News Releases

Comerica Reports Third Quarter 2015 Net Income Of $136 Million, Or 74 Cents Per Share
Average Loan Growth of $1.8 Billion, or 4 Percent, and Average Deposit Growth of $4.0 Billion, or 7 Percent, Compared to Third Quarter 2014
Returned $96 Million to Shareholders Through Share Repurchases and Dividends
Credit Quality Remained Strong

DALLAS, Oct. 16, 2015 /PRNewswire/ -- Comerica Incorporated (NYSE: CMA) today reported third quarter 2015 net income of $136 million, compared to $135 million for the second quarter 2015 and $154 million for the third quarter 2014. Earnings per diluted share were 74 cents for third quarter 2015 compared to 73 cents for second quarter 2015 and 82 cents for third quarter 2014.

 
                         

(dollar amounts in millions, except per share data)

3rd Qtr '15

2nd Qtr '15

3rd Qtr '14

Net interest income

$

422

   

$

421

   

$

414

   

Provision for credit losses

26

   

47

   

5

   

Noninterest income (a)

264

   

261

   

215

   

Noninterest expenses (a) (b)

461

   

436

   

397

 

(c)

Provision for income taxes

63

   

64

   

73

   
             

Net income

136

   

135

   

154

   
             

Net income attributable to common shares

134

   

134

   

152

   
             

Diluted income per common share

0.74

   

0.73

   

0.82

   
             

Average diluted shares (in millions)

181

   

182

   

185

   
             

Basel III common equity Tier 1 capital ratio (d) (e)

10.58

%

 

10.40

%

 

n/a

   

Tier 1 common capital ratio (d) (f)

n/a

   

n/a

   

10.59

%

 

Tangible common equity ratio (f)

9.91

   

9.92

   

9.94

   

(a)

Effective January 1, 2015, contractual changes to a card program resulted in a change to the accounting presentation of the related revenues and expenses. The effect of this change was increases of $48 million and $44 million to both noninterest income and noninterest expenses in both the third and second quarters of 2015, respectively.

(b)

Included net releases of litigation reserves of $3 million, $30 million and $2 million in the third quarter 2015, second quarter 2015 and third quarter 2014, respectively.

(c)

Reflected a net benefit of $8 million from certain third quarter 2014 actions, including a $32 million gain on the early redemption of debt, a $9 million contribution to the Comerica Charitable Foundation and other charges totaling $15 million.

(d)

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

(e)

September 30, 2015 ratio is estimated.

(f)

See Reconciliation of Non-GAAP Financial Measures.

n/a - not applicable.

 

"Our third quarter results demonstrate the benefits of our geographic and business line diversity. " said Ralph W. Babb, Jr., chairman and chief executive officer. "Average loans grew $1.8 billion, or 4 percent, and deposits were up $4.0 billion, or 7 percent, compared to a year ago.

"Net interest income remained stable compared to the second quarter and noninterest income increased $3 million, or 1 percent, including growth in card fees, an area of increased focus for us. We continued to tightly manage expenses in the third quarter, even while faced with rising technology and regulatory costs. Overall credit quality remained strong. As far as loans related to energy(a), we saw negative migration; however, as expected, net charge-offs continued to be low and nonaccruals increased a modest $7 million.

"Our capital position is solid," said Babb. "Stock repurchases under our equity repurchase program, combined with dividends, returned $96 million to shareholders in the third quarter. Our Trusted Advisor approach to relationship banking continues to make a positive difference as we remain focused on the long term."

Third Quarter 2015 Compared to Second Quarter 2015

  • Average total loans increased $139 million to $49.0 billion, with increases in Technology and Life Sciences and Commercial Real Estate offset by decreases in Corporate Banking, general Middle Market and Energy. Period-end total loans decreased $799 million, to $48.9 billion, largely driven by seasonal decreases in Mortgage Banker Finance and general Middle Market.
  • Average total deposits increased $1.7 billion, or 3 percent, to $59.1 billion, primarily driven by a $1.3 billion increase in noninterest-bearing deposits. Average total deposits increased in almost all lines of business. Period-end total deposits increased $508 million to $58.8 billion.
  • Net interest income increased $1 million to $422 million compared to second quarter 2015. The benefits from one additional day in the quarter and increases in average earning assets were largely offset by an increase in interest expense on debt and lower loan yields.
  • The allowance for loan losses increased $4 million compared to June 30, 2015, primarily due to increases in reserves related to Technology and Life Sciences and energy exposure, partially offset by lower loan balances and improved credit quality in the remainder of the portfolio. Net charge-offs were $23 million, or 0.19 percent of average loans, in the third quarter 2015, compared to $18 million, or 0.15 percent, in the second quarter 2015. As a result, the provision for credit losses was $26 million for the third quarter 2015.
  • Noninterest income increased $3 million in the third quarter 2015, including a $3 million increase in card fees.
  • Noninterest expenses increased $25 million in the third quarter 2015, primarily reflecting a $3 million net release of litigation reserves in the third quarter 2015, compared to a net release of $30 million in the second quarter 2015.
  • Capital remained solid at September 30, 2015, as evidenced by an estimated common equity Tier 1 capital ratio of 10.58 percent and a tangible common equity ratio of 9.91 percent.
  • Comerica repurchased approximately 1.2 million shares of common stock under the equity repurchase program, which, together with dividends, returned $96 million to shareholders.

Third Quarter 2015 Compared to Third Quarter 2014

  • Average total loans increased $1.8 billion, or 4 percent, primarily reflecting increases in almost all lines of business, partially offset by a $400 million decrease in Corporate Banking.
  • Average total deposits increased $4.0 billion, or 7 percent, primarily driven by increases of $3.3 billion in noninterest-bearing deposits and $1.2 billion in money market and NOW deposits, partially offset by a decrease of $592 million in customer certificates of deposit. Average deposits increased in almost all lines of business and across all markets.
  • Net interest income increased $8 million, largely due to earning asset growth, partially offset by a $4 million increase in interest expense on debt.
  • The provision for credit losses increased $21 million, primarily due to increases in reserves related to Technology and Life Sciences and energy exposure.
  • Excluding the impact of a change to the accounting presentation for a card program, which increased both noninterest income and noninterest expenses by $48 million in the third quarter 2015, noninterest income increased $1 million.
  • Noninterest expenses increased $8 million, excluding the above-described change in accounting presentation for a card program and the net benefit of $8 million in the third quarter 2014 from certain cost-saving actions, primarily due to an increase in technology-related contract labor expenses and higher outside processing expenses related to revenue generating activities.

(a) Loans related to energy at September 30, 2015 included approximately $3.2 billion of outstanding loans in our Energy business line as well as approximately $615 million of loans in other lines of business to companies that have a sizable portion of their revenue related to energy or could be otherwise disproportionately negatively impacted by prolonged low oil and gas prices.

 

Net Interest Income

                       

(dollar amounts in millions)

3rd Qtr '15

 

2nd Qtr '15

 

3rd Qtr '14

Net interest income

$

422

   

$

421

   

$

414

 
           

Net interest margin

2.54

%

 

2.65

%

 

2.67

%

           

Selected average balances:

         

Total earning assets

$

66,191

   

$

63,981

   

$

61,672

 

Total loans

48,972

   

48,833

   

47,159

 

Total investment securities

10,232

   

9,936

   

9,388

 

Federal Reserve Bank deposits

6,710

   

4,968

   

4,877

 
           
           

Total deposits

59,140

   

57,398

   

55,163

 

Total noninterest-bearing deposits

28,623

   

27,365

   

25,275

 
   
  • Net interest income increased $1 million to $422 million in the third quarter 2015, compared to the second quarter 2015.
    • Interest on loans increased $2 million, reflecting the impact of one additional day in the third quarter (+$4 million) and the benefit from an increase in average loan balances (+$1 million), partially offset by a decrease in yields (-$3 million). The decrease in loan yields primarily reflected the impact of growth in high quality, lower yielding loans as well as a decrease in fee income due to the summer slowdown, partially offset by the benefit from an increase in LIBOR and the favorable impact from higher yields on loans related to energy due to negative credit migration.
    • Interest on investment securities and Federal Reserve Bank deposits each increased $1 million, primarily reflecting increased average balances.
    • Interest expense on debt increased $3 million, primarily reflecting the impact of debt issued in June and July 2015.
  • The net interest margin of 2.54 percent decreased 11 basis points compared to the second quarter 2015, primarily due to the impact of the increase in Federal Reserve Bank deposit balances (-6 basis points), lower loan yields (-2 basis points) and the impact of increased debt (-2 basis points).

Noninterest Income
Noninterest income increased $3 million in the third quarter 2015, compared to $261 million for the second quarter 2015. The increase primarily reflected increases of $4 million in hedge ineffectiveness income, $3 million in card fees and $3 million in warrant-related income, partially offset by decreases of $5 million in deferred compensation asset returns and $4 million in investment banking income. The decrease in deferred compensation asset returns was offset by a decrease in deferred compensation plan expense in noninterest expenses.

Noninterest Expenses
Noninterest expenses increased $25 million in the third quarter 2015, compared to $436 million for the second quarter 2015, primarily reflecting a $3 million net release of litigation reserves in the third quarter 2015, compared to a net release of $30 million in the second quarter 2015, as well as increases of $2 million each in occupancy and software expense, partially offset by an $8 million decrease in salaries and benefits expense. The decrease in salaries and benefits expense primarily reflected a decrease in deferred compensation plan expense, lower share-based compensation expense as a result of forfeitures, and lower benefits expense, partially offset by an increase in technology-related contract labor expenses and the impact of one additional day in the quarter.

