News Releases

Comerica Reports Fourth Quarter 2014 Net Income Of $149 Million, Or 80 Cents Per Share
Full-Year 2014 Net Income of $593 Million, or $3.16 Per Share
Broad-Based Loan and Deposit Growth Compared to Full-Year 2013
Average Loans Up $2.2 Billion, or 5 Percent
Average Deposit Growth of $3.1 Billion, or 6 Percent
Drive for Efficiency Demonstrated in Well-Controlled Expenses
Credit Quality Remains Strong
5.2 Million Shares Repurchased in 2014 Under the Share Repurchase Program; $392 Million or 66 Percent of 2014 Net Income Returned to Shareholders

DALLAS, Jan. 16, 2015 /PRNewswire/ -- Comerica Incorporated (NYSE: CMA) today reported full-year 2014 net income of $593 million, or $3.16 per diluted share, compared to $541 million, or $2.85 per diluted share for full-year 2013. Excluding the impact to 2013 results of an unfavorable jury verdict in a lender liability case, which decreased 2013 net income by $28 million, or 15 cents per share, 2014 net income increased $24 million, or 4 percent, and earnings per diluted share increased 16 cents, or 5 percent.

Fourth quarter 2014 net income was $149 million, compared to $154 million for the third quarter 2014 and $117 million for the fourth quarter 2013. Earnings per diluted share were 80 cents for the fourth quarter 2014, compared to 82 cents for the third quarter 2014 and 62 cents for the fourth quarter 2013. Fourth quarter 2014 results reflected net charges of $3 million, after tax, or 2 cents per share, from certain actions taken during the period, compared to a net benefit of $5 million, after tax, or 3 cents per share, in the third quarter. Excluding the fourth quarter 2013 impact of the unfavorable jury verdict discussed above, fourth quarter 2014 net income increased $4 million, or 3 percent, and earnings per diluted share increased 3 cents, or 4 percent, compared to fourth quarter 2013.

 

(dollar amounts in millions, except per share data)

4th Qtr '14

 

3rd Qtr '14

 

4th Qtr '13

 

Net interest income (a)

$

415

   

$

414

   

$

430

   

Provision for credit losses

2

   

5

   

9

   

Noninterest income

225

   

215

   

219

   

Noninterest expenses

419

   

397

   

473

 

(b)

Provision for income taxes

70

   

73

   

50

   
             

Net income

149

   

154

   

117

   
             

Net income attributable to common shares

148

   

152

   

115

   
             

Diluted income per common share

0.80

   

0.82

   

0.62

   
             

Average diluted shares (in millions)

184

   

185

   

186

   
             

Tier 1 common capital ratio (d)

10.53

%

(c)

10.59

%

 

10.64

%

 

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

10.3

   

10.4

   

10.3

   

Tangible common equity ratio (d)

9.85

   

9.94

   

10.07

   

(a)

Included accretion of the purchase discount on the acquired loan portfolio of $9 million, $3 million and $23 million in the fourth quarter 2014, third quarter 2014 and fourth quarter 2013, respectively.

(b)

Included litigation-related expense of $52 million in the fourth quarter 2013, related to an unfavorable jury verdict in a lender liability case.

(c)

December 31, 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).

 

 

"Our 2014 net income increased 10 percent from a year ago, reflecting lower litigation-related expenses, a decrease in pension expense, and our continued drive for efficiency," said Ralph W. Babb Jr., chairman and chief executive officer. "Also, credit quality continued to be strong. We had modestly lower net interest income due to the decline in accretion as well as the impact of the continued low-rate environment and loan portfolio dynamics, all of which were predominantly offset by the contribution from loan growth. Our loan and deposit growth was solid in 2014, as average total loans increased $2.2 billion, or 5 percent, and average deposits were up $3.1 billion, or 6 percent, with increases in all business lines and all three of our major markets.

"As expected, fourth quarter average loans increased $202 million compared to the third quarter, the result of seasonality in National Dealer Services and Mortgage Banker Finance, as well as small increases in most other businesses. Average deposit growth was robust, increasing $2.6 billion compared to the third quarter. Revenue increased 2 percent with higher fee income generation. Our expenses reflected certain efficiency-related actions as well as seasonally higher technology and consulting expenses. Credit quality was strong. While we have not yet seen adverse trends materialize in our Energy portfolio, our methodology has appropriately considered the impact of the recent fall in oil and gas prices in our year-end allowance.

"While we continue to manage headwinds, including the low-rate environment as well as rising technology and regulatory expenses, we remain focused on the long term. We believe our diverse geographic footprint is well situated, and along with our relationship banking strategy should contribute to our long-term growth. We continue to be well positioned for rising rates and to benefit as the economy continues to improve."

Full-Year 2014 and Fourth Quarter Overview

Full-Year 2014 Compared to Full-Year 2013

  • Net income of $593 million for 2014 increased $52 million, or 10 percent, compared to 2013.
  • Average total loans increased $2.2 billion, or 5 percent, to $46.6 billion in 2014, primarily reflecting increases of $1.7 billion, or 6 percent, in commercial loans, $158 million, or 10 percent, in residential mortgage loans and $117 million, or 5 percent, in consumer loans.
  • Average total deposits increased $3.1 billion, or 6 percent, to $54.8 billion in 2014, reflecting increases of $2.6 billion, or 12 percent, in noninterest-bearing deposits and $433 million, or 1 percent, in interest-bearing deposits.
  • Net interest income of $1.7 billion for 2014 decreased by $17 million, or 1 percent, primarily as a result of a $15 million decrease in accretion of the purchase discount on the acquired loan portfolio. The benefit from an increase in loan volume was offset by continued pressure on yields from the low-rate environment and loan portfolio dynamics.
  • The provision for credit losses decreased $19 million to $27 million in 2014, compared to 2013. Net charge-offs were $25 million, or 0.05 percent of average loans, for 2014, compared to $73 million, or 0.16 percent of average loans, for 2013.
  • Noninterest income decreased $14 million, or 2 percent, to $868 million in 2014. The decrease was primarily the result of a $19 million decrease in noncustomer-driven income categories, with the largest decreases in deferred compensation asset returns, securities trading income and warrant income, partially offset by a $5 million increase in customer-driven fees, largely driven by increases in fiduciary income and card fees, partially offset by a decrease in letter of credit fees.
  • Noninterest expenses decreased $96 million, or 6 percent, to $1.6 billion in 2014, primarily reflecting decreases of $48 million in litigation-related expenses and $47 million in pension expense.
  • Comerica repurchased approximately 5.2 million shares of common stock during 2014 under the share repurchase program. Together with dividends of $0.79 per share, $392 million was returned to shareholders.

Fourth Quarter 2014 Compared to Third Quarter 2014

  • Average total loans increased $202 million to $47.4 billion in the fourth quarter 2014, primarily reflecting a $203 million increase in commercial loans. The increase in commercial loans was primarily driven by increases in National Dealer Services and Energy, partially offset by a decrease in Mortgage Banker Finance.
  • Average total deposits increased $2.6 billion, or 5 percent, to $57.8 billion in the fourth quarter 2014, reflecting increases of $2.2 billion in noninterest-bearing deposits and $368 million in interest-bearing deposits. Average deposits increased in all lines of business and markets.
  • Net interest income increased $1 million to $415 million in the fourth quarter 2014, compared to $414 million in the third quarter 2014, primarily reflecting a $6 million increase in accretion on the acquired loan portfolio and higher loan volumes, partially offset by a $5 million increase in negative residual value adjustments to assets in the leasing portfolio.
  • The provision for credit losses was $2 million in the fourth quarter 2014, compared to $5 million in the third quarter 2014, reflecting continued strong credit quality. Net charge-offs were $1 million, or 0.01 percent of average loans, in the fourth quarter 2014, compared to $3 million, or 0.03 percent, in the third quarter 2014.
  • Noninterest income increased $10 million to $225 million in the fourth quarter 2014, reflecting an increase in customer-driven fee income, primarily due to an increase in customer derivative income.
  • Noninterest expenses increased $22 million to $419 million in the fourth quarter 2014, primarily reflecting the impact of expenses of $4 million in the fourth quarter related to certain efficiency-related actions compared to an $8 million net benefit in the third quarter, as well as an increase in technology-related contract labor and seasonal increases in several other categories.
  • Capital remained solid at December 31, 2014, as evidenced by an estimated Tier 1 common capital ratio of 10.53 percent and a tangible common equity ratio of 9.85 percent.
  • Comerica repurchased approximately 1.3 million shares of common stock during fourth quarter 2014 under the share repurchase program. Together with dividends of $0.20 per share, $95 million was returned to shareholders.

