News Releases

Comerica Reports Third Quarter 2014 Net Income Of $154 Million, Or 82 Cents Per Share
Broad-Based Growth in Average Loans and Deposits Compared to Third Quarter 2013:
Average Loans Up $3.1 Billion, or 7 Percent
Average Noninterest-Bearing Deposits Increase $2.9 Billion, or 13 Percent

DALLAS, Oct. 17, 2014 /PRNewswire/ -- Comerica Incorporated (NYSE: CMA) today reported third quarter 2014 net income of $154 million, compared to $151 million for the second quarter 2014 and $147 million for the third quarter 2013. Earnings per diluted share were 82 cents for the third quarter 2014, compared to 80 cents for the second quarter 2014 and 78 cents for the third quarter 2013. Third quarter results reflected a net benefit of $5 million, after tax, or 3 cents per share, from certain actions including a $32 million gain on the early redemption of debt, a $9 million contribution to the Comerica Charitable Foundation and other charges totaling $15 million (see "Noninterest Expenses" section for further details).

 
                         

(dollar amounts in millions, except per share data)

3rd Qtr '14

 

2nd Qtr '14

 

3rd Qtr '13

 

Net interest income (a)

$

414

   

$

416

   

$

412

   

Provision for credit losses

5

   

11

   

8

   

Noninterest income

215

   

220

   

228

   

Noninterest expenses

397

 

(b)

404

   

417

   

Provision for income taxes

73

   

70

   

68

   
             

Net income

154

   

151

   

147

   
             

Net income attributable to common shares

152

   

149

   

145

   
             

Diluted income per common share

0.82

   

0.80

   

0.78

   
             

Average diluted shares (in millions)

185

   

186

   

187

   
             

Tier 1 common capital ratio (d)

10.69

%

(c)

10.50

%

 

10.72

%

 

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

10.4

   

10.3

   

10.4

   

Tangible common equity ratio (d)

9.94

   

10.39

   

9.87

   
   

(a)

Included accretion of the purchase discount on the acquired loan portfolio of $3 million, $10 million and $8 million in the third quarter 2014, second quarter 2014 and third quarter 2013, respectively.

(b)

Reflected a net benefit of $8 million from certain actions, including a $32 million gain on the early redemption of debt, a $9 million contribution to the Comerica Charitable Foundation and other charges totaling $15 million. See "Noninterest Expenses" section for further details.

(c)

September 30, 2014 ratio is estimated.

(d)

See Reconciliation of Non-GAAP Financial Measures.

(e)

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).

 

"The third quarter reflected broad-based average loan growth as well as significant deposit growth across virtually all business lines," said Ralph W. Babb Jr., chairman and chief executive officer. "We also had solid credit quality and expenses that continue to be well controlled.

"Average total loans were up $3 billion, or 7 percent on a year-over-year basis, and were up $434 million, or 1 percent, compared to the second quarter. The pace of loan growth declined relative to the second quarter due to the typical seasonality, such as model changeover in our dealer services business and summer slowdown, as well as moderating growth in the overall economy. It is clear that our customers are becoming stronger and more confident, however, they remain somewhat cautious and continue to build liquidity. This is reflected in the $2.9 billion, or 13 percent, year-over-year increase in average noninterest-bearing deposits and the $1.3 billion, or 5 percent, increase over the second quarter.

"With the continued low interest rate environment and rising regulatory and technology demands, we took certain actions in the third quarter intended to assist us in partially offsetting these headwinds. As a result, our third quarter expenses included charges associated with a number of projects focused on further efficiency as well as a donation to our charitable foundation.

"We are focused on the long-term and building enduring customer relationships. Our customers appreciate the value proposition we provide, with products and services that meet their needs. We continue to be well positioned for rising rates and to benefit as the economy improves."

Third Quarter 2014 Compared to Second Quarter 2014

  • Average total loans increased $434 million, or 1 percent, to $47.2 billion, reflecting broad-based increases led by Mortgage Banker Finance ($276 million), Technology and Life Sciences ($110 million) and Energy ($95 million), partially offset by decreases in National Dealer Services ($178 million) and general Middle Market ($142 million). Period-end total loans decreased $174 million, to $47.7 billion, primarily reflecting declines in National Dealer Services ($356 million), general Middle Market ($246 million) and Mortgage Banker Finance ($102 million), partially offset by increases in almost all other lines of business.
  • Average total deposits increased $1.8 billion, or 3 percent, to $55.2 billion, reflecting increases in noninterest-bearing deposits of $1.3 billion and interest-bearing deposits of $515 million. Average deposits increased in almost all lines of business, led by Middle Market. Period-end deposits increased $3.4 billion, to $57.6 billion, reflecting increases in noninterest-bearing deposits of $2.7 billion and interest-bearing deposits of $695 million.
  • Net interest income decreased $2 million to $414 million in the third quarter 2014, compared to $416 million in the second quarter 2014, primarily reflecting a $7 million decline in accretion of the purchase discount on the acquired loan portfolio partially offset by the benefit from an increase in loan volume.
  • The provision for credit losses decreased $6 million to $5 million in the third quarter 2014, compared to $11 million in the second quarter 2014. Net charge-offs were $3 million, or 0.03 percent of average loans, in the third quarter 2014, compared to $9 million, or 0.08 percent, in the second quarter 2014.
  • Noninterest income decreased $5 million to $215 million in the third quarter 2014, reflecting a $3 million decrease in customer-driven fee income and a $2 million decrease in noncustomer-driven income.
  • Noninterest expenses decreased $7 million to $397 million in the third quarter 2014, primarily reflecting a net benefit of $8 million as a result of certain actions taken in the current quarter, which included a $32 million gain on the early redemption of debt, a $9 million contribution to the Comerica Charitable Foundation and other charges totaling $15 million. Expenses were stable excluding the impact of these actions.
  • Capital remained solid at September 30, 2014, as evidenced by an estimated Tier 1 common capital ratio of 10.69 percent and a tangible common equity ratio of 9.94 percent.
  • Comerica repurchased approximately 1.2 million shares of common stock during third quarter 2014 under the repurchase program. Together with dividends of $0.20 per share, $95 million was returned to shareholders.

Third Quarter 2014 Compared to Third Quarter 2013

  • Average total loans increased $3.1 billion, or 7 percent, reflecting increases in almost all lines of business.
  • Average total deposits increased $3.3 billion, or 6 percent, driven by an increase in noninterest-bearing deposits of $2.9 billion, or 13 percent.
  • Net income increased $7 million, or 4 percent, primarily reflecting decreases in noninterest expenses, reflecting lower pension expense, and the provision for credit losses, partially offset by a decrease in noninterest income.

 

 

Net Interest Income

                       

(dollar amounts in millions)

3rd Qtr '14

 

2nd Qtr '14

 

3rd Qtr '13

Net interest income

$

414

   

$

416

   

$

412

 
           

Net interest margin

2.67

%

 

2.78

%

 

2.79

%

           

Selected average balances:

         

Total earning assets

$

61,672

   

$

60,148

   

$

58,892

 

Total loans

47,159

   

46,725

   

44,094

 

Total investment securities

9,388

   

9,364

   

9,380

 

Federal Reserve Bank deposits

4,877

   

3,801

   

5,156

 
           
           

Total deposits

55,163

   

53,384

   

51,865

 

Total noninterest-bearing deposits

25,275

   

24,011

   

22,379

 
   

 

  • Net interest income decreased $2 million to $414 million in the third quarter 2014, compared to the second quarter 2014.
    • Interest on loans decreased $4 million, reflecting a decrease in accretion of the purchase discount on the acquired loan portfolio (-$7 million), the impact of a negative residual value adjustment to assets in the leasing portfolio (-$2 million), a decrease in interest recognized on nonaccrual loans (-$1 million), the benefit from an increase in loan balances ($4 million) more than offsetting other loan portfolio dynamics (-$2 million), and the benefit from one additional day in the third quarter ($4 million).
    • Interest on investment securities decreased $1 million, primarily reflecting the second quarter 2014 benefit from a retrospective adjustment to premium amortization on mortgage-backed investment securities related to the slowing of expected future prepayments.
    • Interest on short-term investments increased $1 million compared to the second quarter 2014, due to an increase in Federal Reserve Bank deposits.
    • Interest expense on medium- and long-term debt decreased $2 million, primarily reflecting the net impact of maturities, redemptions and issuances during the second and third quarters.
  • The net interest margin of 2.67 percent decreased 11 basis points compared to the second quarter 2014, primarily reflecting a decline in accretion of the purchase discount on the acquired loan portfolio (-5 basis points), an increase in Federal Reserve Bank deposits (-4 basis points), other loan portfolio dynamics (-1 basis point), and the impact of the negative leasing residual value adjustment (-1 basis point).
  • Average earning assets increased $1.5 billion, to $61.7 billion in the third quarter 2014, compared to the second quarter 2014, primarily as a result of increases of $1.1 billion in interest-bearing deposits with banks and $434 million in average loans.

