03:33:38 EDT Fri 26 Apr 2024
Enter Symbol
or Name
USA
CA



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

2016-10-21 08:00 ET - News Release

THIRD QUARTER HIGHLIGHTS

- Revenue of $331.7 million, up 4.5 percent from the third quarter of 2015

- Non-interest expense of $228.9 million, up 3.0 percent from the third quarter of 2015

- Efficiency ratio of 69.0 percent, down 101 basis points from the third quarter of 2015

- Period-end loans and leases of $17.4 billion, up 1.1 percent from September 30, 2015

- Loan and lease originations of $4.2 billion, up 8.7 percent from the third quarter of 2015

- Average deposits of $17.1 billion, up 7.3 percent from the third quarter of 2015

- Non-accrual loans and leases of $190.0 million, down 7.8 percent from September 30, 2015

- Net charge-offs as a percentage of average loans and leases of 0.26 percent, up 3 basis points from the third quarter of 2015

- Earnings per share of 31 cents, up 6.9 percent from the third quarter of 2015


Company Website: http://ir.tcfbank.com
WAYZATA, Minn. -- (Business Wire)

TCF Financial Corporation (NYSE: TCB):

 
Summary of Financial Results                                               Table 1
                Percent Change            
(Dollars in thousands, except per-share data) 3Q2Q3Q3Q16 vs     3Q16 vsYTDYTDPercent
2016     2016     2015     2Q16     3Q15     2016     2015     Change
Net income attributable to TCF $ 56,292 $ 57,694 $ 52,575 (2.4 )% 7.1 % $ 162,032 $ 144,631 12.0 %
Net interest income 212,018 212,984 205,270 (0.5 ) 3.3 636,660 614,719 3.6
Diluted earnings per common share 0.31 0.31 0.29 6.9 0.88 0.78 12.8
 

Financial Ratios(1)

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

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

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

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

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

 
Revenue
                                                 
Total Revenue                                           Table 2
                Percent Change            
(Dollars in thousands) 3Q2Q3Q3Q16 vs     3Q16 vsYTDYTDPercent
2016     2016     2015     2Q16     3Q15     2016     2015     Change
Net interest income $ 212,018       $ 212,984       $ 205,270   (0.5 )% 3.3 % $ 636,660       $ 614,719   3.6 %
Non-interest income:
Fees and service charges 35,093 34,622 36,991 1.4 (5.1 ) 102,532 107,258 (4.4 )
Card revenue 13,747 14,083 13,803 (2.4 ) (0.4 ) 41,193 40,606 1.4
ATM revenue   5,330         5,288         5,739   0.8 (7.1 )   15,639         16,401   (4.6 )
Subtotal 54,170 53,993 56,533 0.3 (4.2 ) 159,364 164,265 (3.0 )
Gains on sales of auto loans, net 11,624 10,143 10,423 14.6 11.5 33,687 27,444 22.7
Gains on sales of consumer real estate loans, net 13,528 10,839 7,143 24.8 89.4 33,751 27,860 21.1
Servicing fee income   10,393         9,502         8,049   9.4 29.1   28,778         22,607   27.3
Subtotal 35,545 30,484 25,615 16.6 38.8 96,216 77,911 23.5
Leasing and equipment finance 28,289 31,074 27,165 (9.0 ) 4.1 87,850 75,774 15.9
Other   2,270         2,405         3,070   (5.6 ) (26.1 )   7,518         8,657   (13.2 )
Fees and other revenue 120,274 117,956 112,383 2.0 7.0 350,948 326,607 7.5
Gains (losses) on securities, net   (600 )               (131 ) N.M. N.M.   (716 )       (268 ) (167.2 )
Total non-interest income   119,674         117,956         112,252   1.5 6.6   350,232         326,339   7.3
Total revenue $ 331,692       $ 330,940       $ 317,522   0.2 4.5 $ 986,892       $ 941,058   4.9
 
Net interest margin(1) 4.34 % 4.35 % 4.40 % 4.35 % 4.45 %
Total non-interest income as a percentage of total revenue 36.1 35.6 35.4 35.5 34.7
 
N.M. Not Meaningful.
(1) Annualized.                        
 

