Delaware | 1-10706 | 38-1998421 | ||||||
------------ | ------------ | ------------ | ||||||
(State or other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification Number) |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||||
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | ||||
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | ||||
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Common Stock, $5 par value | CMA | New York Stock Exchange |
Emerging growth company | ☐ |
By: | /s/ Von E. Hays | ||||
Name: | Von E. Hays | ||||
Title: | Senior Executive Vice President and | ||||
Chief Legal Officer |
(dollar amounts in millions, except per share data) | 1st Qtr '25 | 4th Qtr '24 | 1st Qtr '24 | ||||||||||||||
FINANCIAL RESULTS | |||||||||||||||||
Net interest income | $ | 575 | $ | 575 | $ | 548 | |||||||||||
Provision for credit losses | 20 | 21 | 14 | ||||||||||||||
Noninterest income | 254 | 250 | 236 | ||||||||||||||
Noninterest expenses | 584 | 587 | 603 | ||||||||||||||
Pre-tax income | 225 | 217 | 167 | ||||||||||||||
Provision for income taxes | 53 | 47 | 29 | ||||||||||||||
Net income | $ | 172 | $ | 170 | $ | 138 | |||||||||||
Diluted earnings per common share | $ | 1.25 | $ | 1.22 | $ | 0.98 | |||||||||||
Average loans | 50,214 | 50,617 | 51,372 | ||||||||||||||
Average deposits | 61,899 | 63,347 | 65,310 | ||||||||||||||
Return on average assets (ROA) | 0.90 | % | 0.85 | % | 0.66 | % | |||||||||||
Return on average common shareholders' equity (ROE) | 10.60 | 10.27 | 9.33 | ||||||||||||||
Net interest margin | 3.18 | 3.06 | 2.80 | ||||||||||||||
Efficiency ratio (a) | 70.28 | 69.51 | 76.91 | ||||||||||||||
Common equity Tier 1 capital ratio (b) | 12.05 | 11.89 | 11.48 | ||||||||||||||
Tier 1 capital ratio (b) | 12.60 | 12.43 | 12.01 | ||||||||||||||
(dollar amounts in millions) | 1st Qtr '25 | 4th Qtr '24 | 1st Qtr '24 | ||||||||||||||
Net interest income | $ | 575 | $ | 575 | $ | 548 | |||||||||||
Net interest margin | 3.18 | % | 3.06 | % | 2.80 | % | |||||||||||
Selected balances: | |||||||||||||||||
Total earning assets | $ | 70,378 | $ | 72,072 | $ | 75,807 | |||||||||||
Total loans | 50,214 | 50,617 | 51,372 | ||||||||||||||
Total investment securities | 14,983 | 15,394 | 16,328 | ||||||||||||||
Federal Reserve Bank deposits | 4,664 | 5,558 | 7,526 | ||||||||||||||
Total deposits | 61,899 | 63,347 | 65,310 | ||||||||||||||
Total noninterest-bearing deposits | 23,480 | 24,222 | 26,408 | ||||||||||||||
Short-term borrowings | 188 | 42 | 2,581 | ||||||||||||||
Medium- and long-term debt | 6,488 | 6,698 | 6,903 |
(dollar amounts in millions) | 1st Qtr '25 | 4th Qtr '24 | 1st Qtr '24 | ||||||||||||||
Charge-offs | $ | 32 | $ | 23 | $ | 21 | |||||||||||
Recoveries | 6 | 7 | 7 | ||||||||||||||
Net charge-offs |
26 | 16 | 14 | ||||||||||||||
Net charge-offs/Average total loans |
0.21 | % | 0.13 | % | 0.10 | % | |||||||||||
Provision for credit losses | $ | 20 | $ | 21 | $ | 14 | |||||||||||
Nonperforming loans and nonperforming assets (NPAs) | 301 | 308 | 217 | ||||||||||||||
NPAs/Total loans and foreclosed property | 0.60 | % | 0.61 | % | 0.43 | % | |||||||||||
Loans past due 90 days or more and still accruing | $ | 12 | $ | 44 | $ | 32 | |||||||||||
Allowance for loan losses | 683 | 690 | 691 | ||||||||||||||
Allowance for credit losses on lending-related commitments (a) | 36 | 35 | 37 | ||||||||||||||
Total allowance for credit losses | 719 | 725 | 728 | ||||||||||||||
Allowance for credit losses/Period-end total loans | 1.44 | % | 1.44 | % | 1.43 | % | |||||||||||
Allowance for credit losses/Nonperforming loans | 2.4x | 2.4x | 3.4x |
Media Contacts: | Investor Contacts: | ||||
Nicole Hogan | Kelly Gage | ||||
(214) 462-6657 | (833) 571-0486 | ||||
Louis H. Mora | Lindsey Baird | ||||
(214) 462-6669 | (833) 571-0486 |
CONSOLIDATED FINANCIAL HIGHLIGHTS (unaudited) | |||||||||||
Comerica Incorporated and Subsidiaries | |||||||||||
Three Months Ended | |||||||||||
March 31, | December 31, | March 31, | |||||||||
(in millions, except per share data) | 2025 | 2024 | 2024 | ||||||||
PER COMMON SHARE AND COMMON STOCK DATA | |||||||||||
