Exhibit 99.1
NEWS RELEASE
TCF Financial Corporation • 200 Lake Street East • Wayzata MN 55391
FOR IMMEDIATE RELEASE
Contact:
Mark Goldman (952) 475-7050 news@tcfbank.com (Media)
Jason Korstange (952) 745-2755 investor@tcfbank.com (Investors)
TCF REPORTS QUARTERLY NET INCOME OF $60.4 MILLION, OR 33 CENTS PER SHARE
SECOND QUARTER OBSERVATIONS
| |
– | Revenue of $341.8 million, up 3.3 percent from the second quarter of 2016 |
| |
– | Net interest income of $227.2 million, up 6.7 percent from the second quarter of 2016 |
| |
– | Net interest margin of 4.52 percent, up 17 basis points from the second quarter of 2016 |
| |
– | Period-end loans and leases of $18.4 billion, up 5.1 percent from June 30, 2016 |
| |
– | Net charge-offs as a percentage of average loans and leases of 0.28 percent, up 5 basis points from the second quarter of 2016 |
| |
– | Non-accrual loans and leases of $129.3 million, down 33.9 percent from June 30, 2016 |
| |
– | Average deposits of $17.3 billion, up 0.2 percent from the second quarter of 2016 |
| |
– | Efficiency ratio of 68.19%, down 50 bps from the second quarter of 2016 |
| |
– | Effective income tax rate of 28.9 percent, down 400 basis points from the second quarter of 2016 |
| |
– | Earnings per share of 33 cents, up 6.5 percent from the second quarter of 2016 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Summary of Financial Results | | | | | | | | | | | | | | | Table 1 |
| | | | | | | Percent Change | | | | | | | |
(Dollars in thousands, except per-share data) | 2Q | | 1Q | | 2Q | | 2Q17 vs | | 2Q17 vs | | YTD | | YTD | | Percent | |
| 2017 | | 2017 | | 2016 | | 1Q17 | | 2Q16 | | 2017 | | 2016 | | Change | |
Net income attributable to TCF | $ | 60,432 |
| | $ | 46,278 |
| | $ | 57,694 |
| | 30.6 | % | | 4.7 | % | | $ | 106,710 |
| | $ | 105,740 |
| | 0.9 | % | |
Net interest income | 227,161 |
| | 222,114 |
| | 212,984 |
| | 2.3 |
| | 6.7 |
| | 449,275 |
| | 424,642 |
| | 5.8 |
| |
Diluted earnings per common share | 0.33 |
| | 0.25 |
| | 0.31 |
| | 32.0 |
| | 6.5 |
| | 0.58 |
| | 0.57 |
| | 1.8 |
| |
| | | | | | | | | | | | | | | | |
Financial Ratios(1) | | | | | | | | | | | | | | | | |
Return on average assets | 1.17 | % | | 0.90 | % | | 1.14 | % | | | | | | 1.03 | % | | 1.05 | % | | | |
Return on average common equity | 9.96 |
| | 7.64 |
| | 10.09 |
| | | | | | 8.82 |
| | 9.28 |
| | | |
Return on average tangible common equity(2) | 11.15 |
| | 8.55 |
| | 11.38 |
| | | | | | 9.87 |
| | 10.49 |
| | | |
Net interest margin | 4.52 |
| | 4.46 |
| | 4.35 |
| | | | | | 4.49 |
| | 4.36 |
| | | |
Net charge-offs as a percentage of average loans and leases | 0.28 |
| | 0.11 |
| | 0.23 |
| | | | | | 0.20 |
| | 0.25 |
| | | |
| | | | | | | | | | | | | | | | |
(1) Annualized. | | | | | | | |
(2) See "Reconciliation of GAAP to Non-GAAP Financial Measures" table. | | | | | | | |
WAYZATA, Minn. (July 24, 2017) - TCF Financial Corporation ("TCF" or the "Company") (NYSE: TCF) today reported net income of $60.4 million for the second quarter of 2017, compared with $57.7 million for the second quarter of 2016 and $46.3 million for the first quarter of 2017. Diluted earnings per common share was 33 cents for the second quarter of 2017, compared with 31 cents for the second quarter of 2016 and 25 cents for the first quarter of 2017.
"TCF reported solid second quarter results driven by strong revenue and balance sheet growth and stable credit quality,” said Craig R. Dahl, chairman and chief executive officer. "TCF’s strong growth in net interest income was a key driver in creating a more stable source of revenue. We were able to generate margin expansion on both a linked quarter and year-over-year basis primarily due to our asset sensitive balance sheet. In addition, a strong quarter of leasing and equipment finance revenue continues to demonstrate the strength of our diversified model. We also continue to make important investments to enhance our technology capabilities and drive efficiencies.
"TCF’s auto finance business is performing as expected following the announced strategic shift last quarter. During the first full quarter of implementation, the auto finance business saw reduced loan originations, increased held for investment loan yield and risk-adjusted yield, reduced reliance on gain on sale revenue and a more efficient operating structure. As the transition continues, credit performance remains within our expectations and the business remains on track to support the organization’s focus on driving profitable growth and increasing operating leverage moving forward."
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Total Revenue | | | | | | | | | | | | | | Table 2 |
| | | | | | | Percent Change | | | | | | | |
(Dollars in thousands) | 2Q | | 1Q | | 2Q | | 2Q17 vs | | 2Q17 vs | | YTD | | YTD | | Percent | |
| 2017 | | 2017 | | 2016 | | 1Q17 | | 2Q16 | | 2017 | | 2016 | | Change | |
Net interest income | $ | 227,161 |
| | $ | 222,114 |
| | $ | 212,984 |
| | 2.3 | % | | 6.7 | % | | $ | 449,275 |
| | $ | 424,642 |
| | 5.8 | % | |
Non-interest income: | | | | | | | | | | | | | | | | |
Fees and service charges | 32,733 |
| | 31,282 |
| | 34,622 |
| | 4.6 |
| | (5.5 | ) | | 64,015 |
| | 67,439 |
| | (5.1 | ) | |
Card revenue | 14,154 |
| | 13,150 |
| | 14,083 |
| | 7.6 |
| | 0.5 |
| | 27,304 |
| | 27,446 |
| | (0.5 | ) | |
ATM revenue | 5,061 |
| | 4,675 |
| | 5,288 |
| | 8.3 |
| | (4.3 | ) | | 9,736 |
| | 10,309 |
| | (5.6 | ) | |
Subtotal | 51,948 |
| | 49,107 |
| | 53,993 |
| | 5.8 |
| | (3.8 | ) | | 101,055 |
| | 105,194 |
| | (3.9 | ) | |
Gains on sales of auto loans, net | 380 |
| | 2,864 |
| | 10,143 |
| | (86.7 | ) | | (96.3 | ) | | 3,244 |
| | 22,063 |
| | (85.3 | ) | |
Gains on sales of consumer real estate loans, net | 8,980 |
| | 8,891 |
| | 10,839 |
| | 1.0 |
| | (17.2 | ) | | 17,871 |
| | 20,223 |
| | (11.6 | ) | |
Servicing fee income | 10,730 |
| | 11,651 |
| | 9,502 |
| | (7.9 | ) | | 12.9 |
| | 22,381 |
| | 18,385 |
| | 21.7 |
| |
Subtotal | 20,090 |
| | 23,406 |
| | 30,484 |
| | (14.2 | ) | | (34.1 | ) | | 43,496 |
| | 60,671 |
| | (28.3 | ) | |
Leasing and equipment finance | 39,830 |
| | 28,298 |
| | 31,074 |
| | 40.8 |
| | 28.2 |
| | 68,128 |
| | 59,561 |
| | 14.4 |
| |
Other | 2,795 |
| | 2,703 |
| | 2,405 |
| | 3.4 |
| | 16.2 |
| | 5,498 |
| | 5,248 |
| | 4.8 |
| |
Fees and other revenue | 114,663 |
| | 103,514 |
| | 117,956 |
| | 10.8 |
| | (2.8 | ) | | 218,177 |
| | 230,674 |
| | (5.4 | ) | |
Gains (losses) on securities, net | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (116 | ) | | (100.0 | ) | |
Total non-interest income | 114,663 |
| | 103,514 |
| | 117,956 |
| | 10.8 |
| | (2.8 | ) | | 218,177 |
| | 230,558 |
| | (5.4 | ) | |
Total revenue | $ | 341,824 |
| | $ | 325,628 |
| | $ | 330,940 |
| | 5.0 |
| | 3.3 |
| | $ | 667,452 |
| | $ | 655,200 |
| | 1.9 |
| |
| | | | | | | | | | | | | | | | |
Net interest margin(1) | 4.52 | % | | 4.46 | % | | 4.35 | % | | | | | | 4.49 | % | | 4.36 | % | | | |
Total non-interest income as a percentage of total revenue | 33.5 |
| | 31.8 |
| | 35.6 |
| | | | | | 32.7 |
| | 35.2 |
| | | |
| | | | | | | | | | | | | | | | |
(1) Annualized. | | | | | | | | | |
Net Interest Income
| |
• | Net interest income for the second quarter of 2017 increased $14.2 million, or 6.7 percent, from the second quarter of 2016 and increased $5.0 million, or 2.3 percent, from the first quarter of 2017. The increases in net interest income were primarily due to increases in interest income on loans and leases, partially offset by decreases in interest income on loans held for sale. |
| |
• | Total interest income increased $14.5 million, or 6.2 percent, from the second quarter of 2016 and increased $6.2 million, or 2.6 percent, from the first quarter of 2017, primarily due to increased average yields on the variable-rate inventory finance loans, variable- and adjustable-rate consumer real estate and commercial loans and fixed-rate auto finance loans. In addition, the increase from the second quarter of 2016 was due to higher average balances in the commercial, leasing and equipment finance and inventory finance portfolios, partially offset by a lower average balance in the consumer real estate portfolio. |
| |
• | Net interest margin for the second quarter of 2017 was 4.52 percent, compared with 4.35 percent for the second quarter of 2016 and 4.46 percent for the first quarter of 2017. The increases from both periods were primarily due to higher average yields on the variable- and adjustable-rate loans due to interest rate increases. |
Non-interest Income
| |
• | TCF sold $48.0 million, $533.4 million and $250.6 million of auto loans during the second quarters of 2017 and 2016 and the first quarter of 2017, respectively, resulting in net gains in each respective period. The decreases from both periods were due to the strategic shift in auto finance. |
| |
• | TCF sold $273.4 million, $344.6 million and $379.4 million of consumer real estate loans during the second quarters of 2017 and 2016 and the first quarter of 2017, respectively, resulting in net gains in each respective period. |
| |
• | Servicing fee income was $10.7 million on $5.3 billion of average loans and leases serviced for others for the second quarter of 2017, compared with $9.5 million on $4.7 billion for the second quarter of 2016 and $11.7 million on $5.6 billion for the first quarter of 2017. The increase from the second quarter of 2016 was due to the cumulative effect of the increase in the portfolio of consumer real estate and auto finance loans sold with servicing retained by TCF. The decrease from the first quarter of 2017 was primarily due to the shift in auto finance, resulting in a decrease in the portfolio of auto finance loans sold with servicing retained by TCF. |
| |
• | Leasing and equipment finance non-interest income for the second quarter of 2017 increased $8.8 million, or 28.2 percent, from the second quarter of 2016 and increased $11.5 million, or 40.8 percent, from the first quarter of 2017 due to customer-driven events resulting in increases in sales-type and operating lease revenue. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and Leases | | | | | | | |
| | | | | | | | | | | | | | | | |
Period-End and Average Loans and Leases | | | | | | | Table 3 |
| | | | | | | Percent Change | | | | | | | |
(Dollars in thousands) | 2Q | | 1Q | | 2Q | | 2Q17 vs | | 2Q17 vs | | YTD | | YTD | | Percent | |
| 2017 | | 2017 | | 2016 | | 1Q17 | | 2Q16 | | 2017 | | 2016 | | Change | |
Period-End: | | | | | | | | | | | | | | | | |
Consumer real estate: | | | | | | | | | | | | | | | | |
First mortgage lien | $ | 2,070,385 |
| | $ | 2,166,691 |
| | $ | 2,409,320 |
| | (4.4 | )% | | (14.1 | )% | | | | | | | |
Junior lien | 2,701,592 |
| | 2,494,696 |
| | 2,677,522 |
| | 8.3 |
| | 0.9 |
| | | | | | | |
Total consumer real estate | 4,771,977 |
| | 4,661,387 |
| | 5,086,842 |
| | 2.4 |
| | (6.2 | ) | | | | | | | |
Commercial | 3,488,725 |
| | 3,376,050 |
| | 3,096,046 |
| | 3.3 |
| | 12.7 |
| | | | | | | |
Leasing and equipment finance | 4,333,735 |
| | 4,276,008 |
| | 4,120,359 |
| | 1.4 |
| | 5.2 |
| | | | | | | |
Inventory finance | 2,509,485 |
| | 2,864,248 |
| | 2,334,893 |
| | (12.4 | ) | | 7.5 |
| | | | | | | |
Auto finance | 3,243,144 |
| | 2,780,416 |
| | 2,812,807 |
| | 16.6 |
| | 15.3 |
| | | | | | | |
Other | 19,459 |
| | 16,785 |
| | 20,890 |
| | 15.9 |
| | (6.9 | ) | | | | | | | |
Total | $ | 18,366,525 |
| | $ | 17,974,894 |
| | $ | 17,471,837 |
| | 2.2 |
| | 5.1 |
| | | | | | | |
| | | | | | | | | | | | | | | | |
Average: | | | | | | | | | | | | | | | | |
Consumer real estate: | | | | | | | | | | | | | | | | |
First mortgage lien | $ | 2,117,138 |
| | $ | 2,237,801 |
| | $ | 2,464,692 |
| | (5.4 | )% | | (14.1 | )% | | $ | 2,177,136 |
| | $ | 2,519,303 |
| | (13.6 | )% | |
Junior lien | 2,628,980 |
| | 2,791,200 |
| | 2,794,035 |
| | (5.8 | ) | | (5.9 | ) | | 2,709,642 |
| | 2,839,448 |
| | (4.6 | ) | |
Total consumer real estate | 4,746,118 |
| | 5,029,001 |
| | 5,258,727 |
| | (5.6 | ) | | (9.7 | ) | | 4,886,778 |
| | 5,358,751 |
| | (8.8 | ) | |
Commercial | 3,417,052 |
| | 3,302,891 |
| | 3,109,946 |
| | 3.5 |
| | 9.9 |
| | 3,360,287 |
| | 3,134,023 |
| | 7.2 |
| |
Leasing and equipment finance | 4,277,376 |
| | 4,285,944 |
| | 4,032,112 |
| | (0.2 | ) | | 6.1 |
| | 4,281,636 |
| | 4,012,395 |
| | 6.7 |
| |
Inventory finance | 2,723,340 |
| | 2,696,787 |
| | 2,564,648 |
| | 1.0 |
| | 6.2 |
| | 2,710,137 |
| | 2,499,091 |
| �� | 8.4 |
| |
Auto finance | 3,149,974 |
| | 2,714,862 |
| | 2,751,679 |
| | 16.0 |
| | 14.5 |
| | 2,933,620 |
| | 2,727,779 |
| | 7.5 |
| |
Other | 10,235 |
| | 9,740 |
| | 9,585 |
| | 5.1 |
| | 6.8 |
| | 9,989 |
| | 9,802 |
| | 1.9 |
| |
Total | $ | 18,324,095 |
| | $ | 18,039,225 |
| | $ | 17,726,697 |
| | 1.6 |
| | 3.4 |
| | $ | 18,182,447 |
| | $ | 17,741,841 |
| | 2.5 |
| |
| | | | | | | | | | | | | | | | |
| |
• | Period-end loans and leases were $18.4 billion at June 30, 2017, an increase of $0.9 billion, or 5.1 percent, from June 30, 2016 and an increase of $0.4 billion, or 2.2 percent, from March 31, 2017. Average loans and leases were $18.3 billion for the second quarter of 2017, an increase of $0.6 billion, or 3.4 percent, from the second quarter of 2016 and an increase of $0.3 billion, or 1.6 percent, from the first quarter of 2017. |
The increases from June 30, 2016 for period-end and average loans and leases were primarily due to increases in the auto finance and commercial portfolios, as well as increases in the leasing and equipment finance and inventory finance portfolios, partially offset by decreases in the consumer real estate portfolio. The increases in the auto finance portfolio were primarily due to the reclassification of approximately $345 million of loans from held for sale to held for investment during the second quarter of 2017. The increases in the commercial portfolio were primarily attributable to originations outpacing lower prepayments and pay-offs. The decreases in the consumer real estate portfolio were primarily due to decreases in the first mortgage lien portfolio due to run-off.
