In the news release, Comerica Reports Fourth Quarter 2011 Net Income of $96 Million, issued 20-Jan-2012 by Comerica Incorporated over PR Newswire, we are advised by the company that in the first table, row titled "Tier 1 common capital ratio (c)", the number in the first column should read "10.31%" rather than "10.30%" as originally issued inadvertently. The complete, corrected release follows:
Comerica Reports Fourth Quarter 2011 Net Income of $96 Million Period-end Total Loan Growth of $1.5 Billion; Commercial Loans Increased $1.9 Billion Net Interest Income up Five Percent Record Deposits of $47.8 Billion Repurchased 4.1 Million Shares(1) in 2011DALLAS, Jan. 20, 2012 /PRNewswire/ -- Comerica Incorporated (NYSE: CMA) today reported fourth quarter 2011 net income of $96 million, a decrease of $2 million compared to $98 million for the third quarter 2011. Fourth quarter 2011 included merger and restructuring charges of $37 million ($23 million, after tax; $0.12 per diluted share) associated with the acquisition of Sterling Bancshares, Inc. (Sterling), completed on July 28, 2011, compared to $33 million ($21 million, after tax; $0.11 per diluted share) in the third quarter 2011.
(Logo: http://photos.prnewswire.com/prnh/20010807/CMALOGO)
(dollar amounts in millions, except per share data) | 4th Qtr '11 | 3rd Qtr '11 | 4th Qtr '10 | ||||||||
Net interest income | $ 444 | $ 423 | $ 405 | ||||||||
Provision for loan losses | 19 | 38 | 57 | ||||||||
Noninterest income | 182 | 201 | 215 | ||||||||
Noninterest expenses (a) | 478 | 460 | 437 | ||||||||
Provision for income taxes | 33 | 28 | 30 | ||||||||
Net income | 96 | 98 | 96 | ||||||||
Net income attributable to common shares | 95 | 97 | 95 | ||||||||
Diluted income per common share | 0.48 | 0.51 | 0.53 | ||||||||
Average diluted shares (in millions) | 197 | 192 | 178 | ||||||||
Tier 1 common capital ratio (c) | 10.31 | % | (b) | 10.57 | % | 10.13 | % | ||||
Tangible common equity ratio (c) | 10.27 | 10.43 | 10.54 | ||||||||
(a) Included restructuring expenses of $37 million and $33 million in the fourth and third quarters of 2011, respectively, associated with the acquisition of Sterling. | |||||||||||
(b) December 31, 2011 ratio is estimated. | |||||||||||
(c) See Reconciliation of Non-GAAP Financial Measures. | |||||||||||
"We were pleased to see total loan growth of $1.5 billion, or 4 percent, on a period-end basis," said Ralph W. Babb Jr., chairman and chief executive officer. "The growth was driven by a $1.9 billion, or 8 percent, increase in commercial loans, particularly in National Dealer Services, Mortgage Banker Finance, Energy Lending, Technology and Life Sciences, and Global Corporate Banking.
"We had record deposit levels of $47.8 billion at year-end, an increase of $303 million from the third quarter. In addition, our net interest income increased $21 million, or 5 percent, primarily driven by an increase in average earning assets. We continue to be pleased by the broad-based improvement in credit quality, which resulted in a decrease in the provision for loan losses."
"With respect to our acquisition of Sterling, we announced the successful completion of systems integrations and the opening of former Sterling branches as Comerica banking centers on November 14, 2011," said Babb. "All former Sterling customers can now bank at any Comerica banking center, with complete access to our full line of extended product and service offerings. This acquisition continues to be a great fit, as the former Sterling's size, geographic footprint and customer focus uniquely fits our strategy and expands our presence in Texas.
"In the fourth quarter, we repurchased 1.6 million shares, and repurchased a total of 4.1 million shares in 2011 under the share repurchase program. Combined with dividends, this resulted in a total return to shareholders of 47 percent of net income. We continue to be an active capital manager and believe we are approaching capital management from a position of strength. As required, we submitted our Capital Plan to the Federal Reserve on January 9, 2012. As previously announced, we are targeting a first quarter 2012 total payout ratio of up to 50 percent of net income through the share repurchase program and dividends."
(1) Shares repurchased under Comerica's share repurchase program.
Fourth Quarter and Full-Year 2011 Overview
Fourth Quarter 2011 Highlights Compared to Third Quarter 2011
- Period-end total loans increased $1.5 billion, or 4 percent, from September 30, 2011 to December 31, 2011, primarily reflecting an increase of $1.9 billion, or 8 percent, in commercial loans, partially offset by a decrease of $390 million in commercial real estate loans (commercial mortgage and real estate construction loans). The increase in commercial loans was primarily driven by increases in National Dealer Services, Mortgage Banker Finance, Energy Lending, Technology and Life Sciences, and Global Corporate Banking. Average total loans increased $1.4 billion, or 3 percent, in the fourth quarter, in part due to one additional month of Sterling.
- Period-end deposits increased $303 million, or one percent, primarily reflecting an increase of $648 million in noninterest-bearing deposits, partially offset by decreases in savings ($247 million) and customer certificates of deposit ($172 million). Average total deposits increased $2.7 billion, in part due to one additional month of Sterling in the fourth quarter.
- Net interest income of $444 million increased $21 million, or 5 percent, compared to the third quarter, primarily resulting from an increase in average earning assets of $2.4 billion.
- Credit quality continued to improve in the fourth quarter 2011. Net credit-related charge-offs decreased $17 million to $60 million. The provision for loan losses decreased to $19 million in the fourth quarter 2011, compared to $38 million in the third quarter 2011.
- Noninterest income decreased $19 million to $182 million in the fourth quarter 2011, compared to $201 million for the third quarter 2011, primarily due to a $16 million decrease in net securities gains (losses), reflecting a net loss of $4 million in the fourth quarter 2011 compared to a net gain of $12 million in the third quarter 2011.
- Noninterest expenses increased $18 million to $478 million in the fourth quarter 2011, compared to $460 million in the third quarter 2011, primarily due to increases in severance and related expenses ($5 million) and merger and restructuring charges ($4 million), as well as one additional month of Sterling expenses (approximately $8 million).
Full-Year 2011 Highlights Compared to Full-Year 2010
- Net income of $393 million for 2011 increased $116 million, or 42 percent, compared to 2010.
- Period-end total loans increased $2.4 billion, or 6 percent, from year-end 2010 to year-end 2011, reflecting the acquisition of Sterling and primarily including a net increase of $2.9 billion, or 13 percent, in commercial loans, partially offset by a net decrease of $223 million in commercial real estate loans. The increase in commercial loans was primarily driven by increases in Mortgage Banker Finance, Energy Lending and Technology and Life Sciences, as well as increases in Middle Market and Global Corporate Banking. Average loans declined $442 million in 2011.
- Period-end deposits increased $7.3 billion, or 18 percent, in part due to the acquisition of Sterling. Average total deposits increased $4.3 billion.
- Net interest income increased $7 million in 2011, compared to 2010, as the benefit provided by accretion of the purchase discount on the acquired Sterling loan portfolio in 2011 and an increase in average earning assets of $1.1 billion was largely offset by decreased yields on mortgage-backed investment securities and a decrease in business loan swap income.
- Credit quality improved significantly. The provision for loan losses declined $327 million to $153 million in 2011, compared to 2010. Net credit-related charge-offs decreased $236 million to $328 million.
- Noninterest income increased $3 million compared to 2010.
- Noninterest expenses increased $122 million compared to 2010. 2011 included Sterling-related merger and restructuring charges of $75 million ($47 million, after-tax; $0.25 per diluted share) and five months of Sterling expenses.
- Repurchases of 4.1 million shares in 2011, combined with dividends, returned 47 percent of 2011 net income to shareholders.
Net Interest Income
(dollar amounts in millions) | 4th Qtr '11 | 3rd Qtr '11 | 4th Qtr '10 | ||||||||
Net interest income | $ 444 | $ 423 | $ 405 | ||||||||
Net interest margin | 3.19 | % | 3.18 | % | 3.29 | % | |||||
Selected average balances (a): | |||||||||||
Total earning assets | $ 55,676 | $ 53,243 | $ 49,102 | ||||||||
Total investment securities | 9,781 | 8,158 | 7,112 | ||||||||
Total loans | 41,454 | 40,098 | 39,999 | ||||||||
Total deposits | 47,779 | 45,098 | 40,356 | ||||||||
Total noninterest-bearing deposits | 19,176 | 17,511 | 15,607 | ||||||||
(a) Average balances in 3rd quarter 2011 included Sterling balances from July 28 through September 30, 2011. | |||||||||||
- The $21 million increase in net interest income in the fourth quarter 2011, when compared to the third quarter 2011, resulted primarily from an increase in average earning assets of $2.4 billion, partially offset by decreasing yields on mortgage-backed investment securities and a decrease in the accretion of the purchase discount on the acquired Sterling loan portfolio. Decreasing yields on the mortgage-backed investment securities portfolio reflected the impact of lower yields on securities purchased to reinvest prepayments. Accretion of the purchase discount was $26 million in the fourth quarter 2011, compared to $27 million in the third quarter.
- Average earning assets increased $2.4 billion in the fourth quarter 2011, compared to the third quarter 2011, reflecting increases of $1.6 billion in average investment securities available-for-sale and $1.4 billion in average loans, partially offset by a $584 million decrease in average Federal Reserve Bank deposits. The increase in average loans included one additional month of Sterling in the fourth quarter and primarily reflected increases in commercial loans in Mortgage Banker Finance, Energy Lending, National Dealer Services, and Technology and Life Sciences.
- Average deposits increased $2.7 billion in the fourth quarter 2011, compared to the third quarter 2011, in part due to one additional month of Sterling. Average noninterest-bearing deposits increased $1.7 billion and average money market and NOW deposits increased $1.1 billion.
Noninterest Income
Noninterest income was $182 million for the fourth quarter 2011, compared to $201 million for the third quarter 2011. The $19 million decrease was primarily due to decreases in net securities gains (losses) ($16 million) and card fees ($6 million), due primarily to the implementation of regulatory limits on debit card transaction processing fees, partially offset by an increase in deferred compensation asset returns ($5 million) (offset by an increase in deferred compensation plan costs in noninterest expenses). Net securities gains (losses) in the third quarter 2011 reflected net gains of $12 million due primarily to the repositioning of the acquired Sterling investment securities portfolio, compared to a net loss of $4 million in the fourth quarter 2011 that resulted primarily from a $5 million charge related to a derivative contract tied to the conversion rate of Visa Class B shares.
Noninterest Expenses
Noninterest expenses totaled $478 million in the fourth quarter 2011, an increase of $18 million compared to $460 million in the third quarter 2011. The increase was primarily due to increases in deferred compensation plan costs ($5 million) (offset by an increase in deferred compensation asset returns in noninterest income), severance and related expenses ($5 million) and merger and restructuring charges ($4 million), as well as one additional month of Sterling expenses (approximately $8 million).
Credit Quality
"We continued to see steady improvement in credit trends in the fourth quarter," said Babb. "This was the 10th consecutive quarter of decline in net charge-offs, with a $17 million decrease. The decline in net charge-offs was larger than expected, primarily the result of higher recoveries in the quarter. Other credit metrics were in line with expectations. Nonperforming assets were under $1 billion for the first time since the fourth quarter of 2008. The former Sterling loan portfolio has performed as expected. As a result of the overall improvements in credit quality, the provision for loan losses declined to $19 million."
