News Releases

Comerica Reports Second Quarter Net Income of $70 Million
Broad-Based Improvement in Credit Quality Continued, With Positive Trends in Leading Indicators
Net Interest Margin Expanded 10 Basis Points
Strong Capital and Liquidity to Support Future Growth

DALLAS, July 21 /PRNewswire-FirstCall/ -- Comerica Incorporated (NYSE: CMA) today reported second quarter 2010 net income from continuing operations of $70 million, compared to $35 million for the first quarter 2010. Second quarter net income attributable to common shares of $69 million, compared to a net loss attributable to common shares of $71 million for the first quarter 2010, reflected a lower provision for loan losses resulting from continued improvement in credit quality and the benefit of the first quarter 2010 full redemption of $2.25 billion of preferred stock issued to the U.S. Treasury. Second quarter 2010 included a $126 million provision for loan losses, compared to $175 million for the first quarter 2010.

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

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

(dollar amounts in millions, except per share data)


2nd Qtr '10


1st Qtr '10


2nd Qtr '09

Net interest income


$  422



$  415



$  402


Provision for loan losses


126



175



312


Noninterest income


194



194



298


Noninterest expenses


397



404



429












Income from continuing operations, net of tax


70



35



18


Income from discontinued operations, net of tax


-



17



-


Net income


70



52



18


Preferred stock dividends to U.S. Treasury


-



123

(a)


34


Income allocated to participating securities


1



-



-


Net income (loss) attributable to common shares


69



(71)



(16)












Diluted income (loss) per common share


0.39



(0.46)



(0.11)












Tier 1 capital ratio


10.61

%

(b)

10.38

%


11.58

%

Tangible common equity ratio (c)


10.11



9.68



7.55












Net interest margin


3.28



3.18



2.73












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

(b) June 30, 2010 ratio is estimated.

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



"Our financial results reflect the many positive trends we have seen over several quarters," said Ralph W. Babb Jr., chairman and chief executive officer. "This includes three consecutive quarters of broad-based improvement in credit quality, with leading indicators of future credit quality also pointing positive. Our net interest margin continued to expand, and our expenses remained well controlled.  We have strong capital and liquidity to support future growth, with the flexibility to grow organically as well as by acquisition.


"We continue to reach out to our customers, taking their pulse on the economy, their current financial needs and future plans.  As a relationship-focused 'Main Street' bank, this type of proactive outreach is how we differentiate ourselves. Since the onset of the economic downturn, we stepped-up our calling efforts to be sure we were ideally positioned to assist customers in navigating the economic environment and to meet their needs as the economy improves.  This is reflected in our loan pipeline, which is now at its highest level in more than two years.

"While the pace of the economic recovery remains uncertain, we continue to focus on growing new relationships, and expanding existing ones, with confidence we are in the right markets with the right people and a full array of products and services to make a positive difference for our customers, shareholders and the communities we serve."


Second Quarter 2010 Highlights Compared to First Quarter 2010

  • Net interest income increased $7 million to $422 million for the second quarter 2010, compared to $415 million for the first quarter 2010. The net interest margin of 3.28 percent increased 10 basis points, from 3.18 percent in the first quarter 2010, with little change from the impact of excess liquidity, represented by average balances deposited with the Federal Reserve Bank.  
  • Net credit-related charge-offs decreased $27 million to $146 million, or 1.44 percent of average total loans, for the second quarter 2010, compared to $173 million, or 1.68 percent of average total loans, for the first quarter 2010.
  • Watch list loans - generally consistent with regulatory defined special mention, substandard and doubtful (nonaccrual) loans - declined $851 million to $6.7 billion from March 31, 2010 to June 30, 2010.
  • The provision for credit losses decreased $56 million to $126 million for the second quarter 2010, compared to $182 million for the first quarter 2010, due to continued broad-based improvement in credit metrics.
  • The tangible common equity ratio was 10.11 percent at June 30, 2010, an increase of 43 basis points from March 31, 2010. The estimated Tier 1 common ratio was 9.79 percent and the estimated Tier 1 capital ratio was 10.61 percent at June 30, 2010, increases of 22 basis points and 23 basis points, respectively, from March 31, 2010.  
  • There were no preferred stock dividends in second quarter 2010, compared to $123 million in the first quarter 2010. Comerica fully redeemed the $2.25 billion of preferred stock issued to the U.S. Treasury under the Capital Purchase Program in March 2010.  



Net Interest Income and Net Interest Margin

(dollar amounts in millions)

2nd Qtr '10


1st Qtr '10


2nd Qtr '09

Net interest income

$      422



$      415



$      402












Net interest margin

3.28

%


3.18

%


2.73

%











Selected average balances:










Total earning assets

$ 51,835



$ 52,941



$ 59,522



Total investment securities

7,262



7,382



9,786



Federal Reserve Bank deposits (excess liquidity) (a)

3,719



4,092



1,833



Total loans

40,672



41,313



47,648













Total core deposits (b)

38,928



37,236



34,925



Total noninterest-bearing deposits

15,218



14,624



12,546












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

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




  • The $7 million increase in net interest income in the second quarter 2010, when compared to first quarter 2010, resulted primarily from an increase in the net interest margin.
  • The net interest margin of 3.28 percent increased 10 basis points, compared to first quarter 2010, primarily from maturing higher-cost wholesale funding and a less costly blend of core deposits. The net interest margin was reduced by approximately 23 and 24 basis points in the second and first quarters of 2010, respectively, from excess liquidity, which was represented by $3.7 billion of average balances deposited with the Federal Reserve Bank in the second quarter 2010, compared to $4.1 billion of average balances in the first quarter 2010. At June 30, 2010, excess liquidity was represented by $3.3 billion of balances deposited with the Federal Reserve Bank, compared to $3.8 billion at March 31, 2010.
  • Average earning assets decreased $1.1 billion, reflecting decreases of $641 million in average loans and $465 million in other earning assets. Over one-half of the decrease in average loans was in the Commercial Real Estate business line, while Mortgage Banker Finance, National Dealer Services, Technology and Life Sciences and Private Banking showed increases. The pace of decline in loans in the second quarter 2010 continued to slow when compared to declines of $1.4 billion in the first quarter 2010 and $2.0 billion in the fourth quarter 2009. While customers remained cautious, credit line utilization was stable since the middle of the first quarter 2010.
  • Second quarter 2010 average core deposits increased $1.7 billion compared to first quarter 2010, including a $1.3 billion increase in money market and NOW deposits and a $594 million increase in noninterest-bearing deposits.


Noninterest Income

Noninterest income was $194 million for both the second and first quarters of 2010.  Commercial service charges declined from a seasonally high first quarter 2010, while card fees and letter of credit fees increased in the second quarter 2010, compared to the first quarter 2010.


Noninterest Expenses

Noninterest expenses were $397 million for the second quarter 2010, compared to $404 million for the first quarter 2010. The $7 million decrease in noninterest expenses in the second quarter 2010, compared to the first quarter 2010, was primarily due to decreases in the provision for credit losses on lending-related commitments ($7 million) and other real estate expense ($7 million), partially offset by an increase in salaries expense ($10 million).  Salaries expense reflected the impact of one additional day in the second quarter, annual merit increases and increased share-based compensation expense. Full-time equivalent staff decreased by approximately 100 employees from March 31, 2010 and approximately 400 employees, or four percent, from June 30, 2009.  


Credit Quality

"The continued broad-based improvement in credit quality reflects our early recognition of issues, and our ability to quickly and proactively work through problem loans," Babb said.  "Overall charge-offs declined in the second quarter, with a notable decrease in commercial real estate charge-offs. The pace of improvement in credit quality is significant and faster than we had expected. A key indicator of future credit quality is our watch list loans, which are down $851 million.  As a result of the positive trends we have seen, we have reduced our charge-off outlook for full-year 2010."