Net Interest Income

 
                       

(dollar amounts in millions)

4th Qtr '14

 

3rd Qtr '14

 

4th Qtr '13

Net interest income

$

415

   

$

414

   

$

430

 
           

Net interest margin

2.57

%

 

2.67

%

 

2.86

%

           

Selected average balances:

         

Total earning assets

$

64,453

   

$

61,672

   

$

59,924

 

Total loans

47,361

   

47,159

   

44,054

 

Total investment securities

9,365

   

9,388

   

9,365

 

Federal Reserve Bank deposits

7,463

   

4,877

   

6,260

 
           
           

Total deposits

57,760

   

55,163

   

52,769

 

Total noninterest-bearing deposits

27,504

   

25,275

   

23,532

 

 

  • Net interest income of $415 million in the fourth quarter 2014 increased $1 million compared to the third quarter 2014.
    • Interest on loans increased $2 million, primarily reflecting a $6 million increase in accretion of the purchase discount on the acquired loan portfolio and higher loan volumes, partially offset by a $5 million increase in negative residual value adjustments to assets in the leasing portfolio.
    • Interest on mortgage-backed investment securities decreased $1 million, primarily as a result of a decrease in yields.
    • An increase in Federal Reserve Bank deposits increased net interest income by $1 million.
  • The net interest margin of 2.57 percent decreased 10 basis points compared to the third quarter 2014. The decrease in net interest margin reflected an increase in Federal Reserve Bank deposits (-10 basis points), negative residual value adjustments to assets in the leasing portfolio (-3 basis points) and a decrease in the yield on mortgage-backed securities (-1 basis point), partially offset by an increase in accretion of the purchase discount on the acquired loan portfolio (+3 basis points) and an increase in interest received on nonaccrual loans (+1 basis point).
  • Average earning assets increased $2.8 billion to $64.5 billion in the fourth quarter 2014, compared to the third quarter 2014, primarily reflecting an increase of $2.6 billion in Federal Reserve Bank deposits.

Noninterest Income

Noninterest income increased $10 million to $225 million for the fourth quarter 2014, compared to $215 million for the third quarter 2014. Customer-driven fee income increased $11 million and noncustomer-driven income was stable. The increase in customer-driven fee income primarily reflected increases in customer derivative income of $6 million (a component of other noninterest income) and commercial lending fees of $3 million.

Noninterest Expenses

Noninterest expenses increased $22 million to $419 million in the fourth quarter 2014 compared to $397 million in the third quarter 2014. The increase primarily reflected the impact of expenses of $4 million in the fourth quarter related to certain efficiency-related actions compared to a net benefit of $8 million from actions taken in the third quarter 2014, as well as a $5 million increase in technology-related contract labor expense and seasonal increases in consulting and advertising expenses. Actions taken in the fourth quarter were primarily associated with real estate optimization. Third quarter actions included the early redemption of debt, resulting in a $32 million gain, a $9 million contribution to the Comerica Charitable Foundation, and 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

"Credit quality continued to be strong, with only 1 basis point of net charge-offs in the fourth quarter and 5 basis points for the full-year 2014. Nonaccrual loans are at the lowest level since 2007," said Babb. "This includes our Energy business, where our 30-plus years of expertise has been demonstrated by strong performance through a number of cycles. We have a robust Energy credit policy, and as of year-end 2014 less than 3 percent of the portfolio is classified as criticized, with no nonaccruals. Given that the significant decline in oil and gas prices has only materialized in the past couple of months and our customers are generally well hedged, we have not yet seen adverse trends in the portfolio. We continue to closely monitor the total portfolio, as well as the Energy sector, and any residual impacts on the Texas economy. Our methodology has appropriately considered these developments in our year-end allowance."

 
                       

(dollar amounts in millions)

4th Qtr '14

 

3rd Qtr '14

 

4th Qtr '13

Net credit-related charge-offs

$

1

   

$

3

   

$

13

 

Net credit-related charge-offs/Average total loans

0.01

%

 

0.03

%

 

0.12

%

           

Provision for credit losses

$

2

   

$

5

   

$

9

 
           

Nonperforming loans (a)

290

   

346

   

374

 

Nonperforming assets (NPAs) (a)

300

   

357

   

383

 

NPAs/Total loans and foreclosed property

0.62

%

 

0.75

%

 

0.84

%

           

Loans past due 90 days or more and still accruing

$

5

   

$

13

   

$

16

 
           

Allowance for loan losses

594

   

592

   

598

 

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

41

   

43

   

36

 

Total allowance for credit losses

635

   

635

   

634

 
           

Allowance for loan losses/Period-end total loans

1.22

%

 

1.24

%

 

1.32

%

Allowance for loan losses/Nonperforming loans

205

   

171

   

160

 

(a)

Excludes loans acquired with credit impairment.

(b)

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

 

 

  • Nonaccrual loans decreased $56 million, to $273 million at December 31, 2014, compared to $329 million at September 30, 2014.
  • Criticized loans decreased $201 million, to $1.9 billion at December 31, 2014, compared to $2.1 billion at September 30, 2014.
  • During the fourth quarter 2014, $41 million of borrower relationships over $2 million were transferred to nonaccrual status, a decrease of $13 million from the third quarter 2014.

Balance Sheet and Capital Management

Total assets and common shareholders' equity were $69.2 billion and $7.4 billion, respectively, at December 31, 2014, compared to $68.9 billion and $7.4 billion, respectively, at September 30, 2014.

There were approximately 179 million common shares outstanding at December 31, 2014. Combined with the dividend of $0.20 per share, share repurchases under the share repurchase program and dividends returned 63 percent of fourth quarter 2014 net income to shareholders.

Comerica's tangible common equity ratio was 9.85 percent at December 31, 2014, a decrease of 9 basis points from September 30, 2014. The estimated Tier 1 common capital ratio decreased 6 basis points, to 10.53 percent at December 31, 2014, from September 30, 2014. The estimated Tier 1 common ratio under fully phased-in Basel III capital rules and excluding most elements of AOCI was 10.3 percent percent at December 31, 2014.

Full-Year 2015 Outlook

Management expectations for full-year 2015 compared to full-year 2014, assuming a continuation of the current economic and low-rate environment, are as follows:

  • Average full-year loan growth consistent with 2014, reflecting typical seasonality throughout the year and continued focus on pricing and structure discipline.
  • Net interest income relatively stable, assuming no rise in interest rates, reflecting a decrease of about $30 million in purchase accounting accretion, to $4 million to $6 million, and the impact of a continuing low rate environment on asset yields, offset by earning asset growth.
  • Provision for credit losses higher, consistent with modest net charge-offs and continued loan growth.
  • Noninterest income relatively stable, reflecting growth in fee income, particularly card fees and fiduciary income, mostly offset by regulatory impacts on letter of credit, derivative and warrant income.
  • Noninterest expenses higher, reflecting increases in technology, regulatory and pension expenses, as well as typical inflationary pressures, with continued focus on driving efficiencies for the long term.
  • Income tax expense to approximate 33 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 December 31, 2014 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses fourth quarter 2014 results compared to third quarter 2014.

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

 
                                   

(dollar amounts in millions)

4th Qtr '14

 

3rd Qtr '14

 

4th Qtr '13

Business Bank

$

212

 

85

%

 

$

210

 

91

%

 

$

170

 

82

%

Retail Bank

13

 

5

   

7

 

3

   

15

 

7

 

Wealth Management

24

 

10

   

13

 

6

   

24

 

11

 
 

249

 

100

%

 

230

 

100

%

 

209

 

100

%

Finance

(100)

     

(73)

     

(92)

   

Other (a)

     

(3)

     

   

     Total

$

149

     

$

154

     

$

117

   

(a)

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

 

 

Business Bank

 
                       

(dollar amounts in millions)

4th Qtr '14

   

3rd Qtr '14

   

4th Qtr '13

 

Net interest income (FTE)

$

387

   

$

377

   

$

387

 

Provision for credit losses

10

   

(4)

   

24

 

Noninterest income

101

   

94

   

95

 

Noninterest expenses

148

   

152

   

198

 

Net income

212

   

210

   

170

 
           

Net credit-related (recoveries) charge-offs

   

(2)

   

6

 
           

Selected average balances:

         

Assets

38,039

   

37,898

   

35,039

 

Loans

37,034

   

36,894

   

34,020

 

Deposits

30,925

   

28,841

   

26,873

 

 

  • Average loans increased $140 million, primarily reflecting increases in National Dealer Services, Energy and Technology and Life Sciences, partially offset by decreases in Mortgage Banker Finance and general Middle Market.
  • Average deposits increased $2.1 billion, primarily reflecting increases in noninterest-bearing deposits in almost all lines of business.
  • Net interest income increased $10 million, primarily due to an increase in net funds transfer pricing (FTP) credits, largely due to the increase in average deposits, and an increase in purchase accounting accretion, partially offset by the impact of lower loan yields, in part due to a negative leasing residual value adjustment.
  • The provision for credit losses increased $14 million, primarily due to increases in Energy and Corporate Banking, partially offset by decreases in Technology and Life Sciences and general Middle Market.
  • Noninterest income increased $7 million, primarily due to increases in customer derivative income and commercial lending fees.
  • Noninterest expenses decreased $4 million, primarily due to a decrease in allocated corporate overhead expenses due 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 expenses.

