Upgrade to SI Premium - Free Trial

Comerica Reports Third Quarter 2016 Net Income Of $149 Million

October 18, 2016 6:45 AM

DALLAS, Oct. 18, 2016 /PRNewswire/ -- Comerica Incorporated (NYSE: CMA) today reported third quarter 2016 net income of $149 million, compared to $104 million for the second quarter 2016 and $136 million for the third quarter 2015. Earnings per diluted share were 84 cents for third quarter 2016 compared to 58 cents for second quarter 2016 and 74 cents for third quarter 2015. Comerica also continued the implementation of its efficiency and revenue initiative ("GEAR Up"), which is expected to drive additional annual pre-tax income of approximately $180 million by year-end 2017 and $270 million by year-end 2018.

"On our last earnings call, we announced that we had identified more than 20 work streams in our GEAR Up initiative that are expected to drive a significant improvement in our bottom line. At that time, we also indicated there was more to come, as we were still identifying and analyzing opportunities. We have determined that those new opportunities add about $40 million to our initial financial target. As a result, we are now expecting to drive at least $270 million in additional pre-tax income for full-year 2018," said Ralph W. Babb, Jr., chairman and chief executive officer. "These actions, which we have already begun to execute with urgency, take us a long way towards achieving a double-digit return on equity. We expect to meet or exceed this goal with sustained growth, net of investment, normal credit costs, continued equity buybacks, and assuming only a 25 to 50 basis point increase in rates. We are not relying on a significantly better economic environment or a substantial increase in rates to reach our goal. We remain confident that as we deliver on this initiative, we will create greater shareholder value."

The GEAR Up initiative now includes expected pre-tax benefits of approximately $180 million in full-year 2017 and approximately $270 million in full-year 2018. Additional initiatives include a new retirement program that will replace the current pension plan and retirement account plan for most employees effective January 1, 2017. Active pension plan participants age 60 or older as of December 31, 2016 and current retirees will not be impacted. This initiative is expected to result in annual savings of approximately $35 million in full-year 2017 (assuming current actuarial assumptions). The initiative is also expected to reduce full-year 2016 pension expense to $7 million, resulting in a $4 million credit in the fourth quarter. In addition, streamlining additional operations and administrative support functions is expected to add about $5 million to the initial target.

  • Expense reduction targets have been increased to approximately $150 million for full-year 2017, which increases to approximately $200 million for full-year 2018. This is to be achieved through the additional actions identified above as well as the previously announced reduction in workforce, streamlining operational processes, real estate optimization including consolidating 38 banking centers, selective outsourcing of technology functions and reduction of technology system applications. Approximately two-thirds of the workforce reduction target will be completed by year-end 2016.
  • Revenue enhancements are unchanged and are expected to be approximately $30 million for full-year 2017, which increase to approximately $70 million for full-year 2018, through expanded product offerings, enhanced sales tools and training and improved customer analytics to drive opportunities.
  • Total expected pre-tax restructuring charges of $140 million to $160 million to be incurred through 2018 are unchanged.

(dollar amounts in millions, except per share data)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Net interest income

$

450

$

445

$

422

Provision for credit losses

16

49

26

Noninterest income

272

268

260

Noninterest expenses

493

(a)

518

(a)

457

Pre-tax income

213

146

199

Provision for income taxes

64

42

63

Net income

$

149

$

104

$

136

Net income attributable to common shares

$

148

$

103

$

134

Diluted income per common share

0.84

0.58

0.74

Average diluted shares (in millions)

176

177

181

Common equity Tier 1 capital ratio (b)

10.68

%

10.49

%

10.51

%

Common equity ratio

10.42

10.79

10.73

Tangible common equity ratio (c)

9.64

9.98

9.91

(a) Included restructuring charge of $20 million (8 cents per share, after tax) in the third quarter 2016 and $53 million (19 cents per share, after tax) in the second quarter 2016.

(b) September 30, 2016 ratio is estimated.

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

"Quarter over quarter, our earnings per share increased 45 percent. This reflected strong credit quality, a reduction in restructuring charges, solid revenue growth and well-managed expenses," said Babb. "While loans were relatively stable, average deposit growth was robust, increasing $1.5 billion. Criticized loans declined and net charge-offs were only 13 basis points of average loans. Our capital position remains solid. In line with our CCAR plan, we increased our share repurchases to 2.1 million shares for a total of $97 million, compared to $65 million in the second quarter.

"We believe we are well positioned for the future," said Babb. "We benefit meaningfully from any increase in interest rates and we continue to adeptly navigate the energy cycle. Yet, we are not waiting for the environment to improve. We are moving with urgency to execute our GEAR Up initiatives and are fully committed to delivering on these efficiency and revenue opportunities to further enhance our profitability."

Third Quarter 2016 Compared to Second Quarter 2016

Average total loans decreased $263 million to $49.2 billion.

  • Primarily reflected decreases in Energy, National Dealer Services and Technology and Life Sciences; partially offset by increases in Mortgage Banker Finance and Commercial Real Estate.
  • Period-end total loans decreased $1.1 billion to $49.3 billion, primarily due to decreases in National Dealer Services and Energy.

Average total deposits increased $1.5 billion to $58.1 billion.

  • Driven by a $2.1 billion increase in noninterest-bearing deposits, partially offset by a $534 million decrease in interest-bearing deposits.
  • Average total deposits increased in general Middle Market, Commercial Real Estate and Corporate Banking; partially offset by a decrease in Wealth Management.
  • Period-end deposits increased $2.9 billion to $59.3 billion, in part reflecting an elevated deposit level associated with the government card program on the final day of the quarter.

Net interest income increased $5 million to $450 million.

  • Primarily the result of one additional day in the third quarter and the benefit from an increase in LIBOR rates, partially offset by higher funding costs.

The provision for credit losses decreased $33 million to $16 million.

  • Net credit-related charge-offs were $16 million, or 0.13 percent of average loans, compared to $47 million, or 0.38 percent, in the second quarter 2016. Energy net credit-related charge-offs were $6 million compared to $32 million in the second quarter 2016.
  • The allowance for loan losses was $727 million, or 1.48 percent of total loans. The reserve allocation for Energy remained above 8 percent of loans in the Energy business line.

Noninterest income increased $4 million to $272 million.

  • Increases in commercial lending fees, largely due to an increase in syndication agent fees, partially offset by a decrease in fiduciary income.
  • Non-fee categories increased modestly, primarily due to an increase in income from bank-owned life insurance partially offset by a decrease in deferred compensation plan asset returns.

Noninterest expenses decreased $25 million to $493 million.

  • Excluding a $33 million decrease in restructuring charges, noninterest expenses increased $8 million, primarily due to a $6 million decrease in gains from the sale of leased assets and a $3 million increase in outside processing fees.

Capital position remained solid at September 30, 2016.

  • Increased repurchases by 640,000 shares to approximately 2.1 million shares of common stock under the equity repurchase program.
  • Dividend increased 4.5 percent to 23 cents per share.
  • Including dividends, returned a total of $137 million to shareholders.

Third Quarter 2016 Compared to Third Quarter 2015

Average total loans increased $234 million.

  • Primarily reflected continued growth in Commercial Real Estate and Mortgage Banker Finance, partially offset by declines in Energy and general Middle Market.