Noninterest Income
Noninterest income decreased $5 million to $215 million for the third quarter 2014, compared to $220 million for the second quarter 2014, reflecting decreases in customer-driven fee income of $3 million and noncustomer-driven income of $2 million. The decrease in customer-driven fee income primarily reflected decreases in foreign exchange income and investment banking fees, partially offset by an increase in commercial lending fees.

Noninterest Expenses
Noninterest expenses decreased $7 million to $397 million for the third quarter 2014, compared to $404 million for the second quarter 2014, primarily as a result of a net $8 million benefit from certain actions taken in the third quarter 2014. Excluding these actions, the $1 million increase in noninterest expenses primarily reflected the impact of one additional day in salaries and benefits expense and small increases in net occupancy expense and several other categories, partially offset by lower litigation-related expenses.

The actions taken in the third quarter 2014 included:

  • Gain on early redemption of debt of $32 million.
  • Contribution to the Comerica Charitable Foundation of $9 million, included in other noninterest expenses.
  • Other charges totaling $15 million associated with real estate optimization and several other efficiency-related actions, which included $6 million in salaries and benefits expense (severance-related) and $5 million in occupancy expense.

 

Credit Quality

                       

(dollar amounts in millions)

3rd Qtr '14

 

2nd Qtr '14

 

3rd Qtr '13

Net credit-related charge-offs

$

3

   

$

9

   

$

19

 

Net credit-related charge-offs/Average total loans

0.03

%

 

0.08

%

 

0.18

%

           

Provision for credit losses

$

5

   

$

11

   

$

8

 
           

Nonperforming loans (a)

346

   

347

   

459

 

Nonperforming assets (NPAs) (a)

357

   

360

   

478

 

NPAs/Total loans and foreclosed property

0.75

%

 

0.75

%

 

1.08

%

           

Loans past due 90 days or more and still accruing

$

13

   

$

7

   

$

25

 
           

Allowance for loan losses

592

   

591

   

604

 

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

43

   

42

   

34

 

Total allowance for credit losses

635

   

633

   

638

 
           

Allowance for loan losses/Period-end total loans

1.24

%

 

1.23

%

 

1.37

%

Allowance for loan losses/Nonperforming loans

171

   

170

   

131

 

(a)

Excludes loans acquired with credit impairment.

 

(b)

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

 

  • Net charge-offs decreased $6 million to $3 million, or 0.03 percent of average loans, in the third quarter 2014, compared to $9 million, or 0.08 percent, in the second quarter 2014.
  • Criticized loans decreased $94 million to $2.1 billion at September 30, 2014, compared to $2.2 billion at June 30, 2014.

Balance Sheet and Capital Management
Total assets and common shareholders' equity were $68.9 billion and $7.4 billion, respectively, at September 30, 2014, compared to $65.3 billion and $7.4 billion, respectively, at June 30, 2014.

There were approximately 180 million common shares outstanding at September 30, 2014. Share repurchases of $59 million (1.2 million shares) under the repurchase program, combined with dividends, returned 62 percent of third quarter 2014 net income to shareholders.

In the third quarter 2014, Comerica early redeemed $150 million of 8.375% subordinated notes, at par, and issued $250 million of 3.80% subordinated notes due in July 2026. The early redemption resulted in a $32 million gain in the third quarter 2014.

Comerica's tangible common equity ratio was 9.94 percent at September 30, 2014, a decrease of 45 basis points from June 30, 2014. The estimated Tier 1 common capital ratio increased 19 basis points, to 10.69 percent at September 30, 2014, from June 30, 2014. The estimated common equity Tier 1 ratio under fully phased-in Basel III capital rules and excluding most elements of AOCI was 10.4 percent at September 30, 2014.

Full-Year and Fourth Quarter 2014 Outlook

Management expectations for full-year 2014 compared to full-year 2013 have not changed from the previously provided outlook, with the exception of the following:

  • Average loans - previous outlook was for growth in average loans of 4 percent to 6 percent and now growth is expected to be in the middle of the range, or about 5 percent.
  • Net interest income - previous outlook for purchase accounting accretion was $25 million to $30 million and now accretion is expected to be at the upper end of the range, or about $30 million.

For fourth quarter 2014 compared to third quarter 2014, management expects the following, assuming a continuation of the current economic and low-rate environment:

  • Slight growth in average loans, reflecting a seasonal decline in Mortgage Banker Finance, a seasonal increase in National Dealer Services, and slight growth in our remaining business lines similar to the third quarter, with continued focus on pricing and structure discipline.
  • Slight growth in net interest income, reflecting fourth quarter purchase accounting accretion of about $5 million. Loan growth approximately offsets continued pressure from low rate environment.
  • Provision for credit losses to remain low, similar to the provisions in the first half of 2014.
  • Noninterest income relatively stable, with stable customer-driven income and lower noncustomer-driven income.
  • Noninterest expenses higher, reflecting higher technology and consulting expenses, a seasonal increase in benefits expense and certain fourth quarter actions expected to result in additional charges of about $5 million to $7 million. Third quarter included a net benefit of $8 million from actions taken.

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 September 30, 2014 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses third quarter 2014 results compared to second 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)

3rd Qtr '14

 

2nd Qtr '14

 

3rd Qtr '13

Business Bank

$

210

 

91

%

 

$

195

 

82

%

 

$

209

 

91

%

Retail Bank

7

 

3

   

15

 

6

   

6

 

3

 

Wealth Management

13

 

6

   

28

 

12

   

15

 

6

 
 

230

 

100

%

 

238

 

100

%

 

230

 

100

%

Finance

(73)

     

(91)

     

(87)

   

Other (a)

(3)

     

4

     

4

   

      Total

$

154

     

$

151

     

$

147

   

(a)

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

 

 

Business Bank

                       

(dollar amounts in millions)

3rd Qtr '14

   

2nd Qtr '14

   

3rd Qtr '13

 

Net interest income (FTE)

$

377

   

$

376

   

$

368

 

Provision for credit losses

(4)

   

32

   

(1)

 

Noninterest income

94

   

95

   

103

 

Noninterest expenses

152

   

143

   

153

 

Net income

210

   

195

   

209

 
           

Net credit-related charge-offs (recoveries)

(2)

   

7

   

9

 
           

Selected average balances:

         

Assets

37,898

   

37,467

   

35,295

 

Loans

36,894

   

36,529

   

34,178

 

Deposits

28,841

   

27,382

   

26,284

 
   

 

  • Average loans increased $365 million, reflecting increases in most lines of business, led by Mortgage Banker Finance, Technology and Life Sciences, Commercial Real Estate and Corporate Banking, partially offset by decreases in National Dealer Services and general Middle Market.
  • Average deposits increased $1.5 billion, primarily reflecting increases in noninterest-bearing deposits in almost all lines of business.
  • Net interest income increased $1 million, primarily due to the benefit from an increase in average loan balances and one additional day in the quarter, as well as an increase in net funds transfer pricing (FTP) credits, largely due to the increase in average deposits, partially offset by a decrease in purchase accounting accretion, the impact of a negative leasing residual value adjustment and lower loan yields.
  • The provision for credit losses decreased $36 million, primarily due to impact on the second quarter provision of enhancements made to the approach utilized to determine the allowance for credit losses, as well as improvements in credit quality.
  • Noninterest income decreased $1 million, primarily due to decreases in foreign exchange income and warrant income, partially offset by an increase in commercial lending fees.
  • Noninterest expenses increased $9 million, primarily due to an increase in allocated corporate overhead expenses related to certain actions taken in the third quarter 2014 including a contribution to the Comerica Charitable Foundation, charges associated with real estate optimization and several other efficiency-related actions.

 

 

Retail Bank

                       

(dollar amounts in millions)

3rd Qtr '14

   

2nd Qtr '14

   

3rd Qtr '13

 

Net interest income (FTE)

$

150

   

$

149

   

$

151

 

Provision for credit losses

   

(4)

   

10

 

Noninterest income

41

   

41

   

45

 

Noninterest expenses

181

   

171

   

177

 

Net income

7

   

15

   

6

 
           

Net credit-related charge-offs

   

4

   

7

 
           

Selected average balances:

         

Assets

6,117

   

6,051

   

5,967

 

Loans

5,452

   

5,385

   

5,285

 

Deposits

21,785

   

21,648

   

21,257

 
     

 

  • Average loans increased $67 million, reflecting increases in both Small Business and Retail Banking.
  • Average deposits increased $137 million, primarily reflecting an increase in noninterest-bearing deposits, partially offset by a decline in Retail Banking certificates of deposit.
  • Net interest income increased $1 million, primarily due to the benefit provided by an increase in average loan balances and the impact of one additional day in the quarter.
  • The provision for credit losses increased $4 million, primarily due to the impact on the second quarter 2014 provision of enhancements to the approach utilized to determine the allowance for credit losses.
  • Noninterest expenses increased $10 million, primarily due to an increase in allocated corporate overhead expenses, for the same reasons as described above in the Business Bank section.

