Comerica Reports First Quarter 2009 Net Income of $9 Million
PRNewswire
DALLAS
(NYSE:CMA)
Already Strong Capital Levels Further Enhanced
Average Core Deposits Increased $1 Billion
Management Continues Strong Focus on Expense Controls
EPS Impact of Preferred Stock Dividends to U.S. Treasury (22 Cents)
DALLAS, April 21 /PRNewswire-FirstCall/ -- Comerica Incorporated today reported first quarter 2009 net income of $9 million, compared to net income of $20 million for the fourth quarter 2008 and $109 million for the first quarter 2008. After preferred dividends of $33 million in the first quarter 2009 and $17 million in the fourth quarter 2008, the net loss applicable to common stock was $24 million, or $0.16 per diluted share, for the first quarter 2009, compared to net income applicable to common stock of $3 million, or $0.02 per diluted share, for the fourth quarter 2008 and $109 million, or $0.73 per diluted share, for the first quarter 2008. First quarter 2009 included a $203 million provision for loan losses, compared to $192 million for the fourth quarter 2008 and $159 million for the first quarter 2008.
(Logo: http://www.newscom.com/cgi-bin/prnh/20010807/CMALOGO)
------------------------------------------------------------------------
1st 4th 1st
(dollar amounts in millions, except per share Qtr Qtr Qtr
data) '09 '08 '08
------------------------------------------------------------------------
Net interest income $384 $431 $476
Provision for loan losses 203 192 159
Noninterest income 223 174 237
Noninterest expenses 397 411 403
Net income 9 20 109
Preferred stock dividends to U.S. Treasury 33 17 -
Net income (loss) applicable to common stock (24) 3 109
Diluted earnings (loss) per common share (0.16) 0.02 0.73
Tier 1 capital ratio 11.08%* 10.66% 7.40%
Tangible common equity ratio 7.27 7.21 7.62
Net interest margin 2.53 2.82 3.22
* March 31, 2009 ratio is estimated.
========================================================================
"We had $5.6 billion in new and renewed commitments in the first quarter, as we continued to focus our lending efforts on new and existing relationship customers, with the appropriate credit standards and return hurdles in place," said Ralph W. Babb Jr., chairman and chief executive officer. "To support the challenged housing market, we also funded $2 billion in mortgage-backed government agency securities in the quarter.
"Commercial and industrial loan growth has slowed sharply in all 10 previous post-World War II recessions, with actual loan outstandings falling in eight of those recessions, in inflation-adjusted terms. Companies have reduced their borrowings out of appropriate caution during this recession, as well. As a result, we have seen reduced loan demand across our geographic markets.
"The $33 million preferred stock dividends to the U.S. Treasury Department under the Capital Purchase Program weighed on our first quarter results, with an impact of 22 cents per share. We plan to redeem the $2.25 billion in preferred stock at such time as feasible, with careful consideration given to the economic environment.
"Our already strong capital levels were further enhanced in the first quarter, with a preliminary Tier 1 Capital ratio of 11.08 percent at March 31. The quality of our capital also continues to be solid, as evidenced by a Tier I Common capital ratio of 7.33 percent and a Tangible Common Equity ratio of 7.27 percent.
"We were pleased by the $1 billion increase in average core deposits. We are staying close to our customers throughout this economic cycle, delivering the exceptional service that has been a hallmark of our company for many years.
"Our expense controls included a workforce reduction of five percent in the first quarter, bringing us to a staffing level that is the lowest in more than 10 years, even with our investment in about 100 new banking centers since 2005. Together with other cost-savings actions, as well as our efforts to grow new and existing customer relationships, we believe we are well positioned to weather the economic downturn and for the future."
First Quarter 2009 Compared to Fourth Quarter 2008
- Average earning assets increased $618 million, reflecting a $1.4 billion increase in investment securities, from purchases of mortgage-backed government agency securities in the first quarter 2009 and auction-rate securities repurchased from customers in the fourth quarter 2008, partially offset by a decrease in average loans.
- Average loans, excluding Financial Services Division (FSD) loans, were down $1.7 billion from the fourth quarter 2008. National Dealer Services average loans declined $461 million and Middle Market average loans declined in all markets. The declines reflected reduced demand from customers in a rapidly contracting economic environment.
- Average core deposits, excluding the Financial Services Division, increased $1.0 billion in the first quarter 2009, reflecting an $840 million increase in noninterest-bearing deposits.
- The net interest margin of 2.53 percent decreased 29 basis points, from 2.82 percent in the fourth quarter 2008, primarily reflecting the limited opportunity to reduce deposit rates and the decreased contribution of noninterest-bearing funds in a significantly lower rate environment, partially offset by increasing loan spreads.
- Net credit-related charge-offs were $157 million, or 1.26 percent of average total loans, for the first quarter 2009, compared to $133 million, or 1.04 percent of average total loans, for the fourth quarter 2008. The provision for loan losses was $203 million for the first quarter 2009, compared to $192 million for the fourth quarter 2008, and the period-end allowance to total loans ratio increased to 1.68 percent from 1.52 percent at December 31, 2008.
- Noninterest income increased $49 million, and included a $24 million pre-tax gain on the termination of certain structured lease transactions, $13 million of net securities gains (including gains of $5 million from redemptions of auction-rate securities) and $5 million in deferred compensation asset losses, a decrease in losses of $13 million when compared to the fourth quarter 2008 (offset by an increase in deferred compensation plan costs in noninterest expenses).
- Noninterest expenses decreased $14 million from the fourth quarter, primarily due to a $16 million decrease in salaries expense and targeted decreases across discretionary categories of noninterest expenses, partially offset by increases in pension expense ($11 million) and FDIC insurance expense ($8 million). Total severance-related expenses were $6 million in the first quarter, down from $29 million in the fourth quarter of 2008. Annualized first quarter noninterest expenses were nearly 10 percent lower than noninterest expenses for the full-year 2008.
- The estimated Tier 1 common and Tier 1 capital ratios were 7.33 percent and 11.08 percent, respectively.
Net Interest Income and Net Interest Margin
--------------------------------------------------------------------------
1st 4th 1st
Qtr Qtr Qtr
(dollar amounts in millions) '09 '08 '08
--------------------------------------------------------------------------
Net interest income $384 $431 $476
Net interest margin 2.53% 2.82% 3.22%
Selected average balances:
Total earning assets $61,752 $61,134 $59,518
Total investment securities 10,126 8,734 7,222
Total loans 49,556 51,338 51,852
Total loans, excluding FSD loans (primarily
low-rate) 49,344 51,015 51,050
Total core deposits*, excluding FSD 31,946 30,944 32,620
Total noninterest-bearing deposits 11,364 10,575 10,622
Total noninterest-bearing deposits,
excluding FSD 10,095 9,255 8,728
* Core deposits exclude other time deposits and foreign office time
deposits.
==========================================================================
- The $47 million decrease in net interest income in the first quarter 2009, when compared to fourth quarter 2008, resulted primarily from a reduction in the net interest margin, a decline in loans and the impact of two less days ($9 million).
- First quarter 2009 average core deposits, excluding the Financial Services Division, increased $1.0 billion compared to fourth quarter 2008, reflecting an $840 million increase in noninterest-bearing deposits. The increase in noninterest-bearing deposits occurred across all business segments from both commercial and consumer customers.
- The net interest margin of 2.53 percent declined 29 basis points, compared to fourth quarter 2008, primarily reflecting the limited opportunity to reduce deposit rates at the same pace as the decline in loan yields and the decreased contribution of noninterest-bearing funds in a significantly lower rate environment, partially offset by increasing loan spreads. Variable rate loan yields generally move with the average target federal funds and one-month LIBOR rates, which declined 82 basis points and 171 basis points, respectively, from the fourth quarter 2008. In addition, the net interest margin was reduced by approximately seven basis points from $1.8 billion of average balances deposited with the Federal Reserve Bank in the first quarter 2009, compared to a reduction of approximately two basis points from $778 million of average balances in the fourth quarter 2008.
- Total average Financial Services Division deposits decreased $268 million from the fourth quarter 2008. This division serves title and escrow companies that facilitate residential mortgage transactions and benefits from customer deposits related to mortgage escrow balances. Deposits continued to decline primarily due to reduced home prices.
Noninterest Income
Noninterest income was $223 million for the first quarter 2009, compared to $174 million for the fourth quarter 2008 and $237 million for the first quarter 2008. Noninterest income in the first quarter 2009, compared to the fourth quarter 2008, included a $24 million pre-tax gain on the termination of certain structured lease transactions (included in "other noninterest income") and $13 million of net securities gains, which included gains of $8 million from sales of mortgage-backed securities and $5 million from redemptions of auction-rate securities. In addition, deferred compensation asset losses were $5 million in the first quarter 2009, a decrease in losses of $13 million when compared to the fourth quarter 2008 (offset by an increase in deferred compensation plan costs in noninterest expenses). Certain categories of noninterest income are highlighted in the following table.
------------------------------------------------------------------------
1st 4th 1st
Qtr Qtr Qtr
(in millions) '09 '08 '08
------------------------------------------------------------------------
Net securities gains $13 $4 $22
Other noninterest income
Net income (loss) from principal investing and
warrants (2) (5) (4)
Deferred compensation asset returns* (5) (18) (5)
* Compensation deferred by Comerica officers is invested in stocks and
bonds to reflect the investment selections of the officers. Income (loss)
earned on these assets is reported in noninterest income and the
offsetting increase (decrease) in the liability is reported in salaries
expense.
========================================================================
Noninterest Expenses
Noninterest expenses were $397 million for the first quarter 2009, compared to $411 million for the fourth quarter 2008 and $403 million for the first quarter 2008. The $14 million decrease in noninterest expenses in the first quarter 2009, compared to the fourth quarter 2008, reflected a decrease of $16 million in salaries expense and targeted decreases across discretionary categories of noninterest expenses, partially offset by increases of $11 million in pension expense and $8 million in FDIC insurance expense. The decrease in salaries expense was primarily due to decreases of $19 million in severance expense and $6 million in incentives, partially offset by a $13 million increase in deferred compensation plan costs (offset by a decrease in deferred compensation asset losses in noninterest income). Regular salaries expense was also impacted by reductions in full-time equivalent staff of approximately 490 and 160 in the first quarter 2009 and fourth quarter 2008, respectively. Total severance-related expenses were $6 million in the first quarter, down from $29 million in the fourth quarter of 2008. Certain categories of noninterest expenses are highlighted in the table below.
