News Releases

Comerica Reports First Quarter 2010 Results
Continued Improvement in Credit Quality
Significant Declines in Net Charge-offs, Provision for Loan Losses
Net Interest Margin Expands 24 Basis Points
Full Preferred Stock Redemption and Preferred Dividends Reduce Earnings by 79 Cents Per Share
Strong Capital and Liquidity to Support Future Growth

DALLAS, April 21 /PRNewswire-FirstCall/ -- Comerica Incorporated (NYSE: CMA) today reported first quarter 2010 net income of $52 million, compared to a net loss of $29 million for the fourth quarter 2009.  After preferred dividends on the fully redeemed $2.25 billion of preferred stock issued to the U.S. Treasury under its Capital Purchase Program of $123 million, or $0.79 per share, the net loss attributable to common shares was $71 million, or $0.46 per diluted common share, compared to a net loss per diluted common share of $0.42 for the fourth quarter 2009.  Preferred dividends included $24 million of cash dividends, non-cash discount accretion of $5 million and a one-time, non-cash charge of $94 million related to the full redemption of the preferred stock in March 2010. First quarter 2010 net income also included a $17 million after-tax gain from the cash settlement of a note receivable related to the 2006 sale of an investment advisory subsidiary, recorded in "income from discontinued operations, net of tax."

(Logo:  http://www.newscom.com/cgi-bin/prnh/20010807/CMALOGO)

(dollar amounts in millions, except per share data)


1st Qtr '10


4th Qtr '09


1st Qtr '09

Net interest income


$  415



$  396



$  384


Provision for loan losses


175



256



203


Noninterest income


194



214



223


Noninterest expenses


404



425



397












Income (loss) from continuing operations, net of tax


35



(29)



8


Income from discontinued operations, net of tax


17



-



1


Net income (loss)


52



(29)



9


Preferred stock dividends to U.S. Treasury (a)


123



33



33


Net loss attributable to common shares


(71)



(62)



(24)












Diluted loss per common share


(0.46)



(0.42)



(0.16)












Tier 1 capital ratio


10.40

%

(b)

12.46

%


11.06

%

Tangible common equity ratio (c)


9.68



7.99



7.27












Net interest margin


3.18



2.94



2.53












(a) First quarter 2010 included non-cash charges of $99 million.

(b) March 31, 2010 ratio is estimated.

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



"The encouraging signs we saw in the fourth quarter of 2009 continued in the first quarter of 2010," said Ralph W. Babb Jr., chairman and chief executive officer.  "Our credit quality continued to improve, reflecting the strong credit underwriting and processes we have in place.  Our net interest margin expanded further in the first quarter.  We fully redeemed the preferred stock issued to the U.S. Treasury and with our solid capital position and strong liquidity are ideally positioned for future growth.  We have a consistent strategy for success that is based on relationships and skill, with a dedicated workforce to deliver the quality products and services that are our hallmark.


"Our customers continue to convey a more positive and upbeat tone, and this is reflected in the increased number of loans in the pipeline.  The decline in loan outstandings we saw in the fourth quarter of 2009 slowed further in the first quarter of 2010, and the pace of decline moderated in each successive month of the first quarter. All of these positive trends lead us to believe our operating fundamentals will show improvement in 2010.  We are moving forward with confidence in our people and our ability to grow as the economy continues its recovery."

First Quarter 2010 Highlights Compared to Fourth Quarter 2009

  • Net interest income increased five percent, or $19 million, to $415 million for the first quarter 2010 compared to $396 million for the fourth quarter 2009. The net interest margin of 3.18 percent increased 24 basis points, from 2.94 percent in the fourth quarter 2009.
  • Net credit-related charge-offs decreased $52 million to $173 million, or 1.68 percent of average total loans, for the first quarter 2010, compared to $225 million, or 2.10 percent of average total loans, for the fourth quarter 2009.
  • The provision for credit losses decreased $77 million to $182 million for the first quarter 2010, compared to $259 million for the fourth quarter 2009.
  • In March 2010, Comerica fully redeemed $2.25 billion of preferred stock issued to the U.S. Treasury. The redemption was funded by the net proceeds from an $880 million common stock offering completed in March 2010 and from excess liquidity at the parent company. Liquidity at the parent company remained strong after the redemption of the preferred stock.  
  • The tangible common equity ratio was 9.68 percent at March 31, 2010, an increase of 169 basis points from December 31, 2009. The estimated Tier 1 common ratio was 9.58 percent and the estimated Tier 1 capital ratio was 10.40 percent at March 31, 2010, an increase of 140 basis points and a decrease of 206 basis points, respectively, from December 31, 2009.


Net Interest Income and Net Interest Margin

(dollar amounts in millions)

1st Qtr '10


4th Qtr '09


1st Qtr '09

Net interest income

$      415



$      396



$      384












Net interest margin

3.18

%


2.94

%


2.53

%











Selected average balances:










Total earning assets

$ 52,941



$ 53,953



$ 61,752



Total investment securities

7,382



8,587



10,126



Federal Reserve Bank deposits (excess liquidity) (a)

4,092



2,453



1,812



Total loans

41,313



42,753



49,556













Total core deposits (b)

37,236



36,742



33,832



Total noninterest-bearing deposits

14,624



14,430



11,364












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

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



  • The $19 million increase in net interest income in the first quarter 2010, when compared to fourth quarter 2009, resulted primarily from an increase in the net interest margin.
  • The net interest margin of 3.18 percent increased 24 basis points, compared to fourth quarter 2009, primarily from improved loan spreads, a less costly blend of core deposits, and maturing higher-cost wholesale funding. The net interest margin was reduced by approximately 24 basis points in the first quarter 2010 from excess liquidity, which was represented by $4.1 billion of average balances deposited with the Federal Reserve Bank, compared to a reduction of 13 basis points from $2.5 billion of average balances in the fourth quarter 2009. At March 31, 2010, excess liquidity was represented by $3.8 billion of balances deposited with the Federal Reserve Bank, compared to $4.8 billion at December 31, 2009.
  • Average earning assets decreased $1.0 billion, due to a $1.4 billion decrease in average loans, partially offset by an increase of $428 million in other earning assets. The decline in loans of $1.4 billion in the first quarter 2010 continued to slow, compared to declines of $2.0 billion and $2.9 billion in the fourth quarter and third quarters of 2009, respectively, and reflected subdued demand from customers in a modestly recovering economic environment.  
  • First quarter 2010 average core deposits increased $494 million compared to fourth quarter 2009, including a $942 million increase in money market and NOW deposits and a $194 million increase in noninterest-bearing deposits, partially offset by a $650 million decrease in higher-cost customer certificates of deposit.


Noninterest Income

Noninterest income was $194 million for the first quarter 2010, compared to $214 million for the fourth quarter 2009. The $20 million decrease in noninterest income in the first quarter 2010, compared to the fourth quarter 2009, reflected an $8 million decrease in net securities gains, a $6 million decrease in gains related to the repurchase of debt and small decreases in several categories of noninterest income.  


Noninterest Expenses

Noninterest expenses were $404 million for the first quarter 2010, compared to $425 million for the fourth quarter 2009. The $21 million decrease in noninterest expenses in the first quarter 2010, compared to the fourth quarter 2009, was primarily due to decreases in other real estate expense ($10 million), pension expense ($9 million) and salaries expense ($5 million), partially offset by an increase in the provision for credit losses on lending-related commitments ($4 million).  Full-time equivalent staff decreased by approximately 115 employees from December 31, 2009 and 481 employees, or five percent, from March 31, 2009.  Certain categories of noninterest expenses are highlighted in the table below.  




1st Qtr '10

4th Qtr '09

1st Qtr '09

Salaries

$ 169


$ 174


$ 171

Employee benefits







Pension expense

5


14


16


Other benefits

39


37


39



Total employee benefits

44


51


55









Other real estate expense

12


22


7

Provision for credit losses on lending-related commitments

7


3


(1)



Discontinued Operations

Income from discontinued operations in the first quarter 2010 included a $17 million after-tax gain resulting from a successfully negotiated cash settlement of a note receivable related to the 2006 sale of Munder Capital Management, an investment advisor. The cash received of $35 million paid the note in full and concluded our commitments and financial arrangements with Munder.


Credit Quality


"We were pleased that credit quality improved at a faster pace than we had expected.  This reflects our continued efforts to quickly and proactively identify and work through problem loans.  We saw broad-based improvement in credit quality across all business lines, including significant declines in net charge-offs and provision for loan losses.  The Commercial Real Estate business line experienced an increase in net charge-offs but saw declines in nonperforming and watch list loans.  We have updated our credit outlook for full-year 2010 to reflect the significant improvement we saw in the first quarter."