Net Interest Income

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

Non-interest Income

  • Fees and service charges for the third quarter of 2016 were $35.1 million, down $1.9 million, or 5.1 percent, from the third quarter of 2015. The decrease was primarily due to ongoing consumer behavior changes, as well as higher average checking account balances per customer.
  • Gains on sales of auto loans, net for the third quarter of 2016 were $11.6 million, up $1.2 million, or 11.5 percent, from the third quarter of 2015 and up $1.5 million, or 14.6 percent, from the second quarter of 2016. TCF sold $614.9 million, $436.6 million and $533.4 million of auto loans during the third quarters of 2016 and 2015 and the second quarter of 2016, respectively.
  • Gains on sales of consumer real estate loans, net for the third quarter of 2016 were $13.5 million, up $6.4 million, or 89.4 percent, from the third quarter of 2015 and up $2.7 million, or 24.8 percent, from the second quarter of 2016. TCF sold $437.1 million, $246.0 million and $344.6 million of consumer real estate loans during the third quarters of 2016 and 2015 and the second quarter of 2016, respectively.
  • Servicing fee income was $10.4 million on $5.1 billion of average loans and leases serviced for others for the third quarter of 2016, compared with $8.0 million on $4.0 billion for the third quarter of 2015 and $9.5 million on $4.7 billion for the second quarter of 2016. The increases from both periods were primarily due to the cumulative effect of the increase in the portfolio of auto and consumer real estate loans sold with servicing retained by TCF.
Loans and Leases            
 
Period-End and Average Loans and Leases                     Table 3
              Percent Change
(Dollars in thousands) 3Q2Q3Q3Q16 vs   3Q16 vsYTDYTDPercent
2016   2016     2015     2Q16     3Q15     2016     2015     Change
Period-End:
Consumer real estate:
First mortgage lien $ 2,313,044 $ 2,409,320 $ 2,724,594 (4.0 )% (15.1 )%
Junior lien   2,674,280     2,677,522       2,889,120 (0.1 ) (7.4 )
Total consumer real estate 4,987,324 5,086,842 5,613,714 (2.0 ) (11.2 )
Commercial 3,150,199 3,096,046 3,112,325 1.7 1.2
Leasing and equipment finance 4,236,224 4,120,359 3,873,581 2.8 9.4
Inventory finance 2,261,086 2,334,893 2,153,385 (3.2 ) 5.0
Auto finance 2,731,900 2,812,807 2,427,367 (2.9 ) 12.5
Other   17,886     20,890       20,674 (14.4 ) (13.5 )
Total $ 17,384,619   $ 17,471,837     $ 17,201,046 (0.5 ) 1.1
 
Average:
Consumer real estate:
First mortgage lien $ 2,353,097 $ 2,464,692 $ 2,793,129 (4.5 )% (15.8 )% $ 2,463,497 $ 2,934,536 (16.1 )%
Junior lien   2,782,479     2,794,035       2,813,253 (0.4 ) (1.1 )   2,820,319       2,693,623 4.7
Total consumer real estate 5,135,576 5,258,727 5,606,382 (2.3 ) (8.4 ) 5,283,816 5,628,159 (6.1 )
Commercial 3,092,115 3,109,946 3,118,024 (0.6 ) (0.8 ) 3,119,952 3,139,969 (0.6 )
Leasing and equipment finance 4,147,488 4,032,112 3,821,590 2.9 8.5 4,057,755 3,767,954 7.7
Inventory finance 2,272,409 2,564,648 2,036,054 (11.4 ) 11.6 2,422,979 2,145,535 12.9
Auto finance 2,670,272 2,751,679 2,361,057 (3.0 ) 13.1 2,708,470 2,198,983 23.2
Other   9,252     9,585       9,833 (3.5 ) (5.9 )   9,617       10,721 (10.3 )
Total $ 17,327,112   $ 17,726,697     $ 16,952,940 (2.3 ) 2.2 $ 17,602,589     $ 16,891,321 4.2
                                                               
 
  • Period-end loans and leases were $17.4 billion at September 30, 2016, an increase of $0.2 billion, or 1.1 percent, compared with September 30, 2015 and a decrease of $0.1 billion, or 0.5 percent, compared with June 30, 2016. Average loans and leases were $17.3 billion for the third quarter of 2016, an increase of $0.4 billion, or 2.2 percent, compared with the third quarter of 2015 and a decrease of $0.4 billion, or 2.3 percent, compared with the second quarter of 2016.

    The increases from September 30, 2015 were primarily due to an increase in the leasing and equipment finance portfolio due to strong originations, the maturation of the business model in auto finance and the expansion of the number of active dealers in inventory finance, partially offset by run-off in the consumer real estate first mortgage lien portfolio. The decrease from the second quarter of 2016 for average loans and leases was primarily due to the seasonal decrease in the inventory finance portfolio and run-off in the consumer real estate first mortgage lien portfolio, partially offset by an increase in the leasing and equipment finance portfolio due to strong originations.
  • Loan and lease originations were $4.2 billion for the third quarter of 2016, an increase of $0.3 billion, or 8.7 percent, compared with the third quarter of 2015 and consistent with the second quarter of 2016. The increase from the third quarter of 2015 was primarily due to increased originations in auto finance, inventory finance and consumer real estate.
 
