News Releases

Comerica Reports Third Quarter 2011 Net Income of $98 Million
Acquisition of Sterling Bancshares, Inc. (Sterling) Expands Growth in Texas
Commercial Loans and Texas Drive Period-End Legacy Comerica Growth
Share Repurchases Increase

DALLAS, Oct. 19, 2011 /PRNewswire/ -- Comerica Incorporated (NYSE: CMA) today reported third quarter 2011 net income of $98 million, an increase of $2 million compared to $96 million for the second quarter 2011. Third quarter 2011 included merger and restructuring charges of $33 million ($21 million, after tax; $0.11 per diluted share) associated with the acquisition of Sterling, completed on July 28, 2011, compared to $5 million ($3 million, after tax; $0.02 per diluted share) in the second quarter 2011.

(Logo:  http://photos.prnewswire.com/prnh/20010807/CMALOGO)

(dollar amounts in millions, except per share data)

3rd Qtr '11


2nd Qtr '11


3rd Qtr '10

Net interest income

$  423



$  391



$  404


Provision for loan losses

38



47



122


Noninterest income

201



202



186


Noninterest expenses (a)

460



409



402


Provision for income taxes

28



41



7











Net income

98



96



59











Net income attributable to common shares

97



95



59











Diluted income per common share

0.51



0.53



0.33











Average diluted shares (in millions)

192



178



178











Tier 1 common capital ratio (c)

10.57

%

(b)

10.53

%


9.96

%

Tangible common equity ratio (c)

10.43



10.90



10.39











Net interest margin (d)

3.18



3.14



3.23



(a) Included restructuring expenses of $33 million and $5 million in the third and second quarters of 2011, respectively, associated with the acquisition of Sterling on July 28, 2011.

(b) September 30, 2011 ratio is estimated.

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

(d) Excess liquidity reduced the net interest margin by 29 basis points, 21 basis points and 19 basis points in the 3rd quarter 2011, 2nd quarter 2011 and 3rd quarter 2010, respectively.



"Our third quarter results reflect our acquisition of Sterling, which expands our growth in Texas, a state expected to outperform the national economy again this year," said Ralph W. Babb Jr., chairman and chief executive officer.  "Systems integrations are on track and expected to be completed by year-end.  We plan to capitalize on revenue synergies, including opportunities to leverage distribution channels to increase commercial lending and cross-sales of cash management and other services, as well as wealth management products.  In short, the Sterling acquisition provides an exceptional growth opportunity in one of the most attractive markets in the U.S.

"The Sterling acquisition primarily drove our $2 billion increase in period-end loans in the third quarter.  Comerica legacy loans reflected increases in Texas, as well as in commercial loans, primarily in Specialty Businesses, including Mortgage Banker Finance, Technology and Life Sciences and Energy Lending; offset by decreases in National Dealer Services, Global Corporate Banking and Small Business Banking."  

"With the uncertain national and global economies, we have heightened our focus on revenue generating initiatives and expense controls," said Babb.  "In addition to delivering the revenue and expense synergies from the Sterling acquisition, we plan to reallocate resources to faster growing businesses, leverage opportunities to lower deposit pricing and continue to utilize technology to produce efficiencies, among many other action items.  By continuing to strengthen our franchise, we believe we will be able to drive growth in this challenging economic environment."


Third Quarter 2011 Highlights Compared to Second Quarter 2011

  • Period-end total loans increased $2.0 billion, primarily due to the addition of Sterling. Comerica legacy period-end loans primarily reflected an increase in Specialty Businesses ($1.0 billion; 20 percent), offset by decreases in the National Dealer Services ($290 million; 9 percent), Global Corporate Banking ($194 million; 4 percent), Commercial Real Estate ($152 million; 4 percent) and Small Business Banking ($125 million; 4 percent) business lines.  The increase in period-end Comerica legacy loans in Specialty Businesses primarily reflected increases in Mortgage Banker Finance ($450 million), Technology and Life Sciences ($264 million) and Energy Lending ($208 million). Specialty Businesses, along with $393 million from Sterling, were the primary contributors to the $1.1 billion increase in period-end commercial loans. Comerica legacy commercial loans increased $668 million, or three percent. In the Texas market, Comerica legacy period-end total loans increased $113 million, or two percent.    
  • Average core deposits increased $3.5 billion in the third quarter 2011, with increases in all major markets, led by the Texas market, which reflected average Sterling core deposits of $2.5 billion.
  • The net interest margin of 3.18 percent increased four basis points compared to the second quarter 2011, primarily resulting from the acquisition of the Sterling loan portfolio.  Accretion of the purchase discount on the acquired Sterling loan portfolio increased the net interest margin by 20 basis points, partially offset by the impact of an increase in excess liquidity (-8 basis points) and accelerated premium amortization due to increased prepayment activity on mortgage-backed investment securities (-6 basis points).
  • Credit quality continued to improve in the third quarter 2011. Net credit-related charge-offs decreased $13 million to $77 million.  Watch list loans and nonperforming loans continued to trend downward for both Comerica legacy loans and the acquired Sterling loan portfolio.  
  • Noninterest expenses increased $51 million to $460 million in the third quarter 2011, compared to the second quarter 2011. Third quarter 2011 noninterest expenses included $18 million of noninterest expenses from Sterling operations and $33 million of merger and restructuring charges related to the Sterling acquisition, up from $5 million in the second quarter 2011.
  • Comerica repurchased 2.1 million shares of common stock under the share repurchase program in the third quarter 2011, compared to 400,000 shares repurchased in the first half of 2011.



Net Interest Income and Net Interest Margin

(dollar amounts in millions)

3rd Qtr '11


2nd Qtr '11


3rd Qtr '10

Net interest income

$      423



$      391



$      404












Net interest margin

3.18

%


3.14

%


3.23

%











Selected average balances (a):










Total earning assets

$ 53,243



$ 50,136



$ 50,189



Total investment securities

8,158



7,407



6,906



Federal Reserve Bank deposits (excess liquidity)

4,800



3,382



2,983



Total loans

40,098



39,174



40,102













Total core deposits (b)

44,643



41,067



38,786



Total noninterest-bearing deposits

17,511



15,786



14,920



(a) Average balances in 3rd quarter 2011 include Sterling balances from July 28 through September 30, 2011.

(b) Core deposits exclude other time deposits and foreign office time deposits.




  • The $32 million increase in net interest income in the third quarter 2011, when compared to the second quarter 2011, resulted primarily from an increase in average earning assets and the accretion of the purchase discount on the acquired Sterling loan portfolio of $27 million, partially offset by accelerated premium amortization of $8 million due to increased prepayment activity on mortgage-backed investment securities.
  • The net interest margin of 3.18 percent increased four basis points compared to the second quarter 2011.  The increase in the net interest margin resulted primarily from the acquisition of the Sterling loan portfolio, partially offset by the impact of an increase in excess liquidity (-8 basis points) and accelerated premium amortization on mortgage-backed investment securities (-6 basis points).  Accretion of the purchase discount on the acquired Sterling loan portfolio increased the net interest margin by 20 basis points.
  • Average earning assets increased $3.1 billion, primarily due to increases of $924 million in average loans, $751 million in average investment securities available-for-sale and $1.4 billion in excess liquidity.  Sterling contributed $1.4 billion and $700 million, respectively, to the increases in average loans and average investment securities available-for-sale.
  • Third quarter 2011 average core deposits increased $3.5 billion compared to second quarter 2011. Noninterest-bearing deposits increased $1.7 billion, money market and interest-bearing checking deposits increased $1.4 billion and customer certificates of deposit increased $269 million. Sterling provided $2.5 billion of the total increase in average core deposits.  



Noninterest Income

Noninterest income was $201 million for the third quarter 2011, compared to $202 million for the second quarter 2011.  The $1 million decrease primarily resulted from decreases in fiduciary income ($2 million) and other noninterest income ($14 million), partially offset by increases in net securities gains ($8 million) and several fee categories.  The decrease in other noninterest income primarily resulted from decreases in deferred compensation asset returns ($7 million) (offset by a decrease in deferred compensation plan costs in noninterest expense) and principal investing and warrants ($4 million).  Noninterest income included $16 million from Sterling in the third quarter 2011, which included net securities gains of $11 million, primarily due to the repositioning of the acquired Sterling investment securities portfolio.  


Noninterest Expenses

Noninterest expenses totaled $460 million in the third quarter 2011, an increase of $51 million from the second quarter 2011. The increase in non-interest expenses primarily reflected an increase in merger and restructuring charges of $28 million and $18 million of noninterest expenses from Sterling operations.  Merger and restructuring charges include the incremental costs to integrate the operations of Sterling.  Such expenses include costs related to terminations of certain existing Sterling leases and other contracts, systems integration and related charges, estimated severance and other employee-related charges, and other transaction costs.


Provision for Income Taxes

The provision for income taxes was $28 million, a decrease of $13 million from the previous quarter.  The second quarter 2011 provision for income taxes included net after-tax charges of $8 million for various tax items.


