News Releases

Comerica Reports Fourth Quarter 2015 Net Income Of $130 Million, Or 71 Cents Per Share
Full-Year 2015 Net Income of $535 Million, or $2.92 Per Share
Broad-Based Loan and Deposit Growth Compared to Full-Year 2014
Average Loans Up $2.0 Billion, or 4 Percent
Average Deposit Growth of $3.5 Billion, or 6 Percent
$389 Million or 73 Percent of 2015 Net Income Returned to Shareholders Through Equity Repurchases and Dividends

DALLAS, Jan. 19, 2016 /PRNewswire/ -- Comerica Incorporated (NYSE: CMA) today reported full-year 2015 net income of $535 million, or $2.92 per diluted share, compared to $593 million, or $3.16 per diluted share for full-year 2014. Fourth quarter 2015 net income was $130 million, compared to $136 million for the third quarter 2015 and $149 million for the fourth quarter 2014. Earnings per diluted share were 71 cents for fourth quarter 2015 compared to 74 cents for third quarter 2015 and 80 cents for fourth quarter 2014.

Comerica logo.

 















(dollar amounts in millions, except per share data)

4th Qtr '15


3rd Qtr '15


4th Qtr '14


Net interest income

$

433



$

422



$

415



Provision for credit losses

35



26



2



Noninterest income (a)

270



264



225



Noninterest expenses (a)

489



461



419



Provision for income taxes

49



63



70










Net income

130



136



149










Net income attributable to common shares

129



134



148










Diluted income per common share

0.71



0.74



0.80










Average diluted shares (in millions)

179



181



184










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

10.53

%


10.51

%


n/a



Tier 1 common capital ratio (b) (d)

n/a



n/a



10.50

%


Tangible common equity ratio (d)

9.72



9.91



9.85










Tangible common equity per share of common stock (d)

$

39.41



$

39.36



$

37.72



(a)

Effective January 1, 2015, contractual changes to a card program resulted in a change to the accounting presentation of the related revenues and expenses. The effect of this change was increases of $45 million and $48 million to both noninterest income and noninterest expenses in the fourth and third quarters of 2015, respectively.

(b)

Basel III capital rules (standardized approach) became effective for Comerica on January 1, 2015. The ratio reflects transitional treatment for certain regulatory deductions and adjustments. For further information, see "Balance Sheet and Capital Management". Capital ratios for prior periods are based on Basel I rules.

(c)

December 31, 2015 ratio is estimated.

(d)

See Reconciliation of Non-GAAP Financial Measures.

n/a - not applicable.

 

"In 2015 we had good balance sheet growth as average loans topped $48 billion and average deposits grew to a record $58 billion," said Ralph W. Babb, Jr., chairman and chief executive officer. "All the while, we are navigating our way through a modestly growing U.S. economy, as well as increased regulatory and technology demands. Credit quality continued to be solid, and while net charge-offs and the provision increased, they remain below normal historical levels. Through buybacks and dividends we returned $389 million or 73 percent of 2015 net income to shareholders. Both our book value and tangible book value per share increased 4 percent over the past year, as we continue to focus on creating long-term shareholder value.

"With respect to the fourth quarter, revenue increased more than 2 percent.  This was a result of growth in net interest income, which benefited from higher nonaccrual interest and the rise in rates late in the quarter, as well as an increase in fee generation, particularly commercial lending and card fees. Technology and regulatory costs drove noninterest expenses higher, as anticipated. Negative credit migration in our energy exposure continued as expected, while overall our customers have been acting prudently as evidenced by declining loan balances. The remainder of the loan book continues to perform well. We increased our share buyback to $65 million from the $59 million that was repurchased in each of the past six quarters.

"As we look forward to the year ahead, we remain keenly focused on growing loans and deposits along with managing expenses as we make necessary investments.  With the Federal Reserve increasing its benchmark rate 25 basis points in December, our revenue picture looks better, as our balance sheet remains well positioned to benefit from rising rates.  With oil prices at a cyclical low, we have been closely monitoring our energy customers. In each quarter of 2015, we increased our reserves for energy and related loans(a). Well into the cycle, we continue to feel comfortable with our energy portfolio.  In summary, we are committed to providing high quality financial services and building lasting customer relationships, which combined with our diverse geographic footprint, will continue to assist us in building long-term shareholder value."

(a) Loans related to energy at December 31, 2015 included approximately $3.1 billion of outstanding loans in our Energy business line as well as approximately $625 million of loans in other lines of business to companies that have a sizable portion of their revenue related to energy or could be otherwise disproportionately negatively impacted by prolonged low oil and gas prices.

Full-Year 2015 and Fourth Quarter Overview

Full-Year 2015 Compared to Full-Year 2014

  • Average total loans increased $2.0 billion, or 4 percent, to $48.6 billion in 2015, reflecting increases in almost all lines of business, with the largest increases in Technology and Life Sciences, Mortgage Banker Finance, National Dealer Services and Commercial Real Estate, partially offset by a decrease in Corporate Banking. Period-end loans increased $516 million, or 1 percent, to $49.1 billion, primarily reflecting increases in Mortgage Banker Finance, Technology and Life Sciences, Commercial Real Estate and National Dealer Services, partially offset by decreases in general Middle Market, Corporate Banking and Energy.
  • Average total deposits increased $3.5 billion, or 6 percent, to $58.3 billion in 2015, reflecting increases of $3.1 billion, or 12 percent, in noninterest-bearing deposits and $474 million, or 2 percent, in interest-bearing deposits. Period-end deposits increased $2.4 billion, or 4 percent, to $59.9 billion, reflecting an increase of $3.6 billion, or 13 percent, in noninterest-bearing deposits, partially offset by a decrease of $1.2 billion, or 4 percent, in interest-bearing deposits.
  • Net interest income of $1.7 billion for 2015 increased by $34 million, or 2 percent, primarily as a result of higher earning asset volume, partially offset by lower loan yields, in part due to a decrease in accretion of the purchase discount on the acquired loan portfolio and continued pressure on yields from the low-rate environment and loan portfolio dynamics.
  • The allowance for loan losses increased $40 million compared to 2014, primarily due to increases in reserves related to energy and Technology and Life Sciences, partially offset by improvements in credit quality in the remainder of the portfolio. Net charge-offs were $75 million, or 0.15 percent of average loans, for 2015, compared to $25 million, or 0.05 percent of average loans, for 2014. The provision for credit losses increased $95 million to $122 million in 2015, compared to 2014.
  • Noninterest income increased $182 million to $1.1 billion in 2015. Excluding the $181 million impact of a change to the accounting presentation for a card program, noninterest income was stable. Increases in card fees, service charges on deposit accounts and fiduciary income were largely offset by lower investment banking income, lower fee income on certain categories impacted by regulatory changes and decreases in several non-fee categories.
  • Noninterest expenses increased $219 million to $1.8 billion in 2015. Excluding the $181 million impact of a change to the accounting presentation for a card program, noninterest expenses increased $38 million, or 2 percent, primarily due to increases in technology and regulatory expenses, outside processing fees and pension expense, partially offset by a $36 million decrease in litigation-related expenses, reflecting the release of $33 million of litigation reserves in the second and third quarters of 2015, and cost savings realized in 2015 from certain actions taken in the second half of 2014.
  • Comerica repurchased approximately 5.1 million shares of common stock and 500,000 warrants during 2015 under the equity repurchase program. Together with dividends of $0.83 per share, $389 million was returned to shareholders.

