Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Comerica Reports First Quarter 2014 Net Income Of $139 Million, Or 73 Cents Per Share, Up 4 Percent From First Quarter 2013

CMA

$1 Billion Loan Growth Over Fourth Quarter 2013; Increases in Nearly All Business Lines Drive for Efficiency Demonstrated in Well-Controlled Expenses Continued to Maintain Strong Capital Ratios While Returning $107 Million to Shareholders

DALLAS, April 15, 2014 /PRNewswire/ -- Comerica Incorporated (NYSE: CMA) today reported first quarter 2014 net income of $139 million, compared to $117 million for the fourth quarter 2013 and $134 million for the first quarter 2013. Earnings per diluted share were 73 cents for the first quarter 2014, compared to 62 cents for the fourth quarter 2013 and 70 cents for the first quarter 2013.


Comerica logo. (PRNewsFoto/Comerica Bank)














(dollar amounts in millions, except per share data)

1st Qtr '14


4th Qtr '13


1st Qtr '13


Net interest income (a)

$

410



$

430



$

416



Provision for credit losses

9



9



16



Noninterest income

208



219



213



Noninterest expenses (b)

406



473



416



Provision for income taxes

64



50



63










Net income

139



117



134










Net income attributable to common shares

137



115



132










Diluted income per common share

0.73



0.62



0.70










Average diluted shares (in millions)

187



186



187










Tier 1 common capital ratio (d)

10.54

%

(c)

10.64

%


10.37

%


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

10.3



10.3



10.1



Tangible common equity ratio (d)

10.20



10.07



9.86



(a)

Included accretion of the purchase discount on the acquired loan portfolio of $12 million, $23 million and $11 million in the first quarter 2014, fourth quarter 2013 and first quarter 2013, respectively.

(b)

Included litigation-related expense of $3 million, $52 million and $3 million in the first quarter 2014, fourth quarter 2013 and first quarter 2013, respectively.

(c)

March 31, 2014 ratio is estimated.

(d)

See Reconciliation of Non-GAAP Financial Measures.

(e)

Estimated ratios based on the standardized approach in the final rule and excluding most elements of accumulated other comprehensive income (AOCI).

"Comerica's first quarter 2014 financial results reflect solid loan growth across our footprint and nearly all of our business lines," said Ralph W. Babb Jr., chairman and chief executive officer. "The more than $1 billion, or 2 percent, increase in average total loans, compared to the fourth quarter 2013, was led by increases in general Middle Market, Commercial Real Estate, Energy, Technology & Life Sciences, and Corporate Banking, partially offset by a decrease in Mortgage Banker Finance. Other highlights in the first quarter included an increase of $458 million in period-end deposits, to $53.8 billion. We also had continued strong credit quality and well-controlled expenses. The deep and enduring relationships we have with our customers are making a positive difference in our bottom line.

"Our capital position remains a source of strength to support our growth. We repurchased 6.9 million shares under our 2013 capital plan, including 1.5 million shares in the first quarter of 2014. Combined with dividends, we returned $107 million, or 77 percent of first quarter net income, to shareholders. We were pleased the Federal Reserve did not object to our 2014 capital plan and contemplated capital distributions, including up to $236 million in share repurchases for the four-quarter period that ends in the first quarter of 2015. We remain focused on providing a good return to shareholders while maintaining our strong capital ratios."

First Quarter 2014 Compared to Fourth Quarter 2013

  • Average total loans increased $1.0 billion, or 2 percent, to $45.1 billion, primarily reflecting increases of $679 million, or 2 percent, in commercial loans and $231 million, or 2 percent, in combined commercial mortgage and real estate construction loans. The increase in commercial loans was reflected in almost all lines of business. Period-end total loans increased $1.0 billion, or 2 percent, to $46.5 billion, primarily reflecting a $959 million, or 3 percent, increase in commercial loans. The increase in commercial loans was primarily driven by increases in general Middle Market, Energy, Corporate Banking and Technology and Life Sciences.
  • Average total deposits were stable at $52.8 billion, primarily reflecting a decrease in noninterest-bearing deposits of $296 million, partially offset by an increase in money market and interest-bearing checking deposits of $231 million. Period-end deposits increased $458 million, to $53.8 billion.
  • Net interest income decreased $20 million to $410 million in the first quarter 2014, compared to $430 million in the fourth quarter 2013, and reflected decreases in both the accretion of the purchase discount on the acquired loan portfolio from an unusually high fourth quarter amount and interest collected on nonaccrual loans, as well as the impact of two fewer days in the first quarter 2014. The benefit from an increase in loan balances largely offset the impact of lower loan yields.
  • The provision for credit losses was stable at $9 million in the first quarter 2014, reflecting continued strong credit quality. Net charge-offs were $12 million, or 0.10 percent of average loans, in the first quarter 2014.
  • Noninterest income decreased $11 million to $208 million in the first quarter 2014, reflecting decreases of $6 million in customer-driven income and $5 million in noncustomer-driven income.
  • Noninterest expenses decreased $67 million to $406 million in the first quarter 2014, primarily reflecting a $49 million decrease in litigation-related expenses and an $11 million decrease in salaries and benefits expense, largely due to a decrease in pension expense.
  • As previously announced, the Federal Reserve completed its 2014 Comprehensive Capital Analysis and Review (CCAR) in March 2014 and did not object to the capital distributions contemplated in Comerica's capital plan, including up to $236 million in share repurchases for the four-quarter period ending first quarter 2015.
  • Capital remained solid at March 31, 2014, as evidenced by an estimated Tier 1 common capital ratio of 10.54 percent and a tangible common equity ratio of 10.20 percent.

First Quarter 2014 Compared to First Quarter 2013

  • Average total loans increased $458 million, or 1 percent, primarily reflecting an increase of $306 million, or 1 percent, in commercial loans, partially offset by a decrease of $115 million, or 1 percent, in combined commercial mortgage and real estate construction loans. The increase in commercial loans was primarily driven by increases in National Dealer Services, Technology and Life Sciences, and general Middle Market, partially offset by a decrease in Mortgage Banker Finance.
  • Average total deposits increased $2.1 billion, or 4 percent, primarily reflecting increases of $1.7 billion, or 8 percent, in noninterest-bearing deposits and $348 million, or 1 percent, in interest-bearing deposits.
  • Net income increased $5 million, or 4 percent, primarily the result of lower noninterest expenses and a decrease in the provision for credit losses, partially offset by decreases in net interest income and noncustomer-driven noninterest income.