Average total deposits decreased $1.1 billion, or 2 percent.

  • Primarily driven by decreases in Municipalities, Corporate Banking, Technology and Life Sciences and the Financial Services Division; partially offset by increases in Retail Bank and Commercial Real Estate.

Net interest income increased $28 million, or 6 percent.

  • Primarily due to higher yields on loans and Federal Reserve Bank deposits, as well as earning asset growth; partially offset by an increase in funding costs.

The provision for credit losses decreased $10 million, or 38 percent.

Noninterest income increased $12 million, or 5 percent.

  • Excluding a $6 million increase in deferred compensation asset returns, noninterest income increased $6 million, primarily reflecting a $5 million increase in card fees and a $4 million increase in commercial lending fees, largely due to an increase in syndication agent fees; partially offset by decreases in warrant income and risk management hedge ineffectiveness.

Noninterest expense increased $36 million.

  • Noninterest expense increased $10 million excluding third quarter 2016 restructuring charges of $20 million and a $6 million increase in deferred compensation plan expense. The remaining increase primarily reflected increases of $5 million each in software expense and FDIC insurance premiums.

Net Interest Income

(dollar amounts in millions)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Net interest income

$

450

$

445

$

422

Net interest margin

2.66

%

2.74

%

2.54

%

Selected average balances:

Total earning assets

$

67,648

$

65,597

$

66,191

Total loans

49,206

49,469

48,972

Total investment securities

12,373

12,334

10,232

Federal Reserve Bank deposits

5,781

3,495

6,710

Total deposits

58,065

56,521

59,140

Total noninterest-bearing deposits

30,454

28,376

28,623

Medium- and long-term debt

5,907

5,072

3,175

Net interest income increased $5 million to $450 million in the third quarter 2016, compared to the second quarter 2016.

  • Interest on loans increased $5 million, primarily reflecting the benefit from increases in LIBOR rates (+$4 million), one additional day in the third quarter (+$4 million) and the impact of a second quarter 2016 negative residual value adjustment to assets in the leasing portfolio (+$2 million), partially offset by the impact of a decrease in average loan balances (-$2 million), the impact of nonaccrual loans (-$1 million), lower fees (-$1 million) and other portfolio dynamics (-$1 million).
  • Interest on investment securities decreased $1 million due to a decrease in yields.
  • Interest on short-term investments increased $3 million due to an increase in average Federal Reserve Bank deposit balances.
  • Interest expense on debt increased $2 million, primarily due to higher costs on variable rate debt tied to LIBOR and the full-quarter impact of Federal Home Loan Bank (FHLB) borrowings during the second quarter.

The net interest margin of 2.66 percent decreased 8 basis points compared to the second quarter 2016, primarily due to the impact of an increase in lower-yielding Federal Reserve Bank deposit balances (-8 basis points).

Credit Quality

"Credit quality was strong, with total net charge-offs of $16 million, or 13 basis points, which is well below our historical norm," said Babb. "Criticized loans declined almost $300 million and comprised less than 7 percent of our total loans. Energy loans were 5 percent of total loans as they continued to decrease. While the overall performance of the Energy portfolio has improved, as evidenced by net charge-offs of only $6 million in the third quarter, and oil and gas prices have remained relatively stable for the past several months, we remain cautious and continued to maintain a reserve allocation of over 8 percent for Energy loans and a total reserve of 1.48 percent of total loans as of September 30, 2016. The solid performance of our total loan portfolio contributed to a reduction in our provision expense to $16 million."

(dollar amounts in millions)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Credit-related charge-offs

$

35

$

59

$

34

Recoveries

19

12

11

Net credit-related charge-offs

16

47

23

Net credit-related charge-offs/Average total loans

0.13

%

0.38

%

0.19

%

Provision for credit losses

$

16

$

49

$

26

Nonperforming loans

639

613

369

Nonperforming assets (NPAs)

660

635

381

NPAs/Total loans and foreclosed property

1.34

%

1.26

%

0.78

%

Loans past due 90 days or more and still accruing

$

48

$

35

$

5

Allowance for loan losses

727

729

622

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

45

43

48

Total allowance for credit losses

772

772

670

Allowance for loan losses/Period-end total loans

1.48

%

1.45

%

1.27

%

Allowance for loan losses/Nonperforming loans

114

119

169

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

  • Energy business line loans were $2.5 billion at September 30, 2016 compared to $2.7 billion at June 30, 2016.
    • Criticized Energy loans decreased $79 million, to $1.5 billion.
    • Energy net charge-offs were $6 million, compared to $32 million in the second quarter 2016.
    • The reserve allocation for loans in the Energy business line remained above 8 percent at September 30, 2016.
  • Net charge-offs decreased $31 million to $16 million, or 0.13 percent of average loans, in the third quarter 2016, compared to $47 million, or 0.38 percent, in the second quarter 2016. Aside from Energy, net charge-offs were $10 million, or 8 basis points, for the remainder of the portfolio.
  • During the third quarter 2016, $105 million of borrower relationships over $2 million were transferred to nonaccrual status, a decrease of $2 million compared to $107 million transferred during the second quarter. Third quarter 2016 transfers to nonaccrual included $63 million from Energy, compared to $51 million in the second quarter.
  • Criticized loans decreased $290 million to $3.3 billion at September 30, 2016, compared to $3.6 billion at June 30, 2016. Criticized loans are generally consistent with the Special Mention, Substandard and Doubtful categories defined by regulatory authorities.

Fourth Quarter 2016 Outlook

For fourth quarter 2016 compared to third quarter 2016, management expects the following, assuming a continuation of the current economic and low-rate environment:

  • Average loans stable, reflecting growth in National Dealer Services, Technology and Life Sciences and small increases in several other lines of business, offset by seasonality in Mortgage Banker and a continued decline in Energy.
  • Net interest income slightly higher, reflecting benefits from a decline in wholesale funding costs and an increase in LIBOR.
  • Provision for credit losses expected to remain low, with net charge-offs below historical norms. Provision and net charge-offs expected to be between second quarter 2016 and third quarter 2016 levels.
  • Noninterest income relatively stable, excluding income from bank-owned life insurance and deferred compensation asset returns, with fee income expected to remain strong at third quarter 2016 levels.
  • Noninterest expenses lower, excluding an estimated $30 million to $35 million in restructuring expense, with GEAR Up expense savings of approximately $25 million, primarily salaries and benefits (including pension); seasonal increases in outside processing, marketing and occupancy expected to be partially offset by third quarter 2016 level of deferred compensation expense not expected to repeat.
  • Income tax expense to approximate 30 percent of pre-tax income.

Business Segments

Comerica's operations are strategically aligned into three major business segments: the Business Bank, the Retail Bank and Wealth Management. The Finance Division is also reported as a segment. The financial results below are based on the internal business unit structure of the Corporation and methodologies in effect at September 30, 2016. The accompanying narrative addresses third quarter 2016 results compared to second quarter 2016.