 

 

Wealth Management

                       

(dollar amounts in millions)

3rd Qtr '14

   

2nd Qtr '14

   

3rd Qtr '13

 

Net interest income (FTE)

$

47

   

$

46

   

$

45

 

Provision for credit losses

7

   

(9)

   

1

 

Noninterest income

63

   

67

   

61

 

Noninterest expenses

82

   

79

   

81

 

Net income

13

   

28

   

15

 
           

Net credit-related charge-offs (recoveries)

5

   

(2)

   

3

 
           

Selected average balances:

         

Assets

5,007

   

4,996

   

4,789

 

Loans

4,813

   

4,811

   

4,631

 

Deposits

4,155

   

3,827

   

3,782

 
     

 

  • Average deposits increased $328 million, primarily reflecting an increase in interest-bearing balances.
  • Net interest income increased $1 million due to an increase in net FTP credits, largely due to the increase in average deposits.
  • The provision for loan losses increased $16 million, primarily due to the impact on the second quarter 2014 provision of enhancements to the approach utilized to determine the allowance for credit losses.
  • Noninterest income decreased $4 million, primarily reflecting a decrease in investment banking fees and small decreases in several other categories.
  • Noninterest expenses increased $3 million, primarily reflecting an increase in allocated corporate overhead related to certain actions taken in the third quarter 2014 including a contribution to the Comerica Charitable Foundation, charges associated with real estate optimization and several other efficiency-related actions, as well as increases in salaries and benefits expense and occupancy expenses, primarily the result of other efficiency-related actions in the third quarter, partially offset by a decrease in litigation-related 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 September 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)

3rd Qtr '14

 

2nd Qtr '14

 

3rd Qtr '13

Michigan

$

68

 

29

%

 

$

80

 

34

%

 

$

75

 

33

%

California

63

 

28

   

63

 

26

   

69

 

30

 

Texas

40

 

17

   

36

 

15

   

35

 

15

 

Other Markets

59

 

26

   

59

 

25

   

51

 

22

 
 

230

 

100

%

 

238

 

100

%

 

230

 

100

%

Finance & Other (a)

(76)

     

(87)

     

(83)

   

      Total

$

154

     

$

151

     

$

147

   

(a)

Includes items not directly associated with the geographic markets.

 

  • Average loans increased $181 million and $70 million in Texas and California, respectively, and decreased $234 million in Michigan. The increase in Texas was led by Energy and Private Banking. California increases were led by Commercial Real Estate and general Middle Market, partially offset by decreases in National Dealer Services and Technology and Life Sciences. The decrease in Michigan primarily reflected declines in general Middle Market and National Dealer Services.
  • Average deposits increased $980 million and $520 million in California and Michigan, respectively, and decreased $91 million in Texas. The increase in California reflected increases in most lines of business and included increases of $432 million and $548 million in noninterest-bearing and interest-bearing deposits, respectively. The increase in Michigan was primarily in general Middle Market noninterest-bearing deposits.
  • Net interest income increased $6 million in California and decreased $7 million in Texas and $3 million in Michigan. The increase in California primarily reflected an increase in FTP credits, largely due to the increase in average deposits, and the benefit from an increase in average loans. The decrease in Texas was primarily the result of a decrease in the accretion of the purchase discount on the acquired loan portfolio. The decrease in Michigan primarily reflected lower loan yields, in part due to a negative leasing residual adjustment, and the impact of a decrease in average loans. All three markets benefited from the impact of one additional day in the third quarter.
  • The provision for credit losses decreased $19 million in Texas, decreased $1 million in Michigan and remained flat in California. The decrease in Texas primarily reflected the impact on the second quarter provision of increased reserves on two credits and positive credit quality migration.
  • Noninterest income decreased $7 million in Michigan and $2 million in California, and increased $1 million in Texas. The decrease in Michigan primarily reflected a decrease in investment banking fees and small decreases in several other noninterest income categories. In California, the decrease was primarily the result of decreases in foreign exchange and warrant income.
  • Noninterest expenses increased $7 million, $6 million and $2 million in Michigan, Texas and California, respectively, primarily due to increased allocated corporate overhead expenses, for the same reasons as previously described in the Business Bank section. In California, decreases in litigation-related expenses and operational losses partially offset the increase.

 

Michigan Market

                       

(dollar amounts in millions)

3rd Qtr '14

   

2nd Qtr '14

   

3rd Qtr '13

 

Net interest income (FTE)

$

179

   

$

182

   

$

186

 

Provision for credit losses

(8)

   

(9)

   

(11)

 

Noninterest income

87

   

94

   

88

 

Noninterest expenses

166

   

159

   

167

 

Net income

68

   

80

   

75

 
           

Net credit-related charge-offs (recoveries)

3

   

10

   

1

 
           

Selected average balances:

         

Assets

13,724

   

13,851

   

13,744

 

Loans

13,248

   

13,482

   

13,276

 

Deposits

21,214

   

20,694

   

20,465

 

 

California Market

                       

(dollar amounts in millions)

3rd Qtr '14

   

2nd Qtr '14

   

3rd Qtr '13

 

Net interest income (FTE)

$

182

   

$

176

   

$

171

 

Provision for credit losses

14

   

14

   

 

Noninterest income

37

   

39

   

42

 

Noninterest expenses

103

   

101

   

101

 

Net income

63

   

63

   

69

 
           

Net credit-related charge-offs (recoveries)

6

   

5

   

8

 
           

Selected average balances:

         

Assets

15,768

   

15,721

   

14,250

 

Loans

15,509

   

15,439

   

14,002

 

Deposits

16,350

   

15,370

   

14,567

 

 

Texas Market

                       

(dollar amounts in millions)

3rd Qtr '14

   

2nd Qtr '14

   

3rd Qtr '13

 

Net interest income (FTE)

$

130

   

$

137

   

$

129

 

Provision for credit losses

3

   

22

   

17

 

Noninterest income

32

   

31

   

35

 

Noninterest expenses

95

   

89

   

92

 

Net income

40

   

36

   

35

 
           

Net credit-related charge-offs

   

2

   

4

 
           

Selected average balances:

         

Assets

11,835

   

11,661

   

10,642

 

Loans

11,147

   

10,966

   

9,942

 

Deposits

10,633

   

10,724

   

10,298

 

 

Conference Call and Webcast
Comerica will host a conference call to review third quarter 2014 financial results at 7 a.m. CT Friday, October 17, 2014. Interested parties may access the conference call by calling (877) 523-5249 or (210) 591-1147 (event ID No. 3671820). 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

 

Nine Months Ended

 

September 30,

June 30,

September 30,

 

September 30,

(in millions, except per share data)

2014

2014

2013

 

2014

2013

PER COMMON SHARE AND COMMON STOCK DATA

           

Diluted net income

$

0.82

 

$

0.80

 

$

0.78

   

$

2.35

 

$

2.23

 

Cash dividends declared

0.20

 

0.20

 

0.17

   

0.59

 

0.51

 
             

Average diluted shares (in thousands)

185,401

 

186,108

 

187,104

   

186,064

 

187,180

 

KEY RATIOS

           

Return on average common shareholders' equity

8.29

%

8.27

%

8.50

%

 

8.08

%

8.14

%

Return on average assets

0.93

 

0.93

 

0.92

   

0.91

 

0.89

 

Tier 1 common capital ratio (a) (b)

10.69

 

10.50

 

10.72

       

Tier 1 risk-based capital ratio (b)

10.69

 

10.50

 

10.72

       

Total risk-based capital ratio (b)

12.95

 

12.52

 

13.42

       

Leverage ratio (b)

10.80

 

10.93

 

10.88

       

Tangible common equity ratio (a)

9.94

 

10.39

 

9.87

       

AVERAGE BALANCES

           

Commercial loans

$

30,188

 

$

29,890

 

$

27,759

   

$

29,487

 

$

28,069

 

Real estate construction loans

1,973

 

1,913

 

1,522

   

1,905

 

1,430

 

Commercial mortgage loans

8,698

 

8,749

 

8,943

   

8,739

 

9,177

 

Lease financing

823

 

850

 

839

   

840

 

850

 

International loans

1,417

 

1,328

 

1,252

   

1,349

 

1,265

 

Residential mortgage loans

1,792

 

1,773

 

1,642

   

1,763

 

1,600

 

Consumer loans

2,268

 

2,222

 

2,137

   

2,244

 

2,142

 

Total loans

47,159

 

46,725

 

44,094

   

46,327

 

44,533

 
             

Earning assets

61,672

 

60,148

 