Retail Bank

 
                       

(dollar amounts in millions)

4th Qtr '14

   

3rd Qtr '14

   

4th Qtr '13

 

Net interest income (FTE)

$

151

   

$

150

   

$

150

 

Provision for credit losses

(4)

   

   

(8)

 

Noninterest income

44

   

41

   

43

 

Noninterest expenses

179

   

181

   

178

 

Net income

13

   

7

   

15

 
           

Net credit-related charge-offs

3

   

   

4

 
           

Selected average balances:

         

Assets

6,145

   

6,117

   

5,997

 

Loans

5,475

   

5,452

   

5,323

 

Deposits

22,037

   

21,785

   

21,438

 

 

  • Average loans increased $23 million, primarily due to an increase in consumer loans in Retail Banking.
  • Average deposits increased $252 million, primarily reflecting an increase in noninterest-bearing deposits in both Retail Banking and Small Business.
  • The provision for credit losses decreased $4 million, primarily due to improvements in Small Business credit quality.
  • Noninterest income increased $3 million, primarily due to increases in customer derivative income and income from the Corporation's third party credit card provider.
  • Noninterest expenses decreased $2 million, primarily due to a decrease in allocated corporate overhead expenses, largely for the same reasons as described above in the Business Bank section, as well as a decrease in salaries and benefit expense, partially offset by an increase in charges associated with real estate optimization.

Wealth Management

 
                       

(dollar amounts in millions)

4th Qtr '14

   

3rd Qtr '14

   

4th Qtr '13

 

Net interest income (FTE)

$

48

   

$

47

   

$

47

 

Provision for credit losses

(9)

   

7

   

(9)

 

Noninterest income

64

   

63

   

61

 

Noninterest expenses

83

   

82

   

80

 

Net income

24

   

13

   

24

 
           

Net credit-related (recoveries) charge-offs

(2)

   

5

   

3

 
           

Selected average balances:

         

Assets

5,044

   

5,007

   

4,873

 

Loans

4,852

   

4,813

   

4,711

 

Deposits

4,330

   

4,155

   

3,933

 

 

  • Average loans increased $39 million, primarily due to an increase in Private Banking.
  • Average deposits increased $175 million, primarily reflecting an increase in interest-bearing deposits in Private Banking.
  • Net interest income increased $1 million, primarily due to an increase in FTP credits, largely due to the increase in average deposits, and higher loan yields.
  • The provision for credit losses decreased $16 million, primarily reflecting continued strong credit quality.
  • Noninterest income increased $1 million, primarily due to small increases in several categories.
  • Noninterest expenses increased $1 million, primarily due to small increases in several categories, partially offset by a decrease in allocated corporate overhead expenses, for the same reasons as described above in the Business Bank section, as well as a decrease in salaries and benefit expense, primarily due to the impact of efficiency-related actions taken in the third quarter 2014.

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 December 31, 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)

4th Qtr '14

 

3rd Qtr '14

 

4th Qtr '13

Michigan

$

81

 

33

%

 

$

68

 

29

%

 

$

33

 

16

%

California

83

 

33

   

63

 

28

   

76

 

36

 

Texas

38

 

15

   

40

 

17

   

53

 

25

 

Other Markets

47

 

19

   

59

 

26

   

47

 

23

 
 

249

 

100

%

 

230

 

100

%

 

209

 

100

%

Finance & Other (a)

(100)

     

(76)

     

(92)

   

    Total

$

149

     

$

154

     

$

117

   

(a)

Includes items not directly associated with the geographic markets.

 

  • Average loans increased $268 million and $180 million in California and Texas, respectively, and decreased $106 million in Michigan. The increase in California primarily reflected increases in Technology and Life Sciences, Commercial Real Estate and National Dealer Services, while the increase in Texas primarily reflected an increase in Energy. The decrease in Michigan was primarily due to decreases in general Middle Market and Corporate Banking, partially offset by an increase in National Dealer Services.
  • Average deposits increased across all markets, including increases of $1.7 billion in California, $316 million in Michigan and $192 million in Texas. The increases were primarily in noninterest-bearing deposits, partially offset by decreases in time deposits, in all markets.
  • Net interest income increased $10 million in California and $9 million in Texas and decreased $6 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 increase in Texas was primarily the result of an increase in the accretion of the purchase discount on the acquired loan portfolio and an increase in average loans. The decrease in Michigan primarily reflected lower loan yields mostly attributed to a negative leasing residual value adjustment.
  • The provision for credit losses decreased $24 million in California and $11 million in Michigan. The decrease in California primarily reflected decreases in Technology and Life Sciences and general Middle Market. The decrease in Michigan primarily reflected decreases in Private Banking and Commercial Real Estate, partially offset by an increase in Corporate Banking. In Texas, the provision increased $15 million, primarily due to an increase in Energy, partially offset by decreases in general Middle Market and Technology and Life Sciences.
  • Noninterest income increased $5 million, $3 million and $1 million in Michigan, Texas and California, respectively. The increase in Michigan was primarily due to an increase in customer derivative income. The increases in Texas and California reflected small increases in several noninterest income categories.
  • Noninterest expenses decreased $9 million in Michigan and $1 million in California and was unchanged in Texas. The decrease in Michigan was primarily due to a decrease in allocated corporate overhead expenses, for the same reasons as previously described in the Business Bank section.

Michigan Market

 
                       

(dollar amounts in millions)

4th Qtr '14

   

3rd Qtr '14

   

4th Qtr '13

 

Net interest income (FTE)

$

173

   

$

179

   

$

187

 

Provision for credit losses

(19)

   

(8)

   

5

 

Noninterest income

92

   

87

   

89

 

Noninterest expenses

157

   

166

   

218

 

Net income

81

   

68

   

33

 
           

Net credit-related (recoveries) charge-offs

(5)

   

3

   

(4)

 
           

Selected average balances:

         

Assets

13,605

   

13,724

   

13,712

 

Loans

13,142

   

13,248

   

13,323

 

Deposits

21,530

   

21,214

   

20,501

 
 

California Market

 
                       

(dollar amounts in millions)

4th Qtr '14

   

3rd Qtr '14

   

4th Qtr '13

 

Net interest income (FTE)

$

192

   

$

182

   

$

176

 

Provision for credit losses

(10)

   

14

   

(6)

 

Noninterest income

38

   

37

   

37

 

Noninterest expenses

102

   

103

   

98

 

Net income

83

   

63

   

76

 
           

Net credit-related charge-offs (recoveries)

1

   

6

   

(2)

 
           

Selected average balances:

         

Assets

16,035

   

15,768

   

14,710

 

Loans

15,777

   

15,509

   

14,431

 

Deposits

18,028

   

16,350

   

15,219

 
 

Texas Market

 
                       

(dollar amounts in millions)

4th Qtr '14

   

3rd Qtr '14

   

4th Qtr '13

 

Net interest income (FTE)

$

139

   

$

130

   

$

147

 

Provision for credit losses

18

   

3

   

5

 

Noninterest income

35

   

32

   

33

 

Noninterest expenses

95

   

95

   

91

 

Net income

38

   

40

   

53

 
           

Net credit-related charge-offs

2

   

   

13

 
           

Selected average balances:

         

Assets

12,003

   

11,835

   

10,458

 

Loans

11,327

   

11,147

   

9,766

 

Deposits

10,825

   

10,633

   

10,536

 

 

Conference Call and Webcast

Comerica will host a conference call to review fourth quarter 2014 financial results at 8 a.m. CT Friday, January 16, 2015. Interested parties may access the conference call by calling (877) 523-5249 or (210) 591-1147 (event ID No. 51485794). The call and supplemental financial information, as well as a replay of the webcast, can also 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

 

Years Ended

 

December 31,

September 30,

December 31,

 

December 31,

(in millions, except per share data)

2014

2014

2013

 

2014

2013

PER COMMON SHARE AND COMMON STOCK DATA

           

Diluted net income

$

0.80

 

$

0.82

 

$

0.62

   

$

3.16

 

$

2.85

 

Cash dividends declared

0.20

 

0.20

 

0.17

   

0.79

 

0.68

 
             

Average diluted shares (in thousands)

183,728

 

185,401

 

186,166

   

185,474

 

186,927

 

KEY RATIOS

           

Return on average common shareholders' equity

7.96

%

8.29

%

6.66

%

 

8.05

%

7.76

%

Return on average assets

0.86

 

0.93

 

0.72

   

0.89

 

0.85

 

Tier 1 common capital ratio (a) (b)

10.53

 

10.59

 

10.64

       

Tier 1 risk-based capital ratio (b)

10.53

 

10.59

 

10.64

       

Total risk-based capital ratio (b)

12.54

 

12.83

 

13.10

       

Leverage ratio (b)

