DALLAS, April 16, 2013 /PRNewswire/ -- Comerica Incorporated (NYSE: CMA) today reported first quarter 2013 net income of $134 million, compared to $130 million for the fourth quarter 2012. Earnings per fully diluted share were 70 cents for the first quarter 2013, compared to 68 cents for the fourth quarter 2012.
(Logo: http://photos.prnewswire.com/prnh/20010807/CMALOGO)
(dollar amounts in millions, except per share data) |
1st Qtr '13 |
4th Qtr '12 |
1st Qtr '12 |
||||||||
Net interest income (a) |
$ |
416 |
$ |
424 |
$ |
442 |
|||||
Provision for credit losses |
16 |
16 |
22 |
||||||||
Noninterest income |
200 |
204 |
206 |
||||||||
Noninterest expenses |
416 |
427 |
448 |
||||||||
Provision for income taxes |
50 |
55 |
48 |
||||||||
Net income |
134 |
130 |
130 |
||||||||
Net income attributable to common shares |
132 |
128 |
129 |
||||||||
Diluted income per common share |
0.70 |
0.68 |
0.66 |
||||||||
Average diluted shares (in millions) |
187 |
188 |
196 |
||||||||
Tier 1 common capital ratio (c) |
10.40 |
% |
(b) |
10.17 |
% |
10.30 |
% |
||||
Tangible common equity ratio (c) |
9.86 |
9.76 |
10.25 |
||||||||
(a) |
Included accretion of the purchase discount on the acquired loan portfolio of $11 million ($7 million, after tax), $13 million ($8 million, after tax) and $25 million ($16 million, after tax) in the first quarter 2013, fourth quarter 2012 and first quarter 2012, respectively. |
||||||||||
(b) |
March 31, 2013 ratio is estimated. |
||||||||||
(c) |
See Reconciliation of Non-GAAP Financial Measures |
"Broad-based average loan growth in each of our primary geographic markets, together with tight expense controls, contributed to our increased net income in the first quarter," said Ralph W. Babb Jr., chairman and chief executive officer. "Our commercial banking expertise drove our overall loan growth. An expected decline in Mortgage Banker Finance was more than offset by increases in general Middle Market, National Dealer Services, Energy, and Technology and Life Sciences. Credit quality continued to be stable.
"We remain focused on total payout to shareholders, reflected by share repurchases and dividends, while maintaining our strong capital ratios. We repurchased 2.1 million shares in the first quarter and combined with dividends, we returned 77 percent of first quarter net income to shareholders. On March 14, we announced that the Federal Reserve had completed its 2013 capital plan review and did not object to our capital plan and contemplated capital distributions. Our capital plan includes up to $288 million in share repurchases for the four-quarter period that ends in the first quarter 2014."
First Quarter 2013 Compared to Fourth Quarter 2012
Net Interest Income |
|||||||||||
(dollar amounts in millions) |
1st Qtr '13 |
4th Qtr '12 |
1st Qtr '12 |
||||||||
Net interest income |
$ |
416 |
$ |
424 |
$ |
442 |
|||||
Net interest margin |
2.88 |
% |
2.87 |
% |
3.19 |
% |
|||||
Selected average balances: |
|||||||||||
Total earning assets |
$ |
58,607 |
$ |
59,276 |
$ |
56,185 |
|||||
Total loans |
44,617 |
44,119 |
42,269 |
||||||||
Total investment securities |
10,021 |
10,250 |
9,889 |
||||||||
Federal Reserve Bank deposits (excess liquidity) |
3,669 |
4,638 |
3,799 |
||||||||
Total deposits |
50,692 |
51,282 |
48,311 |
||||||||
Total noninterest-bearing deposits |
21,506 |
22,758 |
19,637 |
||||||||
Noninterest Income
Noninterest income decreased $4 million to $200 million for the first quarter 2013, compared to $204 million for the fourth quarter 2012. The decrease was primarily due to decreases of $5 million in customer derivative income and $4 million in commercial lending fees, both from high fourth quarter 2012 levels, partially offset by a $3 million seasonal increase in service charges on deposit accounts.
Noninterest Expenses
Noninterest expenses decreased $11 million to $416 million in the first quarter 2013, compared to $427 million in the fourth quarter 2012. The decrease was primarily due to decreases of $8 million in salaries expense, largely reflecting two fewer days in the quarter and a decrease in severance expense, $3 million in net occupancy expense, $2 million in restructuring expenses and $2 million in other real estate expense, partially offset by an increase of $4 million in employee benefits expense, primarily due to an increase in pension expense.
Provision for Income Taxes
The provision for income taxes was $50 million in the first quarter 2013, compared to $55 million in the fourth quarter 2012. The fourth quarter 2012 provision for income taxes included adjustments for certain discrete state tax items totaling $5 million.
Credit Quality
"Our strong credit culture continued to be reflected in solid credit quality metrics," said Babb. "We had lower net charge-offs along with a decline in nonperforming assets. Our provision for credit losses was basically unchanged from the fourth quarter 2012."
(dollar amounts in millions) |
1st Qtr '13 |
4th Qtr '12 |
1st Qtr '12 |
|||||||||
Net credit-related charge-offs |
$ |
24 |
$ |
37 |
$ |
45 |
||||||
Net credit-related charge-offs/Average total loans |
0.21 |
% |
0.34 |
% |
0.43 |
% |
||||||
Provision for credit losses |
$ |
16 |
$ |
16 |
$ |
22 |
||||||
Nonperforming loans (a) |
515 |
541 |
856 |
|||||||||
Nonperforming assets (NPAs) (a) |
555 |
595 |
923 |
|||||||||
NPAs/Total loans and foreclosed property |
1.23 |
% |
1.29 |
% |
2.14 |
% |
||||||
Loans past due 90 days or more and still accruing |
$ |
25 |
$ |
23 |
$ |
50 |
||||||
Allowance for loan losses |
617 |
629 |
704 |
|||||||||
Allowance for credit losses on lending-related commitments (b) |
36 |
32 |
25 |
|||||||||
Total allowance for credit losses |
653 |
661 |
729 |
|||||||||
Allowance for loan losses/Period-end total loans |
1.37 |
% |
1.37 |
% |
1.64 |
% |
||||||
Allowance for loan losses/Nonperforming loans |
120 |
116 |
82 |
|||||||||
(a) |
Excludes loans acquired with credit impairment. |
|||||||||||
(b) |
Included in "Accrued expenses and other liabilities" on the consolidated balance sheets. |
Full-Year 2013 Outlook
For full-year 2013, management expects the following compared to 2012, assuming a continuation of the current slow growing economic environment:
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 March 31, 2013 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses first quarter 2013 results compared to fourth quarter 2012.
The following table presents net income (loss) by business segment.
(dollar amounts in millions) |
1st Qtr '13 |
4th Qtr '12 |
1st Qtr '12 |
||||||||||||||
Business Bank |
$ |
198 |
85 |
% |
$ |
209 |
90 |
% |
$ |
203 |
89 |
% |
|||||
Retail Bank |
10 |
4 |
8 |
3 |
13 |
6 |
|||||||||||
Wealth Management |
25 |
11 |
16 |
7 |
13 |
5 |
|||||||||||
233 |
100 |
% |
233 |
100 |
% |
229 |
100 |
% |
|||||||||
Finance |
(98) |
(100) |
(88) |
||||||||||||||
Other (a) |
(1) |
(3) |
(11) |
||||||||||||||
Total |
$ |
134 |
$ |
130 |
$ |
130 |
(a) |
Includes items not directly associated with the three major business segments or the Finance Division. |
Business Bank |
|||||||||||
(dollar amounts in millions) |
1st Qtr '13 |
4th Qtr '12 |
1st Qtr '12 |
||||||||
Net interest income (FTE) |
$ |
375 |
$ |
387 |
$ |
373 |
|||||
Provision for credit losses |
20 |
6 |
2 |
||||||||
Noninterest income |
77 |
79 |
81 |
||||||||
Noninterest expenses |
146 |
149 |
158 |
||||||||
Net income |
198 |
209 |
203 |
||||||||
Net credit-related charge-offs |
16 |
26 |
28 |
||||||||
Selected average balances: |
|||||||||||
Assets |
35,780 |
35,359 |
33,178 |
||||||||
Loans |
34,753 |
34,325 |
32,238 |
||||||||
Deposits |
25,514 |
26,051 |
23,997 |
||||||||
Retail Bank |
|||||||||||
(dollar amounts in millions) |
1st Qtr '13 |
4th Qtr '12 |
1st Qtr '12 |
||||||||
Net interest income (FTE) |
$ |
155 |
$ |
156 |
$ |
167 |
|||||
Provision for credit losses |
6 |
7 |
6 |
||||||||
Noninterest income |
41 |
43 |
42 |
||||||||
Noninterest expenses |
175 |
181 |
183 |
||||||||
Net income (loss) |
10 |
8 |
13 |
||||||||
Net credit-related charge-offs |
8 |
6 |
12 |
||||||||
Selected average balances: |
|||||||||||
Assets |
5,973 |
5,952 |
6,173 |
||||||||
Loans |
5,276 |
5,255 |
5,462 |
||||||||
Deposits |
21,049 |
20,910 |
20,373 |
||||||||
Wealth Management |
|||||||||||
(dollar amounts in millions) |
1st Qtr '13 |
4th Qtr '12 |
1st Qtr '12 |
||||||||
Net interest income (FTE) |
$ |
46 |
$ |
47 |
$ |
47 |
|||||
Provision for credit losses |
(6) |
2 |
12 |
||||||||
Noninterest income |
65 |
65 |
65 |
||||||||
Noninterest expenses |
79 |
84 |
80 |
||||||||
Net income |
25 |
16 |
13 |
||||||||
Net credit-related charge-offs |
— |
5 |
5 |
||||||||
Selected average balances: |
|||||||||||
Assets |
4,738 |
4,686 |
4,636 |
||||||||
Loans |
4,588 |
4,539 |
4,569 |
||||||||
Deposits |
3,682 |
3,798 |
3,611 |
||||||||
Geographic Market Segments
The geographic market segments were realigned in the fourth quarter 2012 to reflect Comerica's three largest geographic markets: Michigan, California and Texas. Other Markets includes Florida, Arizona, the International Finance division and businesses that have a significant presence outside of the three primary geographic markets. The tables below present the geographic market results based on the methodologies in effect at March 31, 2013 and are presented on a fully taxable equivalent (FTE) basis.