58,892

   

60,585

 

58,810

 

Total assets

66,401

 

64,879

 

63,657

   

65,336

 

63,707

 
             

Noninterest-bearing deposits

25,275

 

24,011

 

22,379

   

24,182

 

21,991

 

Interest-bearing deposits

29,888

 

29,373

 

29,486

   

29,599

 

29,364

 

Total deposits

55,163

 

53,384

 

51,865

   

53,781

 

51,355

 
             

Common shareholders' equity

7,411

 

7,331

 

6,920

   

7,324

 

6,950

 

NET INTEREST INCOME (fully taxable equivalent basis)

           

Net interest income

$

415

 

$

417

 

$

413

   

$

1,243

 

$

1,244

 

Net interest margin

2.67

%

2.78

%

2.79

%

 

2.74

%

2.83

%

CREDIT QUALITY

           

Total nonperforming assets (c)

$

357

 

$

360

 

$

478

       
             

Loans past due 90 days or more and still accruing

13

 

7

 

25

       
             

Net loan charge-offs

3

 

9

 

19

   

$

24

 

$

60

 
             

Allowance for loan losses

592

 

591

 

604

       

Allowance for credit losses on lending-related commitments

43

 

42

 

34

       

Total allowance for credit losses

635

 

633

 

638

       
             

Allowance for loan losses as a percentage of total loans

1.24

%

1.23

%

1.37

%

     

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

0.03

 

0.08

 

0.18

   

0.07

%

0.18

%

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

0.75

 

0.75

 

1.08

       

Allowance for loan losses as a percentage of total nonperforming loans

171

 

170

 

131

       

(a)

See Reconciliation of Non-GAAP Financial Measures.

(b)

September 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

   
         
 

September 30,

June 30,

December 31,

September 30,

(in millions, except share data)

2014

2014

2013

2013

 

(unaudited)

(unaudited)

 

(unaudited)

ASSETS

       

Cash and due from banks

$

1,039

 

$

1,226

 

$

1,140

 

$

1,384

 
         

Interest-bearing deposits with banks

6,748

 

2,668

 

5,311

 

5,704

 

Other short-term investments

112

 

109

 

112

 

106

 
         

Investment securities available-for-sale

9,468

 

9,534

 

9,307

 

9,488

 
         

Commercial loans

30,759

 

30,986

 

28,815

 

27,897

 

Real estate construction loans

1,992

 

1,939

 

1,762

 

1,552

 

Commercial mortgage loans

8,603

 

8,747

 

8,787

 

8,785

 

Lease financing

805

 

822

 

845

 

829

 

International loans

1,429

 

1,352

 

1,327

 

1,286

 

Residential mortgage loans

1,797

 

1,775

 

1,697

 

1,650

 

Consumer loans

2,323

 

2,261

 

2,237

 

2,152

 

Total loans

47,708

 

47,882

 

45,470

 

44,151

 

Less allowance for loan losses

(592)

 

(591)

 

(598)

 

(604)

 

Net loans

47,116

 

47,291

 

44,872

 

43,547

 
         

Premises and equipment

524

 

562

 

594

 

604

 

Accrued income and other assets

3,880

 

3,935

 

3,888

 

3,834

 

Total assets

$

68,887

 

$

65,325

 

$

65,224

 

$

64,667

 
         

LIABILITIES AND SHAREHOLDERS' EQUITY

       

Noninterest-bearing deposits

$

27,490

 

$

24,774

 

$

23,875

 

$

23,896

 
         

Money market and interest-bearing checking deposits

23,523

 

22,555

 

22,332

 

21,697

 

Savings deposits

1,753

 

1,731

 

1,673

 

1,645

 

Customer certificates of deposit

4,698

 

4,962

 

5,063

 

5,180

 

Foreign office time deposits

117

 

148

 

349

 

491

 

Total interest-bearing deposits

30,091

 

29,396

 

29,417

 

29,013

 

Total deposits

57,581

 

54,170

 

53,292

 

52,909

 
         

Short-term borrowings

202

 

176

 

253

 

226

 

Accrued expenses and other liabilities

1,002

 

990

 

986

 

1,001

 

Medium- and long-term debt

2,669

 

2,620

 

3,543

 

3,565

 

Total liabilities

61,454

 

57,956

 

58,074

 

57,701

 
         

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

2,183

 

2,175

 

2,179

 

2,171

 

Accumulated other comprehensive loss

(317)

 

(304)

 

(391)

 

(541)

 

Retained earnings

6,631

 

6,520

 

6,318

 

6,236

 

Less cost of common stock in treasury - 47,992,721 shares at 9/30/14; 47,194,492 shares at 6/30/14; 45,860,786 shares at 12/31/13 and 44,483,659 shares at 9/30/13

(2,205)

 

(2,163)

 

(2,097)

 

(2,041)

 

Total shareholders' equity

7,433

 

7,369

 

7,150

 

6,966

 

Total liabilities and shareholders' equity

$

68,887

 

$

65,325

 

$

65,224

 

$

64,667

 

 

 
                           

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

Comerica Incorporated and Subsidiaries

 
           
 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

(in millions, except per share data)

2014

2013

 

2014

2013

INTEREST INCOME

         

Interest and fees on loans

$

381

 

$

381

   

$

1,142

 

$

1,159

 

Interest on investment securities

52

 

54

   

160

 

159

 

Interest on short-term investments

3

 

4

   

9

 

10

 

Total interest income

436

 

439

   

1,311

 

1,328

 

INTEREST EXPENSE

         

Interest on deposits

11

 

13

   

33

 

43

 

Interest on medium- and long-term debt

11

 

14

   

38

 

43

 

Total interest expense

22

 

27

   

71

 

86

 

Net interest income

414

 

412

   

1,240

 

1,242

 

Provision for credit losses

5

 

8

   

25

 

37

 

Net interest income after provision for credit losses

409

 

404

   

1,215

 

1,205

 

NONINTEREST INCOME

         

Service charges on deposit accounts

54

 

53

   

162

 

161

 

Fiduciary income

44

 

41

   

133

 

128

 

Commercial lending fees

26

 

28

   

69

 

71

 

Card fees

20

 

20

   

59

 

55

 

Letter of credit fees

14

 

17

   

43

 

49

 

Bank-owned life insurance

11

 

12

   

31

 

31

 

Foreign exchange income

9

 

9

   

30

 

27

 

Brokerage fees

4

 

4

   

13

 

14

 

Net securities (losses) gains

(1)

 

1

   

 

(1)

 

Other noninterest income

34

 

43

   

103

 

128

 

Total noninterest income

215

 

228

   

643

 

663

 

NONINTEREST EXPENSES

         

Salaries and benefits expense

248

 

255

   

735

 

751

 

Net occupancy expense

46

 

41

   

125

 

119

 

Equipment expense

14

 

15

   

43

 

45

 

Outside processing fee expense

31

 

31

   

89

 

89

 

Software expense

25

 

22

   

72

 

66

 

Litigation-related expense

(2)

 

(4)

   

4

 

 

FDIC insurance expense

9

 

9

   

25

 

26

 

Advertising expense

5

 

6

   

16

 

18

 

Gain on debt redemption

(32)

 

   

(32)

 

(1)

 

Other noninterest expenses

53

 

42

   

130

 

136

 

Total noninterest expenses

397

 

417

   

1,207

 

1,249

 

Income before income taxes

227

 

215

   

651

 

619

 

Provision for income taxes

73

 

68

   

207

 

195

 

NET INCOME

154

 

147

   

444

 

424

 

Less income allocated to participating securities

2

 

2

   

6

 

6

 

Net income attributable to common shares

$

152

 

$

145

   

$

438

 

$

418

 

Earnings per common share:

         

Basic

$

0.85

 

$

0.80

   

$

2.44

 

$

2.28

 

Diluted

0.82

 

0.78

   

2.35

 

2.23

 
           

Comprehensive income

141

 

144

   

518

 

296

 
           

Cash dividends declared on common stock

36

 

31

   

107

 

95

 

Cash dividends declared per common share

0.20

 

0.17

   

0.59

 

0.51

 

 

 
                                                       

CONSOLIDATED QUARTERLY STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

Comerica Incorporated and Subsidiaries

   
                       
 

Third

Second

First

Fourth

Third

 

Third Quarter 2014 Compared To:

 

Quarter

Quarter

Quarter

Quarter

Quarter

 

Second Quarter 2014

 

Third Quarter 2013

(in millions, except per share data)

2014

2014

2014

2013

2013

 

Amount

Percent

 

Amount

Percent

INTEREST INCOME

                     

Interest and fees on loans

$

381

 

$

385

 

$

376

 

$

397

 

$

381

   

$

(4)

 

(1)%

   

$

 

%

Interest on investment securities

52

 

53

 

55

 

55

 

54

   

(1)

 

(2)

   

(2)

 