Credit Quality
                                           
Credit Trends                                         Table 4
                        Change
(Dollars in thousands) 3Q2Q1Q4Q3Q3Q16 vs     3Q16 vs
2016     2016     2016     2015     2015     2Q16     3Q15
Over 60-day delinquencies as a percentage of period-end loans and leases(1) 0.11 % 0.12 % 0.10 % 0.11 % 0.17 % (1 ) bps (6 ) bps
Net charge-offs as a percentage of average loans and leases(2) 0.26 0.23 0.27 0.29 0.23 3 3
Non-accrual loans and leases and other real estate owned $ 223,759 $ 232,334 $ 241,090 $ 250,448 $ 264,694 (3.7 )% (15.5 )%
Provision for credit losses 13,894 13,250 18,842 17,607 10,018 4.9 38.7
 
(1) Excludes acquired portfolios and non-accrual loans and leases.
(2) Annualized.
 
  • The over 60-day delinquency rate, excluding acquired portfolios and non-accrual loans and leases, was 0.11 percent at September 30, 2016, down from 0.17 percent at September 30, 2015, and down from 0.12 percent at June 30, 2016. The decreases from both periods were primarily driven by improved delinquencies in the commercial real estate portfolio, partially offset by an increase in delinquencies in the auto finance portfolio.
  • The net charge-off rate was 0.26 percent for the third quarter of 2016, up from 0.23 percent for both the third quarter of 2015 and the second quarter of 2016. The increases from both periods were primarily due to increased net charge-offs in the auto finance portfolio, partially offset by improved credit quality in the consumer real estate portfolio.
  • Non-accrual loans and leases and other real estate owned was $223.8 million at September 30, 2016, a decrease of $40.9 million, or 15.5 percent, from September 30, 2015, and a decrease of $8.6 million, or 3.7 percent, from June 30, 2016. The decreases from both periods were primarily due to improving credit quality trends in the consumer and commercial real estate portfolios and sales of other real estate owned outpacing additions. Total non-accrual loans and leases and other real estate owned at September 30, 2016 was the lowest balance since the third quarter of 2008.
  • Provision for credit losses was $13.9 million for the third quarter of 2016, an increase of $3.9 million, or 38.7 percent, from the third quarter of 2015, and an increase of $0.6 million, or 4.9 percent, from the second quarter of 2016. The increase from the third quarter of 2015 was primarily due to increased reserve requirements related to growth and higher net charge-offs in the auto finance and leasing and equipment finance portfolios. The increase from the second quarter of 2016 was primarily due to higher net charge-offs and growth in the leasing and equipment finance portfolio.
 
Deposits                                
                                                 
Average Deposits                                               Table 5
Percent Change
(Dollars in thousands) 3Q2Q3Q3Q16 vs3Q16 vsYTDYTDPercent
2016     2016     2015     2Q16     3Q15     2016     2015     Change
 
Checking $ 5,673,888 $ 5,727,147 $ 5,405,442 (0.9 )% 5.0 % $ 5,664,812 $ 5,378,571 5.3 %
Savings 4,672,642 4,690,376 4,872,853 (0.4 ) (4.1 ) 4,692,189 5,026,475 (6.7 )
Money market 2,496,590 2,557,897 2,297,893 (2.4 ) 8.6 2,509,033 2,236,811 12.2
Certificates of deposit   4,304,990         4,308,367         3,400,282   (0.1 ) 26.6   4,239,676         3,187,577   33.0
Total average deposits $ 17,148,110       $ 17,283,787       $ 15,976,470   (0.8 ) 7.3 $ 17,105,710       $ 15,829,434   8.1
 
Average interest rate on deposits(1) 0.37 % 0.37 % 0.31 % 0.36 % 0.29 %
 
(1) Annualized.                                                
 
  • Total average deposits for the third quarter of 2016 increased $1.2 billion, or 7.3 percent, from the third quarter of 2015, primarily due to special campaigns for certificates of deposit as well as growth in checking and money market balances.
  • The average interest rate on deposits for the third quarter of 2016 was 0.37 percent, up 6 basis points from the third quarter of 2015, primarily due to higher average interest rates resulting from promotions for certificates of deposit.
 
Non-interest Expense                          
                                                 
Non-interest Expense                                               Table 6
    Change
(Dollars in thousands) 3Q2Q3Q3Q16 vs3Q16 vsYTDYTDPercent
2016     2016     2015     2Q16     3Q15     2016     2015     Change
 
