Upgrade to SI Premium - Free Trial

Comerica Reports Third Quarter 2015 Net Income Of $136 Million, Or 74 Cents Per Share

October 16, 2015 6:40 AM

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

(dollar amounts in millions, except per share data)

3rd Qtr '15

2nd Qtr '15

3rd Qtr '14

Net interest income

$

422

$

421

$

414

Provision for credit losses

26

47

5

Noninterest income (a)

264

261

215

Noninterest expenses (a) (b)

461

436

397

(c)

Provision for income taxes

63

64

73

Net income

136

135

154

Net income attributable to common shares

134

134

152

Diluted income per common share

0.74

0.73

0.82

Average diluted shares (in millions)

181

182

185

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

10.58

%

10.40

%

n/a

Tier 1 common capital ratio (d) (f)

n/a

n/a

10.59

%

Tangible common equity ratio (f)

9.91

9.92

9.94

(a)

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

(b)

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

(c)

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

(d)

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

(e)

September 30, 2015 ratio is estimated.

(f)

See Reconciliation of Non-GAAP Financial Measures.

n/a - not applicable.

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

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

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

Third Quarter 2015 Compared to Second Quarter 2015

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

Third Quarter 2015 Compared to Third Quarter 2014

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

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

Net Interest Income

(dollar amounts in millions)

3rd Qtr '15

2nd Qtr '15

3rd Qtr '14

Net interest income

$

422

$

421

$

414

Net interest margin

2.54

%

2.65

%

2.67

%

Selected average balances:

Total earning assets

$

66,191

$

63,981

$

61,672

Total loans

48,972

48,833

47,159

Total investment securities

10,232

9,936

9,388

Federal Reserve Bank deposits

6,710

4,968

4,877

Total deposits

59,140

57,398

55,163

Total noninterest-bearing deposits

28,623

27,365

25,275

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

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

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

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

(dollar amounts in millions)

3rd Qtr '15

2nd Qtr '15

3rd Qtr '14

Loan charge-offs

$

34

$

35

$

24

Loan recoveries

11

17

21

Net loan charge-offs

23

18

3

Net loan charge-offs/Average total loans

0.19

%

0.15

%

0.03

%

Provision for credit losses

$

26

$

47

$

5

Nonperforming loans (a)

369

361

346

Nonperforming assets (NPAs) (a)

381

370

357

NPAs/Total loans and foreclosed property

0.78

%

0.74

%

0.75

%

Loans past due 90 days or more and still accruing

$

5

$

18

$

13

Allowance for loan losses

622

618

592

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

48

50

43

Total allowance for credit losses

670

668

635

Allowance for loan losses/Period-end total loans

1.27

%

1.24

%

1.24

%

Allowance for loan losses/Nonperforming loans

169

171

171

(a)

Excludes loans acquired with credit impairment.

(b)

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

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

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

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

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

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

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

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

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

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

(dollar amounts in millions)

3rd Qtr '15

2nd Qtr '15

3rd Qtr '14

Business Bank

$

194

85

%

$

182

81

%

$

211

92

%

Retail Bank

13

6

18

8

7

3

Wealth Management

21

9

26

11

12

5

228

100

%

226

100

%

230

100

%

Finance

(93)

(90)

(73)

Other (a)

1

(1)

(3)

Total

$

136

$

135

$

154

(a)

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

Business Bank

(dollar amounts in millions)

3rd Qtr '15

2nd Qtr '15

3rd Qtr '14

Net interest income (FTE)

$

380

$

375

$

376

Provision for credit losses

30

61

(4)

Noninterest income

145

140

97

Noninterest expenses

202

176

152

Net income

194

182

211

Net loan charge-offs

23

22

(2)

Selected average balances:

Assets

39,210

39,135

37,751

Loans

38,113

38,109

36,746

Deposits

31,397

30,229

28,815

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

Retail Bank

(dollar amounts in millions)

3rd Qtr '15

2nd Qtr '15

3rd Qtr '14

Net interest income (FTE)

$

158

$

155

$

153

Provision for credit losses

2

(8)

Noninterest income

49

46

42

Noninterest expenses

185

182

185

Net income

13

18

7

Net loan charge-offs

1

1

Selected average balances:

Assets

6,518

6,459

6,273

Loans

5,835

5,770

5,605

Deposits

23,079

22,747

22,042

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

Wealth Management

(dollar amounts in millions)

3rd Qtr '15

2nd Qtr '15

3rd Qtr '14

Net interest income (FTE)

$

45

$

45

$

45

Provision for credit losses

(3)

(9)

7

Noninterest income

59

60

59

Noninterest expenses

74

74

78

Net income

21

26

12

Net loan charge-offs (recoveries)

(1)

(5)

5

Selected average balances:

Assets

5,228

5,153

4,998

Loans

5,024

4,954

4,808

Deposits

4,188

4,060

3,924

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

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

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

(dollar amounts in millions)

3rd Qtr '15

2nd Qtr '15

3rd Qtr '14

Michigan

$

71

31

%

$

98

44

%

$

66

29

%

California

62

27

71

31

63

27

Texas

36

16

14

6

42

18

Other Markets

59

26

43

19

59

26

228

100

%

226

100

%

230

100

%

Finance & Other (a)

(92)

(91)

(76)

Total

$

136

$

135

$

154

(a)

Includes items not directly associated with the geographic markets.