The increase from March 31, 2017 for period-end loans and leases was primarily due to an increase in the auto finance portfolio due to the strategic shift and an increase in the consumer real estate junior lien portfolio, partially offset by a seasonal decrease in the inventory finance portfolio. The increase from the first quarter of 2017 for average loans and leases was primarily due to an increase in the auto finance portfolio, partially offset by a decrease in the consumer real estate portfolio.
| |
• | Loan and lease originations were $4.1 billion for the second quarter of 2017, a decrease of $0.2 billion, or 4.8 percent, from the second quarter of 2016 and an increase of $0.1 billion, or 2.0 percent, from the first quarter of 2017. The decrease from the second quarter of 2016 was primarily due to decreased originations in auto finance, partially offset by higher inventory finance originations. The increase from the first quarter of 2017 was primarily due to increased originations in consumer real estate and leasing and equipment finance, partially offset by lower auto finance originations. |
|
| | | | | | | | | | | | | | | | | | | | | |
Credit Quality | | | | | | | | | |
| | | | | | | | | |
Credit Trends | | | | | | | | Table 4 |
| | | | | | | Change | |
(Dollars in thousands) | 2Q | 1Q | 4Q | 3Q | 2Q | | 2Q17 vs | 2Q17 vs | |
| 2017 | 2017 | 2016 | 2016 | 2016 | | 1Q17 | 2Q16 | |
Over 60-day delinquencies as a percentage of period-end loans and leases(1) | 0.11 | % | 0.09 | % | 0.12 | % | 0.12 | % | 0.12 | % | | 2 bps |
| (1) bps |
| |
Net charge-offs as a percentage of average loans and leases(2) | 0.28 |
| 0.11 |
| 0.27 |
| 0.26 |
| 0.23 |
| | 17 |
| 5 |
| |
Non-accrual loans and leases and other real estate owned | $ | 158,000 |
| $ | 170,940 |
| $ | 228,242 |
| $ | 223,759 |
| $ | 232,334 |
| | (7.6)% |
| (32.0)% |
| |
Provision for credit losses | 19,446 |
| 12,193 |
| 19,888 |
| 13,894 |
| 13,250 |
| | 59.5 |
| 46.8 |
| |
| |
(1) Excludes non-accrual loans and leases. | |
(2) Annualized. | |
| |
• | The over 60-day delinquency rate, excluding non-accrual loans and leases, was 0.11 percent at June 30, 2017, down from 0.12 percent at June 30, 2016, and up from 0.09 percent at March 31, 2017. The decrease from June 30, 2016 was primarily driven by improved delinquencies in the commercial and consumer real estate first mortgage lien portfolios, partially offset by higher delinquencies in the auto finance portfolio. The increase from March 31, 2017 was primarily driven by higher delinquencies in the auto finance portfolio. |
| |
• | The net charge-off rate was 0.28 percent for the second quarter of 2017, up from 0.23 percent for the second quarter of 2016 and up from 0.11 percent for the first quarter of 2017. The increase from the second quarter of 2016 was primarily due to increased net charge-offs in the commercial and auto finance portfolios, partially offset by decreased net charge-offs in the consumer real estate first mortgage lien portfolio. The increase from the first quarter of 2017 was primarily due to an $8.7 million recovery of previously charged-off consumer real estate non-accrual loans that were sold in the first quarter of 2017, partially offset by decreased net charge-offs in the auto finance portfolio. Excluding the $8.7 million recovery from the consumer real estate non-accrual loan sale, the net charge-off rate was 0.31% for the first quarter of 2017. |
| |
• | Non-accrual loans and leases and other real estate owned were $158.0 million at June 30, 2017, a decrease of $74.3 million, or 32.0 percent, from June 30, 2016, and a decrease of $12.9 million, or 7.6 percent, from March 31, 2017. Non-accrual loans and leases were $129.3 million at June 30, 2017, a decrease of $66.3 million, or 33.9 percent, from June 30, 2016 and a decrease of $9.7 million, or 7.0 percent, from March 31, 2017. The decrease from June 30, 2016 was primarily due to a decrease in consumer real estate non-accrual loans driven by the sale of $49.4 million of non-accrual loans in the first quarter of 2017. The decrease from March 31, 2017 was primarily due to decreases in commercial, consumer real estate and inventory finance non-accrual loans. Other real estate owned was $28.7 million at June 30, 2017, a decrease of $8.1 million, or 21.9 percent, from June 30, 2016, and a decrease of $3.2 million, or 10.1 percent, from March 31, 2017. The decreases from both periods were primarily due to the sales of consumer real estate properties outpacing additions. |
| |
• | Provision for credit losses was $19.4 million for the second quarter of 2017, an increase of $6.2 million, or 46.8 percent, from the second quarter of 2016, and an increase of $7.3 million, or 59.5 percent, from the first quarter of 2017. |
The increase from the second quarter of 2016 was primarily due to increases in the provision for credit losses attributable to the auto finance and commercial portfolios, partially offset by decreases in the provision for credit losses attributable to the inventory finance and consumer real estate portfolios. The increase in the provision for credit losses attributable to the auto finance portfolio was primarily due to growth in the portfolio, increased net charge-offs and increased reserve requirements due to the reclassification of loans from held for sale to held for investment. The increase in the provision for credit losses attributable to the commercial portfolio was primarily due to increased net charge-offs related to the work-out activities of three loans transferred to non-accrual during the first quarter of 2017 and growth in the portfolio. The decrease in provision for credit losses attributable to the inventory finance portfolio was primarily due to improving credit quality and the decrease in provision for credit losses attributable to the consumer real estate portfolio was primarily due to a decrease in the loan balance and net charge-offs in the consumer real estate first mortgage lien portfolio.
The increase from the first quarter of 2017 was primarily due to the recovery of $8.7 million in the first quarter of 2017 on previous charge-offs related to the consumer real estate non-accrual loans that were sold and an increase in the provision for credit losses in the second quarter of 2017 attributable to the reclassification of auto finance loans from held for sale to held for investment, partially offset by a decrease in the provision for credit losses attributable to the inventory finance portfolio due to a decrease in the portfolio.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Average Deposits | | | | | | | | | | | | | | | Table 5 |
| | | | | | | Percent Change | | | | | | | |
(Dollars in thousands) | 2Q | | 1Q | | 2Q | | 2Q17 vs | | 2Q17 vs | | YTD | | YTD | | Percent | |
| 2017 | | 2017 | | 2016 | | 1Q17 | | 2Q16 | | 2017 | | 2016 | | Change | |
| | | | | | | | | | | | | | | | |
Checking | $ | 6,012,235 |
| | $ | 5,914,203 |
| | $ | 5,727,147 |
| | 1.7 | % | | 5.0 | % | | $ | 5,963,488 |
| | $ | 5,660,223 |
| | 5.4 | % | |
Savings | 4,822,338 |
| | 4,773,788 |
| | 4,690,376 |
| | 1.0 |
| | 2.8 |
| | 4,798,198 |
| | 4,702,072 |
| | 2.0 |
| |
Money market | 2,221,807 |
| | 2,385,353 |
| | 2,557,897 |
| | (6.9 | ) | | (13.1 | ) | | 2,303,129 |
| | 2,515,324 |
| | (8.4 | ) | |
Certificates of deposit | 4,266,488 |
| | 4,033,143 |
| | 4,308,367 |
| | 5.8 |
| | (1.0 | ) | | 4,150,460 |
| | 4,206,659 |
| | (1.3 | ) | |
Total average deposits | $ | 17,322,868 |
| | $ | 17,106,487 |
| | $ | 17,283,787 |
| | 1.3 |
| | 0.2 |
| | $ | 17,215,275 |
| | $ | 17,084,278 |
| | 0.8 |
| |
| | | | | | | | | | | | | | | | |
Average interest rate on deposits(1) | 0.33 | % | | 0.33 | % | | 0.37 | % | | | | | | 0.33 | % | | 0.36 | % | | | |
| | | | | | | | | | | | | | | | |
(1) Annualized. | | | | | | | | | | | | | | | | |
| |
• | Total average deposits for the second quarter of 2017 increased $39.1 million, or 0.2 percent, from the second quarter of 2016 and increased $216.4 million or 1.3 percent, from the first quarter of 2017. The increase from the second quarter of 2016 was primarily due to growth in average checking and savings balances, partially offset by a decrease in money market balances. The increase from the first quarter of 2017 was primarily due to growth in average certificates of deposit, partially offset by a decrease in money market balances. |
| |
• | The average interest rate on deposits for the second quarter of 2017 was 0.33 percent, down 4 basis points from the second quarter of 2016 and consistent with the first quarter of 2017. The decrease from the second quarter of 2016 was primarily due to decreased average interest rates on money market balances. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-interest Expense | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Non-interest Expense | | | | | | | | | | | | | | | Table 6 |
| | | | | | | Change | | | | | | | |
(Dollars in thousands) | 2Q | | 1Q | | 2Q | | 2Q17 vs | | 2Q17 vs | | YTD | | YTD | | Percent | |
| 2017 | | 2017 | | 2016 | | 1Q17 | | 2Q16 | | 2017 | | 2016 | | Change | |
| | | | | | | | | | | | | | | | |
Compensation and employee benefits | $ | 115,918 |
| | $ | 124,477 |
| | $ | 118,093 |
| | (6.9 | )% | | (1.8)% |
| | $ | 240,395 |
| | $ | 242,566 |
| | (0.9 | )% | |
Occupancy and equipment | 38,965 |
| | 39,600 |
| | 36,884 |
| | (1.6 | ) | | 5.6 |
| | 78,565 |
| | 73,892 |
| | 6.3 |
| |
Other | 61,075 |
| | 64,037 |
| | 59,416 |
| | (4.6 | ) | | 2.8 |
| | 125,112 |
| | 112,764 |
| | 11.0 |
| |
Subtotal | 215,958 |
| | 228,114 |
| | 214,393 |
| | (5.3 | ) | | 0.7 |
| | 444,072 |
| | 429,222 |
| | 3.5 |
| |
Operating lease depreciation | 12,466 |
| | 11,242 |
| | 9,842 |
| | 10.9 |
| | 26.7 |
| | 23,708 |
| | 19,415 |
| | 22.1 |
| |
Foreclosed real estate and repossessed assets, net | 4,639 |
| | 4,549 |
| | 3,135 |
| | 2.0 |
| | 48.0 |
| | 9,188 |
| | 7,055 |
| | 30.2 |
| |
Other credit costs, net | 24 |
| | 101 |
| | (54 | ) | | (76.2 | ) | | N.M. |
| | 125 |
| | (42 | ) | | N.M. |
| |
Total non-interest expense | $ | 233,087 |
| | $ | 244,006 |
| | $ | 227,316 |
| | (4.5 | ) | | 2.5 |
| | $ | 477,093 |
| | $ | 455,650 |
| | 4.7 |
| |
| | | | | | | | | | | | | | | | |
Efficiency ratio | 68.19 | % | | 74.93 | % | | 68.69 | % | | (674) bps |
| | (50) bps |
| | 71.48 | % | | 69.54 | % | | 194 bps |
| |
| | | | | | | | | | | | | | | | |
N.M. Not Meaningful. | | | | | | | | | | | | | | | | |
| |
• | Compensation and employee benefits expense decreased $2.2 million, or 1.8 percent, from the second quarter of 2016 and decreased $8.6 million, or 6.9 percent, from the first quarter of 2017. The decrease from the second quarter of 2016 was primarily due to reduced headcount in auto finance, partially offset by higher enterprise services contract labor utilization. The decrease from the first quarter of 2017 was primarily due to seasonality of payroll taxes and reduced headcount in auto finance. |
| |
