Financial News

Comerica Reports Fourth Quarter 2014 Net Income Of $149 Million, Or 80 Cents Per Share
Full-Year 2014 Net Income of $593 Million, or $3.16 Per Share
Broad-Based Loan and Deposit Growth Compared to Full-Year 2013
Average Loans Up $2.2 Billion, or 5 Percent
Average Deposit Growth of $3.1 Billion, or 6 Percent
Drive for Efficiency Demonstrated in Well-Controlled Expenses
Credit Quality Remains Strong
5.2 Million Shares Repurchased in 2014 Under the Share Repurchase Program; $392 Million or 66 Percent of 2014 Net Income Returned to Shareholders
PR Newswire

DALLAS, Jan. 16, 2015 /PRNewswire/ -- Comerica Incorporated (NYSE: CMA) today reported full-year 2014 net income of $593 million, or $3.16 per diluted share, compared to $541 million, or $2.85 per diluted share for full-year 2013. Excluding the impact to 2013 results of an unfavorable jury verdict in a lender liability case, which decreased 2013 net income by $28 million, or 15 cents per share, 2014 net income increased $24 million, or 4 percent, and earnings per diluted share increased 16 cents, or 5 percent.

http://photos.prnewswire.com/prnvar/20010807/CMALOGO

Fourth quarter 2014 net income was $149 million, compared to $154 million for the third quarter 2014 and $117 million for the fourth quarter 2013. Earnings per diluted share were 80 cents for the fourth quarter 2014, compared to 82 cents for the third quarter 2014 and 62 cents for the fourth quarter 2013. Fourth quarter 2014 results reflected net charges of $3 million, after tax, or 2 cents per share, from certain actions taken during the period, compared to a net benefit of $5 million, after tax, or 3 cents per share, in the third quarter. Excluding the fourth quarter 2013 impact of the unfavorable jury verdict discussed above, fourth quarter 2014 net income increased $4 million, or 3 percent, and earnings per diluted share increased 3 cents, or 4 percent, compared to fourth quarter 2013.



     (dollar
     amounts
     in
     millions,
     except
     per
     share
     data)        4th Qtr '14      3rd Qtr '14         4th Qtr '13
     ---------    -----------      -----------         -----------

     Net
     interest
     income
     (a)                      $415                                 $414              $430

     Provision
     for
     credit
     losses                 2                        5                         9

     Noninterest
     income               225                      215                       219

     Noninterest
     expenses             419                      397                       473 (b)

     Provision
     for
     income
     taxes                 70                       73                        50


     Net
     income               149                      154                       117


     Net
     income
     attributable
     to
     common
     shares               148                      152                       115


     Diluted
     income
     per
     common
     share               0.80                     0.82                      0.62


     Average
     diluted
     shares
     (in
     millions)            184                      185                       186


     Tier
     1
     common
     capital
     ratio
     (d)               10.53%      (c)         10.59%                   10.64%

     Basel
     III
     common
     equity
     Tier
     1
     capital
     ratio
     (d)
     (e)                 10.3                     10.4                      10.3

     Tangible
     common
     equity
     ratio
     (d)                 9.85                     9.94                     10.07
     --------            ----                     ----                     -----

    (a)               Included accretion of the purchase
                      discount on the acquired loan
                      portfolio of $9 million, $3 million
                      and $23 million in the fourth quarter
                      2014, third quarter 2014 and fourth
                      quarter 2013, respectively.

    (b)               Included litigation-related expense of
                      $52 million in the fourth quarter 2013,
                      related to an unfavorable jury verdict
                      in a lender liability case.

    (c)              December 31, 2014 ratio is estimated.

    (d)               See Reconciliation of Non-GAAP
                      Financial Measures.

    (e)               Estimated ratios based on the
                      standardized approach in the final
                      rule, as fully phased-in, and
                      excluding most elements of accumulated
                      other comprehensive income (AOCI).

"Our 2014 net income increased 10 percent from a year ago, reflecting lower litigation-related expenses, a decrease in pension expense, and our continued drive for efficiency," said Ralph W. Babb Jr., chairman and chief executive officer. "Also, credit quality continued to be strong. We had modestly lower net interest income due to the decline in accretion as well as the impact of the continued low-rate environment and loan portfolio dynamics, all of which were predominantly offset by the contribution from loan growth. Our loan and deposit growth was solid in 2014, as average total loans increased $2.2 billion, or 5 percent, and average deposits were up $3.1 billion, or 6 percent, with increases in all business lines and all three of our major markets.

"As expected, fourth quarter average loans increased $202 million compared to the third quarter, the result of seasonality in National Dealer Services and Mortgage Banker Finance, as well as small increases in most other businesses. Average deposit growth was robust, increasing $2.6 billion compared to the third quarter. Revenue increased 2 percent with higher fee income generation. Our expenses reflected certain efficiency-related actions as well as seasonally higher technology and consulting expenses. Credit quality was strong. While we have not yet seen adverse trends materialize in our Energy portfolio, our methodology has appropriately considered the impact of the recent fall in oil and gas prices in our year-end allowance.