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

Michigan Market

(dollar amounts in millions)

3rd Qtr '15

2nd Qtr '15

3rd Qtr '14

Net interest income (FTE)

$

180

$

179

$

179

Provision for credit losses

6

(13)

(8)

Noninterest income

85

85

83

Noninterest expenses

152

128

166

Net income

71

98

66

Net loan charge-offs (recoveries)

9

(2)

3

Selected average balances:

Assets

13,856

13,852

13,724

Loans

13,223

13,290

13,248

Deposits

21,946

21,706

21,214

California Market

(dollar amounts in millions)

3rd Qtr '15

2nd Qtr '15

3rd Qtr '14

Net interest income (FTE)

$

187

$

181

$

182

Provision for credit losses

24

4

14

Noninterest income

38

37

37

Noninterest expenses

102

100

102

Net income

62

71

63

Net loan charge-offs

10

6

6

Selected average balances:

Assets

17,060

16,696

15,768

Loans

16,789

16,429

15,509

Deposits

18,372

17,275

16,350

Texas Market

(dollar amounts in millions)

3rd Qtr '15

2nd Qtr '15

3rd Qtr '14

Net interest income (FTE)

$

129

$

130

$

130

Provision for credit losses

10

43

3

Noninterest income

34

31

36

Noninterest expenses

97

94

96

Net income

36

14

42

Net loan charge-offs

4

5

Selected average balances:

Assets

11,578

11,878

11,835

Loans

10,997

11,254

11,147

Deposits

10,753

10,959

10,633

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

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

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

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

CONSOLIDATED FINANCIAL HIGHLIGHTS (unaudited)

Comerica Incorporated and Subsidiaries

Three Months Ended

Nine Months Ended

September 30,

June 30,

September 30,

September 30,

(in millions, except per share data)

2015

2015

2014

2015

2014

PER COMMON SHARE AND COMMON STOCK DATA

Diluted net income

$

0.74

$

0.73

$

0.82

$

2.20

$

2.35

Cash dividends declared

0.21

0.21

0.20

0.62

0.59

Average diluted shares (in thousands)

180,714

182,422

185,401

181,807

186,064

KEY RATIOS

Return on average common shareholders' equity

7.19

%

7.21

%

8.29

%

7.20

%

8.08

%

Return on average assets

0.76

0.79

0.93

0.78

0.91

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

10.58

10.40

n/a

Tier 1 common risk-based capital ratio (c)

n/a

n/a

10.59

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

10.58

10.40

10.59

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

12.91

12.38

12.83

Leverage ratio (a) (b)

10.29

10.56

10.79

Tangible common equity ratio (c)

9.91

9.92

9.94

AVERAGE BALANCES

Commercial loans

$

31,900

$

31,788

$

30,188

$

31,596

$

29,487

Real estate construction loans

1,833

1,807

1,973

1,859

1,905

Commercial mortgage loans

8,691

8,672

8,698

8,648

8,739

Lease financing

788

795

823

793

840

International loans

1,401

1,453

1,417

1,455

1,349

Residential mortgage loans

1,882

1,877

1,792

1,872

1,763

Consumer loans

2,477

2,441

2,268

2,432

2,244

Total loans

48,972

48,833

47,159

48,655

46,327

Earning assets

66,191

63,981

61,672

64,561

60,585

Total assets

71,333

68,963

66,398

69,688

65,335

Noninterest-bearing deposits

28,623

27,365

25,275

27,569

24,182

Interest-bearing deposits

30,517

30,033

29,888

30,282

29,599

Total deposits

59,140

57,398

55,163

57,851

53,781

Common shareholders' equity

7,559

7,512

7,411

7,508

7,324

NET INTEREST INCOME (fully taxable equivalent basis)

Net interest income

$

423

$

422

$

415

$

1,259

$

1,243

Net interest margin

2.54

%

2.65

%

2.67

%

2.61

%

2.74

%

CREDIT QUALITY

Total nonperforming assets

$

381

$

370

$

357

Loans past due 90 days or more and still accruing

5

18

13

Net loan charge-offs

23

18

3

$

49

$

24

Allowance for loan losses

622

618

592

Allowance for credit losses on lending-related commitments

48

50

43

Total allowance for credit losses

670

668

635

Allowance for loan losses as a percentage of total loans

1.27

%

1.24

%

1.24

%

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

0.19

0.15

0.03

0.14

%

0.07

%

Nonperforming assets as a percentage of total loans and foreclosed property

0.78

0.74

0.75

Allowance for loan losses as a percentage of total nonperforming loans

169

171

171

(a)

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

(b)

September 30, 2015 ratios are estimated.

(c)

See Reconciliation of Non-GAAP Financial Measures.

n/a - not applicable.

CONSOLIDATED BALANCE SHEETS

Comerica Incorporated and Subsidiaries

September 30,

June 30,

December 31,

September 30,

(in millions, except share data)

2015

2015

2014

2014

(unaudited)

(unaudited)

(unaudited)

ASSETS

Cash and due from banks

$

1,101

$

1,148

$

1,026

$

1,039

Interest-bearing deposits with banks

6,099

4,817

5,045

6,748

Other short-term investments

107

119

99

112

Investment securities available-for-sale

8,749

8,267

8,116

9,468

Investment securities held-to-maturity

1,863

1,952

1,935

Commercial loans

31,777

32,723

31,520

30,759

Real estate construction loans

1,874

1,795

1,955

1,992

Commercial mortgage loans

8,787

8,674

8,604

8,603

Lease financing

751

786

805

805

International loans

1,382

1,420

1,496

1,429

Residential mortgage loans

1,880

1,865

1,831

1,797

Consumer loans

2,491

2,478

2,382

2,323

Total loans

48,942

49,741

48,593

47,708

Less allowance for loan losses

(622)