• | Other non-interest expense increased $1.7 million, or 2.8 percent, from the second quarter of 2016 and decreased $3.0 million, or 4.6 percent, from the first quarter of 2017. The increase from the second quarter of 2016 was primarily due to higher professional fees related to strategic investments in technology capabilities, as well as advertising and marketing expenses, partially offset by $2.9 million of branch realignment expense incurred in the second quarter of 2016. The decrease from the first quarter of 2017 was primarily due to lower severance expense in the auto finance business. |
| |
• | Net expenses related to foreclosed real estate and repossessed assets increased $1.5 million, or 48.0 percent, from the second quarter of 2016 and were consistent with the first quarter of 2017. The increase from the second quarter of 2016 was primarily due to lower gains on sales of consumer real estate properties and higher repossessed assets expense attributable to auto finance, partially offset by lower operating costs. |
Income Tax Expense
| |
• | The Company’s effective income tax rate was 28.9 percent for the second quarter of 2017, compared with 32.9 percent for the second quarter of 2016 and 30.0 percent for the first quarter of 2017. The effective income tax rate for the second quarter of 2017 was impacted by a $3.4 million favorable state tax settlement and $0.7 million of tax benefits related to stock compensation. The effective income tax rate for the first quarter of 2017 was impacted by $2.0 million of tax benefits related to stock compensation. |
|
| | | | | | | | |
Capital | | | | |
| | | | |
Capital Information | | | Table 7 |
| At Jun. 30, | | At Dec. 31, | |
(Dollars in thousands, except per-share data) | 2017 | | 2016 | |
Total equity | $ | 2,549,831 |
| | $ | 2,444,645 |
| |
Book value per common share | 13.20 |
| | 12.66 |
| |
Tangible book value per common share(1) | 11.74 |
| | 11.33 |
| |
Common equity to assets | 10.26 | % | | 10.09 | % | |
Tangible common equity to tangible assets(1) | 9.24 |
| | 9.13 |
| |
Capital accumulation rate(2) | 6.70 |
| | 8.59 |
| |
| | | | |
| At Jun. 30, | | At Dec. 31, | |
Regulatory Capital: | 2017(3) | | 2016 | |
Common equity Tier 1 capital | $ | 2,036,369 |
| | $ | 1,970,323 |
| |
Tier 1 capital | 2,317,915 |
| | 2,248,221 |
| |
Total capital | 2,683,319 |
| | 2,635,925 |
| |
| | | | |
Regulatory Capital Ratios: | | | | |
Common equity Tier 1 capital ratio | 10.24 | % | | 10.24 | % | |
Tier 1 risk-based capital ratio | 11.66 |
| | 11.68 |
| |
Total risk-based capital ratio | 13.49 |
| | 13.69 |
| |
Tier 1 leverage ratio | 10.76 |
| | 10.73 |
| |
| | | | |
(1) See "Reconciliation of GAAP to Non-GAAP Financial Measures" table. | |
(2) Calculated as the change in annualized year-to-date common equity Tier 1 capital as a percentage of prior year-end common equity Tier 1 capital. | |
(3) The regulatory capital ratios for 2Q 2017 are preliminary pending completion and filing of the Company's regulatory reports. | |
| |
• | TCF maintained strong capital ratios as the Company accumulated capital through earnings. |
| |
• | On July 19, 2017, TCF's Board of Directors declared a regular quarterly cash dividend of 7.5 cents per common share, payable on September 1, 2017, to stockholders of record at the close of business on August 15, 2017. TCF also declared dividends on the 7.50% Series A and 6.45% Series B Non-Cumulative Perpetual Preferred Stock, both payable on September 1, 2017, to stockholders of record at the close of business on August 15, 2017. |
Webcast Information
A live webcast of TCF's conference call to discuss the second quarter earnings will be hosted at TCF's website, http://ir.tcfbank.com, on July 24, 2017 at 9:00 a.m. CDT. A slide presentation for the call will be available on the website prior to the call. Additionally, the webcast will be available for replay on TCF's website after the conference call. The website also includes free access to company news releases, TCF's annual report, investor presentations and SEC filings.
TCF is a Wayzata, Minnesota-based national bank holding company. As of June 30, 2017, TCF had $22.1 billion in total assets and 321 branches in Illinois, Minnesota, Michigan, Colorado, Wisconsin, Arizona and South Dakota providing retail and commercial banking services. TCF, through its subsidiaries, also conducts commercial leasing, equipment finance and auto finance business in all 50 states and commercial inventory finance business in all 50 states and Canada. For more information about TCF, please visit http://ir.tcfbank.com.
Cautionary Statements for Purposes of the Safe Harbor Provisions of the Securities Litigation Reform Act
Any statements contained in this earnings release regarding the outlook for the Company's businesses and their respective markets, such as projections of future performance, targets, 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, 2016 under the heading "Risk Factors", the factors discussed below and any other cautionary statements, written or oral, which may be made or referred to in connection with any such forward-looking statements. Since it is not possible to foresee all such factors, these factors should not be considered as complete or exhaustive.
Adverse Economic or Business Conditions; Competitive Conditions; Credit and Other Risks. Deterioration in general economic and banking industry conditions, including those arising from government shutdowns, defaults, anticipated defaults or rating agency downgrades of sovereign debt (including debt of the U.S.), or increases in unemployment; adverse economic, business and competitive developments such as shrinking interest margins, reduced demand for financial services and loan and lease products, deposit outflows, increased deposit costs due to competition for deposit growth and evolving payment system developments, deposit account attrition or an inability to increase the number of deposit accounts; customers completing financial transactions without using a bank; adverse changes in credit quality and other risks posed by TCF's loan, lease, investment, securities held to maturity and securities available for sale portfolios, including declines in commercial or residential real estate values, changes in the allowance for loan and lease losses dictated by new market conditions or regulatory requirements, or the inability of home equity line borrowers to make increased payments caused by increased interest rates or amortization of principal; deviations from estimates of prepayment rates and fluctuations in interest rates that result in decreases in the value of assets such as interest-only strips that arise in connection with TCF's loan sales activity; interest rate risks resulting from fluctuations in prevailing interest rates or other factors that result in a mismatch between yields earned on TCF's interest-earning assets and the rates paid on its deposits and borrowings; foreign currency exchange risks; counterparty risk, including the risk of defaults by our counterparties or diminished availability of counterparties who satisfy our credit quality requirements; decreases in demand for the types of equipment that TCF leases or finances; the effect of any negative publicity.
Legislative and Regulatory Requirements. New consumer protection and supervisory requirements and regulations, including those resulting from action by the Consumer Financial Protection Bureau ("CFPB") 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, or new restrictions on loan and lease 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; governmental regulations or judicial actions affecting the security interests of creditors; deficiencies in TCF's compliance programs, including under the Bank Secrecy Act in past or future periods, which may result in regulatory enforcement action including monetary penalties; increased health care costs including those resulting from health care reform; regulatory criticism and resulting enforcement actions or other adverse consequences such as increased capital requirements, higher deposit insurance assessments or monetary damages or penalties; heightened regulatory practices, requirements or expectations, including, but not limited to, requirements related to enterprise risk management, the Bank Secrecy Act and anti-money laundering compliance activity.
Earnings/Capital Risks and Constraints, Liquidity Risks. Limitations on TCF's ability to pay dividends or to increase dividends because of financial performance deterioration, regulatory restrictions or limitations; increased deposit insurance premiums, special assessments or other costs related to adverse conditions in the banking industry; the impact on banks of regulatory reform, including additional capital, leverage, liquidity and risk management requirements or changes in the composition of qualifying regulatory capital; adverse changes in securities markets directly or indirectly affecting TCF's ability to sell assets or to fund its operations; diminished unsecured borrowing capacity resulting from TCF credit rating downgrades or unfavorable conditions in the credit markets that restrict or limit various funding sources; costs associated with new regulatory requirements or interpretive guidance including those 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 either of the primary supermarket chains in which TCF maintains supermarket branches; costs related to closing underperforming branches; inability to timely close underperforming branches due to long-term lease obligations; slower than anticipated growth in existing or acquired businesses; inability to successfully execute on TCF's growth strategy through acquisitions or expanding existing business relationships; failure to expand or diversify TCF's balance sheet through new or expanded programs or opportunities; 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, such as by failing to develop and maintain technology necessary to satisfy customer demands, costs and possible disruptions related to upgrading systems; the failure to attract and retain key employees.
Litigation Risks. Results of litigation or government enforcement actions such as TCF's pending litigation with the CFPB and related matters, including class action litigation or enforcement actions concerning TCF's lending or deposit activities, including account opening/origination, servicing practices, fees or charges, employment practices, or checking account overdraft program "opt in" requirements; possible increases in indemnification obligations for certain litigation against Visa U.S.A.
Accounting, Audit, Tax and Insurance Matters. Changes in accounting standards or interpretations of existing standards; federal or state monetary, fiscal or tax policies, including adoption of state legislation that would increase state taxes; ineffective internal controls; adverse federal, state or foreign tax assessments or findings in tax audits; lack of or inadequate insurance coverage for claims against TCF; potential for claims and legal action related to TCF's fiduciary responsibilities.