  • Net credit-related charge-offs decreased $27 million to $146 million in the second quarter 2010, from $173 million in the first quarter 2010. The decrease in net credit-related charge-offs resulted primarily from a $50 million decrease in the Commercial Real Estate business line in the second quarter 2010, with decreases in all markets, partially offset by a $32 million increase in the Middle Market business line, primarily in Other Markets.
  • Nonperforming assets decreased $37 million to $1.2 billion, or 2.98 percent of total loans and foreclosed property, at June 30, 2010.  
  • Watch list loans declined $851 million to $6.7 billion from March 31, 2010 to June 30, 2010.
  • The provision for credit losses decreased $56 million, with significant declines in the Midwest, Western and Texas markets, partially offset by increases in Florida and Other Markets.
  • During the second quarter 2010, $199 million of loan relationships greater than $2 million were transferred to nonaccrual status, a decrease of $46 million from the first quarter 2010.  Of the transfers of loan relationships greater than $2 million to nonaccrual in the second quarter 2010, $118 million were in Middle Market, primarily Midwest and Other Markets, $33 million were in the Commercial Real Estate business line and $30 million were in Private Banking.
  • Nonaccrual loans were charged down 45 percent and 44 percent as of June 30, 2010 and March 31, 2010, respectively, compared to 39 percent one year ago.
  • Foreclosed property increased $4 million to $93 million at June 30, 2010, from $89 million at March 31, 2010.
  • Loans past due 90 days or more and still accruing were $115 million at June 30, 2010, an increase of $32 million compared to March 31, 2010.
  • The allowance for loan losses to total loans ratio was 2.38 percent at June 30, 2010, compared to 2.42 percent at March 31, 2010.



(dollar amounts in millions)


2nd Qtr '10


1st Qtr '10


2nd Qtr '09

Net credit-related charge-offs


$  146



$  173



$  248


Net credit-related charge-offs/Average total loans


1.44

%


1.68

%


2.08

%













Provision for loan losses


$  126



$  175



$  312


Provision for credit losses on lending-related commitments


-



7



(4)




Total provision for credit losses


126



182



308














Nonperforming loans


1,121



1,162



1,130


Nonperforming assets (NPAs)


1,214



1,251



1,230


NPAs/Total loans and foreclosed property


2.98

%


3.06

%


2.64

%













Loans past due 90 days or more and still accruing


$  115



$    83



$  210














Allowance for loan losses


967



987



880


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


44



44



33




Total allowance for credit losses


1,011



1,031



913


Allowance for loan losses/Total loans


2.38

%


2.42

%


1.89

%

Allowance for loan losses/Nonperforming loans


86



85



78














(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 $55.9 billion and $5.8 billion, respectively, at June 30, 2010, compared to $57.1 billion and $5.7 billion, respectively, at March 31, 2010. There were approximately 176 million common shares outstanding at June 30, 2010.  

In the second quarter 2010, the U.S. Treasury sold 11.5 million warrants to purchase an equal amount of shares of Comerica common stock at $29.40 per share, for $16.00 per warrant.  The warrants were originally issued to the U.S. Treasury in connection with Comerica's participation in the Capital Purchase Program.  Comerica fully redeemed the $2.25 billion of related preferred stock in March 2010. The sale of the warrants by the U.S. Treasury had no impact on Comerica's equity and the warrants remained outstanding at June 30, 2010.    

Comerica's tangible common equity ratio was 10.11 percent at June 30, 2010, an increase of 43 basis points from March 31, 2010. The estimated Tier 1 common ratio was 9.79 percent and the estimated Tier 1 capital ratio was 10.61 percent at June 30, 2010, increases of 22 basis points and 23 basis points, respectively, from March 31, 2010.  

Full-Year 2010 Outlook

For full-year 2010, management expects the following, based on an uncertain pace of economic recovery.

  • Management expects loans to be stable from period-end June 30, 2010 to period-end December 31, 2010.  Investment securities, excluding auction-rate securities, are expected to remain at a level similar to June 30, 2010.
  • Based on excess liquidity remaining similar to June 30, 2010 through year-end 2010, management expects an average net interest margin between 3.20 percent and 3.30 percent for full-year 2010, reflecting the benefit, compared to 2009, from improved loan pricing and lower funding costs.  No Federal Funds rate increase is assumed.
  • Management expects net credit-related charge-offs between $600 million and $650 million for full-year 2010. The provision for credit losses is expected to be below net credit-related charge-offs.
  • Management expects a low to mid single-digit decline in noninterest income compared to 2009, after excluding $243 million of 2009 net securities gains.  Included in the outlook is an estimated $5 million negative impact on service charge income in the second half of 2010 from overdraft policy changes consistent with new regulations issued by the Federal Reserve.
  • 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, partially offset by approximately $5 million of state adjustments.

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 June 30, 2010 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses second quarter 2010 results compared to first quarter 2010.


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

(dollar amounts in millions)

2nd Qtr '10


1st Qtr '10


2nd Qtr '09

Business Bank

$          135


$           89


$   5

Retail Bank

(3)


(7)


(18)

Wealth & Institutional Management

5


11


15


137


93


2

Finance

(57)


(59)


8

Other (a)

(10)


18


8

    Total

$            70


$           52


$ 18







(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)

2nd Qtr '10


1st Qtr '10


2nd Qtr '09


Net interest income (FTE)

$          351


$         341


$          328


Provision for loan losses

83


137


252


Noninterest income

78


76


50


Noninterest expenses

157


162


157


Net income

135


89


5









Net credit-related charge-offs

113


137


211









Selected average balances:







Assets

30,609


31,293


37,521


Loans

30,353


30,918


36,760


Deposits

19,069


17,750


14,827









Net interest margin

4.63

%

4.48

%

3.58

%



  • Average loans decreased $565 million, reflecting declines in all major markets. Over one-half of the decline was in Commercial Real Estate, while Mortgage Banker Finance, National Dealer Services and Technology and Life Sciences showed increases. The decline in loans continued to slow in the second quarter 2010.
  • Average deposits increased $1.3 billion, primarily due to increases in the Financial Services Division and Global Corporate Banking.
  • The net interest margin of 4.63 percent increased 15 basis points, primarily due to the benefit provided by the increases in noninterest-bearing deposits and money market deposits.
  • The provision for loan losses decreased $54 million, primarily due to decreases in Commercial Real Estate and Middle Market.
  • Noninterest expenses decreased $5 million, primarily due to decreases in the provision for credit losses on lending-related commitments and other real estate expense, partially offset by increases in salaries expense and allocated corporate overhead expenses.

Retail Bank

(dollar amounts in millions)

2nd Qtr '10


1st Qtr '10


2nd Qtr '09


Net interest income (FTE)

$          134


$         130


$          128


Provision for loan losses

20


31


42


Noninterest income

42


44


46


Noninterest expenses

160


154


167


Net loss

(3)


(7)


(18)









Net credit-related charge-offs

22


26


29









Selected average balances:







Assets

5,937


6,106


6,693


Loans

5,446


5,599


6,115


Deposits

16,930


16,718


17,666









Net interest margin

3.17

%

3.18

%

2.90

%



  • Average loans decreased $153 million, reflecting declines across all markets and business lines.
  • Average deposits increased $212 million, due to increases in all deposit categories except customer certificates of deposit.
  • The provision for loan losses decreased $11 million, primarily due to a decrease in Personal Banking.
  • Noninterest expenses increased $6 million, primarily due to increases in salaries expense and allocated corporate overhead expenses.

Wealth and Institutional Management

(dollar amounts in millions)

2nd Qtr '10


1st Qtr '10


2nd Qtr '09


Net interest income (FTE)

$            45


$           42


$            40


Provision for loan losses

19


12


13


Noninterest income

61


60


73


Noninterest expenses

79


73


77


Net income

5


11


15









Net credit-related charge-offs

11


10


8









Selected average balances:







Assets

4,903


4,862


4,965


Loans

4,840


4,789


4,776


Deposits

2,924


2,791


2,599









Net interest margin

3.73

%

3.53

%

3.29

%



  • Average loans increased $51 million.
  • Average deposits increased $133 million, reflecting increases in money market and noninterest-bearing deposits.
  • The net interest margin of 3.73 percent increased 20 basis points, primarily due to an increase in loan spreads.
  • The provision for loan losses increased $7 million due to an increase in the Florida market.
  • Noninterest expenses increased $6 million, due to increases in salaries expense and nominal increases in other expense categories.

Geographic Market Segments

Comerica also provides market segment results for four primary geographic markets: Midwest, Western, Texas and Florida.  In addition to the four primary geographic markets, Other Markets and International are also reported as market segments.  The financial results below are based on methodologies in effect at June 30, 2010 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses second quarter 2010 results compared to first quarter 2010.