(618)

(594)

(592)

Net loans

48,320

49,123

47,999

47,116

Premises and equipment

541

541

532

524

Accrued income and other assets

4,232

3,978

4,434

3,876

Total assets

$

71,012

$

69,945

$

69,186

$

68,883

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

28,697

$

28,167

$

27,224

$

27,490

Money market and interest-bearing checking deposits

23,948

23,786

23,954

23,523

Savings deposits

1,853

1,841

1,752

1,753

Customer certificates of deposit

4,126

4,367

4,421

4,698

Foreign office time deposits

144

99

135

117

Total interest-bearing deposits

30,071

30,093

30,262

30,091

Total deposits

58,768

58,260

57,486

57,581

Short-term borrowings

109

56

116

202

Accrued expenses and other liabilities

1,413

1,265

1,507

1,002

Medium- and long-term debt

3,100

2,841

2,675

2,665

Total liabilities

63,390

62,422

61,784

61,450

Common stock - $5 par value:

Authorized - 325,000,000 shares

Issued - 228,164,824 shares

1,141

1,141

1,141

1,141

Capital surplus

2,165

2,158

2,188

2,183

Accumulated other comprehensive loss

(345)

(396)

(412)

(317)

Retained earnings

7,007

6,908

6,744

6,631

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

(2,346)

(2,288)

(2,259)

(2,205)

Total shareholders' equity

7,622

7,523

7,402

7,433

Total liabilities and shareholders' equity

$

71,012

$

69,945

$

69,186

$

68,883

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

Comerica Incorporated and Subsidiaries

Three Months Ended

Nine Months Ended

September 30,

September 30,

(in millions, except per share data)

2015

2014

2015

2014

INTEREST INCOME

Interest and fees on loans

$

390

$

381

$

1,156

$

1,142

Interest on investment securities

54

52

160

160

Interest on short-term investments

4

3

11

10

Total interest income

448

436

1,327

1,312

INTEREST EXPENSE

Interest on deposits

11

11

33

33

Interest on medium- and long-term debt

15

11

38

39

Total interest expense

26

22

71

72

Net interest income

422

414

1,256

1,240

Provision for credit losses

26

5

87

25

Net interest income after provision for credit losses

396

409

1,169

1,215

NONINTEREST INCOME

Service charges on deposit accounts

56

54

167

162

Fiduciary income

47

44

142

133

Commercial lending fees

22

26

69

69

Card fees

75

23

214

68

Letter of credit fees

13

14

39

43

Bank-owned life insurance

10

11

29

31

Foreign exchange income

10

9

29

30

Brokerage fees

5

4

13

13

Net securities losses

(1)

(2)

Other noninterest income

26

31

80

94

Total noninterest income

264

215

780

643

NONINTEREST EXPENSES

Salaries and benefits expense

243

248

747

735

Net occupancy expense

41

46

118

125

Equipment expense

14

14

40

43

Outside processing fee expense

86

31

249

89

Software expense

26

25

73

72

Litigation-related expense

(3)

(2)

(32)

4

FDIC insurance expense

9

9

27

25

Advertising expense

6

5

17

16

Gain on debt redemption

(32)

(32)

Other noninterest expenses

39

53

117

130

Total noninterest expenses

461

397

1,356

1,207

Income before income taxes

199

227

593

651

Provision for income taxes

63

73

188

207

NET INCOME

136

154

405

444

Less income allocated to participating securities

2

2

5

6

Net income attributable to common shares

$

134

$

152

$

400

$

438

Earnings per common share:

Basic

$

0.76

$

0.85

$

2.27

$

2.44

Diluted

0.74

0.82

2.20

2.35

Comprehensive income

187

141

472

518

Cash dividends declared on common stock

37

36

110

107

Cash dividends declared per common share

0.21

0.20

0.62

0.59

CONSOLIDATED QUARTERLY STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

Comerica Incorporated and Subsidiaries

Third

Second

First

Fourth

Third

Third Quarter 2015 Compared To:

Quarter

Quarter

Quarter

Quarter

Quarter

Second Quarter 2015

Third Quarter 2014

(in millions, except per share data)

2015

2015

2015

2014

2014

Amount

Percent

Amount

Percent

INTEREST INCOME

Interest and fees on loans

$

390

$

388

$

378

$

383

$

381

$

2

%

$

9

2

%

Interest on investment securities

54

53

53

51

52

1

2

2

3

Interest on short-term investments

4

3

4

4

3

1

39

1

38

Total interest income

448

444

435

438

436

4

1

12

3

INTEREST EXPENSE

Interest on deposits

11

11

11

12

11

Interest on medium- and long-term debt

15

12

11

11

11

3

22

4

27

Total interest expense

26

23

22

23

22

3

12

4

12

Net interest income

422

421

413

415

414

$

1

$

8

2

Provision for credit losses

26

47

14

2

5

(21)

(44)

21

n/m

Net interest income after provision

for credit losses

396

374

399

413

409

22

6

(13)

(3)

NONINTEREST INCOME

Service charges on deposit accounts

56

56

55

53

54

2

4

Fiduciary income

47

48

47

47

44

(1)

(3)

3

5

Commercial lending fees

22

22

25

29

26

(4)