(5)

 

Interest on short-term investments

3

 

2

 

4

 

4

 

4

   

1

 

26

   

(1)

 

(10)

 

Total interest income

436

 

440

 

435

 

456

 

439

   

(4)

 

(1)

   

(3)

 

(1)

 

INTEREST EXPENSE

                     

Interest on deposits

11

 

11

 

11

 

12

 

13

   

 

   

(2)

 

(15)

 

Interest on medium- and long-term debt

11

 

13

 

14

 

14

 

14

   

(2)

 

(12)

   

(3)

 

(16)

 

Total interest expense

22

 

24

 

25

 

26

 

27

   

(2)

 

(5)

   

(5)

 

(16)

 

Net interest income

414

 

416

 

410

 

430

 

412

   

(2)

 

(1)

   

2

 

 

Provision for credit losses

5

 

11

 

9

 

9

 

8

   

(6)

 

(58)

   

(3)

 

(38)

 

Net interest income after provision

for credit losses

409

 

405

 

401

 

421

 

404

   

4

 

1

   

5

 

1

 

NONINTEREST INCOME

                     

Service charges on deposit accounts

54

 

54

 

54

 

53

 

53

   

 

   

1

 

1

 

Fiduciary income

44

 

45

 

44

 

43

 

41

   

(1)

 

(2)

   

3

 

6

 

Commercial lending fees

26

 

23

 

20

 

28

 

28

   

3

 

11

   

(2)

 

(7)

 

Card fees

20

 

19

 

20

 

19

 

20

   

1

 

7

   

 

 

Letter of credit fees

14

 

15

 

14

 

15

 

17

   

(1)

 

(2)

   

(3)

 

(15)

 

Bank-owned life insurance

11

 

11

 

9

 

9

 

12

   

 

   

(1)

 

(15)

 

Foreign exchange income

9

 

12

 

9

 

9

 

9

   

(3)

 

(23)

   

 

 

Brokerage fees

4

 

4

 

5

 

4

 

4

   

 

   

 

 

Net securities (losses) gains

(1)

 

 

1

 

 

1

   

(1)

 

N/M

   

(2)

 

N/M

 

Other noninterest income

34

 

37

 

32

 

39

 

43

   

(3)

 

(9)

   

(9)

 

(22)

 

Total noninterest income

215

 

220

 

208

 

219

 

228

   

(5)

 

(2)

   

(13)

 

(6)

 

NONINTEREST EXPENSES

                     

Salaries and benefits expense

248

 

240

 

247

 

258

 

255

   

8

 

3

   

(7)

 

(3)

 

Net occupancy expense

46

 

39

 

40

 

41

 

41

   

7

 

17

   

5

 

14

 

Equipment expense

14

 

15

 

14

 

15

 

15

   

(1)

 

(2)

   

(1)

 

(6)

 

Outside processing fee expense

31

 

30

 

28

 

30

 

31

   

1

 

2

   

 

 

Software expense

25

 

25

 

22

 

24

 

22

   

 

   

3

 

14

 

Litigation-related expense

(2)

 

3

 

3

 

52

 

(4)

   

(5)

 

N/M

   

2

 

64

 

FDIC insurance expense

9

 

8

 

8

 

7

 

9

   

1

 

10

   

 

 

Advertising expense

5

 

5

 

6

 

3

 

6

   

 

   

(1)

 

(10)

 

Gain on debt redemption

(32)

 

 

 

 

   

(32)

 

N/M

   

(32)

 

N/M

 

Other noninterest expenses

53

 

39

 

38

 

43

 

42

   

14

 

34

   

11

 

24

 

Total noninterest expenses

397

 

404

 

406

 

473

 

417

   

(7)

 

(2)

   

(20)

 

(5)

 

Income before income taxes

227

 

221

 

203

 

167

 

215

   

6

 

2

   

12

 

5

 

Provision for income taxes

73

 

70

 

64

 

50

 

68

   

3

 

4

   

5

 

7

 

NET INCOME

154

 

151

 

139

 

117

 

147

   

3

 

1

   

7

 

4

 

Less income allocated to participating securities

2

 

2

 

2

 

2

 

2

   

 

   

 

 

Net income attributable to common shares

$

152

 

$

149

 

$

137

 

$

115

 

$

145

   

$

3

 

1

%

 

$

7

 

5

%

Earnings per common share:

                     

Basic

$

0.85

 

$

0.83

 

$

0.76

 

$

0.64

 

$

0.80

   

$

0.02

 

2

%

 

$

0.05

 

6

%

Diluted

0.82

 

0.80

 

0.73

 

0.62

 

0.78

   

0.02

 

2

   

0.04

 

5

 
                       

Comprehensive income

141

 

172

 

205

 

267

 

144

   

(31)

 

(18)

   

(3)

 

(2)

 
                       

Cash dividends declared on common stock

36

 

36

 

35

 

31

 

31

   

 

   

5

 

16

 

Cash dividends declared per common share

0.20

 

0.20

 

0.19

 

0.17

 

0.17

   

 

   

0.03

 

18

 

N/M - Not Meaningful

 

 
                                 

ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES (unaudited)

Comerica Incorporated and Subsidiaries

   
             
 

2014

 

2013

(in millions)

3rd Qtr

2nd Qtr

1st Qtr

 

4th Qtr

3rd Qtr

             

Balance at beginning of period

$

591

 

$

594

 

$

598

   

$

604

 

$

613

 
             

Loan charge-offs:

           

Commercial

13

 

19

 

19

   

31

 

20

 

Real estate construction

 

 

   

 

1

 

Commercial mortgage

7

 

5

 

8

   

5

 

9

 

Residential mortgage

1

 

 

   

1

 

1

 

Consumer

3

 

4

 

3

   

4

 

8

 

Total loan charge-offs

24

 

28

 

30

   

41

 

39

 
             

Recoveries on loans previously charged-off:

           

Commercial

6

 

11

 

11

   

17

 

8

 

Real estate construction

1

 

1

 

   

3

 

2

 

Commercial mortgage

12

 

3

 

3

   

5

 

7

 

Lease financing

 

 

2

   

 

1

 

Residential mortgage

1

 

3

 

   

1

 

1

 

Consumer

1

 

1

 

2

   

2

 

1

 

Total recoveries

21

 

19

 

18

   

28

 

20

 

Net loan charge-offs

3

 

9

 

12

   

13

 

19

 

Provision for loan losses

4

 

6

 

8

   

7

 

10

 

Balance at end of period

$

592

 

$

591

 

$

594

   

$

598

 

$

604

 
             

Allowance for loan losses as a percentage of total loans

1.24

%

1.23

%

1.28

%

 

1.32

%

1.37

%

             

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

0.03

 

0.08

 

0.10

   

0.12

 

0.18

 

 

 
                                 

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

Comerica Incorporated and Subsidiaries

 
             
 

2014

 

2013

(in millions)

3rd Qtr

2nd Qtr

1st Qtr

 

4th Qtr

3rd Qtr

             

Balance at beginning of period

$

42

 

$

37

 

$

36

   

$

34

 

$

36

 

Add: Provision for credit losses on lending-related commitments

1

 

5

 

1

   

2

 

(2)

 

Balance at end of period

$

43

 

$

42

 

$

37

   

$

36

 

$

34

 
             

Unfunded lending-related commitments sold

$

9

 

$

 

$

   

$

1

 

$

2

 

 

 
                                 

NONPERFORMING ASSETS (unaudited)

Comerica Incorporated and Subsidiaries

   
             
 

2014

 

2013

(in millions)

3rd Qtr

2nd Qtr

1st Qtr

 

4th Qtr

3rd Qtr

             

SUMMARY OF NONPERFORMING ASSETS AND PAST DUE LOANS

     

Nonaccrual loans:

           

Business loans:

           

  Commercial

$

93

 

$

72

 

$

54

   

$

81

 

$

107

 

  Real estate construction

18

 

19

 

19

   

21

 

25

 

  Commercial mortgage

144

 

156

 

162

   

156

 

206

 

  International

 

 

   

4

 

 

  Total nonaccrual business loans

255

 

247

 

235

   

262

 

338

 

Retail loans:

           

  Residential mortgage

42

 

45

 

48

   

53

 

63

 

  Consumer:

           

  Home equity

31

 

32

 

32

   

33

 

34

 

  Other consumer

1

 

2

 

2

   

2

 

2

 

    Total consumer

32

 

34

 

34

   

35

 

36

 

  Total nonaccrual retail loans

74

 

79

 

82

   

88

 

99

 

Total nonaccrual loans

329

 

326

 

317

   

350

 

437

 

Reduced-rate loans

17

 

21

 

21

   

24

 

22

 

Total nonperforming loans (a)

346

 

347

 

338

   

374

 

459

 

Foreclosed property

11

 

13

 

14

   

9

 

19

 