10.44

 

10.79

 

10.77

       

Tangible common equity ratio (a)

9.85

 

9.94

 

10.07

       

AVERAGE BALANCES

           

Commercial loans

$

30,391

 

$

30,188

 

$

27,683

   

$

29,715

 

$

27,971

 

Real estate construction loans

1,920

 

1,973

 

1,652

   

1,909

 

1,486

 

Commercial mortgage loans

8,609

 

8,698

 

8,714

   

8,706

 

9,060

 

Lease financing

818

 

823

 

838

   

834

 

847

 

International loans

1,455

 

1,417

 

1,303

   

1,376

 

1,275

 

Residential mortgage loans

1,821

 

1,792

 

1,679

   

1,778

 

1,620

 

Consumer loans

2,347

 

2,268

 

2,185

   

2,270

 

2,153

 

Total loans

47,361

 

47,159

 

44,054

   

46,588

 

44,412

 
             

Earning assets

64,453

 

61,672

 

59,924

   

61,560

 

59,091

 

Total assets

69,311

 

66,401

 

64,602

   

66,338

 

63,933

 
             

Noninterest-bearing deposits

27,504

 

25,275

 

23,532

   

25,019

 

22,379

 

Interest-bearing deposits

30,256

 

29,888

 

29,237

   

29,765

 

29,332

 

Total deposits

57,760

 

55,163

 

52,769

   

54,784

 

51,711

 
             

Common shareholders' equity

7,518

 

7,411

 

7,007

   

7,373

 

6,965

 

NET INTEREST INCOME (fully taxable equivalent basis)

           

Net interest income

$

416

 

$

415

 

$

431

   

$

1,659

 

$

1,675

 

Net interest margin

2.57

%

2.67

%

2.86

%

 

2.70

%

2.84

%

CREDIT QUALITY

           

Total nonperforming assets (c)

300

 

357

 

383

       
             

Loans past due 90 days or more and still accruing

5

 

13

 

16

       
             

Net loan charge-offs

1

 

3

 

13

   

25

 

73

 
             

Allowance for loan losses

594

 

592

 

598

       

Allowance for credit losses on lending-related commitments

41

 

43

 

36

       

Total allowance for credit losses

635

 

635

 

634

       
             

Allowance for loan losses as a percentage of total loans

1.22

%

1.24

%

1.32

%

     

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

0.01

 

0.03

 

0.12

   

0.05

%

0.16

%

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

0.62

 

0.75

 

0.84

       

Allowance for loan losses as a percentage of total nonperforming loans

205

 

171

 

160

       

 

(a)

See Reconciliation of Non-GAAP Financial Measures.

(b)

December 31, 2014 ratios are estimated.

(c)

Excludes loans acquired with credit-impairment.

(d)

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

 

CONSOLIDATED BALANCE SHEETS

Comerica Incorporated and Subsidiaries

     
       
 

December 31,

September 30,

December 31,

(in millions, except share data)

2014

2014

2013

 

(unaudited)

(unaudited)

 

ASSETS

     

Cash and due from banks

$

1,026

 

$

1,039

 

$

1,140

 

Interest-bearing deposits with banks

5,045

 

6,748

 

5,311

 

Other short-term investments

99

 

112

 

112

 
       

Investment securities available-for-sale

8,116

 

9,468

 

9,307

 

Investment securities held-to-maturity

1,935

 

 

 
       

Commercial loans

31,520

 

30,759

 

28,815

 

Real estate construction loans

1,955

 

1,992

 

1,762

 

Commercial mortgage loans

8,604

 

8,603

 

8,787

 

Lease financing

805

 

805

 

845

 

International loans

1,496

 

1,429

 

1,327

 

Residential mortgage loans

1,831

 

1,797

 

1,697

 

Consumer loans

2,382

 

2,323

 

2,237

 

Total loans

48,593

 

47,708

 

45,470

 

Less allowance for loan losses

(594)

 

(592)

 

(598)

 

Net loans

47,999

 

47,116

 

44,872

 
       

Premises and equipment

532

 

524

 

594

 

Accrued income and other assets

4,438

 

3,880

 

3,888

 

Total assets

$

69,190

 

$

68,887

 

$

65,224

 
       

LIABILITIES AND SHAREHOLDERS' EQUITY

     

Noninterest-bearing deposits

$

27,224

 

$

27,490

 

$

23,875

 
       

Money market and interest-bearing checking deposits

23,954

 

23,523

 

22,332

 

Savings deposits

1,752

 

1,753

 

1,673

 

Customer certificates of deposit

4,421

 

4,698

 

5,063

 

Foreign office time deposits

135

 

117

 

349

 

Total interest-bearing deposits

30,262

 

30,091

 

29,417

 

Total deposits

57,486

 

57,581

 

53,292

 
       

Short-term borrowings

116

 

202

 

253

 

Accrued expenses and other liabilities

1,507

 

1,002

 

986

 

Medium- and long-term debt

2,679

 

2,669

 

3,543

 

Total liabilities

61,788

 

61,454

 

58,074

 
       

Common stock - $5 par value:

     

Authorized - 325,000,000 shares

     

Issued - 228,164,824 shares

1,141

 

1,141

 

1,141

 

Capital surplus

2,188

 

2,183

 

2,179

 

Accumulated other comprehensive loss

(412)

 

(317)

 

(391)

 

Retained earnings

6,744

 

6,631

 

6,318

 

Less cost of common stock in treasury - 49,146,225 shares at 12/31/14, 47,992,721 shares at 9/30/14 and 45,860,786 shares at 12/31/13

(2,259)

 

(2,205)

 

(2,097)

 

Total shareholders' equity

7,402

 

7,433

 

7,150

 

Total liabilities and shareholders' equity

$

69,190

 

$

68,887

 

$

65,224

 

 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

Comerica Incorporated and Subsidiaries

 
           
 

Three Months Ended

 

Years Ended

 

December 31,

 

December 31,

(in millions, except per share data)

2014

2013

 

2014

2013

INTEREST INCOME

         

Interest and fees on loans

$

383

 

$

397

   

$

1,525

 

$

1,556

 

Interest on investment securities

51

 

55

   

211

 

214

 

Interest on short-term investments

4

 

4

   

14

 

14

 

Total interest income

438

 

456

   

1,750

 

1,784

 

INTEREST EXPENSE

         

Interest on deposits

12

 

12

   

45

 

55

 

Interest on medium- and long-term debt

11

 

14

   

50

 

57

 

Total interest expense

23

 

26

   

95

 

112

 

Net interest income

415

 

430

   

1,655

 

1,672

 

Provision for credit losses

2

 

9

   

27

 

46

 

Net interest income after provision for credit losses

413

 

421

   

1,628

 

1,626

 

NONINTEREST INCOME

         

Service charges on deposit accounts

53

 

53

   

215

 

214

 

Fiduciary income

47

 

43

   

180

 

171

 

Commercial lending fees

29

 

28

   

98

 

99

 

Card fees

21

 

19

   

80

 

74

 

Letter of credit fees

14

 

15

   

57

 

64

 

Bank-owned life insurance

8

 

9

   

39

 

40

 

Foreign exchange income

10

 

9

   

40

 

36

 

Brokerage fees

4

 

4

   

17

 

17

 

Net securities losses

 

   

 

(1)

 

Other noninterest income

39

 

39

   

142

 

168

 

Total noninterest income

225

 

219

   

868

 

882

 

NONINTEREST EXPENSES

         

Salaries and benefits expense

245

 

258

   

980

 

1,009

 

Net occupancy expense

46

 

41

   

171

 

160

 

Equipment expense

14

 

15

   

57

 

60

 

Outside processing fee expense

33

 

30

   

122

 

119

 

Software expense

23

 

24

   

95

 

90

 

Litigation-related expense

 

52

   

4

 

52

 

FDIC insurance expense

8

 

7

   

33

 

33

 

Advertising expense

7

 

3

   

23

 

21

 

Gain on debt redemption

 

   

(32)

 

(1)

 

Other noninterest expenses

43

 

43

   

173

 

179

 

Total noninterest expenses

419

 

473

   

1,626

 

1,722

 

Income before income taxes

219

 

167

   

870

 

786

 

Provision for income taxes

70

 

50

   

277

 

245

 

NET INCOME

149

 

117

   

593

 

541

 

Less income allocated to participating securities

1

 

2

   

7

 

8

 

Net income attributable to common shares

$

148

 

$

115

   

$

586

 

$

533

 

Earnings per common share:

         

Basic

$

0.83

 

$

0.64

   

$

3.28

 

$

2.92

 

Diluted

0.80

 

0.62

   

3.16

 

2.85

 
           

Comprehensive income

54

 

267

   

572

 

563

 
           

Cash dividends declared on common stock

36

 

31

   

143

 

126

 

Cash dividends declared per common share

0.20

 

0.17

   

0.79

 

0.68

 

 