(dollar amounts in millions) | 4th Qtr '11 | 3rd Qtr '11 | 4th Qtr '10 | |||||||||
Net credit-related charge-offs | $ 60 | $ 77 | $ 113 | |||||||||
Net credit-related charge-offs/Average total loans | 0.57 | % | 0.77 | % | 1.13 | % | ||||||
Provision for loan losses | $ 19 | $ 38 | $ 57 | |||||||||
Provision for credit losses on lending-related | ||||||||||||
commitments | (1) | (3) | (3) | |||||||||
Total provision for credit losses | 18 | 35 | 54 | |||||||||
Nonperforming loans (a) | 887 | 958 | 1,123 | |||||||||
Nonperforming assets (NPAs) (a) | 981 | 1,045 | 1,235 | |||||||||
NPAs/Total loans and foreclosed property | 2.29 | % | 2.53 | % | 3.06 | % | ||||||
Loans past due 90 days or more and still accruing | $ 58 | $ 81 | $ 62 | |||||||||
Allowance for loan losses | 726 | 767 | 901 | |||||||||
Allowance for credit losses on | ||||||||||||
lending-related commitments (b) | 26 | 27 | 35 | |||||||||
Total allowance for credit losses | 752 | 794 | 936 | |||||||||
Allowance for loan losses/Total loans (c) | 1.70 | % | 1.86 | % | 2.24 | % | ||||||
Allowance for loan losses/Nonperforming loans | 82 | 80 | 80 | |||||||||
(a) Excludes loans acquired with credit impairment. | ||||||||||||
(b) Included in "Accrued expenses and other liabilities" on the consolidated balance sheets. | ||||||||||||
(c) Reflects the impact of acquired loans, which were initially recorded at fair value, with no related allowance for loan losses. | ||||||||||||
- Net credit-related charge-offs decreased $17 million to $60 million in the fourth quarter 2011, from $77 million in the third quarter 2011. The decrease in net credit-related charge-offs primarily reflected decreases in Small Business Banking ($12 million), Middle Market ($11 million) and Commercial Real Estate ($7 million), partially offset by an increase in Technology and Life Sciences ($10 million).
- Internal watch list loans declined $502 million in the fourth quarter 2011, to $4.5 billion at December 31, 2011, and nonperforming assets decreased $64 million.
- During the fourth quarter 2011, $99 million of borrower relationships greater than $2 million were transferred to nonaccrual status, a decrease of $31 million from the third quarter 2011. Of the transfers of borrower relationships greater than $2 million to nonaccrual in the fourth quarter 2011, $27 million were from Commercial Real Estate, $24 million were from Private Banking and $21 million were from Global Corporate Banking.
- Nonperforming loans decreased $71 million, compared to September 30, 2011, to $887 million, or 2.08 percent of total loans, at December 31, 2011.
Balance Sheet and Capital Management
Total assets and common shareholders' equity were $61.0 billion and $6.9 billion, respectively, at December 31, 2011, compared to $60.9 billion and $7.0 billion, respectively, at September 30, 2011. There were approximately 197 million common shares outstanding at December 31, 2011. Comerica repurchased 1.6 million and 4.1 million shares of common stock in the open market in the fourth quarter and full-year 2011, respectively, under the share repurchase program.
Comerica's tangible common equity ratio was 10.27 percent at December 31, 2011, a decrease of 16 basis points from September 30, 2011. The estimated Tier 1 common capital ratio decreased 26 basis points, to 10.31 percent at December 31, 2011, from September 30, 2011.
Full-Year 2012 Outlook Compared to Full-Year 2011
For 2012, management expects the following, assuming a continuation of the current economic environment:
- Average loans increasing moderately.
- Net interest income increasing moderately.
- Net credit-related charge-offs declining and a relatively stable provision for credit losses.
- Noninterest income relatively stable.
- Noninterest expenses relatively stable.
Business Segments
Comerica's operations are strategically aligned into three major business segments: the Business Bank, the Retail Bank, and Wealth Management. The Finance Division is also included as a segment. The financial results below are based on the internal business unit structure of the Corporation and methodologies in effect at December 31, 2011 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses fourth quarter 2011 results compared to third quarter 2011.
The following table presents net income (loss) by business segment.
(dollar amounts in millions) | 4th Qtr '11 | 3rd Qtr '11 | 4th Qtr '10 | ||||||||
Business Bank | $ 201 | 94 | % | $ 179 | 86 | % | $ 174 | 117 | % | ||
Retail Bank | 10 | 4 | 19 | 9 | (14) | (10) | |||||
Wealth Management | 5 | 2 | 11 | 5 | (10) | (7) | |||||
216 | 100 | % | 209 | 100 | % | 150 | 100 | % | |||
Finance | (95) | (91) | (60) | ||||||||
Other (a) | (25) | (20) | 6 | ||||||||
Total | $ 96 | $ 98 | $ 96 | ||||||||
(a) Includes discontinued operations and items not directly associated with the three major business segments or the Finance Division. | |||||||||||
Business Bank
(dollar amounts in millions) | 4th Qtr '11 | 3rd Qtr '11 | 4th Qtr '10 | ||||
Net interest income (FTE) | $ 382 | $ 363 | $ 341 | ||||
Provision for loan losses | (4) | 20 | 8 | ||||
Noninterest income | 73 | 77 | 81 | ||||
Noninterest expenses | 161 | 162 | 158 | ||||
Net income | 201 | 179 | 174 | ||||
Net credit-related charge-offs | 32 | 40 | 73 | ||||
Selected average balances: | |||||||
Assets | 32,150 | 30,608 | 30,489 | ||||
Loans | 31,257 | 29,955 | 29,947 | ||||
Deposits | 23,296 | 21,759 | 19,892 | ||||
Net interest margin | 4.83 | % | 4.81 | % | 4.51 | % | |
- Average loans increased $1.3 billion, primarily reflecting increases in Mortgage Banker Finance, Energy Lending, National Dealer Services, Technology and Life Sciences and Commercial Real Estate, partially offset by a decrease in Global Corporate Banking.
- Average deposits increased $1.5 billion, reflecting increases across most business lines, primarily Middle Market, Energy Lending, the Financial Services Division, Technology and Life Sciences and Global Corporate Banking.
- Net interest income of $382 million increased $19 million, primarily due to increases in loan and deposit balances as well as an increase in the benefit provided by accretion of the purchase discount on the acquired Sterling loan portfolio.
- The provision for loan losses decreased $24 million, primarily reflecting decreases in Middle Market and Commercial Real Estate, partially offset by an increase in Technology and Life Sciences.
- Noninterest income decreased $4 million, primarily due to a decrease in warrant income.
Retail Bank
(dollar amounts in millions) | 4th Qtr '11 | 3rd Qtr '11 | 4th Qtr '10 | ||||
Net interest income (FTE) | $ 176 | $ 173 | $ 134 | ||||
Provision for loan losses | 15 | 17 | 29 | ||||
Noninterest income | 35 | 47 | 43 | ||||
Noninterest expenses | 182 | 174 | 169 | ||||
Net income (loss) | 10 | 19 | (14) | ||||
Net credit-related charge-offs | 16 | 28 | 22 | ||||
Selected average balances: | |||||||
Assets | 6,250 | 5,984 | 5,647 | ||||
Loans | 5,571 | 5,483 | 5,192 | ||||
Deposits | 20,715 | 19,792 | 17,271 | ||||
Net interest margin | 3.37 | % | 3.46 | % | 3.07 | % | |
- Average loans increased $88 million, primarily due to an increase in the Texas market, partially offset by declines in the Midwest and Western markets.
- Average deposits increased $923 million, primarily due to one additional month of Sterling in the fourth quarter.
- Net interest income of $176 million increased $3 million, primarily due to an increase in average loan and deposit balances, partially offset by a decrease in the accretion of the purchase discount on the acquired Sterling loan portfolio.
- The provision for loan losses decreased $2 million, primarily reflecting a decline in Small Business Banking, partially offset by an increase in Personal Banking.
- Noninterest income declined $12 million, primarily due to a decrease in card fees, reflecting the implementation of regulatory limits on debit card transaction processing fees, and a $5 million charge related to a derivative contract tied to the conversion rate of Visa Class B shares.
- Noninterest expenses increased $8 million, primarily due to one additional month of Sterling noninterest expense.
Wealth Management
(dollar amounts in millions) | 4th Qtr '11 | 3rd Qtr '11 | 4th Qtr '10 | ||||
Net interest income (FTE) | $ 46 | $ 45 | $ 42 | ||||
Provision for loan losses | 10 | 6 | 23 | ||||
Noninterest income | 55 | 56 | 59 | ||||
Noninterest expenses | 83 | 78 | 93 | ||||
Net income (loss) | 5 | 11 | (10) | ||||
Net credit-related charge-offs | 12 | 9 | 18 | ||||
Selected average balances: | |||||||
Assets | 4,672 | 4,674 | 4,834 | ||||
Loans | 4,618 | 4,652 | 4,820 | ||||
Deposits | 3,400 | 3,198 | 2,730 | ||||
Net interest margin | 4.00 | % | 3.85 | % | 3.43 | % | |
- Average loans decreased $34 million.
- Average deposits increased $202 million, primarily reflecting increases in the Midwest, Western and Texas markets.
- Net interest income of $46 million increased $1 million, primarily due to an increase in average deposit balances.
- The provision for loan losses increased $4 million.
- Noninterest expenses increased $5 million, primarily due to an increase in other real estate expenses and a charge related to technology upgrades.
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 December 31, 2011 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses fourth quarter 2011 results compared to third quarter 2011.
The following table presents net income (loss) by market segment.
(dollar amounts in millions) | 4th Qtr '11 | 3rd Qtr '11 | 4th Qtr '10 | ||||||||
Midwest | $ 53 | 25 | % | $ 59 | 28 | % | $ 35 | 23 | % | ||
Western | 65 | 30 | 50 | 24 | 41 | 28 | |||||
Texas | 55 | 26 | 64 | 30 | 16 | 11 | |||||
Florida | (1) | (1) | 1 | 1 | 1 | - | |||||
Other Markets | 32 | 15 | 23 | 11 | 48 | 32 | |||||
International | 12 | 5 | 12 | 6 | 9 | 6 | |||||
216 | 100 | % | 209 | 100 | % | 150 | 100 | % | |||
Finance & Other Businesses (a) | (120) | (111) | (54) | ||||||||
Total | $ 96 | $ 98 | $ 96 | ||||||||
(a) Includes discontinued operations and items not directly associated with the geographic markets. | |||||||||||
Midwest Market
(dollar amounts in millions) | 4th Qtr '11 | 3rd Qtr '11 | 4th Qtr '10 | ||||
Net interest income (FTE) | $ 201 | $ 199 | $ 202 | ||||
Provision for loan losses | 20 | 21 | 46 | ||||
Noninterest income | 85 | 96 | 99 | ||||
Noninterest expenses | 185 | 183 | 201 | ||||
Net income | 53 | 59 | 35 | ||||
Net credit-related charge-offs | 32 | 33 | 52 | ||||
Selected average balances: | |||||||
Assets | 13,980 | 14,123 | 14,506 | ||||
Loans | 13,725 | 13,873 | 14,219 | ||||
Deposits | 19,076 | 18,511 | 17,959 | ||||
Net interest margin | 4.18 | % | 4.27 | % | 4.45 | % | |
- Average loans decreased $148 million, as an increase in National Dealer Services was more than offset by declines in Small Business Banking, Middle Market, Global Corporate Banking and Personal Banking.
- Average deposits increased $565 million, primarily due to increases in the Financial Services Division and Middle Market.
- Net interest income increased $2 million, primarily due to an increase in average deposits.
- The provision for loan losses decreased $1 million, primarily reflecting a decrease in Middle Market, partially offset by increases in Commercial Real Estate, Small Business Banking, and Private Banking.
- Noninterest income decreased $11 million, primarily due to a decline in card fees and a $4 million charge related to a derivative contract tied to Visa Class B shares, as previously described in the Retail Bank section.
Western Market
(dollar amounts in millions) | 4th Qtr '11 | 3rd Qtr '11 | 4th Qtr '10 | ||||
Net interest income (FTE) | $ 170 | $ 166 | $ 158 | ||||
Provision for loan losses | (12) | 14 | 11 | ||||
Noninterest income | 33 | 32 | 35 | ||||
Noninterest expenses | 109 | 105 | 109 | ||||
Net income | 65 | 50 | 41 | ||||
Net credit-related charge-offs | 5 | 32 | 43 | ||||
Selected average balances: | |||||||
Assets | 12,266 | 12,110 | 12,698 | ||||
Loans | 12,026 | 11,889 | 12,497 | ||||
Deposits | 13,671 | 12,975 | 12,448 | ||||
Net interest margin | 4.92 | % | 5.06 | % | 5.01 | % | |
- Average loans increased $137 million, primarily due to increases in Technology and Life Sciences and National Dealer Services, partially offset by a decrease in Middle Market.