"While we continue to manage headwinds, including the low-rate environment as well as rising technology and regulatory expenses, we remain focused on the long term. We believe our diverse geographic footprint is well situated, and along with our relationship banking strategy should contribute to our long-term growth. We continue to be well positioned for rising rates and to benefit as the economy continues to improve."

Full-Year 2014 and Fourth Quarter Overview

Full-Year 2014 Compared to Full-Year 2013

    --  Net income of $593 million for 2014 increased $52 million, or 10
        percent, compared to 2013.
    --  Average total loans increased $2.2 billion, or 5 percent, to $46.6
        billion in 2014, primarily reflecting increases of $1.7 billion, or 6
        percent, in commercial loans, $158 million, or 10 percent, in
        residential mortgage loans and $117 million, or 5 percent, in consumer
        loans.
    --  Average total deposits increased $3.1 billion, or 6 percent, to $54.8
        billion in 2014, reflecting increases of $2.6 billion, or 12 percent, in
        noninterest-bearing deposits and $433 million, or 1 percent, in
        interest-bearing deposits.
    --  Net interest income of $1.7 billion for 2014 decreased by $17 million,
        or 1 percent, primarily as a result of a $15 million decrease in
        accretion of the purchase discount on the acquired loan portfolio. The
        benefit from an increase in loan volume was offset by continued pressure
        on yields from the low-rate environment and loan portfolio dynamics.
    --  The provision for credit losses decreased $19 million to $27 million in
        2014, compared to 2013. Net charge-offs were $25 million, or 0.05
        percent of average loans, for 2014, compared to $73 million, or 0.16
        percent of average loans, for 2013.
    --  Noninterest income decreased $14 million, or 2 percent, to $868 million
        in 2014. The decrease was primarily the result of a $19 million decrease
        in noncustomer-driven income categories, with the largest decreases in
        deferred compensation asset returns, securities trading income and
        warrant income, partially offset by a $5 million increase in
        customer-driven fees, largely driven by increases in fiduciary income
        and card fees, partially offset by a decrease in letter of credit fees.
    --  Noninterest expenses decreased $96 million, or 6 percent, to $1.6
        billion in 2014, primarily reflecting decreases of $48 million in
        litigation-related expenses and $47 million in pension expense.
    --  Comerica repurchased approximately 5.2 million shares of common stock
        during 2014 under the share repurchase program. Together with dividends
        of $0.79 per share, $392 million was returned to shareholders.

Fourth Quarter 2014 Compared to Third Quarter 2014

    --  Average total loans increased $202 million to $47.4 billion in the
        fourth quarter 2014, primarily reflecting a $203 million increase in
        commercial loans. The increase in commercial loans was primarily driven
        by increases in National Dealer Services and Energy, partially offset by
        a decrease in Mortgage Banker Finance.
    --  Average total deposits increased $2.6 billion, or 5 percent, to $57.8
        billion in the fourth quarter 2014, reflecting increases of $2.2 billion
        in noninterest-bearing deposits and $368 million in interest-bearing
        deposits. Average deposits increased in all lines of business and
        markets.
    --  Net interest income increased $1 million to $415 million in the fourth
        quarter 2014, compared to $414 million in the third quarter 2014,
        primarily reflecting a $6 million increase in accretion on the acquired
        loan portfolio and higher loan volumes, partially offset by a $5 million
        increase in negative residual value adjustments to assets in the leasing
        portfolio.
    --  The provision for credit losses was $2 million in the fourth quarter
        2014, compared to $5 million in the third quarter 2014, reflecting
        continued strong credit quality. Net charge-offs were $1 million, or
        0.01 percent of average loans, in the fourth quarter 2014, compared to
        $3 million, or 0.03 percent, in the third quarter 2014.
    --  Noninterest income increased $10 million to $225 million in the fourth
        quarter 2014, reflecting an increase in customer-driven fee income,
        primarily due to an increase in customer derivative income.
    --  Noninterest expenses increased $22 million to $419 million in the fourth
        quarter 2014, primarily reflecting the impact of expenses of $4 million
        in the fourth quarter related to certain efficiency-related actions
        compared to an $8 million net benefit in the third quarter, as well as
        an increase in technology-related contract labor and seasonal increases
        in several other categories.
    --  Capital remained solid at December 31, 2014, as evidenced by an
        estimated Tier 1 common capital ratio of 10.53 percent and a tangible
        common equity ratio of 9.85 percent.
    --  Comerica repurchased approximately 1.3 million shares of common stock
        during fourth quarter 2014 under the share repurchase program. Together
        with dividends of $0.20 per share, $95 million was returned to
        shareholders.

