News Releases

Comerica Reports Third Quarter 2016 Net Income Of $149 Million
Net Income of 84 Cents Per Share Increased 45 Percent Compared to Second Quarter 2016
Includes After-Tax Impact of Restructuring Charges of $13 Million, or 8 Cents Per Share
Strong Credit Quality
Net Credit-Related Charge-Offs to Average Loans of 13 Basis Points
Growth in Efficiency and Revenue Initiative Implementation on Track
$40 Million in Additional Savings Identified
Now Expected to Drive $270 Million Increase in Annual Pre-Tax Income in 2018

DALLAS, Oct. 18, 2016 /PRNewswire/ -- Comerica Incorporated (NYSE: CMA) today reported third quarter 2016 net income of $149 million, compared to $104 million for the second quarter 2016 and $136 million for the third quarter 2015. Earnings per diluted share were 84 cents for third quarter 2016 compared to 58 cents for second quarter 2016 and 74 cents for third quarter 2015. Comerica also continued the implementation of its efficiency and revenue initiative ("GEAR Up"), which is expected to drive additional annual pre-tax income of approximately $180 million by year-end 2017 and $270 million by year-end 2018.

"On our last earnings call, we announced that we had identified more than 20 work streams in our GEAR Up initiative that are expected to drive a significant improvement in our bottom line.  At that time, we also indicated there was more to come, as we were still identifying and analyzing opportunities.  We have determined that those new opportunities add about $40 million to our initial financial target.  As a result, we are now expecting to drive at least $270 million in additional pre-tax income for full-year 2018," said Ralph W. Babb, Jr., chairman and chief executive officer.  "These actions, which we have already begun to execute with urgency, take us a long way towards achieving a double-digit return on equity.  We expect to meet or exceed this goal with sustained growth, net of investment, normal credit costs, continued equity buybacks, and assuming only a 25 to 50 basis point increase in rates.  We are not relying on a significantly better economic environment or a substantial increase in rates to reach our goal.  We remain confident that as we deliver on this initiative, we will create greater shareholder value."

The GEAR Up initiative now includes expected pre-tax benefits of approximately $180 million in full-year 2017 and approximately $270 million in full-year 2018. Additional initiatives include a new retirement program that will replace the current pension plan and retirement account plan for most employees effective January 1, 2017. Active pension plan participants age 60 or older as of December 31, 2016 and current retirees will not be impacted. This initiative is expected to result in annual savings of approximately $35 million in full-year 2017 (assuming current actuarial assumptions). The initiative is also expected to reduce full-year 2016 pension expense to $7 million, resulting in a $4 million credit in the fourth quarter. In addition, streamlining additional operations and administrative support functions is expected to add about $5 million to the initial target.

  • Expense reduction targets have been increased to approximately $150 million for full-year 2017, which increases to approximately $200 million for full-year 2018. This is to be achieved through the additional actions identified above as well as the previously announced reduction in workforce, streamlining operational processes, real estate optimization including consolidating 38 banking centers, selective outsourcing of technology functions and reduction of technology system applications. Approximately two-thirds of the workforce reduction target will be completed by year-end 2016.
  • Revenue enhancements are unchanged and are expected to be approximately $30 million for full-year 2017, which increase to approximately $70 million for full-year 2018, through expanded product offerings, enhanced sales tools and training and improved customer analytics to drive opportunities.
  • Total expected pre-tax restructuring charges of $140 million to $160 million to be incurred through 2018 are unchanged.
 
                         

(dollar amounts in millions, except per share data)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Net interest income

$

450

   

$

445

   

$

422

   

Provision for credit losses

16

   

49

   

26

   

Noninterest income

272

   

268

   

260

   

Noninterest expenses

493

 

(a)

518

 

(a)

457

   

Pre-tax income

213

   

146

   

199

   

Provision for income taxes

64

   

42

   

63

   

Net income

$

149

   

$

104

   

$

136

   
             

Net income attributable to common shares

$

148

   

$

103

   

$

134

   
             

Diluted income per common share

0.84

   

0.58

   

0.74

   
             

Average diluted shares (in millions)

176

   

177

   

181

   
             

Common equity Tier 1 capital ratio (b)

10.68

%

 

10.49

%

 

10.51

%

 

Common equity ratio

10.42

   

10.79

   

10.73

   

Tangible common equity ratio (c)

9.64

   

9.98

   

9.91

   
   

(a) Included restructuring charge of $20 million (8 cents per share, after tax) in the third quarter 2016 and $53 million (19 cents per
share, after tax) in the second quarter 2016.

(b) September 30, 2016 ratio is estimated.

(c) See Reconciliation of Non-GAAP Financial Measures.

 

"Quarter over quarter, our earnings per share increased 45 percent. This reflected strong credit quality, a reduction in restructuring charges, solid revenue growth and well-managed expenses," said Babb. "While loans were relatively stable, average deposit growth was robust, increasing $1.5 billion. Criticized loans declined and net charge-offs were only 13 basis points of average loans. Our capital position remains solid. In line with our CCAR plan, we increased our share repurchases to 2.1 million shares for a total of $97 million, compared to $65 million in the second quarter.

"We believe we are well positioned for the future," said Babb. "We benefit meaningfully from any increase in interest rates and we continue to adeptly navigate the energy cycle. Yet, we are not waiting for the environment to improve. We are moving with urgency to execute our GEAR Up initiatives and are fully committed to delivering on these efficiency and revenue opportunities to further enhance our profitability."

Third Quarter 2016 Compared to Second Quarter 2016

Average total loans decreased $263 million to $49.2 billion.

  • Primarily reflected decreases in Energy, National Dealer Services and Technology and Life Sciences; partially offset by increases in Mortgage Banker Finance and Commercial Real Estate.
  • Period-end total loans decreased $1.1 billion to $49.3 billion, primarily due to decreases in National Dealer Services and Energy.

Average total deposits increased $1.5 billion to $58.1 billion.

  • Driven by a $2.1 billion increase in noninterest-bearing deposits, partially offset by a $534 million decrease in interest-bearing deposits.
  • Average total deposits increased in general Middle Market, Commercial Real Estate and Corporate Banking; partially offset by a decrease in Wealth Management.
  • Period-end deposits increased $2.9 billion to $59.3 billion, in part reflecting an elevated deposit level associated with the government card program on the final day of the quarter.

Net interest income increased $5 million to $450 million.

  • Primarily the result of one additional day in the third quarter and the benefit from an increase in LIBOR rates, partially offset by higher funding costs.

The provision for credit losses decreased $33 million to $16 million.

  • Net credit-related charge-offs were $16 million, or 0.13 percent of average loans, compared to $47 million, or 0.38 percent, in the second quarter 2016. Energy net credit-related charge-offs were $6 million compared to $32 million in the second quarter 2016.
  • The allowance for loan losses was $727 million, or 1.48 percent of total loans. The reserve allocation for Energy remained above 8 percent of loans in the Energy business line.

Noninterest income increased $4 million to $272 million.

  • Increases in commercial lending fees, largely due to an increase in syndication agent fees, partially offset by a decrease in fiduciary income.
  • Non-fee categories increased modestly, primarily due to an increase in income from bank-owned life insurance partially offset by a decrease in deferred compensation plan asset returns.

Noninterest expenses decreased $25 million to $493 million.

  • Excluding a $33 million decrease in restructuring charges, noninterest expenses increased $8 million, primarily due to a $6 million decrease in gains from the sale of leased assets and a $3 million increase in outside processing fees.

Capital position remained solid at September 30, 2016.

  • Increased repurchases by 640,000 shares to approximately 2.1 million shares of common stock under the equity repurchase program.
  • Dividend increased 4.5 percent to 23 cents per share.
  • Including dividends, returned a total of $137 million to shareholders.

Third Quarter 2016 Compared to Third Quarter 2015

Average total loans increased $234 million.

  • Primarily reflected continued growth in Commercial Real Estate and Mortgage Banker Finance, partially offset by declines in Energy and general Middle Market.

Average total deposits decreased $1.1 billion, or 2 percent.

  • Primarily driven by decreases in Municipalities, Corporate Banking, Technology and Life Sciences and the Financial Services Division; partially offset by increases in Retail Bank and Commercial Real Estate.

Net interest income increased $28 million, or 6 percent.

  • Primarily due to higher yields on loans and Federal Reserve Bank deposits, as well as earning asset growth; partially offset by an increase in funding costs.

The provision for credit losses decreased $10 million, or 38 percent.

Noninterest income increased $12 million, or 5 percent.

  • Excluding a $6 million increase in deferred compensation asset returns, noninterest income increased $6 million, primarily reflecting a $5 million increase in card fees and a $4 million increase in commercial lending fees, largely due to an increase in syndication agent fees; partially offset by decreases in warrant income and risk management hedge ineffectiveness.

Noninterest expense increased $36 million.

  • Noninterest expense increased $10 million excluding third quarter 2016 restructuring charges of $20 million and a $6 million increase in deferred compensation plan expense. The remaining increase primarily reflected increases of $5 million each in software expense and FDIC insurance premiums.