Credit Quality
"At 19 basis points, net charge-offs remain well below the historical normal level. Gross charge-offs declined slightly, while recoveries were down, primarily due to timing," said Babb. "The provision for credit losses was $26 million and the allowance increased $4 million. This reflects modestly higher reserves for both Technology and Life Sciences and loans related to energy. This marks the fourth consecutive quarter that we have prudently increased our reserves for energy, a result of increasing criticized loans and sustained low energy prices. While negative credit migration is anticipated, any losses are expected to be manageable. We continue to feel comfortable with our energy portfolio."

 

 
                       

(dollar amounts in millions)

3rd Qtr '15

 

2nd Qtr '15

 

3rd Qtr '14

Loan charge-offs

$

34

   

$

35

   

$

24

 

Loan recoveries

11

   

17

   

21

 

Net loan charge-offs

23

   

18

   

3

 

Net loan charge-offs/Average total loans

0.19

%

 

0.15

%

 

0.03

%

           

Provision for credit losses

$

26

   

$

47

   

$

5

 
           

Nonperforming loans (a)

369

   

361

   

346

 

Nonperforming assets (NPAs) (a)

381

   

370

   

357

 

NPAs/Total loans and foreclosed property

0.78

%

 

0.74

%

 

0.75

%

           

Loans past due 90 days or more and still accruing

$

5

   

$

18

   

$

13

 
           

Allowance for loan losses

622

   

618

   

592

 

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

48

   

50

   

43

 

Total allowance for credit losses

670

   

668

   

635

 
           

Allowance for loan losses/Period-end total loans

1.27

%

 

1.24

%

 

1.24

%

Allowance for loan losses/Nonperforming loans

169

   

171

   

171

 

(a)

Excludes loans acquired with credit impairment.

 

(b)

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

 

  • Net charge-offs increased $5 million to $23 million, or 0.19 percent of average loans, in the third quarter 2015, compared to $18 million, or 0.15 percent, in the second quarter 2015.
  • During the third quarter 2015, $69 million of borrower relationships over $2 million were transferred to nonaccrual status, of which $25 million were loans related to energy.
  • Criticized loans increased $537 million to $2.9 billion at September 30, 2015, compared to $2.4 billion at June 30, 2015, reflecting an increase of approximately $480 million in criticized loans related to energy.

Balance Sheet and Capital Management
Total assets and common shareholders' equity were $71.0 billion and $7.6 billion, respectively, at September 30, 2015, compared to $69.9 billion and $7.5 billion, respectively, at June 30, 2015.

There were approximately 177 million common shares outstanding at September 30, 2015. Share repurchases of $59 million (1.2 million shares) under the equity repurchase program, combined with dividends of 21 cents per share, returned 71 percent of third quarter 2015 net income to shareholders. Diluted average shares decreased 2 million to 181 million for the third quarter 2015.

The estimated common equity Tier 1 capital ratio, reflective of transition provisions and excluding accumulated other comprehensive income ("AOCI"), was 10.58 percent at September 30, 2015. Certain deductions and adjustments to regulatory capital began phasing in on January 1, 2015 and will be fully implemented on January 1, 2018. The estimated ratio under fully phased-in Basel III capital rules is largely the same as the transitional ratio. Comerica's tangible common equity ratio was 9.91 percent at September 30, 2015, a decrease of 1 basis point from June 30, 2015.

Full-Year and Fourth Quarter 2015 Outlook
Management expectations for full-year 2015 compared to full-year 2014 have not changed from the previously provided outlook.

For fourth quarter 2015 compared to third quarter 2015, management expects the following, assuming a continuation of the current economic and low-rate environment:

  • Average loans relatively stable, reflecting a seasonal decline in Mortgage Banker Finance, a continued decline in Energy and small increases in other lines of business.
  • Net interest income relatively stable, with a contribution from earning asset growth approximately offset by continued pressure on yields from the low rate environment.
  • Provision for credit losses remains low, with fourth quarter provision at a level similar to the third quarter. Continued negative migration of loans related to energy is possible, which may be offset by lower exposure balances.
  • Noninterest income slightly higher, with growth in card fees, along with fiduciary income and investment banking fees should markets improve. The levels of warrant income, hedge ineffectiveness income and deferred compensation asset losses experienced in the third quarter 2015 are not expected to repeat, but are difficult to predict.
  • Noninterest expenses moderately higher, reflecting seasonal increases in benefits expense, outside processing, marketing and occupancy expenses. The levels of litigation-related expense, share-based compensation and deferred compensation plan expense experienced in the third quarter 2015 are not expected to repeat, but are difficult to predict.

Business Segments
Comerica's operations are strategically aligned into three major business segments: the Business Bank, the Retail Bank and Wealth Management. The Finance Division is also reported as a segment. The financial results below are based on the internal business unit structure of the Corporation and methodologies in effect at September 30, 2015 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses third quarter 2015 results compared to second quarter 2015.

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

           

(dollar amounts in millions)

3rd Qtr '15

 

2nd Qtr '15

 

3rd Qtr '14

Business Bank

$

194

 

85

%

 

$

182

 

81

%

 

$

211

 

92

%

Retail Bank

13

 

6

   

18

 

8

   

7

 

3

 

Wealth Management

21

 

9

   

26

 

11

   

12

 

5

 
 

228

 

100

%

 

226

 

100

%

 

230

 

100

%

Finance

(93)

     

(90)

     

(73)

   

Other (a)

1

     

(1)

     

(3)

   

  Total

$

136

     

$

135

     

$

154

   

(a)

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

 

 

 

 

Business Bank

                       

(dollar amounts in millions)

3rd Qtr '15

   

2nd Qtr '15

   

3rd Qtr '14

 

Net interest income (FTE)

$

380

   

$

375

   

$

376

 

Provision for credit losses

30

   

61

   

(4)

 

Noninterest income

145

   

140

   

97

 

Noninterest expenses

202

   

176

   

152

 

Net income

194

   

182

   

211

 
           

Net loan charge-offs

23

   

22

   

(2)

 
           

Selected average balances:

         

Assets

39,210

   

39,135

   

37,751

 

Loans

38,113

   

38,109

   

36,746

 

Deposits

31,397

   

30,229

   

28,815

 
  • Average loans increased $4 million, primarily reflecting increases in Technology and Life Sciences, Commercial Real Estate and Entertainment, largely offset by decreases in Corporate Banking, general Middle Market and Energy.
  • Average deposits increased $1.2 billion, primarily reflecting increases in general Middle Market, Technology and Life Sciences and Corporate Banking, partially offset by a decrease in Commercial Real Estate.
  • Net interest income increased $5 million, primarily reflecting the impact of one additional day in the quarter and an increase in net funds transfer pricing (FTP) credits, largely due to the increase in average deposits, partially offset by lower loan yields.
  • The allowance for loan losses increased $5 million compared to June 30, 2015, primarily due to increases in reserves related to Technology and Life Sciences and energy exposure, partially offset by lower loan balances and improvements in credit quality in the remainder of the portfolio. As a result, the provision for credit losses was $30 million for the third quarter 2015.
  • Noninterest income increased $5 million, primarily due to increases in customer derivative income and warrant-related income, partially offset by a decrease in investment banking fees.
  • Noninterest expenses increased $26 million, primarily reflecting the impact of a net release in litigation reserves in the second quarter 2015, partially offset by a decrease in salaries and benefits expense.

Retail Bank

                       

(dollar amounts in millions)

3rd Qtr '15

   

2nd Qtr '15

   

3rd Qtr '14

 

Net interest income (FTE)

$

158

   

$

155

   

$

153

 

Provision for credit losses

2

   

(8)

   

 

Noninterest income

49

   

46

   

42

 

Noninterest expenses

185

   

182

   

185

 

Net income

13

   

18

   

7

 
           

Net loan charge-offs

1

   

1

   

 
           

Selected average balances:

         

Assets

6,518

   

6,459

   

6,273

 

Loans

5,835

   

5,770

   

5,605

 

Deposits

23,079

   

22,747

   

22,042

 
  • Average loans increased $65 million, reflecting increases in Small Business and consumer loans in Retail Banking.
  • Average deposits increased $332 million, primarily reflecting an increase in noninterest-bearing deposits.
  • Net interest income increased $3 million, primarily due to an increase in net FTP credits, largely due to the increase in average deposits and the impact of one additional day in the quarter.
  • The provision for credit losses was $2 million, compared to a negative provision of $8 million in the second quarter 2015.
  • Noninterest income increased $3 million, primarily reflecting an increase in card fees.
  • Noninterest expenses increased $3 million, primarily reflecting increases in occupancy and outside processing expenses.

Wealth Management

                       

(dollar amounts in millions)

3rd Qtr '15

   

2nd Qtr '15

   

3rd Qtr '14

 

Net interest income (FTE)

$

45

   

$

45

   

$

45

 

Provision for credit losses

(3)

   

(9)

   

7

 

Noninterest income

59

   

60

   

59

 

Noninterest expenses

74

   

74

   

78

 

Net income

21

   

26

   

12

 
           

Net loan charge-offs (recoveries)

(1)

   

(5)

   

5

 
           

Selected average balances:

         

Assets

5,228

   

5,153

   

4,998

 

Loans

5,024

   

4,954

   

4,808

 

Deposits

4,188

   

4,060

   

3,924

 
  • Average loans increased $70 million.
  • Average deposits increased $128 million, primarily reflecting increases in money market and checking deposits.
  • Net interest income remained stable quarter over quarter. The benefits from loan and deposit growth and the impact of one additional day in the quarter were offset by lower yields and a decrease in the FTP crediting rate.
  • The provision for credit losses increased $6 million, from a negative provision of $9 million in the second quarter 2015 to a negative provision of $3 million in the third quarter 2015, primarily reflecting lower net recoveries in the third quarter 2015.
  • Noninterest income decreased $1 million, primarily due to lower fiduciary income.

