
| | |
0.95
| | | |
0.26
| | | |
0.33
| | | |
0.96
| | | |
0.59
| |
Long-term borrowings
| | |
1.80
| | | |
1.45
| | | |
1.41
| | | |
1.51
| | | |
1.53
| |
Total borrowings
| | |
1.80
| | | |
1.29
| | | |
1.34
| | | |
1.50
| | | |
1.52
| |
| | | | | | | | | | | | | | | | | | | |
|
Total interest-bearing liabilities
| | |
0.46
| | | |
0.41
| | | |
0.40
| | | |
0.42
| | | |
0.47
| |
| | | | | | | | | | | | | | | | | | | |
|
Net interest margin | | |
4.60
| | | |
4.65
| | | |
4.66
| | | |
4.67
| | | |
4.62
| |
| | | | | | | | | | | | | | | | | | | |
|
(1) Annualized.
|
(2) Yields are presented on a fully tax-equivalent basis.
|
(3) Average yields of securities available for sale are based upon
the 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, |
| | | 2014 | | | 2013 |
Computation of tangible common equity to
tangible assets: | | | | | | | | |
Total equity
| | |
$
|
2,113,432
| | | |
$
|
1,964,759
| |
Less: Non-controlling interest in subsidiaries
| | |
14,845
|
| | |
11,791
|
|
Total TCF Financial Corporation stockholders’ equity
| | |
2,098,587
| | | |
1,952,968
| |
Less:
| | | | | | | | |
Preferred stock
| | |
263,240
| | | |
263,240
| |
Goodwill
| | |
225,640
| | | |
225,640
| |
Other intangibles
| | |
5,062
|
| | |
6,326
|
|
Tangible common equity
| | |
$
|
1,604,645
|
| | |
$
|
1,457,762
|
|
| | | | | | | |
|
Total assets
| | |
$
|
19,022,103
| | | |
$
|
18,379,840
| |
Less:
| | | | | | | | |
Goodwill
| | |
225,640
| | | |
225,640
| |
Other intangibles
| | |
5,062
|
| | |
6,326
|
|
Tangible assets
| | |
$
|
18,791,401
|
| | |
$
|
18,147,874
|
|
| | | | | | | |
|
Tangible common equity to tangible assets
| | |
8.54
|
%
| | |
8.03
|
%
|
| | | | | | | |
|
| | | At Sep. 30, | | | At Dec. 31, |
| | | 2014 | | | 2013 |
Computation of tangible book value per
common share: | | | | | | | | |
Tangible common equity
| | |
$
|
1,604,645
| | | |
$
|
1,457,762
| |
Common stock shares outstanding
| | |
167,118,155
| | | |
165,122,295
| |
| | | | | | | |
|
Tangible book value per common share
| | |
$
|
9.60
| | | |
$
|
8.83
| |
| | | | | | | |
|
| | | At Sep. 30, | | | At Dec. 31, |
| | | 2014 | | | 2013 |
Computation of Tier 1 common capital
ratio: | | | | | | | | |
Total Tier 1 capital
| | |
$
|
1,902,785
| | | |
$
|
1,763,682
| |
Total risk-weighted assets
| | |
16,351,204
| | | |
15,455,706
| |
Total Tier 1 risk-based capital ratio
| | |
11.64
|
%
| | |
11.41
|
%
|
| | | | | | | |
|
Computation of Tier 1 common capital ratio:
| | | | | | | | |
Total Tier 1 capital
| | |
$
|
1,902,785
| | | |
$
|
1,763,682
| |
Less:
| | | | | | | | |
Preferred stock
| | |
263,240
| | | |
263,240
| |
Qualifying non-controlling interest in subsidiaries
| | |
14,845
|
| | |
11,791
|
|
Total Tier 1 common capital
| | |
$
|
1,624,700
|
| | |
$
|
1,488,651
|
|
| | | | | | | |
|
Total Tier 1 common capital ratio
| | |
9.94
|
%
| | |
9.63
|
%
|
| | | | | | | |
|
(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 the Tier 1
common capital ratio. 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.
|
|
|
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (1),
CONTINUED |
(Dollars in thousands)
|
(Unaudited)
|
|
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
| | | Three Months Ended | | | Nine Months Ended |
| | | Sep. 30, | | | Jun. 30, | | | Sep. 30, | | | Sep. 30, | | | Sep. 30, |
| | | 2014 | | | 2014 | | | 2013 | | | 2014 | | | 2013 |
Computation of return on average tangible
common equity: | | | | | | | | | | | | | | | | | | | | |
Net income available to common stockholders
| | |
$
|
47,470
| | | |
$
|
48,278
| | | |
$
|
37,948
| | | |
$
|
135,658
| | | |
$
|
97,455
| |
Other intangibles amortization, net of tax
| | |
265
|
| | |
264
|
| | |
330
|
| | |
796
|
| | |
1,181
|
|
Adjusted net income available to common stockholders
| | |
47,735
| | | |
48,542
| | | |
38,278
| | | |
136,454
| | | |
98,636
| |
| | | | | | | | | | | | | | | | | | | |
|
Average balances:
| | | | | | | | | | | | | | | | | | | | |
Total equity
| | |
$
|
2,087,693
| | | |
$
|
2,041,925
| | | |
$
|
1,914,966
| | | |
$
|
2,037,899
| | | |
$
|
1,899,940
| |
Less: Non-controlling interest in subsidiaries
| | |
16,553
|
| | |
21,110
|
| | |
15,684
|
| | |
17,748
|
| | |
17,577
|
|
Total TCF Financial Corporation stockholders’ equity
| | |
2,071,140
| | | |
2,020,815
| | | |
1,899,282
| | | |
2,020,151
| | | |
1,882,363
| |
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
| | |
5,291
|
| | |
5,711
|
| | |
7,113
|
| | |
5,709
|
| | |
7,697
|
|
Tangible average common equity
| | |
$
|
1,576,969
|
| | |
$
|
1,526,224
|
| | |
$
|
1,403,289
|
| | |
$
|
1,525,562
|
| | |
$
|
1,385,786
|
|
| | | | | | | | | | | | | | | | | | | |
|
Annualized return on average tangible common equity
| | |
12.11
|
%
| | |
12.72
|
%
| | |
10.91
|
%
| | |
11.93
|
%
| | |
9.49
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
(1) When evaluating capital adequacy and utilization, management
considers financial measures such as return on average tangible
common equity. This measure is a non-GAAP financial measure and is
viewed by management as a useful indicator of capital levels
available to withstand unexpected market or economic conditions, and
also provides investors, regulators, and other users with
information to be viewed in relation to other banking institutions.
|
Contacts:
Investors:
Jason Korstange, 952-745-2755
Media:
Mark
Goldman, 952-475-7050
Source: TCF Financial Corporation
© 2024 Canjex Publishing Ltd. All rights reserved.