DALLAS, Oct. 19, 2011 /PRNewswire/ -- Comerica
Incorporated (NYSE: CMA) today reported third quarter 2011 net
income of $98 million, an increase of
$2 million compared to $96 million for the second quarter 2011. Third
quarter 2011 included merger and restructuring charges of
$33 million ($21 million, after tax; $0.11 per diluted share) associated with the
acquisition of Sterling, completed
on July 28, 2011, compared to
$5 million ($3
million, after tax; $0.02 per
diluted share) in the second quarter 2011.
(Logo:
http://photos.prnewswire.com/prnh/20010807/CMALOGO)
(dollar amounts in millions,
except per share data)
|
3rd Qtr
'11
|
|
2nd Qtr
'11
|
|
3rd Qtr
'10
|
|
Net interest income
|
$ 423
|
|
|
$ 391
|
|
|
$ 404
|
|
|
Provision for loan
losses
|
38
|
|
|
47
|
|
|
122
|
|
|
Noninterest income
|
201
|
|
|
202
|
|
|
186
|
|
|
Noninterest expenses
(a)
|
460
|
|
|
409
|
|
|
402
|
|
|
Provision for income
taxes
|
28
|
|
|
41
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
98
|
|
|
96
|
|
|
59
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to
common shares
|
97
|
|
|
95
|
|
|
59
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income per common
share
|
0.51
|
|
|
0.53
|
|
|
0.33
|
|
|
|
|
|
|
|
|
|
|
|
|
Average diluted shares (in
millions)
|
192
|
|
|
178
|
|
|
178
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 common capital ratio
(c)
|
10.57
|
%
|
(b)
|
10.53
|
%
|
|
9.96
|
%
|
|
Tangible common equity ratio
(c)
|
10.43
|
|
|
10.90
|
|
|
10.39
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
(d)
|
3.18
|
|
|
3.14
|
|
|
3.23
|
|
|
(a) Included restructuring
expenses of $33 million and $5 million in the third and second
quarters of 2011, respectively,
associated with the acquisition of Sterling on July 28,
2011.
(b) September 30, 2011 ratio is
estimated.
(c) See Reconciliation of
Non-GAAP Financial Measures.
(d) Excess liquidity reduced the
net interest margin by 29 basis points, 21 basis points and 19
basis points in the 3rd quarter 2011, 2nd quarter 2011 and 3rd
quarter 2010, respectively.
|
|
|
|
|
|
|
|
|
|
|
"Our third quarter results reflect our acquisition of
Sterling, which expands our growth
in Texas, a state expected to
outperform the national economy again this year," said Ralph W. Babb Jr., chairman and chief executive
officer. "Systems integrations are on track and expected to
be completed by year-end. We plan to capitalize on revenue
synergies, including opportunities to leverage distribution
channels to increase commercial lending and cross-sales of cash
management and other services, as well as wealth management
products. In short, the Sterling acquisition provides an exceptional
growth opportunity in one of the most attractive markets in the
U.S.
"The Sterling acquisition
primarily drove our $2 billion
increase in period-end loans in the third quarter. Comerica
legacy loans reflected increases in Texas, as well as in commercial loans,
primarily in Specialty Businesses, including Mortgage Banker
Finance, Technology and Life Sciences and Energy Lending; offset by
decreases in National Dealer Services, Global Corporate Banking and
Small Business Banking."
"With the uncertain national and global economies, we have
heightened our focus on revenue generating initiatives and expense
controls," said Babb. "In addition to delivering the revenue
and expense synergies from the Sterling acquisition, we plan to reallocate
resources to faster growing businesses, leverage opportunities to
lower deposit pricing and continue to utilize technology to produce
efficiencies, among many other action items. By continuing to
strengthen our franchise, we believe we will be able to drive
growth in this challenging economic environment."
Third Quarter 2011
Highlights Compared to Second Quarter 2011
- Period-end total loans increased $2.0
billion, primarily due to the addition of Sterling. Comerica legacy period-end loans
primarily reflected an increase in Specialty Businesses
($1.0 billion; 20 percent), offset by
decreases in the National Dealer Services ($290 million; 9 percent), Global Corporate
Banking ($194 million; 4 percent),
Commercial Real Estate ($152 million;
4 percent) and Small Business Banking ($125
million; 4 percent) business lines. The increase in
period-end Comerica legacy loans in Specialty Businesses primarily
reflected increases in Mortgage Banker Finance ($450 million), Technology and Life Sciences
($264 million) and Energy Lending
($208 million). Specialty Businesses,
along with $393 million from
Sterling, were the primary
contributors to the $1.1 billion
increase in period-end commercial loans. Comerica legacy commercial
loans increased $668 million, or
three percent. In the Texas
market, Comerica legacy period-end total loans increased
$113 million, or two percent.
- Average core deposits increased $3.5
billion in the third quarter 2011, with increases in all
major markets, led by the Texas
market, which reflected average Sterling core deposits of $2.5 billion.
- The net interest margin of 3.18 percent increased four basis
points compared to the second quarter 2011, primarily resulting
from the acquisition of the Sterling loan portfolio. Accretion of
the purchase discount on the acquired Sterling loan portfolio increased the net
interest margin by 20 basis points, partially offset by the impact
of an increase in excess liquidity (-8 basis points) and
accelerated premium amortization due to increased prepayment
activity on mortgage-backed investment securities (-6 basis
points).
- Credit quality continued to improve in the third quarter 2011.
Net credit-related charge-offs decreased $13
million to $77 million.
Watch list loans and nonperforming loans continued to trend
downward for both Comerica legacy loans and the acquired
Sterling loan portfolio.
- Noninterest expenses increased $51
million to $460 million in the
third quarter 2011, compared to the second quarter 2011. Third
quarter 2011 noninterest expenses included $18 million of noninterest expenses from
Sterling operations and
$33 million of merger and
restructuring charges related to the Sterling acquisition, up from $5 million in the second quarter 2011.
- Comerica repurchased 2.1 million shares of common stock under
the share repurchase program in the third quarter 2011, compared to
400,000 shares repurchased in the first half of 2011.
Net Interest Income and Net Interest
Margin
(dollar amounts in
millions)
|
3rd Qtr
'11
|
|
2nd Qtr
'11
|
|
3rd Qtr
'10
|
|
Net interest income
|
$
423
|
|
|
$
391
|
|
|
$
404
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
|
3.18
|
%
|
|
3.14
|
%
|
|
3.23
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected average balances
(a):
|
|
|
|
|
|
|
|
|
|
|
Total earning assets
|
$ 53,243
|
|
|
$ 50,136
|
|
|
$ 50,189
|
|
|
|
Total investment
securities
|
8,158
|
|
|
7,407
|
|
|
6,906
|
|
|
|
Federal Reserve Bank deposits
(excess liquidity)
|
4,800
|
|
|
3,382
|
|
|
2,983
|
|
|
|
Total loans
|
40,098
|
|
|
39,174
|
|
|
40,102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total core deposits
(b)
|
44,643
|
|
|
41,067
|
|
|
38,786
|
|
|
|
Total noninterest-bearing
deposits
|
17,511
|
|
|
15,786
|
|
|
14,920
|
|
|
(a) Average balances in 3rd
quarter 2011 include Sterling balances from July 28 through
September 30, 2011.
(b) Core deposits exclude other
time deposits and foreign office time deposits.
|
|
|
|
|
|
|
|
|
|
|
|
- The $32 million increase in net
interest income in the third quarter 2011, when compared to the
second quarter 2011, resulted primarily from an increase in average
earning assets and the accretion of the purchase discount on the
acquired Sterling loan portfolio
of $27 million, partially offset by
accelerated premium amortization of $8
million due to increased prepayment activity on
mortgage-backed investment securities.
- The net interest margin of 3.18 percent increased four basis
points compared to the second quarter 2011. The increase in
the net interest margin resulted primarily from the acquisition of
the Sterling loan portfolio,
partially offset by the impact of an increase in excess liquidity
(-8 basis points) and accelerated premium amortization on
mortgage-backed investment securities (-6 basis points).
Accretion of the purchase discount on the acquired
Sterling loan portfolio increased
the net interest margin by 20 basis points.
- Average earning assets increased $3.1
billion, primarily due to increases of $924 million in average loans, $751 million in average investment securities
available-for-sale and $1.4 billion
in excess liquidity. Sterling contributed $1.4 billion and $700
million, respectively, to the increases in average loans and
average investment securities available-for-sale.
- Third quarter 2011 average core deposits increased $3.5 billion compared to second quarter 2011.
Noninterest-bearing deposits increased $1.7
billion, money market and interest-bearing checking deposits
increased $1.4 billion and customer
certificates of deposit increased $269
million. Sterling provided
$2.5 billion of the total increase in
average core deposits.
Noninterest
Income
Noninterest income was
$201 million for the third quarter
2011, compared to $202 million for
the second quarter 2011. The $1
million decrease primarily resulted from decreases in
fiduciary income ($2 million) and
other noninterest income ($14
million), partially offset by increases in net securities
gains ($8 million) and several fee
categories. The decrease in other noninterest income
primarily resulted from decreases in deferred compensation asset
returns ($7 million) (offset by a
decrease in deferred compensation plan costs in noninterest
expense) and principal investing and warrants ($4 million). Noninterest income included
$16 million from Sterling in the third quarter 2011, which
included net securities gains of $11
million, primarily due to the repositioning of the acquired
Sterling investment securities
portfolio.
Noninterest
Expenses
Noninterest expenses
totaled $460 million in the third
quarter 2011, an increase of $51
million from the second quarter 2011. The increase in
non-interest expenses primarily reflected an increase in merger and
restructuring charges of $28 million
and $18 million of noninterest
expenses from Sterling operations.
Merger and restructuring charges include the incremental
costs to integrate the operations of Sterling. Such expenses include costs
related to terminations of certain existing Sterling leases and other contracts, systems
integration and related charges, estimated severance and other
employee-related charges, and other transaction costs.
Provision for Income
Taxes
The provision for income
taxes was $28 million, a decrease of
$13 million from the previous
quarter. The second quarter 2011 provision for income taxes
included net after-tax charges of $8
million for various tax items.
Credit Quality
"We continue to be very
pleased with our broad-based, steady improvement in credit
quality," said Babb. "This was the ninth consecutive quarter
of decline in net charge-offs, with a $13
million decrease. Internal watch list loans and
nonperforming loans continued to trend downward for both Comerica
legacy loans and the Sterling loan
portfolio. We continued to see reductions in inflows to
nonaccrual loans and positive migration in other credit metrics.
Our customers, generally, are in a stronger position today, with
higher liquidity, lower leverage and increased efficiency.
These positive attributes will assist them in whatever
economic scenario emerges in the coming months. As a result
of the overall improvements in credit quality we have seen, the
provision for loan losses declined to $38
million."
(dollar amounts in
millions)
|
3rd Qtr
'11
|
|
2nd Qtr
'11
|
|
3rd Qtr
'10
|
|
Net credit-related
charge-offs
|
$ 77
|
|
|
$ 90
|
|
|
$ 132
|
|
|
Net credit-related
charge-offs/Average total loans
|
0.77
|
%
|
|
0.92
|
%
|
|
1.32
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan
losses
|
$ 38
|
|
|
$ 47
|
|
|
$ 122
|
|
|
Provision for credit losses on
lending-related commitments
|
(3)
|
|
|
(2)
|
|
|
(6)
|
|
|
|
|
Total provision for credit
losses
|
35
|
|
|
45
|
|
|
116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans
(a)
|
958
|
|
|
974
|
|
|
1,191
|
|
|
Nonperforming assets (NPAs)
(a)
|
1,045
|
|
|
1,044
|
|
|
1,311
|
|
|
NPAs/Total loans and foreclosed
property
|
2.53
|
%
|
|
2.66
|
%
|
|
3.24
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans past due 90 days or more
and still accruing
|
$ 81
|
|
|
$ 64
|
|
|
$ 104
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan
losses
|
767
|
|
|
806
|
|
|
957
|
|
|
Allowance for credit losses on
lending-related commitments (b)
|
27
|
|
|
30
|
|
|
38
|
|
|
|
|
Total allowance for credit
losses
|
794
|
|
|
836
|
|
|
995
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses/Total
loans (c)
|
1.86
|
%
|
|
2.06
|
%
|
|
2.38
|
%
|
|
Allowance for loan
losses/Nonperforming loans
|
80
|
|
|
83
|
|
|
80
|
|
|
(a) Excludes loans acquired with
credit impairment.
(b) Included in "Accrued
expenses and other liabilities" on the consolidated balance
sheets.
(c) Reflects the impact of
acquired loans, which were initially recorded at fair value, with
no related allowance for loan losses.
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Quality
(continued)
- Net credit-related charge-offs decreased $13 million to $77
million in the third quarter 2011, from $90 million in the second quarter 2011. The
decrease in net credit-related charge-offs primarily reflected a
decrease of $18 million in the Middle
Market business line, partially offset by an increase of
$8 million in the Commercial Real
Estate business line.
- Watch list loans and nonperforming loans continued to trend
downward for both Comerica legacy loans and the acquired
Sterling loan portfolio.
Internal watch list loans increased $142 million to $5.0
billion from June 30, 2011 to
September 30, 2011, due to the
inclusion of $405 million of
Sterling watch list loans at
September 30, 2011.
- During the third quarter 2011, $130
million of borrower relationships greater than $2 million were transferred to nonaccrual status,
a decrease of $20 million from the
second quarter 2011. Of the transfers of borrower
relationships greater than $2 million
to nonaccrual in the third quarter 2011, $63
million were from the Middle Market business line, primarily
in the Western and Midwest markets, and $48
million were from the Commercial Real Estate business line,
primarily in the Western market.
- Nonperforming loans decreased $16
million, compared to June 30,
2011, to $958 million, or 2.32
percent of total loans, at September 30,
2011. Nonperforming assets included $24 million of Sterling foreclosed property at September 30, 2011.
- The allowance for loan losses to total loans ratio was 1.86
percent and 2.06 percent at September 30,
2011 and June 30, 2011,
respectively. The decrease in the ratio primarily reflected
the impact of the Sterling loans
recorded at fair value at acquisition without a corresponding
allowance for loan losses. The remaining fair value discount
on Sterling acquired loans was
$236 million at September 30, 2011.