  • The provision for loan losses decreased $81 million, with declines in all major markets.
  • Net loan charge-offs decreased $51 million to $173 million in the first quarter 2010, from $224 million in the fourth quarter 2009. Excluding the Commercial Real Estate business line, net loan charge-offs decreased $75 million, primarily in the Middle Market and Global Corporate Banking business lines. Net loan charge-offs in the Commercial Real Estate business line in the first quarter 2010 increased to $86 million, from $62 million in the fourth quarter 2009, with increases in the Texas, Florida and Other markets partially offset by decreases in the Midwest and Western markets.
  • Nonperforming assets decreased $41 million to $1.3 billion, or 3.06 percent of total loans and foreclosed property, at March 31, 2010.  
  • During the first quarter 2010, $245 million of loan relationships greater than $2 million were transferred to nonaccrual status, a decrease of $21 million from the fourth quarter 2009.  Of the transfers of loan relationships greater than $2 million to nonaccrual in the first quarter 2010, $129 million were in the Commercial Real Estate business line and $63 million were in Middle Market.
  • Nonaccrual loans were charged down 44 percent as of March 31, 2010 and December 31, 2009, compared to 36 percent one year ago.
  • Foreclosed property decreased $22 million to $89 million at March 31, 2010, from $111 million at December 31, 2009.
  • Loans past due 90 days or more and still accruing were $83 million at March 31, 2010, a decrease of $18 million compared to December 31, 2009.
  • The allowance for loan losses to total loans ratio increased to 2.42 percent at March 31, 2010, from 2.34 percent at December 31, 2009.

(dollar amounts in millions)

1st Qtr '10


4th Qtr '09


1st Qtr '09

Net loan charge-offs

$  173



$  224



$  157


Net lending-related commitment charge-offs

-



1



-




Total net credit-related charge-offs

173



225



157


Net loan charge-offs/Average total loans

1.68

%


2.09

%


1.26

%

Net credit-related charge-offs/Average total loans

1.68



2.10



1.26













Provision for loan losses

$  175



$  256



$  203


Provision for credit losses on lending-related commitments

7



3



(1)




Total provision for credit losses

182



259



202













Nonperforming loans

1,162



1,181



982


Nonperforming assets (NPAs)

1,251



1,292



1,073


NPAs/Total loans and foreclosed property

3.06

%


3.06

%


2.20

%












Loans past due 90 days or more and still accruing

$    83



$  101



$  207













Allowance for loan losses

987



985



816


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

44



37



37




Total allowance for credit losses

1,031



1,022



853


Allowance for loan losses/Total loans

2.42

%


2.34

%


1.68

%

Allowance for loan losses/Nonperforming loans

85



83



83













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



Balance Sheet and Capital Management

Total assets and common shareholders' equity were $57.1 billion and $5.7 billion, respectively, at March 31, 2010, compared to $59.2 billion and $4.9 billion, respectively, at December 31, 2009. There were approximately 176 million common shares outstanding at March 31, 2010.  

In March 2010, Comerica fully redeemed $2.25 billion of preferred stock issued to the U.S. Treasury. The redemption was partially funded by the net proceeds from an $880 million common stock offering. Preferred stock dividends in the first quarter 2010 included cash dividends of $24 million, non-cash discount accretion of $5 million and a one-time, non-cash redemption charge of $94 million, reflecting the accelerated accretion of the remaining discount. Comerica elected not to repurchase a related warrant for 11.5 million shares of common stock issued to the U.S. Treasury.

Comerica's tangible common equity ratio was 9.68 percent at March 31, 2010, an increase of 169 basis points from December 31, 2009. The estimated Tier 1 common ratio was 9.58 percent and the estimated Tier 1 capital ratio was 10.40 percent at March 31, 2010, an increase of 140 basis points and a decrease of 206 basis points, respectively, from December 31, 2009.  The increase in the tangible common equity ratio and the estimated Tier 1 common ratio reflected the increase in common shareholders' equity from the common stock offering, while the decrease in the estimated Tier 1 capital ratio reflected the net decrease in total shareholders' equity after the redemption of the preferred stock.

Full-Year 2010 Outlook

For full-year 2010, management expects the following, based on a modestly improving economic environment.

  • Management expects low single-digit loan growth from period-end March 31, 2010 to period-end December 31, 2010.  Investment securities are expected to remain at a level similar to March 31, 2010.
  • Based on no increase in the Federal Funds rate, management expects an average net interest margin between 3.25 percent and 3.35 percent for full-year 2010, reflecting the benefit, compared to 2009, from improved loan pricing, lower funding costs and a lower level of excess liquidity.
  • Management expects net credit-related charge-offs between $675 million and $725 million for full-year 2010. The provision for credit losses is expected to be consistent with net credit-related charge-offs.
  • Management expects flat to low single-digit decline in noninterest income compared to 2009, after excluding $243 million of 2009 net securities gains.
  • Management expects a low single-digit decrease in noninterest expenses compared to 2009.
  • Management expects income tax expense to approximate 35 percent of income before income taxes less approximately $60 million of permanent differences related to low-income housing and bank-owned life insurance.

Business Segments

Comerica's continuing operations are strategically aligned into three major business segments: the Business Bank, the Retail Bank, and Wealth & Institutional Management.  The Finance Division also is included 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, 2010 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses first quarter 2010 results compared to fourth quarter 2009.


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

(dollar amounts in millions)

1st Qtr '10

4th Qtr '09

1st Qtr '09

Business Bank

$     89


$      65


$     56

Retail Bank

(7)


(12)


(7)

Wealth & Institutional Management

11


5


13


93


58


62

Finance

(59)


(62)


(50)

Other (a)

18


(25)


(3)

    Total

$     52


$    (29)


$       9







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



Business Bank

(dollar amounts in millions)

1st Qtr '10


4th Qtr '09


1st Qtr '09


Net interest income (FTE)

$         341


$         343


$         312


Provision for loan losses

137


179


177


Noninterest income

76


77


93


Noninterest expenses

162


165


157


Net income

89


65


56









Net credit-related charge-offs

137


183


123









Selected average balances:







Assets

31,293


32,655


39,505


Loans

30,918


32,289


38,527


Deposits

17,750


16,944


14,040









Net interest margin

4.48

%

4.21

%

3.28

%



  • Average loans decreased $1.4 billion, reflecting declines across all markets and all business lines except National Dealer Services. The decline in loans slowed in the first quarter 2010.
  • Average deposits increased $806 million, reflecting increases across all markets, primarily in Global Corporate Banking, Commercial Real Estate and Mortgage Banker Finance.
  • The net interest margin of 4.48 percent increased 27 basis points, primarily due to an increase in loan spreads and an increase in noninterest-bearing deposits.
  • The provision for loan losses decreased $42 million, reflecting decreases in most business lines, partially offset by increases in Middle Market and Commercial Real Estate.
  • Noninterest expenses decreased $3 million, primarily due to decreases in other real estate and salaries and employee benefits expense, partially offset by an increase in the provision for credit losses on lending-related commitments.

Retail Bank

(dollar amounts in millions)

1st Qtr '10


4th Qtr '09


1st Qtr '09


Net interest income (FTE)

$         130


$         129


$         126


Provision for loan losses

31


36


23


Noninterest income

44


48


46


Noninterest expenses

154


161


161


Net loss

(7)


(12)


(7)









Net credit-related charge-offs

26


30


26









Selected average balances:







Assets

6,106


6,257


6,875


Loans

5,599


5,733


6,284


Deposits

16,718


17,020


17,391









Net interest margin

3.18

%

3.02

%

2.93

%



  • Average loans decreased $134 million, across all markets. The decline in loans slowed in the first quarter 2010.
  • Average deposits decreased $302 million, primarily in the Midwest market, reflecting a decrease in higher-cost customer certificates of deposit, partially offset by an increase in money market and NOW deposits.
  • The net interest margin of 3.18 percent increased 16 basis points, due to an increase in loan spreads and an increase in deposit spreads related to maturing higher-cost customer certificates of deposit and an increase in NOW balances.
  • The provision for loan losses decreased $5 million.
  • Noninterest income decreased $4 million, primarily due to decreased service charges on deposit accounts.
  • Noninterest expenses decreased $7 million, primarily due to decreases in salaries and employee benefits expense and other real estate expense.