The following table presents net income (loss) by market segment.
(a) |
Includes items not directly associated with the geographic markets. |
(dollar amounts in millions) |
1st Qtr '13 |
4th Qtr '12 |
1st Qtr '12 |
||||||||||||||
Michigan |
$ |
77 |
33 |
% |
$ |
74 |
32 |
% |
$ |
78 |
34 |
% |
|||||
California |
56 |
24 |
62 |
26 |
64 |
28 |
|||||||||||
Texas |
44 |
19 |
47 |
20 |
41 |
18 |
|||||||||||
Other Markets |
56 |
24 |
50 |
22 |
46 |
20 |
|||||||||||
233 |
100 |
% |
233 |
100 |
% |
229 |
100 |
% |
|||||||||
Finance & Other (a) |
(99) |
(103) |
(99) |
||||||||||||||
Total |
$ |
134 |
$ |
130 |
$ |
130 |
Michigan Market |
|||||||||||
(dollar amounts in millions) |
1st Qtr '13 |
4th Qtr '12 |
1st Qtr '12 |
||||||||
Net interest income (FTE) |
$ |
189 |
$ |
192 |
$ |
196 |
|||||
Provision for credit losses |
(8) |
(8) |
(3) |
||||||||
Noninterest income |
92 |
97 |
98 |
||||||||
Noninterest expenses |
168 |
180 |
179 |
||||||||
Net income |
77 |
74 |
78 |
||||||||
Net credit-related charge-offs |
5 |
1 |
18 |
||||||||
Selected average balances: |
|||||||||||
Assets |
14,042 |
13,782 |
14,092 |
||||||||
Loans |
13,650 |
13,415 |
13,829 |
||||||||
Deposits |
20,255 |
20,019 |
19,415 |
||||||||
California Market |
|||||||||||
(dollar amounts in millions) |
1st Qtr '13 |
4th Qtr '12 |
1st Qtr '12 |
||||||||
Net interest income (FTE) |
$ |
171 |
$ |
178 |
$ |
165 |
|||||
Provision for credit losses |
21 |
7 |
(3) |
||||||||
Noninterest income |
35 |
35 |
33 |
||||||||
Noninterest expenses |
97 |
100 |
99 |
||||||||
Net income |
56 |
62 |
64 |
||||||||
Net credit-related charge-offs |
10 |
12 |
11 |
||||||||
Selected average balances: |
|||||||||||
Assets |
13,795 |
13,549 |
12,310 |
||||||||
Loans |
13,542 |
13,275 |
12,096 |
||||||||
Deposits |
14,356 |
15,457 |
13,688 |
Texas Market |
|||||||||||
(dollar amounts in millions) |
1st Qtr '13 |
4th Qtr '12 |
1st Qtr '12 |
||||||||
Net interest income (FTE) |
$ |
135 |
$ |
136 |
$ |
150 |
|||||
Provision for credit losses |
8 |
4 |
25 |
||||||||
Noninterest income |
31 |
31 |
31 |
||||||||
Noninterest expenses |
91 |
90 |
93 |
||||||||
Net income |
44 |
47 |
41 |
||||||||
Net credit-related charge-offs |
6 |
5 |
7 |
||||||||
Selected average balances: |
|||||||||||
Assets |
10,795 |
10,554 |
10,080 |
||||||||
Loans |
10,071 |
9,818 |
9,295 |
||||||||
Deposits |
9,959 |
9,809 |
10,229 |
Conference Call and Webcast
Comerica will host a conference call to review first quarter 2013 financial results at 7 a.m. CT Tuesday, April 16, 2013. Interested parties may access the conference call by calling (800) 309-2262 or (706) 679-5261 (event ID No. 22329365). 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 April 30, 2013. The conference call replay can be accessed by calling (855) 859-2056 or (404) 537-3406 (event ID No. 22329365). 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; any future acquisitions or divestitures; 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; 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 or determinations; the effectiveness of methods of reducing risk exposures; the effects of terrorist activities and other hostilities; the effects of catastrophic events including, but not limited to, hurricanes, tornadoes, earthquakes, fires, droughts and floods; changes in accounting standards and the critical nature of Comerica's accounting policies. Comerica cautions that the foregoing list of factors is not exclusive. For discussion of factors that may cause actual results to differ from expectations, please refer to our filings with the Securities and Exchange Commission. In particular, please refer to "Item 1A. Risk Factors" beginning on page 13 of Comerica's Annual Report on Form 10-K for the year ended December 31, 2012. 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 |
||||||||||
March 31, |
December 31, |
March 31, |
||||||||
(in millions, except per share data) |
2013 |
2012 |
2012 |
|||||||
PER COMMON SHARE AND COMMON STOCK DATA |
||||||||||
Diluted net income |
$ |
0.70 |
$ |
0.68 |
$ |
0.66 |
||||
Cash dividends declared |
0.17 |
0.15 |
0.10 |
|||||||
Common shareholders' equity (at period end) |
37.38 |
36.87 |
35.44 |
|||||||
Tangible common equity (at period end) (a) |
33.87 |
33.38 |
32.06 |
|||||||
Average diluted shares (in thousands) |
187,442 |
187,954 |
196,021 |
|||||||
KEY RATIOS |
||||||||||
Return on average common shareholders' equity |
7.68 |
% |
7.36 |
% |
7.50 |
% |
||||
Return on average assets |
0.84 |
0.81 |
0.85 |
|||||||
Tier 1 common capital ratio (a) (b) |
10.40 |
10.17 |
10.30 |
|||||||
Tier 1 risk-based capital ratio (b) |
10.40 |
10.17 |
10.30 |
|||||||
Total risk-based capital ratio (b) |
13.45 |
13.18 |
14.03 |
|||||||
Leverage ratio (b) |
10.76 |
10.57 |
10.99 |
|||||||
Tangible common equity ratio (a) |
9.86 |
9.76 |
10.25 |
|||||||
AVERAGE BALANCES |
||||||||||
Commercial loans |
$ |
28,056 |
$ |
27,462 |
$ |
24,736 |
||||
Real estate construction loans: |
||||||||||
Commercial Real Estate business line (c) |
1,116 |
1,033 |
1,056 |
|||||||
Other business lines (d) |
198 |
266 |
397 |
|||||||
Total real estate construction loans |
1,314 |
1,299 |
1,453 |
|||||||
Commercial mortgage loans: |
||||||||||
Commercial Real Estate business line (c) |
1,836 |
1,939 |
2,520 |
|||||||
Other business lines (d) |
7,562 |
7,580 |
7,682 |
|||||||
Total commercial mortgage loans |
9,398 |
9,519 |
10,202 |
|||||||
Lease financing |
857 |
839 |
897 |
|||||||
International loans |
1,282 |
1,314 |
1,205 |
|||||||
Residential mortgage loans |
1,556 |
1,525 |
1,519 |
|||||||
Consumer loans |
2,154 |
2,161 |
2,257 |
|||||||
Total loans |
44,617 |
44,119 |
42,269 |
|||||||
Earning assets |
58,607 |
59,276 |
56,185 |
|||||||
Total assets |
63,451 |
64,257 |
61,345 |
|||||||
Noninterest-bearing deposits |
21,506 |
22,758 |
19,637 |
|||||||
Interest-bearing deposits |
29,186 |
28,524 |
28,674 |
|||||||
Total deposits |
50,692 |
51,282 |
48,311 |
|||||||
Common shareholders' equity |
6,956 |
7,062 |
6,939 |
|||||||
NET INTEREST INCOME |
||||||||||
Net interest income (fully taxable equivalent basis) |
$ |
416 |
$ |
425 |
$ |
443 |
||||
Fully taxable equivalent adjustment |
— |
1 |
1 |
|||||||
Net interest margin (fully taxable equivalent basis) |
2.88 |
% |
2.87 |
% |
3.19 |
% |
||||
CREDIT QUALITY |
||||||||||
Nonaccrual loans |
$ |
494 |
$ |
519 |
$ |
830 |
||||
Reduced-rate loans |
21 |
22 |
26 |
|||||||
Total nonperforming loans (e) |
515 |
541 |
856 |
|||||||
Foreclosed property |
40 |
54 |
67 |
|||||||
Total nonperforming assets (e) |
555 |
595 |
923 |
|||||||