----------------------------------------------------------------------
1st 4th 1st
Qtr Qtr Qtr
'09 '08 '08
----------------------------------------------------------------------
Salaries
Regular salaries $147 $152 $151
Severance 5 24 2
Incentives 13 19 32
Deferred compensation plan costs (5) (18) (5)
Share-based compensation 11 10 20
--- --- ---
Total salaries 171 187 200
Employee benefits
Pension expense 16 5 5
Other benefits 38 43 42
Severance-related benefits 1 5 -
--- --- ---
Total employee benefits 55 53 47
Customer services - 2 6
Litigation and operational losses 2 3 (8)
Provision for credit losses on lending-related
commitments (1) (2) 4
Other noninterest expenses
FDIC insurance 15 7 2
Other real estate expense 7 5 2
======================================================================
Credit Quality
"We have continued to reserve for loan losses substantially in excess of charge-offs to reflect the continued downturn in the economy," said Babb. "Our loan loss reserves are established using a thorough methodology, in which the reserve is built credit by credit at the end of each quarter. We continually review the components of the reserve, analyze risk rating migration within industries and geographies, and conduct stress testing. We continue to work hard to stay ahead of the credit issues in this environment."
- The allowance to total loans ratio increased to 1.68 percent at March 31, 2009, from 1.52 percent at December 31, 2008 and 1.16 percent at March 31, 2008.
- The provision for loan losses and loan quality reflected challenges in the Midwest, Western and Florida markets and the contracting domestic economy.
- Net credit-related charge-offs in the Commercial Real Estate business line in the first quarter 2009 were $73 million, of which $47 million were from residential real estate developers in the Western market. Comparable numbers for the fourth quarter 2008 were $59 million in total, of which $37 million were from residential real estate developers in the Western market.
- Net loan charge-offs excluding the Commercial Real Estate business line were $84 million in the first quarter 2009, or 76 basis points of average non-Commercial Real Estate loans, compared to $74 million, or 66 basis points, in the fourth quarter 2008.
- Nonperforming assets increased to 2.20 percent of total loans and foreclosed property at March 31, 2009. During the first quarter 2009, $241 million of loan relationships greater than $2 million were transferred to nonaccrual status, a decrease of $17 million from the fourth quarter 2008. Of the transfers of loan relationships greater than $2 million to nonaccrual in the first quarter 2009, $112 million were in the Commercial Real Estate business line and $89 million were in Middle Market, a decrease of $51 million and an increase of $28 million from the fourth quarter 2008, respectively.
-----------------------------------------------------------------------
1st 4th 1st
Qtr Qtr Qtr
(dollar amounts in millions) '09 '08 '08
-----------------------------------------------------------------------
Net loan charge-offs $157 $133 $110
Net lending-related commitment charge-offs - - -
---- ---- ----
Total net credit-related charge-offs 157 133 110
Net loan charge-offs/Average total loans 1.26% 1.04% 0.85%
Net credit-related charge-offs/Average total loans 1.26 1.04 0.85
Provision for loan losses $203 $192 $159
Provision for credit losses on lending-related
commitments (1) (2) 4
---- ---- ----
Total provision for credit losses 202 190 163
Nonperforming loans 982 917 538
Nonperforming assets (NPAs) 1,073 983 560
NPAs/Total loans and foreclosed property 2.20% 1.94% 1.07%
Loans past due 90 days or more and still accruing 207 125 80
Allowance for loan losses $816 $770 $605
Allowance for credit losses on
lending-related commitments* 37 38 25
---- ---- ----
Total allowance for credit losses 853 808 630
Allowance for loan losses/Total loans 1.68% 1.52% 1.16%
Allowance for loan losses/Nonperforming loans 83 84 112
* Included in "Accrued expenses and other liabilities" on the
consolidated balance sheets.
=======================================================================
Balance Sheet and Capital Management
Total assets and common shareholders' equity were $67.4 billion and $5.0 billion, respectively, at March 31, 2009, compared to $67.5 billion and $5.0 billion, respectively, at December 31, 2008. To further preserve and enhance Comerica's balance sheet strength in the continuing economic downturn, Comerica reduced the quarterly cash dividend rate to $0.05 per common share in the first quarter 2009, from $0.33 per common share in the fourth quarter 2008. This action enables the retention of nearly $170 million per annum in tangible equity. There were approximately 151 million common shares outstanding at March 31, 2009. No shares were repurchased in the open market in the first quarter 2009.
Comerica's tangible common equity ratio was 7.27 percent at March 31, 2009. The estimated Tier 1 common, Tier 1 and total risk-based capital ratios were 7.33 percent, 11.08 percent and 15.39 percent, respectively.
2009 Outlook
- Management expects to focus on new and expanding existing relationships. Management expects subdued loan demand in light of the rapidly contracting domestic economy.
- Management expects the net interest margin to expand during the remainder of the year with improved loan pricing and the runoff of higher-cost time deposits and debt. The target federal funds and short-term LIBOR rates are expected to remain flat for the remainder of 2009.
- Based on no significant further deterioration of the economic environment, management expects net credit-related charge-offs for full-year 2009 to be $650 million to $700 million. The provision for credit losses is expected to exceed net charge-offs.
- Management expects a mid-single digit decrease in full-year 2009 noninterest expenses, compared to full-year 2008, due to control of discretionary expenses and workforce.
Business Segments
Comerica's continuing operations are strategically aligned into three major business segments: the Business Bank, the Retail Bank, and Wealth & Institutional Management. The Finance Division also is included 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, 2009 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses first quarter 2009 results compared to fourth quarter 2008.
The following table presents net income (loss) by business segment.
-----------------------------------------------------------------------
1st Qtr 4th Qtr 1st Qtr
(dollar amounts in millions) '09 '08 '08
-----------------------------------------------------------------------
Business Bank $56 91% $53 165% $62 51%
Retail Bank (7) (12) (34) (105) 40 33
Wealth & Institutional Management 13 21 13 40 20 16
-----------------------------------------------------------------------
62 100% 32 100% 122 100%
Finance (50) (37) (3)
Other* (3) 25 (10)
-----------------------------------------------------------------------
Total $9 $20 $109
=======================================================================
* Includes discontinued operations and items not directly associated
with the three major business segments or the Finance Division.
=======================================================================
Business Bank
------------------------------------------------------------------------
(dollar amounts in millions) 1st Qtr '09 4th Qtr '08 1st Qtr '08
------------------------------------------------------------------------
Net interest income (FTE) $312 $329 $329
Provision for loan losses 177 138 146
Noninterest income 93 61 74
Noninterest expenses 157 172 177
Net income 56 53 62
Net credit-related charge-offs 123 101 99
Selected average balances:
Assets 39,505 41,332 42,129
Loans 38,527 40,245 41,219
FSD loans 212 323 802
Deposits 14,040 13,789 15,877
FSD deposits 1,886 2,154 2,988
Net interest margin 3.28% 3.24% 3.21%
========================================================================
- Average loans, excluding the Financial Services Division, decreased $1.6 billion, reflecting declines in Middle Market, National Dealer Finance and Global Corporate. Financial Services Division loans decreased $111 million.
- Average deposits, excluding the Financial Services Division, increased $519 million, primarily due to an increase in Global Corporate, partially offset by a decline in Middle Market. Financial Services Division deposits decreased $268 million.
- The net interest margin of 3.28 percent increased four basis points, primarily due to an increase in loan spreads and an increase in noninterest-bearing deposit balances, partially offset by a decrease in deposit spreads.
- The provision for loan losses increased $39 million primarily due to an increase in Middle Market.
- Noninterest income increased $32 million, primarily due to a $24 million pre-tax gain on the termination of certain structured lease transactions and increases in services charges on deposits and commercial lending fees.
- Noninterest expenses decreased $15 million, primarily due to a decline in allocated corporate overhead expenses, partially due to a decrease in severance-related expenses of support units, and a decrease in Financial Services Division-related customer service expense.
Retail Bank
-----------------------------------------------------------------------
(dollar amounts in millions) 1st Qtr '09 4th Qtr '08 1st Qtr '08
-----------------------------------------------------------------------
Net interest income (FTE) $126 $129 $148
Provision for loan losses 23 44 18
Noninterest income 46 49 74
Noninterest expenses 161 180 142
Net income (7) (34) 40
Net credit-related charge-offs 26 23 10
Selected average balances:
Assets 6,875 7,007 7,144
Loans 6,284 6,379 6,276
Deposits 17,391 17,065 17,163
Net interest margin 2.93% 3.01% 3.48%
=======================================================================
- Average loans decreased $95 million.
- Average deposits increased $326 million, primarily due to an increase in interest-bearing time deposits.
- The net interest margin of 2.93 percent declined eight basis points, primarily due to a decrease in loan spreads, partially offset by an increase in noninterest-bearing deposit balances and deposit spreads.
- The provision for loan losses decreased $21 million, due to both Small Business and Personal Banking.
- Noninterest expenses decreased $19 million, primarily due to decreases in workforce-reduction related salaries and benefits, incentives and allocated corporate overhead, partially due to decreases in severance-related expenses of support units.
Wealth and Institutional Management
-----------------------------------------------------------------------
(dollar amounts in millions) 1st Qtr '09 4th Qtr '08 1st Qtr '08
-----------------------------------------------------------------------
Net interest income (FTE) $36 $38 $36
Provision for loan losses 10 13 -
Noninterest income 70 73 75
Noninterest expenses 75 80 79
Net income 13 13 20
Net credit-related charge-offs 8 9 1
Selected average balances:
Assets 4,870 4,879 4,468
Loans 4,750 4,724 4,315
Deposits 2,429 2,255 2,637
Net interest margin 3.11% 3.14% 3.34%
=======================================================================
- Average deposits increased $174 million, primarily due to an increase in noninterest-bearing transaction accounts.