Net Interest Income

                       

(dollar amounts in millions)

3rd Qtr '16

 

2nd Qtr '16

 

3rd Qtr '15

Net interest income

$

450

   

$

445

   

$

422

 
           

Net interest margin

2.66

%

 

2.74

%

 

2.54

%

           

Selected average balances:

         

Total earning assets

$

67,648

   

$

65,597

   

$

66,191

 

Total loans

49,206

   

49,469

   

48,972

 

Total investment securities

12,373

   

12,334

   

10,232

 

Federal Reserve Bank deposits

5,781

   

3,495

   

6,710

 
           
           

Total deposits

58,065

   

56,521

   

59,140

 

Total noninterest-bearing deposits

30,454

   

28,376

   

28,623

 

Medium- and long-term debt

5,907

   

5,072

   

3,175

 

 

Net interest income increased $5 million to $450 million in the third quarter 2016, compared to the second quarter 2016.

  • Interest on loans increased $5 million, primarily reflecting the benefit from increases in LIBOR rates (+$4 million), one additional day in the third quarter (+$4 million) and the impact of a second quarter 2016 negative residual value adjustment to assets in the leasing portfolio (+$2 million), partially offset by the impact of a decrease in average loan balances (-$2 million), the impact of nonaccrual loans (-$1 million), lower fees (-$1 million) and other portfolio dynamics (-$1 million).
  • Interest on investment securities decreased $1 million due to a decrease in yields.
  • Interest on short-term investments increased $3 million due to an increase in average Federal Reserve Bank deposit balances.
  • Interest expense on debt increased $2 million, primarily due to higher costs on variable rate debt tied to LIBOR and the full-quarter impact of Federal Home Loan Bank (FHLB) borrowings during the second quarter.

The net interest margin of 2.66 percent decreased 8 basis points compared to the second quarter 2016, primarily due to the impact of an increase in lower-yielding Federal Reserve Bank deposit balances (-8 basis points).

Credit Quality

"Credit quality was strong, with total net charge-offs of $16 million, or 13 basis points, which is well below our historical norm," said Babb. "Criticized loans declined almost $300 million and comprised less than 7 percent of our total loans.  Energy loans were 5 percent of total loans as they continued to decrease. While the overall performance of the Energy portfolio has improved, as evidenced by net charge-offs of only $6 million in the third quarter, and oil and gas prices have remained relatively stable for the past several months, we remain cautious and continued to maintain a reserve allocation of over 8 percent for Energy loans and a total reserve of 1.48 percent of total loans as of September 30, 2016.  The solid performance of our total loan portfolio contributed to a reduction in our provision expense to $16 million."

 
                       

(dollar amounts in millions)

3rd Qtr '16

 

2nd Qtr '16

 

3rd Qtr '15

Credit-related charge-offs

$

35

   

$

59

   

$

34

 

Recoveries

19

   

12

   

11

 

Net credit-related charge-offs

16

   

47

   

23

 

Net credit-related charge-offs/Average total loans

0.13

%

 

0.38

%

 

0.19

%

           

Provision for credit losses

$

16

   

$

49

   

$

26

 
           

Nonperforming loans

639

   

613

   

369

 

Nonperforming assets (NPAs)

660

   

635

   

381

 

NPAs/Total loans and foreclosed property

1.34

%

 

1.26

%

 

0.78

%

           

Loans past due 90 days or more and still accruing

$

48

   

$

35

   

$

5

 
           

Allowance for loan losses

727

   

729

   

622

 

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

45

   

43

   

48

 

Total allowance for credit losses

772

   

772

   

670

 
           

Allowance for loan losses/Period-end total loans

1.48

%

 

1.45

%

 

1.27

%

Allowance for loan losses/Nonperforming loans

114

   

119

   

169

 
     

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

 

  • Energy business line loans were $2.5 billion at September 30, 2016 compared to $2.7 billion at June 30, 2016.
    • Criticized Energy loans decreased $79 million, to $1.5 billion.
    • Energy net charge-offs were $6 million, compared to $32 million in the second quarter 2016.
    • The reserve allocation for loans in the Energy business line remained above 8 percent at September 30, 2016.
  • Net charge-offs decreased $31 million to $16 million, or 0.13 percent of average loans, in the third quarter 2016, compared to $47 million, or 0.38 percent, in the second quarter 2016. Aside from Energy, net charge-offs were $10 million, or 8 basis points, for the remainder of the portfolio.
  • During the third quarter 2016, $105 million of borrower relationships over $2 million were transferred to nonaccrual status, a decrease of $2 million compared to $107 million transferred during the second quarter. Third quarter 2016 transfers to nonaccrual included $63 million from Energy, compared to $51 million in the second quarter.
  • Criticized loans decreased $290 million to $3.3 billion at September 30, 2016, compared to $3.6 billion at June 30, 2016. Criticized loans are generally consistent with the Special Mention, Substandard and Doubtful categories defined by regulatory authorities.

Fourth Quarter 2016 Outlook

For fourth quarter 2016 compared to third quarter 2016, management expects the following, assuming a continuation of the current economic and low-rate environment:

  • Average loans stable, reflecting growth in National Dealer Services, Technology and Life Sciences and small increases in several other lines of business, offset by seasonality in Mortgage Banker and a continued decline in Energy.
  • Net interest income slightly higher, reflecting benefits from a decline in wholesale funding costs and an increase in LIBOR.
  • Provision for credit losses expected to remain low, with net charge-offs below historical norms. Provision and net charge-offs expected to be between second quarter 2016 and third quarter 2016 levels.
  • Noninterest income relatively stable, excluding income from bank-owned life insurance and deferred compensation asset returns, with fee income expected to remain strong at third quarter 2016 levels.
  • Noninterest expenses lower, excluding an estimated $30 million to $35 million in restructuring expense, with GEAR Up expense savings of approximately $25 million, primarily salaries and benefits (including pension); seasonal increases in outside processing, marketing and occupancy expected to be partially offset by third quarter 2016 level of deferred compensation expense not expected to repeat.
  • Income tax expense to approximate 30 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 September 30, 2016. The accompanying narrative addresses third quarter 2016 results compared to second quarter 2016.

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

 
                                   

(dollar amounts in millions)

3rd Qtr '16

 

2nd Qtr '16

 

3rd Qtr '15

Business Bank

$

192

 

91

%

 

$

155

 

93

%

 

$

195

 

85

%

Retail Bank

1

 

   

(2)

 

(1)

   

13

 

6

 

Wealth Management

18

 

9

   

13

 

8

   

21

 

9

 
 

211

 

100

%

 

166

 

100

%

 

229

 

100

%

Finance

(61)

     

(63)

     

(94)

   

Other (a)

(1)

     

1

     

1

   

     Total

$

149

     

$

104

     

$

136

   

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

 

Business Bank

                         

(dollar amounts in millions)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Net interest income

$

361

   

$

355

   

$

378

   

Provision for credit losses

2

   

46

   

30

   

Noninterest income

145

   

144

   

144

   

Noninterest expenses

215

 

(a)

222

 

(a)

198

   

Net income

192

   

155

   

195

   
             

Net credit-related charge-offs

14

   

42

   

23

   
             

Selected average balances:

           

Assets

39,618

   

39,983

   

39,768

   

Loans

38,243

   

38,574

   

38,113

   

Deposits

30,019

   

28,441

   

31,405

   
     

(a)

Included restructuring charges of $10 million in the third quarter 2016 and $26 million in the second quarter 2016.

 
                           

 

  • Average loans decreased $331 million, primarily reflecting decreases in Energy, National Dealer Services and Technology and Life Sciences, partially offset by an increase in Mortgage Banker Finance.
  • Average deposits increased $1.6 billion, primarily reflecting increases in general Middle Market, Commercial Real Estate and Corporate Banking.
  • Net interest income increased $6 million, primarily reflecting the benefit from one additional day in the third quarter, the impact of a second quarter 2016 negative residual value adjustment to assets in the leasing portfolio and an increase in net funds transfer pricing (FTP) credits, partially offset by the impact of a decrease in average loan balances. The increase in net FTP credits primarily reflected the benefit from the increase in average deposits partially offset by the impact of higher funding costs.
  • The provision for credit losses decreased $44 million, primarily reflecting decreases in Energy and Technology and Life Sciences, in part due to lower loan balances, partially offset by an increase in general Middle Market.
  • Noninterest income increased $1 million, primarily due to an increase in syndication agent fees.
  • Noninterest expenses decreased $7 million, primarily reflecting a decrease in restructuring charges, partially offset by a decrease in gains from the sale of leased assets and an increase in outside processing fees.

Retail Bank

                         

(dollar amounts in millions)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Net interest income

$

156

   

$

155

   

$

158

   

Provision for credit losses

10

   

1

   

2

   

Noninterest income

50

   

48

   

49

   

Noninterest expenses

195

 

(a)

205

 

(a)

185

   

Net income

1

   

(2)

   

13

   
             

Net credit-related charge-offs

3

   

1

   

1

   
             

Selected average balances:

           

Assets

6,544

   

6,558

   

6,518

   

Loans

5,871

   

5,879

   

5,835

   

Deposits

23,654

   

23,546

   

23,079

   
     

(a)

Included restructuring charges of $8 million in the third quarter 2016 and $19 million in the second quarter 2016.

 
                           

 

  • Average deposits increased $108 million, primarily reflecting an increase in noninterest-bearing Small Business deposits.
  • Net interest income increased $1 million, primarily the result of the FTP benefit provided by the increase in average deposits.
  • The provision for credit losses increased $9 million, primarily due to an increase in reserves for Small Business.
  • Noninterest income increased $2 million, primarily reflecting an increase in customer derivative income.
  • Noninterest expenses decreased $10 million, primarily reflecting a decrease in restructuring charges.

