News Releases

Comerica Reports Second Quarter 2012 Net Income Of $144 Million
Earnings Per Share 73 Cents, Up 11 Percent from First Quarter 2012
Average Total Loan Growth Continues - Driven by a $1.2 Billion, 5 Percent Increase in Commercial Loans
Strong Capital Supports Shareholder Return of 81 Percent of Second Quarter 2012 Net Income

DALLAS, July 17, 2012 /PRNewswire/ -- Comerica Incorporated (NYSE: CMA) today reported second quarter 2012 net income of $144 million, an increase of $14 million compared to $130 million for the first quarter 2012. Earnings per fully diluted share of 73 cents increased 7 cents, or 11 percent, compared to 66 cents for the first quarter 2012.

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














(dollar amounts in millions, except per share data)

2nd Qtr '12


1st Qtr '12


2nd Qtr '11


Net interest income

$

435



$

443



$

391



Provision for credit losses

19



22



45



Noninterest income

211



206



202



Noninterest expenses

433


(a)

449



411


(a)

Provision for income taxes

50



48



41










Net income

144



130



96










Net income attributable to common shares

142



129



95










Diluted income per common share

0.73



0.66



0.53










Average diluted shares (in millions)

194



196



178










Tier 1 common capital ratio (c)

10.32

%

(b)

10.27

%


10.53

%


Tangible common equity ratio (c)

10.27



10.21



10.90





(a)

Included restructuring expenses of $8 million ($5 million, after tax) and $5 million ($3 million, after tax) in the second quarter 2012 and 2011, respectively, associated with the acquisition of Sterling Bancshares, Inc. on July 28, 2011.

(b)

June 30, 2012 ratio is estimated.

(c)

See Reconciliation of Non-GAAP Financial Measures.

"Our second quarter results reflect our focus on the bottom line in this slow growing national economy," said Ralph W. Babb Jr., chairman and chief executive officer. "Loans continued to grow, with average loans up $959 million, or 2 percent, compared to the first quarter, primarily reflecting an increase of $1.2 billion, or 5 percent, in commercial loans. This was the eighth consecutive quarter of average commercial loan growth, resulting in a 20 percent year-over-year increase, including our acquisition of Sterling Bancshares last July. The increase in average commercial loans in the second quarter was broad-based, primarily driven by increases in National Dealer Services, Global Corporate Banking, Middle Market Banking and Energy. As expected, this was partially offset by the continued decline in commercial real estate loans.

"Deposits continued to grow, credit quality remained solid, and we maintained our tight control of expenses.

"Our capital position remains a source of strength to support our future growth. We repurchased 2.9 million shares under our share repurchase program in the second quarter of 2012. In April, our Board of Directors increased the quarterly cash dividend 50 percent, to 15 cents per share. The combined share buyback and dividend returned 81 percent of second quarter net income to shareholders. We also have carefully reviewed the Basel III regulatory capital framework and believe that, on a fully phased-in pro forma basis, we are well above the proposed capital levels.

"Our consistent, conservative, relationship-focused approach to banking is making a positive difference for us and our customers."

Second Quarter 2012 Highlights Compared to First Quarter 2012

  • Net income of $144 million, or 73 cents per fully diluted share, increased 11 percent compared to first quarter 2012.
  • Average total loans increased $959 million, or 2 percent, primarily reflecting an increase of $1.2 billion, or 5 percent, in commercial loans, partially offset by a decrease of $252 million, or 2 percent, in commercial real estate loans (commercial mortgage and real estate construction loans). The increase in commercial loans was broad-based, primarily driven by increases in National Dealer Services, Global Corporate Banking, Middle Market Banking and Energy.
  • Period-end total loans increased $980 million, or 2 percent, from March 31, 2012 to June 30, 2012, primarily reflecting an increase of $1.4 billion, or 5 percent, in commercial loans, partially offset by a $314 million, or 3 percent, decrease in commercial real estate loans. The increase in period-end commercial loans was primarily driven by increases in Mortgage Banker Finance, National Dealer Services, Global Corporate Banking, Technology and Life Sciences, and Energy.
  • Average total deposits increased $368 million, or 1 percent, primarily reflecting an increase of $491 million, or 2 percent, in noninterest-bearing deposits.
  • Strong credit quality continued in the second quarter 2012. Nonaccrual loans decreased $111 million, to $719 million at June 30, 2012. Net credit-related charge-offs were stable at $45 million, or 0.42 percent of average loans, in the second quarter 2012. The provision for credit losses was $19 million in the second quarter 2012, compared to $22 million in the first quarter 2012.
  • Noninterest income increased to $211 million in the second quarter 2012, compared to $206 million for the first quarter 2012. The $5 million increase was primarily due to a $5 million annual incentive bonus received in the second quarter 2012 from Comerica's third-party credit card provider.
  • Noninterest expenses decreased $16 million to $433 million in the second quarter 2012, compared to the first quarter 2012. The decrease primarily reflected a $12 million decrease in salaries expense and smaller decreases in several other categories of noninterest expenses, partially offset by a $8 million increase in merger and restructuring charges related to the Sterling acquisition.
  • Comerica repurchased 2.9 million shares of common stock under the share repurchase program and increased the quarterly dividend by 50 percent, to $0.15 per share, in the second quarter 2012.

Net Interest Income













(dollar amounts in millions)

2nd Qtr '12


1st Qtr '12


2nd Qtr '11

Net interest income

$

435



$

443



$

391








Net interest margin

3.10

%


3.19

%


3.14

%







Selected average balances:






Total earning assets

$

56,653



$

56,186



$

50,136


Total investment securities

9,728



9,889



7,407


Total loans

43,228



42,269



39,174








Total deposits

48,679



48,311



41,480


Total noninterest-bearing deposits

20,128



19,637



15,786




  • Net interest income of $435 million in the second quarter 2012 decreased $8 million compared to the first quarter 2012.
    • Interest earned on loans decreased $3 million in the second quarter 2012. The benefit from an increase in average loans ($8 million) was offset by a decrease in the accretion of the purchase discount on the acquired Sterling loan portfolio ($7 million) and lower loan yields ($4 million). The lower loan yields reflected a shift in the average loan portfolio mix, largely due to the decrease in average commercial real estate loans and the increase in lower yielding, higher credit quality commercial loans. Accretion of the purchase discount on the acquired Sterling loan portfolio was $18 million in the second quarter 2012, compared to $25 million in the first quarter 2012. For the remainder of 2012, $20 million to $25 million of accretion is expected to be recognized.
    • Interest earned on investment securities available-for-sale decreased $5 million, primarily as a result of accelerated premium amortization ($3 million), as well as lower reinvestment yields and a decrease in mortgage-backed investment securities ($2 million).
  • Average earning assets increased $467 million in the second quarter 2012, compared to the first quarter 2012, primarily reflecting increases of $959 million in average loans, partially offset by decreases of $336 million in average Federal Reserve Bank deposits and $161 million in average investment securities available-for-sale.
  • Average deposits increased $368 million in the second quarter 2012, compared to the first quarter 2012, primarily due to a $491 million increase in average noninterest-bearing deposits, partially offset by a decrease in money market and interest-bearing checking accounts.

Noninterest Income

Noninterest income increased $5 million, to $211 million for the second quarter 2012. The increase primarily resulted from a $5 million annual incentive bonus received in the second quarter 2012 from Comerica's third party credit card provider, a $3 million increase in customer-driven fee income and a $3 million increase in net income from principal investing and warrants. Customer-driven fee income increased in the second quarter 2012, primarily due to a $5 million increase in customer derivative income, partially offset by a $3 million decrease in service charges on deposit accounts. Deferred compensation asset returns decreased $7 million in the second quarter 2012, compared to the first quarter 2012. The decrease in deferred compensation asset returns in noninterest income is offset by a decrease in deferred compensation plan expense in noninterest expenses.