Net Interest Income














(dollar amounts in millions)

1st Qtr '14


4th Qtr '13


1st Qtr '13

Net interest income

$

410



$

430



$

416








Net interest margin

2.77

%


2.86

%


2.88

%







Selected average balances:






Total earning assets

$

59,916



$

59,924



$

58,607


Total loans

45,075



44,054



44,617


Total investment securities

9,282



9,365



10,021


Federal Reserve Bank deposits (excess liquidity)

5,311



6,260



3,669














Total deposits

52,770



52,769



50,692


Total noninterest-bearing deposits

23,236



23,532



21,506


  • Net interest income of $410 million in the first quarter 2014 decreased $20 million compared to the fourth quarter 2013.
    • Interest on loans decreased by $21 million, including decreases in both the accretion of the purchase discount on the acquired loan portfolio from an unusually high fourth quarter 2013 amount (-$11 million) and interest collected on nonaccrual loans (-$2 million), as well as the impact of two fewer days in the first quarter (-$7 million). The benefit from an increase in loan balances (+$8 million) largely offset the impact of lower loan yields (-$9 million).
  • The net interest margin of 2.77 percent decreased 9 basis points compared to the fourth quarter 2013. The decrease in net interest margin was primarily due to decreases in both the accretion of the purchase discount on the acquired loan portfolio from an unusually high fourth quarter 2013 amount (-8 basis points) and interest collected on nonaccrual loans (-1 basis point), as well as lower loan yields (-4 basis points), partially offset by the impact of a decrease in excess liquidity (+4 basis points).
  • Average earning assets remained stable at $59.9 billion in the first quarter 2014, compared to the fourth quarter 2013, as an increase of $1.0 billion in average loans offset a decrease of $949 million in excess liquidity.

Noninterest Income
Noninterest income decreased $11 million to $208 million for the first quarter 2014, compared to $219 million for the fourth quarter 2013. Customer-driven fee income decreased $6 million and noncustomer-driven income decreased $5 million. The decrease in customer-driven fee income was primarily due to a $7 million decrease in syndication agent fees, a component of commercial lending fees. The decrease in noncustomer-driven income was primarily due to a $4 million decrease in deferred compensation plan asset returns, which was offset by a decrease in deferred compensation expense in noninterest expenses.

Comerica early adopted an amendment to U.S. generally accepted accounting principles in the first quarter 2014 related to the accounting for affordable housing projects that qualify for the low-income housing tax credit. Amortization of the initial investment cost of qualifying projects is now recorded in the provision for income taxes together with the tax credits and benefits received. Previously, the amortization was recorded as a reduction to other noncustomer-driven noninterest income. All prior period amounts have been restated to reflect the adoption of the amendment, which resulted in offsetting increases to other noninterest income and the provision for income taxes of $14 million, $15 million and $13 million in the first quarter 2014, fourth quarter 2013 and first quarter 2013, respectively.

Noninterest Expenses
Noninterest expenses decreased $67 million to $406 million for the first quarter 2014, compared to $473 million for the fourth quarter 2013, primarily reflecting a $49 million decrease in litigation-related expenses, an $11 million decrease in salaries and benefits expense and small decreases in several other categories of noninterest expense. The decrease in litigation-related expenses reflected the impact of high fourth quarter 2013 expense due to an unfavorable jury verdict in a lender liability case. The decrease in salaries and benefits expense primarily reflected a $13 million decrease in pension expense.

Credit Quality













(dollar amounts in millions)

1st Qtr '14


4th Qtr '13


1st Qtr '13

Net credit-related charge-offs

$

12



$

13



$

24


Net credit-related charge-offs/Average total loans

0.10

%


0.12

%


0.21

%







Provision for credit losses

$

9



$

9



$

16








Nonperforming loans (a)

338



374



515


Nonperforming assets (NPAs) (a)

352



383



555


NPAs/Total loans and foreclosed property

0.76

%


0.84

%


1.23

%







Loans past due 90 days or more and still accruing

$

10



$

16



$

25








Allowance for loan losses

594



598



617


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

37



36



36


Total allowance for credit losses

631



634



653








Allowance for loan losses/Period-end total loans

1.28

%


1.32

%


1.37

%

Allowance for loan losses/Nonperforming loans

176



160



120





(a)

Excludes loans acquired with credit impairment.


(b)

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

  • Nonaccrual loans decreased $33 million, to $317 million at March 31, 2014, compared to $350 million at December 31, 2013.
  • Criticized loans decreased $121 million, to $2.1 billion at March 31, 2014, compared to $2.3 billion at December 31, 2013.
  • During the first quarter 2014, $19 million of borrower relationships over $2 million were transferred to nonaccrual status, a decrease of $4 million from the fourth quarter 2013.

Balance Sheet and Capital Management
Total assets and common shareholders' equity were $65.7 billion and $7.3 billion, respectively, at March 31, 2014, compared to $65.2 billion and $7.2 billion, respectively, at December 31, 2013.

There were approximately 182 million common shares outstanding at March 31, 2014. Diluted weighted-average shares increased to 187 million in the first quarter 2014 as an increase in share dilution from options and warrants due to an increase in Comerica's stock price outpaced the impact of the repurchase of 1.5 million shares of common stock under the share repurchase program. Combined with the dividend of $0.19 per share, share repurchases of $72 million and dividends returned 77 percent of first quarter 2014 net income to shareholders.

The Federal Reserve completed its 2014 CCAR review in March 2014 and did not object to Comerica's capital plan and capital distributions contemplated in the plan. Comerica's capital plan provides for up to $236 million in share repurchases for the four-quarter period ending March 31, 2015, as well as the authority to fully redeem $150 million par value of subordinated notes due, 2024. The notes are callable at par on or after July 15, 2014 and were recorded at a carrying value of $183 million at March 31, 2014. Due to the lack of certainty about the possible execution and timing of the call, the impact of the call is not reflected in the outlook for 2014. Comerica's capital plan further contemplates a 1-cent increase in the quarterly dividend to $0.20 per common share. The dividend proposal will be considered by Comerica's Board of Directors at its next scheduled meeting on April 22, 2014. 

Comerica's tangible common equity ratio was 10.20 percent at March 31, 2014, an increase of 13 basis points from December 31, 2013. The estimated Tier 1 common capital ratio decreased 10 basis points, to 10.54 percent at March 31, 2014, from December 31, 2013. The estimated common equity Tier 1 ratio under fully phased-in Basel III capital rules and excluding most elements of AOCI was 10.3 percent percent at March 31, 2014.

Full-Year 2014 Outlook
Management expectations for full-year 2014, compared to 2013, assuming a continuation of the current economic and low rate environment, are as follows:

  • Average loan growth consistent with 3 percent growth achieved in 2013, reflecting stabilization in Mortgage Banker Finance near average fourth quarter 2013 level and continued focus on pricing and structure discipline.
  • Net interest income modestly lower, reflecting a decline in purchase accounting accretion, to $20 million to $30 million, and the effect of continued pressure from the low rate environment, partially offset by loan growth.
  • Provision for credit losses and net charge-offs stable. Increases to the allowance for credit losses due to loan growth offset by continued strong credit quality.
  • Noninterest income modestly lower, reflecting stable customer-driven fee income and lower noncustomer-driven income. Growth in fiduciary income and card fees offset by lower capital market activity.
  • Noninterest expenses lower, reflecting lower litigation-related expenses and a more than 50 percent decrease in pension expense, to $35 million to $40 million.
  • Income tax expense to approximate 32 percent of pre-tax income, reflecting the change in accounting for affordable housing projects that qualify for the low-income tax credit.

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 March 31, 2014 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses first quarter 2014 results compared to fourth quarter 2013.