Wealth and Institutional Management

(dollar amounts in millions)

1st Qtr '10


4th Qtr '09


1st Qtr '09


Net interest income (FTE)

$           42


$           42


$           36


Provision for loan losses

12


19


10


Noninterest income

60


60


70


Noninterest expenses

73


76


75


Net income

11


5


13









Net credit-related charge-offs

10


12


8









Selected average balances:







Assets

4,862


4,841


4,870


Loans

4,789


4,746


4,750


Deposits

2,791


2,849


2,429









Net interest margin

3.53

%

3.50

%

3.11

%



  • Average loans increased $43 million.
  • Average deposits decreased $58 million, primarily in the Western market, reflecting decreases in noninterest-bearing deposits, money market deposits and higher-cost customer certificates of deposit, partially offset by an increase in NOW deposits.
  • The net interest margin of 3.53 percent increased three basis points, primarily due to increases in loan and deposit spreads.
  • The provision for loan losses decreased $7 million.
  • Noninterest expenses decreased $3 million, primarily due to a decrease in salaries and employee benefits expense.

Geographic Market Segments

Comerica also provides market segment results for four primary geographic markets: Midwest, Western, Texas and Florida.  In addition to the four primary geographic markets, Other Markets and International are also reported as market segments.  The financial results below are based on methodologies in effect at March 31, 2010 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses first quarter 2010 results compared to fourth quarter 2009.

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

(dollar amounts in millions)

1st Qtr '10

4th Qtr '09

1st Qtr '09

Midwest

$      26


$       12


$       29

Western

22


7


(7)

Texas

14


13


15

Florida

1


3


(6)

Other Markets

16


23


22

International

14


-


9


93


58


62

Finance & Other Businesses (a)

(41)


(87)


(53)

    Total

$      52


$      (29)


$         9







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



Midwest Market

(dollar amounts in millions)

1st Qtr '10


4th Qtr '09


1st Qtr '09


Net interest income (FTE)

$         205


$         205


$         194


Provision for loan losses

81


101


83


Noninterest income

102


106


127


Noninterest expenses

186


194


194


Net income

26


12


29









Net credit-related charge-offs

55


97


54









Selected average balances:







Assets

15,573


16,090


19,139


Loans

15,332


15,811


18,267


Deposits

17,068


17,200


16,697









Net interest margin

4.86

%

4.73

%

4.30

%



  • Average loans decreased $479 million, reflecting declines across most business lines. The decline in loans slowed in the first quarter 2010.
  • Average deposits decreased $132 million, due to a decrease in the Retail Bank, partially offset by an increase in Global Corporate Banking.
  • The net interest margin of 4.86 percent increased 13 basis points, primarily due to an increase in loan spreads and an increase in deposit spreads related to maturing higher-cost customer certificates of deposit and an increase in money market and NOW deposits.
  • The provision for loan losses decreased $20 million, primarily due to decreases in Leasing and Personal Banking.
  • Noninterest income decreased $4 million, reflecting small decreases in several categories.
  • Noninterest expenses decreased $8 million, due to decreases in salaries and employee benefits expense and other real estate expense, partially offset by an increase in the provision for credit losses on lending-related commitments.

Western Market

(dollar amounts in millions)

1st Qtr '10


4th Qtr '09


1st Qtr '09


Net interest income (FTE)

$         161


$         163


$         146


Provision for loan losses

59


79


88


Noninterest income

36


33


36


Noninterest expenses

105


110


104


Net income (loss)

22


7


(7)









Net credit-related charge-offs

64


85


76









Selected average balances:







Assets

13,175


13,484


15,443


Loans

12,980


13,289


15,253


Deposits

11,927


11,899


10,640









Net interest margin

5.04

%

4.85

%

3.91

%



  • Average loans decreased $309 million, primarily due to declines in Commercial Real Estate, Technology and Life Sciences and Middle Market.  The decline in loans slowed in the first quarter 2010.
  • Average deposits increased $28 million, primarily due to increases in Commercial Real Estate and Technology and Life Sciences, partially offset by a decrease in the Financial Services Division.
  • The net interest margin of 5.04 percent increased 19 basis points, primarily due to an increase in loan spreads and an increase in deposit spreads related to maturing higher-cost customer certificates of deposit and an increase in NOW balances.
  • The provision for loan losses decreased $20 million, reflecting decreases in Global Corporate Banking, Commercial Real Estate, Technology and Life Sciences, National Dealer Services and Leasing, partially offset by increased provisions for Middle Market, Specialty Businesses and Personal Banking.
  • Noninterest income increased $3 million, primarily due to an increase in commercial lending fees
  • Noninterest expenses decreased $5 million, primarily due to decreases in other real estate expense, net occupancy expense and salaries and employee benefits expense.

Texas Market

(dollar amounts in millions)

1st Qtr '10


4th Qtr '09


1st Qtr '09


Net interest income (FTE)

$           79


$           78


$           70


Provision for loan losses

17


20


9


Noninterest income

20


23


21


Noninterest expenses

60


61


58


Net income

14


13


15









Total net credit-related charge-offs

25


13


8









Selected average balances:







Assets

6,892


7,118


8,069


Loans

6,704


6,934


7,847


Deposits

4,957


4,737


4,198









Net interest margin

4.79

%

4.46

%

3.62

%



  • Average loans decreased $230 million, reflecting declines across all business lines.  The decline in loans slowed in the first quarter 2010.
  • Average deposits increased $220 million, primarily due to an increase in Global Corporate Banking.
  • The net interest margin of 4.79 percent increased 33 basis points, primarily due to an increase in loan and deposit spreads and the benefit provided by an increase in noninterest-bearing and NOW deposits.
  • The provision for loan losses decreased $3 million, due to declines in Middle Market and Energy Lending, partially offset by an increase in Commercial Real Estate.
  • Noninterest income decreased $3 million, partially due to a decrease in commercial lending fees.


Florida Market

(dollar amounts in millions)

1st Qtr '10


4th Qtr '09


1st Qtr '09


Net interest income (FTE)

$           10


$           10


$           11


Provision for loan losses

3


-


15


Noninterest income

3


3


3


Noninterest expenses

9


9


8


Net income (loss)

1


3


(6)









Net credit-related charge-offs

10


4


12









Selected average balances:







Assets

1,576


1,608


1,869


Loans

1,576


1,613


1,878


Deposits

361


333


253









Net interest margin

2.54

%

2.57

%

2.31

%



  • Average loans decreased $37 million, primarily due to a decrease in Middle Market.  The decline in loans slowed in the first quarter 2010.
  • Average deposits increased $28 million, primarily due to an increase in Global Corporate Banking.
  • The net interest margin of 2.54 percent decreased three basis points.
  • The provision for loan losses increased $3 million, primarily due to increases in Commercial Real Estate and Middle Market, partially offset by a decrease in Private Banking.

Conference Call and Webcast

Comerica will host a conference call to review first quarter 2010 financial results at 7 a.m. CT Wednesday, April 21, 2010. Interested parties may access the conference call by calling (800) 309-2262 or (706) 679-5261 (event ID No. 63304761). The call and supplemental financial information can also be accessed on the Internet at www.comerica.com.  A replay will be available approximately two hours following the conference call through April 30, 2010. The conference call replay can be accessed by calling (800) 642-1687 or (706) 645-9291 (event ID No. 63304761). 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 & Institutional Management. Comerica focuses on relationships and helping people and businesses be successful. In addition to Texas, Comerica Bank locations can be found in Arizona, California, Florida and Michigan, with select businesses operating in several other states, as well as in Canada and Mexico.

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

Forward-looking Statements

Any statements in this news release that are not historical facts are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Words such as "anticipates," "believes," "feels," "expects," "estimates," "seeks," "strives," "plans," "intends," "outlook," "forecast," "position," "target," "mission," "assume," "achievable," "potential," "strategy," "goal," "aspiration," "outcome," "continue," "remain," "maintain," "trend," "objective" 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 further economic downturns, changes in the pace of an economic recovery and related changes in employment levels, changes in real estate values, fuel prices, energy costs or other events that could affect customer income levels or general economic conditions, the effects of recently enacted legislation, actions taken by or proposed by the U.S. Department of Treasury, the Board of Governors of the Federal Reserve System, the Texas Department of Banking and the Federal Deposit Insurance Corporation, legislation enacted in the future, and the impact and expiration of such legislation and regulatory actions, the effects of war and other armed conflicts or acts of terrorism, the effects of natural disasters including, but not limited to, hurricanes, tornadoes, earthquakes, fires, droughts and floods, the disruption of private or public utilities, the implementation of Comerica's strategies and business models, management's ability to maintain and expand customer relationships, changes in customer borrowing, repayment, investment and deposit practices, management's ability to retain key officers and employees, changes in the accounting treatment of any particular item, the impact of regulatory examinations, declines or other changes in the businesses or industries in which Comerica has a concentration of loans, including, but not limited to, the automotive production industry and the real estate business lines, the anticipated performance of any new banking centers, the entry of new competitors in Comerica's markets, changes in the level of fee income, changes in applicable laws and regulations, including those concerning taxes, banking, securities and insurance, changes in trade, monetary and fiscal policies, including the interest rate policies of the Board of Governors of the Federal Reserve System, fluctuations in inflation or interest rates, changes in general economic, political or industry conditions and related credit and market conditions, the interdependence of financial service companies and adverse conditions in the stock market. 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 11 of Comerica's Annual Report on Form 10-K for the year ended December 31, 2009. 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)