Geographic Market Segments
Comerica also provides market segment results for three primary geographic markets: Michigan, California and Texas. In addition to the three primary geographic markets, Other Markets is also reported as a market segment. Other Markets includes Florida, Arizona, the International Finance division and businesses that have a significant presence outside of the three primary geographic markets. The tables below present the geographic market results based on the methodologies in effect at September 30, 2015 and are presented on a fully taxable equivalent (FTE) basis.

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

           

(dollar amounts in millions)

3rd Qtr '15

 

2nd Qtr '15

 

3rd Qtr '14

Michigan

$

71

 

31

%

 

$

98

 

44

%

 

$

66

 

29

%

California

62

 

27

   

71

 

31

   

63

 

27

 

Texas

36

 

16

   

14

 

6

   

42

 

18

 

Other Markets

59

 

26

   

43

 

19

   

59

 

26

 
 

228

 

100

%

 

226

 

100

%

 

230

 

100

%

Finance & Other (a)

(92)

     

(91)

     

(76)

   

  Total

$

136

     

$

135

     

$

154

   

(a)

 Includes items not directly associated with the geographic markets.

 

  • Average loans increased $360 million in California and decreased $257 million in Texas and $67 million in Michigan (primarily general Middle Market). The increase in California was led by Technology and Life Sciences, Entertainment and Private Banking, partially offset by a decrease in general Middle Market. In Texas, average loans decreased in almost all lines of business.
  • Average deposits increased $1.1 billion and $240 million in California and Michigan, respectively, and decreased $206 million in Texas. The increases in California and Michigan reflected increases in almost all lines of business, partially offset by decreases in Commercial Real Estate (in both markets) and Corporate Banking (in Michigan). The decrease in Texas primarily reflected decreases in general Middle Market, Technology and Life Sciences, and Energy, partially offset by an increase in Small Business.
  • Net interest income increased $6 million and $1 million in California and Michigan, respectively, and decreased $1 million in Texas. The increase in California primarily reflected the benefit from an increase in net FTP credits, largely due to the increase in average deposits, and the impact of one additional day in the quarter.
  • The provision for credit losses decreased $33 million in Texas and increased $20 million and $19 million in California and Michigan, respectively. The decrease in Texas primarily reflected a smaller reserve build for Energy in the third quarter 2015, compared to the second quarter 2015. In California, the provision increased primarily as a result of increased reserves for Technology and Life Sciences, while the increase in Michigan was primarily the result of increased provisions in general Middle Market, Retail Banking and Corporate Banking.
  • Noninterest income increased $3 million and $1 million in Texas and California, respectively, and was unchanged in Michigan. The increase in Texas was primarily due to increases in customer derivative income, foreign exchange income and small increases in several categories, partially offset by a decrease in investment banking income.
  • Noninterest expenses increased $24 million in Michigan, primarily reflecting the impact of a net release in litigation reserves in the second quarter 2015, partially offset by small decreases in several categories, and increased $3 million and $2 million in Texas and California, respectively.

Michigan Market

                       

(dollar amounts in millions)

3rd Qtr '15

   

2nd Qtr '15

   

3rd Qtr '14

 

Net interest income (FTE)

$

180

   

$

179

   

$

179

 

Provision for credit losses

6

   

(13)

   

(8)

 

Noninterest income

85

   

85

   

83

 

Noninterest expenses

152

   

128

   

166

 

Net income

71

   

98

   

66

 
           

Net loan charge-offs (recoveries)

9

   

(2)

   

3

 
           

Selected average balances:

         

Assets

13,856

   

13,852

   

13,724

 

Loans

13,223

   

13,290

   

13,248

 

Deposits

21,946

   

21,706

   

21,214

 
 

California Market

                       

(dollar amounts in millions)

3rd Qtr '15

   

2nd Qtr '15

   

3rd Qtr '14

 

Net interest income (FTE)

$

187

   

$

181

   

$

182

 

Provision for credit losses

24

   

4

   

14

 

Noninterest income

38

   

37

   

37

 

Noninterest expenses

102

   

100

   

102

 

Net income

62

   

71

   

63

 
           

Net loan charge-offs

10

   

6

   

6

 
           

Selected average balances:

         

Assets

17,060

   

16,696

   

15,768

 

Loans

16,789

   

16,429

   

15,509

 

Deposits

18,372

   

17,275

   

16,350

 
 

Texas Market

                       

(dollar amounts in millions)

3rd Qtr '15

   

2nd Qtr '15

   

3rd Qtr '14

 

Net interest income (FTE)

$

129

   

$

130

   

$

130

 

Provision for credit losses

10

   

43

   

3

 

Noninterest income

34

   

31

   

36

 

Noninterest expenses

97

   

94

   

96

 

Net income

36

   

14

   

42

 
           

Net loan charge-offs

4

   

5

   

 
           

Selected average balances:

         

Assets

11,578

   

11,878

   

11,835

 

Loans

10,997

   

11,254

   

11,147

 

Deposits

10,753

   

10,959

   

10,633

 

 

Conference Call and Webcast
Comerica will host a conference call to review third quarter 2015 financial results at 7 a.m. CT Friday, October 16, 2015. Interested parties may access the conference call by calling (877) 523-5249 or (210) 591-1147 (event ID No. 28321461). The call and supplemental financial information can also be accessed via Comerica's "Investor Relations" page at www.comerica.com. A replay of the Webcast can be accessed via Comerica's "Investor Relations" page at www.comerica.com.

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

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

Forward-looking Statements
Any statements in this news release that are not historical facts are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Words such as "anticipates," "believes," "contemplates," "feels," "expects," "estimates," "seeks," "strives," "plans," "intends," "outlook," "forecast," "position," "target," "mission," "assume," "achievable," "potential," "strategy," "goal," "aspiration," "opportunity," "initiative," "outcome," "continue," "remain," "maintain," "on course," "trend," "objective," "looks forward," "projects," "models" and variations of such words and similar expressions, or future or conditional verbs such as "will," "would," "should," "could," "might," "can," "may" or similar expressions, as they relate to Comerica or its management, are intended to identify forward-looking statements. These forward-looking statements are predicated on the beliefs and assumptions of Comerica's management based on information known to Comerica's management as of the date of this news release and do not purport to speak as of any other date. Forward-looking statements may include descriptions of plans and objectives of Comerica's management for future or past operations, products or services, and forecasts of Comerica's revenue, earnings or other measures of economic performance, including statements of profitability, business segments and subsidiaries, estimates of credit trends and global stability. Such statements reflect the view of Comerica's management as of this date with respect to future events and are subject to risks and uncertainties. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, Comerica's actual results could differ materially from those discussed. Factors that could cause or contribute to such differences are changes in general economic, political or industry conditions; changes in monetary and fiscal policies, including changes in interest rates; changes in regulation or oversight; Comerica's ability to maintain adequate sources of funding and liquidity; the effects of more stringent capital or liquidity requirements; declines or other changes in the businesses or industries of Comerica's customers, including the energy industry; operational difficulties, failure of technology infrastructure or information security incidents; reliance on other companies to provide certain key components of business infrastructure; factors impacting noninterest expenses which are beyond Comerica's control; changes in the financial markets, including fluctuations in interest rates and their impact on deposit pricing; changes in Comerica's credit rating; unfavorable developments concerning credit quality; the interdependence of financial service companies; the implementation of Comerica's strategies and business initiatives; Comerica's ability to utilize technology to efficiently and effectively develop, market and deliver new products and services; competitive product and pricing pressures among financial institutions within Comerica's markets; changes in customer behavior; any future strategic acquisitions or divestitures; management's ability to maintain and expand customer relationships; management's ability to retain key officers and employees; the impact of legal and regulatory proceedings or determinations; the effectiveness of methods of reducing risk exposures; the effects of terrorist activities and other hostilities; the effects of catastrophic events including, but not limited to, hurricanes, tornadoes, earthquakes, fires, droughts and floods; changes in accounting standards and the critical nature of Comerica's accounting policies. Comerica cautions that the foregoing list of factors is not exclusive. For discussion of factors that may cause actual results to differ from expectations, please refer to our filings with the Securities and Exchange Commission. In particular, please refer to "Item 1A. Risk Factors" beginning on page 12 of Comerica's Annual Report on Form 10-K for the year ended December 31, 2014. Forward-looking statements speak only as of the date they are made. Comerica does not undertake to update forward-looking statements to reflect facts, circumstances, assumptions or events that occur after the date the forward-looking statements are made. For any forward-looking statements made in this news release or in any documents, Comerica claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

 

CONSOLIDATED FINANCIAL HIGHLIGHTS (unaudited)

     

Comerica Incorporated and Subsidiaries

       
             
 

Three Months Ended

 

Nine Months Ended

 

September 30,

June 30,

September 30,

 

September 30,

(in millions, except per share data)

2015

2015

2014

 

2015

2014

PER COMMON SHARE AND COMMON STOCK DATA

           

Diluted net income

$

0.74

 

$

0.73

 

$

0.82

   

$

2.20

 

$

2.35

 

Cash dividends declared

0.21

 

0.21

 

0.20

   

0.62

 

0.59

 
             

Average diluted shares (in thousands)

180,714

 

182,422

 

185,401

   

181,807

 

186,064

 

KEY RATIOS

           

Return on average common shareholders' equity

7.19

%

7.21

%

8.29

%

 

7.20

%

8.08

%

Return on average assets

0.76

 

0.79

 

0.93

   

0.78

 

0.91

 

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

10.58

 

10.40

 

n/a

       

Tier 1 common risk-based capital ratio (c)

n/a

 

n/a

 

10.59

       

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

10.58

 

10.40

 

10.59

       

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

12.91

 

12.38

 

12.83

       

Leverage ratio (a) (b)

10.29

 

10.56

 

10.79

       

Tangible common equity ratio (c)

9.91

 

9.92

 

9.94

       

AVERAGE BALANCES

           

Commercial loans

$

31,900

 

$

31,788

 

$

30,188

   

$

31,596

 

$

29,487

 