Noninterest Expenses

Noninterest expenses totaled $433 million in the second quarter 2012, a decrease of $16 million compared to $449 million in the first quarter 2012. The decrease in noninterest expenses was primarily due to a decrease in salaries expense of $12 million, a $4 million decrease in other real estate expense, a $3 million decrease in litigation-related expense and smaller decreases in several other categories of noninterest expenses, partially offset by an increase in merger and restructuring charges of $8 million. The decrease in salaries expense primarily resulted from a $7 million decrease in deferred compensation plan expense and $5 million of stock grants expensed in the first quarter 2012. Restructuring charges of approximately $25 million to $30 million are expected to be incurred for the remainder of 2012.

Credit Quality













(dollar amounts in millions)

2nd Qtr '12


1st Qtr '12


2nd Qtr '11

Net credit-related charge-offs

$

45



$

45



$

90


Net credit-related charge-offs/Average total loans

0.42

%


0.43

%


0.92

%







Provision for loan losses

$

8



$

23



$

47


Provision for credit losses on lending-related commitments

11



(1)



(2)


Total provision for credit losses

19



22



45








Nonperforming loans (a)

747



856



974


Nonperforming assets (NPAs) (a)

814



923



1,044


NPAs/Total loans and foreclosed property

1.85

%


2.14

%


2.66

%







Loans past due 90 days or more and still accruing

$

43



$

50



$

64








Allowance for loan losses

667



704



806


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

36



25



30


Total allowance for credit losses

703



729



836








Allowance for loan losses/Total loans (c)

1.52

%


1.64

%


2.06

%

Allowance for loan losses/Nonperforming loans

89



82



83





(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 to be strong," said Babb. "Net credit-related charge-offs were stable at $45 million, or 42 basis points of total loans. The provision for credit losses decreased $3 million to $19 million. We believe we will continue to see the provision and net charge-offs at or near these levels for the remainder of the year."

  • Net credit-related charge-offs remained stable at $45 million in both the second and first quarter of 2012.
  • The provision for credit losses was $19 million in the second quarter 2012, compared to $22 million in the first quarter 2012.
  • Internal watch list loans continued the downward trend, declining $371 million in the second quarter 2012, to $3.8 billion at June 30, 2012. Nonperforming assets decreased $109 million to $814 million at June 30, 2012.
  • During the second quarter 2012, $47 million of borrower relationships over $2 million were transferred to nonaccrual status, a decrease of $22 million from the first quarter 2012.
  • The allowance for loan losses to total loans ratio was 1.52 percent and 1.64 percent at June 30, 2012 and March 31, 2012, respectively.

Balance Sheet and Capital Management

Total assets and common shareholders' equity were $62.7 billion and $7.0 billion, respectively, at June 30, 2012, compared to $62.6 billion and 7.0 billion, respectively, at March 31, 2012. There were approximately 194 million common shares outstanding at June 30, 2012. Comerica repurchased $88 million of common stock (2.9 million shares) under the share repurchase program during the second quarter 2012. Combined with the increased dividend of $0.15 per share in the second quarter, share repurchases and dividends returned 81 percent of second quarter 2012 net income to shareholders.

In the second quarter 2012, U.S. banking regulators issued proposed rules for the U.S. adoption of the Basel III regulatory capital framework. The proposals narrow the definition of capital, increase the minimum levels of required capital, introduce capital buffers and increase the risk weights for various asset classes. On a fully-phased-in pro forma basis, Comerica is currently estimated to be well above the proposed capital levels.

Comerica's tangible common equity ratio was 10.27% at June 30, 2012, an increase of 6 basis points from March 31, 2012. The estimated Tier 1 common capital ratio increased 5 basis points, to 10.32% at June 30, 2012, from March 31, 2012.

Full-Year 2012 Outlook Compared to Full-Year 2011

For 2012, management expects the following, assuming a continuation of the current economic environment:

  • Average loans increasing 5 percent to 6 percent.
  • Net interest income increasing 3 percent to 5 percent.
  • Net credit-related charge-offs and provision for credit losses declining.
  • Noninterest income increasing 1 percent to 2 percent.
  • Noninterest expenses increasing or decreasing 1 percent.
  • Effective tax rate of approximately 26 percent.

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 June 30, 2012 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses second quarter 2012 results compared to first quarter 2012.

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



















(dollar amounts in millions)

2nd Qtr '12


1st Qtr '12


2nd Qtr '11

Business Bank

$

210


84

%


$

206


89

%


$

176


95

%

Retail Bank

19


8



14


6



(3)


(2)


Wealth Management

20


8



11


5



12


7



249


100

%


231


100

%


185


100

%

Finance

(95)




(92)




(86)



Other (a)

(10)




(9)




(3)



Total

$

144




$

130




$

96



(a)   

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

Business Bank













(dollar amounts in millions)

2nd Qtr '12



1st Qtr '12



2nd Qtr '11


Net interest income (FTE)

$

385



$

379



$

342


Provision for credit losses

12



2



2


Noninterest income

83



81



79


Noninterest expenses

151



158



162


Net income

210



206



176








Net credit-related charge-offs

26



28



54








Selected average balances:






Assets

34,376



33,184



29,893


Loans

33,449



32,238



29,427


Deposits

24,145



23,997



20,396




  • Average loans increased $1.2 billion, primarily due to increases in National Dealer Services, Global Corporate Banking, Middle Market and Energy.
  • Average deposits increased $148 million, primarily due to increases in Technology and Life Sciences and the Financial Services Division, partially offset by declines in Global Corporate Banking and Middle Market.
  • Net interest income increased $6 million, primarily due to higher average loan balances, partially offset by a decrease in accretion on the acquired Sterling loan portfolio.
  • The provision for credit losses increased $10 million, primarily reflecting increases in Technology and Life Sciences and Middle Market, partially offset by a decrease in National Dealer Services.
  • Noninterest expenses decreased $7 million, primarily due to a decrease in net allocated corporate overhead expenses. The decrease in net allocated corporate overhead expense primarily reflected decreases in salaries and incentive expense in overhead departments and smaller decreases in several other categories of overhead expense.

Retail Bank













(dollar amounts in millions)

2nd Qtr '12



1st Qtr '12



2nd Qtr '11


Net interest income (FTE)

$

161



$

167



$

141


Provision for credit losses

3



4



24


Noninterest income

47



42



46


Noninterest expenses

177



184



162


Net income (loss)

19



14



(3)








Net credit-related charge-offs

9



12



22








Selected average balances:






Assets

5,946



6,173



5,454


Loans

5,250



5,462



4,999


Deposits

20,525



20,373



17,737





  • Average loans declined $212 million, primarily due to a decrease in Small Business Banking.|
  • Average deposits increased $152 million, primarily due to an increase in Personal Banking.
  • Net interest income decreased $6 million, primarily due to a decrease in accretion on the acquired Sterling loan portfolio, a decrease in average loan balances and lower loan yields.
  • Noninterest income increased $5 million, primarily due to a $5 million annual incentive bonus received in the second quarter 2012 from Comerica's third-party credit card provider.
  • Noninterest expenses decreased $7 million, primarily due to a decrease in net allocated corporate overhead expenses, for the reasons previously described in the Business Bank section.

Wealth Management













(dollar amounts in millions)

2nd Qtr '12



1st Qtr '12



2nd Qtr '11


Net interest income (FTE)

$

46



$

47



$

48


Provision for credit losses

2



15



14


Noninterest income

66



65



63


Noninterest expenses

79



80



76


Net income

20



11



12








Net credit-related charge-offs

10



5



14








Selected average balances:






Assets

4,604



4,636



4,728


Loans

4,529



4,569



4,748


Deposits

3,640



3,611



2,978





  • Average loans decreased $40 million due to a decrease in Private Banking. |
  • Average deposits increased $29 million, primarily due to an increase in Private Banking, partially offset by a decrease in Trust.
  • The provision for credit losses decreased $13 million, primarily due to a decrease in Private Banking in the Midwest market.

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 June 30, 2012 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses second quarter 2012 results compared to first quarter 2012.