    Net Interest Income
    -------------------



    (dollar amounts in
     millions)          4th Qtr '14         3rd Qtr '14        4th Qtr '13
    ------------------  -----------         -----------        -----------

    Net interest
     income                            $415                                   $414            $430


    Net interest
     margin                   2.57%                     2.67%                      2.86%


    Selected average
     balances:

    Total earning
     assets                         $64,453                                $61,672         $59,924

    Total loans              47,361                     47,159                      44,054

    Total investment
     securities               9,365                      9,388                       9,365

    Federal Reserve
     Bank deposits            7,463                      4,877                       6,260



    Total deposits           57,760                     55,163                      52,769

    Total noninterest-
     bearing deposits        27,504                     25,275                      23,532
    ------------------       ------                     ------                      ------

    --  Net interest income of $415 million in the fourth quarter 2014 increased
        $1 million compared to the third quarter 2014.
        --  Interest on loans increased $2 million, primarily reflecting a $6
            million increase in accretion of the purchase discount on the
            acquired loan portfolio and higher loan volumes, partially offset by
            a $5 million increase in negative residual value adjustments to
            assets in the leasing portfolio.
        --  Interest on mortgage-backed investment securities decreased $1
            million, primarily as a result of a decrease in yields.
        --  An increase in Federal Reserve Bank deposits increased net interest
            income by $1 million.
    --  The net interest margin of 2.57 percent decreased 10 basis points
        compared to the third quarter 2014. The decrease in net interest margin
        reflected an increase in Federal Reserve Bank deposits (-10 basis
        points), negative residual value adjustments to assets in the leasing
        portfolio (-3 basis points) and a decrease in the yield on
        mortgage-backed securities (-1 basis point), partially offset by an
        increase in accretion of the purchase discount on the acquired loan
        portfolio (+3 basis points) and an increase in interest received on
        nonaccrual loans (+1 basis point).
    --  Average earning assets increased $2.8 billion to $64.5 billion in the
        fourth quarter 2014, compared to the third quarter 2014, primarily
        reflecting an increase of $2.6 billion in Federal Reserve Bank deposits.

Noninterest Income

Noninterest income increased $10 million to $225 million for the fourth quarter 2014, compared to $215 million for the third quarter 2014. Customer-driven fee income increased $11 million and noncustomer-driven income was stable. The increase in customer-driven fee income primarily reflected increases in customer derivative income of $6 million (a component of other noninterest income) and commercial lending fees of $3 million.

Noninterest Expenses

Noninterest expenses increased $22 million to $419 million in the fourth quarter 2014 compared to $397 million in the third quarter 2014. The increase primarily reflected the impact of expenses of $4 million in the fourth quarter related to certain efficiency-related actions compared to a net benefit of $8 million from actions taken in the third quarter 2014, as well as a $5 million increase in technology-related contract labor expense and seasonal increases in consulting and advertising expenses. Actions taken in the fourth quarter were primarily associated with real estate optimization. Third quarter actions included the early redemption of debt, resulting in a $32 million gain, a $9 million contribution to the Comerica Charitable Foundation, and other charges totaling $15 million associated with real estate optimization and several other efficiency-related actions, which included $6 million in salaries and benefits expense (severance-related) and $5 million in occupancy expense.

Credit Quality

"Credit quality continued to be strong, with only 1 basis point of net charge-offs in the fourth quarter and 5 basis points for the full-year 2014. Nonaccrual loans are at the lowest level since 2007," said Babb. "This includes our Energy business, where our 30-plus years of expertise has been demonstrated by strong performance through a number of cycles. We have a robust Energy credit policy, and as of year-end 2014 less than 3 percent of the portfolio is classified as criticized, with no nonaccruals. Given that the significant decline in oil and gas prices has only materialized in the past couple of months and our customers are generally well hedged, we have not yet seen adverse trends in the portfolio. We continue to closely monitor the total portfolio, as well as the Energy sector, and any residual impacts on the Texas economy. Our methodology has appropriately considered these developments in our year-end allowance."




    (dollar amounts in millions)            4th Qtr '14    3rd Qtr '14        4th Qtr '13
    ---------------------------             -----------    -----------        -----------

    Net credit-related charge-offs                      $1                                 $3         $13

    Net credit-related charge-offs/
     Average total loans                          0.01%                0.03%                  0.12%


    Provision for credit losses                         $2                                 $5          $9


    Nonperforming loans (a)                         290                   346                     374

    Nonperforming assets (NPAs) (a)                 300                   357                     383

    NPAs/Total loans and foreclosed
     property                                     0.62%                0.75%                  0.84%


    Loans past due 90 days or more and
     still accruing                                     $5                                $13         $16


    Allowance for loan losses                       594                   592                     598

    Allowance for credit losses on lending-
     related commitments (b)                         41                    43                      36
                                                    ---                   ---                     ---

    Total allowance for credit losses               635                   635                     634


    Allowance for loan losses/Period-end
     total loans                                  1.22%                1.24%                  1.32%

    Allowance for loan losses/
     Nonperforming loans                            205                   171                     160
    --------------------------                      ---                   ---                     ---

    (a)                Excludes loans acquired with
                       credit impairment.