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

(dollar amounts in millions)

2nd Qtr '10


1st Qtr '10


2nd Qtr '09

Midwest

$            57


$           26


$    -

Western

39


22


(7)

Texas

26


14


5

Florida

(9)


1


(8)

Other Markets

8


16


6

International

16


14


6


137


93


2

Finance & Other Businesses (a)

(67)


(41)


16

    Total

$            70


$           52


$ 18







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



Midwest Market

(dollar amounts in millions)

2nd Qtr '10


1st Qtr '10


2nd Qtr '09


Net interest income (FTE)

$          211


$         205


$          200


Provision for loan losses

40


81


119


Noninterest income

97


102


92


Noninterest expenses

181


186


186


Net income

57


26


-









Net credit-related charge-offs

51


55


99









Selected average balances:







Assets

14,990


15,573


18,122


Loans

14,959


15,332


17,427


Deposits

18,005


17,068


17,166









Net interest margin

4.69

%

4.86

%

4.56

%



  • Average loans decreased $373 million, primarily reflecting declines in Global Corporate Banking and Middle Market. The decline in loans continued to slow in the second quarter 2010.
  • Average deposits increased $937 million, primarily due to increases in the Financial Services Division, Global Corporate Banking and Small Business Banking.
  • The net interest margin of 4.69 percent decreased 17 basis points, due to an increase in deposits, a decrease in deposit spreads and a decline in loans.
  • The provision for loan losses decreased $41 million, primarily due to a decrease in Middle Market.
  • Noninterest expenses decreased $5 million, due to a decrease in the provision for credit losses on lending-related commitments, partially offset by an increase in allocated corporate overhead expense.

Western Market

(dollar amounts in millions)

2nd Qtr '10


1st Qtr '10


2nd Qtr '09


Net interest income (FTE)

$          164


$         161


$          154


Provision for loan losses

27


59


90


Noninterest income

33


36


32


Noninterest expenses

110


105


113


Net income (loss)

39


22


(7)









Net credit-related charge-offs

47


64


70









Selected average balances:







Assets

13,006


13,175


14,901


Loans

12,792


12,980


14,684


Deposits

11,951


11,927


10,717









Net interest margin

5.13

%

5.04

%

4.20

%



  • Average loans decreased $188 million, primarily due to a decline in Commercial Real Estate. The decline in loans continued to slow in the second quarter 2010.
  • Average deposits increased $24 million, primarily due to increases in Technology and Life Sciences, the Financial Services Division and Private Banking, partially offset by decreases in Commercial Real Estate and Middle Market.
  • The net interest margin of 5.13 percent increased nine basis points, primarily due to an increase in loan spreads.
  • The provision for loan losses decreased $32 million, primarily due to decreases in Commercial Real Estate and Middle Market.
  • Noninterest expenses increased $5 million, primarily due to increases in salaries expense and allocated corporate overhead expense.

Texas Market

(dollar amounts in millions)

2nd Qtr '10


1st Qtr '10


2nd Qtr '09


Net interest income (FTE)

$            81


$           79


$            73


Provision for loan losses

(1)


17


28


Noninterest income

23


20


21


Noninterest expenses

65


60


60


Net income

26


14


5









Total net credit-related charge-offs

8


25


11









Selected average balances:







Assets

6,652


6,892


7,798


Loans

6,428


6,704


7,547


Deposits

5,316


4,957


4,496









Net interest margin

5.05

%

4.79

%

3.88

%



  • Average loans decreased $276 million, primarily due to decreases in Energy Lending, Middle Market and Commercial Real Estate.
  • Average deposits increased $359 million, primarily due to increases in Global Corporate Banking and Energy Lending.
  • The net interest margin of 5.05 percent increased 26 basis points, primarily due to the benefit provided by an increase in noninterest-bearing and NOW deposits.
  • The provision for loan losses decreased $18 million, primarily due to a decline Commercial Real Estate.
  • Noninterest expenses increased $5 million due to increases in salaries expense and allocated corporate overhead expenses.


Florida Market

(dollar amounts in millions)

2nd Qtr '10


1st Qtr '10


2nd Qtr '09


Net interest income (FTE)

$            12


$           10


$            11


Provision for loan losses

17


3


20


Noninterest income

4


3


3


Noninterest expenses

12


9


9


Net income (loss)

(9)


1


(8)









Net credit-related charge-offs

7


10


23









Selected average balances:







Assets

1,576


1,576


1,820


Loans

1,575


1,576


1,820


Deposits

404


361


331









Net interest margin

2.94

%

2.54

%

2.44

%



  • Average deposits increased $43 million, primarily due to an increase in Global Corporate Banking.
  • The net interest margin of 2.94 percent increased 40 basis points primarily due to an increase in loan spreads and the benefit provided by an increase in noninterest-bearing deposits.
  • The provision for loan losses increased $14 million primarily due to Private Banking.

Conference Call and Webcast

Comerica will host a conference call to review second quarter 2010 financial results at 7 a.m. CT Wednesday, July 21, 2010. Interested parties may access the conference call by calling (800) 309-2262 or (706) 679-5261 (event ID No. 82678684). 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 July 30, 2010. The conference call replay can be accessed by calling (800) 642-1687 or (706) 645-9291 (event ID No. 82678684). 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 and "Item 1A. Risk Factors" beginning on page 67 of Comerica's Quarterly Report on Form 10-Q for the quarter ended March 31, 2010. Forward-looking statements speak only as of the date they are made. Comerica does not undertake to update forward-looking statements to reflect facts, circumstances, assumptions or events that occur after the date the forward-looking statements are made. For any forward-looking statements made in this news release or in any documents, Comerica claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

CONSOLIDATED FINANCIAL HIGHLIGHTS (unaudited)

Comerica Incorporated and Subsidiaries


Three Months Ended


Six Months Ended



June 30,

March 31,

June 30,


June 30,


(in millions, except per share data)

2010

2010

2009


2010



2009


PER COMMON SHARE AND COMMON STOCK DATA













Diluted net income (loss)

$     0.39


$   (0.46)


$   (0.11)



$   (0.01)



$   (0.27)


Cash dividends declared

0.05


0.05


0.05



0.10



0.10


Common shareholders' equity (at period end)

32.85


32.15


32.78





















Average diluted shares (in thousands)

178,432


155,155


149,410



165,100



149,334


KEY RATIOS













Return on average common shareholders' equity

4.89

%

(5.61)

%

(1.25)

%


(0.05)

%


(1.58)

%

Return on average assets

0.50


0.36


0.11



0.43



0.08


Tier 1 common capital ratio (a) (b)

9.79


9.57


7.66








Tier 1 risk-based capital ratio (b)

10.61


10.38


11.58








Total risk-based capital ratio (b)

15.00


14.91


15.97








Leverage ratio (b)

11.35


11.00


12.11








Tangible common equity ratio (a)

10.11


9.68


7.55








AVERAGE BALANCES













Commercial loans

$ 20,910


$ 21,015


$ 25,657



$ 20,961



$ 26,413


Real estate construction loans

2,987


3,386


4,325



3,185



4,417


Commercial mortgage loans

10,372


10,387


10,476



10,380



10,454


Residential mortgage loans

1,607


1,632


1,795



1,620



1,821


Consumer loans

2,448


2,481


2,572



2,464



2,573


Lease financing

1,108


1,130


1,227



1,119



1,263


International loans

1,240


1,282


1,596



1,261



1,655


Total loans

40,672


41,313


47,648



40,990



48,596















Earning assets

51,835


52,941


59,522



52,385



60,631


Total assets

56,258


57,519


64,256



56,885



65,490


Noninterest-bearing deposits

15,218


14,624


12,546



14,923



11,958


Interest-bearing core deposits

23,710


22,612


22,379



23,165



22,423


Total core deposits

38,928


37,236


34,925



38,088



34,381


Common shareholders' equity

5,708


5,070


5,016



5,391



5,020


Total shareholders' equity

5,708


6,864


7,153



6,283



7,154


NET INTEREST INCOME













Net interest income (fully taxable equivalent basis)

$      424


$      416


$      404



$      840



$      790


Fully taxable equivalent adjustment

2


1


2



3



4


Net interest margin

3.28

%

3.18

%

2.73

%


3.23

%


2.63

%

CREDIT QUALITY













Nonaccrual loans

$   1,098


$   1,145


$   1,130








Reduced-rate loans

23


17


-








Total nonperforming loans

1,121


1,162


1,130








Foreclosed property

93


89


100








Total nonperforming assets

1,214


1,251


1,230





















Loans past due 90 days or more and still accruing

115


83


210





















Gross loan charge-offs

158


184


257



$      342



$      418


Loan recoveries

12


11


9



23



13


Net loan charge-offs

146


173


248



319



405


Lending-related commitment charge-offs

-


-


-



-



-


Total net credit-related charge-offs

146


173


248



319



405















Allowance for loan losses

967


987


880








Allowance for credit losses on lending-related commitments

44


44


33








Total allowance for credit losses

1,011


1,031


913





















Allowance for loan losses as a percentage of total loans

2.38

%

2.42

%

1.89

%







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

1.44


1.68


2.08



1.56

%


1.67

%

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

1.44


1.68


2.08



1.56



1.67


Nonperforming assets as a percentage of total loans and foreclosed property

2.98


3.06


2.64








Allowance for loan losses as a percentage of total nonperforming loans

86


85


78





















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

(b) June 30, 2010 ratios are estimated.