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

(dollar amounts in millions)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Business Bank

$

192

91

%

$

155

93

%

$

195

85

%

Retail Bank

1

(2)

(1)

13

6

Wealth Management

18

9

13

8

21

9

211

100

%

166

100

%

229

100

%

Finance

(61)

(63)

(94)

Other (a)

(1)

1

1

Total

$

149

$

104

$

136

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

Business Bank

(dollar amounts in millions)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Net interest income

$

361

$

355

$

378

Provision for credit losses

2

46

30

Noninterest income

145

144

144

Noninterest expenses

215

(a)

222

(a)

198

Net income

192

155

195

Net credit-related charge-offs

14

42

23

Selected average balances:

Assets

39,618

39,983

39,768

Loans

38,243

38,574

38,113

Deposits

30,019

28,441

31,405

(a)

Included restructuring charges of $10 million in the third quarter 2016 and $26 million in the second quarter 2016.

  • Average loans decreased $331 million, primarily reflecting decreases in Energy, National Dealer Services and Technology and Life Sciences, partially offset by an increase in Mortgage Banker Finance.
  • Average deposits increased $1.6 billion, primarily reflecting increases in general Middle Market, Commercial Real Estate and Corporate Banking.
  • Net interest income increased $6 million, primarily reflecting the benefit from one additional day in the third quarter, the impact of a second quarter 2016 negative residual value adjustment to assets in the leasing portfolio and an increase in net funds transfer pricing (FTP) credits, partially offset by the impact of a decrease in average loan balances. The increase in net FTP credits primarily reflected the benefit from the increase in average deposits partially offset by the impact of higher funding costs.
  • The provision for credit losses decreased $44 million, primarily reflecting decreases in Energy and Technology and Life Sciences, in part due to lower loan balances, partially offset by an increase in general Middle Market.
  • Noninterest income increased $1 million, primarily due to an increase in syndication agent fees.
  • Noninterest expenses decreased $7 million, primarily reflecting a decrease in restructuring charges, partially offset by a decrease in gains from the sale of leased assets and an increase in outside processing fees.

Retail Bank

(dollar amounts in millions)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Net interest income

$

156

$

155

$

158

Provision for credit losses

10

1

2

Noninterest income

50

48

49

Noninterest expenses

195

(a)

205

(a)

185

Net income

1

(2)

13

Net credit-related charge-offs

3

1

1

Selected average balances:

Assets

6,544

6,558

6,518

Loans

5,871

5,879

5,835

Deposits

23,654

23,546

23,079

(a)

Included restructuring charges of $8 million in the third quarter 2016 and $19 million in the second quarter 2016.

  • Average deposits increased $108 million, primarily reflecting an increase in noninterest-bearing Small Business deposits.
  • Net interest income increased $1 million, primarily the result of the FTP benefit provided by the increase in average deposits.
  • The provision for credit losses increased $9 million, primarily due to an increase in reserves for Small Business.
  • Noninterest income increased $2 million, primarily reflecting an increase in customer derivative income.
  • Noninterest expenses decreased $10 million, primarily reflecting a decrease in restructuring charges.

Wealth Management

(dollar amounts in millions)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Net interest income

$

41

$

42

$

45

Provision for credit losses

(1)

3

(3)

Noninterest income

61

62

59

Noninterest expenses

75

(a)

81

(a)

75

Net income

18

13

21

Net credit-related charge-offs (recoveries)

(1)

4

(1)

Selected average balances:

Assets

5,283

5,215

5,228

Loans

5,092

5,016

5,024

Deposits

4,030

4,213

4,188

(a)

Included restructuring charges of $2 million in the third quarter 2016 and $8 million in the second quarter 2016.

  • Average loans increased $76 million, primarily reflecting an increase in Private Banking.
  • Average deposits decreased $183 million, primarily reflecting decreases in money market and checking deposits, partially offset by an increase in noninterest-bearing deposits.
  • The provision for credit losses decreased $4 million, primarily reflecting a decrease in net charge-offs.
  • Noninterest income decreased $1 million, primarily due to a decrease in fiduciary income.
  • Noninterest expenses decreased $6 million, primarily reflecting a decrease in restructuring charges.

Geographic Market Segments

Comerica also provides market segment results for three primary geographic markets: Michigan, California and Texas. In addition to the three primary geographic markets, Other Markets is also reported as a market segment. Other Markets includes Florida, Arizona, the International Finance division and businesses that have a significant presence outside of the three primary geographic markets. The tables below present the geographic market results based on the methodologies in effect at September 30, 2016.

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

(dollar amounts in millions)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Michigan

$

51

24

%

$

57

34

%

$

70

31

%

California

75

35

50

30

62

27

Texas

33

16

3

2

36

16

Other Markets

52

25

56

34

61

26

211

100

%

166

100

%

229

100

%

Finance & Other (a)

(62)

(62)

(93)

Total

$

149

$

104

$

136

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

  • Average loans decreased $274 million in Texas, $172 million in Michigan and $71 million in California. The decrease in Texas primarily reflected a decrease in Energy, partially offset by an increase in Commercial Real Estate, while the decrease in Michigan primarily reflected a decrease in general Middle Market and the decrease in California primarily reflected a decrease in Technology and Life Sciences, partially offset by an increase in Commercial Real Estate.
  • Average deposits increased $741 million in California and $391 million in Michigan, and decreased $192 million in Texas. General Middle Market deposits increased in California and Michigan, and decreased in Texas. The increase in California also reflected an increase in Commercial Real Estate, while the decrease in Texas also reflected a decrease in Technology and Life Sciences.
  • Net interest income increased $3 million in Michigan and $3 million in California, and decreased $1 million in Texas. The increases in Michigan and California primarily reflected the FTP benefit from higher deposit balances and one additional day in the third quarter, partially offset by the impact of lower loan balances and higher FTP funding costs. The decrease in Texas primarily reflected an increase in FTP funding costs.
  • The provision for credit losses decreased $35 million in Texas and $21 million in California, and increased $10 million in Michigan. The decrease in Texas primarily reflected a decrease in Energy, in part due to lower loan balances. In California, the decrease primarily reflected decreases in Technology and Life Sciences and general Middle Market. The increase in Michigan primarily reflected an increase in general Middle Market.
  • Noninterest income increased $5 million in California, $2 million in Texas and $1 million in Michigan. The increase in California was primarily due to increases in warrant income, syndication agent fees and card fees. The increases in both Texas and Michigan were primarily due to increases in syndication agent fees.
  • Noninterest expenses decreased $11 million in Texas and $10 million in California and increased $2 million in Michigan. Restructuring charges decreased in all three primary markets. In addition to the impact of restructuring charges, the decrease in Texas reflected small decreases in several other categories and the increase in Michigan reflected a decrease in gains from the sale of leased assets.

Michigan Market

(dollar amounts in millions)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Net interest income

$

169

$

166

$

179

Provision for credit losses

13

3

6

Noninterest income

82

81

84

Noninterest expenses

161

(a)

159

(a)

152

Net income

51

57

70

Net credit-related charge-offs (recoveries)

1

9

Selected average balances:

Assets

13,174

13,299

13,856

Loans

12,488

12,660

13,223

Deposits

21,944

21,553

21,946

(a)

Included restructuring charges of $5 million in the third quarter 2016 and $15 million in the second quarter 2016.

California Market

(dollar amounts in millions)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Net interest income

$

181

$

178

$

186

Provision for credit losses

(4)

17

24

Noninterest income

44

39

38

Noninterest expenses

110

(a)

120

(a)

101

Net income

75

50

62

Net credit-related charge-offs

17

10

Selected average balances:

Assets

17,933

17,998

17,060

Loans

17,637

17,708

16,789

Deposits

17,674

16,933

18,371

(a)

Included restructuring charges of $5 million in the third quarter 2016 and $16 million in the second quarter 2016.