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

    --  Nonaccrual loans decreased $56 million, to $273 million at December 31,
        2014, compared to $329 million at September 30, 2014.
    --  Criticized loans decreased $201 million, to $1.9 billion at December 31,
        2014, compared to $2.1 billion at September 30, 2014.
    --  During the fourth quarter 2014, $41 million of borrower relationships
        over $2 million were transferred to nonaccrual status, a decrease of $13
        million from the third quarter 2014.

Balance Sheet and Capital Management

Total assets and common shareholders' equity were $69.2 billion and $7.4 billion, respectively, at December 31, 2014, compared to $68.9 billion and $7.4 billion, respectively, at September 30, 2014.

There were approximately 179 million common shares outstanding at December 31, 2014. Combined with the dividend of $0.20 per share, share repurchases under the share repurchase program and dividends returned 63 percent of fourth quarter 2014 net income to shareholders.

Comerica's tangible common equity ratio was 9.85 percent at December 31, 2014, a decrease of 9 basis points from September 30, 2014. The estimated Tier 1 common capital ratio decreased 6 basis points, to 10.53 percent at December 31, 2014, from September 30, 2014. The estimated Tier 1 common ratio under fully phased-in Basel III capital rules and excluding most elements of AOCI was 10.3 percent percent at December 31, 2014.

Full-Year 2015 Outlook

Management expectations for full-year 2015 compared to full-year 2014, assuming a continuation of the current economic and low-rate environment, are as follows:

    --  Average full-year loan growth consistent with 2014, reflecting typical
        seasonality throughout the year and continued focus on pricing and
        structure discipline.
    --  Net interest income relatively stable, assuming no rise in interest
        rates, reflecting a decrease of about $30 million in purchase accounting
        accretion, to $4 million to $6 million, and the impact of a continuing
        low rate environment on asset yields, offset by earning asset growth.
    --  Provision for credit losses higher, consistent with modest net
        charge-offs and continued loan growth.
    --  Noninterest income relatively stable, reflecting growth in fee income,
        particularly card fees and fiduciary income, mostly offset by regulatory
        impacts on letter of credit, derivative and warrant income.
    --  Noninterest expenses higher, reflecting increases in technology,
        regulatory and pension expenses, as well as typical inflationary
        pressures, with continued focus on driving efficiencies for the long
        term.
    --  Income tax expense to approximate 33 percent of pre-tax income.

Business Segments

Comerica's operations are strategically aligned into three major business segments: the Business Bank, the Retail Bank and Wealth Management. The Finance Division is also reported as a segment. The financial results below are based on the internal business unit structure of the Corporation and methodologies in effect at December 31, 2014 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses fourth quarter 2014 results compared to third quarter 2014.

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




    (dollar amounts in
     millions)         4th Qtr '14        3rd Qtr '14           4th Qtr '13
    ------------------ -----------        -----------           -----------

    Business Bank                  $212               85%                       $210         91%                   $170 82%

    Retail Bank                 13         5                      7                  3              15           7

    Wealth Management           24        10                     13                  6              24          11
    -----------------          ---       ---                    ---                ---             ---         ---

                               249      100%                   230               100%            209        100%

    Finance                  (100)                        (73)                         (92)

    Other (a)                    -                         (3)                            -
    --------                   ---                         ---                           ---

         Total                     $149                                    $154                        $117
         -----                     ----                                    ----                        ----

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



    Business Bank



    (dollar amounts in         4th Qtr        3rd Qtr        4th Qtr
     millions)                   '14            '14             '13
    ------------------        --------       --------       --------

    Net interest income (FTE)           $387           $377             $387

    Provision for credit
     losses                          10            (4)              24

    Noninterest income              101             94               95

    Noninterest expenses            148            152              198

    Net income                      212            210              170


    Net credit-related
     (recoveries) charge-
     offs                             -           (2)               6


    Selected average
     balances:

    Assets                       38,039         37,898           35,039

    Loans                        37,034         36,894           34,020

    Deposits                     30,925         28,841           26,873
    --------                     ------         ------           ------

    --  Average loans increased $140 million, primarily reflecting increases in
        National Dealer Services, Energy and Technology and Life Sciences,
        partially offset by decreases in Mortgage Banker Finance and general
        Middle Market.
    --  Average deposits increased $2.1 billion, primarily reflecting increases
        in noninterest-bearing deposits in almost all lines of business.
    --  Net interest income increased $10 million, primarily due to an increase
        in net funds transfer pricing (FTP) credits, largely due to the increase
        in average deposits, and an increase in purchase accounting accretion,
        partially offset by the impact of lower loan yields, in part due to a
        negative leasing residual value adjustment.
    --  The provision for credit losses increased $14 million, primarily due to
        increases in Energy and Corporate Banking, partially offset by decreases
        in Technology and Life Sciences and general Middle Market.
    --  Noninterest income increased $7 million, primarily due to increases in
        customer derivative income and commercial lending fees.
    --  Noninterest expenses decreased $4 million, primarily due to a decrease
        in allocated corporate overhead expenses due to certain actions taken in
        the third quarter 2014, including a contribution to the Comerica
        Charitable Foundation, charges associated with real estate optimization
        and several other efficiency-related expenses.