Balance Sheet and Capital
Management
Total assets and common shareholders'
equity were $60.9 billion and
$7.0 billion, respectively, at
September 30, 2011, compared to
$54.1 billion and $6.0 billion, respectively, at June 30, 2011. There were approximately 199
million common shares outstanding at September 30, 2011. Comerica repurchased 2.1
million shares of common stock in the open market during the third
quarter 2011 under the share repurchase program.
As previously announced,
Comerica completed the acquisition of Sterling on July 28,
2011. In connection with the acquisition, Comerica
issued approximately 24 million shares of common stock. The
fair value of assets acquired included $2.1
billion of loans and $1.5
billion of investment securities, and liabilities assumed
included $4.0 billion of deposits.
Goodwill resulting from the acquisition totaled $485 million.
Comerica's tangible common
equity ratio was 10.43 percent at September
30, 2011, a decrease of 47 basis points from June 30, 2011. The estimated Tier 1 common
capital ratio increased four basis points, to 10.57 percent at
September 30, 2011, from June 30, 2011.
Fourth Quarter 2011 Outlook
For the fourth quarter
2011, compared to the third quarter 2011, management expects the
following, assuming a continuation of the current economic
environment:
- A low-single digit increase in average total loans, largely
reflecting the impact of one additional month of Sterling. Period-end loans are expected to be
relatively stable. In the fourth quarter 2011, loans in the
National Dealer Services business line are expected to grow,
Mortgage Banker Finance loan growth is expected to moderate, and
loans in the Commercial Real Estate business line are expected to
continue to decrease.
- Average earning assets of approximately $54.5 billion, reflecting increases, primarily
related to Sterling, in average
loans and average investment securities available-for-sale.
- An average net interest margin of about 3.15 percent,
reflecting the benefit from an increase in mortgage-backed
investment securities, one additional month of Sterling and lower excess liquidity, offset by
a reduction in the accretion of the purchase discount on the
acquired Sterling loan portfolio
($15 million to $20 million, compared
to $27 million in the third quarter
2011).
- Net credit-related charge-offs between $65 million and $75 million for the fourth
quarter 2011. The provision for credit losses is expected to trend
modestly lower from the third quarter 2011.
- A mid-single digit decline in noninterest income in the fourth
quarter 2011 compared to the third quarter 2011, primarily due to
the impact of regulatory changes and no significant net securities
gains expected in the fourth quarter 2011, partially offset by one
additional month of Sterling
noninterest income in the fourth quarter 2011.
- Excluding merger and restructuring charges, a low- to
mid-single digit increase in noninterest expenses in the fourth
quarter 2011 compared to the third quarter 2011, primarily due to
one additional month of Sterling
expenses in the fourth quarter 2011.
- Merger and restructuring charges of approximately $25 million, after-tax, ($40 million, pre-tax) recognized in the fourth
quarter 2011.
- Total acquisition synergies of approximately 35 percent of
Sterling expenses, or about
$56 million, with the majority
realized in 2012.
- For fourth quarter 2011, income tax expense to approximate 36
percent of income before income taxes less approximately
$17 million in tax benefits.
- Continue share repurchase program that, combined with dividend
payments, results in a payout up to 50 percent of full-year
earnings.
Business Segments
Comerica's operations are
strategically aligned into three major business segments: the
Business Bank, the Retail Bank, and Wealth Management. The
Finance Division is also included as a segment. The financial
results below are based on the internal business unit structure of
the Corporation and methodologies in effect at September 30, 2011 and are presented on a fully
taxable equivalent (FTE) basis. The accompanying narrative
addresses third quarter 2011 results compared to second quarter
2011.
The following table
presents net income (loss) by business segment.
(dollar amounts in
millions)
|
3rd Qtr
'11
|
2nd Qtr
'11
|
3rd Qtr
'10
|
|
Business Bank
|
$ 179
|
|
86
|
%
|
$ 176
|
|
95
|
%
|
$ 133
|
114
|
%
|
|
Retail Bank
|
19
|
|
9
|
|
(3)
|
|
(2)
|
|
(7)
|
(6)
|
|
|
Wealth Management
|
11
|
|
5
|
|
12
|
|
7
|
|
(10)
|
(8)
|
|
|
|
209
|
|
100
|
%
|
185
|
|
100
|
%
|
116
|
100
|
%
|
|
Finance
|
(91)
|
|
|
|
(87)
|
|
|
|
(58)
|
|
|
|
Other (a)
|
(20)
|
|
|
|
(2)
|
|
|
|
1
|
|
|
|
Total
|
$ 98
|
|
|
|
$ 96
|
|
|
|
$ 59
|
|
|
|
(a) Includes discontinued
operations and items not directly associated with the three major
business segments or the Finance Division.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Bank
(dollar amounts in
millions)
|
3rd Qtr
'11
|
|
2nd Qtr
'11
|
|
3rd Qtr
'10
|
|
|
Net interest income
(FTE)
|
$
363
|
|
$
342
|
|
$
336
|
|
|
Provision for loan
losses
|
20
|
|
6
|
|
57
|
|
|
Noninterest income
|
77
|
|
79
|
|
69
|
|
|
Noninterest expenses
|
162
|
|
158
|
|
155
|
|
|
Net income
|
179
|
|
176
|
|
133
|
|
|
|
|
|
|
|
|
|
|
Net credit-related
charge-offs
|
40
|
|
54
|
|
99
|
|
|
|
|
|
|
|
|
|
|
Selected average
balances:
|
|
|
|
|
|
|
|
Assets
|
30,602
|
|
29,893
|
|
30,309
|
|
|
Loans
|
29,949
|
|
29,380
|
|
29,940
|
|
|
Deposits
|
21,754
|
|
20,396
|
|
19,266
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
|
4.81
|
%
|
4.65
|
%
|
4.45
|
%
|
|
|
|
|
|
|
|
|
- Average loans increased $569
million, primarily due to the addition of Sterling and increases in Mortgage Banker
Finance, Technology and Life Sciences and Global Corporate Banking,
partially offset by decreases in National Dealer Services,
Commercial Real Estate and Middle Market.
- Average deposits increased $1.4
billion, primarily due to the addition of Sterling and increases in Global Corporate
Banking, the Financial Services Division and Technology and Life
Sciences, partially offset by a decrease in Mortgage Banker
Finance.
- The net interest margin of 4.81 percent increased 16 basis
points, primarily due to the benefit from the accretion of the
purchase discount on the acquired Sterling loan portfolio.
- The provision for loan losses increased $14 million, primarily reflecting increases in
Commercial Real Estate and Leasing, partially offset by declines in
Middle Market and Global Corporate Banking.
- Noninterest expenses increased $4
million, reflecting expenses from Sterling operations of $5 million and increases in net allocated
corporate overhead expenses, legal fees and the provision for
credit losses on lending-related commitments, partially offset by
decreases in incentive compensation and FDIC insurance
expense.
Retail Bank
(dollar amounts in
millions)
|
3rd Qtr
'11
|
|
2nd Qtr
'11
|
|
3rd Qtr
'10
|
|
|
Net interest income
(FTE)
|
$
173
|
|
$
141
|
|
$
133
|
|
|
Provision for loan
losses
|
17
|
|
24
|
|
24
|
|
|
Noninterest income
|
47
|
|
46
|
|
45
|
|
|
Noninterest expenses
|
174
|
|
162
|
|
165
|
|
|
Net income ( loss )
|
19
|
|
(3)
|
|
(7)
|
|
|
|
|
|
|
|
|
|
|
Net credit-related
charge-offs
|
28
|
|
22
|
|
19
|
|
|
|
|
|
|
|
|
|
|
Selected average
balances:
|
|
|
|
|
|
|
|
Assets
|
5,991
|
|
5,453
|
|
5,777
|
|
|
Loans
|
5,489
|
|
4,999
|
|
5,314
|
|
|
Deposits
|
19,797
|
|
17,737
|
|
16,972
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
|
3.46
|
%
|
3.22
|
%
|
3.10
|
%
|
|
|
|
|
|
|
|
|
- Average loans increased $490
million, primarily due to the addition of Sterling, partially offset by decreases in
Small Business Banking and Personal Banking.
- Average deposits increased $2.1
billion. Sterling
contributed $1.9 billion of the
increase in average deposits.
- The net interest margin of 3.46 percent increased 24 basis
points, primarily reflecting the benefit from the accretion of the
purchase discount on the acquired Sterling loan portfolio.
- The provision for loan losses decreased $7 million, reflecting declines in both Small
Business Banking and Personal Banking.
- Noninterest expenses increased $12
million, primarily due to the Sterling acquisition, partially offset by a
decrease in FDIC insurance expense.
Wealth Management
(dollar amounts in
millions)
|
3rd Qtr
'11
|
|
2nd Qtr
'11
|
|
3rd Qtr
'10
|
|
|
Net interest income
(FTE)
|
$
45
|
|
$
48
|
|
$
41
|
|
|
Provision for loan
losses
|
6
|
|
14
|
|
37
|
|
|
Noninterest income
|
56
|
|
63
|
|
59
|
|
|
Noninterest expenses
|
78
|
|
76
|
|
78
|
|
|
Net income ( loss )
|
11
|
|
12
|
|
(10)
|
|
|
|
|
|
|
|
|
|
|
Net credit-related
charge-offs
|
9
|
|
14
|
|
14
|
|
|
|
|
|
|
|
|
|
|
Selected average
balances:
|
|
|
|
|
|
|
|
Assets
|
4,674
|
|
4,728
|
|
4,855
|
|
|
Loans
|
4,652
|
|
4,742
|
|
4,824
|
|
|
Deposits
|
3,198
|
|
2,978
|
|
2,606
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
|
3.85
|
%
|
4.07
|
%
|
3.42
|
%
|
|
|
|
|
|
|
|
|
- Average loans decreased $90
million.
- Average deposits increased $220
million, primarily reflecting an increase in the Western
market.
- The net interest margin of 3.85 percent decreased 22 basis
points, primarily due to a decrease in loan spreads, partially
offset by an increase in deposit balances.
- The provision for loan losses decreased $8 million, primarily reflecting decreases in the
Midwest and Florida markets.
- Noninterest income decreased $7
million, primarily due to a decrease in fiduciary
income.
Geographic Market Segments
Comerica also provides
market segment results for four primary geographic markets:
Midwest, Western, Texas and
Florida. In addition to the four primary geographic markets,
Other Markets and International are also reported as market
segments. The financial results below are based on
methodologies in effect at September 30,
2011 and are presented on a fully taxable equivalent (FTE)
basis. The accompanying narrative addresses third quarter 2011
results compared to second quarter 2011.
The following table presents net income (loss) by market
segment.
(dollar amounts in
millions)
|
3rd Qtr
'11
|
2nd Qtr
'11
|
3rd Qtr
'10
|
|
Midwest
|
$ 59
|
|
28
|
%
|
$ 62
|
|
34
|
%
|
$ 48
|
42
|
%
|
|
Western
|
49
|
|
23
|
|
50
|
|
27
|
|
14
|
12
|
|
|
Texas
|
65
|
|
31
|
|
33
|
|
18
|
|
14
|
12
|
|
|
Florida
|
1
|
|
1
|
|
(5)
|
|
(3)
|
|
(6)
|
(5)
|
|
|
Other Markets
|
23
|
|
11
|
|
30
|
|
16
|
|
33
|
28
|
|
|
International
|
12
|
|
6
|
|
15
|
|
8
|
|
13
|
11
|
|
|
|
209
|
|
100
|
%
|
185
|
|
100
|
%
|
116
|
100
|
%
|
|
Finance & Other Businesses
(a)
|
(111)
|
|
|
|
(89)
|
|
|
|
(57)
|
|
|
|
Total
|
$ 98
|
|
|
|
$ 96
|
|
|
|
$ 59
|
|
|
|
(a) Includes discontinued
operations and items not directly associated with the geographic
markets.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midwest Market
(dollar amounts in
millions)
|
3rd Qtr
'11
|
|
2nd Qtr
'11
|
|
3rd Qtr
'10
|
|
|
Net interest income
(FTE)
|
$
199
|
|
$
204
|
|
$
200
|
|
|
Provision for loan
losses
|
21
|
|
15
|
|
38
|
|
|
Noninterest income
|
96
|
|
100
|
|
99
|
|
|
Noninterest expenses
|
183
|
|
183
|
|
186
|
|
|
Net income
|
59
|
|
62
|
|
48
|
|
|
|
|
|
|
|
|
|
|
Net credit-related
charge-offs
|
33
|
|
37
|
|
61
|
|
|
|
|
|
|
|
|
|
|
Selected average
balances:
|
|
|
|
|
|
|
|
Assets
|
14,123
|
|
14,267
|
|
14,445
|
|
|
Loans
|
13,873
|
|
14,051
|
|
14,276
|
|
|
Deposits
|
18,511
|
|
18,319
|
|
17,777
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
|
4.27
|
%
|
4.46
|
%
|
4.45
|
%
|
|
|
|
|
|
|
|
|
- Average loans decreased $178
million, with an increase in Global Corporate Banking more
than offset by declines in most other business lines.
- Average deposits increased $192
million, primarily due to an increase in Global Corporate
Banking.
- The net interest margin of 4.27 percent decreased 19 basis
points, primarily due to decreases in loan and deposit spreads and
a decline in loan balances.
- The provision for loan losses increased $6 million, primarily reflecting an increase in
Middle Market, partially offset by a decline in Global Corporate
Banking.
- Noninterest income decreased $4
million, primarily due to decreases in fiduciary income and
investment banking fees.
Western Market
(dollar amounts in
millions)
|
3rd Qtr
'11
|
|
2nd Qtr
'11
|
|
3rd Qtr
'10
|
|
|
Net interest income
(FTE)
|
$
166
|
|
$
166
|
|
$
157
|
|
|
Provision for loan
losses
|
14
|
|
20
|
|
51
|
|
|
Noninterest income
|
32
|
|
37
|
|
31
|
|
|
Noninterest expenses
|
106
|
|
108
|
|
107
|
|
|
Net income
|
49
|
|
50
|
|
14
|
|
|
|
|
|
|
|
|
|
|
Net credit-related
charge-offs
|
32
|
|
26
|
|
58
|
|
|
|
|
|
|
|
|
|
|
Selected average
balances:
|
|
|
|
|
|
|
|
Assets
|
12,110
|
|
12,329
|
|
12,746
|
|
|
Loans
|
11,889
|
|
12,121
|
|
12,556
|
|
|
Deposits
|
12,975
|
|
12,458
|
|
11,793
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
|
5.06
|
%
|
5.35
|
%
|
4.96
|
%
|
|
|
|
|
|
|
|
|
- Average loans decreased $232
million, primarily due to a decrease in National Dealer
Services.