Texas Market

(dollar amounts in millions)

3rd Qtr '16

2nd Qtr '16

3rd Qtr '15

Net interest income

$

118

$

119

$

129

Provision for credit losses

(3)

32

10

Noninterest income

33

31

34

Noninterest expenses

102

(a)

113

(a)

97

Net income (loss)

33

3

36

Net credit-related charge-offs

10

31

4

Selected average balances:

Assets

11,014

11,287

11,578

Loans

10,566

10,840

10,997

Deposits

9,860

10,052

10,753

(a)

Included restructuring charges of $7 million in the third quarter 2016 and $15 million in the second quarter 2016.

Conference Call and Webcast

Comerica will host a conference call to review third quarter 2016 financial results at 7 a.m. CT Tuesday, October 18, 2016. Interested parties may access the conference call by calling (877) 523-5249 or (210) 591-1147 (event ID No. 67807311). 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, including the GEAR Up initiative, and forecasts of Comerica's revenue, earnings or other measures of economic performance, including statements of profitability, business segments and subsidiaries as well as estimates of the economic benefits of the GEAR Up initiative, 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, in particular the energy industry; unfavorable developments concerning credit quality; 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; reductions in Comerica's credit rating; whether Comerica may achieve opportunities for revenue enhancements and efficiency improvements under the GEAR Up initiative, or changes in the scope or assumptions underlying the GEAR Up initiative; the interdependence of financial service companies; the implementation of Comerica's strategies and business initiatives; damage to Comerica's reputation; 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, 2015, "Item 1A. Risk Factors" on page 54 of Comerica's Quarterly Report on Form 10-Q for the quarter ended March 31, 2016 and "Item 1A. Risk Factors" on page 62 of Comerica's Quarterly Report on Form 10-Q for the quarter ended June 30, 2016. 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

(in millions, except per share data)

September 30,

June 30,

September 30,

September 30,

2016

2016

2015

2016

2015

PER COMMON SHARE AND COMMON STOCK DATA

Diluted net income

$

0.84

$

0.58

$

0.74

$

1.76

$

2.20

Cash dividends declared

0.23

0.22

0.21

0.66

0.62

Average diluted shares (in thousands)

176,184

177,195

180,714

176,476

181,807

KEY RATIOS

Return on average common shareholders' equity

7.80

%

5.44

%

7.19

%

5.46

%

7.20

%

Return on average assets

0.82

0.59

0.76

0.59

0.78

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

10.68

10.49

10.51

Total risk-based capital ratio (a)

12.82

12.74

12.82

Leverage ratio (a)

10.14

10.39

10.28

Common equity ratio

10.42

10.79

10.73

Tangible common equity ratio (b)

9.64

9.98

9.91

AVERAGE BALANCES

Commercial loans

$

31,132

$

31,511

$

31,900

$

31,152

$

31,596

Real estate construction loans

2,646

2,429

1,833

2,397

1,859

Commercial mortgage loans

9,012

9,033

8,691

9,002

8,648

Lease financing

662

730

788

706

793

International loans

1,349

1,396

1,401

1,388

1,455

Residential mortgage loans

1,883

1,880

1,882

1,885

1,872

Consumer loans

2,522

2,490

2,477

2,493

2,432

Total loans

49,206

49,469

48,972

49,023

48,655

Earning assets

67,648

65,597

66,191

65,796

64,561

Total assets

72,909

70,668

71,333

70,942

69,688

Noninterest-bearing deposits

30,454

28,376

28,623

28,966

27,569

Interest-bearing deposits

27,611

28,145

30,517

28,136

30,282

Total deposits

58,065

56,521

59,140

57,102

57,851

Common shareholders' equity

7,677

7,654

7,559

7,654

7,508

NET INTEREST INCOME

Net interest income

$

450

$

445

$

422

$

1,342

$

1,256

Net interest margin (fully taxable equivalent)

2.66

%

2.74

%

2.54

%

2.74

%

2.61

%

CREDIT QUALITY

Total nonperforming assets

$

660

$

635

$

381

Loans past due 90 days or more and still accruing

48

35

5

Net credit-related charge-offs

16

47

23

$

121

$

49

Allowance for loan losses

727

729

622

Allowance for credit losses on lending-related commitments

45

43

48

Total allowance for credit losses

772

772

670

Allowance for loan losses as a percentage of total loans

1.48

%

1.45

%

1.27

%

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

0.13

0.38

0.19

0.33

%

0.14

%

Nonperforming assets as a percentage of total loans and foreclosed property

1.34

1.26

0.78

Allowance for loan losses as a percentage of total nonperforming loans

114

119

169

(a)

September 30, 2016 ratios are estimated.

(b)

See Reconciliation of Non-GAAP Financial Measures.

CONSOLIDATED BALANCE SHEETS

Comerica Incorporated and Subsidiaries

September 30,

June 30,

December 31,

September 30,

(in millions, except share data)

2016

2016

2015

2015

(unaudited)

(unaudited)

(unaudited)

ASSETS

Cash and due from banks

$

1,292

$

1,172

$

1,157

$

1,101

Interest-bearing deposits with banks

6,748

2,938

4,990

6,099

Other short-term investments

92

100

113

107

Investment securities available-for-sale

10,789

10,712

10,519

8,749

Investment securities held-to-maturity

1,695

1,807

1,981

1,863

Commercial loans

31,152

32,360

31,659

31,777

Real estate construction loans

2,743

2,553

2,001

1,874

Commercial mortgage loans

9,013

9,038

8,977

8,787

Lease financing

648

684

724

751

International loans

1,303

1,365

1,368

1,382

Residential mortgage loans

1,874

1,856

1,870

1,880

Consumer loans

2,541

2,524

2,485

2,491

Total loans

49,274

50,380

49,084

48,942

Less allowance for loan losses

(727)

(729)

(634)

(622)

Net loans

48,547

49,651

48,450

48,320

Premises and equipment

528

544

550

541

Accrued income and other assets

4,433

4,356

4,117

4,232

Total assets

$

74,124

$

71,280

$

71,877

$

71,012

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

31,776

$

28,559

$

30,839

$

28,697

Money market and interest-bearing checking deposits

22,436

22,539

23,532

23,948

Savings deposits

2,052

2,022

1,898

1,853

Customer certificates of deposit

2,967

3,230

3,552

4,126

Foreign office time deposits

30

24

32

144

Total interest-bearing deposits

27,485

27,815

29,014

30,071

Total deposits

59,261

56,374

59,853

58,768

Short-term borrowings

12

12

23

109

Accrued expenses and other liabilities

1,234

1,279

1,383

1,413

Medium- and long-term debt

5,890

5,921

3,058

3,100

Total liabilities

66,397

63,586

64,317

63,390

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

2,174

2,165

2,173

2,165

Accumulated other comprehensive loss

(292)

(295)

(429)

(345)

Retained earnings

7,262

7,157

7,084

7,007

Less cost of common stock in treasury - 56,096,416 shares at 9/30/16, 54,247,325 shares at 6/30/16, 52,457,113 shares at 12/31/15, and 51,010,418 shares at 9/30/15