Compensation and employee benefits $ 117,155 $ 118,093 $ 116,708 (0.8 )% 0.4 % $ 359,721 $ 348,682 3.2 %
Occupancy and equipment 37,938 36,884 34,159 2.9 11.1 111,830 107,138 4.4
FDIC insurance 4,082 3,751 4,832 8.8 (15.5 ) 11,946 15,089 (20.8 )
Advertising and marketing 5,488 5,678 5,793 (3.3 ) (5.3 ) 17,053 17,466 (2.4 )
Other   49,851         49,987         45,750   (0.3 ) 9.0   143,186         139,770   2.4
Subtotal 214,514 214,393 207,242 0.1 3.5 643,736 628,145 2.5
Operating lease depreciation 10,038 9,842 9,485 2.0 5.8 29,453 25,801 14.2
Foreclosed real estate and repossessed assets, net 4,243 3,135 5,680 35.3 (25.3 ) 11,298 18,253 (38.1 )
Other credit costs, net   83         (54 )       (123 ) N.M. N.M.   41         (39 ) N.M.
Total non-interest expense $ 228,878       $ 227,316       $ 222,284   0.7 3.0 $ 684,528       $ 672,160   1.8
 
Efficiency ratio 69.00 % 68.69 % 70.01 % 31 bps (101 ) bps 69.36 % 71.43 % (207 ) bps
 
N.M. Not Meaningful.                                                
 
  • Total non-interest expense for the third quarter of 2016 increased $6.6 million, or 3.0 percent, compared with the third quarter of 2015 and increased $1.6 million, or 0.7 percent compared with the second quarter of 2016. The increase from the third quarter of 2015 was primarily due to increases in other non-interest expense and occupancy and equipment expense, partially offset by a decrease in foreclosed real estate and repossessed assets, net expense. The increase from the second quarter of 2016 was primarily due to increases in foreclosed real estate and repossessed assets, net expense and occupancy and equipment expense, partially offset by a decrease in compensation and employee benefits expense.
  • Net expenses related to foreclosed real estate and repossessed assets decreased $1.4 million, or 25.3 percent, from the third quarter of 2015 and increased $1.1 million, or 35.3 percent, from the second quarter of 2016. The decrease from the third quarter of 2015 was primarily due to lower operating costs associated with maintaining fewer consumer and commercial properties and lower write-downs on existing foreclosed consumer properties, partially offset by lower gains on sales of consumer and commercial properties and higher repossessed asset expense. The increase from the second quarter of 2016 was primarily due to lower gains on sales of consumer and commercial properties.
 
Capital        
             
Capital Information           Table 7
             
At Sep. 30,At Dec. 31,
(Dollars in thousands, except per-share data) 20162015
Total equity $ 2,452,380 $ 2,306,917
Book value per common share 12.69 11.94
Tangible book value per common share(1) 11.36 10.59
Common equity to assets 10.29 % 9.80 %
Tangible common equity to tangible assets(1) 9.31 8.79
Capital accumulation rate(2) 8.93 10.44
 
At Sep. 30,At Dec. 31,
Regulatory Capital:2016(3)2015
Common equity Tier 1 capital $ 1,936,029 $ 1,814,442
Tier 1 capital 2,215,312 2,092,195
Total capital 2,596,697 2,487,060
 
Regulatory Capital Ratios:
Common equity Tier 1 capital ratio 10.35 % 10.00 %
Tier 1 risk-based capital ratio 11.85 11.54
Total risk-based capital ratio 13.89 13.71
Tier 1 leverage ratio 10.66 10.46
 
(1) See "Reconciliation of GAAP to Non-GAAP Financial Measures" table.
(2) Calculated as the change in annualized year-to-date common equity Tier 1 capital as a percentage of prior year end common equity Tier 1 capital.
(3) The regulatory capital ratios for 3Q 2016 are preliminary pending completion and filing of the Company's regulatory reports.
 
  • TCF maintained strong capital ratios as the Company accumulates capital through earnings.
  • On October 19, 2016, TCF's Board of Directors declared a regular quarterly cash dividend of 7.5 cents per common share, payable on December 1, 2016, to stockholders of record at the close of business on November 15, 2016. TCF also declared dividends on the 7.50% Series A and 6.45% Series B Non-Cumulative Perpetual Preferred Stock, both payable on December 1, 2016, to stockholders of record at the close of business on November 15, 2016.

Webcast Information

A live webcast of TCF's conference call to discuss the third quarter earnings will be hosted at TCF's website, http://ir.tcfbank.com, on October 21, 2016 at 9:00 a.m. CDT. A slide presentation for the call will be available on the website prior to the call. Additionally, the webcast will be available for replay on TCF's website after the conference call. The website also includes free access to company news releases, TCF's annual report, investor presentations and SEC filings.

 

TCF is a Wayzata, Minnesota-based national bank holding company. As of September 30, 2016, TCF had $21.1 billion in total assets and 341 branches in Illinois, Minnesota, Michigan, Colorado, Wisconsin, Arizona and South Dakota providing retail and commercial banking services. TCF, through its subsidiaries, also conducts commercial leasing, equipment finance, and auto finance business in all 50 states and commercial inventory finance business in all 50 states and Canada. For more information about TCF, please visit http://ir.tcfbank.com.

