[January 29, 2015] |
|
TCF Reports Quarterly Net Income of $24.0 Million, or 12 Cents Per Share and Annual Net Income of $174.2 Million, or 94 Cents Per Share
2014 HIGHLIGHTS
-
Revenue of $1.2 billion, up 3.5 percent from 2013
-
Loan and lease originations of $13.5 billion, up 12.2 percent from
2013
-
Average deposits of $14.9 billion, up 5.2 percent from 2013
-
Provision for credit losses of $95.7 million, down 19.1 percent
from 2013
-
Non-accrual loans and leases of $216.7 million, down 21.8 percent
from December 31, 2013
-
Return on average assets of 0.96 percent, up 9 basis points from
2013
-
Return on average tangible common equity (1)
of 10.08 percent, up 50 basis points from 2013
FOURTH QUARTER HIGHLIGHTS
-
Revenue of $313.8 million, up 2.1 percent from the fourth quarter
of 2013
-
Loan and lease originations of $3.5 billion, up 12.6 percent from
the fourth quarter of 2013
-
Average deposits of $15.3 billion, up 6.6 percent from the fourth
quarter of 2013
-
Reduced balance sheet credit risk by selling $405.9 million of
consumer TDR loans
-
Sale of $405.9 million of consumer TDR loans resulted in a $23.1
million pre-tax charge, or 9 cents per share
-
Additional provision for credit losses of $21.8 million, or 8 cents
per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of Financial Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 1
|
(Dollars in thousands, except per-share data)
|
|
|
|
|
|
Percent Change
|
|
|
|
|
|
|
|
|
|
|
|
4Q
|
|
|
3Q
|
|
|
4Q
|
|
|
4Q14 vs
|
|
4Q14 vs
|
|
YTD
|
|
|
YTD
|
|
|
Percent
|
|
|
2014
|
|
|
2014
|
|
|
2013
|
|
|
3Q14
|
|
4Q13
|
|
2014
|
|
|
2013
|
|
|
Change
|
Net income attributable to TCF
|
|
$
|
23,988
|
|
|
$
|
52,317
|
|
|
$
|
39,995
|
|
|
(54.1
|
)%
|
|
(40.0
|
)%
|
|
$
|
174,187
|
|
|
$
|
151,668
|
|
|
14.8
|
%
|
Net interest income
|
|
204,074
|
|
|
204,180
|
|
|
201,862
|
|
|
(0.1
|
)
|
|
1.1
|
|
|
815,629
|
|
|
802,624
|
|
|
1.6
|
|
Diluted earnings per common share
|
|
0.12
|
|
|
0.29
|
|
|
0.22
|
|
|
(58.6
|
)
|
|
(45.5
|
)
|
|
0.94
|
|
|
0.82
|
|
|
14.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Ratios (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax pre-provision return on average assets (3)
|
|
1.91
|
%
|
|
2.13
|
%
|
|
1.90
|
%
|
|
|
|
|
|
|
|
2.00
|
%
|
|
1.98
|
%
|
|
|
|
Return on average assets
|
|
0.53
|
|
|
1.15
|
|
|
0.90
|
|
|
|
|
|
|
|
|
0.96
|
|
|
0.87
|
|
|
|
|
Return on average common equity
|
|
4.15
|
|
|
10.50
|
|
|
8.39
|
|
|
|
|
|
|
|
|
8.71
|
|
|
8.12
|
|
|
|
|
Return on average tangible common equity (1)
|
|
4.80
|
|
|
12.11
|
|
|
9.83
|
|
|
|
|
|
|
|
|
10.08
|
|
|
9.58
|
|
|
|
|
Net interest margin
|
|
4.49
|
|
|
4.60
|
|
|
4.67
|
|
|
|
|
|
|
|
|
4.61
|
|
|
4.68
|
|
|
|
|
Net charge-offs as a percentage of average loans and leases
|
|
0.40
|
|
|
0.66
|
|
|
0.76
|
|
|
|
|
|
|
|
|
0.49
|
|
|
0.81
|
|
|
|
|
|
|
|
|
|
|
(1) See "Reconciliation of GAAP to Non-GAAP Financial Measures"
table.
|
(2) Annualized.
|
(3) Pre-tax pre-provision profit is calculated as total revenues
less non-interest expense.
|
|
|
|
|
|
|
TCF Financial Corporation ("TCF" or the "Company") (NYSE:TCB) today
reported net income of $24.0 million for the fourth quarter of 2014,
compared with net income of $40.0 million for the fourth quarter of
2013, and net income of $52.3 million for the third quarter of 2014.
Diluted earnings per common share was 12 cents for the fourth quarter of
2014, compared with 22 cents for the fourth quarter of 2013, and
29 cents for the third quarter of 2014.
TCF reported net income of $174.2 million for the year ended
December 31, 2014, compared with net income of $151.7 million for the
same period in 2013. Diluted earnings per common share was 94 cents for
the year ended December 31, 2014, compared with 82 cents for the same
period in 2013.
Chairman's Statement
"TCF completed a strong year as earnings per share increased 14.6
percent from 82 cents in 2013 to 94 cents in 2014," said William A.
Cooper, Chairman and Chief Executive Officer. "This earnings per share
growth in 2014 occurred despite a pre-tax charge of 17 cents related to
the sale of consumer troubled debt restructurings and additional
provision for credit losses during the fourth quarter. This sale allowed
us to reduce balance sheet credit risk and provide further
diversification of our loan and lease portfolio by reducing the high
concentration of legacy consumer real estate loans. I believe that the
clean-up of this portfolio gives us a fresh start and will significantly
reduce credit and operating costs as we move into 2015.
"Overall, 2014 was highlighted by strong loan and lease originations, a
focus on diversification of both revenue and earning assets, one of the
highest net interest margins in the industry and continued strong credit
quality particularly in our national lending businesses. While I am
pleased with where we stand today, our focus is on the future and I
believe we have the team in place to fulfill our goals moving forward."
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 2
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent Change
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
4Q
|
|
|
|
3Q
|
|
|
4Q
|
|
|
4Q14 vs
|
|
4Q14 vs
|
|
YTD
|
|
|
YTD
|
|
|
Percent
|
|
|
2014
|
|
|
|
2014
|
|
|
2013
|
|
|
3Q14
|
|
4Q13
|
|
2014
|
|
|
2013
|
|
|
Change
|
Net interest income
|
|
$
|
204,074
|
|
|
|
$
|
204,180
|
|
|
$
|
201,862
|
|
|
(0.1
|
)%
|
|
1.1
|
%
|
|
$
|
815,629
|
|
|
$
|
802,624
|
|
|
1.6
|
%
|
Fees and other revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fees and service charges
|
|
39,477
|
|
|
|
40,255
|
|
|
43,254
|
|
|
(1.9
|
)
|
|
(8.7
|
)
|
|
154,386
|
|
|
166,606
|
|
|
(7.3
|
)
|
Card revenue
|
|
12,830
|
|
|
|
12,994
|
|
|
13,066
|
|
|
(1.3
|
)
|
|
(1.8
|
)
|
|
51,323
|
|
|
51,920
|
|
|
(1.1
|
)
|
ATM revenue
|
|
5,249
|
|
|
|
5,863
|
|
|
5,382
|
|
|
(10.5
|
)
|
|
(2.5
|
)
|
|
22,225
|
|
|
22,656
|
|
|
(1.9
|
)
|
Total banking fees
|
|
57,556
|
|
|
|
59,112
|
|
|
61,702
|
|
|
(2.6
|
)
|
|
(6.7
|
)
|
|
227,934
|
|
|
241,182
|
|
|
(5.5
|
)
|
Gains on sales of auto loans, net
|
|
12,962
|
|
|
|
14,863
|
|
|
7,278
|
|
|
(12.8
|
)
|
|
78.1
|
|
|
43,565
|
|
|
29,699
|
|
|
46.7
|
|
Gains on sales of consumer real estate loans, net
|
|
6,175
|
|
|
|
8,762
|
|
|
5,345
|
|
|
(29.5
|
)
|
|
15.5
|
|
|
34,794
|
|
|
21,692
|
|
|
60.4
|
|
Servicing fee income
|
|
6,365
|
|
|
|
5,880
|
|
|
3,903
|
|
|
8.2
|
|
|
63.1
|
|
|
21,444
|
|
|
13,406
|
|
|
60.0
|
|
Subtotal
|
|
25,502
|
|
|
|
29,505
|
|
|
16,526
|
|
|
(13.6
|
)
|
|
54.3
|
|
|
99,803
|
|
|
64,797
|
|
|
54.0
|
|
Leasing and equipment finance
|
|
24,367
|
|
|
|
24,383
|
|
|
23,328
|
|
|
(0.1
|
)
|
|
4.5
|
|
|
93,799
|
|
|
90,919
|
|
|
3.2
|
|
Other
|
|
2,363
|
|
|
|
3,170
|
|
|
2,812
|
|
|
(25.5
|
)
|
|
(16.0
|
)
|
|
10,704
|
|
|
6,196
|
|
|
72.8
|
|
Total fees and other revenue
|
|
109,788
|
|
|
|
116,170
|
|
|
104,368
|
|
|
(5.5
|
)
|
|
5.2
|
|
|
432,240
|
|
|
403,094
|
|
|
7.2
|
|
Gains (losses) on securities, net
|
|
(20
|
)
|
|
|
(94
|
)
|
|
1,044
|
|
|
78.7
|
|
|
N.M.
|
|
1,027
|
|
|
964
|
|
|
6.5
|
|
Total non-interest income
|
|
109,768
|
|
|
|
116,076
|
|
|
105,412
|
|
|
(5.4
|
)
|
|
4.1
|
|
|
433,267
|
|
|
404,058
|
|
|
7.2
|
|
Total revenue
|
|
$
|
313,842
|
|
|
|
$
|
320,256
|
|
|
$
|
307,274
|
|
|
(2.0
|
)
|
|
2.1
|
|
|
$
|
1,248,896
|
|
|
$
|
1,206,682
|
|
|
3.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin (1)
|
|
4.49
|
%
|
|
|
4.60
|
%
|
|
4.67
|
%
|
|
|
|
|
|
|
|
4.61
|
%
|
|
4.68
|
%
|
|
|
|
Total non-interest income as a % of total revenue
|
|
35.0
|
|
|
|
36.2
|
|
|
34.3
|
|
|
|
|
|
|
|
|
34.7
|
|
|
33.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N.M. Not Meaningful.
|
(1) Annualized.
|
|
Net Interest Income
-
Net interest income for the fourth quarter of 2014 increased $2.2
million, or 1.1 percent, compared with the fourth quarter of 2013. The
increase was primarily driven by higher average loan and lease
balances in the auto finance, leasing and equipment finance and
inventory finance businesses, partially offset by lower average
consumer real estate loan balances due to run-off, as well as
continued margin reduction.
-
Net interest margin in the fourth quarter of 2014 was 4.49 percent,
compared with 4.67 percent in the fourth quarter of 2013 and 4.60
percent in the third quarter of 2014. The decreases from both periods
were primarily due to continued margin reduction resulting from the
competitive low interest rate environment. The yield on inventory
finance loans was 5.56 percent in the fourth quarter of 2014, compared
with 5.85 percent in the fourth quarter of 2013 and 6.18 percent in
the third quarter of 2014. The decreases from both periods were
primarily attributable to a one-time impact from a significant program
extension.
Non-interest Income
-
Fees and service charges in the fourth quarter of 2014 were $39.5
million, down $3.8 million, or 8.7 percent, from the fourth quarter of
2013, and down $0.8 million, or 1.9 percent, from the third quarter of
2014. The decreases from both periods were driven primarily by
customer behavior changes, as well as higher average checking account
balances per customer.
-
TCF sold $367.0 million, $236.0 million and $484.4 million of auto
loans during the fourth quarters of 2014 and 2013, and the third
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, which took place in July 2014.
-
TCF sold $613.7 million, $202.3 million and $233.6 million of consumer
real estate loans during the fourth quarters of 2014 and 2013, and the
third quarter of 2014, respectively, resulting in net gains in the
same respective periods. Included in consumer real estate loans sold
(servicing released) for the fourth quarter of 2014 is $405.9 million
related to the portfolio sale of consumer real estate loans, primarily
troubled debt restructuring ("TDR") loans. These loans were
transferred to held for sale during the quarter, net of a previously
established provision for credit losses of $77.0 million, written down
to fair value through an $18.3 million charge to provision for credit
losses and sold at a loss of $4.8 million.
-
Servicing fee income was $6.4 million on $3.4 billion of period-end
loans and leases serviced for others during the fourth quarter of
2014, compared to $3.9 million on $2.0 billion of period-end loans and
leases serviced for others during the fourth quarter of 2013, and $5.9
million on $3.1 billion of period-end loans and leases serviced for
others during the third quarter of 2014.
|
Loans and Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period-End and Average Loans and Leases
|
|
Table 3
|
|
|
|
|
|
|
|
|
|
|
|
Percent Change
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
4Q
|
|
|
3Q
|
|
|
4Q
|
|
|
4Q14 vs
|
|
4Q14 vs
|
|
YTD
|
|
|
YTD
|
|
|
Percent
|
|
|
2014
|
|
|
2014
|
|
|
2013
|
|
|
3Q14
|
|
4Q13
|
|
2014
|
|
|
2013
|
|
|
Change
|
Period-End:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First mortgage lien
|
|
$
|
3,139,152
|
|
|
$
|
3,444,581
|
|
|
$
|
3,766,421
|
|
|
(8.9
|
)%
|
|
(16.7
|
)%
|
|
|
|
|
|
|
|
|
|
Junior lien
|
|
2,543,212
|
|
|
2,526,486
|
|
|
2,572,905
|
|
|
0.7
|
|
|
(1.2
|
)
|
|
|
|
|
|
|
|
|
|
Total consumer real estate
|
|
5,682,364
|
|
|
5,971,067
|
|
|
6,339,326
|
|
|
(4.8
|
)
|
|
(10.4
|
)
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
3,157,665
|
|
|
3,159,766
|
|
|
3,148,352
|
|
|
(0.1
|
)
|
|
0.3
|
|
|
|
|
|
|
|
|
|
|
Leasing and equipment finance
|
|
3,745,322
|
|
|
3,632,793
|
|
|
3,428,755
|
|
|
3.1
|
|
|
9.2
|
|
|
|
|
|
|
|
|
|
|
Inventory finance
|
|
1,877,090
|
|
|
1,836,538
|
|
|
1,664,377
|
|
|
2.2
|
|
|
12.8
|
|
|
|
|
|
|
|
|
|
|
Auto finance
|
|
1,915,061
|
|
|
1,749,411
|
|
|
1,239,386
|
|
|
9.5
|
|
|
54.5
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
24,144
|
|
|
24,003
|
|
|
26,743
|
|
|
0.6
|
|
|
(9.7
|
)
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
16,401,646
|
|
|
$
|
16,373,578
|
|
|
$
|
15,846,939
|
|
|
0.2
|
|
|
3.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First mortgage lien
|
|
$
|
3,447,447
|
|
|
$
|
3,498,068
|
|
|
$
|
3,814,365
|
|
|
(1.4
|
)%
|
|
(9.6
|
)%
|
|
$
|
3,567,088
|
|
|
$
|
3,995,727
|
|
|
(10.7
|
)%
|
Junior lien
|
|
2,611,709
|
|
|
2,607,811
|
|
|
2,597,817
|
|
|
0.1
|
|
|
0.5
|
|
|
2,581,464
|
|
|
2,454,223
|
|
|
5.2
|
|
Total consumer real estate
|
|
6,059,156
|
|
|
6,105,879
|
|
|
6,412,182
|
|
|
(0.8
|
)
|
|
(5.5
|
)
|
|
6,148,552
|
|
|
6,449,950
|
|
|
(4.7
|
)
|
Commercial
|
|
3,143,614
|
|
|
3,144,135
|
|
|
3,088,524
|
|
|
-
|
|
|
1.8
|
|
|
3,135,367
|
|
|
3,262,746
|
|
|
(3.9
|
)
|
Leasing and equipment finance
|
|
3,611,557
|
|
|
3,575,698
|
|
|
3,342,182
|
|
|
1.0
|
|
|
8.1
|
|
|
3,531,256
|
|
|
3,260,425
|
|
|
8.3
|
|
Inventory finance
|
|
1,891,504
|
|
|
1,806,271
|
|
|
1,734,286
|
|
|
4.7
|
|
|
9.1
|
|
|
1,888,080
|
|
|
1,723,253
|
|
|
9.6
|
|
Auto finance
|
|
1,817,024
|
|
|
1,603,392
|
|
|
1,157,586
|
|
|
13.3
|
|
|
57.0
|
|
|
1,567,904
|
|
|
907,571
|
|
|
72.8
|
|
Other
|
|
11,396
|
|
|
11,599
|
|
|
13,369
|
|
|
(1.8
|
)
|
|
(14.8
|
)
|
|
12,071
|
|
|
13,088
|
|
|
(7.8
|
)
|
Total
|
|
$
|
16,534,251
|
|
|
$
|
16,246,974
|
|
|
$
|
15,748,129
|
|
|
1.8
|
|
|
5.0
|
|
|
$
|
16,283,230
|
|
|
$
|
15,617,033
|
|
|
4.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Period-end loans and leases were $16.4 billion at December 31, 2014,
an increase of $0.6 billion, or 3.5 percent, compared with
December 31, 2013 and an increase of $28.1 million, or 0.2 percent,
compared with September 30, 2014. Average loans and leases were $16.5
billion for the fourth quarter of 2014, an increase of $0.8 billion,
or 5.0 percent, compared with the fourth quarter of 2013 and an
increase of $0.3 billion, or 1.8 percent, compared with the third
quarter of 2014.