- The net interest margin of 3.11 percent declined three basis points, primarily due to a decline in loan spreads, partially offset by an increase in noninterest-bearing deposit balances.
- The provision for loan losses decreased $3 million.
- Noninterest income decreased $3 million, primarily due to a decline in fiduciary income.
- Noninterest expenses decreased $5 million, primarily due to decreases in workforce-reduction related salaries and benefits, incentives and allocated corporate overhead, in part due to decreases in severance-related expenses of support units, partially offset by the fourth quarter 2008 reversal of $8 million of the auction-rate securities charge taken in the third quarter 2008.
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 March 31, 2009 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses first quarter 2009 results compared to fourth quarter 2008.
The following table presents net income (loss) by market segment.
------------------------------------------------------------------
1st Qtr 4th Qtr 1st Qtr
(dollar amounts in millions) '09 '08 '08
------------------------------------------------------------------
Midwest $29 49% $14 44% $88 71%
Western (7) (11) 2 7 (10) (8)
Texas 15 23 4 13 20 16
Florida (6) (10) (7) (22) (4) (3)
Other Markets 22 34 15 46 18 15
International 9 15 4 12 10 9
------------------------------------------------------------------
62 100% 32 100% 122 100%
Finance & Other Businesses* (53) (12) (13)
------------------------------------------------------------------
Total $9 $20 $109
==================================================================
* Includes discontinued operations and items not directly
associated with the geographic markets.
==================================================================
Midwest
---------------------------------------------------------------------
1st Qtr 4th Qtr 1st Qtr
(dollar amounts in millions) '09 '08 '08
---------------------------------------------------------------------
Net interest income (FTE) $194 $202 $205
Provision for loan losses 83 59 20
Noninterest income 127 109 136
Noninterest expenses 194 218 185
Net income 29 14 88
Net credit-related charge-offs 54 38 28
Selected average balances:
Assets 19,139 19,942 19,597
Loans 18,267 18,966 18,985
Deposits 16,699 16,204 16,079
Net interest margin 4.30% 4.21% 4.32%
=====================================================================
- Average loans decreased $699 million, reflecting declines in Middle Market and Global Corporate.
- Average deposits increased $495 million, due to increases in Global Corporate and Personal Banking deposits.
- The net interest margin of 4.30 percent increased nine basis points, primarily due to an increase in deposit spreads and noninterest-bearing deposit balances.
- The provision for loan losses increased $24 million, primarily due to an increase in Middle Market.
- Noninterest income increased $18 million, primarily due to a $24 million pre-tax gain on the termination of certain structured lease transactions, partially offset by a $3 million decline in fiduciary income.
- Noninterest expenses decreased $24 million, primarily due to decreases in workforce-reduction related salaries and benefits, incentives and allocated corporate overhead, partially due to decreases in severance-related expenses of support units.
Western Market
-----------------------------------------------------------------------
(dollar amounts in millions) 1st Qtr '09 4th Qtr '08 1st Qtr '08
-----------------------------------------------------------------------
Net interest income (FTE) $146 $157 $172
Provision for loan losses 88 70 114
Noninterest income 36 34 33
Noninterest expenses 104 114 108
Net income (loss) (7) 2 (10)
Net credit-related charge-offs 76 65 66
Selected average balances:
Assets 15,443 16,243 17,287
Loans 15,253 16,032 16,906
FSD loans 212 323 802
Deposits 10,640 10,762 12,849
FSD deposits 1,746 1,969 2,802
Net interest margin 3.91% 3.88% 4.08%
=======================================================================
- Average loans, excluding the Financial Services Division, decreased $668 million due to declines in National Dealer Services, Middle Market and Commercial Real Estate. Financial Services Division loans decreased $111 million.
- Average deposits, excluding the Financial Services Division, increased $101 million, primarily due to an increase in Private Banking, partially offset by a decrease in Technology and Life Sciences. Financial Services Division deposits decreased $223 million.
- The net interest margin of 3.91 percent increased three basis points, partially due to an increase in loan spreads.
- The provision for loan losses increased $18 million, primarily due to an increase in Middle Market.
- Noninterest expenses decreased $10 million, primarily due to decreases in workforce-reduction related salaries and benefits, incentives, Financial Services Division-related customer service expenses and allocated corporate overhead, partially due to severance-related expenses of support units.
Texas Market
-------------------------------------------------------------------------
(dollar amounts in millions) 1st Qtr '09 4th Qtr '08 1st Qtr '08
-------------------------------------------------------------------------
Net interest income (FTE) $70 $72 $74
Provision for loan losses 9 19 8
Noninterest income 21 20 24
Noninterest expenses 58 63 58
Net income 15 4 20
Total net credit-related
charge-offs 8 8 5
Selected average balances:
Assets 8,069 8,215 7,932
Loans 7,847 7,974 7,642
Deposits 4,198 4,070 4,005
Net interest margin 3.62% 3.57% 3.84%
=========================================================================
- Average loans decreased $127 million, primarily due to decreases in Middle Market and National Dealer Services.
- Average deposits increased $128 million, primarily due to increases in Personal Banking and Global Corporate deposits.
- The net interest margin of 3.62 percent increased five basis points, primarily due to an increase in loan spreads and noninterest-bearing deposit balances, partially offset by a decrease in deposit spreads.
- The provision for loan losses decreased $10 million, due to Small Business and Energy lending.
- Noninterest expenses decreased $5 million, primarily due to decreases in workforce-reduction related salaries and benefits, incentives and allocated corporate overhead, partially due to decreases in severance and related expenses of support units.
Florida Market
-------------------------------------------------------------------------
(dollar amounts in millions) 1st Qtr '09 4th Qtr '08 1st Qtr '08
-------------------------------------------------------------------------
Net interest income (FTE) $11 $11 $11
Provision for loan losses 15 14 12
Noninterest income 3 4 5
Noninterest expenses 8 11 10
Net income (loss) (6) (7) (4)
Net credit-related charge-offs 12 6 10
Selected average balances:
Assets 1,869 1,938 1,891
Loans 1,878 1,942 1,877
Deposits 253 222 362
Net interest margin 2.31% 2.26% 2.56%
=========================================================================
- Average loans decreased $64 million, primarily due to declines in Middle Market and National Dealer Services.
- Average deposits increased $31 million, due to increases in Commercial Real Estate and Private Banking.
- The net interest margin of 2.31 percent increased five basis points, primarily due to an increase in deposit spreads, partially offset by a decline in loan spreads.
- Noninterest expenses decreased $3 million, primarily due to decreases in workforce-reduction related salaries and benefits, incentives and allocated corporate overhead, partially due to decreases in severance-related expenses of support units.
Conference Call and Webcast
Comerica will host a conference call to review first quarter 2009 financial results at 7 a.m. CT Tuesday, April 21, 2009. Interested parties may access the conference call by calling (800) 309-2262 or (706) 679-5261 (event ID No. 90513349). The call and supplemental financial information can also be accessed on the Internet at www.comerica.com. A replay will be available approximately two hours following the conference call through April 30, 2009. The conference call replay can be accessed by calling (800) 642-1687 or (706) 645-9291 (event ID No. 90513349). 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 & Institutional 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, China and Mexico.