 

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

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

Certain factors could cause the Company's future results to differ materially from those expressed or implied in any forward-looking statements contained herein. These factors include the factors discussed in Part I, Item 1A of the Company's Annual Report on Form 10-K for the year ended December 31, 2015 under the heading "Risk Factors", the factors discussed below and any other cautionary statements, written or oral, which may be made or referred to in connection with any such forward-looking statements. Since it is not possible to foresee all such factors, these factors should not be considered as complete or exhaustive.

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

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

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

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

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

Litigation Risks. Results of litigation or government enforcement actions, including class action litigation or enforcement actions concerning TCF's lending or deposit activities, including account opening/origination, servicing practices, fees or charges, employment practices, or checking account overdraft program "opt in" requirements; and possible increases in indemnification obligations for certain litigation against Visa U.S.A.

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

 
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except per-share data)
(Unaudited)
 
    Three Months Ended September 30,     Change
2016     2015$     %
Interest income:
Loans and leases $ 210,765 $ 207,250 $ 3,515 1.7 %
Securities available for sale 7,126 4,161 2,965 71.3
Securities held to maturity 1,049 1,361 (312 ) (22.9 )
Investments and other   13,786     10,832     2,954   27.3
Total interest income   232,726     223,604     9,122   4.1
Interest expense:
Deposits 15,851 12,302 3,549 28.8
Borrowings   4,857     6,032     (1,175 ) (19.5 )
Total interest expense   20,708     18,334     2,374   12.9
Net interest income 212,018 205,270 6,748 3.3
Provision for credit losses   13,894     10,018     3,876   38.7
Net interest income after provision for credit losses   198,124     195,252     2,872   1.5
Non-interest income:
Fees and service charges 35,093 36,991 (1,898 ) (5.1 )
Card revenue 13,747 13,803 (56 ) (0.4 )
ATM revenue   5,330     5,739     (409 ) (7.1 )
Subtotal 54,170 56,533 (2,363 ) (4.2 )
Gains on sales of auto loans, net 11,624 10,423 1,201 11.5
Gains on sales of consumer real estate loans, net 13,528 7,143 6,385 89.4
Servicing fee income   10,393     8,049     2,344   29.1
Subtotal 35,545 25,615 9,930 38.8
Leasing and equipment finance 28,289 27,165 1,124 4.1
Other   2,270     3,070     (800 ) (26.1 )
Fees and other revenue 120,274 112,383 7,891 7.0
Gains (losses) on securities, net   (600 )   (131 )   (469 ) N.M.
Total non-interest income   119,674     112,252     7,422   6.6
Non-interest expense:
Compensation and employee benefits 117,155 116,708 447 0.4
Occupancy and equipment 37,938 34,159 3,779 11.1
FDIC insurance 4,082 4,832 (750 ) (15.5 )
Advertising and marketing 5,488 5,793 (305 ) (5.3 )
Other   49,851     45,750     4,101   9.0
Subtotal 214,514 207,242 7,272 3.5
Operating lease depreciation 10,038 9,485 553 5.8
Foreclosed real estate and repossessed assets, net 4,243 5,680 (1,437 ) (25.3 )
Other credit costs, net   83     (123 )   206   N.M.
Total non-interest expense   228,878     222,284     6,594   3.0
Income before income tax expense 88,920 85,220 3,700 4.3
Income tax expense   30,257     30,528     (271 ) (0.9 )
Income after income tax expense 58,663 54,692 3,971 7.3
Income attributable to non-controlling interest   2,371     2,117     254   12.0
Net income attributable to TCF Financial Corporation   56,292     52,575     3,717   7.1
Preferred stock dividends   4,847     4,847      
Net income available to common stockholders $ 51,445   $ 47,728   $ 3,717   7.8
 
Net income per common share:
Basic $ 0.31 $ 0.29 $ 0.02 6.9 %
Diluted 0.31 0.29 0.02 6.9
 
Dividends declared per common share $ 0.075 $ 0.05 $ 0.025 50.0 %
 
Average common and common equivalent shares
outstanding (in thousands):
Basic 167,366 165,990 1,376 0.8 %
Diluted 167,968 166,556 1,412 0.8
 

N.M. Not Meaningful.