(2,558)

(2,474)

(2,409)

(2,346)

Total shareholders' equity

7,727

7,694

7,560

7,622

Total liabilities and shareholders' equity

$

74,124

$

71,280

$

71,877

$

71,012

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)

2016

2015

2016

2015

INTEREST INCOME

Interest and fees on loans

$

411

$

390

$

1,223

$

1,156

Interest on investment securities

61

54

185

160

Interest on short-term investments

8

4

17

11

Total interest income

480

448

1,425

1,327

INTEREST EXPENSE

Interest on deposits

10

11

30

33

Interest on medium- and long-term debt

20

15

53

38

Total interest expense

30

26

83

71

Net interest income

450

422

1,342

1,256

Provision for credit losses

16

26

213

87

Net interest income after provision for credit losses

434

396

1,129

1,169

NONINTEREST INCOME

Card fees

76

71

224

203

Service charges on deposit accounts

55

57

165

168

Fiduciary income

47

47

142

142

Commercial lending fees

26

22

68

69

Letter of credit fees

12

13

38

39

Bank-owned life insurance

12

10

30

29

Foreign exchange income

10

10

31

29

Brokerage fees

5

5

14

13

Net securities losses

(3)

(2)

Other noninterest income

29

25

75

79

Total noninterest income

272

260

784

769

NONINTEREST EXPENSES

Salaries and benefits expense

247

243

742

747

Outside processing fee expense

86

83

247

239

Net occupancy expense

40

41

117

118

Equipment expense

13

13

40

39

Restructuring charges

20

73

Software expense

31

26

90

73

FDIC insurance expense

14

9

39

27

Advertising expense

5

6

15

17

Litigation-related expense

(3)

(32)

Other noninterest expenses

37

39

106

117

Total noninterest expenses

493

457

1,469

1,345

Income before income taxes

213

199

444

593

Provision for income taxes

64

63

131

188

NET INCOME

149

136

313

405

Less income allocated to participating securities

1

2

3

5

Net income attributable to common shares

$

148

$

134

$

310

$

400

Earnings per common share:

Basic

$

0.87

$

0.76

$

1.80

$

2.27

Diluted

0.84

0.74

1.76

2.20

Comprehensive income

152

187

450

472

Cash dividends declared on common stock

40

37

115

110

Cash dividends declared per common share

0.23

0.21

0.66

0.62

CONSOLIDATED QUARTERLY STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

Comerica Incorporated and Subsidiaries

(in millions, except per share data)

Third

Second

First

Fourth

Third

Third Quarter 2016 Compared To:

Quarter

Quarter

Quarter

Quarter

Quarter

Second Quarter 2016

Third Quarter 2015

2016

2016

2016

2015

2015

Amount

Percent

Amount

Percent

INTEREST INCOME

Interest and fees on loans

$

411

$

406

$

406

$

395

$

390

$

5

1

%

$

21

5

%

Interest on investment securities

61

62

62

56

54

(1)

(1)

7

14

Interest on short-term investments

8

5

4

6

4

3

62

4

67

Total interest income

480

473

472

457

448

7

1

32

7

INTEREST EXPENSE

Interest on deposits

10

10

10

10

11

(1)

(9)

Interest on medium- and long-term debt

20

18

15

14

15

2

12

5

37

Total interest expense

30

28

25

24

26

2

8

4

18

Net interest income

450

445

447

433

422

5

1

28

6

Provision for credit losses

16

49

148

60

26

(33)

(67)

(10)

(38)

Net interest income after provision

for credit losses

434

396

299

373

396

38

9

38

9

NONINTEREST INCOME

Card fees

76

76

72

73

71

5

7

Service charges on deposit accounts

55

55

55

55

57

(2)

(2)

Fiduciary income

47

49

46

45

47

(2)

(3)

Commercial lending fees

26

22

20

30

22

4

12

4

12

Letter of credit fees

12

13

13

14

13

(1)

(1)

(1)

(3)

Bank-owned life insurance

12

9

9

11

10

3

37

2

18

Foreign exchange income

10

11

10

11

10

(1)

Brokerage fees

5

5

4

4

5

Net securities losses

(1)

(2)

1

38

Other noninterest income

29

29

17

23

25

4

14

Total noninterest income

272

268

244

266

260

4

2

12

5

NONINTEREST EXPENSES

Salaries and benefits expense

247

247

248

262

243

4

2

Outside processing fee expense

86

83

78

79

83

3

3

3

3

Net occupancy expense

40

39

38

41

41

1

(1)

(3)

Equipment expense

13

14

13

14

13

(1)

(5)

Restructuring charges

20

53

(33)

(63)

20

n/m

Software expense

31

30

29

26

26

1

1

5

20

FDIC insurance expense

14

14

11

10

9

5

62

Advertising expense

5

6

4

7

6

(1)

(22)

(1)

(13)

Litigation-related expense

(3)

3

n/m

Other noninterest expenses

37

32

37

43

39

5

15

(2)

(7)

Total noninterest expenses

493

518

458

482

457

(25)

(5)

36

8

Income before income taxes

213

146

85

157

199

67

45

14

7

Provision for income taxes

64

42

25

41

63

22

48

1

NET INCOME

149

104

60

116

136

45

44

13

10

Less income allocated to participating securities

1

1

1

1

2

(1)

(4)

Net income attributable to common shares

$

148

$

103

$

59

$

115

$

134

$

45

44

%

$

14

10

%

Earnings per common share:

Basic

$

0.87

$

0.60

$

0.34

$

0.65

$

0.76

$

0.27

45

%

$

0.11

14

%

Diluted

0.84

0.58

0.34

0.64

0.74

0.26

45

0.10

14

Comprehensive income

152

137

161

32

187

15

11

(35)

(19)

Cash dividends declared on common stock

40

38

37

37

37

2

3

3

6

Cash dividends declared per common share

0.23

0.22

0.21

0.21

0.21

0.01

5

0.02

10

n/m - not meaningful

ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES (unaudited)

Comerica Incorporated and Subsidiaries

2016

2015

(in millions)

3rd Qtr

2nd Qtr

1st Qtr

4th Qtr

3rd Qtr

Balance at beginning of period

$

729

$

724

$

634

$

622

$

618

Loan charge-offs:

Commercial

24

48

72

73

30

Commercial mortgage

2

1

International

8

4

3

1

Consumer

1

2

2

2

3

Total loan charge-offs

35

54

77

76

34

Recoveries on loans previously charged-off:

Commercial

15

9

12

6

8

Commercial mortgage

3

2

12

11

2

Residential mortgage

1

Consumer

1

1

1

7

1

Total recoveries

19

12

25

25

11

Net loan charge-offs

16

42

52

51

23

Provision for loan losses

14

47

141

63

28

Foreign currency translation adjustment

1

(1)

Balance at end of period

$

727

$

729

$

724

$

634

$

622

Allowance for loan losses as a percentage of total loans

1.48

%

1.45

%

1.47

%

1.29

%

1.27

%

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

0.13

0.34

0.43

0.42

0.19

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

Comerica Incorporated and Subsidiaries

2016

2015

(in millions)

3rd Qtr

2nd Qtr

1st Qtr

4th Qtr

3rd Qtr

Balance at beginning of period

$

43

$

46

$

45

$

48

$

50

Charge-offs on lending-related commitments (a)