Real estate construction loans

1,833

 

1,807

 

1,973

   

1,859

 

1,905

 

Commercial mortgage loans

8,691

 

8,672

 

8,698

   

8,648

 

8,739

 

Lease financing

788

 

795

 

823

   

793

 

840

 

International loans

1,401

 

1,453

 

1,417

   

1,455

 

1,349

 

Residential mortgage loans

1,882

 

1,877

 

1,792

   

1,872

 

1,763

 

Consumer loans

2,477

 

2,441

 

2,268

   

2,432

 

2,244

 

Total loans

48,972

 

48,833

 

47,159

   

48,655

 

46,327

 
             

Earning assets

66,191

 

63,981

 

61,672

   

64,561

 

60,585

 

Total assets

71,333

 

68,963

 

66,398

   

69,688

 

65,335

 
             

Noninterest-bearing deposits

28,623

 

27,365

 

25,275

   

27,569

 

24,182

 

Interest-bearing deposits

30,517

 

30,033

 

29,888

   

30,282

 

29,599

 

Total deposits

59,140

 

57,398

 

55,163

   

57,851

 

53,781

 
             

Common shareholders' equity

7,559

 

7,512

 

7,411

   

7,508

 

7,324

 

NET INTEREST INCOME (fully taxable equivalent basis)

           

Net interest income

$

423

 

$

422

 

$

415

   

$

1,259

 

$

1,243

 

Net interest margin

2.54

%

2.65

%

2.67

%

 

2.61

%

2.74

%

CREDIT QUALITY

           

Total nonperforming assets

$

381

 

$

370

 

$

357

       
             

Loans past due 90 days or more and still accruing

5

 

18

 

13

       
             

Net loan charge-offs

23

 

18

 

3

   

$

49

 

$

24

 
             

Allowance for loan losses

622

 

618

 

592

       

Allowance for credit losses on lending-related commitments

48

 

50

 

43

       

Total allowance for credit losses

670

 

668

 

635

       
             

Allowance for loan losses as a percentage of total loans

1.27

%

1.24

%

1.24

%

     

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

0.19

 

0.15

 

0.03

   

0.14

%

0.07

%

Nonperforming assets as a percentage of total loans and foreclosed property

0.78

 

0.74

 

0.75

       

Allowance for loan losses as a percentage of total nonperforming loans

169

 

171

 

171

       
     

(a)

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

(b)

September 30, 2015 ratios are estimated.

(c)

See Reconciliation of Non-GAAP Financial Measures.

n/a - not applicable.

 

CONSOLIDATED BALANCE SHEETS

Comerica Incorporated and Subsidiaries

       
         
 

September 30,

June 30,

December 31,

September 30,

(in millions, except share data)

2015

2015

2014

2014

 

(unaudited)

(unaudited)

 

(unaudited)

ASSETS

       

Cash and due from banks

$

1,101

 

$

1,148

 

$

1,026

 

$

1,039

 
         

Interest-bearing deposits with banks

6,099

 

4,817

 

5,045

 

6,748

 

Other short-term investments

107

 

119

 

99

 

112

 
         

Investment securities available-for-sale

8,749

 

8,267

 

8,116

 

9,468

 

Investment securities held-to-maturity

1,863

 

1,952

 

1,935

 

 
         

Commercial loans

31,777

 

32,723

 

31,520

 

30,759

 

Real estate construction loans

1,874

 

1,795

 

1,955

 

1,992

 

Commercial mortgage loans

8,787

 

8,674

 

8,604

 

8,603

 

Lease financing

751

 

786

 

805

 

805

 

International loans

1,382

 

1,420

 

1,496

 

1,429

 

Residential mortgage loans

1,880

 

1,865

 

1,831

 

1,797

 

Consumer loans

2,491

 

2,478

 

2,382

 

2,323

 

Total loans

48,942

 

49,741

 

48,593

 

47,708

 

Less allowance for loan losses

(622)

 

(618)

 

(594)

 

(592)

 

Net loans

48,320

 

49,123

 

47,999

 

47,116

 
         

Premises and equipment

541

 

541

 

532

 

524

 

Accrued income and other assets

4,232

 

3,978

 

4,434

 

3,876

 

Total assets

$

71,012

 

$

69,945

 

$

69,186

 

$

68,883

 
         

LIABILITIES AND SHAREHOLDERS' EQUITY

       

Noninterest-bearing deposits

$

28,697

 

$

28,167

 

$

27,224

 

$

27,490

 
         

Money market and interest-bearing checking deposits

23,948

 

23,786

 

23,954

 

23,523

 

Savings deposits

1,853

 

1,841

 

1,752

 

1,753

 

Customer certificates of deposit

4,126

 

4,367

 

4,421

 

4,698

 

Foreign office time deposits

144

 

99

 

135

 

117

 

Total interest-bearing deposits

30,071

 

30,093

 

30,262

 

30,091

 

Total deposits

58,768

 

58,260

 

57,486

 

57,581

 
         

Short-term borrowings

109

 

56

 

116

 

202

 

Accrued expenses and other liabilities

1,413

 

1,265

 

1,507

 

1,002

 

Medium- and long-term debt

3,100

 

2,841

 

2,675

 

2,665

 

Total liabilities

63,390

 

62,422

 

61,784

 

61,450

 
         

Common stock - $5 par value:

       

Authorized - 325,000,000 shares

       

Issued - 228,164,824 shares

1,141

 

1,141

 

1,141

 

1,141

 

Capital surplus

2,165

 

2,158

 

2,188

 

2,183

 

Accumulated other comprehensive loss

(345)

 

(396)

 

(412)

 

(317)

 

Retained earnings

7,007

 

6,908

 

6,744

 

6,631

 

Less cost of common stock in treasury - 51,010,418 shares at 9/30/15, 49,803,515 shares at 6/30/15, 49,146,225 shares at 12/31/14, and 47,992,721 shares at 9/30/14

(2,346)

 

(2,288)

 

(2,259)

 

(2,205)

 

Total shareholders' equity

7,622

 

7,523

 

7,402

 

7,433

 

Total liabilities and shareholders' equity

$

71,012

 

$

69,945

 

$

69,186

 

$

68,883

 

 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

Comerica Incorporated and Subsidiaries

         
           
 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

(in millions, except per share data)

2015

2014

 

2015

2014

INTEREST INCOME

         

Interest and fees on loans

$

390

 

$

381

   

$

1,156

 

$

1,142

 

Interest on investment securities

54

 

52

   

160

 

160

 

Interest on short-term investments

4

 

3

   

11

 

10

 

Total interest income

448

 

436

   

1,327

 

1,312

 

INTEREST EXPENSE

         

Interest on deposits

11

 

11

   

33

 

33

 

Interest on medium- and long-term debt

15

 

11

   

38

 

39

 

Total interest expense

26

 

22

   

71

 

72

 

Net interest income

422

 

414

   

1,256

 

1,240

 

Provision for credit losses

26

 

5

   

87

 

25

 

Net interest income after provision for credit losses

396

 

409

   

1,169

 

1,215

 

NONINTEREST INCOME

         

Service charges on deposit accounts

56

 

54

   

167

 

162

 

Fiduciary income

47

 

44

   

142

 

133

 

Commercial lending fees

22

 

26

   

69

 

69

 

Card fees

75

 

23

   

214

 

68

 

Letter of credit fees

13

 

14

   

39

 

43

 

Bank-owned life insurance

10

 

11

   

29

 

31

 

Foreign exchange income

10

 

9

   

29

 

30

 

Brokerage fees

5

 

4

   

13

 

13

 

Net securities losses

 

(1)

   

(2)

 

 

Other noninterest income

26

 

31

   

80

 

94

 

Total noninterest income

264

 

215

   

780

 

643

 

NONINTEREST EXPENSES

         

Salaries and benefits expense

243

 

248

   

747

 

735

 

Net occupancy expense

41

 

46

   

118

 

125

 

Equipment expense

14

 

14

   

40

 

43

 

Outside processing fee expense

86

 

31

   

249

 

89

 

Software expense

26

 

25

   

73

 

72

 

Litigation-related expense

(3)

 

(2)

   

(32)

 

4

 

FDIC insurance expense

9

 

9

   

27

 

25

 

Advertising expense

6

 

5

   

17

 

16

 

Gain on debt redemption

 

(32)

   

 

(32)

 

Other noninterest expenses

39

 

53

   

117

 

130

 

Total noninterest expenses

461

 

397

   

1,356

 

1,207

 

Income before income taxes

199

 

227

   

593

 

651

 

Provision for income taxes

63

 

73

   

188

 

207

 

NET INCOME

136

 

154

   

405

 

444

 

Less income allocated to participating securities

2

 

2

   

5

 

6

 

Net income attributable to common shares

$

134

 

$

152

   

$

400

 

$

438

 

Earnings per common share:

         

Basic

$

0.76

 

$

0.85

   

$

2.27

 

$

2.44

 

Diluted

0.74

 

0.82

   

2.20

 

2.35

 
           

Comprehensive income

187

 

141

   

472

 

518

 
           

Cash dividends declared on common stock

37

 

36

   

110

 

107

 

Cash dividends declared per common share

0.21

 

0.20

   

0.62

 

0.59

 

 

CONSOLIDATED QUARTERLY STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

Comerica Incorporated and Subsidiaries

                   
                       
 

Third

Second

First

Fourth

Third

 

Third Quarter 2015 Compared To:

 

Quarter

Quarter

Quarter

Quarter

Quarter

 

Second Quarter 2015

 

Third Quarter 2014

(in millions, except per share data)

2015

2015

2015

2014

2014

 

Amount

Percent

 

Amount

Percent

INTEREST INCOME

                     

Interest and fees on loans

$

390

 

$

388

 

$

378

 

$

383

 

$

381

   

$

2

 

%

 

$

9

 

2

%

Interest on investment securities

54

 