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



















(dollar amounts in millions)

2nd Qtr '12


1st Qtr '12


2nd Qtr '11

Midwest

$

75


31

%


$

68


30

%


$

62


34

%

Western

69


27



65


28



50


27


Texas

51


20



49


21



33


18


Florida

(5)


(2)



(1)




(5)


(3)


Other Markets

47


19



38


16



30


16


International

12


5



12


5



15


8



249


100

%


231


100

%


185


100

%

Finance & Other (a)

(105)




(101)




(89)



Total

$

144




$

130




$

96



(a)  

 Includes items not directly associated with the geographic markets.

Midwest Market













(dollar amounts in millions)

2nd Qtr '12



1st Qtr '12



2nd Qtr '11


Net interest income (FTE)

$

196



$

198



$

204


Provision for credit losses

1



11



15


Noninterest income

96



98



100


Noninterest expenses

177



182



183


Net income

75



68



62








Net credit-related charge-offs

10



18



37








Selected average balances:






Assets

14,028



14,095



14,262


Loans

13,766



13,825



14,050


Deposits

19,227



19,415



18,318




  • Average loans decreased $59 million, primarily due to decreases in Small Business Banking, Personal Banking and Middle Market, partially offset by increases in Global Corporate Banking and National Dealer Services.
  • Average deposits decreased $188 million, primarily due to decreases in Global Corporate Banking and the Financial Services Division, partially offset by increases in Personal Banking and Middle Market.
  • The provision for credit losses decreased $10 million, primarily reflecting a decrease in Private Banking.
  • Noninterest expenses decreased $5 million primarily due to lower net allocated corporate overhead expenses, for the reasons previously described in the Business Bank section.

Western Market













(dollar amounts in millions)

2nd Qtr '12



1st Qtr '12



2nd Qtr '11


Net interest income (FTE)

$

177



$

171



$

166


Provision for credit losses

1



(7)



16


Noninterest income

37



33



37


Noninterest expenses

104



107



112


Net income

69



65



50








Net credit-related charge-offs

12



11



26








Selected average balances:






Assets

13,170



12,623



12,329


Loans

12,920



12,383



12,121


Deposits

14,371



13,897



12,458




  • Average loans increased $537 million, primarily due to increases in National Dealer Services and Middle Market.
  • Average deposits increased $474 million, primarily due to increases in Technology and Life Sciences and the Financial Services Division, partially offset by a decrease in Middle Market.
  • Net interest income increased $6 million, primarily due to an increase in average loan balances.
  • The provision for credit losses increased $8 million, primarily reflecting increases in Middle Market and Technology and Life Sciences, partially offset by a decrease in Small Business Banking.
  • Noninterest income increased $4 million, primarily due to an increase in warrant income.
  • Noninterest expenses decreased $3 million, primarily due to a decrease in net allocated corporate overhead expenses, for the reasons previously described in the Business Bank section.

Texas Market













(dollar amounts in millions)

2nd Qtr '12



1st Qtr '12



2nd Qtr '11


Net interest income (FTE)

$

143



$

151



$

89


Provision for credit losses

7



14



(2)


Noninterest income

31



31



25


Noninterest expenses

88



92



63


Net income

51



49



33








Net credit-related charge-offs

4



7



3








Selected average balances:






Assets

10,270



10,082



7,082


Loans

9,506



9,295



6,872


Deposits

10,185



10,229



6,176




  • Average loans increased $211 million, primarily due to increases in Energy and Middle Market, partially offset by a decrease in Small Business Banking.
  • Average deposits decreased $44 million, primarily reflecting a decrease in Small Business Banking and Energy, partially offset by an increase in Global Corporate Banking.
  • Net interest income decreased $8 million, primarily due to a decrease in accretion on the acquired Sterling loan portfolio and lower loan yields, partially offset by an increase in average loan balances.
  • The provision for credit losses decreased $7 million, primarily due to decreases in Commercial Real Estate and Small Business Banking.
  • Noninterest expense decreased $4 million, primarily due to a decrease in net allocated corporate overhead expenses, for the reasons previously described in the Business Bank section. 

Florida Market













(dollar amounts in millions)

2nd Qtr '12



1st Qtr '12



2nd Qtr '11


Net interest income (FTE)

$

11



$

10



$

12


Provision for credit losses

11



6



12


Noninterest income

4



4



4


Noninterest expenses

11



9



11


Net income

(5)



(1)



(5)








Net credit-related charge-offs

10



2



15








Selected average balances:






Assets

1,407



1,416



1,534


Loans

1,429



1,418



1,565


Deposits

446



424



396




  • Average loans increased $11 million, primarily due to increases in National Dealer Services and Middle Market, partially offset by decreases in Commercial Real Estate and Private Banking.
  • Average deposits increased $22 million, primarily due to increases in Private Banking and the Financial Services Division.
  • The provision for credit losses increased $5 million, primarily due to an increase in Middle Market.

Conference Call and Webcast

Comerica will host a conference call to review second quarter 2012 financial results at 7 a.m. CT Tuesday, July 17, 2012. Interested parties may access the conference call by calling (800) 309-2262 or (706) 679-5261 (event ID No. 90096639). The call and supplemental financial information can also be accessed via Comerica's "Investor Relations" page at www.comerica.com. A telephone replay will be available approximately two hours following the conference call through July 31, 2012. The conference call replay can be accessed by calling (855) 859-2056 or (404) 537-3406 (event ID No. 90096639). A replay of the Webcast can also be accessed via Comerica's "Investor Relations" page at www.comerica.com.

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

This press release contains both financial measures based on accounting principles generally accepted in the United States (GAAP) and non-GAAP based financial measures, which are used where management believes it to be helpful in understanding Comerica's results of operations or financial position. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as a reconciliation to the comparable GAAP financial measure, can be found in this press release. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

Forward-looking Statements

Any statements in this news release that are not historical facts are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Words such as "anticipates," "believes," "contemplates," "feels," "expects," "estimates," "seeks," "strives," "plans," "intends," "outlook," "forecast," "position," "target," "mission," "assume," "achievable," "potential," "strategy," "goal," "aspiration," "opportunity," "initiative," "outcome," "continue," "remain," "maintain," "on course," "trend," "objective," "looks forward" and variations of such words and similar expressions, or future or conditional verbs such as "will," "would," "should," "could," "might," "can," "may" or similar expressions, as they relate to Comerica or its management, are intended to identify forward-looking statements. These forward-looking statements are predicated on the beliefs and assumptions of Comerica's management based on information known to Comerica's management as of the date of this news release and do not purport to speak as of any other date. Forward-looking statements may include descriptions of plans and objectives of Comerica's management for future or past operations, products or services, and forecasts of Comerica's revenue, earnings or other measures of economic performance, including statements of profitability, business segments and subsidiaries, estimates of credit trends and global stability. Such statements reflect the view of Comerica's management as of this date with respect to future events and are subject to risks and uncertainties. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, Comerica's actual results could differ materially from those discussed. Factors that could cause or contribute to such differences are changes in general economic, political or industry conditions; changes in monetary and fiscal policies, including the interest rate policies of the Federal Reserve Board; volatility and disruptions in global capital and credit markets; changes in Comerica's credit rating; the interdependence of financial service companies; changes in regulation or oversight; unfavorable developments concerning credit quality; the 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 of Comerica's customers; the implementation of Comerica's strategies and business models, including 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, failure of technology infrastructure or information security incidents; changes in the financial markets, including fluctuations in interest rates and their impact on deposit pricing; competitive product and pricing pressures among financial institutions within Comerica's markets; changes in customer behavior; 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 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, 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


Six Months Ended


June 30,

March 31,

June 30,


June 30,

(in millions, except per share data)

2012

2012

2011


2012

2011

PER COMMON SHARE AND COMMON STOCK DATA







Diluted net income

$

0.73


$

0.66


$

0.53



$

1.39


$

1.10


Cash dividends declared

0.15


0.10


0.10



0.25


0.20


Common shareholders' equity (at period end)