Loans past due 90 days or more and still accruing |
25 |
23 |
50 |
|||||||
Gross loan charge-offs |
38 |
60 |
62 |
|||||||
Loan recoveries |
14 |
23 |
17 |
|||||||
Net loan charge-offs |
24 |
37 |
45 |
|||||||
Allowance for loan losses |
617 |
629 |
704 |
|||||||
Allowance for credit losses on lending-related commitments |
36 |
32 |
25 |
|||||||
Total allowance for credit losses |
653 |
661 |
729 |
|||||||
Allowance for loan losses as a percentage of total loans |
1.37 |
% |
1.37 |
% |
1.64 |
% |
||||
Net loan charge-offs as a percentage of average total loans (f) |
0.21 |
0.34 |
0.43 |
|||||||
Nonperforming assets as a percentage of total loans and foreclosed property (e) |
1.23 |
1.29 |
2.14 |
|||||||
Allowance for loan losses as a percentage of total nonperforming loans |
120 |
116 |
82 |
|||||||
(a) |
See Reconciliation of Non-GAAP Financial Measures. |
|||||||||
(b) |
March 31, 2013 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) |
Lending-related commitment charge-offs were zero in all periods presented. |
CONSOLIDATED BALANCE SHEETS |
|||||||||
Comerica Incorporated and Subsidiaries |
|||||||||
March 31, |
December 31, |
March 31, |
|||||||
(in millions, except share data) |
2013 |
2012 |
2012 |
||||||
(unaudited) |
(unaudited) |
||||||||
ASSETS |
|||||||||
Cash and due from banks |
$ |
877 |
$ |
1,395 |
$ |
984 |
|||
Federal funds sold |
— |
100 |
10 |
||||||
Interest-bearing deposits with banks |
4,720 |
3,039 |
2,965 |
||||||
Other short-term investments |
115 |
125 |
180 |
||||||
Investment securities available-for-sale |
10,286 |
10,297 |
10,061 |
||||||
Commercial loans |
28,508 |
29,513 |
25,640 |
||||||
Real estate construction loans |
1,396 |
1,240 |
1,442 |
||||||
Commercial mortgage loans |
9,317 |
9,472 |
10,079 |
||||||
Lease financing |
853 |
859 |
872 |
||||||
International loans |
1,269 |
1,293 |
1,256 |
||||||
Residential mortgage loans |
1,568 |
1,527 |
1,485 |
||||||
Consumer loans |
2,156 |
2,153 |
2,238 |
||||||
Total loans |
45,067 |
46,057 |
43,012 |
||||||
Less allowance for loan losses |
(617) |
(629) |
(704) |
||||||
Net loans |
44,450 |
45,428 |
42,308 |
||||||
Premises and equipment |
618 |
622 |
670 |
||||||
Accrued income and other assets |
3,819 |
4,063 |
5,147 |
||||||
Total assets |
$ |
64,885 |
$ |
65,069 |
$ |
62,325 |
|||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||
Noninterest-bearing deposits |
$ |
22,777 |
$ |
23,279 |
$ |
20,741 |
|||
Money market and interest-bearing checking deposits |
21,540 |
21,273 |
20,502 |
||||||
Savings deposits |
1,652 |
1,606 |
1,586 |
||||||
Customer certificates of deposit |
5,753 |
5,531 |
6,145 |
||||||
Foreign office time deposits |
395 |
502 |
332 |
||||||
Total interest-bearing deposits |
29,340 |
28,912 |
28,565 |
||||||
Total deposits |
52,117 |
52,191 |
49,306 |
||||||
Short-term borrowings |
58 |
110 |
82 |
||||||
Accrued expenses and other liabilities |
1,023 |
1,106 |
1,033 |
||||||
Medium- and long-term debt |
4,699 |
4,720 |
4,919 |
||||||
Total liabilities |
57,897 |
58,127 |
55,340 |
||||||
Common stock - $5 par value: |
|||||||||
Authorized - 325,000,000 shares |
|||||||||
Issued - 228,164,824 shares |
1,141 |
1,141 |
1,141 |
||||||
Capital surplus |
2,157 |
2,162 |
2,154 |
||||||
Accumulated other comprehensive loss |
(410) |
(413) |
(326) |
||||||
Retained earnings |
6,020 |
5,931 |
5,630 |
||||||
Less cost of common stock in treasury - 41,361,612 shares at 3/31/13, 39,889,610 shares at 12/31/12 and 31,032,920 shares at 3/31/12 |
(1,920) |
(1,879) |
(1,614) |
||||||
Total shareholders' equity |
6,988 |
6,942 |
6,985 |
||||||
Total liabilities and shareholders' equity |
$ |
64,885 |
$ |
65,069 |
$ |
62,325 |
CONSOLIDATED QUARTERLY STATEMENTS OF COMPREHENSIVE INCOME (unaudited) |
|||||||||||||||||||||||||||
Comerica Incorporated and Subsidiaries |
|||||||||||||||||||||||||||
First |
Fourth |
Third |
Second |
First |
First Quarter 2013 Compared To: |
||||||||||||||||||||||
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Fourth Quarter 2012 |
First Quarter 2012 |
|||||||||||||||||||||
(in millions, except per share data) |
2013 |
2012 |
2012 |
2012 |
2012 |
Amount |
Percent |
Amount |
Percent |
||||||||||||||||||
INTEREST INCOME |
|||||||||||||||||||||||||||
Interest and fees on loans |
$ |
390 |
$ |
398 |
$ |
400 |
$ |
408 |
$ |
411 |
$ |
(8) |
(2)% |
$ |
(21) |
(5)% |
|||||||||||
Interest on investment securities |
53 |
55 |
57 |
59 |
63 |
(2) |
(4) |
(10) |
(16) |
||||||||||||||||||
Interest on short-term investments |
3 |
3 |
3 |
3 |
3 |
— |
— |
— |
— |
||||||||||||||||||
Total interest income |
446 |
456 |
460 |
470 |
477 |
(10) |
(2) |
(31) |
(7) |
||||||||||||||||||
INTEREST EXPENSE |
|||||||||||||||||||||||||||
Interest on deposits |
15 |
16 |
17 |
18 |
19 |
(1) |
(7) |
(4) |
(21) |
||||||||||||||||||
Interest on medium- and long-term debt |
15 |
16 |
16 |
17 |
16 |
(1) |
(3) |
(1) |
(6) |
||||||||||||||||||
Total interest expense |
30 |
32 |
33 |
35 |
35 |
(2) |
(5) |
(5) |
(14) |
||||||||||||||||||
Net interest income |
416 |
424 |
427 |
435 |
442 |
(8) |
(2) |
(26) |
(6) |
||||||||||||||||||
Provision for credit losses |
16 |
16 |
22 |
19 |
22 |
— |
— |
(6) |
(27) |
||||||||||||||||||
Net interest income after provision for credit losses |
400 |
408 |
405 |
416 |
420 |
(8) |
(2) |
(20) |
(5) |
||||||||||||||||||
NONINTEREST INCOME |
|||||||||||||||||||||||||||
Service charges on deposit accounts |
55 |
52 |
53 |
53 |
56 |
3 |
5 |
(1) |
(2) |
||||||||||||||||||
Fiduciary income |
43 |
42 |
39 |
39 |
38 |
1 |
4 |
5 |
11 |
||||||||||||||||||
Commercial lending fees |
21 |
25 |
22 |
24 |
25 |
(4) |
(17) |
(4) |
(14) |
||||||||||||||||||
Letter of credit fees |
16 |
17 |
19 |
18 |
17 |
(1) |
(7) |
(1) |
(7) |
||||||||||||||||||
Card fees |
12 |
12 |
12 |
12 |
11 |
— |
— |
1 |
6 |
||||||||||||||||||
Foreign exchange income |
9 |
9 |
9 |
10 |
10 |
— |
— |
(1) |
(4) |
||||||||||||||||||
Bank-owned life insurance |
9 |
9 |
10 |
10 |
10 |
— |
— |
(1) |
(12) |
||||||||||||||||||
Brokerage fees |
5 |
5 |
5 |
4 |
5 |
— |
— |
— |
— |
||||||||||||||||||
Net securities gains |
— |
1 |
— |
6 |
5 |
(1) |
(89) |
(5) |
(96) |
||||||||||||||||||
Other noninterest income |
30 |
32 |
28 |
35 |
29 |
(2) |
(1) |
1 |
1 |
||||||||||||||||||
Total noninterest income |
200 |
204 |
197 |
211 |
206 |
(4) |
(2) |
(6) |
(3) |
||||||||||||||||||
NONINTEREST EXPENSES |
|||||||||||||||||||||||||||
Salaries |
188 |
196 |
192 |
189 |
201 |
(8) |
(4) |
(13) |
(7) |
||||||||||||||||||
Employee benefits |
63 |
59 |
61 |
61 |
59 |
4 |
7 |
4 |
6 |
||||||||||||||||||
Total salaries and employee benefits |