Fourth Quarter 2015 Compared to Third Quarter 2015 

  • Average total loans decreased $424 million to $48.5 billion, primarily reflecting decreases in Mortgage Banker Finance, general Middle Market, Energy and Corporate Banking, partially offset by increases in Commercial Real Estate and National Dealer Services. Period-end total loans increased $167 million, to $49.1 billion, largely driven by increases in National Dealer Services, Mortgage Banker Finance and Commercial Real Estate, partially offset by decreases in general Middle Market and Energy.
  • Average total deposits increased $596 million, or 1 percent, to $59.7 billion, primarily driven by a $1.0 billion increase in noninterest-bearing deposits. The increase in average total deposits was primarily due to increases in Corporate Banking and Private Banking, partially offset by decreases in Technology and Life Sciences and general Middle Market. Average deposits increased in all major geographic markets. Period-end total deposits increased $1.1 billion to $59.9 billion.
  • Net interest income increased $11 million to $433 million compared to third quarter 2015, primarily reflecting an increase in loan yields, largely due to higher interest recognized on nonaccrual loans and the increase in short-term rates, and a larger securities portfolio, partially offset by a decrease in average loans.
  • The allowance for loan losses increased $12 million in the fourth quarter 2015, primarily due to an increase in reserves related to energy. Net charge-offs were $26 million, or 0.21 percent of average loans, in the fourth quarter 2015, compared to $23 million, or 0.19 percent, in the third quarter 2015. As a result, the provision for credit losses was $35 million for the fourth quarter 2015.
  • Noninterest income increased $6 million in the fourth quarter 2015, primarily the result of an increase in commercial lending fees.
  • Noninterest expenses increased $28 million in the fourth quarter 2015, primarily due to increases in technology and regulatory-related contract labor and consulting expenses, as well as seasonally higher staff insurance expense. Additionally, the third quarter 2015 benefited from a release of $3 million of litigation reserves, low deferred compensation expense and lower share-based compensation expense as a result of forfeitures, which were not repeated in the fourth quarter.
  • The provision for income taxes decreased $14 million in the fourth quarter 2015. The effective tax rate was 28 percent for the fourth quarter 2015, compared to 32 percent in the third quarter 2015, primarily reflecting a $5 million tax benefit from the early termination of certain leveraged lease transactions.
  • Capital remained solid at December 31, 2015, as evidenced by an estimated common equity Tier 1 capital ratio of 10.53 percent and a tangible common equity ratio of 9.72 percent.
  • Comerica repurchased approximately 1.5 million shares of common stock under the equity repurchase program, which, together with dividends, returned $102 million to shareholders.

 

Net Interest Income













(dollar amounts in millions)

4th Qtr '15


3rd Qtr '15


4th Qtr '14

Net interest income

$

433



$

422



$

415








Net interest margin

2.58

%


2.54

%


2.57

%







Selected average balances:






Total earning assets

$

66,818



$

66,191



$

64,453


Total loans

48,548



48,972



47,361


Total investment securities

10,864



10,232



9,365


Federal Reserve Bank deposits

7,073



6,710



7,463














Total deposits

59,736



59,140



57,760


Total noninterest-bearing deposits

29,627



28,623



27,504


 

  • Net interest income increased $11 million to $433 million in the fourth quarter 2015, compared to the third quarter 2015.
    • Interest on loans increased $5 million, reflecting higher interest recognized on nonaccrual loans (+$6 million) and higher loan yields (+$3 million), partially offset by the impact of lower average loan balances (-$3 million) and a decrease in accretion of the purchase discount on the acquired loan portfolio (-$1 million).
    • Interest on investment securities increased $2 million, primarily reflecting the reinvestment of excess Federal Reserve Bank deposits into higher yielding Treasury securities in the fourth quarter 2015.
    • Interest on short-term investments increased $2 million, primarily reflecting an increase in average Federal Reserve Bank deposit balances.
  • The net interest margin of 2.58 percent increased 4 basis points compared to the third quarter 2015, primarily due to the impact of higher interest recognized on nonaccrual loans (+3 basis points) and higher loan yields (+2 basis points), partially offset by the impact of an increase in Federal Reserve Bank deposit balances (-1 basis point).

Noninterest Income

Noninterest income increased $6 million to $270 million in the fourth quarter 2015, compared to $264 million for the third quarter 2015. The increase primarily reflected increases of $8 million in commercial lending fees (primarily syndication agent fees) and $6 million in deferred compensation asset returns, partially offset by decreases of $4 million in warrant-related income and $3 million in hedge ineffectiveness income. The increase in deferred compensation asset returns was offset by an increase in deferred compensation plan expense in noninterest expenses.

Noninterest Expenses

Noninterest expenses increased $28 million to $489 million in the fourth quarter 2015, compared to $461 million for the third quarter 2015, primarily reflecting a $22 million increase in salaries and benefits expense, a $3 million increase in litigation-related expense, reflecting the release of reserves in the third quarter 2015, and smaller increases in several other categories, partially offset by a $3 million decrease in outside processing fees. The increase in salaries and benefits expense primarily reflected an increase in technology-related contract labor expense and higher staff insurance expense. Additionally, benefits in the third quarter 2015 from low deferred compensation expense and lower share-based compensation expense as a result of forfeitures were not repeated in the fourth quarter.

Credit Quality

"Net charge-offs were 21 basis points of average loans in the fourth quarter, remaining below historical normal levels," said Babb. "Given persistently low oil and gas prices, we continue to see negative migration in the energy book, which has resulted in an increase in criticized loans, nonaccrual loans and charge-offs.  We have appropriately increased our reserves for energy and related loans in each quarter of 2015, and as of quarter end, our reserve allocation for energy and related loans was more than 4 percent of our total of these loans. Loans in our Energy line of business have declined by approximately $700 million from the February peak and, as of year-end, totaled about $3.1 billion, or about 6.25 percent of our total loans. Well into the cycle, we continue to feel comfortable with our energy and related exposure, and the remainder of the portfolio continues to perform well."














(dollar amounts in millions)

4th Qtr '15


3rd Qtr '15


4th Qtr '14

Loan charge-offs

$

51



$

34



$

20


Loan recoveries

25



11



19


Net loan charge-offs

26



23



1


Net loan charge-offs/Average total loans

0.21

%


0.19

%


0.01

%







Provision for credit losses

$

35



$

26



$

2








Nonperforming loans (a)

379



369



290


Nonperforming assets (NPAs) (a)

391



381



300


NPAs/Total loans and foreclosed property

0.80

%


0.78

%


0.62

%







Loans past due 90 days or more and still accruing

$

17



$

5



$

5








Allowance for loan losses

634



622



594


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

45



48



41


Total allowance for credit losses

679



670



635








Allowance for loan losses/Period-end total loans

1.29

%


1.27

%


1.22

%

Allowance for loan losses/Nonperforming loans

167



169



205


(a)

Excludes loans acquired with credit impairment.


(b)

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

 

  • Net charge-offs increased $3 million to $26 million, or 0.21 percent of average loans, in the fourth quarter 2015, compared to $23 million, or 0.19 percent, in the third quarter 2015.
  • During the fourth quarter 2015, $105 million of borrower relationships over $2 million were transferred to nonaccrual status, of which $93 million were loans related to energy.
  • Criticized loans increased $295 million to $3.2 billion at December 31, 2015, compared to $2.9 billion at September 30, 2015, reflecting an increase of approximately $370 million in criticized loans related to energy.

Balance Sheet and Capital Management

Total assets and common shareholders' equity were $71.9 billion and $7.6 billion, respectively, at December 31, 2015, compared to $71.0 billion and $7.6 billion, respectively, at September 30, 2015.

There were approximately 176 million common shares outstanding at December 31, 2015. Share repurchases of $65 million (1.5 million shares) under the equity repurchase program, combined with dividends of 21 cents per share, returned 79 percent of fourth quarter 2015 net income to shareholders. Diluted average shares decreased 2 million to 179 million for the fourth quarter 2015.