The increases in period-end loans and
leases and average loans and leases from both periods were primarily
due to increases in auto finance, leasing and equipment finance and
inventory finance, partially offset by a decrease in consumer real
estate loans as a result of the portfolio loan sale in December 2014.
Excluding the $405.9 million TDR loan sale, period-end loans and
leases and average loans and leases increased 6.1 percent and 5.2
percent, respectively, compared with December 31, 2013, and increased
2.7 percent and 2.0 percent, respectively, compared with September 30,
2014. The auto finance business continues to expand its number of
active dealers and sales force, driving increased originations and
higher period-end and average loan balances in spite of increasing
loan sales. Leasing and equipment finance and inventory finance
balances increased from both periods due to originations exceeding
runoff.
-
Loan and lease originations were $3.5 billion for the fourth quarter
of 2014, an increase of $0.4 billion, or 12.6 percent, compared with
the fourth quarter of 2013 and basically flat, compared with the third
quarter of 2014. The increase from the fourth quarter of 2013 was
primarily due to the continued growth in auto finance, as well as an
increase in inventory finance and consumer real estate originations.
-
Period-end and average loan and lease balances were reduced by $613.7
million of consumer real estate loan sales and $367.0 million of auto
finance loan sales during the fourth quarter of 2014.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Quality
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Trends
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent Change
|
(Dollars in thousands)
|
|
4Q
|
|
3Q
|
|
2Q
|
|
1Q
|
|
4Q
|
|
|
4Q14 vs
|
|
4Q14 vs
|
|
|
2014
|
|
2014
|
|
2014
|
|
2014
|
|
2013
|
|
|
3Q14
|
|
4Q13
|
Non-accrual loans and leases and other real estate owned
|
|
$
|
282,384
|
|
$
|
342,725
|
|
$
|
325,374
|
|
$
|
330,127
|
|
$
|
345,896
|
|
|
(17.6
|
)%
|
|
(18.4
|
)%
|
Over 60-day delinquencies (1)
|
|
22,348
|
|
27,019
|
|
28,094
|
|
30,638
|
|
30,194
|
|
|
(17.3
|
)
|
|
(26.0
|
)
|
Net charge-offs
|
|
16,623
|
|
26,937
|
|
18,355
|
|
17,416
|
|
30,096
|
|
|
(38.3
|
)
|
|
(44.8
|
)
|
Provision for credit losses
|
|
55,597
|
|
15,739
|
|
9,909
|
|
14,492
|
|
22,792
|
|
|
N.M.
|
|
N.M.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N.M. Not Meaningful.
|
(1) Excludes acquired portfolios and non-accrual loans and leases.
|
|
-
Non-accrual loans and leases and other real estate owned totaled
$282.4 million at December 31, 2014, a decrease of $63.5 million, or
18.4 percent, from December 31, 2013, and a decrease of $60.3 million,
or 17.6 percent, from September 30, 2014. The decrease from
December 31, 2013 was primarily due to the $405.9 million TDR loan
sale, which included $40.1 million of non-accrual TDR loans, and
improving credit quality trends and continued efforts to actively work
out problem loans in the commercial portfolio. The decrease from
September 30, 2014 was also driven primarily by the portfolio loan
sale, as well as the payoff of a large loan in the commercial
portfolio.
-
The over 60-day delinquency rate, excluding acquired portfolios and
non-accrual loans and leases, was 0.14 percent at December 31, 2014,
down from 0.19 percent at December 31, 2013, and down from 0.17
percent at September 30, 2014. The decrease from December 31, 2013 was
primarily a result of the stabilization of the consumer real estate
portfolio as economic conditions improved in our markets. The decrease
from September 30, 2014 was primarily the result of improving credit
quality in the commercial portfolio.
-
Net charge-offs were $16.6 million for the fourth quarter of 2014, a
decrease of $13.5 million, or 44.8 percent, from the fourth quarter of
2013, and a decrease of $10.3 million, or 38.3 percent, from the third
quarter of 2014. The decrease from the fourth quarter of 2013 was
primarily due to improved credit quality in both the commercial and
consumer real estate loan portfolios. The decrease from the third
quarter of 2014 was primarily due to the improved credit quality in
the consumer real estate loan portfolio.
-
Provision for credit losses was $55.6 million for the fourth quarter
of 2014, an increase of $32.8 million from the fourth quarter of 2013,
and an increase of $39.9 million from the third quarter of 2014. The
increases from both periods were primarily a result of the portfolio
loan sale which increased the provision by $18.3 million.
Additionally, the TDR loan sale provided market information that was
utilized during the quarter to evaluate the adequacy of the allowance
for loan and lease losses related to the remaining portfolio and along
with our continued conservative approach on credit, resulted in
additional provision of $21.8 million.
|
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Deposits
|
|
|
|
Table 5
|
|
|
|
|
|
|
|
|
|
|
|
Percent Change
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
4Q
|
|
|
3Q
|
|
|
4Q
|
|
|
4Q14 vs
|
|
4Q14 vs
|
|
YTD
|
|
|
YTD
|
|
|
Percent
|
|
|
2014
|
|
|
2014
|
|
|
2013
|
|
|
3Q14
|
|
4Q13
|
|
2014
|
|
|
2013
|
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Checking
|
|
$
|
5,109,465
|
|
|
$
|
5,077,753
|
|
|
$
|
4,904,125
|
|
|
0.6
|
%
|
|
4.2
|
%
|
|
$
|
5,075,759
|
|
|
$
|
4,851,952
|
|
|
4.6
|
%
|
Savings
|
|
5,289,435
|
|
|
5,524,409
|
|
|
6,217,662
|
|
|
(4.3
|
)
|
|
(14.9
|
)
|
|
5,713,389
|
|
|
6,168,768
|
|
|
(7.4
|
)
|
Money market
|
|
1,869,350
|
|
|
1,527,820
|
|
|
845,562
|
|
|
22.4
|
|
|
121.1
|
|
|
1,312,483
|
|
|
818,814
|
|
|
60.3
|
|
Subtotal
|
|
12,268,250
|
|
|
12,129,982
|
|
|
11,967,349
|
|
|
1.1
|
|
|
2.5
|
|
|
12,101,631
|
|
|
11,839,534
|
|
|
2.2
|
|
Certificates of deposit
|
|
3,041,722
|
|
|
3,028,259
|
|
|
2,392,896
|
|
|
0.4
|
|
|
27.1
|
|
|
2,840,922
|
|
|
2,369,992
|
|
|
19.9
|
|
Total average deposits
|
|
$
|
15,309,972
|
|
|
$
|
15,158,241
|
|
|
$
|
14,360,245
|
|
|
1.0
|
|
|
6.6
|
|
|
$
|
14,942,553
|
|
|
$
|
14,209,526
|
|
|
5.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average interest rate on deposits (1)
|
|
0.28
|
%
|
|
0.28
|
%
|
|
0.23
|
%
|
|
|
|
|
|
|
|
0.26
|
%
|
|
0.26
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Annualized.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Total average deposits for the fourth quarter of 2014 increased
$0.9 billion, or 6.6 percent, from the fourth quarter of 2013 and
increased $0.2 billion, or 1.0 percent, from the third quarter of
2014. The increases from both periods were primarily due to special
campaigns for money market accounts and certificates of deposit,
partially offset by a reduction in savings account balances.
-
The average interest rate on deposits for the fourth quarter of 2014
was 0.28 percent, up 5 basis points from the fourth quarter of 2013,
and flat compared to the third quarter of 2014. The increase from the
fourth quarter of 2013 was primarily due to promotions for money
market accounts in select markets during the quarter.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 6
|
|
|
|
|
|
|
|
|
|
|
|
Percent Change
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
4Q
|
|
|
3Q
|
|
|
4Q
|
|
|
4Q14 vs
|
|
4Q14 vs
|
|
YTD
|
|
|
YTD
|
|
|
Percent
|
|
|
2014
|
|
|
2014
|
|
|
2013
|
|
|
3Q14
|
|
4Q13
|
|
2014
|
|
|
2013
|
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and employee benefits
|
|
$
|
115,796
|
|
|
$
|
112,393
|
|
|
$
|
108,589
|
|
|
3.0
|
%
|
|
6.6
|
%
|
|
$
|
452,942
|
|
|
$
|
429,188
|
|
|
5.5
|
%
|
Occupancy and equipment
|
|
35,747
|
|
|
34,121
|
|
|
35,504
|
|
|
4.8
|
|
|
0.7
|
|
|
139,023
|
|
|
134,694
|
|
|
3.2
|
|
FDIC insurance
|
|
2,643
|
|
|
7,292
|
|
|
7,892
|
|
|
(63.8
|
)
|
|
(66.5
|
)
|
|
25,123
|
|
|
32,066
|
|
|
(21.7
|
)
|
Operating lease depreciation
|
|
6,878
|
|
|
7,434
|
|
|
6,009
|
|
|
(7.5
|
)
|
|
14.5
|
|
|
27,152
|
|
|
24,500
|
|
|
10.8
|
|
Advertising and marketing
|
|
5,146
|
|
|
5,656
|
|
|
3,754
|
|
|
(9.0
|
)
|
|
37.1
|
|
|
22,943
|
|
|
21,477
|
|
|
6.8
|
|
Other
|
|
48,063
|
|
|
47,888
|
|
|
44,162
|
|
|
0.4
|
|
|
8.8
|
|
|
179,904
|
|
|
167,777
|
|
|
7.2
|
|
Subtotal
|
|
214,273
|
|
|
214,784
|
|
|
205,910
|
|
|
(0.2
|
)
|
|
4.1
|
|
|
847,087
|
|
|
809,702
|
|
|
4.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Branch realignment
|
|
-
|
|
|
-
|
|
|
8,869
|
|
|
-
|
|
|
(100.0
|
)
|
|
-
|
|
|
8,869
|
|
|
(100.0
|
)
|
Foreclosed real estate and repossessed assets, net
|
|
7,441
|
|
|
5,315
|
|
|
6,066
|
|
|
40.0
|
|
|
22.7
|
|
|
24,567
|
|
|
27,950
|
|
|
(12.1
|
)
|
Other credit costs, net
|
|
44
|
|
|
(411
|
)
|
|
(376
|
)
|
|
N.M.
|
|
N.M.
|
|
123
|
|
|
(1,252
|
)
|
|
N.M.
|
Total non-interest expense
|
|
$
|
221,758
|
|
|
$
|
219,688
|
|
|
$
|
220,469
|
|
|
0.9
|
|
|
0.6
|
|
|
$
|
871,777
|
|
|
$
|
845,269
|
|
|
3.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N.M. Not Meaningful.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Compensation and employee benefits expense increased $7.2 million, or
6.6 percent, from the fourth quarter of 2013 and increased $3.4
million, or 3.0 percent, from the third quarter of 2014. The increases
from both periods were primarily due to the annual pension plan
valuation adjustment resulting from a reduction to the discount rate
and a lower actual return on plan assets. The increase from the fourth
quarter of 2013 was also impacted by increased staff levels to support
the growth of auto finance and risk management.
-
FDIC insurance expense decreased $5.2 million, or 66.5 percent, from
the fourth quarter of 2013 and decreased $4.6 million, or 63.8
percent, from the third quarter of 2014. The decreases from both
periods were due to a lower assessment rate primarily as a result of
the sale of the TDR loans, overall improving credit metrics and a
non-recurring assessment rate catch-up.
-
Foreclosed real estate and repossessed assets, net expense increased
$1.4 million, or 22.7 percent, from the fourth quarter of 2013 and
increased $2.1 million, or 40.0 percent, compared to the third quarter
of 2014. The increases from both periods were primarily due to an
increase in valuation reductions for consumer real estate and
commercial properties, partially offset by increased gains on the
sales of foreclosed commercial properties.
|
|
|
|
|
|
|
|
|
|
|
|
Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Information
|
|
|
|
|
|
|
|
Table 7
|
At period end
|
|
|
|
|
|
|
|
|
(Dollars in thousands, except per-share data)
|
|
4Q 2014
|
|
4Q 2013
|
Total equity
|
|
$
|
2,135,364
|
|
|
|
|
|
$
|
1,964,759
|
|
|
|
|
Book value per common share
|
|
$
|
11.10
|
|
|
|
|
|
$
|
10.23
|
|
|
|
|
Tangible book value per common share (1)
|
|
$
|
9.72
|
|
|
|
|
|
$
|
8.83
|
|
|
|
|
Tangible common equity to tangible assets (1)
|
|
8.50
|
%
|
|
|
|
|
8.03
|
%
|
|
|
|
Capital accumulation rate (2)
|
|
10.36
|
%
|
|
|
|
|
9.72
|
%
|
|
|
|
Tier 1 risk-based capital (3)
|
|
$
|
1,919,887
|
|
|
11.76
|
%
|
|
$
|
1,763,682
|
|
|
11.41
|
%
|
Total risk-based capital (3)
|
|
2,209,999
|
|
|
13.54
|
|
|
2,107,981
|
|
|
13.64
|
|
Tier 1 leverage capital (3)
|
|
1,919,887
|
|
|
10.07
|
|
|
1,763,682
|
|
|
9.71
|
|
Tier 1 common capital (1)
|
|
1,642,932
|
|
|
10.07
|
|
|
1,488,651
|
|
|
9.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) See "Reconciliation of GAAP to Non-GAAP Financial Measures"
table.
|
(2) Calculated as the change in year-to-date Tier 1 common capital
as a percentage of prior year end Tier 1 common capital.
|
(3) The Company's capital ratios continue to be in excess of
"well-capitalized" regulatory benchmarks.
|
|
-
Maintained strong capital ratios as the Company accumulates capital
through earnings.