- Average deposits increased $517
million, reflecting increases in most business lines.
- The net interest margin of 5.06 percent decreased 29 basis
points, primarily due to decreases in loan and deposit spreads and
a decline in loan balances.
- The provision for loan losses decreased $6 million, primarily reflecting a decrease in
Middle Market, partially offset by an increase in Commercial Real
Estate.
- Noninterest income decreased $5
million, primarily due to a decrease in warrant income.
Texas Market
(dollar amounts in
millions)
|
3rd Qtr
'11
|
|
2nd Qtr
'11
|
|
3rd Qtr
'10
|
|
|
Net interest income
(FTE)
|
$
143
|
|
$
89
|
|
$
78
|
|
|
Provision for loan
losses
|
(7)
|
|
(2)
|
|
17
|
|
|
Noninterest income
|
29
|
|
25
|
|
21
|
|
|
Noninterest expenses
|
79
|
|
63
|
|
61
|
|
|
Net income
|
65
|
|
33
|
|
14
|
|
|
|
|
|
|
|
|
|
|
Total net credit-related
charge-offs
|
2
|
|
3
|
|
5
|
|
|
|
|
|
|
|
|
|
|
Selected average
balances:
|
|
|
|
|
|
|
|
Assets
|
8,510
|
|
7,081
|
|
6,556
|
|
|
Loans
|
8,145
|
|
6,871
|
|
6,357
|
|
|
Deposits
|
8,865
|
|
6,175
|
|
5,443
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
|
6.40
|
%
|
5.19
|
%
|
4.87
|
%
|
|
|
|
|
|
|
|
|
- Average loans increased $1.3
billion, primarily due to the addition of Sterling.
- Average deposits increased $2.7
billion, primarily reflecting the addition of Sterling and an increase in Global Corporate
Banking.
- The net interest margin of 6.40 percent increased 121 basis
points, primarily reflecting the benefit from the accretion of the
purchase discount on the acquired Sterling loan portfolio and higher loan
spreads, partially offset by a decline in deposit spreads.
- The provision for loan losses decreased $5 million, primarily reflecting a decrease in
Middle Market.
- Noninterest income increased $4
million, primarily due to increases in warrant income and
service charges on deposit accounts related to the Sterling acquisition.
- Noninterest expenses increased $16
million, primarily due to the Sterling acquisition.
Florida Market
(dollar amounts in
millions)
|
3rd Qtr
'11
|
|
2nd Qtr
'11
|
|
3rd Qtr
'10
|
|
|
Net interest income
(FTE)
|
$
11
|
|
$
12
|
|
$
10
|
|
|
Provision for loan
losses
|
2
|
|
11
|
|
10
|
|
|
Noninterest income
|
4
|
|
4
|
|
4
|
|
|
Noninterest expenses
|
11
|
|
12
|
|
13
|
|
|
Net income (loss)
|
1
|
|
(5)
|
|
(6)
|
|
|
|
|
|
|
|
|
|
|
Net credit-related
charge-offs
|
5
|
|
15
|
|
6
|
|
|
|
|
|
|
|
|
|
|
Selected average
balances:
|
|
|
|
|
|
|
|
Assets
|
1,450
|
|
1,534
|
|
1,528
|
|
|
Loans
|
1,477
|
|
1,565
|
|
1,549
|
|
|
Deposits
|
404
|
|
396
|
|
364
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
|
2.94
|
%
|
3.14
|
%
|
2.61
|
%
|
|
|
|
|
|
|
|
|
- Average loans decreased $88
million, primarily due to decreases in National Dealer
Services and Commercial Real Estate.
- The net interest margin of 2.94 percent decreased 20 basis
points, primarily due to decreases in loan and deposits
spreads.
- The provision for loan losses decreased $9 million, primarily reflecting decreases in
Commercial Real Estate, Middle Market and Private Banking.
Conference Call and Webcast
Comerica will host a conference call to
review third quarter 2011 financial results at 7 a.m. CT Wednesday, October 19, 2011. Interested
parties may access the conference call by calling (800) 309-2262 or
(706) 679-5261 (event ID No. 11574116). The call and supplemental
financial information can also be accessed on the Internet at
www.comerica.com. A telephone replay will be available
approximately two hours following the conference call through
October 31, 2011. The conference call
replay can be accessed by calling (800) 642-1687 or (706) 645-9291
(event ID No. 11574116). A replay of the Webcast can also be
accessed via Comerica's "Investor Relations" page at
www.comerica.com.
Comerica Incorporated is a financial
services company headquartered in Dallas,
Texas, and strategically aligned by three major business
segments: the Business Bank, the Retail Bank, and Wealth
Management. Comerica focuses on relationships and helping people
and businesses be successful. In addition to Texas, Comerica Bank locations can be found in
Arizona, California, Florida and Michigan, with select businesses operating in
several other states, as well as in Canada and Mexico.
This press release contains both financial
measures based on accounting principles generally accepted in
the United States (GAAP) and
non-GAAP based financial measures, which are used where management
believes it to be helpful in understanding Comerica's results of
operations or financial position. Where non-GAAP financial
measures are used, the comparable GAAP financial measure, as well
as the reconcilement to the comparable GAAP financial measure, can
be found in this press release. These disclosures should not
be viewed as a substitute for operating results determined in
accordance with GAAP, nor are they necessarily comparable to
non-GAAP performance measures that may be presented by other
companies.
Forward-looking Statements
Any statements in this
news release that are not historical facts are forward-looking
statements as defined in the Private Securities Litigation Reform
Act of 1995. Words such as "anticipates," "believes,"
"feels," "expects," "estimates," "seeks," "strives," "plans,"
"intends," "outlook," "forecast," "position," "target," "mission,"
"assume," "achievable," "potential," "strategy," "goal,"
"aspiration," "opportunity," "initiative," "outcome," "continue,"
"remain," "maintain," "trend," "objective," "pending," "looks
forward" and variations of such words and similar expressions, or
future or conditional verbs such as "will," "would," "should,"
"could," "might," "can," "may" or similar expressions, as they
relate to Comerica or its management, are intended to
identify forward-looking statements. These forward-looking
statements are predicated on the beliefs and assumptions of
Comerica's management based on information known to Comerica's
management as of the date of this news release and do not purport
to speak as of any other date. Forward-looking statements may
include descriptions of plans and objectives of Comerica's
management for future or past operations, products or services, and
forecasts of Comerica's revenue, earnings or other measures of
economic performance, including statements of profitability,
business segments and subsidiaries, estimates of credit trends and
global stability. Such statements reflect the view of Comerica's
management as of this date with respect to future events and are
subject to risks and uncertainties. Should one or more of these
risks materialize or should underlying beliefs or assumptions prove
incorrect, Comerica's actual results could differ materially from
those discussed. Factors that could cause or contribute to
such differences are changes in general economic, political or
industry conditions and related credit and market conditions;
changes in trade, monetary and fiscal policies, including the
interest rate policies of the Federal Reserve Board; adverse
conditions in the capital markets; the interdependence of financial
service companies; changes in regulation or oversight, including
the effects of recently enacted legislation, actions taken by or
proposed by the U.S. Treasury, the Board of Governors of the
Federal Reserve System, the Texas Department of Banking and the
Federal Deposit Insurance Corporation, legislation or regulations
enacted in the future, and the impact and expiration of such
legislation and regulatory actions; unfavorable developments
concerning credit quality; the acquisition of Sterling Bancshares,
Inc., or any future acquisitions; the effects of more stringent
capital or liquidity requirements; declines or other changes in the
businesses or industries in which Comerica has a concentration of
loans, including, but not limited to, the automotive production
industry and the real estate business lines; the implementation of
Comerica's strategies and business models, including the
anticipated performance of any new banking centers and the
implementation of revenue enhancements and efficiency improvements;
Comerica's ability to utilize technology to efficiently and
effectively develop, market and deliver new products and services;
operational difficulties or information security problems; changes
in the financial markets, including fluctuations in interest rates
and their impact on deposit pricing; the entry of new competitors
in Comerica's markets; changes in customer borrowing, repayment,
investment and deposit practices; management's ability to maintain
and expand customer relationships; management's ability to retain
key officers and employees; the impact of legal and regulatory
proceedings; the effectiveness of methods of reducing risk
exposures; the effects of war and other armed conflicts or acts of
terrorism and the effects of catastrophic events including, but not
limited to, hurricanes, tornadoes, earthquakes, fires, droughts and
floods. Comerica cautions that the foregoing list of factors is not
exclusive. For discussion of factors that may cause actual results
to differ from expectations, please refer to our filings with the
Securities and Exchange Commission. In particular,
please refer to "Item 1A. Risk Factors" beginning on page 16 of
Comerica's Annual Report on Form 10-K for the year ended December
31, 2010, "Item 1A. Risk Factors" beginning on page 65 of
Comerica's Quarterly Report on Form 10-Q for the quarter ended
March 31, 2011 and "Item 1A. Risk
Factors" beginning on page 74 of Comerica's Quarterly Report on
Form 10-Q for the quarter ended June 30,
2011. Forward-looking statements speak only as of the date
they are made. Comerica does not undertake to update
forward-looking statements to reflect facts, circumstances,
assumptions or events that occur after the date the forward-looking
statements are made. For any forward-looking statements made in
this news release or in any documents, Comerica claims the
protection of the safe harbor for forward-looking statements
contained in the Private Securities Litigation Reform Act of
1995.
CONSOLIDATED FINANCIAL
HIGHLIGHTS (unaudited)
|
|
Comerica Incorporated and
Subsidiaries
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September 30,
|
June 30,
|
September 30,
|
|
September 30,
|
|
(in millions, except per share
data)
|
2011
|
2011
|
2010
|
|
2011
|
2010
|
|
PER COMMON SHARE AND COMMON
STOCK DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income
|
$ 0.51
|
|
$ 0.53
|
|
$ 0.33
|
|
|
$ 1.61
|
|
$ 0.34
|
|
|
Cash dividends
declared
|
0.10
|
|
0.10
|
|
0.05
|
|
|
0.30
|
|
0.15
|
|
|
Common shareholders' equity (at
period end)
|
34.94
|
|
34.15
|
|
33.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average diluted shares (in
thousands)
|
191,634
|
|
177,602
|
|
177,686
|
|
|
182,602
|
|
171,260
|
|
|
KEY RATIOS
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average common
shareholders' equity
|
5.91
|
%
|
6.41
|
%
|
4.07
|
%
|
|
6.44
|
%
|
1.40
|
%
|
|
Return on average
assets
|
0.67
|
|
0.70
|
|
0.43
|
|
|
0.71
|
|
0.43
|
|
|
Tier 1 common capital ratio (a)
(b)
|
10.57
|
|
10.53
|
|
9.96
|
|
|
|
|
|
|
|
Tier 1 risk-based capital ratio
(b)
|
10.65
|
|
10.53
|
|
9.96
|
|
|
|
|
|
|
|
Total risk-based capital ratio
(b)
|
14.84
|
|
14.80
|
|
14.37
|
|
|
|
|
|
|
|
Leverage ratio (b)
|
11.41
|
|
11.40
|
|
10.91
|
|
|
|
|
|
|
|
Tangible common equity ratio
(a)
|
10.43
|
|
10.90
|
|
10.39
|
|
|
|
|
|
|
|
AVERAGE BALANCES
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial loans
|
$ 22,127
|
|
$ 21,677
|
|
$ 20,967
|
|
|
$ 21,769
|
|
$ 20,963
|
|
|
Real estate construction
loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
Real Estate business line (c)
|
1,269
|
|
1,486
|
|
2,203
|
|
|
1,501
|
|
2,559
|
|
|
Other
business lines (d)
|
430
|
|
395
|
|
422
|
|
|
417
|
|
438
|
|
|
Total real estate construction
loans
|
1,699
|
|
1,881
|
|
2,625
|
|
|
1,918
|
|
2,997
|
|
|
Commercial mortgage
loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real
Estate business line (c)
|
2,244
|
|
1,912
|
|
2,065
|
|
|
2,046
|
|
2,005
|
|
|
Other business
lines (d)
|
8,031
|
|
7,724
|
|
8,192
|
|
|
7,856
|
|
8,333
|
|
|
Total commercial mortgage
loans
|
10,275
|
|
9,636
|
|
10,257
|
|
|
9,902
|
|
10,338
|
|
|
Residential mortgage
loans
|
1,606
|
|
1,525
|
|
1,590
|
|
|
1,577
|
|
1,610
|
|
|
Consumer loans
|
2,292
|
|
2,243
|
|
2,421
|
|
|
2,272
|
|
2,450
|
|
|
Lease financing
|
936
|
|
958
|
|
1,064
|
|
|
960
|
|
1,100
|
|
|
International loans
|
1,163
|
|
1,254
|
|
1,178
|
|
|
1,212
|
|
1,233
|
|
|
Total loans
|
40,098
|
|
39,174
|
|
40,102
|
|
|
39,610
|
|
40,691
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earning assets
|
53,243
|
|
50,136
|
|
50,189
|
|
|
50,923
|
|
51,645
|
|
|
Total assets
|
58,238
|
|
54,517
|
|
54,729
|
|
|
55,526
|
|
56,158
|
|
|
Noninterest-bearing
deposits
|
17,511
|
|
15,786
|
|
14,920
|
|
|
16,259
|
|
14,922
|
|
|
Interest-bearing core
deposits
|
27,132
|
|
25,281
|
|
23,866
|
|
|
25,721
|
|
23,400
|
|
|
Total core deposits
|
44,643
|
|
41,067
|
|
38,786
|
|
|
41,980
|
|
38,322
|
|
|
Common shareholders'
equity
|
6,633
|
|
5,972
|
|
5,842
|
|
|
6,150
|
|
5,543
|
|
|
Total shareholders'
equity
|
6,633
|
|
5,972
|
|
5,842
|
|
|
6,150
|
|
6,134
|
|
|
NET INTEREST
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (fully
taxable equivalent basis)
|
$
424
|
|
$
392
|
|
$
405
|
|
|
$ 1,212
|
|
$ 1,245
|
|
|
Fully taxable equivalent
adjustment
|
1
|
|
1
|
|
1
|
|
|
3
|
|
4
|
|
|
Net interest margin (fully
taxable equivalent basis)
|
3.18
|
%
|
3.14
|
%
|
3.23
|
%
|
|
3.19
|
%
|
3.23
|
%
|
|
CREDIT QUALITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual loans
|
$
929
|
|
$
941
|
|
$ 1,163
|
|
|
|
|
|
|
|
Reduced-rate loans
|
29
|
|
33
|
|
28
|
|
|
|
|
|
|
|
Total nonperforming loans
(e)
|
958
|
|
974
|
|
1,191
|
|
|
|
|
|
|
|
Foreclosed property
(f)
|
87
|
|
70
|
|
120
|
|
|
|
|
|
|
|
Total nonperforming assets
(e)
|
1,045
|
|
1,044
|
|
1,311
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans past due 90 days or more
and still accruing
|
81
|
|
64
|
|
104
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross loan
charge-offs
|
90
|
|
125
|
|
145
|
|
|
$
338
|
|
$
487
|
|
|
Loan recoveries
|
13
|
|
35
|
|
13
|
|
|
70
|
|
36
|
|
|
Net loan charge-offs
|
77
|
|
90
|
|
132
|
|
|
268
|
|
451
|
|
|
Lending-related commitment
charge-offs
|
-
|
|
-
|
|
-
|
|
|
-
|
|
-
|
|
|
Total net credit-related
charge-offs
|
77
|
|
90
|
|
132
|
|
|
268
|
|
451
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan
losses
|
767
|
|
806
|
|
957
|
|
|
|
|
|
|
|
Allowance for credit losses on
lending-related commitments
|
27
|
|
30
|
|
38
|
|
|
|
|
|
|
|
Total allowance for credit
losses
|
794
|
|
836
|
|
995
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses as a
percentage of total loans (g)
|
1.86
|
%
|
2.06
|
%
|
2.38
|
%
|
|
|
|
|
|
|
Net loan charge-offs as a
percentage of average total loans
|
0.77
|
|
0.92
|
|
1.32
|
|
|
0.90
|
%
|
1.48
|
%
|
|
Net credit-related charge-offs
as a percentage of average total loans
|
0.77
|
|
0.92
|
|
1.32
|
|
|
0.90
|
|
1.48
|
|
|
Nonperforming assets as a
percentage of total loans and foreclosed property (e)
|
2.53
|
|
2.66
|
|
3.24
|
|
|
|
|
|
|
|
Allowance for loan losses as a
percentage of total nonperforming loans
|
80
|
|
83
|
|
80
|
|
|
|
|
|
|
|
(a) See Reconciliation of
Non-GAAP Financial Measures.