CONSOLIDATED QUARTERLY STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

Comerica Incorporated and Subsidiaries

           
                       
 

Fourth

Third

Second

First

Fourth

 

Fourth Quarter 2014 Compared To:

 

Quarter

Quarter

Quarter

Quarter

Quarter

 

Third Quarter 2014

 

Fourth Quarter 2013

(in millions, except per share data)

2014

2014

2014

2014

2013

 

Amount

Percent

 

Amount

Percent

INTEREST INCOME

                     

Interest and fees on loans

$

383

 

$

381

 

$

385

 

$

376

 

$

397

   

$

2

 

%

 

$

(14)

 

(3)

%

Interest on investment securities

51

 

52

 

53

 

55

 

55

   

(1)

 

(2)

   

(4)

 

(8)

 

Interest on short-term investments

4

 

3

 

3

 

4

 

4

   

1

 

52

   

 

 

Total interest income

438

 

436

 

441

 

435

 

456

   

2

 

1

   

(18)

 

(4)

 

INTEREST EXPENSE

                     

Interest on deposits

12

 

11

 

11

 

11

 

12

   

1

 

   

 

 

Interest on medium- and long-term debt

11

 

11

 

14

 

14

 

14

   

 

   

(3)

 

(15)

 

Total interest expense

23

 

22

 

25

 

25

 

26

   

1

 

   

(3)

 

(12)

 

Net interest income

415

 

414

 

416

 

410

 

430

   

1

 

1

   

(15)

 

(3)

 

Provision for credit losses

2

 

5

 

11

 

9

 

9

   

(3)

 

(55)

   

(7)

 

(77)

 

Net interest income after provision

for credit losses

413

 

409

 

405

 

401

 

421

   

4

 

1

   

(8)

 

(2)

 

NONINTEREST INCOME

                     

Service charges on deposit accounts

53

 

54

 

54

 

54

 

53

   

(1)

 

(3)

   

 

 

Fiduciary income

47

 

44

 

45

 

44

 

43

   

3

 

5

   

4

 

9

 

Commercial lending fees

29

 

26

 

23

 

20

 

28

   

3

 

13

   

1

 

6

 

Card fees

21

 

20

 

19

 

20

 

19

   

1

 

2

   

2

 

8

 

Letter of credit fees

14

 

14

 

15

 

14

 

15

   

 

   

(1)

 

(10)

 

Bank-owned life insurance

8

 

11

 

11

 

9

 

9

   

(3)

 

(13)

   

(1)

 

(1)

 

Foreign exchange income

10

 

9

 

12

 

9

 

9

   

1

 

2

   

1

 

6

 

Brokerage fees

4

 

4

 

4

 

5

 

4

   

 

   

 

 

Net securities (losses) gains

 

(1)

 

 

1

 

   

1

 

N/M

   

 

 

Other noninterest income

39

 

34

 

37

 

32

 

39

   

5

 

14

   

 

 

Total noninterest income

225

 

215

 

220

 

208

 

219

   

10

 

5

   

6

 

3

 

NONINTEREST EXPENSES

                     

Salaries and benefits expense

245

 

248

 

240

 

247

 

258

   

(3)

 

(1)

   

(13)

 

(5)

 

Net occupancy expense

46

 

46

 

39

 

40

 

41

   

 

   

5

 

11

 

Equipment expense

14

 

14

 

15

 

14

 

15

   

 

   

(1)

 

(8)

 

Outside processing fee expense

33

 

31

 

30

 

28

 

30

   

2

 

4

   

3

 

7

 

Software expense

23

 

25

 

25

 

22

 

24

   

(2)

 

(3)

   

(1)

 

(1)

 

Litigation-related expense

 

(2)

 

3

 

3

 

52

   

2

 

83

   

(52)

 

N/M

 

FDIC insurance expense

8

 

9

 

8

 

8

 

7

   

(1)

 

(4)

   

1

 

17

 

Advertising expense

7

 

5

 

5

 

6

 

3

   

2

 

30

   

4

 

N/M

 

Gain on debt redemption

 

(32)

 

 

 

   

32

 

N/M

   

 

N/M

 

Other noninterest expenses

43

 

53

 

39

 

38

 

43

   

(10)

 

(20)

   

 

 

Total noninterest expenses

419

 

397

 

404

 

406

 

473

   

22

 

6

   

(54)

 

(12)

 

Income before income taxes

219

 

227

 

221

 

203

 

167

   

(8)

 

(3)

   

52

 

32

 

Provision for income taxes

70

 

73

 

70

 

64

 

50

   

(3)

 

(4)

   

20

 

40

 

NET INCOME

149

 

154

 

151

 

139

 

117

   

(5)

 

(3)

   

32

 

28

 

Less income allocated to participating securities

1

 

2

 

2

 

2

 

2

   

(1)

 

N/M

   

(1)

 

N/M

 

Net income attributable to common shares

$

148

 

$

152

 

$

149

 

$

137

 

$

115

   

$

(4)

 

(3)

%

 

$

33

 

28

%

Earnings per common share:

                     

Basic

$

0.83

 

$

0.85

 

$

0.83

 

$

0.76

 

$

0.64

   

$

(0.02)

 

(2)

%

 

$

0.19

 

30

%

Diluted

0.80

 

0.82

 

0.80

 

0.73

 

0.62

   

(0.02)

 

(2)

   

0.18

 

29

 
                       

Comprehensive income

54

 

141

 

172

 

205

 

267

   

(87)

 

(61)

   

(213)

 

(80)

 
                       

Cash dividends declared on common stock

36

 

36

 

36

 

35

 

31

   

 

   

5

 

15

 

Cash dividends declared per common share

0.20

 

0.20

 

0.20

 

0.19

 

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)

4th Qtr

3rd Qtr

2nd Qtr

1st Qtr

 

4th Qtr

             

Balance at beginning of period

$

592

 

$

591

 

$

594

 

$

598

   

$

604

 
             

Loan charge-offs:

           

Commercial

8

 

13

 

19

 

19

   

31

 

Commercial mortgage

2

 

7

 

5

 

8

   

5

 

International

6

 

 

 

   

 

Residential mortgage

1

 

1

 

 

   

1

 

Consumer

3

 

3

 

4

 

3

   

4

 

Total loan charge-offs

20

 

24

 

28

 

30

   

41

 
             

Recoveries on loans previously charged-off:

           

Commercial

6

 

6

 

11

 

11

   

17

 

Real estate construction

2

 

1

 

1

 

   

3

 

Commercial mortgage

10

 

12

 

3

 

3

   

5

 

Lease financing

 

 

 

2

   

 

Residential mortgage

 

1

 

3

 

   

1

 

Consumer

1

 

1

 

1

 

2

   

2

 

Total recoveries

19

 

21

 

19

 

18

   

28

 

Net loan charge-offs

1

 

3

 

9

 

12

   

13

 

Provision for loan losses

4

 

4

 

6

 

8

   

7

 

Foreign currency translation adjustment

(1)

 

 

 

   

 

Balance at end of period

$

594

 

$

592

 

$

591

 

$

594

   

$

598

 
             

Allowance for loan losses as a percentage of total loans

1.22

%

1.24

%

1.23

%

1.28

%

 

1.32

%

             

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

0.01

 

0.03

 

0.08

 

0.10

   

0.12

 

 

 
                                 

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

Comerica Incorporated and Subsidiaries

             
 

2014

 

2013

(in millions)

4th Qtr

3rd Qtr

2nd Qtr

1st Qtr

 

4th Qtr

             

Balance at beginning of period

$

43

 

$

42

 

$

37

 

$

36

   

$

34

 

Add: Provision for credit losses on lending-related commitments

(2)

 

1

 

5

 

1

   

2

 

Balance at end of period

$

41

 

$

43

 

$

42

 

$

37

   

$

36

 
             

Unfunded lending-related commitments sold

$

 

$

9

 

$

 

$

   

$

1

 

 

NONPERFORMING ASSETS (unaudited)

Comerica Incorporated and Subsidiaries

 
             
 

2014

 

2013

(in millions)

4th Qtr

3rd Qtr

2nd Qtr

1st Qtr

 

4th Qtr

             

SUMMARY OF NONPERFORMING ASSETS AND PAST DUE LOANS

     

Nonaccrual loans:

           

  Business loans:

           

    Commercial

$

109

 

$

93

 

$

72

 

$

54

   

$

81

 

    Real estate construction

2

 

18

 

19

 

19

   

21

 

    Commercial mortgage

95

 

144

 

156

 

162

   

156

 

    International

 

 

 

   

4

 

    Total nonaccrual business loans

206

 

255

 

247

 

235

   

262

 

  Retail loans:

           

  Residential mortgage

36

 

42

 

45

 

48

   

53

 

  Consumer:

           

    Home equity

30

 

31

 

32

 

32

   

33

 

    Other consumer

1

 

1

 

2

 

2

   

2

 

      Total consumer

31

 

32

 