53

 

53

 

51

 

52

   

1

 

2

   

2

 

3

 

Interest on short-term investments

4

 

3

 

4

 

4

 

3

   

1

 

39

   

1

 

38

 

Total interest income

448

 

444

 

435

 

438

 

436

   

4

 

1

   

12

 

3

 

INTEREST EXPENSE

                     

Interest on deposits

11

 

11

 

11

 

12

 

11

   

 

   

 

 

Interest on medium- and long-term debt

15

 

12

 

11

 

11

 

11

   

3

 

22

   

4

 

27

 

Total interest expense

26

 

23

 

22

 

23

 

22

   

3

 

12

   

4

 

12

 

Net interest income

422

 

421

 

413

 

415

 

414

   

$

1

 

   

$

8

 

2

 

Provision for credit losses

26

 

47

 

14

 

2

 

5

   

(21)

 

(44)

   

21

 

n/m

 

Net interest income after provision

for credit losses

396

 

374

 

399

 

413

 

409

   

22

 

6

   

(13)

 

(3)

 

NONINTEREST INCOME

                     

Service charges on deposit accounts

56

 

56

 

55

 

53

 

54

   

 

   

2

 

4

 

Fiduciary income

47

 

48

 

47

 

47

 

44

   

(1)

 

(3)

   

3

 

5

 

Commercial lending fees

22

 

22

 

25

 

29

 

26

   

 

   

(4)

 

(13)

 

Card fees

75

 

72

 

67

 

24

 

23

   

3

 

4

   

52

 

n/m

 

Letter of credit fees

13

 

13

 

13

 

14

 

14

   

 

   

(1)

 

(8)

 

Bank-owned life insurance

10

 

10

 

9

 

8

 

11

   

 

   

(1)

 

 

Foreign exchange income

10

 

9

 

10

 

10

 

9

   

1

 

10

   

1

 

8

 

Brokerage fees

5

 

4

 

4

 

4

 

4

   

1

 

6

   

1

 

20

 

Net securities losses

 

 

(2)

 

 

(1)

   

 

   

1

 

n/m

 

Other noninterest income

26

 

27

 

27

 

36

 

31

   

(1)

 

   

(5)

 

(17)

 

Total noninterest income

264

 

261

 

255

 

225

 

215

   

3

 

1

   

49

 

23

 

NONINTEREST EXPENSES

                     

Salaries and benefits expense

243

 

251

 

253

 

245

 

248

   

(8)

 

(3)

   

(5)

 

(2)

 

Net occupancy expense

41

 

39

 

38

 

46

 

46

   

2

 

5

   

(5)

 

(11)

 

Equipment expense

14

 

13

 

13

 

14

 

14

   

1

 

4

   

 

 

Outside processing fee expense

86

 

86

 

77

 

33

 

31

   

 

   

55

 

n/m

 

Software expense

26

 

24

 

23

 

23

 

25

   

2

 

8

   

1

 

4

 

Litigation-related expense

(3)

 

(30)

 

1

 

 

(2)

   

27

 

88

   

(1)

 

n/m

 

FDIC insurance expense

9

 

9

 

9

 

8

 

9

   

 

   

 

 

Advertising expense

6

 

5

 

6

 

7

 

5

   

1

 

10

   

1

 

8

 

Gain on debt redemption

 

 

 

 

(32)

   

 

   

32

 

n/m

 

Other noninterest expenses

39

 

39

 

39

 

43

 

53

   

 

   

(14)

 

(25)

 

Total noninterest expenses

461

 

436

 

459

 

419

 

397

   

25

 

6

   

64

 

16

 

Income before income taxes

199

 

199

 

195

 

219

 

227

   

 

   

(28)

 

(12)

 

Provision for income taxes

63

 

64

 

61

 

70

 

73

   

(1)

 

(2)

   

(10)

 

(14)

 

NET INCOME

136

 

135

 

134

 

149

 

154

   

1

 

   

(18)

 

(12)

 

Less income allocated to participating securities

2

 

1

 

2

 

1

 

2

   

1

 

   

 

 

Net income attributable to common shares

$

134

 

$

134

 

$

132

 

$

148

 

$

152

   

$

 

%

 

$

(18)

 

(11)%

 

Earnings per common share:

                     

Basic

$

0.76

 

$

0.76

 

$

0.75

 

$

0.83

 

$

0.85

   

$

 

%

 

$

(0.09)

 

(11)%

 

Diluted

0.74

 

0.73

 

0.73

 

0.80

 

0.82

   

0.01

 

1

   

(0.08)

 

(10)

 
                       

Comprehensive income

187

 

109

 

176

 

54

 

141

   

78

 

72

   

46

 

33

 
                       

Cash dividends declared on common stock

37

 

37

 

36

 

36

 

36

   

 

   

1

 

3

 

Cash dividends declared per common share

0.21

 

0.21

 

0.20

 

0.20

 

0.20

   

 

   

0.01

 

5

 

n/m - not meaningful

 

ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES (unaudited)

Comerica Incorporated and Subsidiaries

           
             
 

2015

 

2014

(in millions)

3rd Qtr

2nd Qtr

1st Qtr

 

4th Qtr

3rd Qtr

             

Balance at beginning of period

$

618

 

$

601

 

$

594

   

$

592

 

$

591

 
             

Loan charge-offs:

           

Commercial

30

 

17

 

19

   

8

 

13

 

Commercial mortgage

 

2

 

   

2

 

7

 

Lease financing

 

1

 

   

 

 

International

1

 

11

 

2

   

6

 

 

Residential mortgage

 

1

 

   

1

 

1

 

Consumer

3

 

3

 

2

   

3

 

3

 

Total loan charge-offs

34

 

35

 

23

   

20

 

24

 
             

Recoveries on loans previously charged-off:

           

Commercial

8

 

10

 

9

   

6

 

6

 

Real estate construction

 

1

 

   

2

 

1

 

Commercial mortgage

2

 

5

 

3

   

10

 

12

 

Residential mortgage

 

 

1

   

 

1

 

Consumer

1

 

1

 

2

   

1

 

1

 

Total recoveries

11

 

17

 

15

   

19

 

21

 

Net loan charge-offs

23

 

18

 

8

   

1

 

3

 

Provision for loan losses

28

 

35

 

16

   

4

 

4

 

Foreign currency translation adjustment

(1)

 

 

(1)

   

(1)

 

 

Balance at end of period

$

622

 

$

618

 

$

601

   

$

594

 

$

592

 
             

Allowance for loan losses as a percentage of total loans

1.27

%

1.24

%

1.22

%

 

1.22

%

1.24

%

             

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

0.19

 

0.15

 

0.07

   

0.01

 

0.03

 

 

 

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

Comerica Incorporated and Subsidiaries

           
             
 

2015

 

2014

(in millions)

3rd Qtr

2nd Qtr

1st Qtr

 

4th Qtr

3rd Qtr

             

Balance at beginning of period

$

50

 

$

39

 

$

41

   

$

43

 

$

42

 

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

 

1

 

   

 

 

Add: Provision for credit losses on lending-related commitments

(2)

 

12

 

(2)

   

(2)

 

1

 

Balance at end of period

$

48

 

$

50

 

$

39

   

$

41

 

$

43

 
             

Unfunded lending-related commitments sold

$

 

$

12

 

$

1

   

$

 

$

9

 

(a)

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

 

 


 

NONPERFORMING ASSETS (unaudited)

Comerica Incorporated and Subsidiaries

           
             
 

2015

 

2014

(in millions)

3rd Qtr

2nd Qtr

1st Qtr

 

4th Qtr

3rd Qtr

             

SUMMARY OF NONPERFORMING ASSETS AND PAST DUE LOANS

     

Nonaccrual loans:

           

Business loans:

           

  Commercial

$

214

 

$

186

 

$

113

   

$

109

 

$

93

 

  Real estate construction

1

 

1

 

1

   

2

 

18

 

  Commercial mortgage

66

 

77

 

82

   

95

 

144

 

  Lease financing

8

 

11

 

   

 

 

  International

8

 

9

 

1

   

 

 

    Total nonaccrual business loans

297

 

284

 

197

   

206

 

255

 

Retail loans:

           

  Residential mortgage

31

 

35

 

37

   

36

 

42

 

  Consumer:

           

  Home equity

28

 

29

 

31

   

30

 

31

 

  Other consumer

1

 

1

 

1

   

1

 

1

 

    Total consumer

29

 

30

 

32

   

31

 

32

 

Total nonaccrual retail loans

60

 

65

 

69

   

67

 

74

 

Total nonaccrual loans

357

 

349

 

266

   

273

 

329

 

Reduced-rate loans

12

 

12

 

13

   

17

 

17

 

Total nonperforming loans (a)

369

 

361

 

279

   

290

 

346

 

Foreclosed property

12

 

9

 

9

   

10

 

11

 

Total nonperforming assets (a)

$

381

 

$

370

 

$

288

   

$

300

 

$

357

 
             

Nonperforming loans as a percentage of total loans

0.75

%

0.72

%

0.57

%

 

0.60

%

0.73

%

Nonperforming assets as a percentage of total loans

and foreclosed property

0.78

 

0.74

 

0.59

   

0.62

 

0.75

 

Allowance for loan losses as a percentage of total

nonperforming loans

169

 

171

 

216

   

205

 

171

 

Loans past due 90 days or more and still accruing

$

5

 

$

18

 

$

12

   

$

5

 

$

13

 
             

ANALYSIS OF NONACCRUAL LOANS

           

Nonaccrual loans at beginning of period

$

349

 

$

266

 

$

273

   

$

329

 

$

326

 

Loans transferred to nonaccrual (b)

69

 

145

 

39

   

41

 

54

 

Nonaccrual business loan gross charge-offs (c)

(31)

 

(31)

 

(21)

   

(16)

 

(20)

 

Loans transferred to accrual status (b)

 

 

(4)

   

(18)

 

 

Nonaccrual business loans sold (d)

 

(1)

 

(2)

   

(24)

 

(3)

 

Payments/Other (e)

(30)

 

(30)

 

(19)

   

(39)

 

(28)

 

Nonaccrual loans at end of period

$

357

 

$

349

 

$

266

   

$

273

 

$

329

 

(a) Excludes loans acquired with credit impairment.