- Average deposits increased $696 million, primarily reflecting increases in Middle Market, Technology and Life Sciences, Global Corporate Banking and Private Banking.
- Net interest income increased $4 million, primarily due to an increase in average deposits.
- The provision for loan losses decreased $26 million, primarily reflecting decreases in Small Business Banking, Commercial Real Estate and Middle Market.
- Noninterest expenses increased $4 million, primarily due to increases in salaries and benefits expenses and other real estate expenses.
Texas Market
(dollar amounts in millions) | 4th Qtr '11 | 3rd Qtr '11 | 4th Qtr '10 | ||||
Net interest income (FTE) | $ 158 | $ 143 | $ 80 | ||||
Provision for loan losses | 8 | (7) | 15 | ||||
Noninterest income | 26 | 29 | 27 | ||||
Noninterest expenses | 89 | 80 | 67 | ||||
Net income | 55 | 64 | 16 | ||||
Net credit-related charge-offs | 4 | 2 | 9 | ||||
Selected average balances: | |||||||
Assets | 9,712 | 8,510 | 6,653 | ||||
Loans | 8,952 | 8,145 | 6,435 | ||||
Deposits | 10,333 | 8,865 | 5,557 | ||||
Net interest margin | 6.07 | % | 6.40 | % | 4.91 | % | |
- Average loans increased $807 million, primarily reflecting increases in Energy Lending, Small Business Banking, Commercial Real Estate and Middle Market, in part due to one additional month of Sterling in the fourth quarter.
- Average deposits increased $1.5 billion, primarily reflecting one additional month of Sterling.
- Net interest income increased $15 million, primarily due to one additional month of Sterling.
- The provision for loan losses increased $15 million, primarily reflecting increases in Middle Market and Small Business Banking.
- Noninterest income decreased $3 million, primarily due to a decrease in warrant income.
- Noninterest expenses increased $9 million, primarily due to one additional month of Sterling.
Florida Market
(dollar amounts in millions) | 4th Qtr '11 | 3rd Qtr '11 | 4th Qtr '10 | ||||
Net interest income (FTE) | $ 11 | $ 11 | $ 11 | ||||
Provision for loan losses | 4 | 2 | 4 | ||||
Noninterest income | 4 | 4 | 3 | ||||
Noninterest expenses | 13 | 11 | 9 | ||||
Net income | (1) | 1 | 1 | ||||
Net credit-related charge-offs | 7 | 5 | 7 | ||||
Selected average balances: | |||||||
Assets | 1,435 | 1,450 | 1,587 | ||||
Loans | 1,457 | 1,477 | 1,612 | ||||
Deposits | 435 | 404 | 375 | ||||
Net interest margin | 2.89 | % | 2.94 | % | 2.64 | % | |
- Average loans decreased $20 million, as an increase in National Dealer Services was more than offset by decreases in Commercial Real Estate and Private Banking.
- The provision for loan losses increased $2 million, primarily reflecting an increase in Commercial Real Estate.
Conference Call and Webcast
Comerica will host a conference call to review fourth quarter and full-year 2011 financial results at 7 a.m. CT Friday, January 20, 2012. Interested parties may access the conference call by calling (800) 309-2262 or (706) 679-5261 (event ID No. 37433486). The call and supplemental financial information can also be accessed on the Internet at www.comerica.com. A telephone replay will be available approximately two hours following the conference call through January 31, 2012. The conference call replay can be accessed by calling (855) 859-2056 or (404) 537-3406 (event ID No. 37433486). A replay of the Webcast can also be accessed via Comerica's "Investor Relations" page at www.comerica.com.
Comerica Incorporated is a financial services company headquartered in Dallas, Texas, and strategically aligned by three major business segments: the Business Bank, the Retail Bank, and Wealth Management. Comerica focuses on relationships and helping people and businesses be successful. In addition to Texas, Comerica Bank locations can be found in Arizona, California, Florida and Michigan, with select businesses operating in several other states, as well as in Canada and Mexico.
This press release contains both financial measures based on accounting principles generally accepted in the United States (GAAP) and non-GAAP based financial measures, which are used where management believes it to be helpful in understanding Comerica's results of operations or financial position. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconcilement to the comparable GAAP financial measure, can be found in this press release. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.
Forward-looking Statements
Any statements in this news release that are not historical facts are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Words such as "anticipates," "believes," "feels," "expects," "estimates," "seeks," "strives," "plans," "intends," "outlook," "forecast," "position," "target," "mission," "assume," "achievable," "potential," "strategy," "goal," "aspiration," "opportunity," "initiative," "outcome," "continue," "remain," "maintain," "on course," "trend," "objective," "pending," "looks forward" and variations of such words and similar expressions, or future or conditional verbs such as "will," "would," "should," "could," "might," "can," "may" or similar expressions, as they relate to Comerica or its management, are intended to identify forward-looking statements. These forward-looking statements are predicated on the beliefs and assumptions of Comerica's management based on information known to Comerica's management as of the date of this news release and do not purport to speak as of any other date. Forward-looking statements may include descriptions of plans and objectives of Comerica's management for future or past operations, products or services, and forecasts of Comerica's revenue, earnings or other measures of economic performance, including statements of profitability, business segments and subsidiaries, estimates of credit trends and global stability. Such statements reflect the view of Comerica's management as of this date with respect to future events and are subject to risks and uncertainties. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, Comerica's actual results could differ materially from those discussed. Factors that could cause or contribute to such differences are changes in general economic, political or industry conditions and related credit and market conditions; changes in trade, monetary and fiscal policies, including the interest rate policies of the Federal Reserve Board; adverse conditions in the capital markets; the interdependence of financial service companies; changes in regulation or oversight, including the effects of recently enacted legislation, actions taken by or proposed by the U.S. Treasury, the Board of Governors of the Federal Reserve System, the Texas Department of Banking and the Federal Deposit Insurance Corporation, legislation or regulations enacted in the future, and the impact and expiration of such legislation and regulatory actions; unfavorable developments concerning credit quality; the acquisition of Sterling Bancshares, Inc., or any future acquisitions; the effects of more stringent capital or liquidity requirements; declines or other changes in the businesses or industries in which Comerica has a concentration of loans, including, but not limited to, the automotive production industry and the real estate business lines; the implementation of Comerica's strategies and business models, including the anticipated performance of any new banking centers and the implementation of revenue enhancements and efficiency improvements; Comerica's ability to utilize technology to efficiently and effectively develop, market and deliver new products and services; operational difficulties or information security problems; changes in the financial markets, including fluctuations in interest rates and their impact on deposit pricing; the entry of new competitors in Comerica's markets; changes in customer borrowing, repayment, investment and deposit practices; management's ability to maintain and expand customer relationships; management's ability to retain key officers and employees; the impact of legal and regulatory proceedings; the effectiveness of methods of reducing risk exposures; the effects of war and other armed conflicts or acts of terrorism and the effects of catastrophic events including, but not limited to, hurricanes, tornadoes, earthquakes, fires, droughts and floods. Comerica cautions that the foregoing list of factors is not exclusive. For discussion of factors that may cause actual results to differ from expectations, please refer to our filings with the Securities and Exchange Commission. In particular, please refer to "Item 1A. Risk Factors" beginning on page 16 of Comerica's Annual Report on Form 10-K for the year ended December 31, 2010, "Item 1A. Risk Factors" beginning on page 65 of Comerica's Quarterly Report on Form 10-Q for the quarter ended March 31, 2011, "Item 1A. Risk Factors" beginning on page 74 of Comerica's Quarterly Report on Form 10-Q for the quarter ended June 30, 2011 and "Item 1A. Risk Factors" beginning on page 81 of Comerica's Quarterly Report on Form 10-Q for the quarter ended September 30, 2011. Forward-looking statements speak only as of the date they are made. Comerica does not undertake to update forward-looking statements to reflect facts, circumstances, assumptions or events that occur after the date the forward-looking statements are made. For any forward-looking statements made in this news release or in any documents, Comerica claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.
CONSOLIDATED FINANCIAL HIGHLIGHTS (unaudited) | ||||||||||||
Comerica Incorporated and Subsidiaries | ||||||||||||
Three Months Ended | Years Ended | |||||||||||
December 31, | September 30, | December 31, | December 31, | |||||||||