Credit Quality

"We continue to be very pleased with our broad-based, steady improvement in credit quality," said Babb.  "This was the ninth consecutive quarter of decline in net charge-offs, with a $13 million decrease.  Internal watch list loans and nonperforming loans continued to trend downward for both Comerica legacy loans and the Sterling loan portfolio.  We continued to see reductions in inflows to nonaccrual loans and positive migration in other credit metrics. Our customers, generally, are in a stronger position today, with higher liquidity, lower leverage and increased efficiency.  These positive attributes will assist them in whatever economic scenario emerges in the coming months.  As a result of the overall improvements in credit quality we have seen, the provision for loan losses declined to $38 million."


(dollar amounts in millions)

3rd Qtr '11


2nd Qtr '11


3rd Qtr '10

Net credit-related charge-offs

$    77



$    90



$  132


Net credit-related charge-offs/Average total loans

0.77

%


0.92

%


1.32

%












Provision for loan losses

$    38



$    47



$  122


Provision for credit losses on lending-related commitments

(3)



(2)



(6)




Total provision for credit losses

35



45



116













Nonperforming loans (a)

958



974



1,191


Nonperforming assets (NPAs) (a)

1,045



1,044



1,311


NPAs/Total loans and foreclosed property

2.53

%


2.66

%


3.24

%












Loans past due 90 days or more and still accruing

$    81



$    64



$  104













Allowance for loan losses

767



806



957


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

27



30



38




Total allowance for credit losses

794



836



995













Allowance for loan losses/Total loans (c)

1.86

%


2.06

%


2.38

%

Allowance for loan losses/Nonperforming loans

80



83



80



(a) Excludes loans acquired with credit impairment.

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

(c) Reflects the impact of acquired loans, which were initially recorded at fair value, with no related allowance for loan losses.




Credit Quality (continued)


  • Net credit-related charge-offs decreased $13 million to $77 million in the third quarter 2011, from $90 million in the second quarter 2011. The decrease in net credit-related charge-offs primarily reflected a decrease of $18 million in the Middle Market business line, partially offset by an increase of $8 million in the Commercial Real Estate business line.
  • Watch list loans and nonperforming loans continued to trend downward for both Comerica legacy loans and the acquired Sterling loan portfolio.  Internal watch list loans increased $142 million to $5.0 billion from June 30, 2011 to September 30, 2011, due to the inclusion of $405 million of Sterling watch list loans at September 30, 2011.
  • During the third quarter 2011, $130 million of borrower relationships greater than $2 million were transferred to nonaccrual status, a decrease of $20 million from the second quarter 2011.  Of the transfers of borrower relationships greater than $2 million to nonaccrual in the third quarter 2011, $63 million were from the Middle Market business line, primarily in the Western and Midwest markets, and $48 million were from the Commercial Real Estate business line, primarily in the Western market.
  • Nonperforming loans decreased $16 million, compared to June 30, 2011, to $958 million, or 2.32 percent of total loans, at September 30, 2011.  Nonperforming assets included $24 million of Sterling foreclosed property at September 30, 2011.  
  • The allowance for loan losses to total loans ratio was 1.86 percent and 2.06 percent at September 30, 2011 and June 30, 2011, respectively.  The decrease in the ratio primarily reflected the impact of the Sterling loans recorded at fair value at acquisition without a corresponding allowance for loan losses.  The remaining fair value discount on Sterling acquired loans was $236 million at September 30, 2011.



Balance Sheet and Capital Management

Total assets and common shareholders' equity were $60.9 billion and $7.0 billion, respectively, at September 30, 2011, compared to $54.1 billion and $6.0 billion, respectively, at June 30, 2011. There were approximately 199 million common shares outstanding at September 30, 2011. Comerica repurchased 2.1 million shares of common stock in the open market during the third quarter 2011 under the share repurchase program.


As previously announced, Comerica completed the acquisition of Sterling on July 28, 2011.  In connection with the acquisition, Comerica issued approximately 24 million shares of common stock.  The fair value of assets acquired included $2.1 billion of loans and $1.5 billion of investment securities, and liabilities assumed included $4.0 billion of deposits. Goodwill resulting from the acquisition totaled $485 million.


Comerica's tangible common equity ratio was 10.43 percent at September 30, 2011, a decrease of 47 basis points from June 30, 2011.  The estimated Tier 1 common capital ratio increased four basis points, to 10.57 percent at September 30, 2011, from June 30, 2011.  

Fourth Quarter 2011 Outlook

For the fourth quarter 2011, compared to the third quarter 2011, management expects the following, assuming a continuation of the current economic environment:

  • A low-single digit increase in average total loans, largely reflecting the impact of one additional month of Sterling. Period-end loans are expected to be relatively stable.  In the fourth quarter 2011, loans in the National Dealer Services business line are expected to grow, Mortgage Banker Finance loan growth is expected to moderate, and loans in the Commercial Real Estate business line are expected to continue to decrease.  
  • Average earning assets of approximately $54.5 billion, reflecting increases, primarily related to Sterling, in average loans and average investment securities available-for-sale.  
  • An average net interest margin of about 3.15 percent, reflecting the benefit from an increase in mortgage-backed investment securities, one additional month of Sterling and lower excess liquidity, offset by a reduction in the accretion of the purchase discount on the acquired Sterling loan portfolio ($15 million to $20 million, compared to $27 million in the third quarter 2011).
  • Net credit-related charge-offs between $65 million and $75 million for the fourth quarter 2011. The provision for credit losses is expected to trend modestly lower from the third quarter 2011.
  • A mid-single digit decline in noninterest income in the fourth quarter 2011 compared to the third quarter 2011, primarily due to the impact of regulatory changes and no significant net securities gains expected in the fourth quarter 2011, partially offset by one additional month of Sterling noninterest income in the fourth quarter 2011.
  • Excluding merger and restructuring charges, a low- to mid-single digit increase in noninterest expenses in the fourth quarter 2011 compared to the third quarter 2011, primarily due to one additional month of Sterling expenses in the fourth quarter 2011.
  • Merger and restructuring charges of approximately $25 million, after-tax, ($40 million, pre-tax) recognized in the fourth quarter 2011.
  • Total acquisition synergies of approximately 35 percent of Sterling expenses, or about $56 million, with the majority realized in 2012.
  • For fourth quarter 2011, income tax expense to approximate 36 percent of income before income taxes less approximately $17 million in tax benefits.
  • Continue share repurchase program that, combined with dividend payments, results in a payout up to 50 percent of full-year earnings.


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 included 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, 2011 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses third quarter 2011 results compared to second quarter 2011.


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

(dollar amounts in millions)

3rd Qtr '11

2nd Qtr '11

3rd Qtr '10

Business Bank

$ 179


86

%

$ 176


95

%

$ 133

114

%

Retail Bank

19


9


(3)


(2)


(7)

(6)


Wealth Management

11


5


12


7


(10)

(8)



209


100

%

185


100

%

116

100

%

Finance

(91)




(87)




(58)



Other (a)

(20)




(2)




1



    Total

$   98




$   96




$   59




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



Business Bank

(dollar amounts in millions)

3rd Qtr '11


2nd Qtr '11


3rd Qtr '10


Net interest income (FTE)

$         363


$          342


$         336


Provision for loan losses

20


6


57


Noninterest income

77


79


69


Noninterest expenses

162


158


155


Net income

179


176


133









Net credit-related charge-offs

40


54


99









Selected average balances:







Assets

30,602


29,893


30,309


Loans

29,949


29,380


29,940


Deposits

21,754


20,396


19,266









Net interest margin

4.81

%

4.65

%

4.45

%



  • Average loans increased $569 million, primarily due to the addition of Sterling and increases in Mortgage Banker Finance, Technology and Life Sciences and Global Corporate Banking, partially offset by decreases in National Dealer Services, Commercial Real Estate and Middle Market.
  • Average deposits increased $1.4 billion, primarily due to the addition of Sterling and increases in Global Corporate Banking, the Financial Services Division and Technology and Life Sciences, partially offset by a decrease in Mortgage Banker Finance.
  • The net interest margin of 4.81 percent increased 16 basis points, primarily due to the benefit from the accretion of the purchase discount on the acquired Sterling loan portfolio.
  • The provision for loan losses increased $14 million, primarily reflecting increases in Commercial Real Estate and Leasing, partially offset by declines in Middle Market and Global Corporate Banking.
  • Noninterest expenses increased $4 million, reflecting expenses from Sterling operations of $5 million and increases in net allocated corporate overhead expenses, legal fees and the provision for credit losses on lending-related commitments, partially offset by decreases in incentive compensation and FDIC insurance expense.


Retail Bank

(dollar amounts in millions)

3rd Qtr '11


2nd Qtr '11


3rd Qtr '10


Net interest income (FTE)

$         173


$          141


$         133


Provision for loan losses

17


24


24


Noninterest income

47


46


45


Noninterest expenses

174


162


165


Net income ( loss )

19


(3)


(7)









Net credit-related charge-offs

28


22


19









Selected average balances:







Assets

5,991


5,453


5,777


Loans

5,489


4,999


5,314


Deposits

19,797


17,737


16,972









Net interest margin

3.46

%

3.22

%

3.10

%



  • Average loans increased $490 million, primarily due to the addition of Sterling, partially offset by decreases in Small Business Banking and Personal Banking.
  • Average deposits increased $2.1 billion. Sterling contributed $1.9 billion of the increase in average deposits.
  • The net interest margin of 3.46 percent increased 24 basis points, primarily reflecting the benefit from the accretion of the purchase discount on the acquired Sterling loan portfolio.
  • The provision for loan losses decreased $7 million, reflecting declines in both Small Business Banking and Personal Banking.
  • Noninterest expenses increased $12 million, primarily due to the Sterling acquisition, partially offset by a decrease in FDIC insurance expense.