36.18


35.44


34.15





Tangible common equity (at period end) (a)

32.76


32.06


33.28












Average diluted shares (in thousands)

194,487


196,021


177,602



195,254


178,011


KEY RATIOS







Return on average common shareholders' equity

8.22

%

7.50

%

6.41

%


7.86

%

6.74

%

Return on average assets

0.93


0.84


0.70



0.89


0.73


Tier 1 common capital ratio (a) (b)

10.32


10.27


10.53





Tier 1 risk-based capital ratio (b)

10.32


10.27


10.53





Total risk-based capital ratio (b)

13.82


13.99


14.80





Leverage ratio (b)

10.92


10.94


11.40





Tangible common equity ratio (a)

10.27


10.21


10.90





AVERAGE BALANCES







Commercial loans

$

25,983


$

24,736


$

21,677



$

25,359


$

21,586


Real estate construction loans:







Commercial Real Estate business line (c)

1,035


1,056


1,486



1,046


1,619


Other business lines (d)

385


397


395



391


410


Total real estate construction loans

1,420


1,453


1,881



1,437


2,029


Commercial mortgage loans:







Commercial Real Estate business line (c)

2,443


2,520


1,912



2,482


1,945


Other business lines (d)

7,540


7,682


7,724



7,611


7,768


Total commercial mortgage loans

9,983


10,202


9,636



10,093


9,713


Lease financing

869


897


958



883


972


International loans

1,265


1,205


1,254



1,235


1,237


Residential mortgage loans

1,487


1,519


1,525



1,503


1,562


Consumer loans

2,221


2,257


2,243



2,239


2,262


Total loans

43,228


42,269


39,174



42,749


39,361









Earning assets

56,653


56,186


50,136



56,419


49,473


Total assets

61,950


61,613


54,517



61,782


54,148


Noninterest-bearing deposits

20,128


19,637


15,786



19,882


15,623


Interest-bearing deposits

28,551


28,674


25,694



28,613


25,418


Total deposits

48,679


48,311


41,480



48,495


41,041









Common shareholders' equity

7,002


6,939


5,972



6,971


5,904


NET INTEREST INCOME







Net interest income (fully taxable equivalent basis)

$

435


$

444


$

392



$

879


$

788


Fully taxable equivalent adjustment


1


1



1


2


Net interest margin (fully taxable equivalent basis)

3.10

%

3.19

%

3.14

%


3.14

%

3.19

%

CREDIT QUALITY







Nonaccrual loans

$

719


$

830


$

941





Reduced-rate loans

28


26


33





Total nonperforming loans (e)

747


856


974





Foreclosed property

67


67


70





Total nonperforming assets (e)

814


923


1,044












Loans past due 90 days or more and still accruing

43


50


64












Gross loan charge-offs

64


62


125



$

126


$

248


Loan recoveries

19


17


35



36


57


Net loan charge-offs

45


45


90



90


191









Allowance for loan losses

667


704


806





Allowance for credit losses on lending-related commitments

36


25


30





Total allowance for credit losses

703


729


836












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

1.52

%

1.64

%

2.06

%




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

0.42


0.43


0.92



0.42

%

0.97

%

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

1.85


2.14


2.66





Allowance for loan losses as a percentage of total nonperforming loans

89


82


83








(a)

See Reconciliation of Non-GAAP Financial Measures.


(b)

June 30, 2012 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)

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

(g)

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




















CONSOLIDATED BALANCE SHEETS





Comerica Incorporated and Subsidiaries











June 30,

March 31,

December 31,

June 30,

(in millions, except share data)

2012

2012

2011

2011


(unaudited)

(unaudited)


(unaudited)

ASSETS





Cash and due from banks

$

1,076


$

984


$

982


$

987







Interest-bearing deposits with banks

3,065


2,976


2,574


2,479


Other short-term investments

170


180


149


124







Investment securities available-for-sale

9,940


10,061


10,104


7,537







Commercial loans

27,016


25,640


24,996


22,052


Real estate construction loans

1,377


1,442


1,533


1,728


Commercial mortgage loans

9,830


10,079


10,264


9,579


Lease financing

858


872


905


949


International loans

1,224


1,256


1,170


1,162


Residential mortgage loans

1,469


1,485


1,526


1,491


Consumer loans

2,218


2,238


2,285


2,232


Total loans

43,992


43,012


42,679


39,193


Less allowance for loan losses

(667)


(704)


(726)


(806)


Net loans

43,325


42,308


41,953


38,387







Premises and equipment

667


670


675


641


Accrued income and other assets

4,407


5,414


4,571


3,986


Total assets

$

62,650


$

62,593


$

61,008


$

54,141







LIABILITIES AND SHAREHOLDERS' EQUITY





Noninterest-bearing deposits

$

21,330


$

20,741


$

19,764


$

16,344







Money market and interest-bearing checking deposits

20,008


20,502


20,311


18,033


Savings deposits

1,629


1,586


1,524


1,462


Customer certificates of deposit

6,045


6,145


5,808


5,551


Foreign office time deposits

376


332


348


368


Total interest-bearing deposits

28,058


28,565


27,991


25,414


Total deposits

49,388


49,306


47,755


41,758







Short-term borrowings

83


82


70


67


Accrued expenses and other liabilities

1,409


1,301


1,371


1,072


Medium- and long-term debt

4,742


4,919


4,944


5,206


Total liabilities

55,622


55,608


54,140


48,103







Common stock - $5 par value:





Authorized - 325,000,000 shares





Issued - 228,164,824 shares at 6/30/12, 3/31/12 and 12/31/11





          and 203,878,110 shares at 6/30/11

1,141


1,141


1,141


1,019


Capital surplus

2,144


2,154


2,170


1,472


Accumulated other comprehensive loss

(301)


(326)


(356)


(308)


Retained earnings

5,744


5,630


5,546


5,395


Less cost of common stock in treasury - 33,889,392 shares at 6/30/12, 31,032,920 shares





at 3/31/12, 30,831,076 shares at 12/31/11 and 27,092,427 shares at 6/30/11

(1,700)


(1,614)


(1,633)


(1,540)


Total shareholders' equity

7,028


6,985


6,868


6,038


Total liabilities and shareholders' equity

$

62,650


$

62,593


$

61,008


$

54,141





















CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)




Comerica Incorporated and Subsidiaries













Three Months Ended


Six Months Ended


June 30,


June 30,

(in millions, except per share data)

2012

2011


2012

2011

INTEREST INCOME






Interest and fees on loans

$

408


$

369



$

819


$

744


Interest on investment securities

59


59



123


116


Interest on short-term investments

3


3



6


5


Total interest income

470


431



948


865


INTEREST EXPENSE






Interest on deposits

18


23



37


45


Interest on medium- and long-term debt

17


17



33


34


Total interest expense

35


40



70


79


Net interest income

435


391



878


786


Provision for credit losses

19


45



41


91


Net interest income after provision for credit losses

416


346



837


695


NONINTEREST INCOME






Service charges on deposit accounts

53


51



109


103


Fiduciary income

39


39



77


78


Commercial lending fees

24


21



49


42


Letter of credit fees

18


18



35


36


Card fees

12


15



23


30


Foreign exchange income

10


10



19


19


Bank-owned life insurance

10


9



20


17


Brokerage fees

5


6



11


12


Net securities gains

6


4



11


6


Other noninterest income

34


29



63


66


Total noninterest income

211


202



417


409


NONINTEREST EXPENSES






Salaries

189


185



390


373


Employee benefits

61


50



121


100


Total salaries and employee benefits

250


235



511


473


Net occupancy expense

40


38



81


78


Equipment expense

16


17



33


32


Outside processing fee expense

26


25



52


49


Software expense

21


20



44


43


Merger and restructuring charges

8


5



8


5


FDIC insurance expense

10


12



20


27


Advertising expense

7


7



14


14


Other real estate expense


6



4


14


Other noninterest expenses

55


46



115


94


Total noninterest expenses

433


411



882


829


Income before income taxes

194


137



372


275


Provision for income taxes

50


41



98


76


NET INCOME

144


96



274


199


Less income allocated to participating securities

2


1



3


2


Net income attributable to common shares

$

142


$

95



$

271


$

197


Earnings per common share:






Basic

$

0.73


$

0.54



$

1.39


$

1.12


Diluted

0.73


0.53



1.39


1.10








Comprehensive income

169


170



329


280








Cash dividends declared on common stock

29


18



49


35


Cash dividends declared per common share

0.15


0.10



0.25


0.20



























































CONSOLIDATED QUARTERLY STATEMENTS OF COMPREHENSIVE INCOME (unaudited)


Comerica Incorporated and Subsidiaries
























Second

First

Fourth

Third

Second


Second Quarter 2012 Compared To:


Quarter

Quarter

Quarter

Quarter

Quarter


First Quarter 2012


Second Quarter 2011

(in millions, except per share data)

2012

2012

2011

2011

2011


Amount

Percent


Amount

Percent

INTEREST INCOME












Interest and fees on loans

$

408


$

411


$

415


$

405


$

369



$

(3)


(1)

%


$

39


10

%

Interest on investment securities

59


64


63


54


59



(5)


(7)




1


Interest on short-term investments

3


3


3


4


3




(11)




10


Total interest income

470


478


481


463


431



(8)


(2)



39


9


INTEREST EXPENSE












Interest on deposits

18


19


21


24


23



(1)


(5)



(5)


(21)


Interest on medium- and long-term debt

17


16


16


16


17



1


3




(3)


Total interest expense

35


35


37


40


40




(1)



(5)


(13)


Net interest income

435


443


444


423


391



(8)


(2)



44


11


Provision for credit losses

19


22


18


35


45



(3)


(11)



(26)


(57)


Net interest income after provision

for credit losses

416


421


426


388


346



(5)


(2)



70


20


NONINTEREST INCOME












Service charges on deposit accounts

53


56


52


53


51



(3)


(3)



2


6


Fiduciary income

39


38


36


37


39



1


3





Commercial lending fees

24


25


23


22


21



(1)


(3)



3


13


Letter of credit fees

18


17


18


19


18



1


1




(5)


Card fees

12


11


11


17


15



1


4



(3)


(26)


Foreign exchange income

10


9


10


11


10



1


2




1


Bank-owned life insurance

10


10


10


10


9




2



1


17


Brokerage fees

5


6


5


5


6



(1)


(10)



(1)


(11)


Net securities gains (losses)

6


5


(4)


12


4



1


27



2


50


Other noninterest income

34


29


21


15


29



5


16



5


18


Total noninterest income

211


206


182


201


202



5


2



9


4


NONINTEREST EXPENSES












Salaries

189


201


205


192


185



(12)


(6)



4


2


Employee benefits

61


60


52


53


50



1


2



11


21


Total salaries and employee benefits

250


261


257


245


235



(11)


(4)



15


6


Net occupancy expense

40


41


47


44


38



(1)


(4)



2


2


Equipment expense

16


17


17


17


17



(1)


(3)



(1)



Outside processing fee expense

26


26


27


25


25




2



1


6


Software expense

21


23


23


22


20



(2)


(5)



1


4


Merger and restructuring charges

8



37


33


5



8


N/M



3


37


FDIC insurance expense

10


10


8


8


12




(8)



(2)


(25)


Advertising expense

7


7


7


7


7








Other real estate expense


4


3


5


6



(4)


(76)



(6)


(84)


Other noninterest expenses

55


60


53


57


46



(5)


(10)



9


20


Total noninterest expenses

433


449


479


463


411



(16)


(4)



22


5


Income before income taxes

194


178


129


126


137



16


9



57


42


Provision for income taxes

50


48


33


28


41



2


5



9


21


NET INCOME

144


130


96


98


96



14


11



48


50


Less income allocated to participating securities

2


1


1


1


1



1


7



1


52


Net income attributable to common shares

$

142


$

129


$

95


$

97


$

95



$

13


11

%


$

47


50

%

Earnings per common share:












Basic

$

0.73


$

0.66


$

0.48


$

0.51


$

0.54



$

0.07


11

%


$

0.19


35

%

Diluted

0.73


0.66


0.48


0.51


0.53



0.07


11



0.20


38














Comprehensive income (loss)

169


160


(30)


176


170



9


5



(1)


(1)














Cash dividends declared on common stock

29


20


20


20


18



9


49



11


65


Cash dividends declared per common share

0.15


0.10


0.10


0.10


0.10



0.05


50



0.05


50


N/M - Not Meaningful




















ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES (unaudited)

Comerica Incorporated and Subsidiaries















2012


2011

(in millions)

2nd Qtr

1st Qtr


4th Qtr

3rd Qtr

2nd Qtr








Balance at beginning of period

$

704


$

726



$

767


$

806


$

849









Loan charge-offs:







Commercial

26


25



28


33


66


Real estate construction:







Commercial Real Estate business line (a)

2


2



4


11


12


Other business lines (b)

1




1




Total real estate construction

3


2



5


11


12


Commercial mortgage:







Commercial Real Estate business line (a)

16


13



17


12


8


Other business lines (b)

11


13



24


21


23


Total commercial mortgage

27


26



41


33


31


International


2



2




Residential mortgage

3


2



2


4


7


Consumer

5


5



7


9


9


Total loan charge-offs

64


62



85


90


125









Recoveries on loans previously charged-off:







Commercial

10


9



11


5


13


Real estate construction

1


1



4


3


5


Commercial mortgage

4


3



9


3


5


Lease financing






6


International


1





4


Residential mortgage


1




1


1


Consumer

4


2



1


1


1


Total recoveries

19


17



25


13


35


Net loan charge-offs

45


45



60


77


90


Provision for loan losses

8


23



19


38


47


Balance at end of period

$

667


$

704



$

726


$

767


$

806









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

1.52

%

1.64

%


1.70

%

1.86

%

2.06

%








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

0.42


0.43



0.57


0.77


0.92





(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















2012


2011

(in millions)

2nd Qtr

1st Qtr


4th Qtr

3rd Qtr

2nd Qtr








Balance at beginning of period

$

25


$

26



$

27


$

30


$

32


Add: Provision for credit losses on lending-related commitments

11


(1)



(1)


(3)


(2)


Balance at end of period

$

36


$

25



$

26


$

27


$

30









Unfunded lending-related commitments sold

$


$



$


$


$

3





































NONPERFORMING ASSETS (unaudited)







Comerica Incorporated and Subsidiaries















2012


2011

(in millions)

2nd Qtr

1st Qtr


4th Qtr

3rd Qtr

2nd Qtr








SUMMARY OF NONPERFORMING ASSETS AND PAST DUE LOANS






Nonaccrual loans:







Business loans:







Commercial

$

175


$

205



$

237


$

258


$

261


Real estate construction:







Commercial Real Estate business line (a)

60


77



93


109


137


Other business lines (b)

9


8



8


3


2


Total real estate construction

69


85



101


112


139


Commercial mortgage:







Commercial Real Estate business line (a)

155


174



159


198


186


Other business lines (b)

220


275



268


275


269


Total commercial mortgage

375


449



427


473


455


Lease financing

4


4



5


5


6


International


4



8


7


7


Total nonaccrual business loans

623


747



778


855


868


Retail loans:







Residential mortgage

76


69



71


65


60


Consumer:







Home equity

16


9



5


4


4


Other consumer

4


5



6


5


9


Total consumer

20


14



11


9


13


Total nonaccrual retail loans

96


83



82


74


73


Total nonaccrual loans

719


830



860


929


941


Reduced-rate loans

28


26



27


29


33


Total nonperforming loans (c)

747


856



887


958


974


Foreclosed property

67


67



94


87


70


Total nonperforming assets (c)