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



















(dollar amounts in millions)

1st Qtr '14


4th Qtr '13


1st Qtr '13

Business Bank

$

198


85

%


$

170


82

%


$

198


85

%

Retail Bank

9


4



15


7



10


4


Wealth Management

26


11



24


11



25


11



233


100

%


209


100

%


233


100

%

Finance

(92)




(92)




(98)



Other (a)

(2)







(1)



     Total

$

139




$

117




$

134



(a)

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

 




Business Bank


















(dollar amounts in millions)

1st Qtr '14



4th Qtr '13



1st Qtr '13


Net interest income (FTE)

$

371



$

387



$

375


Provision for credit losses

16



24



20


Noninterest income

87



95



90


Noninterest expenses

146



198



146


Net income

198



170



198








Net credit-related charge-offs

11



6



16








Selected average balances:






Assets

35,896



35,042



35,780


Loans

34,927



34,020



34,753


Deposits

27,023



26,873



25,514


  • Average loans increased $907 million, primarily reflecting increases in general Middle Market, Commercial Real Estate, Energy, Technology and Life Sciences, and Corporate Banking, partially offset by decreases in Mortgage Banker Finance and Entertainment.
  • Average deposits increased $150 million, primarily reflecting increases in Technology and Life Sciences and general Middle Market, partially offset by declines in Corporate Banking and Energy.
  • Net interest income decreased $16 million, primarily due to a decrease in purchase accounting accretion, two fewer days in the first quarter and lower loan yields, partially offset by the benefit provided by an increase in average loans.
  • The provision for credit losses decreased $8 million, primarily reflecting decreases in Corporate Banking and general Middle Market, partially offset by increases in Technology and Life Sciences and Commercial Real Estate.
  • Noninterest income decreased $8 million, primarily due to decreases in commercial lending fees and securities trading income.
  • Noninterest expenses decreased $52 million, primarily due to a decrease in litigation-related expenses from high fourth quarter expense due to an unfavorable jury verdict in a lender liability case.

Retail Bank




















(dollar amounts in millions)

1st Qtr '14



4th Qtr '13



1st Qtr '13


Net interest income (FTE)

$

146



$

150



$

155


Provision for credit losses

2



(8)



6


Noninterest income

41



43



41


Noninterest expenses

171



178



175


Net income

9



15



10








Net credit-related charge-offs

4



4



8








Selected average balances:






Assets

6,052



5,997



5,973


Loans

5,381



5,323



5,276


Deposits

21,361



21,438



21,049


  • Average loans increased $58 million, primarily due to an increase in Retail Banking.
  • Average deposits decreased $77 million, primarily due to a decrease in Small Business, partially offset by an increase in Retail Banking.
  • Net interest income decreased $4 million, primarily due to lower loan yields and two fewer days in the first quarter.
  • The provision for credit losses of $2 million increased $10 million, primarily reflecting an increase in Small Business.
  • Noninterest expenses decreased $7 million, primarily due to a decrease in salaries and benefits expense.

Wealth Management




















(dollar amounts in millions)

1st Qtr '14



4th Qtr '13



1st Qtr '13


Net interest income (FTE)

$

46



$

47



$

46


Provision for credit losses

(8)



(9)



(6)


Noninterest income

64



61



65


Noninterest expenses

78



80



79


Net income

26



24



25








Net credit-related (recoveries) charge-offs

(3)



3










Selected average balances:






Assets

4,939



4,873



4,738


Loans

4,767



4,711



4,588


Deposits

3,816



3,933



3,682


  • Average loans increased $56 million, primarily due to an increase in Private Banking.
  • Average deposits decreased $117 million, primarily due to a decrease in Private Banking.
  • Noninterest income increased $3 million, primarily due to an increase in fiduciary income and small increases in several other categories of noninterest income.
  • Noninterest expenses decreased $2 million, primarily due to a decrease in salaries and benefits expense.

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 March 31, 2014 and are presented on a fully taxable equivalent (FTE) basis.

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



















(dollar amounts in millions)

1st Qtr '14


4th Qtr '13


1st Qtr '13

Michigan

$

68


29

%


$

32


15

%


$

78


34

%

California

63


27



77


37



56


24


Texas

46


20



53


25



43


18


Other Markets

56


24



47


23



56


24



233


100

%


209


100

%


233


100

%

Finance & Other (a)

(94)




(92)




(99)



     Total

$

139




$

117




$

134



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




  • Average loans increased $150 million, $393 million and $598 million in Michigan, California and Texas, respectively. The increase in average loans was broad-based with increases in nearly all business lines.
  • Average deposits increased $141 million in Michigan primarily due to an increase in Corporate Banking, partially offset by a decrease in general Middle Market. In California, average deposits decreased $437 million, primarily due to decreases in Corporate Banking and Private Banking, partially offset by an increase in Technology and Life Sciences. The increase in Texas of $339 million was primarily due to increases in Technology and Life Sciences and general Middle Market, partially offset by a decrease in Energy.
  • Net interest income decreased in all markets, primarily reflecting the impact of two fewer days in the first quarter 2014 and, in Texas, a decrease in accretion on the acquired loan portfolio from an unusually high fourth quarter 2013 amount. The benefit from an increase in loan balances largely offset the impact of lower loan yields.
  • The provision for credit losses increased $19 million in California, primarily due to increases in general Middle Market, Commercial Real Estate and Technology and Life Sciences. In Other Markets, the provision declined $13 million, primarily due to decreases in Private Banking and Corporate Banking.
  • Noninterest expenses in Michigan decreased $57 million, primarily due to a decrease in litigation-related expenses from high fourth quarter expense due to an unfavorable jury verdict in a lender liability case.

Michigan Market




















(dollar amounts in millions)

1st Qtr '14



4th Qtr '13



1st Qtr '13


Net interest income (FTE)

$

183



$

187



$

190


Provision for credit losses

3



7



(7)


Noninterest income

87



89



92


Noninterest expenses

161



218



168


Net income

68



32



78








Net credit-related charge-offs (recoveries)



(4)



5








Selected average balances:






Assets

13,819



13,712



14,042


Loans

13,473



13,323



13,650


Deposits

20,642



20,501



20,254


 

California Market





















(dollar amounts in millions)

1st Qtr '14



4th Qtr '13



1st Qtr '13


Net interest income (FTE)

$

172



$

176



$

171


Provision for credit losses

11



(8)



21


Noninterest income

34



37



35


Noninterest expenses

96



98



97


Net income

63



77



56








Net credit-related charge-offs (recoveries)

10



(2)



10








Selected average balances:






Assets

15,133



14,710



13,795


Loans

14,824



14,431



13,542


Deposits

14,782



15,219



14,356


 

Texas Market





















(dollar amounts in millions)

1st Qtr '14



4th Qtr '13



1st Qtr '13


Net interest income (FTE)

$

136



$

147



$

134


Provision for credit losses

6



5



8


Noninterest income

31



33



31


Noninterest expenses

90



91



91


Net income

46



53



43








Net credit-related charge-offs

6



13



6








Selected average balances:






Assets

11,070



10,458



10,795


Loans

10,364



9,766



10,071


Deposits

10,875



10,536



9,959


Conference Call and Webcast
Comerica will host a conference call to review first quarter 2014 financial results at 7 a.m. CT Tuesday, April 15, 2014. Interested parties may access the conference call by calling (800) 309-2262 or (706) 679-5261 (event ID No. 10261396). The call and supplemental financial information can also be accessed via Comerica's "Investor Relations" page at www.comerica.com. A replay of the Webcast can be accessed via Comerica's "Investor Relations" page at www.comerica.com.