Wealth Management

(dollar amounts in millions)

3rd Qtr '11


2nd Qtr '11


3rd Qtr '10


Net interest income (FTE)

$           45


$            48


$           41


Provision for loan losses

6


14


37


Noninterest income

56


63


59


Noninterest expenses

78


76


78


Net income ( loss )

11


12


(10)









Net credit-related charge-offs

9


14


14









Selected average balances:







Assets

4,674


4,728


4,855


Loans

4,652


4,742


4,824


Deposits

3,198


2,978


2,606









Net interest margin

3.85

%

4.07

%

3.42

%



  • Average loans decreased $90 million.
  • Average deposits increased $220 million, primarily reflecting an increase in the Western market.
  • The net interest margin of 3.85 percent decreased 22 basis points, primarily due to a decrease in loan spreads, partially offset by an increase in deposit balances.
  • The provision for loan losses decreased $8 million, primarily reflecting decreases in the Midwest and Florida markets.
  • Noninterest income decreased $7 million, primarily due to a decrease in fiduciary income.


Geographic Market Segments

Comerica also provides market segment results for four primary geographic markets: Midwest, Western, Texas and Florida.  In addition to the four primary geographic markets, Other Markets and International are also reported as market segments.  The financial results below are based on methodologies in effect at September 30, 2011 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses third quarter 2011 results compared to second quarter 2011.

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

(dollar amounts in millions)

3rd Qtr '11

2nd Qtr '11

3rd Qtr '10

Midwest

$  59


28

%

$ 62


34

%

$ 48

42

%

Western

49


23


50


27


14

12


Texas

65


31


33


18


14

12


Florida

1


1


(5)


(3)


(6)

(5)


Other Markets

23


11


30


16


33

28


International

12


6


15


8


13

11



209


100

%

185


100

%

116

100

%

Finance & Other Businesses (a)

(111)




(89)




(57)



    Total

$  98




$ 96




$ 59




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



Midwest Market

(dollar amounts in millions)

3rd Qtr '11


2nd Qtr '11


3rd Qtr '10


Net interest income (FTE)

$         199


$          204


$         200


Provision for loan losses

21


15


38


Noninterest income

96


100


99


Noninterest expenses

183


183


186


Net income

59


62


48









Net credit-related charge-offs

33


37


61









Selected average balances:







Assets

14,123


14,267


14,445


Loans

13,873


14,051


14,276


Deposits

18,511


18,319


17,777









Net interest margin

4.27

%

4.46

%

4.45

%



  • Average loans decreased $178 million, with an increase in Global Corporate Banking more than offset by declines in most other business lines.
  • Average deposits increased $192 million, primarily due to an increase in Global Corporate Banking.
  • The net interest margin of 4.27 percent decreased 19 basis points, primarily due to decreases in loan and deposit spreads and a decline in loan balances.
  • The provision for loan losses increased $6 million, primarily reflecting an increase in Middle Market, partially offset by a decline in Global Corporate Banking.
  • Noninterest income decreased $4 million, primarily due to decreases in fiduciary income and investment banking fees.


Western Market

(dollar amounts in millions)

3rd Qtr '11


2nd Qtr '11


3rd Qtr '10


Net interest income (FTE)

$         166


$          166


$         157


Provision for loan losses

14


20


51


Noninterest income

32


37


31


Noninterest expenses

106


108


107


Net income

49


50


14









Net credit-related charge-offs

32


26


58









Selected average balances:







Assets

12,110


12,329


12,746


Loans

11,889


12,121


12,556


Deposits

12,975


12,458


11,793









Net interest margin

5.06

%

5.35

%

4.96

%



  • Average loans decreased $232 million, primarily due to a decrease in National Dealer Services.  
  • Average deposits increased $517 million, reflecting increases in most business lines.
  • The net interest margin of 5.06 percent decreased 29 basis points, primarily due to decreases in loan and deposit spreads and a decline in loan balances.
  • The provision for loan losses decreased $6 million, primarily reflecting a decrease in Middle Market, partially offset by an increase in Commercial Real Estate.
  • Noninterest income decreased $5 million, primarily due to a decrease in warrant income.


Texas Market

(dollar amounts in millions)

3rd Qtr '11


2nd Qtr '11


3rd Qtr '10


Net interest income (FTE)

$         143


$            89


$           78


Provision for loan losses

(7)


(2)


17


Noninterest income

29


25


21


Noninterest expenses

79


63


61


Net income

65


33


14









Total net credit-related charge-offs

2


3


5









Selected average balances:







Assets

8,510


7,081


6,556


Loans

8,145


6,871


6,357


Deposits

8,865


6,175


5,443









Net interest margin

6.40

%

5.19

%

4.87

%



  • Average loans increased $1.3 billion, primarily due to the addition of Sterling.
  • Average deposits increased $2.7 billion, primarily reflecting the addition of Sterling and an increase in Global Corporate Banking.
  • The net interest margin of 6.40 percent increased 121 basis points, primarily reflecting the benefit from the accretion of the purchase discount on the acquired Sterling loan portfolio and higher loan spreads, partially offset by a decline in deposit spreads.
  • The provision for loan losses decreased $5 million, primarily reflecting a decrease in Middle Market.
  • Noninterest income increased $4 million, primarily due to increases in warrant income and service charges on deposit accounts related to the Sterling acquisition.
  • Noninterest expenses increased $16 million, primarily due to the Sterling acquisition.




Florida Market

(dollar amounts in millions)

3rd Qtr '11


2nd Qtr '11


3rd Qtr '10


Net interest income (FTE)

$           11


$            12


$           10


Provision for loan losses

2


11


10


Noninterest income

4


4


4


Noninterest expenses

11


12


13


Net income (loss)

1


(5)


(6)









Net credit-related charge-offs

5


15


6









Selected average balances:







Assets

1,450


1,534


1,528


Loans

1,477


1,565


1,549


Deposits

404


396


364









Net interest margin

2.94

%

3.14

%

2.61

%



  • Average loans decreased $88 million, primarily due to decreases in National Dealer Services and Commercial Real Estate.
  • The net interest margin of 2.94 percent decreased 20 basis points, primarily due to decreases in loan and deposits spreads.
  • The provision for loan losses decreased $9 million, primarily reflecting decreases in Commercial Real Estate, Middle Market and Private Banking.

Conference Call and Webcast

Comerica will host a conference call to review third quarter 2011 financial results at 7 a.m. CT Wednesday, October 19, 2011. Interested parties may access the conference call by calling (800) 309-2262 or (706) 679-5261 (event ID No. 11574116). The call and supplemental financial information can also be accessed on the Internet at www.comerica.com.  A telephone replay will be available approximately two hours following the conference call through October 31, 2011. The conference call replay can be accessed by calling (855) 859-2056 or (404) 537-3406 (event ID No. 11574116). A replay of the Webcast can also be accessed via Comerica's "Investor Relations" page at www.comerica.com.


Comerica Incorporated is a financial services company headquartered in Dallas, Texas, and strategically aligned by three major business segments: the Business Bank, the Retail Bank, and Wealth Management. Comerica focuses on relationships and helping people and businesses be successful. In addition to Texas, Comerica Bank locations can be found in Arizona, California, Florida and Michigan, with select businesses operating in several other states, as well as in Canada and Mexico.


This press release contains both financial measures based on accounting principles generally accepted in the United States (GAAP) and non-GAAP based financial measures, which are used where management believes it to be helpful in understanding Comerica's results of operations or financial position.  Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconcilement 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," "feels," "expects," "estimates," "seeks," "strives," "plans," "intends," "outlook," "forecast," "position," "target," "mission," "assume," "achievable," "potential," "strategy," "goal," "aspiration," "opportunity," "initiative," "outcome," "continue," "remain," "maintain," "trend," "objective," "pending," "looks forward" 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 and related credit and market conditions; changes in trade, monetary and fiscal policies, including the interest rate policies of the Federal Reserve Board; adverse conditions in the capital markets; the interdependence of financial service companies; changes in regulation or oversight, including the effects of recently enacted legislation, actions taken by or proposed by the U.S. Treasury, the Board of Governors of the Federal Reserve System, the Texas Department of Banking and the Federal Deposit Insurance Corporation, legislation or regulations enacted in the future, and the impact and expiration of such legislation and regulatory actions; unfavorable developments concerning credit quality; the acquisition of Sterling Bancshares, Inc., or any future acquisitions; the effects of more stringent capital or liquidity requirements; declines or other changes in the businesses or industries in which Comerica has a concentration of loans, including, but not limited to, the automotive production industry and the real estate business lines; the implementation of Comerica's strategies and business models, including the anticipated performance of any new banking centers and the implementation of revenue enhancements and efficiency improvements; Comerica's ability to utilize technology to efficiently and effectively develop, market and deliver new products and services; operational difficulties or information security problems; changes in the financial markets, including fluctuations in interest rates and their impact on deposit pricing; the entry of new competitors in Comerica's markets; changes in customer borrowing, repayment, investment and deposit practices; 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; the effectiveness of methods of reducing risk exposures; the effects of war and other armed conflicts or acts of terrorism and the effects of catastrophic events including, but not limited to, hurricanes, tornadoes, earthquakes, fires, droughts and floods. 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 16 of Comerica's Annual Report on Form 10-K for the year ended December 31, 2010, "Item 1A. Risk Factors" beginning on page 65 of Comerica's Quarterly Report on Form 10-Q for the quarter ended March 31, 2011 and "Item 1A. Risk Factors" beginning on page 74 of Comerica's Quarterly Report on Form 10-Q for the quarter ended June 30, 2011. Forward-looking statements speak only as of the date they are made. Comerica does not undertake to update forward-looking statements to reflect facts, circumstances, assumptions or events that occur after the date the forward-looking statements are made. For any forward-looking statements made in this news release or in any documents, Comerica claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.