Total nonperforming assets (a)

$

357

 

$

360

 

$

352

   

$

383

 

$

478

 
             

Nonperforming loans as a percentage of total loans

0.73

%

0.73

%

0.73

%

 

0.82

%

1.04

%

Nonperforming assets as a percentage of total loans

and foreclosed property

0.75

 

0.75

 

0.76

   

0.84

 

1.08

 

Allowance for loan losses as a percentage of total

nonperforming loans

171

 

170

 

176

   

160

 

131

 

Loans past due 90 days or more and still accruing

$

13

 

$

7

 

$

10

   

$

16

 

$

25

 
             

ANALYSIS OF NONACCRUAL LOANS

           

Nonaccrual loans at beginning of period

$

326

 

$

317

 

$

350

   

$

437

 

$

449

 

Loans transferred to nonaccrual (b)

54

 

53

 

19

   

23

 

50

 

Nonaccrual business loan gross charge-offs (c)

(20)

 

(24)

 

(27)

   

(33)

 

(25)

 

Nonaccrual business loans sold (d)

(3)

 

(6)

 

(3)

   

(14)

 

(17)

 

Payments/Other (e)

(28)

 

(14)

 

(22)

   

(63)

 

(20)

 

Nonaccrual loans at end of period

$

329

 

$

326

 

$

317

   

$

350

 

$

437

 

(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

$

20

 

$

24

 

$

27

   

$

33

 

$

25

 

    Performing criticized loans

 

 

   

3

 

5

 

    Consumer and residential mortgage loans

4

 

4

 

3

   

5

 

9

 

    Total gross loan charge-offs

$

24

 

$

28

 

$

30

   

$

41

 

$

39

 

(d) Analysis of loans sold:

           

      Nonaccrual business loans

$

3

 

$

6

 

$

3

   

$

14

 

$

17

 

      Performing criticized loans

 

8

 

6

   

22

 

31

 

    Total criticized loans sold

$

3

 

$

14

 

$

9

   

$

36

 

$

48

 

(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

         
               
 

Nine Months Ended

 

September 30, 2014

 

September 30, 2013

 

Average

 

Average

 

Average

 

Average

(dollar amounts in millions)

Balance

Interest

Rate

 

Balance

Interest

Rate

               

Commercial loans

$

29,487

 

$

689

 

3.12

%

 

$

28,069

 

$

688

 

3.28

%

Real estate construction loans

1,905

 

49

 

3.42

   

1,430

 

43

 

3.98

 

Commercial mortgage loans

8,739

 

246

 

3.77

   

9,177

 

271

 

3.95

 

Lease financing

840

 

20

 

3.23

   

850

 

21

 

3.22

 

International loans

1,349

 

37

 

3.64

   

1,265

 

35

 

3.73

 

Residential mortgage loans

1,763

 

50

 

3.81

   

1,600

 

50

 

4.13

 

Consumer loans

2,244

 

54

 

3.21

   

2,142

 

53

 

3.32

 

Total loans (a)

46,327

 

1,145

 

3.30

   

44,533

 

1,161

 

3.49

 
               

Mortgage-backed securities available-for-sale

8,976

 

159

 

2.36

   

9,339

 

158

 

2.29

 

Other investment securities available-for-sale

369

 

1

 

0.44

   

390

 

1

 

0.48

 

Total investment securities available-for-sale

9,345

 

160

 

2.28

   

9,729

 

159

 

2.21

 
               

Interest-bearing deposits with banks (b)

4,803

 

9

 

0.25

   

4,433

 

9

 

0.26

 

Other short-term investments

110

 

 

0.60

   

115

 

1

 

1.38

 

Total earning assets

60,585

 

1,314

 

2.90

   

58,810

 

1,330

 

3.03

 
               

Cash and due from banks

932

       

993

     

Allowance for loan losses

(602)

       

(627)

     

Accrued income and other assets

4,421

       

4,531

     

Total assets

$

65,336

       

$

63,707

     
               

Money market and interest-bearing checking deposits

$

22,571

 

18

 

0.11

   

$

21,594

 

22

 

0.13

 

Savings deposits

1,734

 

 

0.03

   

1,654

 

 

0.03

 

Customer certificates of deposit

4,990

 

13

 

0.36

   

5,603

 

19

 

0.44

 

Foreign office time deposits

304

 

2

 

0.68

   

513

 

2

 

0.54

 

Total interest-bearing deposits

29,599

 

33

 

0.15

   

29,364

 

43

 

0.19

 
               

Short-term borrowings

209

 

 

0.03

   

189

 

 

0.07

 

Medium- and long-term debt

3,062

 

38

 

1.67

   

4,109

 

43

 

1.42

 

Total interest-bearing sources

32,870

 

71

 

0.29

   

33,662

 

86

 

0.34

 
               

Noninterest-bearing deposits

24,182

       

21,991

     

Accrued expenses and other liabilities

960

       

1,104

     

Total shareholders' equity

7,324

       

6,950

     

Total liabilities and shareholders' equity

$

65,336

       

$

63,707

     
               

Net interest income/rate spread (FTE)

 

$

1,243

 

2.61

     

$

1,244

 

2.69

 
               

FTE adjustment

 

$

3

       

$

2

   
               

Impact of net noninterest-bearing sources of funds

   

0.13

       

0.14

 

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

   

2.74

%

     

2.83

%

(a)

Accretion of the purchase discount on the acquired loan portfolio of $25 million and $26 million in the nine months ended September 30, 2014 and 2013, respectively, increased the net interest margin by 6 basis points in each period.

(b)

Average balances deposited with the Federal Reserve Bank reduced the net interest margin by 20 basis points in both the nine-month periods ended September 30, 2014 and 2013.

 

 
                                                     

ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)

Comerica Incorporated and Subsidiaries

           
                       
 

Three Months Ended

 

September 30, 2014

 

June 30, 2014

 

September 30, 2013

 

Average

 

Average

 

Average

 

Average

 

Average

 

Average

(dollar amounts in millions)

Balance

Interest

Rate

 

Balance

Interest

Rate

 

Balance

Interest

Rate

                       

Commercial loans

$

30,188

 

$

236

 

3.11

%

 

$

29,890

 

$

231

 

3.10

%

 

$

27,759

 

$

226

 

3.25

%

Real estate construction loans

1,973

 

17

 

3.41

   

1,913

 

16

 

3.44

   

1,522

 

15

 

3.78

 

Commercial mortgage loans

8,698

 

76

 

3.45

   

8,749

 

85

 

3.88

   

8,943

 

88

 

3.90

 

Lease financing

823

 

4

 

2.33

   

850

 

7

 

3.26

   

839

 

7

 

3.21

 

International loans

1,417

 

13

 

3.59

   

1,328

 

12

 

3.64

   

1,252

 

12

 

3.76

 

Residential mortgage loans

1,792

 

17

 

3.76

   

1,773

 

17

 

3.82

   

1,642

 

17

 

3.98

 

Consumer loans

2,268

 

19

 

3.24

   

2,222

 

18

 

3.22

   

2,137

 

17

 

3.27

 

Total loans (a)

47,159

 

382

 

3.22

   

46,725

 

386

 

3.31

   

44,094

 

382

 

3.44

 
                       

Mortgage-backed securities available-for-sale

9,020

 

52

 

2.29

   

8,996

 

53

 

2.35

   

8,989

 

54

 

2.41

 

Other investment securities available-for-sale

368

 

 

0.43

   

368

 

 

0.46

   

391

 

 

0.43

 

Total investment securities available-for-sale

9,388

 

52

 

2.22

   

9,364

 

53

 

2.28

   

9,380

 

54

 

2.32

 
                       

Interest-bearing deposits with banks (b)

5,015

 

3

 

0.25

   

3,949

 

2

 

0.25

   

5,308

 

4

 

0.26

 

Other short-term investments

110

 

 

0.54

   

110

 

 

0.61

   

110

 

 

0.77

 

Total earning assets

61,672

 

437

 

2.82

   

60,148

 

441

 

2.95

   

58,892

 

440

 

2.97

 
                       

Cash and due from banks

963

       

921

       

1,027

     

Allowance for loan losses

(601)

       

(602)

       

(622)

     

Accrued income and other assets

4,367

       

4,412

       

4,360

     

Total assets

$

66,401

       

$

64,879

       

$

63,657

     
                       

Money market and interest-bearing checking deposits

$

23,146

 

6

 

0.11

   

$

22,296

 

6

 

0.10

   

$

21,894

 

7

 

0.13

 

Savings deposits

1,759

 

 

0.03

   

1,742

 

 

0.03

   

1,680

 

 

0.04

 

Customer certificates of deposit

4,824

 

4

 

0.36

   

5,041

 

5

 

0.36

   

5,384

 

6

 

0.41

 

Foreign office time deposits

159

 

1

 

1.43

   

294

 

 

0.68

   