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

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

Forward-looking Statements
Any statements in this news release that are not historical facts are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Words such as "anticipates," "believes," "contemplates," "feels," "expects," "estimates," "seeks," "strives," "plans," "intends," "outlook," "forecast," "position," "target," "mission," "assume," "achievable," "potential," "strategy," "goal," "aspiration," "opportunity," "initiative," "outcome," "continue," "remain," "maintain," "on course," "trend," "objective," "looks forward," "projects," "models" and variations of such words and similar expressions, or future or conditional verbs such as "will," "would," "should," "could," "might," "can," "may" or similar expressions, as they relate to Comerica or its management, are intended to identify forward-looking statements. These forward-looking statements are predicated on the beliefs and assumptions of Comerica's management based on information known to Comerica's management as of the date of this news release and do not purport to speak as of any other date. Forward-looking statements may include descriptions of plans and objectives of Comerica's management for future or past operations, products or services, and forecasts of Comerica's revenue, earnings or other measures of economic performance, including statements of profitability, business segments and subsidiaries, estimates of credit trends and global stability. Such statements reflect the view of Comerica's management as of this date with respect to future events and are subject to risks and uncertainties. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, Comerica's actual results could differ materially from those discussed. Factors that could cause or contribute to such differences are changes in general economic, political or industry conditions; changes in monetary and fiscal policies, including changes in interest rates; volatility and disruptions in global capital and credit markets; changes in Comerica's credit rating; the interdependence of financial service companies; changes in regulation or oversight; unfavorable developments concerning credit quality; the effects of more stringent capital or liquidity requirements; declines or other changes in the businesses or industries of Comerica's customers; operational difficulties, failure of technology infrastructure or information security incidents; the implementation of Comerica's strategies and business initiatives; Comerica's ability to utilize technology to efficiently and effectively develop, market and deliver new products and services; changes in the financial markets, including fluctuations in interest rates and their impact on deposit pricing; 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 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, 2013. 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


March 31,

December 31,

March 31,

(in millions, except per share data)

2014

2013

2013

PER COMMON SHARE AND COMMON STOCK DATA




Diluted net income

$

0.73


$

0.62


$

0.70


Cash dividends declared

0.19


0.17


0.17


Common shareholders' equity (at period end)

40.09


39.23


37.41


Tangible common equity (at period end) (a)

36.50


35.65


33.90






Average diluted shares (in thousands)

186,701


186,166


187,442


KEY RATIOS




Return on average common shareholders' equity

7.68

%

6.66

%

7.68

%

Return on average assets

0.86


0.72


0.84


Tier 1 common capital ratio (a) (b)

10.54


10.64


10.37


Tier 1 risk-based capital ratio (b)

10.54


10.64


10.37


Total risk-based capital ratio (b)

12.95


13.10


13.41


Leverage ratio (b)

10.85


10.77


10.75


Tangible common equity ratio (a)

10.20


10.07


9.86


AVERAGE BALANCES




Commercial loans

$

28,362


$

27,683


$

28,056


Real estate construction loans:




Commercial Real Estate business line (c)

1,505


1,363


1,116


Other business lines (d)

322


289


198


Total real estate construction loans

1,827


1,652


1,314


Commercial mortgage loans:




Commercial Real Estate business line (c)

1,734


1,608


1,836


Other business lines (d)

7,036


7,106


7,562


Total commercial mortgage loans

8,770


8,714


9,398


Lease financing

848


838


857


International loans

1,301


1,303


1,282


Residential mortgage loans

1,724


1,679


1,556


Consumer loans

2,243


2,185


2,154


Total loans

45,075


44,054


44,617






Earning assets

59,916


59,924


58,607


Total assets

64,708


64,605


63,451






Noninterest-bearing deposits

23,236


23,532


21,506


Interest-bearing deposits

29,534


29,237


29,186


Total deposits

52,770


52,769


50,692






Common shareholders' equity

7,229


7,010


6,956


NET INTEREST INCOME




Net interest income (fully taxable equivalent basis)

$

411


$

431


$

416


Fully taxable equivalent adjustment

1


1



Net interest margin (fully taxable equivalent basis)

2.77

%

2.86

%

2.88

%

CREDIT QUALITY




Nonaccrual loans

$

317


$

350


$

494


Reduced-rate loans

21


24


21


Total nonperforming loans (e)

338


374


515


Foreclosed property

14


9


40


Total nonperforming assets (e)

352


383


555






Loans past due 90 days or more and still accruing

10


16


25






Gross loan charge-offs

30


41


38


Loan recoveries

18


28


14


Net loan charge-offs

12


13


24






Allowance for loan losses

594


598


617


Allowance for credit losses on lending-related commitments

37


36


36


Total allowance for credit losses

631


634


653






Allowance for loan losses as a percentage of total loans

1.28

%

1.32

%

1.37

%

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

0.10


0.12


0.21


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

0.76


0.84


1.23


Allowance for loan losses as a percentage of total nonperforming loans

176


160


120




(a)

See Reconciliation of Non-GAAP Financial Measures.

(b)

March 31, 2014 ratios are estimated.

(c)

Primarily loans to real estate developers.

(d)

Primarily loans secured by owner-occupied real estate.

(e)

Excludes loans acquired with credit-impairment.

(f)

Lending-related commitment charge-offs were zero in all periods presented.












 CONSOLIDATED BALANCE SHEETS

 Comerica Incorporated and Subsidiaries









March 31,

December 31,

March 31,

(in millions, except share data)

2014

2013

2013


(unaudited)


(unaudited)

ASSETS




Cash and due from banks

$

1,186


$

1,140


$

877






Interest-bearing deposits with banks

4,434


5,311


4,720


Other short-term investments

105


112


115






Investment securities available-for-sale

9,487


9,307


10,286






Commercial loans

29,774


28,815


28,508


Real estate construction loans

1,847


1,762


1,396


Commercial mortgage loans

8,801


8,787


9,317


Lease financing

849


845


853


International loans

1,250


1,327


1,269


Residential mortgage loans

1,751


1,697


1,568


Consumer loans

2,217


2,237


2,156


Total loans

46,489


45,470


45,067


Less allowance for loan losses

(594)


(598)


(617)


Net loans

45,895


44,872


44,450






Premises and equipment

583


594


618


Accrued income and other assets

3,991


3,891


3,819


Total assets

$

65,681


$

65,227


$

64,885






LIABILITIES AND SHAREHOLDERS' EQUITY




Noninterest-bearing deposits

$

23,955


$

23,875


$

22,777






Money market and interest-bearing checking deposits

22,485


22,332


21,540


Savings deposits

1,742


1,673


1,652


Customer certificates of deposit

5,099


5,063


5,753


Foreign office time deposits

469


349


395


Total interest-bearing deposits

29,795


29,417


29,340


Total deposits

53,750


53,292


52,117






Short-term borrowings

160


253


58


Accrued expenses and other liabilities

954


986


1,023


Medium- and long-term debt

3,534


3,543


4,699


Total liabilities

58,398


58,074


57,897






Common stock - $5 par value:




Authorized - 325,000,000 shares




Issued - 228,164,824 shares

1,141


1,141


1,141


Capital surplus

2,182


2,179


2,157


Accumulated other comprehensive loss

(325)


(391)


(410)


Retained earnings

6,414


6,321


6,020


Less cost of common stock in treasury - 46,492,524 shares at 3/31/14, 45,860,786 shares at 12/31/13 and 41,361,612 shares at 3/31/13