 
 
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except per-share data)
(Unaudited)
 
    Nine Months Ended September 30,     Change
2016     2015$     %
Interest income:
Loans and leases $ 639,698 $ 620,390 $ 19,308 3.1 %
Securities available for sale 19,020 10,784 8,236 76.4
Securities held to maturity 3,484 4,150 (666 ) (16.0 )
Investments and other   36,870     31,155     5,715   18.3
Total interest income   699,072     666,479     32,593   4.9
Interest expense:
Deposits 46,735 34,454 12,281 35.6
Borrowings   15,677     17,306     (1,629 ) (9.4 )
Total interest expense   62,412     51,760     10,652   20.6
Net interest income 636,660 614,719 21,941 3.6
Provision for credit losses   45,986     35,337     10,649   30.1
Net interest income after provision for credit losses   590,674     579,382     11,292   1.9
Non-interest income:
Fees and service charges 102,532 107,258 (4,726 ) (4.4 )
Card revenue 41,193 40,606 587 1.4
ATM revenue   15,639     16,401     (762 ) (4.6 )
Subtotal 159,364 164,265 (4,901 ) (3.0 )
Gains on sales of auto loans, net 33,687 27,444 6,243 22.7
Gains on sales of consumer real estate loans, net 33,751 27,860 5,891 21.1
Servicing fee income   28,778     22,607     6,171   27.3
Subtotal 96,216 77,911 18,305 23.5
Leasing and equipment finance 87,850 75,774 12,076 15.9
Other   7,518     8,657     (1,139 ) (13.2 )
Fees and other revenue 350,948 326,607 24,341 7.5
Gains (losses) on securities, net   (716 )   (268 )   (448 ) (167.2 )
Total non-interest income   350,232     326,339     23,893   7.3
Non-interest expense:
Compensation and employee benefits 359,721 348,682 11,039 3.2
Occupancy and equipment 111,830 107,138 4,692 4.4
FDIC insurance 11,946 15,089 (3,143 ) (20.8 )
Advertising and marketing 17,053 17,466 (413 ) (2.4 )
Other   143,186     139,770     3,416   2.4
Subtotal 643,736 628,145 15,591 2.5
Operating lease depreciation 29,453 25,801 3,652 14.2
Foreclosed real estate and repossessed assets, net 11,298 18,253 (6,955 ) (38.1 )
Other credit costs, net   41     (39 )   80   N.M.
Total non-interest expense   684,528     672,160     12,368   1.8
Income before income tax expense 256,378 233,561 22,817 9.8
Income tax expense   86,766     82,258     4,508   5.5
Income after income tax expense 169,612 151,303 18,309 12.1
Income attributable to non-controlling interest   7,580     6,672     908   13.6
Net income attributable to TCF Financial Corporation   162,032     144,631     17,401   12.0
Preferred stock dividends   14,541     14,541      
Net income available to common stockholders $ 147,491   $ 130,090   $ 17,401   13.4
 
Net income per common share:
Basic $ 0.88 $ 0.79 $ 0.09 11.4 %
Diluted 0.88 0.78 0.10 12.8
 
Dividends declared per common share $ 0.225 $ 0.15 $ 0.075 50.0 %
 
Average common and common equivalent shares
outstanding (in thousands):
Basic 167,155 165,479 1,676 1.0 %
Diluted 167,708 166,013 1,695 1.0
 

N.M. Not Meaningful.

 
 
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Dollars in thousands)
(Unaudited)
 
    Three Months Ended September 30,     Change
2016     2015$     %
Net income attributable to TCF Financial Corporation $ 56,292   $ 52,575   $ 3,717   7.1 %
Other comprehensive income (loss):
Securities available for sale and interest-only strips:
Unrealized gains (losses) arising during the period (7,624 ) 9,972 (17,596 ) N.M.
Reclassification of net (gains) losses to net income 425 281 144 51.2
Net investment hedges:
Unrealized gains (losses) arising during the period 904 2,858 (1,954 ) (68.4 )
Foreign currency translation adjustment:
Unrealized gains (losses) arising during the period (957 ) (3,049 ) 2,092 68.6
Recognized postretirement prior service cost:
Reclassification of net (gains) losses to net income (12 ) (12 )
Income tax (expense) benefit   2,396     (4,947 )   7,343   N.M.
Total other comprehensive income (loss)   (4,868 )   5,103     (9,971 ) N.M.
Comprehensive income $ 51,424   $ 57,678   $ (6,254 ) (10.8 )
 
 
Nine Months Ended September 30,Change
20162015$%
Net income attributable to TCF Financial Corporation $ 162,032   $ 144,631   $ 17,401   12.0 %
Other comprehensive income (loss):
Securities available for sale and interest-only strips:
Unrealized gains (losses) arising during the period 32,639 2,971 29,668 N.M.
Reclassification of net (gains) losses to net income 1,448 871 577 66.2
Net investment hedges:
Unrealized gains (losses) arising during the period (2,691 ) 5,772 (8,463 ) N.M.
Foreign currency translation adjustment:
Unrealized gains (losses) arising during the period 2,791 (6,318 ) 9,109 N.M.
Recognized postretirement prior service cost:
Reclassification of net (gains) losses to net income (35 ) (35 )
Income tax (expense) benefit   (11,911 )   (3,618 )   (8,293 ) N.M.
Total other comprehensive income (loss)   22,241     (357 )   22,598   N.M.
Comprehensive income $ 184,273   $ 144,274   $ 39,999   27.7
 

N.M. Not Meaningful.