(5)

(6)

Provision for credit losses on lending-related commitments

2

2

7

(3)

(2)

Balance at end of period

$

45

$

43

$

46

$

45

$

48

Unfunded lending-related commitments sold

$

$

12

$

11

$

$

(a)

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

NONPERFORMING ASSETS (unaudited)

Comerica Incorporated and Subsidiaries

2016

2015

(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

$

508

$

482

$

547

$

238

$

214

Real estate construction

1

1

Commercial mortgage

44

44

47

60

66

Lease financing

6

6

6

6

8

International

19

18

27

8

8

Total nonaccrual business loans

577

550

627

313

297

Retail loans:

Residential mortgage

23

26

26

27

31

Consumer:

Home equity

27

28

27

27

28

Other consumer

4

1

1

1

Total consumer

31

29

28

27

29

Total nonaccrual retail loans

54

55

54

54

60

Total nonaccrual loans

631

605

681

367

357

Reduced-rate loans

8

8

8

12

12

Total nonperforming loans

639

613

689

379

369

Foreclosed property

21

22

25

12

12

Total nonperforming assets

$

660

$

635

$

714

$

391

$

381

Nonperforming loans as a percentage of total loans

1.30

%

1.22

%

1.40

%

0.77

%

0.75

%

Nonperforming assets as a percentage of total loans

and foreclosed property

1.34

1.26

1.45

0.80

0.78

Allowance for loan losses as a percentage of total

nonperforming loans

114

119

105

167

169

Loans past due 90 days or more and still accruing

$

48

$

35

$

13

$

17

$

5

ANALYSIS OF NONACCRUAL LOANS

Nonaccrual loans at beginning of period

$

605

$

681

$

367

$

357

$

349

Loans transferred to nonaccrual (a)

105

107

446

105

69

Nonaccrual business loan gross charge-offs (b)

(34)

(52)

(75)

(49)

(31)

Nonaccrual business loans sold (c)

(2)

(40)

(21)

Payments/Other (d)

(43)

(91)

(36)

(46)

(30)

Nonaccrual loans at end of period

$

631

$

605

$

681

$

367

$

357

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

(b) Analysis of gross loan charge-offs:

Nonaccrual business loans

$

34

$

52

$

75

$

49

$

31

Performing business loans

25

Consumer and residential mortgage loans

1

2

2

2

3

Total gross loan charge-offs

$

35

$

54

$

77

$

76

$

34

(c) Analysis of loans sold:

Nonaccrual business loans

$

2

$

40

$

21

$

$

Performing criticized loans

3

Total criticized loans sold

$

2

$

40

$

21

$

3

$

(d) 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 (unaudited)

Comerica Incorporated and Subsidiaries

Nine Months Ended

September 30, 2016

September 30, 2015

(dollar amounts in millions)

Average

Average

Average

Average

Balance

Interest

Rate (a)

Balance

Interest

Rate (a)

Commercial loans

$

31,152

$

753

3.24

%

$

31,596

$

718

3.05

%

Real estate construction loans

2,397

65

3.61

1,859

48

3.44

Commercial mortgage loans

9,002

236

3.50

8,648

220

3.40

Lease financing

706

15

2.86

793

19

3.13

International loans

1,388

38

3.61

1,455

39

3.63

Residential mortgage loans

1,885

54

3.81

1,872

53

3.78

Consumer loans

2,493

62

3.34

2,432

59

3.23

Total loans

49,023

1,223

3.34

48,655

1,156

3.19

Mortgage-backed securities (b)

9,347

152

2.20

9,076

151

2.23

Other investment securities

3,008

33

1.50

950

9

1.18

Total investment securities (b)

12,355

185

2.03

10,026

160

2.13

Interest-bearing deposits with banks

4,313

16

0.50

5,774

11

0.25

Other short-term investments

105

1

0.65

106

0.78

Total earning assets

65,796

1,425

2.90

64,561

1,327

2.76

Cash and due from banks

1,098

1,054

Allowance for loan losses

(726)

(614)

Accrued income and other assets

4,774

4,687

Total assets

$

70,942

$

69,688

Money market and interest-bearing checking deposits

$

22,797

20

0.11

$

23,973

20

0.11

Savings deposits

1,996

0.02

1,827

0.02

Customer certificates of deposit

3,308

10

0.40

4,359

12

0.37

Foreign office time deposits

35

0.34

123

1

1.13

Total interest-bearing deposits

28,136

30

0.14

30,282

33

0.14

Short-term borrowings

180

0.45

93

0.05

Medium- and long-term debt

4,695

53

1.51

2,843

38

1.80

Total interest-bearing sources

33,011

83

0.33

33,218

71

0.28

Noninterest-bearing deposits

28,966

27,569

Accrued expenses and other liabilities

1,311

1,393

Total shareholders' equity

7,654

7,508

Total liabilities and shareholders' equity

$

70,942

$

69,688

Net interest income/rate spread

$

1,342

2.57

$

1,256

2.48

Impact of net noninterest-bearing sources of funds

0.17

0.13

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

2.74

%

2.61

%

(a)

Fully taxable equivalent.

(b)

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

ANALYSIS OF NET INTEREST INCOME (unaudited)

Comerica Incorporated and Subsidiaries

Three Months Ended

September 30, 2016

June 30, 2016

September 30, 2015

(dollar amounts in millions)

Average

Average

Average

Average

Average

Average

Balance

Interest

Rate (a)

Balance

Interest

Rate (a)

Balance

Interest

Rate (a)

Commercial loans

$

31,132

$

253

3.25

%

$

31,511

$

251

3.23

%

$

31,900

$

243

3.04

%

Real estate construction loans

2,646

24

3.57

2,429

22

3.62

1,833

16

3.47

Commercial mortgage loans

9,012

78

3.43

9,033

78

3.47

8,691

74

3.39

Lease financing

662

5

3.30

730

4

1.98

788

6

3.16

International loans

1,349

12

3.56

1,396

13

3.63

1,401

13

3.51

Residential mortgage loans

1,883

18

3.74

1,880

17

3.76

1,882

18

3.79

Consumer loans

2,522

21

3.31

2,490

21

3.37

2,477

20

3.21

Total loans

49,206

411

3.33

49,469

406

3.31

48,972

390

3.17

Mortgage-backed securities (b)

9,359

50

2.17

9,326

51

2.21

9,099

50

2.21

Other investment securities

3,014

11

1.51

3,008

11

1.50

1,133

4

1.26

Total investment securities (b)

12,373

61

2.01

12,334

62

2.03

10,232

54

2.11

Interest-bearing deposits with banks

5,967

8

0.51

3,690

5

0.50

6,869

4

0.25

Other short-term investments

102

0.43

104

0.58

118

0.82

Total earning assets

67,648

480

2.84

65,597

473

2.91

66,191

448

2.70

Cash and due from banks

1,152

1,074

1,095

Allowance for loan losses

(749)

(749)

(628)