(2,129)


(2,097)


(1,920)


Total shareholders' equity

7,283


7,153


6,988


Total liabilities and shareholders' equity

$

65,681


$

65,227


$

64,885


 






























CONSOLIDATED QUARTERLY STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

Comerica Incorporated and Subsidiaries






















First

Fourth

Third

Second

First


First Quarter 2014 Compared To:


Quarter

Quarter

Quarter

Quarter

Quarter


Fourth Quarter 2013


First Quarter 2013

(in millions, except per share data)

2014

2013

2013

2013

2013


 Amount

  Percent


  Amount

  Percent

INTEREST INCOME











Interest and fees on loans

$

376


$

397


$

381


$

388


$

390



$

(21)


(5)%



$

(14)


(3)%


Interest on investment securities

55


55


54


52


53






2


2


Interest on short-term investments

4


4


4


3


3






1


15


Total interest income

435


456


439


443


446



(21)


(5)



(11)


(3)


INTEREST EXPENSE











Interest on deposits

11


12


13


15


15



(1)


(8)



(4)


(25)


Interest on medium- and long-term debt

14


14


14


14


15






(1)


(13)


Total interest expense

25


26


27


29


30



(1)


(4)



(5)


(19)


Net interest income

410


430


412


414


416



(20)


(5)



(6)


(1)


Provision for credit losses

9


9


8


13


16






(7)


(43)


Net interest income after provision

for credit losses

401


421


404


401


400



(20)


(5)



1



NONINTEREST INCOME











Service charges on deposit accounts

54


53


53


53


55



1


2



(1)


(2)


Fiduciary income

44


43


41


44


43



1


4



1


4


Commercial lending fees

20


28


28


22


21



(8)


(27)



(1)


(7)


Card fees

19


19


20


18


17






2


15


Letter of credit fees

14


15


17


16


16



(1)


(6)



(2)


(12)


Bank-owned life insurance

9


9


12


10


9








Foreign exchange income

9


9


9


9


9








Brokerage fees

5


4


4


4


5



1


11





Net securities gains (losses)

1



1


(2)




1


N/M



1


N/M


Other noninterest income

33


39


43


48


38



(6)


(19)



(5)


(16)


Total noninterest income

208


219


228


222


213



(11)


(5)



(5)


(2)


NONINTEREST EXPENSES











Salaries and benefits expense

247


258


255


245


251



(11)


(4)



(4)


(2)


Net occupancy expense

40


41


41


39


39



(1)


(2)



1


3


Equipment expense

14


15


15


15


15



(1)


(5)



(1)


(5)


Outside processing fee expense

28


30


31


30


28



(2)


(4)





Software expense

22


24


22


22


22



(2)


(7)





Litigation-related expense

3


52


(4)


1


3



(49)


(94)





FDIC insurance expense

8


7


9


8


9



1


10



(1)


(14)


Advertising expense

6


3


6


6


6



3


77





Other noninterest expenses

38


43


42


50


43



(5)


(13)



(5)


(13)


Total noninterest expenses

406


473


417


416


416



(67)


(14)



(10)


(2)


Income before income taxes

203


167


215


207


197



36


21



6


3


Provision for income taxes

64


50


68


64


63



14


27



1


1


NET INCOME

139


117


147


143


134



22


19



5


4


Less income allocated to participating securities

2


2


2


2


2








Net income attributable to common shares

$

137


$

115


$

145


$

141


$

132



$

22


19

%


$

5


4

%

Earnings per common share:












Basic

$

0.76


$

0.64


$

0.80


$

0.77


$

0.71



$

0.12


19

%


$

0.05


7

%

Diluted

0.73


0.62


0.78


0.76


0.70



0.11


18



0.03


4














Comprehensive income

205


267


144


15


137



(62)


(23)



68


49














Cash dividends declared on common stock

35


31


31


32


32



4


11



3


9


Cash dividends declared per common share

0.19


0.17


0.17


0.17


0.17



0.02


12



0.02


12


N/M - Not Meaningful

















 



















ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES (unaudited)


Comerica Incorporated and Subsidiaries











2014


2013

(in millions)

1st Qtr


4th Qtr

3rd Qtr

2nd Qtr

1st Qtr








Balance at beginning of period

$

598



$

604


$

613


$

617


$

629









Loan charge-offs:







Commercial

19



31


20


19


21


Real estate construction:





Commercial Real Estate business line (a)




1


2



Commercial mortgage:





Commercial Real Estate business line (a)

5



1


6


2


1


Other business lines (b)

3



4


3


7


12


Total commercial mortgage

8



5


9


9


13


Residential mortgage



1


1


1


1


Consumer

3



4


8


4


3


Total loan charge-offs

30



41


39


35


38









Recoveries on loans previously charged-off:




Commercial

11



17


8


11


6


Real estate construction



3


2


1


1


Commercial mortgage

3



5


7


3


5


Lease financing

2




1




Residential mortgage



1


1


1


1


Consumer

2



2


1


2


1


Total recoveries

18



28


20


18


14


Net loan charge-offs

12



13


19


17


24


Provision for loan losses

8



7


10


13


12


Balance at end of period

$

594



$

598


$

604


$

613


$

617









Allowance for loan losses as a percentage of total loans

1.28

%


1.32

%

1.37

%

1.35

%

1.37

%








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

0.10



0.12


0.18


0.15


0.21


(a)

Primarily charge-offs of loans to real estate developers.

(b)

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

 



















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

Comerica Incorporated and Subsidiaries













2014


2013

(in millions)

1st Qtr


4th Qtr

3rd Qtr

2nd Qtr

1st Qtr








Balance at beginning of period

$

36



$

34


$

36


$

36


$

32


Add: Provision for credit losses on lending-related commitments

1



2


(2)



4


Balance at end of period

$

37



$

36


$

34


$

36


$

36









Unfunded lending-related commitments sold

$



$

1


$

2


$

1


$

2


 



















NONPERFORMING ASSETS (unaudited)

Comerica Incorporated and Subsidiaries












2014


2013

(in millions)

1st Qtr


4th Qtr

3rd Qtr

2nd Qtr

1st Qtr








SUMMARY OF NONPERFORMING ASSETS AND PAST DUE LOANS



Nonaccrual loans:







Business loans:







Commercial

$

54



$

81


$

107


$

102


$

102


Real estate construction:






Commercial Real Estate business line (a)

18



20


24


26


30


Other business lines (b)

1



1


1


2


3


Total real estate construction

19



21


25


28


33


Commercial mortgage:






Commercial Real Estate business line (a)

58



51


67


69


86


Other business lines (b)

104



105


139


157


178


Total commercial mortgage

162



156


206


226


264


International



4





Total nonaccrual business loans

235



262


338


356


399


Retail loans:







Residential mortgage

48



53


63


62


65


Consumer:







Home equity

32



33


34


28


28


Other consumer

2



2


2


3


2


Total consumer

34



35


36


31


30


Total nonaccrual retail loans

82



88


99


93


95


Total nonaccrual loans

317



350


437


449


494


Reduced-rate loans

21



24


22


22


21


Total nonperforming loans (c)

338



374


459


471


515


Foreclosed property

14



9


19


29


40


Total nonperforming assets (c)

$

352



$

383


$

478


$

500


$

555









Nonperforming loans as a percentage of total loans

0.73

%


0.82

%

1.04

%

1.04

%

1.14

%

Nonperforming assets as a percentage of total loans

 and foreclosed property

0.76



0.84


1.08


1.10


1.23


Allowance for loan losses as a percentage of total

nonperforming loans

176



160


131


130


120


Loans past due 90 days or more and still accruing

$

10



$

16


$

25


$

20


$

25









ANALYSIS OF NONACCRUAL LOANS



Nonaccrual loans at beginning of period

$

350



$

437


$

449


$

494


$

519


Loans transferred to nonaccrual (d)

19



23


50


37


34


Nonaccrual business loan gross charge-offs (e)

(27)



(33)


(25)


(25)


(34)


Nonaccrual business loans sold (f)

(3)



(14)


(17)


(9)


(7)


Payments/Other (g)

(22)



(63)


(20)


(48)


(18)


Nonaccrual loans at end of period

$

317



$

350


$

437


$

449


$

494


(a) Primarily loans to real estate developers.