(b) September 30, 2011 ratios
are estimated.
(c) Primarily loans to real
estate investors and developers.
(d) Primarily loans secured by
owner-occupied real estate.
(e) Excludes loans acquired with
credit-impairment.
(f) Included Sterling foreclosed
property of $24 million at September 30, 2011.
(g) Reflects the impact of
acquired loans, which were initially recorded at fair value with no
related allowance for loan losses.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED BALANCE
SHEETS
|
|
Comerica Incorporated and
Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
September
30,
|
June
30,
|
December
31,
|
September
30,
|
|
(in millions, except share
data)
|
2011
|
2011
|
2010
|
2010
|
|
|
|
(unaudited)
|
(unaudited)
|
|
(unaudited)
|
|
ASSETS
|
|
|
|
|
|
|
Cash and due from
banks
|
$
981
|
$
987
|
$
668
|
$
863
|
|
|
|
|
|
|
|
|
Federal funds sold and
securities purchased under agreements to resell
|
-
|
-
|
-
|
100
|
|
Interest-bearing deposits with
banks
|
4,217
|
2,479
|
1,415
|
3,031
|
|
Other short-term
investments
|
137
|
124
|
141
|
115
|
|
|
|
|
|
|
|
|
Investment securities
available-for-sale
|
9,732
|
7,537
|
7,560
|
6,816
|
|
|
|
|
|
|
|
|
Commercial loans
|
23,113
|
22,052
|
22,145
|
21,432
|
|
Real estate construction
loans
|
1,648
|
1,728
|
2,253
|
2,444
|
|
Commercial mortgage
loans
|
10,539
|
9,579
|
9,767
|
10,180
|
|
Residential mortgage
loans
|
1,643
|
1,491
|
1,619
|
1,586
|
|
Consumer loans
|
2,309
|
2,232
|
2,311
|
2,403
|
|
Lease financing
|
927
|
949
|
1,009
|
1,053
|
|
International loans
|
1,046
|
1,162
|
1,132
|
1,182
|
|
|
Total loans
|
41,225
|
39,193
|
40,236
|
40,280
|
|
Less allowance for loan
losses
|
(767)
|
(806)
|
(901)
|
(957)
|
|
|
Net loans
|
40,458
|
38,387
|
39,335
|
39,323
|
|
|
|
|
|
|
|
|
Premises and
equipment
|
685
|
641
|
630
|
639
|
|
Customers' liability on
acceptances outstanding
|
8
|
10
|
9
|
13
|
|
Accrued income and other
assets
|
4,670
|
3,976
|
3,909
|
4,104
|
|
|
Total assets
|
$
60,888
|
$ 54,141
|
$
53,667
|
$
55,004
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
Noninterest-bearing
deposits
|
$
19,116
|
$ 16,344
|
$
15,538
|
$
15,763
|
|
|
|
|
|
|
|
|
Money market and NOW
deposits
|
20,237
|
18,033
|
17,622
|
17,288
|
|
Savings deposits
|
1,771
|
1,462
|
1,397
|
1,363
|
|
Customer certificates of
deposit
|
5,980
|
5,551
|
5,482
|
5,723
|
|
Other time deposits
|
45
|
-
|
-
|
-
|
|
Foreign office time
deposits
|
303
|
368
|
432
|
494
|
|
|
Total interest-bearing
deposits
|
28,336
|
25,414
|
24,933
|
24,868
|
|
|
Total deposits
|
47,452
|
41,758
|
40,471
|
40,631
|
|
|
|
|
|
|
|
|
Short-term borrowings
|
164
|
67
|
130
|
179
|
|
Acceptances
outstanding
|
8
|
10
|
9
|
13
|
|
Accrued expenses and other
liabilities
|
1,304
|
1,062
|
1,126
|
1,085
|
|
Medium- and long-term
debt
|
5,009
|
5,206
|
6,138
|
7,239
|
|
|
Total liabilities
|
53,937
|
48,103
|
47,874
|
49,147
|
|
|
|
|
|
|
|
|
Common stock - $5 par
value:
|
|
|
|
|
|
Authorized -
325,000,000 shares
|
|
|
|
|
|
Issued -
228,164,824 shares at 9/30/11 and 203,878,110 shares at
6/30/11,
|
|
|
|
|
|
12/31/10 and 9/30/10
|
1,141
|
1,019
|
1,019
|
1,019
|
|
Capital surplus
|
2,162
|
1,472
|
1,481
|
1,473
|
|
Accumulated other comprehensive
loss
|
(230)
|
(308)
|
(389)
|
(238)
|
|
Retained earnings
|
5,471
|
5,395
|
5,247
|
5,171
|
|
Less cost of common stock in
treasury - 29,238,425 shares at 9/30/11, 27,092,427 shares at
6/30/11, 27,342,518 shares at 12/31/10, and 27,394,831 shares at
9/30/10
|
(1,593)
|
(1,540)
|
(1,565)
|
(1,568)
|
|
|
Total shareholders'
equity
|
6,951
|
6,038
|
5,793
|
5,857
|
|
|
Total liabilities and
shareholders' equity
|
$
60,888
|
$ 54,141
|
$
53,667
|
$
55,004
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF
INCOME (unaudited)
|
|
Comerica Incorporated and
Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
Nine Months
Ended
|
|
|
|
September
30,
|
September
30,
|
|
(in millions, except per share
data)
|
2011
|
2010
|
2011
|
2010
|
|
|
|
|
|
|
|
|
INTEREST INCOME
|
|
|
|
|
|
Interest and fees on
loans
|
$ 405
|
$ 399
|
$ 1,149
|
$ 1,223
|
|
Interest on investment
securities
|
54
|
55
|
170
|
177
|
|
Interest on short-term
investments
|
4
|
2
|
9
|
8
|
|
|
Total interest income
|
463
|
456
|
1,328
|
1,408
|
|
|
|
|
|
|
|
|
INTEREST EXPENSE
|
|
|
|
|
|
Interest on deposits
|
24
|
27
|
69
|
91
|
|
Interest on medium- and
long-term debt
|
16
|
25
|
50
|
76
|
|
|
Total interest
expense
|
40
|
52
|
119
|
167
|
|
|
Net interest income
|
423
|
404
|
1,209
|
1,241
|
|
Provision for loan
losses
|
38
|
122
|
134
|
423
|
|
|
Net interest income after
provision for loan losses
|
385
|
282
|
1,075
|
818
|
|
|
|
|
|
|
|
|
NONINTEREST
INCOME
|
|
|
|
|
|
Service charges on deposit
accounts
|
53
|
51
|
156
|
159
|
|
Fiduciary income
|
37
|
38
|
115
|
115
|
|
Commercial lending
fees
|
22
|
22
|
64
|
66
|
|
Letter of credit fees
|
19
|
19
|
55
|
56
|
|
Card fees
|
17
|
15
|
47
|
43
|
|
Foreign exchange
income
|
11
|
8
|
30
|
28
|
|
Bank-owned life
insurance
|
10
|
9
|
27
|
26
|
|
Brokerage fees
|
5
|
6
|
17
|
18
|
|
Net securities gains
|
12
|
-
|
18
|
3
|
|
Other noninterest
income
|
15
|
18
|
81
|
60
|
|
|
Total noninterest
income
|
201
|
186
|
610
|
574
|
|
|
|
|
|
|
|
|
NONINTEREST
EXPENSES
|
|
|
|
|
|
Salaries
|
192
|
187
|
565
|
535
|
|
Employee benefits
|
53
|
47
|
153
|
136
|
|
Total salaries and
employee benefits
|
245
|
234
|
718
|
671
|
|
Net occupancy expense
|
44
|
40
|
122
|
120
|
|
Equipment expense
|
17
|
15
|
49
|
47
|
|
Outside processing fee
expense
|
25
|
23
|
74
|
69
|
|
Software expense
|
22
|
22
|
65
|
66
|
|
Merger and restructuring
charges
|
33
|
-
|
38
|
-
|
|
FDIC insurance
expense
|
8
|
14
|
35
|
47
|
|
Legal fees
|
12
|
9
|
29
|
26
|
|
Advertising expense
|
7
|
7
|
21
|
23
|
|
Other real estate
expense
|
5
|
7
|
19
|
24
|
|
Litigation and operational
losses
|
8
|
2
|
16
|
5
|
|
Provision for credit losses on
lending-related commitments
|
(3)
|
(6)
|
(8)
|
1
|
|
Other noninterest
expenses
|
37
|
35
|
106
|
104
|
|
|
Total noninterest
expenses
|
460
|
402
|
1,284
|
1,203
|
|
Income from continuing
operations before income taxes
|
126
|
66
|
401
|
189
|
|
Provision for income
taxes
|
28
|
7
|
104
|
25
|
|
Income from continuing
operations
|
98
|
59
|
297
|
164
|
|
Income from discontinued
operations, net of tax
|
-
|
-
|
-
|
17
|
|
NET INCOME
|
98
|
59
|
297
|
181
|
|
Less:
|
|
|
|
|
|
Preferred stock
dividends
|
-
|
-
|
-
|
123
|
|
Income allocated to
participating securities
|
1
|
-
|
3
|
-
|
|
Net income attributable to
common shares
|
$ 97
|
$ 59
|
$ 294
|
$
58
|
|
|
|
|
|
|
|
|
Basic earnings per common
share:
|
|
|
|
|
|
Income from
continuing operations
|
$ 0.51
|
$ 0.34
|
$ 1.63
|
$ 0.24
|
|
Net
income
|
0.51
|
0.34
|
1.63
|
0.34
|
|
|
|
|
|
|
|
|
Diluted earnings per common
share:
|
|
|
|
|
|
Income from
continuing operations
|
0.51
|
0.33
|
1.61
|
0.24
|
|
Net
income
|
0.51
|
0.33
|
1.61
|
0.34
|
|
|
|
|
|
|
|
|
Cash dividends declared on
common stock
|
20
|
9
|
55
|
26
|
|
Cash dividends declared per
common share
|
0.10
|
0.05
|
0.30
|
0.15
|
|
|
|
|
|
|
|
CONSOLIDATED QUARTERLY
STATEMENTS OF INCOME (unaudited)
|
|
Comerica Incorporated and
Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third
|
Second
|
First
|
Fourth
|
Third
|
|
Third
Quarter 2011 Compared To:
|
|
|
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
|
Second Quarter 2011
|
|
Third Quarter 2010
|
|
|
(in millions, except per share
data)
|
2011
|
2011
|
2011
|
2010
|
2010
|
|
Amount
|
Percent
|
|
Amount
|
Percent
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on
loans
|
$ 405
|
$ 369
|
$ 375
|
$ 394
|
$ 399
|
|
$
36
|
9
|
%
|
$
6
|
1
|
%
|
|
Interest on investment
securities
|
54
|
59
|
57
|
49
|
55
|
|
(5)
|
(7)
|
|
(1)
|
-
|
|
|
Interest on short-term
investments
|
4
|
3
|
2
|
2
|
2
|
|
1
|
41
|
|
2
|
49
|
|
|
|
Total interest income
|
463
|
431
|
434
|
445
|
456
|
|
32
|
7
|
|
7
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST EXPENSE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on deposits
|
24
|
23
|
22
|
24
|
27
|
|
1
|
3
|
|
(3)
|
(13)
|
|
|
Interest on short-term
borrowings
|
-
|
-
|
-
|
1
|
-
|
|
-
|
3
|
|
-
|
(78)
|
|
|
Interest on medium- and
long-term debt
|
16
|
17
|
17
|
15
|
25
|
|
(1)
|
(8)
|
|
(9)
|
(36)
|
|
|
|
Total interest
expense
|
40
|
40
|
39
|
40
|
52
|
|
-
|
(2)
|
|
(12)
|
(24)
|
|
|
|
Net interest income
|
423
|
391
|
395
|
405
|
404
|
|
32
|
8
|
|
19
|
5
|
|
|
Provision for loan
losses
|
38
|
47
|
49
|
57
|
122
|
|
(9)
|
(19)
|
|
(84)
|
(69)
|
|
|
|
Net interest income after
provision for loan losses
|
385
|
344
|
346
|
348
|
282
|
|
41
|
12
|
|
103
|
36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NONINTEREST
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges on deposit
accounts
|
53
|
51
|
52
|
49
|
51
|
|
2
|
5
|
|
2
|
3
|
|
|
Fiduciary income
|
37
|
39
|
39
|
39
|
38
|
|
(2)
|
(7)
|
|
(1)
|
(2)
|
|
|
Commercial lending
fees
|
22
|
21
|
21
|
29
|
22
|
|
1
|
1
|
|
-
|
(1)
|
|
|
Letter of credit fees
|
19
|
18
|
18
|
20
|
19
|
|
1
|
2
|
|
-
|
(1)
|
|
|
Card fees
|
17
|
15
|
15
|
15
|
15
|
|
2
|
6
|
|
2
|
12
|
|
|
Foreign exchange
income
|
11
|
10
|
9
|
11
|
8
|
|
1
|
14
|
|
3
|
30
|
|
|
Bank-owned life
insurance
|
10
|
9
|
8
|
14
|
9
|
|
1
|
14
|
|
1
|
10
|
|
|
Brokerage fees
|
5
|
6
|
6
|
7
|
6
|
|
(1)
|
(4)
|
|
(1)