$

814


$

923



$

981


$

1,045


$

1,044









Nonperforming loans as a percentage of total loans

1.70

%

1.99

%


2.08

%

2.32

%

2.49

%

Nonperforming assets as a percentage of total loans

and foreclosed property

1.85


2.14



2.29


2.53


2.66


Allowance for loan losses as a percentage of total

nonperforming loans

89


82



82


80


83


Loans past due 90 days or more and still accruing

$

43


$

50



$

58


$

81


$

64









ANALYSIS OF NONACCRUAL LOANS







Nonaccrual loans at beginning of period

$

830


$

860



$

929


$

941


$

996


Loans transferred to nonaccrual (d)

47


69



99


130


150


Nonaccrual business loan gross charge-offs (e)

(56)


(55)



(76)


(76)


(109)


Loans transferred to accrual status (d)

(41)





(15)



Nonaccrual business loans sold (f)

(16)


(7)



(19)


(15)


(16)


Payments/Other (g)

(45)


(37)



(73)


(36)


(80)


Nonaccrual loans at end of period

$

719


$

830



$

860


$

929


$

941


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





(e) Analysis of gross loan charge-offs:







Nonaccrual business loans

$

56


$

55



$

76


$

76


$

109


Performing watch list loans





1



Consumer and residential mortgage loans

8


7



9


13


16


Total gross loan charge-offs

$

64


$

62



$

85


$

90


$

125


(f) Analysis of loans sold:







    Nonaccrual business loans

$

16


$

7



$

19


$

15


$

16


    Performing watch list loans

7


11




16


6


Total loans sold

$

23


$

18



$

19


$

31


$

22


(g) Includes net changes related to nonaccrual loans with balances less than $2 million, payments on nonaccrual loans with book balances greater than $2 million and transfers of nonaccrual loans to foreclosed property. Excludes business loan gross charge-offs and business nonaccrual loans sold.

























ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)





Comerica Incorporated and Subsidiaries
















Six Months Ended


June 30, 2012


June 30, 2011


Average


Average


Average


Average

(dollar amounts in millions)

Balance

Interest

Rate


Balance

Interest

Rate









Commercial loans

$

25,359


$

446


3.54

%


$

21,586


$

397


3.70

%

Real estate construction loans

1,437


32


4.54



2,029


36


3.62


Commercial mortgage loans

10,093


231


4.59



9,713


191


3.96


Lease financing

883


15


3.35



972


17


3.56


International loans

1,235


23


3.71



1,237


24


3.83


Residential mortgage loans

1,503


35


4.65



1,562


42


5.37


Consumer loans

2,239


38


3.43



2,262


39


3.42


Total loans (a)

42,749


820


3.86



39,361


746


3.82










Auction-rate securities available-for-sale

324


1


0.71



527


2


0.80


Other investment securities available-for-sale

9,484


122


2.64



6,832


114


3.39


Total investment securities available-for-sale

9,808


123


2.57



7,359


116


3.19










Interest-bearing deposits with banks (b)

3,724


5


0.26



2,899


4


0.25


Other short-term investments

138


1


1.76



124


1


2.05


Total earning assets

56,419


949


3.39



49,743


867


3.51










Cash and due from banks

965





878




Allowance for loan losses

(723)





(883)




Accrued income and other assets

5,121





4,410




Total assets

$

61,782





$

54,148












Money market and interest-bearing checking deposits

$

20,627


18


0.18



$

18,003


23


0.26


Savings deposits

1,575


1


0.08



1,443


1


0.09


Customer certificates of deposit

6,042


17


0.55



5,559


20


0.73


Foreign office and other time deposits

369


1


0.61



413


1


0.50


Total interest-bearing deposits

28,613


37


0.26



25,418


45


0.36










Short-term borrowings

73



0.11



103



0.21


Medium- and long-term debt

4,897


33


1.37



5,974


34


1.15


Total interest-bearing sources

33,583


70


0.42



31,495


79


0.51










Noninterest-bearing deposits

19,882





15,623




Accrued expenses and other liabilities

1,346





1,126




Total shareholders' equity

6,971





5,904




Total liabilities and shareholders' equity

$

61,782





$

54,148












Net interest income/rate spread (FTE)


$

879


2.97




$

788


3.00










FTE adjustment


$

1





$

2











Impact of net noninterest-bearing sources of funds



0.17





0.19


Net interest margin (as a percentage of average earning

assets) (FTE) (a) (b)



3.14

%




3.19

%

(a)  

Accretion of the purchase discount on the acquired loan portfolio of $43 million increased the net interest margin by 15 basis points in the six months ended June 30, 2012.

(b)     

Excess liquidity, represented by average balances deposited with the Federal Reserve Bank, reduced the net interest margin by 20 basis points and 18 basis points in the six months ended June 30, 2012 and 2011, respectively.
























































ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)









Comerica Incorporated and Subsidiaries
























Three Months Ended


June 30, 2012


March 31, 2012


June 30, 2011


Average


Average


Average


Average


Average


Average

(dollar amounts in millions)

Balance

Interest

Rate


Balance

Interest

Rate


Balance

Interest

Rate













Commercial loans

$

25,983


$

227


3.52

%


$

24,736


$

219


3.56

%


$

21,677


$

196


3.65

%

Real estate construction loans

1,420


15


4.50



1,453


17


4.58



1,881


17


3.75


Commercial mortgage loans

9,983


112


4.46



10,202


119


4.73



9,636


96


3.98


Lease financing

869


7


3.28



897


8


3.41



958


8


3.50


International loans

1,265


12


3.66



1,205


11


3.76



1,254


12


3.80


Residential mortgage loans

1,487


17


4.53



1,519


18


4.77



1,525


21


5.50


Consumer loans

2,221


18


3.37



2,257


20


3.49



2,243


20


3.42


Total loans (a)

43,228


408


3.79



42,269


412


3.92



39,174


370


3.79














Auction-rate securities available-for-sale

296



0.82



352


1


0.63



500


1


0.71


Other investment securities available-for-sale

9,432


59


2.55



9,537


63


2.73



6,907


58


3.40


Total investment securities available-for-sale

9,728


59


2.49



9,889


64


2.65



7,407


59


3.20














Interest-bearing deposits with banks (b)

3,556


3


0.26



3,893


2


0.26



3,435


3


0.25


Other short-term investments

141



1.55



135


1


1.97



120



1.39


Total earning assets

56,653


470


3.35



56,186


479


3.44



50,136


432


3.46














Cash and due from banks

931





999





872




Allowance for loan losses

(710)





(737)





(859)




Accrued income and other assets

5,076





5,165





4,368




Total assets

$

61,950





$

61,613





$

54,517
















Money market and interest-bearing checking deposits

$

20,458


8


0.18



$

20,795


10


0.19



$

18,207


11


0.26


Savings deposits

1,607


1


0.07



1,543



0.08



1,465


1


0.09


Customer certificates of deposit

6,107


9


0.53



5,978


8


0.57



5,609


10


0.70


Foreign office and other time deposits

379



0.64



358


1


0.57



413


1


0.52


Total interest-bearing deposits

28,551


18


0.25



28,674


19


0.26



25,694


23


0.35














Short-term borrowings

68



0.12



78



0.11



112



0.14


Medium- and long-term debt

4,854


17


1.40



4,940


16


1.34



5,821


17


1.20


Total interest-bearing sources

33,473


35


0.42



33,692


35


0.42



31,627


40


0.51














Noninterest-bearing deposits

20,128





19,637





15,786




Accrued expenses and other liabilities

1,347





1,345





1,132




Total shareholders' equity

7,002





6,939





5,972




Total liabilities and shareholders' equity

$

61,950





$

61,613





$

54,517
















Net interest income/rate spread (FTE)


$

435


2.93




$

444


3.02




$

392


2.95














FTE adjustment


$





$

1





$

1















Impact of net noninterest-bearing sources of funds



0.17





0.17





0.19


Net interest margin (as a percentage of average earning

assets) (FTE) (a) (b)



3.10

%




3.19

%




3.14

%

(a) 

Accretion of the purchase discount on the acquired loan portfolio of $18 million and $25 million in the second and first quarters of 2012, respectively, increased the net interest margin by 13 basis points and 18 basis points in the second and first quarters of 2012, respectively.