2010

2009

2009

PER COMMON SHARE AND COMMON STOCK DATA







Diluted net loss

$   (0.46)


$   (0.42)


$   (0.16)


Cash dividends declared

0.05


0.05


0.05


Common shareholders' equity (at period end)

32.15


32.27


33.40









Average diluted shares (in thousands)

155,155


149,445


149,257


KEY RATIOS







Return on average common shareholders' equity

(5.61)

%

(5.10)

%

(1.90)

%

Return on average assets

0.36


(0.19)


0.06


Tier 1 common capital ratio (a) (b)

9.58


8.18


7.32


Tier 1 risk-based capital ratio (b)

10.40


12.46


11.06


Total risk-based capital ratio (b)

14.93


16.93


15.36


Leverage ratio (b)

11.00


13.25


11.65


Tangible common equity ratio (a)

9.68


7.99


7.27


AVERAGE BALANCES







Commercial loans

$ 21,015


$ 21,971


$ 27,180


Real estate construction loans

3,386


3,703


4,510


Commercial mortgage loans

10,387


10,393


10,431


Residential mortgage loans

1,632


1,664


1,846


Consumer loans

2,481


2,517


2,574


Lease financing

1,130


1,181


1,300


International loans

1,282


1,324


1,715


Total loans

41,313


42,753


49,556









Earning assets

52,941


53,953


61,752


Total assets

57,519


58,396


66,737


Noninterest-bearing deposits

14,624


14,430


11,364


Interest-bearing core deposits

22,612


22,312


22,468


Total core deposits

37,236


36,742


33,832


Common shareholders' equity

5,070


4,876


5,024


Total shareholders' equity

6,864


7,024


7,155


NET INTEREST INCOME







Net interest income (fully taxable equivalent basis)

$      416


$      398


$      386


Fully taxable equivalent adjustment

1


2


2


Net interest margin

3.18

%

2.94

%

2.53

%

CREDIT QUALITY







Nonaccrual loans

$   1,145


$   1,165


$      982


Reduced-rate loans

17


16


-


Total nonperforming loans

1,162


1,181


982


Foreclosed property

89


111


91


Total nonperforming assets

1,251


1,292


1,073









Loans past due 90 days or more and still accruing

83


101


207









Gross loan charge-offs

184


232


161


Loan recoveries

11


8


4


Net loan charge-offs

173


224


157


Lending-related commitment charge-offs

-


1


-


Total net credit-related charge-offs

173


225


157









Allowance for loan losses

987


985


816


Allowance for credit losses on lending-related commitments

44


37


37


Total allowance for credit losses

1,031


1,022


853









Allowance for loan losses as a percentage of total loans

2.42

%

2.34

%

1.68

%

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

1.68


2.09


1.26


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

1.68


2.10


1.26


Nonperforming assets as a percentage of total loans and foreclosed property

3.06


3.06


2.20


Allowance for loan losses as a percentage of total nonperforming loans

85


83


83









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

(b) March 31, 2010 ratios are estimated.



CONSOLIDATED BALANCE SHEETS (unaudited)

Comerica Incorporated and Subsidiaries








March 31,

December 31,

March 31,

(in millions, except share data)

2010

2009

2009






ASSETS




Cash and due from banks

$        769

$               774

$        952






Interest-bearing deposits with banks

3,860

4,843

2,558

Other short-term investments

165

138

248






Investment securities available-for-sale

7,346

7,416

10,844






Commercial loans

20,756

21,690

26,431

Real estate construction loans

3,202

3,461

4,379

Commercial mortgage loans

10,358

10,457

10,514

Residential mortgage loans

1,631

1,651

1,836

Consumer loans

2,472

2,511

2,577

Lease financing

1,120

1,139

1,232

International loans

1,306

1,252

1,655


Total loans

40,845

42,161

48,624

Less allowance for loan losses

(987)

(985)

(816)


Net loans

39,858

41,176

47,808






Premises and equipment

637

644

676

Customers' liability on acceptances outstanding

21

11

10

Accrued income and other assets

4,450

4,247

4,274


Total assets

$   57,106

$          59,249

$   67,370






LIABILITIES AND SHAREHOLDERS' EQUITY




Noninterest-bearing deposits

$   15,290

$          15,871

$   12,645






Money market and NOW deposits

16,009

14,450

12,240

Savings deposits

1,462

1,342

1,328

Customer certificates of deposit

5,979

6,413

8,815

Other time deposits

814

1,047

6,372

Foreign office time deposits

412

542

494


Total interest-bearing deposits

24,676

23,794

29,249


Total deposits

39,966

39,665

41,894






Short-term borrowings

489

462

2,207

Acceptances outstanding

21

11

10

Accrued expenses and other liabilities

1,047

1,022

1,464

Medium- and long-term debt

9,915

11,060

14,612


Total liabilities

51,438

52,220

60,187










Fixed rate cumulative perpetual preferred stock, series F, no par value, $1,000 liquidation value per share:




    Authorized - 2,250,000 shares at 12/31/09 and 3/31/09

    Issued - 2,250,000 shares at 12/31/09 and 3/31/09

-

2,151

2,134

Common stock - $5 par value:




    Authorized - 325,000,000 shares

    Issued - 203,878,110 shares at 3/31/10 and 178,735,252 shares at 12/31/09 and 3/31/09  

1,019

894

894

Capital surplus

1,468

740

727

Accumulated other comprehensive loss

(303)

(336)

(238)

Retained earnings

5,064

5,161

5,252





Less cost of common stock in treasury - 27,575,283 shares at 3/31/10, 27,555,623 shares at 12/31/09 and 27,580,899 shares at 3/31/09

(1,580)

(1,581)

(1,586)


Total shareholders' equity

5,668

7,029

7,183


Total liabilities and shareholders' equity

$   57,106

$          59,249

$   67,370



CONSOLIDATED STATEMENTS OF INCOME (unaudited)

Comerica Incorporated and Subsidiaries







Three Months Ended



March 31,

(in millions, except per share data)

2010

2009





INTEREST INCOME



Interest and fees on loans

$   412

$   452

Interest on investment securities

61

109

Interest on short-term investments

3

2


Total interest income

476

563





INTEREST EXPENSE



Interest on deposits

35

125

Interest on short-term borrowings

-

2

Interest on medium- and long-term debt

26

52


Total interest expense

61

179


Net interest income

415

384

Provision for loan losses

175

203


Net interest income after provision for loan losses

240

181





NONINTEREST INCOME



Service charges on deposit accounts

56

58

Fiduciary income

39

42

Commercial lending fees

22

18

Letter of credit fees

18

16

Card fees

13

12

Foreign exchange income

10

9

Bank-owned life insurance

8

8

Brokerage fees

6

9

Net securities gains

2

13

Other noninterest income

20

38


Total noninterest income

194

223





NONINTEREST EXPENSES



Salaries

169

171

Employee benefits

44

55

    Total salaries and employee benefits

213

226

Net occupancy expense

42

41

Equipment expense

17

16

Outside processing fee expense

23

25

Software expense

22

20

FDIC insurance expense

17

15

Other real estate expense

12

7

Legal fees

9

7

Litigation and operational losses

1

2

Provision for credit losses on lending-related commitments

7

(1)

Other noninterest expenses

41

39


Total noninterest expenses

404

397

Income from continuing operations before income taxes

30

7

Provision (benefit) for income taxes

(5)

(1)

Income from continuing operations

35

8

Income from discontinued operations, net of tax

17

1

NET INCOME

52

9

Preferred stock dividends

123

33

Income allocated to participating securities

-

-

Net loss attributable to common shares

$    (71)

$    (24)





Basic earnings per common share:



     Loss from continuing operations

$ (0.57)

$ (0.17)

     Net loss

(0.46)

(0.16)





Diluted earnings per common share:



    Loss from continuing operations

(0.57)

(0.17)

    Net loss

(0.46)

(0.16)





Cash dividends declared on common stock

9

7

Cash dividends declared per common share

0.05

0.05



CONSOLIDATED QUARTERLY STATEMENTS OF INCOME (unaudited)

Comerica Incorporated and Subsidiaries

















First

Fourth

Third

Second

First


First Quarter 2010 Compared To:



Quarter

Quarter

Quarter

Quarter

Quarter


Fourth Quarter 2009


First Quarter 2009


(in millions, except per share data)