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," "outcome," "continue," "remain," "maintain," "trend," "objective" 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 further economic downturns, changes in the pace of an economic recovery and related changes in employment levels, changes in real estate values, fuel prices, energy costs or other events that could affect customer income levels or general economic conditions, changes related to the headquarters relocation or to its underlying assumptions, the effects of recently enacted legislation, such as the Emergency Economic Stabilization Act of 2008 and the American Recovery and Reinvestment Act of 2009, and actions taken by the U.S. Department of Treasury, the Board of Governors of the Federal Reserve System, the Texas Department of Banking and the Federal Deposit Insurance Corporation, the effects of war and other armed conflicts or acts of terrorism, the effects of natural disasters including, but not limited to, hurricanes, tornadoes, earthquakes, fires, droughts and floods, the disruption of private or public utilities, the implementation of Comerica's strategies and business models, management's ability to maintain and expand customer relationships, changes in customer borrowing, repayment, investment and deposit practices, management's ability to retain key officers and employees, changes in the accounting treatment of any particular item, the impact of regulatory examinations, 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 anticipated performance of any new banking centers, the entry of new competitors in Comerica's markets, changes in the level of fee income, changes in applicable laws and regulations, including those concerning taxes, banking, securities and insurance, changes in trade, monetary and fiscal policies, including the interest rate policies of the Board of Governors of the Federal Reserve System, fluctuations in inflation or interest rates, changes in general economic, political or industry conditions and related credit and market conditions, the interdependence of financial service companies and adverse conditions in the stock market. 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. 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
Comerica Incorporated and Subsidiaries
------------------------------------------------------------------------
Three Months Ended
------------------------------
March December March
(in millions, except per share data) 31, 2009 31, 2008 31, 2008
------------------------------------------------------------------------
PER COMMON SHARE AND COMMON
STOCK DATA
Diluted net income (loss) $(0.16) $0.02 $0.73
Cash dividends declared 0.05 0.33 0.66
Common shareholders' equity (at
period end) 33.32 33.31 34.93
Average diluted shares (in thousands) 151,353 150,834 150,734
------------------------------------------------------------------------
KEY RATIOS
Return on average common
shareholders' equity (1.90)% 0.19% 8.42%
Return on average assets 0.06 0.12 0.68
Tier 1 common capital ratio * 7.33 7.08 6.75
Tier 1 risk-based capital ratio * 11.08 10.66 7.40
Total risk-based capital ratio * 15.39 14.72 11.06
Leverage ratio * 11.65 11.77 8.82
Tangible common equity ratio 7.27 7.21 7.62
------------------------------------------------------------------------
AVERAGE BALANCES
Commercial loans $27,180 $28,507 $29,178
Real estate construction loans 4,510 4,536 4,811
Commercial mortgage loans 10,431 10,613 10,142
Residential mortgage loans 1,846 1,851 1,916
Consumer loans 2,574 2,639 2,449
Lease financing 1,300 1,359 1,347
International loans 1,715 1,833 2,009
----- ----- -----
Total loans 49,556 51,338 51,852
Earning assets 61,752 61,134 59,518
Total assets 66,737 65,981 63,927
Noninterest-bearing deposits 11,364 10,575 10,622
Interest-bearing core deposits 22,468 22,523 24,986
Total core deposits 33,832 33,098 35,608
Common shareholders' equity 5,024 5,206 5,192
Total shareholders' equity 7,155 6,301 5,192
------------------------------------------------------------------------
NET INTEREST INCOME
Net interest income (fully taxable
equivalent basis) $386 $434 $477
Fully taxable equivalent adjustment 2 3 1
Net interest margin 2.53% 2.82% 3.22%
------------------------------------------------------------------------
CREDIT QUALITY
Nonaccrual loans $982 $917 $538
Reduced-rate loans - - -
---- ---- ----
Total nonperforming loans 982 917 538
Foreclosed property 91 66 22
---- ---- ----
Total nonperforming assets 1,073 983 560
Loans past due 90 days or more and
still accruing 207 125 80
Gross loan charge-offs 161 144 116
Loan recoveries 4 11 6
---- ---- ----
Net loan charge-offs 157 133 110
Lending-related commitment
charge-offs - - -
---- ---- ----
Total net credit-related charge-offs 157 133 110
Allowance for loan losses 816 770 605
Allowance for credit losses on
lending-related commitments 37 38 25
---- ---- ----
Total allowance for credit losses 853 808 630
Allowance for loan losses as a
percentage of total loans 1.68% 1.52% 1.16%
Net loan charge-offs as a percentage
of average total loans 1.26 1.04 0.85
Net credit-related charge-offs as a
percentage of average total loans 1.26 1.04 0.85
Nonperforming assets as a
percentage of total loans and
foreclosed property 2.20 1.94 1.07
Allowance for loan losses as a
percentage of total
nonperforming loans 83 84 112
------------------------------------------------------------------------
* March 31, 2009 ratios are estimated
CONSOLIDATED BALANCE SHEETS
Comerica Incorporated and Subsidiaries
-------------------------------------------------------------------
(in millions, except March December March
share data) 31, 2009 31, 2008 31, 2008
-------------------------------------------------------------------
ASSETS
Cash and due from banks $952 $913 $1,929
Federal funds sold and
securities purchased
under agreements to resell - 202 45
Interest-bearing deposits
with banks 2,558 2,308 12
Other short-term
investments 248 158 344
Investment securities
available-for-sale 10,844 9,201 8,563
Commercial loans 26,431 27,999 29,475
Real estate construction
loans 4,379 4,477 4,769
Commercial mortgage loans 10,514 10,489 10,359
Residential mortgage loans 1,836 1,852 1,926
Consumer loans 2,577 2,592 2,448
Lease financing 1,232 1,343 1,341
International loans 1,655 1,753 2,034
-------------------------------------------------------------------
Total loans 48,624 50,505 52,352
Less allowance for loan
losses (816) (770) (605)
-------------------------------------------------------------------
Net loans 47,808 49,735 51,747
Premises and equipment 676 683 670
Customers' liability on
acceptances outstanding 10 14 28
Accrued income and other
assets 4,274 4,334 3,679
-------------------------------------------------------------------
Total assets $67,370 $67,548 $67,017
===================================================================
LIABILITIES AND SHAREHOLDERS'
EQUITY
Noninterest-bearing
deposits $12,645 $11,701 $12,792
Money market and NOW
deposits 12,240 12,437 15,601
Savings deposits 1,328 1,247 1,408
Customer certificates of
deposit 8,815 8,807 8,191
Other time deposits 6,372 7,293 7,752
Foreign office time
deposits 494 470 1,075
-------------------------------------------------------------------
Total interest-
bearing deposits 29,249 30,254 34,027
-------------------------------------------------------------------
Total deposits 41,894 41,955 46,819
Short-term borrowings 2,207 1,749 2,434
Acceptances outstanding 10 14 28
Accrued expenses and other
liabilities 1,464 1,625 1,679
Medium- and long-term debt 14,612 15,053 10,800
-------------------------------------------------------------------
Total liabilities 60,187 60,396 61,760
Fixed rate cumulative perpetual
preferred stock, series F,
no par value, $1,000
liquidation value per share:
Authorized - 2,250,000
shares
Issued - 2,250,000 shares
at 3/31/09 and 12/31/08 2,134 2,129 -
Common stock - $5 par value:
Authorized - 325,000,000
shares
Issued - 178,735,252
shares at 3/31/09,
12/31/08 and 3/31/08 894 894 894
Capital surplus 727 722 565
Accumulated other
comprehensive loss (238) (309) (67)
Retained earnings 5,252 5,345 5,496
Less cost of common stock in
treasury -27,580,899 shares
at 3/31/09, 28,244,967 shares
at 12/31/08 and 28,233,996
shares at 3/31/08 (1,586) (1,629) (1,631)
-------------------------------------------------------------------
Total
shareholders' equity 7,183 7,152 5,257
-------------------------------------------------------------------
Total liabilities
and shareholders' equity $67,370 $67,548 $67,017
===================================================================
CONSOLIDATED STATEMENTS OF INCOME
Comerica Incorporated and Subsidiaries
-------------------------------------------------------------------------
Three Months
Ended
March 31,
---------
(in millions, except per share data) 2009 2008
-------------------------------------------------------------------------
INTEREST INCOME
Interest and fees on loans $452 $770
Interest on investment securities 109 88
Interest on short-term investments 2 5
-------------------------------------------------------------------------
Total interest income 563 863
INTEREST EXPENSE
Interest on deposits 125 253
Interest on short-term borrowings 2 29
Interest on medium- and long-term debt 52 105
-------------------------------------------------------------------------
Total interest expense 179 387
-------------------------------------------------------------------------
Net interest income 384 476
Provision for loan losses 203 159
-------------------------------------------------------------------------
Net interest income after provision for loan losses 181 317
NONINTEREST INCOME
Service charges on deposit accounts 58 58
Fiduciary income 42 52
Commercial lending fees 18 16
Letter of credit fees 16 15
Card fees 12 14
Brokerage fees 9 10
Foreign exchange income 9 10
Bank-owned life insurance 8 10
Net securities gains 13 22
Other noninterest income 38 30
-------------------------------------------------------------------------
Total noninterest income 223 237
NONINTEREST EXPENSES
Salaries 171 200
Employee benefits 55 47
-------------------------------------------------------------------------
Total salaries and employee benefits 226 247
Net occupancy expense 41 38
Equipment expense 16 15
Outside processing fee expense 25 23
Software expense 20 19
FDIC insurance expense 15 2
Customer services - 6
Litigation and operational losses (recoveries) 2 (8)
Provision for credit losses on lending-related
commitments (1) 4
Other noninterest expenses 53 57
-------------------------------------------------------------------------
Total noninterest expenses 397 403
-------------------------------------------------------------------------
Income from continuing operations before income taxes 7 151
Provision (benefit) for income taxes (1) 41
-------------------------------------------------------------------------
Income from continuing operations 8 110
Income (loss) from discontinued operations, net of tax 1 (1)
-------------------------------------------------------------------------
NET INCOME 9 109
Preferred stock dividends 33 -
-------------------------------------------------------------------------
Net income (loss) applicable to common stock $(24) $109
=========================================================================
Basic earnings per common share:
Income (loss) from continuing operations $(0.16) $0.73
Net income (loss) (0.16) 0.73
Diluted earnings per common share:
Income (loss) from continuing operations (0.16) 0.73
Net income (loss) (0.16) 0.73
Cash dividends declared on common stock 7 99
Cash dividends declared per common share 0.05 0.66
=========================================================================
CONSOLIDATED QUARTERLY STATEMENTS OF INCOME
Comerica Incorporated and Subsidiaries
------------------------------------------------------------------------
First Fourth Third Second First
(in millions, except per Quarter Quarter Quarter Quarter Quarter
share data) 2009 2008 2008 2008 2008
------------------------------------------------------------------------
INTEREST INCOME
Interest and fees on loans $452 $612 $634 $633 $770
Interest on investment
securities 109 101 99 101 88
Interest on short-term
investments 2 3 2 3 5
------------------------------------------------------------------------