CONSOLIDATED BALANCE SHEETS (unaudited)

Comerica Incorporated and Subsidiaries



June 30,

March 31,

December 31,

June 30,

(in millions, except share data)

2010

2010

2009

2009



(unaudited)

(unaudited)


(unaudited)

ASSETS





Cash and due from banks

$         816

$         769

$               774

$         948







Federal funds sold and securities purchased under agreements to resell

-

-

-

650

Interest-bearing deposits with banks

3,409

3,860

4,843

3,542

Other short-term investments

134

165

138

129







Investment securities available-for-sale

7,188

7,346

7,416

7,757



-




Commercial loans

21,151

20,756

21,690

24,922

Real estate construction loans

2,774

3,202

3,461

4,152

Commercial mortgage loans

10,318

10,358

10,457

10,400

Residential mortgage loans

1,606

1,631

1,651

1,759

Consumer loans

2,443

2,472

2,511

2,562

Lease financing

1,084

1,120

1,139

1,234

International loans

1,226

1,306

1,252

1,523


Total loans

40,602

40,845

42,161

46,552

Less allowance for loan losses

(967)

(987)

(985)

(880)


Net loans

39,635

39,858

41,176

45,672







Premises and equipment

634

637

644

667

Customers' liability on acceptances outstanding

24

21

11

7

Accrued income and other assets

4,045

4,450

4,247

4,258


Total assets

$    55,885

$    57,106

$          59,249

$    63,630







LIABILITIES AND SHAREHOLDERS' EQUITY





Noninterest-bearing deposits

$    15,769

$    15,290

$          15,871

$    13,558







Money market and NOW deposits

16,062

16,009

14,450

12,352

Savings deposits

1,407

1,462

1,342

1,348

Customer certificates of deposit

5,893

5,979

6,413

8,524

Other time deposits

165

814

1,047

4,593

Foreign office time deposits

484

412

542

616


Total interest-bearing deposits

24,011

24,676

23,794

27,433


Total deposits

39,780

39,966

39,665

40,991







Short-term borrowings

200

489

462

490

Acceptances outstanding

24

21

11

7

Accrued expenses and other liabilities

1,048

1,047

1,022

1,478

Medium- and long-term debt

9,041

9,915

11,060

13,571


Total liabilities

50,093

51,438

52,220

56,537







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 6/30/09 Issued - 2,250,000 shares at 12/31/09 and 6/30/09

-

-

2,151

2,140

Common stock - $5 par value:
Authorized - 325,000,000 shares Issued - 203,878,110 shares at 6/30/10 and 3/31/10, 178,735,252 shares at 12/31/09 and 6/30/09  

1,019

1,019

894

894

Capital surplus

1,467

1,468

740

731

Accumulated other comprehensive loss

(240)

(303)

(336)

(342)

Retained earnings

5,124

5,064

5,161

5,257






Less cost of common stock in treasury - 27,561,412 shares at 6/30/10, 27,575,283 shares at 3/31/10, 27,555,623 shares at 12/31/09 and 27,620,471 shares at 6/30/09

(1,578)

(1,580)

(1,581)

(1,587)


Total shareholders' equity

5,792

5,668

7,029

7,093


Total liabilities and shareholders' equity

$    55,885

$    57,106

$          59,249

$    63,630



CONSOLIDATED STATEMENTS OF INCOME (unaudited)

Comerica Incorporated and Subsidiaries



Three Months Ended

Six Months Ended



June 30,

June 30,

(in millions, except per share data)

2010

2009

2010

2009







INTEREST INCOME





Interest and fees on loans

$  412

$   447

$   824

$   899

Interest on investment securities

61

103

122

212

Interest on short-term investments

3

2

6

4


Total interest income

476

552

952

1,115







INTEREST EXPENSE





Interest on deposits

29

106

64

231

Interest on short-term borrowings

-

-

-

2

Interest on medium- and long-term debt

25

44

51

96


Total interest expense

54

150

115

329


Net interest income

422

402

837

786

Provision for loan losses

126

312

301

515


Net interest income after provision for loan losses

296

90

536

271







NONINTEREST INCOME





Service charges on deposit accounts

52

55

108

113

Fiduciary income

38

41

77

83

Commercial lending fees

22

19

44

37

Letter of credit fees

19

16

37

32

Card fees

15

12

28

24

Foreign exchange income

10

11

20

20

Bank-owned life insurance

9

10

17

18

Brokerage fees

6

8

12

17

Net securities gains

1

113

3

126

Other noninterest income

22

13

42

51


Total noninterest income

194

298

388

521







NONINTEREST EXPENSES





Salaries

179

171

348

342

Employee benefits

45

53

89

108

    Total salaries and employee benefits

224

224

437

450

Net occupancy expense

40

38

81

79

Equipment expense

15

15

32

31

Outside processing fee expense

23

25

46

50

Software expense

22

20

44

40

FDIC insurance expense

16

45

33

60

Legal fees

9

10

18

17

Other real estate expense

5

9

17

16

Litigation and operational losses

2

2

3

4

Provision for credit losses on lending-related commitments

-

(4)

7

(5)

Other noninterest expenses

41

45

83

84


Total noninterest expenses

397

429

801

826

Income (loss) from continuing operations before income taxes

93

(41)

123

(34)

Provision (benefit) for income taxes

23

(59)

18

(60)

Income from continuing operations

70

18

105

26

Income from discontinued operations, net of tax

-

-

17

1

NET INCOME

70

18

122

27

Less:






   Preferred stock dividends

-

34

123

67

   Income allocated to participating securities

1

-

-

-

Net income (loss) attributable to common shares

$    69

$    (16)

$      (1)

$    (40)







Basic earnings per common share:





     Income (loss) from continuing operations

$ 0.40

$ (0.11)

$ (0.11)

$ (0.28)

     Net income (loss)

0.40

(0.11)

$ (0.01)

(0.27)







Diluted earnings per common share:





    Income (loss) from continuing operations

0.39

(0.11)

(0.11)

(0.28)

    Net income (loss)

0.39

(0.11)

(0.01)

(0.27)







Cash dividends declared on common stock

9

8

18

15

Cash dividends declared per common share

0.05

0.05

0.10

0.10



CONSOLIDATED QUARTERLY STATEMENTS OF INCOME (unaudited)

Comerica Incorporated and Subsidiaries









Second Quarter 2010 Compared To:




Second
Quarter

First
Quarter

Fourth
Quarter

Third
Quarter

Second
Quarter


First Quarter
2010


Second Quarter
2009


(in millions, except per share data)

2010

2010

2009

2009

2009


Amount

Percent


Amount

Percent
















INTEREST INCOME













Interest and fees on loans

$    412

$    412

$    424

$    444

$    447


$           -

-

%

$       (35)

(8)

%

Interest on investment securities

61

61

53

64

103


-

(1)


(42)

(41)


Interest on short-term investments

3

3

2

3

2


-

(6)


1

36



Total interest income

476

476

479

511

552


-

-


(76)

(14)
















INTEREST EXPENSE













Interest on deposits

29

35

52

89

106


(6)

(19)


(77)

(73)


Interest on short-term borrowings

-

-

-

-

-


-

N/M


-

(67)


Interest on medium- and long-term debt

25

26

31

37

44


(1)

(3)


(19)

(44)



Total interest expense

54

61

83

126

150


(7)

(12)


(96)

(64)



Net interest income

422

415

396

385

402


7

2


20

5


Provision for loan losses

126

175

256

311

312


(49)

(27)


(186)

(59)



