News Releases

Comerica Reports Second Quarter 2014 Net Income Of $151 Million, Or 80 Cents Per Share, Up 10 Percent From First Quarter 2014
Average Loan Increase of $1.7 Billion and Fee Income Growth Drive Revenue Increase of $18 Million Over First Quarter 2014
Continued to Maintain Strong Capital Ratios While Returning $95 Million to Shareholders

DALLAS, July 15, 2014 /PRNewswire/ -- Comerica Incorporated (NYSE: CMA) today reported second quarter 2014 net income of $151 million, compared to $139 million for the first quarter 2014 and $143 million for the second quarter 2013. Earnings per diluted share were 80 cents for the second quarter 2014, compared to 73 cents for the first quarter 2014 and 76 cents for the second quarter 2013.

 
                         

(dollar amounts in millions, except per share data)

2nd Qtr '14

 

1st Qtr '14

 

2nd Qtr '13

 

Net interest income (a)

$

416

   

$

410

   

$

414

   

Provision for credit losses

11

   

9

   

13

   

Noninterest income

220

   

208

   

222

   

Noninterest expenses

404

   

406

   

416

   

Provision for income taxes

70

   

64

   

64

   
             

Net income

151

   

139

   

143

   
             

Net income attributable to common shares

149

   

137

   

141

   
             

Diluted income per common share

0.80

   

0.73

   

0.76

   
             

Average diluted shares (in millions)

186

   

187

   

187

   
             

Tier 1 common capital ratio (c)

10.49

%

(b)

10.58

%

 

10.43

%

 

Basel III common equity Tier 1 capital ratio (c) (d)

10.2

   

10.3

   

10.1

   

Tangible common equity ratio (c)

10.39

   

10.20

   

10.04

   

(a)

Included accretion of the purchase discount on the acquired loan portfolio of $10 million, $12 million and $7 million in the second quarter 2014, first quarter 2014 and second quarter 2013, respectively.

(b)

June 30, 2014 ratio is estimated.

(c)

See Reconciliation of Non-GAAP Financial Measures.

(d)

Estimated ratios based on the standardized approach in the final rule, as fully phased-in, and excluding most elements of accumulated other comprehensive income (AOCI).

 

"We recorded a 10 percent increase in earnings per share compared to the first quarter, a solid performance given this competitive and persistently low-rate environment," said Ralph W. Babb Jr., chairman and chief executive officer. "We continue to be focused on growing the bottom line by carefully managing the things we can control, such as expanding customer relationships, maintaining expense discipline as well as credit quality, all the while taking a prudent, conservative approach to capital.

"With higher customer-driven fee income and broad-based loan growth, revenue increased more than 3 percent from the first quarter. Average loans were up $1.7 billion, or 4 percent, compared to the first quarter, and period-end loans were up $1.4 billion, or 3 percent, with notable growth in virtually every business line. Average deposits were up $614 million to $53.4 billion. Credit quality continued to be strong, noninterest expenses decreased slightly, and our solid capital position continues to support our growth.

"We attribute these results to continued improvements in the economy, reflected particularly in the loan growth in Texas and California, as well as our expertise in faster growing business lines and consistent focus on relationships. Looking ahead, macro-economic conditions appear to be favorable. The market is competitive, however, we are confident in our ability to add new customer relationships and expand existing ones while maintaining our credit pricing and structure discipline."

Second Quarter 2014 Compared to First Quarter 2014

  • Average total loans increased $1.7 billion, or 4 percent, to $46.7 billion, primarily reflecting an increase of $1.5 billion, or 5 percent in commercial loans. The increase in commercial loans was reflected in almost every line of business, led by increases in Mortgage Banker Finance ($433 million), National Dealer Services ($290 million), Energy ($229 million), and Technology and Life Sciences ($200 million). Period-end total loans increased $1.4 billion, or 3 percent, to $47.9 billion, primarily reflecting a $1.2 billion, or 4 percent, increase in commercial loans. 
  • Average total deposits increased $614 million, or 1 percent, to $53.4 billion, reflecting an increase in noninterest-bearing deposits of $775 million, partially offset by a decrease in total interest-bearing deposits of $161 million. Period-end deposits increased $420 million, to $54.2 billion
  • Net interest income increased $6 million, or 2 percent, to $416 million in the second quarter 2014, compared to $410 million in the first quarter 2014, primarily due to an increase in loan volumes, partially offset by a decrease in yields. 
  • The provision for credit losses increased $2 million to $11 million in the second quarter 2014, primarily reflecting increases in both loan volume and commitments. Net charge-offs were $9 million, or 0.08 percent of average loans, in the second quarter 2014. 
  • Noninterest income increased $12 million to $220 million in the second quarter 2014, primarily as a result of increases in several customer-driven fee categories. 
  • Noninterest expenses decreased $2 million to $404 million in the second quarter 2014, primarily reflecting a $7 million decrease in salaries and benefits expense, partially offset by increases in software expense, operational losses and outside processing fees.  
  • Capital remained solid at June 30, 2014, as evidenced by an estimated Tier 1 common capital ratio of 10.49 percent and a tangible common equity ratio of 10.39 percent.  
  • Comerica repurchased approximately 1.2 million shares of common stock during second quarter 2014 under the repurchase program. Together with dividends of $0.20 per share, $95 million was returned to shareholders. 

Second Quarter 2014 Compared to Second Quarter 2013

  • Average total loans increased $1.8 billion, or 4 percent, primarily reflecting an increase of $1.5 billion, or 5 percent, in commercial loans. The increase in total loans was driven by increases in almost all lines of business, partially offset by a decrease in Mortgage Banker Finance ($496 million).
  • Average total deposits increased $1.9 billion, or 4 percent, driven by an increase in noninterest-bearing deposits of $1.9 billion, or 9 percent.
  • Net income increased $8 million, or 5 percent, primarily reflecting a reduction in pension expense, largely due to changes in actuarial assumptions. Total revenue was stable despite the impact of the prolonged low-rate environment, and expenses were controlled.

Net Interest Income

 
                       

(dollar amounts in millions)

2nd Qtr '14

 

1st Qtr '14

 

2nd Qtr '13

Net interest income

$

416

   

$

410

   

$

414

 
           

Net interest margin

2.78

%

 

2.77

%

 

2.83

%

           

Selected average balances:

         

Total earning assets

$

60,148

   

$

59,916

   

$

58,928

 

Total loans

46,725

   

45,075

   

44,893

 

Total investment securities

9,364

   

9,282

   

9,793

 

Federal Reserve Bank deposits (excess liquidity)

3,801

   

5,311

   

3,968

 
           
           

Total deposits

53,384

   

52,770

   

51,448

 

Total noninterest-bearing deposits

24,011

   

23,236

   

22,076

 
   

 

  • Net interest income increased $6 million to $416 million in the second quarter 2014, compared to the first quarter 2014.
    • Interest on loans increased $9 million, primarily reflecting the benefit from an increase in loan balances ($12 million) and one additional day in the quarter ($4 million), partially offset by decreases in interest collected on nonaccrual loans from an elevated first quarter 2014 amount ($2 million) and accretion of the purchase discount on the acquired loan portfolio ($2 million), as well as lower loan yields ($3 million).
    • Interest on investment securities decreased $2 million, primarily reflecting a decrease in the retrospective adjustment to premium amortization on mortgage-backed investment securities due to the slowing of expected future prepayments, compared to the first quarter 2014.
    • Income from short-term investments declined $1 million, largely as a result of a decrease in excess liquidity.
  • The net interest margin of 2.78 percent increased 1 basis point compared to the first quarter 2014. The increase in net interest margin was primarily due to the impact of a decrease in excess liquidity (+6 basis points), partially offset by decreases in interest collected on nonaccrual loans (-1 basis points) and the accretion of the purchase discount on the acquired loan portfolio (-1 basis point), as well as lower loan yields (-2 basis points) and lower yields on mortgage-backed investment securities (-1 basis point).
  • Average earning assets increased $232 million, to $60.1 billion in the second quarter 2014, compared to the first quarter 2014, primarily reflecting an increase of $1.7 billion in average loans, largely offset by a decrease of $1.5 billion in excess liquidity.

Noninterest Income
Noninterest income increased $12 million to $220 million for the second quarter 2014, compared to $208 million for the first quarter 2014, largely due to an increase in customer-driven fees. The $9 million increase in customer-driven fee income was primarily due to increases of $3 million each in commercial lending fees and foreign exchange income, as well as smaller increases in several other customer-driven fee categories. Noncustomer-driven income increased $3 million, primarily due to increases in income from warrants and bank-owned life insurance.

Noninterest Expenses
Noninterest expenses decreased $2 million to $404 million for the second quarter 2014, compared to $406 million for the first quarter 2014, primarily reflecting a $7 million decrease in salaries and benefits expense as well as smaller decreases in several other noninterest expense categories, partially offset by increases of $3 million each in software expense and operational losses, and $2 million in outside processing fees. The $7 million decrease in salaries and benefits expense primarily reflected seasonal decreases in payroll taxes and share-based compensation expense, partially offset by the full quarter impact of merit increases and one more day in the second quarter.

Credit Quality

                       

(dollar amounts in millions)

2nd Qtr '14

 

1st Qtr '14

 

2nd Qtr '13

Net credit-related charge-offs

$

9

   

$

12

   

$

17

 

Net credit-related charge-offs/Average total loans

0.08

%

 

0.10

%

 

0.15

%

           

Provision for credit losses

$

11

   

$

9

   

$

13

 
           

Nonperforming loans (a)

347

   

338

   

471

 

Nonperforming assets (NPAs) (a)

360

   

352

   

500

 

NPAs/Total loans and foreclosed property

0.75

%

 

0.76

%

 

1.10

%

           

Loans past due 90 days or more and still accruing

$

7

   

$

10

   

$

20

 
           

Allowance for loan losses

591

   

594

   

613

 

Allowance for credit losses on lending-related commitments (b)

42

   

37

   

36

 

Total allowance for credit losses

633

   

631

   

649

 
           

Allowance for loan losses/Period-end total loans

1.23

%

 

1.28

%

 

1.35

%

Allowance for loan losses/Nonperforming loans

170

   

176

   

130

 
 

(a)

Excludes loans acquired with credit impairment.