CONSOLIDATED FINANCIAL HIGHLIGHTS (unaudited)

Comerica Incorporated and Subsidiaries






Three Months Ended


Nine Months Ended


September 30,

June 30,

September 30,


September 30,

(in millions, except per share data)

2011

2011

2010


2011

2010

PER COMMON SHARE AND COMMON STOCK DATA












Diluted net income

$     0.51


$     0.53


$     0.33



$     1.61


$     0.34


Cash dividends declared

0.10


0.10


0.05



0.30


0.15


Common shareholders' equity (at period end)

34.94


34.15


33.19



















Average diluted shares (in thousands)

191,634


177,602


177,686



182,602


171,260


KEY RATIOS












Return on average common shareholders' equity

5.91

%

6.41

%

4.07

%


6.44

%

1.40

%

Return on average assets

0.67


0.70


0.43



0.71


0.43


Tier 1 common capital ratio (a) (b)

10.57


10.53


9.96







Tier 1 risk-based capital ratio (b)

10.65


10.53


9.96







Total risk-based capital ratio (b)

14.84


14.80


14.37







Leverage ratio (b)

11.41


11.40


10.91







Tangible common equity ratio (a)

10.43


10.90


10.39







AVERAGE BALANCES












Commercial loans

$ 22,127


$ 21,677


$ 20,967



$ 21,769


$ 20,963


Real estate construction loans:












     Commercial Real Estate business line (c)

1,269


1,486


2,203



1,501


2,559


     Other business lines (d)

430


395


422



417


438


               Total real estate construction loans

1,699


1,881


2,625



1,918


2,997


Commercial mortgage loans:












    Commercial Real Estate business line (c)

2,244


1,912


2,065



2,046


2,005


    Other business lines (d)

8,031


7,724


8,192



7,856


8,333


               Total commercial mortgage loans

10,275


9,636


10,257



9,902


10,338


Residential mortgage loans

1,606


1,525


1,590



1,577


1,610


Consumer loans

2,292


2,243


2,421



2,272


2,450


Lease financing

936


958


1,064



960


1,100


International loans

1,163


1,254


1,178



1,212


1,233


Total loans

40,098


39,174


40,102



39,610


40,691














Earning assets

53,243


50,136


50,189



50,923


51,645


Total assets

58,238


54,517


54,729



55,526


56,158


Noninterest-bearing deposits

17,511


15,786


14,920



16,259


14,922


Interest-bearing core deposits

27,132


25,281


23,866



25,721


23,400


Total core deposits

44,643


41,067


38,786



41,980


38,322


Common shareholders' equity

6,633


5,972


5,842



6,150


5,543


Total shareholders' equity

6,633


5,972


5,842



6,150


6,134


NET INTEREST INCOME












Net interest income (fully taxable equivalent basis)

$      424


$      392


$      405



$   1,212


$   1,245


Fully taxable equivalent adjustment

1


1


1



3


4


Net interest margin (fully taxable equivalent basis)

3.18

%

3.14

%

3.23

%


3.19

%

3.23

%

CREDIT QUALITY












Nonaccrual loans

$      929


$      941


$   1,163







Reduced-rate loans

29


33


28







Total nonperforming loans (e)

958


974


1,191







Foreclosed property (f)

87


70


120







Total nonperforming assets (e)

1,045


1,044


1,311



















Loans past due 90 days or more and still accruing

81


64


104



















Gross loan charge-offs

90


125


145



$      338


$      487


Loan recoveries

13


35


13



70


36


Net loan charge-offs

77


90


132



268


451


Lending-related commitment charge-offs

-


-


-



-


-


Total net credit-related charge-offs

77


90


132



268


451














Allowance for loan losses

767


806


957







Allowance for credit losses on lending-related commitments

27


30


38







Total allowance for credit losses

794


836


995



















Allowance for loan losses as a percentage of total loans (g)

1.86

%

2.06

%

2.38

%






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

0.77


0.92


1.32



0.90

%

1.48

%

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

0.77


0.92


1.32



0.90


1.48


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

2.53


2.66


3.24







Allowance for loan losses as a percentage of total nonperforming loans

80


83


80








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

(b) September 30, 2011 ratios are estimated.

(c) Primarily loans to real estate investors and developers.

(d) Primarily loans secured by owner-occupied real estate.

(e) Excludes loans acquired with credit-impairment.

(f) Included Sterling foreclosed property of $24 million at September 30, 2011.

(g) Reflects the impact of acquired loans, which were initially recorded at fair value with no related allowance for loan losses.



CONSOLIDATED BALANCE SHEETS

Comerica Incorporated and Subsidiaries









September 30,

June 30,

December 31,

September 30,

(in millions, except share data)

2011

2011

2010

2010



(unaudited)

(unaudited)


(unaudited)

ASSETS






Cash and due from banks

$                 981

$         987

$               668

$                 863







Federal funds sold and securities purchased under agreements to resell

-

-

-

100

Interest-bearing deposits with banks

4,217

2,479

1,415

3,031

Other short-term investments

137

124

141

115







Investment securities available-for-sale

9,732

7,537

7,560

6,816







Commercial loans

23,113

22,052

22,145

21,432

Real estate construction loans

1,648

1,728

2,253

2,444

Commercial mortgage loans

10,539

9,579

9,767

10,180

Residential mortgage loans

1,643

1,491

1,619

1,586

Consumer loans

2,309

2,232

2,311

2,403

Lease financing

927

949

1,009

1,053

International loans

1,046

1,162

1,132

1,182


Total loans

41,225

39,193

40,236

40,280

Less allowance for loan losses

(767)

(806)

(901)

(957)


Net loans

40,458

38,387

39,335

39,323







Premises and equipment

685

641

630

639

Customers' liability on acceptances outstanding

8

10

9

13

Accrued income and other assets

4,670

3,976

3,909

4,104


Total assets

$            60,888

$    54,141

$          53,667

$            55,004







LIABILITIES AND SHAREHOLDERS' EQUITY





Noninterest-bearing deposits

$            19,116

$    16,344

$          15,538

$            15,763







Money market and NOW deposits

20,237

18,033

17,622

17,288

Savings deposits

1,771

1,462

1,397

1,363

Customer certificates of deposit

5,980

5,551

5,482

5,723

Other time deposits

45

-

-

-

Foreign office time deposits

303

368

432

494


Total interest-bearing deposits

28,336

25,414

24,933

24,868


Total deposits

47,452

41,758

40,471

40,631







Short-term borrowings

164

67

130

179

Acceptances outstanding

8

10

9

13

Accrued expenses and other liabilities

1,304

1,062

1,126

1,085

Medium- and long-term debt

5,009

5,206

6,138

7,239


Total liabilities

53,937

48,103

47,874

49,147







Common stock - $5 par value:





    Authorized - 325,000,000 shares





    Issued - 228,164,824 shares at 9/30/11 and 203,878,110 shares at 6/30/11,





         12/31/10  and 9/30/10

1,141

1,019

1,019

1,019

Capital surplus

2,162

1,472

1,481

1,473

Accumulated other comprehensive loss

(230)

(308)

(389)

(238)

Retained earnings

5,471

5,395

5,247

5,171

Less cost of common stock in treasury - 29,238,425 shares at 9/30/11, 27,092,427 shares at 6/30/11, 27,342,518 shares at 12/31/10, and 27,394,831 shares at 9/30/10

(1,593)

(1,540)

(1,565)

(1,568)


Total shareholders' equity

6,951

6,038

5,793

5,857


Total liabilities and shareholders' equity

$            60,888

$    54,141

$          53,667

$            55,004



CONSOLIDATED STATEMENTS OF INCOME (unaudited)

Comerica Incorporated and Subsidiaries









Three Months Ended

Nine Months Ended



September 30,

September 30,

(in millions, except per share data)