Net interest income after provision for loan losses

296

240

140

74

90


56

23


206

N/M
















NONINTEREST INCOME













Service charges on deposit accounts

52

56

56

59

55


(4)

(6)


(3)

(6)


Fiduciary income

38

39

38

40

41


(1)

(1)


(3)

(6)


Commercial lending fees

22

22

21

21

19


-

2


3

19


Letter of credit fees

19

18

19

18

16


1

1


3

13


Card fees

15

13

14

13

12


2

11


3

18


Foreign exchange income

10

10

11

10

11


-

3


(1)

(5)


Bank-owned life insurance

9

8

9

8

10


1

-


(1)

(10)


Brokerage fees

6

6

7

7

8


-

8


(2)

(26)


Net securities gains

1

2

10

107

113


(1)

(37)


(112)

(99)


Other noninterest income

22

20

29

32

13


2

11


9

67



Total noninterest income

194

194

214

315

298


-

-


(104)

(35)
















NONINTEREST EXPENSES













Salaries


179

169

174

171

171


10

6


8

5


Employee benefits

45

44

51

51

53


1

2


(8)

(15)


    Total salaries and employee benefits

224

213

225

222

224


11

5


-

-


Net occupancy expense

40

41

43

40

38


(1)

(7)


2

2


Equipment expense

15

17

16

15

15


(2)

(7)


-

-


Outside processing fee expense

23

23

23

24

25


-

2


(2)

(8)


Software expense

22

22

23

21

20


-

(2)


2

5


FDIC insurance expense

16

17

15

15

45


(1)

(1)


(29)

(63)


Legal fees

9

9

12

8

10


-

-


(1)

(8)


Other real estate expense

5

12

22

10

9


(7)

(57)


(4)

(48)


Litigation and operational losses

2

1

3

3

2


1

23


-

(37)


Provision for credit losses on lending-related commitments

-

7

3

2

(4)


(7)

(98)


4

N/M


Other noninterest expenses

41

42

40

39

45


(1)

(2)


(4)

(4)



Total noninterest expenses

397

404

425

399

429


(7)

(2)


(32)

(7)


Income (loss) from continuing operations before income taxes

93

30

(71)

(10)

(41)


63

N/M


134

N/M


Provision (benefit) for income taxes

23

(5)

(42)

(29)

(59)


28

N/M


82

N/M


Income (loss) from continuing operations

70

35

(29)

19

18


35

N/M


52

N/M


Income from discontinued operations, net of tax

-

17

-

-

-


(17)

N/M


-

N/M


NET INCOME (LOSS)  

70

52

(29)

19

18


18

34


52

N/M


Less:














   Preferred stock dividends

-

123

33

34

34


(123)

N/M


(34)

N/M


   Income allocated to participating securities

1

-

-

1

-


1

N/M


1

N/M


Net income (loss) attributable to common shares

$      69

$     (71)

$     (62)

$     (16)

$     (16)


$       140

N/M

%

$         85

N/M

%















Basic earnings per common share:













     Income (loss) from continuing operations

$   0.40

$  (0.57)

$  (0.42)

$  (0.10)

$  (0.11)


$      0.97

N/M

%

$      0.51

N/M

%

     Net income (loss)

0.40

(0.46)

(0.42)

(0.10)

(0.11)


0.86

N/M


0.51

N/M
















Diluted earnings per common share:













    Income (loss) from continuing operations

0.39

(0.57)

(0.42)

(0.10)

(0.11)


0.96

N/M


0.50

N/M


    Net income (loss)

0.39

(0.46)

(0.42)

(0.10)

(0.11)


0.85

N/M


0.50

N/M
















Cash dividends declared on common stock

9

9

8

7

8


-

(2)


1

15


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)

2nd Qtr


1st Qtr


4th Qtr


3rd Qtr



2nd Qtr














Balance at beginning of period

$    987


$   985


$   953


$   880



$    816














Loan charge-offs:












   Commercial

65


49


113


113



88


   Real estate construction:












       Commercial Real Estate business line (a)

30


71


33


63



81


       Other business lines (b)

-


3


-


1



-


         Total real estate construction

30


74


33


64



81


   Commercial mortgage:












       Commercial Real Estate business line (a)

12


16


27


24



23


       Other business lines (b)

36


28


25


15



23


         Total commercial mortgage

48


44


52


39



46


   Residential mortgage

5


2


6


11



2


   Consumer

9


8


9


7



12


   Lease financing

1


-


6


6



24


   International

-


7


13


5



4


       Total loan charge-offs

158


184


232


245



257














Recoveries on loans previously charged-off:












   Commercial

4


7


7


3



5


   Real estate construction

6


1


-


1



-


   Commercial mortgage

1


3


1


-



2


   Residential mortgage

-


-


-


-



-


   Consumer

1


-


-


1



-


   Lease financing

-


-


-


-



1


   International

-


-


-


1



1


       Total recoveries

12


11


8


6



9


Net loan charge-offs

146


173


224


239



248


Provision for loan losses

126


175


256


311



312


Foreign currency translation adjustment

-


-


-


1



-


Balance at end of period

$    967


$   987


$   985


$   953



$    880














Allowance for loan losses as a percentage of total loans

2.38

%

2.42

%

2.34

%

2.19

%


1.89

%













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

1.44


1.68


2.09


2.14



2.08














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

1.44


1.68


2.10


2.14



2.08


(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)

2nd Qtr


1st Qtr


4th Qtr


3rd Qtr



2nd Qtr












Balance at beginning of period

$      44


$     37


$     35


$     33



$      37

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

-


-


1


-



-

Add: Provision for credit losses on lending-related commitments

-


7


3


2



(4)

Balance at end of period

$      44


$     44


$     37


$     35



$      33












Unfunded lending-related commitments sold

$        2


$       -


$       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)

2nd Qtr


1st Qtr


4th Qtr


3rd Qtr


2nd Qtr














SUMMARY OF NONPERFORMING ASSETS AND PAST DUE LOANS











Nonaccrual loans:











   Commercial

$      239


$     209


$    238


$    290


$      327


   Real estate construction:











       Commercial Real Estate business line (a)

385


516


507


542


472


       Other business lines (b)

4


3


4


4


4


           Total real estate construction

389


519


511


546


476


   Commercial mortgage:











       Commercial Real Estate business line (a)

135


105


127


137


134


       Other business lines (b)

257


226


192


161


175


           Total commercial mortgage

392


331


319


298


309


   Residential mortgage

53


58


50


27


7


   Consumer

11


13


12


8


7


   Lease financing

11


11


13


18


-


   International

3


4


22


7


4


           Total nonaccrual loans

1,098


1,145


1,165


1,194


1,130


Reduced-rate loans

23


17


16


2


-


           Total nonperforming loans

1,121


1,162


1,181


1,196


1,130


Foreclosed property

93


89


111


109


100


           Total nonperforming assets

$   1,214


$  1,251


$ 1,292


$ 1,305


$   1,230














Nonperforming loans as a percentage of total loans

2.76

%

2.85

%

2.80

%

2.74

%

2.43

%

Nonperforming assets as a percentage of total loans and foreclosed property

2.98


3.06


3.06


2.99


2.64


Allowance for loan losses as a percentage of total nonperforming loans

86


85


83


80


78


Loans past due 90 days or more and still accruing

$      115


$       83


$    101


$    161


$      210


























ANALYSIS OF NONACCRUAL LOANS











Nonaccrual loans at beginning of period

$   1,145


$  1,165


$ 1,194


$ 1,130


$      982


    Loans transferred to nonaccrual (c)

199


245


266


361


419


    Nonaccrual business loan gross charge-offs (d)

(143)


(174)


(217)


(226)


(242)


    Loans transferred to accrual status (c)

-


-


-


(4)


-


    Nonaccrual business loans sold (e)

(47)


(44)


(10)


(41)


(10)


    Payments/Other (f)

(56)


(47)


(68)


(26)


(19)


Nonaccrual loans at end of period

$   1,098


$  1,145


$ 1,165


$ 1,194


$   1,130














(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

$      143


$     174


$    217


$    226


$      242


     Performing watch list loans

1


-


-


1


1


     Consumer and residential mortgage loans

14


10


15


18


14



Total gross loan charge-offs

$      158


$     184


$    232


$    245


$      257


(e) Analysis of loans sold:























     Nonaccrual business loans

$        47


$       44


$      10


$      41


$        10


     Performing watch list loans

15


12


1


24


6



Total loans sold

$        62


$       56


$      11


$      65


$        16


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



ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)