(b)  

Excess liquidity, represented by average balances deposited with the Federal Reserve Bank, reduced the net interest margin by 18 basis points and by 21 basis points in the second and first quarter of 2012, respectively, and by 21 basis points in the second quarter of 2011.



























CONSOLIDATED STATISTICAL DATA (unaudited)





Comerica Incorporated and Subsidiaries





















June 30,


March 31,


December 31,


September 30,


June 30,

(in millions, except per share data)

2012


2012


2011


2011


2011











Commercial loans:










Floor plan

$

2,406



$

2,152



$

1,822



$

1,209



$

1,478


Other

24,610



23,488



23,174



21,904



20,574


Total commercial loans

27,016



25,640



24,996



23,113



22,052


Real estate construction loans:










Commercial Real Estate business line (a)

991



1,055



1,103



1,226



1,343


Other business lines (b)

386



387



430



422



385


Total real estate construction loans

1,377



1,442



1,533



1,648



1,728


Commercial mortgage loans:










Commercial Real Estate business line (a)

2,315



2,501



2,507



2,602



1,930


Other business lines (b)

7,515



7,578



7,757



7,937



7,649


Total commercial mortgage loans

9,830



10,079



10,264



10,539



9,579


Lease financing

858



872



905



927



949


International loans

1,224



1,256



1,170



1,046



1,162


Residential mortgage loans

1,469



1,485



1,526



1,643



1,491


Consumer loans:










Home equity

1,584



1,612



1,655



1,683



1,622


Other consumer

634



626



630



626



610


Total consumer loans

2,218



2,238



2,285



2,309



2,232


Total loans

$

43,992



$

43,012



$

42,679



$

41,225



$

39,193












Goodwill

$

635



$

635



$

635



$

635



$

150


Core deposit intangible

25



27



29



32




Loan servicing rights

3



3



3



3



4












Tier 1 common capital ratio (c) (d)

10.32

%


10.27

%


10.37

%


10.57

%

%

10.53

%

Tier 1 risk-based capital ratio (d)

10.32



10.27



10.41



10.65



10.53


Total risk-based capital ratio (d)

13.82



13.99



14.25



14.84



14.80


Leverage ratio (d)

10.92



10.94



10.92



11.41



11.40


Tangible common equity ratio (c)

10.27



10.21



10.27



10.43



10.90












Common shareholders' equity per share of common stock

$

36.18



$

35.44



$

34.80



$

34.94



$

34.15


Tangible common equity per share of common stock (c)

32.76



32.06



31.42



31.57



33.28


Market value per share for the quarter:










High

32.88



34.00



27.37



35.79



39.00


Low

27.88



26.25



21.53



21.48



33.08


Close

30.71



32.36



25.80



22.97



34.57












Quarterly ratios:










Return on average common shareholders' equity

8.22

%


7.50

%


5.51

%


5.91

%


6.41

%

Return on average assets

0.93



0.84



0.63



0.67



0.70


Efficiency ratio

67.53



69.70



75.97



75.59



69.65












Number of banking centers

493



495



494



502



446












Number of employees - full time equivalent

9,014



9,195



9,397



9,701



8,915





(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)

June 30, 2012 ratios are estimated.












































PARENT COMPANY ONLY BALANCE SHEETS (unaudited)


Comerica Incorporated




















June 30,

December 31,

June 30,

(in millions, except share data)





2012

2011

2011









ASSETS








Cash and due from subsidiary bank




$

2


$

7


14


Short-term investments with subsidiary bank




442


411


413


Other short-term investments




86


90


90


Investment in subsidiaries, principally banks




7,130


7,011


6,122


Premises and equipment




4


4


3


Other assets





146


177


162


    Total assets





$

7,810


$

7,700


$

6,804










LIABILITIES AND SHAREHOLDERS' EQUITY







Medium- and long-term debt




$

633


$

666


$

635


Other liabilities




149


166


131


    Total liabilities





782


832


766










Common stock - $5 par value:







Authorized - 325,000,000 shares







Issued - 228,164,824 shares at 6/30/12 and 12/31/11 and 203,878,110 shares at 6/30/11

1,141


1,141


1,019


Capital surplus





2,144


2,170


1,472


Accumulated other comprehensive loss



(301)


(356)


(308)


Retained earnings




5,744


5,546


5,395


Less cost of common stock in treasury - 33,889,392 shares at 6/30/12, 30,831,076 shares at

12/31/11, and 27,092,427 shares at 6/30/11


(1,700)


(1,633)


(1,540)


    Total shareholders' equity




7,028


6,868


6,038


    Total liabilities and shareholders' equity




$

7,810


$

7,700


$

6,804


















CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited)


Comerica Incorporated and Subsidiaries


















Accumulated





Common Stock


Other



Total


Shares


Capital

Comprehensive

Retained

Treasury

Shareholders'

(in millions, except per share data)

Outstanding

Amount

Surplus

Loss

Earnings

Stock

Equity









BALANCE AT DECEMBER 31, 2010

176.5


$

1,019


$

1,481


$

(389)


$

5,247


$

(1,565)


$

5,793


Net income





199



199


Other comprehensive income, net of tax




81




81


Cash dividends declared on common stock ($0.20 per share)





(35)



(35)


Purchase of common stock

(0.5)






(21)


(21)


Net issuance of common stock under employee stock plans

0.8



(30)



(16)


46



Share-based compensation



21





21


BALANCE AT JUNE 30, 2011

176.8


$

1,019


$

1,472


$

(308)


$

5,395


$

(1,540)


$

6,038










BALANCE AT DECEMBER 31, 2011

197.3


$

1,141


$

2,170


$

(356)


$

5,546


$

(1,633)


$

6,868


Net income





274



274


Other comprehensive income, net of tax




55




55


Cash dividends declared on common stock ($0.25 per share)





(49)



(49)


Purchase of common stock

(4.1)






(125)


(125)


Net issuance of common stock under employee stock plans

1.1



(49)



(27)


60


(16)


Share-based compensation



21





21


Other



2




(2)



BALANCE AT JUNE 30, 2012

194.3


$

1,141


$

2,144


$

(301)


$

5,744


$

(1,700)


$

7,028


































BUSINESS SEGMENT FINANCIAL RESULTS (unaudited)







Comerica Incorporated and Subsidiaries




































(dollar amounts in millions)

Business


Retail


Wealth







Three Months Ended June 30, 2012

Bank


Bank


Management


Finance


Other


Total

Earnings summary:












Net interest income (expense) (FTE)

$

385



$

161



$

46



$

(166)



$

9



$

435


Provision for credit losses

12



3



2





2



19


Noninterest income

83



47



66



17



(2)



211


Noninterest expenses

151



177



79



2



24



433


Provision (benefit) for income taxes (FTE)

95



9



11



(56)



(9)



50


Net income (loss)

$

210



$

19



$

20



$

(95)



$

(10)



$

144


Net credit-related charge-offs

$

26



$

9



$

10







$

45














Selected average balances:












Assets

$

34,376



$

5,946



$

4,604



$

11,953



$

5,071



$

61,950


Loans

33,449



5,250



4,529







43,228


Deposits

24,145



20,525



3,640



177



192



48,679














Statistical data:












Return on average assets (a)

2.44

%


0.35

%


1.76

%


N/M



N/M



0.93

%

Efficiency ratio

32.30



85.17



73.98



N/M



N/M



67.53















Business


Retail


Wealth







Three Months Ended March 31, 2012

Bank


Bank


Management


Finance


Other


Total

Earnings summary:












Net interest income (expense) (FTE)

$

379



$

167



$

47



$

(156)



$

7



$

444


Provision for credit losses

2



4



15





1



22


Noninterest income

81



42



65



13



5



206


Noninterest expenses

158



184



80



3



24



449


Provision (benefit) for income taxes (FTE)

94



7



6



(54)



(4)



49


Net income (loss)