    Retail Bank



    (dollar amounts in millions)   4th Qtr       3rd Qtr       4th Qtr
                                     '14           '14           '13
    ---------------------------     -------      -------       -------

    Net interest income (FTE)               $151          $150           $150

    Provision for credit losses         (4)            -           (8)

    Noninterest income                   44            41             43

    Noninterest expenses                179           181            178

    Net income                           13             7             15


    Net credit-related charge-offs        3             -             4


    Selected average balances:

    Assets                            6,145         6,117          5,997

    Loans                             5,475         5,452          5,323

    Deposits                         22,037        21,785         21,438
    --------                         ------        ------         ------

    --  Average loans increased $23 million, primarily due to an increase in
        consumer loans in Retail Banking.
    --  Average deposits increased $252 million, primarily reflecting an
        increase in noninterest-bearing deposits in both Retail Banking and
        Small Business.
    --  The provision for credit losses decreased $4 million, primarily due to
        improvements in Small Business credit quality.
    --  Noninterest income increased $3 million, primarily due to increases in
        customer derivative income and income from the Corporation's third party
        credit card provider.
    --  Noninterest expenses decreased $2 million, primarily due to a decrease
        in allocated corporate overhead expenses, largely for the same reasons
        as described above in the Business Bank section, as well as a decrease
        in salaries and benefit expense, partially offset by an increase in
        charges associated with real estate optimization.

    Wealth Management



    (dollar amounts in millions)  4th Qtr       3rd Qtr       4th Qtr
                                    '14           '14           '13
    ---------------------------  --------      --------      --------

    Net interest income (FTE)              $48           $47            $47

    Provision for credit losses        (9)            7            (9)

    Noninterest income                  64            63             61

    Noninterest expenses                83            82             80

    Net income                          24            13             24


    Net credit-related
     (recoveries) charge-offs          (2)            5              3


    Selected average balances:

    Assets                           5,044         5,007          4,873

    Loans                            4,852         4,813          4,711

    Deposits                         4,330         4,155          3,933
    --------                         -----         -----          -----

    --  Average loans increased $39 million, primarily due to an increase in
        Private Banking.
    --  Average deposits increased $175 million, primarily reflecting an
        increase in interest-bearing deposits in Private Banking.
    --  Net interest income increased $1 million, primarily due to an increase
        in FTP credits, largely due to the increase in average deposits, and
        higher loan yields.
    --  The provision for credit losses decreased $16 million, primarily
        reflecting continued strong credit quality.
    --  Noninterest income increased $1 million, primarily due to small
        increases in several categories.
    --  Noninterest expenses increased $1 million, primarily due to small
        increases in several categories, partially offset by a decrease in
        allocated corporate overhead expenses, for the same reasons as described
        above in the Business Bank section, as well as a decrease in salaries
        and benefit expense, primarily due to the impact of efficiency-related
        actions taken in the third quarter 2014.

Geographic Market Segments

Comerica also provides market segment results for three primary geographic markets: Michigan, California and Texas. In addition to the three primary geographic markets, Other Markets is also reported as a market segment. Other Markets includes Florida, Arizona, the International Finance division and businesses that have a significant presence outside of the three primary geographic markets. The tables below present the geographic market results based on the methodologies in effect at December 31, 2014 and are presented on a fully taxable equivalent (FTE) basis.

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




    (dollar
     amounts in
     millions)  4th Qtr '14        3rd Qtr '14            4th Qtr '13
    ----------- -----------        -----------            -----------

    Michigan                 $81               33%                        $68          29%                   $33 16%

    California           83        33                      63                28               76          36

    Texas                38        15                      40                17               53          25

    Other
     Markets             47        19                      59                26               47          23
    --------            ---       ---                     ---               ---              ---         ---

                        249      100%                    230              100%             209        100%

    Finance &
     Other (a)        (100)                        (76)                         (92)
    ----------         ----                          ---                           ---

        Total               $149                                     $154                        $117
        -----               ----                                     ----                        ----

