News Releases

/C O R R E C T I O N -- Comerica Incorporated/

In the news release, Comerica Reports Fourth Quarter 2011 Net Income of $96 Million, issued 20-Jan-2012 by Comerica Incorporated over PR Newswire, we are advised by the company that in the first table, row titled "Tier 1 common capital ratio (c)", the number in the first column should read "10.31%" rather than "10.30%" as originally issued inadvertently. The complete, corrected release follows:

Comerica Reports Fourth Quarter 2011 Net Income of $96 Million Period-end Total Loan Growth of $1.5 Billion; Commercial Loans Increased $1.9 Billion Net Interest Income up Five Percent Record Deposits of $47.8 Billion Repurchased 4.1 Million Shares(1) in 2011

DALLAS, Jan. 20, 2012 /PRNewswire/ -- Comerica Incorporated (NYSE: CMA) today reported fourth quarter 2011 net income of $96 million, a decrease of $2 million compared to $98 million for the third quarter 2011. Fourth quarter 2011 included merger and restructuring charges of $37 million ($23 million, after tax; $0.12 per diluted share) associated with the acquisition of Sterling Bancshares, Inc. (Sterling), completed on July 28, 2011, compared to $33 million ($21 million, after tax; $0.11 per diluted share) in the third quarter 2011.

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

(dollar amounts in millions, except per share data)


4th Qtr '11


3rd Qtr '11


4th Qtr '10

Net interest income


$  444



$  423



$  405


Provision for loan losses


19



38



57


Noninterest income


182



201



215


Noninterest expenses (a)


478



460



437


Provision for income taxes


33



28



30













Net income


96



98



96













Net income attributable to common shares


95



97



95













Diluted income per common share


0.48



0.51



0.53













Average diluted shares (in millions)


197



192



178













Tier 1 common capital ratio (c)


10.31

%

(b)

10.57

%


10.13

%

Tangible common equity ratio (c)


10.27



10.43



10.54













(a) Included restructuring expenses of $37 million and $33 million in the fourth and third quarters of 2011, respectively, associated with the acquisition of Sterling.

(b) December 31, 2011 ratio is estimated.

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



"We were pleased to see total loan growth of $1.5 billion, or 4 percent, on a period-end basis," said Ralph W. Babb Jr., chairman and chief executive officer.  "The growth was driven by a $1.9 billion, or 8 percent, increase in commercial loans, particularly in National Dealer Services, Mortgage Banker Finance, Energy Lending, Technology and Life Sciences, and Global Corporate Banking.

"We had record deposit levels of $47.8 billion at year-end, an increase of $303 million from the third quarter.  In addition, our net interest income increased $21 million, or 5 percent, primarily driven by an increase in average earning assets.  We continue to be pleased by the broad-based improvement in credit quality, which resulted in a decrease in the provision for loan losses."

"With respect to our acquisition of Sterling, we announced the successful completion of systems integrations and the opening of former Sterling branches as Comerica banking centers on November 14, 2011," said Babb. "All former Sterling customers can now bank at any Comerica banking center, with complete access to our full line of extended product and service offerings. This acquisition continues to be a great fit, as the former Sterling's size, geographic footprint and customer focus uniquely fits our strategy and expands our presence in Texas.

"In the fourth quarter, we repurchased 1.6 million shares, and repurchased a total of 4.1 million shares in 2011 under the share repurchase program. Combined with dividends, this resulted in a total return to shareholders of 47 percent of net income. We continue to be an active capital manager and believe we are approaching capital management from a position of strength.  As required, we submitted our Capital Plan to the Federal Reserve on January 9, 2012.  As previously announced, we are targeting a first quarter 2012 total payout ratio of up to 50 percent of net income through the share repurchase program and dividends."

(1) Shares repurchased under Comerica's share repurchase program.

Fourth Quarter and Full-Year 2011 Overview

Fourth Quarter 2011 Highlights Compared to Third Quarter 2011

  • Period-end total loans increased $1.5 billion, or 4 percent, from September 30, 2011 to December 31, 2011, primarily reflecting an increase of $1.9 billion, or 8 percent, in commercial loans, partially offset by a decrease of $390 million in commercial real estate loans (commercial mortgage and real estate construction loans).  The increase in commercial loans was primarily driven by increases in National Dealer Services, Mortgage Banker Finance, Energy Lending, Technology and Life Sciences, and Global Corporate Banking.  Average total loans increased $1.4 billion, or 3 percent, in the fourth quarter, in part due to one additional month of Sterling.
  • Period-end deposits increased $303 million, or one percent, primarily reflecting an increase of $648 million in noninterest-bearing deposits, partially offset by decreases in savings ($247 million) and customer certificates of deposit ($172 million). Average total deposits increased $2.7 billion, in part due to one additional month of Sterling in the fourth quarter.
  • Net interest income of $444 million increased $21 million, or 5 percent, compared to the third quarter, primarily resulting from an increase in average earning assets of $2.4 billion.
  • Credit quality continued to improve in the fourth quarter 2011. Net credit-related charge-offs decreased $17 million to $60 million.  The provision for loan losses decreased to $19 million in the fourth quarter 2011, compared to $38 million in the third quarter 2011.
  • Noninterest income decreased $19 million to $182 million in the fourth quarter 2011, compared to $201 million for the third quarter 2011, primarily due to a $16 million decrease in net securities gains (losses), reflecting a net loss of $4 million in the fourth quarter 2011 compared to a net gain of $12 million in the third quarter 2011.
  • Noninterest expenses increased $18 million to $478 million in the fourth quarter 2011, compared to $460 million in the third quarter 2011, primarily due to increases in severance and related expenses ($5 million) and merger and restructuring charges ($4 million), as well as one additional month of Sterling expenses (approximately $8 million).


Full-Year 2011 Highlights Compared to Full-Year 2010

  • Net income of $393 million for 2011 increased $116 million, or 42 percent, compared to 2010.
  • Period-end total loans increased $2.4 billion, or 6 percent, from year-end 2010 to year-end 2011, reflecting the acquisition of Sterling and primarily including a net increase of $2.9 billion, or 13 percent, in commercial loans, partially offset by a net decrease of $223 million in commercial real estate loans.  The increase in commercial loans was primarily driven by increases in Mortgage Banker Finance, Energy Lending and Technology and Life Sciences, as well as increases in Middle Market and Global Corporate Banking.  Average loans declined $442 million in 2011.
  • Period-end deposits increased $7.3 billion, or 18 percent, in part due to the acquisition of Sterling. Average total deposits increased $4.3 billion.
  • Net interest income increased $7 million in 2011, compared to 2010, as the benefit provided by accretion of the purchase discount on the acquired Sterling loan portfolio in 2011 and an increase in average earning assets of $1.1 billion was largely offset by decreased yields on mortgage-backed investment securities and a decrease in business loan swap income.
  • Credit quality improved significantly.  The provision for loan losses declined $327 million to $153 million in 2011, compared to 2010.  Net credit-related charge-offs decreased $236 million to $328 million.    
  • Noninterest income increased $3 million compared to 2010.
  • Noninterest expenses increased $122 million compared to 2010.  2011 included Sterling-related merger and restructuring charges of $75 million ($47 million, after-tax; $0.25 per diluted share) and five months of Sterling expenses.
  • Repurchases of 4.1 million shares in 2011, combined with dividends, returned 47 percent of 2011 net income to shareholders.

Net Interest Income

(dollar amounts in millions)


4th Qtr '11


3rd Qtr '11


4th Qtr '10

Net interest income


$      444



$      423



$      405













Net interest margin


3.19

%


3.18

%


3.29

%












Selected average balances (a):











Total earning assets


$ 55,676



$ 53,243



$ 49,102



Total investment securities


9,781



8,158



7,112



Total loans


41,454



40,098



39,999














Total deposits


47,779



45,098



40,356



Total noninterest-bearing deposits


19,176



17,511



15,607













(a) Average balances in 3rd quarter 2011 included Sterling balances from July 28 through September 30, 2011.




  • The $21 million increase in net interest income in the fourth quarter 2011, when compared to the third quarter 2011, resulted primarily from an increase in average earning assets of $2.4 billion, partially offset by decreasing yields on mortgage-backed investment securities and a decrease in the accretion of the purchase discount on the acquired Sterling loan portfolio.  Decreasing yields on the mortgage-backed investment securities portfolio reflected the impact of lower yields on securities purchased to reinvest prepayments.  Accretion of the purchase discount was $26 million in the fourth quarter 2011, compared to $27 million in the third quarter.    
  • Average earning assets increased $2.4 billion in the fourth quarter 2011, compared to the third quarter 2011, reflecting increases of $1.6 billion in average investment securities available-for-sale and $1.4 billion in average loans, partially offset by a $584 million decrease in average Federal Reserve Bank deposits. The increase in average loans included one additional month of Sterling in the fourth quarter and primarily reflected increases in commercial loans in Mortgage Banker Finance, Energy Lending, National Dealer Services, and Technology and Life Sciences.
  • Average deposits increased $2.7 billion in the fourth quarter 2011, compared to the third quarter 2011, in part due to one additional month of Sterling. Average noninterest-bearing deposits increased $1.7 billion and average money market and NOW deposits increased $1.1 billion.