Total interest income 563 716 735 737 863
INTEREST EXPENSE
Interest on deposits 125 158 141 182 253
Interest on short-term
borrowings 2 9 30 19 29
Interest on medium- and long-
term debt 52 118 98 94 105
------------------------------------------------------------------------
Total interest
expense 179 285 269 295 387
------------------------------------------------------------------------
Net interest income 384 431 466 442 476
Provision for loan losses 203 192 165 170 159
------------------------------------------------------------------------
Net interest income after
provision for loan losses 181 239 301 272 317
NONINTEREST INCOME
Service charges on deposit
accounts 58 55 57 59 58
Fiduciary income 42 47 49 51 52
Commercial lending fees 18 16 17 20 16
Letter of credit fees 16 17 19 18 15
Card fees 12 13 15 16 14
Brokerage fees 9 12 10 10 10
Foreign exchange income 9 7 11 12 10
Bank-owned life insurance 8 9 11 8 10
Net securities gains 13 4 27 14 22
Other noninterest income 38 (6) 24 34 30
------------------------------------------------------------------------
Total noninterest
income 223 174 240 242 237
NONINTEREST EXPENSES
Salaries 171 187 192 202 200
Employee benefits 55 53 46 48 47
------------------------------------------------------------------------
Total salaries and
employee benefits 226 240 238 250 247
Net occupancy expense 41 42 40 36 38
Equipment expense 16 16 15 16 15
Outside processing fee
expense 25 27 26 28 23
Software expense 20 19 18 20 19
FDIC insurance expense 15 7 6 2 2
Customer services - 2 2 3 6
Litigation and operational
losses (recoveries) 2 3 105 3 (8)
Provision for credit losses
on lending-related commitments (1) (2) 9 7 4
Other noninterest expenses 53 57 55 58 57
------------------------------------------------------------------------
Total noninterest
expenses 397 411 514 423 403
------------------------------------------------------------------------
Income from continuing
operations before income taxes 7 2 27 91 151
Provision (benefit) for
income taxes (1) (17) - 35 41
------------------------------------------------------------------------
Income from continuing
operations 8 19 27 56 110
Income (loss) from
discontinued operations,
net of tax 1 1 1 - (1)
------------------------------------------------------------------------
NET INCOME 9 20 28 56 109
Preferred stock dividends 33 17 - - -
------------------------------------------------------------------------
Net income (loss) applicable
to common stock $(24) $3 $28 $56 $109
========================================================================
Basic earnings per common
share:
Income (loss) from
continuing operations $(0.16) $0.01 $0.18 $0.37 $0.73
Net income (loss) (0.16) 0.02 0.19 0.37 0.73
Diluted earnings per common
share:
Income (loss) from
continuing operations (0.16) 0.01 0.18 0.37 0.73
Net income (loss) (0.16) 0.02 0.19 0.37 0.73
Cash dividends declared on
common stock 7 50 99 100 99
Cash dividends declared per
common share 0.05 0.33 0.66 0.66 0.66
========================================================================
N/M - Not meaningful
------------------------------------------------------------------------
First Quarter 2009 Compared To:
------------------------------------------
(in millions, except per Fourth Quarter 2008 First Quarter 2008
share data) Amount Percent Amount Percent
------------------------------------------------------------------------
INTEREST INCOME
Interest and fees on loans $(160) (26)% $(318) (41)%
Interest on investment
securities 8 8 21 24
Interest on short-term
investments (1) (32) (3) (61)
------------------------------------------------------------------------
Total interest income (153) (21) (300) (35)
INTEREST EXPENSE
Interest on deposits (33) (21) (128) (51)
Interest on short-term
borrowings (7) (81) (27) (94)
Interest on medium- and long-
term debt (66) (56) (53) (51)
------------------------------------------------------------------------
Total interest
expense (106) (37) (208) (54)
------------------------------------------------------------------------
Net interest income (47) (11) (92) (19)
Provision for loan losses 11 6 44 28
------------------------------------------------------------------------
Net interest income after
provision for loan losses (58) (24) (136) (43)
NONINTEREST INCOME
Service charges on deposit
accounts 3 4 - -
Fiduciary income (5) (10) (10) (19)
Commercial lending fees 2 12 2 14
Letter of credit fees (1) (11) 1 3
Card fees (1) (12) (2) (18)
Brokerage fees (3) (21) (1) (14)
Foreign exchange income 2 24 (1) (7)
Bank-owned life insurance (1) (6) (2) (13)
Net securities gains 9 N/M (9) (40)
Other noninterest income 44 N/M 8 25
------------------------------------------------------------------------
Total noninterest income 49 28 (14) (6)
NONINTEREST EXPENSES
Salaries (16) (9) (29) (14)
Employee benefits 2 4 8 16
------------------------------------------------------------------------
Total salaries and
employee benefits (14) (6) (21) (9)
Net occupancy expense (1) (1) 3 8
Equipment expense - (4) 1 3
Outside processing fee
expense (2) (10) 2 8
Software expense 1 4 1 5
FDIC insurance expense 8 N/M 13 N/M
Customer services (2) N/M (6) N/M
Litigation and operational
losses (recoveries) (1) (12) 10 N/M
Provision for credit losses
on lending-related commitments 1 55 (5) N/M
Other noninterest expenses (4) (7) (4) (6)
------------------------------------------------------------------------
Total noninterest
expenses (14) (3) (6) (2)
------------------------------------------------------------------------
Income from continuing
operations before income taxes 5 N/M (144) (95)
Provision (benefit) for
income taxes 16 92 (42) N/M
------------------------------------------------------------------------
Income from continuing
operations (11) (56) (102) (92)
Income (loss) from
discontinued operations,
net of tax - 69 2 N/M
------------------------------------------------------------------------
NET INCOME (11) (52) (100) (91)
Preferred stock dividends 16 93 33 N/M
------------------------------------------------------------------------
Net income (loss) applicable
to common stock $(27) N/M% $(133) N/M%
========================================================================
Basic earnings per common
share:
Income (loss) from
continuing operations $(0.17) N/M% $(0.89) N/M%
Net income (loss) (0.18) N/M (0.89) N/M
Diluted earnings per common
share:
Income (loss) from
continuing operations (0.17) N/M (0.89) N/M
Net income (loss) (0.18) N/M (0.89) N/M
Cash dividends declared on
common stock (43) (85) (92) (92)
Cash dividends declared per
common share (0.28) (85) (0.61) (92)
========================================================================
N/M - Not meaningful
ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES
Comerica Incorporated and Subsidiaries
2009 2008
-------------------------------------------------------------------------
(in millions) 1st Qtr 4th Qtr 3rd Qtr 2nd Qtr 1st Qtr
-------------------------------------------------------------------------
Balance at beginning of
period $770 $712 $663 $605 $557
Loan charge-offs:
Commercial 61 66 48 36 33
Real estate construction:
Commercial Real Estate
business line 57 35 40 57 52
Other business lines - - - - 1
-------------------------------------------------------------------------
Total real estate
construction 57 35 40 57 53
Commercial mortgage:
Commercial Real Estate
business line 16 21 17 14 20
Other business lines 18 8 11 7 2
-------------------------------------------------------------------------
Total commercial
mortgage 34 29 28 21 22
Residential mortgage 2 5 1 1 -
Consumer 6 7 5 3 7
Lease financing - 1 - - -
International 1 1 - - 1
-------------------------------------------------------------------------
Total loan charge-
offs 161 144 122 118 116
Recoveries on loans previously
charged-off:
Commercial 3 6 3 5 3
Real estate construction - 1 1 - 1
Commercial mortgage - 2 - 1 1
Residential mortgage - - - - -
Consumer 1 1 1 - 1
Lease financing - - 1 - -
International - 1 - - -
--------------------------------------------------------------------------
Total recoveries 4 11 6 6 6
--------------------------------------------------------------------------
Net loan charge-offs 157 133 116 112 110
Provision for loan losses 203 192 165 170 159
Foreign currency translation
adjustment - (1) - - (1)
--------------------------------------------------------------------------
Balance at end of period $816 $770 $712 $663 $605
==========================================================================
Allowance for loan losses as
a percentage of total loans 1.68% 1.52% 1.38% 1.28% 1.16%
Net loan charge-offs as a
percentage of average total
loans 1.26 1.04 0.90 0.86 0.85
Net credit-related charge-offs
as a percentage of average
total loans 1.26 1.04 0.90 0.86 0.85
==========================================================================
ANALYSIS OF THE ALLOWANCE FOR CREDIT LOSSES ON LENDING-RELATED COMMITMENTS
Comerica Incorporated and Subsidiaries
--------------------------------------------------------------------------
2009 2008
--------------------------------------------------------------------------
(in millions) 1st Qtr 4th Qtr 3rd Qtr 2nd Qtr 1st Qtr
--------------------------------------------------------------------------
Balance at beginning of period $38 $40 $31 $25 $21
Less: Charge-offs on
lending-related
commitments (1) - - - 1 -
Add: Provision for credit losses
on lending-related commitments (1) (2) 9 7 4
--------------------------------------------------------------------------
Balance at end of period $37 $38 $40 $31 $25
==========================================================================
Unfunded lending-related
commitments sold $- $- $- $2 $3
==========================================================================
(1) Charge-offs result from the sale of unfunded lending-related
commitments.
NONPERFORMING ASSETS
Comerica Incorporated and Subsidiaries
------------------------------------------------------------------------
2009 2008
--------------------------------
1st 4th 3rd 2nd 1st
(in millions) Qtr Qtr Qtr Qtr Qtr
------------------------------------------------------------------------
SUMMARY OF NONPERFORMING
ASSETS AND PAST DUE LOANS
Nonaccrual loans:
Commercial $258 $205 $206 $155 $87
Real estate construction:
Commercial Real
Estate business line 426 429 386 322 271
Other business lines 5 5 5 4 4
------------------------------------------------------------------------
Total real estate
construction 431 434 391 326 275
Commercial mortgage:
Commercial Real
Estate business line 131 132 137 143 105
Other business lines 138 130 114 95 64
------------------------------------------------------------------------
Total commercial
mortgage 269 262 251 238 169
Residential mortgage 8 7 8 4 1
Consumer 8 6 4 5 3
Lease financing 2 1 - - -
International 6 2 3 3 3
------------------------------------------------------------------------
Total nonaccrual loans 982 917 863 731 538
Reduced-rate loans - - - - -
------------------------------------------------------------------------
Total nonperforming loans 982 917 863 731 538
Foreclosed property 91 66 18 17 22
Total nonperforming
assets $1,073 $983 $881 $748 $560
========================================================================
Nonperforming loans as a
percentage of total loans 2.02% 1.82% 1.67% 1.41% 1.03%
Nonperforming assets as a
percentage of total loans
and foreclosed property 2.20 1.94 1.71 1.44 1.07
Allowance for loan losses as
a percentage of total
nonperforming loans 83 84 82 91 112
Loans past due 90 days or
more and still accruing $207 $125 $97 $112 $80
ANALYSIS OF NONACCRUAL LOANS
Nonaccrual loans at beginning of
period $917 $863 $731 $538 $391
Loans transferred
to nonaccrual (1) 241 258 280 304 281
Nonaccrual business loan
gross charge-offs (2) (153) (132) (116) (113) (108)
Loans transferred to
accrual status (1) (4) (11) - - -
Nonaccrual business
loans sold (3) (3) (14) (18) - (15)
Payments/Other (4) (16) (47) (14) 2 (11)
------------------------------------------------------------------------
Nonaccrual loans at end of period $982 $917 $863 $731 $538
========================================================================
(1) Based on an analysis of nonaccrual loans with book balances greater
than $2 million.