Accrued income and other assets

4,858

4,746

4,675

Total assets

$

72,909

$

70,668

$

71,333

Money market and interest-bearing checking deposits

$

22,415

7

0.12

$

22,785

6

0.11

$

24,298

7

0.11

Savings deposits

2,042

0.03

2,010

0.02

1,860

0.02

Customer certificates of deposit

3,129

3

0.40

3,320

4

0.40

4,232

4

0.37

Foreign office time deposits

25

0.37

30

0.35

127

0.70

Total interest-bearing deposits

27,611

10

0.14

28,145

10

0.14

30,517

11

0.14

Short-term borrowings

17

0.47

159

0.45

91

0.04

Medium- and long-term debt

5,907

20

1.36

5,072

18

1.42

3,175

15

1.85

Total interest-bearing sources

33,535

30

0.36

33,376

28

0.33

33,783

26

0.30

Noninterest-bearing deposits

30,454

28,376

28,623

Accrued expenses and other liabilities

1,243

1,262

1,368

Total shareholders' equity

7,677

7,654

7,559

Total liabilities and shareholders' equity

$

72,909

$

70,668

$

71,333

Net interest income/rate spread

$

450

2.48

$

445

2.58

$

422

2.40

Impact of net noninterest-bearing sources of funds

0.18

0.16

0.14

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

2.66

%

2.74

%

2.54

%

(a)

Fully taxable equivalent.

(b)

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

CONSOLIDATED STATISTICAL DATA (unaudited)

Comerica Incorporated and Subsidiaries

(in millions, except per share data)

September 30,

June 30,

March 31,

December 31,

September 30,

2016

2016

2016

2015

2015

Commercial loans:

Floor plan

$

3,778

$

4,120

$

3,902

$

3,939

$

3,538

Other

27,374

28,240

27,660

27,720

28,239

Total commercial loans

31,152

32,360

31,562

31,659

31,777

Real estate construction loans

2,743

2,553

2,290

2,001

1,874

Commercial mortgage loans

9,013

9,038

8,982

8,977

8,787

Lease financing

648

684

731

724

751

International loans

1,303

1,365

1,455

1,368

1,382

Residential mortgage loans

1,874

1,856

1,874

1,870

1,880

Consumer loans:

Home equity

1,792

1,779

1,738

1,720

1,714

Other consumer

749

745

745

765

777

Total consumer loans

2,541

2,524

2,483

2,485

2,491

Total loans

$

49,274

$

50,380

$

49,377

$

49,084

$

48,942

Goodwill

$

635

$

635

$

635

$

635

$

635

Core deposit intangible

8

9

9

10

10

Other intangibles

3

3

4

4

4

Common equity tier 1 capital (a)

7,378

7,346

7,331

7,350

7,327

Risk-weighted assets (a)

69,100

70,056

69,319

69,731

69,718

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

10.68

%

10.49

%

10.58

%

10.54

%

10.51

%

Total risk-based capital ratio (a)

12.82

12.74

12.84

12.69

12.82

Leverage ratio (a)

10.14

10.39

10.60

10.22

10.28

Common equity ratio

10.42

10.79

11.08

10.52

10.73

Tangible common equity ratio (b)

9.64

9.98

10.23

9.70

9.91

Common shareholders' equity per share of common stock

$

44.91

$

44.24

$

43.66

$

43.03

$

43.02

Tangible common equity per share of common stock (b)

41.15

40.52

39.96

39.33

39.36

Market value per share for the quarter:

High

47.81

47.55

41.74

47.44

52.93

Low

38.39

36.27

30.48

39.52

40.01

Close

47.32

41.13

37.87

41.83

41.10

Quarterly ratios:

Return on average common shareholders' equity

7.80

%

5.44

%

3.13

%

6.08

%

7.19

%

Return on average assets

0.82

0.59

0.34

0.64

0.76

Efficiency ratio (c)

68.15

72.43

65.99

68.92

66.87

Number of banking centers

473

473

477

477

477

Number of employees - full time equivalent

8,476

8,792

8,869

8,880

8,941

(a)

September 30, 2016 amounts and ratios are estimated.

(b)

See Reconciliation of Non-GAAP Financial Measures.

(c)

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

PARENT COMPANY ONLY BALANCE SHEETS (unaudited)

Comerica Incorporated

September 30,

December 31,

September 30,

(in millions, except share data)

2016

2015

2015

ASSETS

Cash and due from subsidiary bank

$

$

4

$

5

Short-term investments with subsidiary bank

588

569

563

Other short-term investments

88

89

89

Investment in subsidiaries, principally banks

7,685

7,523

7,596

Premises and equipment

2

3

2

Other assets

161

137

138

Total assets

$

8,524

$

8,325

$

8,393

LIABILITIES AND SHAREHOLDERS' EQUITY

Medium- and long-term debt

$

626

$

608

$

618

Other liabilities

171

157

153

Total liabilities

797

765

771

Common stock - $5 par value:

Authorized - 325,000,000 shares

Issued - 228,164,824 shares

1,141

1,141

1,141

Capital surplus

2,174

2,173

2,165

Accumulated other comprehensive loss

(292)

(429)

(345)

Retained earnings

7,262

7,084

7,007

Less cost of common stock in treasury - 56,096,416 shares at 9/30/16, 52,457,113 shares at 12/31/15 and 51,010,418 shares at 9/30/15

(2,558)

(2,409)

(2,346)

Total shareholders' equity

7,727

7,560

7,622

Total liabilities and shareholders' equity

$

8,524

$

8,325

$

8,393

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited)

Comerica Incorporated and Subsidiaries

Accumulated

Common Stock

Other

Total

(in millions, except per share data)

Shares

Capital

Comprehensive

Retained

Treasury

Shareholders'

Outstanding

Amount

Surplus

Loss

Earnings

Stock

Equity

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

BALANCE AT DECEMBER 31, 2015

175.7

$

1,141

$

2,173

$

(429)

$

7,084

$

(2,409)

$

7,560

Net income

313

313

Other comprehensive income, net of tax

137

137

Cash dividends declared on common stock ($0.66 per share)

(115)

(115)

Purchase of common stock

(5.0)

(211)

(211)

Net issuance of common stock under employee stock plans

1.4

(29)

(20)

62

13

Share-based compensation

30

30

BALANCE AT SEPTEMBER 30, 2016

172.1

$

1,141

$

2,174

$

(292)

$

7,262

$

(2,558)

$

7,727

BUSINESS SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries

(dollar amounts in millions)

Three Months Ended September 30, 2016

Business

Retail

Wealth

Bank

Bank

Management

Finance

Other

Total

Earnings summary:

Net interest income (expense)

$

361

$

156

$

41

$

(114)

$

6

$

450

Provision for credit losses

2

10

(1)

5

16

Noninterest income

145

50

61

13

3

272

Noninterest expenses

215

195

75

(1)

9

493

Provision (benefit) for income taxes

97

10

(39)

(4)

64

Net income (loss)

$

192

$

1

$

18

$

(61)

$

(1)

$

149

Net credit-related charge-offs (recoveries)

$

14

$

3

$

(1)

$

$

$

16

Selected average balances:

Assets

$

39,618

$

6,544

$

5,283

$

14,144

$

7,320

$

72,909

Loans

38,243

5,871

5,092

49,206

Deposits

30,019

23,654

4,030

98

264

58,065

Statistical data:

Return on average assets (a)

1.94

%

0.01

%

1.39

%

N/M

N/M

0.82

%

Efficiency ratio (b)