Diluted earnings per common share | $ | 1.25 | $ | 1.22 | $ | 0.98 | |||||
Cash dividends declared | 0.71 | 0.71 | 0.71 | ||||||||
Average diluted shares (in thousands) | 132,700 | 133,361 | 133,369 | ||||||||
PERFORMANCE RATIOS | |||||||||||
Return on average common shareholders' equity | 10.60 | % | 10.27 | % | 9.33 | % | |||||
Return on average assets | 0.90 | 0.85 | 0.66 | ||||||||
Efficiency ratio (a) | 70.28 | 69.51 | 76.91 | ||||||||
CAPITAL | |||||||||||
Common equity tier 1 capital (b), (c) | $ | 8,712 | $ | 8,667 | $ | 8,469 | |||||
Tier 1 capital (b), (c) | 9,106 | 9,061 | 8,863 | ||||||||
Risk-weighted assets (b) | 72,283 | 72,903 | 73,794 | ||||||||
Common equity tier 1 capital ratio (b), (c) | 12.05 | % | 11.89 | % | 11.48 | % | |||||
Tier 1 capital ratio (b), (c) | 12.60 | 12.43 | 12.01 | ||||||||
Total capital ratio (b) | 14.39 | 14.21 | 13.98 | ||||||||
Leverage ratio (b) | 11.36 | 11.08 | 10.23 | ||||||||
Common shareholders' equity per share of common stock | $ | 50.73 | $ | 46.79 | $ | 42.69 | |||||
Tangible common equity per share of common stock (c) | 45.85 | 41.91 | 37.84 | ||||||||
Common equity ratio | 8.58 | % | 7.75 | % | 7.12 | % | |||||
Tangible common equity ratio (c) | 7.82 | 7.00 | 6.36 | ||||||||
AVERAGE BALANCES | |||||||||||
Commercial loans | $ | 26,112 | $ | 26,198 | $ | 26,451 | |||||
Real estate construction loans | 3,479 | 3,765 | 5,174 | ||||||||
Commercial mortgage loans | 14,731 | 14,728 | 13,642 | ||||||||
Lease financing | 727 | 752 | 810 | ||||||||
International loans | 1,004 | 988 | 1,141 | ||||||||
Residential mortgage loans | 1,920 | 1,921 | 1,882 | ||||||||
Consumer loans | 2,241 | 2,265 | 2,272 | ||||||||
Total loans | 50,214 | 50,617 | 51,372 | ||||||||
Earning assets | 70,378 | 72,072 | 75,807 | ||||||||
Total assets | 77,558 | 79,234 | 83,617 | ||||||||
Noninterest-bearing deposits | 23,480 | 24,222 | 26,408 | ||||||||
Interest-bearing deposits | 38,419 | 39,125 | 38,902 | ||||||||
Total deposits | 61,899 | 63,347 | 65,310 | ||||||||
Common shareholders' equity | 6,367 | 6,345 | 5,683 | ||||||||
Total shareholders' equity | 6,761 | 6,739 | 6,077 | ||||||||
NET INTEREST INCOME | |||||||||||
Net interest income | $ | 575 | $ | 575 | $ | 548 | |||||
Net interest margin | 3.18 | % | 3.06 | % | 2.80 | % | |||||
CREDIT QUALITY | |||||||||||
Nonperforming assets | $ | 301 | $ | 308 | $ | 217 | |||||
Loans past due 90 days or more and still accruing | 12 | 44 | 32 | ||||||||
Net charge-offs | 26 | 16 | 14 | ||||||||
Allowance for loan losses | 683 | 690 | 691 | ||||||||
Allowance for credit losses on lending-related commitments | 36 | 35 | 37 | ||||||||
Total allowance for credit losses | 719 | 725 | 728 | ||||||||
Allowance for credit losses as a percentage of total loans | 1.44 | % | 1.44 | % | 1.43 | % | |||||
Net loan charge-offs as a percentage of average total loans | 0.21 | 0.13 | 0.10 | ||||||||
Nonperforming assets as a percentage of total loans and foreclosed property |
0.60 | 0.61 | 0.43 | ||||||||
Allowance for credit losses as a multiple of total nonperforming loans | 2.4x | 2.4x | 3.4x | ||||||||
OTHER KEY INFORMATION | |||||||||||
Number of banking centers | 380 | 381 | 408 | ||||||||
Number of employees - full time equivalent | 7,860 | 7,766 | 7,619 |
CONSOLIDATED BALANCE SHEETS | |||||||||||
Comerica Incorporated and Subsidiaries | |||||||||||
March 31, | December 31, | March 31, | |||||||||
(in millions, except share data) | 2025 | 2024 | 2024 | ||||||||
(unaudited) | (unaudited) | ||||||||||
ASSETS | |||||||||||
Cash and due from banks | $ | 1,083 | $ | 850 | $ | 689 | |||||
Interest-bearing deposits with banks | 4,709 | 5,954 | 4,446 | ||||||||
Other short-term investments | 379 | 375 | 366 | ||||||||
Investment securities available-for-sale | 15,102 | 15,045 | 16,246 | ||||||||
Commercial loans | 25,801 | 26,492 | 26,019 | ||||||||
Real estate construction loans | 3,393 | 3,680 | 4,558 | ||||||||
Commercial mortgage loans | 14,788 | 14,493 | 14,266 | ||||||||
Lease financing | 734 | 722 | 793 | ||||||||
International loans | 1,036 | 952 | 1,070 | ||||||||
Residential mortgage loans | 1,916 | 1,929 | 1,889 | ||||||||
Consumer loans | 2,244 | 2,271 | 2,227 | ||||||||