2010

2009

2009

2009

2009


Amount

Percent


Amount

Percent
















INTEREST INCOME













Interest and fees on loans

$    412

$    424

$    444

$    447

$    452


$      (12)

(3)

%

$       (40)

(9)

%

Interest on investment securities

61

53

64

103

109


8

16


(48)

(44)


Interest on short-term investments

3

2

3

2

2


1

49


1

74



Total interest income

476

479

511

552

563


(3)

(1)


(87)

(15)
















INTEREST EXPENSE













Interest on deposits

35

52

89

106

125


(17)

(30)


(90)

(72)


Interest on short-term borrowings

-

-

-

-

2


-

27


(2)

(96)


Interest on medium- and long-term debt

26

31

37

44

52


(5)

(19)


(26)

(51)



Total interest expense

61

83

126

150

179


(22)

(26)


(118)

(66)



Net interest income

415

396

385

402

384


19

5


31

8


Provision for loan losses

175

256

311

312

203


(81)

(32)


(28)

(14)



Net interest income after provision for loan losses

240

140

74

90

181


100

71


59

32
















NONINTEREST INCOME













Service charges on deposit accounts

56

56

59

55

58


-

-


(2)

(3)


Fiduciary income

39

38

40

41

42


1

1


(3)

(7)


Commercial lending fees

22

21

21

19

18


1

2


4

21


Letter of credit fees

18

19

18

16

16


(1)

(3)


2

18


Card fees

13

14

13

12

12


(1)

(1)


1

14


Foreign exchange income

10

11

10

11

9


(1)

(7)


1

4


Bank-owned life insurance

8

9

8

10

8


(1)

(9)


-

-


Brokerage fees

6

7

7

8

9


(1)

(15)


(3)

(35)


Net securities gains

2

10

107

113

13


(8)

(81)


(11)

(86)


Other noninterest income

20

29

32

13

38


(9)

(33)


(18)

(48)



Total noninterest income

194

214

315

298

223


(20)

(9)


(29)

(13)
















NONINTEREST EXPENSES













Salaries

169

174

171

171

171


(5)

(3)


(2)

(1)


Employee benefits

44

51

51

53

55


(7)

(14)


(11)

(20)


    Total salaries and employee benefits

213

225

222

224

226


(12)

(6)


(13)

(6)


Net occupancy expense

42

43

40

38

41


(1)

(2)


1

2


Equipment expense

17

16

15

15

16


1

6


1

5


Outside processing fee expense

23

23

24

25

25


-

-


(2)

(8)


Software expense

22

23

21

20

20


(1)

(3)


2

10


FDIC insurance expense

17

15

15

45

15


2

11


2

11


Other real estate expense

12

22

10

9

7


(10)

(45)


5

80


Legal fees

9

12

8

10

7


(3)

(27)


2

18


Litigation and operational losses

1

3

3

2

2


(2)

(43)


(1)

(33)


Provision for credit losses on lending-related commitments

7

3

2

(4)

(1)


4

N/M


8

N/M


Other noninterest expenses

41

40

39

45

39


1

-


2

9



Total noninterest expenses

404

425

399

429

397


(21)

(5)


7

2


Income (loss) from continuing operations before income taxes

30

(71)

(10)

(41)

7


101

N/M


23

N/M


Provision (benefit) for income taxes

(5)

(42)

(29)

(59)

(1)


37

88


(4)

N/M


Income (loss) from continuing operations

35

(29)

19

18

8


64

N/M


27

N/M


Income from discontinued operations, net of tax

17

-

-

-

1


17

N/M


16

N/M


NET INCOME (LOSS)  

52

(29)

19

18

9


81

N/M


43

N/M


Preferred stock dividends

123

33

34

34

33


90

N/M


90

N/M


Income allocated to participating securities

-

-

1

-

-


-

-


-

-


Net loss attributable to common shares

$     (71)

$     (62)

$     (16)

$     (16)

$     (24)


$        (9)

$       (14)

%

$       (47)

N/M

%















Basic earnings per common share:













     Loss from continuing operations

$  (0.57)

$  (0.42)

$  (0.10)

$  (0.11)

$  (0.17)


$   (0.15)

(0.36)

%

$    (0.40)

N/M

%

     Net loss

(0.46)

(0.42)

(0.10)

(0.11)

(0.16)


(0.04)

(0.10)


(0.30)

N/M
















Diluted earnings per common share:













    Loss from continuing operations

(0.57)

(0.42)

(0.10)

(0.11)

(0.17)


(0.15)

(0.36)


(0.40)

N/M


    Net loss

(0.46)

(0.42)

(0.10)

(0.11)

(0.16)


(0.04)

(0.10)


(0.30)

N/M
















Cash dividends declared on common stock

9

8

7

8

7


1

17


2

18


Cash dividends declared per common share

0.05

0.05

0.05

0.05

0.05


-

-


-

-
















N/M - Not meaningful



ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES (unaudited)

Comerica Incorporated and Subsidiaries















2010


2009

(in millions)


1st Qtr


4th Qtr


3rd Qtr



2nd Qtr


1st Qtr















Balance at beginning of period


$       985


$        953


$         880



$        816


$        770















Loan charge-offs:













   Commercial


49


113


113



88


61


   Real estate construction:













       Commercial Real Estate business line (a)


71


33


63



81


57


       Other business lines (b)


3


-


1



-


-


         Total real estate construction


74


33


64



81


57


   Commercial mortgage:













       Commercial Real Estate business line (a)


16


27


24



23


16


       Other business lines (b)


28


25


15



23


18


         Total commercial mortgage


44


52


39



46


34


   Residential mortgage


2


6


11



2


2


   Consumer


8


9


7



12


6


   Lease financing


-


6


6



24


-


   International


7


13


5



4


1


       Total loan charge-offs


184


232


245



257


161















Recoveries on loans previously charged-off:













   Commercial


7


7


3



5


3


   Real estate construction


1


-


1



-


-


   Commercial mortgage


3


1


-



2


-


   Residential mortgage


-


-


-



-


-


   Consumer


-


-


1



-


1


   Lease financing


-


-


-



1


-


   International


-


-


1



1


-


       Total recoveries


11


8


6



9


4


Net loan charge-offs


173


224


239



248


157


Provision for loan losses


175


256


311



312


203


Foreign currency translation adjustment


-


-


1



-


-


Balance at end of period


$       987


$        985


$         953



$        880


$        816















Allowance for loan losses as a percentage of total loans


2.42

%

2.34

%

2.19

%


1.89

%

1.68

%














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


1.68


2.09


2.14



2.08


1.26















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


1.68


2.10


2.14



2.08


1.26


(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














2010


2009

(in millions)


1st Qtr


4th Qtr


3rd Qtr



2nd Qtr


1st Qtr













Balance at beginning of period


$         37


$          35


$           33



$          37


$          38

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


-


1


-



-


-

Add: Provision for credit losses on lending-related commitments


7


3


2



(4)


(1)

Balance at end of period


$         44


$          37


$           35



$          33


$          37













Unfunded lending-related commitments sold


$            -


$            3


$             1



$             -


$            -

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



NONPERFORMING ASSETS (unaudited)

Comerica Incorporated and Subsidiaries















2010


2009

(in millions)

1st Qtr


4th Qtr


3rd Qtr


2nd Qtr


1st Qtr














SUMMARY OF NONPERFORMING ASSETS AND PAST DUE LOANS









Nonaccrual loans:











   Commercial

$     209


$    238


$    290


$      327


$     258


   Real estate construction:











       Commercial Real Estate business line (a)

516


507


542


472


426


       Other business lines (b)

3


4


4


4


5


           Total real estate construction

519


511


546


476


431


   Commercial mortgage:











       Commercial Real Estate business line (a)

105


127


137


134


131


       Other business lines (b)

226


192


161


175


138


           Total commercial mortgage

331


319


298


309


269


   Residential mortgage

58


50


27


7


8


   Consumer

13


12


8


7


8


   Lease financing

11


13


18


-


2


   International

4


22


7


4


6


           Total nonaccrual loans

1,145


1,165


1,194


1,130


982


Reduced-rate loans

17


16


2


-


-


           Total nonperforming loans

1,162


1,181


1,196


1,130


982


Foreclosed property

89


111


109


100


91


           Total nonperforming assets

$  1,251


$ 1,292


$ 1,305


$   1,230


$  1,073














Nonperforming loans as a percentage of total loans

2.85

%

2.80

%

2.74

%

2.43

%

2.02

%












Nonperforming assets as a percentage of total loans and foreclosed property

3.06


3.06


2.99


2.64


2.20













Allowance for loan losses as a percentage of total nonperforming loans

85


83


80


78


83


Loans past due 90 days or more and still accruing

$       83


$    101


$    161


$      210


$     207


























ANALYSIS OF NONACCRUAL LOANS











Nonaccrual loans at beginning of period

$  1,165


$ 1,194


$ 1,130


$      982


$     917


    Loans transferred to nonaccrual (c)