The estimated common equity Tier 1 capital ratio, reflective of transition provisions and excluding accumulated other comprehensive income ("AOCI"), was 10.53 percent at December 31, 2015. Certain deductions and adjustments to regulatory capital began phasing in on January 1, 2015 and will be fully implemented on January 1, 2018. The estimated ratio under fully phased-in Basel III capital rules is largely the same as the transitional ratio. Comerica's tangible common equity ratio was 9.72 percent at December 31, 2015, a decrease of 19 basis points from September 30, 2015.

Full-Year 2016 Outlook

For full-year 2016 compared to full-year 2015, management expects the following, assuming a continuation of the current economic and low-rate environment:

  • Average loans modestly higher in line with Gross Domestic Product growth, reflecting a continued decline in Energy more than offset by increases in most other lines of business.
  • Net interest income higher, reflecting the benefit from the December 2015 short-term rate increase, loan growth and a larger securities portfolio, more than offsetting higher funding costs.
  • Provision for credit losses higher, with net charge-offs expected to increase but remain below historical normal levels.
  • Noninterest income modestly higher, primarily due to growth in card fees from merchant processing services, government card and commercial card. Continued focus on cross-sell opportunities, including wealth management products such as fiduciary and brokerage services.
  • Noninterest expenses higher, reflecting continued increases in technology costs and regulatory expenses, increased outside processing in line with growing revenue, higher FDIC insurance expense due to recent regulatory proposal, and typical inflationary pressures. Additionally, 2015 benefited from a $33 million legal reserve release which is offset by lower pension expense in 2016.
  • Income tax expense to approximate 32 percent of pre-tax income.

Business Segments

Comerica's operations are strategically aligned into three major business segments: the Business Bank, the Retail Bank and Wealth Management. The Finance Division is also reported as a segment. The financial results below are based on the internal business unit structure of the Corporation and methodologies in effect at December 31, 2015 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses fourth quarter 2015 results compared to third quarter 2015.

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




















(dollar amounts in millions)

4th Qtr '15


3rd Qtr '15


4th Qtr '14

Business Bank

$

199


85

%


$

194


85

%


$

216


87

%

Retail Bank

14


6



13


6



11


4


Wealth Management

21


9



21


9



22


9



234


100

%


228


100

%


249


100

%

Finance

(102)




(93)




(100)



Other (a)

(2)




1






     Total

$

130




$

136




$

149



(a)

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

 


Business Bank













(dollar amounts in millions)

4th Qtr '15


3rd Qtr '15


4th Qtr '14

Net interest income (FTE)

$

387



$

380



$

387


Provision for credit losses

41



30



8


Noninterest income

147



145



104


Noninterest expenses

210



202



148


Net income

199



194



216








Net loan charge-offs (recoveries)

35



23



(1)








Selected average balances:






Assets

38,765



39,210



37,896


Loans

37,682



38,113



36,890


Deposits

31,738



31,397



30,897




 

  • Average loans decreased $431 million, primarily reflecting decreases in Mortgage Banker Finance, general Middle Market, Energy and Corporate Banking, partially offset by increases in Commercial Real Estate and National Dealer Services.
  • Average deposits increased $341 million, primarily reflecting an increase in Corporate Banking, partially offset by decreases in Technology and Life Sciences and general Middle Market.
  • Net interest income increased $7 million, primarily reflecting higher interest recognized on nonaccrual loans and higher loan yields, as well as an increase in net funds transfer pricing (FTP) credits, largely due to the increase in average deposits and an increase in the deposit crediting rate, partially offset by the impact of a decrease in average loan balances.
  • The allowance for loan losses increased $8 million, primarily due to an increase in reserves related to Energy, partially offset by decreases in reserves related to general Middle Market and Technology and Life Sciences. Net charge-offs increased $12 million, primarily reflecting an increase in Energy, partially offset by a decrease in general Middle Market. As a result, the provision for credit losses was $41 million for the fourth quarter 2015.
  • Noninterest income increased $2 million, primarily due to increases in commercial lending fees (primarily syndication agent fees), and card fees, partially offset by decreases in warrant-related income and customer derivative income.
  • Noninterest expenses increased $8 million, primarily due to increases in corporate overhead expenses and salaries and benefits expense, partially offset by a decrease in outside processing fees. The increase in corporate overhead expense was largely the result of increases in technology costs, regulatory expenses and staff insurance expenses in the fourth quarter that were allocated to the segments. Additionally, third quarter 2015 corporate overhead benefited from a release of litigation reserves.

 


Retail Bank













(dollar amounts in millions)

4th Qtr '15


3rd Qtr '15


4th Qtr '14

Net interest income (FTE)

$

160



$

158



$

152


Provision for credit losses

(2)



2



(2)


Noninterest income

49



49



45


Noninterest expenses

192



185



182


Net income

14



13



11








Net loan charge-offs



1



4








Selected average balances:






Assets

6,549



6,518



6,298


Loans

5,868



5,835



5,626


Deposits

23,262



23,079



22,301




 

  • Average loans increased $33 million, reflecting an increase in Retail Banking, partially offset by a decrease in Small Business.
  • Average deposits increased $183 million, primarily reflecting increases in money market and checking deposits, partially offset by a decrease in time deposits.
  • Net interest income increased $2 million, primarily due to an increase in loan yields and an increase in net FTP credits, largely due to the increase in average deposits.
  • The provision for credit losses decreased $4 million, primarily reflecting a decrease in Personal Banking.
  • Noninterest expenses increased $7 million, primarily reflecting an increase in corporate overhead expenses. See the Business Bank discussion for an explanation of the increase in corporate overhead expense.

 


Wealth Management













(dollar amounts in millions)

4th Qtr '15


3rd Qtr '15


4th Qtr '14

Net interest income (FTE)

$

47



$

45



$

47


Provision for credit losses

(7)



(3)



(9)


Noninterest income

57



59



60


Noninterest expenses

81



74



80


Net income

21



21



22








Net loan charge-offs (recoveries)

(9)



(1)



(2)








Selected average balances:






Assets

5,199



5,228



5,034


Loans

4,998



5,024



4,845


Deposits

4,355



4,188



4,094





 

  • Average loans decreased $26 million.
  • Average deposits increased $167 million, primarily reflecting increases in money market and checking deposits, partially offset by a decrease in time deposits.
  • Net interest income increased $2 million, primarily due to an increase in net FTP credits, largely due to the increase in average deposits, and an increase in loan yields.
  • The provision for credit losses decreased $4 million, from a negative provision of $3 million in the third quarter 2015 to a negative provision of $7 million in the fourth quarter 2015, primarily reflecting a high level of recoveries in the fourth quarter 2015.
  • Noninterest income decreased $2 million, primarily due to lower fiduciary income.
  • Noninterest expenses increased $7 million, primarily due to an increase in corporate overhead expenses, for the reasons previously described in the Business Bank discussion, as well as an increase in operational losses.

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, 2015 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 '15


3rd Qtr '15


4th Qtr '14

Michigan

$

83


35

%


$

71


31

%


$

79


32

%

California

90


38



62


27



84


34


Texas

(4)


(1)



36


16



40


16


Other Markets

65


28



59


26



46


18



234


100

%


228


100

%


249


100

%

Finance & Other (a)

(104)




(92)




(100)



     Total

$

130




$

136




$

149



(a)

Includes items not directly associated with the geographic markets.