Noninterest Income

Noninterest income was $182 million for the fourth quarter 2011, compared to $201 million for the third quarter 2011. The $19 million decrease was primarily due to decreases in net securities gains (losses) ($16 million) and card fees ($6 million), due primarily to the implementation of regulatory limits on debit card transaction processing fees, partially offset by an increase in deferred compensation asset returns ($5 million) (offset by an increase in deferred compensation plan costs in noninterest expenses).  Net securities gains (losses) in the third quarter 2011 reflected net gains of $12 million due primarily to the repositioning of the acquired Sterling investment securities portfolio, compared to a net loss of $4 million in the fourth quarter 2011 that resulted primarily from a $5 million charge related to a derivative contract tied to the conversion rate of Visa Class B shares.


Noninterest Expenses

Noninterest expenses totaled $478 million in the fourth quarter 2011, an increase of $18 million compared to $460 million in the third quarter 2011. The increase was primarily due to increases in deferred compensation plan costs ($5 million) (offset by an increase in deferred compensation asset returns in noninterest income), severance and related expenses ($5 million) and merger and restructuring charges ($4 million), as well as one additional month of Sterling expenses (approximately $8 million).  


Credit Quality

"We continued to see steady improvement in credit trends in the fourth quarter," said Babb.  "This was the 10th consecutive quarter of decline in net charge-offs, with a $17 million decrease.  The decline in net charge-offs was larger than expected, primarily the result of higher recoveries in the quarter. Other credit metrics were in line with expectations.  Nonperforming assets were under $1 billion for the first time since the fourth quarter of 2008.   The former Sterling loan portfolio has performed as expected. As a result of the overall improvements in credit quality, the provision for loan losses declined to $19 million."

(dollar amounts in millions)


4th Qtr '11


3rd Qtr '11


4th Qtr '10

Net credit-related charge-offs


$ 60



$    77



$  113


Net credit-related charge-offs/Average total loans


0.57

%


0.77

%


1.13

%













Provision for loan losses


$ 19



$    38



$    57


Provision for credit losses on lending-related











commitments


(1)



(3)



(3)




Total provision for credit losses


18



35



54














Nonperforming loans (a)


887



958



1,123


Nonperforming assets (NPAs) (a)


981



1,045



1,235


NPAs/Total loans and foreclosed property


2.29

%


2.53

%


3.06

%













Loans past due 90 days or more and still accruing


$ 58



$    81



$    62














Allowance for loan losses


726



767



901


Allowance for credit losses on











lending-related commitments (b)


26



27



35




Total allowance for credit losses


752



794



936














Allowance for loan losses/Total loans (c)


1.70

%


1.86

%


2.24

%

Allowance for loan losses/Nonperforming loans


82



80



80














(a) Excludes loans acquired with credit impairment.

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

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




  • Net credit-related charge-offs decreased $17 million to $60 million in the fourth quarter 2011, from $77 million in the third quarter 2011. The decrease in net credit-related charge-offs primarily reflected decreases in Small Business Banking ($12 million), Middle Market ($11 million) and Commercial Real Estate ($7 million), partially offset by an increase in Technology and Life Sciences ($10 million).
  • Internal watch list loans declined $502 million in the fourth quarter 2011, to $4.5 billion at December 31, 2011, and nonperforming assets decreased $64 million.
  • During the fourth quarter 2011, $99 million of borrower relationships greater than $2 million were transferred to nonaccrual status, a decrease of $31 million from the third quarter 2011.  Of the transfers of borrower relationships greater than $2 million to nonaccrual in the fourth quarter 2011, $27 million were from Commercial Real Estate, $24 million were from Private Banking and $21 million were from Global Corporate Banking.
  • Nonperforming loans decreased $71 million, compared to September 30, 2011, to $887 million, or 2.08 percent of total loans, at December 31, 2011.


Balance Sheet and Capital Management

Total assets and common shareholders' equity were $61.0 billion and $6.9 billion, respectively, at December 31, 2011, compared to $60.9 billion and $7.0 billion, respectively, at September 30, 2011. There were approximately 197 million common shares outstanding at December 31, 2011. Comerica repurchased 1.6 million and 4.1 million shares of common stock in the open market in the fourth quarter and full-year 2011, respectively, under the share repurchase program.


Comerica's tangible common equity ratio was 10.27 percent at December 31, 2011, a decrease of 16 basis points from September 30, 2011.  The estimated Tier 1 common capital ratio decreased 26 basis points, to 10.31 percent at December 31, 2011, from September 30, 2011.  

Full-Year 2012 Outlook Compared to Full-Year 2011

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

  • Average loans increasing moderately.
  • Net interest income increasing moderately.  
  • Net credit-related charge-offs declining and a relatively stable provision for credit losses.
  • Noninterest income relatively stable.  
  • Noninterest expenses relatively stable.

Business Segments

Comerica's operations are strategically aligned into three major business segments: the Business Bank, the Retail Bank, and Wealth Management.  The Finance Division is also included as a segment. The financial results below are based on the internal business unit structure of the Corporation and methodologies in effect at December 31, 2011 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses fourth quarter 2011 results compared to third quarter 2011.


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

(dollar amounts in millions)

4th Qtr '11


3rd Qtr '11


4th Qtr '10


Business Bank

$ 201

94

%

$ 179

86

%

$ 174

117

%

Retail Bank

10

4


19

9


(14)

(10)


Wealth Management

5

2


11

5


(10)

(7)




216

100

%

209

100

%

150

100

%

Finance

(95)



(91)



(60)



Other (a)

(25)



(20)



6



    Total

$   96



$   98



$   96














(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)

4th Qtr '11


3rd Qtr '11


4th Qtr '10


Net interest income (FTE)

$         382


$         363


$         341


Provision for loan losses

(4)


20


8


Noninterest income

73


77


81


Noninterest expenses

161


162


158


Net income

201


179


174









Net credit-related charge-offs

32


40


73









Selected average balances:







Assets

32,150


30,608


30,489


Loans

31,257


29,955


29,947


Deposits

23,296


21,759


19,892









Net interest margin

4.83

%

4.81

%

4.51

%



  • Average loans increased $1.3 billion, primarily reflecting increases in Mortgage Banker Finance, Energy Lending, National Dealer Services, Technology and Life Sciences and Commercial Real Estate, partially offset by a decrease in Global Corporate Banking.
  • Average deposits increased $1.5 billion, reflecting increases across most business lines, primarily Middle Market, Energy Lending, the Financial Services Division, Technology and Life Sciences and Global Corporate Banking.
  • Net interest income of $382 million increased $19 million, primarily due to increases in loan and deposit balances as well as an increase in the benefit provided by accretion of the purchase discount on the acquired Sterling loan portfolio.
  • The provision for loan losses decreased $24 million, primarily reflecting decreases in Middle Market and Commercial Real Estate, partially offset by an increase in Technology and Life Sciences.
  • Noninterest income decreased $4 million, primarily due to a decrease in warrant income.

Retail Bank

(dollar amounts in millions)

4th Qtr '11


3rd Qtr '11


4th Qtr '10


Net interest income (FTE)

$         176


$         173


$         134


Provision for loan losses

15


17


29


Noninterest income

35


47


43


Noninterest expenses

182


174


169


Net income (loss)

10


19


(14)









Net credit-related charge-offs

16


28


22









Selected average balances:







Assets

6,250


5,984


5,647


Loans

5,571


5,483


5,192


Deposits

20,715


19,792


17,271









Net interest margin

3.37

%

3.46

%

3.07

%



  • Average loans increased $88 million, primarily due to an increase in the Texas market, partially offset by declines in the Midwest and Western markets.
  • Average deposits increased $923 million, primarily due to one additional month of Sterling in the fourth quarter.
  • Net interest income of $176 million increased $3 million, primarily due to an increase in average loan and deposit balances, partially offset by a decrease in the accretion of the purchase discount on the acquired Sterling loan portfolio.
  • The provision for loan losses decreased $2 million, primarily reflecting a decline in Small Business Banking, partially offset by an increase in Personal Banking.
  • Noninterest income declined $12 million, primarily due to a decrease in card fees, reflecting the implementation of regulatory limits on debit card transaction processing fees, and a $5 million charge related to a derivative contract tied to the conversion rate of Visa Class B shares.  
  • Noninterest expenses increased $8 million, primarily due to one additional month of Sterling noninterest expense.