|
(8)
|
|
|
Net securities gains
|
12
|
4
|
2
|
-
|
-
|
|
8
|
N/M
|
|
12
|
N/M
|
|
|
Other noninterest
income
|
15
|
29
|
37
|
31
|
18
|
|
(14)
|
(47)
|
|
(3)
|
(18)
|
|
|
|
Total noninterest
income
|
201
|
202
|
207
|
215
|
186
|
|
(1)
|
(1)
|
|
15
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NONINTEREST
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries
|
|
192
|
185
|
188
|
205
|
187
|
|
7
|
4
|
|
5
|
3
|
|
|
Employee benefits
|
53
|
50
|
50
|
43
|
47
|
|
3
|
6
|
|
6
|
13
|
|
|
Total salaries and
employee benefits
|
245
|
235
|
238
|
248
|
234
|
|
10
|
4
|
|
11
|
5
|
|
|
Net occupancy expense
|
44
|
38
|
40
|
42
|
40
|
|
6
|
12
|
|
4
|
9
|
|
|
Equipment expense
|
17
|
17
|
15
|
16
|
15
|
|
-
|
3
|
|
2
|
9
|
|
|
Outside processing fee
expense
|
25
|
25
|
24
|
27
|
23
|
|
-
|
2
|
|
2
|
10
|
|
|
Software expense
|
22
|
20
|
23
|
23
|
22
|
|
2
|
5
|
|
-
|
-
|
|
|
Merger and restructuring
charges
|
33
|
5
|
-
|
-
|
-
|
|
28
|
N/M
|
|
33
|
N/M
|
|
|
FDIC insurance
expense
|
8
|
12
|
15
|
15
|
14
|
|
(4)
|
(42)
|
|
(6)
|
(49)
|
|
|
Legal fees
|
12
|
8
|
9
|
9
|
9
|
|
4
|
39
|
|
3
|
32
|
|
|
Advertising expense
|
7
|
7
|
7
|
8
|
7
|
|
-
|
-
|
|
-
|
(5)
|
|
|
Other real estate
expense
|
5
|
6
|
8
|
5
|
7
|
|
(1)
|
(2)
|
|
(2)
|
(28)
|
|
|
Litigation and operational
losses
|
8
|
5
|
3
|
6
|
2
|
|
3
|
83
|
|
6
|
N/M
|
|
|
Provision for credit losses on
lending-related commitments
|
(3)
|
(2)
|
(3)
|
(3)
|
(6)
|
|
(1)
|
(52)
|
|
3
|
49
|
|
|
Other noninterest
expenses
|
37
|
33
|
36
|
41
|
35
|
|
4
|
18
|
|
2
|
10
|
|
|
|
Total noninterest
expenses
|
460
|
409
|
415
|
437
|
402
|
|
51
|
12
|
|
58
|
14
|
|
|
Income before income
taxes
|
126
|
137
|
138
|
126
|
66
|
|
(11)
|
(8)
|
|
60
|
88
|
|
|
Provision for income
taxes
|
28
|
41
|
35
|
30
|
7
|
|
(13)
|
(33)
|
|
21
|
N/M
|
|
|
NET INCOME
|
98
|
96
|
103
|
96
|
59
|
|
2
|
2
|
|
39
|
65
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income allocated to
participating securities
|
1
|
1
|
1
|
1
|
-
|
|
-
|
(9)
|
|
1
|
65
|
|
|
Net income attributable to
common shares
|
$
97
|
$
95
|
$ 102
|
$
95
|
$
59
|
|
$
2
|
2
|
%
|
$
38
|
65
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$ 0.51
|
$ 0.54
|
$ 0.58
|
$ 0.54
|
$ 0.34
|
|
$ (0.03)
|
(6)
|
%
|
$
0.17
|
50
|
%
|
|
Diluted
|
0.51
|
0.53
|
0.57
|
0.53
|
0.33
|
|
(0.02)
|
(4)
|
|
0.18
|
55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared on
common stock
|
20
|
18
|
17
|
18
|
9
|
|
2
|
11
|
|
11
|
N/M
|
|
|
Cash dividends declared per
common share
|
0.10
|
0.10
|
0.10
|
0.10
|
0.05
|
|
-
|
-
|
|
0.05
|
N/M
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N/M - Not meaningful
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ANALYSIS OF THE ALLOWANCE FOR
LOAN LOSSES (unaudited)
|
|
Comerica Incorporated and
Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
2010
|
|
|
(in millions)
|
3rd
Qtr
|
|
2nd
Qtr
|
|
1st
Qtr
|
|
4th
Qtr
|
|
3rd
Qtr
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of
period
|
$
806
|
|
$
849
|
|
$
901
|
|
$
957
|
|
$
967
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan charge-offs:
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
33
|
|
66
|
|
65
|
|
43
|
|
38
|
|
|
Real estate
construction:
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate business line (a)
|
11
|
|
12
|
|
8
|
|
34
|
|
40
|
|
|
Other
business lines (b)
|
-
|
|
-
|
|
1
|
|
-
|
|
1
|
|
|
Total real estate construction
|
11
|
|
12
|
|
9
|
|
34
|
|
41
|
|
|
Commercial
mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate business line (a)
|
12
|
|
8
|
|
9
|
|
9
|
|
16
|
|
|
Other
business lines (b)
|
21
|
|
23
|
|
25
|
|
34
|
|
40
|
|
|
Total commercial mortgage
|
33
|
|
31
|
|
34
|
|
43
|
|
56
|
|
|
Residential
mortgage
|
4
|
|
7
|
|
2
|
|
5
|
|
2
|
|
|
Consumer
|
9
|
|
9
|
|
8
|
|
15
|
|
7
|
|
|
Lease
financing
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
International
|
-
|
|
-
|
|
5
|
|
-
|
|
1
|
|
|
Total
loan charge-offs
|
90
|
|
125
|
|
123
|
|
140
|
|
145
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recoveries on loans previously
charged-off:
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
5
|
|
13
|
|
4
|
|
7
|
|
7
|
|
|
Real estate
construction
|
3
|
|
5
|
|
2
|
|
3
|
|
1
|
|
|
Commercial
mortgage
|
3
|
|
5
|
|
9
|
|
10
|
|
2
|
|
|
Residential
mortgage
|
1
|
|
1
|
|
-
|
|
1
|
|
-
|
|
|
Consumer
|
1
|
|
1
|
|
1
|
|
2
|
|
1
|
|
|
Lease
financing
|
-
|
|
6
|
|
5
|
|
4
|
|
1
|
|
|
International
|
-
|
|
4
|
|
1
|
|
-
|
|
1
|
|
|
Total
recoveries
|
13
|
|
35
|
|
22
|
|
27
|
|
13
|
|
|
Net loan charge-offs
|
77
|
|
90
|
|
101
|
|
113
|
|
132
|
|
|
Provision for loan
losses
|
38
|
|
47
|
|
49
|
|
57
|
|
122
|
|
|
Balance at end of
period
|
$
767
|
|
$
806
|
|
$
849
|
|
$
901
|
|
$
957
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses as a
percentage of total loans (c)
|
1.86
|
%
|
2.06
|
%
|
2.17
|
%
|
2.24
|
%
|
2.38
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loan charge-offs as a
percentage of average total loans
|
0.77
|
|
0.92
|
|
1.03
|
|
1.13
|
|
1.32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net credit-related charge-offs
as a percentage of average total loans
|
0.77
|
|
0.92
|
|
1.03
|
|
1.13
|
|
1.32
|
|
|
(a) Primarily charge-offs of
loans to real estate investors and developers.
(b) Primarily charge-offs of
loans secured by owner-occupied real estate.
(c) Reflects the impact of
acquired loans, which were initially recorded at fair value with no
related allowance for loan losses.
|
|
|
|
|
|
|
|
|
|
|
|
|
ANALYSIS OF THE ALLOWANCE FOR
CREDIT LOSSES ON LENDING-RELATED COMMITMENTS
(unaudited)
|
|
Comerica Incorporated and
Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
2010
|
|
(in millions)
|
3rd
Qtr
|
|
2nd
Qtr
|
|
1st
Qtr
|
|
4th
Qtr
|
|
3rd
Qtr
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of
period
|
$
30
|
|
$
32
|
|
$
35
|
|
$
38
|
|
$
44
|
|
Add: Provision for credit losses
on lending-related commitments
|
(3)
|
|
(2)
|
|
(3)
|
|
(3)
|
|
(6)
|
|
Balance at end of
period
|
$
27
|
|
$
30
|
|
$
32
|
|
$
35
|
|
$
38
|
|
|
|
|
|
|
|
|
|
|
|
|
Unfunded lending-related
commitments sold
|
$
-
|
|
$
3
|
|
$
2
|
|
$
-
|
|
$
-
|
|
|
|
|
|
|
|
|
|
|
|
NONPERFORMING ASSETS
(unaudited)
|
|
Comerica Incorporated and
Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
2010
|
|
|
(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
|
$
258
|
|
$ 261
|
|
$ 226
|
|
$ 252
|
|
$
258
|
|
|
Real estate
construction:
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate
business line (a)
|
109
|
|
137
|
|
195
|
|
259
|
|
362
|
|
|
Other business lines
(b)
|
3
|
|
2
|
|
3
|
|
4
|
|
4
|
|
|
Total real estate
construction
|
112
|
|
139
|
|
198
|
|
263
|
|
366
|
|
|
Commercial
mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate
business line (a)
|
198
|
|
186
|
|
197
|
|
181
|
|
153
|
|
|
Other business lines
(b)
|
275
|
|
269
|
|
293
|
|
302
|
|
304
|
|
|
Total commercial
mortgage
|
473
|
|
455
|
|
490
|
|
483
|
|
457
|
|
|
Lease financing
|
5
|
|
6
|
|
7
|
|
7
|
|
10
|
|
|
International
|
7
|
|
7
|
|
4
|
|
2
|
|
2
|
|
|
Total nonaccrual business
loans
|
855
|
|
868
|
|
925
|
|
1,007
|
|
1,093
|
|
|
Retail loans:
|
|
|
|
|
|
|
|
|
|
|
|
Residential
mortgage
|
65
|
|
60
|
|
58
|
|
55
|
|
59
|
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
Home equity
|
4
|
|
4
|
|
6
|
|
5
|
|
5
|
|
|
Other
consumer
|
5
|
|
9
|
|
7
|
|
13
|
|
6
|
|
|
Total consumer
|
9
|
|
13
|
|
13
|
|
18
|
|
11
|
|
|
Total nonaccrual retail
loans
|
74
|
|
73
|
|
71
|
|
73
|
|
70
|
|
|
Total nonaccrual
loans
|
929
|
|
941
|
|
996
|
|
1,080
|
|
1,163
|
|
|
Reduced-rate loans
|
29
|
|
33
|
|
34
|
|
43
|
|
28
|
|
|
Total nonperforming loans
(c)
|
958
|
|
974
|
|
1,030
|
|
1,123
|
|
1,191
|
|
|
Foreclosed property
(d)
|
87
|
|
70
|
|
74
|
|
112
|
|
120
|
|
|
Total nonperforming assets
(c)
|
$ 1,045
|
|
$ 1,044
|
|
$ 1,104
|
|
$ 1,235
|
|
$ 1,311
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans as a
percentage of total loans
|
2.32
|
%
|
2.49
|
%
|
2.63
|
%
|
2.79
|
%
|
2.96
|
%
|
|
Nonperforming assets as a
percentage of total loans and foreclosed property
|
2.53
|
|
2.66
|
|
2.81
|
|
3.06
|
|
3.24
|
|
|
Allowance for loan losses as a
percentage of total nonperforming loans
|
80
|
|
83
|
|
82
|
|
80
|
|
80
|
|
|
Loans past due 90 days or more
and still accruing
|
$
81
|
|
$
64
|
|
$
72
|
|
$
62
|
|
$
104
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ANALYSIS OF NONACCRUAL
LOANS
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual loans at beginning of
period
|
$
941
|
|
$ 996
|
|
$ 1,080
|
|
$ 1,163
|
|
$ 1,098
|
|
|
Loans transferred
to nonaccrual (e)
|
130
|
|
150
|
|
149
|
|
173
|
|
290
|
|
|
Nonaccrual
business loan gross charge-offs (f)
|
(76)
|
|
(109)
|
|
(111)
|
|
(120)
|
|
(136)
|
|
|
Loans transferred
to accrual status (e)
|
(15)
|
|
-
|
|
(4)
|
|
(4)
|
|
(10)
|
|
|
Nonaccrual
business loans sold (g)
|
(15)
|
|
(9)
|
|
(60)
|
|
(41)
|
|
(12)
|
|
|
Payments/Other
(h)
|
(36)
|
|
(87)
|
|
(58)
|
|
(91)
|
|
(67)
|
|
|
Nonaccrual loans at end of
period
|
$
929
|
|
$ 941
|
|
$ 996
|
|
$ 1,080
|
|
$ 1,163
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Primarily loans to real
estate investors and developers.
|
|
(b) Primarily loans secured by
owner-occupied real estate.
|
|
(c) Excludes loans acquired with
credit impairment.