 

  • Average loans decreased $237 million in Michigan, primarily reflecting a decrease in general Middle Market, and $104 million in Texas, primarily reflecting a decrease in Energy. Average loans increased $244 million in California, primarily reflecting increases in National Dealer Services and smaller increases in almost all other lines of business, partially offset by decreases in general Middle Market and Private Banking.
  • Average deposits increased $177 million in Michigan, $173 million in California and $54 million in Texas. The increase in Michigan primarily reflected an increase in general Middle Market. The increase in California primarily reflected increases in Corporate Banking and Private Banking, partially offset by decreases in Technology and Life Sciences and general Middle Market. The increase in Texas primarily reflected increases in Energy, Retail Banking and Small Business, partially offset by a decrease in general Middle Market.
  • Net interest income increased $6 million, $3 million and $2 million in California, Michigan and Texas, respectively. The increase in California primarily reflected the benefit from an increase in net FTP credits, largely due to increases in average deposits as well as the deposit crediting rate, an increase in loan yields and the impact higher average loan balances. The increases in Michigan and Texas primarily reflects an increase in loan yields, partially offset by a decrease in average loan balances. Loan yields in all markets benefited from increased interest recognized on nonaccrual loans.
  • The provision for credit losses increased $47 million in Texas and decreased $31 million and $18 million in California and Michigan, respectively. The increase in Texas primarily reflected an increase in reserves for Energy. In California, the provision decreased primarily as a result of decreased reserves for Technology and Life Sciences, while the decrease in Michigan was primarily the result of a decreased provision in general Middle Market.
  • Noninterest income decreased $3 million and $2 million in Michigan and Texas, respectively, and increased $3 million in California. The decrease in Michigan was primarily due to decreases in fiduciary income, customer derivative income and small decreases in several other categories. The decrease in Texas reflected small variances in several categories, partially offset by an increase syndication agent fees, and the increase in California primarily reflected an increase in syndication agent fees.
  • Noninterest expenses increased $10 million in Michigan, $7 million in Texas and $6 million in California, primarily reflecting increased corporate overhead expenses, for the same reasons discussed previously, in the Business Bank section.

Michigan Market













(dollar amounts in millions)

4th Qtr '15


3rd Qtr '15


4th Qtr '14

Net interest income (FTE)

$

183



$

180



$

173


Provision for credit losses

(12)



6



(19)


Noninterest income

82



85



89


Noninterest expenses

162



152



157


Net income

83



71



79








Net loan charge-offs (recoveries)

(2)



9



(5)








Selected average balances:






Assets

13,601



13,856



13,605


Loans

12,986



13,223



13,142


Deposits

22,123



21,946



21,530


 


California Market













(dollar amounts in millions)

4th Qtr '15


3rd Qtr '15


4th Qtr '14

Net interest income (FTE)

$

193



$

187



$

192


Provision for credit losses

(7)



24



(10)


Noninterest income

41



38



37


Noninterest expenses

108



102



100


Net income

90



62



84








Net loan charge-offs

1



10



1








Selected average balances:






Assets

17,297



17,060



16,035


Loans

17,033



16,789



15,777


Deposits

18,545



18,372



18,028


 


Texas Market













(dollar amounts in millions)

4th Qtr '15


3rd Qtr '15


4th Qtr '14

Net interest income (FTE)

$

131



$

129



$

139


Provision for credit losses

57



10



18


Noninterest income

32



34



38


Noninterest expenses

104



97



95


Net (loss) income

(4)



36



40








Net loan charge-offs

33



4



2








Selected average balances:






Assets

11,474



11,578



12,003


Loans

10,893



10,997



11,327


Deposits

10,807



10,753



10,825


 

Conference Call and Webcast

Comerica will host a conference call to review fourth quarter 2015 financial results at 7 a.m. CT Tuesday January 19, 2016. Interested parties may access the conference call by calling (877) 523-5249 or (210) 591-1147 (event ID No. 93937227). 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; changes in regulation or oversight; Comerica's ability to maintain adequate sources of funding and liquidity; the effects of more stringent capital or liquidity requirements; declines or other changes in the businesses or industries of Comerica's customers, including the energy industry; operational difficulties, failure of technology infrastructure or information security incidents; reliance on other companies to provide certain key components of business infrastructure; factors impacting noninterest expenses which are beyond Comerica's control; changes in the financial markets, including fluctuations in interest rates and their impact on deposit pricing; changes in Comerica's credit rating; unfavorable developments concerning credit quality; the interdependence of financial service companies; 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; 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, droughts 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, 2014. 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)

2015

2015

2014


2015

2014

PER COMMON SHARE AND COMMON STOCK DATA







Diluted net income

$

0.71


$

0.74


$

0.80



$

2.92


$

3.16


Cash dividends declared

0.21


0.21


0.20



0.83


0.79









Average diluted shares (in thousands)

179,197


180,714


183,728



181,104


185,474


KEY RATIOS







Return on average common shareholders' equity

6.81

%

7.19

%

7.96

%


7.10

%

8.05

%

Return on average assets

0.72


0.76


0.86



0.76


0.89


Common equity tier 1 risk-based capital ratio (a) (b)

10.53


10.51


n/a





Tier 1 common risk-based capital ratio (c)

n/a


n/a


10.50





Tier 1 risk-based capital ratio (a) (b)

10.53


10.51


10.50





Total risk-based capital ratio (a) (b)

12.68


12.82


12.51





Leverage ratio (a) (b)

10.24


10.28


10.35





Tangible common equity ratio (c)

9.72


9.91


9.85





AVERAGE BALANCES







Commercial loans

31,219


31,900


30,391



31,501


29,715


Real estate construction loans

1,961


1,833


1,920



1,884


1,909


Commercial mortgage loans

8,842


8,691


8,609



8,697


8,706


Lease financing

750


788


818



783


834


International loans

1,402


1,401


1,455



1,441


1,376


Residential mortgage loans

1,896


1,882


1,821



1,878


1,778


Consumer loans

2,478


2,477


2,347



2,444


2,270


Total loans

48,548


48,972


47,361



48,628


46,588









Earning assets

66,818


66,191


64,453



65,129


61,560


Total assets

71,907


71,333


69,307



70,247


66,336









Noninterest-bearing deposits

29,627


28,623


27,504



28,087


25,019


Interest-bearing deposits

30,109


30,517


30,256



30,239


29,765


Total deposits

59,736


59,140


57,760



58,326


54,784









Common shareholders' equity

7,613


7,559


7,518



7,534


7,373


NET INTEREST INCOME (fully taxable equivalent basis)







Net interest income

$

434


$

423


$

416



$

1,693


$

1,659


Net interest margin

2.58

%

2.54

%

2.57

%


2.60

%

2.70

%

CREDIT QUALITY







Total nonperforming assets

$

391


$

381


$

300












Loans past due 90 days or more and still accruing

17


5


5












Net loan charge-offs

26


23


1



$

75


$

25









Allowance for loan losses

634


622


594





Allowance for credit losses on lending-related commitments

45


48


41





Total allowance for credit losses

679


670


635












Allowance for loan losses as a percentage of total loans

1.29

%

1.27

%

1.22

%




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

0.21


0.19


0.01



0.15

%

0.05

%

Nonperforming assets as a percentage of total loans and foreclosed property

0.80


0.78


0.62





Allowance for loan losses as a percentage of total nonperforming loans

167


169


205





(a)

Basel III rules became effective on January 1, 2015, with transitional provisions. All prior period data is based on Basel I rules.

(b)

December 31, 2015 ratios are estimated.

(c)

See Reconciliation of Non-GAAP Financial Measures.

n/a - not applicable.