Wealth Management

(dollar amounts in millions)

4th Qtr '11


3rd Qtr '11


4th Qtr '10


Net interest income (FTE)

$           46


$           45


$           42


Provision for loan losses

10


6


23


Noninterest income

55


56


59


Noninterest expenses

83


78


93


Net income (loss)

5


11


(10)









Net credit-related charge-offs

12


9


18









Selected average balances:







Assets

4,672


4,674


4,834


Loans

4,618


4,652


4,820


Deposits

3,400


3,198


2,730









Net interest margin

4.00

%

3.85

%

3.43

%



  • Average loans decreased $34 million.
  • Average deposits increased $202 million, primarily reflecting increases in the Midwest, Western and Texas markets.
  • Net interest income of $46 million increased $1 million, primarily due to an increase in average deposit balances.
  • The provision for loan losses increased $4 million.
  • Noninterest expenses increased $5 million, primarily due to an increase in other real estate expenses and a charge related to technology upgrades.

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 December 31, 2011 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses fourth quarter 2011 results compared to third quarter 2011.

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

(dollar amounts in millions)

4th Qtr '11


3rd Qtr '11


4th Qtr '10


Midwest

$  53

25

%

$  59

28

%

$ 35

23

%

Western

65

30


50

24


41

28


Texas

55

26


64

30


16

11


Florida

(1)

(1)


1

1


1

-


Other Markets

32

15


23

11


48

32


International

12

5


12

6


9

6




216

100

%

209

100

%

150

100

%

Finance & Other Businesses (a)

(120)



(111)



(54)



    Total

$  96



$  98



$ 96














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



Midwest Market

(dollar amounts in millions)

4th Qtr '11


3rd Qtr '11


4th Qtr '10


Net interest income (FTE)

$         201


$         199


$         202


Provision for loan losses

20


21


46


Noninterest income

85


96


99


Noninterest expenses

185


183


201


Net income

53


59


35









Net credit-related charge-offs

32


33


52









Selected average balances:







Assets

13,980


14,123


14,506


Loans

13,725


13,873


14,219


Deposits

19,076


18,511


17,959









Net interest margin

4.18

%

4.27

%

4.45

%



  • Average loans decreased $148 million, as an increase in National Dealer Services was more than offset by declines in Small Business Banking, Middle Market, Global Corporate Banking and Personal Banking.  
  • Average deposits increased $565 million, primarily due to increases in the Financial Services Division and Middle Market.
  • Net interest income increased $2 million, primarily due to an increase in average deposits.
  • The provision for loan losses decreased $1 million, primarily reflecting a decrease in Middle Market, partially offset by increases in Commercial Real Estate, Small Business Banking, and Private Banking.
  • Noninterest income decreased $11 million, primarily due to a decline in card fees and a $4 million charge related to a derivative contract tied to Visa Class B shares, as previously described in the Retail Bank section.

Western Market

(dollar amounts in millions)

4th Qtr '11


3rd Qtr '11


4th Qtr '10


Net interest income (FTE)

$         170


$         166


$         158


Provision for loan losses

(12)


14


11


Noninterest income

33


32


35


Noninterest expenses

109


105


109


Net income

65


50


41









Net credit-related charge-offs

5


32


43









Selected average balances:







Assets

12,266


12,110


12,698


Loans

12,026


11,889


12,497


Deposits

13,671


12,975


12,448









Net interest margin

4.92

%

5.06

%

5.01

%



  • Average loans increased $137 million, primarily due to increases in Technology and Life Sciences and National Dealer Services, partially offset by a decrease in Middle Market.  
  • Average deposits increased $696 million, primarily reflecting increases in Middle Market, Technology and Life Sciences, Global Corporate Banking and Private Banking.
  • Net interest income increased $4 million, primarily due to an increase in average deposits.
  • The provision for loan losses decreased $26 million, primarily reflecting decreases in Small Business Banking, Commercial Real Estate and Middle Market.
  • Noninterest expenses increased $4 million, primarily due to increases in salaries and benefits expenses and other real estate expenses.

Texas Market

(dollar amounts in millions)

4th Qtr '11


3rd Qtr '11


4th Qtr '10


Net interest income (FTE)

$         158


$         143


$           80


Provision for loan losses

8


(7)


15


Noninterest income

26


29


27


Noninterest expenses

89


80


67


Net income

55


64


16









Net credit-related charge-offs

4


2


9









Selected average balances:







Assets

9,712


8,510


6,653


Loans

8,952


8,145


6,435


Deposits

10,333


8,865


5,557









Net interest margin

6.07

%

6.40

%

4.91

%



  • Average loans increased $807 million, primarily reflecting increases in Energy Lending, Small Business Banking, Commercial Real Estate and Middle Market, in part due to one additional month of Sterling in the fourth quarter.
  • Average deposits increased $1.5 billion, primarily reflecting one additional month of Sterling.
  • Net interest income increased $15 million, primarily due to one additional month of Sterling.
  • The provision for loan losses increased $15 million, primarily reflecting increases in Middle Market and Small Business Banking.
  • Noninterest income decreased $3 million, primarily due to a decrease in warrant income.
  • Noninterest expenses increased $9 million, primarily due to one additional month of Sterling.


Florida Market

(dollar amounts in millions)

4th Qtr '11


3rd Qtr '11


4th Qtr '10


Net interest income (FTE)

$           11


$           11


$           11


Provision for loan losses

4


2


4


Noninterest income

4


4


3


Noninterest expenses

13


11


9


Net income

(1)


1


1









Net credit-related charge-offs

7


5


7









Selected average balances:







Assets

1,435


1,450


1,587


Loans

1,457


1,477


1,612


Deposits

435


404


375









Net interest margin

2.89

%

2.94

%

2.64

%



  • Average loans decreased $20 million, as an increase in National Dealer Services was more than offset by decreases in Commercial Real Estate and Private Banking.
  • The provision for loan losses increased $2 million, primarily reflecting an increase in Commercial Real Estate.


Conference Call and Webcast

Comerica will host a conference call to review fourth quarter and full-year 2011 financial results at 7 a.m. CT Friday, January 20, 2012. Interested parties may access the conference call by calling (800) 309-2262 or (706) 679-5261 (event ID No. 37433486). The call and supplemental financial information can also be accessed on the Internet at www.comerica.com.  A telephone replay will be available approximately two hours following the conference call through January 31, 2012. The conference call replay can be accessed by calling (855) 859-2056 or (404) 537-3406 (event ID No. 37433486). A replay of the Webcast can also be accessed via Comerica's "Investor Relations" page at www.comerica.com.

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

This press release contains both financial measures based on accounting principles generally accepted in the United States (GAAP) and non-GAAP based financial measures, which are used where management believes it to be helpful in understanding Comerica's results of operations or financial position.  Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as 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," "opportunity," "initiative," "outcome," "continue," "remain," "maintain," "on course," "trend," "objective," "pending," "looks forward" and variations of such words and similar expressions, or future or conditional verbs such as "will," "would," "should," "could," "might," "can," "may" or similar expressions, as they relate to Comerica or its management, are intended to identify forward-looking statements. These forward-looking statements are predicated on the beliefs and assumptions of Comerica's management based on information known to Comerica's management as of the date of this news release and do not purport to speak as of any other date. Forward-looking statements may include descriptions of plans and objectives of Comerica's management for future or past operations, products or services, and forecasts of Comerica's revenue, earnings or other measures of economic performance, including statements of profitability, business segments and subsidiaries, estimates of credit trends and global stability. Such statements reflect the view of Comerica's management as of this date with respect to future events and are subject to risks and uncertainties. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, Comerica's actual results could differ materially from those discussed.  Factors that could cause or contribute to such differences are changes in general economic, political or industry conditions and related credit and market conditions; changes in trade, monetary and fiscal policies, including the interest rate policies of the Federal Reserve Board; adverse conditions in the capital markets; the interdependence of financial service companies; changes in regulation or oversight, including the effects of recently enacted legislation, actions taken by or proposed by the U.S. Treasury, the Board of Governors of the Federal Reserve System, the Texas Department of Banking and the Federal Deposit Insurance Corporation, legislation or regulations enacted in the future, and the impact and expiration of such legislation and regulatory actions; unfavorable developments concerning credit quality; the acquisition of Sterling Bancshares, Inc., or any future acquisitions; the effects of more stringent capital or liquidity requirements; declines or other changes in the businesses or industries in which Comerica has a concentration of loans, including, but not limited to, the automotive production industry and the real estate business lines; the implementation of Comerica's strategies and business models, including the anticipated performance of any new banking centers and the implementation of revenue enhancements and efficiency improvements; Comerica's ability to utilize technology to efficiently and effectively develop, market and deliver new products and services; operational difficulties or information security problems; changes in the financial markets, including fluctuations in interest rates and their impact on deposit pricing; the entry of new competitors in Comerica's markets; changes in customer borrowing, repayment, investment and deposit practices; management's ability to maintain and expand customer relationships; management's ability to retain key officers and employees; the impact of legal and regulatory proceedings; the effectiveness of methods of reducing risk exposures; the effects of war and other armed conflicts or acts of terrorism and the effects of catastrophic events including, but not limited to, hurricanes, tornadoes, earthquakes, fires, droughts and floods. 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 16 of Comerica's Annual Report on Form 10-K for the year ended December 31, 2010, "Item 1A. Risk Factors" beginning on page 65 of Comerica's Quarterly Report on Form 10-Q for the quarter ended March 31, 2011, "Item 1A. Risk Factors" beginning on page 74 of Comerica's Quarterly Report on Form 10-Q for the quarter ended June 30, 2011 and "Item 1A. Risk Factors" beginning on page 81 of Comerica's Quarterly Report on Form 10-Q for the quarter ended September 30, 2011. Forward-looking statements speak only as of the date they are made. Comerica does not undertake to update forward-looking statements to reflect facts, circumstances, assumptions or events that occur after the date the forward-looking statements are made. For any forward-looking statements made in this news release or in any documents, Comerica claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