Wealth Management

                         

(dollar amounts in millions)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Net interest income

$

41

   

$

42

   

$

45

   

Provision for credit losses

(1)

   

3

   

(3)

   

Noninterest income

61

   

62

   

59

   

Noninterest expenses

75

 

(a)

81

 

(a)

75

   

Net income

18

   

13

   

21

   
             

Net credit-related charge-offs (recoveries)

(1)

   

4

   

(1)

   
             

Selected average balances:

           

Assets

5,283

   

5,215

   

5,228

   

Loans

5,092

   

5,016

   

5,024

   

Deposits

4,030

   

4,213

   

4,188

   
     

(a)

Included restructuring charges of $2 million in the third quarter 2016 and $8 million in the second quarter 2016.

 
                           

 

  • Average loans increased $76 million, primarily reflecting an increase in Private Banking.
  • Average deposits decreased $183 million, primarily reflecting decreases in money market and checking deposits, partially offset by an increase in noninterest-bearing deposits.
  • The provision for credit losses decreased $4 million, primarily reflecting a decrease in net charge-offs.
  • Noninterest income decreased $1 million, primarily due to a decrease in fiduciary income.
  • Noninterest expenses decreased $6 million, primarily reflecting a decrease in restructuring charges.

Geographic Market Segments

Comerica also provides market segment results for three primary geographic markets: Michigan, California and Texas. In addition to the three primary geographic markets, Other Markets is also reported as a market segment. Other Markets includes Florida, Arizona, the International Finance division and businesses that have a significant presence outside of the three primary geographic markets. The tables below present the geographic market results based on the methodologies in effect at September 30, 2016.

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

 
                                   

(dollar amounts in millions)

3rd Qtr '16

 

2nd Qtr '16

 

3rd Qtr '15

Michigan

$

51

 

24

%

 

$

57

 

34

%

 

$

70

 

31

%

California

75

 

35

   

50

 

30

   

62

 

27

 

Texas

33

 

16

   

3

 

2

   

36

 

16

 

Other Markets

52

 

25

   

56

 

34

   

61

 

26

 
 

211

 

100

%

 

166

 

100

%

 

229

 

100

%

Finance & Other (a)

(62)

     

(62)

     

(93)

   

     Total

$

149

     

$

104

     

$

136

   

(a) Includes items not directly associated with the geographic markets.

 

  • Average loans decreased $274 million in Texas, $172 million in Michigan and $71 million in California. The decrease in Texas primarily reflected a decrease in Energy, partially offset by an increase in Commercial Real Estate, while the decrease in Michigan primarily reflected a decrease in general Middle Market and the decrease in California primarily reflected a decrease in Technology and Life Sciences, partially offset by an increase in Commercial Real Estate.
  • Average deposits increased $741 million in California and $391 million in Michigan, and decreased $192 million in Texas. General Middle Market deposits increased in California and Michigan, and decreased in Texas. The increase in California also reflected an increase in Commercial Real Estate, while the decrease in Texas also reflected a decrease in Technology and Life Sciences.
  • Net interest income increased $3 million in Michigan and $3 million in California, and decreased $1 million in Texas. The increases in Michigan and California primarily reflected the FTP benefit from higher deposit balances and one additional day in the third quarter, partially offset by the impact of lower loan balances and higher FTP funding costs. The decrease in Texas primarily reflected an increase in FTP funding costs.
  • The provision for credit losses decreased $35 million in Texas and $21 million in California, and increased $10 million in Michigan. The decrease in Texas primarily reflected a decrease in Energy, in part due to lower loan balances. In California, the decrease primarily reflected decreases in Technology and Life Sciences and general Middle Market. The increase in Michigan primarily reflected an increase in general Middle Market.
  • Noninterest income increased $5 million in California, $2 million in Texas and $1 million in Michigan. The increase in California was primarily due to increases in warrant income, syndication agent fees and card fees. The increases in both Texas and Michigan were primarily due to increases in syndication agent fees.
  • Noninterest expenses decreased $11 million in Texas and $10 million in California and increased $2 million in Michigan. Restructuring charges decreased in all three primary markets. In addition to the impact of restructuring charges, the decrease in Texas reflected small decreases in several other categories and the increase in Michigan reflected a decrease in gains from the sale of leased assets.

Michigan Market

                         

(dollar amounts in millions)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Net interest income

$

169

   

$

166

   

$

179

   

Provision for credit losses

13

   

3

   

6

   

Noninterest income

82

   

81

   

84

   

Noninterest expenses

161

 

(a)

159

 

(a)

152

   

Net income

51

   

57

   

70

   
             

Net credit-related charge-offs (recoveries)

1

   

   

9

   
             

Selected average balances:

           

Assets

13,174

   

13,299

   

13,856

   

Loans

12,488

   

12,660

   

13,223

   

Deposits

21,944

   

21,553

   

21,946

   
     

(a)

Included restructuring charges of $5 million in the third quarter 2016 and $15 million in the second quarter 2016.

 
                           

 

California Market

                         

(dollar amounts in millions)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Net interest income

$

181

   

$

178

   

$

186

   

Provision for credit losses

(4)

   

17

   

24

   

Noninterest income

44

   

39

   

38

   

Noninterest expenses

110

 

(a)

120

 

(a)

101

   

Net income

75

   

50

   

62

   
             

Net credit-related charge-offs

   

17

   

10

   
             

Selected average balances:

           

Assets

17,933

   

17,998

   

17,060

   

Loans

17,637

   

17,708

   

16,789

   

Deposits

17,674

   

16,933

   

18,371

   
     

(a)

Included restructuring charges of $5 million in the third quarter 2016 and $16 million in the second quarter 2016.

 
                           

 

Texas Market

                         

(dollar amounts in millions)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Net interest income

$

118

   

$

119

   

$

129

   

Provision for credit losses

(3)

   

32

   

10

   

Noninterest income

33

   

31

   

34

   

Noninterest expenses

102

 

(a)

113

 

(a)

97

   

Net income (loss)

33

   

3

   

36

   
             

Net credit-related charge-offs

10

   

31

   

4

   
             

Selected average balances:

           

Assets

11,014

   

11,287

   

11,578

   

Loans

10,566

   

10,840

   

10,997

   

Deposits

9,860

   

10,052

   

10,753

   
     

(a)

Included restructuring charges of $7 million in the third quarter 2016 and $15 million in the second quarter 2016.

 
                           

 

Conference Call and Webcast

Comerica will host a conference call to review third quarter 2016 financial results at 7 a.m. CT Tuesday, October 18, 2016. Interested parties may access the conference call by calling (877) 523-5249 or (210) 591-1147 (event ID No. 67807311). 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, including the GEAR Up initiative, and forecasts of Comerica's revenue, earnings or other measures of economic performance, including statements of profitability, business segments and subsidiaries as well as estimates of the economic benefits of the GEAR Up initiative, 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, in particular the energy industry; unfavorable developments concerning credit quality; 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; reductions in Comerica's credit rating; whether Comerica may achieve opportunities for revenue enhancements and efficiency improvements under the GEAR Up initiative, or changes in the scope or assumptions underlying the GEAR Up initiative; the interdependence of financial service companies; the implementation of Comerica's strategies and business initiatives; damage to Comerica's reputation; 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, 2015, "Item 1A. Risk Factors" on page 54 of Comerica's Quarterly Report on Form 10-Q for the quarter ended March 31, 2016 and "Item 1A. Risk Factors" on page 62 of Comerica's Quarterly Report on Form 10-Q for the quarter ended June 30, 2016. Forward-looking statements speak only as of the date they are made. Comerica does not undertake to update forward-looking statements to reflect facts, circumstances, assumptions or events that occur after the date the forward-looking statements are made. For any forward-looking statements made in this news release or in any documents, Comerica claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

CONSOLIDATED FINANCIAL HIGHLIGHTS (unaudited)

     

Comerica Incorporated and Subsidiaries

 
             
 

Three Months Ended

 

Nine Months Ended

 

(in millions, except per share data)

September 30,

June 30,

September 30,

 

September 30,

2016

2016

2015

 

2016

2015

PER COMMON SHARE AND COMMON STOCK DATA

           

Diluted net income

$

0.84

 

$

0.58

 

$

0.74

   

$

1.76

 

$

2.20

 

Cash dividends declared

0.23

 

0.22

 

0.21

   

0.66

 

0.62

 
             

Average diluted shares (in thousands)

176,184

 

177,195

 

180,714

   

176,476

 

181,807

 

KEY RATIOS

           

Return on average common shareholders' equity

7.80

%

5.44

%

7.19

%

 

5.46

%

7.20

%

Return on average assets

0.82

 

0.59

 

0.76

   

0.59

 

0.78

 

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

10.68

 

10.49

 

10.51

       

Total risk-based capital ratio (a)

12.82

 

12.74

 

12.82

       

Leverage ratio (a)

10.14

 

10.39

 

10.28

       

Common equity ratio

10.42

 

10.79

 

10.73

       

Tangible common equity ratio (b)

9.64

 

9.98

 

9.91

       

AVERAGE BALANCES

           

Commercial loans

$

31,132

 

$

31,511

 

$

31,900

   

$

31,152

 

$

31,596

 

Real estate construction loans

2,646

 

2,429

 

1,833

   

2,397

 

1,859

 

Commercial mortgage loans

9,012

 

9,033

 

8,691

   

9,002

 

8,648

 

Lease financing

662

 

730

 

788

   

706

 

793

 

International loans

1,349

 

1,396

 

1,401

   

1,388

 