 
 
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Dollars in thousands, except per-share data)
(Unaudited)
 
    At Sep. 30,     At Dec. 31,     Change
20162015$     %
ASSETS:
Cash and due from banks $ 656,481 $ 889,337 $ (232,856 ) (26.2 )%
Investments 59,707 70,537 (10,830 ) (15.4 )
Securities held to maturity 185,230 201,920 (16,690 ) (8.3 )
Securities available for sale 1,419,821 888,885 530,936 59.7
Loans and leases held for sale 386,673 157,625 229,048 145.3
Loans and leases:
Consumer real estate:
First mortgage lien 2,313,044 2,624,956 (311,912 ) (11.9 )
Junior lien   2,674,280     2,839,316     (165,036 ) (5.8 )
Total consumer real estate 4,987,324 5,464,272 (476,948 ) (8.7 )
Commercial 3,150,199 3,145,832 4,367 0.1
Leasing and equipment finance 4,236,224 4,012,248 223,976 5.6
Inventory finance 2,261,086 2,146,754 114,332 5.3
Auto finance 2,731,900 2,647,596 84,304 3.2
Other   17,886     19,297     (1,411 ) (7.3 )
Total loans and leases 17,384,619 17,435,999 (51,380 ) (0.3 )
Allowance for loan and lease losses   (155,841 )   (156,054 )   213   0.1
Net loans and leases 17,228,778 17,279,945 (51,167 ) (0.3 )
Premises and equipment, net 424,456 445,934 (21,478 ) (4.8 )
Goodwill 225,640 225,640
Other assets   497,370     529,786     (32,416 ) (6.1 )
Total assets $ 21,084,156   $ 20,689,609   $ 394,547   1.9
 
LIABILITIES AND EQUITY:
Deposits:
Checking $ 5,830,057 $ 5,690,559 $ 139,498 2.5 %
Savings 4,670,281 4,717,457 (47,176 ) (1.0 )
Money market 2,450,576 2,408,180 42,396 1.8
Certificates of deposit   4,283,292     3,903,793     379,499   9.7
Total deposits   17,234,206     16,719,989     514,217   3.1
Short-term borrowings 1,514 5,381 (3,867 ) (71.9 )
Long-term borrowings   713,996     1,034,557     (320,561 ) (31.0 )
Total borrowings 715,510 1,039,938 (324,428 ) (31.2 )
Accrued expenses and other liabilities   682,060     622,765     59,295   9.5
Total liabilities   18,631,776     18,382,692     249,084   1.4
Equity:

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

263,240 263,240

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

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

N.M. Not Meaningful.

 
 
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
SUMMARY OF CREDIT QUALITY DATA
(Dollars in thousands)
(Unaudited)
 

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

 
    At     At     At     At     At     Change from
Sep. 30,Jun. 30,Mar. 31,Dec. 31,Sep. 30,Jun. 30,   Sep. 30,
2016201620162015201520162015
Consumer real estate:
First mortgage lien 0.33 % 0.34 % 0.38 % 0.46 % 0.36 % (1 ) bps (3 ) bps
Junior lien 0.03 0.03 0.05 0.05 0.08 (5 )
Total consumer real estate 0.16 0.17 0.20 0.23 0.21 (1 ) (5 )
Commercial 0.01 0.11 0.25 (10 ) (24 )
Leasing and equipment finance 0.14 0.13 0.12 0.06 0.19 1 (5 )
Inventory finance 0.01 0.01 0.01 1
Auto finance 0.20 0.13 0.09 0.14 0.11 7 9
Other 0.06 0.40 0.16 0.13 0.17 (34 ) (11 )
Subtotal 0.11 0.12 0.10 0.11 0.17 (1 ) (6 )
Acquired portfolios 0.48 0.41 0.41 0.41 0.37 7 11
Total delinquencies 0.12 0.12 0.10 0.11 0.17 (5 )
 

(1) Excludes non-accrual loans and leases.

 

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

 
    Quarter Ended(1)     Change from
Sep. 30,     Jun. 30,     Mar. 31,     Dec. 31,     Sep. 30,Jun. 30,   Sep. 30,
2016201620162015201520162015
Consumer real estate:
First mortgage lien 0.34 % 0.35 % 0.55 % 0.54 % 0.53 % (1 ) bps (19 ) bps
Junior lien 0.04 0.05 0.17 0.17 0.11 (1 ) (7 )
Total consumer real estate 0.17 0.19 0.35 0.34 0.32 (2 ) (15 )
Commercial (0.01 ) 0.08 (0.02 ) 0.05 (9 ) (1 )
Leasing and equipment finance 0.18 0.11 0.13 0.16 0.09 7 9
Inventory finance 0.10 0.09 0.04 0.05 0.03 1 7
Auto finance 0.86 0.69 0.81 0.75 0.62 17 24
Other

N.M.