 












 CONSOLIDATED BALANCE SHEETS

 Comerica Incorporated and Subsidiaries






December 31,

September 30,

December 31,

(in millions, except share data)

2015

2015

2014


(unaudited)

(unaudited)


ASSETS




Cash and due from banks

$

1,157


$

1,101


$

1,026






Interest-bearing deposits with banks

4,990


6,099


5,045


Other short-term investments

113


107


99






Investment securities available-for-sale

10,519


8,749


8,116


Investment securities held-to-maturity

1,981


1,863


1,935






Commercial loans

31,684


31,777


31,520


Real estate construction loans

2,001


1,874


1,955


Commercial mortgage loans

8,977


8,787


8,604


Lease financing

724


751


805


International loans

1,368


1,382


1,496


Residential mortgage loans

1,870


1,880


1,831


Consumer loans

2,485


2,491


2,382


Total loans

49,109


48,942


48,593


Less allowance for loan losses

(634)


(622)


(594)


Net loans

48,475


48,320


47,999






Premises and equipment

550


541


532


Accrued income and other assets

4,110


4,232


4,434


Total assets

$

71,895


$

71,012


$

69,186






LIABILITIES AND SHAREHOLDERS' EQUITY




Noninterest-bearing deposits

$

30,839


$

28,697


$

27,224






Money market and interest-bearing checking deposits

23,532


23,948


23,954


Savings deposits

1,898


1,853


1,752


Customer certificates of deposit

3,552


4,126


4,421


Foreign office time deposits

32


144


135


Total interest-bearing deposits

29,014


30,071


30,262


Total deposits

59,853


58,768


57,486






Short-term borrowings

23


109


116


Accrued expenses and other liabilities

1,387


1,413


1,507


Medium- and long-term debt

3,058


3,100


2,675


Total liabilities

64,321


63,390


61,784






Common stock - $5 par value:




Authorized - 325,000,000 shares




Issued - 228,164,824 shares

1,141


1,141


1,141


Capital surplus

2,173


2,165


2,188


Accumulated other comprehensive loss

(429)


(345)


(412)


Retained earnings

7,098


7,007


6,744


Less cost of common stock in treasury - 52,457,113 shares at 12/31/15; 51,010,418 shares at 9/30/15 and 49,146,225 shares at 12/31/14

(2,409)


(2,346)


(2,259)


Total shareholders' equity

7,574


7,622


7,402


Total liabilities and shareholders' equity

$

71,895


$

71,012


$

69,186


 
















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)

2015

2014


2015

2014

INTEREST INCOME






Interest and fees on loans

$

395


$

383



$

1,551


$

1,525


Interest on investment securities

56


51



216


211


Interest on short-term investments

6


4



17


14


Total interest income

457


438



1,784


1,750


INTEREST EXPENSE






Interest on deposits

10


12



43


45


Interest on medium- and long-term debt

14


11



52


50


Total interest expense

24


23



95


95


Net interest income

433


415



1,689


1,655


Provision for credit losses

35


2



122


27


Net interest income after provision for credit losses

398


413



1,567


1,628


NONINTEREST INCOME






Card fees

77


24



290


92


Service charges on deposit accounts

55


53



223


215


Fiduciary income

45


47



187


180


Commercial lending fees

30


29



99


98


Letter of credit fees

14


14



53


57


Bank-owned life insurance

11


8



40


39


Foreign exchange income

11


10



40


40


Brokerage fees

4


4



17


17


Net securities losses




(2)



Other noninterest income

23


36



103


130


Total noninterest income

270


225



1,050


868


NONINTEREST EXPENSES






Salaries and benefits expense

265


245



1,012


980


Outside processing fee expense

83


33



332


122


Net occupancy expense

41


46



159


171


Equipment expense

14


14



53


57


Software expense

26


23



99


95


FDIC insurance expense

10


8



37


33


Advertising expense

7


7



24


23


Litigation-related expense




(32)


4


Gain on debt redemption





(32)


Other noninterest expenses

43


43



161


173


Total noninterest expenses

489


419



1,845


1,626


Income before income taxes

179


219



772


870


Provision for income taxes

49


70



237


277


NET INCOME

130


149



535


593


Less income allocated to participating securities

1


1



6


7


Net income attributable to common shares

$

129


$

148



$

529


$

586


Earnings per common share:






Basic

$

0.73


$

0.83



$

3.01


$

3.28


Diluted

0.71


0.80



2.92


3.16








Comprehensive income

45


54



518


572








Cash dividends declared on common stock

37


36



147


143


Cash dividends declared per common share

0.21


0.20



0.83


0.79


 






























CONSOLIDATED QUARTERLY STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

Comerica Incorporated and Subsidiaries




















Fourth

Third

Second

First

Fourth


Fourth Quarter 2015 Compared To:


Quarter

Quarter

Quarter

Quarter

Quarter


Third Quarter 2015


Fourth Quarter 2014

(in millions, except per share data)

2015

2015

2015

2015

2014


 Amount

  Percent


Amount

  Percent

INTEREST INCOME












Interest and fees on loans

$

395


$

390


$

388


$

378


$

383



$

5


1

%


$

12


3

%

Interest on investment securities

56


54


53


53


51



2


6



5


12


Interest on short-term investments

6


4


3


4


4



2


19



2


8


Total interest income

457


448


444


435


438



9


2



19


4


INTEREST EXPENSE












Interest on deposits

10


11


11


11


12



(1)


(3)



(2)


(7)


Interest on medium- and long-term debt

14


15


12


11


11



(1)


(6)



3


21


Total interest expense

24


26


23


22


23



(2)


(4)



1


7


Net interest income

433


422


421


413


415



$

11


3



$

18


4


Provision for credit losses

35


26


47


14


2



9


32



33


N/M


Net interest income after provision for credit losses

398


396


374


399


413



2


1



(15)


(4)


NONINTEREST INCOME












Card fees

77


74


72


67


24



3


3



53


N/M


Service charges on deposit accounts

55


57


56


55


53



(2)


(3)



2


4


Fiduciary income

45


47


48


47


47



(2)


(4)



(2)


(4)


Commercial lending fees

30


22


22


25


29



8


35



1


5


Letter of credit fees

14


13


13


13


14



1


2





Bank-owned life insurance

11


10


10


9


8



1


1



3


18


Foreign exchange income

11


10


9


10


10



1


5



1


11


Brokerage fees

4


5


4


4


4



(1)


(12)





Net securities losses




(2)





N/M





Other noninterest income

23


26


27


27


36



(3)


(7)



(13)


(33)


Total noninterest income

270


264


261


255


225



6


2



45


20


NONINTEREST EXPENSES












Salaries and benefits expense

265


243


251


253


245



22


9



20


8


Outside processing fee expense

83


86


86


77


33



(3)


(5)



50


N/M


Net occupancy expense

41


41


39


38


46






(5)


(10)


Equipment expense

14


13


13


13


14



1


1





Software expense

26


26


24


23


23






3


9


FDIC insurance expense

10


9


9


9


8



1


24



2


31


Advertising expense

7


6


5


6


7



1


13





Litigation-related expense


(3)


(30)


1




3


N/M





Other noninterest expenses

43


40


39


39


43



3


8





Total noninterest expenses

489


461


436


459


419



28


6



70


17


Income before income taxes

179


199


199


195


219



(20)


(10)



(40)


(19)


Provision for income taxes

49


63


64


61


70



(14)


(22)



(21)


(30)


NET INCOME

130


136


135


134


149



(6)


(5)



(19)


(13)


Less income allocated to participating securities

1


2


1


2


1



(1)


(3)





Net income attributable to common shares

$

129


$

134


$

134


$

132


$

148



$

(5)


(5)

%


$

(19)


(13)

%

Earnings per common share:












Basic

$

0.73


$

0.76


$

0.76


$

0.75


$

0.83



$

(0.03)


(4)

%


$

(0.10)


(12)

%

Diluted

0.71


0.74


0.73


0.73


0.80



(0.03)


(4)



(0.09)


(11)














Comprehensive income

45


187


109


176


54



(142)


(76)



(9)


(18)














Cash dividends declared on common stock

37


37


37


36


36






1


3


Cash dividends declared per common share

0.21


0.21


0.21


0.20


0.20






0.01


5


N/M - not meaningful

 



















ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES (unaudited)

Comerica Incorporated and Subsidiaries











2015


2014

(in millions)

4th Qtr

3rd Qtr

2nd Qtr

1st Qtr


4th Qtr








Balance at beginning of period

$

622


$

618


$

601


$

594



$

592









Loan charge-offs:







Commercial

48


30


17


19



8


Commercial mortgage

1



2




2


Lease financing



1





International


1


11


2



6


Residential mortgage



1




1


Consumer

2


3


3


2



3


Total loan charge-offs

51


34


35


23



20









Recoveries on loans previously charged-off:







Commercial

6


8


10


9



6


Real estate construction



1




2


Commercial mortgage

11


2


5


3



10


Residential mortgage

1




1




Consumer

7


1


1


2



1


Total recoveries

25


11


17


15



19


Net loan charge-offs

26


23


18


8



1


Provision for loan losses

38


28


35


16



4


Foreign currency translation adjustment


(1)



(1)



(1)


Balance at end of period

$

634


$

622


$

618


$

601



$

594









Allowance for loan losses as a percentage of total loans

1.29

%

1.27

%

1.24

%

1.22

%


1.22

%








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

0.21


0.19


0.15


0.07



0.01


 



















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

Comerica Incorporated and Subsidiaries












2015


2014

(in millions)

4th Qtr

3rd Qtr

2nd Qtr

1st Qtr


4th Qtr








Balance at beginning of period

$

48


$

50


$

39


$

41



$

43


Less: Charge-offs on lending-related commitments (a)



1





Add: Provision for credit losses on lending-related commitments

(3)


(2)


12


(2)



(2)


Balance at end of period

$

45


$

48


$

50


$

39



$

41









Unfunded lending-related commitments sold

$


$


$

12


$

1



$


(a)

Charge-offs result from the sale of unfunded lending-related commitments.


 



















NONPERFORMING ASSETS (unaudited)




Comerica Incorporated and Subsidiaries












2015


2014

(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

$

238


$

214


$

186


$

113



$

109


  Real estate construction

1


1


1


1



2


  Commercial mortgage

60


66


77


82



95


  Lease financing

6


8


11





  International

8


8


9


1




  Total nonaccrual business loans

313


297


284


197



206


Retail loans:







  Residential mortgage

27


31


35


37



36


  Consumer:







  Home equity

27


28


29


31



30


  Other consumer


1


1


1



1


    Total consumer

27


29


30


32



31


  Total nonaccrual retail loans

54


60


65


69



67


Total nonaccrual loans

367


357


349


266



273


Reduced-rate loans

12


12


12


13



17


Total nonperforming loans (a)

379


369


361


279



290


Foreclosed property

12


12


9


9



10


Total nonperforming assets (a)

$

391


$

381


$

370


$

288



$

300









Nonperforming loans as a percentage of total loans

0.77

%

0.75

%

0.72

%

0.57

%


0.60

%

Nonperforming assets as a percentage of total loans and foreclosed property

0.80


0.78


0.74


0.59



0.62


Allowance for loan losses as a percentage of total nonperforming loans

167


169


171


216



205


Loans past due 90 days or more and still accruing

$

17


$

5


$

18


$

12



$

5









ANALYSIS OF NONACCRUAL LOANS







Nonaccrual loans at beginning of period

$

357


$

349


$

266


$

273



$

329


Loans transferred to nonaccrual (b)

105


69


145


39



41


Nonaccrual business loan gross charge-offs (c)

(49)


(31)


(31)


(21)



(16)


Loans transferred to accrual status (b)




(4)



(18)


Nonaccrual business loans sold (d)



(1)


(2)



(24)


Payments/Other (e)

(46)


(30)


(30)


(19)



(39)


Nonaccrual loans at end of period

$

367


$

357


$

349


$

266



$

273


(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

$

49


$

31


$

31


$

21



$

16


Consumer and residential mortgage loans

2


3


4


2



4


    Total gross loan charge-offs

$

51


$

34


$

35


$

23



$

20


(d) Analysis of loans sold:







      Nonaccrual business loans

$


$


$

1


$

2



$

24


      Performing criticized loans

3




7



5


    Total criticized loans sold

$

3


$


$

1


$

9



$

29


(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, 2015


December 31, 2014


Average


Average


Average


Average

(dollar amounts in millions)

Balance

Interest

Rate


Balance

Interest

Rate









Commercial loans

$

31,501


$

966


3.07

%


$

29,715


$

927


3.12

%

Real estate construction loans

1,884


66


3.48



1,909


65


3.41


Commercial mortgage loans

8,697


296


3.41



8,706


327


3.75


Lease financing

783


25


3.17



834


19


2.33


International loans

1,441


51


3.58



1,376


50


3.65


Residential mortgage loans

1,878


71


3.77



1,778


68


3.82


Consumer loans

2,444


80


3.26



2,270


73


3.20


Total loans (a)

48,628


1,555


3.20



46,588


1,529


3.28










Mortgage-backed securities (b)

9,113


202


2.24



8,970


209


2.33


Other investment securities

1,124


14


1.25



380


2


0.45


Total investment securities (b)

10,237


216


2.13



9,350


211


2.26










Interest-bearing deposits with banks

6,158


16


0.26



5,513


14


0.26


Other short-term investments

106


1


0.81



109



0.57


Total earning assets

65,129


1,788


2.75



61,560


1,754


2.85










Cash and due from banks

1,059





934




Allowance for loan losses

(621)





(601)




Accrued income and other assets

4,680





4,443




Total assets

$

70,247





$

66,336












Money market and interest-bearing checking deposits

$

24,073


26


0.11



$

22,891


24


0.11


Savings deposits

1,841



0.02



1,744


1


0.03


Customer certificates of deposit

4,209


16


0.37



4,869


18


0.36


Foreign office time deposits

116


1


1.02



261


2


0.82


Total interest-bearing deposits

30,239


43


0.14



29,765


45


0.15










Short-term borrowings

93



0.05



200



0.04


Medium- and long-term debt

2,905


52


1.80



2,963


50


1.68


Total interest-bearing sources

33,237


95


0.29



32,928


95


0.29










Noninterest-bearing deposits

28,087





25,019




Accrued expenses and other liabilities

1,389





1,016




Total shareholders' equity

7,534





7,373




Total liabilities and shareholders' equity

$

70,247





$

66,336












Net interest income/rate spread (FTE)


$

1,693


2.46




$

1,659


2.56










FTE adjustment


$

4





$

4











Impact of net noninterest-bearing sources of funds



0.14





0.14


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



2.60

%




2.70

%

(a)

Accretion of the purchase discount on the acquired loan portfolio of $7 million and $34 million in the years ended December 31, 2015 and 2014, respectively, increased the net interest margin by 1 basis point and 6 basis points in each respective period.

(b)

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

 





























ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)

Comerica Incorporated and Subsidiaries






















Three Months Ended


December 31, 2015


September 30, 2015


December 31, 2014


Average


Average


Average


Average


Average


Average

(dollar amounts in millions)

Balance

Interest

Rate


Balance

Interest

Rate


Balance

Interest

Rate













Commercial loans

$

31,219


$

245


3.11

%


$

31,900


$

244


3.04

%


$

30,391


$

238


3.11

%

Real estate construction loans

1,961


18


3.58



1,833


16


3.47



1,920


16


3.40


Commercial mortgage loans

8,842


76


3.43



8,691


74


3.39



8,609


81


3.70


Lease financing

750


6


3.29



788


6


3.16



818


(1)


(0.43)


International loans

1,402


12


3.40



1,401


13


3.51



1,455


13


3.68


Residential mortgage loans

1,896


18


3.75



1,882


18


3.79



1,821


18


3.86


Consumer loans

2,478


21


3.38



2,477


20


3.21



2,347


19


3.20


Total loans (a)

48,548


396


3.24



48,972


391


3.17



47,361


384


3.22














Mortgage-backed securities (b)

9,226


51


2.25



9,099


50


2.21



8,954


50


2.27


Other investment securities

1,638


5


1.37



1,133


4


1.26



411


1


0.49


Total investment securities (b)