(13)

Card fees

75

72

67

24

23

3

4

52

n/m

Letter of credit fees

13

13

13

14

14

(1)

(8)

Bank-owned life insurance

10

10

9

8

11

(1)

Foreign exchange income

10

9

10

10

9

1

10

1

8

Brokerage fees

5

4

4

4

4

1

6

1

20

Net securities losses

(2)

(1)

1

n/m

Other noninterest income

26

27

27

36

31

(1)

(5)

(17)

Total noninterest income

264

261

255

225

215

3

1

49

23

NONINTEREST EXPENSES

Salaries and benefits expense

243

251

253

245

248

(8)

(3)

(5)

(2)

Net occupancy expense

41

39

38

46

46

2

5

(5)

(11)

Equipment expense

14

13

13

14

14

1

4

Outside processing fee expense

86

86

77

33

31

55

n/m

Software expense

26

24

23

23

25

2

8

1

4

Litigation-related expense

(3)

(30)

1

(2)

27

88

(1)

n/m

FDIC insurance expense

9

9

9

8

9

Advertising expense

6

5

6

7

5

1

10

1

8

Gain on debt redemption

(32)

32

n/m

Other noninterest expenses

39

39

39

43

53

(14)

(25)

Total noninterest expenses

461

436

459

419

397

25

6

64

16

Income before income taxes

199

199

195

219

227

(28)

(12)

Provision for income taxes

63

64

61

70

73

(1)

(2)

(10)

(14)

NET INCOME

136

135

134

149

154

1

(18)

(12)

Less income allocated to participating securities

2

1

2

1

2

1

Net income attributable to common shares

$

134

$

134

$

132

$

148

$

152

$

%

$

(18)

(11)%

Earnings per common share:

Basic

$

0.76

$

0.76

$

0.75

$

0.83

$

0.85

$

%

$

(0.09)

(11)%

Diluted

0.74

0.73

0.73

0.80

0.82

0.01

1

(0.08)

(10)

Comprehensive income

187

109

176

54

141

78

72

46

33

Cash dividends declared on common stock

37

37

36

36

36

1

3

Cash dividends declared per common share

0.21

0.21

0.20

0.20

0.20

0.01

5

n/m - not meaningful

ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES (unaudited)

Comerica Incorporated and Subsidiaries

2015

2014

(in millions)

3rd Qtr

2nd Qtr

1st Qtr

4th Qtr

3rd Qtr

Balance at beginning of period

$

618

$

601

$

594

$

592

$

591

Loan charge-offs:

Commercial

30

17

19

8

13

Commercial mortgage

2

2

7

Lease financing

1

International

1

11

2

6

Residential mortgage

1

1

1

Consumer

3

3

2

3

3

Total loan charge-offs

34

35

23

20

24

Recoveries on loans previously charged-off:

Commercial

8

10

9

6

6

Real estate construction

1

2

1

Commercial mortgage

2

5

3

10

12

Residential mortgage

1

1

Consumer

1

1

2

1

1

Total recoveries

11

17

15

19

21

Net loan charge-offs

23

18

8

1

3

Provision for loan losses

28

35

16

4

4

Foreign currency translation adjustment

(1)

(1)

(1)

Balance at end of period

$

622

$

618

$

601

$

594

$

592

Allowance for loan losses as a percentage of total loans

1.27

%

1.24

%

1.22

%

1.22

%

1.24

%

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

0.19

0.15

0.07

0.01

0.03

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

Comerica Incorporated and Subsidiaries

2015

2014

(in millions)

3rd Qtr

2nd Qtr

1st Qtr

4th Qtr

3rd Qtr

Balance at beginning of period

$

50

$

39

$

41

$

43

$

42

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

1

Add: Provision for credit losses on lending-related commitments

(2)

12

(2)

(2)

1

Balance at end of period

$

48

$

50

$

39

$

41

$

43

Unfunded lending-related commitments sold

$

$

12

$

1

$

$

9

(a)

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

NONPERFORMING ASSETS (unaudited)

Comerica Incorporated and Subsidiaries

2015

2014

(in millions)

3rd Qtr

2nd Qtr

1st Qtr

4th Qtr

3rd Qtr

SUMMARY OF NONPERFORMING ASSETS AND PAST DUE LOANS

Nonaccrual loans:

Business loans:

Commercial

$

214

$

186

$

113

$

109

$

93

Real estate construction

1

1

1

2

18

Commercial mortgage

66

77

82

95

144

Lease financing

8

11

International

8

9

1

Total nonaccrual business loans

297

284

197

206

255

Retail loans:

Residential mortgage

31

35

37

36

42

Consumer:

Home equity

28

29

31

30

31

Other consumer

1

1

1

1

1

Total consumer

29

30

32

31

32

Total nonaccrual retail loans

60

65

69

67

74

Total nonaccrual loans

357

349

266

273

329

Reduced-rate loans

12

12

13

17

17

Total nonperforming loans (a)

369

361

279

290

346

Foreclosed property

12

9

9

10

11

Total nonperforming assets (a)

$

381

$

370

$

288

$

300

$

357

Nonperforming loans as a percentage of total loans

0.75

%

0.72

%

0.57

%

0.60

%

0.73

%

Nonperforming assets as a percentage of total loans

and foreclosed property

0.78

0.74

0.59

0.62

0.75

Allowance for loan losses as a percentage of total

nonperforming loans

169

171

216

205

171

Loans past due 90 days or more and still accruing

$

5

$

18

$

12

$

5

$

13

ANALYSIS OF NONACCRUAL LOANS

Nonaccrual loans at beginning of period

$

349

$

266

$

273

$

329

$

326

Loans transferred to nonaccrual (b)

69

145

39

41

54

Nonaccrual business loan gross charge-offs (c)

(31)

(31)

(21)

(16)

(20)

Loans transferred to accrual status (b)

(4)

(18)

Nonaccrual business loans sold (d)

(1)

(2)

(24)

(3)

Payments/Other (e)

(30)

(30)

(19)

(39)

(28)

Nonaccrual loans at end of period

$

357

$

349

$

266

$

273

$

329

(a) Excludes loans acquired with credit impairment.