-
On January 23, 2015, TCF's Board of Directors declared a regular
quarterly cash dividend of 5 cents per common share, payable on
March 2, 2015, to stockholders of record at the close of business on
February 13, 2015. TCF also declared dividends on the 7.50% Series A
and 6.45% Series B Non-Cumulative Perpetual Preferred Stock, both
payable on March 2, 2015, to stockholders of record at the close of
business on February 13, 2015.
Webcast Information
A live webcast of TCF's conference call to discuss the fourth quarter
earnings will be hosted at TCF's website, http://ir.tcfbank.com,
on January 29, 2015 at 9:00 a.m. CST. 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 December 31, 2014, TCF had $19.4 billion in total
assets and 379 branches in Illinois, Minnesota, Michigan,
Colorado, Wisconsin, Arizona, South Dakota and Indiana, providing
retail and commercial banking services. TCF, through its
subsidiaries, also conducts commercial leasing, equipment finance,
and auto finance business in all 50 states and commercial
inventory finance business in 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, increased deposit costs due to
competition for deposit growth and evolving payment system developments,
deposit account attrition or an inability to increase the number of
deposit accounts; customers completing financial transactions without
using a bank; adverse changes in credit quality and other risks posed by
TCF's loan, lease, investment, securities held to maturity and
securities available for sale portfolios, including declines in
commercial or residential real estate values, changes in the allowance
for loan and lease losses dictated by new market conditions or
regulatory requirements, or the inability of home equity line borrowers
to make increased payments caused by increased interest rates or
amortization of principal; deviations from estimates of prepayment rates
and fluctuations in interest rates that result in decreases in the value
of assets such as interest-only strips that arise in connection with
TCF's loan sales activity; interest rate risks resulting from
fluctuations in prevailing interest rates or other factors that result
in a mismatch between yields earned on TCF's interest-earning assets and
the rates paid on its deposits and borrowings; foreign currency exchange
risks; counterparty risk, including the risk of defaults by our
counterparties or diminished availability of counterparties who satisfy
our credit quality requirements; decreases in demand for the types of
equipment that TCF leases or finances; the effect of any negative
publicity.
Legislative and Regulatory Requirements.
New consumer protection and supervisory requirements and regulations,
including those resulting from action by the Consumer Financial
Protection Bureau and changes in the scope of Federal preemption of
state laws that could be applied to national banks and their
subsidiaries; the imposition of requirements that adversely impact TCF's
deposit, lending, loan collection and other business activities such as
mortgage foreclosure moratorium laws, further regulation of financial
institution campus banking programs, use by municipalities of eminent
domain on property securing troubled residential mortgage loans, or
imposition of underwriting or other limitations that impact the ability
to offer certain variable-rate products; changes affecting customer
account charges and fee income, including changes to interchange rates;
regulatory actions or changes in customer opt-in preferences with
respect to overdrafts, which may have an adverse impact on TCF's fee
revenue; changes to bankruptcy laws which would result in the loss of
all or part of TCF's security interest due to collateral value declines;
deficiencies in TCF's compliance under the Bank Secrecy Act in past or
future periods, which may result in regulatory enforcement action
including monetary penalties; increased health care costs resulting from
Federal health care reform; regulatory criticism and resulting
enforcement actions or other adverse consequences such as increased
capital requirements, higher deposit insurance assessments or monetary
damages or penalties; heightened regulatory practices, requirements or
expectations, including, but not limited to, requirements related to
enterprise risk management, the Bank Secrecy Act and anti-money
laundering compliance activity.
Earnings/Capital Risks and Constraints,
Liquidity Risks. Limitations on TCF's ability to pay
dividends or to increase dividends because of financial performance
deterioration, regulatory restrictions or limitations; increased deposit
insurance premiums, special assessments or other costs related to
adverse conditions in the banking industry, the impact on banks of
regulatory reform, including additional capital, leverage, liquidity and
risk management requirements or changes in the composition of qualifying
regulatory capital; adverse changes in securities markets directly or
indirectly affecting TCF's ability to sell assets or to fund its
operations; diminished unsecured borrowing capacity resulting from TCF
credit rating downgrades 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 or government enforcement actions, including class action
litigation or enforcement actions concerning TCF's lending or deposit
activities including account servicing processes or fees or charges, or
employment practices; and possible increases in indemnification
obligations for certain litigation against Visa U.S.A. and potential
reductions in card revenues resulting from such litigation or other
litigation against Visa.
Accounting, Audit, Tax and Insurance Matters. Changes
in accounting standards or interpretations of existing standards;
federal or state monetary, fiscal or tax policies, including adoption of
state legislation that would increase state taxes; ineffective internal
controls; adverse federal, state or foreign tax assessments or findings
in tax audits; lack of or inadequate insurance coverage for claims
against TCF; potential for claims and legal action related to TCF's
fiduciary responsibilities.
|
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF INCOME
|
(Dollars in thousands, except per-share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Change
|
|
|
|
2014
|
|
|
2013
|
|
|
$
|
|
|
%
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans and leases
|
|
|
$
|
205,507
|
|
|
|
$
|
204,042
|
|
|
|
$
|
1,465
|
|
|
|
0.7
|
%
|
Securities available for sale
|
|
|
3,053
|
|
|
|
4,194
|
|
|
|
(1,141
|
)
|
|
|
(27.2
|
)
|
Securities held to maturity
|
|
|
1,429
|
|
|
|
94
|
|
|
|
1,335
|
|
|
|
N.M.
|
Investments and other
|
|
|
9,819
|
|
|
|
7,599
|
|
|
|
2,220
|
|
|
|
29.2
|
|
Total interest income
|
|
|
219,808
|
|
|
|
215,929
|
|
|
|
3,879
|
|
|
|
1.8
|
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
10,760
|
|
|
|
8,428
|
|
|
|
2,332
|
|
|
|
27.7
|
|
Borrowings
|
|
|
4,974
|
|
|
|
5,639
|
|
|
|
(665
|
)
|
|
|
(11.8
|
)
|
Total interest expense
|
|
|
15,734
|
|
|
|
14,067
|
|
|
|
1,667
|
|
|
|
11.9
|
|
Net interest income
|
|
|
204,074
|
|
|
|
201,862
|
|
|
|
2,212
|
|
|
|
1.1
|
|
Provision for credit losses
|
|
|
55,597
|
|
|
|
22,792
|
|
|
|
32,805
|
|
|
|
143.9
|
|
Net interest income after provision for credit losses
|
|
|
148,477
|
|
|
|
179,070
|
|
|
|
(30,593
|
)
|
|
|
(17.1
|
)
|
Non-interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fees and service charges
|
|
|
39,477
|
|
|
|
43,254
|
|
|
|
(3,777
|
)
|
|
|
(8.7
|
)
|
Card revenue
|
|
|
12,830
|
|
|
|
13,066
|
|
|
|
(236
|
)
|
|
|
(1.8
|
)
|
ATM revenue
|
|
|
5,249
|
|
|
|
5,382
|
|
|
|
(133
|
)
|
|
|
(2.5
|
)
|
Subtotal
|
|
|
57,556
|
|
|
|
61,702
|
|
|
|
(4,146
|
)
|
|
|
(6.7
|
)
|
Gains on sales of auto loans, net
|
|
|
12,962
|
|
|
|
7,278
|
|
|
|
5,684
|
|
|
|
78.1
|
|
Gains on sales of consumer real estate loans, net
|
|
|
6,175
|
|
|
|
5,345
|
|
|
|
830
|
|
|
|
15.5
|
|
Servicing fee income
|
|
|
6,365
|
|
|
|
3,903
|
|
|
|
2,462
|
|
|
|
63.1
|
|
Subtotal
|
|
|
25,502
|
|
|
|
16,526
|
|
|
|
8,976
|
|
|
|
54.3
|
|
Leasing and equipment finance
|
|
|
24,367
|
|
|
|
23,328
|
|
|
|
1,039
|
|
|
|
4.5
|
|
Other
|
|
|
2,363
|
|
|
|
2,812
|
|
|
|
(449
|
)
|
|
|
(16.0
|
)
|
Fees and other revenue
|
|
|
109,788
|
|
|
|
104,368
|
|
|
|
5,420
|
|
|
|
5.2
|
|
Gains (losses) on securities, net
|
|
|
(20
|
)
|
|
|
1,044
|
|
|
|
(1,064
|
)
|
|
|
N.M.
|
Total non-interest income
|
|
|
109,768
|
|
|
|
105,412
|
|
|
|
4,356
|
|
|
|
4.1
|
|
Non-interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and employee benefits
|
|
|
115,796
|
|
|
|
108,589
|
|
|
|
7,207
|
|
|
|
6.6
|
|
Occupancy and equipment
|
|
|
35,747
|
|
|
|
35,504
|
|
|
|
243
|
|
|
|
0.7
|
|
FDIC insurance
|
|
|
2,643
|
|
|
|
7,892
|
|
|
|
(5,249
|
)
|
|
|
(66.5
|
)
|
Operating lease depreciation
|
|
|
6,878
|
|
|
|
6,009
|
|
|
|
869
|
|
|
|
14.5
|
|
Advertising and marketing
|
|
|
5,146
|
|
|
|
3,754
|
|
|
|
1,392
|
|
|
|
37.1
|
|
Other
|
|
|
48,063
|
|
|
|
44,162
|
|
|
|
3,901
|
|
|
|
8.8
|
|
Subtotal
|
|
|
214,273
|
|
|
|
205,910
|
|
|
|
8,363
|
|
|
|
4.1
|
|
Branch realignment
|
|
|
-
|
|
|
|
8,869
|
|
|
|
(8,869
|
)
|
|
|
(100.0
|
)
|
Foreclosed real estate and repossessed assets, net
|
|
|
7,441
|
|
|
|
6,066
|
|
|
|
1,375
|
|
|
|
22.7
|
|
Other credit costs, net
|
|
|
44
|
|
|
|
(376
|
)
|
|
|
420
|
|
|
|
N.M.
|
Total non-interest expense
|
|
|
221,758
|
|
|
|
220,469
|
|
|
|
1,289
|
|
|
|
0.6
|
|
Income before income tax expense
|
|
|
36,487
|
|
|
|
64,013
|
|
|
|
(27,526
|
)
|
|
|
(43.0
|
)
|
Income tax expense
|
|
|
11,011
|
|
|
|
22,791
|
|
|
|
(11,780
|
)
|
|
|
(51.7
|
)
|
Income after income tax expense
|
|
|
25,476
|
|
|
|
41,222
|
|
|
|
(15,746
|
)
|
|
|
(38.2
|
)
|
Income attributable to non-controlling interest
|
|
|
1,488
|
|
|
|
1,227
|
|
|
|
261
|
|
|
|
21.3
|
|
Net income attributable to TCF Financial Corporation
|
|
|
23,988
|
|
|
|
39,995
|
|
|
|
(16,007
|
)
|
|
|
(40.0
|
)
|
Preferred stock dividends
|
|
|
4,847
|
|
|
|
4,847
|
|
|
|
-
|
|
|
|
-
|
|
Net income available to common stockholders
|
|
|
$
|
19,141
|
|
|
|
$
|
35,148
|
|
|
|
$
|
(16,007
|
)
|
|
|
(45.5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.12
|
|
|
|
$
|
0.22
|
|
|
|
$
|
(0.10
|
)
|
|
|
(45.5
|
)%
|
Diluted
|
|
|
0.12
|
|
|
|
0.22
|
|
|
|
(0.10
|
)
|
|
|
(45.5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share
|
|
|
$
|
0.05
|
|
|
|
$
|
0.05
|
|
|
|
$
|
-
|
|
|
|
-
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average common and common equivalent shares outstanding (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
164,384
|
|
|
|
161,544
|
|
|
|
2,840
|
|
|
|
1.8
|
%
|
Diluted
|
|
|
164,869
|
|
|
|
162,625
|
|
|
|
2,244
|
|
|
|
1.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N.M. Not Meaningful.
|
|
|
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF INCOME
|
(Dollars in thousands, except per-share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
Change
|
|
|
|
2014
|
|
|
2013
|
|
|
$
|
|
|
%
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans and leases
|
|
|
$
|
820,436
|
|
|
|
$
|
819,501
|
|
|
|
$
|
935
|
|
|
|
0.1
|
%
|
Securities available for sale
|
|
|
11,994
|
|
|
|
18,074
|
|
|
|
(6,080
|
)
|
|
|
(33.6
|
)
|
Securities held to maturity
|
|
|
5,281
|
|
|
|
277
|
|
|
|
5,004
|
|
|
|
N.M.
|
Investments and other
|
|
|
36,518
|
|
|
|
26,688
|
|
|
|
9,830
|
|
|
|
36.8
|
|
Total interest income
|
|
|
874,229
|
|
|
|
864,540
|
|
|
|
9,689
|
|
|
|
1.1
|
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
38,385
|
|
|
|
36,604
|
|
|
|
1,781
|
|
|
|
4.9
|
|
Borrowings
|
|
|
20,215
|
|
|
|
25,312
|
|
|
|
(5,097
|
)
|
|
|
(20.1
|
)
|
Total interest expense
|
|
|
58,600
|
|
|
|
61,916
|
|
|
|
(3,316
|
)
|
|
|
(5.4
|
)
|
Net interest income
|
|
|
815,629
|
|
|
|
802,624
|
|
|
|
13,005
|
|
|
|
1.6
|
|
Provision for credit losses
|
|
|
95,737
|
|
|
|
118,368
|
|
|
|
(22,631
|
)
|
|
|
(19.1
|
)
|
Net interest income after provision for credit losses
|
|
|
719,892
|
|
|
|
684,256
|
|
|
|
35,636
|
|
|
|
5.2
|
|
Non-interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fees and service charges
|
|
|
154,386
|
|
|
|
166,606
|
|
|
|
(12,220
|
)
|
|
|
(7.3
|
)
|
Card revenue
|
|
|
51,323
|
|
|
|
51,920
|
|
|
|
(597
|
)
|
|
|
(1.1
|
)
|
ATM revenue
|
|
|
22,225
|
|
|
|
22,656
|
|
|
|
(431
|
)
|
|
|
(1.9
|
)
|
Subtotal
|
|
|
227,934
|
|
|
|
241,182
|
|
|
|
(13,248
|
)
|
|
|
(5.5
|
)
|
Gains on sales of auto loans, net
|
|
|
43,565
|
|
|
|
29,699
|
|
|
|
13,866
|
|
|
|
46.7
|
|
Gains on sales of consumer real estate loans, net
|
|
|
34,794
|
|
|
|
21,692
|
|
|
|
13,102
|
|
|
|
60.4
|
|
Servicing fee income
|
|
|
21,444
|
|
|
|
13,406
|
|
|
|
8,038
|
|
|
|
60.0
|
|
Subtotal
|
|
|
99,803
|
|
|
|
64,797
|
|
|
|
35,006
|
|
|
|
54.0
|
|
Leasing and equipment finance
|
|
|
93,799
|
|
|
|
90,919
|
|
|
|
2,880
|
|
|
|
3.2
|
|
Other
|
|
|
10,704
|
|
|
|
6,196
|
|
|
|
4,508
|
|
|
|
72.8
|
|
Fees and other revenue
|
|
|
432,240
|
|
|
|
403,094
|
|
|
|
29,146
|
|
|
|
7.2
|
|
Gains (losses) on securities, net
|
|
|
1,027
|
|
|
|
964
|
|
|
|
63
|
|
|
|
6.5
|
|
Total non-interest income
|
|
|
433,267
|
|
|
|
404,058
|
|
|
|
29,209
|
|
|
|
7.2
|
|
Non-interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and employee benefits
|
|
|
452,942
|
|
|
|
429,188
|
|
|
|
23,754
|
|
|
|
5.5
|
|
Occupancy and equipment
|
|
|
139,023
|
|
|
|
134,694
|
|
|
|
4,329
|
|
|
|
3.2
|
|
FDIC insurance
|
|
|
25,123
|
|
|
|
32,066
|
|
|
|
(6,943
|
)
|
|
|
(21.7
|
)
|
Operating lease depreciation
|
|
|
27,152
|
|
|
|
24,500
|
|
|
|
2,652
|
|
|
|
10.8
|
|
Advertising and marketing
|
|
|
22,943
|
|
|
|
21,477
|
|
|
|
1,466
|
|
|
|
6.8
|
|
Other
|
|
|
179,904
|
|
|
|
167,777
|
|
|
|
12,127
|
|
|
|
7.2
|
|
Subtotal
|
|
|
847,087
|
|
|
|
809,702
|
|
|
|
37,385
|
|
|
|
4.6
|
|
Branch realignment
|
|
|
-
|
|
|
|
8,869
|
|
|
|
(8,869
|
)
|
|
|
(100.0
|
)
|
Foreclosed real estate and repossessed assets, net
|
|
|
24,567
|
|
|
|
27,950
|
|
|
|
(3,383
|
)
|
|
|
(12.1
|
)
|
Other credit costs, net
|
|
|
123
|
|
|
|
(1,252
|
)
|
|
|
1,375
|
|
|
|
N.M.