251 |
255 |
253 |
250 |
260 |
(4) |
(1) |
(9) |
(4) |
||||||||||||||||||
Net occupancy expense |
39 |
42 |
40 |
40 |
41 |
(3) |
(7) |
(2) |
(6) |
||||||||||||||||||
Equipment expense |
15 |
15 |
17 |
16 |
17 |
— |
— |
(2) |
(10) |
||||||||||||||||||
Outside processing fee expense |
28 |
28 |
27 |
26 |
26 |
— |
— |
2 |
7 |
||||||||||||||||||
Software expense |
22 |
23 |
23 |
21 |
23 |
(1) |
(2) |
(1) |
(3) |
||||||||||||||||||
Merger and restructuring charges |
— |
2 |
25 |
8 |
— |
(2) |
N/M |
— |
— |
||||||||||||||||||
FDIC insurance expense |
9 |
9 |
9 |
10 |
10 |
— |
— |
(1) |
(10) |
||||||||||||||||||
Advertising expense |
6 |
6 |
7 |
7 |
7 |
— |
— |
(1) |
(15) |
||||||||||||||||||
Other real estate expense |
1 |
3 |
2 |
— |
4 |
(2) |
(58) |
(3) |
(70) |
||||||||||||||||||
Other noninterest expenses |
45 |
44 |
46 |
55 |
60 |
1 |
— |
(15) |
(26) |
||||||||||||||||||
Total noninterest expenses |
416 |
427 |
449 |
433 |
448 |
(11) |
(3) |
(32) |
(7) |
||||||||||||||||||
Income before income taxes |
184 |
185 |
153 |
194 |
178 |
(1) |
(1) |
6 |
3 |
||||||||||||||||||
Provision for income taxes |
50 |
55 |
36 |
50 |
48 |
(5) |
(9) |
2 |
4 |
||||||||||||||||||
NET INCOME |
134 |
130 |
117 |
144 |
130 |
4 |
3 |
4 |
3 |
||||||||||||||||||
Less income allocated to participating securities |
2 |
2 |
1 |
2 |
1 |
— |
— |
1 |
21 |
||||||||||||||||||
Net income attributable to common shares |
$ |
132 |
$ |
128 |
$ |
116 |
$ |
142 |
$ |
129 |
$ |
4 |
3% |
$ |
3 |
2% |
|||||||||||
Earnings per common share: |
|||||||||||||||||||||||||||
Basic |
$ |
0.71 |
$ |
0.68 |
$ |
0.61 |
$ |
0.73 |
$ |
0.66 |
$ |
0.03 |
4% |
$ |
0.05 |
8% |
|||||||||||
Diluted |
0.70 |
0.68 |
0.61 |
0.73 |
0.66 |
0.02 |
3 |
0.04 |
6 |
||||||||||||||||||
Comprehensive income (loss) |
137 |
(30) |
165 |
169 |
160 |
167 |
N/M |
(23) |
(15) |
||||||||||||||||||
Cash dividends declared on common stock |
32 |
28 |
29 |
29 |
20 |
4 |
12 |
12 |
61 |
||||||||||||||||||
Cash dividends declared per common share |
0.17 |
0.15 |
0.15 |
0.15 |
0.10 |
0.02 |
13 |
0.07 |
70 |
||||||||||||||||||
N/M - Not Meaningful
|
ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES (unaudited) |
|||||||||||||||||
Comerica Incorporated and Subsidiaries |
|||||||||||||||||
2013 |
2012 |
||||||||||||||||
(in millions) |
1st Qtr |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
||||||||||||
Balance at beginning of period |
$ |
629 |
$ |
647 |
$ |
667 |
$ |
704 |
$ |
726 |
|||||||
Loan charge-offs: |
|||||||||||||||||
Commercial |
21 |
42 |
19 |
26 |
25 |
||||||||||||
Real estate construction: |
|||||||||||||||||
Commercial Real Estate business line (a) |
— |
1 |
2 |
2 |
2 |
||||||||||||
Other business lines (b) |
— |
— |
— |
1 |
— |
||||||||||||
Total real estate construction |
— |
1 |
2 |
3 |
2 |
||||||||||||
Commercial mortgage: |
|||||||||||||||||
Commercial Real Estate business line (a) |
1 |
5 |
12 |
16 |
13 |
||||||||||||
Other business lines (b) |
12 |
6 |
13 |
11 |
13 |
||||||||||||
Total commercial mortgage |
13 |
11 |
25 |
27 |
26 |
||||||||||||
International |
— |
— |
1 |
— |
2 |
||||||||||||
Residential mortgage |
1 |
2 |
6 |
3 |
2 |
||||||||||||
Consumer |
3 |
4 |
6 |
5 |
5 |
||||||||||||
Total loan charge-offs |
38 |
60 |
59 |
64 |
62 |
||||||||||||
Recoveries on loans previously charged-off: |
|||||||||||||||||
Commercial |
6 |
13 |
7 |
10 |
9 |
||||||||||||
Real estate construction |
1 |
1 |
3 |
1 |
1 |
||||||||||||
Commercial mortgage |
5 |
6 |
5 |
4 |
3 |
||||||||||||
International |
— |
1 |
— |
— |
1 |
||||||||||||
Residential mortgage |
1 |
1 |
— |
— |
1 |
||||||||||||
Consumer |
1 |
1 |
1 |
4 |
2 |
||||||||||||
Total recoveries |
14 |
23 |
16 |
19 |
17 |
||||||||||||
Net loan charge-offs |
24 |
37 |
43 |
45 |
45 |
||||||||||||
Provision for loan losses |
12 |
19 |
23 |
8 |
23 |
||||||||||||
Balance at end of period |
$ |
617 |
$ |
629 |
$ |
647 |
$ |
667 |
$ |
704 |
|||||||
Allowance for loan losses as a percentage of total loans |
1.37 |
% |
1.37 |
% |
1.46 |
% |
1.52 |
% |
1.64 |
% |
|||||||
Net loan charge-offs as a percentage of average total loans |
0.21 |
0.34 |
0.39 |
0.42 |
0.43 |
||||||||||||
(a) |
Primarily charge-offs of loans to real estate investors and developers. |
||||||||||||||||
(b) |
Primarily charge-offs of loans secured by owner-occupied real estate. |
ANALYSIS OF THE ALLOWANCE FOR CREDIT LOSSES ON LENDING-RELATED COMMITMENTS (unaudited) |
||||||||||||||||
Comerica Incorporated and Subsidiaries |
||||||||||||||||
2013 |
2012 |
|||||||||||||||
(in millions) |
1st Qtr |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
|||||||||||
Balance at beginning of period |
$ |
32 |
$ |
35 |
$ |
36 |
$ |
25 |
$ |
26 |
||||||
Add: Provision for credit losses on lending-related commitments |
4 |
(3) |
(1) |
11 |
(1) |
|||||||||||
Balance at end of period |
$ |
36 |
$ |
32 |
$ |
35 |
$ |
36 |
$ |
25 |
||||||
Unfunded lending-related commitments sold |
$ |
2 |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
NONPERFORMING ASSETS (unaudited) |
||||||||||||||||
Comerica Incorporated and Subsidiaries |
||||||||||||||||
2013 |
2012 |
|||||||||||||||
(in millions) |
1st Qtr |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
|||||||||||
SUMMARY OF NONPERFORMING ASSETS AND PAST DUE LOANS |
||||||||||||||||
Nonaccrual loans: |
||||||||||||||||
Business loans: |
||||||||||||||||
Commercial |
$ |
102 |
$ |
103 |
$ |
154 |
$ |
175 |
$ |
205 |
||||||
Real estate construction: |
||||||||||||||||
Commercial Real Estate business line (a) |
30 |
30 |
45 |
60 |
77 |
|||||||||||
Other business lines (b) |
3 |
3 |
6 |
9 |
8 |
|||||||||||
Total real estate construction |
33 |
33 |
51 |
69 |
85 |
|||||||||||
Commercial mortgage: |
||||||||||||||||
Commercial Real Estate business line (a) |
86 |
94 |
137 |
155 |
174 |
|||||||||||
Other business lines (b) |
178 |
181 |
219 |
220 |
275 |
|||||||||||
Total commercial mortgage |
264 |
275 |
356 |
375 |
449 |
|||||||||||
Lease financing |
— |
3 |
3 |
4 |
4 |
|||||||||||
International |
— |
— |
— |
— |
4 |
|||||||||||
Total nonaccrual business loans |
399 |
414 |
564 |
623 |
747 |
|||||||||||
Retail loans: |
||||||||||||||||
Residential mortgage |
65 |
70 |
69 |
76 |
69 |
|||||||||||
Consumer: |
||||||||||||||||
Home equity |
28 |
31 |
28 |
16 |
9 |
|||||||||||
Other consumer |
2 |
4 |
4 |
4 |
5 |
|||||||||||
Total consumer |
30 |
35 |
32 |
20 |
14 |
|||||||||||
Total nonaccrual retail loans |
95 |
105 |
101 |
96 |
83 |
|||||||||||
Total nonaccrual loans |
494 |
519 |
665 |
719 |
830 |
|||||||||||
Reduced-rate loans |
21 |
22 |
27 |
28 |
26 |
|||||||||||
Total nonperforming loans (c) |