1,455

 

Residential mortgage loans

1,883

 

1,880

 

1,882

   

1,885

 

1,872

 

Consumer loans

2,522

 

2,490

 

2,477

   

2,493

 

2,432

 

Total loans

49,206

 

49,469

 

48,972

   

49,023

 

48,655

 
             

Earning assets

67,648

 

65,597

 

66,191

   

65,796

 

64,561

 

Total assets

72,909

 

70,668

 

71,333

   

70,942

 

69,688

 
             

Noninterest-bearing deposits

30,454

 

28,376

 

28,623

   

28,966

 

27,569

 

Interest-bearing deposits

27,611

 

28,145

 

30,517

   

28,136

 

30,282

 

Total deposits

58,065

 

56,521

 

59,140

   

57,102

 

57,851

 
             

Common shareholders' equity

7,677

 

7,654

 

7,559

   

7,654

 

7,508

 

NET INTEREST INCOME

           

Net interest income

$

450

 

$

445

 

$

422

   

$

1,342

 

$

1,256

 

Net interest margin (fully taxable equivalent)

2.66

%

2.74

%

2.54

%

 

2.74

%

2.61

%

CREDIT QUALITY

           

Total nonperforming assets

$

660

 

$

635

 

$

381

       
             

Loans past due 90 days or more and still accruing

48

 

35

 

5

       
             

Net credit-related charge-offs

16

 

47

 

23

   

$

121

 

$

49

 
             

Allowance for loan losses

727

 

729

 

622

       

Allowance for credit losses on lending-related commitments

45

 

43

 

48

       

Total allowance for credit losses

772

 

772

 

670

       
             

Allowance for loan losses as a percentage of total loans

1.48

%

1.45

%

1.27

%

     

Net credit-related charge-offs as a percentage of average total loans

0.13

 

0.38

 

0.19

   

0.33

%

0.14

%

Nonperforming assets as a percentage of total loans and foreclosed property

1.34

 

1.26

 

0.78

       

Allowance for loan losses as a percentage of total nonperforming loans

114

 

119

 

169

       
     

(a)

September 30, 2016 ratios are estimated.

 

(b)

See Reconciliation of Non-GAAP Financial Measures.

 

 CONSOLIDATED BALANCE SHEETS

 Comerica Incorporated and Subsidiaries

       
         
 

September 30,

June 30,

December 31,

September 30,

(in millions, except share data)

2016

2016

2015

2015

 

(unaudited)

(unaudited)

 

(unaudited)

ASSETS

       

Cash and due from banks

$

1,292

 

$

1,172

 

$

1,157

 

$

1,101

 
         

Interest-bearing deposits with banks

6,748

 

2,938

 

4,990

 

6,099

 

Other short-term investments

92

 

100

 

113

 

107

 
         

Investment securities available-for-sale

10,789

 

10,712

 

10,519

 

8,749

 

Investment securities held-to-maturity

1,695

 

1,807

 

1,981

 

1,863

 
         

Commercial loans

31,152

 

32,360

 

31,659

 

31,777

 

Real estate construction loans

2,743

 

2,553

 

2,001

 

1,874

 

Commercial mortgage loans

9,013

 

9,038

 

8,977

 

8,787

 

Lease financing

648

 

684

 

724

 

751

 

International loans

1,303

 

1,365

 

1,368

 

1,382

 

Residential mortgage loans

1,874

 

1,856

 

1,870

 

1,880

 

Consumer loans

2,541

 

2,524

 

2,485

 

2,491

 

Total loans

49,274

 

50,380

 

49,084

 

48,942

 

Less allowance for loan losses

(727)

 

(729)

 

(634)

 

(622)

 

Net loans

48,547

 

49,651

 

48,450

 

48,320

 
         

Premises and equipment

528

 

544

 

550

 

541

 

Accrued income and other assets

4,433

 

4,356

 

4,117

 

4,232

 

Total assets

$

74,124

 

$

71,280

 

$

71,877

 

$

71,012

 
         

LIABILITIES AND SHAREHOLDERS' EQUITY

       

Noninterest-bearing deposits

$

31,776

 

$

28,559

 

$

30,839

 

$

28,697

 
         

Money market and interest-bearing checking deposits

22,436

 

22,539

 

23,532

 

23,948

 

Savings deposits

2,052

 

2,022

 

1,898

 

1,853

 

Customer certificates of deposit

2,967

 

3,230

 

3,552

 

4,126

 

Foreign office time deposits

30

 

24

 

32

 

144

 

Total interest-bearing deposits

27,485

 

27,815

 

29,014

 

30,071

 

Total deposits

59,261

 

56,374

 

59,853

 

58,768

 
         

Short-term borrowings

12

 

12

 

23

 

109

 

Accrued expenses and other liabilities

1,234

 

1,279

 

1,383

 

1,413

 

Medium- and long-term debt

5,890

 

5,921

 

3,058

 

3,100

 

Total liabilities

66,397

 

63,586

 

64,317

 

63,390

 
         

Common stock - $5 par value:

       

Authorized - 325,000,000 shares

       

Issued - 228,164,824 shares

1,141

 

1,141

 

1,141

 

1,141

 

Capital surplus

2,174

 

2,165

 

2,173

 

2,165

 

Accumulated other comprehensive loss

(292)

 

(295)

 

(429)

 

(345)

 

Retained earnings

7,262

 

7,157

 

7,084

 

7,007

 

Less cost of common stock in treasury - 56,096,416 shares at 9/30/16, 54,247,325 shares at 6/30/16, 52,457,113 shares at 12/31/15, and 51,010,418 shares at 9/30/15

(2,558)

 

(2,474)

 

(2,409)

 

(2,346)

 

Total shareholders' equity

7,727

 

7,694

 

7,560

 

7,622

 

Total liabilities and shareholders' equity

$

74,124

 

$

71,280

 

$

71,877

 

$

71,012

 

 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

Comerica Incorporated and Subsidiaries

     
           
 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

(in millions, except per share data)

2016

2015

 

2016

2015

INTEREST INCOME

         

Interest and fees on loans

$

411

 

$

390

   

$

1,223

 

$

1,156

 

Interest on investment securities

61

 

54

   

185

 

160

 

Interest on short-term investments

8

 

4

   

17

 

11

 

Total interest income

480

 

448

   

1,425

 

1,327

 

INTEREST EXPENSE

         

Interest on deposits

10

 

11

   

30

 

33

 

Interest on medium- and long-term debt

20

 

15

   

53

 

38

 

Total interest expense

30

 

26

   

83

 

71

 

Net interest income

450

 

422

   

1,342

 

1,256

 

Provision for credit losses

16

 

26

   

213

 

87

 

Net interest income after provision for credit losses

434

 

396

   

1,129

 

1,169

 

NONINTEREST INCOME

         

Card fees

76

 

71

   

224

 

203

 

Service charges on deposit accounts

55

 

57

   

165

 

168

 

Fiduciary income

47

 

47

   

142

 

142

 

Commercial lending fees

26

 

22

   

68

 

69

 

Letter of credit fees

12

 

13

   

38

 

39

 

Bank-owned life insurance

12

 

10

   

30

 

29

 

Foreign exchange income

10

 

10

   

31

 

29

 

Brokerage fees

5

 

5

   

14

 

13

 

Net securities losses

 

   

(3)

 

(2)

 

Other noninterest income

29

 

25

   

75

 

79

 

Total noninterest income

272

 

260

   

784

 

769

 

NONINTEREST EXPENSES

         

Salaries and benefits expense

247

 

243

   

742

 

747

 

Outside processing fee expense

86

 

83

   

247

 

239

 

Net occupancy expense

40

 

41

   

117

 

118

 

Equipment expense

13

 

13

   

40

 

39

 

Restructuring charges

20

 

   

73

 

 

Software expense

31

 

26

   

90

 

73

 

FDIC insurance expense

14

 

9

   

39

 

27

 

Advertising expense

5

 

6

   

15

 

17

 

Litigation-related expense

 

(3)

   

 

(32)

 

Other noninterest expenses

37

 

39

   

106

 

117

 

Total noninterest expenses

493

 

457

   

1,469

 

1,345

 

Income before income taxes

213

 

199

   

444

 

593

 

Provision for income taxes

64

 

63

   

131

 

188

 

NET INCOME

149

 

136

   

313

 

405

 

Less income allocated to participating securities

1

 

2

   

3

 

5

 

Net income attributable to common shares

$

148

 

$

134

   

$

310

 

$

400

 

Earnings per common share:

         

Basic

$

0.87

 

$

0.76

   

$

1.80

 

$

2.27

 

Diluted

0.84

 

0.74

   

1.76

 

2.20

 
           

Comprehensive income

152

 

187

   

450

 

472

 
           

Cash dividends declared on common stock

40

 

37

   

115

 

110

 

Cash dividends declared per common share

0.23

 

0.21

   

0.66

 

0.62

 

 

CONSOLIDATED QUARTERLY STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

Comerica Incorporated and Subsidiaries

           
                       

 

(in millions, except per share data)

Third

Second

First

Fourth

Third

 

Third Quarter 2016 Compared To:

Quarter

Quarter

Quarter

Quarter

Quarter

 

Second Quarter 2016

 

Third Quarter 2015

2016

2016

2016

2015

2015

 

 Amount

  Percent

 

Amount

  Percent

INTEREST INCOME

                     

Interest and fees on loans

$

411

 

$

406

 

$

406

 

$

395

 

$

390

   