34

 

34

   

35

 

  Total nonaccrual retail loans

67

 

74

 

79

 

82

   

88

 

  Total nonaccrual loans

273

 

329

 

326

 

317

   

350

 

Reduced-rate loans

17

 

17

 

21

 

21

   

24

 

Total nonperforming loans (a)

290

 

346

 

347

 

338

   

374

 

Foreclosed property

10

 

11

 

13

 

14

   

9

 

Total nonperforming assets (a)

$

300

 

$

357

 

$

360

 

$

352

   

$

383

 
             

Nonperforming loans as a percentage of total loans

0.60

%

0.73

%

0.73

%

0.73

%

 

0.82

%

Nonperforming assets as a percentage of total loans and foreclosed property

0.62

 

0.75

 

0.75

 

0.76

   

0.84

 

Allowance for loan losses as a percentage of total nonperforming loans

205

 

171

 

170

 

176

   

160

 

Loans past due 90 days or more and still accruing

$

5

 

$

13

 

$

7

 

$

10

   

$

16

 
             

ANALYSIS OF NONACCRUAL LOANS

           

Nonaccrual loans at beginning of period

$

329

 

$

326

 

$

317

 

$

350

   

$

437

 

  Loans transferred to nonaccrual (b)

41

 

54

 

53

 

19

   

23

 

  Nonaccrual business loan gross charge-offs (c)

(16)

 

(20)

 

(24)

 

(27)

   

(33)

 

  Loans transferred to accrual status (d)

(18)

 

 

 

   

 

  Nonaccrual business loans sold (d)

(24)

 

(3)

 

(6)

 

(3)

   

(14)

 

  Payments/Other (e)

(39)

 

(28)

 

(14)

 

(22)

   

(63)

 

Nonaccrual loans at end of period

$

273

 

$

329

 

$

326

 

$

317

   

$

350

 

(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

$

16

 

$

20

 

$

24

 

$

27

   

$

33

 

  Performing criticized loans

 

 

 

   

3

 

  Consumer and residential mortgage loans

4

 

4

 

4

 

3

   

5

 

      Total gross loan charge-offs

$

20

 

$

24

 

$

28

 

$

30

   

$

41

 

(d) Analysis of loans sold:

           

Nonaccrual business loans

$

24

 

$

3

 

$

6

 

$

3

   

$

14

 

Performing criticized loans

5

 

 

8

 

6

   

22

 

      Total loans sold

$

29

 

$

3

 

$

14

 

$

9

   

$

36

 

(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

   
               
 

Years Ended

 

December 31, 2014

 

December 31, 2013

 

Average

 

Average

 

Average

 

Average

(dollar amounts in millions)

Balance

Interest

Rate

 

Balance

Interest

Rate

               

Commercial loans

$

29,715

 

$

927

 

3.12

%

 

$

27,971

 

$

917

 

3.28

%

Real estate construction loans

1,909

 

65

 

3.41

   

1,486

 

57

 

3.85

 

Commercial mortgage loans

8,706

 

327

 

3.75

   

9,060

 

372

 

4.11

 

Lease financing

834

 

19

 

2.33

   

847

 

27

 

3.23

 

International loans

1,376

 

50

 

3.65

   

1,275

 

48

 

3.74

 

Residential mortgage loans

1,778

 

68

 

3.82

   

1,620

 

66

 

4.09

 

Consumer loans

2,270

 

73

 

3.20

   

2,153

 

71

 

3.30

 

Total loans (a)

46,588

 

1,529

 

3.28

   

44,412

 

1,558

 

3.51

 
               

Mortgage-backed securities (b)

8,970

 

209

 

2.33

   

9,246

 

213

 

2.33

 

Other investment securities

380

 

2

 

0.45

   

391

 

2

 

0.48

 

Total investment securities (b)

9,350

 

211

 

2.26

   

9,637

 

215

 

2.25

 
               

Interest-bearing deposits with banks (c)

5,513

 

14

 

0.26

   

4,930

 

13

 

0.26

 

Other short-term investments

109

 

 

0.57

   

112

 

1

 

1.22

 

Total earning assets

61,560

 

1,754

 

2.85

   

59,091

 

1,787

 

3.03

 
               

Cash and due from banks

934

       

987

     

Allowance for loan losses

(601)

       

(622)

     

Accrued income and other assets

4,445

       

4,477

     

Total assets

$

66,338

       

$

63,933

     
               

Money market and interest-bearing checking deposits

$

22,891

 

24

 

0.11

   

$

21,704

 

28

 

0.13

 

Savings deposits

1,744

 

1

 

0.03

   

1,657

 

1

 

0.03

 

Customer certificates of deposit

4,869

 

18

 

0.36

   

5,471

 

23

 

0.42

 

Foreign office time deposits

261

 

2

 

0.82

   

500

 

3

 

0.52

 

Total interest-bearing deposits

29,765

 

45

 

0.15

   

29,332

 

55

 

0.19

 
               

Short-term borrowings

200

 

 

0.04

   

211

 

 

0.07

 

Medium- and long-term debt

2,965

 

50

 

1.68

   

3,972

 

57

 

1.45

 

Total interest-bearing sources

32,930

 

95

 

0.29

   

33,515

 

112

 

0.33

 
               

Noninterest-bearing deposits

25,019

       

22,379

     

Accrued expenses and other liabilities

1,016

       

1,074

     

Total shareholders' equity

7,373

       

6,965

     

Total liabilities and shareholders' equity

$

66,338

       

$

63,933

     
               

Net interest income/rate spread (FTE)

 

$

1,659

 

2.56

     

$

1,675

 

2.70

 
               

FTE adjustment

 

$

4

       

$

3

   
               

Impact of net noninterest-bearing sources of funds

   

0.14

       

0.14

 

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

   

2.70

%

     

2.84

%

(a)

Accretion of the purchase discount on the acquired loan portfolio of $34 million and $49 million in 2014 and 2013, respectively, increased the net interest margin by 6 basis points and 8 basis points in each respective period.

(b)

Includes investment securities available-for-sale and investment securities held-to-maturity.

(c)

Average balances deposited with the Federal Reserve Bank reduced the net interest margin by 29 basis points and 23 basis points in 2014 and 2013, respectively.

 

ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)

Comerica Incorporated and Subsidiaries

   
                       
 

Three Months Ended

 

December 31, 2014

 

September 30, 2014

 

December 31, 2013

 

Average

 

Average

 

Average

 

Average

 

Average

 

Average

(dollar amounts in millions)

Balance

Interest

Rate

 

Balance

Interest

Rate

 

Balance

Interest

Rate

                       

Commercial loans

$

30,391

 

$

238

 

3.11

%

 

$

30,188

 

$

236

 

3.11

%

 

$

27,683

 

$

228

 

3.26

%

Real estate construction loans

1,920

 

16

 

3.40

   

1,973

 

17

 

3.41

   

1,652

 

15

 

3.50

 

Commercial mortgage loans

8,609

 

81

 

3.70

   

8,698

 

76

 

3.45

   

8,714

 

101

 

4.62

 

Lease financing

818

 

(1)

 

(0.43)

   

823

 

4

 

2.33

   

838

 

7

 

3.27

 

International loans

1,455

 

13

 

3.68

   

1,417

 

13

 

3.59

   

1,303

 

12

 

3.78

 

Residential mortgage loans

1,821

 

18

 

3.86

   

1,792

 

17

 

3.76

   

1,679

 

17

 

3.97

 

Consumer loans

2,347

 

19

 

3.20

   

2,268

 

19

 

3.24

   

2,185

 

18

 

3.24

 

Total loans (a)

47,361

 

384

 

3.22

   

47,159

 

382

 

3.22

   

44,054

 

398

 

3.58

 
                       

Mortgage-backed securities (b)

8,954

 

50

 

2.27

   

9,020

 

52

 

2.29

   

8,969

 

55

 

2.46

 

Other investment securities

411

 

1

 

0.49

   

368

 

 

0.43

   

396

 

 

0.45

 

Total investment securities (b)

9,365

 

51

 

2.19

   

9,388

 

52

 

2.22

   

9,365

 

55

 

2.37

 
                       

Interest-bearing deposits with banks (c)

7,622

 

4

 

0.26

   

5,015

 

3

 

0.25

   

6,400

 

4

 

0.26

 

Other short-term investments

105

 

 

0.48

   

110

 

 

0.54

   

105

 

 

0.69

 

Total earning assets

64,453

 

439

 

2.71

   

61,672

 

437

 

2.82

   

59,924

 

457

 

3.03

 
                       

Cash and due from banks

937

       

963

       

970

     

Allowance for loan losses

(597)

       

(601)

       

(609)

     

Accrued income and other assets

4,518

       

4,367

       

4,317

     

Total assets

$

69,311

       

$

66,401

       

$

64,602

     
                       

Money market and interest-bearing checking deposits

$

23,841

 

7

 

0.11

   