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

(c) Analysis of gross loan charge-offs:

           

Nonaccrual business loans

$

31

 

$

31

 

$

21

   

$

16

 

$

20

 

Consumer and residential mortgage loans

3

 

4

 

2

   

4

 

4

 

Total gross loan charge-offs

$

34

 

$

35

 

$

23

   

$

20

 

$

24

 

(d) Analysis of loans sold:

           

Nonaccrual business loans

$

 

$

1

 

$

2

   

$

24

 

$

3

 

Performing criticized loans

 

 

7

   

5

 

 

Total criticized loans sold

$

 

$

1

 

$

9

   

$

29

 

$

3

 

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

 

ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)

Comerica Incorporated and Subsidiaries

             
               
 

Nine Months Ended

 

September 30, 2015

 

September 30, 2014

 

Average

 

Average

 

Average

 

Average

(dollar amounts in millions)

Balance

Interest

Rate

 

Balance

Interest

Rate

               

Commercial loans

$

31,596

 

$

721

 

3.05

%

 

$

29,487

 

$

689

 

3.12

%

Real estate construction loans

1,859

 

48

 

3.44

   

1,905

 

49

 

3.42

 

Commercial mortgage loans

8,648

 

220

 

3.40

   

8,739

 

246

 

3.77

 

Lease financing

793

 

19

 

3.13

   

840

 

20

 

3.23

 

International loans

1,455

 

39

 

3.63

   

1,349

 

37

 

3.64

 

Residential mortgage loans

1,872

 

53

 

3.78

   

1,763

 

50

 

3.81

 

Consumer loans

2,432

 

59

 

3.23

   

2,244

 

54

 

3.21

 

Total loans (a)

48,655

 

1,159

 

3.19

   

46,327

 

1,145

 

3.30

 
               

Mortgage-backed securities (b)

9,076

 

151

 

2.23

   

8,976

 

159

 

2.36

 

Other investment securities

950

 

9

 

1.18

   

369

 

1

 

0.44

 

Total investment securities (b)

10,026

 

160

 

2.13

   

9,345

 

160

 

2.28

 
               

Interest-bearing deposits with banks

5,774

 

11

 

0.25

   

4,803

 

10

 

0.25

 

Other short-term investments

106

 

 

0.78

   

110

 

 

0.60

 

Total earning assets

64,561

 

1,330

 

2.76

   

60,585

 

1,315

 

2.90

 
               

Cash and due from banks

1,054

       

932

     

Allowance for loan losses

(614)

       

(602)

     

Accrued income and other assets

4,687

       

4,420

     

Total assets

$

69,688

       

$

65,335

     
               

Money market and interest-bearing checking deposits

$

23,973

 

20

 

0.11

   

$

22,571

 

18

 

0.11

 

Savings deposits

1,827

 

 

0.02

   

1,734

 

 

0.03

 

Customer certificates of deposit

4,359

 

12

 

0.37

   

4,990

 

13

 

0.36

 

Foreign office time deposits

123

 

1

 

1.13

   

304

 

2

 

0.68

 

Total interest-bearing deposits

30,282

 

33

 

0.14

   

29,599

 

33

 

0.15

 
               

Short-term borrowings

93

 

 

0.05

   

209

 

 

0.03

 

Medium- and long-term debt

2,843

 

38

 

1.80

   

3,061

 

39

 

1.67

 

Total interest-bearing sources

33,218

 

71

 

0.28

   

32,869

 

72

 

0.29

 
               

Noninterest-bearing deposits

27,569

       

24,182

     

Accrued expenses and other liabilities

1,393

       

960

     

Total shareholders' equity

7,508

       

7,324

     

Total liabilities and shareholders' equity

$

69,688

       

$

65,335

     
               

Net interest income/rate spread (FTE)

 

$

1,259

 

2.48

     

$

1,243

 

2.61

 
               

FTE adjustment

 

$

3

       

$

3

   
               

Impact of net noninterest-bearing sources of funds

   

0.13

       

0.13

 

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

   

2.61

%

     

2.74

%

(a)

Accretion of the purchase discount on the acquired loan portfolio of $6 million and $25 million in the nine months ended September 30, 2015 and 2014, respectively, increased the net interest margin by 1 basis point and 6 basis points in each respective period.

(b)

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

 

ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)

Comerica Incorporated and Subsidiaries

                     
                       
 

Three Months Ended

 

September 30, 2015

 

June 30, 2015

 

September 30, 2014

 

Average

 

Average

 

Average

 

Average

 

Average

 

Average

(dollar amounts in millions)

Balance

Interest

Rate

 

Balance

Interest

Rate

 

Balance

Interest

Rate

                       

Commercial loans

$

31,900

 

$

244

 

3.04

%

 

$

31,788

 

$

243

 

3.07

%

 

$

30,188

 

$

236

 

3.11

%

Real estate construction loans

1,833

 

16

 

3.47

   

1,807

 

16

 

3.51

   

1,973

 

17

 

3.41

 

Commercial mortgage loans

8,691

 

74

 

3.39

   

8,672

 

73

 

3.38

   

8,698

 

76

 

3.45

 

Lease financing

788

 

6

 

3.16

   

795

 

6

 

3.19

   

823

 

4

 

2.33

 

International loans

1,401

 

13

 

3.51

   

1,453

 

13

 

3.68

   

1,417

 

13

 

3.59

 

Residential mortgage loans

1,882

 

18

 

3.79

   

1,877

 

18

 

3.78

   

1,792

 

17

 

3.76

 

Consumer loans

2,477

 

20

 

3.21

   

2,441

 

20

 

3.25

   

2,268

 

19

 

3.24

 

Total loans (a)

48,972

 

391

 

3.17

   

48,833

 

389

 

3.20

   

47,159

 

382

 

3.22

 
                       

Mortgage-backed securities (b)

9,099

 

50

 

2.21

   

9,057

 

50

 

2.23

   

9,020

 

52

 

2.29

 

Other investment securities

1,133

 

4

 

1.26

   

879

 

3

 

1.16

   

368

 

 

0.43

 

Total investment securities (b)

10,232

 

54

 

2.11

   

9,936

 

53

 

2.13

   

9,388

 

52

 

2.22

 
                       

Interest-bearing deposits with banks

6,869

 

4

 

0.25

   

5,110

 

3

 

0.25

   

5,015

 

3

 

0.25

 

Other short-term investments

118

 

 

0.82

   

102

 

 

0.42

   

110

 

 

0.54

 

Total earning assets

66,191

 

449

 

2.70

   

63,981

 

445

 

2.79

   

61,672

 

437

 

2.82

 
                       

Cash and due from banks

1,095

       

1,041

       

963

     

Allowance for loan losses

(628)

       

(613)

       

(601)

     

Accrued income and other assets

4,675

       

4,554

       

4,364

     

Total assets

$

71,333

       

$

68,963

       

$

66,398

     
                       

Money market and interest-bearing checking deposits

$

24,298

 

7

 

0.11

   

$

23,659

 

6

 

0.11

   

$

23,146

 

6

 

0.11

 

Savings deposits

1,860

 

 

0.02

   

1,834

 

 

0.02

   

1,759

 

 

0.03

 

Customer certificates of deposit

4,232

 

4

 

0.37

   

4,422

 

4

 

0.37

   

4,824

 

4

 

0.36

 

Foreign office time deposits

127

 

 

0.70

   

118

 

1

 

1.26

   

159

 

1

 

1.43

 

Total interest-bearing deposits

30,517

 

11

 

0.14

   

30,033

 

11

 

0.14

   

29,888

 

11

 

0.15

 
                       

Short-term borrowings

91

 

 

0.04

   

78

 

 

0.04

   

231

 

 

0.03

 

Medium- and long-term debt

3,175

 

15

 

1.85

   

2,661

 

12

 

1.83

   

2,649

 

11

 

1.75

 

Total interest-bearing sources

33,783

 

26

 

0.30

   

32,772

 

23

 

0.28

   

32,768

 

22

 

0.28

 
                       

Noninterest-bearing deposits

28,623

       

27,365

       

25,275

     

Accrued expenses and other liabilities

1,368

       

1,314

       

944

     

Total shareholders' equity

7,559

       

7,512

       

7,411

     

Total liabilities and shareholders' equity

$

71,333

       

$

68,963

       

$

66,398

     
                       

Net interest income/rate spread (FTE)

 

$

423

 

2.40

     

$

422

 

2.51

     

$

415

 

2.54

 
                       

FTE adjustment

 

$

1

       

$

1

       

$

1

   
                       

Impact of net noninterest-bearing sources of funds

   

0.14

       

0.14

       

0.13

 

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

   

2.54

%

     

2.65

%

     

2.67

%

   

(a)

Accretion of the purchase discount on the acquired loan portfolio of $2 million, $2 million and $3 million in the third quarter 2015, the second quarter 2015 and the third quarter 2014, respectively, increased the net interest margin by 1 basis point, 1 basis point and 2 basis points in each respective period.