(in millions, except per share data) | 2011 | 2011 | 2010 | 2011 | 2010 | |||||||
PER COMMON SHARE AND COMMON STOCK DATA | ||||||||||||
Diluted net income | $ 0.48 | $ 0.51 | $ 0.53 | $ 2.09 | $ 0.88 | |||||||
Cash dividends declared | 0.10 | 0.10 | 0.10 | 0.40 | 0.25 | |||||||
Common shareholders' equity (at period end) | 34.80 | 34.94 | 32.82 | |||||||||
Average diluted shares (in thousands) | 196,729 | 191,634 | 178,266 | 186,168 | 173,026 | |||||||
KEY RATIOS | ||||||||||||
Return on average common shareholders' equity | 5.51 | % | 5.91 | % | 6.53 | % | 6.18 | % | 2.74 | % | ||
Return on average assets | 0.63 | 0.67 | 0.71 | 0.69 | 0.50 | |||||||
Tier 1 common capital ratio (a) (b) | 10.31 | 10.57 | 10.13 | |||||||||
Tier 1 risk-based capital ratio (b) | 10.35 | 10.65 | 10.13 | |||||||||
Total risk-based capital ratio (b) | 14.18 | 14.84 | 14.54 | |||||||||
Leverage ratio (b) | 10.92 | 11.41 | 11.26 | |||||||||
Tangible common equity ratio (a) | 10.27 | 10.43 | 10.54 | |||||||||
AVERAGE BALANCES | ||||||||||||
Commercial loans | $ 23,515 | $ 22,127 | $ 21,464 | $ 22,208 | $ 21,090 | |||||||
Real estate construction loans: | ||||||||||||
Commercial Real Estate business line (c) | 1,189 | 1,291 | 1,944 | 1,429 | 2,404 | |||||||
Other business lines (d) | 430 | 408 | 427 | 414 | 435 | |||||||
Total real estate construction loans | 1,619 | 1,699 | 2,371 | 1,843 | 2,839 | |||||||
Commercial mortgage loans: | ||||||||||||
Commercial Real Estate business line (c) | 2,552 | 2,415 | 2,016 | 2,217 | 2,000 | |||||||
Other business lines (d) | 7,836 | 7,860 | 7,949 | 7,808 | 8,244 | |||||||
Total commercial mortgage loans | 10,388 | 10,275 | 9,965 | 10,025 | 10,244 | |||||||
Residential mortgage loans | 1,591 | 1,606 | 1,600 | 1,580 | 1,607 | |||||||
Consumer loans | 2,294 | 2,292 | 2,367 | 2,278 | 2,429 | |||||||
Lease financing | 919 | 936 | 1,044 | 950 | 1,086 | |||||||
International loans | 1,128 | 1,163 | 1,188 | 1,191 | 1,222 | |||||||
Total loans | 41,454 | 40,098 | 39,999 | 40,075 | 40,517 | |||||||
Earning assets | 55,676 | 53,243 | 49,102 | 52,121 | 51,004 | |||||||
Total assets | 61,045 | 58,238 | 53,756 | 56,917 | 55,553 | |||||||
Noninterest-bearing deposits | 19,176 | 17,511 | 15,607 | 16,994 | 15,094 | |||||||
Interest-bearing deposits | 28,603 | 27,587 | 24,749 | 26,768 | 24,392 | |||||||
Total deposits | 47,779 | 45,098 | 40,356 | 43,762 | 39,486 | |||||||
Common shareholders' equity | 6,947 | 6,633 | 5,870 | 6,351 | 5,625 | |||||||
Total shareholders' equity | 6,947 | 6,633 | 5,870 | 6,351 | 6,068 | |||||||
NET INTEREST INCOME | ||||||||||||
Net interest income (fully taxable equivalent basis) | $ 445 | $ 424 | $ 406 | $ 1,657 | $ 1,651 | |||||||
Fully taxable equivalent adjustment | 1 | 1 | 1 | 4 | 5 | |||||||
Net interest margin (fully taxable equivalent basis) | 3.19 | % | 3.18 | % | 3.29 | % | 3.19 | % | 3.24 | % | ||
CREDIT QUALITY | ||||||||||||
Nonaccrual loans | $ 860 | $ 929 | $ 1,080 | |||||||||
Reduced-rate loans | 27 | 29 | 43 | |||||||||
Total nonperforming loans (e) | 887 | 958 | 1,123 | |||||||||
Foreclosed property | 94 | 87 | 112 | |||||||||
Total nonperforming assets (e) | 981 | 1,045 | 1,235 | |||||||||
Loans past due 90 days or more and still accruing | 58 | 81 | 62 | |||||||||
Gross loan charge-offs | 85 | 90 | 140 | $ 423 | $ 627 | |||||||
Loan recoveries | 25 | 13 | 27 | 95 | 63 | |||||||
Net loan charge-offs | 60 | 77 | 113 | 328 | 564 | |||||||
Lending-related commitment charge-offs | - | - | - | - | - | |||||||
Total net credit-related charge-offs | 60 | 77 | 113 | 328 | 564 | |||||||
Allowance for loan losses | 726 | 767 | 901 | |||||||||
Allowance for credit losses on lending-related commitments | 26 | 27 | 35 | |||||||||
Total allowance for credit losses | 752 | 794 | 936 | |||||||||
Allowance for loan losses as a percentage of total loans (f) | 1.70 | % | 1.86 | % | 2.24 | % | ||||||
Net loan charge-offs as a percentage of average total loans | 0.57 | 0.77 | 1.13 | 0.82 | % | 1.39 | % | |||||
Net credit-related charge-offs as a percentage of average total loans | 0.57 | 0.77 | 1.13 | 0.82 | 1.39 | |||||||
Nonperforming assets as a percentage of total loans and foreclosed property (e) | 2.29 | 2.53 | 3.06 | |||||||||
Allowance for loan losses as a percentage of total nonperforming loans | 82 | 80 | 80 | |||||||||
(a) See Reconciliation of Non-GAAP Financial Measures. | ||||||||||||
(b) December 31, 2011 ratios are estimated. | ||||||||||||
(c) Primarily loans to real estate investors and developers. | ||||||||||||
(d) Primarily loans secured by owner-occupied real estate. | ||||||||||||
(e) Excludes loans acquired with credit-impairment. | ||||||||||||
(f) Reflects the impact of acquired loans, which were initially recorded at fair value with no related allowance for loan losses. | ||||||||||||
CONSOLIDATED BALANCE SHEETS | |||||
Comerica Incorporated and Subsidiaries | |||||
December 31, | September 30, | December 31, | |||
(in millions, except share data) | 2011 | 2011 | 2010 | ||
(unaudited) | (unaudited) | ||||
ASSETS | |||||
Cash and due from banks | $ 982 | $ 981 | $ 668 | ||
Interest-bearing deposits with banks | 2,574 | 4,217 | 1,415 | ||
Other short-term investments | 149 | 137 | 141 | ||
Investment securities available-for-sale | 10,104 | 9,732 | 7,560 | ||
Commercial loans | 24,996 | 23,113 | 22,145 | ||
Real estate construction loans | 1,533 | 1,648 | 2,253 | ||
Commercial mortgage loans | 10,264 | 10,539 | 9,767 | ||
Residential mortgage loans | 1,526 | 1,643 | 1,619 | ||
Consumer loans | 2,285 | 2,309 | 2,311 | ||
Lease financing | 905 | 927 | 1,009 | ||
International loans | 1,170 | 1,046 | 1,132 | ||
Total loans | 42,679 | 41,225 | 40,236 | ||
Less allowance for loan losses | (726) | (767) | (901) | ||
Net loans | 41,953 | 40,458 | 39,335 | ||
Premises and equipment | 675 | 685 | 630 | ||
Customers' liability on acceptances outstanding | 22 | 8 | 9 | ||
Accrued income and other assets | 4,549 | 4,670 | 3,909 | ||
Total assets | $ 61,008 | $ 60,888 | $ 53,667 | ||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||
Noninterest-bearing deposits | $ 19,764 | $ 19,116 | $ 15,538 | ||
Money market and NOW deposits | 20,311 | 20,237 | 17,622 | ||
Savings deposits | 1,524 | 1,771 | 1,397 | ||
Customer certificates of deposit | 5,808 | 5,980 | 5,482 | ||
Other time deposits | - | 45 | - | ||
Foreign office time deposits | 348 | 303 | 432 | ||
Total interest-bearing deposits | 27,991 | 28,336 | 24,933 | ||
Total deposits | 47,755 | 47,452 | 40,471 | ||
Short-term borrowings | 70 | 164 | 130 | ||
Acceptances outstanding | 22 | 8 | 9 | ||
Accrued expenses and other liabilities | 1,349 | 1,304 | 1,126 | ||
Medium- and long-term debt | 4,944 | 5,009 | 6,138 | ||
Total liabilities | 54,140 | 53,937 | 47,874 | ||
Common stock - $5 par value: | |||||
Authorized - 325,000,000 shares | |||||
Issued - 228,164,824 shares at 12/31/11 and 9/30/11, | |||||
and 203,878,110 shares at 12/31/10 | 1,141 | 1,141 | 1,019 | ||
Capital surplus | 2,170 | 2,162 | 1,481 | ||
Accumulated other comprehensive loss | (356) | (230) | (389) | ||
Retained earnings | 5,546 | 5,471 | 5,247 | ||
Less cost of common stock in treasury - 30,831,076 shares at 12/31/11, | |||||
29,238,425 shares at 9/30/11 and 27,342,518 shares at 12/31/10 | (1,633) | (1,593) | (1,565) | ||
Total shareholders' equity | 6,868 | 6,951 | 5,793 | ||
Total liabilities and shareholders' equity | $ 61,008 | $ 60,888 | $ 53,667 | ||
CONSOLIDATED STATEMENTS OF INCOME (unaudited) | ||||||
Comerica Incorporated and Subsidiaries | ||||||
Three Months Ended | Years Ended | |||||
December 31, | December 31, | |||||
(in millions, except per share data) | 2011 | 2010 | 2011 | 2010 | ||
INTEREST INCOME | ||||||
Interest and fees on loans | $ 415 | $ 394 | $ 1,564 | $ 1,617 | ||
Interest on investment securities | 63 | 49 | 233 | 226 | ||
Interest on short-term investments | 3 | 2 | 12 | 10 | ||
Total interest income | 481 | 445 | 1,809 | 1,853 | ||
INTEREST EXPENSE | ||||||
Interest on deposits | 21 | 24 | 90 | 115 | ||
Interest on short-term borrowings | - | 1 | - | 1 | ||
Interest on medium- and long-term debt | 16 | 15 | 66 | 91 | ||
Total interest expense | 37 | 40 | 156 | 207 | ||
Net interest income | 444 | 405 | 1,653 | 1,646 | ||
Provision for loan losses | 19 | 57 | 153 | 480 | ||
Net interest income after provision for loan losses | 425 | 348 | 1,500 | 1,166 | ||
NONINTEREST INCOME | ||||||
Service charges on deposit accounts | 52 | 49 | 208 | 208 | ||
Fiduciary income | 36 | 39 | 151 | 154 | ||
Commercial lending fees | 23 | 29 | 87 | 95 | ||
Letter of credit fees | 18 | 20 | 73 | 76 | ||
Card fees | 11 | 15 | 58 | 58 | ||
Foreign exchange income | 10 | 11 | 40 | 39 | ||
Bank-owned life insurance | 10 | 14 | 37 | 40 | ||
Brokerage fees | 5 | 7 | 22 | 25 | ||
Net securities gains (losses) | (4) | - | 14 | 3 | ||
Other noninterest income | 21 | 31 | 102 | 91 | ||
Total noninterest income | 182 | 215 | 792 | 789 | ||
NONINTEREST EXPENSES | ||||||
Salaries | 205 | 205 | 770 | 740 | ||
Employee benefits | 52 | 43 | 205 | 179 | ||
Total salaries and employee benefits | 257 | 248 | 975 | 919 | ||
Net occupancy expense | 47 | 42 | 169 | 162 | ||
Equipment expense | 17 | 16 | 66 | 63 | ||
Outside processing fee expense | 27 | 27 | 101 | 96 | ||
Software expense | 23 | 23 | 88 | 89 | ||
Merger and restructuring charges | 37 | - | 75 | - | ||
FDIC insurance expense | 8 | 15 | 43 | 62 | ||
Legal fees | 14 | 9 | 43 | 35 | ||
Advertising expense | 7 | 8 | 28 | 30 | ||
Other real estate expense | 3 | 5 | 22 | 29 | ||
Litigation and operational losses | 1 | 6 | 17 | 11 | ||
Provision for credit losses on lending-related commitments | (1) | (3) | (9) | (2) | ||