$

206



$

14



$

11



$

(92)



$

(9)



$

130


Net credit-related charge-offs

$

28



$

12



$

5







$

45














Selected average balances:












Assets

$

33,184



$

6,173



$

4,636



$

12,095



$

5,525



$

61,613


Loans

32,238



5,462



4,569







42,269


Deposits

23,997



20,373



3,611



161



169



48,311














Statistical data:












Return on average assets (a)

2.49

%


0.27

%


0.97

%


N/M



N/M



0.84

%

Efficiency ratio

34.41



87.86



75.11



N/M



N/M



69.70















Business


Retail


Wealth







Three Months Ended June 30, 2011

Bank


Bank


Management


Finance


Other


Total

Earnings summary:












Net interest income (expense) (FTE)

$

342



$

141



$

48



$

(147)



8



$

392


Provision for credit losses

2



24



14





5



45


Noninterest income

79



46



63



13



1



202


Noninterest expenses

162



162



76



3



8



411


Provision (benefit) for income taxes (FTE)

81



4



9



(51)



(1)



42


Net income (loss)

$

176



$

(3)



$

12



$

(86)



$

(3)



$

96


Net credit-related charge-offs

$

54



$

22



$

14







$

90














Selected average balances:












Assets

$

29,893



$

5,454



$

4,728



$

9,440



$

5,002



$

54,517


Loans

29,427



4,999



4,748







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

%

Efficiency ratio

38.27



86.63



71.58



N/M



N/M



69.65





(a)

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

FTE - Fully Taxable Equivalent

N/M - Not Meaningful













































MARKET SEGMENT FINANCIAL RESULTS (unaudited)











Comerica Incorporated and Subsidiaries















































(dollar amounts in millions)









Other




Finance



Three Months Ended June 30, 2012

Midwest


Western


Texas


Florida


Markets


International


& Other


Total

Earnings summary:
















Net interest income (expense) (FTE)

$

196



$

177



$

143



$

11



$

46



$

19



$

(157)



$

435


Provision for credit losses

1



1



7



11



(4)



1



2



19


Noninterest income

96



37



31



4



19



9



15



211


Noninterest expenses

177



104



88



11



18



9



26



433


Provision (benefit) for income taxes (FTE)

39



40



28



(2)



4



6



(65)



50


Net income (loss)

$

75



$

69



$

51



$

(5)



$

47



$

12



$

(105)



$

144


Net credit-related charge-offs

$

10



$

12



$

4



$

10



$

9







$

45


















Selected average balances:
















Assets

$

14,028



$

13,170



$

10,270



$

1,407



$

4,183



$

1,868



$

17,024



$

61,950


Loans

13,766



12,920



9,506



1,429



3,837



1,770





43,228


Deposits

19,227



14,371



10,185



446



2,728



1,353



369



48,679


















Statistical data:
















Return on average assets (a)

1.48

%


1.78

%


1.78

%


(1.35)

%


4.53

%


2.54

%


N/M



0.93

%

Efficiency ratio

60.51



48.44



50.96



77.45



30.43



29.78



N/M



67.53



























Other




Finance



Three Months Ended March 31, 2012

Midwest


Western


Texas


Florida


Markets


International


& Other


Total

Earnings summary:
















Net interest income (expense) (FTE)

$

198



$

171



$

151



$

10



$

45



$

18



$

(149)



$

444


Provision for credit losses

11



(7)



14



6



(2)



(1)



1



22


Noninterest income

98



33



31



4



14



8



18



206


Noninterest expenses

182



107



92



9



23



9



27



449


Provision (benefit) for income taxes (FTE)

35



39



27







6



(58)



49


Net income (loss)

$

68



$

65



$

49



$

(1)



$

38



$

12



$

(101)



$

130


Net credit-related charge-offs

$

18



$

11



$

7



$

2



$

6



$

1





$

45


















Selected average balances:
















Assets

$

14,095



$

12,623



$

10,082



$

1,416



$

4,021



$

1,756



$

17,620



$

61,613


Loans

13,825



12,383



9,295



1,418



3,697



1,651





42,269


Deposits

19,415



13,897



10,229



424



2,628



1,388



330



48,311


















Statistical data:
















Return on average assets (a)

1.33

%


1.75

%


1.72

%


(0.21)

%


3.77

%


2.73

%


N/M



0.84

%

Efficiency ratio

61.40



52.52



50.75



68.89



44.68



32.95



N/M



69.70



























Other




Finance



Three Months Ended June 30, 2011

Midwest


Western


Texas


Florida


Markets


International


& Other


Total

Earnings summary:
















Net interest income (expense) (FTE)

$

204



$

166



$

89



$

12



$

41



$

19



$

(139)



$

392


Provision for credit losses

15



16



(2)



12



4



(5)



5



45


Noninterest income

100



37



25



4



13



9



14



202


Noninterest expenses

183



112



63



11



22



9



11



411


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

$

37



$

26



$

3



$

15



$

11



$

(2)





$

90


















Selected average balances:
















Assets

$

14,262



$

12,329



$

7,082



$

1,534



$

3,106



$

1,762



$

14,442



$

54,517


Loans

14,050



12,121



6,872



1,565



2,829



1,737





39,174


Deposits

18,318



12,458



6,176



396



2,451



1,312



369



41,480


















Statistical data:
















Return on average assets (a)

1.28

%


1.48

%


1.84

%


(1.29)

%


3.87

%


3.33

%


N/M



0.70

%

Efficiency ratio

60.17



54.85



55.69



72.67



42.74



33.69



N/M



69.65





(a)

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

FTE - Fully Taxable Equivalent

N/M - Not Meaningful


























RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)




Comerica Incorporated and Subsidiaries





















June 30,


March 31,


December 31,


September 30,


June 30,

(dollar amounts in millions)

2012


2012


2011


2011


2011











Tier 1 Common Capital Ratio:










Tier 1 capital (a) (b)

$

6,676



$

6,647



$

6,582



$

6,560



$

6,193


Less:










Trust preferred securities





25



49




Tier 1 common capital (b)

$

6,676



$

6,647



$

6,557



$

6,511



$

6,193












Risk-weighted assets (a) (b)

$

64,691



$

64,742



$

63,244



$

61,593



$

58,795












Tier 1 risk-based capital ratio (b)

10.32

%


10.27

%


10.41

%


10.65

%


10.53

%

Tier 1 common capital ratio (b)

10.32



10.27



10.37



10.57



10.53












Tangible Common Equity Ratio:










Common shareholders' equity

$

7,028



$

6,985



$

6,868



$

6,951



$

6,038


Less:










Goodwill

635



635



635



635



150


Other intangible assets

28



30



32



35



4


Tangible common equity

$

6,365



$

6,320



$

6,201



$

6,281



$

5,884












Total assets

$

62,650



$

62,593



$

61,008



$

60,888



$

54,141


Less:










Goodwill

635



635



635



635



150


Other intangible assets

28



30



32



35



4


Tangible assets

$

61,987



$

61,928



$

60,341



$

60,218



$

53,987












Common equity ratio

11.22

%


11.16

%


11.26

%


11.42

%


11.15

%

Tangible common equity ratio

10.27



10.21



10.27



10.43



10.90












Tangible Common Equity per Share of Common Stock:










Common shareholders' equity

$

7,028



$

6,985



$

6,868



$

6,951



$

6,038


Tangible common equity

6,365



6,320



6,201



6,281



5,884












Shares of common stock outstanding (in millions)

194



197



197



199



177












Common shareholders' equity per share of common stock

$

36.18



$

35.44



$

34.80



$

34.94



$

34.15


Tangible common equity per share of common stock

32.76



32.06



31.42



31.57



33.28


(a)  

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

(b)   

  June 30, 2012 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 and 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.

SOURCE Comerica Incorporated

For further information: Media, Wayne J. Mielke, +1 (214) 462-4463, or Investors, Darlene P. Persons, +1 (214) 462-6831, or Brittany L. Butler, +1 (214) 462-6834