Comerica Incorporated and Subsidiaries



Six Months Ended



June 30, 2010


June 30, 2009



Average


Average


Average


Average

(dollar amounts in millions)

Balance

Interest

Rate


Balance

Interest

Rate












Commercial loans

$             20,961

$             411

3.95

%


$             26,413

$             453

3.47

%

Real estate construction loans

3,185

48

3.03



4,417

65

2.97


Commercial mortgage loans

10,380

216

4.19



10,454

217

4.19


Residential mortgage loans

1,620

44

5.43



1,821

52

5.70


Consumer loans

2,464

44

3.57



2,573

48

3.72


Lease financing

1,119

21

3.73



1,263

17

2.66


International loans

1,261

25

4.00



1,655

32

3.88


Business loan swap income

-

17

-



-

17

-



Total loans

40,990

826

4.06



48,596

901

3.74













Auction-rate securities available-for-sale

847

5

1.06



1,098

9

1.60


Other investment securities available-for-sale

6,475

118

3.72



8,858

205

4.76



Total investment securities available-for-sale

7,322

123

3.40



9,956

214

4.40























Federal funds sold and securities purchased under agreements to resell

1

-

1.17



35

-

0.32


Interest-bearing deposits with banks (a)

3,944

5

0.25



1,862

2

0.26


Other short-term investments

128

1

1.70



182

2

1.78



Total earning assets

52,385

955

3.67



60,631

1,119

3.73













Cash and due from banks

792





915




Allowance for loan losses

(1,048)





(872)




Accrued income and other assets

4,756





4,816





Total assets

$             56,885





$             65,490















Money market and NOW deposits

$             15,709

25

0.32



$             12,319

34

0.56


Savings deposits

1,407

-

0.07



1,316

1

0.14


Customer certificates of deposit

6,049

30

0.97



8,788

113

2.60



Total interest-bearing core deposits

23,165

55

0.48



22,423

148

1.33


Other time deposits

584

9

3.18



5,699

82

2.89


Foreign office time deposits

453

-

0.22



702

1

0.33



Total interest-bearing deposits

24,202

64

0.54



28,824

231

1.62













Short-term borrowings

241

-

0.19



1,682

2

0.26


Medium- and long-term debt

10,169

51

0.99



14,461

96

1.33



Total interest-bearing sources

34,612

115

0.67



44,967

329

1.48













Noninterest-bearing deposits

14,923





11,958




Accrued expenses and other liabilities

1,067





1,411




Total shareholders' equity

6,283





7,154





Total liabilities and shareholders' equity

$             56,885





$             65,490















Net interest income/rate spread (FTE)


$             840

3.00




$             790

2.25













FTE adjustment


$                 3





$                 4
























Impact of net noninterest-bearing sources of funds



0.23





0.38












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



3.23

%




2.63

%























(a) Excess liquidity, represented by average balances deposited with the Federal Reserve Bank, reduced the net interest margin by 24 basis points and 7 basis points year-to-date in 2010 and 2009, respectively.  Excluding excess liquidity, the net interest margin would have been 3.47% in 2010 and 2.70% in 2009.  See Reconciliation of Non-GAAP Financial Measures.



ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)

Comerica Incorporated and Subsidiaries


Three Months Ended



June 30, 2010


March 31, 2010


June 30, 2009



Average


Average


Average


Average


Average


Average

(dollar amounts in millions)

Balance

Interest

Rate


Balance

Interest

Rate


Balance

Interest

Rate

















Commercial loans

$    20,910

$       206

3.95

%


$    21,015

$       205

3.96

%


$    25,657

$       225

3.55

%

Real estate construction loans

2,987

23

3.13



3,386

25

2.95



4,325

32

2.95


Commercial mortgage loans

10,372

109

4.20



10,387

107

4.18



10,476

108

4.17


Residential mortgage loans

1,607

22

5.44



1,632

22

5.41



1,795

26

5.74


Consumer loans

2,448

22

3.56



2,481

22

3.58



2,572

24

3.65


Lease financing

1,108

10

3.72



1,130

11

3.75



1,227

8

2.48


International loans

1,240

13

4.07



1,282

12

3.93



1,596

16

3.90


Business loan swap income

-

9

-



-

8

-



-

9

-



Total loans

40,672

414

4.07



41,313

412

4.04



47,648

448

3.77


















Auction-rate securities available-for-sale

816

3

1.19



879

2

0.93



1,052

4

1.48


Other investment securities available-for-sale

6,446

58

3.71



6,503

60

3.72



8,734

100

4.70



Total investment securities available-for-sale

7,262

61

3.41



7,382

62

3.38



9,786

104

4.35

































Federal funds sold and securities purchased under agreements to resell

1

-

1.35



-

-

-



13

-

0.33


Interest-bearing deposits with banks (a)

3,768

3

0.25



4,122

2

0.25



1,876

1

0.28


Other short-term investments

132

-

1.65



124

1

1.75



199

1

1.88



Total earning assets

51,835

478

3.70



52,941

477

3.65



59,522

554

3.75


















Cash and due from banks

795





788





881




Allowance for loan losses

(1,037)





(1,058)





(913)




Accrued income and other assets

4,665





4,848





4,766





Total assets

$    56,258





$    57,519





$    64,256




















Money market and NOW deposits

$    16,354

13

0.32



$    15,055

12

0.32



$    12,304

15

0.49


Savings deposits

1,429

-

0.07



1,384

-

0.07



1,354

-

0.11


Customer certificates of deposit

5,927

15

0.92



6,173

15

1.02



8,721

55

2.53



Total interest-bearing core deposits

23,710

28

0.45



22,612

27

0.50



22,379

70

1.26


Other time deposits

295

1

2.14



877

8

3.53



5,124

36

2.75


Foreign office time deposits

448

-

0.23



458

-

0.21



734

-

0.26



Total interest-bearing deposits

24,453

29

0.47



23,947

35

0.60



28,237

106

1.50


















Short-term borrowings

248

-

0.27



234

-

0.11



1,010

-

0.20


Medium- and long-term debt

9,571

25

1.04



10,775

26

0.95



14,002

44

1.27



Total interest-bearing sources

34,272

54

0.63



34,956

61

0.71



43,249

150

1.40


















Noninterest-bearing deposits

15,218





14,624





12,546




Accrued expenses and other liabilities

1,060





1,075





1,308




Total shareholders' equity

5,708





6,864





7,153





Total liabilities and shareholders' equity

$    56,258





$    57,519





$    64,256




















Net interest income/rate spread (FTE)


$       424

3.07




$       416

2.94




$       404

2.35


















FTE adjustment


$           2





$           1





$           2


































Impact of net noninterest-bearing sources of funds



0.21





0.24





0.38

















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



3.28

%




3.18

%




2.73

%

















(a) Excess liquidity, represented by average balances deposited with the Federal Reserve Bank, reduced the net interest margin by 23 basis points and 24 basis points in the second and first quarters of 2010, respectively, and by 8 basis points in the second quarter of 2009.  Excluding excess liquidity, the net interest margin would have been 3.51%, 3.42% and 2.81% in each respective period.  See Reconciliation of Non-GAAP Financial Measures.