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

(c) Excludes loans acquired with credit impairment.

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

(e) Analysis of gross loan charge-offs:



Nonaccrual business loans

$

27



$

33


$

25


$

25


$

34


Performing criticized loans



3


5


5



Consumer and residential mortgage loans

3



5


9


5


4


Total gross loan charge-offs

$

30



$

41


$

39


$

35


$

38


(f) Analysis of loans sold:







      Nonaccrual business loans

$

3



$

14


$

17


$

9


$

7


      Performing criticized loans

6



22


31


40


12


Total criticized loans sold

$

9



$

36


$

48


$

49


$

19


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

 





























ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)

Comerica Incorporated and Subsidiaries






















Three Months Ended


March 31, 2014


December 31, 2013


March 31, 2013


Average


Average


Average


Average


Average


Average

(dollar amounts in millions)

Balance

Interest

Rate


Balance

Interest

Rate


Balance

Interest

Rate













Commercial loans

$

28,362


$

221


3.17

%


$

27,683


$

228


3.26

%


$

28,056


$

229


3.31

%

Real estate construction loans

1,827


15


3.40



1,652


15


3.50



1,314


13


4.15


Commercial mortgage loans

8,770


86


3.97



8,714


101


4.62



9,398


95


4.08


Lease financing

848


9


4.07



838


7


3.27



857


7


3.23


International loans

1,301


12


3.68



1,303


12


3.78



1,282


11


3.62


Residential mortgage loans

1,724


17


3.86



1,679


17


3.97



1,556


17


4.39


Consumer loans

2,243


17


3.16



2,185


18


3.24



2,154


18


3.36


Total loans (a)

45,075


377


3.39



44,054


398


3.58



44,617


390


3.54














Mortgage-backed securities available-for-sale

8,911


55


2.42



8,969


55


2.46



9,635


53


2.25


Other investment securities available-for-sale

371



0.43



396



0.45



386



0.50


Total investment securities available-for-sale

9,282


55


2.34



9,365


55


2.37



10,021


53


2.17














Interest-bearing deposits with banks (b)

5,448


4


0.26



6,400


4


0.26



3,852


2


0.27


Other short-term investments

111



0.66



105



0.69



117


1


2.30


Total earning assets

59,916


436


2.94



59,924


457


3.03



58,607


446


3.09














Cash and due from banks

913





970





979




Allowance for loan losses

(603)





(609)





(633)




Accrued income and other assets

4,482





4,320





4,498




Total assets

$

64,708





$

64,605





$

63,451
















Money market and interest-bearing checking deposits

$

22,261


6


0.11



$

22,030


6


0.12



$

21,294


7


0.14


Savings deposits

1,700



0.03



1,667



0.03



1,623



0.03


Customer certificates of deposit

5,109


5


0.36



5,078


5


0.38



5,744


7


0.47


Foreign office time deposits

464



0.42



462


1


0.47



525


1


0.55


Total interest-bearing deposits

29,534


11


0.15



29,237


12


0.17



29,186


15


0.21














Short-term borrowings

185



0.03



279



0.06



123



0.11


Medium- and long-term debt

3,545


14


1.53



3,563


14


1.53



4,707


15


1.32


Total interest-bearing sources

33,264


25


0.30



33,079


26


0.31



34,016


30


0.36














Noninterest-bearing deposits

23,236





23,532





21,506




Accrued expenses and other liabilities

979





984





973




Total shareholders' equity

7,229





7,010





6,956




Total liabilities and shareholders' equity

$

64,708





$

64,605





$

63,451
















Net interest income/rate spread (FTE)


$

411


2.64




$

431


2.72




$

416


2.73














FTE adjustment


$

1





$

1





$















Impact of net noninterest-bearing sources of funds



0.13





0.14





0.15


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



2.77

%




2.86

%




2.88

%

(a)

Accretion of the purchase discount on the acquired loan portfolio of $12 million, $23 million and $11 million in the first quarter of 2014 and the fourth and first quarters of 2013, respectively, increased the net interest margin by 8 basis points, 15 basis points and 8 basis points in each respective period.

(b)

Excess liquidity, represented by average balances deposited with the Federal Reserve Bank, reduced the net interest margin by 24 basis points, 31 basis points and 17 basis points in the first quarter of 2014 and the fourth and first quarters of 2013, respectively.

 



















CONSOLIDATED STATISTICAL DATA (unaudited)

Comerica Incorporated and Subsidiaries











March 31,

December 31,

September 30,

June 30,

March 31,

(in millions, except per share data)

2014

2013

2013

2013

2013







Commercial loans:






Floor plan

$

3,437


$

3,504


$

2,869


$

3,241


$

2,963


Other

26,337


25,311


25,028


25,945


25,545


Total commercial loans

29,774


28,815


27,897


29,186


28,508


Real estate construction loans:






Commercial Real Estate business line (a)

1,507


1,447


1,283


1,223


1,185


Other business lines (b)

340


315


269


256


211


Total real estate construction loans

1,847


1,762


1,552


1,479


1,396


Commercial mortgage loans:






Commercial Real Estate business line (a)

1,820


1,678


1,592


1,743


1,812


Other business lines (b)

6,981


7,109


7,193


7,264


7,505


Total commercial mortgage loans

8,801


8,787


8,785


9,007


9,317


Lease financing

849


845


829


843


853


International loans

1,250


1,327


1,286


1,209


1,269


Residential mortgage loans

1,751


1,697


1,650


1,611


1,568


Consumer loans:






Home equity

1,533


1,517


1,501


1,474


1,498


Other consumer

684


720


651


650


658


Total consumer loans

2,217


2,237


2,152


2,124


2,156


Total loans

$

46,489


$

45,470


$

44,151


$

45,459


$

45,067








Goodwill

$

635


$

635


$

635


$

635


$

635


Core deposit intangible

15


16


17


18


19


Loan servicing rights

1


1


1


2


2








Tier 1 common capital ratio (c) (d)

10.54

%

10.64

%

10.72

%

10.43

%

10.37

%

Tier 1 risk-based capital ratio (c)

10.54


10.64


10.72


10.43


10.37


Total risk-based capital ratio (c)

12.95


13.10


13.42


13.29


13.41


Leverage ratio (c)

10.85


10.77


10.88


10.81


10.75


Tangible common equity ratio (d)

10.20


10.07


9.87


10.04


9.86








Common shareholders' equity per share of common stock

$

40.09


$

39.23


$

37.94


$

37.32


$

37.41


Tangible common equity per share of common stock (d)

36.50


35.65


34.38


33.79


33.90


Market value per share for the quarter:






High

53.50


48.69


43.49


40.44


36.99


Low

43.96


38.64


38.56


33.55


30.73


Close

51.80


47.54


39.31


39.83


35.95








Quarterly ratios:






Return on average common shareholders' equity

7.68

%

6.66

%

8.50

%

8.23

%

7.68

%

Return on average assets

0.86


0.72


0.92


0.90


0.84


Efficiency ratio (e)

65.79


72.81


65.18


65.03


66.15








Number of banking centers

483


483


484


484


487








Number of employees - full time equivalent

8,907


8,948


8,918


8,929


9,001


(a)

Primarily loans to real estate developers.