|
|
(d) Included Sterling foreclosed
property of $24 million at September 30, 2011.
|
|
(e) Based on an analysis of
nonaccrual loans with book balances greater than $2
million.
|
|
(f) Analysis of gross loan
charge-offs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual
business loans
|
$
76
|
|
$ 109
|
|
$ 111
|
|
$ 120
|
|
$
136
|
|
|
Performing
watch list loans
|
1
|
|
-
|
|
2
|
|
-
|
|
-
|
|
|
Consumer and
residential mortgage loans
|
13
|
|
16
|
|
10
|
|
20
|
|
9
|
|
|
|
Total gross loan
charge-offs
|
$
90
|
|
$ 125
|
|
$ 123
|
|
$ 140
|
|
$
145
|
|
|
(g) Analysis of loans
sold:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual
business loans
|
$
15
|
|
$
9
|
|
$
60
|
|
$
41
|
|
$
12
|
|
|
Performing
watch list loans
|
16
|
|
6
|
|
35
|
|
29
|
|
7
|
|
|
|
Total loans sold
|
$
31
|
|
$
15
|
|
$
95
|
|
$
70
|
|
$
19
|
|
|
(h) Includes net changes related
to nonaccrual loans with balances less than $2 million, payments on
nonaccrual loans with book balances greater than $2 million and
transfers of nonaccrual loans to foreclosed property. Excludes
business loan gross charge-offs and business nonaccrual loans
sold.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ANALYSIS OF NET INTEREST INCOME
(FTE)
|
|
Comerica Incorporated and
Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months
Ended
|
|
|
|
September
30, 2011
|
|
September
30, 2010
|
|
|
|
Average
|
|
Average
|
|
Average
|
|
Average
|
|
(dollar amounts in
millions)
|
Balance
|
Interest
|
Rate
|
|
Balance
|
Interest
|
Rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial loans
|
$ 21,769
|
$
603
|
3.70
|
%
|
|
$ 20,963
|
$
614
|
3.92
|
%
|
|
Real estate construction
loans
|
1,918
|
59
|
4.12
|
|
|
2,997
|
69
|
3.08
|
|
|
Commercial mortgage
loans
|
9,902
|
306
|
4.12
|
|
|
10,338
|
321
|
4.15
|
|
|
Residential mortgage
loans
|
1,577
|
63
|
5.34
|
|
|
1,610
|
65
|
5.37
|
|
|
Consumer loans
|
2,272
|
59
|
3.47
|
|
|
2,450
|
65
|
3.55
|
|
|
Lease financing
|
960
|
25
|
3.53
|
|
|
1,100
|
31
|
3.72
|
|
|
International loans
|
1,212
|
35
|
3.89
|
|
|
1,233
|
37
|
3.96
|
|
|
Business loan swap
income
|
-
|
1
|
-
|
|
|
-
|
24
|
-
|
|
|
|
Total loans (a)
|
39,610
|
1,151
|
3.88
|
|
|
40,691
|
1,226
|
4.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auction-rate securities
available-for-sale
|
497
|
3
|
0.75
|
|
|
789
|
6
|
1.04
|
|
|
Other investment securities
available-for-sale
|
7,131
|
168
|
3.20
|
|
|
6,393
|
172
|
3.66
|
|
|
|
Total investment securities
available-for-sale
|
7,628
|
171
|
3.03
|
|
|
7,182
|
178
|
3.36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds sold and
securities purchased under agreements to resell
|
2
|
-
|
0.33
|
|
|
5
|
-
|
0.38
|
|
|
Interest-bearing deposits with
banks (b)
|
3,555
|
7
|
0.24
|
|
|
3,641
|
7
|
0.25
|
|
|
Other short-term
investments
|
128
|
2
|
2.14
|
|
|
126
|
1
|
1.64
|
|
|
|
Total earning assets
|
50,923
|
1,331
|
3.50
|
|
|
51,645
|
1,412
|
3.66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from
banks
|
908
|
|
|
|
|
809
|
|
|
|
|
Allowance for loan
losses
|
(860)
|
|
|
|
|
(1,033)
|
|
|
|
|
Accrued income and other
assets
|
4,555
|
|
|
|
|
4,737
|
|
|
|
|
|
Total assets
|
$ 55,526
|
|
|
|
|
$ 56,158
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market and NOW
deposits
|
$ 18,539
|
36
|
0.26
|
|
|
$ 16,035
|
38
|
0.32
|
|
|
Savings deposits
|
1,516
|
1
|
0.11
|
|
|
1,397
|
1
|
0.07
|
|
|
Customer certificates of
deposit
|
5,666
|
30
|
0.70
|
|
|
5,968
|
42
|
0.94
|
|
|
|
Total interest-bearing core
deposits
|
25,721
|
67
|
0.35
|
|
|
23,400
|
81
|
0.46
|
|
|
Other time deposits
|
26
|
-
|
0.38
|
|
|
409
|
9
|
3.04
|
|
|
Foreign office time
deposits
|
402
|
2
|
0.51
|
|
|
462
|
1
|
0.27
|
|
|
|
Total interest-bearing
deposits
|
26,149
|
69
|
0.35
|
|
|
24,271
|
91
|
0.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowings
|
137
|
-
|
0.15
|
|
|
230
|
-
|
0.24
|
|
|
Medium- and long-term
debt
|
5,702
|
50
|
1.17
|
|
|
9,521
|
76
|
1.06
|
|
|
|
Total interest-bearing
sources
|
31,988
|
119
|
0.50
|
|
|
34,022
|
167
|
0.65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
deposits
|
16,259
|
|
|
|
|
14,922
|
|
|
|
|
Accrued expenses and other
liabilities
|
1,129
|
|
|
|
|
1,080
|
|
|
|
|
Total shareholders'
equity
|
6,150
|
|
|
|
|
6,134
|
|
|
|
|
|
Total liabilities and
shareholders' equity
|
$ 55,526
|
|
|
|
|
$ 56,158
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income/rate spread
(FTE)
|
|
$ 1,212
|
3.00
|
|
|
|
$ 1,245
|
3.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FTE adjustment
|
|
$
3
|
|
|
|
|
$
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of net
noninterest-bearing sources of funds
|
|
|
0.19
|
|
|
|
|
0.22
|
|
|
Net interest margin (as a
percentage
|
|
|
|
|
|
|
|
|
|
|
of average earning assets)
(FTE) (a) (b)
|
|
|
3.19
|
%
|
|
|
|
3.23
|
%
|
|
(a) Accretion of the purchase
discount on the acquired loan portfolio of $27 million increased
the net interest margin by seven basis points year-to-date
2011.
(b) Excess liquidity,
represented by average balances deposited with the Federal Reserve
Bank, reduced the net interest margin by 22 basis points both
year-to-date 2011 and 2010.
|
|
|
|
|
|
|
|
|
|
|
|
|
ANALYSIS OF NET INTEREST INCOME
(FTE)
|
|
Comerica Incorporated and
Subsidiaries
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
September
30, 2011
|
|
June 30,
2011
|
|
September
30, 2010
|
|
|
|
Average
|
|
Average
|
|
Average
|
|
Average
|
|
Average
|
|
Average
|
|
(dollar amounts in
millions)
|
Balance
|
Interest
|
Rate
|
|
Balance
|
Interest
|
Rate
|
|
Balance
|
Interest
|
Rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial loans
|
$ 22,127
|
$
207
|
3.70
|
%
|
|
$ 21,677
|
$
196
|
3.65
|
%
|
|
$ 20,967
|
$
203
|
3.84
|
%
|
|
Real estate construction
loans
|
1,699
|
23
|
5.28
|
|
|
1,881
|
17
|
3.75
|
|
|
2,625
|
21
|
3.19
|
|
|
Commercial mortgage
loans
|
10,275
|
115
|
4.42
|
|
|
9,636
|
96
|
3.98
|
|
|
10,257
|
105
|
4.06
|
|
|
Residential mortgage
loans
|
1,606
|
21
|
5.30
|
|
|
1,525
|
21
|
5.50
|
|
|
1,590
|
21
|
5.25
|
|
|
Consumer loans
|
2,292
|
20
|
3.56
|
|
|
2,243
|
20
|
3.42
|
|
|
2,421
|
21
|
3.53
|
|
|
Lease financing
|
936
|
8
|
3.46
|
|
|
958
|
8
|
3.50
|
|
|
1,064
|
10
|
3.69
|
|
|
International loans
|
1,163
|
11
|
4.01
|
|
|
1,254
|
12
|
3.80
|
|
|
1,178
|
12
|
3.89
|
|
|
Business loan swap
income
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
|
|
-
|
7
|
-
|
|
|
|
Total loans (a)
|
40,098
|
405
|
4.01
|
|
|
39,174
|
370
|
3.79
|
|
|
40,102
|
400
|
3.96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auction-rate securities
available-for-sale
|
437
|
1
|
0.63
|
|
|
500
|
1
|
0.71
|
|
|
673
|
1
|
0.99
|
|
|
Other investment securities
available-for-sale
|
7,721
|
54
|
2.87
|
|
|
6,907
|
58
|
3.40
|
|
|
6,233
|
54
|
3.54
|
|
|
|
Total investment securities
available-for-sale
|
8,158
|
55
|
2.74
|
|
|
7,407
|
59
|
3.20
|
|
|
6,906
|
55
|
3.27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds sold and
securities purchased under agreements to resell
|
-
|
-
|
0.44
|
|
|
2
|
-
|
0.33
|
|
|
13
|
-
|
0.31
|
|
|
Interest-bearing deposits with
banks (b)
|
4,851
|
3
|
0.23
|
|
|
3,433
|
3
|
0.25
|
|
|
3,047
|
2
|
0.25
|
|
|
Other short-term
investments
|
136
|
1
|
2.30
|
|
|
120
|
-
|
1.39
|
|
|
121
|
-
|
1.53
|
|
|
|
Total earning assets
|
53,243
|
464
|
3.47
|
|
|
50,136
|
432
|
3.46
|
|
|
50,189
|
457
|
3.64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from
banks
|
969
|
|
|
|
|
872
|
|
|
|
|
843
|
|
|
|
|
Allowance for loan
losses
|
(814)
|
|
|
|
|
(859)
|
|
|
|
|
(1,003)
|
|
|
|
|
Accrued income and other
assets
|
4,840
|
|
|
|
|
4,368
|
|
|
|
|
4,700
|
|
|
|
|
|
Total assets
|
$ 58,238
|
|
|
|
|
$ 54,517
|
|
|
|
|
$ 54,729
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market and NOW
deposits
|
$ 19,595
|
$
13
|
0.25
|
|
|
$ 18,207
|
$
11
|
0.26
|
|
|
$ 16,681
|
$
13
|
0.31
|
|
|
Savings deposits
|
1,659
|
-
|
0.14
|
|
|
1,465
|
1
|
0.09
|
|
|
1,377
|
1
|
0.08
|
|
|
Customer certificates of
deposit
|
5,878
|
10
|
0.66
|
|
|
5,609
|
10
|
0.70
|
|
|
5,808
|
12
|
0.87
|
|
|
|
Total interest-bearing core
deposits
|
27,132
|
23
|
0.33
|
|
|
25,281
|
22
|
0.35
|
|
|
23,866
|
26
|
0.43
|
|
|
Other time deposits
|
76
|
-
|
0.38
|
|
|
-
|
-
|
-
|
|
|
65
|
-
|
0.51
|
|
|
Foreign office time
deposits
|
379
|
1
|
0.52
|
|
|
413
|
1
|
0.52
|
|
|
479
|
1
|
0.36
|
|
|
|
Total interest-bearing
deposits
|
27,587
|
24
|
0.33
|
|
|
25,694
|
23
|
0.35
|
|
|
24,410
|
27
|
0.43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowings
|
204
|
-
|
0.08
|
|
|
112
|
-
|
0.14
|
|
|
208
|
-
|
0.35
|
|
|
Medium- and long-term
debt
|
5,168
|
16
|
1.23
|
|
|
5,821
|
17
|
1.20
|
|
|
8,245
|
25
|
1.21
|
|
|
|
Total interest-bearing
sources
|
32,959
|
40
|
0.47
|
|
|
31,627
|
40
|
0.51
|
|
|
32,863
|
52
|
0.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
deposits
|
17,511
|
|
|
|
|
15,786
|
|
|
|
|
14,920
|
|
|
|
|
Accrued expenses and other
liabilities
|
1,135
|
|
|
|
|
1,132
|
|
|
|
|
1,104
|
|
|
|
|
Total shareholders'
equity
|
6,633
|
|
|
|
|
5,972
|
|
|
|
|
5,842
|
|
|
|
|
|
Total liabilities and
shareholders' equity
|
$ 58,238
|
|
|
|
|
$ 54,517
|
|
|
|
|
$ 54,729
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income/rate spread
(FTE)
|
|
$
424
|
3.00
|
|
|
|
$
392
|
2.95
|
|
|
|
$
405
|
3.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FTE adjustment
|
|
$
1
|
|
|
|
|
$
1
|
|
|
|
|
$
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of net
noninterest-bearing sources of funds
|
|
|
0.18
|
|
|
|
|
0.19
|
|
|
|
|
0.22
|
|
|
Net interest margin (as a
percentage of average earning assets) (FTE) (a) (b)
|
|
|
3.18
|
%
|
|
|
|
3.14
|
%
|
|
|
|
3.23
|
%
|
|
(a) Accretion of the purchase
discount on the acquired loan portfolio of $27 million increased
the net interest margin by 20 basis points in the third quarter
2011.