(b)

Included in "Accrued expenses and other liabilities" on the consolidated balance sheets.

 

  • Nonaccrual loans increased $9 million, to $326 million at June 30, 2014, compared to $317 million at March 31, 2014.
  • Criticized loans increased $49 million, to $2.2 billion at June 30, 2014, compared to $2.1 billion at March 31, 2014.
  • During the second quarter 2014, $53 million of borrower relationships over $2 million were transferred to nonaccrual status, an increase of $34 million from the first quarter 2014.

Balance Sheet and Capital Management
Total assets and common shareholders' equity were $65.3 billion and $7.4 billion, respectively, at June 30, 2014, compared to $65.7 billion and $7.3 billion, respectively, at March 31, 2014.

There were approximately 181 million common shares outstanding at June 30, 2014. Comerica increased the quarterly dividend by 1 cent, or 5 percent, to $0.20 per share in the second quarter 2014. Share repurchases of $59 million (1.2 million shares), combined with dividends, returned 63 percent of second quarter 2014 net income to shareholders.

In the second quarter 2014, Comerica issued $350 million of 2.125% senior notes due in May 2019 and announced the intention to call $150 million of subordinated notes, at par, on July 15, 2014. The subordinated notes, originally due in July 2024, had a carrying value of $182 million at June 30, 2014, which will result in a gain in the third quarter 2014 of approximately $32 million.

Comerica's tangible common equity ratio was 10.39 percent at June 30, 2014, an increase of 19 basis points from March 31, 2014. The estimated Tier 1 common capital ratio decreased 9 basis points, to 10.49 percent at June 30, 2014, from March 31, 2014. The estimated common equity Tier 1 ratio under fully phased-in Basel III capital rules and excluding most elements of AOCI was 10.2 percent percent at June 30, 2014.

Full-Year 2014 Outlook
Management expectations for full-year 2014, compared to 2013, assumes a continuation of the current economic and low-rate environment and excludes the approximately $32 million gain on the July 2014 early redemption of debt, which is viewed as non-core.

  • Moderate growth of 4 percent to 6 percent in average loans. Range reflects growth in the first half along with possible outcomes in the second half of 2014 in both seasonal declines in National Dealer Services and Mortgage Banker Finance as well as growth in our remaining business lines, which slowed throughout the second quarter.
  • Net interest income modestly lower, reflecting a decline in purchase accounting accretion, to $25 million to $30 million, and the effect of continued pressure from the low-rate environment, approximately offset by loan growth.
  • Provision for credit losses and net charge-offs stable. Increases to the allowance for credit losses due to loan growth offset by continued strong credit quality.
  • Noninterest income modestly lower, reflecting stable customer-driven fee income and lower noncustomer-driven income.
  • Noninterest expenses lower, reflecting lower litigation-related expenses and a more than 50 percent decrease in pension expense, to about $39 million.
  • Income tax expense to approximate 32 percent of pre-tax income.

Business Segments
Comerica's operations are strategically aligned into three major business segments: the Business Bank, the Retail Bank and Wealth Management. The Finance Division is also reported as a segment. The financial results below are based on the internal business unit structure of the Corporation and methodologies in effect at June 30, 2014 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses second quarter 2014 results compared to first quarter 2014.

In the second quarter 2014, Comerica enhanced the approach used to determine the standard reserve factors used in estimating the allowance for credit losses, which had the effect of capturing certain elements in the quantitative component of the reserve that had formerly been included in the qualitative assessment. The impact of the change was largely neutral to the total allowance for loan losses at June 30, 2014. However, because standard reserves are allocated to the segments at the loan level, while qualitative reserves are allocated at the portfolio level, the impact of the methodology change on the allowance of each segment reflected the characteristics of the individual loans within each segment's portfolio, causing segment reserves to increase or decrease accordingly.

The following table presents net income (loss) by business segment.

                                   

(dollar amounts in millions)

2nd Qtr '14

 

1st Qtr '14

 

2nd Qtr '13

Business Bank

$

195

 

82

%

 

$

198

 

85

%

 

$

207

 

85

%

Retail Bank

15

 

6

   

9

 

4

   

11

 

5

 

Wealth Management

28

 

12

   

26

 

11

   

24

 

10

 
 

238

 

100

%

 

233

 

100

%

 

242

 

100

%

Finance

(91)

     

(92)

     

(98)

   

Other (a)

4

     

(2)

     

(1)

   

    Total

$

151

     

$

139

     

$

143

   

(a)

Includes items not directly associated with the three major business segments or the Finance Division.

 

Business Bank

                       

(dollar amounts in millions)

2nd Qtr '14

   

1st Qtr '14

   

2nd Qtr '13

 

Net interest income (FTE)

$

376

   

$

371

   

$

372

 

Provision for credit losses

32

   

16

   

10

 

Noninterest income

95

   

87

   

94

 

Noninterest expenses

143

   

146

   

147

 

Net income

195

   

198

   

207

 
           

Net credit-related charge-offs

7

   

11

   

11

 
           

Selected average balances:

         

Assets

37,467

   

35,896

   

36,014

 

Loans

36,529

   

34,927

   

34,955

 

Deposits

27,382

   

27,023

   

25,987

 
   

 

  • Average loans increased $1.6 billion, reflecting increases in almost every line of business, led by Mortgage Banker Finance, National Dealer Services, Energy, and Technology and Life Sciences.
  • Average deposits increased $359 million, primarily reflecting increases in general Middle Market and Corporate Banking.
  • Net interest income increased $5 million, primarily due to the benefit provided by an increase in average loans and one additional day in the quarter, partially offset by lower loan yields and a decrease in purchase accounting accretion.
  • The provision for credit losses increased $16 million, primarily due to the enhancements to the approach utilized to determine the allowance for credit losses discussed above, as well as an increase in loan balances.
  • Noninterest income increased $8 million, primarily due to increases in commercial lending fees, warrant income and small increases in several other categories.
  • Noninterest expenses decreased $3 million, primarily due to a decrease in litigation-related expenses.

 

Retail Bank

                       

(dollar amounts in millions)

2nd Qtr '14

   

1st Qtr '14

   

2nd Qtr '13

 

Net interest income (FTE)

$

149

   

$

146

   

$

154

 

Provision for credit losses

(4)

   

2

   

5

 

Noninterest income

41

   

41

   

46

 

Noninterest expenses

171

   

171

   

178

 

Net income

15

   

9

   

11

 
           

Net credit-related charge-offs

4

   

4

   

4

 
           

Selected average balances:

         

Assets

6,051

   

6,052

   

5,962

 

Loans

5,385

   

5,381

   

5,271

 

Deposits

21,648

   

21,361

   

21,241

 
   

 

  • Average deposits increased $287 million, primarily reflecting an increase in noninterest-bearing deposits.
  • Net interest income increased $3 million, primarily due to an increase in net funds transfer pricing (FTP) credits, largely due to the increase in average deposits, and the impact of one additional day in the quarter.
  • The provision for credit losses decreased $6 million, primarily reflecting a benefit from the enhancements to the approach utilized to determine the allowance for credit losses discussed above and improvements in credit quality.

 

Wealth Management

                       

(dollar amounts in millions)

2nd Qtr '14

   

1st Qtr '14

   

2nd Qtr '13

 

Net interest income (FTE)

$

46

   

$

46

   

$

46

 

Provision for credit losses

(9)

   

(8)

   

(3)

 

Noninterest income

67

   

64

   

65

 

Noninterest expenses

79

   

78

   

77

 

Net income

28

   

26

   

24

 
           

Net credit-related (recoveries) charge-offs

(2)

   

(3)

   

2

 
           

Selected average balances:

         

Assets

4,996

   

4,939

   

4,828

 

Loans

4,811

   

4,767

   

4,667

 

Deposits

3,827

   

3,816

   

3,701

 
     

 

  • Average loans increased $44 million, primarily due to an increase in Private Banking.
  • Noninterest income increased $3 million, primarily reflecting small increases in several categories.
  • Noninterest expenses increased $1 million, as an increase in litigation-related expenses was partially offset by a decrease in allocated corporate overhead expenses.

Geographic Market Segments
Comerica also provides market segment results for three primary geographic markets: Michigan, California and Texas. In addition to the three primary geographic markets, Other Markets is also reported as a market segment. Other Markets includes Florida, Arizona, the International Finance division and businesses that have a significant presence outside of the three primary geographic markets. The tables below present the geographic market results based on the methodologies in effect at June 30, 2014 and are presented on a fully taxable equivalent (FTE) basis.

The following table presents net income (loss) by market segment.

 
                                   

(dollar amounts in millions)

2nd Qtr '14

 

1st Qtr '14

 

2nd Qtr '13

Michigan

$

80

 

34

%

 

$

68

 

29

%

 

$

77

 

32

%

California

63

 

26

   

63

 

27

   

65

 

27

 

Texas

36

 

15

   

46

 

20

   

46

 

19

 

Other Markets

59

 

25

   

56

 

24

   

54

 

22

 
 

238

 

100

%

 

233

 

100

%

 

242

 

100

%

Finance & Other (a)

(87)

     

(94)

     

(99)

   

    Total

$

151

     

$

139

     

$

143

   

(a)

Includes items not directly associated with the geographic markets.