Total loans | 49,912 | 50,539 | 50,822 | ||||||||
Allowance for loan losses | (683) | (690) | (691) | ||||||||
Net loans | 49,229 | 49,849 | 50,131 | ||||||||
Premises and equipment | 447 | 473 | 462 | ||||||||
Accrued income and other assets | 6,673 | 6,751 | 7,104 | ||||||||
Total assets | $ | 77,622 | $ | 79,297 | $ | 79,444 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||
Noninterest-bearing deposits | $ | 23,156 | $ | 24,425 | $ | 25,833 | |||||
Money market and interest-bearing checking deposits | 32,029 | 32,714 | 28,550 | ||||||||
Savings deposits | 2,147 | 2,138 | 2,342 | ||||||||
Customer certificates of deposit | 3,095 | 3,450 | 3,941 | ||||||||
Other time deposits | 1,052 | 1,052 | 2,894 | ||||||||
Foreign office time deposits | 26 | 32 | 18 | ||||||||
Total interest-bearing deposits | 38,349 | 39,386 | 37,745 | ||||||||
Total deposits | 61,505 | 63,811 | 63,578 | ||||||||
Short-term borrowings | 1,225 | — | — | ||||||||
Accrued expenses and other liabilities | 2,107 | 2,270 | 2,695 | ||||||||
Medium- and long-term debt | 5,733 | 6,673 | 7,121 | ||||||||
Total liabilities | 70,570 | 72,754 | 73,394 | ||||||||
Fixed-rate reset non-cumulative perpetual preferred stock, series A, no par value, $100,000 liquidation preference per share: | |||||||||||
Authorized - 4,000 shares | |||||||||||
Issued - 4,000 shares | 394 | 394 | 394 | ||||||||
Common stock - $5 par value: | |||||||||||
Authorized - 325,000,000 shares | |||||||||||
Issued - 228,164,824 shares | 1,141 | 1,141 | 1,141 | ||||||||
Capital surplus | 2,198 | 2,218 | 2,202 | ||||||||
Accumulated other comprehensive loss | (2,695) | (3,161) | (3,457) | ||||||||
Retained earnings | 12,093 | 12,017 | 11,765 | ||||||||
Less cost of common stock in treasury - 96,945,906 shares at 3/31/25, 96,755,368 shares at 12/31/24, 95,683,776 shares at 3/31/24 |
(6,079) | (6,066) | (5,995) | ||||||||
Total shareholders' equity | 7,052 | 6,543 | 6,050 | ||||||||
Total liabilities and shareholders' equity | $ | 77,622 | $ | 79,297 | $ | 79,444 |
CONSOLIDATED QUARTERLY STATEMENTS OF COMPREHENSIVE INCOME (unaudited) | |||||||||||||||||||||||||||||||||||
Comerica Incorporated and Subsidiaries | |||||||||||||||||||||||||||||||||||
First | Fourth | Third | Second | First | First Quarter 2025 Compared to: | ||||||||||||||||||||||||||||||
Quarter | Quarter | Quarter | Quarter | Quarter | Fourth Quarter 2024 | First Quarter 2024 | |||||||||||||||||||||||||||||
(in millions, except per share data) | 2025 | 2024 | 2024 | 2024 | 2024 | Amount | Percent | Amount | Percent | ||||||||||||||||||||||||||
INTEREST INCOME | |||||||||||||||||||||||||||||||||||
Interest and fees on loans | $ | 759 | $ | 795 | $ | 798 | $ | 803 | $ | 808 | $ | (36) | (4) | % | $ | (49) | (6) | % | |||||||||||||||||
Interest on investment securities | 109 | 100 | 99 | 101 | 102 | 9 | 8 | 7 | 6 | ||||||||||||||||||||||||||
Interest on short-term investments | 56 | 72 | 85 | 67 | 109 | (16) | (23) | (53) | (49) | ||||||||||||||||||||||||||
Total interest income | 924 | 967 | 982 | 971 | 1,019 | (43) | (5) | (95) | (9) | ||||||||||||||||||||||||||
INTEREST EXPENSE | |||||||||||||||||||||||||||||||||||
Interest on deposits | 252 | 286 | 330 | 305 | 317 | (34) | (12) | (65) | (21) | ||||||||||||||||||||||||||
Interest on short-term borrowings | 2 | 1 | 1 | 9 | 37 | 1 | n/m | (35) | (94) | ||||||||||||||||||||||||||
Interest on medium- and long-term debt | 95 | 105 | 117 | 124 | 117 | (10) | (10) | (22) | (19) | ||||||||||||||||||||||||||
Total interest expense | 349 | 392 | 448 | 438 | 471 | (43) | (11) | (122) | (26) | ||||||||||||||||||||||||||
Net interest income | 575 | 575 | 534 | 533 | 548 | — | — | 27 | 5 | ||||||||||||||||||||||||||
Provision for credit losses | 20 | 21 | 14 | — | 14 | (1) | (7) | 6 | 39 | ||||||||||||||||||||||||||
Net interest income after provision
for credit losses
|
555 | 554 | 520 | 533 | 534 | 1 | — | 21 | 4 | ||||||||||||||||||||||||||
NONINTEREST INCOME | |||||||||||||||||||||||||||||||||||
Card fees | 59 | 62 | 64 | 64 | 66 | (3) | (4) | (7) | (10) | ||||||||||||||||||||||||||
Fiduciary income | 52 | 54 | 57 | 58 | 51 | (2) | (2) | 1 | 2 | ||||||||||||||||||||||||||