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

    --  Average loans increased $268 million and $180 million in California and
        Texas, respectively, and decreased $106 million in Michigan. The
        increase in California primarily reflected increases in Technology and
        Life Sciences, Commercial Real Estate and National Dealer Services,
        while the increase in Texas primarily reflected an increase in Energy.
        The decrease in Michigan was primarily due to decreases in general
        Middle Market and Corporate Banking, partially offset by an increase in
        National Dealer Services.
    --  Average deposits increased across all markets, including increases of
        $1.7 billion in California, $316 million in Michigan and $192 million in
        Texas. The increases were primarily in noninterest-bearing deposits,
        partially offset by decreases in time deposits, in all markets.
    --  Net interest income increased $10 million in California and $9 million
        in Texas and decreased $6 million in Michigan. The increase in
        California primarily reflected an increase in FTP credits, largely due
        to the increase in average deposits, and the benefit from an increase in
        average loans. The increase in Texas was primarily the result of an
        increase in the accretion of the purchase discount on the acquired loan
        portfolio and an increase in average loans. The decrease in Michigan
        primarily reflected lower loan yields mostly attributed to a negative
        leasing residual value adjustment.
    --  The provision for credit losses decreased $24 million in California and
        $11 million in Michigan. The decrease in California primarily reflected
        decreases in Technology and Life Sciences and general Middle Market. The
        decrease in Michigan primarily reflected decreases in Private Banking
        and Commercial Real Estate, partially offset by an increase in Corporate
        Banking. In Texas, the provision increased $15 million, primarily due to
        an increase in Energy, partially offset by decreases in general Middle
        Market and Technology and Life Sciences.
    --  Noninterest income increased $5 million, $3 million and $1 million in
        Michigan, Texas and California, respectively. The increase in Michigan
        was primarily due to an increase in customer derivative income. The
        increases in Texas and California reflected small increases in several
        noninterest income categories.
    --  Noninterest expenses decreased $9 million in Michigan and $1 million in
        California and was unchanged in Texas. The decrease in Michigan was
        primarily due to a decrease in allocated corporate overhead expenses,
        for the same reasons as previously described in the Business Bank
        section.

    Michigan Market



    (dollar amounts in          4th Qtr        3rd Qtr        4th Qtr
     millions)                    '14            '14             '13
    ------------------         --------       --------       --------

    Net interest income
     (FTE)                               $173           $179             $187

    Provision for credit
     losses                         (19)           (8)               5

    Noninterest income                92             87               89

    Noninterest expenses             157            166              218

    Net income                        81             68               33


    Net credit-related
     (recoveries) charge-
     offs                            (5)             3              (4)


    Selected average balances:

    Assets                        13,605         13,724           13,712

    Loans                         13,142         13,248           13,323

    Deposits                      21,530         21,214           20,501
    --------                      ------         ------           ------


    California Market



    (dollar amounts in          4th Qtr        3rd Qtr        4th Qtr
     millions)                    '14            '14             '13
    ------------------         --------       --------       --------

    Net interest income
     (FTE)                               $192           $182             $176

    Provision for credit
     losses                         (10)            14              (6)

    Noninterest income                38             37               37

    Noninterest expenses             102            103               98

    Net income                        83             63               76


    Net credit-related
     charge-offs
     (recoveries)                      1              6              (2)


    Selected average balances:

    Assets                        16,035         15,768           14,710

    Loans                         15,777         15,509           14,431

    Deposits                      18,028         16,350           15,219
    --------                      ------         ------           ------


    Texas Market



    (dollar amounts in          4th Qtr        3rd Qtr        4th Qtr
     millions)                    '14            '14             '13
    ------------------         --------       --------       --------

    Net interest income
     (FTE)                               $139           $130             $147

    Provision for credit
     losses                           18              3                5

    Noninterest income                35             32               33

    Noninterest expenses              95             95               91

    Net income                        38             40               53


    Net credit-related
     charge-offs                       2              -              13


    Selected average balances:

    Assets                        12,003         11,835           10,458

    Loans                         11,327         11,147            9,766

    Deposits                      10,825         10,633           10,536
    --------                      ------         ------           ------

Conference Call and Webcast

Comerica will host a conference call to review fourth quarter 2014 financial results at 8 a.m. CT Friday, January 16, 2015. Interested parties may access the conference call by calling (877) 523-5249 or (210) 591-1147 (event ID No. 51485794). The call and supplemental financial information, as well as 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 a reconciliation to the comparable GAAP financial measure, can be found in this press release. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