|
| | | | | | | | | | | | | | |
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF INCOME |
(Dollars in thousands, except per-share data) |
(Unaudited) |
| | | | | | | |
| Three Months Ended June 30, | | Change |
| 2017 | | 2016 | | $ | | % |
Interest income: | | | | | | | |
Loans and leases | $ | 234,092 |
| | $ | 214,128 |
| | $ | 19,964 |
| | 9.3 | % |
Securities available for sale | 8,052 |
| | 6,396 |
| | 1,656 |
| | 25.9 |
|
Securities held to maturity | 1,035 |
| | 1,116 |
| | (81 | ) | | (7.3 | ) |
Loans held for sale and other | 5,338 |
| | 12,364 |
| | (7,026 | ) | | (56.8 | ) |
Total interest income | 248,517 |
| | 234,004 |
| | 14,513 |
| | 6.2 |
|
Interest expense: | | | | | | | |
Deposits | 14,436 |
| | 15,893 |
| | (1,457 | ) | | (9.2 | ) |
Borrowings | 6,920 |
| | 5,127 |
| | 1,793 |
| | 35.0 |
|
Total interest expense | 21,356 |
| | 21,020 |
| | 336 |
| | 1.6 |
|
Net interest income | 227,161 |
| | 212,984 |
| | 14,177 |
| | 6.7 |
|
Provision for credit losses | 19,446 |
| | 13,250 |
| | 6,196 |
| | 46.8 |
|
Net interest income after provision for credit losses | 207,715 |
| | 199,734 |
| | 7,981 |
| | 4.0 |
|
Non-interest income: | | | | | | | |
Fees and service charges | 32,733 |
| | 34,622 |
| | (1,889 | ) | | (5.5 | ) |
Card revenue | 14,154 |
| | 14,083 |
| | 71 |
| | 0.5 |
|
ATM revenue | 5,061 |
| | 5,288 |
| | (227 | ) | | (4.3 | ) |
Subtotal | 51,948 |
| | 53,993 |
| | (2,045 | ) | | (3.8 | ) |
Gains on sales of auto loans, net | 380 |
| | 10,143 |
| | (9,763 | ) | | (96.3 | ) |
Gains on sales of consumer real estate loans, net | 8,980 |
| | 10,839 |
| | (1,859 | ) | | (17.2 | ) |
Servicing fee income | 10,730 |
| | 9,502 |
| | 1,228 |
| | 12.9 |
|
Subtotal | 20,090 |
| | 30,484 |
| | (10,394 | ) | | (34.1 | ) |
Leasing and equipment finance | 39,830 |
| | 31,074 |
| | 8,756 |
| | 28.2 |
|
Other | 2,795 |
| | 2,405 |
| | 390 |
| | 16.2 |
|
Fees and other revenue | 114,663 |
| | 117,956 |
| | (3,293 | ) | | (2.8 | ) |
Gains (losses) on securities, net | — |
| | — |
| | — |
| | — |
|
Total non-interest income | 114,663 |
| | 117,956 |
| | (3,293 | ) | | (2.8 | ) |
Non-interest expense: | | | | | | | |
Compensation and employee benefits | 115,918 |
| | 118,093 |
| | (2,175 | ) | | (1.8 | ) |
Occupancy and equipment | 38,965 |
| | 36,884 |
| | 2,081 |
| | 5.6 |
|
Other | 61,075 |
| | 59,416 |
| | 1,659 |
| | 2.8 |
|
Subtotal | 215,958 |
| | 214,393 |
| | 1,565 |
| | 0.7 |
|
Operating lease depreciation | 12,466 |
| | 9,842 |
| | 2,624 |
| | 26.7 |
|
Foreclosed real estate and repossessed assets, net | 4,639 |
| | 3,135 |
| | 1,504 |
| | 48.0 |
|
Other credit costs, net | 24 |
| | (54 | ) | | 78 |
| | N.M. |
|
Total non-interest expense | 233,087 |
| | 227,316 |
| | 5,771 |
| | 2.5 |
|
Income before income tax expense | 89,291 |
| | 90,374 |
| | (1,083 | ) | | (1.2 | ) |
Income tax expense | 25,794 |
| | 29,706 |
| | (3,912 | ) | | (13.2 | ) |
Income after income tax expense | 63,497 |
| | 60,668 |
| | 2,829 |
| | 4.7 |
|
Income attributable to non-controlling interest | 3,065 |
| | 2,974 |
| | 91 |
| | 3.1 |
|
Net income attributable to TCF Financial Corporation | 60,432 |
| | 57,694 |
| | 2,738 |
| | 4.7 |
|
Preferred stock dividends | 4,847 |
| | 4,847 |
| | — |
| | — |
|
Net income available to common stockholders | $ | 55,585 |
| | $ | 52,847 |
| | $ | 2,738 |
| | 5.2 |
|
| | | | | | | |
Earnings per common share: | | | | | | | |
Basic | $ | 0.33 |
| | $ | 0.32 |
| | $ | 0.01 |
| | 3.1 | % |
Diluted | 0.33 |
| | 0.31 |
| | 0.02 |
| | 6.5 |
|
| | | | | | | |
Dividends declared per common share | $ | 0.075 |
| | $ | 0.075 |
| | $ | — |
| | — | % |
| | | | | | | |
Average common and common equivalent shares | | | | | | | |
outstanding (in thousands): | | | | | | | |
Basic | 168,594 |
| | 167,334 |
| | 1,260 |
| | 0.8 | % |
Diluted | 168,857 |
| | 167,849 |
| | 1,008 |
| | 0.6 |
|
| | | | | | | |
N.M. Not Meaningful.
|
| | | | | | | | | | | | | | |
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF INCOME |
(Dollars in thousands, except per-share data) |
(Unaudited) |
| | | | | | | |
| Six Months Ended June 30, | | Change |
| 2017 | | 2016 | | $ | | % |
Interest income: | | | | | | | |
Loans and leases | $ | 453,640 |
| | $ | 428,933 |
| | $ | 24,707 |
| | 5.8 | % |
Securities available for sale | 16,032 |
| | 11,894 |
| | 4,138 |
| | 34.8 |
|
Securities held to maturity | 2,315 |
| | 2,435 |
| | (120 | ) | | (4.9 | ) |
Loans held for sale and other | 18,837 |
| | 23,084 |
| | (4,247 | ) | | (18.4 | ) |
Total interest income | 490,824 |
| | 466,346 |
| | 24,478 |
| | 5.2 |
|
Interest expense: | | | | | | | |
Deposits | 28,151 |
| | 30,884 |
| | (2,733 | ) | | (8.8 | ) |
Borrowings | 13,398 |
| | 10,820 |
| | 2,578 |
| | 23.8 |
|
Total interest expense | 41,549 |
| | 41,704 |
| | (155 | ) | | (0.4 | ) |
Net interest income | 449,275 |
| | 424,642 |
| | 24,633 |
| | 5.8 |
|
Provision for credit losses | 31,639 |
| | 32,092 |
| | (453 | ) | | (1.4 | ) |
Net interest income after provision for credit losses | 417,636 |
| | 392,550 |
| | 25,086 |
| | 6.4 |
|
Non-interest income: | | | | | | | |
Fees and service charges | 64,015 |
| | 67,439 |
| | (3,424 | ) | | (5.1 | ) |
Card revenue | 27,304 |
| | 27,446 |
| | (142 | ) | | (0.5 | ) |
ATM revenue | 9,736 |
| | 10,309 |
| | (573 | ) | | (5.6 | ) |
Subtotal | 101,055 |
| | 105,194 |
| | (4,139 | ) | | (3.9 | ) |
Gains on sales of auto loans, net | 3,244 |
| | 22,063 |
| | (18,819 | ) | | (85.3 | ) |
Gains on sales of consumer real estate loans, net | 17,871 |
| | 20,223 |
| | (2,352 | ) | | (11.6 | ) |
Servicing fee income | 22,381 |
| | 18,385 |
| | 3,996 |
| | 21.7 |
|
Subtotal | 43,496 |
| | 60,671 |
| | (17,175 | ) | | (28.3 | ) |
Leasing and equipment finance | 68,128 |
| | 59,561 |
| | 8,567 |
| | 14.4 |
|
Other | 5,498 |
| | 5,248 |
| | 250 |
| | 4.8 |
|
Fees and other revenue | 218,177 |
| | 230,674 |
| | (12,497 | ) | | (5.4 | ) |
Gains (losses) on securities, net | — |
| | (116 | ) | | 116 |
| | (100.0 | ) |
Total non-interest income | 218,177 |
| | 230,558 |
| | (12,381 | ) | | (5.4 | ) |
Non-interest expense: | | | | | | | |
Compensation and employee benefits | 240,395 |
| | 242,566 |
| | (2,171 | ) | | (0.9 | ) |
Occupancy and equipment | 78,565 |
| | 73,892 |
| | 4,673 |
| | 6.3 |
|
Other | 125,112 |
| | 112,764 |
| | 12,348 |
| | 11.0 |
|
Subtotal | 444,072 |
| | 429,222 |
| | 14,850 |
| | 3.5 |
|
Operating lease depreciation | 23,708 |
| | 19,415 |
| | 4,293 |
| | 22.1 |
|
Foreclosed real estate and repossessed assets, net | 9,188 |
| | 7,055 |
| | 2,133 |
| | 30.2 |
|
Other credit costs, net | 125 |
| | (42 | ) | | 167 |
| | N.M. |
|
Total non-interest expense | 477,093 |
| | 455,650 |
| | 21,443 |
| | 4.7 |
|
Income before income tax expense | 158,720 |
| | 167,458 |
| | (8,738 | ) | | (5.2 | ) |
Income tax expense | 46,637 |
| | 56,509 |
| | (9,872 | ) | | (17.5 | ) |
Income after income tax expense | 112,083 |
| | 110,949 |
| | 1,134 |
| | 1.0 |
|
Income attributable to non-controlling interest | 5,373 |
| | 5,209 |
| | 164 |
| | 3.1 |
|
Net income attributable to TCF Financial Corporation | 106,710 |
| | 105,740 |
| | 970 |
| | 0.9 |
|
Preferred stock dividends | 9,694 |
| | 9,694 |
| | — |
| | — |
|
Net income available to common stockholders | $ | 97,016 |
| | $ | 96,046 |
| | $ | 970 |
| | 1.0 |
|
| | | | | | | |
Earnings per common share: | | | | | | | |
Basic | $ | 0.58 |
| | $ | 0.57 |
| | $ | 0.01 |
| | 1.8 | % |
Diluted | 0.58 |
| | 0.57 |
| | 0.01 |
| | 1.8 |
|
| | | | | | | |
Dividends declared per common share | $ | 0.15 |
| | $ | 0.15 |
| | $ | — |
| | — | % |
| | | | | | | |
Average common and common equivalent shares | | | | | | | |
outstanding (in thousands): | | | | | | | |
Basic | 168,250 |
| | 167,111 |
| | 1,139 |
| | 0.7 | % |
Diluted | 168,615 |
| | 167,638 |
| | 977 |
| | 0.6 |
|
| | | | | | | |
N.M. Not Meaningful.
|
| | | | | | | | | | | | | | |
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
(Dollars in thousands) |
(Unaudited) |
| | | | | | | |
| Three Months Ended June 30, | | Change |
| 2017 | | 2016 | | $ | | % |
Net income attributable to TCF Financial Corporation | $ | 60,432 |
| | $ | 57,694 |
| | $ | 2,738 |
| | 4.7 | % |
Other comprehensive income (loss), net of tax: | | | | | | | |
Net unrealized gains (losses) on securities available for sale and interest-only strips | 12,341 |
| | 13,568 |
| | (1,227 | ) | | (9.0 | ) |
Net unrealized gains (losses) on net investment hedges | (1,149 | ) | | (210 | ) | | (939 | ) | | N.M. |
|
Foreign currency translation adjustment | 2,007 |
| | 339 |
| | 1,668 |
| | N.M. |
|
Recognized postretirement prior service cost | (7 | ) | | (7 | ) | | — |
| | — |
|
Total other comprehensive income (loss), net of tax | 13,192 |
| | 13,690 |
| | (498 | ) | | (3.6 | ) |
Comprehensive income | $ | 73,624 |
| | $ | 71,384 |
| | $ | 2,240 |
| | 3.1 |
|
| | | | | | | |
| Six Months Ended June 30, | | Change |
| 2017 | | 2016 | | $ | | % |
Net income attributable to TCF Financial Corporation | $ | 106,710 |
| | $ | 105,740 |
| | $ | 970 |
| | 0.9 | % |
Other comprehensive income (loss), net of tax: | | | | | | | |
Net unrealized gains (losses) on securities available for sale and interest-only strips | 15,110 |
| | 25,605 |
| | (10,495 | ) | | (41.0 | ) |
Net unrealized gains (losses) on net investment hedges | (1,462 | ) | | (2,230 | ) | | 768 |
| | 34.4 |
|
Foreign currency translation adjustment | 2,588 |
| | 3,748 |
| | (1,160 | ) | | (30.9 | ) |
Recognized postretirement prior service cost | (14 | ) | | (14 | ) | | — |
| | — |
|
Total other comprehensive income (loss), net of tax | 16,222 |
| | 27,109 |
| | (10,887 | ) | | (40.2 | ) |
Comprehensive income | $ | 122,932 |
| | $ | 132,849 |
| | $ | (9,917 | ) | | (7.5 | ) |
| | | | | | | |
N.M. Not Meaningful. | | | | | | | |
|
| | | | | | | | | | | | | | |
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION |
(Dollars in thousands, except per-share data) |
(Unaudited) |
| | | | | | | |
| At June 30, | | At Dec. 31, | | Change |
| 2017 | | 2016 | | $ | | % |
ASSETS: | | | | | | | |
Cash and due from banks | $ | 551,463 |
| | $ | 609,603 |
| | $ | (58,140 | ) | | (9.5 | )% |
Investments | 82,737 |
| | 74,714 |
| | 8,023 |
| | 10.7 |
|
Securities held to maturity | 171,320 |
| | 181,314 |
| | (9,994 | ) | | (5.5 | ) |
Securities available for sale | 1,554,951 |
| | 1,423,435 |
| | 131,516 |
| | 9.2 |
|
Loans and leases held for sale | 172,583 |
| | 268,832 |
| | (96,249 | ) | | (35.8 | ) |
Loans and leases: | | | | | | | |
Consumer real estate: | | | | | | | |
First mortgage lien | 2,070,385 |
| | 2,292,596 |
| | (222,211 | ) | | (9.7 | ) |
Junior lien | 2,701,592 |
| | 2,791,756 |
| | (90,164 | ) | | (3.2 | ) |
Total consumer real estate | 4,771,977 |
| | 5,084,352 |
| | (312,375 | ) | | (6.1 | ) |
Commercial | 3,488,725 |
| | 3,286,478 |
| | 202,247 |
| | 6.2 |
|
Leasing and equipment finance | 4,333,735 |
| | 4,336,310 |
| | (2,575 | ) | | (0.1 | ) |
Inventory finance | 2,509,485 |
| | 2,470,175 |
| | 39,310 |
| | 1.6 |
|
Auto finance | 3,243,144 |
| | 2,647,741 |
| | 595,403 |
| | 22.5 |
|
Other | 19,459 |
| | 18,771 |
| | 688 |
| | 3.7 |
|
Total loans and leases | 18,366,525 |
| | 17,843,827 |
| | 522,698 |
| | 2.9 |
|
Allowance for loan and lease losses | (165,620 | ) | | (160,269 | ) | | (5,351 | ) | | (3.3 | ) |
Net loans and leases | 18,200,905 |
| | 17,683,558 |
| | 517,347 |
| | 2.9 |
|
Premises and equipment, net | 423,745 |
| | 418,372 |
| | 5,373 |
| | 1.3 |
|
Goodwill | 227,072 |
| | 225,640 |
| | 1,432 |
| | 0.6 |
|
Other assets | 669,875 |
| | 555,858 |
| | 114,017 |
| | 20.5 |
|
Total assets | $ | 22,054,651 |
| | $ | 21,441,326 |
| | $ | 613,325 |
| | 2.9 |
|
| | | | | | | |
LIABILITIES AND EQUITY: | | | | | | | |
Deposits: | | | | | | | |
Checking | $ | 6,147,423 |
| | $ | 6,009,151 |
| | $ | 138,272 |
| | 2.3 | % |
Savings | 4,823,552 |
| | 4,719,481 |
| | 104,071 |
| | 2.2 |
|
Money market | 2,128,709 |
| | 2,421,467 |
| | (292,758 | ) | | (12.1 | ) |
Certificates of deposit | 4,419,120 |
| | 4,092,423 |
| | 326,697 |
| | 8.0 |
|
Total deposits | 17,518,804 |
| | 17,242,522 |
| | 276,282 |
| | 1.6 |
|
Short-term borrowings | 8,534 |
| | 4,391 |
| | 4,143 |
| | 94.4 |
|
Long-term borrowings | 1,266,748 |
| | 1,073,181 |
| | 193,567 |
| | 18.0 |
|
Total borrowings | 1,275,282 |
| | 1,077,572 |
| | 197,710 |
| | 18.3 |
|
Accrued expenses and other liabilities | 710,734 |
| | 676,587 |
| | 34,147 |
| | 5.0 |
|
Total liabilities | 19,504,820 |
| | 18,996,681 |
| | 508,139 |
| | 2.7 |
|
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; | | | | | | | |
171,532,487 and 171,034,506 shares issued, respectively | 1,715 |
| | 1,710 |
| | 5 |
| | 0.3 |
|
Additional paid-in capital | 858,451 |
| | 862,776 |
| | (4,325 | ) | | (0.5 | ) |
Retained earnings, subject to certain restrictions | 1,453,355 |
| | 1,382,901 |
| | 70,454 |
| | 5.1 |
|
Accumulated other comprehensive income (loss) | (17,503 | ) | | (33,725 | ) | | 16,222 |
| | 48.1 |
|
Treasury stock at cost, 42,566 shares, and other | (32,193 | ) | | (49,419 | ) | | 17,226 |
| | 34.9 |
|
Total TCF Financial Corporation stockholders' equity | 2,527,065 |
| | 2,427,483 |
| | 99,582 |
| | 4.1 |
|
Non-controlling interest in subsidiaries | 22,766 |
| | 17,162 |
| | 5,604 |
| | 32.7 |
|
Total equity | 2,549,831 |
| | 2,444,645 |
| | 105,186 |
| | 4.3 |
|
Total liabilities and equity | $ | 22,054,651 |
| | $ | 21,441,326 |
| | $ | 613,325 |
| | 2.9 |
|
| | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | |
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
SUMMARY OF CREDIT QUALITY DATA |
(Dollars in thousands) |
(Unaudited) |
|
Over 60-Day Delinquencies as a Percentage of Portfolio(1) |
| | | | | | | | | | | | | | |
| At | | At | | At | | At | | At | | Change from | |
| Jun. 30, | | Mar. 31, | | Dec. 31, | | Sep. 30, | | Jun. 30, | | Mar. 31, | | Jun. 30, | |
| 2017 | | 2017 | | 2016 | | 2016 | | 2016 | | 2017 | | 2016 | |
Consumer real estate: | | | | | | | | | | | | | | |
First mortgage lien | 0.31 | % | | 0.28 | % | | 0.40 | % | | 0.36 | % | | 0.36 | % | | 3 |
| bps | (5 | ) | bps |
Junior lien | 0.05 |
| | 0.05 |
| | 0.05 |
| | 0.03 |
| | 0.03 |
| | — |
| | 2 |
| |
Total consumer real estate | 0.16 |
| | 0.15 |
| | 0.21 |
| | 0.18 |
| | 0.18 |
| | 1 |
| | (2 | ) | |
Commercial | — |
| | — |
| | — |
| | 0.01 |
| | 0.11 |
| | — |
| | (11 | ) | |
Leasing and equipment finance | 0.14 |
| | 0.12 |
| | 0.10 |
| | 0.14 |
| | 0.13 |
| | 2 |
| | 1 |
| |
Inventory finance | 0.01 |
| | — |
| | — |
| | 0.01 |
| | — |
| | 1 |
| | 1 |
| |
Auto finance | 0.20 |
| | 0.13 |
| | 0.23 |
| | 0.20 |
| | 0.13 |
| | 7 |
| | 7 |
| |
Other | 0.30 |
| | 0.05 |
| | 0.10 |
| | 0.05 |
| | 0.33 |
| | 25 |
| | (3 | ) | |
Subtotal | 0.11 |
| | 0.09 |
| | 0.12 |
| | 0.12 |
| | 0.12 |
| | 2 |
| | (1 | ) | |
Portfolios acquired with deteriorated credit quality | — |
| | — |
| | — |
| | 3.06 |
| | 0.02 |
| | — |
| | (2 | ) | |
Total delinquencies | 0.11 |
| | 0.09 |
| | 0.12 |
| | 0.12 |
| | 0.12 |
| | 2 |
| | (1 | ) | |
| | | | | | | | | | | | | | |
| |
(1) | Excludes non-accrual loans and leases. |
|
| | | | | | | | | | | | | | | | | | | | | |
Net Charge-Offs as a Percentage of Average Loans and Leases |
| | | | |
| Three Months Ended(1) | | Change from | |
| Jun. 30, | | Mar. 31, | | Dec. 31, | | Sep. 30, | | Jun. 30, | | Mar. 31, | | Jun. 30, | |
| 2017 | | 2017 | | 2016 | | 2016 | | 2016 | | 2017 | | 2016 | |
Consumer real estate: | | | | | | | | | | | | | | |
First mortgage lien | 0.15 | % | | (0.18 | )% | | 0.26 | % | | 0.34 | % | | 0.35 | % | | 33 |
| bps | (20 | ) | bps |
Junior lien | 0.05 |
| | (0.89 | ) | | 0.08 |
| | 0.04 |
| | 0.05 |
| | 94 |
| | — |
| |
Total consumer real estate | 0.09 |
| | (0.58 | ) | | 0.17 |
| | 0.17 |
| | 0.19 |
| | 67 |
| | (10 | ) | |
Commercial | 0.29 |
| | 0.32 |
| | 0.01 |
| | (0.01 | ) | | 0.08 |
| | (3 | ) | | 21 |
| |
Leasing and equipment finance | 0.14 |
| | 0.13 |
| | 0.10 |
| | 0.18 |
| | 0.11 |
| | 1 |
| | 3 |
| |
Inventory finance | 0.09 |
| | 0.01 |
| | 0.07 |
| | 0.10 |
| | 0.09 |
| | 8 |
| | — |
| |
Auto finance | 0.83 |
| | 1.12 |
| | 1.09 |
| | 0.86 |
| | 0.69 |
| | (29 | ) | | 14 |
| |
Other | N.M. |
| | N.M. |
| | N.M. |
| | N.M. |
| | N.M. |
| | N.M. |
| | N.M. |
| |
Total | 0.28 |
| | 0.11 |
| | 0.27 |
| | 0.26 |
| | 0.23 |
| | 17 |
| | 5 |
| |
| | | | | | | | | | | | | | |
N.M. Not Meaningful.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-Accrual Loans and Leases Rollforward |
| | | | | | | | | | | | | | |
| Three Months Ended | | Change from | |
| Jun. 30, | | Mar. 31, | | Dec. 31, | | Sep. 30, | | Jun. 30, | | Mar. 31, | | Jun. 30, | |
| 2017 | | 2017 | | 2016 | | 2016 | | 2016 | | 2017 | | 2016 | |
Balance, beginning of period | $ | 138,981 |
| | $ | 181,445 |
| | $ | 190,047 |
| | $ | 195,542 |
| | $ | 198,649 |
| | $ | (42,464 | ) | | $ | (59,668 | ) | |
Additions | 23,667 |
| | 34,661 |
| | 32,398 |
| | 28,697 |
| | 35,280 |
| | (10,994 | ) | | (11,613 | ) | |
Charge-offs | (6,819 | ) | | (6,412 | ) | | (4,158 | ) | | (5,670 | ) | | (5,475 | ) | | (407 | ) | | (1,344 | ) | |
Transfers to other assets | (10,870 | ) | | (8,786 | ) | | (17,118 | ) | | (11,687 | ) | | (10,310 | ) | | (2,084 | ) | | (560 | ) | |
Return to accrual status | (3,077 | ) | | (2,591 | ) | | (4,546 | ) | | (5,447 | ) | | (6,687 | ) | | (486 | ) | | 3,610 |
| |
Payments received | (11,647 | ) | | (10,732 | ) | | (14,351 | ) | | (13,845 | ) | | (17,774 | ) | | (915 | ) | | 6,127 |
| |
Sales | (892 | ) | | (49,916 | ) | | (2,764 | ) | | — |
| | (900 | ) | | 49,024 |
| | 8 |
| |
Other, net | (70 | ) | | 1,312 |
| | 1,937 |
| | 2,457 |
| | 2,759 |
| | (1,382 | ) | | (2,829 | ) | |
Balance, end of period | $ | 129,273 |
| | $ | 138,981 |
| | $ | 181,445 |
| | $ | 190,047 |
| | $ | 195,542 |
| | $ | (9,708 | ) | | $ | (66,269 | ) | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
SUMMARY OF CREDIT QUALITY DATA, CONTINUED |
(Dollars in thousands) |
(Unaudited) |
|
Other Real Estate Owned Rollforward |
| | | | | | | | | | | | | |
| Three Months Ended | | Change from |
| Jun. 30, | | Mar. 31, | | Dec. 31, | | Sep. 30, | | Jun. 30, | | Mar. 31, | | Jun. 30, |
| 2017 | | 2017 | | 2016 | | 2016 | | 2016 | | 2017 | | 2016 |
Balance, beginning of period | $ | 31,959 |
| | $ | 46,797 |
| | $ | 33,712 |
| | $ | 36,792 |
| | $ | 42,441 |
| | $ | (14,838 | ) | | $ | (10,482 | ) |
Transferred in | 8,638 |
| | 7,212 |
| | 13,865 |
| | 10,124 |
| | 9,661 |
| | 1,426 |
| | (1,023 | ) |
Sales | (11,243 | ) | | (14,982 | ) | | (8,655 | ) | | (12,997 | ) | | (16,058 | ) | | 3,739 |
| | 4,815 |
|
Writedowns | (1,674 | ) | | (1,538 | ) | | (1,281 | ) | | (1,984 | ) | | (2,027 | ) | | (136 | ) | | 353 |
|
Other, net(1) | 1,047 |
| | (5,530 | ) | | 9,156 |
| | 1,777 |
| | 2,775 |
| | 6,577 |
| | (1,728 | ) |
Balance, end of period | $ | 28,727 |
| | $ | 31,959 |
| | $ | 46,797 |
| | $ | 33,712 |
| | $ | 36,792 |
| | $ | (3,232 | ) | | $ | (8,065 | ) |
| | | | | | | | | | | | | |
| |
(1) | Includes transfers (to) from premises and equipment. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for Loan and Lease Losses |
| | | | | | | | | | | | | | | | | | | |
| At | | At | | At | | At | | At |
| Jun. 30, | | Mar. 31, | | Dec. 31, | | Sep. 30, | | Jun. 30, |
| 2017 | | 2017 | | 2016 | | 2016 | | 2016 |
| | | % of | | | | % of | | | | % of | | | | % of | | | | % of |
| Balance | Portfolio | Balance | Portfolio | Balance | Portfolio | Balance | Portfolio | Balance | | Portfolio |
Consumer real estate | $ | 52,408 |
| | 1.10 | % | | $ | 53,851 |
| | 1.16 | % | | $ | 59,448 |
| | 1.17 | % | | $ | 62,092 |
| | 1.24 | % | | $ | 64,765 |
| | 1.27 | % |
Commercial | 34,669 |
| | 0.99 |
| | 33,697 |
| | 1.00 |
| | 32,695 |
| | 0.99 |
| | 31,648 |