$

5

 

1

%

 

$

21

 

5

%

Interest on investment securities

61

 

62

 

62

 

56

 

54

   

(1)

 

(1)

   

7

 

14

 

Interest on short-term investments

8

 

5

 

4

 

6

 

4

   

3

 

62

   

4

 

67

 

Total interest income

480

 

473

 

472

 

457

 

448

   

7

 

1

   

32

 

7

 

INTEREST EXPENSE

                     

Interest on deposits

10

 

10

 

10

 

10

 

11

   

 

   

(1)

 

(9)

 

Interest on medium- and long-term debt

20

 

18

 

15

 

14

 

15

   

2

 

12

   

5

 

37

 

Total interest expense

30

 

28

 

25

 

24

 

26

   

2

 

8

   

4

 

18

 

Net interest income

450

 

445

 

447

 

433

 

422

   

5

 

1

   

28

 

6

 

Provision for credit losses

16

 

49

 

148

 

60

 

26

   

(33)

 

(67)

   

(10)

 

(38)

 

Net interest income after provision

for credit losses

434

 

396

 

299

 

373

 

396

   

38

 

9

   

38

 

9

 

NONINTEREST INCOME

                     

Card fees

76

 

76

 

72

 

73

 

71

   

 

   

5

 

7

 

Service charges on deposit accounts

55

 

55

 

55

 

55

 

57

   

 

   

(2)

 

(2)

 

Fiduciary income

47

 

49

 

46

 

45

 

47

   

(2)

 

(3)

   

 

 

Commercial lending fees

26

 

22

 

20

 

30

 

22

   

4

 

12

   

4

 

12

 

Letter of credit fees

12

 

13

 

13

 

14

 

13

   

(1)

 

(1)

   

(1)

 

(3)

 

Bank-owned life insurance

12

 

9

 

9

 

11

 

10

   

3

 

37

   

2

 

18

 

Foreign exchange income

10

 

11

 

10

 

11

 

10

   

(1)

 

   

 

 

Brokerage fees

5

 

5

 

4

 

4

 

5

   

 

   

 

 

Net securities losses

 

(1)

 

(2)

 

 

   

1

 

38

   

 

 

Other noninterest income

29

 

29

 

17

 

23

 

25

   

 

   

4

 

14

 

Total noninterest income

272

 

268

 

244

 

266

 

260

   

4

 

2

   

12

 

5

 

NONINTEREST EXPENSES

                     

Salaries and benefits expense

247

 

247

 

248

 

262

 

243

   

 

   

4

 

2

 

Outside processing fee expense

86

 

83

 

78

 

79

 

83

   

3

 

3

   

3

 

3

 

Net occupancy expense

40

 

39

 

38

 

41

 

41

   

1

 

   

(1)

 

(3)

 

Equipment expense

13

 

14

 

13

 

14

 

13

   

(1)

 

(5)

   

 

 

Restructuring charges

20

 

53

 

 

 

   

(33)

 

(63)

   

20

 

n/m

 

Software expense

31

 

30

 

29

 

26

 

26

   

1

 

1

   

5

 

20

 

FDIC insurance expense

14

 

14

 

11

 

10

 

9

   

 

   

5

 

62

 

Advertising expense

5

 

6

 

4

 

7

 

6

   

(1)

 

(22)

   

(1)

 

(13)

 

Litigation-related expense

 

 

 

 

(3)

   

 

   

3

 

n/m

 

Other noninterest expenses

37

 

32

 

37

 

43

 

39

   

5

 

15

   

(2)

 

(7)

 

Total noninterest expenses

493

 

518

 

458

 

482

 

457

   

(25)

 

(5)

   

36

 

8

 

Income before income taxes

213

 

146

 

85

 

157

 

199

   

67

 

45

   

14

 

7

 

Provision for income taxes

64

 

42

 

25

 

41

 

63

   

22

 

48

   

1

 

 

NET INCOME

149

 

104

 

60

 

116

 

136

   

45

 

44

   

13

 

10

 

Less income allocated to participating securities

1

 

1

 

1

 

1

 

2

   

 

   

(1)

 

(4)

 

Net income attributable to common shares

$

148

 

$

103

 

$

59

 

$

115

 

$

134

   

$

45

 

44

%

 

$

14

 

10

%

Earnings per common share:

                     

Basic

$

0.87

 

$

0.60

 

$

0.34

 

$

0.65

 

$

0.76

   

$

0.27

 

45

%

 

$

0.11

 

14

%

Diluted

0.84

 

0.58

 

0.34

 

0.64

 

0.74

   

0.26

 

45

   

0.10

 

14

 
                       

Comprehensive income

152

 

137

 

161

 

32

 

187

   

15

 

11

   

(35)

 

(19)

 
                       

Cash dividends declared on common stock

40

 

38

 

37

 

37

 

37

   

2

 

3

   

3

 

6

 

Cash dividends declared per common share

0.23

 

0.22

 

0.21

 

0.21

 

0.21

   

0.01

 

5

   

0.02

 

10

 

n/m - not meaningful

 

ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES (unaudited)

Comerica Incorporated and Subsidiaries

           
             
 

2016

 

2015

(in millions)

3rd Qtr

2nd Qtr

1st Qtr

 

4th Qtr

3rd Qtr

             

Balance at beginning of period

$

729

 

$

724

 

$

634

   

$

622

 

$

618

 
             

Loan charge-offs:

           

Commercial

24

 

48

 

72

   

73

 

30

 

Commercial mortgage

2

 

 

   

1

 

 

International

8

 

4

 

3

   

 

1

 

Consumer

1

 

2

 

2

   

2

 

3

 

Total loan charge-offs

35

 

54

 

77

   

76

 

34

 
             

Recoveries on loans previously charged-off:

           

Commercial

15

 

9

 

12

   

6

 

8

 

Commercial mortgage

3

 

2

 

12

   

11

 

2

 

Residential mortgage

 

 

   

1

 

 

Consumer

1

 

1

 

1

   

7

 

1

 

Total recoveries

19

 

12

 

25

   

25

 

11

 

Net loan charge-offs

16

 

42

 

52

   

51

 

23

 

Provision for loan losses

14

 

47

 

141

   

63

 

28

 

Foreign currency translation adjustment

 

 

1

   

 

(1)

 

Balance at end of period

$

727

 

$

729

 

$

724

   

$

634

 

$

622

 
             

Allowance for loan losses as a percentage of total loans

1.48

%

1.45

%

1.47

%

 

1.29

%

1.27

%

             

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

0.13

 

0.34

 

0.43

   

0.42

 

0.19

 

 

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

Comerica Incorporated and Subsidiaries

     
             
 

2016

 

2015

(in millions)

3rd Qtr

2nd Qtr

1st Qtr

 

4th Qtr

3rd Qtr

             

Balance at beginning of period

$

43

 

$

46

 

$

45

   

$

48

 

$

50

 

Charge-offs on lending-related commitments (a)

 

(5)

 

(6)

   

 

 

Provision for credit losses on lending-related commitments

2

 

2

 

7

   

(3)

 

(2)

 

Balance at end of period

$

45

 

$

43

 

$

46

   

$

45

 

$

48

 
             

Unfunded lending-related commitments sold

$

 

$

12

 

$

11

   

$

 

$

 
     

(a)

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

 

 

NONPERFORMING ASSETS (unaudited)

Comerica Incorporated and Subsidiaries

       
             
 

2016

 

2015

(in millions)

3rd Qtr

2nd Qtr

1st Qtr

 

4th Qtr

3rd Qtr

             

SUMMARY OF NONPERFORMING ASSETS AND PAST DUE LOANS

     

Nonaccrual loans:

           

Business loans:

           

  Commercial

$

508

 

$

482

 

$

547

   

$

238

 

$

214

 

  Real estate construction

 

 

   

1

 

1

 

  Commercial mortgage

44

 

44

 

47

   

60

 

66

 

  Lease financing

6

 

6

 

6

   

6

 

8

 

  International

19

 

18

 

27

   

8

 

8

 

  Total nonaccrual business loans

577

 

550

 

627

   

313

 

297

 

Retail loans:

           

  Residential mortgage

23

 

26

 

26

   

27

 

31

 

  Consumer:

           

  Home equity

27

 

28

 

27

   

27

 

28

 

  Other consumer

4

 

1

 

1

   

 

1

 

    Total consumer

31

 

29

 

28

   

27

 

29

 

  Total nonaccrual retail loans

54

 

55

 

54

   

54

 

60

 

Total nonaccrual loans

631

 

605

 

681

   

367

 

357

 

Reduced-rate loans

8

 

8

 

8

   

12

 

12

 

Total nonperforming loans

639

 

613

 

689

   

379

 

369

 

Foreclosed property

21

 

22

 

25

   

12

 

12

 

Total nonperforming assets

$

660

 

$

635

 

$

714

   

$

391

 

$

381

 
             

Nonperforming loans as a percentage of total loans

1.30

%

1.22

%

1.40

%

 

0.77

%

0.75

%

Nonperforming assets as a percentage of total loans

 and foreclosed property

1.34

 

1.26

 

1.45

   

0.80

 

0.78

 

Allowance for loan losses as a percentage of total

nonperforming loans

114

 

119

 

105

   

167

 

169

 

Loans past due 90 days or more and still accruing

$

48

 

$

35

 

$

13

   

$

17

 

$

5

 
             

ANALYSIS OF NONACCRUAL LOANS

           

Nonaccrual loans at beginning of period

$

605

 