Service charges on deposit accounts | 46 | 47 | 46 | 46 | 45 | (1) | (2) | 1 | 1 | ||||||||||||||||||||||||||
Capital markets income | 31 | 36 | 39 | 37 | 30 | (5) | (16) | 1 | 4 | ||||||||||||||||||||||||||
Commercial lending fees | 16 | 18 | 17 | 17 | 16 | (2) | (10) | — | — | ||||||||||||||||||||||||||
Brokerage fees | 14 | 14 | 13 | 14 | 10 | — | — | 4 | 37 | ||||||||||||||||||||||||||
Letter of credit fees |
11 | 10 | 10 | 10 | 10 | 1 | (1) | 1 | 10 | ||||||||||||||||||||||||||
Bank-owned life insurance |
9 | 11 | 12 | 11 | 10 | (2) | (17) | (1) | (6) | ||||||||||||||||||||||||||
Risk management hedging income (loss) | 7 | 9 | 7 | 17 | (25) | (2) | (29) | 32 | n/m | ||||||||||||||||||||||||||
Net losses on debt securities | — | (19) | — | — | — | 19 | n/m | — | — | ||||||||||||||||||||||||||
Other noninterest income | 9 | 8 | 12 | 17 | 23 | 1 | 25 | (14) | (58) | ||||||||||||||||||||||||||
Total noninterest income | 254 | 250 | 277 | 291 | 236 | 4 | 2 | 18 | 8 | ||||||||||||||||||||||||||
NONINTEREST EXPENSES | |||||||||||||||||||||||||||||||||||
Salaries and benefits expense | 368 | 346 | 335 | 323 | 348 | 22 | 6 | 20 | 6 | ||||||||||||||||||||||||||
Outside processing fee expense | 64 | 68 | 69 | 68 | 68 | (4) | (5) | (4) | (6) | ||||||||||||||||||||||||||
Software expense |
48 | 46 | 46 | 45 | 44 | 2 | 3 | 4 | 9 | ||||||||||||||||||||||||||
Occupancy expense |
46 | 47 | 46 | 44 | 44 | (1) | (2) | 2 | 4 | ||||||||||||||||||||||||||
FDIC insurance expense |
14 | 10 | 11 | 19 | 36 | 4 | 31 | (22) | (62) | ||||||||||||||||||||||||||
Equipment expense |
13 | 14 | 13 | 13 | 12 | (1) | (10) | 1 | 9 | ||||||||||||||||||||||||||
Advertising expense | 8 | 11 | 10 | 12 | 8 | (3) | (25) | — | — | ||||||||||||||||||||||||||
Other noninterest expenses | 23 | 45 | 32 | 31 | 43 | (22) | (47) | (20) | (46) | ||||||||||||||||||||||||||
Total noninterest expenses | 584 | 587 | 562 | 555 | 603 | (3) | (1) | (19) | (3) | ||||||||||||||||||||||||||
Income before income taxes | 225 | 217 | 235 | 269 | 167 | 8 | 4 | 58 | 36 | ||||||||||||||||||||||||||
Provision for income taxes | 53 | 47 | 51 | 63 | 29 | 6 | 13 | 24 | 87 | ||||||||||||||||||||||||||
NET INCOME | 172 | 170 | 184 | 206 | 138 | 2 | 2 | 34 | 25 | ||||||||||||||||||||||||||
Less: | |||||||||||||||||||||||||||||||||||
Income allocated to participating securities | 1 | 1 | 1 | 1 | 1 | — | — | — | — | ||||||||||||||||||||||||||
Preferred stock dividends | 6 | 6 | 6 | 5 | 6 | — | — | — | — | ||||||||||||||||||||||||||
Net income attributable to common shares | $ | 165 | $ | 163 | $ | 177 | $ | 200 | $ | 131 | $ | 2 | 2 | % | $ | 34 | 26 | % | |||||||||||||||||
Earnings per common share: | |||||||||||||||||||||||||||||||||||
Basic | $ | 1.26 | $ | 1.23 | $ | 1.34 | $ | 1.50 | $ | 0.99 | $ | 0.03 | 2 | % | $ | 0.27 | 27 | % | |||||||||||||||||
Diluted | 1.25 | 1.22 | 1.33 | 1.49 | 0.98 | 0.03 | 2 | 0.27 | 28 | ||||||||||||||||||||||||||
Comprehensive income (loss) | 638 | (636) | 1,292 | 200 | (271) | 1,274 | n/m | 909 | n/m | ||||||||||||||||||||||||||
Cash dividends declared on common stock | 93 | 93 | 94 | 95 | 94 | — | — | (1) | (1) | ||||||||||||||||||||||||||
Cash dividends declared per common share | 0.71 | 0.71 | 0.71 | 0.71 | 0.71 | — | — | — | — |
ANALYSIS OF THE ALLOWANCE FOR CREDIT LOSSES (unaudited) | ||||||||||||||||||||
Comerica Incorporated and Subsidiaries | ||||||||||||||||||||
2025 | 2024 | |||||||||||||||||||
(in millions) | 1st Qtr | 4th Qtr | 3rd Qtr | 2nd Qtr | 1st Qtr | |||||||||||||||
Balance at beginning of period: | ||||||||||||||||||||
Allowance for loan losses | $ | 690 | $ | 686 | $ | 686 | $ | 691 | $ | 688 | ||||||||||
Allowance for credit losses on lending-related commitments | 35 | 34 | 31 | 37 | 40 | |||||||||||||||
Allowance for credit losses | 725 | 720 | 717 | 728 | 728 | |||||||||||||||
Loan charge-offs: | ||||||||||||||||||||
Commercial | 17 | 22 | 11 | 19 | 20 | |||||||||||||||
Real estate construction | 7 | — | — | — | — | |||||||||||||||
Commercial mortgage | 7 | — | 10 | 6 | — | |||||||||||||||
Lease financing | — | — | 1 | 3 | — | |||||||||||||||
International | — | — | 1 | — | — | |||||||||||||||