515 |
541 |
692 |
747 |
856 |
|||||||||||
Foreclosed property |
40 |
54 |
63 |
67 |
67 |
|||||||||||
Total nonperforming assets (c) |
$ |
555 |
$ |
595 |
$ |
755 |
$ |
814 |
$ |
923 |
||||||
Nonperforming loans as a percentage of total loans |
1.14 |
% |
1.17 |
% |
1.57 |
% |
1.70 |
% |
1.99 |
% |
||||||
Nonperforming assets as a percentage of total loans and foreclosed property |
1.23 |
1.29 |
1.71 |
1.85 |
2.14 |
|||||||||||
Allowance for loan losses as a percentage of total nonperforming loans |
120 |
116 |
94 |
89 |
82 |
|||||||||||
Loans past due 90 days or more and still accruing |
$ |
25 |
$ |
23 |
$ |
36 |
$ |
43 |
$ |
50 |
||||||
ANALYSIS OF NONACCRUAL LOANS |
||||||||||||||||
Nonaccrual loans at beginning of period |
$ |
519 |
$ |
665 |
$ |
719 |
$ |
830 |
$ |
860 |
||||||
Loans transferred to nonaccrual (d) |
34 |
36 |
35 |
47 |
69 |
|||||||||||
Nonaccrual business loan gross charge-offs (e) |
(34) |
(54) |
(46) |
(56) |
(55) |
|||||||||||
Loans transferred to accrual status (d) |
— |
— |
— |
(41) |
— |
|||||||||||
Nonaccrual business loans sold (f) |
(7) |
(48) |
(20) |
(16) |
(7) |
|||||||||||
Payments/Other (g) |
(18) |
(80) |
(23) |
(45) |
(37) |
|||||||||||
Nonaccrual loans at end of period |
$ |
494 |
$ |
519 |
$ |
665 |
$ |
719 |
$ |
830 |
||||||
(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 |
$ |
34 |
$ |
54 |
$ |
46 |
$ |
56 |
$ |
55 |
||||||
Performing watch list loans |
— |
— |
1 |
— |
— |
|||||||||||
Consumer and residential mortgage loans |
4 |
6 |
12 |
8 |
7 |
|||||||||||
Total gross loan charge-offs |
$ |
38 |
$ |
60 |
$ |
59 |
$ |
64 |
$ |
62 |
||||||
(f) Analysis of loans sold: |
||||||||||||||||
Nonaccrual business loans |
$ |
7 |
$ |
48 |
$ |
20 |
$ |
16 |
$ |
7 |
||||||
Performing watch list loans |
12 |
24 |
42 |
7 |
11 |
|||||||||||
Total loans sold |
$ |
19 |
$ |
72 |
$ |
62 |
$ |
23 |
$ |
18 |
||||||
(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 |
||||||||||||||||||||||||||||
Three Months Ended |
||||||||||||||||||||||||||||
March 31, 2013 |
December 31, 2012 |
March 31, 2012 |
||||||||||||||||||||||||||
Average |
Average |
Average |
Average |
Average |
||||||||||||||||||||||||
(dollar amounts in millions) |
Balance |
Interest |
Rate |
Balance |
Interest |
Balance |
Interest |
Rate |
||||||||||||||||||||
Commercial loans |
$ |
28,056 |
$ |
229 |
3.31 |
% |
$ |
27,462 |
$ |
230 |
3.33 |
% |
$ |
24,736 |
$ |
219 |
3.56 |
% |
||||||||||
Real estate construction loans |
1,314 |
13 |
4.15 |
1,299 |
15 |
4.32 |
1,453 |
17 |
4.58 |
|||||||||||||||||||
Commercial mortgage loans |
9,398 |
95 |
4.08 |
9,519 |
100 |
4.22 |
10,202 |
119 |
4.73 |
|||||||||||||||||||
Lease financing |
857 |
7 |
3.23 |
839 |
7 |
3.27 |
897 |
8 |
3.41 |
|||||||||||||||||||
International loans |
1,282 |
11 |
3.62 |
1,314 |
12 |
3.73 |
1,205 |
11 |
3.76 |
|||||||||||||||||||
Residential mortgage loans |
1,556 |
17 |
4.39 |
1,525 |
16 |
4.24 |
1,519 |
18 |
4.77 |
|||||||||||||||||||
Consumer loans |
2,154 |
18 |
3.36 |
2,161 |
19 |
3.38 |
2,257 |
20 |
3.49 |
|||||||||||||||||||
Total loans (a) |
44,617 |
390 |
3.54 |
44,119 |
399 |
3.60 |
42,269 |
412 |
3.92 |
|||||||||||||||||||
Auction-rate securities available-for-sale |
176 |
— |
0.31 |
216 |
— |
0.81 |
352 |
— |
0.63 |
|||||||||||||||||||
Other investment securities available-for-sale |
9,845 |
53 |
2.21 |
10,034 |
55 |
2.25 |
9,537 |
63 |
2.73 |
|||||||||||||||||||
Total investment securities available-for-sale |
10,021 |
53 |
2.17 |
10,250 |
55 |
2.22 |
9,889 |
63 |
2.65 |
|||||||||||||||||||
Interest-bearing deposits with banks (b) |
3,852 |
2 |
0.27 |
4,785 |
2 |
0.25 |
3,892 |
2 |
0.26 |
|||||||||||||||||||
Other short-term investments |
117 |
1 |
2.30 |
122 |
1 |
1.13 |
135 |
1 |
1.97 |
|||||||||||||||||||
Total earning assets |
58,607 |
446 |
3.09 |
59,276 |
457 |
3.08 |
56,185 |
478 |
3.44 |
|||||||||||||||||||
Cash and due from banks |
979 |
1,030 |
999 |
|||||||||||||||||||||||||
Allowance for loan losses |
(633) |
(654) |
(737) |
|||||||||||||||||||||||||
Accrued income and other assets |
4,498 |
4,605 |
4,898 |
|||||||||||||||||||||||||
Total assets |
$ |
63,451 |
$ |
64,257 |
$ |
61,345 |
||||||||||||||||||||||
Money market and interest-bearing checking deposits |
$ |
21,294 |
7 |
0.14 |
$ |
20,760 |
9 |
0.16 |
$ |
20,795 |
10 |
0.19 |
||||||||||||||||
Savings deposits |
1,623 |
— |
0.03 |
1,603 |
— |
0.03 |
1,543 |
— |
0.08 |
|||||||||||||||||||
Customer certificates of deposit |
5,744 |
7 |
0.47 |
5,634 |
6 |
0.49 |
5,978 |
8 |
0.57 |
|||||||||||||||||||
Foreign office time deposits |
525 |
1 |
0.55 |
527 |
1 |
0.60 |
358 |
1 |
0.57 |
|||||||||||||||||||
Total interest-bearing deposits |
29,186 |
15 |
0.21 |
28,524 |
16 |
0.22 |
28,674 |
19 |
0.26 |
|||||||||||||||||||
Short-term borrowings |
123 |
— |
0.11 |
70 |
— |
0.12 |
78 |
— |
0.11 |
|||||||||||||||||||
Medium- and long-term debt |
4,707 |
15 |
1.32 |
4,735 |
16 |
1.35 |
4,940 |
16 |
1.34 |
|||||||||||||||||||
Total interest-bearing sources |
34,016 |
30 |
0.36 |
33,329 |
32 |
0.38 |
33,692 |
35 |
0.42 |
|||||||||||||||||||
Noninterest-bearing deposits |
21,506 |
22,758 |
19,637 |
|||||||||||||||||||||||||
Accrued expenses and other liabilities |
973 |
1,108 |
1,077 |
|||||||||||||||||||||||||
Total shareholders' equity |
6,956 |
7,062 |
6,939 |
|||||||||||||||||||||||||
Total liabilities and shareholders' equity |
$ |
63,451 |
$ |
64,257 |
$ |
61,345 |
||||||||||||||||||||||
Net interest income/rate spread (FTE) |
$ |
416 |
2.73 |
$ |
425 |
2.70 |
$ |
443 |
3.02 |
|||||||||||||||||||
FTE adjustment |
$ |
— |
$ |
1 |
$ |
1 |
||||||||||||||||||||||
Impact of net noninterest-bearing sources of funds |
0.15 |
0.17 |
0.17 |
|||||||||||||||||||||||||
Net interest margin (as a percentage of average earning assets) (FTE) (a) (b) |
2.88 |
% |
2.87 |
% |
3.19 |
% |
(a) |
Accretion of the purchase discount on the acquired loan portfolio of $11 million, $13 million and $25 million in the first quarter of 2013 and the fourth and first quarters of 2012, respectively, increased the net interest margin by 8 basis points, 9 basis points and 18 basis points in the first quarter of 2013 and the fourth 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 17 basis points in the first quarter of 2013 and by 22 basis points and 21 basis points in the fourth and first quarters of 2012, respectively. |
CONSOLIDATED STATISTICAL DATA (unaudited) |
||||||||||||||||
Comerica Incorporated and Subsidiaries |
||||||||||||||||
March 31, |
December 31, |
September 30, |
June 30, |
March 31, |
||||||||||||
(in millions, except per share data) |
2013 |
2012 |