245


266


361


419


241


    Nonaccrual business loan gross charge-offs (d)

(174)


(217)


(226)


(242)


(153)


    Loans transferred to accrual status (c)

-


-


(4)


-


(4)


    Nonaccrual business loans sold (e)

(44)


(10)


(41)


(10)


(3)


    Payments/Other (f)

(47)


(68)


(26)


(19)


(16)


Nonaccrual loans at end of period

$  1,145


$ 1,165


$ 1,194


$   1,130


$     982














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










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










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







(d) Analysis of gross loan charge-offs:























     Nonaccrual business loans

$     174


$    217


$    226


$      242


$     153


     Performing watch list loans

-


-


1


1


-


     Consumer and residential mortgage loans

10


15


18


14


8



Total gross loan charge-offs

$     184


$    232


$    245


$      257


$     161


(e) Analysis of loans sold:























     Nonaccrual business loans

$       44


$      10


$      41


$        10


$         3


     Performing watch list loans

12


1


24


6


-



Total loans sold

$       56


$      11


$      65


$        16


$         3


(f) Includes net changes related to nonaccrual loans with balances less than $2 million, payments on nonaccrul 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, 2010


December 31, 2009


March 31, 2009



Average


Average


Average


Average


Average


Average

(dollar amounts in millions)

Balance

Interest

Rate


Balance

Interest

Rate


Balance

Interest

Rate

















Commercial loans

$ 21,015

$     205

3.96

%


$ 21,971

$     212

3.84

%


$ 27,180

$     228

3.39

%

Real estate construction loans

3,386

25

2.95



3,703

27

2.90



4,510

33

2.99


Commercial mortgage loans

10,387

107

4.18



10,393

110

4.19



10,431

109

4.22


Residential mortgage loans

1,632

22

5.41



1,664

21

5.01



1,846

26

5.66


Consumer loans

2,481

22

3.58



2,517

23

3.59



2,574

24

3.79


Lease financing

1,130

11

3.75



1,181

11

3.80



1,300

9

2.82


International loans

1,282

12

3.93



1,324

12

3.73



1,715

16

3.85


Business loan swap income

-

8

-



-

9

-



-

8

-



Total loans

41,313

412

4.04



42,753

425

3.95



49,556

453

3.70


















Auction-rate securities available-for-sale

879

2

0.93



923

3

1.37



1,108

5

1.71


Other investment securities available-for-sale

6,503

60

3.72



7,664

51

2.67



9,018

105

4.82



Total investment securities available-for-sale

7,382

62

3.38



8,587

54

2.53



10,126

110

4.46


















Federal funds sold and securities purchased under agreements to resell

-

-

-



1

-

0.29



57

-

0.32


Interest-bearing deposits with banks (a)

4,122

2

0.25



2,480

1

0.25



1,848

1

0.23


Other short-term investments

124

1

1.75



132

1

1.55



165

1

1.67



Total earning assets

52,941

477

3.65



53,953

481

3.55



61,752

565

3.71


















Cash and due from banks

788





831





950




Allowance for loan losses

(1,058)





(1,048)





(832)




Accrued income and other assets

4,848





4,660





4,867





Total assets

$ 57,519





$ 58,396





$ 66,737




















Money market and NOW deposits

$ 15,055

12

0.32



$ 14,113

14

0.39



$ 12,334

19

0.63


Savings deposits

1,384

-

0.07



1,376

-

0.08



1,278

1

0.18


Customer certificates of deposit

6,173

15

1.02



6,823

25

1.42



8,856

58

2.67



Total interest-bearing core deposits

22,612

27

0.50



22,312

39

0.69



22,468

78

1.41


Other time deposits

877

8

3.53



1,493

12

3.22



6,280

46

3.01


Foreign office time deposits

458

-

0.21



550

-

0.22



670

1

0.42



Total interest-bearing deposits

23,947

35

0.60



24,355

51

0.83



29,418

125

1.73


















Short-term borrowings

234

-

0.11



222

-

0.09



2,362

2

0.29


Medium- and long-term debt

10,775

26

0.95



11,140

32

1.12



14,924

52

1.40



Total interest-bearing sources

34,956

61

0.71



35,717

83

0.92



46,704

179

1.55


















Noninterest-bearing deposits

14,624





14,430





11,364




Accrued expenses and other liabilities

1,075





1,225





1,514




Total shareholders' equity

6,864





7,024





7,155





Total liabilities and shareholders' equity

$ 57,519





$ 58,396





$ 66,737




















Net interest income/rate spread (FTE)


$     416

2.94




$     398

2.63




$     386

2.16


















FTE adjustment


$         1





$         2





$         2



















Impact of net noninterest-bearing sources of funds



0.24





0.31





0.37


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



3.18

%




2.94

%




2.53

%

















(a) Excess liquidity, represented by average balances deposited with the Federal Reserve Bank, reduced the net interest margin by 24 basis points in the first quarter of 2010, and by 13 basis points and 7 basis points in the fourth and first quarters of 2009, respectively.  Excluding excess liquidity, the net interest margin would have been 3.42%, 3.07% and 2.60% in each respective period.  See Reconciliation of Non-GAAP Financial Measures.



CONSOLIDATED STATISTICAL DATA (unaudited)

Comerica Incorporated and Subsidiaries














March 31,


December 31,


September 30,


June 30,


March 31,


(in millions, except per share data)

2010


2009


2009


2009


2009














Commercial loans:











    Floor plan

$     1,351


$            1,367


$                 857


$   1,492


$     1,763


    Other

19,405


20,323


21,689


23,430


24,668



Total commercial loans

20,756


21,690


22,546


24,922


26,431


Real estate construction loans:











    Commercial Real Estate business line (a)

2,741


2,988


3,328


3,500


3,711


    Other business lines (b)

461


473


542


652


668



Total real estate construction loans

3,202


3,461


3,870


4,152


4,379


Commercial mortgage loans:











    Commercial Real Estate business line (a)

1,880


1,824


1,678


1,728


1,659


    Other business lines (b)

8,478


8,633


8,702


8,672


8,855



Total commercial mortgage loans

10,358


10,457


10,380


10,400


10,514


Residential mortgage loans

1,631


1,651


1,679


1,759


1,836


Consumer loans:











    Home equity

1,769


1,803


1,804


1,801


1,791


    Other consumer

703


708


740


761


786



Total consumer loans

2,472


2,511


2,544


2,562


2,577


Lease financing

1,120


1,139


1,197


1,234


1,232


International loans

1,306


1,252


1,355


1,523


1,655



Total loans

$   40,845


$          42,161


$            43,571


$ 46,552


$   48,624














Goodwill

$        150


$               150


$                 150


$      150


$        150


Loan servicing rights

6


7


8


9


10














Tier 1 common capital ratio (c) (d)

9.58

%

8.18

%

8.04

%

7.66

%

7.32

%

Tier 1 risk-based capital ratio (d)

10.40


12.46


12.21


11.58


11.06


Total risk-based capital ratio (d)

14.93


16.93


16.79


15.97


15.36


Leverage ratio (d)

11.00


13.25


12.46


12.11


11.65


Tangible common equity ratio (c)

9.68


7.99


7.96


7.55


7.27














Book value per common share

$     32.15


$            32.27


$              32.36


$   32.78


$     33.40


Market value per share for the quarter:











    High

39.36


32.30


31.83


26.47


21.20


    Low

29.68


26.49


19.94


16.03


11.72


    Close

38.04


29.57


29.67


21.15


18.31














Quarterly ratios:











    Return on average common shareholders' equity

(5.61)

%

(5.10)

%

(1.27)

%

(1.25)

%

(1.90)

%

    Return on average assets

0.36


(0.19)


0.12


0.11


0.06


    Efficiency ratio

66.45


70.68


67.14


72.75


66.61














Number of banking centers

449


447


444


441


440














Number of employees - full time equivalent

9,215


9,330


9,384


9,497


9,696














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

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

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

(d) March 31, 2010 ratios are estimated.