CONSOLIDATED FINANCIAL HIGHLIGHTS (unaudited)

Comerica Incorporated and Subsidiaries














Three Months Ended


Years Ended


December 31,

September 30,

December 31,


December 31,

(in millions, except per share data)

2011

2011

2010


2011

2010

PER COMMON SHARE AND COMMON STOCK DATA












Diluted net income

$     0.48


$     0.51


$     0.53



$     2.09


$     0.88


Cash dividends declared

0.10


0.10


0.10



0.40


0.25


Common shareholders' equity (at period end)

34.80


34.94


32.82



















Average diluted shares (in thousands)

196,729


191,634


178,266



186,168


173,026


KEY RATIOS












Return on average common shareholders' equity

5.51

%

5.91

%

6.53

%


6.18

%

2.74

%

Return on average assets

0.63


0.67


0.71



0.69


0.50


Tier 1 common capital ratio (a) (b)

10.31


10.57


10.13







Tier 1 risk-based capital ratio (b)

10.35


10.65


10.13







Total risk-based capital ratio (b)

14.18


14.84


14.54







Leverage ratio (b)

10.92


11.41


11.26







Tangible common equity ratio (a)

10.27


10.43


10.54







AVERAGE BALANCES












Commercial loans

$ 23,515


$ 22,127


$ 21,464



$ 22,208


$ 21,090


Real estate construction loans:












     Commercial Real Estate business line (c)

1,189


1,291


1,944



1,429


2,404


     Other business lines (d)

430


408


427



414


435


               Total real estate construction loans

1,619


1,699


2,371



1,843


2,839


Commercial mortgage loans:












    Commercial Real Estate business line (c)

2,552


2,415


2,016



2,217


2,000


    Other business lines (d)

7,836


7,860


7,949



7,808


8,244


               Total commercial mortgage loans

10,388


10,275


9,965



10,025


10,244


Residential mortgage loans

1,591


1,606


1,600



1,580


1,607


Consumer loans

2,294


2,292


2,367



2,278


2,429


Lease financing

919


936


1,044



950


1,086


International loans

1,128


1,163


1,188



1,191


1,222


Total loans

41,454


40,098


39,999



40,075


40,517














Earning assets

55,676


53,243


49,102



52,121


51,004


Total assets

61,045


58,238


53,756



56,917


55,553


Noninterest-bearing deposits

19,176


17,511


15,607



16,994


15,094


Interest-bearing deposits

28,603


27,587


24,749



26,768


24,392


Total deposits

47,779


45,098


40,356



43,762


39,486


Common shareholders' equity

6,947


6,633


5,870



6,351


5,625


Total shareholders' equity

6,947


6,633


5,870



6,351


6,068


NET INTEREST INCOME












Net interest income (fully taxable equivalent basis)

$      445


$      424


$      406



$   1,657


$   1,651


Fully taxable equivalent adjustment

1


1


1



4


5


Net interest margin (fully taxable equivalent basis)

3.19

%

3.18

%

3.29

%


3.19

%

3.24

%

CREDIT QUALITY












Nonaccrual loans

$      860


$      929


$   1,080







Reduced-rate loans

27


29


43







Total nonperforming loans (e)

887


958


1,123







Foreclosed property

94


87


112







Total nonperforming assets (e)

981


1,045


1,235



















Loans past due 90 days or more and still accruing

58


81


62



















Gross loan charge-offs

85


90


140



$      423


$      627


Loan recoveries

25


13


27



95


63


Net loan charge-offs

60


77


113



328


564


Lending-related commitment charge-offs

-


-


-



-


-


Total net credit-related charge-offs

60


77


113



328


564














Allowance for loan losses

726


767


901







Allowance for credit losses on lending-related commitments

26


27


35







Total allowance for credit losses

752


794


936



















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

1.70

%

1.86

%

2.24

%






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

0.57


0.77


1.13



0.82

%

1.39

%

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

0.57


0.77


1.13



0.82


1.39


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

2.29


2.53


3.06







Allowance for loan losses as a percentage of total nonperforming loans

82


80


80



















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

(b) December 31, 2011 ratios are estimated.

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

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

(e) Excludes loans acquired with credit-impairment.

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



CONSOLIDATED BALANCE SHEETS

Comerica Incorporated and Subsidiaries








December 31,

September 30,

December 31,

(in millions, except share data)

2011

2011

2010



(unaudited)

(unaudited)


ASSETS





Cash and due from banks

$               982

$                 981

$               668






Interest-bearing deposits with banks

2,574

4,217

1,415

Other short-term investments

149

137

141






Investment securities available-for-sale

10,104

9,732

7,560






Commercial loans

24,996

23,113

22,145

Real estate construction loans

1,533

1,648

2,253

Commercial mortgage loans

10,264

10,539

9,767

Residential mortgage loans

1,526

1,643

1,619

Consumer loans

2,285

2,309

2,311

Lease financing

905

927

1,009

International loans

1,170

1,046

1,132


Total loans

42,679

41,225

40,236

Less allowance for loan losses

(726)

(767)

(901)


Net loans

41,953

40,458

39,335






Premises and equipment

675

685

630

Customers' liability on acceptances outstanding

22

8

9

Accrued income and other assets

4,549

4,670

3,909


Total assets

$          61,008

$            60,888

$          53,667






LIABILITIES AND SHAREHOLDERS' EQUITY




Noninterest-bearing deposits

$          19,764

$            19,116

$          15,538






Money market and NOW deposits

20,311

20,237

17,622

Savings deposits

1,524

1,771

1,397

Customer certificates of deposit

5,808

5,980

5,482

Other time deposits

-

45

-

Foreign office time deposits

348

303

432


Total interest-bearing deposits

27,991

28,336

24,933


Total deposits

47,755

47,452

40,471






Short-term borrowings

70

164

130

Acceptances outstanding

22

8

9

Accrued expenses and other liabilities

1,349

1,304

1,126

Medium- and long-term debt

4,944

5,009

6,138


Total liabilities

54,140

53,937

47,874






Common stock - $5 par value:




    Authorized - 325,000,000 shares




    Issued - 228,164,824 shares at 12/31/11 and 9/30/11,




         and 203,878,110 shares at 12/31/10

1,141

1,141

1,019

Capital surplus

2,170

2,162

1,481

Accumulated other comprehensive loss

(356)

(230)

(389)

Retained earnings

5,546

5,471

5,247

Less cost of common stock in treasury - 30,831,076 shares at 12/31/11,




     29,238,425 shares at 9/30/11 and 27,342,518 shares at 12/31/10

(1,633)

(1,593)

(1,565)


Total shareholders' equity

6,868

6,951

5,793


Total liabilities and shareholders' equity

$          61,008

$            60,888

$          53,667



CONSOLIDATED STATEMENTS OF INCOME (unaudited)

Comerica Incorporated and Subsidiaries









Three Months Ended

Years Ended



December 31,

December 31,

(in millions, except per share data)

2011

2010

2011

2010







INTEREST INCOME





Interest and fees on loans

$  415

$  394

$ 1,564

$ 1,617

Interest on investment securities

63

49

233

226

Interest on short-term investments

3

2

12

10


Total interest income

481

445

1,809

1,853







INTEREST EXPENSE





Interest on deposits

21

24

90

115

Interest on short-term borrowings

-

1

-

1

Interest on medium- and long-term debt

16

15

66

91


Total interest expense

37

40

156

207


Net interest income

444

405

1,653

1,646

Provision for loan losses

19

57

153

480


Net interest income after provision for loan losses

425

348

1,500

1,166







NONINTEREST INCOME





Service charges on deposit accounts

52

49

208

208

Fiduciary income

36

39

151

154

Commercial lending fees

23

29

87

95

Letter of credit fees

18

20

73

76

Card fees

11

15

58

58

Foreign exchange income

10

11

40

39

Bank-owned life insurance

10

14

37

40

Brokerage fees

5

7

22

25

Net securities gains (losses)