CONSOLIDATED STATISTICAL DATA (unaudited)

Comerica Incorporated and Subsidiaries


June 30,


March 31,


December 31,


September 30,


June 30,


(in millions, except per share data)

2010


2010


2009


2009


2009














Commercial loans:











    Floor plan

$            1,586


$            1,351


$            1,367


$               857


$            1,492


    Other

19,565


19,405


20,323


21,689


23,430



Total commercial loans

21,151


20,756


21,690


22,546


24,922


Real estate construction loans:











    Commercial Real Estate business line (a)

2,345


2,741


2,988


3,328


3,500


    Other business lines (b)

429


461


473


542


652



Total real estate construction loans

2,774


3,202


3,461


3,870


4,152


Commercial mortgage loans:











    Commercial Real Estate business line (a)

1,971


1,880


1,824


1,678


1,728


    Other business lines (b)

8,347


8,478


8,633


8,702


8,672



Total commercial mortgage loans

10,318


10,358


10,457


10,380


10,400


Residential mortgage loans

1,606


1,631


1,651


1,679


1,759


Consumer loans:











    Home equity

1,761


1,782


1,817


1,818


1,814


    Other consumer

682


690


694


726


748



Total consumer loans

2,443


2,472


2,511


2,544


2,562


Lease financing

1,084


1,120


1,139


1,197


1,234


International loans

1,226


1,306


1,252


1,355


1,523



Total loans

$           40,602


$          40,845


$          42,161


$          43,571


$          46,552














Goodwill

$                150


$               150


$               150


$               150


$               150


Loan servicing rights

6


6


7


8


9














Tier 1 common capital ratio (c) (d)

9.79

%

9.57

%

8.18

%

8.04

%

7.66

%

Tier 1 risk-based capital ratio (d)

10.61


10.38


12.46


12.21


11.58


Total risk-based capital ratio (d)

15.00


14.91


16.93


16.79


15.97


Leverage ratio (d)

11.35


11.00


13.25


12.46


12.11


Tangible common equity ratio (c)

10.11


9.68


7.99


7.96


7.55














Book value per common share

$            32.85


$            32.15


$            32.27


$            32.36


$            32.78


Market value per share for the quarter:











    High


45.85


39.36


32.30


31.83


26.47


    Low


35.44


29.68


26.49


19.94


16.03


    Close

36.83


38.04


29.57


29.67


21.15














Quarterly ratios:











    Return on average common shareholders' equity

4.89

%

(5.61)

%

(5.10)

%

(1.27)

%

(1.25)

%

    Return on average assets

0.50


0.36


(0.19)


0.12


0.11


    Efficiency ratio

64.47


66.45


70.68


67.14


72.75














Number of banking centers

437


449


447


444


441














Number of employees - full time equivalent

9,107


9,215


9,330


9,384


9,497














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

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

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

(d) June 30, 2010 ratios are estimated.



PARENT COMPANY ONLY BALANCE SHEETS (unaudited)

Comerica Incorporated






June 30,

December 31,

June 30,

(in millions, except share data)

2010

2009

2009





ASSETS




Cash and due from subsidiary bank

$          15

$                    5

$                     5

Short-term investments with subsidiary bank

659

2,150

2,223

Other short-term investments

83

86

80

Investment in subsidiaries, principally banks

5,961

5,710

5,700

Premises and equipment

4

4

4

Other assets

190

186

190

     Total assets

$     6,912

$             8,141

$              8,202





LIABILITIES AND SHAREHOLDERS' EQUITY




Medium- and long-term debt

$        999

$                986

$                 985

Other liabilities

121

126

124

     Total liabilities

1,120

1,112

1,109





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 6/30/09 Issued  - 2,250,000 shares at 12/31/09 and 6/30/09

-

2,151

2,140

Common stock - $5 par value:
Authorized - 325,000,000 shares Issued - 203,878,110 shares at 6/30/10 and 178,735,252 shares at 12/31/09 and 6/30/09

1,019

894

894

Capital surplus

1,467

740

731

Accumulated other comprehensive loss

(240)

(336)

(342)

Retained earnings

5,124

5,161

5,257

Less cost of common stock in treasury -  27,561,412 shares at 6/30/10, 27,555,623 shares at 12/31/09 and 27,620,471 shares at 6/30/09

(1,578)

(1,581)

(1,587)

     Total shareholders' equity

5,792

7,029

7,093

     Total liabilities and shareholders' equity

$     6,912

$             8,141

$              8,202



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

-

-

-

-

-

27

-

27

Other comprehensive loss, net of tax

-

-

-

-

(33)

-

-

(33)

Total comprehensive loss








(6)

Cash dividends declared on preferred stock

-

-

-

-

-

(57)

-

(57)

Cash dividends declared on common stock ($0.10 per share)

-

-

-

-

-

(15)

-

(15)

Purchase of common stock

-

(0.1)

-

-

-

-

(1)

(1)

Accretion of discount on preferred stock

11

-

-

-

-

(11)

-

-

Net issuance of common stock under employee stock plans

-

0.7

-

(14)

-

(32)

43

(3)

Share-based compensation

-

-

-

18

-

-

-

18

Other    

-

-

-

5

-

-

-

5

BALANCE AT JUNE 30, 2009

$      2,140

151.1

$      894

$     731

$                   (342)

$     5,257

$            (1,587)

$              7,093










BALANCE AT DECEMBER 31, 2009

$      2,151

151.2

$      894

$     740

$                   (336)

$     5,161

$            (1,581)

$              7,029

Net income

-

-

-

-

-

122

-

122

Other comprehensive income, net of tax

-

-

-

-

96

-

-

96

Total comprehensive income








218

Cash dividends declared on preferred stock

-

-

-

-

-

(38)

-

(38)

Cash dividends declared on common stock ($0.10 per share)

-

-

-

-

-

(18)

-

(18)

Purchase of common stock

-

-

-

-

-

-

(4)

(4)

Issuance of common stock

-

25.1

125

724

-

-

-

849

Redemption of preferred stock

(2,250)

-

-

-

-

-

-

(2,250)

Redemption discount accretion on preferred stock

94

-

-

-

-

(94)

-

-

Accretion of discount on preferred stock

5

-

-

-

-

(5)

-

-

Net issuance of common stock under employee stock plans

-

-

-

(5)

-

(4)

6

(3)

Share-based compensation

-

-

-

11

-

-

-

11

Other

-

-

-

(3)

-

-

1

(2)

BALANCE AT JUNE 30, 2010

$             -

176.3

$   1,019

$  1,467

$                   (240)

$     5,124

$            (1,578)

$              5,792



BUSINESS SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries



















Wealth &








(dollar amounts in millions)

Business


Retail


Institutional








Three Months Ended June 30, 2010

Bank


Bank


Management


Finance


Other


Total


Earnings summary:













Net interest income (expense) (FTE)

$        351


$    134


$               45


$    (103)


$      (3)


$      424


Provision for loan losses

83


20


19


-


4


126


Noninterest income

78


42


61


13


-


194


Noninterest expenses

157


160


79


2


(1)


397


Provision (benefit) for income taxes (FTE)

54


(1)


3


(35)


4


25


Income from discontinued operations, net of tax

-


-


-


-


-


-


Net income (loss)

$        135


$      (3)


$                 5


$      (57)


$    (10)


$        70


Net credit-related charge-offs

$        113


$      22


$               11


$           -


$         -


$      146















Selected average balances:













Assets

$   30,609


$ 5,937


$          4,903


$   9,343


$ 5,466


$ 56,258


Loans

30,353


5,446


4,840


36


(3)


40,672


Deposits

19,069


16,930


2,924


653


95


39,671


Liabilities

19,040


16,895


2,909


10,838


868


50,550


Attributed equity

3,110


646


408


1,005


539


5,708















Statistical data:













Return on average assets (a)

1.75

%

(0.06)

%

0.43

%

N/M


N/M


0.50

%

Return on average attributed equity

17.25


(1.66)


5.19


N/M


N/M


4.89


Net interest margin (b)

4.63


3.17


3.73


N/M


N/M


3.28


Efficiency ratio

36.86


89.14


77.57


N/M


N/M


64.47









Wealth &









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 June 30, 2009

Bank


Bank


Management


Finance


Other


Total


Earnings summary:













Net interest income (expense) (FTE)

$        328


$    128


$               40


$    (101)


$        9


$      404


Provision for loan losses

252


42


13


-


5


312


Noninterest income

50


46


73


124


5


298


Noninterest expenses

157


167


77


7


21


429


Provision (benefit) for income taxes (FTE)

(36)


(17)


8


8


(20)


(57)


Income from discontinued operations, net of tax

-


-


-


-


-


-


Net income (loss)

$            5


$    (18)


$               15


$          8


$        8


$        18


Net credit-related charge-offs

$        211


$      29


$                 8


$           -


$         -


$      248















Selected average balances:













Assets

$   37,521


$ 6,693


$          4,965


$ 12,320


$ 2,757


$ 64,256


Loans

36,760


6,115


4,776


3


(6)


47,648


Deposits

14,827


17,666


2,599


5,669


22


40,783


Liabilities

15,110


17,639


2,593


21,484


277


57,103


Attributed equity

3,353


648


373


1,140


1,639


7,153















Statistical data:













Return on average assets (a)

0.05

%

(0.40)

%

1.21

%

N/M


N/M


0.11

%

Return on average attributed equity

0.58


(11.41)


16.11


N/M


N/M


(1.25)


Net interest margin (b)