|
Total non-interest expense
|
|
|
871,777
|
|
|
|
845,269
|
|
|
|
26,508
|
|
|
|
3.1
|
|
Income before income tax expense
|
|
|
281,382
|
|
|
|
243,045
|
|
|
|
38,337
|
|
|
|
15.8
|
|
Income tax expense
|
|
|
99,766
|
|
|
|
84,345
|
|
|
|
15,421
|
|
|
|
18.3
|
|
Income after income tax expense
|
|
|
181,616
|
|
|
|
158,700
|
|
|
|
22,916
|
|
|
|
14.4
|
|
Income attributable to non-controlling interest
|
|
|
7,429
|
|
|
|
7,032
|
|
|
|
397
|
|
|
|
5.6
|
|
Net income attributable to TCF Financial Corporation
|
|
|
174,187
|
|
|
|
151,668
|
|
|
|
22,519
|
|
|
|
14.8
|
|
Preferred stock dividends
|
|
|
19,388
|
|
|
|
19,065
|
|
|
|
323
|
|
|
|
1.7
|
|
Net income available to common stockholders
|
|
|
$
|
154,799
|
|
|
|
$
|
132,603
|
|
|
|
$
|
22,196
|
|
|
|
16.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.95
|
|
|
|
$
|
0.82
|
|
|
|
$
|
0.13
|
|
|
|
15.9
|
%
|
Diluted
|
|
|
0.94
|
|
|
|
0.82
|
|
|
|
0.12
|
|
|
|
14.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share
|
|
|
$
|
0.20
|
|
|
|
$
|
0.20
|
|
|
|
$
|
-
|
|
|
|
-
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average common and common equivalent shares outstanding (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
163,581
|
|
|
|
161,016
|
|
|
|
2,565
|
|
|
|
1.6
|
%
|
Diluted
|
|
|
164,085
|
|
|
|
161,927
|
|
|
|
2,158
|
|
|
|
1.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N.M. Not Meaningful.
|
|
|
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
(Dollars in thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Change
|
|
|
|
2014
|
|
|
2013
|
|
|
$
|
|
|
%
|
Net income attributable to TCF Financial Corporation
|
|
|
$
|
23,988
|
|
|
|
$
|
39,995
|
|
|
|
$
|
(16,007
|
)
|
|
|
(40.0
|
)%
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) arising during the period
|
|
|
9,419
|
|
|
|
(13,778
|
)
|
|
|
23,197
|
|
|
|
N.M.
|
Reclassification of net (gains) losses to net income
|
|
|
299
|
|
|
|
(860
|
)
|
|
|
1,159
|
|
|
|
N.M.
|
Net investment hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) arising during the period
|
|
|
1,449
|
|
|
|
861
|
|
|
|
588
|
|
|
|
68.3
|
|
Foreign currency translation adjustment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) arising during the period
|
|
|
(1,661
|
)
|
|
|
(999
|
)
|
|
|
(662
|
)
|
|
|
(66.3
|
)
|
Recognized postretirement prior service cost and transition
obligation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net actuarial gains (losses) arising during the period
|
|
|
(12
|
)
|
|
|
(11
|
)
|
|
|
(1
|
)
|
|
|
(9.1
|
)
|
Income tax (expense) benefit
|
|
|
(4,188
|
)
|
|
|
5,172
|
|
|
|
(9,360
|
)
|
|
|
N.M.
|
Total other comprehensive income (loss)
|
|
|
5,306
|
|
|
|
(9,615
|
)
|
|
|
14,921
|
|
|
|
N.M.
|
Comprehensive income
|
|
|
$
|
29,294
|
|
|
|
$
|
30,380
|
|
|
|
$
|
(1,086
|
)
|
|
|
(3.6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
Change
|
|
|
|
2014
|
|
|
2013
|
|
|
$
|
|
|
%
|
Net income attributable to TCF Financial Corporation
|
|
|
$
|
174,187
|
|
|
|
$
|
151,668
|
|
|
|
$
|
22,519
|
|
|
|
14.8
|
%
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) arising during the period
|
|
|
29,071
|
|
|
|
(61,177
|
)
|
|
|
90,248
|
|
|
|
N.M.
|
Reclassification of net (gains) losses to net income
|
|
|
(76
|
)
|
|
|
(860
|
)
|
|
|
784
|
|
|
|
91.2
|
|
Net investment hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) arising during the period
|
|
|
3,126
|
|
|
|
1,625
|
|
|
|
1,501
|
|
|
|
92.4
|
|
Foreign currency translation adjustment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) arising during the period
|
|
|
(3,704
|
)
|
|
|
(1,979
|
)
|
|
|
(1,725
|
)
|
|
|
(87.2
|
)
|
Recognized postretirement prior service cost and transition
obligation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net actuarial gains (losses) arising during the period
|
|
|
(47
|
)
|
|
|
(46
|
)
|
|
|
(1
|
)
|
|
|
(2.2
|
)
|
Income tax (expense) benefit
|
|
|
(12,067
|
)
|
|
|
22,781
|
|
|
|
(34,848
|
)
|
|
|
N.M.
|
Total other comprehensive income (loss)
|
|
|
16,303
|
|
|
|
(39,656
|
)
|
|
|
55,959
|
|
|
|
N.M.
|
Comprehensive income
|
|
|
$
|
190,490
|
|
|
|
$
|
112,012
|
|
|
|
$
|
78,478
|
|
|
|
70.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N.M. Not Meaningful.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
|
(Dollars in thousands, except per-share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At Dec. 31,
|
|
|
Change
|
|
|
|
2014
|
|
|
2013
|
|
|
$
|
|
|
%
|
ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
|
$
|
1,115,250
|
|
|
|
$
|
915,076
|
|
|
|
$
|
200,174
|
|
|
|
21.9
|
%
|
Investments
|
|
|
85,492
|
|
|
|
94,326
|
|
|
|
(8,834
|
)
|
|
|
(9.4
|
)
|
Securities held to maturity
|
|
|
214,454
|
|
|
|
19,912
|
|
|
|
194,542
|
|
|
|
N.M.
|
Securities available for sale
|
|
|
463,294
|
|
|
|
551,064
|
|
|
|
(87,770
|
)
|
|
|
(15.9
|
)
|
Loans and leases held for sale
|
|
|
132,266
|
|
|
|
79,768
|
|
|
|
52,498
|
|
|
|
65.8
|
|
Loans and leases:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First mortgage lien
|
|
|
3,139,152
|
|
|
|
3,766,421
|
|
|
|
(627,269
|
)
|
|
|
(16.7
|
)
|
Junior lien
|
|
|
2,543,212
|
|
|
|
2,572,905
|
|
|
|
(29,693
|
)
|
|
|
(1.2
|
)
|
Total consumer real estate
|
|
|
5,682,364
|
|
|
|
6,339,326
|
|
|
|
(656,962
|
)
|
|
|
(10.4
|
)
|
Commercial
|
|
|
3,157,665
|
|
|
|
3,148,352
|
|
|
|
9,313
|
|
|
|
0.3
|
|
Leasing and equipment finance
|
|
|
3,745,322
|
|
|
|
3,428,755
|
|
|
|
316,567
|
|
|
|
9.2
|
|
Inventory finance
|
|
|
1,877,090
|
|
|
|
1,664,377
|
|
|
|
212,713
|
|
|
|
12.8
|
|
Auto finance
|
|
|
1,915,061
|
|
|
|
1,239,386
|
|
|
|
675,675
|
|
|
|
54.5
|
|
Other
|
|
|
24,144
|
|
|
|
26,743
|
|
|
|
(2,599
|
)
|
|
|
(9.7
|
)
|
Total loans and leases
|
|
|
16,401,646
|
|
|
|
15,846,939
|
|
|
|
554,707
|
|
|
|
3.5
|
|
Allowance for loan and lease losses
|
|
|
(164,169
|
)
|
|
|
(252,230
|
)
|
|
|
88,061
|
|
|
|
34.9
|
|
Net loans and leases
|
|
|
16,237,477
|
|
|
|
15,594,709
|
|
|
|
642,768
|
|
|
|
4.1
|
|
Premises and equipment, net
|
|
|
436,361
|
|
|
|
437,602
|
|
|
|
(1,241
|
)
|
|
|
(0.3
|
)
|
Goodwill
|
|
|
225,640
|
|
|
|
225,640
|
|
|
|
-
|
|
|
|
-
|
|
Other assets
|
|
|
484,377
|
|
|
|
461,743
|
|
|
|
22,634
|
|
|
|
4.9
|
|
Total assets
|
|
|
$
|
19,394,611
|
|
|
|
$
|
18,379,840
|
|
|
|
$
|
1,014,771
|
|
|
|
5.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Checking
|
|
|
$
|
5,195,243
|
|
|
|
$
|
4,980,451
|
|
|
|
$
|
214,792
|
|
|
|
4.3
|
|
Savings
|
|
|
5,212,320
|
|
|
|
6,194,003
|
|
|
|
(981,683
|
)
|
|
|
(15.8
|
)
|
Money market
|
|
|
1,993,130
|
|
|
|
831,910
|
|
|
|
1,161,220
|
|
|
|
139.6
|
|
Subtotal
|
|
|
12,400,693
|
|
|
|
12,006,364
|
|
|
|
394,329
|
|
|
|
3.3
|
|
Certificates of deposit
|
|
|
3,049,189
|
|
|
|
2,426,412
|
|
|
|
622,777
|
|
|
|
25.7
|
|
Total deposits
|
|
|
15,449,882
|
|
|
|
14,432,776
|
|
|
|
1,017,106
|
|
|
|
7.0
|
|
Short-term borrowings
|
|
|
4,425
|
|
|
|
4,918
|
|
|
|
(493
|
)
|
|
|
(10.0
|
)
|
Long-term borrowings
|
|
|
1,232,065
|
|
|
|
1,483,325
|
|
|
|
(251,260
|
)
|
|
|
(16.9
|
)
|
Total borrowings
|
|
|
1,236,490
|
|
|
|
1,488,243
|
|
|
|
(251,753
|
)
|
|
|
(16.9
|
)
|
Accrued expenses and other liabilities
|
|
|
572,875
|
|
|
|
494,062
|
|
|
|
78,813
|
|
|
|
16.0
|
|
Total liabilities
|
|
|
17,259,247
|
|
|
|
16,415,081
|
|
|
|
844,166
|
|
|
|
5.1
|
|
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; 167,503,568 and 165,164,861 shares issued, respectively
|
|
|
1,675
|
|
|
|
1,652
|
|
|
|
23
|
|
|
|
1.4
|
|
Additional paid-in capital
|
|
|
817,130
|
|
|
|
779,641
|
|
|
|
37,489
|
|
|
|
4.8
|
|
Retained earnings, subject to certain restrictions
|
|
|
1,099,914
|
|
|
|
977,846
|
|
|
|
122,068
|
|
|
|
12.5
|
|
Accumulated other comprehensive income (loss)
|
|
|
(10,910
|
)
|
|
|
(27,213
|
)
|
|
|
16,303
|
|
|
|
59.9
|
|
Treasury stock at cost, 42,566 shares, and other
|
|
|
(49,400
|
)
|
|
|
(42,198
|
)
|
|
|
(7,202
|
)
|
|
|
(17.1
|
)
|
Total TCF Financial Corporation stockholders' equity
|
|
|
2,121,649
|
|
|
|
1,952,968
|
|
|
|
168,681
|
|
|
|
8.6
|
|
Non-controlling interest in subsidiaries
|
|
|
13,715
|
|
|
|
11,791
|
|
|
|
1,924
|
|
|
|
16.3
|
|
Total equity
|
|
|
2,135,364
|
|
|
|
1,964,759
|
|
|
|
170,605
|
|
|
|
8.7
|
|
Total liabilities and equity
|
|
|
$
|
19,394,611
|
|
|
|
$
|
18,379,840
|
|
|
|
$
|
1,014,771
|
|
|
|
5.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
Dec. 31,
|
|
Sep. 30,
|
|
Jun. 30,
|
|
Mar. 31,
|
|
Dec. 31,
|
|
Sep. 30,
|
|
Dec. 31,
|
|
|
|
|
2014
|
|
2014
|
|
2014
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
Delinquency Data - Principal Balances
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60 days or more:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First mortgage lien
|
|
|
$
|
13,370
|
|
|
$
|
14,582
|
|
|
$
|
20,678
|
|
|
$
|
20,051
|
|
|
$
|
20,894
|
|
|
$
|
(1,212
|
)
|
|
$
|
(7,524
|
)
|
|
Junior lien
|
|
|
2,091
|
|
|
2,554
|
|
|
2,415
|
|
|
4,049
|
|
|
3,532
|
|
|
(463
|
)
|
|
(1,441
|
)
|
|
Total consumer real estate
|
|
|
15,461
|
|
|
17,136
|
|
|
23,093
|
|
|
24,100
|
|
|
24,426
|
|
|
(1,675
|
)
|
|
(8,965
|
)
|
|
Commercial
|
|
|
-
|
|
|
4,117
|
|
|
-
|
|
|
1,905
|
|
|
1,430
|
|
|
(4,117
|
)
|
|
(1,430
|
)
|
|
Leasing and equipment finance
|
|
|
2,549
|
|
|
2,045
|
|
|
2,642
|
|
|
2,864
|
|
|
2,401
|
|
|
504
|
|
|
148
|
|
|
Inventory finance
|
|
|
75
|
|
|
110
|
|
|
204
|
|
|
212
|
|
|
50
|
|
|
(35
|
)
|
|
25
|
|
|
Auto finance
|
|
|
4,263
|
|
|
3,606
|
|
|
2,152
|
|
|
1,554
|
|
|
1,877
|
|
|
657
|
|
|
2,386
|
|
|
Other
|
|
|
-
|
|
|
5
|
|
|
3
|
|
|
3
|
|
|
10
|
|
|
(5
|
)
|
|
(10
|
)
|
|
Subtotal
|
|
|
22,348
|
|
|
27,019
|
|
|
28,094
|
|
|
30,638
|
|
|
30,194
|
|
|
(4,671
|
)
|
|
(7,846
|
)
|
|
Acquired portfolios
|
|
|
88
|
|
|
165
|
|
|
251
|
|
|
240
|
|
|
458
|
|
|
(77
|
)
|
|
(370
|
)
|
|
Total delinquencies
|
|
|
$
|
22,436
|
|
|
$
|
27,184
|
|
|
$
|
28,345
|
|
|
$
|
30,878
|
|
|
$
|
30,652
|
|
|
$
|
(4,748
|
)
|
|
$
|
(8,216
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delinquency Data - % of Portfolio
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60 days or more:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First mortgage lien
|
|
|
0.45
|
%
|
|
0.45
|
%
|
|
0.61
|
%
|
|
0.57
|
%
|
|
0.58
|
%
|
|
-
|
|
bps
|
(13
|
)
|
bps
|
Junior lien
|
|
|
0.08
|
|
|
0.10
|
|
|
0.10
|
|
|
0.17
|
|
|
0.14
|
|
|
(2
|
)
|
|
(6
|
)
|
|
Total consumer real estate
|
|
|
0.28
|
|
|
0.30
|
|
|
0.40
|
|
|
0.41
|
|
|
0.40
|
|
|
(2
|
)
|
|
(12
|
)
|
|
Commercial
|
|
|
-
|
|
|
0.13
|
|
|
-
|
|
|
0.06
|
|
|
0.05
|
|
|
(13
|
)
|
|
(5
|
)
|
|
Leasing and equipment finance
|
|
|
0.07
|
|
|
0.06
|
|
|
0.08
|
|
|
0.08
|
|
|
0.07
|
|
|
1
|
|
|
-
|
|
|
Inventory finance
|
|
|
-
|
|
|
0.01
|
|
|
0.01
|
|
|
0.01
|
|
|
-
|
|
|
(1
|
)
|
|
-
|
|
|
Auto finance
|
|
|
0.22
|
|
|
0.21
|
|
|
0.14
|
|
|
0.11
|
|
|
0.15
|
|
|
1
|
|
|
7
|
|
|
Other
|
|
|
-
|
|
|
0.02
|
|
|
0.01
|
|
|
0.01
|
|
|
0.04
|
|
|
(2
|
)
|
|
(4
|
)
|
|
Subtotal
|
|
|
0.14
|
|
|
0.17
|
|
|
0.18
|
|
|
0.19
|
|
|
0.19
|
|
|
(3
|
)
|
|
(5
|
)
|
|
Acquired portfolios
|
|
|
0.03
|
|
|
2.27
|
|
|
2.26
|
|
|
1.38
|
|
|
1.64
|
|
|
(224
|
)
|
|
(161
|
)
|
|
Total delinquencies
|
|
|
0.14
|
|
|
0.17
|
|
|
0.18
|
|
|
0.19
|
|
|
0.20
|
|
|
(3
|
)
|
|
(6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Excludes non-accrual loans and leases.