10,864


56


2.11



10,232


54


2.11



9,365


51


2.19














Interest-bearing deposits with banks

7,300


5


0.28



6,869


4


0.25



7,622


4


0.26


Other short-term investments

106


1


0.91



118



0.82



105



0.48


Total earning assets

66,818


458


2.73



66,191


449


2.70



64,453


439


2.71














Cash and due from banks

1,071





1,095





937




Allowance for loan losses

(641)





(628)





(597)




Accrued income and other assets

4,659





4,675





4,514




Total assets

$

71,907





$

71,333





$

69,307
















Money market and interest-bearing checking deposits

$

24,368


6


0.11



$

24,298


7


0.11



$

23,841


7


0.11


Savings deposits

1,883



0.02



1,860



0.02



1,771



0.03


Customer certificates of deposit

3,763


4


0.39



4,232


4


0.37



4,510


4


0.37


Foreign office time deposits

95



0.59



127



0.70



134


1


1.74


Total interest-bearing deposits

30,109


10


0.14



30,517


11


0.14



30,256


12


0.15














Short-term borrowings

92



0.06



91



0.04



172



0.04


Medium- and long-term debt

3,089


14


1.79



3,175


15


1.85



2,674


11


1.72


Total interest-bearing sources

33,290


24


0.29



33,783


26


0.30



33,102


23


0.27














Noninterest-bearing deposits

29,627





28,623





27,504




Accrued expenses and other liabilities

1,377





1,368





1,183




Total shareholders' equity

7,613





7,559





7,518




Total liabilities and shareholders' equity

$

71,907





$

71,333





$

69,307
















Net interest income/rate spread (FTE)


$

434


2.44




$

423


2.40




$

416


2.44














FTE adjustment


$

1





$

1





$

1















Impact of net noninterest-bearing sources of funds



0.14





0.14





0.13


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



2.58

%




2.54

%




2.57

%

(a)

Accretion of the purchase discount on the acquired loan portfolio of $1 million, $2 million and $9 million in the fourth quarter 2015, the third quarter 2015 and the fourth quarter 2014, respectively, increased the net interest margin by 1 basis point, 1 basis point and 5 basis points in each respective period.

(b)

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

 


















CONSOLIDATED STATISTICAL DATA (unaudited)

Comerica Incorporated and Subsidiaries










December 31,

September 30,

June 30,

March 31,

December 31,

(in millions, except per share data)

2015

2015

2015

2015

2014







Commercial loans:






Floor plan

$

3,939


$

3,538


$

3,840


$

3,544


$

3,790


Other

27,745


28,239


28,883


28,547


27,730


Total commercial loans

31,684


31,777


32,723


32,091


31,520


Real estate construction loans

2,001


1,874


1,795


1,917


1,955


Commercial mortgage loans

8,977


8,787


8,674


8,558


8,604


Lease financing

724


751


786


792


805


International loans

1,368


1,382


1,420


1,433


1,496


Residential mortgage loans

1,870


1,880


1,865


1,859


1,831


Consumer loans:






Home equity

1,720


1,714


1,682


1,678


1,658


Other consumer

765


777


796


744


724


Total consumer loans

2,485


2,491


2,478


2,422


2,382


Total loans

$

49,109


$

48,942


$

49,741


$

49,072


$

48,593








Goodwill

$

635


$

635


$

635


$

635


$

635


Core deposit intangible

10


10


11


12


13


Other intangibles

4


4


4


3


2








Common equity tier 1 capital (a) (b)

7,364


7,327


7,280


7,230


n/a


Tier 1 common capital (c)

n/a


n/a


n/a


n/a


7,169


Risk-weighted assets (a) (b)

69,919


69,718


69,967


69,514


68,273








Common equity tier 1 risk-based capital ratio (a) (b)

10.53

%

10.51

%

10.40

%

10.40

%

n/a


Tier 1 common risk-based capital ratio (c)

n/a


n/a


n/a


n/a


10.50

%

Tier 1 risk-based capital ratio (a) (b)

10.53


10.51


10.40


10.40


10.50


Total risk-based capital ratio (a) (b)

12.68


12.82


12.38


12.35


12.51


Leverage ratio (a) (b)

10.24


10.28


10.56


10.53


10.35


Tangible common equity ratio (c)

9.72


9.91


9.92


9.97


9.85








Common shareholders' equity per share of common stock

$

43.11


$

43.02


$

42.18


$

42.12


$

41.35


Tangible common equity per share of common stock (c)

39.41


39.36


38.53


38.47


37.72


Market value per share for the quarter:






High

47.44


52.93


53.45


47.94


50.14


Low

39.52


40.01


44.38


40.09


42.73


Close

41.83


41.10


51.32


45.13


46.84








Quarterly ratios:






Return on average common shareholders' equity

6.81

%

7.19

%

7.21

%

7.20

%

7.96

%

Return on average assets

0.72


0.76


0.79


0.78


0.86


Efficiency ratio (d)

69.53


67.08


63.68


68.50


65.26








Number of banking centers

477


477


477


482


481








Number of employees - full time equivalent

8,880


8,941


8,901


8,831


8,876


(a)

Basel III rules became effective January 1, 2015, with transitional provisions. All prior period data is based on Basel I rules.


(b)

December 31, 2015 amounts and ratios are estimated.

(c)

See Reconciliation of Non-GAAP Financial Measures.

(d)

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

n/a - not applicable.

 












PARENT COMPANY ONLY BALANCE SHEETS (unaudited)

Comerica Incorporated







December 31,

September 30,

December 31,

(in millions, except share data)

2015

2015

2014





ASSETS




Cash and due from subsidiary bank

$

4


$

5


$


Short-term investments with subsidiary bank

569


563


1,133


Other short-term investments

89


89


94


Investment in subsidiaries, principally banks

7,538


7,596


7,411


Premises and equipment

3


2


2


Other assets

137


138


138


      Total assets

$

8,340


$

8,393


$

8,778






LIABILITIES AND SHAREHOLDERS' EQUITY




Medium- and long-term debt

$

608


$

618


$

1,208


Other liabilities

158


153


168


      Total liabilities

766


771


1,376






Common stock - $5 par value:




    Authorized - 325,000,000 shares




    Issued - 228,164,824 shares

1,141


1,141


1,141


Capital surplus

2,173


2,165


2,188


Accumulated other comprehensive loss

(429)


(345)


(412)


Retained earnings

7,098


7,007


6,744


Less cost of common stock in treasury - 52,457,113 shares at 12/31/15; 51,010,418 shares at 9/30/15 and 49,146,225 shares at 12/31/14

(2,409)


(2,346)


(2,259)


      Total shareholders' equity

7,574


7,622


7,402


      Total liabilities and shareholders' equity

$

8,340


$

8,393


$

8,778


 























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, 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


Net income





535



535


Other comprehensive loss, net of tax




(17)




(17)


Cash dividends declared on common stock ($0.83 per share)





(148)



(148)


Purchase of common stock

(5.3)






(240)


(240)


Purchase and retirement of warrants



(10)





(10)


Net issuance of common stock under employee stock plans

1.0



(22)



(11)


47


14


Net issuance of common stock for warrants

1.0



(21)



(22)


43



Share-based compensation



38





38


BALANCE AT DECEMBER 31, 2015

175.7


$

1,141


$

2,173


$

(429)


$

7,098


$

(2,409)


$

7,574


 


























 BUSINESS SEGMENT FINANCIAL RESULTS (unaudited)

 Comerica Incorporated and Subsidiaries
































(dollar amounts in millions)

Business


Retail


Wealth







Three Months Ended December 31, 2015

Bank


Bank


Management


Finance


Other


Total

Earnings summary:












Net interest income (expense) (FTE)

$

387



$

160



$

47



$

(162)



$

2



$

434


Provision for credit losses

41



(2)



(7)





3



35


Noninterest income

147



49



57



15



2



270


Noninterest expenses

210



192



81



2



4



489


Provision (benefit) for income taxes (FTE)