(4)

-

14

3

Other noninterest income

21

31

102

91


Total noninterest income

182

215

792

789







NONINTEREST EXPENSES





Salaries

205

205

770

740

Employee benefits

52

43

205

179

    Total salaries and employee benefits

257

248

975

919

Net occupancy expense

47

42

169

162

Equipment expense

17

16

66

63

Outside processing fee expense

27

27

101

96

Software expense

23

23

88

89

Merger and restructuring charges

37

-

75

-

FDIC insurance expense

8

15

43

62

Legal fees

14

9

43

35

Advertising expense

7

8

28

30

Other real estate expense

3

5

22

29

Litigation and operational losses

1

6

17

11

Provision for credit losses on lending-related commitments

(1)

(3)

(9)

(2)

Other noninterest expenses

38

41

144

146


Total noninterest expenses

478

437

1,762

1,640

Income from continuing operations before income taxes

129

126

530

315

Provision for income taxes

33

30

137

55

Income from continuing operations

96

96

393

260

Income from discontinued operations, net of tax

-

-

-

17

NET INCOME

96

96

393

277

Less:





   Preferred stock dividends

-

-

-

123

   Income allocated to participating securities

1

1

4

1

Net income attributable to common shares

$    95

$    95

$    389

$    153







Basic earnings per common share:





     Income from continuing operations

$ 0.48

$ 0.54

$   2.11

$   0.79

     Net income

0.48

0.54

2.11

0.90







Diluted earnings per common share:





    Income from continuing operations

0.48

0.53

2.09

0.78

    Net income

0.48

0.53

2.09

0.88







Cash dividends declared on common stock

20

18

75

44

Cash dividends declared per common share

0.10

0.10

0.40

0.25



CONSOLIDATED QUARTERLY STATEMENTS OF INCOME (unaudited)

Comerica Incorporated and Subsidiaries

















Fourth

Third

Second

First

Fourth


Fourth Quarter 2011 Compared To:



Quarter

Quarter

Quarter

Quarter

Quarter


Third Quarter 2011


Fourth Quarter 2010


(in millions, except per share data)

2011

2011

2011

2011

2010


Amount

Percent


 Amount

 Percent
















INTEREST INCOME













Interest and fees on loans

$    415

$    405

$    369

$    375

$    394


$        10

3

%

$         21

5

%

Interest on investment securities

63

54

59

57

49


9

16


14

27


Interest on short-term investments

3

4

3

2

2


(1)

(7)


1

N/M



Total interest income

481

463

431

434

445


18

4


36

8
















INTEREST EXPENSE













Interest on deposits

21

24

23

22

24


(3)

(10)


(3)

(16)


Interest on short-term borrowings

-

-

-

-

1


-

(34)


(1)

(78)


Interest on medium- and long-term debt

16

16

17

17

15


-

2


1

2



Total interest expense

37

40

40

39

40


(3)

(5)


(3)

(9)



Net interest income

444

423

391

395

405


21

5


39

10


Provision for loan losses

19

38

47

49

57


(19)

(50)


(38)

(67)



Net interest income after provision for loan losses

425

385

344

346

348


40

10


77

22
















NONINTEREST INCOME













Service charges on deposit accounts

52

53

51

52

49


(1)

(3)


3

6


Fiduciary income

36

37

39

39

39


(1)

(2)


(3)

(7)


Commercial lending fees

23

22

21

21

29


1

10


(6)

(20)


Letter of credit fees

18

19

18

18

20


(1)

(2)


(2)

(9)


Card fees


11

17

15

15

15


(6)

(32)


(4)

(26)


Foreign exchange income

10

11

10

9

11


(1)

(3)


(1)

(1)


Bank-owned life insurance

10

10

9

8

14


-

2


(4)

(31)


Brokerage fees

5

5

6

6

7


-

(11)


(2)

(28)


Net securities gains (losses)

(4)

12

4

2

-


(16)

N/M


(4)

N/M


Other noninterest income

21

15

29

37

31


6

34


(10)

(31)



Total noninterest income

182

201

202

207

215


(19)

(9)


(33)

(15)
















NONINTEREST EXPENSES













Salaries


205

192

185

188

205


13

7


-

-


Employee benefits

52

53

50

50

43


(1)

(1)


9

20


    Total salaries and employee benefits

257

245

235

238

248


12

5


9

4


Net occupancy expense

47

44

38

40

42


3

8


5

13


Equipment expense

17

17

17

15

16


-

5


1

8


Outside processing fee expense

27

25

25

24

27


2

5


-

(1)


Software expense

23

22

20

23

23


1

4


-

(6)


Merger and restructuring charges

37

33

5

-

-


4

12


37

N/M


FDIC insurance expense

8

8

12

15

15


-

18


(7)

(40)


Legal fees

14

12

8

9

9


2

16


5

59


Advertising expense

7

7

7

7

8


-

(2)


(1)

(10)


Other real estate expense

3

5

6

8

5


(2)

(45)


(2)

(33)


Litigation and operational losses

1

8

5

3

6


(7)

(89)


(5)

(84)


Provision for credit losses on lending-related commitments

(1)

(3)

(2)

(3)

(3)


2

57


2

66


Other noninterest expenses

38

37

33

36

41


1

3


(3)

(7)



Total noninterest expenses

478

460

409

415

437


18

4


41

10


Income before income taxes

129

126

137

138

126


3

3


3

3


Provision for income taxes

33

28

41

35

30


5

21


3

12


NET INCOME

96

98

96

103

96


(2)

(2)


-

-


Less:














   Income allocated to participating securities

1

1

1

1

1


-

(7)


-

(11)


Net income attributable to common shares

$      95

$      97

$      95

$    102

$      95


$        (2)

(2)

%

$            -

-

%















Earnings per common share:













    Basic

$   0.48

$   0.51

$   0.54

$   0.58

$   0.54


$   (0.03)

(6)

%

$    (0.06)

(11)

%

    Diluted

0.48

0.51

0.53

0.57

0.53


(0.03)

(6)


(0.05)

(9)
















Cash dividends declared on common stock

20

20

18

17

18


-

-


2

12


Cash dividends declared per common share

0.10

0.10

0.10

0.10

0.10


-

-


-

-
















N/M - Not meaningful















ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES (unaudited)

Comerica Incorporated and Subsidiaries













2011


2010

(in millions)

4th Qtr


3rd Qtr


2nd Qtr


1st Qtr


4th Qtr












Balance at beginning of period

$          767


$          806


$           849


$            901


$          957













Loan charge-offs:











   Commercial

28


33


66


65


43


   Real estate construction:











       Commercial Real Estate business line (a)

4


11


12


8


34


       Other business lines (b)

1


-


-


1


-


         Total real estate construction

5


11


12


9


34


   Commercial mortgage:











       Commercial Real Estate business line (a)

17


12


8


9


9


       Other business lines (b)

24


21


23


25


34


         Total commercial mortgage

41


33


31


34


43


   Residential mortgage

2


4


7


2


5


   Consumer

7


9


9


8


15


   Lease financing

-


-


-


-


-


   International

2


-


-


5


-


       Total loan charge-offs

85


90


125


123


140













Recoveries on loans previously charged-off:











   Commercial

11


5


13


4


7


   Real estate construction

4


3


5


2


3


   Commercial mortgage

9


3


5


9


10


   Residential mortgage

-


1


1


-


1


   Consumer

1


1


1


1


2


   Lease financing

-


-


6


5


4


   International

-


-


4


1


-


       Total recoveries

25


13


35


22


27


Net loan charge-offs

60


77


90


101


113


Provision for loan losses

19


38


47


49


57


Balance at end of period

$          726


$          767


$           806


$            849


$          901













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

1.70

%

1.86

%

2.06

%

2.17

%

2.24

%












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

0.57


0.77


0.92


1.03


1.13













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

0.57


0.77


0.92


1.03


1.13


(a) Primarily charge-offs of loans to real estate investors and developers.