(2) Analysis of gross loan charge-offs:
Nonaccrual business loans $153 $132 $116 $113 $108
Performing watch list loans - - - 1 1
Consumer and residential
mortgage loans 8 12 6 4 7
-------------------------------
Total gross loan
charge-offs $161 $144 $122 $118 $116
===============================
(3) Analysis of loans sold:
Nonaccrual business loans $3 $14 $18 $- $15
Performing watch list loans - - 3 7 6
-------------------------------
Total loans sold $3 $14 $21 $7 $21
===============================
(4) Includes net changes related to nonaccrual loans with balances less
than $2 million, payments on non-accrual 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
------------------------------------------------------------------------
Three Months Ended
------------------
March 31, 2009
--------------
Average Average
(dollar amounts in millions) Balance Interest Rate
------------------------------------------------------------------------
Commercial loans (1) (2) $27,180 $228 3.39%
Real estate construction loans 4,510 33 2.99
Commercial mortgage loans 10,431 109 4.22
Residential mortgage loans 1,846 26 5.66
Consumer loans 2,574 24 3.79
Lease financing 1,300 9 2.82
International loans 1,715 16 3.85
Business loan swap income - 8 -
--------------------------
Total loans (2) 49,556 453 3.70
Auction-rate securities available-for-sale 1,108 5 1.71
Other investment securities available-for-
sale 9,018 105 4.82
--------------------------
Total investment securities available-for-
sale 10,126 110 4.46
Federal funds sold and securities purchased
under agreements to resell 57 - 0.32
Interest-bearing deposits with banks 1,848 1 0.23
Other short-term investments 165 1 1.67
--------------------------
Total earning assets 61,752 565 3.71
Cash and due from banks 950
Allowance for loan losses (832)
Accrued income and other assets 4,867
-------
Total assets $66,737
=======
Money market and NOW deposits (1) $12,334 19 0.63
Savings deposits 1,278 1 0.18
Customer certificates of deposit 8,856 58 2.67
--------------------------
Total interest-bearing core deposits 22,468 78 1.41
Other time deposits 6,280 46 3.01
Foreign office time deposits 670 1 0.42
--------------------------
Total interest-bearing deposits 29,418 125 1.73
Short-term borrowings 2,362 2 0.29
Medium- and long-term debt 14,924 52 1.40
--------------------------
Total interest-bearing sources 46,704 179 1.55
-------------
Noninterest-bearing deposits (1) 11,364
Accrued expenses and other liabilities 1,514
Total shareholders' equity 7,155
-------
Total liabilities and shareholders' equity $66,737
=======
Net interest income/rate spread (FTE) $386 2.16
=====
FTE adjustment $2
=====
Impact of net noninterest-bearing
sources of funds 0.37
------------------------------------------------------------------------
Net interest margin (as a percentage
of average earning assets) (FTE) (2) 2.53%
========================================================================
(1) FSD balances included above:
Loans (primarily low-rate) $212 $1 1.97%
Interest-bearing deposits 617 1 0.61
Noninterest-bearing deposits 1,269
(2) Impact of FSD loans (primarily
low-rate) on the following:
Commercial loans (0.01)%
Total loans (0.01)
Net interest margin (FTE)
(assuming loans were funded by
noninterest-bearing deposits) (0.01)
------------------------------------------------------------------------
Three Months Ended
------------------
December 31, 2008
-----------------
Average Average
(dollar amounts in millions) Balance Interest Rate
------------------------------------------------------------------------
Commercial loans (1) (2) $28,507 $334 4.65%
Real estate construction loans 4,536 46 4.08
Commercial mortgage loans 10,613 138 5.17
Residential mortgage loans 1,851 27 5.80
Consumer loans 2,639 30 4.49
Lease financing 1,359 12 3.63
International loans 1,833 22 4.78
Business loan swap income - 5 -
--------------------------
Total loans (2) 51,338 614 4.76
Auction-rate securities available-for-sale 769 6 2.95
Other investment securities available-for-
sale 7,965 96 4.86
--------------------------
Total investment securities available-for-
sale 8,734 102 4.69
Federal funds sold and securities purchased
under agreements to resell 75 - 0.83
Interest-bearing deposits with banks 811 1 0.50
Other short-term investments 176 2 3.59
--------------------------
Total earning assets 61,134 719 4.68
Cash and due from banks 1,056
Allowance for loan losses (780)
Accrued income and other assets 4,571
-------
Total assets $65,981
=======
Money market and NOW deposits (1) $12,670 37 1.16
Savings deposits 1,264 1 0.29
Customer certificates of deposit 8,589 63 2.91
--------------------------
Total interest-bearing core deposits 22,523 101 1.78
Other time deposits 6,702 56 3.35
Foreign office time deposits 516 1 0.81
--------------------------
Total interest-bearing deposits 29,741 158 2.12
Short-term borrowings 2,808 9 1.27
Medium- and long-term debt 15,016 118 3.14
--------------------------
Total interest-bearing sources 47,565 285 2.39
-------------
Noninterest-bearing deposits (1) 10,575
Accrued expenses and other liabilities 1,540
Total shareholders' equity 6,301
------
Total liabilities and shareholders' equity $65,981
=======
Net interest income/rate spread (FTE) $434 2.29
====
FTE adjustment $3
====
Impact of net noninterest-bearing
sources of funds 0.53
------------------------------------------------------------------------
Net interest margin (as a percentage
of average earning assets) (FTE) (2) 2.82%
========================================================================
(1) FSD balances included above:
Loans (primarily low-rate) $323 $1 1.60%
Interest-bearing deposits 834 3 1.55
Noninterest-bearing deposits 1,320
(2) Impact of FSD loans (primarily
low-rate) on the following:
Commercial loans (0.03)%
Total loans (0.02)
Net interest margin (FTE)
(assuming loans were funded
by noninterest-bearing deposits) -
-------------------------------------------------------------------------
Three Months Ended
------------------
March 31, 2008
--------------
Average Average
(dollar amounts in millions) Balance Interest Rate
------------------------------------------------------------------------
Commercial loans (1) (2) $29,178 $429 5.93%
Real estate construction loans 4,811 71 5.92
Commercial mortgage loans 10,142 159 6.29
Residential mortgage loans 1,916 29 6.01
Consumer loans 2,449 37 6.02
Lease financing 1,347 11 3.22
International loans 2,009 30 6.01
Business loan swap income - 5 -
--------------------------
Total loans (2) 51,852 771 5.98
Auction-rate securities available-for-sale - - -
Other investment securities available-for-
sale 7,222 88 4.93
--------------------------
Total investment securities available-for-
sale 7,222 88 4.93
Federal funds sold and securities purchased
under agreements to resell 80 1 3.28
Interest-bearing deposits with banks 19 - 2.79
Other short-term investments 345 4 4.43
--------------------------
Total earning assets 59,518 864 5.84
Cash and due from banks 1,240
Allowance for loan losses (596)
Accrued income and other assets 3,765
-------
Total assets $63,927
=======
Money market and NOW deposits (1) $15,341 79 2.06
Savings deposits 1,359 2 0.64
Customer certificates of deposit 8,286 84 4.07
--------------------------
Total interest-bearing core deposits 24,986 165 2.65
Other time deposits 7,257 77 4.28
Foreign office time deposits 1,197 11 3.81
--------------------------
Total interest-bearing deposits 33,440 253 3.05
Short-term borrowings 3,497 29 3.28
Medium- and long-term debt 9,856 105 4.27
--------------------------
Total interest-bearing sources 46,793 387 3.32
-------------
Noninterest-bearing deposits (1) 10,622
Accrued expenses and other liabilities 1,320
Total shareholders' equity 5,192
-------
Total liabilities and shareholders' equity $63,927
=======
Net interest income/rate spread (FTE) $477 2.52
====
FTE adjustment $1
====
Impact of net noninterest-bearing
sources of funds 0.70
------------------------------------------------------------------------
Net interest margin (as a percentage
of average earning assets) (FTE) (2) 3.22%
========================================================================
(1) FSD balances included above:
Loans (primarily low-rate) $802 $2 1.12%
Interest-bearing deposits 1,094 8 2.77
Noninterest-bearing deposits 1,894
(2) Impact of FSD loans (primarily
low-rate) on the following:
Commercial loans (0.13)%
Total loans (0.08)
Net interest margin (FTE)
(assuming loans were funded
by noninterest-bearing deposits) (0.03)
CONSOLIDATED STATISTICAL DATA
Comerica Incorporated and Subsidiaries
-----------------------------------------------------------------
(in millions, except per share March December September
data) 31, 2009 31, 2008 30, 2008
-----------------------------------------------------------------
Commercial loans:
Floor plan $1,763 $2,341 $2,151
Other 24,668 25,658 26,453
-----------------------------------------------------------------
Total commercial loans 26,431 27,999 28,604
Real estate construction loans:
Commercial Real Estate
business line 3,711 3,831 3,937
Other business lines 668 646 628
-----------------------------------------------------------------
Total real estate
construction loans 4,379 4,477 4,565
Commercial mortgage loans:
Commercial Real Estate
business line 1,659 1,619 1,668
Other business lines 8,855 8,870 8,920
-----------------------------------------------------------------
Total commercial mortgage
loans 10,514 10,489 10,588
Residential mortgage loans 1,836 1,852 1,863
Consumer loans:
Home equity 1,791 1,781 1,693
Other consumer 786 811 951
-----------------------------------------------------------------
Total consumer loans 2,577 2,592 2,644
-----------------------------------------------------------------
Lease financing 1,232 1,343 1,360
International loans 1,655 1,753 1,931
-----------------------------------------------------------------
Total loans $48,624 $50,505 $51,555
=================================================================
Goodwill $150 $150 $150
Loan servicing rights 10 11 12
Tier 1 common capital ratio* 7.33% 7.08% 6.67%
Tier 1 risk-based capital ratio* 11.08 10.66 7.32
Total risk-based capital ratio * 15.39 14.72 11.19
Leverage ratio* 11.65 11.77 8.57
Tangible common equity ratio 7.27 7.21 7.60
Book value per common share $33.32 $33.31 $33.89
Market value per share for the
quarter:
High $21.20 $37.01 $43.99
Low 11.72 15.05 19.31
Close 18.31 19.85 32.79
Quarterly ratios:
Return on average common
shareholders' equity (1.90)% 0.19% 2.25%
Return on average assets 0.06 0.12 0.18
Efficiency ratio 66.61 68.19 75.53
Number of banking centers 440 439 424
Number of employees - full time
equivalent 9,696 10,186 10,347
----------------------------------------------------------------
June March
(in millions, except per share data) 30, 2008 31, 2008
----------------------------------------------------------------
Commercial loans:
Floor plan $2,645 $2,913
Other 26,118 26,562
----------------------------------------------------------------
Total commercial loans 28,763 29,475
Real estate construction loans:
Commercial Real Estate business line 4,013 3,990
Other business lines 671 656
----------------------------------------------------------------
Total real estate construction loans 4,684 4,646
Commercial mortgage loans:
Commercial Real Estate business line 1,620 1,541
Other business lines 8,884 8,941
----------------------------------------------------------------
Total commercial mortgage loans 10,504 10,482
Residential mortgage loans 1,879 1,926
Consumer loans:
Home equity 1,649 1,619
Other consumer 945 829
----------------------------------------------------------------
Total consumer loans 2,594 2,448
----------------------------------------------------------------
Lease financing 1,351 1,341
International loans 1,976 2,034
----------------------------------------------------------------