| | 1.00 |
| | 31,161 |
| | 1.01 |
|
Leasing and equipment finance | 21,922 |
| | 0.51 |
| | 21,257 |
| | 0.50 |
| | 21,350 |
| | 0.49 |
| | 20,649 |
| | 0.49 |
| | 20,124 |
| | 0.49 |
|
Inventory finance | 12,129 |
| | 0.48 |
| | 15,816 |
| | 0.55 |
| | 13,932 |
| | 0.56 |
| | 11,807 |
| | 0.52 |
| | 12,084 |
| | 0.52 |
|
Auto finance | 43,893 |
| | 1.35 |
| | 35,108 |
| | 1.26 |
| | 32,310 |
| | 1.22 |
| | 29,115 |
| | 1.07 |
| | 29,772 |
| | 1.06 |
|
Other | 599 |
| | 3.08 |
| | 437 |
| | 2.60 |
| | 534 |
| | 2.84 |
| | 530 |
| | 2.96 |
| | 666 |
| | 3.19 |
|
Total | $ | 165,620 |
| | 0.90 |
| | $ | 160,166 |
| | 0.89 |
| | $ | 160,269 |
| | 0.90 |
| | $ | 155,841 |
| | 0.90 |
| | $ | 158,572 |
| | 0.91 |
|
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Changes in Allowance for Loan and Lease Losses |
| | | | | | | | | | | | | |
| Three Months Ended | | Change from |
| Jun. 30, | | Mar. 31, | | Dec. 31, | | Sep. 30, | | Jun. 30, | | Mar. 31, | | Jun. 30, |
| 2017 | | 2017 | | 2016 | | 2016 | | 2016 | | 2017 | | 2016 |
Balance, beginning of period | $ | 160,166 |
| | $ | 160,269 |
| | $ | 155,841 |
| | $ | 158,572 |
| | $ | 160,074 |
| | $ | (103 | ) | | $ | 92 |
|
Charge-offs | (18,326 | ) | | (18,902 | ) | | (16,451 | ) | | (16,244 | ) | | (14,723 | ) | | 576 |
| | (3,603 | ) |
Recoveries | 5,412 |
| | 13,813 |
| | 4,718 |
| | 4,779 |
| | 4,592 |
| | (8,401 | ) | | 820 |
|
Net (charge-offs) recoveries | (12,914 | ) | | (5,089 | ) | | (11,733 | ) | | (11,465 | ) | | (10,131 | ) | | (7,825 | ) | | (2,783 | ) |
Provision for credit losses | 19,446 |
| | 12,193 |
| | 19,888 |
| | 13,894 |
| | 13,250 |
| | 7,253 |
| | 6,196 |
|
Other | (1,078 | ) | | (7,207 | ) | | (3,727 | ) | | (5,160 | ) | | (4,621 | ) | | 6,129 |
| | 3,543 |
|
Balance, end of period | $ | 165,620 |
| | $ | 160,166 |
| | $ | 160,269 |
| | $ | 155,841 |
| | $ | 158,572 |
| | $ | 5,454 |
| | $ | 7,048 |
|
|
| | | | | | | | | | | | | | | | | | | | | |
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
CONSOLIDATED AVERAGE BALANCE SHEETS, YIELDS AND RATES |
(Dollars in thousands) |
(Unaudited) |
| | | | | | | | | | | |
| Three Months Ended June 30, |
| 2017 | | 2016 |
| Average | | | | Yields and | | Average | | | | Yields and |
| Balance | | Interest(1) | | Rates(1)(2) | | Balance | | Interest(1) | | Rates(1)(2) |
ASSETS: | | | | | | | | | | | |
Investments and other | $ | 259,548 |
| | $ | 2,716 |
| | 4.20 | % | | $ | 322,477 |
| | $ | 2,396 |
| | 2.99 | % |
Securities held to maturity | 172,322 |
| | 1,035 |
| | 2.40 |
| | 194,693 |
| | 1,116 |
| | 2.29 |
|
Securities available for sale:(3) | | | | | | | | | | | |
Taxable | 821,744 |
| | 4,434 |
| | 2.16 |
| | 697,902 |
| | 3,853 |
| | 2.21 |
|
Tax-exempt(4) | 689,667 |
| | 5,566 |
| | 3.23 |
| | 481,246 |
| | 3,912 |
| | 3.25 |
|
Loans and leases held for sale | 165,859 |
| | 2,622 |
| | 6.34 |
| | 497,797 |
| | 9,968 |
| | 8.05 |
|
Loans and leases:(5) | | | | | | | | | | | |
Consumer real estate: | | | | | | | | | | | |
Fixed-rate | 1,963,822 |
| | 27,679 |
| | 5.65 |
| | 2,327,409 |
| | 33,143 |
| | 5.73 |
|
Variable- and adjustable-rate | 2,782,296 |
| | 39,982 |
| | 5.76 |
| | 2,931,318 |
| | 38,773 |
| | 5.32 |
|
Total consumer real estate | 4,746,118 |
| | 67,661 |
| | 5.72 |
| | 5,258,727 |
| | 71,916 |
| | 5.50 |
|
Commercial: | | | | | | | | | | | |
Fixed-rate | 966,884 |
| | 11,126 |
| | 4.62 |
| | 982,914 |
| | 12,129 |
| | 4.96 |
|
Variable- and adjustable-rate | 2,450,168 |
| | 27,198 |
| | 4.45 |
| | 2,127,032 |
| | 21,143 |
| | 4.00 |
|
Total commercial | 3,417,052 |
| | 38,324 |
| | 4.50 |
| | 3,109,946 |
| | 33,272 |
| | 4.30 |
|
Leasing and equipment finance | 4,277,376 |
| | 47,936 |
| | 4.48 |
| | 4,032,112 |
| | 44,824 |
| | 4.45 |
|
Inventory finance | 2,723,340 |
| | 42,260 |
| | 6.22 |
| | 2,564,648 |
| | 36,598 |
| | 5.74 |
|
Auto finance | 3,149,974 |
| | 39,309 |
| | 5.01 |
| | 2,751,679 |
| | 28,660 |
| | 4.19 |
|
Other | 10,235 |
| | 137 |
| | 5.37 |
| | 9,585 |
| | 135 |
| | 5.77 |
|
Total loans and leases | 18,324,095 |
| | 235,627 |
| | 5.15 |
| | 17,726,697 |
| | 215,405 |
| | 4.88 |
|
Total interest-earning assets | 20,433,235 |
| | 252,000 |
| | 4.94 |
| | 19,920,812 |
| | 236,650 |
| | 4.77 |
|
Other assets(6) | 1,315,495 |
| | | | | | 1,286,506 |
| | | | |
Total assets | $ | 21,748,730 |
| | | | | | $ | 21,207,318 |
| | | | |
LIABILITIES AND EQUITY: | | | | | | | | | | | |
Non-interest bearing deposits: | | | | | | | | | | | |
Retail | $ | 1,967,542 |
| | | | | | $ | 1,817,734 |
| | | | |
Small business | 897,391 |
| | | | | | 861,394 |
| | | | |
Commercial and custodial | 608,706 |
| | | | | | 582,041 |
| | | | |
Total non-interest bearing deposits | 3,473,639 |
| | | | | | 3,261,169 |
| | | | |
Interest-bearing deposits: | | | | | | | | | | | |
Checking | 2,554,563 |
| | 83 |
| | 0.01 |
| | 2,478,673 |
| | 92 |
| | 0.02 |
|
Savings | 4,806,371 |
| | 538 |
| | 0.04 |
| | 4,677,681 |
| | 336 |
| | 0.03 |
|
Money market | 2,221,807 |
| | 2,481 |
| | 0.45 |
| | 2,557,897 |
| | 4,033 |
| | 0.63 |
|
Certificates of deposit | 4,266,488 |
| | 11,334 |
| | 1.07 |
| | 4,308,367 |
| | 11,432 |
| | 1.07 |
|
Total interest-bearing deposits | 13,849,229 |
| | 14,436 |
| | 0.42 |
| | 14,022,618 |
| | 15,893 |
| | 0.46 |
|
Total deposits | 17,322,868 |
| | 14,436 |
| | 0.33 |
| | 17,283,787 |
| | 15,893 |
| | 0.37 |
|
Borrowings: | | | | | | | | | | | |
Short-term borrowings | 6,230 |
| | 13 |
| | 0.79 |
| | 9,100 |
| | 16 |
| | 0.71 |
|
Long-term borrowings | 1,225,022 |
| | 6,907 |
| | 2.26 |
| | 840,739 |
| | 5,111 |
| | 2.43 |
|
Total borrowings | 1,231,252 |
| | 6,920 |
| | 2.25 |
| | 849,839 |
| | 5,127 |
| | 2.42 |
|
Total interest-bearing liabilities | 15,080,481 |
| | 21,356 |
| | 0.57 |
| | 14,872,457 |
| | 21,020 |
| | 0.57 |
|
Total deposits and borrowings | 18,554,120 |
| | 21,356 |
| | 0.46 |
| | 18,133,626 |
| | 21,020 |
| | 0.47 |
|
Other liabilities | 673,740 |
| | | | | | 690,363 |
| | | | |
Total liabilities | 19,227,860 |
| | | | | | 18,823,989 |
| | | | |
Total TCF Financial Corp. stockholders' equity | 2,494,682 |
| | �� | | | | 2,357,509 |
| | | | |
Non-controlling interest in subsidiaries | 26,188 |
| | | | | | 25,820 |
| | | | |
Total equity | 2,520,870 |
| | | | | | 2,383,329 |
| | | | |
Total liabilities and equity | $ | 21,748,730 |
| | | | | | $ | 21,207,318 |
| | | | |
Net interest income and margin | | | $ | 230,644 |
| | 4.52 |
| | | | $ | 215,630 |
| | 4.35 |
|
| | | | | | | | | | | |
| |
(1) | Interest and yields are presented on a fully tax-equivalent basis. |
| |
(3) | Average balances and yields of securities available for sale are based upon historical amortized cost and exclude equity securities. |
| |
(4) | The yield on tax-exempt securities available for sale is computed on a tax-equivalent basis using a statutory federal income tax rate of 35% for all periods presented. |
| |
(5) | Average balances of loans and leases include non-accrual loans and leases and are presented net of unearned income. |
| |
(6) | Includes leased equipment and related initial direct costs under operating leases of $200.7 million and $131.9 million for the second quarters of 2017 and 2016, respectively. |
|
| | | | | | | | | | | | | | | | | | | | | |
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
CONSOLIDATED AVERAGE BALANCE SHEETS, YIELDS AND RATES |
(Dollars in thousands) |
(Unaudited) |
| | | | | | | | | | | |
| Six Months Ended June 30, |
| 2017 | | 2016 |
| Average | | | | Yields and | | Average | | | | Yields and |
| Balance | | Interest(1) | | Rates(1) | | Balance | | Interest(1) | | Rates(1) |
ASSETS: | | | | | | | | | | | |
Investments and other | $ | 272,959 |
| | $ | 5,463 |
| | 4.03 | % | | $ | 335,778 |
| | $ | 4,612 |
| | 2.76 | % |
Securities held to maturity | 175,115 |
| | 2,315 |
| | 2.64 |
| | 196,998 |
| | 2,435 |
| | 2.47 |
|
Securities available for sale:(2) | | | | | | | | | | | |
Taxable | 818,821 |
| | 9,088 |
| | 2.22 |
| | 669,349 |
| | 7,671 |
| | 2.29 |
|
Tax-exempt(3) | 665,382 |
| | 10,683 |
| | 3.21 |
| | 400,337 |
| | 6,496 |
| | 3.25 |
|
Loans and leases held for sale | 314,256 |
| | 13,374 |
| | 8.58 |
| | 432,741 |
| | 18,472 |
| | 8.58 |
|
Loans and leases:(4) | | | | | | | | | | | |
Consumer real estate: | | | | | | | | | | | |
Fixed-rate | 2,023,317 |
| | 56,966 |
| | 5.67 |
| | 2,379,091 |
| | 68,345 |
| | 5.78 |
|
Variable- and adjustable-rate | 2,863,461 |
| | 80,221 |
| | 5.65 |
| | 2,979,660 |
| | 78,829 |
| | 5.32 |
|
Total consumer real estate | 4,886,778 |
| | 137,187 |
| | 5.66 |
| | 5,358,751 |
| | 147,174 |
| | 5.52 |
|
Commercial: | | | | | | | | | | | |
Fixed-rate | 983,508 |
| | 22,839 |
| | 4.68 |
| | 997,892 |
| | 24,558 |
| | 4.95 |
|
Variable- and adjustable-rate | 2,376,779 |
| | 51,589 |
| | 4.38 |
| | 2,136,131 |
| | 42,480 |
| | 4.00 |
|
Total commercial | 3,360,287 |
| | 74,428 |
| | 4.47 |
| | 3,134,023 |
| | 67,038 |
| | 4.30 |
|
Leasing and equipment finance | 4,281,636 |
| | 95,912 |
| | 4.48 |
| | 4,012,395 |
| | 89,478 |
| | 4.46 |
|
Inventory finance | 2,710,137 |
| | 81,711 |
| | 6.08 |
| | 2,499,091 |
| | 70,968 |
| | 5.71 |
|
Auto finance | 2,933,620 |
| | 67,080 |
| | 4.61 |
| | 2,727,779 |
| | 56,497 |
| | 4.17 |
|
Other | 9,989 |
| | 268 |
| | 5.40 |
| | 9,802 |
| | 277 |
| | 5.70 |
|
Total loans and leases | 18,182,447 |
| | 456,586 |
| | 5.05 |
| | 17,741,841 |
| | 431,432 |
| | 4.88 |
|
Total interest-earning assets | 20,428,980 |
| | 497,509 |
| | 4.90 |
| | 19,777,044 |
| | 471,118 |
| | 4.78 |
|
Other assets(5) | 1,289,730 |
| | | | | | 1,291,993 |
| | | | |
Total assets | $ | 21,718,710 |
| | | | | | $ | 21,069,037 |
| | | | |
LIABILITIES AND EQUITY: | | | | | | | | | | | |
Non-interest bearing deposits: | | | | | | | | | | | |
Retail | $ | 1,924,161 |
| | | | | | $ | 1,784,722 |
| | | | |
Small business | 896,125 |
| | | | | | 857,519 |
| | | | |