$

681

 

$

367

   

$

357

 

$

349

 

Loans transferred to nonaccrual (a)

105

 

107

 

446

   

105

 

69

 

Nonaccrual business loan gross charge-offs (b)

(34)

 

(52)

 

(75)

   

(49)

 

(31)

 

Nonaccrual business loans sold (c)

(2)

 

(40)

 

(21)

   

 

 

Payments/Other (d)

(43)

 

(91)

 

(36)

   

(46)

 

(30)

 

Nonaccrual loans at end of period

$

631

 

$

605

 

$

681

   

$

367

 

$

357

 

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

(b) Analysis of gross loan charge-offs:

           

    Nonaccrual business loans

$

34

 

$

52

 

$

75

   

$

49

 

$

31

 

    Performing business loans

 

 

   

25

 

 

    Consumer and residential mortgage loans

1

 

2

 

2

   

2

 

3

 

   Total gross loan charge-offs

$

35

 

$

54

 

$

77

   

$

76

 

$

34

 

(c) Analysis of loans sold:

           

      Nonaccrual business loans

$

2

 

$

40

 

$

21

   

$

 

$

 

      Performing criticized loans

 

 

   

3

 

 

    Total criticized loans sold

$

2

 

$

40

 

$

21

   

$

3

 

$

 

(d) 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 (unaudited)

Comerica Incorporated and Subsidiaries

         
               
 

Nine Months Ended

 

September 30, 2016

 

September 30, 2015

(dollar amounts in millions)

Average

 

Average

 

Average

 

Average

Balance

Interest

Rate (a)

 

Balance

Interest

Rate (a)

               

Commercial loans

$

31,152

 

$

753

 

3.24

%

 

$

31,596

 

$

718

 

3.05

%

Real estate construction loans

2,397

 

65

 

3.61

   

1,859

 

48

 

3.44

 

Commercial mortgage loans

9,002

 

236

 

3.50

   

8,648

 

220

 

3.40

 

Lease financing

706

 

15

 

2.86

   

793

 

19

 

3.13

 

International loans

1,388

 

38

 

3.61

   

1,455

 

39

 

3.63

 

Residential mortgage loans

1,885

 

54

 

3.81

   

1,872

 

53

 

3.78

 

Consumer loans

2,493

 

62

 

3.34

   

2,432

 

59

 

3.23

 

Total loans

49,023

 

1,223

 

3.34

   

48,655

 

1,156

 

3.19

 
               

Mortgage-backed securities (b)

9,347

 

152

 

2.20

   

9,076

 

151

 

2.23

 

Other investment securities

3,008

 

33

 

1.50

   

950

 

9

 

1.18

 

Total investment securities (b)

12,355

 

185

 

2.03

   

10,026

 

160

 

2.13

 
               

Interest-bearing deposits with banks

4,313

 

16

 

0.50

   

5,774

 

11

 

0.25

 

Other short-term investments

105

 

1

 

0.65

   

106

 

 

0.78

 

Total earning assets

65,796

 

1,425

 

2.90

   

64,561

 

1,327

 

2.76

 
               

Cash and due from banks

1,098

       

1,054

     

Allowance for loan losses

(726)

       

(614)

     

Accrued income and other assets

4,774

       

4,687

     

Total assets

$

70,942

       

$

69,688

     
               

Money market and interest-bearing checking deposits

$

22,797

 

20

 

0.11

   

$

23,973

 

20

 

0.11

 

Savings deposits

1,996

 

 

0.02

   

1,827

 

 

0.02

 

Customer certificates of deposit

3,308

 

10

 

0.40

   

4,359

 

12

 

0.37

 

Foreign office time deposits

35

 

 

0.34

   

123

 

1

 

1.13

 

Total interest-bearing deposits

28,136

 

30

 

0.14

   

30,282

 

33

 

0.14

 
               

Short-term borrowings

180

 

 

0.45

   

93

 

 

0.05

 

Medium- and long-term debt

4,695

 

53

 

1.51

   

2,843

 

38

 

1.80

 

Total interest-bearing sources

33,011

 

83

 

0.33

   

33,218

 

71

 

0.28

 
               

Noninterest-bearing deposits

28,966

       

27,569

     

Accrued expenses and other liabilities

1,311

       

1,393

     

Total shareholders' equity

7,654

       

7,508

     

Total liabilities and shareholders' equity

$

70,942

       

$

69,688

     
               

Net interest income/rate spread

 

$

1,342

 

2.57

     

$

1,256

 

2.48

 
               

Impact of net noninterest-bearing sources of funds

   

0.17

       

0.13

 

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

   

2.74

%

     

2.61

%

     

(a)

Fully taxable equivalent.

 

(b)

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

 

ANALYSIS OF NET INTEREST INCOME (unaudited)

Comerica Incorporated and Subsidiaries

             
                       
 

Three Months Ended

 

September 30, 2016

 

June 30, 2016

 

September 30, 2015

(dollar amounts in millions)

Average

 

Average

 

Average

 

Average

 

Average

 

Average

Balance

Interest

Rate (a)

 

Balance

Interest

Rate (a)

 

Balance

Interest

Rate (a)

                       

Commercial loans

$

31,132

 

$

253

 

3.25

%

 

$

31,511

 

$

251

 

3.23

%

 

$

31,900

 

$

243

 

3.04

%

Real estate construction loans

2,646

 

24

 

3.57

   

2,429

 

22

 

3.62

   

1,833

 

16

 

3.47

 

Commercial mortgage loans

9,012

 

78

 

3.43

   

9,033

 

78

 

3.47

   

8,691

 

74

 

3.39

 

Lease financing

662

 

5

 

3.30

   

730

 

4

 

1.98

   

788

 

6

 

3.16

 

International loans

1,349

 

12

 

3.56

   

1,396

 

13

 

3.63

   

1,401

 

13

 

3.51

 

Residential mortgage loans

1,883

 

18

 

3.74

   

1,880

 

17

 

3.76

   

1,882

 

18

 

3.79

 

Consumer loans

2,522

 

21

 

3.31

   

2,490

 

21

 

3.37

   

2,477

 

20

 

3.21

 

Total loans

49,206

 

411

 

3.33

   

49,469

 

406

 

3.31

   

48,972

 

390

 

3.17

 
                       

Mortgage-backed securities (b)

9,359

 

50

 

2.17

   

9,326

 

51

 

2.21

   

9,099

 

50

 

2.21

 

Other investment securities

3,014

 

11

 

1.51

   

3,008

 

11

 

1.50

   

1,133

 

4

 

1.26

 

Total investment securities (b)

12,373

 

61

 

2.01

   

12,334

 

62

 

2.03

   

10,232

 

54

 

2.11

 
                       

Interest-bearing deposits with banks

5,967

 

8

 

0.51

   

3,690

 

5

 

0.50

   

6,869

 

4

 

0.25

 

Other short-term investments

102

 

 

0.43

   

104

 

 

0.58

   

118

 

 

0.82

 

Total earning assets

67,648

 

480

 

2.84

   

65,597

 

473

 

2.91

   

66,191

 

448

 

2.70

 
                       

Cash and due from banks

1,152

       

1,074

       

1,095

     

Allowance for loan losses

(749)

       

(749)

       

(628)

     

Accrued income and other assets

4,858

       

4,746

       

4,675

     

Total assets

$

72,909

       

$

70,668

       

$

71,333

     
                       

Money market and interest-bearing checking deposits

$

22,415

 

7

 

0.12

   

$

22,785

 

6

 

0.11

   

$

24,298

 

7

 

0.11

 

Savings deposits

2,042

 

 

0.03

   

2,010

 

 

0.02

   

1,860

 

 

0.02

 

Customer certificates of deposit

3,129

 

3

 

0.40

   

3,320

 

4

 

0.40

   

4,232

 

4

 

0.37

 

Foreign office time deposits

25

 

 

0.37

   

30

 

 

0.35

   

127

 

 

0.70

 

Total interest-bearing deposits

27,611

 

10

 

0.14

   

28,145

 

10

 

0.14

   

30,517

 

11

 

0.14

 
                       

Short-term borrowings

17

 

 

0.47

   

159

 

 

0.45

   

91

 

 

0.04

 

Medium- and long-term debt

5,907

 

20

 

1.36

   

5,072

 

18

 

1.42

   

3,175

 

15

 

1.85

 

Total interest-bearing sources

33,535

 

30

 

0.36

   

33,376

 

28

 

0.33

   

33,783

 

26

 

0.30

 
                       

Noninterest-bearing deposits

30,454

       

28,376

       

28,623

     

Accrued expenses and other liabilities

1,243

       

1,262

       

1,368

     

Total shareholders' equity

7,677

       

7,654

       

7,559

     

Total liabilities and shareholders' equity

$

72,909

       

$

70,668

       

$

71,333

     
                       

Net interest income/rate spread

 

$

450

 

2.48

     

$

445

 

2.58

     

$

422

 

2.40

 
                       

Impact of net noninterest-bearing sources of funds

   

0.18

       

0.16

       

0.14

 

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

   

2.66

%

     

2.74

%

     

2.54

%

     

(a)

Fully taxable equivalent.