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

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



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

Comerica Incorporated and Subsidiaries












2011


2010

(in millions)

4th Qtr


3rd Qtr


2nd Qtr


1st Qtr


4th Qtr











Balance at beginning of period

$            27


$            30


$             32


$              35


$            38

Add: Provision for credit losses on lending-related commitments

(1)


(3)


(2)


(3)


(3)

Balance at end of period

$            26


$            27


$             30


$              32


$            35











Unfunded lending-related commitments sold

$               -


$              -


$               3


$                2


$               -



NONPERFORMING ASSETS (unaudited)

Comerica Incorporated and Subsidiaries















2011


2010


(in millions)

4th Qtr


3rd Qtr


2nd Qtr


1st Qtr


4th Qtr














SUMMARY OF NONPERFORMING ASSETS AND PAST DUE LOANS











Nonaccrual loans:











Business loans:











Commercial

$     237


$      258


$    261


$    226


$     252


Real estate construction:











Commercial Real Estate business line (a)

93


109


137


195


259


Other business lines (b)

8


3


2


3


4


Total real estate construction

101


112


139


198


263


Commercial mortgage:











Commercial Real Estate business line (a)

159


198


186


197


181


Other business lines (b)

268


275


269


293


302


Total commercial mortgage

427


473


455


490


483


Lease financing

5


5


6


7


7


International

8


7


7


4


2


Total nonaccrual business loans

778


855


868


925


1,007


Retail loans:











Residential mortgage

71


65


60


58


55


Consumer:











Home equity

5


4


4


6


5


Other consumer

6


5


9


7


13


Total consumer

11


9


13


13


18


Total nonaccrual retail loans

82


74


73


71


73


Total nonaccrual loans

860


929


941


996


1,080


Reduced-rate loans

27


29


33


34


43


Total nonperforming loans (c)

887


958


974


1,030


1,123


Foreclosed property

94


87


70


74


112


Total nonperforming assets (c)

$     981


$   1,045


$ 1,044


$ 1,104


$  1,235














Nonperforming loans as a percentage of total loans

2.08

%

2.32

%

2.49

%

2.63

%

2.79

%

Nonperforming assets as a percentage of total loans











   and foreclosed property

2.29


2.53


2.66


2.81


3.06


Allowance for loan losses as a percentage











   of total nonperforming loans        

82


80


83


82


80


Loans past due 90 days or more and still accruing

$       58


$        81


$      64


$      72


$       62


























ANALYSIS OF NONACCRUAL LOANS











Nonaccrual loans at beginning of period

$     929


$      941


$    996


$ 1,080


$  1,163


    Loans transferred to nonaccrual (d)

99


130


150


149


173


    Nonaccrual business loan gross charge-offs (e)

(76)


(76)


(109)


(111)


(120)


    Loans transferred to accrual status (d)

-


(15)


-


(4)


(4)


    Nonaccrual business loans sold (f)

(19)


(15)


(9)


(60)


(41)


    Payments/Other (g)

(73)


(36)


(87)


(58)


(91)


Nonaccrual loans at end of period

$     860


$      929


$    941


$    996


$  1,080














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











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











(c) Excludes loans acquired with credit impairment.











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











(e) Analysis of gross loan charge-offs:























     Nonaccrual business loans

$       76


$        76


$    109


$    111


$     120


     Performing watch list loans

-


1


-


2


-


     Consumer and residential mortgage loans

9


13


16


10


20



Total gross loan charge-offs

$       85


$        90


$    125


$    123


$     140


(f) Analysis of loans sold:























     Nonaccrual business loans

$       19


$        15


$        9


$      60


$       41


     Performing watch list loans

-


16


6


35


29



Total loans sold

$       19


$        31


$      15


$      95


$       70


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



ANALYSIS OF NET INTEREST INCOME (FTE)

Comerica Incorporated and Subsidiaries














Years Ended



December 31, 2011


December 31, 2010



Average


Average


Average


Average

(dollar amounts in millions)

Balance

Interest

Rate


Balance

Interest

Rate












Commercial loans

$   22,208

$      819

3.69

%


$   21,090

$      820

3.89

%

Real estate construction loans

1,843

81

4.37



2,839

90

3.17


Commercial mortgage loans

10,025

424

4.23



10,244

421

4.10


Residential mortgage loans

1,580

83

5.27



1,607

85

5.30


Consumer loans

2,278

80

3.50



2,429

86

3.54


Lease financing

950

33

3.51



1,086

42

3.88


International loans

1,191

46

3.83



1,222

48

3.94


Business loan swap income

-

-

-



-

28

-



Total loans (a)

40,075

1,566

3.91



40,517

1,620

4.00













Auction-rate securities available-for-sale

479

4

0.72



745

8

1.01


Other investment securities available-for-sale

7,692

231

3.06



6,419

220

3.51



Total investment securities available-for-sale

8,171

235

2.91



7,164

228

3.24













Federal funds sold and securities purchased










 under agreements to resell

5

-

0.32



6

-

0.36


Interest-bearing deposits with banks (b)

3,741

9

0.24



3,191

8

0.25


Other short-term investments

129

3

2.17



126

2

1.58



Total earning assets

52,121

1,813

3.49



51,004

1,858

3.65













Cash and due from banks

921





825




Allowance for loan losses

(838)





(1,019)




Accrued income and other assets

4,713





4,743





Total assets

$   56,917





$   55,553















Money market and NOW deposits

$   19,088

47

0.25



$   16,355

51

0.31


Savings deposits

1,550

2

0.11



1,394

1

0.08


Customer certificates of deposit

5,719

39

0.68



5,875

53

0.90



Total interest-bearing core deposits

26,357

88

0.33



23,624

105

0.44


Other time deposits

23

-

0.42



306

9

3.04


Foreign office time deposits

388

2

0.48



462

1

0.31



Total interest-bearing deposits

26,768

90

0.33



24,392

115

0.47













Short-term borrowings

138

-

0.13



216

1

0.25


Medium- and long-term debt

5,519

66

1.20



8,684

91

1.05



Total interest-bearing sources

32,425

156

0.48



33,292

207

0.62













Noninterest-bearing deposits

16,994





15,094




Accrued expenses and other liabilities

1,147





1,099




Total shareholders' equity

6,351





6,068





Total liabilities and shareholders' equity

$   56,917





$   55,553















Net interest income/rate spread (FTE)


$   1,657

3.01




$   1,651

3.03













FTE adjustment


$          4





$          5














Impact of net noninterest-bearing sources of funds



0.18





0.21


Net interest margin (as a percentage










 of average earning assets) (FTE) (a) (b)



3.19

%




3.24

%












(a) Accretion of the purchase discount on the acquired loan portfolio of $53 million increased the net interest margin by 10  basis points in 2011.

(b) Excess liquidity, represented by average balances deposited with the Federal Reserve Bank, reduced the net interest margin by 22 basis points and 20 basis points in 2011 and 2010, respectively.



ANALYSIS OF NET INTEREST INCOME (FTE)

Comerica Incorporated and Subsidiaries


















Three Months Ended



December 31, 2011


September 30, 2011


December 31, 2010



Average


Average


Average


Average


Average


Average

(dollar amounts in millions)

Balance

Interest

Rate


Balance

Interest

Rate


Balance

Interest

Rate

















Commercial loans

$   23,515

$      216

3.64

%


$   22,127

$      207

3.70

%


$   21,464

$      206

3.80

%

Real estate construction loans

1,619

21

5.26



1,699

23

5.28



2,371

21

3.50


Commercial mortgage loans

10,388

119

4.54



10,275

115

4.42



9,965

100

3.97


Residential mortgage loans

1,591

20

5.06



1,606

21

5.30



1,600

20

5.11


Consumer loans

2,294

21

3.58



2,292

20

3.56



2,367

21

3.50


Lease financing

919

8

3.44



936

8

3.46



1,044

11

4.36


International loans

1,128

10

3.63



1,163

11

4.01



1,188

11

3.86


Business loan swap income

-

-

-



-

-

-



-

4

-



Total loans (a)

41,454

415

3.98



40,098

405

4.01



39,999

394

3.92


















Auction-rate securities available-for-sale

426

1

0.64



437

1

0.63



617

2

0.92


Other investment securities available-for-sale

9,355

62

2.74



7,721

54

2.87



6,495

48

3.07



Total investment securities available-for-sale

9,781

63

2.64



8,158

55

2.74



7,112

50

2.87


















Federal funds sold and securities purchased















 under agreements to resell

15

-

0.32



-

-

0.44



8

-

0.32


Interest-bearing deposits with banks (b)

4,293

3

0.24



4,851

3

0.23



1,856

1

0.25


Other short-term investments

133

1

2.26



136

1

2.30



127

1

1.40



Total earning assets

55,676

482

3.45



53,243

464

3.47



49,102

446

3.62


















Cash and due from banks

959





969





871




Allowance for loan losses

(773)





(814)





(979)