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

N.M. Not Meaningful.

(1) Annualized.

 

Non-Accrual Loans and Leases Rollforward

 
    Quarter Ended     Change from
Sep. 30,     Jun. 30,     Mar. 31,     Dec. 31,     Sep. 30,Jun. 30,     Sep. 30,
2016201620162015201520162015
Balance, beginning of period $ 195,542 $ 198,649 $ 200,466 $ 206,110 $ 205,710 $ (3,107 ) $ (10,168 )
Additions 28,697 35,280 38,029 44,387 48,505 (6,583 ) (19,808 )
Charge-offs (5,670 ) (5,475 ) (7,436 ) (9,002 ) (7,055 ) (195 ) 1,385
Transfers to other assets (11,687 ) (10,310 ) (12,342 ) (13,612 ) (16,400 ) (1,377 ) 4,713
Return to accrual status (5,447 ) (6,687 ) (7,698 ) (9,282 ) (10,190 ) 1,240 4,743
Payments received (13,845 ) (17,774 ) (15,551 ) (20,103 ) (14,721 ) 3,929 876
Sales (900 ) (775 ) (705 ) 900 705
Other, net   2,457     2,759     3,181     2,743     966     (302 )   1,491  
Balance, end of period $ 190,047   $ 195,542   $ 198,649   $ 200,466   $ 206,110   $ (5,495 ) $ (16,063 )
 
 
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
SUMMARY OF CREDIT QUALITY DATA, CONTINUED
(Dollars in thousands)
(Unaudited)
 

Other Real Estate Owned Rollforward

 
    Quarter Ended     Change from
Sep. 30,     Jun. 30,     Mar. 31,     Dec. 31,     Sep. 30,Jun. 30,     Sep. 30,
2016201620162015201520162015
Balance, beginning of period $ 36,792 $ 42,441 $ 49,982 $ 58,584 $ 58,007 $ (5,649 ) $ (21,215 )
Transferred in 10,124 9,661 10,575 12,626 15,087 463 (4,963 )
Sales (12,997 ) (16,058 ) (18,885 ) (19,174 ) (13,442 ) 3,061 445
Writedowns (1,984 ) (2,027 ) (2,744 ) (2,130 ) (2,868 ) 43 884
Other, net   1,777     2,775     3,513     76     1,800     (998 )   (23 )
Balance, end of period $ 33,712   $ 36,792   $ 42,441   $ 49,982   $ 58,584   $ (3,080 ) $ (24,872 )
 

Allowance for Loan and Lease Losses

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

Changes in Allowance for Loan and Lease Losses

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

Sep. 30,

201620162016     2015

2015

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

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

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

Computation of return on average tangible common equity:

Net income available to common stockholders (f) $ 51,445 $ 52,847 $ 47,728 $ 147,491 $ 130,090
Plus: Other intangibles amortization 366 366 392 1,098 1,170
Less: Income tax expense attributable to other intangibles amortization 128   129   144   385   431  
Adjusted net income available to common stockholders (g) $ 51,683   $ 53,084   $ 47,976   $ 148,204   $ 130,829  
 
Average balances:
Total equity $ 2,431,475 $ 2,383,329 $ 2,238,083 $ 2,380,789 $ 2,195,371
Less: Non-controlling interest in subsidiaries 22,163   25,820   19,469   22,402   19,695  
Total TCF Financial Corporation stockholders' equity 2,409,312 2,357,509 2,218,614 2,358,387 2,175,676
Less: Preferred stock 263,240   263,240   263,240   263,240   263,240  
Average total common stockholders' equity (h) 2,146,072 2,094,269 1,955,374 2,095,147 1,912,436
Less:
Goodwill 225,640 225,640 225,640 225,640 225,640
Other intangibles 2,233   2,596   3,738   2,597   4,104  
Average tangible common equity (i) $ 1,918,199   $ 1,866,033   $ 1,725,996   $ 1,866,910   $ 1,682,692  
 
Return on average common equity(2) (f) / (h) 9.59 % 10.09 % 9.76 % 9.39 % 9.07 %
Return on average tangible common equity(2) (g) / (i) 10.78 % 11.38 % 11.12 % 10.58 % 10.37 %
 
(1)     When evaluating capital adequacy and utilization, management considers financial measures such as tangible common equity to tangible assets, tangible book value per common share and return on average tangible common equity. These measures are non-GAAP financial measures and are viewed by management as useful indicators of capital levels available to withstand unexpected market or economic conditions and also provide investors, regulators and other users with information to be viewed in relation to other banking institutions.
(2) Annualized.
 

Contacts:

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

Source: TCF Financial Corporation

© 2024 Canjex Publishing Ltd. All rights reserved.