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

(c) Analysis of gross loan charge-offs:

Nonaccrual business loans

$

31

$

31

$

21

$

16

$

20

Consumer and residential mortgage loans

3

4

2

4

4

Total gross loan charge-offs

$

34

$

35

$

23

$

20

$

24

(d) Analysis of loans sold:

Nonaccrual business loans

$

$

1

$

2

$

24

$

3

Performing criticized loans

7

5

Total criticized loans sold

$

$

1

$

9

$

29

$

3

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

ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)

Comerica Incorporated and Subsidiaries

Nine Months Ended

September 30, 2015

September 30, 2014

Average

Average

Average

Average

(dollar amounts in millions)

Balance

Interest

Rate

Balance

Interest

Rate

Commercial loans

$

31,596

$

721

3.05

%

$

29,487

$

689

3.12

%

Real estate construction loans

1,859

48

3.44

1,905

49

3.42

Commercial mortgage loans

8,648

220

3.40

8,739

246

3.77

Lease financing

793

19

3.13

840

20

3.23

International loans

1,455

39

3.63

1,349

37

3.64

Residential mortgage loans

1,872

53

3.78

1,763

50

3.81

Consumer loans

2,432

59

3.23

2,244

54

3.21

Total loans (a)

48,655

1,159

3.19

46,327

1,145

3.30

Mortgage-backed securities (b)

9,076

151

2.23

8,976

159

2.36

Other investment securities

950

9

1.18

369

1

0.44

Total investment securities (b)

10,026

160

2.13

9,345

160

2.28

Interest-bearing deposits with banks

5,774

11

0.25

4,803

10

0.25

Other short-term investments

106

0.78

110

0.60

Total earning assets

64,561

1,330

2.76

60,585

1,315

2.90

Cash and due from banks

1,054

932

Allowance for loan losses

(614)

(602)

Accrued income and other assets

4,687

4,420

Total assets

$

69,688

$

65,335

Money market and interest-bearing checking deposits

$

23,973

20

0.11

$

22,571

18

0.11

Savings deposits

1,827

0.02

1,734

0.03

Customer certificates of deposit

4,359

12

0.37

4,990

13

0.36

Foreign office time deposits

123

1

1.13

304

2

0.68

Total interest-bearing deposits

30,282

33

0.14

29,599

33

0.15

Short-term borrowings

93

0.05

209

0.03

Medium- and long-term debt

2,843

38

1.80

3,061

39

1.67

Total interest-bearing sources

33,218

71

0.28

32,869

72

0.29

Noninterest-bearing deposits

27,569

24,182

Accrued expenses and other liabilities

1,393

960

Total shareholders' equity

7,508

7,324

Total liabilities and shareholders' equity

$

69,688

$

65,335

Net interest income/rate spread (FTE)

$

1,259

2.48

$

1,243

2.61

FTE adjustment

$

3

$

3

Impact of net noninterest-bearing sources of funds

0.13

0.13

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

2.61

%

2.74

%

(a)

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

(b)

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

ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)

Comerica Incorporated and Subsidiaries

Three Months Ended

September 30, 2015

June 30, 2015

September 30, 2014

Average

Average

Average

Average

Average

Average

(dollar amounts in millions)

Balance

Interest

Rate

Balance

Interest

Rate

Balance

Interest

Rate

Commercial loans

$

31,900

$

244

3.04

%

$

31,788

$

243

3.07

%

$

30,188

$

236

3.11

%

Real estate construction loans

1,833

16

3.47

1,807

16

3.51

1,973

17

3.41

Commercial mortgage loans

8,691

74

3.39

8,672

73

3.38

8,698

76

3.45

Lease financing

788

6

3.16

795

6

3.19

823

4

2.33

International loans

1,401

13

3.51

1,453

13

3.68

1,417

13

3.59

Residential mortgage loans

1,882

18

3.79

1,877

18

3.78

1,792

17

3.76

Consumer loans

2,477

20

3.21

2,441

20

3.25

2,268

19

3.24

Total loans (a)

48,972

391

3.17

48,833

389

3.20

47,159

382

3.22

Mortgage-backed securities (b)

9,099

50

2.21

9,057

50

2.23

9,020

52

2.29

Other investment securities

1,133

4

1.26

879

3

1.16

368

0.43

Total investment securities (b)

10,232

54

2.11

9,936

53

2.13

9,388

52

2.22

Interest-bearing deposits with banks

6,869

4

0.25

5,110

3

0.25

5,015

3

0.25

Other short-term investments

118

0.82

102

0.42

110

0.54

Total earning assets

66,191

449

2.70

63,981

445

2.79

61,672

437

2.82

Cash and due from banks

1,095

1,041

963

Allowance for loan losses

(628)