Total loans $51,751 $52,352
================================================================
Goodwill $150 $150
Loan servicing rights 12 12
Tier 1 common capital ratio* 6.79% 6.75%
Tier 1 risk-based capital ratio* 7.45 7.40
Total risk-based capital ratio * 11.21 11.06
Leverage ratio* 8.53 8.82
Tangible common equity ratio 7.47 7.62
Book value per common share $33.78 $34.93
Market value per share for the quarter:
High $40.62 $45.19
Low 25.61 34.51
Close 25.63 35.08
Quarterly ratios:
Return on average common shareholders'
equity 4.25% 8.42%
Return on average assets 0.33 0.68
Efficiency ratio 63.02 58.25
Number of banking centers 416 420
Number of employees - full time equivalent 10,530 10,643
* March 31, 2009 ratios are estimated
PARENT COMPANY ONLY BALANCE SHEETS
Comerica Incorporated
----------------------------------------------------------------
(in millions, except March 31, December 31, March 31,
share data) 2009 2008 2008
----------------------------------------------------------------
ASSETS
Cash and due from
subsidiary bank $15 $11 $119
Short-term investments
with subsidiary bank 2,229 2,329 120
Other short-term
investments 75 80 103
Investment in
subsidiaries,
principally banks 5,780 5,690 5,965
Premises and equipment 4 5 3
Other assets 216 210 187
----------------------------------------------------------------
Total assets $8,319 $8,325 $6,497
================================================================
LIABILITIES AND SHAREHOLDERS'
EQUITY
Medium- and long-term debt $999 $1,002 $981
Other liabilities 137 171 259
----------------------------------------------------------------
Total liabilities 1,136 1,173 1,240
Fixed rate cumulative
perpetual preferred stock,
series F, no par value,
$1,000 liquidation
preference per share:
Authorized - 2,250,000
shares
Issued - 2,250,000 shares
at 3/31/09 and 12/31/08 2,134 2,129 -
Common stock - $5 par value:
Authorized - 325,000,000
shares
Issued - 178,735,252 shares
at 03/31/09, 12/31/08 and
03/31/ 08 894 894 894
Capital surplus 727 722 565
Accumulated other
comprehensive loss (238) (309) (67)
Retained earnings 5,252 5,345 5,496
Less cost of common stock
in treasury - 27,580,899
shares at 3/31/09,
28,244,967 shares at
12/31/08 and 28,233,996
shares at 3/31/08 (1,586) (1,629) (1,631)
----------------------------------------------------------------
Total shareholders'
equity 7,183 7,152 5,257
----------------------------------------------------------------
Total liabilities
and shareholders'
equity $8,319 $8,325 $6,497
================================================================
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
Comerica Incorporated and Subsidiaries
-----------------------------------------------------------------------
Common Stock
(in millions, Nonredeemable -------------------
except per Preferred Shares Capital
share data) Stock Outstanding Amount Surplus
-----------------------------------------------------------------------
BALANCE AT
JANUARY 1,
2008 $- 150.0 $894 $564
Net income - - - -
Other
comprehensive
income, net
of tax - - - -
Total
comprehensive
income
Cash
dividends
declared on
common stock
($0.66 per
share) - - - -
Net issuance
of common
stock under
employee
stock plans - 0.5 - (20)
Share-based
compensation - - - 20
Employee
deferred
compensation
obligations - - - 1
-----------------------------------------------------------------------
BALANCE AT
MARCH 31,
2008 $- 150.5 $894 $565
-----------------------------------------------------------------------
BALANCE AT
JANUARY 1,
2009 $2,129 150.5 $894 $722
Net income - - - -
Other
comprehensive
income, net
of tax - - - -
Total comprehensive
income
Cash
dividends
declared on
preferred
stock - - - -
Cash
dividends
declared on
common stock
($0.05 per
share) - - - -
Accretion of
discount on
preferred
stock 5 - - -
Net issuance
of common
stock under
employee
stock plans - 0.7 - (12)
Share-based
compensation - - - 11
Other - - - 6
-----------------------------------------------------------------------
BALANCE AT
MARCH 31,
2009 $2,134 151.2 $894 $727
=======================================================================
--------------------------------------------------------------------------
Accumulated
(in millions, Other Total
except per Comprehensive Retained Treasury Shareholders'
share data) Loss Earnings Stock Equity
--------------------------------------------------------------------------
BALANCE AT
JANUARY 1,
2008 $(177) $5,497 $(1,661) $5,117
Net income - 109 - 109
Other
comprehensive
income, net
of tax 110 - - 110
------
Total comprehensive
income 219
Cash
dividends
declared on
common stock
($0.66 per
share) - (99) - (99)
Net issuance
of common
stock under
employee
stock plans - (11) 31 -
Share-based
compensation - - - 20
Employee
deferred
compensation
obligations - - (1) -
--------------------------------------------------------------------------
BALANCE AT
MARCH 31,
2008 $(67) $5,496 $(1,631) $5,257
--------------------------------------------------------------------------
BALANCE AT
JANUARY 1,
2009 $(309) $5,345 $(1,629) $7,152
Net income - 9 - 9
Other
comprehensive
income, net
of tax 71 - - 71
------
Total comprehensive
income 80
Cash
dividends
declared on
preferred
stock - (57) - (57)
Cash
dividends
declared on
common stock
($0.05 per
share) - (7) - (7)
Accretion of
discount on
preferred
stock - (5) - -
Net issuance
of common
stock under
employee
stock plans - (33) 43 (2)
Share-based
compensation - - - 11
Other - - - 6
-----------------------------------------------------------------------
BALANCE AT
MARCH 31,
2009 $(238) $5,252 $(1,586) $7,183
=======================================================================
BUSINESS SEGMENT FINANCIAL RESULTS
Comerica Incorporated and Subsidiaries
------------------------------------------------------------------------
(dollar amounts in millions) Wealth &
Three Months Ended Business Retail Institutional
March 31, 2009 Bank Bank Management
------------------------------------------------------------------------
Earnings summary:
Net interest income
(expense) (FTE) $312 $126 $36
Provision for loan losses 177 23 10
Noninterest income 93 46 70
Noninterest expenses 157 161 75
Provision (benefit) for income
taxes (FTE) 15 (5) 8
Income from discontinued
operations, net of tax - - -
--------------------------------
Net income (loss) $56 $(7) $13
================================
Net credit-related charge-offs $123 $26 $8
Selected average balances:
Assets $39,505 $6,875 $4,870
Loans 38,527 6,284 4,750
Deposits 14,040 17,391 2,429
Liabilities 14,372 17,366 2,418
Attributed equity 3,346 658 340
Statistical data:
Return on average assets (1) 0.57% (0.16)% 1.10%
Return on average attributed
equity 6.78 (4.48) 15.80
Net interest margin (2) 3.28 2.93 3.11
Efficiency ratio 38.55 94.01 74.09
=====================================================================
Wealth &
Three Months Ended Business Retail Institutional
December 31, 2008 Bank Bank Management
------------------------------------------------------------------------
Earnings summary:
Net interest income
(expense) (FTE) $329 $129 $38
Provision for loan losses 138 44 13
Noninterest income 61 49 73
Noninterest expenses 172 180 80
Provision (benefit) for income
taxes (FTE) 27 (12) 5
Income from discontinued
operations, net of tax - - -
--------------------------------
Net income (loss) $53 $(34) $13
================================
Net credit-related charge-offs $101 $23 $9
Selected average balances:
Assets $41,332 $7,007 $4,879
Loans 40,245 6,379 4,724
Deposits 13,789 17,065 2,255
Liabilities 14,367 17,053 2,300
Attributed equity 3,337 665 341
Statistical data:
Return on average assets (1) 0.51% (0.76)% 1.05%
Return on average attributed
equity 6.33 (20.18) 15.03
Net interest margin (2) 3.24 3.01 3.14
Efficiency ratio 44.15 100.79 75.73
=====================================================================
Wealth &
Three Months Ended Business Retail Institutional
March 31, 2008 Bank Bank Management
------------------------------------------------------------------------
Earnings summary:
Net interest income
(expense) (FTE) $329 $148 $36
Provision for loan losses 146 18 -
Noninterest income 74 74 75
Noninterest expenses 177 142 79
Provision (benefit) for income
taxes (FTE) 18 22 12
Income from discontinued
operations, net of tax - - -
--------------------------------
Net income (loss) $62 $40 $20
================================
Net credit-related charge-offs $99 $10 $1
Selected average balances:
Assets $42,129 $7,144 $4,468
Loans 41,219 6,276 4,315
Deposits 15,877 17,163 2,637
Liabilities 16,686 17,171 2,646
Attributed equity 3,168 725 331
Statistical data:
Return on average assets (1) 0.59% 0.89% 1.79%
Return on average attributed
equity 7.83 22.00 24.10
Net interest margin (2) 3.21 3.48 3.34
Efficiency ratio 44.05 70.99 70.95
=====================================================================
(dollar amounts in millions)
Three Months Ended
March 31, 2009 Finance Other Total
---------------------------------------------------------------------
Earnings summary:
Net interest income
(expense) (FTE) $(99) $11 $386
Provision for loan losses - (7) 203
Noninterest income 20 (6) 223
Noninterest expenses 4 - 397
Provision (benefit) for income
taxes (FTE) (33) 16 1
Income from discontinued
operations, net of tax - 1 1
--------------------------------
Net income (loss) $(50) $(3) $9
================================
Net credit-related charge-offs $- $- $157
Selected average balances:
Assets $12,703 $2,784 $66,737
Loans (4) (1) 49,556
Deposits 6,786 136 40,782
Liabilities 24,915 511 59,582
Attributed equity 1,177 1,634 7,155
Statistical data:
Return on average assets (1) N/M N/M 0.06%
Return on average attributed
equity N/M N/M (1.90)
Net interest margin (2) N/M N/M 2.53
Efficiency ratio N/M N/M 66.61
=====================================================================
Three Months Ended December
31, 2008 Finance Other Total
---------------------------------------------------------------------
Earnings summary:
Net interest income
(expense) (FTE) $(66) $4 $434
Provision for loan losses - (3) 192
Noninterest income 13 (22) 174
Noninterest expenses 3 (24) 411
Provision (benefit) for income
taxes (FTE) (19) (15) (14)
Income from discontinued
operations, net of tax - 1 1
--------------------------------
Net income (loss) $(37) $25 $20
================================
Net credit-related charge-offs $- $- $133
Selected average balances:
Assets $10,959 $1,804 $65,981
Loans (4) (6) 51,338
Deposits 6,892 315 40,316
Liabilities 25,220 740 59,680
Attributed equity 979 979 6,301
Statistical data:
Return on average assets (1) N/M N/M 0.12%
Return on average attributed
equity N/M N/M 0.19
Net interest margin (2) N/M N/M 2.82
Efficiency ratio N/M N/M 68.19
=====================================================================
Three Months Ended
March 31, 2008 Finance Other Total
---------------------------------------------------------------------
Earnings summary:
Net interest income
(expense) (FTE) $(26) $(10) $477
Provision for loan losses - (5) 159
Noninterest income 18 (4) 237
Noninterest expenses 3 2 403
Provision (benefit) for income
taxes (FTE) (8) (2) 42
Income from discontinued
operations, net of tax - (1) (1)
--------------------------------
Net income (loss) $(3) $(10) $109
================================
Net credit-related charge-offs $- $- $110
Selected average balances:
Assets $8,645 $1,541 $63,927
Loans 5 37 51,852
Deposits 8,142 243 44,062
Liabilities 21,636 596 58,735
Attributed equity 903 65 5,192
Statistical data:
Return on average assets (1) N/M N/M 0.68%
Return on average attributed
equity N/M N/M 8.42
Net interest margin (2) N/M N/M 3.22
Efficiency ratio N/M N/M 58.25
=====================================================================
(1) Return on average assets is calculated based on the greater of
average assets or average liabilities and attributed equity.