$

23,146

 

6

 

0.11

   

$

22,030

 

6

 

0.12

 

Savings deposits

1,771

 

 

0.03

   

1,759

 

 

0.03

   

1,667

 

 

0.03

 

Customer certificates of deposit

4,510

 

4

 

0.37

   

4,824

 

4

 

0.36

   

5,078

 

5

 

0.38

 

Foreign office time deposits

134

 

1

 

1.74

   

159

 

1

 

1.43

   

462

 

1

 

0.47

 

Total interest-bearing deposits

30,256

 

12

 

0.15

   

29,888

 

11

 

0.15

   

29,237

 

12

 

0.17

 
                       

Short-term borrowings

172

 

 

0.04

   

231

 

 

0.03

   

279

 

 

0.06

 

Medium- and long-term debt

2,678

 

11

 

1.71

   

2,652

 

11

 

1.75

   

3,563

 

14

 

1.53

 

Total interest-bearing sources

33,106

 

23

 

0.27

   

32,771

 

22

 

0.28

   

33,079

 

26

 

0.31

 
                       

Noninterest-bearing deposits

27,504

       

25,275

       

23,532

     

Accrued expenses and other liabilities

1,183

       

944

       

984

     

Total shareholders' equity

7,518

       

7,411

       

7,007

     

Total liabilities and shareholders' equity

$

69,311

       

$

66,401

       

$

64,602

     
                       

Net interest income/rate spread (FTE)

 

$

416

 

2.44

     

$

415

 

2.54

     

$

431

 

2.72

 
                       

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) (c)

   

2.57

%

     

2.67

%

     

2.86

%

(a)

Accretion of the purchase discount on the acquired loan portfolio of $9 million, $3 million and $23 million in the fourth and third quarters of 2014 and the fourth quarter of 2013, respectively, increased the net interest margin by 5 basis points, 2 basis points and 15 basis points in each respective period.

(b)

Includes investment securities available-for-sale and investment securities held-to-maturity.

(c)

Average balances deposited with the Federal Reserve Bank reduced the net interest margin by 30 basis points and 21 basis points in the fourth and third quarters of 2014, respectively, and by 31 basis points in the fourth quarter of 2013.

 

 

CONSOLIDATED STATISTICAL DATA (unaudited)

Comerica Incorporated and Subsidiaries

           
 

December 31,

September 30,

June 30,

March 31,

December 31,

(in millions, except per share data)

2014

2014

2014

2014

2013

           

Commercial loans:

         

Floor plan

$

3,790

 

$

3,183

 

$

3,576

 

$

3,437

 

$

3,504

 

Other

27,730

 

27,576

 

27,410

 

26,337

 

25,311

 

Total commercial loans

31,520

 

30,759

 

30,986

 

29,774

 

28,815

 

Real estate construction loans

1,955

 

1,992

 

1,939

 

1,847

 

1,762

 

Commercial mortgage loans

8,604

 

8,603

 

8,747

 

8,801

 

8,787

 

Lease financing

805

 

805

 

822

 

849

 

845

 

International loans

1,496

 

1,429

 

1,352

 

1,250

 

1,327

 

Residential mortgage loans

1,831

 

1,797

 

1,775

 

1,751

 

1,697

 

Consumer loans:

         

Home equity

1,658

 

1,634

 

1,574

 

1,533

 

1,517

 

Other consumer

724

 

689

 

687

 

684

 

720

 

Total consumer loans

2,382

 

2,323

 

2,261

 

2,217

 

2,237

 

Total loans

$

48,593

 

$

47,708

 

$

47,882

 

$

46,489

 

$

45,470

 
           

Goodwill

$

635

 

$

635

 

$

635

 

$

635

 

$

635

 

Core deposit intangible

13

 

14

 

14

 

15

 

16

 

Other intangibles

2

 

1

 

1

 

1

 

1

 
           

Tier 1 common capital ratio (a) (b)

10.53

%

10.59

%

10.50

%

10.58

%

10.64

%

Tier 1 risk-based capital ratio (a)

10.53

 

10.59

 

10.50

 

10.58

 

10.64

 

Total risk-based capital ratio (a)

12.54

 

12.83

 

12.52

 

13.00

 

13.10

 

Leverage ratio (a)

10.44

 

10.79

 

10.93

 

10.85

 

10.77

 

Tangible common equity ratio (b)

9.85

 

9.94

 

10.39

 

10.20

 

10.07

 
           

Common shareholders' equity per share of common stock

$

41.35

 

$

41.26

 

$

40.72

 

$

40.09

 

$

39.22

 

Tangible common equity per share of common stock (b)

37.72

 

37.65

 

37.12

 

36.50

 

35.64

 

Market value per share for the quarter:

         

High

50.14

 

52.72

 

52.60

 

53.50

 

48.69

 

Low

42.73

 

48.33

 

45.34

 

43.96

 

38.64

 

Close

46.84

 

49.86

 

50.16

 

51.80

 

47.54

 
           

Quarterly ratios:

         

Return on average common shareholders' equity

7.96

%

8.29

%

8.27

%

7.68

%

6.66

%

Return on average assets

0.86

 

0.93

 

0.93

 

0.86

 

0.72

 

Efficiency ratio (c)

65.26

 

62.87

 

63.35

 

65.79

 

72.81

 
           

Number of banking centers

481

 

481

 

481

 

483

 

483

 
           

Number of employees - full time equivalent

8,876

 

8,913

 

8,901

 

8,907

 

8,948

 
 

(a)

December 31, 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.

 

PARENT COMPANY ONLY BALANCE SHEETS (unaudited)

Comerica Incorporated

     
       
 

December 31,

September 30,

December 31,

(in millions, except share data)

2014

2014

2013

       

ASSETS

     

Cash and due from subsidiary bank

$

 

$

5

 

$

31

 

Short-term investments with subsidiary bank

1,133

 

1,136

 

482

 

Other short-term investments

94

 

97

 

96

 

Investment in subsidiaries, principally banks

7,411

 

7,433

 

7,171

 

Premises and equipment

2

 

2

 

4

 

Other assets

142

 

134

 

139

 

    Total assets

$

8,782

 

$

8,807

 

$

7,923

 
       

LIABILITIES AND SHAREHOLDERS' EQUITY

     

Medium- and long-term debt

$

1,212

 

$

1,202

 

$

617

 

Other liabilities

168

 

172

 

156

 

    Total liabilities

1,380

 

1,374

 

773

 
       

Common stock - $5 par value:

     

Authorized - 325,000,000 shares

     

Issued - 228,164,824 shares

1,141

 

1,141

 

1,141

 

Capital surplus

2,188

 

2,183

 

2,179

 

Accumulated other comprehensive loss

(412)

 

(317)

 

(391)

 

Retained earnings

6,744

 

6,631

 

6,318

 

Less cost of common stock in treasury - 49,146,225 shares at 12/31/14, 47,992,721 shares at 9/30/14 and 45,860,786 shares at 12/31/13

(2,259)

 

(2,205)

 

(2,097)

 

    Total shareholders' equity

7,402

 

7,433

 

7,150

 

    Total liabilities and shareholders' equity

$

8,782

 

$

8,807

 

$

7,923

 

 

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

 

 

 

 

541

 

 

541

 

Other comprehensive income, net of tax

 

 

 

22

 

 

 

22

 

Cash dividends declared on common stock ($0.68 per share)

 

 

 

 

(126)

 

 

(126)

 

Purchase of common stock

(7.5)

 

 

 

 

 

(291)

 

(291)

 

Net issuance of common stock under employee stock plans

1.5

 

 

(17)

 

 

(25)

 

72

 

30

 

Share-based compensation

 

 

35

 

 

 

 

35

 

Other

 

 

(1)

 

 

 

1

 

 

BALANCE AT DECEMBER 31, 2013

182.3

 

$

1,141

 

$

2,179

 

$

(391)

 

$

6,318

 

$

(2,097)

 

$

7,150

 

Net income

 

 

 

 

593

 

 

593

 

Other comprehensive loss, net of tax

 

 

 

(21)

 

 

 

(21)

 

Cash dividends declared on common stock ($0.79 per share)

 

 

 

 

(143)

 

 

(143)

 

Purchase of common stock

(5.4)

 

 

 

 

 

(260)

 

(260)

 

Net issuance of common stock under employee stock plans

2.1

 

 

(27)

 

 

(24)

 

96

 

45

 

Share-based compensation

 

 

38

 

 

 

 

38

 

Other

 

 

(2)

 

 

 

2

 

 

BALANCE AT DECEMBER 31, 2014

179.0

 

$

1,141

 

$

2,188

 

$

(412)

 

$

6,744

 

$

(2,259)

 

$

7,402

 

 

BUSINESS SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries

   
                       
                       

(dollar amounts in millions)

Business

 

Retail

 

Wealth

           

Three Months Ended December 31, 2014

Bank

 

Bank

 

Management

 