(613)

(601)

Accrued income and other assets

4,675

4,554

4,364

Total assets

$

71,333

$

68,963

$

66,398

Money market and interest-bearing checking deposits

$

24,298

7

0.11

$

23,659

6

0.11

$

23,146

6

0.11

Savings deposits

1,860

0.02

1,834

0.02

1,759

0.03

Customer certificates of deposit

4,232

4

0.37

4,422

4

0.37

4,824

4

0.36

Foreign office time deposits

127

0.70

118

1

1.26

159

1

1.43

Total interest-bearing deposits

30,517

11

0.14

30,033

11

0.14

29,888

11

0.15

Short-term borrowings

91

0.04

78

0.04

231

0.03

Medium- and long-term debt

3,175

15

1.85

2,661

12

1.83

2,649

11

1.75

Total interest-bearing sources

33,783

26

0.30

32,772

23

0.28

32,768

22

0.28

Noninterest-bearing deposits

28,623

27,365

25,275

Accrued expenses and other liabilities

1,368

1,314

944

Total shareholders' equity

7,559

7,512

7,411

Total liabilities and shareholders' equity

$

71,333

$

68,963

$

66,398

Net interest income/rate spread (FTE)

$

423

2.40

$

422

2.51

$

415

2.54

FTE adjustment

$

1

$

1

$

1

Impact of net noninterest-bearing sources of funds

0.14

0.14

0.13

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

2.54

%

2.65

%

2.67

%

(a)

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

(b)

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

CONSOLIDATED STATISTICAL DATA (unaudited)

Comerica Incorporated and Subsidiaries

September 30,

June 30,

March 31,

December 31,

September 30,

(in millions, except per share data)

2015

2015

2015

2014

2014

Commercial loans:

Floor plan

$

3,538

$

3,840

$

3,544

$

3,790

$

3,183

Other

28,239

28,883

28,547

27,730

27,576

Total commercial loans

31,777

32,723

32,091

31,520

30,759

Real estate construction loans

1,874

1,795

1,917

1,955

1,992

Commercial mortgage loans

8,787

8,674

8,558

8,604

8,603

Lease financing

751

786

792

805

805

International loans

1,382

1,420

1,433

1,496

1,429

Residential mortgage loans

1,880

1,865

1,859

1,831

1,797

Consumer loans:

Home equity

1,714

1,682

1,678

1,658

1,634

Other consumer

777

796

744

724

689

Total consumer loans

2,491

2,478

2,422

2,382

2,323

Total loans

$

48,942

$

49,741

$

49,072

$

48,593

$

47,708

Goodwill

$

635

$

635

$

635

$

635

$

635

Core deposit intangible

10

11

12

13

14

Other intangibles

4

4

3

2

1

Common equity tier 1 capital (a) (b)

7,327

7,280

7,230

n/a

n/a

Tier 1 common capital (c)

n/a

n/a

n/a

7,169

7,105

Risk-weighted assets (a) (b)

69,232

69,967

69,514

68,273

67,106

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

10.58

%

10.40

%

10.40

%

n/a

n/a

Tier 1 common risk-based capital ratio (c)

n/a

n/a

n/a

10.50

%

10.59

%

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

10.58

10.40

10.40

10.50

10.59

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

12.91

12.38

12.35

12.51

12.83

Leverage ratio (a) (b)

10.29

10.56

10.53

10.35

10.79

Tangible common equity ratio (c)

9.91

9.92

9.97

9.85

9.94

Common shareholders' equity per share of common stock

$

43.02

$

42.18

$

42.12

$

41.35

$

41.26

Tangible common equity per share of common stock (c)

39.36

38.53

38.47

37.72

37.65

Market value per share for the quarter:

High

52.93

53.45

47.94

50.14

52.72

Low

40.01

44.38

40.09

42.73

48.33

Close

41.10

51.32

45.13

46.84

49.86

Quarterly ratios:

Return on average common shareholders' equity

7.19

%

7.21

%

7.20

%

7.96

%

8.29

%

Return on average assets

0.76

0.79

0.78

0.86

0.93

Efficiency ratio (d)

67.08

63.68

68.50

65.26

62.87

Number of banking centers

477

477

482

481

481

Number of employees - full time equivalent

8,941

8,901

8,831

8,876

8,913

(a)

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

(b)

September 30, 2015 amounts and ratios are estimated.

(c)

See Reconciliation of Non-GAAP Financial Measures.

(d)

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

n/a - not applicable.

PARENT COMPANY ONLY BALANCE SHEETS (unaudited)

Comerica Incorporated

September 30,

December 31,

September 30,

(in millions, except share data)

2015

2014

2014

ASSETS

Cash and due from subsidiary bank

$

5

$

$

5

Short-term investments with subsidiary bank

563

1,133

1,136

Other short-term investments

89

94

97

Investment in subsidiaries, principally banks

7,596

7,411

7,433

Premises and equipment

2

2

2

Other assets

138

138

130

Total assets

$

8,393

$

8,778

$

8,803

LIABILITIES AND SHAREHOLDERS' EQUITY

Medium- and long-term debt

$

618

$

1,208

$

1,198

Other liabilities

153

168

172

Total liabilities

771

1,376

1,370

Common stock - $5 par value:

Authorized - 325,000,000 shares

Issued - 228,164,824 shares

1,141

1,141

1,141

Capital surplus

2,165

2,188

2,183

Accumulated other comprehensive loss

(345)

(412)