2011

2010

2011

2010







INTEREST INCOME





Interest and fees on loans

$  405

$  399

$ 1,149

$ 1,223

Interest on investment securities

54

55

170

177

Interest on short-term investments

4

2

9

8


Total interest income

463

456

1,328

1,408







INTEREST EXPENSE





Interest on deposits

24

27

69

91

Interest on medium- and long-term debt

16

25

50

76


Total interest expense

40

52

119

167


Net interest income

423

404

1,209

1,241

Provision for loan losses

38

122

134

423


Net interest income after provision for loan losses

385

282

1,075

818







NONINTEREST INCOME





Service charges on deposit accounts

53

51

156

159

Fiduciary income

37

38

115

115

Commercial lending fees

22

22

64

66

Letter of credit fees

19

19

55

56

Card fees

17

15

47

43

Foreign exchange income

11

8

30

28

Bank-owned life insurance

10

9

27

26

Brokerage fees

5

6

17

18

Net securities gains

12

-

18

3

Other noninterest income

15

18

81

60


Total noninterest income

201

186

610

574







NONINTEREST EXPENSES





Salaries

192

187

565

535

Employee benefits

53

47

153

136

    Total salaries and employee benefits

245

234

718

671

Net occupancy expense

44

40

122

120

Equipment expense

17

15

49

47

Outside processing fee expense

25

23

74

69

Software expense

22

22

65

66

Merger and restructuring charges

33

-

38

-

FDIC insurance expense

8

14

35

47

Legal fees

12

9

29

26

Advertising expense

7

7

21

23

Other real estate expense

5

7

19

24

Litigation and operational losses

8

2

16

5

Provision for credit losses on lending-related commitments

(3)

(6)

(8)

1

Other noninterest expenses

37

35

106

104


Total noninterest expenses

460

402

1,284

1,203

Income from continuing operations before income taxes

126

66

401

189

Provision for income taxes

28

7

104

25

Income from continuing operations

98

59

297

164

Income from discontinued operations, net of tax

-

-

-

17

NET INCOME

98

59

297

181

Less:





   Preferred stock dividends

-

-

-

123

   Income allocated to participating securities

1

-

3

-

Net income attributable to common shares

$    97

$    59

$    294

$      58







Basic earnings per common share:





     Income from continuing operations

$ 0.51

$ 0.34

$   1.63

$   0.24

     Net income

0.51

0.34

1.63

0.34







Diluted earnings per common share:





    Income from continuing operations

0.51

0.33

1.61

0.24

    Net income

0.51

0.33

1.61

0.34







Cash dividends declared on common stock

20

9

55

26

Cash dividends declared per common share

0.10

0.05

0.30

0.15



CONSOLIDATED QUARTERLY STATEMENTS OF INCOME (unaudited)

Comerica Incorporated and Subsidiaries

















Third

Second

First

Fourth

Third


Third Quarter 2011 Compared To:



Quarter

Quarter

Quarter

Quarter

Quarter


Second Quarter 2011


Third Quarter 2010


(in millions, except per share data)

2011

2011

2011

2010

2010


Amount

Percent


Amount

Percent
















INTEREST INCOME













Interest and fees on loans

$    405

$    369

$    375

$    394

$    399


$        36

9

%

$           6

1

%

Interest on investment securities

54

59

57

49

55


(5)

(7)


(1)

-


Interest on short-term investments

4

3

2

2

2


1

41


2

49



Total interest income

463

431

434

445

456


32

7


7

1
















INTEREST EXPENSE













Interest on deposits

24

23

22

24

27


1

3


(3)

(13)


Interest on short-term borrowings

-

-

-

1

-


-

3


-

(78)


Interest on medium- and long-term debt

16

17

17

15

25


(1)

(8)


(9)

(36)



Total interest expense

40

40

39

40

52


-

(2)


(12)

(24)



Net interest income

423

391

395

405

404


32

8


19

5


Provision for loan losses

38

47

49

57

122


(9)

(19)


(84)

(69)



Net interest income after provision for loan losses

385

344

346

348

282


41

12


103

36
















NONINTEREST INCOME













Service charges on deposit accounts

53

51

52

49

51


2

5


2

3


Fiduciary income

37

39

39

39

38


(2)

(7)


(1)

(2)


Commercial lending fees

22

21

21

29

22


1

1


-

(1)


Letter of credit fees

19

18

18

20

19


1

2


-

(1)


Card fees

17

15

15

15

15


2

6


2

12


Foreign exchange income

11

10

9

11

8


1

14


3

30


Bank-owned life insurance

10

9

8

14

9


1

14


1

10


Brokerage fees

5

6

6

7

6


(1)

(4)


(1)

(8)


Net securities gains

12

4

2

-

-


8

N/M


12

N/M


Other noninterest income

15

29

37

31

18


(14)

(47)


(3)

(18)



Total noninterest income

201

202

207

215

186


(1)

(1)


15

7
















NONINTEREST EXPENSES













Salaries


192

185

188

205

187


7

4


5

3


Employee benefits

53

50

50

43

47


3

6


6

13


    Total salaries and employee benefits

245

235

238

248

234


10

4


11

5


Net occupancy expense

44

38

40

42

40


6

12


4

9


Equipment expense

17

17

15

16

15


-

3


2

9


Outside processing fee expense

25

25

24

27

23


-

2


2

10


Software expense

22

20

23

23

22


2

5


-

-


Merger and restructuring charges

33

5

-

-

-


28

N/M


33

N/M


FDIC insurance expense

8

12

15

15

14


(4)

(42)


(6)

(49)


Legal fees

12

8

9

9

9


4

39


3

32


Advertising expense

7

7

7

8

7


-

-


-

(5)


Other real estate expense

5

6

8

5

7


(1)

(2)


(2)

(28)


Litigation and operational losses

8

5

3

6

2


3

83


6

N/M


Provision for credit losses on lending-related commitments

(3)

(2)

(3)

(3)

(6)


(1)

(52)


3

49


Other noninterest expenses

37

33

36

41

35


4

18


2

10



Total noninterest expenses

460

409

415

437

402


51

12


58

14


Income before income taxes

126

137

138

126

66


(11)

(8)


60

88


Provision for income taxes

28

41

35

30

7


(13)

(33)


21

N/M


NET INCOME

98

96

103

96

59


2

2


39

65


Less:













   Income allocated to participating securities

1

1

1

1

-


-

(9)


1

65


Net income attributable to common shares

$      97

$      95

$    102

$      95

$      59


$          2

2

%

$         38

65

%















Earnings per common share:













    Basic

$   0.51

$   0.54

$   0.58

$   0.54

$   0.34


$   (0.03)

(6)

%

$      0.17

50

%

    Diluted

0.51

0.53

0.57

0.53

0.33


(0.02)

(4)


0.18

55
















Cash dividends declared on common stock

20

18

17

18

9


2

11


11

N/M


Cash dividends declared per common share

0.10

0.10

0.10

0.10

0.05


-

-


0.05

N/M
















N/M - Not meaningful



ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES (unaudited)

Comerica Incorporated and Subsidiaries













2011


2010


(in millions)

3rd Qtr


2nd Qtr


1st Qtr


4th Qtr


3rd Qtr













Balance at beginning of period

$       806


$        849


$         901


$        957


$        967













Loan charge-offs:











   Commercial

33


66


65


43


38


   Real estate construction:











       Commercial Real Estate business line (a)

11


12


8


34


40


       Other business lines (b)

-


-


1


-


1


         Total real estate construction

11


12


9


34


41


   Commercial mortgage:











       Commercial Real Estate business line (a)

12


8


9


9


16


       Other business lines (b)

21


23


25


34


40


         Total commercial mortgage

33


31


34


43


56


   Residential mortgage

4


7


2


5


2


   Consumer

9


9


8


15


7


   Lease financing

-


-


-


-


-


   International

-


-


5


-


1


       Total loan charge-offs

90


125


123


140


145













Recoveries on loans previously charged-off:











   Commercial

5


13


4


7


7


   Real estate construction

3


5


2


3


1


   Commercial mortgage

3


5


9


10


2


   Residential mortgage

1


1


-


1


-


   Consumer

1


1


1


2


1


   Lease financing

-


6


5


4


1


   International

-


4


1


-


1


       Total recoveries

13


35


22


27


13


Net loan charge-offs

77


90


101


113


132


Provision for loan losses

38


47


49


57


122


Balance at end of period

$       767


$        806


$         849


$        901


$        957













Allowance for loan losses as a percentage of total loans (c)

1.86

%

2.06

%

2.17

%

2.24

%

2.38

%












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

0.77


0.92


1.03


1.13


1.32













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

0.77


0.92


1.03


1.13


1.32



(a) Primarily charge-offs of loans to real estate investors and developers.

(b) Primarily charge-offs of loans secured by owner-occupied real estate.

(c) Reflects the impact of acquired loans, which were initially recorded at fair value with no related allowance for loan losses.  