Other noninterest expenses | 38 | 41 | 144 | 146 | ||
Total noninterest expenses | 478 | 437 | 1,762 | 1,640 | ||
Income from continuing operations before income taxes | 129 | 126 | 530 | 315 | ||
Provision for income taxes | 33 | 30 | 137 | 55 | ||
Income from continuing operations | 96 | 96 | 393 | 260 | ||
Income from discontinued operations, net of tax | - | - | - | 17 | ||
NET INCOME | 96 | 96 | 393 | 277 | ||
Less: | ||||||
Preferred stock dividends | - | - | - | 123 | ||
Income allocated to participating securities | 1 | 1 | 4 | 1 | ||
Net income attributable to common shares | $ 95 | $ 95 | $ 389 | $ 153 | ||
Basic earnings per common share: | ||||||
Income from continuing operations | $ 0.48 | $ 0.54 | $ 2.11 | $ 0.79 | ||
Net income | 0.48 | 0.54 | 2.11 | 0.90 | ||
Diluted earnings per common share: | ||||||
Income from continuing operations | 0.48 | 0.53 | 2.09 | 0.78 | ||
Net income | 0.48 | 0.53 | 2.09 | 0.88 | ||
Cash dividends declared on common stock | 20 | 18 | 75 | 44 | ||
Cash dividends declared per common share | 0.10 | 0.10 | 0.40 | 0.25 | ||
CONSOLIDATED QUARTERLY STATEMENTS OF INCOME (unaudited) | ||||||||||||||
Comerica Incorporated and Subsidiaries | ||||||||||||||
Fourth | Third | Second | First | Fourth | Fourth Quarter 2011 Compared To: | |||||||||
Quarter | Quarter | Quarter | Quarter | Quarter | Third Quarter 2011 | Fourth Quarter 2010 | ||||||||
(in millions, except per share data) | 2011 | 2011 | 2011 | 2011 | 2010 | Amount | Percent | Amount | Percent | |||||
INTEREST INCOME | ||||||||||||||
Interest and fees on loans | $ 415 | $ 405 | $ 369 | $ 375 | $ 394 | $ 10 | 3 | % | $ 21 | 5 | % | |||
Interest on investment securities | 63 | 54 | 59 | 57 | 49 | 9 | 16 | 14 | 27 | |||||
Interest on short-term investments | 3 | 4 | 3 | 2 | 2 | (1) | (7) | 1 | N/M | |||||
Total interest income | 481 | 463 | 431 | 434 | 445 | 18 | 4 | 36 | 8 | |||||
INTEREST EXPENSE | ||||||||||||||
Interest on deposits | 21 | 24 | 23 | 22 | 24 | (3) | (10) | (3) | (16) | |||||
Interest on short-term borrowings | - | - | - | - | 1 | - | (34) | (1) | (78) | |||||
Interest on medium- and long-term debt | 16 | 16 | 17 | 17 | 15 | - | 2 | 1 | 2 | |||||
Total interest expense | 37 | 40 | 40 | 39 | 40 | (3) | (5) | (3) | (9) | |||||
Net interest income | 444 | 423 | 391 | 395 | 405 | 21 | 5 | 39 | 10 | |||||
Provision for loan losses | 19 | 38 | 47 | 49 | 57 | (19) | (50) | (38) | (67) | |||||
Net interest income after provision for loan losses | 425 | 385 | 344 | 346 | 348 | 40 | 10 | 77 | 22 | |||||
NONINTEREST INCOME | ||||||||||||||
Service charges on deposit accounts | 52 | 53 | 51 | 52 | 49 | (1) | (3) | 3 | 6 | |||||
Fiduciary income | 36 | 37 | 39 | 39 | 39 | (1) | (2) | (3) | (7) | |||||
Commercial lending fees | 23 | 22 | 21 | 21 | 29 | 1 | 10 | (6) | (20) | |||||
Letter of credit fees | 18 | 19 | 18 | 18 | 20 | (1) | (2) | (2) | (9) | |||||
Card fees | 11 | 17 | 15 | 15 | 15 | (6) | (32) | (4) | (26) | |||||
Foreign exchange income | 10 | 11 | 10 | 9 | 11 | (1) | (3) | (1) | (1) | |||||
Bank-owned life insurance | 10 | 10 | 9 | 8 | 14 | - | 2 | (4) | (31) | |||||
Brokerage fees | 5 | 5 | 6 | 6 | 7 | - | (11) | (2) | (28) | |||||
Net securities gains (losses) | (4) | 12 | 4 | 2 | - | (16) | N/M | (4) | N/M | |||||
Other noninterest income | 21 | 15 | 29 | 37 | 31 | 6 | 34 | (10) | (31) | |||||
Total noninterest income | 182 | 201 | 202 | 207 | 215 | (19) | (9) | (33) | (15) | |||||
NONINTEREST EXPENSES | ||||||||||||||
Salaries | 205 | 192 | 185 | 188 | 205 | 13 | 7 | - | - | |||||
Employee benefits | 52 | 53 | 50 | 50 | 43 | (1) | (1) | 9 | 20 | |||||
Total salaries and employee benefits | 257 | 245 | 235 | 238 | 248 | 12 | 5 | 9 | 4 | |||||
Net occupancy expense | 47 | 44 | 38 | 40 | 42 | 3 | 8 | 5 | 13 | |||||
Equipment expense | 17 | 17 | 17 | 15 | 16 | - | 5 | 1 | 8 | |||||
Outside processing fee expense | 27 | 25 | 25 | 24 | 27 | 2 | 5 | - | (1) | |||||
Software expense | 23 | 22 | 20 | 23 | 23 | 1 | 4 | - | (6) | |||||
Merger and restructuring charges | 37 | 33 | 5 | - | - | 4 | 12 | 37 | N/M | |||||
FDIC insurance expense | 8 | 8 | 12 | 15 | 15 | - | 18 | (7) | (40) | |||||
Legal fees | 14 | 12 | 8 | 9 | 9 | 2 | 16 | 5 | 59 | |||||
Advertising expense | 7 | 7 | 7 | 7 | 8 | - | (2) | (1) | (10) | |||||
Other real estate expense | 3 | 5 | 6 | 8 | 5 | (2) | (45) | (2) | (33) | |||||
Litigation and operational losses | 1 | 8 | 5 | 3 | 6 | (7) | (89) | (5) | (84) | |||||
Provision for credit losses on lending-related commitments | (1) | (3) | (2) | (3) | (3) | 2 | 57 | 2 | 66 | |||||
Other noninterest expenses | 38 | 37 | 33 | 36 | 41 | 1 | 3 | (3) | (7) | |||||
Total noninterest expenses | 478 | 460 | 409 | 415 | 437 | 18 | 4 | 41 | 10 | |||||
Income before income taxes | 129 | 126 | 137 | 138 | 126 | 3 | 3 | 3 | 3 | |||||
Provision for income taxes | 33 | 28 | 41 | 35 | 30 | 5 | 21 | 3 | 12 | |||||
NET INCOME | 96 | 98 | 96 | 103 | 96 | (2) | (2) | - | - | |||||
Less: | ||||||||||||||
Income allocated to participating securities | 1 | 1 | 1 | 1 | 1 | - | (7) | - | (11) | |||||
Net income attributable to common shares | $ 95 | $ 97 | $ 95 | $ 102 | $ 95 | $ (2) | (2) | % | $ - | - | % | |||
Earnings per common share: | ||||||||||||||
Basic | $ 0.48 | $ 0.51 | $ 0.54 | $ 0.58 | $ 0.54 | $ (0.03) | (6) | % | $ (0.06) | (11) | % | |||
Diluted | 0.48 | 0.51 | 0.53 | 0.57 | 0.53 | (0.03) | (6) | (0.05) | (9) | |||||
Cash dividends declared on common stock | 20 | 20 | 18 | 17 | 18 | - | - | 2 | 12 | |||||
Cash dividends declared per common share | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | - | - | - | - | |||||
N/M - Not meaningful | ||||||||||||||
ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES (unaudited) | |||||||||||
Comerica Incorporated and Subsidiaries | |||||||||||
2011 | 2010 | ||||||||||
(in millions) | 4th Qtr | 3rd Qtr | 2nd Qtr | 1st Qtr | 4th Qtr | ||||||
Balance at beginning of period | $ 767 | $ 806 | $ 849 | $ 901 | $ 957 | ||||||
Loan charge-offs: | |||||||||||
Commercial | 28 | 33 | 66 | 65 | 43 | ||||||
Real estate construction: | |||||||||||
Commercial Real Estate business line (a) | 4 | 11 | 12 | 8 | 34 | ||||||
Other business lines (b) | 1 | - | - | 1 | - | ||||||
Total real estate construction | 5 | 11 | 12 | 9 | 34 | ||||||
Commercial mortgage: | |||||||||||
Commercial Real Estate business line (a) | 17 | 12 | 8 | 9 | 9 | ||||||
Other business lines (b) | 24 | 21 | 23 | 25 | 34 | ||||||
Total commercial mortgage | 41 | 33 | 31 | 34 | 43 | ||||||
Residential mortgage | 2 | 4 | 7 | 2 | 5 | ||||||
Consumer | 7 | 9 | 9 | 8 | 15 | ||||||
Lease financing | - | - | - | - | - | ||||||
International | 2 | - | - | 5 | - | ||||||
Total loan charge-offs | 85 | 90 | 125 | 123 | 140 | ||||||
Recoveries on loans previously charged-off: | |||||||||||
Commercial | 11 | 5 | 13 | 4 | 7 | ||||||
Real estate construction | 4 | 3 | 5 | 2 | 3 | ||||||
Commercial mortgage | 9 | 3 | 5 | 9 | 10 | ||||||
Residential mortgage | - | 1 | 1 | - | 1 | ||||||
Consumer | 1 | 1 | 1 | 1 | 2 | ||||||
Lease financing | - | - | 6 | 5 | 4 | ||||||
International | - | - | 4 | 1 | - | ||||||
Total recoveries | 25 | 13 | 35 | 22 | 27 | ||||||
Net loan charge-offs | 60 | 77 | 90 | 101 | 113 | ||||||
Provision for loan losses | 19 | 38 | 47 | 49 | 57 | ||||||
Balance at end of period | $ 726 | $ 767 | $ 806 | $ 849 | $ 901 | ||||||
Allowance for loan losses as a percentage of total loans (c) | 1.70 | % | 1.86 | % | 2.06 | % | 2.17 | % | 2.24 | % | |
Net loan charge-offs as a percentage of average total loans | 0.57 | 0.77 | 0.92 | 1.03 | 1.13 | ||||||
Net credit-related charge-offs as a percentage of average total loans | 0.57 | 0.77 | 0.92 | 1.03 | 1.13 | ||||||
(a) Primarily charge-offs of loans to real estate investors and developers. | |||||||||||
(b) Primarily charge-offs of loans secured by owner-occupied real estate. | |||||||||||
(c) Reflects the impact of acquired loans, which were initially recorded at fair value with no related allowance for loan losses. | |||||||||||
ANALYSIS OF THE ALLOWANCE FOR CREDIT LOSSES ON LENDING-RELATED COMMITMENTS (unaudited) | ||||||||||
Comerica Incorporated and Subsidiaries | ||||||||||
2011 | 2010 | |||||||||
(in millions) | 4th Qtr | 3rd Qtr | 2nd Qtr | 1st Qtr | 4th Qtr | |||||
Balance at beginning of period | $ 27 | $ 30 | $ 32 | $ 35 | $ 38 | |||||
Add: Provision for credit losses on lending-related commitments | (1) | (3) | (2) | (3) | (3) | |||||
Balance at end of period | $ 26 | $ 27 | $ 30 | $ 32 | $ 35 | |||||
Unfunded lending-related commitments sold | $ - | $ - | $ 3 | $ 2 | $ - | |||||
NONPERFORMING ASSETS (unaudited) | ||||||||||||
Comerica Incorporated and Subsidiaries | ||||||||||||
2011 | 2010 | |||||||||||
(in millions) | 4th Qtr | 3rd Qtr | 2nd Qtr | 1st Qtr | 4th Qtr | |||||||
SUMMARY OF NONPERFORMING ASSETS AND PAST DUE LOANS | ||||||||||||
Nonaccrual loans: | ||||||||||||
Business loans: | ||||||||||||
Commercial | $ 237 | $ 258 | $ 261 | $ 226 | $ 252 | |||||||
Real estate construction: | ||||||||||||
Commercial Real Estate business line (a) | 93 | 109 | 137 | 195 | 259 | |||||||
Other business lines (b) | 8 | 3 | 2 | 3 | 4 | |||||||
Total real estate construction | 101 | 112 | 139 | 198 | 263 | |||||||
Commercial mortgage: | ||||||||||||
Commercial Real Estate business line (a) | 159 | 198 | 186 | 197 | 181 | |||||||
Other business lines (b) | 268 | 275 | 269 | 293 | 302 | |||||||
Total commercial mortgage | 427 | 473 | 455 | 490 | 483 | |||||||
Lease financing | 5 | 5 | 6 | 7 | 7 | |||||||
International | 8 | 7 | 7 | 4 | 2 | |||||||
Total nonaccrual business loans | 778 | 855 | 868 | 925 | 1,007 | |||||||