3.58


2.90


3.29


N/M


N/M


2.73


Efficiency ratio

41.79


95.00


69.77


N/M


N/M


72.75


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

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

FTE - Fully Taxable Equivalent

N/M - Not Meaningful



MARKET SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries



















(dollar amounts in millions)
Three Months Ended June 30, 2010

Midwest


Western


Texas


Florida


Other
Markets


International


Finance
& Other
Businesses


Total


Earnings summary:

















Net interest income (expense) (FTE)

$          211


$          164


$            81


$            12


$            43


$                19


$        (106)


$          424


Provision for loan losses

40


27


(1)


17


44


(5)


4


126


Noninterest income

97


33


23


4


15


9


13


194


Noninterest expenses

181


110


65


12


20


8


1


397


Provision (benefit) for income taxes (FTE)

30


21


14


(4)


(14)


9


(31)


25


Income from discontinued operations, net of tax

-


-


-


-


-


-


-


-


Net income (loss)

$            57


$            39


$            26


$            (9)


$              8


$                16


$          (67)


$            70


Net credit-related charge-offs

$            51


$            47


$              8


$              7


$            33


$                  -


$              -


$          146




















Selected average balances:

















Assets


$     14,990


$     13,006


$       6,652


$       1,576


$       3,570


$           1,655


$     14,809


$     56,258


Loans


14,959


12,792


6,428


1,575


3,294


1,591


33


40,672


Deposits

18,005


11,951


5,316


404


2,195


1,052


748


39,671


Liabilities

17,982


11,876


5,308


392


2,227


1,059


11,706


50,550


Attributed equity

1,472


1,358


672


161


339


162


1,544


5,708




















Statistical data:

















Return on average assets (a)

1.17

%

1.17

%

1.54

%

(2.18)

%

0.89

%

3.90

%

N/M


0.50

%

Return on average attributed equity

15.44


11.38


15.29


(21.31)


9.42


39.95


N/M


4.89


Net interest margin (b)

4.69


5.13


5.05


2.94


5.29


4.62


N/M


3.28


Efficiency ratio

58.22


55.91


62.32


76.90


37.84


30.48


N/M


64.47






















Three Months Ended March 31, 2010

Midwest


Western


Texas


Florida


Other
Markets


International


Finance
& Other
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






















Three Months Ended June 30, 2009

Midwest


Western


Texas


Florida


Other
Markets


International


Finance
& Other
Businesses


Total


Earnings summary:

















Net interest income (expense) (FTE)

$          200


$          154


$            73


$            11


$            41


$                17


$          (92)


$          404


Provision for loan losses

119


90


28


20


43


7


5


312


Noninterest income

92


32


21


3


13


8


129


298


Noninterest expenses

186


113


60


9


25


8


28


429


Provision (benefit) for income taxes (FTE)

(13)


(10)


1


(7)


(20)


4


(12)


(57)


Income from discontinued operations, net of tax

-


-


-


-


-


-


-


-


Net income (loss)

$              -


$            (7)


$              5


$            (8)


$              6


$                  6


$            16


$            18


Net credit-related charge-offs

$            99


$            70


$            11


$            23


$            42


$                  3


$              -


$          248




















Selected average balances:

















Assets


$     18,122


$     14,901


$       7,798


$       1,820


$       4,488


$           2,050


$     15,077


$     64,256


Loans


17,427


14,684


7,547


1,820


4,157


2,016


(3)


47,648


Deposits

17,166


10,717


4,496


331


1,582


800


5,691


40,783


Liabilities

17,461


10,625


4,505


321


1,643


787


21,761


57,103


Attributed equity

1,568


1,358


694


182


415


157


2,779


7,153




















Statistical data:

















Return on average assets (a)

-

%

(0.19)

%

0.24

%

(1.78)

%

0.57

%

1.13

%

N/M


0.11

%

Return on average attributed equity

(0.01)


(2.13)


2.65


(17.76)


6.17


14.71


N/M


(1.25)


Net interest margin (b)

4.56


4.20


3.88


2.44


4.00


3.27


N/M


2.73


Efficiency ratio

63.83


60.67


63.92


66.24


47.75


30.99


N/M


72.75


(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
















Six Months Ended June 30,


(dollar amounts in millions)

2010

2009

Net interest income (FTE)


$      840



$      790


Less:







Interest earned on excess liquidity (a)


5



2


Net interest income (FTE), excluding excess liquidity


$      835



$      788









Average earning assets


$ 52,385



$ 60,631


Less:







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


71



226


Average earning assets for net interest margin (FTE)


52,314



60,405


Less:







Excess liquidity (a)


3,905



1,823


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


$ 48,409



$ 58,582









Net interest margin (FTE)


3.23

%


2.63

%

Net interest margin (FTE), excluding excess liquidity


3.47



2.70









Impact of excess liquidity on net interest margin (FTE)


(0.24)



(0.07)





















2010


2009



2nd Qtr


1st Qtr

4th Qtr

3rd Qtr

2nd Qtr

Net interest income (FTE)


$      424



$      416



$      398



$      387



$      404


Less:
















Interest earned on excess liquidity (a)


2



2



1



2



1


Net interest income (FTE), excluding excess liquidity


$      422



$      414



$      397



$      385



$      403


















Average earning assets


$ 51,835



$ 52,941



$ 53,953



$ 57,513



$ 59,522


Less:
















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


80



62



107



102



239


Average earning assets for net interest margin (FTE)


51,755



52,879



53,846



57,411



59,283


Less:
















Excess liquidity (a)


3,719



4,092



2,453



3,492



1,833


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


$ 48,036



$ 48,787



$ 51,393



$ 53,919



$ 57,450


















Net interest margin (FTE)


3.28

%


3.18

%


2.94

%


2.68

%


2.73

%

Net interest margin (FTE), excluding excess liquidity


3.51



3.42



3.07



2.84



2.81


















Impact of excess liquidity on net interest margin (FTE)


(0.23)



(0.24)



(0.13)



(0.16)



(0.08)


















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


The net interest margin (FTE), excluding excess liquidity, removes interest earned on balances deposited with the FRB from net interest income (FTE) and average balances deposited with the FRB from average earning assets from the numerator and denominator of the net interest margin (FTE) ratio, respectively.  Comerica believes this measurement provides meaningful information to investors, regulators, management and others of the impact on net interest income and net interest margin resulting from Comerica's short-term investment in low yielding instruments.



RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)

Comerica Incorporated and Subsidiaries


















June 30,

March 31,

December 31,

September 30,

June 30,


2010

2010

2009

2009

2009

Tier 1 capital (a) (b)


$   6,371



$   6,311



$   7,704



$   7,735



$   7,774


Less:
















Fixed rate cumulative perpetual preferred stock


-



-



2,151



2,145



2,140


Trust preferred securities


495



495



495



495



495


Tier 1 common capital (b)


$   5,876



$   5,816



$   5,058



$   5,095



$   5,139


Risk-weighted assets (a) (b)


$ 60,037



$ 60,792



$ 61,815



$ 63,355



$ 67,124


Tier 1 common capital ratio (b)


9.79

%


9.57

%


8.18

%


8.04

%


7.66

%

















Total shareholders' equity


$   5,792



$   5,668



$   7,029



$   7,035



$   7,093


Less:
















Fixed rate cumulative perpetual preferred stock


-



-



2,151



2,145



2,140


Goodwill


150



150



150



150



150


Other intangible assets


6



7



8



8



10


Tangible common equity


$   5,636



$   5,511



$   4,720



$   4,732



$   4,793


Total assets


$ 55,885



$ 57,106



$ 59,249



$ 59,590



$ 63,630


Less:
















Goodwill


150



150



150



150



150


Other intangible assets


6



7



8



8



10


Tangible assets


$ 55,729



$ 56,949



$ 59,091



$ 59,432



$ 63,470


Tangible common equity ratio


10.11

%


9.68

%


7.99

%


7.96

%


7.55

%

















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

(b) June 30, 2010 Tier 1 capital and risk-weighted assets are estimated.


The Tier 1 common capital ratio removes preferred stock and qualifying trust preferred securities from Tier 1 capital as defined by and calculated in conformity with bank regulations.  The tangible common equity ratio removes preferred stock and the effect of intangible assets from capital and the effect of intangible assets from total assets.  Comerica believes these measurements are meaningful measures of capital adequacy used by investors, regulators, management and others to evaluate the adequacy of common equity and to compare against other companies in the industry.




SOURCE Comerica Incorporated