(2) 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
Comerica Incorporated and Subsidiaries
(dollar amounts in
millions)
Three Months Ended
March 31, 2009 Midwest Western Texas Florida
-------------------------------------------------------------------------
Earnings summary:
Net interest income
(expense) (FTE) $194 $146 $70 $11
Provision for loan losses 83 88 9 15
Noninterest income 127 36 21 3
Noninterest expenses 194 104 58 8
Provision (benefit) for
income taxes (FTE) 15 (3) 9 (3)
Income from discontinued
operations, net of tax - - - -
----------------------------------------------
Net income (loss) $29 $(7) $15 $(6)
==============================================
Net credit-related charge-
offs $54 $76 $8 $12
Selected average
balances:
Assets $19,139 $15,443 $8,069 $1,869
Loans 18,267 15,253 7,847 1,878
Deposits 16,699 10,640 4,198 253
Liabilities 17,014 10,571 4,211 245
Attributed equity 1,604 1,375 680 152
Statistical data:
Return on average assets (1) 0.63% (0.18)% 0.72% (1.29)%
Return on average
attributed equity 7.57 (1.98) 8.54 (15.87)
Net interest margin (2) 4.30 3.91 3.62 2.31
Efficiency ratio 59.91 57.17 64.45 61.06
=========================================================================
Three Months Ended
December 31, 2008 Midwest Western Texas Florida
-------------------------------------------------------------------------
Earnings summary:
Net interest income
(expense) (FTE) $202 $157 $72 $11
Provision for loan losses 59 70 19 14
Noninterest income 109 34 20 4
Noninterest expenses 218 114 63 11
Provision (benefit) for
income taxes (FTE) 20 5 6 (3)
Income from discontinued
operations, net of tax - - - -
----------------------------------------------
Net income (loss) $14 $2 $4 $(7)
==============================================
Net credit-related charge-
offs $38 $65 $8 $6
Selected average
balances:
Assets $19,942 $16,243 $8,215 $1,938
Loans 18,966 16,032 7,974 1,942
Deposits 16,204 10,762 4,070 222
Liabilities 16,733 10,716 4,090 216
Attributed equity 1,613 1,381 650 146
Statistical data:
Return on average assets (1) 0.28% 0.05% 0.20% (1.46)%
Return on average
attributed equity 3.47 0.63 2.49 (19.46)
Net interest margin (2) 4.21 3.88 3.57 2.26
Efficiency ratio 70.37 59.54 68.41 72.81
=========================================================================
Three Months Ended
March 31, 2008 Midwest Western Texas Florida
-------------------------------------------------------------------------
Earnings summary:
Net interest income
(expense) (FTE) $205 $172 $74 $11
Provision for loan losses 20 114 8 12
Noninterest income 136 33 24 5
Noninterest expenses 185 108 58 10
Provision (benefit) for
income taxes (FTE) 48 (7) 12 (2)
Income from discontinued
operations, net of tax - - - -
----------------------------------------------
Net income (loss) $88 $(10) $20 $(4)
==============================================
Net credit-related charge-
offs $28 $66 $5 $10
Selected average
balances:
Assets $19,597 $17,287 $7,932 $1,891
Loans 18,985 16,906 7,642 1,877
Deposits 16,079 12,849 4,005 362
Liabilities 16,768 12,849 4,022 358
Attributed equity 1,663 1,271 619 125
Statistical data:
Return on average assets (1) 1.78% (0.24)% 1.00% (0.75)%
Return on average
attributed equity 20.93 (3.20) 12.88 (11.34)
Net interest margin (2) 4.32 4.08 3.84 2.56
Efficiency ratio 57.32 53.04 61.28 60.82
=========================================================================
(dollar amounts in
millions) Finance
Three Months Ended Other & Other
March 31, 2009 Markets International Businesses Total
-------------------------------------------------------------------------
Earnings summary:
Net interest income
(expense) (FTE) $39 $14 $(88) $386
Provision for loan losses 15 - (7) 203
Noninterest income 14 8 14 223
Noninterest expenses 21 8 4 397
Provision (benefit) for
income taxes (FTE) (5) 5 (17) 1
Income from discontinued
operations, net of tax - - 1 1
----------------------------------------------
Net income (loss) $22 $9 $(53) $9
==============================================
Net credit-related charge-
offs $6 $1 $- $157
Selected average
balances:
Assets $4,553 $2,177 $15,487 $66,737
Loans 4,246 2,070 (5) 49,556
Deposits 1,357 713 6,922 40,782
Liabilities 1,413 702 25,426 59,582
Attributed equity 383 150 2,811 7,155
Statistical data:
Return on average assets (1) 1.89% 1.69% N/M 0.06%
Return on average
attributed equity 22.45 24.55 N/M (1.90)
Net interest margin (2) 3.65 2.74 N/M 2.53
Efficiency ratio 44.70 33.86 N/M 66.61
=========================================================================
Finance
Three Months Ended Other & Other
December 31, 2008 Markets International Businesses Total
-------------------------------------------------------------------------
Earnings summary:
Net interest income
(expense) (FTE) $38 $16 $(62) $434
Provision for loan losses 27 6 (3) 192
Noninterest income 9 7 (9) 174
Noninterest expenses 16 10 (21) 411
Provision (benefit) for
income taxes (FTE) (11) 3 (34) (14)
Income from discontinued
operations, net of tax - - 1 1
----------------------------------------------
Net income (loss) $15 $4 $(12) $20
==============================================
Net credit-related charge-
offs $16 $- $- $133
Selected average
balances:
Assets $4,612 $2,268 $12,763 $65,981
Loans 4,248 2,186 (10) 51,338
Deposits 1,206 645 7,207 40,316
Liabilities 1,330 635 25,960 59,680
Attributed equity 405 148 1,958 6,301
Statistical data:
Return on average assets (1) 1.30% 0.69% N/M 0.12%
Return on average
attributed equity 14.86 10.62 N/M 0.19
Net interest margin (2) 3.55 2.83 N/M 2.82
Efficiency ratio 37.57 43.36 N/M 68.19
=========================================================================
Finance
Three Months Ended Other & Other
March 31, 2008 Markets International Businesses Total
-------------------------------------------------------------------------
Earnings summary:
Net interest income
(expense) (FTE) $36 $15 $(36) $477
Provision for loan losses 13 (3) (5) 159
Noninterest income 17 8 14 237
Noninterest expenses 27 10 5 403
Provision (benefit) for
income taxes (FTE) (5) 6 (10) 42
Income from discontinued
operations, net of tax - - (1) (1)
----------------------------------------------
Net income (loss) $18 $10 $(13) $109
==============================================
Net credit-related charge-
offs $- $1 $- $110
Selected average
balances:
Assets $4,692 $2,342 $10,186 $63,927
Loans 4,185 2,215 42 51,852
Deposits 1,582 800 8,385 44,062
Liabilities 1,690 816 22,232 58,735
Attributed equity 384 162 968 5,192
Statistical data:
Return on average assets (1) 1.55% 1.78% N/M 0.68%
Return on average
attributed equity 18.93 25.73 N/M 8.42
Net interest margin (2) 3.39 2.71 N/M 3.22
Efficiency ratio 51.54 43.60 N/M 58.25
=========================================================================
(1) Return on average assets is calculated based on the greater of average
assets or average liabilities and attributed equity.
(2) 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
=========================================================================
Photo: http://www.newscom.com/cgi-bin/prnh/20010807/CMALOGOhttp://photoarchive.ap.org
PRN Photo Desk, photodesk@prnewswire.com
SOURCE: Comerica Incorporated
Web site: http://www.comerica.com/