Retail loans: | ||||||||||||
Residential mortgage | 71 | 65 | 60 | 58 | 55 | |||||||
Consumer: | ||||||||||||
Home equity | 5 | 4 | 4 | 6 | 5 | |||||||
Other consumer | 6 | 5 | 9 | 7 | 13 | |||||||
Total consumer | 11 | 9 | 13 | 13 | 18 | |||||||
Total nonaccrual retail loans | 82 | 74 | 73 | 71 | 73 | |||||||
Total nonaccrual loans | 860 | 929 | 941 | 996 | 1,080 | |||||||
Reduced-rate loans | 27 | 29 | 33 | 34 | 43 | |||||||
Total nonperforming loans (c) | 887 | 958 | 974 | 1,030 | 1,123 | |||||||
Foreclosed property | 94 | 87 | 70 | 74 | 112 | |||||||
Total nonperforming assets (c) | $ 981 | $ 1,045 | $ 1,044 | $ 1,104 | $ 1,235 | |||||||
Nonperforming loans as a percentage of total loans | 2.08 | % | 2.32 | % | 2.49 | % | 2.63 | % | 2.79 | % | ||
Nonperforming assets as a percentage of total loans | ||||||||||||
and foreclosed property | 2.29 | 2.53 | 2.66 | 2.81 | 3.06 | |||||||
Allowance for loan losses as a percentage | ||||||||||||
of total nonperforming loans | 82 | 80 | 83 | 82 | 80 | |||||||
Loans past due 90 days or more and still accruing | $ 58 | $ 81 | $ 64 | $ 72 | $ 62 | |||||||
ANALYSIS OF NONACCRUAL LOANS | ||||||||||||
Nonaccrual loans at beginning of period | $ 929 | $ 941 | $ 996 | $ 1,080 | $ 1,163 | |||||||
Loans transferred to nonaccrual (d) | 99 | 130 | 150 | 149 | 173 | |||||||
Nonaccrual business loan gross charge-offs (e) | (76) | (76) | (109) | (111) | (120) | |||||||
Loans transferred to accrual status (d) | - | (15) | - | (4) | (4) | |||||||
Nonaccrual business loans sold (f) | (19) | (15) | (9) | (60) | (41) | |||||||
Payments/Other (g) | (73) | (36) | (87) | (58) | (91) | |||||||
Nonaccrual loans at end of period | $ 860 | $ 929 | $ 941 | $ 996 | $ 1,080 | |||||||
(a) Primarily loans to real estate investors and developers. | ||||||||||||
(b) Primarily loans secured by owner-occupied real estate. | ||||||||||||
(c) Excludes loans acquired with credit impairment. | ||||||||||||
(d) Based on an analysis of nonaccrual loans with book balances greater than $2 million. | ||||||||||||
(e) Analysis of gross loan charge-offs: | ||||||||||||
Nonaccrual business loans | $ 76 | $ 76 | $ 109 | $ 111 | $ 120 | |||||||
Performing watch list loans | - | 1 | - | 2 | - | |||||||
Consumer and residential mortgage loans | 9 | 13 | 16 | 10 | 20 | |||||||
Total gross loan charge-offs | $ 85 | $ 90 | $ 125 | $ 123 | $ 140 | |||||||
(f) Analysis of loans sold: | ||||||||||||
Nonaccrual business loans | $ 19 | $ 15 | $ 9 | $ 60 | $ 41 | |||||||
Performing watch list loans | - | 16 | 6 | 35 | 29 | |||||||
Total loans sold | $ 19 | $ 31 | $ 15 | $ 95 | $ 70 | |||||||
(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) | |||||||||||
Comerica Incorporated and Subsidiaries | |||||||||||
Years Ended | |||||||||||
December 31, 2011 | December 31, 2010 | ||||||||||
Average | Average | Average | Average | ||||||||
(dollar amounts in millions) | Balance | Interest | Rate | Balance | Interest | Rate | |||||
Commercial loans | $ 22,208 | $ 819 | 3.69 | % | $ 21,090 | $ 820 | 3.89 | % | |||
Real estate construction loans | 1,843 | 81 | 4.37 | 2,839 | 90 | 3.17 | |||||
Commercial mortgage loans | 10,025 | 424 | 4.23 | 10,244 | 421 | 4.10 | |||||
Residential mortgage loans | 1,580 | 83 | 5.27 | 1,607 | 85 | 5.30 | |||||
Consumer loans | 2,278 | 80 | 3.50 | 2,429 | 86 | 3.54 | |||||
Lease financing | 950 | 33 | 3.51 | 1,086 | 42 | 3.88 | |||||
International loans | 1,191 | 46 | 3.83 | 1,222 | 48 | 3.94 | |||||
Business loan swap income | - | - | - | - | 28 | - | |||||
Total loans (a) | 40,075 | 1,566 | 3.91 | 40,517 | 1,620 | 4.00 | |||||
Auction-rate securities available-for-sale | 479 | 4 | 0.72 | 745 | 8 | 1.01 | |||||
Other investment securities available-for-sale | 7,692 | 231 | 3.06 | 6,419 | 220 | 3.51 | |||||
Total investment securities available-for-sale | 8,171 | 235 | 2.91 | 7,164 | 228 | 3.24 | |||||
Federal funds sold and securities purchased | |||||||||||
under agreements to resell | 5 | - | 0.32 | 6 | - | 0.36 | |||||
Interest-bearing deposits with banks (b) | 3,741 | 9 | 0.24 | 3,191 | 8 | 0.25 | |||||
Other short-term investments | 129 | 3 | 2.17 | 126 | 2 | 1.58 | |||||
Total earning assets | 52,121 | 1,813 | 3.49 | 51,004 | 1,858 | 3.65 | |||||
Cash and due from banks | 921 | 825 | |||||||||
Allowance for loan losses | (838) | (1,019) | |||||||||
Accrued income and other assets | 4,713 | 4,743 | |||||||||
Total assets | $ 56,917 | $ 55,553 | |||||||||
Money market and NOW deposits | $ 19,088 | 47 | 0.25 | $ 16,355 | 51 | 0.31 | |||||
Savings deposits | 1,550 | 2 | 0.11 | 1,394 | 1 | 0.08 | |||||
Customer certificates of deposit | 5,719 | 39 | 0.68 | 5,875 | 53 | 0.90 | |||||
Total interest-bearing core deposits | 26,357 | 88 | 0.33 | 23,624 | 105 | 0.44 | |||||
Other time deposits | 23 | - | 0.42 | 306 | 9 | 3.04 | |||||
Foreign office time deposits | 388 | 2 | 0.48 | 462 | 1 | 0.31 | |||||
Total interest-bearing deposits | 26,768 | 90 | 0.33 | 24,392 | 115 | 0.47 | |||||
Short-term borrowings | 138 | - | 0.13 | 216 | 1 | 0.25 | |||||
Medium- and long-term debt | 5,519 | 66 | 1.20 | 8,684 | 91 | 1.05 | |||||
Total interest-bearing sources | 32,425 | 156 | 0.48 | 33,292 | 207 | 0.62 | |||||
Noninterest-bearing deposits | 16,994 | 15,094 | |||||||||
Accrued expenses and other liabilities | 1,147 | 1,099 | |||||||||
Total shareholders' equity | 6,351 | 6,068 | |||||||||
Total liabilities and shareholders' equity | $ 56,917 | $ 55,553 | |||||||||
Net interest income/rate spread (FTE) | $ 1,657 | 3.01 | $ 1,651 | 3.03 | |||||||
FTE adjustment | $ 4 | $ 5 | |||||||||
Impact of net noninterest-bearing sources of funds | 0.18 | 0.21 | |||||||||
Net interest margin (as a percentage | |||||||||||
of average earning assets) (FTE) (a) (b) | 3.19 | % | 3.24 | % | |||||||
(a) Accretion of the purchase discount on the acquired loan portfolio of $53 million increased the net interest margin by 10 basis points in 2011. | |||||||||||
(b) Excess liquidity, represented by average balances deposited with the Federal Reserve Bank, reduced the net interest margin by 22 basis points and 20 basis points in 2011 and 2010, respectively. | |||||||||||
ANALYSIS OF NET INTEREST INCOME (FTE) | ||||||||||||||||
Comerica Incorporated and Subsidiaries | ||||||||||||||||
Three Months Ended | ||||||||||||||||
December 31, 2011 | September 30, 2011 | December 31, 2010 | ||||||||||||||
Average | Average | Average | Average | Average | Average | |||||||||||
(dollar amounts in millions) | Balance | Interest | Rate | Balance | Interest | Rate | Balance | Interest | Rate | |||||||
Commercial loans | $ 23,515 | $ 216 | 3.64 | % | $ 22,127 | $ 207 | 3.70 | % | $ 21,464 | $ 206 | 3.80 | % | ||||
Real estate construction loans | 1,619 | 21 | 5.26 | 1,699 | 23 | 5.28 | 2,371 | 21 | 3.50 | |||||||
Commercial mortgage loans | 10,388 | 119 | 4.54 | 10,275 | 115 | 4.42 | 9,965 | 100 | 3.97 | |||||||
Residential mortgage loans | 1,591 | 20 | 5.06 | 1,606 | 21 | 5.30 | 1,600 | 20 | 5.11 | |||||||
Consumer loans | 2,294 | 21 | 3.58 | 2,292 | 20 | 3.56 | 2,367 | 21 | 3.50 | |||||||
Lease financing | 919 | 8 | 3.44 | 936 | 8 | 3.46 | 1,044 | 11 | 4.36 | |||||||
International loans | 1,128 | 10 | 3.63 | 1,163 | 11 | 4.01 | 1,188 | 11 | 3.86 | |||||||
Business loan swap income | - | - | - | - | - | - | - | 4 | - | |||||||
Total loans (a) | 41,454 | 415 | 3.98 | 40,098 | 405 | 4.01 | 39,999 | 394 | 3.92 | |||||||
Auction-rate securities available-for-sale | 426 | 1 | 0.64 | 437 | 1 | 0.63 | 617 | 2 | 0.92 | |||||||
Other investment securities available-for-sale | 9,355 | 62 | 2.74 | 7,721 | 54 | 2.87 | 6,495 | 48 | 3.07 | |||||||
Total investment securities available-for-sale | 9,781 | 63 | 2.64 | 8,158 | 55 | 2.74 | 7,112 | 50 | 2.87 | |||||||
Federal funds sold and securities purchased | ||||||||||||||||
under agreements to resell | 15 | - | 0.32 | - | - | 0.44 | 8 | - | 0.32 | |||||||
Interest-bearing deposits with banks (b) | 4,293 | 3 | 0.24 | 4,851 | 3 | 0.23 | 1,856 | 1 | 0.25 | |||||||
Other short-term investments | 133 | 1 | 2.26 | 136 | 1 | 2.30 | 127 | 1 | 1.40 | |||||||
Total earning assets | 55,676 | 482 | 3.45 | 53,243 | 464 | 3.47 | 49,102 | 446 | 3.62 | |||||||
Cash and due from banks | 959 | 969 | 871 | |||||||||||||
Allowance for loan losses | (773) | (814) | (979) | |||||||||||||
Accrued income and other assets | 5,183 | 4,840 | 4,762 | |||||||||||||
Total assets | $ 61,045 | $ 58,238 | $ 53,756 | |||||||||||||
Money market and NOW deposits | $ 20,716 | $ 12 | 0.21 | $ 19,595 | $ 13 | 0.25 | $ 17,302 | $ 13 | 0.29 | |||||||
Savings deposits | 1,652 | - | 0.12 | 1,659 | - | 0.14 | 1,385 | - | 0.09 | |||||||
Customer certificates of deposit | 5,872 | 9 | 0.60 | 5,878 | 10 | 0.66 | 5,602 | 11 | 0.80 | |||||||
Total interest-bearing core deposits | 28,240 | 21 | 0.29 | 27,132 | 23 | 0.33 | 24,289 | 24 | 0.39 | |||||||
Other time deposits | 14 | - | 0.63 | 76 | - | 0.38 | - | - | - | |||||||
Foreign office time deposits | 349 | - | 0.39 | 379 | 1 | 0.52 | 460 | - | 0.45 | |||||||
Total interest-bearing deposits | 28,603 | 21 | 0.29 | 27,587 | 24 | 0.33 | 24,749 | 24 | 0.40 | |||||||
Short-term borrowings | 142 | - | 0.07 | 204 | - | 0.08 | 174 | 1 | 0.27 | |||||||
Medium- and long-term debt | 4,976 | 16 | 1.30 | 5,168 | 16 | 1.23 | 6,201 | 15 | 1.02 | |||||||
Total interest-bearing sources | 33,721 | 37 | 0.44 | 32,959 | 40 | 0.47 | 31,124 | 40 | 0.52 | |||||||
Noninterest-bearing deposits | 19,176 | 17,511 | 15,607 | |||||||||||||
Accrued expenses and other liabilities | 1,201 | 1,135 | 1,155 | |||||||||||||
Total shareholders' equity | 6,947 | 6,633 | 5,870 | |||||||||||||
Total liabilities and shareholders' equity | $ 61,045 | $ 58,238 | $ 53,756 | |||||||||||||