(b) Excess liquidity,
represented by average balances deposited with the Federal Reserve
Bank, reduced the net interest margin by 29 basis points and by 21
points in the third and second quarters of 2011, respectively, and
by 19 basis points in the third quarter of 2010.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATISTICAL DATA
(unaudited)
|
|
Comerica Incorporated and
Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September
30,
|
|
June
30,
|
|
March
31,
|
|
December
31,
|
|
September
30,
|
|
|
(in millions, except per share
data)
|
2011
|
|
2011
|
|
2011
|
|
2010
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial loans:
|
|
|
|
|
|
|
|
|
|
|
|
Floor
plan
|
$
1,209
|
|
$
1,478
|
|
$
1,893
|
|
$
2,017
|
|
$
1,693
|
|
|
Other
|
21,904
|
|
20,574
|
|
19,467
|
|
20,128
|
|
19,739
|
|
|
|
Total commercial
loans
|
23,113
|
|
22,052
|
|
21,360
|
|
22,145
|
|
21,432
|
|
|
Real estate construction
loans:
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real
Estate business line (a)
|
1,164
|
|
1,343
|
|
1,606
|
|
1,826
|
|
2,023
|
|
|
Other business
lines (b)
|
484
|
|
385
|
|
417
|
|
427
|
|
421
|
|
|
|
Total real estate construction
loans
|
1,648
|
|
1,728
|
|
2,023
|
|
2,253
|
|
2,444
|
|
|
Commercial mortgage
loans:
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real
Estate business line (a)
|
2,271
|
|
1,930
|
|
1,918
|
|
1,937
|
|
2,091
|
|
|
Other business
lines (b)
|
8,268
|
|
7,649
|
|
7,779
|
|
7,830
|
|
8,089
|
|
|
|
Total commercial mortgage
loans
|
10,539
|
|
9,579
|
|
9,697
|
|
9,767
|
|
10,180
|
|
|
Residential mortgage
loans
|
1,643
|
|
1,491
|
|
1,550
|
|
1,619
|
|
1,586
|
|
|
Consumer loans:
|
|
|
|
|
|
|
|
|
|
|
|
Home
equity
|
1,683
|
|
1,622
|
|
1,661
|
|
1,704
|
|
1,736
|
|
|
Other
consumer
|
626
|
|
610
|
|
601
|
|
607
|
|
667
|
|
|
|
Total consumer loans
|
2,309
|
|
2,232
|
|
2,262
|
|
2,311
|
|
2,403
|
|
|
Lease financing
|
927
|
|
949
|
|
958
|
|
1,009
|
|
1,053
|
|
|
International loans
|
1,046
|
|
1,162
|
|
1,326
|
|
1,132
|
|
1,182
|
|
|
|
Total loans
|
$
41,225
|
|
$ 39,193
|
|
$
39,176
|
|
$
40,236
|
|
$
40,280
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
$
635
|
|
$
150
|
|
$
150
|
|
$
150
|
|
$
150
|
|
|
Core deposit
intangible
|
32
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Loan servicing rights
|
3
|
|
4
|
|
4
|
|
5
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 common capital ratio (c)
(d)
|
10.57
|
%
|
10.53
|
%
|
10.35
|
%
|
10.13
|
%
|
9.96
|
%
|
|
Tier 1 risk-based capital ratio
(d)
|
10.65
|
|
10.53
|
|
10.35
|
|
10.13
|
|
9.96
|
|
|
Total risk-based capital ratio
(d)
|
14.84
|
|
14.80
|
|
14.80
|
|
14.54
|
|
14.37
|
|
|
Leverage ratio (d)
|
11.41
|
|
11.40
|
|
11.37
|
|
11.26
|
|
10.91
|
|
|
Tangible common equity ratio
(c)
|
10.43
|
|
10.90
|
|
10.43
|
|
10.54
|
|
10.39
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per common
share
|
$
34.94
|
|
$
34.15
|
|
$
33.25
|
|
$
32.82
|
|
$
33.19
|
|
|
Market value per share for the
quarter:
|
|
|
|
|
|
|
|
|
|
|
|
High
|
35.79
|
|
39.00
|
|
43.53
|
|
43.44
|
|
40.21
|
|
|
Low
|
21.48
|
|
33.08
|
|
36.20
|
|
34.43
|
|
33.11
|
|
|
Close
|
22.97
|
|
34.57
|
|
36.72
|
|
42.24
|
|
37.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly ratios:
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
common shareholders' equity
|
5.91
|
%
|
6.41
|
%
|
7.08
|
%
|
6.53
|
%
|
4.07
|
%
|
|
Return on average
assets
|
0.67
|
|
0.70
|
|
0.77
|
|
0.71
|
|
0.43
|
|
|
Efficiency
ratio
|
75.11
|
|
69.33
|
|
69.05
|
|
70.38
|
|
67.88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of banking
centers
|
502
|
|
446
|
|
445
|
|
444
|
|
441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of employees - full time
equivalent (e)
|
9,701
|
|
8,915
|
|
8,955
|
|
9,001
|
|
9,075
|
|
|
(a) Primarily loans to real
estate investors and developers.
(b) Primarily loans secured by
owner-occupied real estate.
(c) See Reconciliation of
Non-GAAP Financial Measures.
(d) September 30, 2011 ratios
are estimated.
(e) Included 749 Sterling
employees at September 30, 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PARENT COMPANY ONLY BALANCE
SHEETS (unaudited)
|
|
Comerica
Incorporated
|
|
|
|
|
|
|
|
|
|
September
30,
|
December
31,
|
September
30,
|
|
(in millions, except share
data)
|
2011
|
2010
|
2010
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
Cash and due from subsidiary
bank
|
|
$
3
|
$
-
|
$
10
|
|
Short-term investments with
subsidiary bank
|
|
440
|
327
|
793
|
|
Other short-term
investments
|
|
86
|
86
|
82
|
|
Investment in subsidiaries,
principally banks
|
|
7,098
|
5,957
|
6,039
|
|
Premises and
equipment
|
|
3
|
4
|
3
|
|
Other assets
|
189
|
181
|
202
|
|
Total
assets
|
$
7,819
|
$
6,555
|
$
7,129
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
Medium- and long-term
debt
|
|
$
722
|
$
635
|
$
1,155
|
|
Other liabilities
|
146
|
127
|
117
|
|
Total
liabilities
|
868
|
762
|
1,272
|
|
|
|
|
|
|
|
Common stock - $5 par
value:
|
|
|
|
|
|
Authorized -
325,000,000 shares
|
|
|
|
|
|
Issued -
228,164,824 shares at 9/30/2011 and 203,878,110 shares at
12/31/2010 and 9/30/2010
|
|
1,141
|
1,019
|
1,019
|
|
Capital surplus
|
|
2,162
|
1,481
|
1,473
|
|
Accumulated other comprehensive
loss
|
|
(230)
|
(389)
|
(238)
|
|
Retained earnings
|
|
5,471
|
5,247
|
5,171
|
|
Less cost of common stock in
treasury - 29,238,425 shares at 9/30/11, 27,342,518 shares at
12/31/10, and 27,394,831 shares at 9/30/10
|
(1,593)
|
(1,565)
|
(1,568)
|
|
Total
shareholders' equity
|
6,951
|
5,793
|
5,857
|
|
Total
liabilities and shareholders' equity
|
$
7,819
|
$
6,555
|
$
7,129
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF
CHANGES IN SHAREHOLDERS' EQUITY (unaudited)
|
|
Comerica Incorporated and
Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
Common
Stock
|
|
Other
|
|
|
Total
|
|
|
Preferred
|
Shares
|
|
Capital
|
Comprehensive
|
Retained
|
Treasury
|
Shareholders'
|
|
(in millions, except per share
data)
|
Stock
|
Outstanding
|
Amount
|
Surplus
|
Loss
|
Earnings
|
Stock
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE AT DECEMBER 31,
2009
|
$
2,151
|
151.2
|
$
894
|
$ 740
|
$
(336)
|
$
5,161
|
$
(1,581)
|
$
7,029
|
|
Net income
|
-
|
-
|
-
|
-
|
-
|
181
|
-
|
181
|
|
Other comprehensive income, net
of tax
|
-
|
-
|
-
|
-
|
98
|
-
|
-
|
98
|
|
Total comprehensive
income
|
|
|
|
|
|
|
|
279
|
|
Cash dividends declared on
preferred stock
|
-
|
-
|
-
|
-
|
-
|
(38)
|
-
|
(38)
|
|
Cash dividends declared on
common stock ($0.15 per share)
|
-
|
-
|
-
|
-
|
-
|
(26)
|
-
|
(26)
|
|
Purchase of common
stock
|
-
|
(0.1)
|
-
|
-
|
-
|
-
|
(4)
|
(4)
|
|
Issuance of common
stock
|
-
|
25.1
|
125
|
724
|
-
|
-
|
-
|
849
|
|
Redemption of preferred
stock
|
(2,250)
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,250)
|
|
Redemption discount accretion on
preferred stock
|
94
|
-
|
-
|
-
|
-
|
(94)
|
-
|
-
|
|
Accretion of discount on
preferred stock
|
5
|
-
|
-
|
-
|
-
|
(5)
|
-
|
-
|
|
Net issuance of common stock
under employee stock plans
|
-
|
0.3
|
-
|
(11)
|
-
|
(8)
|
16
|
(3)
|
|
Share-based
compensation
|
-
|
-
|
-
|
24
|
-
|
-
|
-
|
24
|
|
Other
|
-
|
-
|
-
|
(4)
|
-
|
-
|
1
|
(3)
|
|
BALANCE AT SEPTEMBER 30,
2010
|
$
-
|
176.5
|
$ 1,019
|
$ 1,473
|
$
(238)
|
$
5,171
|
$
(1,568)
|
$
5,857
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE AT DECEMBER 31,
2010
|
$
-
|
176.5
|
$ 1,019
|
$ 1,481
|
$
(389)
|
$
5,247
|
$
(1,565)
|
$
5,793
|
|
Net income
|
-
|
-
|
-
|
-
|
-
|
297
|
-
|
297
|
|
Other comprehensive income, net
of tax
|
-
|
-
|
-
|
-
|
159
|
-
|
-
|
159
|
|
Total comprehensive
income
|
|
|
|
|
|
|
|
456
|
|
Cash dividends declared on
common stock ($0.30 per share)
|
-
|
-
|
-
|
-
|
-
|
(55)
|
-
|
(55)
|
|
Purchase of common
stock
|
-
|
(2.7)
|
-
|
-
|
-
|
-
|
(75)
|
(75)
|
|
Acquisition of Sterling
Bancshares, Inc.
|
-
|
24.3
|
122
|
681
|
-
|
-
|
-
|
803
|
|
Net issuance of common stock
under employee stock plans
|
-
|
0.8
|
-
|
(29)
|
-
|
(18)
|
47
|
-
|
|
Share-based
compensation
|
-
|
-
|
-
|
29
|
-
|
-
|
-
|
29
|
|
BALANCE AT SEPTEMBER 30,
2011
|
$
-
|
198.9
|
$ 1,141
|
$ 2,162
|
$
(230)
|
$
5,471
|
$
(1,593)
|
$
6,951
|
|
|
|
|
|
|
|
|
|
|
BUSINESS SEGMENT FINANCIAL
RESULTS (unaudited)
|
|
Comerica Incorporated and
Subsidiaries
|
|
(dollar amounts in
millions)
Three Months Ended September 30,
2011
|
Business
Bank
|
|
Retail
Bank
|
|
Wealth
Management
|
|
Finance
|
|
Other
|
|
Total
|
|
|
Earnings summary:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (expense)
(FTE)
|
$
363
|
|
$
173
|
|
$
45
|
|
$
(167)
|
|
$
10
|
|
$
424
|
|
|
Provision for loan
losses
|
20
|
|
17
|
|
6
|
|
-
|
|
(5)
|
|
38
|
|
|
Noninterest income
|
77
|
|
47
|
|
56
|
|
25
|
|
(4)
|
|
201
|
|
|
Noninterest expenses
|
162
|
|
174
|
|
78
|
|
3
|
|
43
|
|
460
|
|
|
Provision (benefit) for income
taxes (FTE)
|
79
|
|
10
|
|
6
|
|
(54)
|
|
(12)
|
|
29
|
|
|
Net income (loss)
|
$
179
|
|
$
19
|
|
$
11
|
|
$
(91)
|
|
$
(20)
|
|
$
98
|
|
|
Net credit-related
charge-offs
|
$
40
|
|
$
28
|
|
$
9
|
|
$
-
|
|
$
-
|
|
$
77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected average
balances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
$
30,602
|
|
$
5,991
|
|
$
4,674
|
|
$
10,176
|
|
$
6,795
|
|
$
58,238
|
|
|
Loans
|
29,949
|
|
5,489
|
|
4,652
|
|
2
|
|
6
|
|
40,098
|
|
|
Deposits
|
21,754
|
|
19,797
|
|
3,198
|
|
236
|
|
113
|
|
45,098
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statistical data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets
(a)
|
2.34
|
%
|
0.38
|
%
|
0.95
|
%
|
N/M
|
|
N/M
|
|
0.67
|
%
|
|
Net interest margin
(b)
|
4.81
|
|
3.46
|
|
3.85
|
|
N/M
|
|
N/M
|
|
3.18
|
|
|
Efficiency ratio
|
36.70
|
|
78.97
|
|
78.00
|
|
N/M
|
|
N/M
|
|
75.11
|
|
|
Three Months Ended June 30,
2011
|
Business
Bank
|
|
Retail
Bank
|
|
Wealth
Management
|
|
Finance
|
|
Other
|
|
Total
|
|
|
Earnings summary:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (expense)
(FTE)
|
$
342
|
|
$
141
|
|
$
48
|
|
$
(147)
|
|
$
8
|
|
$
392
|
|
|
Provision for loan
losses
|
6
|
|
24
|
|
14
|
|
-
|
|
3
|
|
47
|
|
|
Noninterest income
|
79
|
|
46
|
|
63
|
|
11
|
|
3
|
|
202
|
|
|
Noninterest expenses
|
158
|
|
162
|
|
76
|
|
3
|
|
10
|
|
409
|
|
|
Provision (benefit) for income
taxes (FTE)
|
81
|
|
4
|
|
9
|
|
(52)
|
|
-
|
|
42
|
|
|
Net income (loss)
|
$
176
|
|
$
(3)
|
|
$
12
|
|
$
(87)
|
|
$
(2)
|
|
$
96
|
|
|
Net credit-related
charge-offs
|
$
54
|
|
$
22
|
|
$
14
|
|
$
-
|
|
$
-
|
|
$
90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected average
balances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
$
29,893
|
|
$
5,453
|
|
$
4,728
|
|
$
9,406
|
|
$
5,037
|
|
$
54,517
|
|
|
Loans
|
29,380
|
|
4,999
|
|
4,742
|
|
48
|
|
5
|
|
39,174
|
|
|
Deposits
|
20,396
|
|
17,737
|
|
2,978
|
|
239
|
|
130
|
|
41,480
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statistical data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets
(a)
|
2.35
|
%
|
(0.06)
|
%
|
1.03
|
%
|
N/M
|
|
N/M
|
|
0.70
|
%
|
|
Net interest margin
(b)
|
4.65
|
|
3.22
|
|
4.07
|
|
N/M
|
|
N/M
|
|
3.14
|
|
|
Efficiency ratio
|
37.41
|
|
86.48
|
|
71.40
|
|
N/M
|
|
N/M
|
|
69.33
|
|
|
Three Months Ended September 30,
2010
|
Business
Bank
|
|
Retail
Bank
|
|
Wealth
Management
|
|
Finance
|
|
Other
|
|
Total
|
|
|
Earnings summary:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (expense)
(FTE)
|
$
336
|
|
$
133
|
|
$
41
|
|
$
(104)
|
|
$
(1)
|
|
$
405
|
|
|
Provision for loan
losses
|
57
|
|
24
|
|
37
|
|
-
|
|
4
|
|
122
|
|
|
Noninterest income
|
69
|
|
45
|
|
59
|
|
12
|
|
1
|
|
186
|
|
|
Noninterest expenses
|
155
|
|
165
|
|
78
|
|
2
|
|
2
|
|
402
|
|
|
Provision (benefit) for income
taxes (FTE)
|
60
|
|
(4)
|
|
(5)
|
|
(36)
|
|
(7)
|
|
8
|
|
|
Net income (loss)
|
$
133
|
|
$
(7)
|
|
$
(10)
|
|
$
(58)
|
|
$
1
|
|
$
59
|
|
|
Net credit-related
charge-offs
|
$
99
|
|
$
19
|
|
$
14
|
|
$
-
|
|
$
-
|
|
$
132
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected average
balances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
$
30,309
|
|
$
5,777
|
|
$
4,855
|
|
$
9,044
|
|
$
4,744
|
|
$
54,729
|
|
|
Loans
|
29,940
|
|
5,314
|
|
4,824
|
|
30
|
|
(6)
|
|
40,102
|
|
|
Deposits
|
19,266
|
|
16,972
|
|
2,606
|
|
386
|
|
100
|
|
39,330
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statistical data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets
(a)
|
1.75
|
%
|
(0.16)
|
%
|
(0.79)
|
%
|
N/M
|
|
N/M
|
|
0.43
|
%
|
|
Net interest margin
(b)
|
4.45
|
|
3.10
|
|
3.42
|
|
N/M
|
|
N/M
|
|
3.23
|
|
|
Efficiency ratio
|
38.16
|
|
92.26
|
|
78.49
|
|
N/M
|
|
N/M
|
|
67.88
|
|
|
(a) Return on average assets is
calculated based on the greater of average assets or average
liabilities and attributed equity.