(b)

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

 

 

CONSOLIDATED STATISTICAL DATA (unaudited)

Comerica Incorporated and Subsidiaries

         
           
 

September 30,

June 30,

March 31,

December 31,

September 30,

(in millions, except per share data)

2015

2015

2015

2014

2014

           

Commercial loans:

         

Floor plan

$

3,538

 

$

3,840

 

$

3,544

 

$

3,790

 

$

3,183

 

Other

28,239

 

28,883

 

28,547

 

27,730

 

27,576

 

Total commercial loans

31,777

 

32,723

 

32,091

 

31,520

 

30,759

 

Real estate construction loans

1,874

 

1,795

 

1,917

 

1,955

 

1,992

 

Commercial mortgage loans

8,787

 

8,674

 

8,558

 

8,604

 

8,603

 

Lease financing

751

 

786

 

792

 

805

 

805

 

International loans

1,382

 

1,420

 

1,433

 

1,496

 

1,429

 

Residential mortgage loans

1,880

 

1,865

 

1,859

 

1,831

 

1,797

 

Consumer loans:

         

Home equity

1,714

 

1,682

 

1,678

 

1,658

 

1,634

 

Other consumer

777

 

796

 

744

 

724

 

689

 

Total consumer loans

2,491

 

2,478

 

2,422

 

2,382

 

2,323

 

Total loans

$

48,942

 

$

49,741

 

$

49,072

 

$

48,593

 

$

47,708

 
           

Goodwill

$

635

 

$

635

 

$

635

 

$

635

 

$

635

 

Core deposit intangible

10

 

11

 

12

 

13

 

14

 

Other intangibles

4

 

4

 

3

 

2

 

1

 
           

Common equity tier 1 capital (a) (b)

7,327

 

7,280

 

7,230

 

n/a

 

n/a

 

Tier 1 common capital (c)

n/a

 

n/a

 

n/a

 

7,169

 

7,105

 

Risk-weighted assets (a) (b)

69,232

 

69,967

 

69,514

 

68,273

 

67,106

 
           

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

10.58

%

10.40

%

10.40

%

n/a

 

n/a

 

Tier 1 common risk-based capital ratio (c)

n/a

 

n/a

 

n/a

 

10.50

%

10.59

%

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

10.58

 

10.40

 

10.40

 

10.50

 

10.59

 

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

12.91

 

12.38

 

12.35

 

12.51

 

12.83

 

Leverage ratio (a) (b)

10.29

 

10.56

 

10.53

 

10.35

 

10.79

 

Tangible common equity ratio (c)

9.91

 

9.92

 

9.97

 

9.85

 

9.94

 
           

Common shareholders' equity per share of common stock

$

43.02

 

$

42.18

 

$

42.12

 

$

41.35

 

$

41.26

 

Tangible common equity per share of common stock (c)

39.36

 

38.53

 

38.47

 

37.72

 

37.65

 

Market value per share for the quarter:

         

High

52.93

 

53.45

 

47.94

 

50.14

 

52.72

 

Low

40.01

 

44.38

 

40.09

 

42.73

 

48.33

 

Close

41.10

 

51.32

 

45.13

 

46.84

 

49.86

 
           

Quarterly ratios:

         

Return on average common shareholders' equity

7.19

%

7.21

%

7.20

%

7.96

%

8.29

%

Return on average assets

0.76

 

0.79

 

0.78

 

0.86

 

0.93

 

Efficiency ratio (d)

67.08

 

63.68

 

68.50

 

65.26

 

62.87

 
           

Number of banking centers

477

 

477

 

482

 

481

 

481

 
           

Number of employees - full time equivalent

8,941

 

8,901

 

8,831

 

8,876

 

8,913

 
     

(a)

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

 

(b)

September 30, 2015 amounts and ratios are estimated.

(c)

See Reconciliation of Non-GAAP Financial Measures.

(d)

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

n/a - not applicable.

 

PARENT COMPANY ONLY BALANCE SHEETS (unaudited)

Comerica Incorporated

     
       
 

September 30,

December 31,

September 30,

(in millions, except share data)

2015

2014

2014

       

ASSETS

     

Cash and due from subsidiary bank

$

5

 

$

 

$

5

 

Short-term investments with subsidiary bank

563

 

1,133

 

1,136

 

Other short-term investments

89

 

94

 

97

 

Investment in subsidiaries, principally banks

7,596

 

7,411

 

7,433

 

Premises and equipment

2

 

2

 

2

 

Other assets

138

 

138

 

130

 

  Total assets

$

8,393

 

$

8,778

 

$

8,803

 
       

LIABILITIES AND SHAREHOLDERS' EQUITY

     

Medium- and long-term debt

$

618

 

$

1,208

 

$

1,198

 

Other liabilities

153

 

168

 

172

 

  Total liabilities

771

 

1,376

 

1,370

 
       

Common stock - $5 par value:

     

Authorized - 325,000,000 shares

     

Issued - 228,164,824 shares

1,141

 

1,141

 

1,141

 

Capital surplus

2,165

 

2,188

 

2,183

 

Accumulated other comprehensive loss

(345)

 

(412)

 

(317)

 

Retained earnings

7,007

 

6,744

 

6,631

 

Less cost of common stock in treasury - 51,010,418 shares at 9/30/15, 49,146,225 shares at 12/31/14 and 47,992,721 shares at 9/30/14

(2,346)

 

(2,259)

 

(2,205)

 

  Total shareholders' equity

7,622

 

7,402

 

7,433

 

  Total liabilities and shareholders' equity

$

8,393

 

$

8,778

 

$

8,803

 

 

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited)

Comerica Incorporated and Subsidiaries

         
               
       

Accumulated

     
 

Common Stock

 

Other

   

Total

 

Shares

 

Capital

Comprehensive

Retained

Treasury

Shareholders'

(in millions, except per share data)

Outstanding

Amount

Surplus

Loss

Earnings

Stock

Equity

               

BALANCE AT DECEMBER 31, 2013

182.3

 

$

1,141

 

$

2,179

 

$

(391)

 

$

6,318

 

$

(2,097)

 

$

7,150

 

Net income

 

 

 

 

444

 

 

444

 

Other comprehensive income, net of tax

 

 

 

74

 

 

 

74

 

Cash dividends declared on common stock ($0.59 per share)

 

 

 

 

(107)

 

 

(107)

 

Purchase of common stock

(4.1)

 

 

 

 

 

(200)

 

(200)

 

Net issuance of common stock under employee stock plans

2.0

 

 

(26)

 

 

(24)

 

91

 

41

 

Share-based compensation

 

 

31

 

 

 

 

31

 

Other

 

 

(1)

 

 

 

1

 

 

BALANCE AT SEPTEMBER 30, 2014

180.2

 

$

1,141

 

$

2,183

 

$

(317)

 

$

6,631

 

$

(2,205)

 

$

7,433

 
               

BALANCE AT DECEMBER 31, 2014

179.0

 

$

1,141

 

$

2,188

 

$

(412)

 

$

6,744

 

$

(2,259)

 

$

7,402

 

Net income

 

 

 

 

405

 

 

405

 

Other comprehensive income, net of tax

 

 

 

67

 

 

 

67

 

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

 

 

 

 

(110)

 

 

(110)

 

Purchase of common stock

(3.8)

 

 

 

 

 

(175)

 

(175)

 

Purchase and retirement of warrants

 

 

(10)

 

 

 

 

(10)

 

Net issuance of common stock under employee stock plans

1.0

 

 

(21)

 

 

(10)

 

45

 

14

 

Net issuance of common stock for warrants

1.0

 

 

(21)

 

 

(22)

 

43

 

 

Share-based compensation

 

 

29

 

 

 

 

29

 

BALANCE AT SEPTEMBER 30, 2015

177.2

 

$

1,141

 

$

2,165

 

$

(345)

 

$

7,007

 

$

(2,346)

 

$

7,622

 

 

BUSINESS SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries

                     
                       
                       

(dollar amounts in millions)

Business

 

Retail

 

Wealth

           

Three Months Ended September 30, 2015

Bank

 

Bank

 

Management

 

Finance

 

Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

380

   

$

158

   

$

45

   

$

(162)

   

$

2

   

$

423

 

Provision for credit losses

30

   

2

   

(3)

   

   

(3)

   

26

 

Noninterest income

145

   

49

   

59

   

15

   

(4)

   

264

 

Noninterest expenses

202

   

185

   

74

   

2

   

(2)

   

461

 

Provision (benefit) for income taxes (FTE)

99

   

7

   

12

   

(56)

   

2

   

64

 

Net income (loss)

$

194

   

$

13

   

$

21

   

$

(93)

   

$

1

   

$

136

 

Net loan charge-offs (recoveries)

$

23

   

$

1

   

$

(1)

   

$

   

$

   

$

23

 
                       

Selected average balances:

                     

Assets

$

39,210

   

$

6,518

   

$

5,228

   

$

12,177

   

$

8,200

   

$

71,333

 

Loans

38,113

   

5,835

   

5,024

   

   

   

48,972

 

Deposits

31,397

   

23,079

   

4,188

   

212

   

264

   

59,140

 
                       

Statistical data:

                     

Return on average assets (a)

1.98

%

 

0.23

%

 

1.62

%

 

N/M

   

N/M

   

0.76

%

Efficiency ratio (b)

38.41

   

89.33

   

71.11

   

N/M

   

N/M

   

67.08

 
                       
 

Business

 

Retail

 

Wealth

           

Three Months Ended June 30, 2015

Bank

 

Bank

 

Management

 

Finance

 

Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

375

   

$

155

   

$

45

   

$

(155)

   

$

2

   

$

422

 

Provision for credit losses

61

   

(8)

   

(9)

   

   

3

   

47

 

Noninterest income

140

   

46

   

60

   

14

   

1

   

261

 

Noninterest expenses

176

   

182

   

74

   

3

   

1

   

436

 

Provision (benefit) for income taxes (FTE)

96

   

9

   

14

   

(54)

   

   

65

 

Net income (loss)

$

182

   

$

18

   

$

26

   

$

(90)

   

$

(1)

   

$

135

 

Net loan charge-offs (recoveries)

$

22

   

$

1

   

$

(5)

   

$

   

$

   

$

18

 
                       

Selected average balances:

                     

Assets

$

39,135

   