Net interest income/rate spread (FTE) | $ 445 | 3.01 | $ 424 | 3.00 | $ 406 | 3.10 | ||||||||||
FTE adjustment | $ 1 | $ 1 | $ 1 | |||||||||||||
Impact of net noninterest-bearing sources of funds | 0.18 | 0.18 | 0.19 | |||||||||||||
Net interest margin (as a percentage | ||||||||||||||||
of average earning assets) (FTE) (a) (b) | 3.19 | % | 3.18 | % | 3.29 | % | ||||||||||
(a) Accretion of the purchase discount on the acquired loan portfolio of $26 million in the fourth quarter and $27 million in the third quarter of 2011 increased the net interest margin by 19 basis points and by 20 basis points in the fourth and third quarters of 2011, respectively. | ||||||||||||||||
(b) Excess liquidity, represented by average balances deposited with the Federal Reserve Bank, reduced the net interest margin by 24 basis points and by 29 basis points in the fourth and third quarters of 2011, respectively, and by 12 basis points in the fourth quarter of 2010. | ||||||||||||||||
CONSOLIDATED STATISTICAL DATA (unaudited) | ||||||||||||
Comerica Incorporated and Subsidiaries | ||||||||||||
December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||
(in millions, except per share data) | 2011 | 2011 | 2011 | 2011 | 2010 | |||||||
Commercial loans: | ||||||||||||
Floor plan | $ 1,822 | $ 1,209 | $ 1,478 | $ 1,893 | $ 2,017 | |||||||
Other | 23,174 | 21,904 | 20,574 | 19,467 | 20,128 | |||||||
Total commercial loans | 24,996 | 23,113 | 22,052 | 21,360 | 22,145 | |||||||
Real estate construction loans: | ||||||||||||
Commercial Real Estate business line (a) | 1,103 | 1,226 | 1,343 | 1,606 | 1,826 | |||||||
Other business lines (b) | 430 | 422 | 385 | 417 | 427 | |||||||
Total real estate construction loans | 1,533 | 1,648 | 1,728 | 2,023 | 2,253 | |||||||
Commercial mortgage loans: | ||||||||||||
Commercial Real Estate business line (a) | 2,507 | 2,602 | 1,930 | 1,918 | 1,937 | |||||||
Other business lines (b) | 7,757 | 7,937 | 7,649 | 7,779 | 7,830 | |||||||
Total commercial mortgage loans | 10,264 | 10,539 | 9,579 | 9,697 | 9,767 | |||||||
Residential mortgage loans | 1,526 | 1,643 | 1,491 | 1,550 | 1,619 | |||||||
Consumer loans: | ||||||||||||
Home equity | 1,655 | 1,683 | 1,622 | 1,661 | 1,704 | |||||||
Other consumer | 630 | 626 | 610 | 601 | 607 | |||||||
Total consumer loans | 2,285 | 2,309 | 2,232 | 2,262 | 2,311 | |||||||
Lease financing | 905 | 927 | 949 | 958 | 1,009 | |||||||
International loans | 1,170 | 1,046 | 1,162 | 1,326 | 1,132 | |||||||
Total loans | $ 42,679 | $ 41,225 | $ 39,193 | $ 39,176 | $ 40,236 | |||||||
Goodwill | $ 635 | $ 635 | $ 150 | $ 150 | $ 150 | |||||||
Core deposit intangible | 29 | 32 | - | - | - | |||||||
Loan servicing rights | 3 | 3 | 4 | 4 | 5 | |||||||
Tier 1 common capital ratio (c) (d) | 10.31 | % | 10.57 | % | 10.53 | % | 10.35 | % | 10.13 | % | ||
Tier 1 risk-based capital ratio (d) | 10.35 | 10.65 | 10.53 | 10.35 | 10.13 | |||||||
Total risk-based capital ratio (d) | 14.18 | 14.84 | 14.80 | 14.80 | 14.54 | |||||||
Leverage ratio (d) | 10.92 | 11.41 | 11.40 | 11.37 | 11.26 | |||||||
Tangible common equity ratio (c) | 10.27 | 10.43 | 10.90 | 10.43 | 10.54 | |||||||
Book value per common share | $ 34.80 | $ 34.94 | $ 34.15 | $ 33.25 | $ 32.82 | |||||||
Market value per share for the quarter: | ||||||||||||
High | 27.37 | 35.79 | 39.00 | 43.53 | 43.44 | |||||||
Low | 21.53 | 21.48 | 33.08 | 36.20 | 34.43 | |||||||
Close | 25.80 | 22.97 | 34.57 | 36.72 | 42.24 | |||||||
Quarterly ratios: | ||||||||||||
Return on average common shareholders' equity | 5.51 | % | 5.91 | % | 6.41 | % | 7.08 | % | 6.53 | % | ||
Return on average assets | 0.63 | 0.67 | 0.70 | 0.77 | 0.71 | |||||||
Efficiency ratio | 75.78 | 75.11 | 69.33 | 69.05 | 70.38 | |||||||
Number of banking centers | 494 | 502 | 446 | 445 | 444 | |||||||
Number of employees - full time equivalent | 9,397 | 9,701 | 8,915 | 8,955 | 9,001 | |||||||
(a) Primarily loans to real estate investors and developers. | ||||||||||||
(b) Primarily loans secured by owner-occupied real estate. | ||||||||||||
(c) See Reconciliation of Non-GAAP Financial Measures. | ||||||||||||
(d) December 31, 2011 ratios are estimated. | ||||||||||||
PARENT COMPANY ONLY BALANCE SHEETS (unaudited) | ||||
Comerica Incorporated | ||||
December 31, | September 30, | December 31, | ||
(in millions, except share data) | 2011 | 2011 | 2010 | |
ASSETS | ||||
Cash and due from subsidiary bank | $ 7 | $ 3 | $ - | |
Short-term investments with subsidiary bank | 411 | 440 | 327 | |
Other short-term investments | 90 | 86 | 86 | |
Investment in subsidiaries, principally banks | 7,011 | 7,098 | 5,957 | |
Premises and equipment | 4 | 3 | 4 | |
Other assets | 177 | 189 | 181 | |
Total assets | $ 7,700 | $ 7,819 | $ 6,555 | |
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||
Medium- and long-term debt | $ 666 | $ 722 | $ 635 | |
Other liabilities | 166 | 146 | 127 | |
Total liabilities | 832 | 868 | 762 | |
Common stock - $5 par value: | ||||
Authorized - 325,000,000 shares | ||||
Issued - 228,164,824 shares at 12/31/11 and 9/30/11, and 203,878,110 shares at 12/31/10 | 1,141 | 1,141 | 1,019 | |
Capital surplus | 2,170 | 2,162 | 1,481 | |
Accumulated other comprehensive loss | (356) | (230) | (389) | |
Retained earnings | 5,546 | 5,471 | 5,247 | |
Less cost of common stock in treasury - 30,831,076 shares at 12/31/11, 29,238,425 shares at 9/30/11, and 27,342,518 | ||||
shares at 12/31/10 | (1,633) | (1,593) | (1,565) | |
Total shareholders' equity | 6,868 | 6,951 | 5,793 | |
Total liabilities and shareholders' equity | $ 7,700 | $ 7,819 | $ 6,555 | |
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited) | |||||||||
Comerica Incorporated and Subsidiaries | |||||||||
Accumulated | |||||||||
Common Stock | Other | Total | |||||||
Preferred | Shares | Capital | Comprehensive | Retained | Treasury | Shareholders' | |||
(in millions, except per share data) | Stock | Outstanding | Amount | Surplus | Loss | Earnings | Stock | Equity | |
BALANCE AT DECEMBER 31, 2009 | $ 2,151 | 151.2 | $ 894 | $ 740 | $ (336) | $ 5,161 | $ (1,581) | $ 7,029 | |
Net income | - | - | - | - | - | 277 | - | 277 | |
Other comprehensive loss, net of tax | - | - | - | - | (53) | - | - | (53) | |
Total comprehensive income | 224 | ||||||||
Cash dividends declared on preferred stock | - | - | - | - | - | (38) | - | (38) | |
Cash dividends declared on common stock ($0.25 per share) | - | - | - | - | - | (44) | - | (44) | |
Purchase of common stock | - | (0.1) | - | - | - | - | (4) | (4) | |
Issuance of common stock | - | 25.1 | 125 | 724 | - | - | - | 849 | |
Redemption of preferred stock | (2,250) | - | - | - | - | - | - | (2,250) | |
Redemption discount accretion on preferred stock | 94 | - | - | - | - | (94) | - | - | |
Accretion of discount on preferred stock | 5 | - | - | - | - | (5) | - | - | |
Net issuance of common stock under employee stock plans | - | 0.3 | - | (11) | - | (10) | 19 | (2) | |
Share-based compensation | - | - | - | 32 | - | - | - | 32 | |
Other | - | - | - | (4) | - | - | 1 | (3) | |
BALANCE AT DECEMBER 31, 2010 | $ - | 176.5 | $ 1,019 | $ 1,481 | $ (389) | $ 5,247 | $ (1,565) | $ 5,793 | |
Net income | - | - | - | - | - | 393 | - | 393 | |
Other comprehensive income, net of tax | - | - | - | - | 33 | - | - | 33 | |
Total comprehensive income | 426 | ||||||||
Cash dividends declared on common stock ($0.40 per share) | - | - | - | - | - | (75) | - | (75) | |
Purchase of common stock | - | (4.3) | - | - | - | - | (116) | (116) | |
Acquisition of Sterling Bancshares, Inc. | - | 24.3 | 122 | 681 | - | - | - | 803 | |
Net issuance of common stock under employee stock plans | - | 0.8 | - | (29) | - | (19) | 48 | - | |
Share-based compensation | - | - | - | 37 | - | - | - | 37 | |
BALANCE AT DECEMBER 31, 2011 | $ - | 197.3 | $ 1,141 | $ 2,170 | $ (356) | $ 5,546 | $ (1,633) | $ 6,868 | |
BUSINESS SEGMENT FINANCIAL RESULTS (unaudited) | |||||||||||||
Comerica Incorporated and Subsidiaries | |||||||||||||
(dollar amounts in millions) Three Months Ended December 31, 2011 | Business Bank | Retail Bank | Wealth Management | Finance | Other | Total | |||||||
Earnings summary: | |||||||||||||
Net interest income (expense) (FTE) | $ 382 | $ 176 | $ 46 | $ (168) | $ 9 | $ 445 | |||||||
Provision for loan losses | (4) | 15 | 10 | - | (2) | 19 | |||||||
Noninterest income | 73 | 35 | 55 | 16 | 3 | 182 | |||||||
Noninterest expenses | 161 | 182 | 83 | 3 | 49 | 478 | |||||||
Provision (benefit) for income taxes (FTE) | 97 | 4 | 3 | (60) | (10) | 34 | |||||||
Net income (loss) | $ 201 | $ 10 | $ 5 | $ (95) | $ (25) | $ 96 | |||||||
Net credit-related charge-offs | $ 32 | $ 16 | $ 12 | $ - | $ - | $ 60 | |||||||
Selected average balances: | |||||||||||||
Assets | $ 32,150 | $ 6,250 | $ 4,672 | $ 11,926 | $ 6,047 | $ 61,045 | |||||||
Loans | 31,257 | 5,571 | 4,618 | 3 | 5 | 41,454 | |||||||
Deposits | 23,296 | 20,715 | 3,400 | 200 | 168 | 47,779 | |||||||
Statistical data: | |||||||||||||
Return on average assets (a) | 2.50 | % | 0.18 | % | 0.45 | % | N/M | N/M | 0.63 | % | |||
Net interest margin (b) | 4.83 | 3.37 | 4.00 | N/M | N/M | 3.19 | |||||||
Efficiency ratio | 35.55 | 84.36 | 82.12 | N/M | N/M | 75.78 | |||||||
Three Months Ended September 30, 2011 | Business Bank | Retail Bank | Wealth Management | Finance | Other | Total | |||||||
Earnings summary: | |||||||||||||
Net interest income (expense) (FTE) | $ 363 | $ 173 | $ 45 | $ (167) | $ 10 | $ 424 | |||||||
Provision for loan losses | 20 | 17 | 6 | - | (5) | 38 | |||||||
Noninterest income | 77 | 47 | 56 | 25 | (4) | 201 | |||||||
Noninterest expenses | 162 | 174 | 78 | 3 | 43 | 460 | |||||||
Provision (benefit) for income taxes (FTE) | 79 | 10 | 6 | (54) | (12) | 29 | |||||||