Forward-looking Statements

Any statements in this news release that are not historical facts are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Words such as "anticipates," "believes," "contemplates," "feels," "expects," "estimates," "seeks," "strives," "plans," "intends," "outlook," "forecast," "position," "target," "mission," "assume," "achievable," "potential," "strategy," "goal," "aspiration," "opportunity," "initiative," "outcome," "continue," "remain," "maintain," "on course," "trend," "objective," "looks forward," "projects," "models" and variations of such words and similar expressions, or future or conditional verbs such as "will," "would," "should," "could," "might," "can," "may" or similar expressions, as they relate to Comerica or its management, are intended to identify forward-looking statements. These forward-looking statements are predicated on the beliefs and assumptions of Comerica's management based on information known to Comerica's management as of the date of this news release and do not purport to speak as of any other date. Forward-looking statements may include descriptions of plans and objectives of Comerica's management for future or past operations, products or services, and forecasts of Comerica's revenue, earnings or other measures of economic performance, including statements of profitability, business segments and subsidiaries, estimates of credit trends and global stability. Such statements reflect the view of Comerica's management as of this date with respect to future events and are subject to risks and uncertainties. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, Comerica's actual results could differ materially from those discussed. Factors that could cause or contribute to such differences are changes in general economic, political or industry conditions; changes in monetary and fiscal policies, including changes in interest rates; volatility and disruptions in global capital and credit markets; changes in Comerica's credit rating; the interdependence of financial service companies; changes in regulation or oversight; unfavorable developments concerning credit quality; the effects of more stringent capital or liquidity requirements; declines or other changes in the businesses or industries of Comerica's customers; operational difficulties, failure of technology infrastructure or information security incidents; the implementation of Comerica's strategies and business initiatives; Comerica's ability to utilize technology to efficiently and effectively develop, market and deliver new products and services; changes in the financial markets, including fluctuations in interest rates and their impact on deposit pricing; competitive product and pricing pressures among financial institutions within Comerica's markets; changes in customer behavior; any future strategic acquisitions or divestitures; management's ability to maintain and expand customer relationships; management's ability to retain key officers and employees; the impact of legal and regulatory proceedings or determinations; the effectiveness of methods of reducing risk exposures; the effects of terrorist activities and other hostilities; the effects of catastrophic events including, but not limited to, hurricanes, tornadoes, earthquakes, fires and floods; changes in accounting standards and the critical nature of Comerica's accounting policies. Comerica cautions that the foregoing list of factors is not exclusive. For discussion of factors that may cause actual results to differ from expectations, please refer to our filings with the Securities and Exchange Commission. In particular, please refer to "Item 1A. Risk Factors" beginning on page 12 of Comerica's Annual Report on Form 10-K for the year ended December 31, 2013. Forward-looking statements speak only as of the date they are made. Comerica does not undertake to update forward-looking statements to reflect facts, circumstances, assumptions or events that occur after the date the forward-looking statements are made. For any forward-looking statements made in this news release or in any documents, Comerica claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.



    CONSOLIDATED FINANCIAL HIGHLIGHTS (unaudited)

    Comerica Incorporated and Subsidiaries


                                                                                        Three Months Ended                               Years Ended
                                                                                        ------------------                               -----------

                                                                     December 31, September 30,   December 31,            December 31,

    (in millions, except per share data)                                     2014           2014            2013      2014          2013
    -----------------------------------                                      ----           ----            ----      ----          ----

    PER COMMON SHARE AND COMMON STOCK DATA

    Diluted net income                                                                    $0.80                    $0.82                              $0.62              $3.16   $2.85

    Cash dividends declared                                                  0.20                          0.20      0.17                               0.79      0.68


    Average diluted shares (in thousands)                                 183,728                       185,401   186,166                            185,474   186,927
    ------------------------------------                                  -------                       -------   -------                            -------   -------

    KEY RATIOS

    Return on average common shareholders' equity                           7.96%                        8.29%    6.66%                             8.05%    7.76%

    Return on average assets                                                 0.86                          0.93      0.72                               0.89      0.85

    Tier 1 common capital ratio (a) (b)                                     10.53                         10.59     10.64

    Tier 1 risk-based capital ratio (b)                                     10.53                         10.59     10.64

    Total risk-based capital ratio (b)                                      12.54                         12.83     13.10

    Leverage ratio (b)                                                      10.44                         10.79     10.77

    Tangible common equity ratio (a)                                         9.85                          9.94     10.07
    -------------------------------                                          ----                          ----     -----

    AVERAGE BALANCES

    Commercial loans                                                                    $30,391                  $30,188                            $27,683            $29,715 $27,971

    Real estate construction loans                                          1,920                         1,973     1,652                              1,909     1,486

    Commercial mortgage loans                                               8,609                         8,698     8,714                              8,706     9,060

    Lease financing                                                           818                           823       838                                834       847

    International loans                                                     1,455                         1,417     1,303                              1,376     1,275

    Residential mortgage loans                                              1,821                         1,792     1,679                              1,778     1,620

    Consumer loans                                                          2,347                         2,268     2,185                              2,270     2,153
                                                                            -----                         -----     -----                              -----     -----

    Total loans                                                            47,361                        47,159    44,054                             46,588    44,412


    Earning assets                                                         64,453                        61,672    59,924                             61,560    59,091

    Total assets                                                           69,311                        66,401    64,602                             66,338    63,933