 

  • Average loans increased $9 million, $615 million and $602 million in Michigan, California and Texas, respectively. The increases in average loans in California and Texas were broad-based, with increases in nearly all business lines. California was led by an increase in National Dealer Services, while the increase in Texas was led by Energy.
  • Average deposits increased $52 million in Michigan, primarily due to an increase in Retail Banking, partially offset by decreases in general Middle Market and Corporate Banking. In California, average deposits increased $588 million, primarily reflecting increases in general Middle Market and Corporate Banking, partially offset by a decrease in Technology and Life Sciences. The decrease in Texas of $151 million was primarily due to a decrease in general Middle Market.
  • Net interest income increased $4 million in California and $1 million in Texas, and decreased $1 million in Michigan. The increases in California and Texas primarily reflected the benefit from an increase in average loans and one additional day in the quarter, partially offset by a decline in loan yields. Texas was also impacted by a decrease in accretion on the acquired loan portfolio.
  • The provision for credit losses increased $16 million in Texas and$3 million in California, and decreased $12 million in Michigan. The impact of the enhancements to the approach utilized to determine the allowance for credit losses, as previously discussed in the Business Segment section, resulted in increased reserves in California, were largely neutral to Texas and reduced reserves in Michigan. The increase in Texas was primarily due to an increase in loan balances and risk rating downgrades on two specific credits. California's increase was primarily due to an increase in loan balances and increased reserves on two credits. Credit quality in Texas and California continues to be very strong. Improved credit quality and a reduction in loan balances contributed to the decline in the Michigan reserve.
  • Noninterest income increased $7 million and $5 million in Michigan and California, respectively, and was stable in Texas. Warrant income increased in California, and there were small increases in several other noninterest income categories in both markets.
  • Noninterest expenses increased $5 million in California, primarily due to increases in litigation-related expenses and operational losses. In Michigan and Texas, noninterest expenses declined $2 million and $1 million, respectively.

 

Michigan Market

                       

(dollar amounts in millions)

2nd Qtr '14

   

1st Qtr '14

   

2nd Qtr '13

 

Net interest income (FTE)

$

182

   

$

183

   

$

187

 

Provision for credit losses

(9)

   

3

   

(4)

 

Noninterest income

94

   

87

   

88

 

Noninterest expenses

159

   

161

   

161

 

Net income

80

   

68

   

77

 
           

Net credit-related charge-offs (recoveries)

10

   

   

4

 
           

Selected average balances:

         

Assets

13,851

   

13,819

   

14,022

 

Loans

13,482

   

13,473

   

13,598

 

Deposits

20,694

   

20,642

   

20,159

 

 

California Market

                       

(dollar amounts in millions)

2nd Qtr '14

   

1st Qtr '14

   

2nd Qtr '13

 

Net interest income (FTE)

$

176

   

$

172

   

$

173

 

Provision for credit losses

14

   

11

   

7

 

Noninterest income

39

   

34

   

36

 

Noninterest expenses

101

   

96

   

100

 

Net income

63

   

63

   

65

 
           

Net credit-related charge-offs (recoveries)

5

   

10

   

12

 
           

Selected average balances:

         

Assets

15,721

   

15,133

   

14,155

 

Loans

15,439

   

14,824

   

13,912

 

Deposits

15,370

   

14,782

   

14,671

 

 

Texas Market

                       

(dollar amounts in millions)

2nd Qtr '14

   

1st Qtr '14

   

2nd Qtr '13

 

Net interest income (FTE)

$

137

   

$

136

   

$

131

 

Provision for credit losses

22

   

6

   

6

 

Noninterest income

31

   

31

   

34

 

Noninterest expenses

89

   

90

   

89

 

Net income

36

   

46

   

46

 
           

Net credit-related charge-offs

2

   

6

   

(3)

 
           

Selected average balances:

         

Assets

11,661

   

11,070

   

10,886

 

Loans

10,966

   

10,364

   

10,179

 

Deposits

10,724

   

10,875

   

10,187

 

 

Conference Call and Webcast
Comerica will host a conference call to review second quarter 2014 financial results at 7 a.m. CT Tuesday, July 15, 2014. Interested parties may access the conference call by calling (800) 309-2262 or (706) 679-5261 (event ID No. 61649842). The call and supplemental financial information can also be accessed via Comerica's "Investor Relations" page at www.comerica.com. A replay of the Webcast can be accessed via Comerica's "Investor Relations" page at www.comerica.com.

Comerica Incorporated is a financial services company headquartered in Dallas, Texas, and strategically aligned by three major business segments: The Business Bank, The Retail Bank and Wealth Management. Comerica focuses on relationships and helping people and businesses be successful. In addition to Texas,

Comerica Bank locations can be found in Arizona, California, Florida and Michigan, with select businesses operating in several other states, as well as in Canada and Mexico.

This press release contains both financial measures based on accounting principles generally accepted in the United States (GAAP) and non-GAAP based financial measures, which are used where management believes it to be helpful in understanding Comerica's results of operations or financial position. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as a reconciliation to the comparable GAAP financial measure, can be found in this press release. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

Forward-looking Statements
Any statements in this news release that are not historical facts are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Words such as "anticipates," "believes," "contemplates," "feels," "expects," "estimates," "seeks," "strives," "plans," "intends," "outlook," "forecast," "position," "target," "mission," "assume," "achievable," "potential," "strategy," "goal," "aspiration," "opportunity," "initiative," "outcome," "continue," "remain," "maintain," "on course," "trend," "objective," "looks forward," "projects," "models" and variations of such words and similar expressions, or future or conditional verbs such as "will," "would," "should," "could," "might," "can," "may" or similar expressions, as they relate to Comerica or its management, are intended to identify forward-looking statements. These forward-looking statements are predicated on the beliefs and assumptions of Comerica's management based on information known to Comerica's management as of the date of this news release and do not purport to speak as of any other date. Forward-looking statements may include descriptions of plans and objectives of Comerica's management for future or past operations, products or services, and forecasts of Comerica's revenue, earnings or other measures of economic performance, including statements of profitability, business segments and subsidiaries, estimates of credit trends and global stability. Such statements reflect the view of Comerica's management as of this date with respect to future events and are subject to risks and uncertainties. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, Comerica's actual results could differ materially from those discussed. Factors that could cause or contribute to such differences are changes in general economic, political or industry conditions; changes in monetary and fiscal policies, including changes in interest rates; volatility and disruptions in global capital and credit markets; changes in Comerica's credit rating; the interdependence of financial service companies; changes in regulation or oversight; unfavorable developments concerning credit quality; the effects of more stringent capital or liquidity requirements; declines or other changes in the businesses or industries of Comerica's customers; operational difficulties, failure of technology infrastructure or information security incidents; the implementation of Comerica's strategies and business initiatives; Comerica's ability to utilize technology to efficiently and effectively develop, market and deliver new products and services; changes in the financial markets, including fluctuations in interest rates and their impact on deposit pricing; competitive product and pricing pressures among financial institutions within Comerica's markets; changes in customer behavior; any future strategic acquisitions or divestitures; management's ability to maintain and expand customer relationships; management's ability to retain key officers and employees; the impact of legal and regulatory proceedings or determinations; the effectiveness of methods of reducing risk exposures; the effects of terrorist activities and other hostilities; the effects of catastrophic events including, but not limited to, hurricanes, tornadoes, earthquakes, fires and floods; changes in accounting standards and the critical nature of Comerica's accounting policies. Comerica cautions that the foregoing list of factors is not exclusive. For discussion of factors that may cause actual results to differ from expectations, please refer to our filings with the Securities and Exchange Commission. In particular, please refer to "Item 1A. Risk Factors" beginning on page 12 of Comerica's Annual Report on Form 10-K for the year ended December 31, 2013. Forward-looking statements speak only as of the date they are made. Comerica does not undertake to update forward-looking statements to reflect facts, circumstances, assumptions or events that occur after the date the forward-looking statements are made. For any forward-looking statements made in this news release or in any documents, Comerica claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

 

 

 
                                 

CONSOLIDATED FINANCIAL HIGHLIGHTS (unaudited)

     

Comerica Incorporated and Subsidiaries

 
             
 

Three Months Ended

 

Six Months Ended

 

June 30,

March 31,

June 30,

 

June 30,

(in millions, except per share data)

2014

2014

2013

 

2014

2013

PER COMMON SHARE AND COMMON STOCK DATA

           

Diluted net income

$

0.80

 

$

0.73

 

$

0.76

   

$

1.54

 

$

1.46

 

Cash dividends declared

0.20

 

0.19

 

0.17

   

0.39

 

0.34

 
             

Average diluted shares (in thousands)

186,108

 

186,701

 

186,998

   

186,402

 

187,219

 

KEY RATIOS

           

Return on average common shareholders' equity

8.27

%

7.68

%

8.23

%

 

7.97

%

7.95

%

Return on average assets

0.93

 

0.86

 

0.90

   

0.90

 

0.87

 

Tier 1 common capital ratio (a) (b)

10.49

 

10.58

 

10.43

       

Tier 1 risk-based capital ratio (b)

10.49

 

10.58

 

10.43

       

Total risk-based capital ratio (b)

12.50

 

13.00

 

13.29

       

Leverage ratio (b)

10.93

 

10.85

 

10.81

       

Tangible common equity ratio (a)

10.39

 

10.20

 

10.04

       

AVERAGE BALANCES

           

Commercial loans

$

29,890

 

$

28,362

 

$

28,393

   

$

29,130

 

$

28,225

 

Real estate construction loans

1,913

 

1,827

 

1,453

   

1,871

 

1,384

 

Commercial mortgage loans

8,749

 

8,770

 

9,192

   

8,759

 

9,295

 

Lease financing

850

 

848

 

855

   

849

 

856

 

International loans

1,328

 

1,301

 

1,262

   

1,315

 

1,272

 

Residential mortgage loans

1,773

 

1,724

 

1,602

   

1,749

 

1,579

 

Consumer loans

2,222

 

2,243

 

2,136

   

2,232

 

2,145

 

Total loans

46,725

 

45,075

 

44,893

   

45,905

 

44,756

 
             

Earning assets

60,148

 

59,916

 

58,928

   

60,033

 

58,769

 

Total assets

64,879

 

64,708

 

63,706

   

64,794

 

63,733

 
             

Noninterest-bearing deposits

24,011

 

23,236

 

22,076

   

23,626

 

21,793

 

Interest-bearing deposits

29,373

 

29,534

 

29,372

   

29,453

 

29,302

 

Total deposits

53,384

 

52,770

 

51,448

   

53,079

 

51,095

 
             

Common shareholders' equity

7,331

 

7,229

 

6,979

   

7,280

 

6,966

 

NET INTEREST INCOME (fully taxable equivalent basis)

           

Net interest income

$

417

 

$

411

 

$

415

   

$

828

 

$

831

 

Net interest margin

2.78

%

2.77

%

2.83

%

 

2.78

%

2.86

%

CREDIT QUALITY

           

Total nonperforming assets (c)

$

360

 

$

352

 

$

500

       
             

Loans past due 90 days or more and still accruing

7

 

10

 

20

       
             

Net loan charge-offs

9

 

12

 

17

   

$

21

 

$

41

 
             

Allowance for loan losses

591

 

594

 

613

       

Allowance for credit losses on lending-related commitments

42

 

37

 

36

       

Total allowance for credit losses

633

 

631

 

649

       
             

Allowance for loan losses as a percentage of total loans

1.23

%

1.28

%

1.35

%

     

Net loan charge-offs as a percentage of average total loans (d)

0.08

 

0.10

 

0.15

   

0.09

%

0.18

%

Nonperforming assets as a percentage of total loans and foreclosed property (c)

0.75

 

0.76

 

1.10

       

Allowance for loan losses as a percentage of total nonperforming loans

170

 

176

 

130

       

(a)

See Reconciliation of Non-GAAP Financial Measures.