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

Comerica Incorporated and Subsidiaries












2011


2010

(in millions)

3rd Qtr


2nd Qtr


1st Qtr


4th Qtr


3rd Qtr











Balance at beginning of period

$         30


$          32


$           35


$          38


$          44

Add: Provision for credit losses on lending-related commitments

(3)


(2)


(3)


(3)


(6)

Balance at end of period

$         27


$          30


$           32


$          35


$          38











Unfunded lending-related commitments sold

$            -


$            3


$             2


$            -


$            -



NONPERFORMING ASSETS (unaudited)

Comerica Incorporated and Subsidiaries















2011


2010


(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

$      258


$    261


$    226


$     252


$      258


Real estate construction:











Commercial Real Estate business line (a)

109


137


195


259


362


Other business lines (b)

3


2


3


4


4


Total real estate construction

112


139


198


263


366


Commercial mortgage:











Commercial Real Estate business line (a)

198


186


197


181


153


Other business lines (b)

275


269


293


302


304


Total commercial mortgage

473


455


490


483


457


Lease financing

5


6


7


7


10


International

7


7


4


2


2


Total nonaccrual business loans 

855


868


925


1,007


1,093


Retail loans:











Residential mortgage

65


60


58


55


59


Consumer:











Home equity

4


4


6


5


5


Other consumer 

5


9


7


13


6


Total consumer

9


13


13


18


11


Total nonaccrual retail loans

74


73


71


73


70


Total nonaccrual loans

929


941


996


1,080


1,163


Reduced-rate loans

29


33


34


43


28


Total nonperforming loans (c)

958


974


1,030


1,123


1,191


Foreclosed property (d)

87


70


74


112


120


Total nonperforming assets (c)

$   1,045


$ 1,044


$ 1,104


$  1,235


$   1,311














Nonperforming loans as a percentage of total loans

2.32

%

2.49

%

2.63

%

2.79

%

2.96

%

Nonperforming assets as a percentage of total loans and foreclosed property

2.53


2.66


2.81


3.06


3.24


Allowance for loan losses as a percentage of total nonperforming loans        

80


83


82


80


80


Loans past due 90 days or more and still accruing

$        81


$      64


$      72


$       62


$      104


























ANALYSIS OF NONACCRUAL LOANS











Nonaccrual loans at beginning of period

$      941


$    996


$ 1,080


$  1,163


$   1,098


    Loans transferred to nonaccrual (e)

130


150


149


173


290


    Nonaccrual business loan gross charge-offs (f)

(76)


(109)


(111)


(120)


(136)


    Loans transferred to accrual status (e)

(15)


-


(4)


(4)


(10)


    Nonaccrual business loans sold (g)

(15)


(9)


(60)


(41)


(12)


    Payments/Other (h)

(36)


(87)


(58)


(91)


(67)


Nonaccrual loans at end of period

$      929


$    941


$    996


$  1,080


$   1,163














(a) Primarily loans to real estate investors and developers.

(b) Primarily loans secured by owner-occupied real estate.

(c) Excludes loans acquired with credit impairment.

(d) Included Sterling foreclosed property of $24 million at September 30, 2011.

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

(f) Analysis of gross loan charge-offs:













     Nonaccrual business loans

$        76


$    109


$    111


$     120


$      136


     Performing watch list loans

1


-


2


-


-


     Consumer and residential mortgage loans

13


16


10


20


9



Total gross loan charge-offs

$        90


$    125


$    123


$     140


$      145


(g) Analysis of loans sold:























     Nonaccrual business loans

$        15


$        9


$      60


$       41


$        12


     Performing watch list loans

16


6


35


29


7



Total loans sold

$        31


$      15


$      95


$       70


$        19


(h) 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)

Comerica Incorporated and Subsidiaries














Nine Months Ended



September 30, 2011


September 30, 2010



Average


Average


Average


Average

(dollar amounts in millions)

Balance

Interest

Rate


Balance

Interest

Rate












Commercial loans

$   21,769

$      603

3.70

%


$   20,963

$      614

3.92

%

Real estate construction loans

1,918

59

4.12



2,997

69

3.08


Commercial mortgage loans

9,902

306

4.12



10,338

321

4.15


Residential mortgage loans

1,577

63

5.34



1,610

65

5.37


Consumer loans

2,272

59

3.47



2,450

65

3.55


Lease financing

960

25

3.53



1,100

31

3.72


International loans

1,212

35

3.89



1,233

37

3.96


Business loan swap income

-

1

-



-

24

-



Total loans (a)

39,610

1,151

3.88



40,691

1,226

4.02













Auction-rate securities available-for-sale

497

3

0.75



789

6

1.04


Other investment securities available-for-sale

7,131

168

3.20



6,393

172

3.66



Total investment securities available-for-sale

7,628

171

3.03



7,182

178

3.36













Federal funds sold and securities purchased under agreements to resell

2

-

0.33



5

-

0.38


Interest-bearing deposits with banks (b)

3,555

7

0.24



3,641

7

0.25


Other short-term investments

128

2

2.14



126

1

1.64



Total earning assets

50,923

1,331

3.50



51,645

1,412

3.66













Cash and due from banks

908





809




Allowance for loan losses

(860)





(1,033)




Accrued income and other assets

4,555





4,737





Total assets

$   55,526





$   56,158















Money market and NOW deposits

$   18,539

36

0.26



$   16,035

38

0.32


Savings deposits

1,516

1

0.11



1,397

1

0.07


Customer certificates of deposit

5,666

30

0.70



5,968

42

0.94



Total interest-bearing core deposits

25,721

67

0.35



23,400

81

0.46


Other time deposits

26

-

0.38



409

9

3.04


Foreign office time deposits

402

2

0.51



462

1

0.27



Total interest-bearing deposits

26,149

69

0.35



24,271

91

0.50













Short-term borrowings

137

-

0.15



230

-

0.24


Medium- and long-term debt

5,702

50

1.17



9,521

76

1.06



Total interest-bearing sources

31,988

119

0.50



34,022

167

0.65













Noninterest-bearing deposits

16,259





14,922




Accrued expenses and other liabilities

1,129





1,080




Total shareholders' equity

6,150





6,134





Total liabilities and shareholders' equity

$   55,526





$   56,158















Net interest income/rate spread (FTE)


$   1,212

3.00




$   1,245

3.01













FTE adjustment


$          3





$          4














Impact of net noninterest-bearing sources of funds



0.19





0.22


Net interest margin (as a percentage










 of average earning assets) (FTE) (a) (b)



3.19

%




3.23

%


(a) Accretion of the purchase discount on the acquired loan portfolio of $27 million increased the net interest margin by seven basis points year-to-date 2011.

(b) Excess liquidity, represented by average balances deposited with the Federal Reserve Bank, reduced the net interest margin by 22 basis  points both year-to-date 2011 and 2010.  



ANALYSIS OF NET INTEREST INCOME (FTE)

Comerica Incorporated and Subsidiaries




Three Months Ended



September 30, 2011


June 30, 2011


September 30, 2010



Average


Average


Average


Average


Average


Average

(dollar amounts in millions)

Balance

Interest

Rate


Balance

Interest

Rate


Balance

Interest

Rate

















Commercial loans

$   22,127

$      207

3.70

%


$   21,677

$      196

3.65

%


$   20,967

$      203

3.84

%

Real estate construction loans

1,699

23

5.28



1,881

17

3.75



2,625

21

3.19


Commercial mortgage loans

10,275

115

4.42



9,636

96

3.98



10,257

105

4.06


Residential mortgage loans

1,606

21

5.30



1,525

21

5.50



1,590

21

5.25


Consumer loans

2,292

20

3.56



2,243

20

3.42



2,421

21

3.53


Lease financing

936

8

3.46



958

8

3.50



1,064

10

3.69


International loans

1,163

11

4.01



1,254

12

3.80



1,178

12

3.89


Business loan swap income

-

-

-



-

-

-



-

7

-



Total loans (a)

40,098

405

4.01



39,174

370

3.79



40,102

400

3.96


















Auction-rate securities available-for-sale

437

1

0.63



500

1

0.71



673

1

0.99


Other investment securities available-for-sale

7,721

54

2.87



6,907

58

3.40



6,233

54

3.54



Total investment securities available-for-sale

8,158

55

2.74



7,407

59

3.20



6,906

55

3.27


















Federal funds sold and securities purchased under agreements to resell

-

-

0.44



2

-

0.33



13

-

0.31


Interest-bearing deposits with banks (b)

4,851

3

0.23



3,433

3

0.25



3,047

2

0.25


Other short-term investments

136

1

2.30



120

-

1.39



121

-

1.53



Total earning assets

53,243

464

3.47



50,136

432

3.46



50,189

457

3.64


















Cash and due from banks

969





872





843




Allowance for loan losses

(814)





(859)





(1,003)




Accrued income and other assets

4,840





4,368





4,700





Total assets

$   58,238





$   54,517





$   54,729




















Money market and NOW deposits

$   19,595

$        13

0.25



$   18,207

$        11

0.26



$   16,681

$        13

0.31


Savings deposits

1,659

-

0.14



1,465

1

0.09



1,377

1

0.08


Customer certificates of deposit

5,878

10

0.66



5,609

10

0.70



5,808

12

0.87



Total interest-bearing core deposits

27,132

23

0.33



25,281

22

0.35



23,866

26

0.43


Other time deposits

76

-

0.38



-

-

-



65

-

0.51


Foreign office time deposits

379

1

0.52



413

1

0.52



479

1

0.36



Total interest-bearing deposits

27,587

24

0.33



25,694

23

0.35



24,410

27

0.43


















Short-term borrowings

204

-

0.08



112

-

0.14



208

-

0.35


Medium- and long-term debt

5,168

16

1.23



5,821

17

1.20



8,245

25

1.21



Total interest-bearing sources

32,959

40

0.47



31,627

40

0.51



32,863

52

0.63


















Noninterest-bearing deposits

17,511





15,786





14,920




Accrued expenses and other liabilities

1,135





1,132





1,104




Total shareholders' equity

6,633





5,972





5,842





Total liabilities and shareholders' equity

$   58,238





$   54,517





$   54,729




















Net interest income/rate spread (FTE)


$      424

3.00




$      392

2.95




$      405

3.01


















FTE adjustment


$          1





$          1





$          1



















Impact of net noninterest-bearing sources of funds



0.18





0.19





0.22


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



3.18

%




3.14

%




3.23

%


(a) Accretion of the purchase discount on the acquired loan portfolio of $27 million increased the net interest margin by 20 basis points in the third quarter 2011.