PARENT COMPANY ONLY BALANCE SHEETS (unaudited)

Comerica Incorporated






March 31,

December 31,

March 31,

(in millions, except share data)

2010

2009

2009





ASSETS




Cash and due from subsidiary bank

$          14

$                   5

$                  15

Short-term investments with subsidiary bank

651

2,150

2,229

Other short-term investments

86

86

75

Investment in subsidiaries, principally banks

5,818

5,710

5,780

Premises and equipment

4

4

4

Other assets

206

186

216

     Total assets

$     6,779

$            8,141

$             8,319





LIABILITIES AND SHAREHOLDERS' EQUITY




Medium- and long-term debt

$        989

$               986

$                999

Other liabilities

122

126

137

     Total liabilities

1,111

1,112

1,136





Fixed rate cumulative perpetual preferred stock, series F, no par value, $1,000 liquidation preference per share:




   Authorized - 2,250,000 shares at 12/31/09 and 3/31/09

   Issued  - 2,250,000 shares at 12/31/09 and 3/31/09

-

2,151

2,134

Common stock - $5 par value:




   Authorized - 325,000,000 shares

   Issued - 203,878,110 shares at 3/31/10 and 178,735,252 shares

      at 12/31/09 and 3/31/09

1,019

894

894

Capital surplus

1,468

740

727

Accumulated other comprehensive loss

(303)

(336)

(238)

Retained earnings

5,064

5,161

5,252

Less cost of common stock in treasury - 27,575,283 shares at 3/31/10, 27,555,623 shares at 12/31/09 and 27,580,899 shares at 3/31/09

(1,580)

(1,581)

(1,586)

     Total shareholders' equity

5,668

7,029

7,183

     Total liabilities and shareholders' equity

$     6,779

$            8,141

$             8,319



CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited)

Comerica Incorporated and Subsidiaries















Accumulated






Common Stock


Other



Total


Preferred

Shares


Capital

Comprehensive

Retained

Treasury

Shareholders'

(in millions, except per share data)

Stock

Outstanding

Amount

Surplus

Loss

Earnings

Stock

Equity










BALANCE AT DECEMBER 31, 2008

$     2,129

150.5

$     894

$     722

$                   (309)

$     5,345

$           (1,629)

$             7,152

Net income

-

-

-

-

-

9

-

9

Other comprehensive income, net of tax

-

-

-

-

71

-

-

71

Total comprehensive income








80

Cash dividends declared on preferred stock

-

-

-

-

-

(57)

-

(57)

Cash dividends declared on common stock ($0.05 per share)

-

-

-

-

-

(7)

-

(7)

Accretion of discount on preferred stock

5

-

-

-

-

(5)

-

-

Net issuance of common stock under employee stock plans

-

0.7

-

(12)

-

(33)

43

(2)

Share-based compensation

-

-

-

11

-

-

-

11

Other    

-

-

-

6

-

-

-

6

BALANCE AT MARCH 31, 2009

$     2,134

151.2

$     894

$     727

$                   (238)

$     5,252

$           (1,586)

$             7,183










BALANCE AT DECEMBER 31, 2009

$     2,151

151.2

$     894

$     740

$                   (336)

$     5,161

$           (1,581)

$             7,029

Net income

-

-

-

-

-

52

-

52

Other comprehensive income, net of tax

-

-

-

-

33

-

-

33

Total comprehensive income








85

Cash dividends declared on preferred stock

-

-

-

-

-

(38)

-

(38)

Cash dividends declared on common stock ($0.05 per share)

-

-

-

-

-

(9)

-

(9)

Purchase of common stock

-

-

-

-

-

-

(2)

(2)

Issuance of common stock

-

25.1

125

724

-

-

-

849

Redemption of preferred stock

(2,250)

-

-

-

-

-

-

(2,250)

Redemption discount accretion on preferred stock

94

-

-

-

-

(94)

-

-

Accretion of discount on preferred stock

5

-

-

-

-

(5)

-

-

Net issuance of common stock under employee stock plans

-

-

-

-

-

(3)

3

-

Share-based compensation

-

-

-

4

-

-

-

4

Other

-

-

-

-

-

-

-

-

BALANCE AT MARCH 31, 2010

$             -

176.3

$  1,019

$  1,468

$                   (303)

$     5,064

$           (1,580)

$             5,668



BUSINESS SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries



















Wealth &








(dollar amounts in millions)

Business  


Retail


Institutional








Three Months Ended March 31, 2010

Bank


Bank


Management


Finance


Other


Total


Earnings summary:













Net interest income (expense) (FTE)

$          341


$    130


$                42


$    (105)


$        8


$      416


Provision for loan losses

137


31


12


-


(5)


175


Noninterest income

76


44


60


12


2


194


Noninterest expenses

162


154


73


2


13


404


Provision (benefit) for income taxes (FTE)

29


(4)


6


(36)


1


(4)


Income from discontinued operations, net of tax

-


-


-


-


17


17


Net income (loss)

$            89


$      (7)


$                11


$      (59)


$      18


$        52


Net credit-related charge-offs

$          137


$      26


$                10


$           -


$         -


$      173















Selected average balances:













Assets

$     31,293


$ 6,106


$           4,862


$   9,416


$ 5,842


$ 57,519


Loans

30,918


5,599


4,789


9


(2)


41,313


Deposits

17,750


16,718


2,791


1,218


94


38,571


Liabilities

17,711


16,678


2,777


12,601


888


50,655


Attributed equity

3,159


589


357


919


1,840


6,864















Statistical data:













Return on average assets (a)

1.13

%

(0.17)

%

0.92

%

N/M


N/M


0.36

%

Return on average attributed equity

11.24


(4.86)


12.50


N/M


N/M


(5.61)


Net interest margin (b)

4.48


3.18


3.53


N/M


N/M


3.18


Efficiency ratio

38.72


88.44


73.18


N/M


N/M


66.45







Wealth &









Business  


Retail


Institutional








Three Months Ended December 31, 2009

Bank


Bank


Management


Finance


Other


Total


Earnings summary:













Net interest income (expense) (FTE)

$          343


$    129


$                42


$    (125)


$        9


$      398


Provision for loan losses

179


36


19


-


22


256


Noninterest income

77


48


60


26


3


214


Noninterest expenses

165


161


76


2


21


425


Provision (benefit) for income taxes (FTE)

11


(8)


2


(39)


(6)


(40)


Income from discontinued operations, net of tax

-


-


-


-


-


-


Net income (loss)

$            65


$    (12)


$                  5


$      (62)


$    (25)


$      (29)


Net credit-related charge-offs

$          183


$      30


$                12


$           -


$         -


$      225















Selected average balances:













Assets

$     32,655


$ 6,257


$           4,841


$ 10,683


$ 3,960


$ 58,396


Loans

32,289


5,733


4,746


-


(15)


42,753


Deposits

16,944


17,020


2,849


1,892


80


38,785


Liabilities

16,903


16,978


2,837


13,722


932


51,372


Attributed equity

3,376


606


373


899


1,770


7,024















Statistical data:













Return on average assets (a)

0.80

%

(0.27)

%

0.38

%

N/M


N/M


(0.19)

%

Return on average attributed equity

7.70


(7.76)


4.91


N/M


N/M


(5.10)


Net interest margin (b)

4.21


3.02


3.50


N/M


N/M


2.94


Efficiency ratio

39.22


90.98


75.98


N/M


N/M


70.68







Wealth &









Business  


Retail


Institutional








Three Months Ended March 31, 2009

Bank


Bank


Management


Finance


Other


Total


Earnings summary:













Net interest income (expense) (FTE)

$          312


$    126


$                36


$      (99)


$      11


$      386


Provision for loan losses

177


23


10


-


(7)


203


Noninterest income

93


46


70


20


(6)


223


Noninterest expenses

157


161


75


4


-


397


Provision (benefit) for income taxes (FTE)

15


(5)


8


(33)


16


1


Income from discontinued operations, net of tax

-


-


-


-


1


1


Net income (loss)

$            56


$      (7)


$                13


$      (50)


$      (3)


$          9


Net credit-related charge-offs

$          123


$      26


$                  8


$           -


$         -


$      157















Selected average balances:













Assets

$     39,505


$ 6,875


$           4,870


$ 12,703


$ 2,784


$ 66,737


Loans

38,527


6,284


4,750


(4)


(1)


49,556


Deposits

14,040


17,391


2,429


6,786


136


40,782


Liabilities

14,372


17,367


2,418


24,914


511


59,582


Attributed equity

3,345


658


340


1,177


1,635


7,155















Statistical data:













Return on average assets (a)

0.57

%

(0.16)

%

1.10

%

N/M


N/M


0.06

%

Return on average attributed equity

6.78


(4.48)


15.80


N/M


N/M


(1.90)


Net interest margin (b)

3.28


2.93


3.11


N/M


N/M


2.53


Efficiency ratio

38.55


94.01


74.09


N/M


N/M


66.61


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

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

FTE - Fully Taxable Equivalent

N/M – Not Meaningful



MARKET SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries



























Finance




(dollar amounts in millions)