528

 

 

0.48

 

Total interest-bearing deposits

29,888

 

11

 

0.15

   

29,373

 

11

 

0.15

   

29,486

 

13

 

0.18

 
                       

Short-term borrowings

231

 

 

0.03

   

210

 

 

0.03

   

249

 

 

0.06

 

Medium- and long-term debt

2,652

 

11

 

1.75

   

2,999

 

13

 

1.77

   

3,590

 

14

 

1.54

 

Total interest-bearing sources

32,771

 

22

 

0.28

   

32,582

 

24

 

0.30

   

33,325

 

27

 

0.32

 
                       

Noninterest-bearing deposits

25,275

       

24,011

       

22,379

     

Accrued expenses and other liabilities

944

       

955

       

1,033

     

Total shareholders' equity

7,411

       

7,331

       

6,920

     

Total liabilities and shareholders' equity

$

66,401

       

$

64,879

       

$

63,657

     
                       

Net interest income/rate spread (FTE)

 

$

415

 

2.54

     

$

417

 

2.65

     

$

413

 

2.65

 
                       

FTE adjustment

 

$

1

       

$

1

       

$

1

   
                       

Impact of net noninterest-bearing sources of funds

   

0.13

       

0.13

       

0.14

 

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

   

2.67

%

     

2.78

%

     

2.79

%

(a)

Accretion of the purchase discount on the acquired loan portfolio of $3 million, $10 million and $8 million in the third and second quarters of 2014 and the third quarter of 2013, respectively, increased the net interest margin by 2 basis points, 7 basis points and 5 basis points in each respective period.

(b)

Average balances deposited with the Federal Reserve Bank reduced the net interest margin by 21 basis points, 17 basis points and 24 basis points in the third and second quarters of 2014 and the third quarter of 2013, respectively.

 

 
                               

CONSOLIDATED STATISTICAL DATA (unaudited)

Comerica Incorporated and Subsidiaries

   
           
 

September 30,

June 30,

March 31,

December 31,

September 30,

(in millions, except per share data)

2014

2014

2014

2013

2013

           

Commercial loans:

         

Floor plan

$

3,183

 

$

3,576

 

$

3,437

 

$

3,504

 

$

2,869

 

Other

27,576

 

27,410

 

26,337

 

25,311

 

25,028

 

Total commercial loans

30,759

 

30,986

 

29,774

 

28,815

 

27,897

 

Real estate construction loans

1,992

 

1,939

 

1,847

 

1,762

 

1,552

 

Commercial mortgage loans

8,603

 

8,747

 

8,801

 

8,787

 

8,785

 

Lease financing

805

 

822

 

849

 

845

 

829

 

International loans

1,429

 

1,352

 

1,250

 

1,327

 

1,286

 

Residential mortgage loans

1,797

 

1,775

 

1,751

 

1,697

 

1,650

 

Consumer loans:

         

Home equity

1,634

 

1,574

 

1,533

 

1,517

 

1,501

 

Other consumer

689

 

687

 

684

 

720

 

651

 

Total consumer loans

2,323

 

2,261

 

2,217

 

2,237

 

2,152

 

Total loans

$

47,708

 

$

47,882

 

$

46,489

 

$

45,470

 

$

44,151

 
           

Goodwill

$

635

 

$

635

 

$

635

 

$

635

 

$

635

 

Core deposit intangible

14

 

14

 

15

 

16

 

17

 

Loan servicing rights

1

 

1

 

1

 

1

 

1

 
           

Tier 1 common capital ratio (a) (b)

10.69

%

10.50

%

10.58

%

10.64

%

10.72

%

Tier 1 risk-based capital ratio (a)

10.69

 

10.50

 

10.58

 

10.64

 

10.72

 

Total risk-based capital ratio (a)

12.95

 

12.52

 

13.00

 

13.10

 

13.42

 

Leverage ratio (a)

10.80

 

10.93

 

10.85

 

10.77

 

10.88

 

Tangible common equity ratio (b)

9.94

 

10.39

 

10.20

 

10.07

 

9.87

 
           

Common shareholders' equity per share of common stock

$

41.26

 

$

40.72

 

$

40.09

 

$

39.22

 

$

37.93

 

Tangible common equity per share of common stock (b)

37.65

 

37.12

 

36.50

 

35.64

 

34.37

 

Market value per share for the quarter:

         

High

52.72

 

52.60

 

53.50

 

48.69

 

43.49

 

Low

48.33

 

45.34

 

43.96

 

38.64

 

38.56

 

Close

49.86

 

50.16

 

51.80

 

47.54

 

39.31

 
           

Quarterly ratios:

         

Return on average common shareholders' equity

8.29

%

8.27

%

7.68

%

6.66

%

8.50

%

Return on average assets

0.93

 

0.93

 

0.86

 

0.72

 

0.92

 

Efficiency ratio (c)

62.87

 

63.35

 

65.79

 

72.81

 

65.18

 
           

Number of banking centers

481

 

481

 

483

 

483

 

484

 
           

Number of employees - full time equivalent

8,913

 

8,901

 

8,907

 

8,948

 

8,918

 

(a)

September 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

     
       
 

September 30,

December 31,

September 30,

(in millions, except share data)

2014

2013

2013

       

ASSETS

     

Cash and due from subsidiary bank

$

5

 

$

31

 

$

36

 

Short-term investments with subsidiary bank

1,136

 

482

 

480

 

Other short-term investments

97

 

96

 

92

 

Investment in subsidiaries, principally banks

7,433

 

7,171

 

7,005

 

Premises and equipment

2

 

4

 

4

 

Other assets

134

 

139

 

134

 

    Total assets

$

8,807

 

$

7,923

 

$

7,751

 
       

LIABILITIES AND SHAREHOLDERS' EQUITY

     

Medium- and long-term debt

$

1,202

 

$

617

 

$

620

 

Other liabilities

172

 

156

 

165

 

    Total liabilities

1,374

 

773

 

785

 
       

Common stock - $5 par value:

     

   Authorized - 325,000,000 shares

     

   Issued - 228,164,824 shares

1,141

 

1,141

 

1,141

 

Capital surplus

2,183

 

2,179

 

2,171

 

Accumulated other comprehensive loss

(317)

 

(391)

 

(541)

 

Retained earnings

6,631

 

6,318

 

6,236

 

Less cost of common stock in treasury - 47,992,721 shares at 9/30/14; 45,860,786 shares at 12/31/13 and 44,483,659 shares at 9/30/13

(2,205)

 

(2,097)

 

(2,041)

 

    Total shareholders' equity

7,433

 

7,150

 

6,966

 

    Total liabilities and shareholders' equity

$

8,807

 

$

7,923

 

$

7,751

 

 

 
                                         

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

 

 

 

 

424

 

 

424

 

Other comprehensive loss, net of tax

 

 

 

(128)

 

 

 

(128)

 

Cash dividends declared on common stock ($0.51 per share)

 

 

 

 

(95)

 

 

(95)

 

Purchase of common stock

(5.8)

 

 

 

 

 

(218)

 

(218)

 

Net issuance of common stock under employee stock plans

1.2

 

 

(18)

 

 

(21)

 

56

 

17

 

Share-based compensation

 

 

27

 

 

 

 

27

 

BALANCE AT SEPTEMBER 30, 2013

183.7

 

$

1,141

 

$

2,171

 

$

(541)

 

$

6,236

 

$

(2,041)

 

$

6,966

 
               

BALANCE AT DECEMBER 31, 2013

182.3

 

$

1,141

 

$

2,179

 

$

(391)

 

$

6,318

 

$

(2,097)

 

$

7,150

 

Net income

 

 

 

 

444

 

 

444

 

Other comprehensive income, net of tax

 

 

 

74

 

 

 

74

 

Cash dividends declared on common stock ($0.59 per share)

 

 

 

 

(107)

 

 

(107)

 

Purchase of common stock

(4.1)

 

 

 

 

 

(200)

 

(200)

 

Net issuance of common stock under employee stock plans

2.0

 

 

(26)

 

 

(24)

 

91

 

41

 

Share-based compensation

 

 

31

 

 

 

 

31

 

   Other

 

 

(1)

 

 

 

1

 

 

BALANCE AT SEPTEMBER 30, 2014

180.2

 

$

1,141

 

$

2,183

 

$

(317)

 

$

6,631

 

$

(2,205)

 

$

7,433

 

 

 
                                               

BUSINESS SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries

           
                       
                       

(dollar amounts in millions)

Business

 

Retail

 

Wealth

           

Three Months Ended September 30, 2014

Bank

 

Bank

 

Management

 

Finance

 

Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

377

   

$

150

   

$

47

   

$

(166)

   

$

7

   

$

415

 

Provision for credit losses

(4)

   

   

7

   

   

2

   

5

 

Noninterest income

94

   

41

   

63

   

15

   