2012 |
2012 |
2012 |
|||||||||||
Commercial loans: |
||||||||||||||||
Floor plan |
$ |
2,963 |
$ |
2,939 |
$ |
2,276 |
$ |
2,406 |
$ |
2,152 |
||||||
Other |
25,545 |
26,574 |
25,184 |
24,610 |
23,488 |
|||||||||||
Total commercial loans |
28,508 |
29,513 |
27,460 |
27,016 |
25,640 |
|||||||||||
Real estate construction loans: |
||||||||||||||||
Commercial Real Estate business line (a) |
1,185 |
1,049 |
1,003 |
991 |
1,055 |
|||||||||||
Other business lines (b) |
211 |
191 |
389 |
386 |
387 |
|||||||||||
Total real estate construction loans |
1,396 |
1,240 |
1,392 |
1,377 |
1,442 |
|||||||||||
Commercial mortgage loans: |
||||||||||||||||
Commercial Real Estate business line (a) |
1,812 |
1,873 |
2,020 |
2,315 |
2,501 |
|||||||||||
Other business lines (b) |
7,505 |
7,599 |
7,539 |
7,515 |
7,578 |
|||||||||||
Total commercial mortgage loans |
9,317 |
9,472 |
9,559 |
9,830 |
10,079 |
|||||||||||
Lease financing |
853 |
859 |
837 |
858 |
872 |
|||||||||||
International loans |
1,269 |
1,293 |
1,277 |
1,224 |
1,256 |
|||||||||||
Residential mortgage loans |
1,568 |
1,527 |
1,495 |
1,469 |
1,485 |
|||||||||||
Consumer loans: |
||||||||||||||||
Home equity |
1,498 |
1,537 |
1,570 |
1,584 |
1,612 |
|||||||||||
Other consumer |
658 |
616 |
604 |
634 |
626 |
|||||||||||
Total consumer loans |
2,156 |
2,153 |
2,174 |
2,218 |
2,238 |
|||||||||||
Total loans |
$ |
45,067 |
$ |
46,057 |
$ |
44,194 |
$ |
43,992 |
$ |
43,012 |
||||||
Goodwill |
$ |
635 |
$ |
635 |
$ |
635 |
$ |
635 |
$ |
635 |
||||||
Core deposit intangible |
19 |
20 |
23 |
25 |
27 |
|||||||||||
Loan servicing rights |
2 |
2 |
2 |
3 |
3 |
|||||||||||
Tier 1 common capital ratio (c) (d) |
10.40 |
% |
10.17 |
% |
10.38 |
% |
10.43 |
% |
10.30 |
% |
||||||
Tier 1 risk-based capital ratio (c) |
10.40 |
10.17 |
10.38 |
10.43 |
10.30 |
|||||||||||
Total risk-based capital ratio (c) |
13.45 |
13.18 |
13.70 |
13.96 |
14.03 |
|||||||||||
Leverage ratio (c) |
10.76 |
10.57 |
10.78 |
10.97 |
10.99 |
|||||||||||
Tangible common equity ratio (d) |
9.86 |
9.76 |
10.30 |
10.31 |
10.25 |
|||||||||||
Common shareholders' equity per share of common stock |
$ |
37.38 |
$ |
36.87 |
$ |
37.01 |
$ |
36.18 |
$ |
35.44 |
||||||
Tangible common equity per share of common stock (d) |
33.87 |
33.38 |
33.56 |
32.76 |
32.06 |
|||||||||||
Market value per share for the quarter: |
||||||||||||||||
High |
36.99 |
32.14 |
33.38 |
32.88 |
34.00 |
|||||||||||
Low |
30.73 |
27.72 |
29.32 |
27.88 |
26.25 |
|||||||||||
Close |
35.95 |
30.34 |
31.05 |
30.71 |
32.36 |
|||||||||||
Quarterly ratios: |
||||||||||||||||
Return on average common shareholders' equity |
7.68 |
% |
7.36 |
% |
6.67 |
% |
8.22 |
% |
7.50 |
% |
||||||
Return on average assets |
0.84 |
0.81 |
0.75 |
0.93 |
0.85 |
|||||||||||
Efficiency ratio (e) |
67.58 |
68.08 |
71.68 |
67.53 |
69.70 |
|||||||||||
Number of banking centers |
487 |
487 |
490 |
493 |
495 |
|||||||||||
Number of employees - full time equivalent |
8,932 |
8,967 |
9,008 |
9,014 |
9,195 |
|||||||||||
(a) |
Primarily loans to real estate investors and developers. |
|||||||||||||||
(b) |
Primarily loans secured by owner-occupied real estate. |
|||||||||||||||
(c) |
March 31, 2013 ratios are estimated. |
|||||||||||||||
(d) |
See Reconciliation of Non-GAAP Financial Measures. |
|||||||||||||||
(e) |
Noninterest expenses as a percentage of the sum of net interest income (FTE) and noninterest income excluding net securities gains. |
PARENT COMPANY ONLY BALANCE SHEETS (unaudited) |
|||||||||
Comerica Incorporated |
|||||||||
March 31, |
December 31, |
March 31, |
|||||||
(in millions, except share data) |
2013 |
2012 |
2012 |
||||||
ASSETS |
|||||||||
Cash and due from subsidiary bank |
$ |
23 |
$ |
2 |
6 |
||||
Short-term investments with subsidiary bank |
450 |
431 |
388 |
||||||
Other short-term investments |
91 |
88 |
94 |
||||||
Investment in subsidiaries, principally banks |
7,054 |
7,045 |
7,120 |
||||||
Premises and equipment |
4 |
4 |
5 |
||||||
Other assets |
156 |
150 |
183 |
||||||
Total assets |
$ |
7,778 |
$ |
7,720 |
$ |
7,796 |
|||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||
Medium- and long-term debt |
$ |
626 |
$ |
629 |
$ |
660 |
|||
Other liabilities |
164 |
149 |
151 |
||||||
Total liabilities |
790 |
778 |
811 |
||||||
Common stock - $5 par value: |
|||||||||
Authorized - 325,000,000 shares |
|||||||||
Issued - 228,164,824 shares |
1,141 |
1,141 |
1,141 |
||||||
Capital surplus |
2,157 |
2,162 |
2,154 |
||||||
Accumulated other comprehensive loss |
(410) |
(413) |
(326) |
||||||
Retained earnings |
6,020 |
5,931 |
5,630 |
||||||
Less cost of common stock in treasury - 41,361,612 shares at 3/31/13, 39,889,610 shares at 12/31/12 and 31,032,920 shares at 3/31/12 |
(1,920) |
(1,879) |
(1,614) |
||||||
Total shareholders' equity |
6,988 |
6,942 |
6,985 |
||||||
Total liabilities and shareholders' equity |
$ |
7,778 |
$ |
7,720 |
$ |
7,796 |
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, 2011 |
197.3 |
$ |
1,141 |
$ |
2,170 |
$ |
(356) |
$ |
5,546 |
$ |
(1,633) |
$ |
6,868 |
|||||||
Net income |
— |
— |
— |
— |
130 |
— |
130 |
|||||||||||||
Other comprehensive income, net of tax |
— |
— |
— |
30 |
— |
— |
30 |
|||||||||||||
Cash dividends declared on common stock ($0.10 per share) |
— |
— |
— |
— |
(20) |
— |
(20) |
|||||||||||||
Purchase of common stock |
(1.2) |
— |
— |
— |
— |
(36) |
(36) |
|||||||||||||
Net issuance of common stock under employee stock plans |
1.1 |
— |
(32) |
— |
(26) |
58 |
— |
|||||||||||||
Share-based compensation |
— |
— |
13 |
— |
— |
— |
13 |
|||||||||||||
Other |
(0.1) |
— |
3 |
— |
— |
(3) |
— |
|||||||||||||
BALANCE AT MARCH 31, 2012 |
197.1 |
$ |
1,141 |
$ |
2,154 |
$ |
(326) |
$ |
5,630 |
$ |
(1,614) |
$ |
6,985 |
|||||||
BALANCE AT DECEMBER 31, 2012 |
188.3 |
$ |
1,141 |
$ |
2,162 |
$ |
(413) |
$ |
5,931 |
$ |
(1,879) |
$ |
6,942 |
|||||||
Net income |
— |
— |
— |
— |
134 |
— |
134 |
|||||||||||||
Other comprehensive income, net of tax |
— |
— |
— |
3 |
— |
— |
3 |
|||||||||||||
Cash dividends declared on common stock ($0.17 per share) |
— |
— |
— |
— |
(32) |
— |
(32) |
|||||||||||||
Purchase of common stock |
(2.2) |
— |
— |
— |
— |
(74) |
(74) |
|||||||||||||
Net issuance of common stock under employee stock plans |
0.7 |
— |
(15) |
— |
(13) |
33 |
5 |
|||||||||||||
Share-based compensation |
— |
— |
10 |
— |
— |
— |
10 |
|||||||||||||
BALANCE AT MARCH 31, 2013 |
186.8 |
$ |
1,141 |
$ |
2,157 |
$ |
(410) |
$ |
6,020 |
$ |
(1,920) |
$ |
6,988 |
BUSINESS SEGMENT FINANCIAL RESULTS (unaudited) |
||||||||||||||||||||||||
Comerica Incorporated and Subsidiaries |