(b)

June 30, 2014 ratios are estimated.

(c)

Excludes loans acquired with credit-impairment.

(d)

Lending-related commitment charge-offs were zero in all periods presented.

 

 

 
                         

CONSOLIDATED BALANCE SHEETS

Comerica Incorporated and Subsidiaries

 
         
 

June 30,

March 31,

December 31,

June 30,

(in millions, except share data)

2014

2014

2013

2013

 

(unaudited)

(unaudited)

 

(unaudited)

ASSETS

       

Cash and due from banks

$

1,226

 

$

1,186

 

$

1,140

 

$

1,016

 
         

Interest-bearing deposits with banks

2,668

 

4,434

 

5,311

 

2,909

 

Other short-term investments

109

 

105

 

112

 

119

 
         

Investment securities available-for-sale

9,534

 

9,487

 

9,307

 

9,631

 
         

Commercial loans

30,986

 

29,774

 

28,815

 

29,186

 

Real estate construction loans

1,939

 

1,847

 

1,762

 

1,479

 

Commercial mortgage loans

8,747

 

8,801

 

8,787

 

9,007

 

Lease financing

822

 

849

 

845

 

843

 

International loans

1,352

 

1,250

 

1,327

 

1,209

 

Residential mortgage loans

1,775

 

1,751

 

1,697

 

1,611

 

Consumer loans

2,261

 

2,217

 

2,237

 

2,124

 

Total loans

47,882

 

46,489

 

45,470

 

45,459

 

Less allowance for loan losses

(591)

 

(594)

 

(598)

 

(613)

 

Net loans

47,291

 

45,895

 

44,872

 

44,846

 
         

Premises and equipment

562

 

583

 

594

 

604

 

Accrued income and other assets

3,935

 

3,991

 

3,888

 

3,819

 

Total assets

$

65,325

 

$

65,681

 

$

65,224

 

$

62,944

 
         

LIABILITIES AND SHAREHOLDERS' EQUITY

       

Noninterest-bearing deposits

$

24,774

 

$

23,955

 

$

23,875

 

$

21,870

 
         

Money market and interest-bearing checking deposits

22,555

 

22,485

 

22,332

 

21,677

 

Savings deposits

1,731

 

1,742

 

1,673

 

1,677

 

Customer certificates of deposit

4,962

 

5,099

 

5,063

 

5,594

 

Foreign office time deposits

148

 

469

 

349

 

437

 

Total interest-bearing deposits

29,396

 

29,795

 

29,417

 

29,385

 

Total deposits

54,170

 

53,750

 

53,292

 

51,255

 
         

Short-term borrowings

176

 

160

 

253

 

131

 

Accrued expenses and other liabilities

990

 

954

 

986

 

1,049

 

Medium- and long-term debt

2,620

 

3,534

 

3,543

 

3,601

 

Total liabilities

57,956

 

58,398

 

58,074

 

56,036

 
         

Common stock - $5 par value:

       

Authorized - 325,000,000 shares

       

Issued - 228,164,824 shares

1,141

 

1,141

 

1,141

 

1,141

 

Capital surplus

2,175

 

2,182

 

2,179

 

2,160

 

Accumulated other comprehensive loss

(304)

 

(325)

 

(391)

 

(538)

 

Retained earnings

6,520

 

6,414

 

6,318

 

6,124

 

Less cost of common stock in treasury - 47,194,492 shares at 6/30/14; 46,492,524 shares at 3/31/14; 45,860,786 shares at 12/31/13 and 42,999,083 shares at 6/30/13

(2,163)

 

(2,129)

 

(2,097)

 

(1,979)

 

Total shareholders' equity

7,369

 

7,283

 

7,150

 

6,908

 

Total liabilities and shareholders' equity

$

65,325

 

$

65,681

 

$

65,224

 

$

62,944

 

 

 

 
                           

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

Comerica Incorporated and Subsidiaries

   
           
 

Three Months Ended

 

Six Months Ended

 

June 30,

 

June 30,

(in millions, except per share data)

2014

2013

 

2014

2013

INTEREST INCOME

         

Interest and fees on loans

$

385

 

$

388

   

$

761

 

$

778

 

Interest on investment securities

53

 

52

   

108

 

105

 

Interest on short-term investments

3

 

3

   

7

 

6

 

Total interest income

441

 

443

   

876

 

889

 

INTEREST EXPENSE

         

Interest on deposits

11

 

15

   

22

 

30

 

Interest on medium- and long-term debt

14

 

14

   

28

 

29

 

Total interest expense

25

 

29

   

50

 

59

 

Net interest income

416

 

414

   

826

 

830

 

Provision for credit losses

11

 

13

   

20

 

29

 

Net interest income after provision for credit losses

405

 

401

   

806

 

801

 

NONINTEREST INCOME

         

Service charges on deposit accounts

54

 

53

   

108

 

108

 

Fiduciary income

45

 

44

   

89

 

87

 

Commercial lending fees

23

 

22

   

43

 

43

 

Card fees

19

 

18

   

38

 

35

 

Letter of credit fees

15

 

16

   

29

 

32

 

Bank-owned life insurance

11

 

10

   

20

 

19

 

Foreign exchange income

12

 

9

   

21

 

18

 

Brokerage fees

4

 

4

   

9

 

9

 

Net securities (losses) gains

 

(2)

   

1

 

(2)

 

Other noninterest income

37

 

48

   

70

 

86

 

Total noninterest income

220

 

222

   

428

 

435

 

NONINTEREST EXPENSES

         

Salaries and employee benefits expense

240

 

245

   

487

 

496

 

Net occupancy expense

39

 

39

   

79

 

78

 

Equipment expense

15

 

15

   

29

 

30

 

Outside processing fee expense

30

 

30

   

58

 

58

 

Software expense

25

 

22

   

47

 

44

 

Litigation-related expense

3

 

1

   

6

 

4

 

FDIC insurance expense

8

 

8

   

16

 

17

 

Advertising expense

5

 

6

   

11

 

12

 

Other noninterest expenses

39

 

50

   

77

 

93

 

Total noninterest expenses

404

 

416

   

810

 

832

 

Income before income taxes

221

 

207

   

424

 

404

 

Provision for income taxes

70

 

64

   

134

 

127

 

NET INCOME

151

 

143

   

290

 

277

 

Less income allocated to participating securities

2

 

2

   

4

 

4

 

Net income attributable to common shares

$

149

 

$

141

   

$

286

 

$

273

 

Earnings per common share:

         

Basic

$

0.83

 

$

0.77

   

$

1.59

 

$

1.48

 

Diluted

0.80

 

0.76

   

1.54

 

1.46

 
           

Comprehensive income

172

 

15

   

377

 

152

 
           

Cash dividends declared on common stock

36

 

32

   

71

 

64

 

Cash dividends declared per common share

0.20

 

0.17

   

0.39

 

0.34

 

 

 

 
                                                       

CONSOLIDATED QUARTERLY STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

Comerica Incorporated and Subsidiaries

               
                       
 

Second

First

Fourth

Third

Second

 

Second Quarter 2014 Compared To:

 

Quarter

Quarter

Quarter

Quarter

Quarter

 

First Quarter 2014

 

Second Quarter 2013

(in millions, except per share data)

2014

2014

2013

2013

2013

 

Amount

Percent

 

Amount

Percent

INTEREST INCOME

                     

Interest and fees on loans

$

385

 

$

376

 

$

397

 

$

381

 

$

388

   

$

9

 

2

%

 

$

(3)

 

(1)

%

Interest on investment securities

53

 

55

 

55

 

54

 

52

   

(2)

 

(2)

   

1

 

3

 

Interest on short-term investments

3

 

4

 

4

 

4

 

3

   

(1)

 

(27)

   

 

 

Total interest income

441

 

435

 

456

 

439

 

443

   

6

 

2

   

(2)

 

 

INTEREST EXPENSE

                     

Interest on deposits

11

 

11

 

12

 

13

 

15

   

 

   

(4)

 

(23)

 

Interest on medium- and long-term debt

14

 

14

 

14

 

14

 

14

   

 

   

 

 

Total interest expense

25

 

25

 

26

 

27

 

29

   

 

   

(4)

 

(16)

 

Net interest income

416

 

410

 

430

 

412

 

414

   

6

 

2

   

2

 

1

 

Provision for credit losses

11

 

9

 

9

 

8

 

13

   

2

 

26

   

(2)

 

(15)

 

Net interest income after provision

for credit losses

405

 

401

 

421

 

404

 

401

   

4

 

1

   

4

 

1

 

NONINTEREST INCOME

                     

Service charges on deposit accounts

54

 

54

 

53

 

53

 

53

   

 

   

1

 

2

 

Fiduciary income

45

 

44

 

43

 

41

 

44

   

1

 

2

   

1

 

4

 

Commercial lending fees

23

 

20

 

28

 

28

 

22

   

3

 

16

   

1

 

3

 

Card fees

19

 

19

 

19

 

20

 

18

   

 

   

1

 

3

 

Letter of credit fees

15

 

14

 