84



5



9



(47)



(1)



50


Net income (loss)

$

199



$

14



$

21



$

(102)



$

(2)



$

130


Net loan charge-offs (recoveries)

$

35



$



$

(9)



$



$



$

26














Selected average balances:












Assets

$

38,765



$

6,549



$

5,199



$

12,678



$

8,716



$

71,907


Loans

37,682



5,868



4,998







48,548


Deposits

31,738



23,262



4,355



120



261



59,736














Statistical data:












Return on average assets (a)

2.05

%


0.23

%


1.65

%


N/M



N/M



0.72

%

Efficiency ratio (b)

39.32



92.03



77.56



N/M



N/M



69.53















Business


Retail


Wealth







Three Months Ended September 30, 2015

Bank


Bank


Management


Finance


Other


Total

Earnings summary:












Net interest income (expense) (FTE)

$

380



$

158



$

45



$

(162)



$

2



$

423


Provision for credit losses

30



2



(3)





(3)



26


Noninterest income

145



49



59



15



(4)



264


Noninterest expenses

202



185



74



2



(2)



461


Provision (benefit) for income taxes (FTE)

99



7



12



(56)



2



64


Net income (loss)

$

194



$

13



$

21



$

(93)



$

1



$

136


Net loan charge-offs (recoveries)

$

23



$

1



$

(1)



$



$



$

23














Selected average balances:












Assets

$

39,210



$

6,518



$

5,228



$

12,177



$

8,200



$

71,333


Loans

38,113



5,835



5,024







48,972


Deposits

31,397



23,079



4,188



212



264



59,140














Statistical data:












Return on average assets (a)

1.98

%


0.23

%


1.62

%


N/M



N/M



0.76

%

Efficiency ratio (b)

38.41



89.33



71.11



N/M



N/M



67.08















Business


Retail


Wealth







Three Months Ended December 31, 2014

Bank


Bank


Management


Finance


Other


Total

Earnings summary:












Net interest income (expense) (FTE)

$

387



$

152



$

47



$

(177)



7



$

416


Provision for credit losses

8



(2)



(9)





5



2


Noninterest income

104



45



60



16





225


Noninterest expenses

148



182



80



3



6



419


Provision (benefit) for income taxes (FTE)

119



6



14



(64)



(4)



71


Net income (loss)

$

216



$

11



$

22



$

(100)



$



$

149


Net loan charge-offs (recoveries)

$

(1)



$

4



$

(2)



$



$



$

1














Selected average balances:












Assets

$

37,896



$

6,298



$

5,034



$

12,218



$

7,861



$

69,307


Loans

36,890



5,626



4,845







47,361


Deposits

30,897



22,301



4,094



195



273



57,760














Statistical data:












Return on average assets (a)

2.28

%


0.19

%


1.79

%


N/M



N/M



0.86

%

Efficiency ratio (b)

30.09



92.33



74.48



N/M



N/M



65.26


(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, 2015

Michigan


California


Texas


Markets


& Other


Total

Earnings summary:












Net interest income (expense) (FTE)

$

183



$

193



$

131



$

87



$

(160)



$

434


Provision for credit losses

(12)



(7)



57



(6)



3



35


Noninterest income

82



41



32



98



17



270


Noninterest expenses

162



108



104



109



6



489


Provision (benefit) for income taxes (FTE)

32



43



6



17



(48)



50


Net income (loss)

$

83



$

90



$

(4)



$

65



$

(104)



$

130


Net loan charge-offs

$

(2)



$

1



$

33



$

(6)



$



$

26














Selected average balances:












Assets

$

13,601



$

17,297



$

11,474



$

8,141



$

21,394



$

71,907


Loans

12,986



17,033



10,893



7,636





48,548


Deposits

22,123



18,545



10,807



7,880



381



59,736














Statistical data:












Return on average assets (a)

1.43

%


1.82

%


(0.11)%



3.07

%


N/M



0.72

%

Efficiency ratio (b)

61.26



46.43



63.28



58.79



N/M



69.53





















Other


Finance



Three Months Ended September 30, 2015

Michigan


California


Texas


Markets


& Other


Total

Earnings summary:












Net interest income (expense) (FTE)

$

180



$

187



$

129



$

87



$

(160)



$

423


Provision for credit losses

6



24



10



(11)



(3)



26


Noninterest income

85



38



34



96



11



264


Noninterest expenses

152



102



97



110





461


Provision (benefit) for income taxes (FTE)

36



37



20



25



(54)



64


Net income (loss)

$

71



$

62



$

36



$

59



$

(92)



$

136


Net loan charge-offs (recoveries)

$

9



$

10



$

4



$



$



$

23














Selected average balances:












Assets

$

13,856



$

17,060



$

11,578



$

8,462



$

20,377



$

71,333


Loans

13,223



16,789



10,997



7,963





48,972


Deposits

21,946



18,372



10,753



7,593



476



59,140














Statistical data:












Return on average assets (a)

1.23

%


1.27

%


1.16

%


2.82

%


N/M



0.76

%

Efficiency ratio (b)

57.49



45.28



59.54



59.86



N/M



67.08





















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

89



37



38



45



16



225


Noninterest expenses

157



100



95



58



9



419


Provision (benefit) for income taxes (FTE)

45



55



24



15



(68)



71


Net income (loss)

$

79



$

84



$

40



$

46



$

(100)



$

149


Net loan charge-offs (recoveries)

$

(5)



$

1



$

2



$

3



$



$

1














Selected average balances:












Assets

$

13,605



$

16,035



$

12,003



$

7,585



$

20,079



$

69,307


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)

1.41

%


1.77

%


1.32

%


2.42

%


N/M



0.86

%

Efficiency ratio (b)

59.92



43.61



53.62



45.47



N/M



65.26


(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)

2015

2015

2015

2015

2014







Tier 1 Common Capital Ratio:






Tier 1 and Tier 1 common capital (a)

n/a


n/a


n/a


n/a


$

7,169








Risk-weighted assets (a)

n/a


n/a


n/a


n/a


68,269








Tier 1 and Tier 1 common risk-based capital ratio

n/a


n/a


n/a


n/a


10.50

%







Tangible Common Equity Ratio:






Common shareholders' equity

$

7,574


$

7,622


$

7,523


$

7,500


$

7,402


Less:






Goodwill

635


635


635


635


635


Other intangible assets

14


14


15


15


15


Tangible common equity

$

6,925


$

6,973


$

6,873


$

6,850


$

6,752








Total assets

$

71,895


$

71,012


$

69,945


$

69,333


$

69,186


Less:






Goodwill

635


635


635


635


635


Other intangible assets

14


14


15


15


15


Tangible assets

$

71,246


$

70,363


$

69,295


$

68,683


$

68,536








Common equity ratio

10.54

%

10.73

%

10.76

%

10.82

%

10.70

%

Tangible common equity ratio

9.72


9.91


9.92


9.97


9.85








Tangible Common Equity per Share of Common Stock:






Common shareholders' equity

$

7,574


$

7,622


$

7,523


$

7,500


$

7,402


Tangible common equity

6,925


6,973


6,873


6,850


6,752








Shares of common stock outstanding (in millions)

176


177


178


178


179








Common shareholders' equity per share of common stock

$

43.11


$

43.02


$

42.18


$

42.12


$

41.35


Tangible common equity per share of common stock

39.41


39.36


38.53


38.47


37.72


(a)

Tier 1 capital and risk-weighted assets as defined by Basel I risk-based capital rules.

n/a - not applicable.

 

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 Basel I risk-based capital rules in effect through December 31, 2014. Effective January 1, 2015, regulatory capital components and risk-weighted assets are defined by and calculated in conformity with Basel III risk-based capital rules. 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 Chelsea R. Smith, (214) 462-6834