Commercial and custodial | 617,345 |
| | | | | | 571,513 |
| | | | |
Total non-interest bearing deposits | 3,437,631 |
| | | | | | 3,213,754 |
| | | | |
Interest-bearing deposits: | | | | | | | | | | | |
Checking | 2,542,489 |
| | 166 |
| | 0.01 |
| | 2,459,618 |
| | 173 |
| | 0.01 |
|
Savings | 4,781,566 |
| | 1,039 |
| | 0.04 |
| | 4,688,923 |
| | 682 |
| | 0.03 |
|
Money market | 2,303,129 |
| | 5,419 |
| | 0.47 |
| | 2,515,324 |
| | 7,840 |
| | 0.63 |
|
Certificates of deposit | 4,150,460 |
| | 21,527 |
| | 1.05 |
| | 4,206,659 |
| | 22,189 |
| | 1.06 |
|
Total interest-bearing deposits | 13,777,644 |
| | 28,151 |
| | 0.41 |
| | 13,870,524 |
| | 30,884 |
| | 0.45 |
|
Total deposits | 17,215,275 |
| | 28,151 |
| | 0.33 |
| | 17,084,278 |
| | 30,884 |
| | 0.36 |
|
Borrowings: | | | | | | | | | | | |
Short-term borrowings | 5,434 |
| | 20 |
| | 0.73 |
| | 7,331 |
| | 23 |
| | 0.64 |
|
Long-term borrowings | 1,341,391 |
| | 13,378 |
| | 2.00 |
| | 951,626 |
| | 10,797 |
| | 2.27 |
|
Total borrowings | 1,346,825 |
| | 13,398 |
| | 2.00 |
| | 958,957 |
| | 10,820 |
| | 2.26 |
|
Total interest-bearing liabilities | 15,124,469 |
| | 41,549 |
| | 0.55 |
| | 14,829,481 |
| | 41,704 |
| | 0.56 |
|
Total deposits and borrowings | 18,562,100 |
| | 41,549 |
| | 0.45 |
| | 18,043,235 |
| | 41,704 |
| | 0.46 |
|
Other liabilities | 669,544 |
| | | | | | 670,635 |
| | | | |
Total liabilities | 19,231,644 |
| | | | | | 18,713,870 |
| | | | |
Total TCF Financial Corp. stockholders' equity | 2,463,393 |
| | | | | | 2,332,645 |
| | | | |
Non-controlling interest in subsidiaries | 23,673 |
| | | | | | 22,522 |
| | | | |
Total equity | 2,487,066 |
| | | | | | 2,355,167 |
| | | | |
Total liabilities and equity | $ | 21,718,710 |
| | | | | | $ | 21,069,037 |
| | | | |
Net interest income and margin | | | $ | 455,960 |
| | 4.49 |
| | | | $ | 429,414 |
| | 4.36 |
|
| | | | | | | | | | | |
| |
(1) | Interest and yields are presented on a fully tax-equivalent basis. |
| |
(2) | Average balances and yields of securities available for sale are based upon historical amortized cost and exclude equity securities. |
| |
(3) | The yield on tax-exempt securities available for sale is computed on a tax-equivalent basis using a statutory federal income tax rate of 35% for all periods presented. |
| |
(4) | Average balances of loans and leases include non-accrual loans and leases and are presented net of unearned income. |
| |
(5) | Includes leased equipment and related initial direct costs under operating leases of $190.5 million and $132.7 million for the six months ended June 30, 2017 and 2016, respectively. |
|
| | | | | | | | | | | | | | | | | | | |
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF INCOME AND FINANCIAL HIGHLIGHTS |
(Dollars in thousands, except per-share data) |
(Unaudited) |
| | | | | | | | | |
| Three Months Ended |
| Jun. 30, | | Mar. 31, | | Dec. 31, | | Sep. 30, | | Jun. 30, |
| 2017 | | 2017 | | 2016 | | 2016 | | 2016 |
Interest income: | | | | | | | | | |
Loans and leases | $ | 234,092 |
| | $ | 219,548 |
| | $ | 210,848 |
| | $ | 210,765 |
| | $ | 214,128 |
|
Securities available for sale | 8,052 |
| | 7,980 |
| | 7,553 |
| | 7,126 |
| | 6,396 |
|
Securities held to maturity | 1,035 |
| | 1,280 |
| | 1,165 |
| | 1,049 |
| | 1,116 |
|
Loans held for sale and other | 5,338 |
| | 13,499 |
| | 12,092 |
| | 13,786 |
| | 12,364 |
|
Total interest income | 248,517 |
| | 242,307 |
| | 231,658 |
| | 232,726 |
| | 234,004 |
|
Interest expense: | | | | | | | | | |
Deposits | 14,436 |
| | 13,715 |
| | 15,053 |
| | 15,851 |
| | 15,893 |
|
Borrowings | 6,920 |
| | 6,478 |
| | 5,159 |
| | 4,857 |
| | 5,127 |
|
Total interest expense | 21,356 |
| | 20,193 |
| | 20,212 |
| | 20,708 |
| | 21,020 |
|
Net interest income | 227,161 |
| | 222,114 |
| | 211,446 |
| | 212,018 |
| | 212,984 |
|
Provision for credit losses | 19,446 |
| | 12,193 |
| | 19,888 |
| | 13,894 |
| | 13,250 |
|
Net interest income after provision for credit losses | 207,715 |
| | 209,921 |
| | 191,558 |
| | 198,124 |
| | 199,734 |
|
Non-interest income: | | | | | | | | | |
Fees and service charges | 32,733 |
| | 31,282 |
| | 35,132 |
| | 35,093 |
| | 34,622 |
|
Card revenue | 14,154 |
| | 13,150 |
| | 13,689 |
| | 13,747 |
| | 14,083 |
|
ATM revenue | 5,061 |
| | 4,675 |
| | 4,806 |
| | 5,330 |
| | 5,288 |
|
Subtotal | 51,948 |
| | 49,107 |
| | 53,627 |
| | 54,170 |
| | 53,993 |
|
Gains on sales of auto loans, net | 380 |
| | 2,864 |
| | 1,145 |
| | 11,624 |
| | 10,143 |
|
Gains on sales of consumer real estate loans, net | 8,980 |
| | 8,891 |
| | 16,676 |
| | 13,528 |
| | 10,839 |
|
Servicing fee income | 10,730 |
| | 11,651 |
| | 11,404 |
| | 10,393 |
| | 9,502 |
|
Subtotal | 20,090 |
| | 23,406 |
| | 29,225 |
| | 35,545 |
| | 30,484 |
|
Leasing and equipment finance | 39,830 |
| | 28,298 |
| | 31,316 |
| | 28,289 |
| | 31,074 |
|
Other | 2,795 |
| | 2,703 |
| | 1,365 |
| | 2,270 |
| | 2,405 |
|
Fees and other revenue | 114,663 |
| | 103,514 |
| | 115,533 |
| | 120,274 |
| | 117,956 |
|
Gains (losses) on securities, net | — |
| | — |
| | 135 |
| | (600 | ) | | — |
|
Total non-interest income | 114,663 |
| | 103,514 |
| | 115,668 |
| | 119,674 |
| | 117,956 |
|
Non-interest expense: | | | | | | | | | |
Compensation and employee benefits | 115,918 |
| | 124,477 |
| | 115,001 |
| | 117,155 |
| | 118,093 |
|
Occupancy and equipment | 38,965 |
| | 39,600 |
| | 38,150 |
| | 37,938 |
| | 36,884 |
|
Other | 61,075 |
| | 64,037 |
| | 59,235 |
| | 59,421 |
| | 59,416 |
|
Subtotal | 215,958 |
| | 228,114 |
| | 212,386 |
| | 214,514 |
| | 214,393 |
|
Operating lease depreciation | 12,466 |
| | 11,242 |
| | 10,906 |
| | 10,038 |
| | 9,842 |
|
Foreclosed real estate and repossessed assets, net | 4,639 |
| | 4,549 |
| | 1,889 |
| | 4,243 |
| | 3,135 |
|
Other credit costs, net | 24 |
| | 101 |
| | 178 |
| | 83 |
| | (54 | ) |
Total non-interest expense | 233,087 |
| | 244,006 |
| | 225,359 |
| | 228,878 |
| | 227,316 |
|
Income before income tax expense | 89,291 |
| | 69,429 |
| | 81,867 |
| | 88,920 |
| | 90,374 |
|
Income tax expense | 25,794 |
| | 20,843 |
| | 29,762 |
| | 30,257 |
| | 29,706 |
|
Income after income tax expense | 63,497 |
| | 48,586 |
| | 52,105 |
| | 58,663 |
| | 60,668 |
|
Income attributable to non-controlling interest | 3,065 |
| | 2,308 |
| | 2,013 |
| | 2,371 |
| | 2,974 |
|
Net income attributable to TCF Financial Corporation | 60,432 |
| | 46,278 |
| | 50,092 |
| | 56,292 |
| | 57,694 |
|
Preferred stock dividends | 4,847 |
| | 4,847 |
| | 4,847 |
| | 4,847 |
| | 4,847 |
|
Net income available to common stockholders | $ | 55,585 |
| | $ | 41,431 |
| | $ | 45,245 |
| | $ | 51,445 |
| | $ | 52,847 |
|
| | | | | | | | | |
Earnings per common share: | | | | | | | | | |
Basic | $ | 0.33 |
| | $ | 0.25 |
| | $ | 0.27 |
| | $ | 0.31 |
| | $ | 0.32 |
|
Diluted | 0.33 |
| | 0.25 |
| | 0.27 |
| | 0.31 |
| | 0.31 |
|
| | | | | | | | | |
Dividends declared per common share | $ | 0.075 |
| | $ | 0.075 |
| | $ | 0.075 |
| | $ | 0.075 |
| | $ | 0.075 |
|
| | | | | | | | | |
Financial highlights:(1) | | | | | | | | | |
Return on average assets | 1.17 | % | | 0.90 | % | | 0.99 | % | | 1.12 | % | | 1.14 | % |
Return on average common equity | 9.96 |
| | 7.64 |
| | 8.40 |
| | 9.59 |
| | 10.09 |
|
Net interest margin | 4.52 |
| | 4.46 |
| | 4.30 |
| | 4.34 |
| | 4.35 |
|
| | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
CONSOLIDATED QUARTERLY AVERAGE BALANCE SHEETS |
(In thousands) |
(Unaudited) |
| | | | | | | | | |
| Jun. 30, 2017 | | Mar. 31, 2017 | | Dec. 31, 2016 | | Sep. 30, 2016 | | Jun. 30, 2016 |
ASSETS: | | | | | | | | | |
Investments and other | $ | 259,548 |
| | $ | 286,519 |
| | $ | 276,018 |
| | $ | 331,107 |
| | $ | 322,477 |
|
Securities held to maturity | 172,322 |
| | 177,939 |
| | 182,177 |
| | 187,414 |
| | 194,693 |
|
Securities available for sale:(1) | | | | | | | | | |
Taxable | 821,744 |
| | 815,867 |
| | 791,289 |
| | 747,890 |
| | 697,902 |
|
Tax-exempt | 689,667 |
| | 640,826 |
| | 610,070 |
| | 570,013 |
| | 481,246 |
|
Loans and leases held for sale | 165,859 |
| | 464,301 |
| | 492,457 |
| | 558,649 |
| | 497,797 |
|
Loans and leases:(2) | | | | | | | | |
|
Consumer real estate: | | | | | | | | |
|
Fixed-rate | 1,963,822 |
| | 2,083,472 |
| | 2,169,493 |
| | 2,216,945 |
| | 2,327,409 |
|
Variable- and adjustable-rate | 2,782,296 |
| | 2,945,529 |
| | 2,916,653 |
| | 2,918,631 |
| | 2,931,318 |
|
Total consumer real estate | 4,746,118 |
| | 5,029,001 |
| | 5,086,146 |
| | 5,135,576 |
| | 5,258,727 |
|
Commercial: | | | | | | | | |
|
Fixed-rate | 966,884 |
| | 1,000,316 |
| | 948,856 |
| | 944,347 |
| | 982,914 |
|
Variable- and adjustable-rate | 2,450,168 |
| | 2,302,575 |
| | 2,198,661 |
| | 2,147,768 |
| | 2,127,032 |
|
Total commercial | 3,417,052 |
| | 3,302,891 |
| | 3,147,517 |
| | 3,092,115 |
| | 3,109,946 |
|
Leasing and equipment finance | 4,277,376 |
| | 4,285,944 |
| | 4,252,543 |
| | 4,147,488 |
| | 4,032,112 |
|
Inventory finance | 2,723,340 |
| | 2,696,787 |
| | 2,389,980 |
| | 2,272,409 |
| | 2,564,648 |
|
Auto finance | 3,149,974 |
| | 2,714,862 |
| | 2,647,088 |
| | 2,670,272 |
| | 2,751,679 |
|
Other | 10,235 |
| | 9,740 |
| | 9,307 |
| | 9,252 |
| | 9,585 |
|
Total loans and leases | 18,324,095 |
| | 18,039,225 |
| | 17,532,581 |
| | 17,327,112 |
| | 17,726,697 |
|
Total interest-earning assets | 20,433,235 |
| | 20,424,677 |
| | 19,884,592 |
| | 19,722,185 |
| | 19,920,812 |
|
Other assets(3) | 1,315,495 |
| | 1,263,678 |
| | 1,253,002 |
| | 1,303,670 |
| | 1,286,506 |
|
Total assets | $ | 21,748,730 |
| | $ | 21,688,355 |
| | $ | 21,137,594 |
| | $ | 21,025,855 |
| | $ | 21,207,318 |
|
| | | | | | | | | |
LIABILITIES AND EQUITY: | | | | | | | | | |
Non-interest-bearing deposits: | | | | | | | | | |
Retail | $ | 1,967,542 |
| | $ | 1,880,298 |
| | $ | 1,773,673 |
| | $ | 1,771,840 |
| | $ | 1,817,734 |