15

 

17

 

16

   

1

 

2

   

(1)

 

(11)

 

Bank-owned life insurance

11

 

9

 

9

 

12

 

10

   

2

 

13

   

1

 

6

 

Foreign exchange income

12

 

9

 

9

 

9

 

9

   

3

 

31

   

3

 

29

 

Brokerage fees

4

 

5

 

4

 

4

 

4

   

(1)

 

(10)

   

 

 

Net securities gains (losses)

 

1

 

 

1

 

(2)

   

(1)

 

N/M

   

2

 

N/M

 

Other noninterest income

37

 

33

 

39

 

43

 

48

   

4

 

16

   

(11)

 

(19)

 

Total noninterest income

220

 

208

 

219

 

228

 

222

   

12

 

6

   

(2)

 

(1)

 

NONINTEREST EXPENSES

                     

Salaries and benefits expense

240

 

247

 

258

 

255

 

245

   

(7)

 

(3)

   

(5)

 

(2)

 

Net occupancy expense

39

 

40

 

41

 

41

 

39

   

(1)

 

(3)

   

 

 

Equipment expense

15

 

14

 

15

 

15

 

15

   

1

 

3

   

 

 

Outside processing fee expense

30

 

28

 

30

 

31

 

30

   

2

 

6

   

 

 

Software expense

25

 

22

 

24

 

22

 

22

   

3

 

11

   

3

 

12

 

Litigation-related expense

3

 

3

 

52

 

(4)

 

1

   

 

   

2

 

N/M

 

FDIC insurance expense

8

 

8

 

7

 

9

 

8

   

 

   

 

 

Advertising expense

5

 

6

 

3

 

6

 

6

   

(1)

 

   

(1)

 

(9)

 

Other noninterest expenses

39

 

38

 

43

 

42

 

50

   

1

 

5

   

(11)

 

(20)

 

Total noninterest expenses

404

 

406

 

473

 

417

 

416

   

(2)

 

   

(12)

 

(3)

 

Income before income taxes

221

 

203

 

167

 

215

 

207

   

18

 

9

   

14

 

7

 

Provision for income taxes

70

 

64

 

50

 

68

 

64

   

6

 

10

   

6

 

10

 

NET INCOME

151

 

139

 

117

 

147

 

143

   

12

 

9

   

8

 

5

 

Less income allocated to participating securities

2

 

2

 

2

 

2

 

2

   

 

   

 

 

Net income attributable to common shares

$

149

 

$

137

 

$

115

 

$

145

 

$

141

   

$

12

 

9

%

 

$

8

 

6

%

Earnings per common share:

                     

Basic

$

0.83

 

$

0.76

 

$

0.64

 

$

0.80

 

$

0.77

   

$

0.07

 

9

%

 

$

0.06

 

8

%

Diluted

0.80

 

0.73

 

0.62

 

0.78

 

0.76

   

0.07

 

10

   

0.04

 

5

 
                       

Comprehensive income

172

 

205

 

267

 

144

 

15

   

(33)

 

(16)

   

157

 

N/M

 
                       

Cash dividends declared on common stock

36

 

35

 

31

 

31

 

32

   

1

 

5

   

4

 

15

 

Cash dividends declared per common share

0.20

 

0.19

 

0.17

 

0.17

 

0.17

   

0.01

 

5

   

0.03

 

18

 

N/M - Not Meaningful

 

 

 
                                 

ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES (unaudited)

Comerica Incorporated and Subsidiaries

     
             
 

2014

 

2013

(in millions)

2nd Qtr

1st Qtr

 

4th Qtr

3rd Qtr

2nd Qtr

             

Balance at beginning of period

$

594

 

$

598

   

$

604

 

$

613

 

$

617

 
             

Loan charge-offs:

           

Commercial

19

 

19

   

31

 

20

 

19

 

Real estate construction

 

   

 

1

 

2

 

Commercial mortgage

5

 

8

   

5

 

9

 

9

 

Residential mortgage

 

   

1

 

1

 

1

 

Consumer

4

 

3

   

4

 

8

 

4

 

Total loan charge-offs

28

 

30

   

41

 

39

 

35

 
             

Recoveries on loans previously charged-off:

           

Commercial

11

 

11

   

17

 

8

 

11

 

Real estate construction

1

 

   

3

 

2

 

1

 

Commercial mortgage

3

 

3

   

5

 

7

 

3

 

Lease financing

 

2

   

 

1

 

 

Residential mortgage

3

 

   

1

 

1

 

1

 

Consumer

1

 

2

   

2

 

1

 

2

 

Total recoveries

19

 

18

   

28

 

20

 

18

 

Net loan charge-offs

9

 

12

   

13

 

19

 

17

 

Provision for loan losses

6

 

8

   

7

 

10

 

13

 

Balance at end of period

$

591

 

$

594

   

$

598

 

$

604

 

$

613

 
             

Allowance for loan losses as a percentage of total loans

1.23

%

1.28

%

 

1.32

%

1.37

%

1.35

%

             

Net loan charge-offs as a percentage of average total loans

0.08

 

0.10

   

0.12

 

0.18

 

0.15

 

 

 

 
                                 

ANALYSIS OF THE ALLOWANCE FOR CREDIT LOSSES ON LENDING-RELATED COMMITMENTS (unaudited)

Comerica Incorporated and Subsidiaries

   
             
 

2014

 

2013

(in millions)

2nd Qtr

1st Qtr

 

4th Qtr

3rd Qtr

2nd Qtr

             

Balance at beginning of period

$

37

 

$

36

   

$

34

 

$

36

 

$

36

 

Add: Provision for credit losses on lending-related commitments

5

 

1

   

2

 

(2)

 

 

Balance at end of period

$

42

 

$

37

   

$

36

 

$

34

 

$

36

 
             

Unfunded lending-related commitments sold

$

 

$

   

$

1

 

$

2

 

$

1

 

 

 

 
                                 

NONPERFORMING ASSETS (unaudited)

Comerica Incorporated and Subsidiaries

   
             
 

2014

 

2013

(in millions)

2nd Qtr

1st Qtr

 

4th Qtr

3rd Qtr

2nd Qtr

             

SUMMARY OF NONPERFORMING ASSETS AND PAST DUE LOANS

   

Nonaccrual loans:

           

Business loans:

           

   Commercial

$

72

 

$

54

   

$

81

 

$

107

 

$

102

 

   Real estate construction

19

 

19

   

21

 

25

 

28

 

   Commercial mortgage

156

 

162

   

156

 

206

 

226

 

   International

 

   

4

 

 

 

   Total nonaccrual business loans

247

 

235

   

262

 

338

 

356

 

Retail loans:

           

   Residential mortgage

45

 

48

   

53

 

63

 

62

 

   Consumer:

           

   Home equity

32

 

32

   

33

 

34

 

28

 

   Other consumer

2

 

2

   

2

 

2

 

3

 

   Total consumer

34

 

34

   

35

 

36

 

31

 

   Total nonaccrual retail loans

79

 

82

   

88

 

99

 

93

 

Total nonaccrual loans

326

 

317

   

350

 

437

 

449

 

Reduced-rate loans

21

 

21

   

24

 

22

 

22

 

Total nonperforming loans (a)

347

 

338

   

374

 

459

 

471

 

Foreclosed property

13

 

14

   

9

 

19

 

29

 

Total nonperforming assets (a)

$

360

 

$

352

   

$

383

 

$

478

 

$

500

 
             

Nonperforming loans as a percentage of total loans

0.73

%

0.73

%

 

0.82

%

1.04

%

1.04

%

Nonperforming assets as a percentage of total loans

and foreclosed property

0.75

 

0.76

   

0.84

 

1.08

 

1.10

 

Allowance for loan losses as a percentage of total

nonperforming loans

170

 

176

   

160

 

131

 

130

 

Loans past due 90 days or more and still accruing

$

7

 

$

10

   

$

16

 

$

25

 

$

20

 
             

ANALYSIS OF NONACCRUAL LOANS

           

Nonaccrual loans at beginning of period

$

317

 

$

350

   

$

437

 

$

449

 

$

494

 

Loans transferred to nonaccrual (b)

53

 

19

   

23

 

50

 

37

 

Nonaccrual business loan gross charge-offs (c)

(24)

 

(27)

   

(33)

 

(25)

 

(25)

 

Nonaccrual business loans sold (d)

(6)

 

(3)

   

(14)

 

(17)

 

(9)

 

Payments/Other (e)

(14)

 

(22)

   

(63)

 

(20)

 

(48)

 

Nonaccrual loans at end of period

$

326

 

$

317

   

$

350

 

$

437

 

$

449

 

(a) Excludes loans acquired with credit impairment.

(b) Based on an analysis of nonaccrual loans with book balances greater than $2 million.

(c) Analysis of gross loan charge-offs:

           

Nonaccrual business loans

$

24

 

$

27

   

$

33

 

$

25

 

$

25

 

Performing criticized loans

 

   

3

 

5

 

5

 

Consumer and residential mortgage loans

4

 

3

   

5

 

9

 

5

 

Total gross loan charge-offs

$

28

 

$

30

   

$

41

 

$

39

 

$

35

 

(d) Analysis of loans sold:

           

Nonaccrual business loans

$

6

 

$

3

   

$

14

 

$

17

 

$

9

 

Performing criticized loans

8

 

6

   

22

 

31

 

40

 

Total criticized loans sold

$

14

 

$

9

   

$

36

 

$

48

 

$

49

 

(e) Includes net changes related to nonaccrual loans with balances less than $2 million, payments on nonaccrual loans with book balances greater than $2 million and transfers of nonaccrual loans to foreclosed property. Excludes business loan gross charge-offs and business nonaccrual loans sold.