(317)

Retained earnings

7,007

6,744

6,631

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

(2,346)

(2,259)

(2,205)

Total shareholders' equity

7,622

7,402

7,433

Total liabilities and shareholders' equity

$

8,393

$

8,778

$

8,803

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited)

Comerica Incorporated and Subsidiaries

Accumulated

Common Stock

Other

Total

Shares

Capital

Comprehensive

Retained

Treasury

Shareholders'

(in millions, except per share data)

Outstanding

Amount

Surplus

Loss

Earnings

Stock

Equity

BALANCE AT DECEMBER 31, 2013

182.3

$

1,141

$

2,179

$

(391)

$

6,318

$

(2,097)

$

7,150

Net income

444

444

Other comprehensive income, net of tax

74

74

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

(107)

(107)

Purchase of common stock

(4.1)

(200)

(200)

Net issuance of common stock under employee stock plans

2.0

(26)

(24)

91

41

Share-based compensation

31

31

Other

(1)

1

BALANCE AT SEPTEMBER 30, 2014

180.2

$

1,141

$

2,183

$

(317)

$

6,631

$

(2,205)

$

7,433

BALANCE AT DECEMBER 31, 2014

179.0

$

1,141

$

2,188

$

(412)

$

6,744

$

(2,259)

$

7,402

Net income

405

405

Other comprehensive income, net of tax

67

67

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

(110)

(110)

Purchase of common stock

(3.8)

(175)

(175)

Purchase and retirement of warrants

(10)

(10)

Net issuance of common stock under employee stock plans

1.0

(21)

(10)

45

14

Net issuance of common stock for warrants

1.0

(21)

(22)

43

Share-based compensation

29

29

BALANCE AT SEPTEMBER 30, 2015

177.2

$

1,141

$

2,165

$

(345)

$

7,007

$

(2,346)

$

7,622

BUSINESS SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries

(dollar amounts in millions)

Business

Retail

Wealth

Three Months Ended September 30, 2015

Bank

Bank

Management

Finance

Other

Total

Earnings summary:

Net interest income (expense) (FTE)

$

380

$

158

$

45

$

(162)

$

2

$

423

Provision for credit losses

30

2

(3)

(3)

26

Noninterest income

145

49

59

15

(4)

264

Noninterest expenses

202

185

74

2

(2)

461

Provision (benefit) for income taxes (FTE)

99

7

12

(56)

2

64

Net income (loss)

$

194

$

13

$

21

$

(93)

$

1

$

136

Net loan charge-offs (recoveries)

$

23

$

1

$

(1)

$

$

$

23

Selected average balances:

Assets

$

39,210

$

6,518

$

5,228

$

12,177

$

8,200

$

71,333

Loans

38,113

5,835

5,024

48,972

Deposits

31,397

23,079

4,188

212

264

59,140

Statistical data:

Return on average assets (a)

1.98

%

0.23

%

1.62

%

N/M

N/M

0.76

%

Efficiency ratio (b)

38.41

89.33

71.11

N/M

N/M

67.08

Business

Retail

Wealth

Three Months Ended June 30, 2015

Bank

Bank

Management

Finance

Other

Total

Earnings summary:

Net interest income (expense) (FTE)

$

375

$

155

$

45

$

(155)

$

2

$

422

Provision for credit losses

61

(8)

(9)

3

47

Noninterest income

140

46

60

14

1

261

Noninterest expenses

176

182

74

3

1

436

Provision (benefit) for income taxes (FTE)

96

9

14

(54)

65

Net income (loss)

$

182

$

18

$

26

$

(90)

$

(1)

$

135

Net loan charge-offs (recoveries)

$

22

$

1

$

(5)

$

$

$

18

Selected average balances:

Assets

$

39,135

$

6,459

$

5,153

$

11,721

$

6,495

$

68,963

Loans

38,109

5,770

4,954

48,833

Deposits

30,229

22,747

4,060

93

269

57,398

Statistical data:

Return on average assets (a)

1.87

%

0.30

%

2.01

%

N/M

N/M

0.79

%

Efficiency ratio (b)

34.19

89.88

70.27

N/M

N/M

63.68

Business

Retail

Wealth

Three Months Ended September 30, 2014

Bank

Bank

Management

Finance

Other

Total

Earnings summary:

Net interest income (expense) (FTE)

$

376

$

153

$

45

$

(166)

7

$

415

Provision for credit losses

(4)

7

2

5

Noninterest income

97

42

59

15

2

215

Noninterest expenses

152

185

78

(29)

11

397

Provision (benefit) for income taxes (FTE)

114

3

7

(49)

(1)

74

Net income (loss)

$

211

$

7

$

12

$

(73)

$

(3)

$

154

Net loan charge-offs (recoveries)

$

(2)

$

$

5

$

$

$

3

Selected average balances:

Assets

$

37,751

$

6,273

$

4,998

$

11,023

$

6,353

$

66,398

Loans

36,746

5,605

4,808

47,159

Deposits

28,815

22,042

3,924

128

254

55,163

Statistical data:

Return on average assets (a)

2.24

%

0.12

%

0.98

%

N/M

N/M

0.93

%

Efficiency ratio (b)

32.12

94.64

75.00

N/M

N/M

62.87

(a)

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

(b)

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

FTE - Fully Taxable Equivalent

N/M - Not Meaningful

MARKET SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries

(dollar amounts in millions)