Other




& Other




Three Months Ended March 31, 2010

Midwest


Western


Texas


Florida


Markets


International


Businesses


Total


Earnings summary:

















Net interest income (expense) (FTE)

$      205


$      161


$      79


$      10


$        40


$               18


$             (97)


$      416


Provision for loan losses

81


59


17


3


23


(3)


(5)


175


Noninterest income

102


36


20


3


10


9


14


194


Noninterest expenses

186


105


60


9


21


8


15


404


Provision (benefit) for income taxes (FTE)

14


11


8


-


(10)


8


(35)


(4)


Income from discontinued operations, net of tax

-


-


-


-


-


-


17


17


Net income (loss)

$        26


$        22


$      14


$        1


$        16


$               14


$             (41)


$        52


Net credit-related charge-offs

$        55


$        64


$      25


$      10


$        14


$                 5


$                 -


$      173



















Selected average balances:

















Assets

$ 15,573


$ 13,175


$ 6,892


$ 1,576


$   3,417


$          1,628


$       15,258


$ 57,519


Loans

15,332


12,980


6,704


1,576


3,126


1,588


7


41,313


Deposits

17,068


11,927


4,957


361


1,973


973


1,312


38,571


Liabilities

17,044


11,846


4,941


347


2,010


978


13,489


50,655


Attributed equity

1,446


1,315


670


164


352


158


2,759


6,864



















Statistical data:

















Return on average assets (a)

0.55

%

0.67

%

0.84

%

0.17

%

1.85

%

3.50

%

N/M


0.36

%

Return on average attributed equity

7.09


6.68


8.66


1.60


17.97


36.09


N/M


(5.61)


Net interest margin (b)

4.86


5.04


4.79


2.54


5.23


4.64


N/M


3.18


Efficiency ratio

60.64


53.08


60.36


72.04


43.87


29.12


N/M


66.45











Finance













Other




& Other




Three Months Ended December 31, 2009

Midwest


Western


Texas


Florida


Markets


International


Businesses


Total


Earnings summary:

















Net interest income (expense) (FTE)

$      205


$      163


$      78


$      10


$        40


$               18


$           (116)


$      398


Provision for loan losses

101


79


20


-


15


19


22


256


Noninterest income

106


33


23


3


11


9


29


214


Noninterest expenses

194


110


61


9


20


8


23


425


Provision (benefit) for income taxes (FTE)

4


-


7


1


(7)


-


(45)


(40)


Income from discontinued operations, net of tax

-


-


-


-


-


-


-


-


Net income (loss)

$        12


$          7


$      13


$        3


$        23


$                  -


$             (87)


$      (29)


Net credit-related charge-offs

$        97


$        85


$      13


$        4


$        13


$               13


$                 -


$      225



















Selected average balances:

















Assets

$ 16,090


$ 13,484


$ 7,118


$ 1,608


$   3,765


$          1,688


$       14,643


$ 58,396


Loans

15,811


13,289


6,934


1,613


3,458


1,663


(15)


42,753


Deposits

17,200


11,899


4,737


333


1,705


939


1,972


38,785


Liabilities

17,185


11,817


4,723


318


1,747


928


14,654


51,372


Attributed equity

1,529


1,386


691


176


401


172


2,669


7,024



















Statistical data:

















Return on average assets (a)

0.26

%

0.21

%

0.75

%

0.63

%

2.41

%

0.06

%

N/M


(0.19)

%

Return on average attributed equity

3.17


2.00


7.73


5.72


22.60


0.58


N/M


(5.10)


Net interest margin (b)

4.73


4.85


4.46


2.57


4.57


4.22


N/M


2.94


Efficiency ratio

62.55


56.08


60.22


69.94


40.93


28.74


N/M


70.68











Finance













Other




& Other




Three Months Ended March 31, 2009

Midwest


Western


Texas


Florida


Markets


International


Businesses


Total


Earnings summary:

















Net interest income (expense) (FTE)

$      194


$      146


$      70


$      11


$        39


$               14


$             (88)


$      386


Provision for loan losses

83


88


9


15


15


-


(7)


203


Noninterest income

127


36


21


3


14


8


14


223


Noninterest expenses

194


104


58


8


21


8


4


397


Provision (benefit) for income taxes (FTE)

15


(3)


9


(3)


(5)


5


(17)


1


Income from discontinued operations, net of tax

-


-


-


-


-


-


1


1


Net income (loss)

$        29


$        (7)


$      15


$      (6)


$        22


$                 9


$             (53)


$          9


Net credit-related charge-offs

$        54


$        76


$        8


$      12


$          6


$                 1


$                 -


$      157



















Selected average balances:

















Assets

$ 19,139


$ 15,443


$ 8,069


$ 1,869


$   4,553


$          2,177


$       15,487


$ 66,737


Loans

18,267


15,253


7,847


1,878


4,246


2,070


(5)


49,556


Deposits

16,697


10,640


4,198


253


1,359


713


6,922


40,782


Liabilities

17,012


10,571


4,212


245


1,415


702


25,425


59,582


Attributed equity

1,604


1,375


679


152


383


150


2,812


7,155



















Statistical data:

















Return on average assets (a)

0.62

%

(0.18)

%

0.72

%

(1.29)

%

1.93

%

1.69

%

N/M


0.06

%

Return on average attributed equity

7.45


(1.98)


8.53


(15.87)


22.97


24.55


N/M


(1.90)


Net interest margin (b)

4.30


3.91


3.62


2.31


3.65


2.74


N/M


2.53


Efficiency ratio

60.06


57.17


64.43


61.06


43.82


33.86


N/M


66.61


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

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

FTE - Fully Taxable Equivalent

N/M – Not Meaningful



RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)

Comerica Incorporated and Subsidiaries


















March 31,

December 31,

September 30,

June 30,

March 31,

(dollar amounts in millions)

2010

2009

2009

2009

2009

Tier 1 capital (a) (b)


$   6,311



$   7,704



$   7,735



$   7,774



$   7,760


Less:
















Fixed rate cumulative perpetual preferred stock


-



2,151



2,145



2,140



2,134


Trust preferred securities


495



495



495



495



495


Tier 1 common capital (b)


$   5,816



$   5,058



$   5,095



$   5,139



$   5,131


Risk-weighted assets (a) (b)


$ 60,680



$ 61,815



$ 63,355



$ 67,124



$ 70,135


Tier 1 common capital ratio (b)


9.58

%


8.18

%


8.04

%


7.66

%


7.32

%

















Total shareholders' equity


$   5,668



$   7,029



$   7,035



$   7,093



$   7,183


Less:
















Fixed rate cumulative perpetual preferred stock


-



2,151



2,145



2,140



2,134


Goodwill


150



150



150



150



150


Other intangible assets


7



8



8



10



11


Tangible common equity


$   5,511



$   4,720



$   4,732



$   4,793



$   4,889


Total assets


$ 57,106



$ 59,249



$ 59,590



$ 63,630



$ 67,370


Less:
















Goodwill


150



150



150



150



150


Other intangible assets


7



8



8



10



11


Tangible assets


$ 56,949



$ 59,091



$ 59,432



$ 63,470



$ 67,209


Tangible common equity ratio


9.68

%


7.99

%


7.96

%


7.55

%


7.27

%



















2010


2009



1st Qtr


4th Qtr

3rd Qtr

2nd Qtr

1st Qtr

Net interest income (FTE)


$      416



$      398



$      387



$      404



$      386


Less:
















Interest earned on excess liquidity (c)


3



2



2



1



1


Net interest income (FTE), excluding excess liquidity


$      413



$      396



$      385



$      403



$      385


















Average earning assets


$ 52,941



$ 53,953



$ 57,513



$ 59,522



$ 61,752


Less:
















   Average net unrealized gains on investment securities available-for-sale


62



107



102



239



212


Average earning assets for net interest margin (FTE)


52,879



53,846



57,411



59,283



61,540


Less:
















Excess liquidity (c)


4,092



2,453



3,492



1,833



1,812


   Average earning assets for net interest margin (FTE), excluding excess liquidity


$ 48,787



$ 51,393



$ 53,919



$ 57,450



$ 59,728


















Net interest margin (FTE)


3.18

%


2.94

%


2.68

%


2.73

%


2.53

%

Net interest margin (FTE), excluding excess liquidity


3.42



3.07



2.84



2.81



2.60


















Impact of excess liquidity on net interest margin (FTE)


(0.24)



(0.13)



(0.16)



(0.08)



(0.07)


















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

(b) March 31, 2010 Tier 1 capital and risk-weighted assets are estimated.

(c) Excess liquidity represented by interest earned on and average balances deposited with the Federal Reserve Bank.




SOURCE Comerica Incorporated