Net income (loss) | $ 179 | $ 19 | $ 11 | $ (91) | $ (20) | $ 98 | |||||||
Net credit-related charge-offs | $ 40 | $ 28 | $ 9 | $ - | $ - | $ 77 | |||||||
Selected average balances: | |||||||||||||
Assets | $ 30,608 | $ 5,984 | $ 4,674 | $ 10,177 | $ 6,795 | $ 58,238 | |||||||
Loans | 29,955 | 5,483 | 4,652 | 2 | 6 | 40,098 | |||||||
Deposits | 21,759 | 19,792 | 3,198 | 236 | 113 | 45,098 | |||||||
Statistical data: | |||||||||||||
Return on average assets (a) | 2.34 | % | 0.38 | % | 0.95 | % | N/M | N/M | 0.67 | % | |||
Net interest margin (b) | 4.81 | 3.46 | 3.85 | N/M | N/M | 3.18 | |||||||
Efficiency ratio | 36.91 | 79.11 | 78.00 | N/M | N/M | 75.11 | |||||||
Three Months Ended December 31, 2010 | Business Bank | Retail Bank | Wealth Management | Finance | Other | Total | |||||||
Earnings summary: | |||||||||||||
Net interest income (expense) (FTE) | $ 341 | $ 134 | $ 42 | $ (111) | $ - | $ 406 | |||||||
Provision for loan losses | 8 | 29 | 23 | - | (3) | 57 | |||||||
Noninterest income | 81 | 43 | 59 | 23 | 9 | 215 | |||||||
Noninterest expenses | 158 | 169 | 93 | 12 | 5 | 437 | |||||||
Provision (benefit) for income taxes (FTE) | 82 | (7) | (5) | (40) | 1 | 31 | |||||||
Net income (loss) | $ 174 | $ (14) | $ (10) | $ (60) | $ 6 | $ 96 | |||||||
Net credit-related charge-offs | $ 73 | $ 22 | $ 18 | $ - | $ - | $ 113 | |||||||
Selected average balances: | |||||||||||||
Assets | $ 30,489 | $ 5,647 | $ 4,834 | $ 9,228 | $ 3,558 | $ 53,756 | |||||||
Loans | 29,947 | 5,192 | 4,820 | 28 | 12 | 39,999 | |||||||
Deposits | 19,892 | 17,271 | 2,730 | 310 | 153 | 40,356 | |||||||
Statistical data: | |||||||||||||
Return on average assets (a) | 2.29 | % | (0.32) | % | (0.82) | % | N/M | N/M | 0.71 | % | |||
Net interest margin (b) | 4.51 | 3.07 | 3.43 | N/M | N/M | 3.29 | |||||||
Efficiency ratio | 37.25 | 95.17 | 92.86 | N/M | N/M | 70.38 | |||||||
(a) Return on average assets is calculated based on the greater of average assets or average liabilities and attributed equity. | |||||||||||||
(b) Net interest margin is calculated based on the greater of average earning assets or average deposits and purchased funds. | |||||||||||||
FTE - Fully Taxable Equivalent | |||||||||||||
N/M - Not Meaningful | |||||||||||||
MARKET SEGMENT FINANCIAL RESULTS (unaudited) | |||||||||||||||||
Comerica Incorporated and Subsidiaries | |||||||||||||||||
(dollar amounts in millions) Three Months Ended December 31, 2011 | Midwest | Western | Texas | Florida | Other Markets | International | Finance & Other Businesses | Total | |||||||||
Earnings summary: | |||||||||||||||||
Net interest income (expense) (FTE) | $ 201 | $ 170 | $ 158 | $ 11 | $ 46 | $ 18 | $ (159) | $ 445 | |||||||||
Provision for loan losses | 20 | (12) | 8 | 4 | - | 1 | (2) | 19 | |||||||||
Noninterest income | 85 | 33 | 26 | 4 | 7 | 8 | 19 | 182 | |||||||||
Noninterest expenses | 185 | 109 | 89 | 13 | 23 | 7 | 52 | 478 | |||||||||
Provision (benefit) for income taxes (FTE) | 28 | 41 | 32 | (1) | (2) | 6 | (70) | 34 | |||||||||
Net income (loss) | $ 53 | $ 65 | $ 55 | $ (1) | $ 32 | $ 12 | $ (120) | $ 96 | |||||||||
Net credit-related charge-offs | $ 32 | $ 5 | $ 4 | $ 7 | $ 10 | $ 2 | $ - | $ 60 | |||||||||
Selected average balances: | |||||||||||||||||
Assets | $ 13,980 | $ 12,266 | $ 9,712 | $ 1,435 | $ 4,011 | $ 1,668 | $ 17,973 | $ 61,045 | |||||||||
Loans | 13,725 | 12,026 | 8,952 | 1,457 | 3,718 | 1,568 | 8 | 41,454 | |||||||||
Deposits | 19,076 | 13,671 | 10,333 | 435 | 2,414 | 1,482 | 368 | 47,779 | |||||||||
Statistical data: | |||||||||||||||||
Return on average assets (a) | 1.05 | % | 1.77 | % | 1.92 | % | (0.37) | % | 3.20 | % | 2.78 | % | N/M | 0.63 | % | ||
Net interest margin (b) | 4.18 | 4.92 | 6.07 | 2.89 | 4.90 | 4.42 | N/M | 3.19 | |||||||||
Efficiency ratio | 63.69 | 53.94 | 48.13 | 92.29 | 43.68 | 28.20 | N/M | 75.78 | |||||||||
Three Months Ended September 30, 2011 | Midwest | Western | Texas | Florida | Other Markets | International | Finance & Other Businesses | Total | |||||||||
Earnings summary: | |||||||||||||||||
Net interest income (expense) (FTE) | $ 199 | $ 166 | $ 143 | $ 11 | $ 41 | $ 21 | $ (157) | $ 424 | |||||||||
Provision for loan losses | 21 | 14 | (7) | 2 | 11 | 2 | (5) | 38 | |||||||||
Noninterest income | 96 | 32 | 29 | 4 | 10 | 9 | 21 | 201 | |||||||||
Noninterest expenses | 183 | 105 | 80 | 11 | 25 | 10 | 46 | 460 | |||||||||
Provision (benefit) for income taxes (FTE) | 32 | 29 | 35 | 1 | (8) | 6 | (66) | 29 | |||||||||
Net income (loss) | $ 59 | $ 50 | $ 64 | $ 1 | $ 23 | $ 12 | $ (111) | $ 98 | |||||||||
Net credit-related charge-offs (recoveries) | $ 33 | $ 32 | $ 2 | $ 5 | $ 5 | $ - | $ - | $ 77 | |||||||||
Selected average balances: | |||||||||||||||||
Assets | $ 14,123 | $ 12,110 | $ 8,510 | $ 1,450 | $ 3,369 | $ 1,705 | $ 16,972 | $ 58,239 | |||||||||
Loans | 13,873 | 11,889 | 8,145 | 1,477 | 3,075 | 1,631 | 8 | 40,098 | |||||||||
Deposits | 18,511 | 12,975 | 8,865 | 404 | 2,391 | 1,603 | 349 | 45,098 | |||||||||
Statistical data: | |||||||||||||||||
Return on average assets (a) | 1.21 | % | 1.42 | % | 2.66 | % | 0.29 | % | 2.76 | % | 2.76 | % | N/M | 0.67 | % | ||
Net interest margin (b) | 4.27 | 5.06 | 6.40 | 2.94 | 5.36 | 5.00 | N/M | 3.18 | |||||||||
Efficiency ratio | 61.78 | 53.15 | 46.51 | 78.07 | 50.73 | 31.23 | N/M | 75.11 | |||||||||
Three Months Ended December 31, 2010 | Midwest | Western | Texas | Florida | Other Markets | International | Finance & Other Businesses | Total | |||||||||
Earnings summary: | |||||||||||||||||
Net interest income (expense) (FTE) | $ 202 | $ 158 | $ 80 | $ 11 | $ 48 | $ 18 | $ (111) | $ 406 | |||||||||
Provision for loan losses | 46 | 11 | 15 | 4 | (19) | 3 | (3) | 57 | |||||||||
Noninterest income | 99 | 35 | 27 | 3 | 10 | 9 | 32 | 215 | |||||||||
Noninterest expenses | 201 | 109 | 67 | 9 | 24 | 10 | 17 | 437 | |||||||||
Provision (benefit) for income taxes (FTE) | 19 | 32 | 9 | - | 5 | 5 | (39) | 31 | |||||||||
Net income (loss) | $ 35 | $ 41 | $ 16 | $ 1 | $ 48 | $ 9 | $ (54) | $ 96 | |||||||||
Net credit-related charge-offs | $ 52 | $ 43 | $ 9 | $ 7 | $ 2 | $ - | $ - | $ 113 | |||||||||
Selected average balances: | |||||||||||||||||
Assets | $ 14,506 | $ 12,698 | $ 6,653 | $ 1,587 | $ 3,911 | $ 1,615 | $ 12,786 | $ 53,756 | |||||||||
Loans | 14,219 | 12,497 | 6,435 | 1,612 | 3,651 | 1,545 | 40 | 39,999 | |||||||||
Deposits | 17,959 | 12,448 | 5,557 | 375 | 2,242 | 1,312 | 463 | 40,356 | |||||||||
Statistical data: | |||||||||||||||||
Return on average assets (a) | 0.72 | % | 1.21 | % | 0.96 | % | 0.13 | % | 4.93 | % | 2.24 | % | N/M | 0.71 | % | ||
Net interest margin (b) | 4.45 | 5.01 | 4.91 | 2.64 | 5.32 | 4.38 | N/M | 3.29 | |||||||||
Efficiency ratio | 66.64 | 56.46 | 62.62 | 68.68 | 40.07 | 36.08 | N/M | 70.38 | |||||||||
(a) Return on average assets is calculated based on the greater of average assets or average liabilities and attributed equity. | |||||||||||||||||
(b) Net interest margin is calculated based on the greater of average earning assets or average deposits and purchased funds. | |||||||||||||||||
FTE - Fully Taxable Equivalent | |||||||||||||||||
N/M - Not Meaningful | |||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited) | |||||||||||||||
Comerica Incorporated and Subsidiaries | |||||||||||||||
December 31, | September 30, | June 30, | March 31, | December 31, | |||||||||||
(dollar amounts in millions) | 2011 | 2011 | 2011 | 2011 | 2010 | ||||||||||
Tier 1 Common Capital Ratio: | |||||||||||||||
Tier 1 capital (a) (b) | $ 6,582 | $ 6,560 | $ 6,193 | $ 6,107 | $ 6,027 | ||||||||||
Less: | |||||||||||||||
Trust preferred securities | 25 | 49 | - | - | - | ||||||||||
Tier 1 common capital (b) | $ 6,557 | $ 6,511 | $ 6,193 | $ 6,107 | $ 6,027 | ||||||||||
Risk-weighted assets (a) (b) | $ 63,577 | $ 61,593 | $ 58,795 | $ 58,998 | $ 59,506 | ||||||||||
Tier 1 capital ratio (b) | 10.35 | % | 10.65 | % | 10.53 | % | 10.35 | % | 10.13 | % | |||||
Tier 1 common capital ratio (b) | 10.31 | 10.57 | 10.53 | 10.35 | 10.13 | ||||||||||
Tangible Common Equity Ratio: | |||||||||||||||
Total common shareholders' equity | $ 6,868 | $ 6,951 | $ 6,038 | $ 5,877 | $ 5,793 | ||||||||||
Less: | |||||||||||||||
Goodwill | 635 | 635 | 150 | 150 | 150 | ||||||||||
Other intangible assets | 32 | 35 | 4 | 5 | 6 | ||||||||||
Tangible common equity | $ 6,201 | $ 6,281 | $ 5,884 | $ 5,722 | $ 5,637 | ||||||||||
Total assets | $ 61,008 | $ 60,888 | $ 54,141 | $ 55,017 | $ 53,667 | ||||||||||
Less: | |||||||||||||||
Goodwill | 635 | 635 | 150 | 150 | 150 | ||||||||||
Other intangible assets | 32 | 35 | 4 | 5 | 6 | ||||||||||
Tangible assets | $ 60,341 | $ 60,218 | $ 53,987 | $ 54,862 | $ 53,511 | ||||||||||
Common equity ratio | $ 11.26 | % | $ 11.42 | % | $ 11.15 | % | $ 10.68 | % | $ 10.80 | % | |||||
Tangible common equity ratio | 10.27 | 10.43 | 10.90 | 10.43 | 10.54 | ||||||||||
(a) Tier 1 capital and risk-weighted assets as defined by regulation. | |||||||||||||||
(b) December 31, 2011 Tier 1 capital and risk-weighted assets are estimated. | |||||||||||||||
The Tier 1 common capital ratio removes preferred stock and qualifying trust preferred securities from Tier 1 capital as defined by and calculated in conformity with bank regulations. The tangible common equity removes preferred stock and the effect of intangible assets from capital and the effect of intangible assets from total assets. Comerica believes these measurements are meaningful measures of capital adequacy used by investors, regulators, management and others to evaluate the adequacy of common equity and to compare against other companies in the industry. | |||||||||||||||
SOURCE Comerica Incorporated