Finance

 

Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

387

   

$

151

   

$

48

   

$

(177)

   

$

7

   

$

416

 

Provision for credit losses

10

   

(4)

   

(9)

   

   

5

   

2

 

Noninterest income

101

   

44

   

64

   

16

   

   

225

 

Noninterest expenses

148

   

179

   

83

   

3

   

6

   

419

 

Provision (benefit) for income taxes (FTE)

118

   

7

   

14

   

(64)

   

(4)

   

71

 

Net income (loss)

$

212

   

$

13

   

$

24

   

$

(100)

   

$

   

$

149

 

Net credit-related charge-offs

$

   

$

3

   

$

(2)

   

   

   

$

1

 
                       

Selected average balances:

                     

Assets

$

38,039

   

$

6,145

   

$

5,044

   

$

12,222

   

$

7,861

   

$

69,311

 

Loans

37,034

   

5,475

   

4,852

   

   

   

47,361

 

Deposits

30,925

   

22,037

   

4,330

   

195

   

273

   

57,760

 
                       

Statistical data:

                     

Return on average assets (a)

2.24

%

 

0.22

%

 

1.88

%

 

N/M

   

N/M

   

0.86

%

Efficiency ratio (b)

30.30

   

91.56

   

74.30

   

N/M

   

N/M

   

65.26

 
                       
 

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

$

(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 December 31, 2013

Bank

 

Bank

 

Management

 

Finance

 

Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

387

   

$

150

   

$

47

   

$

(161)

   

8

   

$

431

 

Provision for credit losses

24

   

(8)

   

(9)

   

   

2

   

9

 

Noninterest income

95

   

43

   

61

   

14

   

6

   

219

 

Noninterest expenses

198

   

178

   

80

   

2

   

15

   

473

 

Provision (benefit) for income taxes (FTE)

90

   

8

   

13

   

(57)

   

(3)

   

51

 

Net income (loss)

$

170

   

$

15

   

$

24

   

$

(92)

   

$

   

$

117

 

Net credit-related charge-offs

$

6

   

$

4

   

$

3

   

   

   

$

13

 
                       

Selected average balances:

                     

Assets

$

35,039

   

$

5,997

   

$

4,873

   

$

11,032

   

$

7,661

   

$

64,602

 

Loans

34,020

   

5,323

   

4,711

   

   

   

44,054

 

Deposits

26,873

   

21,438

   

3,933

   

323

   

202

   

52,769

 
                       

Statistical data:

                     

Return on average assets (a)

1.94

%

 

0.27

%

 

1.93

%

 

N/M

   

N/M

   

0.72

%

Efficiency ratio (b)

40.97

   

92.27

   

74.64

   

N/M

   

N/M

   

72.81

 

(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 December 31, 2014

Michigan

 

California

 

Texas

 

Markets

 

& Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

173

   

$

192

   

$

139

   

$

82

   

$

(170)

   

$

416

 

Provision for credit losses

(19)

   

(10)

   

18

   

8

   

5

   

2

 

Noninterest income

92

   

38

   

35

   

44

   

16

   

225

 

Noninterest expenses

157

   

102

   

95

   

56

   

9

   

419

 

Provision (benefit) for income taxes (FTE)

46

   

55

   

23

   

15

   

(68)

   

71

 

Net income (loss)

$

81

   

$

83

   

$

38

   

$

47

   

$

(100)

   

$

149

 

Net credit-related charge-offs (recoveries)

$

(5)

   

$

1

   

$

2

   

$

3

   

$

   

$

1

 
                       

Selected average balances:

                     

Assets

$

13,605

   

$

16,035

   

$

12,003

   

$

7,585

   

$

20,083

   

$

69,311

 

Loans

13,142

   

15,777

   

11,327

   

7,115

   

   

47,361

 

Deposits

21,530

   

18,028

   

10,825

   

6,909

   

468

   

57,760

 
                       

Statistical data:

                     

Return on average assets (a)

1.44

%

 

1.75

%

 

1.27

%

 

2.45

%

 

N/M

   

0.86

%

Efficiency ratio (b)

59.28

   

44.27

   

54.31

   

44.47

   

N/M

   

65.26

 
                       
             

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

$

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 December 31, 2013

Michigan

 

California

 

Texas

 

Markets

 

& Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

187

   

$

176

   

$

147

   

$

74

   

$

(153)

   

$

431

 

Provision for credit losses

5

   

(6)

   

5

   

3

   

2

   

9

 

Noninterest income

89

   

37

   

33

   

40

   

20

   

219

 

Noninterest expenses

218

   

98

   

91

   

49

   

17

   

473

 

Provision (benefit) for income taxes (FTE)

20

   

45

   

31

   

15

   

(60)

   

51

 

Net income (loss)

$

33

   

$

76

   

$

53

   

$

47

   

$

(92)

   

$

117

 

Net credit-related charge-offs

$

(4)

   

$

(2)

   

$

13

   

$

6

   

$

   

$

13

 
                       

Selected average balances:

                     

Assets

$

13,712

   

$

14,710

   

$

10,458

   

$

7,029

   

$

18,693

   

$

64,602

 

Loans

13,323

   

14,431

   

9,766

   

6,534

   

   

44,054

 

Deposits

20,501

   

15,219

   

10,536

   

5,988

   

525

   

52,769

 
                       

Statistical data:

                     

Return on average assets (a)

0.62

%

 

1.87

%

 

1.79

%

 

2.66

%

 

N/M

   

0.72

%

Efficiency ratio (b)

79.04

   

46.12

   

50.84

   

42.32

   

N/M

   

72.81

 

(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

           
 

December 31,

September 30,

June 30,

March 31,

December 31,

(dollar amounts in millions)

2014

2014

2014

2014

2013

           

Tier 1 Common Capital Ratio:

         

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

$

7,168

 

$

7,105

 

$

7,027

 

$

6,962

 

$

6,895

 

Risk-weighted assets (a) (b)

$

68,101

 

67,106

 

66,911

 

65,788

 

64,825

 
           

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

10.53

%

10.59

%

10.50

%

10.58

%

10.64

%

           

Basel III Common Equity Tier 1 Capital Ratio:

         

Tier 1 common capital (b)

$

7,168

 

$

7,105

 

$

7,027

 

$

6,962

 

$

6,895

 

Basel III adjustments (c)

 

(1)

 

(1)

 

(2)

 

(6)

 

Basel III common equity Tier 1 capital (c)

7,168

 

7,104

 

7,026

 

6,960

 

6,889

 
           

Risk-weighted assets (a) (b)

$

68,101

 

$

67,106

 

$

66,911

 

$

65,788

 

$

64,825

 

Basel III adjustments (c)

1,751

 

1,492

 

1,594

 

1,590

 

1,754

 

Basel III risk-weighted assets (c)

$

69,852

 

$

68,598

 

$

68,505

 

$

67,378

 

$

66,579

 
           

Tier 1 common capital ratio (b)

10.5

%

10.6

%

10.5

%

10.6

%

10.6

%

Basel III common equity Tier 1 capital ratio (c)

10.3

 

10.4

 

10.3

 

10.3

 

10.3

 
           

Tangible Common Equity Ratio:

         

Common shareholders' equity

$

7,402

 

$

7,433

 

$

7,369

 

$

7,283

 

$

7,150

 

Less:

         

Goodwill

635

 

635

 

635

 

635

 

635

 

Other intangible assets

15

 

15

 

15

 

16

 

17

 

Tangible common equity

$

6,752

 

$

6,783

 

$

6,719

 

$

6,632

 

$

6,498

 
           

Total assets

$

69,190

 

$

68,887

 

$

65,325

 

$

65,681

 

$

65,224

 

Less:

         

Goodwill

635

 

635

 

635

 

635

 

635

 

Other intangible assets

15

 

15

 

15

 

16

 

17

 

Tangible assets

$

68,540

 

$

68,237

 

$

64,675

 

$

65,030

 

$

64,572

 
           

Common equity ratio

10.85

%

10.79

%

11.28

%

11.09

%

10.97

%

Tangible common equity ratio

9.85

 

9.94

 

10.39

 

10.20

 

10.07

 
           

Tangible Common Equity per Share of Common Stock:

         

Common shareholders' equity

$

7,402

 

$

7,433

 

$

7,369

 

$

7,283

 

$

7,150

 

Tangible common equity

6,752

 

6,783

 

6,719

 

6,632

 

6,498

 
           

Shares of common stock outstanding (in millions)

179

 

180

 

181

 

182

 

182

 
           

Common shareholders' equity per share of common stock

$

41.35

 

$

41.26

 

$

40.72

 

$

40.09

 

$

39.22

 

Tangible common equity per share of common stock

37.72

 

37.65

 

37.12

 

36.50

 

35.64

 

(a)

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

(b)

December 31, 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. 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

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/comerica-reports-fourth-quarter-2014-net-income-of-149-million-or-80-cents-per-share-300021655.html

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