Accrued income and other assets

5,183





4,840





4,762





Total assets

$   61,045





$   58,238





$   53,756




















Money market and NOW deposits

$   20,716

$        12

0.21



$   19,595

$        13

0.25



$   17,302

$        13

0.29


Savings deposits

1,652

-

0.12



1,659

-

0.14



1,385

-

0.09


Customer certificates of deposit

5,872

9

0.60



5,878

10

0.66



5,602

11

0.80



Total interest-bearing core deposits

28,240

21

0.29



27,132

23

0.33



24,289

24

0.39


Other time deposits

14

-

0.63



76

-

0.38



-

-

-


Foreign office time deposits

349

-

0.39



379

1

0.52



460

-

0.45



Total interest-bearing deposits

28,603

21

0.29



27,587

24

0.33



24,749

24

0.40


















Short-term borrowings

142

-

0.07



204

-

0.08



174

1

0.27


Medium- and long-term debt

4,976

16

1.30



5,168

16

1.23



6,201

15

1.02



Total interest-bearing sources

33,721

37

0.44



32,959

40

0.47



31,124

40

0.52


















Noninterest-bearing deposits

19,176





17,511





15,607




Accrued expenses and other liabilities

1,201





1,135





1,155




Total shareholders' equity

6,947





6,633





5,870





Total liabilities and shareholders' equity

$   61,045





$   58,238





$   53,756




















Net interest income/rate spread (FTE)


$      445

3.01




$      424

3.00




$      406

3.10


















FTE adjustment


$          1





$          1





$          1



















Impact of net noninterest-bearing sources of funds



0.18





0.18





0.19


Net interest margin (as a percentage















 of average earning assets) (FTE) (a) (b)



3.19

%




3.18

%




3.29

%

















(a) Accretion of the purchase discount on the acquired loan portfolio of $26 million in the fourth quarter and $27 million in the third quarter of 2011 increased the net interest margin by 19 basis points and by 20 basis points in the fourth and third quarters of 2011, respectively.

(b) Excess liquidity, represented by average balances deposited with the Federal Reserve Bank, reduced the net interest margin by 24 basis points and by 29 basis points in the fourth and third quarters of 2011, respectively, and by 12 basis points in the fourth quarter of 2010.



CONSOLIDATED STATISTICAL DATA (unaudited)

Comerica Incorporated and Subsidiaries














December 31,


September 30,


June 30,


March 31,


December 31,


(in millions, except per share data)

2011


2011


2011


2011


2010














Commercial loans:











    Floor plan

$               1,822


$                 1,209


$      1,478


$        1,893


$               2,017


    Other

23,174


21,904


20,574


19,467


20,128



Total commercial loans

24,996


23,113


22,052


21,360


22,145


Real estate construction loans:











    Commercial Real Estate business line (a)

1,103


1,226


1,343


1,606


1,826


    Other business lines (b)

430


422


385


417


427



Total real estate construction loans

1,533


1,648


1,728


2,023


2,253


Commercial mortgage loans:











    Commercial Real Estate business line (a)

2,507


2,602


1,930


1,918


1,937


    Other business lines (b)

7,757


7,937


7,649


7,779


7,830



Total commercial mortgage loans

10,264


10,539


9,579


9,697


9,767


Residential mortgage loans

1,526


1,643


1,491


1,550


1,619


Consumer loans:











    Home equity

1,655


1,683


1,622


1,661


1,704


    Other consumer

630


626


610


601


607



Total consumer loans

2,285


2,309


2,232


2,262


2,311


Lease financing

905


927


949


958


1,009


International loans

1,170


1,046


1,162


1,326


1,132



Total loans

$             42,679


$               41,225


$    39,193


$      39,176


$             40,236














Goodwill

$                  635


$                    635


$         150


$           150


$                  150


Core deposit intangible

29


32


-


-


-


Loan servicing rights

3


3


4


4


5














Tier 1 common capital ratio (c) (d)

10.31

%

10.57

%

10.53

%

10.35

%

10.13

%

Tier 1 risk-based capital ratio (d)

10.35


10.65


10.53


10.35


10.13


Total risk-based capital ratio (d)

14.18


14.84


14.80


14.80


14.54


Leverage ratio (d)

10.92


11.41


11.40


11.37


11.26


Tangible common equity ratio (c)

10.27


10.43


10.90


10.43


10.54














Book value per common share

$               34.80


$                 34.94


$      34.15


$        33.25


$               32.82


Market value per share for the quarter:











    High

27.37


35.79


39.00


43.53


43.44


    Low

21.53


21.48


33.08


36.20


34.43


    Close

25.80


22.97


34.57


36.72


42.24














Quarterly ratios:











    Return on average common shareholders' equity

5.51

%

5.91

%

6.41

%

7.08

%

6.53

%

    Return on average assets

0.63


0.67


0.70


0.77


0.71


    Efficiency ratio

75.78


75.11


69.33


69.05


70.38














Number of banking centers

494


502


446


445


444














Number of employees - full time equivalent

9,397


9,701


8,915


8,955


9,001














(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) December 31, 2011 ratios are estimated.



PARENT COMPANY ONLY BALANCE SHEETS (unaudited)

Comerica Incorporated






December 31,

September 30,

December 31,

(in millions, except share data)

2011

2011

2010





ASSETS




Cash and due from subsidiary bank

$                    7

$                      3

$                      -

Short-term investments with subsidiary bank

411

440

327

Other short-term investments

90

86

86

Investment in subsidiaries, principally banks

7,011

7,098

5,957

Premises and equipment

4

3

4

Other assets

177

189

181

     Total assets

$             7,700

$               7,819

$              6,555





LIABILITIES AND SHAREHOLDERS' EQUITY




Medium- and long-term debt

$                666

$                  722

$                 635

Other liabilities

166

146

127

     Total liabilities

832

868

762





Common stock - $5 par value:




   Authorized - 325,000,000 shares




   Issued - 228,164,824 shares at 12/31/11 and 9/30/11, and 203,878,110 shares at 12/31/10

1,141

1,141

1,019

Capital surplus

2,170

2,162

1,481

Accumulated other comprehensive loss

(356)

(230)

(389)

Retained earnings

5,546

5,471

5,247

Less cost of common stock in treasury -  30,831,076 shares at 12/31/11, 29,238,425 shares at 9/30/11, and 27,342,518




   shares at 12/31/10

(1,633)

(1,593)

(1,565)

     Total shareholders' equity

6,868

6,951

5,793

     Total liabilities and shareholders' equity

$             7,700

$               7,819

$              6,555



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, 2009

$      2,151

151.2

$      894

$     740

$               (336)

$      5,161

$   (1,581)

$           7,029

Net income

-

-

-

-

-

277

-

277

Other comprehensive loss, net of tax

-

-

-

-

(53)

-

-

(53)

Total comprehensive income








224

Cash dividends declared on preferred stock

-

-

-

-

-

(38)

-

(38)

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

-

-

-

-

-

(44)

-

(44)

Purchase of common stock

-

(0.1)

-

-

-

-

(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

-

0.3

-

(11)

-

(10)

19

(2)

Share-based compensation

-

-

-

32

-

-

-

32

Other    

-

-

-

(4)

-

-

1

(3)

BALANCE AT DECEMBER 31, 2010

$             -

176.5

$   1,019

$  1,481

$               (389)

$      5,247

$   (1,565)

$           5,793

Net income

-

-

-

-

-

393

-

393

Other comprehensive income, net of tax

-

-

-

-

33

-

-

33

Total comprehensive income








426

Cash dividends declared on common stock ($0.40 per share)

-

-

-

-

-

(75)

-

(75)

Purchase of common stock

-

(4.3)

-

-

-

-

(116)

(116)

Acquisition of Sterling Bancshares, Inc.

-

24.3

122

681

-

-

-

803

Net issuance of common stock under employee stock plans

-

0.8

-

(29)

-

(19)

48

-

Share-based compensation

-

-

-

37

-

-

-

37

BALANCE AT DECEMBER 31, 2011

$             -

197.3

$   1,141

$  2,170

$               (356)

$      5,546

$   (1,633)

$           6,868



BUSINESS SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries














(dollar amounts in millions)

Three Months Ended December 31, 2011

Business  

Bank


Retail

Bank


Wealth

Management


Finance


Other


Total


Earnings summary:













Net interest income (expense) (FTE)

$         382


$       176


$               46


$       (168)


$          9


$      445


Provision for loan losses

(4)


15


10


-


(2)


19


Noninterest income

73


35


55


16


3


182


Noninterest expenses

161


182


83


3


49


478


Provision (benefit) for income taxes (FTE)

97


4


3


(60)


(10)


34


Net income (loss)

$         201


$        10


$               5


$         (95)


$       (25)


$        96


Net credit-related charge-offs

$           32


$        16


$             12


$             -


$           -


$        60















Selected average balances:













Assets

$    32,150


$   6,250


$        4,672


$   11,926


$   6,047


$ 61,045


Loans

31,257


5,571


4,618


3


5


41,454


Deposits

23,296


20,715


3,400


200


168


47,779















Statistical data:













Return on average assets (a)