Consumer | 1 | 1 | — | — | 1 | |||||||||||||||
Total loan charge-offs | 32 | 23 | 23 | 28 | 21 | |||||||||||||||
Recoveries on loans previously charged-off: | ||||||||||||||||||||
Commercial | 5 | 5 | 6 | 15 | 6 | |||||||||||||||
Commercial mortgage | 1 | 1 | 1 | 1 | — | |||||||||||||||
International | — | 1 | 5 | — | — | |||||||||||||||
Consumer | — | — | — | 1 | 1 | |||||||||||||||
Total recoveries | 6 | 7 | 12 | 17 | 7 | |||||||||||||||
Net loan charge-offs | 26 | 16 | 11 | 11 | 14 | |||||||||||||||
Provision for credit losses: | ||||||||||||||||||||
Provision for loan losses | 19 | 20 | 11 | 6 | 17 | |||||||||||||||
Provision for credit losses on lending-related commitments | 1 | 1 | 3 | (6) | (3) | |||||||||||||||
Provision for credit losses | 20 | 21 | 14 | — | 14 | |||||||||||||||
Balance at end of period: | ||||||||||||||||||||
Allowance for loan losses | 683 | 690 | 686 | 686 | 691 | |||||||||||||||
Allowance for credit losses on lending-related commitments | 36 | 35 | 34 | 31 | 37 | |||||||||||||||
Allowance for credit losses | $ | 719 | $ | 725 | $ | 720 | $ | 717 | $ | 728 | ||||||||||
Allowance for credit losses as a percentage of total loans | 1.44 | % | 1.44 | % | 1.43 | % | 1.38 | % | 1.43 | % | ||||||||||
Net loan charge-offs as a percentage of average total loans | 0.21 | 0.13 | 0.08 | 0.09 | 0.10 | |||||||||||||||
NONPERFORMING ASSETS (unaudited) | ||||||||||||||||||||
Comerica Incorporated and Subsidiaries | ||||||||||||||||||||
2025 | 2024 | |||||||||||||||||||
(in millions) | 1st Qtr | 4th Qtr | 3rd Qtr | 2nd Qtr | 1st Qtr | |||||||||||||||
SUMMARY OF NONPERFORMING ASSETS AND PAST DUE LOANS | ||||||||||||||||||||
Nonperforming loans: | ||||||||||||||||||||
Business loans: | ||||||||||||||||||||
Commercial | $ | 108 | $ | 125 | $ | 97 | $ | 94 | $ | 88 | ||||||||||
Real estate construction | 20 | — | — | — | — | |||||||||||||||
Commercial mortgage | 110 | 118 | 88 | 69 | 67 | |||||||||||||||
Lease financing | 1 | 1 | 1 | 1 | — | |||||||||||||||
International | — | — | 3 | 13 | 16 | |||||||||||||||
Total nonperforming business loans | 239 | 244 | 189 | 177 | 171 | |||||||||||||||
Retail loans: | ||||||||||||||||||||
Residential mortgage | 35 | 37 | 36 | 23 | 23 | |||||||||||||||
Consumer: | ||||||||||||||||||||
Home equity | 27 | 27 | 25 | 26 | 23 | |||||||||||||||
Total nonperforming retail loans | 62 | 64 | 61 | 49 | 46 | |||||||||||||||
Total nonperforming loans and nonperforming assets | 301 | 308 | 250 | 226 | 217 | |||||||||||||||
Nonperforming loans as a percentage of total loans | 0.60 | % | 0.61 | % | 0.50 | % | 0.44 | % | 0.43 | % | ||||||||||
Nonperforming assets as a percentage of total loans and foreclosed property |
0.60 | 0.61 | 0.50 | 0.44 | 0.43 | |||||||||||||||
Allowance for credit losses as a multiple of total nonperforming loans | 2.4x | 2.4x | 2.9x | 3.2x | 3.4x | |||||||||||||||
Loans past due 90 days or more and still accruing | $ | 12 | $ | 44 | $ | 21 | $ | 11 | $ | 32 | ||||||||||
ANALYSIS OF NONACCRUAL LOANS | ||||||||||||||||||||
Nonaccrual loans at beginning of period | $ | 308 | $ | 250 | $ | 226 | $ | 217 | $ | 178 | ||||||||||
Loans transferred to nonaccrual (a) | 43 | 97 | 55 | 45 | 83 | |||||||||||||||
Nonaccrual loan gross charge-offs | (32) | (23) | (23) | (28) | (21) | |||||||||||||||
Loans transferred to accrual status (a) | — | (5) | — | — | (2) | |||||||||||||||
Nonaccrual loans sold | (1) | (1) | (14) | (2) | (12) | |||||||||||||||
Payments/other (b) | (17) | (10) | 6 | (6) | (9) | |||||||||||||||
Nonaccrual loans at end of period | $ | 301 | $ | 308 | $ | 250 | $ | 226 | $ | 217 |
ANALYSIS OF NET INTEREST INCOME (unaudited) | |||||||||||||||||||||||||||||||||||
Comerica Incorporated and Subsidiaries | |||||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||||
March 31, 2025 | December 31, 2024 | March 31, 2024 | |||||||||||||||||||||||||||||||||
Average | Average | Average | Average | Average | Average | ||||||||||||||||||||||||||||||
(dollar amounts in millions) | Balance | Interest | Rate | Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||||||||||||||||
Commercial loans (a) | $ | 26,112 | $ | 368 | 5.72 | % | $ | 26,198 | $ | 372 | 5.65 | % | $ | 26,451 | $ | 348 | 5.30 | % | |||||||||||||||||