 

 

 
                                   

ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)

Comerica Incorporated and Subsidiaries

       
               
 

Six Months Ended

 

June 30, 2014

 

June 30, 2013

 

Average

 

Average

 

Average

 

Average

(dollar amounts in millions)

Balance

Interest

Rate

 

Balance

Interest

Rate

               

Commercial loans

$

29,130

 

$

453

 

3.13

%

 

$

28,225

 

$

462

 

3.30

%

Real estate construction loans

1,871

 

32

 

3.42

   

1,384

 

28

 

4.10

 

Commercial mortgage loans

8,759

 

170

 

3.92

   

9,295

 

183

 

3.97

 

Lease financing

849

 

16

 

3.66

   

856

 

14

 

3.23

 

International loans

1,315

 

24

 

3.66

   

1,272

 

23

 

3.72

 

Residential mortgage loans

1,749

 

33

 

3.84

   

1,579

 

33

 

4.21

 

Consumer loans

2,232

 

35

 

3.19

   

2,145

 

36

 

3.33

 

Total loans (a)

45,905

 

763

 

3.35

   

44,756

 

779

 

3.51

 
               

Mortgage-backed securities available-for-sale

8,954

 

107

 

2.39

   

9,532

 

104

 

2.18

 

Other investment securities available-for-sale

369

 

1

 

0.44

   

374

 

1

 

0.55

 

Total investment securities available-for-sale

9,323

 

108

 

2.31

   

9,906

 

105

 

2.16

 
               

Interest-bearing deposits with banks (b)

4,695

 

7

 

0.26

   

3,990

 

5

 

0.26

 

Other short-term investments

110

 

 

0.63

   

117

 

1

 

1.67

 

Total earning assets

60,033

 

878

 

2.94

   

58,769

 

890

 

3.06

 
               

Cash and due from banks

917

       

975

     

Allowance for loan losses

(602)

       

(629)

     

Accrued income and other assets

4,446

       

4,618

     

Total assets

$

64,794

       

$

63,733

     
               

Money market and interest-bearing checking deposits

$

22,279

 

12

 

0.11

   

$

21,442

 

15

 

0.14

 

Savings deposits

1,721

 

 

0.03

   

1,640

 

 

0.03

 

Customer certificates of deposit

5,075

 

9

 

0.36

   

5,715

 

13

 

0.45

 

Foreign office time deposits

378

 

1

 

0.52

   

505

 

2

 

0.57

 

Total interest-bearing deposits

29,453

 

22

 

0.15

   

29,302

 

30

 

0.20

 
               

Short-term borrowings

198

 

 

0.03

   

158

 

 

0.09

 

Medium- and long-term debt

3,270

 

28

 

1.64

   

4,374

 

29

 

1.37

 

Total interest-bearing sources

32,921

 

50

 

0.30

   

33,834

 

59

 

0.35

 
               

Noninterest-bearing deposits

23,626

       

21,793

     

Accrued expenses and other liabilities

967

       

1,140

     

Total shareholders' equity

7,280

       

6,966

     

Total liabilities and shareholders' equity

$

64,794

       

$

63,733

     
               

Net interest income/rate spread (FTE)

 

$

828

 

2.64

     

$

831

 

2.71

 
               

FTE adjustment

 

$

2

       

$

1

   
               

Impact of net noninterest-bearing sources of funds

   

0.14

       

0.15

 

Net interest margin (as a percentage of average earning assets) (FTE) (a) (b)

   

2.78

%

     

2.86

%

(a)

Accretion of the purchase discount on the acquired loan portfolio of $22 million and $18 million in the six months ended June 30, 2014 and 2013, respectively, increased the net interest margin by 7 basis points and 6 basis points in each respective period.

(b)

Excess liquidity, represented by average balances deposited with the Federal Reserve Bank, reduced the net interest margin by 20 basis points and 18 basis points in the six months ended June 30, 2014 and 2013, respectively.

 

 

 
                                                     

ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)

Comerica Incorporated and Subsidiaries

               
                       
 

Three Months Ended

 

June 30, 2014

 

March 31, 2014

 

June 30, 2013

 

Average

 

Average

 

Average

 

Average

 

Average

 

Average

(dollar amounts in millions)

Balance

Interest

Rate

 

Balance

Interest

Rate

 

Balance

Interest

Rate

                       

Commercial loans

$

29,890

 

$

231

 

3.10

%

 

$

28,362

 

$

221

 

3.17

%

 

$

28,393

 

$

233

 

3.29

%

Real estate construction loans

1,913

 

16

 

3.44

   

1,827

 

15

 

3.40

   

1,453

 

15

 

4.04

 

Commercial mortgage loans

8,749

 

85

 

3.88

   

8,770

 

86

 

3.97

   

9,192

 

88

 

3.86

 

Lease financing

850

 

7

 

3.26

   

848

 

9

 

4.07

   

855

 

7

 

3.22

 

International loans

1,328

 

12

 

3.64

   

1,301

 

12

 

3.68

   

1,262

 

12

 

3.81

 

Residential mortgage loans

1,773

 

17

 

3.82

   

1,724

 

17

 

3.86

   

1,602

 

16

 

4.04

 

Consumer loans

2,222

 

18

 

3.22

   

2,243

 

17

 

3.16

   

2,136

 

18

 

3.30

 

Total loans (a)

46,725

 

386

 

3.31

   

45,075

 

377

 

3.39

   

44,893

 

389

 

3.47

 
                       

Mortgage-backed securities available-for-sale

8,996

 

53

 

2.35

   

8,911

 

55

 

2.42

   

9,415

 

51

 

2.22

 

Other investment securities available-for-sale

368

 

 

0.46

   

371

 

 

0.43

   

378

 

1

 

0.52

 

Total investment securities available-for-sale

9,364

 

53

 

2.28

   

9,282

 

55

 

2.34

   

9,793

 

52

 

2.15

 
                       

Interest-bearing deposits with banks (b)

3,949

 

3

 

0.25

   

5,448

 

4

 

0.26

   

4,125

 

3

 

0.26

 

Other short-term investments

110

 

 

0.61

   

111

 

 

0.66

   

117

 

 

1.05

 

Total earning assets

60,148

 

442

 

2.95

   

59,916

 

436

 

2.94

   

58,928

 

444

 

3.02

 
                       

Cash and due from banks

921

       

913

       

972

     

Allowance for loan losses

(602)

       

(603)

       

(625)

     

Accrued income and other assets

4,412

       

4,482

       

4,431

     

Total assets

$

64,879

       

$

64,708

       

$

63,706

     
                       

Money market and interest-bearing checking deposits

$

22,296

 

6

 

0.10

   

$

22,261

 

6

 

0.11

   

$

21,544

 

8

 

0.13

 

Savings deposits

1,742

 

 

0.03

   

1,700

 

 

0.03

   

1,658

 

 

0.03

 

Customer certificates of deposit

5,041

 

5

 

0.36

   

5,109

 

5

 

0.36

   

5,685

 

6

 

0.43

 

Foreign office time deposits

294

 

 

0.68

   

464

 

 

0.42

   

485

 

1

 

0.60

 

Total interest-bearing deposits

29,373

 

11

 

0.15

   

29,534

 

11

 

0.15

   

29,372

 

15

 

0.19

 
                       

Short-term borrowings

210

 

 

0.03

   

185

 

 

0.03

   

193

 

 

0.07

 

Medium- and long-term debt

2,999

 

14

 

1.77

   

3,545

 

14

 

1.53

   

4,044

 

14

 

1.43

 

Total interest-bearing sources

32,582

 

25

 

0.30

   

33,264

 

25

 

0.30

   

33,609

 

29

 

0.34

 
                       

Noninterest-bearing deposits

24,011

       

23,236

       

22,076

     

Accrued expenses and other liabilities

955

       

979

       

1,042

     

Total shareholders' equity

7,331

       

7,229

       

6,979

     

Total liabilities and shareholders' equity

$

64,879

       

$

64,708

       

$

63,706

     
                       

Net interest income/rate spread (FTE)

 

$

417

 

2.65

     

$

411

 

2.64

     

$

415

 

2.68

 
                       

FTE adjustment

 

$

1

       

$

1

       

$

1

   
                       

Impact of net noninterest-bearing sources of funds

   

0.13

       

0.13

       

0.15

 

Net interest margin (as a percentage of average earning assets) (FTE) (a) (b)

   

2.78

%

     

2.77

%

     

2.83

%

(a)

Accretion of the purchase discount on the acquired loan portfolio of $10 million, $12 million and $7 million in the second and first quarters of 2014 and the second quarter of 2013, respectively, increased the net interest margin by 7 basis points, 8 basis points and 5 basis points in each respective period.

(b)

Excess liquidity, represented by average balances deposited with the Federal Reserve Bank, reduced the net interest margin by 17 basis points, 24 basis points and 18 basis points in the second and first quarters of 2014 and the second quarter of 2013, respectively.

 

 

 
                               

CONSOLIDATED STATISTICAL DATA (unaudited)

Comerica Incorporated and Subsidiaries

   
           
 

June 30,

March 31,

December 31,

September 30,

June 30,

(in millions, except per share data)

2014

2014

2013

2013

2013

           

Commercial loans:

         

Floor plan

$

3,576

 

$

3,437

 

$

3,504

 

$

2,869

 

$

3,241

 

Other

27,410

 

26,337

 

25,311

 

25,028

 

25,945

 

Total commercial loans

30,986

 

29,774

 

28,815

 

27,897

 

29,186

 

Real estate construction loans

1,939

 

1,847

 

1,762

 

1,552

 

1,479

 

Commercial mortgage loans

8,747

 

8,801

 

8,787

 

8,785

 

9,007

 

Lease financing

822

 

849

 

845

 

829

 

843

 

International loans

1,352

 

1,250

 

1,327

 

1,286

 

1,209

 

Residential mortgage loans

1,775

 

1,751

 

1,697

 

1,650

 

1,611

 

Consumer loans:

         

Home equity

1,574

 

1,533

 

1,517

 

1,501

 

1,474

 

Other consumer

687

 

684

 

720

 

651

 

650

 

Total consumer loans

2,261

 

2,217

 

2,237

 

2,152

 

2,124

 

Total loans

$

47,882

 

$

46,489

 

$

45,470

 

$

44,151

 

$

45,459

 
           

Goodwill

$

635

 

$

635

 

$

635

 

$

635

 

$

635

 

Core deposit intangible

14

 

15

 

16

 

17

 

18

 

Loan servicing rights

1

 

1

 