 

(b)

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

 

CONSOLIDATED STATISTICAL DATA (unaudited)

Comerica Incorporated and Subsidiaries

     
           

(in millions, except per share data)

September 30,

June 30,

March 31,

December 31,

September 30,

2016

2016

2016

2015

2015

           

Commercial loans:

         

Floor plan

$

3,778

 

$

4,120

 

$

3,902

 

$

3,939

 

$

3,538

 

Other

27,374

 

28,240

 

27,660

 

27,720

 

28,239

 

Total commercial loans

31,152

 

32,360

 

31,562

 

31,659

 

31,777

 

Real estate construction loans

2,743

 

2,553

 

2,290

 

2,001

 

1,874

 

Commercial mortgage loans

9,013

 

9,038

 

8,982

 

8,977

 

8,787

 

Lease financing

648

 

684

 

731

 

724

 

751

 

International loans

1,303

 

1,365

 

1,455

 

1,368

 

1,382

 

Residential mortgage loans

1,874

 

1,856

 

1,874

 

1,870

 

1,880

 

Consumer loans:

         

Home equity

1,792

 

1,779

 

1,738

 

1,720

 

1,714

 

Other consumer

749

 

745

 

745

 

765

 

777

 

Total consumer loans

2,541

 

2,524

 

2,483

 

2,485

 

2,491

 

Total loans

$

49,274

 

$

50,380

 

$

49,377

 

$

49,084

 

$

48,942

 
           

Goodwill

$

635

 

$

635

 

$

635

 

$

635

 

$

635

 

Core deposit intangible

8

 

9

 

9

 

10

 

10

 

Other intangibles

3

 

3

 

4

 

4

 

4

 
           

Common equity tier 1 capital (a)

7,378

 

7,346

 

7,331

 

7,350

 

7,327

 

Risk-weighted assets (a)

69,100

 

70,056

 

69,319

 

69,731

 

69,718

 
           

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

10.68

%

10.49

%

10.58

%

10.54

%

10.51

%

Total risk-based capital ratio (a)

12.82

 

12.74

 

12.84

 

12.69

 

12.82

 

Leverage ratio (a)

10.14

 

10.39

 

10.60

 

10.22

 

10.28

 

Common equity ratio

10.42

 

10.79

 

11.08

 

10.52

 

10.73

 

Tangible common equity ratio (b)

9.64

 

9.98

 

10.23

 

9.70

 

9.91

 
           

Common shareholders' equity per share of common stock

$

44.91

 

$

44.24

 

$

43.66

 

$

43.03

 

$

43.02

 

Tangible common equity per share of common stock (b)

41.15

 

40.52

 

39.96

 

39.33

 

39.36

 

Market value per share for the quarter:

         

High

47.81

 

47.55

 

41.74

 

47.44

 

52.93

 

Low

38.39

 

36.27

 

30.48

 

39.52

 

40.01

 

Close

47.32

 

41.13

 

37.87

 

41.83

 

41.10

 
           

Quarterly ratios:

         

Return on average common shareholders' equity

7.80

%

5.44

%

3.13

%

6.08

%

7.19

%

Return on average assets

0.82

 

0.59

 

0.34

 

0.64

 

0.76

 

Efficiency ratio (c)

68.15

 

72.43

 

65.99

 

68.92

 

66.87

 
           

Number of banking centers

473

 

473

 

477

 

477

 

477

 
           

Number of employees - full time equivalent

8,476

 

8,792

 

8,869

 

8,880

 

8,941

 

(a)

September 30, 2016 amounts and ratios are estimated.

 

(b)

See Reconciliation of Non-GAAP Financial Measures.

(c)

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

 

PARENT COMPANY ONLY BALANCE SHEETS (unaudited)

Comerica Incorporated

     
       
 

September 30,

December 31,

September 30,

(in millions, except share data)

2016

2015

2015

       

ASSETS

     

Cash and due from subsidiary bank

$

 

$

4

 

$

5

 

Short-term investments with subsidiary bank

588

 

569

 

563

 

Other short-term investments

88

 

89

 

89

 

Investment in subsidiaries, principally banks

7,685

 

7,523

 

7,596

 

Premises and equipment

2

 

3

 

2

 

Other assets

161

 

137

 

138

 

      Total assets

$

8,524

 

$

8,325

 

$

8,393

 
       

LIABILITIES AND SHAREHOLDERS' EQUITY

     

Medium- and long-term debt

$

626

 

$

608

 

$

618

 

Other liabilities

171

 

157

 

153

 

      Total liabilities

797

 

765

 

771

 
       

Common stock - $5 par value:

     

    Authorized - 325,000,000 shares

     

    Issued - 228,164,824 shares

1,141

 

1,141

 

1,141

 

Capital surplus

2,174

 

2,173

 

2,165

 

Accumulated other comprehensive loss

(292)

 

(429)

 

(345)

 

Retained earnings

7,262

 

7,084

 

7,007

 

Less cost of common stock in treasury - 56,096,416 shares at 9/30/16, 52,457,113 shares at 12/31/15 and 51,010,418 shares at 9/30/15

(2,558)

 

(2,409)

 

(2,346)

 

      Total shareholders' equity

7,727

 

7,560

 

7,622

 

      Total liabilities and shareholders' equity

$

8,524

 

$

8,325

 

$

8,393

 

 

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited)

Comerica Incorporated and Subsidiaries

         
               
       

Accumulated

     
 

Common Stock

 

Other

   

Total

(in millions, except per share data)

Shares

 

Capital

Comprehensive

Retained

Treasury

Shareholders'

 Outstanding

Amount

Surplus

Loss

Earnings

Stock

Equity

               

BALANCE AT DECEMBER 31, 2014

179.0

 

$

1,141

 

$

2,188

 

$

(412)

 

$

6,744

 

$

(2,259)

 

$

7,402

 

Net income

 

 

 

 

405

 

 

405

 

Other comprehensive income, net of tax

 

 

 

67

 

 

 

67

 

Cash dividends declared on common stock ($0.62 per share)

 

 

 

 

(110)

 

 

(110)

 

Purchase of common stock

(3.8)

 

 

 

 

 

(175)

 

(175)

 

Purchase and retirement of warrants

 

 

(10)

 

 

 

 

(10)

 

Net issuance of common stock under employee stock plans

1.0

 

 

(21)

 

 

(10)

 

45

 

14

 

Net issuance of common stock for warrants

1.0

 

 

(21)

 

 

(22)

 

43

 

 

Share-based compensation

 

 

29

 

 

 

 

29

 

BALANCE AT SEPTEMBER 30, 2015

177.2

 

$

1,141

 

$

2,165

 

$

(345)

 

$

7,007

 

$

(2,346)

 

$

7,622

 
               

BALANCE AT DECEMBER 31, 2015

175.7

 

$

1,141

 

$

2,173

 

$

(429)

 

$

7,084

 

$

(2,409)

 

$

7,560

 

Net income

 

 

 

 

313

 

 

313

 

Other comprehensive income, net of tax

 

 

 

137

 

 

 

137

 

Cash dividends declared on common stock ($0.66 per share)

 

 

 

 

(115)

 

 

(115)

 

Purchase of common stock

(5.0)

 

 

 

 

 

(211)

 

(211)

 

Net issuance of common stock under employee stock plans

1.4

 

 

(29)

 

 

(20)

 

62

 

13

 

Share-based compensation

 

 

30

 

 

 

 

30

 

BALANCE AT SEPTEMBER 30, 2016

172.1

 

$

1,141

 

$

2,174

 

$

(292)

 

$

7,262

 

$

(2,558)

 

$

7,727

 

 

 BUSINESS SEGMENT FINANCIAL RESULTS (unaudited)

 Comerica Incorporated and Subsidiaries

           
                       

(dollar amounts in millions)

                     

Three Months Ended September 30, 2016

Business

 

Retail

 

Wealth

           

Bank

 

Bank

 

Management

 

Finance

 

Other

 

Total

Earnings summary:

                     

Net interest income (expense)

$

361

   

$

156

   

$

41

   

$

(114)

   

$

6

   

$

450

 

Provision for credit losses

2

   

10

   

(1)

   

   

5

   

16

 

Noninterest income

145

   

50

   

61

   

13

   

3

   

272

 

Noninterest expenses

215

   

195

   

75

   

(1)

   

9

   

493

 

Provision (benefit) for income taxes

97

   

   

10

   

(39)

   

(4)

   

64

 

Net income (loss)

$

192

   

$

1

   

$

18

   

$

(61)

   

$

(1)

   

$

149

 

Net credit-related charge-offs (recoveries)

$

14

   

$

3

   

$

(1)

   

$

   

$

   

$

16

 
                       

Selected average balances:

                     

Assets

$

39,618

   

$

6,544

   

$

5,283

   

$

14,144

   

$

7,320

   

$

72,909

 

Loans

38,243

   

5,871

   

5,092

   

   

   

49,206

 

Deposits

30,019

   

23,654

   

4,030

   

98

   

264

   

58,065

 
                       

Statistical data:

                     

Return on average assets (a)

1.94

%

 

0.01

%

 

1.39

%

 

N/M

   

N/M

   

0.82

%

Efficiency ratio (b)

42.38

   

94.57

   

73.07

   

N/M

   

N/M

   

68.15

 
                       

Three Months Ended June 30, 2016

Business

 

Retail

 

Wealth

           

Bank

 

Bank

 

Management

 

Finance

 

Other

 

Total

Earnings summary:

                     

Net interest income (expense)

$

355

   

$

155

   

$

42

   

$

(113)

   

$

6

   

$

445

 

Provision for credit losses

46

   

1

   

3

   

   

(1)

   

49

 

Noninterest income

144

   

48

   

62

   

10

   

4

   

268

 

Noninterest expenses

222

   