(b) Net interest margin is
calculated based on the greater of average earning assets or
average deposits and purchased funds.
FTE - Fully Taxable
Equivalent
N/M - Not Meaningful
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MARKET SEGMENT FINANCIAL RESULTS
(unaudited)
|
|
Comerica Incorporated and
Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollar amounts in
millions)
Three Months Ended September 30,
2011
|
Midwest
|
|
Western
|
|
Texas
|
|
Florida
|
|
Other
Markets
|
|
International
|
|
Finance
&
Other
Businesses
|
|
Total
|
|
|
Earnings summary:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (expense)
(FTE)
|
$
199
|
|
$
166
|
|
$ 143
|
|
$
11
|
|
$
41
|
|
$
21
|
|
$
(157)
|
|
$
424
|
|
|
Provision for loan
losses
|
21
|
|
14
|
|
(7)
|
|
2
|
|
11
|
|
2
|
|
(5)
|
|
38
|
|
|
Noninterest income
|
96
|
|
32
|
|
29
|
|
4
|
|
10
|
|
9
|
|
21
|
|
201
|
|
|
Noninterest expenses
|
183
|
|
106
|
|
79
|
|
11
|
|
25
|
|
10
|
|
46
|
|
460
|
|
|
Provision (benefit) for income
taxes (FTE)
|
32
|
|
29
|
|
35
|
|
1
|
|
(8)
|
|
6
|
|
(66)
|
|
29
|
|
|
Net income (loss)
|
$
59
|
|
$
49
|
|
$
65
|
|
$
1
|
|
$
23
|
|
$
12
|
|
$
(111)
|
|
$
98
|
|
|
Net credit-related
charge-offs
|
$
33
|
|
$
32
|
|
$
2
|
|
$
5
|
|
$
5
|
|
$
-
|
|
$
-
|
|
$
77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected average
balances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
$ 14,123
|
|
$ 12,110
|
|
$ 8,510
|
|
$ 1,450
|
|
$ 3,369
|
|
$
1,705
|
|
$
16,971
|
|
$ 58,238
|
|
|
Loans
|
13,873
|
|
11,889
|
|
8,145
|
|
1,477
|
|
3,075
|
|
1,631
|
|
8
|
|
40,098
|
|
|
Deposits
|
18,511
|
|
12,975
|
|
8,865
|
|
404
|
|
2,391
|
|
1,603
|
|
349
|
|
45,098
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statistical data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets
(a)
|
1.21
|
%
|
1.42
|
%
|
2.70
|
%
|
0.29
|
%
|
2.78
|
%
|
2.76
|
%
|
N/M
|
|
0.67
|
%
|
|
Net interest margin
(b)
|
4.27
|
|
5.06
|
|
6.40
|
|
2.94
|
|
5.36
|
|
5.00
|
|
N/M
|
|
3.18
|
|
|
Efficiency ratio
|
61.73
|
|
53.15
|
|
46.18
|
|
78.07
|
|
50.15
|
|
31.23
|
|
N/M
|
|
75.11
|
|
|
Three Months Ended June 30,
2011
|
Midwest
|
|
Western
|
|
Texas
|
|
Florida
|
|
Other
Markets
|
|
International
|
|
Finance
&
Other
Businesses
|
|
Total
|
|
|
Earnings summary:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (expense)
(FTE)
|
$
204
|
|
$
166
|
|
$
89
|
|
$
12
|
|
$
41
|
|
$
19
|
|
$
(139)
|
|
$
392
|
|
|
Provision for loan
losses
|
15
|
|
20
|
|
(2)
|
|
11
|
|
5
|
|
(5)
|
|
3
|
|
47
|
|
|
Noninterest income
|
100
|
|
37
|
|
25
|
|
4
|
|
13
|
|
9
|
|
14
|
|
202
|
|
|
Noninterest expenses
|
183
|
|
108
|
|
63
|
|
12
|
|
21
|
|
9
|
|
13
|
|
409
|
|
|
Provision (benefit) for income
taxes (FTE)
|
44
|
|
25
|
|
20
|
|
(2)
|
|
(2)
|
|
9
|
|
(52)
|
|
42
|
|
|
Net income (loss)
|
$
62
|
|
$
50
|
|
$
33
|
|
$
(5)
|
|
$
30
|
|
$
15
|
|
$
(89)
|
|
$
96
|
|
|
Net credit-related charge-offs
(recoveries)
|
$
37
|
|
$
26
|
|
$
3
|
|
$
15
|
|
$
11
|
|
$
(2)
|
|
$
-
|
|
$
90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected average
balances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
$ 14,267
|
|
$ 12,329
|
|
$ 7,081
|
|
$ 1,534
|
|
$ 3,101
|
|
$
1,762
|
|
$
14,443
|
|
$ 54,517
|
|
|
Loans
|
14,051
|
|
12,121
|
|
6,871
|
|
1,565
|
|
2,823
|
|
1,690
|
|
53
|
|
39,174
|
|
|
Deposits
|
18,319
|
|
12,458
|
|
6,175
|
|
396
|
|
2,451
|
|
1,312
|
|
369
|
|
41,480
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statistical data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets
(a)
|
1.28
|
%
|
1.48
|
%
|
1.84
|
%
|
(1.29)
|
%
|
3.89
|
%
|
3.33
|
%
|
N/M
|
|
0.70
|
%
|
|
Net interest margin
(b)
|
4.46
|
|
5.35
|
|
5.19
|
|
3.14
|
|
5.88
|
|
4.40
|
|
N/M
|
|
3.14
|
|
|
Efficiency ratio
|
60.31
|
|
53.17
|
|
55.16
|
|
77.62
|
|
40.47
|
|
33.16
|
|
N/M
|
|
69.33
|
|
|
Three Months Ended September 30,
2010
|
Midwest
|
|
Western
|
|
Texas
|
|
Florida
|
|
Other
Markets
|
|
International
|
|
Finance
&
Other
Businesses
|
|
Total
|
|
|
Earnings summary:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (expense)
(FTE)
|
$
200
|
|
$
157
|
|
$
78
|
|
$
10
|
|
$
47
|
|
$
18
|
|
$
(105)
|
|
$
405
|
|
|
Provision for loan
losses
|
38
|
|
51
|
|
17
|
|
10
|
|
4
|
|
(2)
|
|
4
|
|
122
|
|
|
Noninterest income
|
99
|
|
31
|
|
21
|
|
4
|
|
10
|
|
8
|
|
13
|
|
186
|
|
|
Noninterest expenses
|
186
|
|
107
|
|
61
|
|
13
|
|
23
|
|
8
|
|
4
|
|
402
|
|
|
Provision (benefit) for income
taxes (FTE)
|
27
|
|
16
|
|
7
|
|
(3)
|
|
(3)
|
|
7
|
|
(43)
|
|
8
|
|
|
Net income (loss)
|
$
48
|
|
$
14
|
|
$
14
|
|
$
(6)
|
|
$
33
|
|
$
13
|
|
$
(57)
|
|
$
59
|
|
|
Net credit-related
charge-offs
|
$
61
|
|
$
58
|
|
$
5
|
|
$
6
|
|
$
2
|
|
$
-
|
|
$
-
|
|
$
132
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected average
balances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
$ 14,445
|
|
$ 12,746
|
|
$ 6,556
|
|
$ 1,528
|
|
$ 4,058
|
|
$
1,608
|
|
$
13,788
|
|
$ 54,729
|
|
|
Loans
|
14,276
|
|
12,556
|
|
6,357
|
|
1,549
|
|
3,802
|
|
1,538
|
|
24
|
|
40,102
|
|
|
Deposits
|
17,777
|
|
11,793
|
|
5,443
|
|
364
|
|
2,198
|
|
1,269
|
|
486
|
|
39,330
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statistical data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets
(a)
|
1.04
|
%
|
0.42
|
%
|
0.83
|
%
|
(1.58)
|
%
|
3.20
|
%
|
3.25
|
%
|
N/M
|
|
0.43
|
%
|
|
Net interest margin
(b)
|
4.45
|
|
4.96
|
|
4.87
|
|
2.61
|
|
4.99
|
|
4.51
|
|
N/M
|
|
3.23
|
|
|
Efficiency ratio
|
61.47
|
|
57.12
|
|
62.01
|
|
94.50
|
|
41.39
|
|
30.65
|
|
N/M
|
|
67.88
|
|
|
(a) Return on average assets is
calculated based on the greater of average assets or average
liabilities and attributed equity.
(b) Net interest margin is
calculated based on the greater of average earning assets or
average deposits and purchased funds.
FTE - Fully Taxable
Equivalent
N/M - Not Meaningful
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP
FINANCIAL MEASURES (unaudited)
|
|
Comerica Incorporated and
Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September
30,
|
June
30,
|
March
31,
|
December
31,
|
September
30,
|
|
(dollar amounts in
millions)
|
2011
|
2011
|
2011
|
2010
|
2010
|
|
Tier 1 Common Capital
Ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital (a)
(b)
|
$ 6,560
|
|
|
$ 6,193
|
|
|
$ 6,107
|
|
|
$ 6,027
|
|
|
$ 5,940
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust preferred
securities
|
49
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Tier 1 common capital
(b)
|
$ 6,511
|
|
|
$ 6,193
|
|
|
$ 6,107
|
|
|
$ 6,027
|
|
|
$ 5,940
|
|
|
Risk-weighted assets (a)
(b)
|
$ 61,604
|
|
|
$ 58,795
|
|
|
$ 58,998
|
|
|
$ 59,506
|
|
|
$ 59,608
|
|
|
Tier 1 capital ratio
(b)
|
10.65
|
%
|
|
10.53
|
%
|
|
10.35
|
%
|
|
10.13
|
%
|
|
9.96
|
%
|
|
Tier 1 common capital ratio
(b)
|
10.57
|
|
|
10.53
|
|
|
10.35
|
|
|
10.13
|
|
|
9.96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible Common Equity
Ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total common shareholders'
equity
|
$ 6,951
|
|
|
$ 6,038
|
|
|
$ 5,877
|
|
|
$ 5,793
|
|
|
$ 5,857
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
635
|
|
|
150
|
|
|
150
|
|
|
150
|
|
|
150
|
|
|
Other intangible
assets
|
35
|
|
|
4
|
|
|
5
|
|
|
6
|
|
|
6
|
|
|
Tangible common
equity
|
$ 6,281
|
|
|
$ 5,884
|
|
|
$ 5,722
|
|
|
$ 5,637
|
|
|
$ 5,701
|
|
|
Total assets
|
$ 60,888
|
|
|
$ 54,141
|
|
|
$ 55,017
|
|
|
$ 53,667
|
|
|
$ 55,004
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
635
|
|
|
150
|
|
|
150
|
|
|
150
|
|
|
150
|
|
|
Other intangible
assets
|
35
|
|
|
4
|
|
|
5
|
|
|
6
|
|
|
6
|
|
|
Tangible assets
|
$ 60,218
|
|
|
$ 53,987
|
|
|
$ 54,862
|
|
|
$ 53,511
|
|
|
$ 54,848
|
|
|
Common equity ratio
|
11.42
|
%
|
|
11.15
|
%
|
|
10.68
|
%
|
|
10.80
|
%
|
|
10.65
|
%
|
|
Tangible common equity
ratio
|
10.43
|
|
|
10.90
|
|
|
10.43
|
|
|
10.54
|
|
|
10.39
|
|
|
(a) Tier 1 capital and
risk-weighted assets as defined by regulation.
(b) September 30, 2011 Tier 1
capital and risk-weighted assets are estimated.
The Tier 1 common capital ratio
removes preferred stock and qualifying trust preferred securities
from Tier 1 capital as defined by and calculated in conformity with
bank regulations. The tangible common equity removes
preferred stock and the effect of intangible assets from capital
and the effect of intangible assets from total assets.
Comerica believes these measurements are meaningful measures
of capital adequacy used by investors, regulators, management and
others to evaluate the adequacy of common equity and to compare
against other companies in the industry.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE Comerica Incorporated