1

 

1

 

2

 
           

Tier 1 common capital ratio (a) (b)

10.49

%

10.58

%

10.64

%

10.72

%

10.43

%

Tier 1 risk-based capital ratio (a)

10.49

 

10.58

 

10.64

 

10.72

 

10.43

 

Total risk-based capital ratio (a)

12.50

 

13.00

 

13.10

 

13.42

 

13.29

 

Leverage ratio (a)

10.93

 

10.85

 

10.77

 

10.88

 

10.81

 

Tangible common equity ratio (b)

10.39

 

10.20

 

10.07

 

9.87

 

10.04

 
           

Common shareholders' equity per share of common stock

$

40.72

 

$

40.09

 

$

39.22

 

$

37.93

 

$

37.31

 

Tangible common equity per share of common stock (b)

37.12

 

36.50

 

35.64

 

34.37

 

33.77

 

Market value per share for the quarter:

         

High

52.60

 

53.50

 

48.69

 

43.49

 

40.44

 

Low

45.34

 

43.96

 

38.64

 

38.56

 

33.55

 

Close

50.16

 

51.80

 

47.54

 

39.31

 

39.83

 
           

Quarterly ratios:

         

Return on average common shareholders' equity

8.27

%

7.68

%

6.66

%

8.50

%

8.23

%

Return on average assets

0.93

 

0.86

 

0.72

 

0.92

 

0.90

 

Efficiency ratio (c)

63.35

 

65.79

 

72.81

 

65.18

 

65.03

 
           

Number of banking centers

481

 

483

 

483

 

484

 

484

 
           

Number of employees - full time equivalent

8,901

 

8,907

 

8,948

 

8,918

 

8,929

 

(a)

June 30, 2014 ratios are estimated.

(b)

See Reconciliation of Non-GAAP Financial Measures.

(c)

Noninterest expenses as a percentage of the sum of net interest income (FTE) and noninterest income excluding net securities gains (losses).

 

 

 
                   

PARENT COMPANY ONLY BALANCE SHEETS (unaudited)

Comerica Incorporated

     
       
 

June 30,

December 31,

June 30,

(in millions, except share data)

2014

2013

2013

       

ASSETS

     

Cash and due from subsidiary bank

$

5

 

$

31

 

$

3

 

Short-term investments with subsidiary bank

796

 

482

 

473

 

Other short-term investments

96

 

96

 

92

 

Investment in subsidiaries, principally banks

7,369

 

7,171

 

6,976

 

Premises and equipment

2

 

4

 

4

 

Other assets

219

 

139

 

137

 

  Total assets

$

8,487

 

$

7,923

 

$

7,685

 
       

LIABILITIES AND SHAREHOLDERS' EQUITY

     

Medium- and long-term debt

$

960

 

$

617

 

$

622

 

Other liabilities

158

 

156

 

155

 

  Total liabilities

1,118

 

773

 

777

 
       

Common stock - $5 par value:

     

Authorized - 325,000,000 shares

     

Issued - 228,164,824 shares

1,141

 

1,141

 

1,141

 

Capital surplus

2,175

 

2,179

 

2,160

 

Accumulated other comprehensive loss

(304)

 

(391)

 

(538)

 

Retained earnings

6,520

 

6,318

 

6,124

 

Less cost of common stock in treasury - 47,194,492 shares at 6/30/14; 45,860,786 shares at 12/31/13 and 42,999,083 shares at 6/30/13

(2,163)

 

(2,097)

 

(1,979)

 

  Total shareholders' equity

7,369

 

7,150

 

6,908

 

  Total liabilities and shareholders' equity

$

8,487

 

$

7,923

 

$

7,685

 

 

 

 
                                         

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited)

Comerica Incorporated and Subsidiaries

         
               
       

Accumulated

     
 

Common Stock

 

Other

   

Total

 

Shares

 

Capital

Comprehensive

Retained

Treasury

Shareholders'

(in millions, except per share data)

Outstanding

Amount

Surplus

Loss

Earnings

Stock

Equity

               

BALANCE AT DECEMBER 31, 2012

188.3

 

$

1,141

 

$

2,162

 

$

(413)

 

$

5,928

 

$

(1,879)

 

$

6,939

 

Net income

 

 

 

 

277

 

 

277

 

Other comprehensive loss, net of tax

 

 

 

(125)

 

 

 

(125)

 

Cash dividends declared on common stock ($0.34 per share)

 

 

 

 

(64)

 

 

(64)

 

Purchase of common stock

(4.1)

 

 

 

 

 

(146)

 

(146)

 

Net issuance of common stock under employee stock plans

1.0

 

 

(19)

 

 

(17)

 

45

 

9

 

Share-based compensation

 

 

18

 

 

 

 

18

 

Other

 

 

(1)

 

 

 

1

 

 

BALANCE AT JUNE 30, 2013

185.2

 

$

1,141

 

$

2,160

 

$

(538)

 

$

6,124

 

$

(1,979)

 

$

6,908

 
               

BALANCE AT DECEMBER 31, 2013

182.3

 

$

1,141

 

$

2,179

 

$

(391)

 

$

6,318

 

$

(2,097)

 

$

7,150

 

Net income

 

 

 

 

290

 

 

290

 

Other comprehensive income, net of tax

 

 

 

87

 

 

 

87

 

Cash dividends declared on common stock ($0.39 per share)

 

 

 

 

(71)

 

 

(71)

 

Purchase of common stock

(3.0)

 

 

 

 

 

(141)

 

(141)

 

Net issuance of common stock under employee stock plans

1.6

 

 

(25)

 

 

(17)

 

74

 

32

 

Share-based compensation

 

 

22

 

 

 

 

22

 

Other

 

 

(1)

 

 

 

1

 

 

BALANCE AT JUNE 30, 2014

180.9

 

$

1,141

 

$

2,175

 

$

(304)

 

$

6,520

 

$

(2,163)

 

$

7,369

 

 

 

 
                                               

BUSINESS SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries

             
                       
                       

(dollar amounts in millions)

Business

 

Retail

 

Wealth

           

Three Months Ended June 30, 2014

Bank

 

Bank

 

Management

 

Finance

 

Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

376

   

$

149

   

$

46

   

$

(160)

   

$

6

   

$

417

 

Provision for credit losses

32

   

(4)

   

(9)

   

   

(8)

   

11

 

Noninterest income

95

   

41

   

67

   

15

   

2

   

220

 

Noninterest expenses

143

   

171

   

79

   

2

   

9

   

404

 

Provision (benefit) for income taxes (FTE)

101

   

8

   

15

   

(56)

   

3

   

71

 

Net income (loss)

$

195

   

$

15

   

$

28

   

$

(91)

   

$

4

   

$

151

 

Net credit-related charge-offs (recoveries)

$

7

   

$

4

   

$

(2)

   

$

   

$

   

$

9

 
                       

Selected average balances:

                     

Assets

$

37,467

   

$

6,051

   

$

4,996

   

$

11,056

   

$

5,309

   

$

64,879

 

Loans

36,529

   

5,385

   

4,811

   

   

   

46,725

 

Deposits

27,382

   

21,648

   

3,827

   

258

   

269

   

53,384

 
                       

Statistical data:

                     

Return on average assets (a)

2.09

%

 

0.27

%

 

2.24

%

 

N/M

   

N/M

   

0.93

%

Efficiency ratio (b)

30.43

   

89.99

   

69.66

   

N/M

   

N/M

   

63.35

 
                       
 

Business

 

Retail

 

Wealth

           

Three Months Ended March 31, 2014

Bank

 

Bank

 

Management

 

Finance

 

Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

371

   

$

146

   

$

46

   

$

(158)

   

$

6

   

$

411

 

Provision for credit losses

16

   

2

   

(8)

   

   

(1)

   

9

 

Noninterest income

87

   

41

   

64

   

14

   

2

   

208

 

Noninterest expenses

146

   

171

   

78

   

3

   

8

   

406

 

Provision (benefit) for income taxes (FTE)

98

   

5

   

14

   

(55)

   

3

   

65

 

Net income (loss)

$

198

   

$

9

   

$

26

   

$

(92)

   

$

(2)

   

$

139

 

Net credit-related charge-offs

$

11

   

$

4

   

$

(3)

   

$

   

$

   

$

12

 
                       

Selected average balances:

                     

Assets

$

35,896

   

$

6,052

   

$

4,939

   

$

11,129

   

$

6,692

   

$

64,708

 

Loans

34,927

   

5,381

   

4,767

   

   

   

45,075

 

Deposits

27,023

   

21,361

   

3,816

   

353

   

217

   

52,770

 
                       

Statistical data:

                     

Return on average assets (a)

2.20

%

 

0.16

%

 

2.15

%

 

N/M

   

N/M

   

0.86

%

Efficiency ratio (b)

31.96

   

91.44

   

71.31

   

N/M

   

N/M

   

65.79

 
                       
 

Business

 

Retail

 

Wealth

           

Three Months Ended June 30, 2013

Bank

 

Bank

 

Management

 

Finance

 

Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

372

   

$

154

   

$

46

   

$

(165)

   

8

   

$

415

 

Provision for credit losses

10

   

5

   

(3)

   

   

1

   

13

 

Noninterest income

94

   

46

   

65

   

15

   

2

   

222

 

Noninterest expenses

147

   

178

   

77

   

3

   

11

   

416

 

Provision (benefit) for income taxes (FTE)

102

   

6

   

13

   

(55)

   

(1)

   

65

 

Net income (loss)

$

207

   

$

11

   

$

24

   

$

(98)

   

$

(1)

   

$

143

 

Net credit-related charge-offs

$

11

   

$

4

   

$

2

   

$

   

$

   

$

17

 
                       

Selected average balances:

                     

Assets

$

36,014

   

$

5,962

   

$

4,828

   

$

11,514

   

$

5,388

   

$

63,706

 

Loans

34,955

   

5,271

   

4,667

   

   

   

44,893

 

Deposits

25,987

   

21,241

   

3,701

   

283

   

236

   

51,448

 
                       

Statistical data:

                     

Return on average assets (a)

2.30

%

 

0.20

%

 

2.00

%

 

N/M

   

N/M

   

0.90

%

Efficiency ratio (b)

31.48

   

87.98

   

69.86

   

N/M

   

N/M

   

65.03

 

(a)

Return on average assets is calculated based on the greater of average assets or average liabilities and attributed equity.