Real estate construction loans | 3,479 | 64 | 7.47 | 3,765 | 75 | 7.89 | 5,174 | 108 | 8.37 | ||||||||||||||||||||||||||
Commercial mortgage loans | 14,731 | 240 | 6.60 | 14,728 | 257 | 6.95 | 13,642 | 253 | 7.46 | ||||||||||||||||||||||||||
Lease financing | 727 | 10 | 5.69 | 752 | 11 | 5.90 | 810 | 12 | 6.11 | ||||||||||||||||||||||||||
International loans | 1,004 | 16 | 6.67 | 988 | 18 | 7.26 | 1,141 | 22 | 7.80 | ||||||||||||||||||||||||||
Residential mortgage loans | 1,920 | 20 | 4.09 | 1,921 | 17 | 3.62 | 1,882 | 18 | 3.74 | ||||||||||||||||||||||||||
Consumer loans | 2,241 | 41 | 7.37 | 2,265 | 45 | 7.80 | 2,272 | 47 | 8.32 | ||||||||||||||||||||||||||
Total loans | 50,214 | 759 | 6.13 | 50,617 | 795 | 6.25 | 51,372 | 808 | 6.33 | ||||||||||||||||||||||||||
Mortgage-backed securities (b) | 13,702 | 95 | 2.33 | 14,075 | 96 | 2.30 | 14,782 | 101 | 2.28 | ||||||||||||||||||||||||||
U.S. Treasury securities (c) | 1,281 | 14 | 4.21 | 1,319 | 4 | 1.32 | 1,546 | 1 | 0.28 | ||||||||||||||||||||||||||
Total investment securities | 14,983 | 109 | 2.46 | 15,394 | 100 | 2.22 | 16,328 | 102 | 2.12 | ||||||||||||||||||||||||||
Interest-bearing deposits with banks (d) | 4,806 | 53 | 4.36 | 5,695 | 68 | 4.71 | 7,726 | 105 | 5.47 | ||||||||||||||||||||||||||
Other short-term investments | 375 | 3 | 3.37 | 366 | 4 | 3.73 | 381 | 4 | 4.01 | ||||||||||||||||||||||||||
Total earning assets | 70,378 | 924 | 5.11 | 72,072 | 967 | 5.15 | 75,807 | 1,019 | 5.20 | ||||||||||||||||||||||||||
Cash and due from banks | 733 | 630 | 938 | ||||||||||||||||||||||||||||||||
Allowance for loan losses | (690) | (687) | (688) | ||||||||||||||||||||||||||||||||
Accrued income and other assets | 7,137 | 7,219 | 7,560 | ||||||||||||||||||||||||||||||||
Total assets | $ | 77,558 | $ | 79,234 | $ | 83,617 | |||||||||||||||||||||||||||||
Money market and interest-bearing checking deposits (e) | $ | 31,912 | 213 | 2.70 | $ | 32,045 | 238 | 2.95 | $ | 28,700 | 228 | 3.18 | |||||||||||||||||||||||
Savings deposits | 2,140 | 1 | 0.16 | 2,142 | 1 | 0.16 | 2,352 | 1 | 0.23 | ||||||||||||||||||||||||||
Customer certificates of deposit | 3,282 | 24 | 2.93 | 3,542 | 28 | 3.21 | 3,868 | 36 | 3.76 | ||||||||||||||||||||||||||
Other time deposits | 1,052 | 14 | 5.35 | 1,371 | 19 | 5.35 | 3,964 | 52 | 5.28 | ||||||||||||||||||||||||||
Foreign office time deposits | 33 | — | 3.78 | 25 | — | 4.14 | 18 | — | 4.35 | ||||||||||||||||||||||||||
Total interest-bearing deposits | 38,419 | 252 | 2.65 | 39,125 | 286 | 2.91 | 38,902 | 317 | 3.28 | ||||||||||||||||||||||||||
Federal funds purchased | 184 | 2 | 4.41 | 5 | — | 4.68 | 26 | — | 5.39 | ||||||||||||||||||||||||||
Other short-term borrowings | 4 | — | 4.61 | 37 | 1 | 4.77 | 2,555 | 37 | 5.65 | ||||||||||||||||||||||||||
Medium- and long-term debt | 6,488 | 95 | 5.83 | 6,698 | 105 | 6.28 | 6,903 | 117 | 6.77 | ||||||||||||||||||||||||||
Total interest-bearing sources | 45,095 | 349 | 3.12 | 45,865 | 392 | 3.40 | 48,386 | 471 | 3.90 | ||||||||||||||||||||||||||
Noninterest-bearing deposits | 23,480 | 24,222 | 26,408 | ||||||||||||||||||||||||||||||||
Accrued expenses and other liabilities | 2,222 | 2,408 | 2,746 | ||||||||||||||||||||||||||||||||
Shareholders' equity | 6,761 | 6,739 | 6,077 | ||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 77,558 | $ | 79,234 | $ | 83,617 | |||||||||||||||||||||||||||||
Net interest income/rate spread | $ | 575 | 1.99 | $ | 575 | 1.75 | $ | 548 | 1.30 | ||||||||||||||||||||||||||
Impact of net noninterest-bearing sources of funds | 1.19 | 1.31 | 1.50 | ||||||||||||||||||||||||||||||||
Net interest margin (as a percentage of average earning assets) | 3.18 | % | 3.06 | % | 2.80 | % |
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited) | ||||||||||||||||||||||||||
Comerica Incorporated and Subsidiaries | ||||||||||||||||||||||||||
Accumulated Other Comprehensive Loss | ||||||||||||||||||||||||||
Nonredeemable Preferred Stock | Common Stock | Total Shareholders' Equity | ||||||||||||||||||||||||
Shares Outstanding | Amount | Capital Surplus | Retained Earnings | Treasury Stock | ||||||||||||||||||||||