Other

Finance

Three Months Ended September 30, 2015

Michigan

California

Texas

Markets

& Other

Total

Earnings summary:

Net interest income (expense) (FTE)

$

180

$

187

$

129

$

87

$

(160)

$

423

Provision for credit losses

6

24

10

(11)

(3)

26

Noninterest income

85

38

34

96

11

264

Noninterest expenses

152

102

97

110

461

Provision (benefit) for income taxes (FTE)

36

37

20

25

(54)

64

Net income (loss)

$

71

$

62

$

36

$

59

$

(92)

$

136

Net loan charge-offs

$

9

$

10

$

4

$

$

$

23

Selected average balances:

Assets

$

13,856

$

17,060

$

11,578

$

8,462

$

20,377

$

71,333

Loans

13,223

16,789

10,997

7,963

48,972

Deposits

21,946

18,372

10,753

7,593

476

59,140

Statistical data:

Return on average assets (a)

1.23

%

1.27

%

1.16

%

2.82

%

N/M

0.76

%

Efficiency ratio (b)

57.49

45.28

59.54

59.86

N/M

67.08

Other

Finance

Three Months Ended June 30, 2015

Michigan

California

Texas

Markets

& Other

Total

Earnings summary:

Net interest income (expense) (FTE)

$

179

$

181

$

130

$

85

$

(153)

$

422

Provision for credit losses

(13)

4

43

10

3

47

Noninterest income

85

37

31

93

15

261

Noninterest expenses

128

100

94

110

4

436

Provision (benefit) for income taxes (FTE)

51

43

10

15

(54)

65

Net income (loss)

$

98

$

71

$

14

$

43

$

(91)

$

135

Net loan charge-offs (recoveries)

$

(2)

$

6

$

5

$

9

$

$

18

Selected average balances:

Assets

$

13,852

$

16,696

$

11,878

$

8,321

$

18,216

$

68,963

Loans

13,290

16,429

11,254

7,860

48,833

Deposits

21,706

17,275

10,959

7,096

362

57,398

Statistical data:

Return on average assets (a)

1.73

%

1.54

%

0.46

%

2.05

%

N/M

0.79

%

Efficiency ratio (b)

48.21

46.04

58.20

61.45

N/M

63.68

Other

Finance

Three Months Ended September 30, 2014

Michigan

California

Texas

Markets

& Other

Total

Earnings summary:

Net interest income (expense) (FTE)

$

179

$

182

$

130

$

83

$

(159)

$

415

Provision for credit losses

(8)

14

3

(6)

2

5

Noninterest income

83

37

36

42

17

215

Noninterest expenses

166

102

96

51

(18)

397

Provision (benefit) for income taxes (FTE)

38

40

25

21

(50)

74

Net income (loss)

$

66

$

63

$

42

$

59

$

(76)

$

154

Net loan charge-offs (recoveries)

$

3

$

6

$

$

(6)

$

$

3

Selected average balances:

Assets

$

13,724

$

15,768

$

11,835

$

7,695

$

17,376

$

66,398

Loans

13,248

15,509

11,147

7,255

47,159

Deposits

21,214

16,350

10,633

6,584

382

55,163

Statistical data:

Return on average assets (a)

1.19

%

1.47

%

1.40

%

3.07

%

N/M

0.93

%

Efficiency ratio (b)

62.91

46.49

57.91

41.46

N/M

62.87

(a)

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

(b)

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

FTE - Fully Taxable Equivalent

N/M - Not Meaningful

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)

Comerica Incorporated and Subsidiaries

September 30,

June 30,

March 31,

December 31,

September 30,

(dollar amounts in millions)

2015

2015

2015

2014

2014

Tier 1 Common Capital Ratio:

Tier 1 and Tier 1 common capital (a)

n/a

n/a

n/a

$

7,169

$

7,105

Risk-weighted assets (a)

n/a

n/a

n/a

68,269

67,102

Tier 1 and Tier 1 common risk-based capital ratio

n/a

n/a

n/a

10.50

%

10.59

%

Tangible Common Equity Ratio:

Common shareholders' equity

$

7,622

$

7,523

$

7,500

$

7,402

$

7,433

Less:

Goodwill

635

635

635

635

635

Other intangible assets

14

15

15

15

15

Tangible common equity

$

6,973

$

6,873

$

6,850

$

6,752

$

6,783

Total assets

$

71,012

$

69,945

$

69,333

$

69,186

$

68,883

Less:

Goodwill

635

635

635

635

635

Other intangible assets

14

15

15

15

15

Tangible assets

$

70,363

$

69,295

$

68,683

$

68,536

$

68,233

Common equity ratio

10.73

%

10.76

%

10.82

%

10.70

%

10.79

%

Tangible common equity ratio

9.91

9.92

9.97

9.85

9.94

Tangible Common Equity per Share of Common Stock:

Common shareholders' equity

$

7,622

$

7,523

$

7,500

$

7,402

$

7,433

Tangible common equity

6,973

6,873

6,850

6,752

6,783

Shares of common stock outstanding (in millions)

177

178

178

179

180

Common shareholders' equity per share of common stock

$

43.02

$

42.18

$

42.12

$

41.35

$

41.26

Tangible common equity per share of common stock

39.36

38.53

38.47

37.72

37.65

(a)

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

n/a - not applicable.

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

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

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/comerica-reports-third-quarter-2015-net-income-of-136-million-or-74-cents-per-share-300160944.html

SOURCE Comerica Incorporated

Categories

Press Releases

Next Articles