
| 1 In contrast to GAAP-basis measures, tangible realized common equity excludes the effect of goodwill, other intangibles and accumulated other comprehensive income (loss). Management reviews tangible realized common equity as an ongoing measure and has included this information because of current interest in the industry. The methodology for calculating tangible realized common equity may vary between companies. Reconciliation of GAAP to Non-GAAP Measures – Tangible Realized Common Equity1 Computation of total equity to total assets: Total equity $ 1,099,012 $ 1,493,776 $ 1,179,755 $ 1,480,163 $ 1,878,627 Total assets $ 15,977,054 $ 16,740,357 $ 17,885,175 $ 18,465,025 $ 18,979,388 Total equity to total assets 6.88 % 8.92 % 6.60 % 8.02 % 9.90 % Computation of tangible realized common equity to tangible assets Total equity $ 1,099,012 $ 1,493,776 $ 1,179,755 $ 1,480,163 $ 1,878,627 Less: Non-controlling interest in subsidiaries - - 4,393 8,500 10,494 Total TCF stockholders’ equity 1,099,012 1,493,776 1,175,362 1,471,663 1,868,133 Less: Goodwill 152,599 152,599 152,599 152,599 225,640 Customer based intangibles - - 1,405 1,232 7,134 Deposit based intangibles 1 - - - - Preferred Stock - 348,437 - - - Accumulated other comprehensive income - 23,685 1,661 - 56,826 Add: Accumulated other comprehensive loss 10,523 - - 15,692 - Tangible realized common equity $ 956,935 $ 969,055 $ 1,019,697 $ 1,333,524 $ 1,578,533 Total assets $ 15,977,054 $ 16,740,357 $ 17,885,175 $ 18,465,025 $ 18,979,388 Less: Goodwill 152,599 152,599 152,599 152,599 225,640 Customer based intangibles - - 1,405 1,232 7,134 Deposit based intangibles 1 - - - - Tangible assets $ 15,824,454 $ 16,587,758 $ 17,731,171 $ 18,311,194 $ 18,746,614 Total realized common equity to tangible 6.05 % 5.84 % 5.75 % 7.28 % 8.42 % assets Dec. 31, 2011 ($000s) Dec. 31, 2010 Dec. 31, 2009 Dec. 31, 2008 Dec. 31, 2007 |