(in millions, except per share data) | ||||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2023 | $ | 394 | 131.9 | $ | 1,141 | $ | 2,224 | $ | (3,048) | $ | 11,727 | $ | (6,032) | $ | 6,406 | |||||||||||
Cumulative effect of change in accounting principle (a) | — | — | — | — | — | (4) | — | (4) | ||||||||||||||||||
Net income | — | — | — | — | — | 138 | — | 138 | ||||||||||||||||||
Other comprehensive loss, net of tax | — | — | — | — | (409) | — | — | (409) | ||||||||||||||||||
Cash dividends declared on common stock ($0.71 per share) | — | — | — | — | — | (94) | — | (94) | ||||||||||||||||||
Cash dividends declared on preferred stock | — | — | — | — | — | (6) | — | (6) | ||||||||||||||||||
Net issuance of common stock under employee stock plans | — | 0.6 | — | (49) | — | 4 | 37 | (8) | ||||||||||||||||||
Share-based compensation | — | — | — | 27 | — | — | — | 27 | ||||||||||||||||||
BALANCE AT MARCH 31, 2024 | $ | 394 | 132.5 | $ | 1,141 | $ | 2,202 | $ | (3,457) | $ | 11,765 | $ | (5,995) | $ | 6,050 | |||||||||||
BALANCE AT DECEMBER 31, 2024 | $ | 394 | 131.4 | $ | 1,141 | $ | 2,218 | $ | (3,161) | $ | 12,017 | $ | (6,066) | $ | 6,543 | |||||||||||
Net income | — | — | — | — | — | 172 | — | 172 | ||||||||||||||||||
Other comprehensive income, net of tax | — | — | — | — | 466 | — | — | 466 | ||||||||||||||||||
Cash dividends declared on common stock ($0.71 per share) | — | — | — | — | — | (93) | — | (93) | ||||||||||||||||||
Cash dividends declared on preferred stock | — | — | — | — | — | (6) | — | (6) | ||||||||||||||||||
Purchase of common stock | — | (0.7) | — | (1) | — | — | (49) | (50) | ||||||||||||||||||
Net issuance of common stock under employee stock plans | — | 0.5 | — | (46) | — | 3 | 36 | (7) | ||||||||||||||||||
Share-based compensation | — | — | — | 27 | — | — | — | 27 | ||||||||||||||||||
BALANCE AT MARCH 31, 2025 | $ | 394 | 131.2 | $ | 1,141 | $ | 2,198 | $ | (2,695) | $ | 12,093 | $ | (6,079) | $ | 7,052 |
BUSINESS SEGMENT FINANCIAL RESULTS (unaudited) | |||||||||||||||||||||||||||||||||||
Comerica Incorporated and Subsidiaries | |||||||||||||||||||||||||||||||||||
(dollar amounts in millions) | Commercial Bank | Retail Bank | Wealth Management | Finance | Other | Total | |||||||||||||||||||||||||||||
Three Months Ended March 31, 2025 | |||||||||||||||||||||||||||||||||||
Earnings summary: | |||||||||||||||||||||||||||||||||||
Net interest income (expense) | $ | 472 | $ | 254 | $ | 48 | $ | (240) | $ | 41 | $ | 575 | |||||||||||||||||||||||
Provision for credit losses | 31 | (5) | (6) | — | — | 20 | |||||||||||||||||||||||||||||
Noninterest income | 135 | 26 | 71 | 23 | (1) | 254 | |||||||||||||||||||||||||||||
Noninterest expenses | 267 | 180 | 97 | 1 | 39 | 584 | |||||||||||||||||||||||||||||
Provision (benefit) for income taxes | 71 | 26 | 7 | (52) | 1 | 53 | |||||||||||||||||||||||||||||
Net income (loss) | $ | 238 | $ | 79 | $ | 21 | $ | (166) | $ | — | $ | 172 | |||||||||||||||||||||||
Net charge-offs | $ | 26 | $ | — | $ | — | $ | — | $ | — | $ | 26 | |||||||||||||||||||||||
Selected average balances: | |||||||||||||||||||||||||||||||||||
Assets | $ | 44,960 | $ | 3,053 | $ | 5,170 | $ | 17,433 | $ | 6,942 | $ | 77,558 | |||||||||||||||||||||||
Loans | 42,850 | 2,380 | 4,984 | — | — | 50,214 | |||||||||||||||||||||||||||||
Deposits | 32,750 | 23,638 | 3,620 | 1,633 | 258 | 61,899 | |||||||||||||||||||||||||||||
Commercial Bank | Retail Bank | Wealth Management | Finance | Other | Total | ||||||||||||||||||||||||||||||
Three Months Ended December 31, 2024 | |||||||||||||||||||||||||||||||||||
Earnings summary: | |||||||||||||||||||||||||||||||||||
Net interest income (expense) | $ | 463 | $ | 204 | $ | 47 | $ | (181) | $ | 42 | $ | 575 | |||||||||||||||||||||||
Provision for credit losses | 25 | (2) | (4) | — | 2 | 21 | |||||||||||||||||||||||||||||
Noninterest income | 150 | 27 | 71 | 2 | — | 250 | |||||||||||||||||||||||||||||
Noninterest expenses | 272 | 174 | 98 | 1 | 42 | 587 | |||||||||||||||||||||||||||||
Provision (benefit) for income taxes | 70 | 14 | 5 | (44) | 2 | 47 | |||||||||||||||||||||||||||||
Net income (loss) | $ | 246 | $ | 45 | $ | 19 | $ | (136) | $ | (4) | $ | 170 | |||||||||||||||||||||||