|
Small business | 897,391 |
| | 894,845 |
| | 926,388 |
| | 894,761 |
| | 861,394 |
|
Commercial and custodial | 608,706 |
| | 626,081 |
| | 615,686 |
| | 583,430 |
| | 582,041 |
|
Total non-interest bearing deposits | 3,473,639 |
| | 3,401,224 |
| | 3,315,747 |
| | 3,250,031 |
| | 3,261,169 |
|
Interest-bearing deposits: | | | | | | | | |
|
Checking | 2,554,563 |
| | 2,530,281 |
| | 2,454,815 |
| | 2,434,934 |
| | 2,478,673 |
|
Savings | 4,806,371 |
| | 4,756,486 |
| | 4,670,906 |
| | 4,661,565 |
| | 4,677,681 |
|
Money market | 2,221,807 |
| | 2,385,353 |
| | 2,429,239 |
| | 2,496,590 |
| | 2,557,897 |
|
Certificates of deposit | 4,266,488 |
| | 4,033,143 |
| | 4,198,190 |
| | 4,304,990 |
| | 4,308,367 |
|
Total interest-bearing deposits | 13,849,229 |
| | 13,705,263 |
| | 13,753,150 |
| | 13,898,079 |
| | 14,022,618 |
|
Total deposits | 17,322,868 |
| | 17,106,487 |
| | 17,068,897 |
| | 17,148,110 |
| | 17,283,787 |
|
Borrowings: | | | | | | | | |
|
Short-term borrowings | 6,230 |
| | 4,628 |
| | 5,063 |
| | 8,485 |
| | 9,100 |
|
Long-term borrowings | 1,225,022 |
| | 1,459,053 |
| | 931,720 |
| | 729,737 |
| | 840,739 |
|
Total borrowings | 1,231,252 |
| | 1,463,681 |
| | 936,783 |
| | 738,222 |
| | 849,839 |
|
Total interest-bearing liabilities | 15,080,481 |
| | 15,168,944 |
| | 14,689,933 |
| | 14,636,301 |
| | 14,872,457 |
|
Total deposits and borrowings | 18,554,120 |
| | 18,570,168 |
| | 18,005,680 |
| | 17,886,332 |
| | 18,133,626 |
|
Other liabilities | 673,740 |
| | 665,301 |
| | 695,778 |
| | 708,048 |
| | 690,363 |
|
Total liabilities | 19,227,860 |
| | 19,235,469 |
| | 18,701,458 |
| | 18,594,380 |
| | 18,823,989 |
|
Total TCF Financial Corporation stockholders' equity | 2,494,682 |
| | 2,431,755 |
| | 2,417,222 |
| | 2,409,312 |
| | 2,357,509 |
|
Non-controlling interest in subsidiaries | 26,188 |
| | 21,131 |
| | 18,914 |
| | 22,163 |
| | 25,820 |
|
Total equity | 2,520,870 |
| | 2,452,886 |
| | 2,436,136 |
| | 2,431,475 |
| | 2,383,329 |
|
Total liabilities and equity | $ | 21,748,730 |
| | $ | 21,688,355 |
| | $ | 21,137,594 |
| | $ | 21,025,855 |
| | $ | 21,207,318 |
|
| | | | | | | | | |
| |
(1) | Average balances of securities available for sale are based upon historical amortized cost and exclude equity securities. |
| |
(2) | Average balances of loans and leases include non-accrual loans and leases and are presented net of unearned income. |
| |
(3) | Includes leased equipment and related initial direct costs under operating leases of $200.7 million, $180.3 million, $157.2 million, $138.2 million and $131.9 million for the second and first quarters of 2017, and for the fourth, third and second quarters of 2016, respectively. |
|
| | | | | | | | | | | | | | |
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
CONSOLIDATED QUARTERLY YIELDS AND RATES(1)(2) |
(Unaudited) |
| | | | | | | | | |
| Jun. 30, 2017 | | Mar. 31, 2017 | | Dec. 31, 2016 | | Sep. 30, 2016 | | Jun. 30, 2016 |
ASSETS: | | | | | | | |
Investments and other | 4.20 | % | | 3.88 | % | | 3.35 | % | | 2.86 | % | | 2.99 | % |
Securities held to maturity | 2.40 |
| | 2.88 |
| | 2.56 |
| | 2.24 |
| | 2.29 |
|
Securities available for sale:(3) | | | | | | | | | |
Taxable | 2.16 |
| | 2.28 |
| | 2.22 |
| | 2.23 |
| | 2.21 |
|
Tax-exempt(4) | 3.23 |
| | 3.19 |
| | 3.18 |
| | 3.19 |
| | 3.25 |
|
Loans and leases held for sale | 6.34 |
| | 9.39 |
| | 7.89 |
| | 8.12 |
| | 8.05 |
|
Loans and leases: | | | | | | | | | |
Consumer real estate: | | | | | | | | | |
Fixed-rate | 5.65 |
| | 5.70 |
| | 5.57 |
| | 5.75 |
| | 5.73 |
|
Variable- and adjustable rate | 5.76 |
| | 5.54 |
| | 5.36 |
| | 5.29 |
| | 5.32 |
|
Total consumer real estate | 5.72 |
| | 5.60 |
| | 5.45 |
| | 5.49 |
| | 5.50 |
|
Commercial: | | | | | | | | | |
Fixed-rate | 4.62 |
| | 4.75 |
| | 4.70 |
| | 4.92 |
| | 4.96 |
|
Variable- and adjustable-rate | 4.45 |
| | 4.30 |
| | 4.05 |
| | 3.91 |
| | 4.00 |
|
Total commercial | 4.50 |
| | 4.43 |
| | 4.25 |
| | 4.22 |
| | 4.30 |
|
Leasing and equipment finance | 4.48 |
| | 4.48 |
| | 4.43 |
| | 4.48 |
| | 4.45 |
|
Inventory finance | 6.22 |
| | 5.93 |
| | 5.80 |
| | 6.07 |
| | 5.74 |
|
Auto finance | 5.01 |
| | 4.15 |
| | 4.04 |
| | 4.06 |
| | 4.19 |
|
Other | 5.37 |
| | 5.44 |
| | 5.72 |
| | 5.85 |
| | 5.77 |
|
Total loans and leases | 5.15 |
| | 4.95 |
| | 4.82 |
| | 4.88 |
| | 4.88 |
|
| | | | | | | | | |
Total interest-earning assets | 4.94 |
| | 4.86 |
| | 4.70 |
| | 4.76 |
| | 4.77 |
|
| | | | | | | | | |
LIABILITIES: | | | | | | | | | |
Interest-bearing deposits: | | | | | | | | | |
Checking | 0.01 |
| | 0.01 |
| | 0.01 |
| | 0.01 |
| | 0.02 |
|
Savings | 0.04 |
| | 0.04 |
| | 0.04 |
| | 0.03 |
| | 0.03 |
|
Money market | 0.45 |
| | 0.50 |
| | 0.57 |
| | 0.61 |
| | 0.63 |
|
Certificates of deposit | 1.07 |
| | 1.02 |
| | 1.05 |
| | 1.07 |
| | 1.07 |
|
Total interest-bearing deposits | 0.42 |
| | 0.41 |
| | 0.44 |
| | 0.45 |
| | 0.46 |
|
Total deposits | 0.33 |
| | 0.33 |
| | 0.35 |
| | 0.37 |
| | 0.37 |
|
Borrowings: | | | | | | | | | |
Short-term borrowings | 0.79 |
| | 0.65 |
| | 0.77 |
| | 0.86 |
| | 0.71 |
|
Long-term borrowings | 2.26 |
| | 1.78 |
| | 2.21 |
| | 2.65 |
| | 2.43 |
|
Total borrowings | 2.25 |
| | 1.78 |
| | 2.20 |
| | 2.63 |
| | 2.42 |
|
| | | | | | | | | |
Total interest-bearing liabilities | 0.57 |
| | 0.54 |
| | 0.55 |
| | 0.56 |
| | 0.57 |
|
| | | | | | | | | |
Net interest margin | 4.52 |
| | 4.46 |
| | 4.30 |
| | 4.34 |
| | 4.35 |
|
| | | | | | | | | |
| |
(2) | Yields are presented on a fully tax-equivalent basis. |
| |
(3) | Average yields of securities available for sale are based upon historical amortized cost and exclude equity securities. |
| |
(4) | The yield on tax-exempt securities available for sale is computed on a tax-equivalent basis using a statutory federal income tax rate of 35% for all periods presented. |
|
| | | | | | | | |
TCF FINANCIAL CORPORATION AND SUBSIDIARIES |
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES(1) |
(Dollars in thousands, except per share data) |
(Unaudited) |
| | At Jun. 30, | | At Dec. 31, |
| | 2017 | | 2016 |
Computation of tangible common equity to tangible assets and tangible book value per common share: |
Total equity | | $ | 2,549,831 |
| | $ | 2,444,645 |
|
Less: Non-controlling interest in subsidiaries | | 22,766 |
| | 17,162 |
|
Total TCF Financial Corporation stockholders' equity | | 2,527,065 |
| | 2,427,483 |
|
Less: Preferred stock | | 263,240 |
| | 263,240 |
|
Total common stockholders' equity | (a) | 2,263,825 |
| | 2,164,243 |
|
Less: | | | | |
Goodwill | | 227,072 |
| | 225,640 |
|
Other intangibles | | 22,682 |
| | 1,738 |
|
Tangible common equity | (b) | $ | 2,014,071 |
| | $ | 1,936,865 |
|
| | | | |
Total assets | (c) | $ | 22,054,651 |
| | $ | 21,441,326 |
|
Less: | | | | |
Goodwill | | 227,072 |
| | 225,640 |
|
Other intangibles | | 22,682 |
| | 1,738 |
|
Tangible assets | (d) | $ | 21,804,897 |
| | $ | 21,213,948 |
|
| | | | |
Common stock shares outstanding | (e) | 171,489,921 |
| | 170,991,940 |
|
| | | | |
Common equity to assets | (a) / (c) | 10.26 | % | | 10.09 | % |
Tangible common equity to tangible assets | (b) / (d) | 9.24 | % | | 9.13 | % |
| | | | |
Book value per common share | (a) / (e) | $ | 13.20 |
| | $ | 12.66 |
|
Tangible book value per common share | (b) / (e) | $ | 11.74 |
| | $ | 11.33 |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | Six Months Ended |
| | Jun. 30, | | Mar. 31, | | Jun. 30, | | Jun. 30, | | Jun. 30, |
| | 2017 | | 2017 | | 2016 | | 2017 | | 2016 |
Computation of return on average tangible common equity: | | | | | | | | | |
Net income available to common stockholders | (f) | $ | 55,585 |
| | $ | 41,431 |
| | $ | 52,847 |
| | $ | 97,016 |
| | $ | 96,046 |
|
Plus: Other intangibles amortization | | 238 |
| | 123 |
| | 366 |
| | 361 |
| | 732 |
|
Less: Income tax expense attributable to other intangibles amortization | | 83 |
| | 42 |
| | 129 |
| | 125 |
| | 258 |
|
Adjusted net income available to common stockholders | (g) | $ | 55,740 |
| | $ | 41,512 |
| | $ | 53,084 |
| | $ | 97,252 |
| | $ | 96,520 |
|
| | | | | | | | | | |
Average balances: | | | | | | | | | | |
Total equity | | $ | 2,520,870 |
| | $ | 2,452,886 |
| | $ | 2,383,329 |
| | $ | 2,487,066 |
| | $ | 2,355,167 |
|
Less: Non-controlling interest in subsidiaries | | 26,188 |
| | 21,131 |
| | 25,820 |
| | 23,673 |
| | 22,522 |
|
Total TCF Financial Corporation stockholders' equity | | 2,494,682 |
| | 2,431,755 |
| | 2,357,509 |
| | 2,463,393 |
| | 2,332,645 |
|
Less: Preferred stock | | 263,240 |
| | 263,240 |
| | 263,240 |
| | 263,240 |
| | 263,240 |
|
Average total common stockholders' equity | (h) | 2,231,442 |
| | 2,168,515 |
| | 2,094,269 |
| | 2,200,153 |
| | 2,069,405 |
|
Less: | | | | | | | | | | |
Goodwill | | 225,876 |
| | 225,640 |
| | 225,640 |
| | 225,759 |
| | 225,640 |
|
Other intangibles | | 5,045 |
| | 1,675 |
| | 2,596 |
| | 3,369 |
| | 2,781 |
|
Average tangible common equity | (i) | $ | 2,000,521 |
| | $ | 1,941,200 |
| | $ | 1,866,033 |
| | $ | 1,971,025 |
| | $ | 1,840,984 |
|
| | | | | | | | | | |
Return on average common equity(2) | (f) / (h) | 9.96 | % | | 7.64 | % | | 10.09 | % | | 8.82 | % | | 9.28 | % |
Return on average tangible common equity(2) | (g) / (i) | 11.15 | % | | 8.55 | % | | 11.38 | % | | 9.87 | % | | 10.49 | % |
| | | | | | | | | | |
| |
(1) | When evaluating capital adequacy and utilization, management considers financial measures such as tangible common equity to tangible assets, tangible book value per common share and return on average tangible common equity. These measures are non-GAAP financial measures and are viewed by management as useful indicators of capital levels available to withstand unexpected market or economic conditions and also provide investors, regulators and other users with information to be viewed in relation to other banking institutions. |