|
|
|
|
At
|
|
At
|
|
At
|
|
At
|
|
At
|
|
Change from
|
|
|
|
|
Dec. 31,
|
|
Sep. 30,
|
|
Jun. 30,
|
|
Mar. 31,
|
|
Dec. 31,
|
|
Sep. 30,
|
|
Dec. 31,
|
|
|
|
|
2014
|
|
2014
|
|
2014
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
Non-Accrual Loans and Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-accrual loans and leases:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First mortgage lien
|
|
|
$
|
137,790
|
|
|
$
|
179,062
|
|
|
$
|
172,256
|
|
|
$
|
176,841
|
|
|
$
|
180,811
|
|
|
$
|
(41,272
|
)
|
|
$
|
(43,021
|
)
|
|
Junior lien
|
|
|
35,481
|
|
|
38,434
|
|
|
38,146
|
|
|
39,222
|
|
|
38,222
|
|
|
(2,953
|
)
|
|
(2,741
|
)
|
|
Total consumer real estate
|
|
|
173,271
|
|
|
217,496
|
|
|
210,402
|
|
|
216,063
|
|
|
219,033
|
|
|
(44,225
|
)
|
|
(45,762
|
)
|
|
Commercial
|
|
|
25,035
|
|
|
38,541
|
|
|
30,051
|
|
|
35,209
|
|
|
40,539
|
|
|
(13,506
|
)
|
|
(15,504
|
)
|
|
Leasing and equipment finance
|
|
|
12,670
|
|
|
13,517
|
|
|
16,093
|
|
|
13,908
|
|
|
14,041
|
|
|
(847
|
)
|
|
(1,371
|
)
|
|
Inventory finance
|
|
|
2,082
|
|
|
2,921
|
|
|
1,988
|
|
|
307
|
|
|
2,529
|
|
|
(839
|
)
|
|
(447
|
)
|
|
Auto finance
|
|
|
3,676
|
|
|
2,408
|
|
|
1,468
|
|
|
856
|
|
|
470
|
|
|
1,268
|
|
|
3,206
|
|
|
Other
|
|
|
-
|
|
|
228
|
|
|
292
|
|
|
336
|
|
|
410
|
|
|
(228
|
)
|
|
(410
|
)
|
|
Total non-accrual loans and leases
|
|
|
$
|
216,734
|
|
|
$
|
275,111
|
|
|
$
|
260,294
|
|
|
$
|
266,679
|
|
|
$
|
277,022
|
|
|
$
|
(58,377
|
)
|
|
$
|
(60,288
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-accrual loans and leases - rollforward:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
|
$
|
275,111
|
|
|
$
|
260,294
|
|
|
$
|
266,679
|
|
|
$
|
277,022
|
|
|
$
|
282,873
|
|
|
$
|
14,817
|
|
|
$
|
(7,762
|
)
|
|
Additions
|
|
|
44,626
|
|
|
83,597
|
|
|
61,242
|
|
|
54,432
|
|
|
71,513
|
|
|
(38,971
|
)
|
|
(26,887
|
)
|
|
Charge-offs
|
|
|
(14,456
|
)
|
|
(24,430
|
)
|
|
(15,135
|
)
|
|
(15,323
|
)
|
|
(25,195
|
)
|
|
9,974
|
|
|
10,739
|
|
|
Transfers to other assets
|
|
|
(18,471
|
)
|
|
(17,404
|
)
|
|
(17,994
|
)
|
|
(15,609
|
)
|
|
(23,085
|
)
|
|
(1,067
|
)
|
|
4,614
|
|
|
Return to accrual status
|
|
|
(8,280
|
)
|
|
(12,966
|
)
|
|
(18,224
|
)
|
|
(16,334
|
)
|
|
(13,085
|
)
|
|
4,686
|
|
|
4,805
|
|
|
Payments received
|
|
|
(21,859
|
)
|
|
(13,459
|
)
|
|
(14,910
|
)
|
|
(17,925
|
)
|
|
(13,331
|
)
|
|
(8,400
|
)
|
|
(8,528
|
)
|
|
Sales
|
|
|
(40,354
|
)
|
|
-
|
|
|
(1,900
|
)
|
|
-
|
|
|
(3,602
|
)
|
|
(40,354
|
)
|
|
(36,752
|
)
|
|
Other, net
|
|
|
417
|
|
|
(521
|
)
|
|
536
|
|
|
416
|
|
|
934
|
|
|
938
|
|
|
(517
|
)
|
|
Balance, end of period
|
|
|
$
|
216,734
|
|
|
$
|
275,111
|
|
|
$
|
260,294
|
|
|
$
|
266,679
|
|
|
$
|
277,022
|
|
|
$
|
(58,377
|
)
|
|
$
|
(60,288
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
|
SUMMARY OF CREDIT QUALITY DATA, CONTINUED
|
(Dollars in thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At
|
|
|
At
|
|
|
At
|
|
|
At
|
|
|
At
|
|
|
Change from
|
|
|
|
Dec. 31,
|
|
|
Sep. 30,
|
|
|
Jun. 30,
|
|
|
Mar. 31,
|
|
|
Dec. 31,
|
|
|
Sep. 30,
|
|
|
Dec. 31,
|
|
|
|
2014
|
|
|
2014
|
|
|
2014
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
Other Real Estate Owned
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer real estate
|
|
|
$
|
44,932
|
|
|
|
$
|
44,532
|
|
|
|
$
|
42,745
|
|
|
|
$
|
43,149
|
|
|
|
$
|
47,637
|
|
|
|
$
|
400
|
|
|
|
$
|
(2,705
|
)
|
Commercial real estate
|
|
|
20,718
|
|
|
|
23,082
|
|
|
|
22,335
|
|
|
|
20,299
|
|
|
|
21,237
|
|
|
|
(2,364
|
)
|
|
|
(519
|
)
|
Total other real estate owned
|
|
|
$
|
65,650
|
|
|
|
$
|
67,614
|
|
|
|
$
|
65,080
|
|
|
|
$
|
63,448
|
|
|
|
$
|
68,874
|
|
|
|
$
|
(1,964
|
)
|
|
|
$
|
(3,224
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned - rollforward:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
|
$
|
67,614
|
|
|
|
$
|
65,080
|
|
|
|
$
|
63,448
|
|
|
|
$
|
68,874
|
|
|
|
$
|
65,579
|
|
|
|
$
|
2,534
|
|
|
|
$
|
2,035
|
|
Transferred in
|
|
|
18,220
|
|
|
|
14,854
|
|
|
|
15,751
|
|
|
|
14,160
|
|
|
|
21,045
|
|
|
|
3,366
|
|
|
|
(2,825
|
)
|
Sales
|
|
|
(13,766
|
)
|
|
|
(11,943
|
)
|
|
|
(15,998
|
)
|
|
|
(17,526
|
)
|
|
|
(15,939
|
)
|
|
|
(1,823
|
)
|
|
|
2,173
|
|
Writedowns
|
|
|
(5,753
|
)
|
|
|
(2,750
|
)
|
|
|
(2,782
|
)
|
|
|
(3,147
|
)
|
|
|
(3,496
|
)
|
|
|
(3,003
|
)
|
|
|
(2,257
|
)
|
Other, net
|
|
|
(665
|
)
|
|
|
2,373
|
|
|
|
4,661
|
|
|
|
1,087
|
|
|
|
1,685
|
|
|
|
(3,038
|
)
|
|
|
(2,350
|
)
|
Balance, end of period
|
|
|
$
|
65,650
|
|
|
|
$
|
67,614
|
|
|
|
$
|
65,080
|
|
|
|
$
|
63,448
|
|
|
|
$
|
68,874
|
|
|
|
$
|
(1,964
|
)
|
|
|
$
|
(3,224
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending number of properties: (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer real estate
|
|
|
423
|
|
|
|
396
|
|
|
|
396
|
|
|
|
411
|
|
|
|
479
|
|
|
|
27
|
|
|
|
(56
|
)
|
Commercial real estate
|
|
|
14
|
|
|
|
15
|
|
|
|
14
|
|
|
|
16
|
|
|
|
18
|
|
|
|
(1
|
)
|
|
|
(4
|
)
|
Total
|
|
|
437
|
|
|
|
411
|
|
|
|
410
|
|
|
|
427
|
|
|
|
497
|
|
|
|
26
|
|
|
|
(60
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 December 31,
|
|
At September 30,
|
|
At December 31,
|
|
|
|
|
|
|
2014
|
|
2014
|
|
2013
|
|
Change from
|
|
|
|
|
|
|
|
% of
|
|
|
|
|
% of
|
|
|
|
|
% of
|
|
Sep. 30,
|
|
Dec. 31,
|
|
|
|
|
Balance
|
|
Portfolio
|
|
Balance
|
|
Portfolio
|
|
Balance
|
|
Portfolio
|
|
2014
|
|
2013
|
|
Consumer real estate
|
|
|
$
|
85,361
|
|
|
1.50
|
%
|
|
$
|
145,125
|
|
|
2.43
|
%
|
|
$
|
176,030
|
|
|
2.78
|
%
|
|
(93
|
)
|
bps
|
(128
|
)
|
bps
|
Commercial
|
|
|
31,367
|
|
|
0.99
|
|
|
33,290
|
|
|
1.05
|
|
|
37,467
|
|
|
1.19
|
|
|
(6
|
)
|
|
(20
|
)
|
|
Leasing and equipment finance
|
|
|
18,446
|
|
|
0.49
|
|
|
17,600
|
|
|
0.48
|
|
|
18,733
|
|
|
0.55
|
|
|
1
|
|
|
(6
|
)
|
|
Inventory finance
|
|
|
10,020
|
|
|
0.53
|
|
|
9,556
|
|
|
0.52
|
|
|
8,592
|
|
|
0.52
|
|
|
1
|
|
|
1
|
|
|
Auto finance
|
|
|
18,230
|
|
|
0.95
|
|
|
16,308
|
|
|
0.93
|
|
|
10,623
|
|
|
0.86
|
|
|
2
|
|
|
9
|
|
|
Other
|
|
|
745
|
|
|
3.09
|
|
|
779
|
|
|
3.25
|
|
|
785
|
|
|
2.94
|
|
|
(16
|
)
|
|
15
|
|
|
Total
|
|
|
$
|
164,169
|
|
|
1.00
|
|
|
$
|
222,658
|
|
|
1.36
|
|
|
$
|
252,230
|
|
|
1.59
|
|
|
(36
|
)
|
|
(59
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Charge-Offs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change from
|
|
|
|
|
|
|
|
Quarter Ended
|
|
Quarter Ended
|
|
|
|
|
|
|
|
Dec. 31,
|
|
Sep. 30,
|
|
Jun. 30,
|
|
Mar. 31,
|
|
Dec. 31,
|
|
Sep. 30,
|
|
Dec. 31,
|
|
|
|
|
|
|
|
2014
|
|
2014
|
|
2014
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
Consumer real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First mortgage lien
|
|
|
$
|
6,932
|
|
|
$
|
18,344
|
|
|
$
|
7,165
|
|
|
$
|
9,678
|
|
|
$
|
10,546
|
|
|
$
|
(11,412
|
)
|
|
$
|
(3,614
|
)
|
|
Junior lien
|
|
|
3,007
|
|
|
3,816
|
|
|
4,292
|
|
|
3,025
|
|
|
5,901
|
|
|
(809
|
)
|
|
(2,894
|
)
|
|
Total consumer real estate
|
|
9,939
|
|
|
22,160
|
|
|
11,457
|
|
|
12,703
|
|
|
16,447
|
|
|
(12,221
|
)
|
|
(6,508
|
)
|
|
Commercial
|
|
|
927
|
|
|
(144
|
)
|
|
3,477
|
|
|
1,510
|
|
|
9,363
|
|
|
1,071
|
|
|
(8,436
|
)
|
|
Leasing and equipment finance
|
|
696
|
|
|
1,193
|
|
|
973
|
|
|
749
|
|
|
1,197
|
|
|
(497
|
)
|
|
(501
|
)
|
|
Inventory finance
|
|
|
590
|
|
|
264
|
|
|
107
|
|
|
(134
|
)
|
|
341
|
|
|
326
|
|
|
249
|
|
|
Auto finance
|
|
|
3,792
|
|
|
2,464
|
|
|
1,833
|
|
|
2,276
|
|
|
1,975
|
|
|
1,328
|
|
|
1,817
|
|
|
Other
|
|
|
679
|
|
|
1,000
|
|
|
508
|
|
|
312
|
|
|
773
|
|
|
(321
|
)
|
|
(94
|
)
|
|
Total
|
|
|
$
|
16,623
|
|
|
$
|
26,937
|
|
|
$
|
18,355
|
|
|
$
|
17,416
|
|
|
$
|
30,096
|
|
|
$
|
(10,314
|
)
|
|
$
|
(13,473
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Charge-Offs as a Percentage of
Average Loans and Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change from
|
|
|
|
|
|
|
|
Quarter Ended (1)
|
|
Quarter Ended
|
|
|
|
|
|
|
|
Dec. 31,
|
|
Sep. 30,
|
|
Jun. 30,
|
|
Mar. 31,
|
|
Dec. 31,
|
|
Sep. 30,
|
|
Dec. 31,
|
|
|
|
|
|
|
|
2014
|
|
2014
|
|
2014
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
Consumer real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First mortgage lien
|
|
|
0.80
|
%
|
|
2.10
|
%
|
|
0.79
|
%
|
|
1.04
|
%
|
|
1.11
|
%
|
|
(130
|
)
|
bps
|
(31
|
)
|
bps
|
Junior lien
|
|
|
0.46
|
|
|
0.59
|
|
|
0.69
|
|
|
0.46
|
|
|
0.91
|
|
|
(13
|
)
|
|
(45
|
)
|
|
Total consumer real estate
|
|
0.66
|
|
|
1.45
|
|
|
0.75
|
|
|
0.80
|
|
|
1.03
|
|
|
(79
|
)
|
|
(37
|
)
|
|
Commercial
|
|
|
0.12
|
|
|
(0.02
|
)
|
|
0.44
|
|
|
0.19
|
|
|
1.21
|
|
|
14
|
|
|
(109
|
)
|
|
Leasing and equipment finance
|
|
|
0.08
|
|
|
0.13
|
|
|
0.11
|
|
|
0.09
|
|
|
0.14
|
|
|
(5
|
)
|
|
(6
|
)
|
|
Inventory finance
|
|
|
0.12
|
|
|
0.06
|
|
|
0.02
|
|
|
(0.03
|
)
|
|
0.08
|
|
|
6
|
|
|
4
|
|
|
Auto finance
|
|
|
0.83
|
|
|
0.61
|
|
|
0.48
|
|
|
0.69
|
|
|
0.68
|
|
|
22
|
|
|
15
|
|
|
Other
|
|
|
N.M.