2.50

%

0.18

%

0.45

%

N/M


N/M


0.63

%

Net interest margin (b)

4.83


3.37


4.00


N/M


N/M


3.19


Efficiency ratio

35.55


84.36


82.12


N/M


N/M


75.78















Three Months Ended September 30, 2011

Business  

Bank


Retail

Bank


Wealth

Management


Finance


Other


Total


Earnings summary:













Net interest income (expense) (FTE)

$         363


$      173


$             45


$       (167)


$        10


$      424


Provision for loan losses

20


17


6


-


(5)


38


Noninterest income

77


47


56


25


(4)


201


Noninterest expenses

162


174


78


3


43


460


Provision (benefit) for income taxes (FTE)

79


10


6


(54)


(12)


29


Net income (loss)

$         179


$        19


$             11


$         (91)


$       (20)


$        98


Net credit-related charge-offs

$           40


$        28


$               9


$             -


$           -


$        77















Selected average balances:













Assets

$    30,608


$   5,984


$        4,674


$   10,177


$   6,795


$ 58,238


Loans

29,955


5,483


4,652


2


6


40,098


Deposits

21,759


19,792


3,198


236


113


45,098















Statistical data:













Return on average assets (a)

2.34

%

0.38

%

0.95

%

N/M


N/M


0.67

%

Net interest margin (b)

4.81


3.46


3.85


N/M


N/M


3.18


Efficiency ratio

36.91


79.11


78.00


N/M


N/M


75.11















Three Months Ended December 31, 2010

Business  

Bank


Retail

Bank


Wealth

Management


Finance


Other


Total


Earnings summary:













Net interest income (expense) (FTE)

$         341


$      134


$             42


$       (111)


$           -


$      406


Provision for loan losses

8


29


23


-


(3)


57


Noninterest income

81


43


59


23


9


215


Noninterest expenses

158


169


93


12


5


437


Provision (benefit) for income taxes (FTE)

82


(7)


(5)


(40)


1


31


Net income (loss)

$         174


$       (14)


$            (10)


$         (60)


$          6


$        96


Net credit-related charge-offs

$           73


$        22


$             18


$             -


$           -


$      113















Selected average balances:













Assets

$    30,489


$   5,647


$        4,834


$     9,228


$   3,558


$ 53,756


Loans

29,947


5,192


4,820


28


12


39,999


Deposits

19,892


17,271


2,730


310


153


40,356















Statistical data:













Return on average assets (a)

2.29

%

(0.32)

%

(0.82)

%

N/M


N/M


0.71

%

Net interest margin (b)

4.51


3.07


3.43


N/M


N/M


3.29


Efficiency ratio

37.25


95.17


92.86


N/M


N/M


70.38


(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 December 31, 2011

Midwest


Western


Texas


Florida


Other

Markets


International


Finance

& Other

Businesses


Total


Earnings summary:

















Net interest income (expense) (FTE)

$      201


$      170


$    158


$      11


$       46


$          18


$        (159)


$      445


Provision for loan losses

20


(12)


8


4


-


1


(2)


19


Noninterest income

85


33


26


4


7


8


19


182


Noninterest expenses

185


109


89


13


23


7


52


478


Provision (benefit) for income taxes (FTE)

28


41


32


(1)


(2)


6


(70)


34


Net income (loss)

$        53


$        65


$      55


$      (1)


$       32


$          12


$        (120)


$        96


Net credit-related charge-offs

$        32


$          5


$        4


$        7


$       10


$            2


$              -


$        60



















Selected average balances:

















Assets

$ 13,980


$ 12,266


$ 9,712


$ 1,435


$  4,011


$     1,668


$     17,973


$ 61,045


Loans

13,725


12,026


8,952


1,457


3,718


1,568


8


41,454


Deposits

19,076


13,671


10,333


435


2,414


1,482


368


47,779



















Statistical data:

















Return on average assets (a)

1.05

%

1.77

%

1.92

%

(0.37)

%

3.20

%

2.78

%

N/M


0.63

%

Net interest margin (b)

4.18


4.92


6.07


2.89


4.90


4.42


N/M


3.19


Efficiency ratio

63.69


53.94


48.13


92.29


43.68


28.20


N/M


75.78


Three Months Ended September 30, 2011

Midwest


Western


Texas


Florida


Other

Markets


International


Finance

& Other

Businesses


Total


Earnings summary:

















Net interest income (expense) (FTE)

$      199


$      166


$    143


$      11


$       41


$          21


$        (157)


$      424


Provision for loan losses

21


14


(7)


2


11


2


(5)


38


Noninterest income

96


32


29


4


10


9


21


201


Noninterest expenses

183


105


80


11


25


10


46


460


Provision (benefit) for income taxes (FTE)

32


29


35


1


(8)


6


(66)


29


Net income (loss)

$        59


$        50


$      64


$        1


$       23


$          12


$        (111)


$        98


Net credit-related charge-offs (recoveries)

$        33


$        32


$        2


$        5


$         5


$             -


$              -


$        77



















Selected average balances:

















Assets

$ 14,123


$ 12,110


$ 8,510


$ 1,450


$  3,369


$     1,705


$     16,972


$ 58,239


Loans

13,873


11,889


8,145


1,477


3,075


1,631


8


40,098


Deposits

18,511


12,975


8,865


404


2,391


1,603


349


45,098



















Statistical data:

















Return on average assets (a)

1.21

%

1.42

%

2.66

%

0.29

%

2.76

%

2.76

%

N/M


0.67

%

Net interest margin (b)

4.27


5.06


6.40


2.94


5.36


5.00


N/M


3.18


Efficiency ratio

61.78


53.15


46.51


78.07


50.73


31.23


N/M


75.11


Three Months Ended December 31, 2010

Midwest


Western


Texas


Florida


Other

Markets


International


Finance

& Other

Businesses


Total


Earnings summary:

















Net interest income (expense) (FTE)

$      202


$      158


$      80


$      11


$       48


$          18


$        (111)


$      406


Provision for loan losses

46


11


15


4


(19)


3


(3)


57


Noninterest income

99


35


27


3


10


9


32


215


Noninterest expenses

201


109


67


9


24


10


17


437


Provision (benefit) for income taxes (FTE)

19


32


9


-


5


5


(39)


31


Net income (loss)

$        35


$        41


$      16


$        1


$       48


$           9


$          (54)


$        96


Net credit-related charge-offs

$        52


$        43


$        9


$        7


$         2


$            -


$              -


$      113



















Selected average balances:

















Assets

$ 14,506


$ 12,698


$ 6,653


$ 1,587


$  3,911


$    1,615


$     12,786


$ 53,756


Loans

14,219


12,497


6,435


1,612


3,651


1,545


40


39,999


Deposits

17,959


12,448


5,557


375


2,242


1,312


463


40,356



















Statistical data:

















Return on average assets (a)

0.72

%

1.21

%

0.96

%

0.13

%

4.93

%

2.24

%

N/M


0.71

%

Net interest margin (b)

4.45


5.01


4.91


2.64


5.32


4.38


N/M


3.29


Efficiency ratio

66.64


56.46


62.62


68.68


40.07


36.08


N/M


70.38


(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

















December 31,



September 30,



June 30,



March 31,



December 31,


(dollar amounts in millions)

2011



2011



2011



2011



2010


Tier 1 Common Capital Ratio:










Tier 1 capital (a) (b)

$           6,582



$            6,560



$   6,193



$     6,107



$           6,027


Less:















Trust preferred securities

25



49



-



-



-


Tier 1 common capital (b)

$           6,557



$            6,511



$   6,193



$     6,107



$           6,027


Risk-weighted assets (a) (b)

$         63,577



$          61,593



$ 58,795



$   58,998



$         59,506


Tier 1 capital ratio (b)

10.35

%


10.65

%


10.53

%


10.35

%


10.13

%

Tier 1 common capital ratio (b)

10.31



10.57



10.53



10.35



10.13


Tangible Common Equity Ratio:















Total common shareholders' equity

$           6,868



$            6,951



$   6,038



$     5,877



$           5,793


Less:















Goodwill

635



635



150



150



150


Other intangible assets

32



35



4



5



6


Tangible common equity

$           6,201



$            6,281



$   5,884



$     5,722



$           5,637


Total assets

$         61,008



$          60,888



$ 54,141



$   55,017



$         53,667


Less:















Goodwill

635



635



150



150



150


Other intangible assets

32



35



4



5



6


Tangible assets

$         60,341



$          60,218



$ 53,987



$   54,862



$         53,511


Common equity ratio

$           11.26

%


$            11.42

%


$   11.15

%


$     10.68

%


$           10.80

%

Tangible common equity ratio

10.27



10.43



10.90



10.43



10.54


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

(b) December 31, 2011 Tier 1 capital and risk-weighted assets are estimated.
















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




SOURCE Comerica Incorporated

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