$

6,459

   

$

5,153

   

$

11,721

   

$

6,495

   

$

68,963

 

Loans

38,109

   

5,770

   

4,954

   

   

   

48,833

 

Deposits

30,229

   

22,747

   

4,060

   

93

   

269

   

57,398

 
                       

Statistical data:

                     

Return on average assets (a)

1.87

%

 

0.30

%

 

2.01

%

 

N/M

   

N/M

   

0.79

%

Efficiency ratio (b)

34.19

   

89.88

   

70.27

   

N/M

   

N/M

   

63.68

 
                       
 

Business

 

Retail

 

Wealth

           

Three Months Ended September 30, 2014

Bank

 

Bank

 

Management

 

Finance

 

Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

376

   

$

153

   

$

45

   

$

(166)

   

7

   

$

415

 

Provision for credit losses

(4)

   

   

7

   

   

2

   

5

 

Noninterest income

97

   

42

   

59

   

15

   

2

   

215

 

Noninterest expenses

152

   

185

   

78

   

(29)

   

11

   

397

 

Provision (benefit) for income taxes (FTE)

114

   

3

   

7

   

(49)

   

(1)

   

74

 

Net income (loss)

$

211

   

$

7

   

$

12

   

$

(73)

   

$

(3)

   

$

154

 

Net loan charge-offs (recoveries)

$

(2)

   

$

   

$

5

   

$

   

$

   

$

3

 
                       

Selected average balances:

                     

Assets

$

37,751

   

$

6,273

   

$

4,998

   

$

11,023

   

$

6,353

   

$

66,398

 

Loans

36,746

   

5,605

   

4,808

   

   

   

47,159

 

Deposits

28,815

   

22,042

   

3,924

   

128

   

254

   

55,163

 
                       

Statistical data:

                     

Return on average assets (a)

2.24

%

 

0.12

%

 

0.98

%

 

N/M

   

N/M

   

0.93

%

Efficiency ratio (b)

32.12

   

94.64

   

75.00

   

N/M

   

N/M

   

62.87

 

(a)

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

(b)

Noninterest expenses as a percentage of the sum of net interest income (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 September 30, 2015

Michigan

 

California

 

Texas

 

Markets

 

& Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

180

   

$

187

   

$

129

   

$

87

   

$

(160)

   

$

423

 

Provision for credit losses

6

   

24

   

10

   

(11)

   

(3)

   

26

 

Noninterest income

85

   

38

   

34

   

96

   

11

   

264

 

Noninterest expenses

152

   

102

   

97

   

110

   

   

461

 

Provision (benefit) for income taxes (FTE)

36

   

37

   

20

   

25

   

(54)

   

64

 

Net income (loss)

$

71

   

$

62

   

$

36

   

$

59

   

$

(92)

   

$

136

 

Net loan charge-offs

$

9

   

$

10

   

$

4

   

$

   

$

   

$

23

 
                       

Selected average balances:

                     

Assets

$

13,856

   

$

17,060

   

$

11,578

   

$

8,462

   

$

20,377

   

$

71,333

 

Loans

13,223

   

16,789

   

10,997

   

7,963

   

   

48,972

 

Deposits

21,946

   

18,372

   

10,753

   

7,593

   

476

   

59,140

 
                       

Statistical data:

                     

Return on average assets (a)

1.23

%

 

1.27

%

 

1.16

%

 

2.82

%

 

N/M

   

0.76

%

Efficiency ratio (b)

57.49

   

45.28

   

59.54

   

59.86

   

N/M

   

67.08

 
                       
             

Other

 

Finance

   

Three Months Ended June 30, 2015

Michigan

 

California

 

Texas

 

Markets

 

& Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

179

   

$

181

   

$

130

   

$

85

   

$

(153)

   

$

422

 

Provision for credit losses

(13)

   

4

   

43

   

10

   

3

   

47

 

Noninterest income

85

   

37

   

31

   

93

   

15

   

261

 

Noninterest expenses

128

   

100

   

94

   

110

   

4

   

436

 

Provision (benefit) for income taxes (FTE)

51

   

43

   

10

   

15

   

(54)

   

65

 

Net income (loss)

$

98

   

$

71

   

$

14

   

$

43

   

$

(91)

   

$

135

 

Net loan charge-offs (recoveries)

$

(2)

   

$

6

   

$

5

   

$

9

   

$

   

$

18

 
                       

Selected average balances:

                     

Assets

$

13,852

   

$

16,696

   

$

11,878

   

$

8,321

   

$

18,216

   

$

68,963

 

Loans

13,290

   

16,429

   

11,254

   

7,860

   

   

48,833

 

Deposits

21,706

   

17,275

   

10,959

   

7,096

   

362

   

57,398

 
                       

Statistical data:

                     

Return on average assets (a)

1.73

%

 

1.54

%

 

0.46

%

 

2.05

%

 

N/M

   

0.79

%

Efficiency ratio (b)

48.21

   

46.04

   

58.20

   

61.45

   

N/M

   

63.68

 
                       
             

Other

 

Finance

   

Three Months Ended September 30, 2014

Michigan

 

California

 

Texas

 

Markets

 

& Other

 

Total

Earnings summary:

                     

Net interest income (expense) (FTE)

$

179

   

$

182

   

$

130

   

$

83

   

$

(159)

   

$

415

 

Provision for credit losses

(8)

   

14

   

3

   

(6)

   

2

   

5

 

Noninterest income

83

   

37

   

36

   

42

   

17

   

215

 

Noninterest expenses

166

   

102

   

96

   

51

   

(18)

   

397

 

Provision (benefit) for income taxes (FTE)

38

   

40

   

25

   

21

   

(50)

   

74

 

Net income (loss)

$

66

   

$

63

   

$

42

   

$

59

   

$

(76)

   

$

154

 

Net loan charge-offs (recoveries)

$

3

   

$

6

   

$

   

$

(6)

   

$

   

$

3

 
                       

Selected average balances:

                     

Assets

$

13,724

   

$

15,768

   

$

11,835

   

$

7,695

   

$

17,376

   

$

66,398

 

Loans

13,248

   

15,509

   

11,147

   

7,255

   

   

47,159

 

Deposits

21,214

   

16,350

   

10,633

   

6,584

   

382

   

55,163

 
                       

Statistical data:

                     

Return on average assets (a)

1.19

%

 

1.47

%

 

1.40

%

 

3.07

%

 

N/M

   

0.93

%

Efficiency ratio (b)

62.91

   

46.49

   

57.91

   

41.46

   

N/M

   

62.87

 

(a)

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

(b)

Noninterest expenses as a percentage of the sum of net interest income (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

         
           
 

September 30,

June 30,

March 31,

December 31,

September 30,

(dollar amounts in millions)

2015

2015

2015

2014

2014

           

Tier 1 Common Capital Ratio:

         

Tier 1 and Tier 1 common capital (a)

n/a

 

n/a

 

n/a

 

$

7,169

 

$

7,105

 
           

Risk-weighted assets (a)

n/a

 

n/a

 

n/a

 

68,269

 

67,102

 
           

Tier 1 and Tier 1 common risk-based capital ratio

n/a

 

n/a

 

n/a

 

10.50

%

10.59

%

           

Tangible Common Equity Ratio:

         

Common shareholders' equity

$

7,622

 

$

7,523

 

$

7,500

 

$

7,402

 

$

7,433

 

Less:

         

Goodwill

635

 

635

 

635

 

635

 

635

 

Other intangible assets

14

 

15

 

15

 

15

 

15

 

Tangible common equity

$

6,973

 

$

6,873

 

$

6,850

 

$

6,752

 

$

6,783

 
           

Total assets

$

71,012

 

$

69,945

 

$

69,333

 

$

69,186

 

$

68,883

 

Less:

         

Goodwill

635

 

635

 

635

 

635

 

635

 

Other intangible assets

14

 

15

 

15

 

15

 

15

 

Tangible assets

$

70,363

 

$

69,295

 

$

68,683

 

$

68,536

 

$

68,233

 
           

Common equity ratio

10.73

%

10.76

%

10.82

%

10.70

%

10.79

%

Tangible common equity ratio

9.91

 

9.92

 

9.97

 

9.85

 

9.94

 
           

Tangible Common Equity per Share of Common Stock:

         

Common shareholders' equity

$

7,622

 

$

7,523

 

$

7,500

 

$

7,402

 

$

7,433

 

Tangible common equity

6,973

 

6,873

 

6,850

 

6,752

 

6,783

 
           

Shares of common stock outstanding (in millions)

177

 

178

 

178

 

179

 

180

 
           

Common shareholders' equity per share of common stock

$

43.02

 

$

42.18

 

$

42.12

 

$

41.35

 

$

41.26

 

Tangible common equity per share of common stock

39.36

 

38.53

 

38.47

 

37.72

 

37.65

 

(a)

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

n/a - not applicable.

 

The Tier 1 common capital ratio removes preferred stock and qualifying trust preferred securities from Tier 1 capital as defined by and calculated in conformity with Basel I risk-based capital rules in effect through December 31, 2014. Effective January 1, 2015, regulatory capital components and risk-weighted assets are defined by and calculated in conformity with Basel III risk-based capital rules. The tangible common equity ratio removes preferred stock and the effect of intangible assets from capital and the effect of intangible assets from total assets. Tangible common equity per share of common stock removes the effect of intangible assets from common shareholders equity per share of common stock. Comerica believes these measurements are meaningful measures of capital adequacy used by investors, regulators, management and others to evaluate the adequacy of common equity and to compare against other companies in the industry.

Logo - http://photos.prnewswire.com/prnh/20010807/CMALOGO

 

SOURCE Comerica Incorporated

For further information: Media Contact: Wayne J. Mielke, (214) 462-4463; Investor Contacts: Darlene P. Persons, (214) 462-6831; Chelsea R. Smith, (214) 462-6834