|
|
N.M.
|
|
N.M.
|
|
N.M.
|
|
N.M.
|
|
N.M.
|
|
N.M.
|
|
Total
|
|
|
0.40
|
|
|
0.66
|
|
|
0.45
|
|
|
0.43
|
|
|
0.76
|
|
|
(26
|
)
|
|
(36
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N.M. Not Meaningful.
|
(1) Annualized.
|
|
|
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
|
CONSOLIDATED AVERAGE BALANCE SHEETS, YIELDS AND RATES
|
(Dollars in thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
Average
|
|
|
|
|
|
Yields and
|
|
|
Average
|
|
|
|
|
|
Yields and
|
|
|
|
Balance
|
|
|
Interest (1)
|
|
|
Rates (1) (2)
|
|
|
Balance
|
|
|
Interest (1)
|
|
|
Rates (1) (2)
|
ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments and other
|
|
|
$
|
611,286
|
|
|
|
$
|
3,551
|
|
|
2.31
|
%
|
|
|
$
|
663,572
|
|
|
|
$
|
4,056
|
|
|
2.43
|
%
|
Securities held to maturity
|
|
|
215,039
|
|
|
|
1,429
|
|
|
2.66
|
|
|
|
10,178
|
|
|
|
94
|
|
|
3.66
|
|
Securities available for sale (3)
|
|
|
465,676
|
|
|
|
3,053
|
|
|
2.62
|
|
|
|
625,240
|
|
|
|
4,194
|
|
|
2.68
|
|
Loans and leases held for sale
|
|
|
297,474
|
|
|
|
6,268
|
|
|
8.36
|
|
|
|
193,164
|
|
|
|
3,543
|
|
|
7.28
|
|
Loans and leases:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-rate
|
|
|
3,257,428
|
|
|
|
46,848
|
|
|
5.71
|
|
|
|
3,584,072
|
|
|
|
51,736
|
|
|
5.73
|
|
Variable-rate
|
|
|
2,801,728
|
|
|
|
36,302
|
|
|
5.14
|
|
|
|
2,828,110
|
|
|
|
36,578
|
|
|
5.13
|
|
Total consumer real estate
|
|
|
6,059,156
|
|
|
|
83,150
|
|
|
5.45
|
|
|
|
6,412,182
|
|
|
|
88,314
|
|
|
5.46
|
|
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-rate
|
|
|
1,362,306
|
|
|
|
16,883
|
|
|
4.92
|
|
|
|
1,592,418
|
|
|
|
20,713
|
|
|
5.16
|
|
Variable- and adjustable-rate
|
|
|
1,781,308
|
|
|
|
17,334
|
|
|
3.86
|
|
|
|
1,496,106
|
|
|
|
15,520
|
|
|
4.12
|
|
Total commercial
|
|
|
3,143,614
|
|
|
|
34,217
|
|
|
4.32
|
|
|
|
3,088,524
|
|
|
|
36,233
|
|
|
4.65
|
|
Leasing and equipment finance
|
|
|
3,611,557
|
|
|
|
42,789
|
|
|
4.74
|
|
|
|
3,342,182
|
|
|
|
40,851
|
|
|
4.89
|
|
Inventory finance
|
|
|
1,891,504
|
|
|
|
26,515
|
|
|
5.56
|
|
|
|
1,734,286
|
|
|
|
25,559
|
|
|
5.85
|
|
Auto finance
|
|
|
1,817,024
|
|
|
|
19,437
|
|
|
4.24
|
|
|
|
1,157,586
|
|
|
|
13,542
|
|
|
4.64
|
|
Other
|
|
|
11,396
|
|
|
|
228
|
|
|
7.93
|
|
|
|
13,369
|
|
|
|
263
|
|
|
7.78
|
|
Total loans and leases (4)
|
|
|
16,534,251
|
|
|
|
206,336
|
|
|
4.96
|
|
|
|
15,748,129
|
|
|
|
204,762
|
|
|
5.17
|
|
Total interest-earning assets
|
|
|
18,123,726
|
|
|
|
220,637
|
|
|
4.84
|
|
|
|
17,240,283
|
|
|
|
216,649
|
|
|
4.99
|
|
Other assets (5)
|
|
|
1,132,112
|
|
|
|
|
|
|
|
|
|
|
1,074,655
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$
|
19,255,838
|
|
|
|
|
|
|
|
|
|
|
$
|
18,314,938
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail
|
|
|
$
|
1,528,579
|
|
|
|
|
|
|
|
|
|
|
$
|
1,430,998
|
|
|
|
|
|
|
|
|
Small business
|
|
|
842,004
|
|
|
|
|
|
|
|
|
|
|
812,394
|
|
|
|
|
|
|
|
|
Commercial and custodial
|
|
|
455,086
|
|
|
|
|
|
|
|
|
|
|
377,568
|
|
|
|
|
|
|
|
|
Total non-interest bearing deposits
|
|
|
2,825,669
|
|
|
|
|
|
|
|
|
|
|
2,620,960
|
|
|
|
|
|
|
|
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Checking
|
|
|
2,301,035
|
|
|
|
163
|
|
|
0.03
|
|
|
|
2,303,416
|
|
|
|
261
|
|
|
0.05
|
|
Savings
|
|
|
5,272,196
|
|
|
|
1,320
|
|
|
0.10
|
|
|
|
6,197,411
|
|
|
|
2,704
|
|
|
0.17
|
|
Money market
|
|
|
1,869,350
|
|
|
|
3,071
|
|
|
0.65
|
|
|
|
845,562
|
|
|
|
626
|
|
|
0.29
|
|
Subtotal
|
|
|
9,442,581
|
|
|
|
4,554
|
|
|
0.19
|
|
|
|
9,346,389
|
|
|
|
3,591
|
|
|
0.15
|
|
Certificates of deposit
|
|
|
3,041,722
|
|
|
|
6,206
|
|
|
0.81
|
|
|
|
2,392,896
|
|
|
|
4,837
|
|
|
0.80
|
|
Total interest-bearing deposits
|
|
|
12,484,303
|
|
|
|
10,760
|
|
|
0.34
|
|
|
|
11,739,285
|
|
|
|
8,428
|
|
|
0.28
|
|
Total deposits
|
|
|
15,309,972
|
|
|
|
10,760
|
|
|
0.28
|
|
|
|
14,360,245
|
|
|
|
8,428
|
|
|
0.23
|
|
Borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowings
|
|
|
9,383
|
|
|
|
13
|
|
|
0.56
|
|
|
|
8,333
|
|
|
|
19
|
|
|
0.96
|
|
Long-term borrowings
|
|
|
1,326,591
|
|
|
|
4,961
|
|
|
1.49
|
|
|
|
1,486,189
|
|
|
|
5,620
|
|
|
1.51
|
|
Total borrowings
|
|
|
1,335,974
|
|
|
|
4,974
|
|
|
1.49
|
|
|
|
1,494,522
|
|
|
|
5,639
|
|
|
1.50
|
|
Total interest-bearing liabilities
|
|
|
13,820,277
|
|
|
|
15,734
|
|
|
0.45
|
|
|
|
13,233,807
|
|
|
|
14,067
|
|
|
0.42
|
|
Total deposits and borrowings
|
|
|
16,645,946
|
|
|
|
15,734
|
|
|
0.38
|
|
|
|
15,854,767
|
|
|
|
14,067
|
|
|
0.35
|
|
Other liabilities
|
|
|
485,655
|
|
|
|
|
|
|
|
|
|
|
508,253
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
17,131,601
|
|
|
|
|
|
|
|
|
|
|
16,363,020
|
|
|
|
|
|
|
|
|
Total TCF Financial Corp. stockholders' equity
|
|
|
2,109,402
|
|
|
|
|
|
|
|
|
|
|
1,938,646
|
|
|
|
|
|
|
|
|
Non-controlling interest in subsidiaries
|
|
|
14,835
|
|
|
|
|
|
|
|
|
|
|
13,272
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
2,124,237
|
|
|
|
|
|
|
|
|
|
|
1,951,918
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
|
$
|
19,255,838
|
|
|
|
|
|
|
|
|
|
|
$
|
18,314,938
|
|
|
|
|
|
|
|
|
Net interest income and margin
|
|
|
|
|
|
|
$
|
204,903
|
|
|
4.49
|
|
|
|
|
|
|
|
$
|
202,582
|
|
|
4.67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Interest and yields are presented on a fully tax-equivalent
basis.
|
(2) Annualized
|
(3) Average balances and yields of securities available for sale are
based upon historical amortized cost and exclude equity securities.
|
(4) Average balances of loans and leases include non-accrual loans
and leases and are presented net of unearned income.
|
(5) Includes operating leases.