(b)

Noninterest expenses as a percentage of the sum of net interest income (FTE) and noninterest income excluding net securities gains.

FTE - Fully Taxable Equivalent

N/M - Not Meaningful

 

 

 
                                               

MARKET SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries

             
                       
                       

(dollar amounts in millions)

           

Other

 

Finance

   

Three Months Ended June 30, 2014

Michigan

 

California

 

Texas

 

Markets

 

& Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

182

   

$

176

   

$

137

   

$

76

   

$

(154)

   

$

417

 

Provision for credit losses

(9)

   

14

   

22

   

(8)

   

(8)

   

11

 

Noninterest income

94

   

39

   

31

   

39

   

17

   

220

 

Noninterest expenses

159

   

101

   

89

   

44

   

11

   

404

 

Provision (benefit) for income taxes (FTE)

46

   

37

   

21

   

20

   

(53)

   

71

 

Net income (loss)

$

80

   

$

63

   

$

36

   

$

59

   

$

(87)

   

$

151

 

Net credit-related charge-offs (recoveries)

$

10

   

$

5

   

$

2

   

$

(8)

   

$

   

$

9

 
                       

Selected average balances:

                     

Assets

$

13,851

   

$

15,721

   

$

11,661

   

$

7,281

   

$

16,365

   

$

64,879

 

Loans

13,482

   

15,439

   

10,966

   

6,838

   

   

46,725

 

Deposits

20,694

   

15,370

   

10,724

   

6,069

   

527

   

53,384

 
                       

Statistical data:

                     

Return on average assets (a)

1.48

%

 

1.54

%

 

1.23

%

 

3.23

%

 

NM

   

0.93

%

Efficiency ratio (b)

57.70

   

46.78

   

52.61

   

38.94

   

NM

   

63.35

 
                       
             

Other

 

Finance

   

Three Months Ended March 31, 2014

Michigan

 

California

 

Texas

 

Markets

 

& Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

183

   

$

172

   

$

136

   

$

72

   

$

(152)

   

$

411

 

Provision for credit losses

3

   

11

   

6

   

(10)

   

(1)

   

9

 

Noninterest income

87

   

34

   

31

   

40

   

16

   

208

 

Noninterest expenses

161

   

96

   

90

   

48

   

11

   

406

 

Provision (benefit) for income taxes (FTE)

38

   

36

   

25

   

18

   

(52)

   

65

 

Net income (loss)

$

68

   

$

63

   

$

46

   

$

56

   

$

(94)

   

$

139

 

Net credit-related charge-offs (recoveries)

$

   

$

10

   

$

6

   

$

(4)

   

$

   

$

12

 
                       

Selected average balances:

                     

Assets

$

13,819

   

$

15,133

   

$

11,070

   

$

6,865

   

$

17,821

   

$

64,708

 

Loans

13,473

   

14,824

   

10,364

   

6,414

   

   

45,075

 

Deposits

20,642

   

14,782

   

10,875

   

5,901

   

570

   

52,770

 
                       

Statistical data:

                     

Return on average assets (a)

1.26

%

 

1.59

%

 

1.50

%

 

3.28

%

 

N/M

   

0.86

%

Efficiency ratio (b)

59.71

   

46.72

   

53.83

   

43.39

   

N/M

   

65.79

 
                       
             

Other

 

Finance

   

Three Months Ended June 30, 2013

Michigan

 

California

 

Texas

 

Markets

 

& Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

187

   

$

173

   

$

131

   

$

81

   

$

(157)

   

$

415

 

Provision for credit losses

(4)

   

7

   

6

   

3

   

1

   

13

 

Noninterest income

88

   

36

   

34

   

47

   

17

   

222

 

Noninterest expenses

161

   

100

   

89

   

52

   

14

   

416

 

Provision (benefit) for income taxes (FTE)

41

   

37

   

24

   

19

   

(56)

   

65

 

Net income (loss)

$

77

   

$

65

   

$

46

   

$

54

   

$

(99)

   

$

143

 

Net credit-related charge-offs

$

4

   

$

12

   

$

(3)

   

$

4

   

$

   

$

17

 
                       

Selected average balances:

                     

Assets

$

14,022

   

$

14,155

   

$

10,886

   

$

7,741

   

$

16,902

   

$

63,706

 

Loans

13,598

   

13,912

   

10,179

   

7,204

   

   

44,893

 

Deposits

20,159

   

14,671

   

10,187

   

5,912

   

519

   

51,448

 
                       

Statistical data:

                     

Return on average assets (a)

1.47

%

 

1.65

%

 

1.62

%

 

2.79

%

 

N/M

   

0.90

%

Efficiency ratio (b)

58.17

   

47.73

   

53.39

   

41.16

   

N/M

   

65.03

 

(a)

Return on average assets is calculated based on the greater of average assets or average liabilities and attributed equity.

(b)

Noninterest expenses as a percentage of the sum of net interest income (FTE) and noninterest income excluding net securities gains.

FTE - Fully Taxable Equivalent

N/M - Not Meaningful

 

 

 
                               

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)

Comerica Incorporated and Subsidiaries

   
           
 

June 30,

March 31,

December 31,

September 30,

June 30,

(dollar amounts in millions)

2014

2014

2013

2013

2013

           

Tier 1 Common Capital Ratio:

         

Tier 1 and Tier 1 common capital (a) (b)

$

7,027

 

$

6,962

 

$

6,895

 

$

6,862

 

$

6,800

 
           

Risk-weighted assets (a) (b)

67,009

 

65,788

 

64,825

 

64,027

 

65,220

 
           

Tier 1 and Tier 1 common risk-based capital ratio (b)

10.49

%

10.58

%

10.64

%

10.72

%

10.43

%

           

Basel III Common Equity Tier 1 Capital Ratio:

         

Tier 1 common capital (b)

$

7,027

 

$

6,962

 

$

6,895

 

$

6,862

 

$

6,800

 

Basel III adjustments (c)

(2)

 

(2)

 

(6)

 

(4)

 

 

Basel III common equity Tier 1 capital (c)

7,025

 

6,960

 

6,889

 

6,858

 

6,800

 
           

Risk-weighted assets (a) (b)

$

67,009

 

$

65,788

 

$

64,825

 

$

64,027

 

$

65,220

 

Basel III adjustments (c)

1,599

 

1,590

 

1,754

 

1,726

 

2,091

 

Basel III risk-weighted assets (c)

$

68,608

 

$

67,378

 

$

66,579

 

$

65,753

 

$

67,311

 
           

Tier 1 common capital ratio (b)

10.5

%

10.6

%

10.6

%

10.7

%

10.4

%

Basel III common equity Tier 1 capital ratio (c)

10.2

 

10.3

 

10.3

 

10.4

 

10.1

 
           

Tangible Common Equity Ratio:

         

Common shareholders' equity

$

7,369

 

$

7,283

 

$

7,150

 

$

6,966

 

$

6,908

 

Less:

         

Goodwill

635

 

635

 

635

 

635

 

635

 

Other intangible assets

15

 

16

 

17

 

18

 

20

 

Tangible common equity

$

6,719

 

$

6,632

 

$

6,498

 

$

6,313

 

$

6,253

 
           

Total assets

$

65,325

 

$

65,681

 

$

65,224

 

$

64,667

 

$

62,944

 

Less:

         

Goodwill

635

 

635

 

635

 

635

 

635

 

Other intangible assets

15

 

16

 

17

 

18

 

20

 

Tangible assets

$

64,675

 

$

65,030

 

$

64,572

 

$

64,014

 

$

62,289

 
           

Common equity ratio

11.28

%

11.09

%

10.97

%

10.78

%

10.98

%

Tangible common equity ratio

10.39

 

10.20

 

10.07

 

9.87

 

10.04

 
           

Tangible Common Equity per Share of Common Stock:

         

Common shareholders' equity

$

7,369

 

$

7,283

 

$

7,150

 

$

6,966

 

$

6,908

 

Tangible common equity

6,719

 

6,632

 

6,498

 

6,313

 

6,253

 
           

Shares of common stock outstanding (in millions)

181

 

182

 

182

 

184

 

185

 
           

Common shareholders' equity per share of common stock

$

40.72

 

$

40.09

 

$

39.22

 

$

37.93

 

$

37.31

 

Tangible common equity per share of common stock

37.12

 

36.50

 

35.64

 

34.37

 

33.77

 

(a)

Tier 1 capital and risk-weighted assets as defined by regulation.

(b)

June 30, 2014 Tier 1 capital and risk-weighted assets are estimated.

(c)

Estimated ratios based on the standardized approach in the final rule for the U.S. adoption of the Basel III regulatory capital framework, as fully phased-in, and excluding most elements of AOCI.

 

The Tier 1 common capital ratio removes preferred stock and qualifying trust preferred securities from Tier 1 capital as defined by and calculated in conformity with bank regulations. The Basel III common equity Tier 1 capital ratio further adjusts Tier 1 common capital and risk-weighted assets to account for the final rule approved by U.S. banking regulators in July 2013 for the U.S. adoption of the Basel III regulatory capital framework, as fully phased-in. The final Basel III capital rules are effective January 1, 2015 for banking organizations subject to the standardized approach. The tangible common equity ratio removes preferred stock and the effect of intangible assets from capital and the effect of intangible assets from total assets. Tangible common equity per share of common stock removes the effect of intangible assets from common shareholders equity per share of common stock. Comerica believes these measurements are meaningful measures of capital adequacy used by investors, regulators, management and others to evaluate the adequacy of common equity and to compare against other companies in the industry.

Logo - http://photos.prnewswire.com/prnh/20010807/CMALOGO

SOURCE Comerica Incorporated

For further information: Media Contact: Wayne J. Mielke, (214) 462-4463; or Investor Contacts: Darlene P. Persons, (214) 462-6831, Brittany L. Butler, (214) 462-6834