(b)

Primarily loans secured by owner-occupied real estate.

(c)

March 31, 2014 ratios are estimated.

(d)

See Reconciliation of Non-GAAP Financial Measures.

(e)

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

 












PARENT COMPANY ONLY BALANCE SHEETS (unaudited)

Comerica Incorporated









March 31,

December 31,

March 31,

(in millions, except share data)

2014

2013

2013





ASSETS




Cash and due from subsidiary bank

$

5


$

31


$

23


Short-term investments with subsidiary bank

531


482


450


Other short-term investments

97


96


91


Investment in subsidiaries, principally banks

7,276


7,174


7,054


Premises and equipment

3


4


4


Other assets

156


139


156


      Total assets

$

8,068


$

7,926


$

7,778






LIABILITIES AND SHAREHOLDERS' EQUITY




Medium- and long-term debt

$

614


$

617


$

626


Other liabilities

171


156


164


      Total liabilities

785


773


790






Common stock - $5 par value:




    Authorized - 325,000,000 shares




    Issued - 228,164,824 shares

1,141


1,141


1,141


Capital surplus

2,182


2,179


2,157


Accumulated other comprehensive loss

(325)


(391)


(410)


Retained earnings

6,414


6,321


6,020


Less cost of common stock in treasury - 46,492,524 shares at 3/31/14, 45,860,786 shares at 12/31/13 and 41,361,612 shares at 3/31/13

(2,129)


(2,097)


(1,920)


      Total shareholders' equity

7,283


7,153


6,988


      Total liabilities and shareholders' equity

$

8,068


$

7,926


$

7,778


 























CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited)

Comerica Incorporated and Subsidiaries


















Accumulated





Common Stock


Other



Total


Shares


Capital

Comprehensive

Retained

Treasury

Shareholders'

(in millions, except per share data)

 Outstanding

Amount

Surplus

Loss

Earnings

Stock

Equity









BALANCE AT DECEMBER 31, 2012

188.3


$

1,141


$

2,162


$

(413)


$

5,931


$

(1,879)


$

6,942


Net income





134



134


Other comprehensive income, net of tax




3




3


Cash dividends declared on common stock ($0.17 per share)





(32)



(32)


Purchase of common stock

(2.2)






(74)


(74)


Net issuance of common stock under employee stock plans

0.7



(15)



(13)


33


5


Share-based compensation



10





10


BALANCE AT MARCH 31, 2013

186.8


$

1,141


$

2,157


$

(410)


$

6,020


$

(1,920)


$

6,988










BALANCE AT DECEMBER 31, 2013

182.3


$

1,141


$

2,179


$

(391)


$

6,321


$

(2,097)


$

7,153


Cumulative effect of adoption of new accounting principle





(3)



(3)


Net income





139



139


Other comprehensive income, net of tax




66




66


Cash dividends declared on common stock ($0.19 per share)





(35)



(35)


Purchase of common stock

(1.7)






(80)


(80)


Net issuance of common stock under employee stock plans

1.1



(11)



(8)


48


29


Share-based compensation



14





14


BALANCE AT MARCH 31, 2014

181.7


$

1,141


$

2,182


$

(325)


$

6,414


$

(2,129)


$

7,283




























 BUSINESS SEGMENT FINANCIAL RESULTS (unaudited)

 Comerica Incorporated and Subsidiaries
































(dollar amounts in millions)

Business


Retail


Wealth







Three Months Ended March 31, 2014

Bank


Bank


Management


Finance


Other


Total

Earnings summary:











Net interest income (expense) (FTE)

$

371



$

146



$

46



$

(158)



$

6



$

411


Provision for credit losses

16



2



(8)





(1)



9


Noninterest income

87



41



64



14



2



208


Noninterest expenses

146



171



78



3



8



406


Provision (benefit) for income taxes (FTE)

98



5



14



(55)



3



65


Net income (loss)

$

198



$

9



$

26



$

(92)



$

(2)



$

139


Net credit-related charge-offs (recoveries)

$

11



$

4



$

(3)



$



$



$

12














Selected average balances:











Assets

$

35,896



$

6,052



$

4,939



$

11,129



$

6,692



$

64,708


Loans

34,927



5,381



4,767







45,075


Deposits

27,023



21,361



3,816



353



217



52,770














Statistical data:











Return on average assets (a)

2.20

%


0.16

%


2.15

%


N/M



N/M



0.86

%

Efficiency ratio (b)

31.96



91.44



71.31



N/M



N/M



65.79















Business


Retail


Wealth







Three Months Ended December 31, 2013

Bank


Bank


Management


Finance


Other


Total

Earnings summary:











Net interest income (expense) (FTE)

$

387



$

150



$

47



$

(161)



$

8



$

431


Provision for credit losses

24



(8)



(9)





2



9


Noninterest income

95



43



61



14



6



219


Noninterest expenses

198



178



80



2



15



473


Provision (benefit) for income taxes (FTE)

90



8



13



(57)



(3)



51


Net income (loss)

$

170



$

15



$

24



$

(92)



$



$

117


Net credit-related charge-offs

$

6



$

4



$

3



$



$



$

13














Selected average balances:











Assets

$

35,042



$

5,997



$

4,873



$

11,032



$

7,661



$

64,605


Loans

34,020



5,323



4,711







44,054


Deposits

26,873



21,438



3,933



323



202



52,769














Statistical data:











Return on average assets (a)

1.94

%


0.27

%


1.93

%


N/M



N/M



0.72

%

Efficiency ratio (b)

40.97



92.27



74.64



N/M



N/M



72.81















Business


Retail


Wealth







Three Months Ended March 31, 2013

Bank


Bank


Management


Finance


Other


Total

Earnings summary:











Net interest income (expense) (FTE)

$

375



$

155



$

46



$

(167)



7



$

416


Provision for credit losses

20



6



(6)





(4)



16


Noninterest income

90



41



65



14



3



213


Noninterest expenses

146



175



79



3



13



416


Provision (benefit) for income taxes (FTE)

101



5



13



(58)



2



63


Net income (loss)

$

198



$

10



$

25



$

(98)



$

(1)



$

134


Net credit-related charge-offs

$

16



$

8



$



$



$



$

24














Selected average balances:











Assets

$

35,780



$

5,973



$

4,738



$

11,747



$

5,213



$

63,451


Loans

34,753



5,276



4,588







44,617


Deposits

25,514



21,049



3,682



275



172



50,692














Statistical data:











Return on average assets (a)

2.21

%


0.18

%


2.12

%


N/M



N/M



0.84

%

Efficiency ratio (b)

31.38



89.37



71.09



N/M



N/M



66.15


(a)

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

(b)

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

FTE - Fully Taxable Equivalent

N/M - Not Meaningful

 



























 MARKET SEGMENT FINANCIAL RESULTS (unaudited)

 Comerica Incorporated and Subsidiaries
































(dollar amounts in millions)





Other


Finance



Three Months Ended March 31, 2014

Michigan


California


Texas


Markets


& Other


Total

Earnings summary:











Net interest income (expense) (FTE)

$

183



$

172



$

136



$

72



$

(152)



$

411


Provision for credit losses

3



11



6



(10)



(1)



9


Noninterest income

87



34



31



40



16



208


Noninterest expenses

161



96



90



48



11



406


Provision (benefit) for income taxes (FTE)

38



36



25



18



(52)



65


Net income (loss)

$

68



$

63



$

46



$

56



$

(94)



$

139


Net credit-related charge-offs (recoveries)

$



$

10



$

6



$

(4)



$



$

12














Selected average balances:










Assets

$

13,819



$

15,133



$

11,070



$

6,865



$

17,821



$

64,708


Loans

13,473



14,824



10,364



6,414





45,075


Deposits

20,642



14,782



10,875



5,901



570



52,770














Statistical data:











Return on average assets (a)

1.26

%


1.59

%


1.50

%


3.28

%


N/M



0.86

%

Efficiency ratio (b)

59.71



46.72



53.83



43.39



N/M



65.79





















Other


Finance



Three Months Ended December 31, 2013

Michigan


California


Texas


Markets


& Other


Total

Earnings summary:











Net interest income (expense) (FTE)

$

187



$

176



$

147



$

74



$

(153)



$

431


Provision for credit losses

7



(8)



5



3



2



9


Noninterest income

89



37



33



40



20



219


Noninterest expenses

218



98



91



49



17



473


Provision (benefit) for income taxes (FTE)

19



46



31



15



(60)



51


Net income (loss)

$

32



$

77



$

53



$

47



$

(92)



$

117


Net credit-related charge-offs (recoveries)

$

(4)



$

(2)



$

13



$

6



$



$

13














Selected average balances:











Assets

$

13,712



$

14,710



$

10,458



$

7,032



$

18,693



$

64,605


Loans

13,323



14,431



9,766



6,534





44,054


Deposits

20,501



15,219



10,536



5,988



525



52,769














Statistical data:











Return on average assets (a)

0.59

%


1.90

%


1.80

%


2.68

%


N/M



0.72

%

Efficiency ratio (b)

79.04



46.11



50.84



42.34



N/M



72.81





















Other


Finance



Three Months Ended March 31, 2013

Michigan


California


Texas


Markets


& Other


Total

Earnings summary:











Net interest income (expense) (FTE)

$

190



$

171



$

134



$

81



$

(160)



$

416


Provision for credit losses

(7)



21



8



(2)



(4)



16


Noninterest income

92



35



31



38



17



213


Noninterest expenses

168



97



91



44



16



416


Provision (benefit) for income taxes (FTE)

43



32



23



21



(56)



63


Net income (loss)

$

78



$

56



$

43



$

56



$

(99)



$

134


Net credit-related charge-offs

$

5



$

10



$

6



$

3



$



$

24














Selected average balances:











Assets

$

14,042



$

13,795



$

10,795



$

7,859



$

16,960



$

63,451


Loans

13,650



13,542



10,071



7,354





44,617


Deposits

20,254



14,356



9,959



5,676



447



50,692














Statistical data:











Return on average assets (a)

1.47

%


1.45

%


1.54

%


2.86

%


N/M



0.84

%

Efficiency ratio (b)

59.53



47.04



54.99



37.41



N/M



66.15


(a)

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

(b)

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

FTE - Fully Taxable Equivalent

N/M - Not Meaningful

 

















RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)

Comerica Incorporated and Subsidiaries









March 31,

December 31,

September 30,

June 30,

March 31,

(dollar amounts in millions)

2014

2013

2013

2013

2013







Tier 1 Common Capital Ratio:





Tier 1 and Tier 1 common capital (a) (b)

$

6,961


$

6,895


$

6,862


$

6,800


$

6,748








Risk-weighted assets (a) (b)

66,051


64,825


64,027


65,220


65,099








Tier 1 and Tier 1 common risk-based capital ratio (b)

10.54

%

10.64

%

10.72

%

10.43

%

10.37

%







Basel III Common Equity Tier 1 Capital Ratio:




Tier 1 common capital (b)

$

6,961


$

6,895


$

6,862


$

6,800


$

6,748


Basel III adjustments (c)

(3)


(6)


(4)



(1)


Basel III common equity Tier 1 capital (c)

6,958


6,889


6,858


6,800


6,747








Risk-weighted assets (a) (b)

$

66,051


$

64,825


$

64,027


$

65,220


$

65,099


Basel III adjustments (c)

1,603


1,754


1,726


2,091


1,996


Basel III risk-weighted assets (c)

$

67,654


$

66,579


$

65,753


$

67,311


$

67,095








Tier 1 common capital ratio (b)

10.5

%

10.6

%

10.7

%

10.4

%

10.4

%

Basel III common equity Tier 1 capital ratio (c)

10.3


10.3


10.4


10.1


10.1








Tangible Common Equity Ratio:




Common shareholders' equity

$

7,283


$

7,153


$

6,969


$

6,911


$

6,988


Less:






Goodwill

635


635


635


635


635


Other intangible assets

16


17


18


20


21


Tangible common equity

$

6,632


$

6,501


$

6,316


$

6,256


$

6,332








Total assets

$

65,681


$

65,227


$

64,670


$

62,947


$

64,885


Less:






Goodwill

635


635


635


635


635


Other intangible assets

16


17


18


20


21


Tangible assets

$

65,030


$

64,575


$

64,017


$

62,292


$

64,229








Common equity ratio

11.09

%

10.97

%

10.78

%

10.98

%

10.77

%

Tangible common equity ratio

10.20


10.07


9.87


10.04


9.86








Tangible Common Equity per Share of Common Stock:



Common shareholders' equity

$

7,283


$

7,153


$

6,969


$

6,911


$

6,988


Tangible common equity

6,632


6,501


6,316


6,256


6,332








Shares of common stock outstanding (in millions)

182


182


184


185


187








Common shareholders' equity per share of common stock

$

40.09


$

39.23


$

37.94


$

37.32


$

37.41


Tangible common equity per share of common stock

36.50


35.65


34.38


33.79


33.90




(a)

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

(b)

March 31, 2014 Tier 1 capital and risk-weighted assets are estimated.

(c)

Estimated ratios based on the standardized approach in the final rule for the U.S. adoption of the Basel III regulatory capital framework and excluding most elements of AOCI.

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 Basel III common equity Tier 1 capital ratio further adjusts Tier 1 common capital and risk-weighted assets to account for the final rule approved by U.S. banking regulators in July 2013 for the U.S. adoption of the Basel III regulatory capital framework. The final Basel III capital rules are effective January 1, 2015 for banking organizations subject to the standardized approach. 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

SOURCE Comerica Incorporated