|
|
|
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
|
CONSOLIDATED AVERAGE BALANCE SHEETS, YIELDS AND RATES
|
(Dollars in thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
Average
|
|
|
|
|
|
Yields and
|
|
|
Average
|
|
|
|
|
|
Yields and
|
|
|
|
Balance
|
|
|
Interest (1)
|
|
|
Rates (1) (2)
|
|
|
Balance
|
|
|
Interest (1)
|
|
|
Rates (1) (2)
|
ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments and other
|
|
|
$
|
586,803
|
|
|
|
$
|
15,390
|
|
|
2.62
|
%
|
|
|
$
|
768,180
|
|
|
|
$
|
15,041
|
|
|
1.96
|
%
|
Securities held to maturity
|
|
|
197,943
|
|
|
|
5,281
|
|
|
2.67
|
|
|
|
6,737
|
|
|
|
277
|
|
|
4.11
|
|
Securities available for sale (3)
|
|
|
447,016
|
|
|
|
11,994
|
|
|
2.68
|
|
|
|
648,630
|
|
|
|
18,074
|
|
|
2.79
|
|
Loans and leases held for sale
|
|
|
259,186
|
|
|
|
21,128
|
|
|
8.15
|
|
|
|
155,337
|
|
|
|
11,647
|
|
|
7.50
|
|
Loans and leases:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-rate
|
|
|
3,359,670
|
|
|
|
190,973
|
|
|
5.68
|
|
|
|
3,746,029
|
|
|
|
217,891
|
|
|
5.82
|
|
Variable-rate
|
|
|
2,788,882
|
|
|
|
143,431
|
|
|
5.14
|
|
|
|
2,703,921
|
|
|
|
138,192
|
|
|
5.11
|
|
Total consumer real estate
|
|
|
6,148,552
|
|
|
|
334,404
|
|
|
5.44
|
|
|
|
6,449,950
|
|
|
|
356,083
|
|
|
5.52
|
|
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-rate
|
|
|
1,469,579
|
|
|
|
73,752
|
|
|
5.02
|
|
|
|
1,771,959
|
|
|
|
93,760
|
|
|
5.29
|
|
Variable- and adjustable-rate
|
|
|
1,665,788
|
|
|
|
66,450
|
|
|
3.99
|
|
|
|
1,490,787
|
|
|
|
61,752
|
|
|
4.14
|
|
Total commercial
|
|
|
3,135,367
|
|
|
|
140,202
|
|
|
4.47
|
|
|
|
3,262,746
|
|
|
|
155,512
|
|
|
4.77
|
|
Leasing and equipment finance
|
|
|
3,531,256
|
|
|
|
166,974
|
|
|
4.73
|
|
|
|
3,260,425
|
|
|
|
162,035
|
|
|
4.97
|
|
Inventory finance
|
|
|
1,888,080
|
|
|
|
112,603
|
|
|
5.96
|
|
|
|
1,723,253
|
|
|
|
103,844
|
|
|
6.03
|
|
Auto finance
|
|
|
1,567,904
|
|
|
|
68,595
|
|
|
4.37
|
|
|
|
907,571
|
|
|
|
43,921
|
|
|
4.84
|
|
Other
|
|
|
12,071
|
|
|
|
931
|
|
|
7.71
|
|
|
|
13,088
|
|
|
|
1,060
|
|
|
8.10
|
|
Total loans and leases (4)
|
|
|
16,283,230
|
|
|
|
823,709
|
|
|
5.06
|
|
|
|
15,617,033
|
|
|
|
822,455
|
|
|
5.27
|
|
Total interest-earning assets
|
|
|
17,774,178
|
|
|
|
877,502
|
|
|
4.94
|
|
|
|
17,195,917
|
|
|
|
867,494
|
|
|
5.04
|
|
Other assets (5)
|
|
|
1,124,226
|
|
|
|
|
|
|
|
|
|
|
1,092,681
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$
|
18,898,404
|
|
|
|
|
|
|
|
|
|
|
$
|
18,288,598
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail
|
|
|
$
|
1,546,453
|
|
|
|
|
|
|
|
|
|
|
$
|
1,442,356
|
|
|
|
|
|
|
|
|
Small business
|
|
|
806,649
|
|
|
|
|
|
|
|
|
|
|
771,827
|
|
|
|
|
|
|
|
|
Commercial and custodial
|
|
|
413,893
|
|
|
|
|
|
|
|
|
|
|
345,713
|
|
|
|
|
|
|
|
|
Total non-interest bearing deposits
|
|
|
2,766,995
|
|
|
|
|
|
|
|
|
|
|
2,559,896
|
|
|
|
|
|
|
|
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Checking
|
|
|
2,328,402
|
|
|
|
921
|
|
|
0.04
|
|
|
|
2,313,794
|
|
|
|
1,485
|
|
|
0.06
|
|
Savings
|
|
|
5,693,751
|
|
|
|
8,343
|
|
|
0.15
|
|
|
|
6,147,030
|
|
|
|
12,437
|
|
|
0.20
|
|
Money market
|
|
|
1,312,483
|
|
|
|
7,032
|
|
|
0.54
|
|
|
|
818,814
|
|
|
|
2,391
|
|
|
0.29
|
|
Subtotal
|
|
|
9,334,636
|
|
|
|
16,296
|
|
|
0.17
|
|
|
|
9,279,638
|
|
|
|
16,313
|
|
|
0.18
|
|
Certificates of deposit
|
|
|
2,840,922
|
|
|
|
22,089
|
|
|
0.78
|
|
|
|
2,369,992
|
|
|
|
20,291
|
|
|
0.86
|
|
Total interest-bearing deposits
|
|
|
12,175,558
|
|
|
|
38,385
|
|
|
0.32
|
|
|
|
11,649,630
|
|
|
|
36,604
|
|
|
0.31
|
|
Total deposits
|
|
|
14,942,553
|
|
|
|
38,385
|
|
|
0.26
|
|
|
|
14,209,526
|
|
|
|
36,604
|
|
|
0.26
|
|
Borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowings
|
|
|
83,673
|
|
|
|
261
|
|
|
0.31
|
|
|
|
7,685
|
|
|
|
46
|
|
|
0.60
|
|
Long-term borrowings
|
|
|
1,311,176
|
|
|
|
19,954
|
|
|
1.52
|
|
|
|
1,724,002
|
|
|
|
25,266
|
|
|
1.46
|
|
Total borrowings
|
|
|
1,394,849
|
|
|
|
20,215
|
|
|
1.45
|
|
|
|
1,731,687
|
|
|
|
25,312
|
|
|
1.46
|
|
Total interest-bearing liabilities
|
|
|
13,570,407
|
|
|
|
58,600
|
|
|
0.43
|
|
|
|
13,381,317
|
|
|
|
61,916
|
|
|
0.46
|
|
Total deposits and borrowings
|
|
|
16,337,402
|
|
|
|
58,600
|
|
|
0.36
|
|
|
|
15,941,213
|
|
|
|
61,916
|
|
|
0.39
|
|
Other liabilities
|
|
|
502,560
|
|
|
|
|
|
|
|
|
|
|
434,763
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
16,839,962
|
|
|
|
|
|
|
|
|
|
|
16,375,976
|
|
|
|
|
|
|
|
|
Total TCF Financial Corp. stockholders' equity
|
|
|
2,041,428
|
|
|
|
|
|
|
|
|
|
|
1,896,131
|
|
|
|
|
|
|
|
|
Non-controlling interest in subsidiaries
|
|
|
17,014
|
|
|
|
|
|
|
|
|
|
|
16,491
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
2,058,442
|
|
|
|
|
|
|
|
|
|
|
1,912,622
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
|
$
|
18,898,404
|
|
|
|
|
|
|
|
|
|
|
$
|
18,288,598
|
|
|
|
|
|
|
|
|
Net interest income and margin
|
|
|
|
|
|
|
$
|
818,902
|
|
|
4.61
|
|
|
|
|
|
|
|
$
|
805,578
|
|
|
4.68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Interest and yields are presented on a fully tax-equivalent
basis.
|
(2) Annualized
|
(3) Average balances and yields of securities available for sale are
based upon historical amortized cost and exclude equity securities.
|
(4) Average balances of loans and leases include non-accrual loans
and leases and are presented net of unearned income.
|
(5) Includes operating leases.
|
|
|
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF INCOME AND FINANCIAL HIGHLIGHTS
|
(Dollars in thousands, except per-share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Dec. 31,
|
|
|
Sep. 30,
|
|
|
Jun. 30,
|
|
|
Mar. 31,
|
|
|
Dec. 31,
|
|
|
|
2014
|
|
|
2014
|
|
|
2014
|
|
|
2014
|
|
|
2013
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans and leases
|
|
|
$
|
205,507
|
|
|
|
$
|
205,604
|
|
|
|
$
|
206,788
|
|
|
|
$
|
202,537
|
|
|
|
$
|
204,042
|
|
Securities available for sale
|
|
|
3,053
|
|
|
|
2,973
|
|
|
|
2,805
|
|
|
|
3,163
|
|
|
|
4,194
|
|
Securities held to maturity
|
|
|
1,429
|
|
|
|
1,445
|
|
|
|
1,443
|
|
|
|
964
|
|
|
|
94
|
|
Investments and other
|
|
|
9,819
|
|
|
|
9,681
|
|
|
|
9,055
|
|
|
|
7,963
|
|
|
|
7,599
|
|
Total interest income
|
|
|
219,808
|
|
|
|
219,703
|
|
|
|
220,091
|
|
|
|
214,627
|
|
|
|
215,929
|
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
10,760
|
|
|
|
10,711
|
|
|
|
8,877
|
|
|
|
8,037
|
|
|
|
8,428
|
|
Borrowings
|
|
|
4,974
|
|
|
|
4,812
|
|
|
|
5,113
|
|
|
|
5,316
|
|
|
|
5,639
|
|
Total interest expense
|
|
|
15,734
|
|
|
|
15,523
|
|
|
|
13,990
|
|
|
|
13,353
|
|
|
|
14,067
|
|
Net interest income
|
|
|
204,074
|
|
|
|
204,180
|
|
|
|
206,101
|
|
|
|
201,274
|
|
|
|
201,862
|
|
Provision for credit losses
|
|
|
55,597
|
|
|
|
15,739
|
|
|
|
9,909
|
|
|
|
14,492
|
|
|
|
22,792
|
|
Net interest income after provision for credit losses
|
|
|
148,477
|
|
|
|
188,441
|
|
|
|
196,192
|
|
|
|
186,782
|
|
|
|
179,070
|
|
Non-interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fees and service charges
|
|
|
39,477
|
|
|
|
40,255
|
|
|
|
38,035
|
|
|
|
36,619
|
|
|
|
43,254
|
|
Card revenue
|
|
|
12,830
|
|
|
|
12,994
|
|
|
|
13,249
|
|
|
|
12,250
|
|
|
|
13,066
|
|
ATM revenue
|
|
|
5,249
|
|
|
|
5,863
|
|
|
|
5,794
|
|
|
|
5,319
|
|
|
|
5,382
|
|
Subtotal
|
|
|
57,556
|
|
|
|
59,112
|
|
|
|
57,078
|
|
|
|
54,188
|
|
|
|
61,702
|
|
Gains on sales of auto loans, net
|
|
|
12,962
|
|
|
|
14,863
|
|
|
|
7,270
|
|
|
|
8,470
|
|
|
|
7,278
|
|
Gains on sales of consumer real estate loans, net
|
|
|
6,175
|
|
|
|
8,762
|
|
|
|
8,151
|
|
|
|
11,706
|
|
|
|
5,345
|
|
Servicing fee income
|
|
|
6,365
|
|
|
|
5,880
|
|
|
|
4,892
|
|
|
|
4,307
|
|
|
|
3,903
|
|
Subtotal
|
|
|
25,502
|
|
|
|
29,505
|
|
|
|
20,313
|
|
|
|
24,483
|
|
|
|
16,526
|
|
Leasing and equipment finance
|
|
|
24,367
|
|
|
|
24,383
|
|
|
|
23,069
|
|
|
|
21,980
|
|
|
|
23,328
|
|
Other
|
|
|
2,363
|
|
|
|
3,170
|
|
|
|
2,789
|
|
|
|
2,382
|
|
|
|
2,812
|
|
Fees and other revenue
|
|
|
109,788
|
|
|
|
116,170
|
|
|
|
103,249
|
|
|
|
103,033
|
|
|
|
104,368
|
|
Gains (losses) on securities, net
|
|
|
(20
|
)
|
|
|
(94
|
)
|
|
|
767
|
|
|
|
374
|
|
|
|
1,044
|
|
Total non-interest income
|
|
|
109,768
|
|
|
|
116,076
|
|
|
|
104,016
|
|
|
|
103,407
|
|
|
|
105,412
|
|
Non-interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and employee benefits
|
|
|
115,796
|
|
|
|
112,393
|
|
|
|
109,664
|
|
|
|
115,089
|
|
|
|
108,589
|
|
Occupancy and equipment
|
|
|
35,747
|
|
|
|
34,121
|
|
|
|
34,316
|
|
|
|
34,839
|
|
|
|
35,504
|
|
FDIC insurance
|
|
|
2,643
|
|
|
|
7,292
|
|
|
|
7,625
|
|
|
|
7,563
|
|
|
|
7,892
|
|
Operating lease depreciation
|
|
|
6,878
|
|
|
|
7,434
|
|
|
|
6,613
|
|
|
|
6,227
|
|
|
|
6,009
|
|
Advertising and marketing
|
|
|
5,146
|
|
|
|
5,656
|
|
|
|
6,245
|
|
|
|
5,896
|
|
|
|
3,754
|
|
Other
|
|
|
48,063
|
|
|
|
47,888
|
|
|
|
42,618
|
|
|
|
41,335
|
|
|
|
44,162
|
|
Subtotal
|
|
|
214,273
|
|
|
|
214,784
|
|
|
|
207,081
|
|
|
|
210,949
|
|
|
|
205,910
|
|
Branch realignment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
8,869
|
|
Foreclosed real estate and repossessed assets, net
|
|
|
7,441
|
|
|
|
5,315
|
|
|
|
5,743
|
|
|
|
6,068
|
|
|
|
6,066
|
|
Other credit costs, net
|
|
|
44
|
|
|
|
(411
|
)
|
|
|
371
|
|
|
|
119
|
|
|
|
(376
|
)
|
Total non-interest expense
|
|
|
221,758
|
|
|
|
219,688
|
|
|
|
213,195
|
|
|
|
217,136
|
|
|
|
220,469
|
|
Income before income tax expense
|
|
|
36,487
|
|
|
|
84,829
|
|
|
|
87,013
|
|
|
|
73,053
|
|
|
|
64,013
|
|
Income tax expense
|
|
|
11,011
|
|
|
|
30,791
|
|
|
|
31,385
|
|
|
|
26,579
|
|
|
|
22,791
|
|
Income after income tax expense
|
|
|
25,476
|
|
|
|
54,038
|
|
|
|
55,628
|
|
|
|
46,474
|
|
|
|
41,222
|
|
Income attributable to non-controlling interest
|
|
|
1,488
|
|
|
|
1,721
|
|
|
|
2,503
|
|
|
|
1,717
|
|
|
|
1,227
|
|
Net income attributable to TCF Financial Corporation
|
|
|
23,988
|
|
|
|
52,317
|
|
|
|
53,125
|
|
|
|
44,757
|
|
|
|
39,995
|
|
Preferred stock dividends
|
|
|
4,847
|
|
|
|
4,847
|
|
|
|
4,847
|
|
|
|
4,847
|
|
|
|
4,847
|
|
Net income available to common stockholders
|
|
|
$
|
19,141
|
|
|
|
$
|
47,470
|
|
|
|
$
|
48,278
|
|
|
|
$
|
39,910
|
|
|
|
$
|
35,148
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.12
|
|
|
|
$
|
0.29
|
|
|
|
$
|
0.30
|
|
|
|
$
|
0.25
|
|
|
|
$
|
0.22
|
|
Diluted
|
|
|
0.12
|
|
|
|
0.29
|
|
|
|
0.29
|
|
|
|
0.24
|
|
|
|
0.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share
|
|
|
$
|
0.05
|
|
|
|
$
|
0.05
|
|
|
|
$
|
0.05
|
|
|
|
$
|
0.05
|
|
|
|
$
|
0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial highlights:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax pre-provision profit (1)
|
|
|
$
|
92,084
|
|
|
|
$
|
100,568
|
|
|
|
$
|
96,922
|
|
|
|
$
|
87,545
|
|
|
|
$
|
86,805
|
|
Return on average assets (2)
|
|
|
0.53
|
%
|
|
|
1.15
|
%
|
|
|
1.17
|
%
|
|
|
1.00
|
%
|
|
|
0.90
|
%
|
Return on average common equity (2)
|
|
|
4.15
|
|
|
|
10.50
|
|
|
|
10.99
|
|
|
|
9.35
|
|
|
|
8.39
|
|
Net interest margin (2)
|
|
|
4.49
|
|
|
|
4.60
|
|
|
|
4.65
|
|
|
|
4.66
|
|
|
|
4.67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2014
|
|
|
Sep. 30, 2014
|
|
|
Jun. 30, 2014
|
|
|
Mar. 31, 2014
|
|
|
Dec. 31, 2013
|
ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments and other
|
|
|
$
|
611,286
|
|
|
$
|
493,309
|
|
|
$
|
623,721
|
|
|
$
|
620,718
|
|