205

   

81

   

(1)

   

11

   

518

 

Provision (benefit) for income taxes

76

   

(1)

   

7

   

(39)

   

(1)

   

42

 

Net income (loss)

$

155

   

$

(2)

   

$

13

   

$

(63)

   

$

1

   

$

104

 

Net credit-related charge-offs

$

42

   

$

1

   

$

4

   

$

   

$

   

$

47

 
                       

Selected average balances:

                     

Assets

$

39,983

   

$

6,558

   

$

5,215

   

$

13,927

   

$

4,985

   

$

70,668

 

Loans

38,574

   

5,879

   

5,016

   

   

   

49,469

 

Deposits

28,441

   

23,546

   

4,213

   

50

   

271

   

56,521

 
                       

Statistical data:

                     

Return on average assets (a)

1.55

%

 

(0.03)

%

 

1.02

%

 

N/M

   

N/M

   

0.59

%

Efficiency ratio (b)

44.31

   

101.12

   

77.65

   

N/M

   

N/M

   

72.43

 
                       

Three Months Ended September 30, 2015

Business

 

Retail

 

Wealth

           

Bank

 

Bank

 

Management

 

Finance

 

Other

 

Total

Earnings summary:

                     

Net interest income (expense)

$

378

   

$

158

   

$

45

   

$

(163)

   

$

4

   

$

422

 

Provision for credit losses

30

   

2

   

(3)

   

   

(3)

   

26

 

Noninterest income

144

   

49

   

59

   

12

   

(4)

   

260

 

Noninterest expenses

198

   

185

   

75

   

   

(1)

   

457

 

Provision (benefit) for income taxes

99

   

7

   

11

   

(57)

   

3

   

63

 

Net income (loss)

$

195

   

$

13

   

$

21

   

$

(94)

   

$

1

   

$

136

 

Net credit-related charge-offs (recoveries)

$

23

   

$

1

   

$

(1)

   

$

   

$

   

$

23

 
                       

Selected average balances:

                     

Assets

$

39,768

   

$

6,518

   

$

5,228

   

$

11,761

   

$

8,058

   

$

71,333

 

Loans

38,113

   

5,835

   

5,024

   

   

   

48,972

 

Deposits

31,405

   

23,079

   

4,188

   

203

   

265

   

59,140

 
                       

Statistical data:

                     

Return on average assets (a)

1.96

%

 

0.23

%

 

1.62

%

 

N/M

   

N/M

   

0.76

%

Efficiency ratio (b)

37.98

   

89.33

   

71.12

   

N/M

   

N/M

   

66.87

 
     

(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 (fully taxable equivalent basis) and noninterest income excluding net securities gains.

N/M - Not Meaningful

 

 MARKET SEGMENT FINANCIAL RESULTS (unaudited)

 Comerica Incorporated and Subsidiaries

             
                       
                       

(dollar amounts in millions)

           

Other

 

Finance

   

Three Months Ended September 30, 2016

Michigan

 

California

 

Texas

 

Markets

 

& Other

 

Total

Earnings summary:

                     

Net interest income (expense)

$

169

   

$

181

   

$

118

   

$

90

   

$

(108)

   

$

450

 

Provision for credit losses

13

   

(4)

   

(3)

   

5

   

5

   

16

 

Noninterest income

82

   

44

   

33

   

97

   

16

   

272

 

Noninterest expenses

161

   

110

   

102

   

112

   

8

   

493

 

Provision (benefit) for income taxes

26

   

44

   

19

   

18

   

(43)

   

64

 

Net income (loss)

$

51

   

$

75

   

$

33

   

$

52

   

$

(62)

   

$

149

 

Net credit-related charge-offs

$

1

   

$

   

$

10

   

$

5

   

$

   

$

16

 
                       

Selected average balances:

                     

Assets

$

13,174

   

$

17,933

   

$

11,014

   

$

9,324

   

$

21,464

   

$

72,909

 

Loans

12,488

   

17,637

   

10,566

   

8,515

   

   

49,206

 

Deposits

21,944

   

17,674

   

9,860

   

8,225

   

362

   

58,065

 
                       

Statistical data:

                     

Return on average assets (a)

0.90

%

 

1.61

%

 

1.18

%

 

2.23

%

 

N/M

   

0.82

%

Efficiency ratio (b)

64.10

   

48.56

   

67.29

   

59.87

   

N/M

   

68.15

 
                       
             

Other

 

Finance

   

Three Months Ended June 30, 2016

Michigan

 

California

 

Texas

 

Markets

 

& Other

 

Total

Earnings summary:

                     

Net interest income (expense)

$

166

   

$

178

   

$

119

   

$

89

   

$

(107)

   

$

445

 

Provision for credit losses

3

   

17

   

32

   

(2)

   

(1)

   

49

 

Noninterest income

81

   

39

   

31

   

103

   

14

   

268

 

Noninterest expenses

159

   

120

   

113

   

116

   

10

   

518

 

Provision (benefit) for income taxes

28

   

30

   

2

   

22

   

(40)

   

42

 

Net income (loss)

$

57

   

$

50

   

$

3

   

$

56

   

$

(62)

   

$

104

 

Net credit-related charge-offs (recoveries)

$

   

$

17

   

$

31

   

$

(1)

   

$

   

$

47

 
                       

Selected average balances:

                     

Assets

$

13,299

   

$

17,998

   

$

11,287

   

$

9,172

   

$

18,912

   

$

70,668

 

Loans

12,660

   

17,708

   

10,840

   

8,261

   

   

49,469

 

Deposits

21,553

   

16,933

   

10,052

   

7,662

   

321

   

56,521

 
                       

Statistical data:

                     

Return on average assets (a)

1.01

%

 

1.10

%

 

0.11

%

 

2.46

%

 

N/M

   

0.59

%

Efficiency ratio (b)

64.13

   

55.30

   

74.91

   

60.43

   

N/M

   

72.43

 
                       
             

Other

 

Finance

   

Three Months Ended September 30, 2015

Michigan

 

California

 

Texas

 

Markets

 

& Other

 

Total

Earnings summary:

                     

Net interest income (expense)

$

179

   

$

186

   

$

129

   

$

87

   

$

(159)

   

$

422

 

Provision for credit losses

6

   

24

   

10

   

(11)

   

(3)

   

26

 

Noninterest income

84

   

38

   

34

   

96

   

8

   

260

 

Noninterest expenses

152

   

101

   

97

   

108

   

(1)

   

457

 

Provision (benefit) for income taxes

35

   

37

   

20

   

25

   

(54)

   

63

 

Net income (loss)

$

70

   

$

62

   

$

36

   

$

61

   

$

(93)

   

$

136

 

Net credit-related charge-offs

$

9

   

$

10

   

$

4

   

$

   

$

   

$

23

 
                       

Selected average balances:

                     

Assets

$

13,856

   

$

17,060

   

$

11,578

   

$

9,020

   

$

19,819

   

$

71,333

 

Loans

13,223

   

16,789

   

10,997

   

7,963

   

   

48,972

 

Deposits

21,946

   

18,371

   

10,753

   

7,602

   

468

   

59,140

 
                       

Statistical data:

                     

Return on average assets (a)

1.23

%

 

1.27

%

 

1.16

%

 

2.70

%

 

N/M

   

0.76

%

Efficiency ratio (b)

57.42

   

45.19

   

59.48

   

59.00

   

N/M

   

66.87

 
     

(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 (fully taxable equivalent basis) and noninterest income excluding net securities gains.

N/M - Not Meaningful

 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)

Comerica Incorporated and Subsidiaries

     
           

(dollar amounts in millions)

September 30,

June 30,

March 31,

December 31,

September 30,

2016

2016

2016

2015

2015

           

Tangible Common Equity Ratio:

         

Common shareholders' equity

$

7,727

 

$

7,694

 

$

7,644

 

$

7,560

 

$

7,622

 

Less:

         

Goodwill

635

 

635

 

635

 

635

 

635

 

Other intangible assets

11

 

12

 

13

 

14

 

14

 

Tangible common equity

$

7,081

 

$

7,047

 

$

6,996

 

$

6,911

 

$

6,973

 
           

Total assets

$

74,124

 

$

71,280

 

$

69,007

 

$

71,877

 

$

71,012

 

Less:

         

Goodwill

635

 

635

 

635

 

635

 

635

 

Other intangible assets

11

 

12

 

13

 

14

 

14

 

Tangible assets

$

73,478

 

$

70,633

 

$

68,359

 

$

71,228

 

$

70,363

 
           

Common equity ratio

10.42

%

10.79

%

11.08

%

10.52

%

10.73

%

Tangible common equity ratio

9.64

 

9.98

 

10.23

 

9.70

 

9.91

 
           

Tangible Common Equity per Share of Common Stock:

         

Common shareholders' equity

$

7,727

 

$

7,694

 

$

7,644

 

$

7,560

 

$

7,622

 

Tangible common equity

7,081

 

7,047

 

6,996

 

6,911

 

6,973

 
           

Shares of common stock outstanding (in millions)

172

 

174

 

175

 

176

 

177

 
           

Common shareholders' equity per share of common stock

$

44.91

 

$

44.24

 

$

43.66

 

$

43.03

 

$

43.02

 

Tangible common equity per share of common stock

41.15

 

40.52

 

39.96

 

39.33

 

39.36

 

 

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; Investor Contacts: Darlene P. Persons, (214) 462-6831; Chelsea R. Smith, (214) 462-6834