||||||||||||||||||||||||
(dollar amounts in millions) |
Business |
Retail |
Wealth |
|||||||||||||||||||||
Three Months Ended March 31, 2013 |
Bank |
Bank |
Management |
Finance |
Other |
Total |
||||||||||||||||||
Earnings summary: |
||||||||||||||||||||||||
Net interest income (expense) (FTE) |
$ |
375 |
$ |
155 |
$ |
46 |
$ |
(167) |
$ |
7 |
$ |
416 |
||||||||||||
Provision for credit losses |
20 |
6 |
(6) |
— |
(4) |
16 |
||||||||||||||||||
Noninterest income |
77 |
41 |
65 |
14 |
3 |
200 |
||||||||||||||||||
Noninterest expenses |
146 |
175 |
79 |
3 |
13 |
416 |
||||||||||||||||||
Provision (benefit) for income taxes (FTE) |
88 |
5 |
13 |
(58) |
2 |
50 |
||||||||||||||||||
Net income (loss) |
$ |
198 |
$ |
10 |
$ |
25 |
$ |
(98) |
$ |
(1) |
$ |
134 |
||||||||||||
Net credit-related charge-offs |
$ |
16 |
$ |
8 |
$ |
— |
— |
— |
$ |
24 |
||||||||||||||
Selected average balances: |
||||||||||||||||||||||||
Assets |
$ |
35,780 |
$ |
5,973 |
$ |
4,738 |
$ |
11,747 |
$ |
5,213 |
$ |
63,451 |
||||||||||||
Loans |
34,753 |
5,276 |
4,588 |
— |
— |
44,617 |
||||||||||||||||||
Deposits |
25,514 |
21,049 |
3,682 |
275 |
172 |
50,692 |
||||||||||||||||||
Statistical data: |
||||||||||||||||||||||||
Return on average assets (a) |
2.21 |
% |
0.18 |
% |
2.12 |
% |
N/M |
N/M |
0.84 |
% |
||||||||||||||
Efficiency ratio (b) |
32.30 |
89.37 |
71.09 |
N/M |
N/M |
67.58 |
||||||||||||||||||
Business |
Retail |
Wealth |
||||||||||||||||||||||
Three Months Ended December 31, 2012 |
Bank |
Bank |
Management |
Finance |
Other |
Total |
||||||||||||||||||
Earnings summary: |
||||||||||||||||||||||||
Net interest income (expense) (FTE) |
$ |
387 |
$ |
156 |
$ |
47 |
$ |
(176) |
$ |
11 |
$ |
425 |
||||||||||||
Provision for credit losses |
6 |
7 |
2 |
— |
1 |
16 |
||||||||||||||||||
Noninterest income |
79 |
43 |
65 |
15 |
2 |
204 |
||||||||||||||||||
Noninterest expenses |
149 |
181 |
84 |
3 |
10 |
427 |
||||||||||||||||||
Provision (benefit) for income taxes (FTE) |
102 |
3 |
10 |
(64) |
5 |
56 |
||||||||||||||||||
Net income (loss) |
$ |
209 |
$ |
8 |
$ |
16 |
$ |
(100) |
$ |
(3) |
$ |
130 |
||||||||||||
Net credit-related charge-offs |
$ |
26 |
$ |
6 |
$ |
5 |
— |
— |
$ |
37 |
||||||||||||||
Selected average balances: |
||||||||||||||||||||||||
Assets |
$ |
35,359 |
$ |
5,952 |
$ |
4,686 |
$ |
12,137 |
$ |
6,123 |
$ |
64,257 |
||||||||||||
Loans |
34,325 |
5,255 |
4,539 |
— |
— |
44,119 |
||||||||||||||||||
Deposits |
26,051 |
20,910 |
3,798 |
310 |
213 |
51,282 |
||||||||||||||||||
Statistical data: |
||||||||||||||||||||||||
Return on average assets (a) |
2.37 |
% |
0.15 |
% |
1.35 |
% |
N/M |
N/M |
0.81 |
% |
||||||||||||||
Efficiency ratio (b) |
31.93 |
90.36 |
76.88 |
N/M |
N/M |
68.08 |
||||||||||||||||||
Business |
Retail |
Wealth |
||||||||||||||||||||||
Three Months Ended March 31, 2012 |
Bank |
Bank |
Management |
Finance |
Other |
Total |
||||||||||||||||||
Earnings summary: |
||||||||||||||||||||||||
Net interest income (expense) (FTE) |
$ |
373 |
$ |
167 |
$ |
47 |
$ |
(152) |
8 |
$ |
443 |
|||||||||||||
Provision for credit losses |
2 |
6 |
12 |
— |
2 |
22 |
||||||||||||||||||
Noninterest income |
81 |
42 |
65 |
13 |
5 |
206 |
||||||||||||||||||
Noninterest expenses |
158 |
183 |
80 |
3 |
24 |
448 |
||||||||||||||||||
Provision (benefit) for income taxes (FTE) |
91 |
7 |
7 |
(54) |
(2) |
49 |
||||||||||||||||||
Net income (loss) |
$ |
203 |
$ |
13 |
$ |
13 |
$ |
(88) |
$ |
(11) |
$ |
130 |
||||||||||||
Net credit-related charge-offs |
$ |
28 |
$ |
12 |
$ |
5 |
— |
— |
$ |
45 |
||||||||||||||
Selected average balances: |
||||||||||||||||||||||||
Assets |
$ |
33,178 |
$ |
6,173 |
$ |
4,636 |
$ |
11,827 |
$ |
5,531 |
$ |
61,345 |
||||||||||||
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) |
2.45 |
% |
0.25 |
% |
1.07 |
% |
N/M |
N/M |
0.85 |
% |
||||||||||||||
Efficiency ratio (b) |
34.86 |
87.54 |
75.00 |
N/M |
N/M |
69.70 |
||||||||||||||||||
(a) Return on average assets is calculated based on the greater of average assets or average liabilities and attributed equity. |
||||||||||||||||||||||||
(b) Noninterest expenses as a percentage of the sum of net interest income (FTE) and noninterest income excluding net securities gains. |
||||||||||||||||||||||||
FTE - Fully Taxable Equivalent |
||||||||||||||||||||||||
N/M - Not Meaningful |
MARKET SEGMENT FINANCIAL RESULTS (unaudited) |
||||||||||||||||||||||||
Comerica Incorporated and Subsidiaries |
||||||||||||||||||||||||
(dollar amounts in millions) |
Other |
Finance |
||||||||||||||||||||||
Three Months Ended March 31, 2013 |
Michigan |
California |
Texas |
Markets |
& Other |
Total |
||||||||||||||||||
Earnings summary: |
||||||||||||||||||||||||
Net interest income (expense) (FTE) |
$ |
189 |
$ |
171 |
$ |
135 |
$ |
81 |
$ |
(160) |
$ |
416 |
||||||||||||
Provision for credit losses |
(8) |
21 |
8 |
(1) |
(4) |
16 |
||||||||||||||||||
Noninterest income |
92 |
35 |
31 |
25 |
17 |
200 |
||||||||||||||||||
Noninterest expenses |
168 |
97 |
91 |
44 |
16 |
416 |
||||||||||||||||||
Provision (benefit) for income taxes (FTE) |
44 |
32 |
23 |
7 |
(56) |
50 |
||||||||||||||||||
Net income (loss) |
$ |
77 |
$ |
56 |
$ |
44 |
$ |
56 |
$ |
(99) |
$ |
134 |
||||||||||||
Net credit-related charge-offs |
$ |
5 |
$ |
10 |
$ |
6 |
$ |
3 |
$ |
— |
$ |
24 |
||||||||||||
Selected average balances: |
||||||||||||||||||||||||
Assets |
$ |
14,042 |
$ |
13,795 |
$ |
10,795 |
$ |
7,859 |
$ |
16,960 |
$ |
63,451 |
||||||||||||
Loans |
13,650 |
13,542 |
10,071 |
7,354 |
— |
44,617 |
||||||||||||||||||
Deposits |
20,255 |
14,356 |
9,959 |
5,675 |
447 |
50,692 |
||||||||||||||||||
Statistical data: |
||||||||||||||||||||||||
Return on average assets (a) |
1.47 |
% |
1.45 |
% |
1.54 |
% |
2.86 |
% |
N/M |
0.84 |
% |
|||||||||||||
Efficiency ratio (b) |
59.53 |
47.04 |
54.99 |
42.11 |
N/M |
67.58 |
||||||||||||||||||
Other |
Finance |
|||||||||||||||||||||||
Three Months Ended December 31, 2012 |
Michigan |
California |
Texas |
Markets |
& Other |
Total |
||||||||||||||||||
Earnings summary: |
||||||||||||||||||||||||
Net interest income (expense) (FTE) |
$ |
192 |
$ |
178 |
$ |
136 |
$ |
84 |
$ |
(165) |
$ |
425 |
||||||||||||
Provision for credit losses |
(8) |
7 |
4 |
12 |
1 |
16 |
||||||||||||||||||
Noninterest income |
97 |
35 |
31 |
24 |
17 |
204 |
||||||||||||||||||
Noninterest expenses |
180 |
100 |
90 |
44 |
13 |
427 |
||||||||||||||||||
Provision (benefit) for income taxes (FTE) |
43 |
44 |
26 |
2 |
(59) |
56 |
||||||||||||||||||
Net income (loss) |
$ |
74 |
$ |
62 |
$ |
47 |
$ |
50 |
$ |
(103) |
$ |
130 |
||||||||||||
Net credit-related charge-offs |