|
$
|
663,572
|
Securities held to maturity
|
|
|
215,039
|
|
|
217,114
|
|
|
217,477
|
|
|
142,181
|
|
|
10,178
|
Securities available for sale
|
|
|
465,676
|
|
|
446,514
|
|
|
408,075
|
|
|
467,827
|
|
|
625,240
|
Loans and leases held for sale
|
|
|
297,474
|
|
|
301,512
|
|
|
240,304
|
|
|
195,871
|
|
|
193,164
|
Loans and leases:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-rate
|
|
|
3,257,428
|
|
|
3,292,031
|
|
|
3,393,788
|
|
|
3,498,832
|
|
|
3,584,072
|
Variable-rate
|
|
|
2,801,728
|
|
|
2,813,848
|
|
|
2,710,998
|
|
|
2,828,980
|
|
|
2,828,110
|
Total consumer real estate
|
|
|
6,059,156
|
|
|
6,105,879
|
|
|
6,104,786
|
|
|
6,327,812
|
|
|
6,412,182
|
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-rate
|
|
|
1,362,306
|
|
|
1,443,130
|
|
|
1,515,353
|
|
|
1,559,991
|
|
|
1,592,418
|
Variable- and adjustable-rate
|
|
|
1,781,308
|
|
|
1,701,005
|
|
|
1,615,967
|
|
|
1,562,075
|
|
|
1,496,106
|
Total commercial
|
|
|
3,143,614
|
|
|
3,144,135
|
|
|
3,131,320
|
|
|
3,122,066
|
|
|
3,088,524
|
Leasing and equipment finance
|
|
|
3,611,557
|
|
|
3,575,698
|
|
|
3,500,647
|
|
|
3,434,691
|
|
|
3,342,182
|
Inventory finance
|
|
|
1,891,504
|
|
|
1,806,271
|
|
|
2,061,437
|
|
|
1,862,745
|
|
|
1,734,286
|
Auto finance
|
|
|
1,817,024
|
|
|
1,603,392
|
|
|
1,518,194
|
|
|
1,327,232
|
|
|
1,157,586
|
Other
|
|
|
11,396
|
|
|
11,599
|
|
|
12,040
|
|
|
13,273
|
|
|
13,369
|
Total loans and leases
|
|
|
16,534,251
|
|
|
16,246,974
|
|
|
16,328,424
|
|
|
16,087,819
|
|
|
15,748,129
|
Total interest-earning assets
|
|
|
18,123,726
|
|
|
17,705,423
|
|
|
17,818,001
|
|
|
17,514,416
|
|
|
17,240,283
|
Other assets
|
|
|
1,132,112
|
|
|
1,148,033
|
|
|
1,123,148
|
|
|
1,094,923
|
|
|
1,074,655
|
Total assets
|
|
|
$
|
19,255,838
|
|
|
$
|
18,853,456
|
|
|
$
|
18,941,149
|
|
|
$
|
18,609,339
|
|
|
$
|
18,314,938
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail
|
|
|
$
|
1,528,579
|
|
|
$
|
1,540,794
|
|
|
$
|
1,579,528
|
|
|
$
|
1,537,066
|
|
|
$
|
1,430,998
|
Small business
|
|
|
842,004
|
|
|
823,273
|
|
|
788,540
|
|
|
771,825
|
|
|
812,394
|
Commercial and custodial
|
|
|
455,086
|
|
|
424,134
|
|
|
388,562
|
|
|
386,927
|
|
|
377,568
|
Total non-interest bearing deposits
|
|
|
2,825,669
|
|
|
2,788,201
|
|
|
2,756,630
|
|
|
2,695,818
|
|
|
2,620,960
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Checking
|
|
|
2,301,035
|
|
|
2,307,066
|
|
|
2,363,106
|
|
|
2,343,095
|
|
|
2,303,416
|
Savings
|
|
|
5,272,196
|
|
|
5,506,895
|
|
|
5,887,133
|
|
|
6,120,155
|
|
|
6,197,411
|
Money market
|
|
|
1,869,350
|
|
|
1,527,820
|
|
|
1,019,543
|
|
|
819,312
|
|
|
845,562
|
Subtotal
|
|
|
9,442,581
|
|
|
9,341,781
|
|
|
9,269,782
|
|
|
9,282,562
|
|
|
9,346,389
|
Certificates of deposit
|
|
|
3,041,722
|
|
|
3,028,259
|
|
|
2,742,832
|
|
|
2,543,345
|
|
|
2,392,896
|
Total interest-bearing deposits
|
|
|
12,484,303
|
|
|
12,370,040
|
|
|
12,012,614
|
|
|
11,825,907
|
|
|
11,739,285
|
Total deposits
|
|
|
15,309,972
|
|
|
15,158,241
|
|
|
14,769,244
|
|
|
14,521,725
|
|
|
14,360,245
|
Borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowings
|
|
|
9,383
|
|
|
9,523
|
|
|
220,042
|
|
|
97,996
|
|
|
8,333
|
Long-term borrowings
|
|
|
1,326,591
|
|
|
1,060,135
|
|
|
1,368,480
|
|
|
1,494,095
|
|
|
1,486,189
|
Total borrowings
|
|
|
1,335,974
|
|
|
1,069,658
|
|
|
1,588,522
|
|
|
1,592,091
|
|
|
1,494,522
|
Total interest-bearing liabilities
|
|
|
13,820,277
|
|
|
13,439,698
|
|
|
13,601,136
|
|
|
13,417,998
|
|
|
13,233,807
|
Total deposits and borrowings
|
|
|
16,645,946
|
|
|
16,227,899
|
|
|
16,357,766
|
|
|
16,113,816
|
|
|
15,854,767
|
Other liabilities
|
|
|
485,655
|
|
|
537,864
|
|
|
541,458
|
|
|
508,689
|
|
|
508,253
|
Total liabilities
|
|
|
17,131,601
|
|
|
16,765,763
|
|
|
16,899,224
|
|
|
16,622,505
|
|
|
16,363,020
|
Total TCF Financial Corporation stockholders' equity
|
|
|
2,109,402
|
|
|
2,071,140
|
|
|
2,020,815
|
|
|
1,971,264
|
|
|
1,938,646
|
Non-controlling interest in subsidiaries
|
|
|
14,835
|
|
|
16,553
|
|
|
21,110
|
|
|
15,570
|
|
|
13,272
|
Total equity
|
|
|
2,124,237
|
|
|
2,087,693
|
|
|
2,041,925
|
|
|
1,986,834
|
|
|
1,951,918
|
Total liabilities and equity
|
|
|
$
|
19,255,838
|
|
|
$
|
18,853,456
|
|
|
$
|
18,941,149
|
|
|
$
|
18,609,339
|
|
|
$
|
18,314,938
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TCF FINANCIAL CORPORATION AND SUBSIDIARIES
|
CONSOLIDATED QUARTERLY YIELDS AND RATES (1) (2)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
|
|
|
September
|
|
|
Jun. 30,
|
|
|
Mar. 31,
|
|
|
Dec. 31,
|
|
|
|
31, 2014
|
|
|
30, 2014
|
|
|
2014
|
|
|
2014
|
|
|
2013
|
ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments and other
|
|
|
2.31
|
%
|
|
|
3.06
|
%
|
|
|
2.61
|
%
|
|
|
2.60
|
%
|
|
|
2.43
|
%
|
Securities held to maturity
|
|
|
2.66
|
|
|
|
2.66
|
|
|
|
2.65
|
|
|
|
2.71
|
|
|
|
3.66
|
|
Securities available for sale (3)
|
|
|
2.62
|
|
|
|
2.66
|
|
|
|
2.75
|
|
|
|
2.70
|
|
|
|
2.68
|
|
Loans and leases held for sale
|
|
|
8.36
|
|
|
|
7.74
|
|
|
|
8.35
|
|
|
|
8.24
|
|
|
|
7.28
|
|
Loans and leases:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-rate
|
|
|
5.71
|
|
|
|
5.69
|
|
|
|
5.72
|
|
|
|
5.62
|
|
|
|
5.73
|
|
Variable-rate
|
|
|
5.14
|
|
|
|
5.15
|
|
|
|
5.14
|
|
|
|
5.13
|
|
|
|
5.13
|
|
Total consumer real estate
|
|
|
5.45
|
|
|
|
5.44
|
|
|
|
5.46
|
|
|
|
5.41
|
|
|
|
5.46
|
|
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-rate
|
|
|
4.92
|
|
|
|
4.91
|
|
|
|
5.16
|
|
|
|
5.07
|
|
|
|
5.16
|
|
Variable- and adjustable-rate
|
|
|
3.86
|
|
|
|
3.92
|
|
|
|
4.01
|
|
|
|
4.20
|
|
|
|
4.12
|
|
Total commercial
|
|
|
4.32
|
|
|
|
4.37
|
|
|
|
4.57
|
|
|
|
4.63
|
|
|
|
4.65
|
|
Leasing and equipment finance
|
|
|
4.74
|
|
|
|
4.71
|
|
|
|
4.72
|
|
|
|
4.75
|
|
|
|
4.89
|
|
Inventory finance
|
|
|
5.56
|
|
|
|
6.18
|
|
|
|
5.93
|
|
|
|
5.98
|
|
|
|
5.85
|
|
Auto finance
|
|
|
4.24
|
|
|
|
4.36
|
|
|
|
4.43
|
|
|
|
4.52
|
|
|
|
4.64
|
|
Other
|
|
|
7.93
|
|
|
|
7.90
|
|
|
|
7.63
|
|
|
|
7.41
|
|
|
|
7.78
|
|
Total loans and leases
|
|
|
4.96
|
|
|
|
5.05
|
|
|
|
5.10
|
|
|
|
5.11
|
|
|
|
5.17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning assets
|
|
|
4.84
|
|
|
|
4.95
|
|
|
|
4.97
|
|
|
|
4.97
|
|
|
|
4.99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Checking
|
|
|
0.03
|
|
|
|
0.04
|
|
|
|
0.04
|
|
|
|
0.05
|
|
|
|
0.05
|
|
Savings
|
|
|
0.10
|
|
|
|
0.15
|
|
|
|
0.16
|
|
|
|
0.17
|
|
|
|
0.17
|
|
Money market
|
|
|
0.65
|
|
|
|
0.59
|
|
|
|
0.43
|
|
|
|
0.28
|
|
|
|
0.29
|
|
Subtotal
|
|
|
0.19
|
|
|
|
0.20
|
|
|
|
0.16
|
|
|
|
0.15
|
|
|
|
0.15
|
|
Certificates of deposit
|
|
|
0.81
|
|
|
|
0.80
|
|
|
|
0.75
|
|
|
|
0.74
|
|
|
|
0.80
|
|
Total interest-bearing deposits
|
|
|
0.34
|
|
|
|
0.34
|
|
|
|
0.30
|
|
|
|
0.28
|
|
|
|
0.28
|
|
Total deposits
|
|
|
0.28
|
|
|
|
0.28
|
|
|
|
0.24
|
|
|
|
0.22
|
|
|
|
0.23
|
|
Borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowings
|
|
|
0.56
|
|
|
|
0.95
|
|
|
|
0.26
|
|
|
|
0.33
|
|
|
|
0.96
|
|
Long-term borrowings
|
|
|
1.49
|
|
|
|
1.80
|
|
|
|
1.45
|
|
|
|
1.41
|
|
|
|
1.51
|
|
Total borrowings
|
|
|
1.49
|
|
|
|
1.80
|
|
|
|
1.29
|
|
|
|
1.34
|
|
|
|
1.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities
|
|
|
0.45
|
|
|
|
0.46
|
|
|
|
0.41
|
|
|
|
0.40
|
|
|
|
0.42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
|
|
|
4.49
|
|
|
|
4.60
|
|
|
|
4.65
|
|
|
|
4.66
|
|
|
|
4.67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 Dec. 31,
|
|
|
|
2014
|
|
|
2013
|
Computation of tangible common equity to
tangible assets:
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
$
|
2,135,364
|
|
|
|
$
|
1,964,759
|
|
Less: Non-controlling interest in subsidiaries
|
|
|
13,715
|
|
|
|
11,791
|
|
Total TCF Financial Corporation stockholders' equity
|
|
|
2,121,649
|
|
|
|
1,952,968
|
|
Less:
|
|
|
|
|
|
|
|
|
Preferred stock
|
|
|
263,240
|
|
|
|
263,240
|
|
Goodwill
|
|
|
225,640
|
|
|
|
225,640
|
|
Other intangibles
|
|
|
4,641
|
|
|
|
6,326
|
|
Tangible common equity
|
|
|
$
|
1,628,128
|
|
|
|
$
|
1,457,762
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$
|
19,394,611
|
|
|
|
$
|
18,379,840
|
|
Less:
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
225,640
|
|
|
|
225,640
|
|
Other intangibles
|
|
|
4,641
|
|
|
|
6,326
|
|
Tangible assets
|
|
|
$
|
19,164,330
|
|
|
|
$
|
18,147,874
|
|
|
|
|
|
|
|
|
|
|
Tangible common equity to tangible assets
|
|
|
8.50
|
%
|
|
|
8.03
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
At Dec. 31,
|
|
|
|
2014
|
|
|
2013
|
Computation of tangible book value per
common share:
|
|
|
|
|
|
|
|
|
Tangible common equity
|
|
|
$
|
1,628,128
|
|
|
|
$
|
1,457,762
|
|
Common stock shares outstanding
|
|
|
167,461,002
|
|
|
|
165,122,295
|
|
|
|
|
|
|
|
|
|
|
Tangible book value per common share
|
|
|
$
|
9.72
|
|
|
|
$
|
8.83
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At Dec. 31,
|
|
|
|
2014
|
|
|
2013
|
Computation of Tier 1 capital ratios:
|
|
|
|
|
|
|
|
|
Total Tier 1 capital
|
|
|
$
|
1,919,887
|
|
|
|
$
|
1,763,682
|
|
Total risk-weighted assets
|
|
|
16,321,425
|
|
|
|
15,455,706
|
|
Total Tier 1 risk-based capital ratio
|
|
|
11.76
|
%
|
|
|
11.41
|
%
|
|
|
|
|
|
|
|
|
|
Computation of Tier 1 common capital ratio:
|
|
|
|
|
|
|
|
|
Total Tier 1 capital
|
|
|
$
|
1,919,887
|
|
|
|
$
|
1,763,682
|
|
Less:
|
|
|
|
|
|
|
|
|
Preferred stock
|
|
|
263,240
|
|
|
|
263,240
|
|
Qualifying non-controlling interest in subsidiaries
|
|
|
13,715
|
|
|
|
11,791
|
|
Total Tier 1 common capital
|
|
|
$
|
1,642,932
|
|
|
|
$
|
1,488,651
|
|
|
|
|
|
|
|
|
|
|
Total Tier 1 common capital ratio
|
|
|
10.07
|
%
|
|
|
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
|
|
|
Year Ended Dec. 31,
|
|
|
|
Dec. 31,
|
|
|
Sep. 30,
|
|
|
Dec. 31,
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
Computation of return on average tangible
common equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common stockholders
|
|
|
$
|
19,141
|
|
|
|
$
|
47,470
|
|
|
|
$
|
35,148
|
|
|
|
$
|
154,799
|
|
|
|
$
|
132,603
|
|
Other intangibles amortization, net of tax
|
|
|
266
|
|
|
|
265
|
|
|
|
319
|
|
|
|
1,062
|
|
|
|
1,479
|
|
Adjusted net income available to common stockholders
|
|
|
$
|
19,407
|
|
|
|
$
|
47,735
|
|
|
|
$
|
35,467
|
|
|
|
$
|
155,861
|
|
|
|
$
|
134,082
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average balances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
$
|
2,124,237
|
|
|
|
$
|
2,087,693
|
|
|
|
$
|
1,951,918
|
|
|
|
$
|
2,058,442
|
|
|
|
$
|
1,912,622
|
|
Less: Non-controlling interest in subsidiaries
|
|
|
14,835
|
|
|
|
16,553
|
|
|
|
13,272
|
|
|
|
17,014
|
|
|
|
16,491
|
|
Total TCF Financial Corporation stockholders' equity
|
|
|
2,109,402
|
|
|
|
2,071,140
|
|
|
|
1,938,646
|
|
|
|
2,041,428
|
|
|
|
1,896,131
|
|
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
|
|
|
4,874
|
|
|
|
5,291
|
|
|
|
6,591
|
|
|
|
5,498
|
|
|
|
7,418
|
|
Tangible average common equity
|
|
|
$
|
1,615,648
|
|
|
|
$
|
1,576,969
|
|
|
|
$
|
1,443,175
|
|
|
|
$
|
1,547,050
|
|
|
|
$
|
1,399,833
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized return on average tangible common equity
|
|
|
4.80
|
%
|
|
|
12.11
|
%
|
|
|
9.83
|
%
|
|
|
10.08
|
%
|
|
|
9.58
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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.
|
|
|
|
[ Back To TMCnet.com's Homepage ]
|