Net charge-offs (recoveries) | $ | 15 | $ | 1 | $ | — | $ | — | $ | — | $ | 16 | |||||||||||||||||||||||
Selected average balances: | |||||||||||||||||||||||||||||||||||
Assets | $ | 45,445 | $ | 3,055 | $ | 5,201 | $ | 17,825 | $ | 7,708 | $ | 79,234 | |||||||||||||||||||||||
Loans | 43,258 | 2,374 | 4,982 | — | 3 | 50,617 | |||||||||||||||||||||||||||||
Deposits | 33,313 | 23,964 | 3,882 | 1,946 | 242 | 63,347 | |||||||||||||||||||||||||||||
Commercial Bank | Retail Bank | Wealth Management | Finance | Other | Total | ||||||||||||||||||||||||||||||
Three Months Ended March 31, 2024 | |||||||||||||||||||||||||||||||||||
Earnings summary: | |||||||||||||||||||||||||||||||||||
Net interest income (expense) | $ | 477 | $ | 200 | $ | 47 | $ | (217) | $ | 41 | $ | 548 | |||||||||||||||||||||||
Provision for credit losses | 16 | (1) | 1 | — | (2) | 14 | |||||||||||||||||||||||||||||
Noninterest income | 148 | 28 | 65 | (11) | 6 | 236 | |||||||||||||||||||||||||||||
Noninterest expenses | 275 | 182 | 96 | 2 | 48 | 603 | |||||||||||||||||||||||||||||
Provision (benefit) for income taxes | 56 | 8 | 2 | (41) | 4 | 29 | |||||||||||||||||||||||||||||
Net income (loss) | $ | 278 | $ | 39 | $ | 13 | $ | (189) | $ | (3) | $ | 138 | |||||||||||||||||||||||
Net charge-offs | $ | 14 | $ | — | $ | — | $ | — | $ | — | $ | 14 | |||||||||||||||||||||||
Selected average balances: | |||||||||||||||||||||||||||||||||||
Assets | $ | 46,485 | $ | 3,026 | $ | 5,443 | $ | 19,057 | $ | 9,606 | $ | 83,617 | |||||||||||||||||||||||
Loans | 43,911 | 2,297 | 5,152 | — | 12 | 51,372 | |||||||||||||||||||||||||||||
Deposits | 32,212 | 24,384 | 3,900 | 4,539 | 275 | 65,310 |
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND REGULATORY RATIOS (unaudited) | |||||||||||||||||
Comerica Incorporated and Subsidiaries | |||||||||||||||||
March 31, | December 31, | March 31, | |||||||||
(in millions, except share data) | 2025 | 2024 | 2024 | ||||||||
Common Equity Tier 1 Capital (a): | |||||||||||
Tier 1 capital | $ | 9,106 | $ | 9,061 | $ | 8,863 | |||||
Less: | |||||||||||
Fixed-rate reset non-cumulative perpetual preferred stock | 394 | 394 | 394 | ||||||||
Common equity tier 1 capital | $ | 8,712 | $ | 8,667 | $ | 8,469 | |||||
Risk-weighted assets | $ | 72,283 | $ | 72,903 | $ | 73,794 | |||||
Tier 1 capital ratio | 12.60 | % | 12.43 | % | 12.01 | % | |||||
Common equity tier 1 capital ratio | 12.05 | 11.89 | 11.48 | ||||||||
Tangible Common Equity: | |||||||||||
Total shareholders' equity | $ | 7,052 | $ | 6,543 | $ | 6,050 | |||||
Less: | |||||||||||
Fixed-rate reset non-cumulative perpetual preferred stock | 394 | 394 | 394 | ||||||||
Common shareholders' equity | $ | 6,658 | $ | 6,149 | $ | 5,656 | |||||
Less: | |||||||||||
Goodwill | 635 | 635 | 635 | ||||||||
Other intangible assets | 6 | 6 | 8 | ||||||||
Tangible common equity | $ | 6,017 | $ | 5,508 | $ | 5,013 | |||||
Total assets | $ | 77,622 | $ | 79,297 | $ | 79,444 | |||||
Less: | |||||||||||
Goodwill | 635 | 635 | 635 | ||||||||
Other intangible assets | 6 | 6 | 8 | ||||||||
Tangible assets | $ | 76,981 | $ | 78,656 | $ | 78,801 | |||||
Common equity ratio | 8.58 | % | 7.75 | % | 7.12 | % | |||||
Tangible common equity ratio | 7.82 | 7.00 | 6.36 | ||||||||
Tangible Common Equity per Share of Common Stock: | |||||||||||
Common shareholders' equity | $ | 6,658 | $ | 6,149 | $ | 5,656 | |||||
Tangible common equity | 6,017 | 5,508 | 5,013 | ||||||||
Shares of common stock outstanding (in millions) | 131 | 131 | 133 | ||||||||
Common shareholders' equity per share of common stock | $ | 50.73 | $ | 46.79 | $ | 42.69 | |||||
Tangible common equity per share of common stock | 45.85 | 41.91 | 37.84 | ||||||||
March 31, | December 31, | March 31, | |||||||||
(dollar amounts in millions) | 2025 | 2024 | 2024 | ||||||||
Uninsured Deposits: | |||||||||||
Total uninsured deposits, as calculated per regulatory guidelines | $ | 32,291 | $ | 33,387 | $ | 30,481 | |||||
Less: | |||||||||||
Affiliate deposits | (3,844) | (3,876) | (3,966) | ||||||||
Total uninsured deposits, excluding affiliate deposits | $ | 28,447 | $ | 29,511 | $ | 26,515 | |||||