42.38

94.57

73.07

N/M

N/M

68.15

Three Months Ended June 30, 2016

Business

Retail

Wealth

Bank

Bank

Management

Finance

Other

Total

Earnings summary:

Net interest income (expense)

$

355

$

155

$

42

$

(113)

$

6

$

445

Provision for credit losses

46

1

3

(1)

49

Noninterest income

144

48

62

10

4

268

Noninterest expenses

222

205

81

(1)

11

518

Provision (benefit) for income taxes

76

(1)

7

(39)

(1)

42

Net income (loss)

$

155

$

(2)

$

13

$

(63)

$

1

$

104

Net credit-related charge-offs

$

42

$

1

$

4

$

$

$

47

Selected average balances:

Assets

$

39,983

$

6,558

$

5,215

$

13,927

$

4,985

$

70,668

Loans

38,574

5,879

5,016

49,469

Deposits

28,441

23,546

4,213

50

271

56,521

Statistical data:

Return on average assets (a)

1.55

%

(0.03)

%

1.02

%

N/M

N/M

0.59

%

Efficiency ratio (b)

44.31

101.12

77.65

N/M

N/M

72.43

Three Months Ended September 30, 2015

Business

Retail

Wealth

Bank

Bank

Management

Finance

Other

Total

Earnings summary:

Net interest income (expense)

$

378

$

158

$

45

$

(163)

$

4

$

422

Provision for credit losses

30

2

(3)

(3)

26

Noninterest income

144

49

59

12

(4)

260

Noninterest expenses

198

185

75

(1)

457

Provision (benefit) for income taxes

99

7

11

(57)

3

63

Net income (loss)

$

195

$

13

$

21

$

(94)

$

1

$

136

Net credit-related charge-offs (recoveries)

$

23

$

1

$

(1)

$

$

$

23

Selected average balances:

Assets

$

39,768

$

6,518

$

5,228

$

11,761

$

8,058

$

71,333

Loans

38,113

5,835

5,024

48,972

Deposits

31,405

23,079

4,188

203

265

59,140

Statistical data:

Return on average assets (a)

1.96

%

0.23

%

1.62

%

N/M

N/M

0.76

%

Efficiency ratio (b)

37.98

89.33

71.12

N/M

N/M

66.87

(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 (fully taxable equivalent basis) and noninterest income excluding net securities gains.

N/M - Not Meaningful

MARKET SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries

(dollar amounts in millions)

Other

Finance

Three Months Ended September 30, 2016

Michigan

California

Texas

Markets

& Other

Total

Earnings summary:

Net interest income (expense)

$

169

$

181

$

118

$

90

$

(108)

$

450

Provision for credit losses

13

(4)

(3)

5

5

16

Noninterest income

82

44

33

97

16

272

Noninterest expenses

161

110

102

112

8

493

Provision (benefit) for income taxes

26

44

19

18

(43)

64

Net income (loss)

$

51

$

75

$

33

$

52

$

(62)

$

149

Net credit-related charge-offs

$

1

$

$

10

$

5

$

$

16

Selected average balances:

Assets

$

13,174

$

17,933

$

11,014

$

9,324

$

21,464

$

72,909

Loans

12,488

17,637

10,566

8,515

49,206

Deposits

21,944

17,674

9,860

8,225

362

58,065

Statistical data:

Return on average assets (a)

0.90

%

1.61

%

1.18

%

2.23

%

N/M

0.82

%

Efficiency ratio (b)

64.10

48.56

67.29

59.87

N/M

68.15

Other

Finance

Three Months Ended June 30, 2016

Michigan

California

Texas

Markets

& Other

Total

Earnings summary:

Net interest income (expense)

$

166

$

178

$

119

$

89

$

(107)

$

445

Provision for credit losses

3

17

32

(2)

(1)

49

Noninterest income

81

39

31

103

14

268

Noninterest expenses

159

120

113

116

10

518

Provision (benefit) for income taxes

28

30

2

22

(40)

42

Net income (loss)

$

57

$

50

$

3

$

56

$

(62)

$

104

Net credit-related charge-offs (recoveries)

$

$

17

$

31

$

(1)

$

$

47

Selected average balances:

Assets

$

13,299

$

17,998

$

11,287

$

9,172

$

18,912

$

70,668

Loans

12,660

17,708

10,840

8,261

49,469

Deposits

21,553

16,933

10,052

7,662

321

56,521

Statistical data:

Return on average assets (a)

1.01

%

1.10

%

0.11

%

2.46

%

N/M

0.59

%

Efficiency ratio (b)

64.13

55.30

74.91

60.43

N/M

72.43

Other

Finance

Three Months Ended September 30, 2015

Michigan

California

Texas

Markets

& Other

Total

Earnings summary:

Net interest income (expense)

$

179

$

186

$

129

$

87

$

(159)

$

422

Provision for credit losses

6

24

10

(11)

(3)

26

Noninterest income

84

38

34

96

8

260

Noninterest expenses

152

101

97

108

(1)

457

Provision (benefit) for income taxes

35

37

20

25

(54)

63

Net income (loss)

$

70

$

62

$

36

$

61

$

(93)

$

136

Net credit-related charge-offs

$

9

$

10

$

4

$

$

$

23

Selected average balances:

Assets

$

13,856

$

17,060

$

11,578

$

9,020

$

19,819

$

71,333

Loans

13,223

16,789

10,997

7,963

48,972

Deposits

21,946

18,371

10,753

7,602

468

59,140

Statistical data:

Return on average assets (a)

1.23

%

1.27

%

1.16

%

2.70

%

N/M

0.76

%

Efficiency ratio (b)

57.42

45.19

59.48

59.00

N/M

66.87

(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 (fully taxable equivalent basis) and noninterest income excluding net securities gains.

N/M - Not Meaningful

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)

Comerica Incorporated and Subsidiaries

(dollar amounts in millions)

September 30,

June 30,

March 31,

December 31,

September 30,

2016

2016

2016

2015

2015

Tangible Common Equity Ratio:

Common shareholders' equity

$

7,727

$

7,694

$

7,644

$

7,560

$

7,622

Less:

Goodwill

635

635

635

635

635

Other intangible assets

11

12

13

14

14

Tangible common equity

$

7,081

$

7,047

$

6,996

$

6,911

$

6,973

Total assets

$

74,124

$

71,280

$

69,007

$

71,877

$

71,012

Less:

Goodwill

635

635

635

635

635

Other intangible assets

11

12

13

14

14

Tangible assets

$

73,478

$

70,633

$

68,359

$

71,228

$

70,363

Common equity ratio

10.42

%

10.79

%

11.08

%

10.52

%

10.73

%

Tangible common equity ratio

9.64

9.98

10.23

9.70

9.91

Tangible Common Equity per Share of Common Stock:

Common shareholders' equity

$

7,727

$

7,694

$

7,644

$

7,560

$

7,622

Tangible common equity

7,081

7,047

6,996

6,911

6,973

Shares of common stock outstanding (in millions)

172

174

175

176

177

Common shareholders' equity per share of common stock

$

44.91

$

44.24

$

43.66

$

43.03

$

43.02

Tangible common equity per share of common stock

41.15

40.52

39.96

39.33

39.36

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-2016-net-income-of-149-million-300346319.html

SOURCE Comerica Incorporated

Categories

Press Releases

Next Articles