$ |
1 |
$ |
12 |
$ |
5 |
$ |
19 |
$ |
— |
$ |
37 |
||||||||||||
Selected average balances: |
||||||||||||||||||||||||
Assets |
$ |
13,782 |
$ |
13,549 |
$ |
10,554 |
$ |
8,112 |
$ |
18,260 |
$ |
64,257 |
||||||||||||
Loans |
13,415 |
13,275 |
9,818 |
7,611 |
— |
44,119 |
||||||||||||||||||
Deposits |
20,019 |
15,457 |
9,809 |
5,474 |
523 |
51,282 |
||||||||||||||||||
Statistical data: |
||||||||||||||||||||||||
Return on average assets (a) |
1.42 |
% |
1.50 |
% |
1.71 |
% |
2.48 |
% |
N/M |
0.81 |
% |
|||||||||||||
Efficiency ratio (b) |
62.16 |
47.04 |
53.87 |
41.35 |
N/M |
68.08 |
||||||||||||||||||
Other |
Finance |
|||||||||||||||||||||||
Three Months Ended March 31, 2012 |
Michigan |
California |
Texas |
Markets |
& Other |
Total |
||||||||||||||||||
Earnings summary: |
||||||||||||||||||||||||
Net interest income (expense) (FTE) |
$ |
196 |
$ |
165 |
$ |
150 |
$ |
76 |
$ |
(144) |
$ |
443 |
||||||||||||
Provision for credit losses |
(3) |
(3) |
25 |
1 |
2 |
22 |
||||||||||||||||||
Noninterest income |
98 |
33 |
31 |
26 |
18 |
206 |
||||||||||||||||||
Noninterest expenses |
179 |
99 |
93 |
50 |
27 |
448 |
||||||||||||||||||
Provision (benefit) for income taxes (FTE) |
40 |
38 |
22 |
5 |
(56) |
49 |
||||||||||||||||||
Net income (loss) |
$ |
78 |
$ |
64 |
$ |
41 |
$ |
46 |
$ |
(99) |
$ |
130 |
||||||||||||
Net credit-related charge-offs |
$ |
18 |
$ |
11 |
$ |
7 |
$ |
9 |
$ |
— |
$ |
45 |
||||||||||||
Selected average balances: |
||||||||||||||||||||||||
Assets |
$ |
14,092 |
$ |
12,310 |
$ |
10,080 |
$ |
7,505 |
$ |
17,358 |
$ |
61,345 |
||||||||||||
Loans |
13,829 |
12,096 |
9,295 |
7,049 |
— |
42,269 |
||||||||||||||||||
Deposits |
19,415 |
13,688 |
10,229 |
4,649 |
330 |
48,311 |
||||||||||||||||||
Statistical data: |
||||||||||||||||||||||||
Return on average assets (a) |
1.53 |
% |
1.74 |
% |
1.43 |
% |
2.43 |
% |
N/M |
0.85 |
% |
|||||||||||||
Efficiency ratio (b) |
60.88 |
50.50 |
51.10 |
51.93 |
N/M |
69.70 |
||||||||||||||||||
(a) Return on average assets is calculated based on the greater of average assets or average liabilities and attributed equity. |
||||||||||||||||||||||||
(b) Noninterest expenses as a percentage of the sum of net interest income (FTE) and noninterest income excluding net securities gains. |
||||||||||||||||||||||||
FTE - Fully Taxable Equivalent |
||||||||||||||||||||||||
N/M - Not Meaningful |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited) |
|||||||||||||||
Comerica Incorporated and Subsidiaries |
|||||||||||||||
March 31, |
December 31, |
September 30, |
June 30, |
March 31, |
|||||||||||
(dollar amounts in millions) |
2013 |
2012 |
2012 |
2012 |
2012 |
||||||||||
Tier 1 Common Capital Ratio: |
|||||||||||||||
Tier 1 capital (a) (b) |
$ |
6,748 |
$ |
6,705 |
$ |
6,685 |
$ |
6,676 |
$ |
6,647 |
|||||
Less: |
|||||||||||||||
Trust preferred securities |
— |
— |
— |
— |
— |
||||||||||
Tier 1 common capital (b) |
$ |
6,748 |
$ |
6,705 |
$ |
6,685 |
$ |
6,676 |
$ |
6,647 |
|||||
Risk-weighted assets (a) (b) |
$ |
64,895 |
$ |
65,954 |
$ |
64,432 |
$ |
64,028 |
$ |
64,526 |
|||||
Tier 1 risk-based capital ratio (b) |
10.40 |
% |
10.17 |
% |
10.38 |
% |
10.43 |
% |
10.30 |
% |
|||||
Tier 1 common capital ratio (b) |
10.40 |
10.17 |
10.38 |
10.43 |
10.30 |
||||||||||
Basel III Tier 1 Common Capital Ratio: |
|||||||||||||||
Tier 1 capital (b) |
$ |
6,748 |
|||||||||||||
Basel III proposed adjustments (c) |
(410) |
||||||||||||||
Basel III Tier 1 common capital (c) |
$ |
6,338 |
|||||||||||||
Risk-weighted assets (a) (b) |
$ |
64,895 |
|||||||||||||
Basel III proposed adjustments (c) |
2,609 |
||||||||||||||
Basel III risk-weighted assets (c) |
$ |
67,504 |
|||||||||||||
Tier 1 common capital ratio (b) |
10.4 |
% |
|||||||||||||
Basel III Tier 1 common capital ratio (c) |
9.4 |
||||||||||||||
Tangible Common Equity Ratio: |
|||||||||||||||
Common shareholders' equity |
$ |
6,988 |
$ |
6,942 |
$ |
7,084 |
$ |
7,028 |
$ |
6,985 |
|||||
Less: |
|||||||||||||||
Goodwill |
635 |
635 |
635 |
635 |
635 |
||||||||||
Other intangible assets |
21 |
22 |
25 |
28 |
30 |
||||||||||
Tangible common equity |
$ |
6,332 |
$ |
6,285 |
$ |
6,424 |
$ |
6,365 |
$ |
6,320 |
|||||
Total assets |
$ |
64,885 |
$ |
65,069 |
$ |
63,000 |
$ |
62,380 |
$ |
62,325 |
|||||
Less: |
|||||||||||||||
Goodwill |
635 |
635 |
635 |
635 |
635 |
||||||||||
Other intangible assets |
21 |
22 |
25 |
28 |
30 |
||||||||||
Tangible assets |
$ |
64,229 |
$ |
64,412 |
$ |
62,340 |
$ |
61,717 |
$ |
61,660 |
|||||
Common equity ratio |
10.77 |
% |
10.67 |
% |
11.24 |
% |
11.27 |
% |
11.21 |
% |
|||||
Tangible common equity ratio |
9.86 |
9.76 |
10.30 |
10.31 |
10.25 |
||||||||||
Tangible Common Equity per Share of Common Stock: |
|||||||||||||||
Common shareholders' equity |
$ |
6,988 |
$ |
6,942 |
$ |
7,084 |
$ |
7,028 |
$ |
6,985 |
|||||
Tangible common equity |
6,332 |
6,285 |
6,424 |
6,365 |
6,320 |
||||||||||
Shares of common stock outstanding (in millions) |
187 |
188 |
191 |
194 |
197 |
||||||||||
Common shareholders' equity per share of common stock |
$ |
37.38 |
$ |
36.87 |
$ |
37.01 |
$ |
36.18 |
$ |
35.44 |
|||||
Tangible common equity per share of common stock |
33.87 |
33.38 |
33.56 |
32.76 |
32.06 |
(a) Tier 1 capital and risk-weighted assets as defined by regulation. |
(b) March 31, 2013 Tier 1 capital and risk-weighted assets are estimated. |
(c) March 31, 2013 Basel III Tier 1 capital and risk-weighted assets are estimated based on the proposed rules for the U.S. adoption of the Basel III regulatory capital framework issued in June 2012. |
The Tier 1 common capital ratio removes preferred stock and qualifying trust preferred securities from Tier 1 capital as defined by and calculated in conformity with bank regulations. The Basel III Tier 1 common capital ratio further adjusts Tier 1 common capital and risk-weighted assets to account for the proposed changes issued in the U.S. banking regulators proposed rules for the U.S. adoption of the Basel III regulatory capital framework issued in June 2012. The tangible common equity ratio removes preferred stock and the effect of intangible assets from capital and the effect of intangible assets from total assets. Tangible common equity per share of common stock removes the effect of intangible assets from common shareholders equity per share of common stock. Comerica believes these measurements are meaningful measures of capital adequacy used by investors, regulators, management and others to evaluate the adequacy of common equity and to compare against other companies in the industry.
SOURCE Comerica Incorporated