2

   

215

 

Noninterest expenses

152

   

181

   

82

   

(29)

   

11

   

397

 

Provision (benefit) for income taxes (FTE)

113

   

3

   

8

   

(49)

   

(1)

   

74

 

Net income (loss)

$

210

   

$

7

   

$

13

   

$

(73)

   

$

(3)

   

$

154

 

Net credit-related charge-offs (recoveries)

$

(2)

   

$

   

$

5

   

$

   

$

   

$

3

 
                       

Selected average balances:

                     

Assets

$

37,898

   

$

6,117

   

$

5,007

   

$

11,026

   

$

6,353

   

$

66,401

 

Loans

36,894

   

5,452

   

4,813

   

   

   

47,159

 

Deposits

28,841

   

21,785

   

4,155

   

128

   

254

   

55,163

 
                       

Statistical data:

                     

Return on average assets (a)

2.22

%

 

0.12

%

 

1.05

%

 

N/M

   

N/M

   

0.93

%

Efficiency ratio (b)

32.32

   

93.96

   

74.98

   

N/M

   

N/M

   

62.87

 
                       
 

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 September 30, 2013

Bank

 

Bank

 

Management

 

Finance

 

Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

368

   

$

151

   

$

45

   

$

(159)

   

8

   

$

413

 

Provision for credit losses

(1)

   

10

   

1

   

   

(2)

   

8

 

Noninterest income

103

   

45

   

61

   

18

   

1

   

228

 

Noninterest expenses

153

   

177

   

81

   

2

   

4

   

417

 

Provision (benefit) for income taxes (FTE)

110

   

3

   

9

   

(56)

   

3

   

69

 

Net income (loss)

$

209

   

$

6

   

$

15

   

$

(87)

   

$

4

   

$

147

 

Net credit-related charge-offs

$

9

   

$

7

   

$

3

   

$

   

$

   

$

19

 
                       

Selected average balances:

                     

Assets

$

35,295

   

$

5,967

   

$

4,789

   

$

11,097

   

$

6,509

   

$

63,657

 

Loans

34,178

   

5,285

   

4,631

   

   

   

44,094

 

Deposits

26,284

   

21,257

   

3,782

   

319

   

223

   

51,865

 
                       

Statistical data:

                     

Return on average assets (a)

2.38

%

 

0.12

%

 

1.21

%

 

N/M

   

N/M

   

0.92

%

Efficiency ratio (b)

32.49

   

90.27

   

77.22

   

N/M

   

N/M

   

65.18

 

(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 September 30, 2014

Michigan

 

California

 

Texas

 

Markets

 

& Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

179

   

$

182

   

$

130

   

$

83

   

$

(159)

   

$

415

 

Provision for credit losses

(8)

   

14

   

3

   

(6)

   

2

   

5

 

Noninterest income

87

   

37

   

32

   

42

   

17

   

215

 

Noninterest expenses

166

   

103

   

95

   

51

   

(18)

   

397

 

Provision (benefit) for income taxes (FTE)

40

   

39

   

24

   

21

   

(50)

   

74

 

Net income (loss)

$

68

   

$

63

   

$

40

   

$

59

   

$

(76)

   

$

154

 

Net credit-related charge-offs (recoveries)

$

3

   

$

6

   

$

   

$

(6)

   

$

   

$

3

 
                       

Selected average balances:

                     

Assets

$

13,724

   

$

15,768

   

$

11,835

   

$

7,695

   

$

17,379

   

$

66,401

 

Loans

13,248

   

15,509

   

11,147

   

7,255

   

   

47,159

 

Deposits

21,214

   

16,350

   

10,633

   

6,584

   

382

   

55,163

 
                       

Statistical data:

                     

Return on average assets (a)

1.22

%

 

1.46

%

 

1.34

%

 

3.08

%

 

N/M

   

0.93

%

Efficiency ratio (b)

62.28

   

46.72

   

58.75

   

41.16

   

N/M

   

62.87

 
                       
             

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

%

 

3.24

%

 

NM

   

0.93

%

Efficiency ratio (b)

57.70

   

46.78

   

52.61

   

38.93

   

NM

   

63.35

 
                       
             

Other

 

Finance

   

Three Months Ended September 30, 2013

Michigan

 

California

 

Texas

 

Markets

 

& Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

186

   

$

171

   

$

129

   

$

78

   

$

(151)

   

$

413

 

Provision for credit losses

(11)

   

   

17

   

4

   

(2)

   

8

 

Noninterest income

88

   

42

   

35

   

44

   

19

   

228

 

Noninterest expenses

167

   

101

   

92

   

51

   

6

   

417

 

Provision (benefit) for income taxes (FTE)

43

   

43

   

20

   

16

   

(53)

   

69

 

Net income (loss)

$

75

   

$

69

   

$

35

   

$

51

   

$

(83)

   

$

147

 

Net credit-related charge-offs

$

1

   

$

8

   

$

4

   

$

6

   

$

   

$

19

 
                       

Selected average balances:

                     

Assets

$

13,744

   

$

14,250

   

$

10,642

   

$

7,415

   

$

17,606

   

$

63,657

 

Loans

13,276

   

14,002

   

9,942

   

6,874

   

   

44,094

 

Deposits

20,465

   

14,567

   

10,298

   

5,993

   

542

   

51,865

 
                       

Statistical data:

                     

Return on average assets (a)

1.43

%

 

1.80

%

 

1.20

%

 

2.70

%

 

N/M

   

0.92

%

Efficiency ratio (b)

60.89

   

47.38

   

56.52

   

42.04

   

N/M

   

65.18

 

(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

           
 

September 30,

June 30,

March 31,

December 31,

September 30,

(dollar amounts in millions)

2014

2014

2014

2013

2013

           

Tier 1 Common Capital Ratio:

         

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

$

7,105

 

$

7,027

 

$

6,962

 

$

6,895

 

$

6,862

 
           

Risk-weighted assets (a) (b)

66,481

 

66,911

 

65,788

 

64,825

 

64,027

 
           

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

10.69

%

10.50

%

10.58

%

10.64

%

10.72

%

           

Basel III Common Equity Tier 1 Capital Ratio:

         

Tier 1 common capital (b)

$

7,105

 

$

7,027

 

$

6,962

 

$

6,895

 

$

6,862

 

Basel III adjustments (c)

(1)

 

(1)

 

(2)

 

(6)

 

(4)

 

Basel III common equity Tier 1 capital (c)

7,104

 

7,026

 

6,960

 

6,889

 

6,858

 
           

Risk-weighted assets (a) (b)

$

66,481

 

$

66,911

 

$

65,788

 

$

64,825

 

$

64,027

 

Basel III adjustments (c)

1,627

 

1,594

 

1,590

 

1,754

 

1,726

 

Basel III risk-weighted assets (c)

$

68,108

 

$

68,505

 

$

67,378

 

$

66,579

 

$

65,753

 
           

Tier 1 common capital ratio (b)

10.7

%

10.5

%

10.6

%

10.6

%

10.7

%

Basel III common equity Tier 1 capital ratio (c)

10.4

 

10.3

 

10.3

 

10.3

 

10.4

 
           

Tangible Common Equity Ratio:

         

Common shareholders' equity

$

7,433

 

$

7,369

 

$

7,283

 

$

7,150

 

$

6,966

 

Less:

         

Goodwill

635

 

635

 

635

 

635

 

635

 

Other intangible assets

15

 

15

 

16

 

17

 

18

 

Tangible common equity

$

6,783

 

$

6,719

 

$

6,632

 

$

6,498

 

$

6,313

 
           

Total assets

$

68,887

 

$

65,325

 

$

65,681

 

$

65,224

 

$

64,667

 

Less:

         

Goodwill

635

 

635

 

635

 

635

 

635

 

Other intangible assets

15

 

15

 

16

 

17

 

18

 

Tangible assets

$

68,237

 

$

64,675

 

$

65,030

 

$

64,572

 

$

64,014

 
           

Common equity ratio

10.79

%

11.28

%

11.09

%

10.97

%

10.78

%

Tangible common equity ratio

9.94

 

10.39

 

10.20

 

10.07

 

9.87

 
           

Tangible Common Equity per Share of Common Stock:

         

Common shareholders' equity

$

7,433

 

$

7,369

 

$

7,283

 

$

7,150

 

$

6,966

 

Tangible common equity

6,783

 

6,719

 

6,632

 

6,498

 

6,313

 
           

Shares of common stock outstanding (in millions)

180

 

181

 

182

 

182

 

184

 
           

Common shareholders' equity per share of common stock

$

41.26

 

$

40.72

 

$

40.09

 

$

39.22

 

$

37.93

 

Tangible common equity per share of common stock

37.65

 

37.12

 

36.50

 

35.64

 

34.37

 

(a)

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

(b)

September 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; or Brittany L. Butler, (214) 462-6834