(b) Excess liquidity, represented by average balances deposited with the Federal Reserve Bank, reduced the net interest margin by 29 basis points and by 21 points in the third and second quarters of 2011, respectively, and by 19 basis points in the third quarter of 2010.



CONSOLIDATED STATISTICAL DATA (unaudited)

Comerica Incorporated and Subsidiaries














September 30,


June 30,


March 31,


December 31,


September 30,


(in millions, except per share data)

2011


2011


2011


2010


2010














Commercial loans:











    Floor plan

$                 1,209


$      1,478


$        1,893


$               2,017


$                 1,693


    Other

21,904


20,574


19,467


20,128


19,739



Total commercial loans

23,113


22,052


21,360


22,145


21,432


Real estate construction loans:











    Commercial Real Estate business line (a)

1,164


1,343


1,606


1,826


2,023


    Other business lines (b)

484


385


417


427


421



Total real estate construction loans

1,648


1,728


2,023


2,253


2,444


Commercial mortgage loans:











    Commercial Real Estate business line (a)

2,271


1,930


1,918


1,937


2,091


    Other business lines (b)

8,268


7,649


7,779


7,830


8,089



Total commercial mortgage loans

10,539


9,579


9,697


9,767


10,180


Residential mortgage loans

1,643


1,491


1,550


1,619


1,586


Consumer loans:











    Home equity

1,683


1,622


1,661


1,704


1,736


    Other consumer

626


610


601


607


667



Total consumer loans

2,309


2,232


2,262


2,311


2,403


Lease financing

927


949


958


1,009


1,053


International loans

1,046


1,162


1,326


1,132


1,182



Total loans

$               41,225


$    39,193


$      39,176


$             40,236


$               40,280














Goodwill

$                    635


$         150


$           150


$                  150


$                    150


Core deposit intangible

32


-


-


-


-


Loan servicing rights

3


4


4


5


5














Tier 1 common capital ratio (c) (d)

10.57

%

10.53

%

10.35

%

10.13

%

9.96

%

Tier 1 risk-based capital ratio (d)

10.65


10.53


10.35


10.13


9.96


Total risk-based capital ratio (d)

14.84


14.80


14.80


14.54


14.37


Leverage ratio (d)

11.41


11.40


11.37


11.26


10.91


Tangible common equity ratio (c)

10.43


10.90


10.43


10.54


10.39














Book value per common share

$                 34.94


$      34.15


$        33.25


$               32.82


$                 33.19


Market value per share for the quarter:











    High

35.79


39.00


43.53


43.44


40.21


    Low

21.48


33.08


36.20


34.43


33.11


    Close

22.97


34.57


36.72


42.24


37.15














Quarterly ratios:











    Return on average common shareholders' equity

5.91

%

6.41

%

7.08

%

6.53

%

4.07

%

    Return on average assets

0.67


0.70


0.77


0.71


0.43


    Efficiency ratio

75.11


69.33


69.05


70.38


67.88














Number of banking centers

502


446


445


444


441














Number of employees - full time equivalent (e)

9,701


8,915


8,955


9,001


9,075



(a) Primarily loans to real estate investors and developers.

(b) Primarily loans secured by owner-occupied real estate.

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

(d) September 30, 2011 ratios are estimated.

(e) Included 749 Sterling employees at September 30, 2011.



PARENT COMPANY ONLY BALANCE SHEETS (unaudited)

Comerica Incorporated








September 30,

December 31,

September 30,

(in millions, except share data)

2011

2010

2010






ASSETS




Cash and due from subsidiary bank


$                      3

$                     -

$                    10

Short-term investments with subsidiary bank


440

327

793

Other short-term investments


86

86

82

Investment in subsidiaries, principally banks


7,098

5,957

6,039

Premises and equipment


3

4

3

Other assets

189

181

202

     Total assets

$               7,819

$             6,555

$               7,129






LIABILITIES AND SHAREHOLDERS' EQUITY





Medium- and long-term debt


$                  722

$                635

$               1,155

Other liabilities

146

127

117

     Total liabilities

868

762

1,272






Common stock - $5 par value:





   Authorized - 325,000,000 shares





   Issued - 228,164,824 shares at 9/30/2011 and 203,878,110 shares at 12/31/2010 and 9/30/2010


1,141

1,019

1,019

Capital surplus


2,162

1,481

1,473

Accumulated other comprehensive loss


(230)

(389)

(238)

Retained earnings


5,471

5,247

5,171

Less cost of common stock in treasury -  29,238,425 shares at 9/30/11, 27,342,518 shares at 12/31/10, and 27,394,831 shares at 9/30/10

(1,593)

(1,565)

(1,568)

     Total shareholders' equity

6,951

5,793

5,857

     Total liabilities and shareholders' equity

$               7,819

$             6,555

$               7,129



CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited)

Comerica Incorporated and Subsidiaries















Accumulated






Common Stock


Other



Total


Preferred

Shares


Capital

Comprehensive

Retained

Treasury

Shareholders'

(in millions, except per share data)

Stock

Outstanding

Amount

Surplus

Loss

Earnings

Stock

Equity










BALANCE AT DECEMBER 31, 2009

$      2,151

151.2

$      894

$     740

$                   (336)

$               5,161

$            (1,581)

$               7,029

Net income

-

-

-

-

-

181

-

181

Other comprehensive income, net of tax

-

-

-

-

98

-

-

98

Total comprehensive income








279

Cash dividends declared on preferred stock

-

-

-

-

-

(38)

-

(38)

Cash dividends declared on common stock ($0.15 per share)

-

-

-

-

-

(26)

-

(26)

Purchase of common stock

-

(0.1)

-

-

-

-

(4)

(4)

Issuance of common stock

-

25.1

125

724

-

-

-

849

Redemption of preferred stock

(2,250)

-

-

-

-

-

-

(2,250)

Redemption discount accretion on preferred stock

94

-

-

-

-

(94)

-

-

Accretion of discount on preferred stock

5

-

-

-

-

(5)

-

-

Net issuance of common stock under employee stock plans

-

0.3

-

(11)

-

(8)

16

(3)

Share-based compensation

-

-

-

24

-

-

-

24

Other    

-

-

-

(4)

-

-

1

(3)

BALANCE AT SEPTEMBER 30, 2010

$             -

176.5

$   1,019

$  1,473

$                   (238)

$               5,171

$            (1,568)

$               5,857










BALANCE AT DECEMBER 31, 2010

$             -

176.5

$   1,019

$  1,481

$                   (389)

$               5,247

$            (1,565)

$               5,793

Net income

-

-

-

-

-

297

-

297

Other comprehensive income, net of tax

-

-

-

-

159

-

-

159

Total comprehensive income








456

Cash dividends declared on common stock ($0.30 per share)

-

-

-

-

-

(55)

-

(55)

Purchase of common stock

-

(2.7)

-

-

-

-

(75)

(75)

Acquisition of Sterling Bancshares, Inc.

-

24.3

122

681

-

-

-

803

Net issuance of common stock under employee stock plans

-

0.8

-

(29)

-

(18)

47

-

Share-based compensation

-

-

-

29

-

-

-

29

BALANCE AT SEPTEMBER 30, 2011

$             -

198.9

$   1,141

$  2,162

$                   (230)

$               5,471

$            (1,593)

$               6,951



BUSINESS SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries

(dollar amounts in millions)

Three Months Ended September 30, 2011

Business

Bank


Retail

Bank


Wealth

Management


Finance


Other


Total


Earnings summary:













Net interest income (expense) (FTE)

$           363


$           173


$             45


$          (167)


$             10


$           424


Provision for loan losses

20


17


6


-


(5)


38


Noninterest income

77


47


56


25


(4)


201


Noninterest expenses

162


174


78


3


43


460


Provision (benefit) for income taxes (FTE)

79


10


6


(54)


(12)


29


Net income (loss)

$           179


$             19


$             11


$            (91)


$            (20)


$             98


Net credit-related charge-offs

$             40


$             28


$               9


$                -


$                -


$             77















Selected average balances:













Assets

$      30,602


$        5,991


$        4,674


$      10,176


$        6,795


$      58,238


Loans

29,949


5,489


4,652


2


6


40,098


Deposits

21,754


19,797


3,198


236


113


45,098















Statistical data:













Return on average assets (a)

2.34

%

0.38

%

0.95

%

N/M


N/M


0.67

%

Net interest margin (b)

4.81


3.46


3.85


N/M


N/M


3.18


Efficiency ratio

36.70


78.97


78.00


N/M


N/M


75.11


Three Months Ended June 30, 2011

Business

Bank


Retail

Bank


Wealth

Management


Finance


Other


Total


Earnings summary:













Net interest income (expense) (FTE)

$           342


$           141


$             48


$          (147)


$               8


$           392


Provision for loan losses

6


24


14


-


3


47


Noninterest income

79


46


63


11


3


202


Noninterest expenses

158


162


76


3


10


409


Provision (benefit) for income taxes (FTE)

81


4


9


(52)


-


42


Net income (loss)

$           176


$              (3)


$             12


$            (87)


$              (2)


$             96


Net credit-related charge-offs

$             54


$             22


$             14


$                -


$                -


$             90















Selected average balances:













Assets

$      29,893


$        5,453


$        4,728


$        9,406


$        5,037


$      54,517


Loans

29,380


4,999


4,742


48


5


39,174


Deposits

20,396


17,737


2,978


239


130


41,480















Statistical data:













Return on average assets (a)

2.35

%

(0.06)

%

1.03

%

N/M


N/M


0.70

%

Net interest margin (b)

4.65


3.22


4.07


N/M


N/M


3.14


Efficiency ratio

37.41


86.48


71.40


N/M


N/M


69.33


Three Months Ended September 30, 2010

Business

Bank


Retail

Bank


Wealth

Management


Finance


Other


Total


Earnings summary:













Net interest income (expense) (FTE)

$           336


$           133


$             41


$          (104)


$              (1)


$           405


Provision for loan losses

57


24


37


-


4


122


Noninterest income

69


45


59


12


1


186


Noninterest expenses

155


165


78


2


2


402


Provision (benefit) for income taxes (FTE)

60


(4)


(5)


(36)


(7)


8


Net income (loss)

$           133


$              (7)


$            (10)


$            (58)


$               1


$             59


Net credit-related charge-offs

$             99


$             19


$             14


$                -


$                -


$           132















Selected average balances:













Assets

$      30,309


$        5,777


$        4,855


$        9,044


$        4,744


$      54,729


Loans

29,940


5,314


4,824


30


(6)


40,102


Deposits

19,266


16,972


2,606


386


100


39,330















Statistical data:













Return on average assets (a)

1.75

%

(0.16)

%

(0.79)

%

N/M


N/M


0.43

%

Net interest margin (b)

4.45


3.10


3.42


N/M


N/M


3.23


Efficiency ratio

38.16


92.26


78.49


N/M


N/M


67.88



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

(b) Net interest margin is calculated based on the greater of average earning assets or average deposits and purchased funds.

FTE - Fully Taxable Equivalent

N/M - Not Meaningful



MARKET SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries


















(dollar amounts in millions)

Three Months Ended September 30, 2011

Midwest


Western


Texas


Florida


Other

Markets


International


Finance

& Other

Businesses


Total


Earnings summary:

















Net interest income (expense) (FTE)

$      199


$      166


$    143


$      11


$       41


$                21


$        (157)


$      424


Provision for loan losses

21


14


(7)


2


11


2


(5)


38


Noninterest income

96


32


29


4


10


9


21


201


Noninterest expenses

183


106


79


11


25


10


46


460


Provision (benefit) for income taxes (FTE)

32


29


35


1


(8)


6


(66)


29


Net income (loss)

$        59


$        49


$      65


$        1


$       23


$                12


$        (111)


$        98


Net credit-related charge-offs

$        33


$        32


$        2


$        5


$         5


$                  -


$              -


$        77



















Selected average balances:

















Assets

$ 14,123


$ 12,110


$ 8,510


$ 1,450


$  3,369


$           1,705


$     16,971


$ 58,238


Loans

13,873


11,889


8,145


1,477


3,075


1,631


8


40,098


Deposits

18,511


12,975


8,865


404


2,391


1,603


349


45,098



















Statistical data:

















Return on average assets (a)

1.21

%

1.42

%

2.70

%

0.29

%

2.78

%

2.76

%

N/M


0.67

%

Net interest margin (b)

4.27


5.06


6.40


2.94


5.36


5.00


N/M


3.18


Efficiency ratio

61.73


53.15


46.18


78.07


50.15


31.23


N/M


75.11


Three Months Ended June 30, 2011

Midwest


Western


Texas


Florida


Other

Markets


International


Finance

& Other

Businesses


Total


Earnings summary:

















Net interest income (expense) (FTE)

$      204


$      166


$      89


$      12


$       41


$                19


$        (139)


$      392


Provision for loan losses

15


20


(2)


11


5


(5)


3


47


Noninterest income

100


37


25


4


13


9


14


202


Noninterest expenses

183


108


63


12


21


9


13


409


Provision (benefit) for income taxes (FTE)

44


25


20


(2)


(2)


9


(52)


42


Net income (loss)

$        62


$        50


$      33


$      (5)


$       30


$                15


$          (89)


$        96


Net credit-related charge-offs (recoveries)

$        37


$        26


$        3


$      15


$       11


$                (2)


$              -


$        90



















Selected average balances:

















Assets

$ 14,267


$ 12,329


$ 7,081


$ 1,534


$  3,101


$           1,762


$     14,443


$ 54,517


Loans

14,051


12,121


6,871


1,565


2,823


1,690


53


39,174


Deposits

18,319


12,458


6,175


396


2,451


1,312


369


41,480



















Statistical data:

















Return on average assets (a)

1.28

%

1.48

%

1.84

%

(1.29)

%

3.89

%

3.33

%

N/M


0.70

%

Net interest margin (b)

4.46


5.35


5.19


3.14


5.88


4.40


N/M


3.14


Efficiency ratio

60.31


53.17


55.16


77.62


40.47


33.16


N/M


69.33


Three Months Ended September 30, 2010

Midwest


Western


Texas


Florida


Other

Markets


International


Finance

& Other

Businesses


Total


Earnings summary:

















Net interest income (expense) (FTE)

$      200


$      157


$      78


$      10


$       47


$                18


$        (105)


$      405


Provision for loan losses

38


51


17


10


4


(2)


4


122


Noninterest income

99


31


21


4


10


8


13


186


Noninterest expenses

186


107


61


13


23


8


4


402


Provision (benefit) for income taxes (FTE)

27


16


7


(3)


(3)


7


(43)


8


Net income (loss)

$        48


$        14


$      14


$      (6)


$       33


$                13


$          (57)


$        59


Net credit-related charge-offs

$        61


$        58


$        5


$        6


$         2


$                  -


$              -


$      132



















Selected average balances:

















Assets

$ 14,445


$ 12,746


$ 6,556


$ 1,528


$  4,058


$           1,608


$     13,788


$ 54,729


Loans

14,276


12,556


6,357


1,549


3,802


1,538


24


40,102


Deposits

17,777


11,793


5,443


364


2,198


1,269


486


39,330



















Statistical data:

















Return on average assets (a)

1.04

%

0.42

%

0.83

%

(1.58)

%

3.20

%

3.25

%

N/M


0.43

%

Net interest margin (b)

4.45


4.96


4.87


2.61


4.99


4.51


N/M


3.23


Efficiency ratio

61.47


57.12


62.01


94.50


41.39


30.65


N/M


67.88



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

(b) Net interest margin is calculated based on the greater of average earning assets or average deposits and purchased funds.

FTE - Fully Taxable Equivalent

N/M - Not Meaningful



RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)

Comerica Incorporated and Subsidiaries

















September 30,

June 30,

March 31,

December 31,

September 30,

(dollar amounts in millions)

2011

2011

2011

2010

2010

Tier 1 Common Capital Ratio:















Tier 1 capital (a) (b)

$   6,560



$   6,193



$   6,107



$   6,027



$   5,940


Less:















Trust preferred securities

49



-



-



-



-


Tier 1 common capital (b)

$   6,511



$   6,193



$   6,107



$   6,027



$   5,940


Risk-weighted assets (a) (b)

$ 61,604



$ 58,795



$ 58,998



$ 59,506



$ 59,608


Tier 1 capital ratio (b)

10.65

%


10.53

%


10.35

%


10.13

%


9.96

%

Tier 1 common capital ratio (b)

10.57



10.53



10.35



10.13



9.96

















Tangible Common Equity Ratio:















Total common shareholders' equity

$   6,951



$   6,038



$   5,877



$   5,793



$   5,857


Less:















Goodwill

635



150



150



150



150


Other intangible assets

35



4



5



6



6


Tangible common equity

$   6,281



$   5,884



$   5,722



$   5,637



$   5,701


Total assets

$ 60,888



$ 54,141



$ 55,017



$ 53,667



$ 55,004


Less:















Goodwill

635



150



150



150



150


Other intangible assets

35



4



5



6



6


Tangible assets

$ 60,218



$ 53,987



$ 54,862



$ 53,511



$ 54,848


Common equity ratio

11.42

%


11.15

%


10.68

%


10.80

%


10.65

%

Tangible common equity ratio

10.43



10.90



10.43



10.54



10.39



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

(b) September 30, 2011 Tier 1 capital and risk-weighted assets are estimated.


The Tier 1 common capital ratio removes preferred stock and qualifying trust preferred securities from Tier 1 capital as defined by and calculated in conformity with bank regulations.  The tangible common equity removes preferred stock and the effect of intangible assets from capital and the effect of intangible assets from total assets.  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.




SOURCE Comerica Incorporated