    Noninterest-bearing deposits                                           27,504                        25,275    23,532                             25,019    22,379

    Interest-bearing deposits                                              30,256                        29,888    29,237                             29,765    29,332
                                                                           ------                        ------    ------                             ------    ------

    Total deposits                                                         57,760                        55,163    52,769                             54,784    51,711


    Common shareholders' equity                                             7,518                         7,411     7,007                              7,373     6,965
    ---------------------------                                             -----                         -----     -----                              -----     -----

    NET INTEREST INCOME (fully taxable equivalent basis)

    Net interest income                                                                    $416                     $415                               $431             $1,659  $1,675

    Net interest margin                                                     2.57%                        2.67%    2.86%                             2.70%    2.84%
    -------------------                                                      ----                          ----      ----                               ----      ----

    CREDIT QUALITY

    Total nonperforming assets (c)                                            300                           357       383


    Loans past due 90 days or more and still accruing                           5                            13        16


    Net loan charge-offs                                                        1                             3        13                                 25        73


    Allowance for loan losses                                                 594                           592       598

    Allowance for credit losses on lending-related commitments                 41                            43        36
                                                                              ---                           ---       ---

    Total allowance for credit losses                                         635                           635       634


    Allowance for loan losses as a percentage of total loans                1.22%                        1.24%    1.32%

    Net loan charge-offs as a percentage of average total loans (d)          0.01                          0.03      0.12                              0.05%    0.16%

    Nonperforming assets as a percentage of total loans and
     foreclosed property (d)                                                 0.62                          0.75      0.84

    Allowance for loan losses as a percentage of total nonperforming
     loans                                                                    205                           171       160
    ----------------------------------------------------------------          ---                           ---       ---


    (a)              See Reconciliation of Non-GAAP
                     Financial Measures.

    (b)              December 31, 2014 ratios are
                     estimated.

    (c)              Excludes loans acquired with
                     credit-impairment.

    (d)              Lending-related commitment
                     charge-offs were insignificant
                     in all periods presented.


    CONSOLIDATED BALANCE SHEETS

    Comerica Incorporated and Subsidiaries


                                                          December 31, September 30,  December 31,

    (in millions, except share data)                              2014           2014           2013
    -------------------------------                               ----           ----           ----

                                                          (unaudited)   (unaudited)

    ASSETS

    Cash and due from banks                                                   $1,026                   $1,039   $1,140

    Interest-bearing deposits with banks                         5,045                        6,748      5,311

    Other short-term investments                                    99                          112        112


    Investment securities available-for-sale                     8,116                        9,468      9,307

    Investment securities held-to-maturity                       1,935                            -         -


    Commercial loans                                            31,520                       30,759     28,815

    Real estate construction loans                               1,955                        1,992      1,762

    Commercial mortgage loans                                    8,604                        8,603      8,787

    Lease financing                                                805                          805        845

    International loans                                          1,496                        1,429      1,327

    Residential mortgage loans                                   1,831                        1,797      1,697

    Consumer loans                                               2,382                        2,323      2,237
    --------------                                               -----                        -----      -----

    Total loans                                                 48,593                       47,708     45,470

    Less allowance for loan losses                               (594)                       (592)     (598)
    ------------------------------                                ----                         ----       ----

    Net loans                                                   47,999                       47,116     44,872


    Premises and equipment                                         532                          524        594

    Accrued income and other assets                              4,438                        3,880      3,888
    -------------------------------                              -----                        -----      -----

    Total assets                                                             $69,190                  $68,887  $65,224
    ------------                                                             -------                  -------  -------


    LIABILITIES AND SHAREHOLDERS' EQUITY

    Noninterest-bearing deposits                                             $27,224                  $27,490  $23,875


    Money market and interest-bearing checking deposits         23,954                       23,523     22,332

    Savings deposits                                             1,752                        1,753      1,673

    Customer certificates of deposit                             4,421                        4,698      5,063

    Foreign office time deposits                                   135                          117        349
    ----------------------------                                   ---                          ---        ---

    Total interest-bearing deposits                             30,262                       30,091     29,417
    -------------------------------                             ------                       ------     ------

    Total deposits                                              57,486                       57,581     53,292


    Short-term borrowings                                          116                          202        253

    Accrued expenses and other liabilities                       1,507                        1,002        986

    Medium- and long-term debt                                   2,679                        2,669      3,543
    --------------------------                                   -----                        -----      -----

    Total liabilities                                           61,788                       61,454     58,074


    Common stock - $5 par value:

    Authorized - 325,000,000 shares

    Issued - 228,164,824 shares                                  1,141                        1,141      1,141

    Capital surplus                                              2,188                        2,183      2,179

    Accumulated other comprehensive loss                         (412)                       (317)     (391)

    Retained earnings                                            6,744                        6,631      6,318

    Less cost of common stock in treasury -49,146,225
     shares at 12/31/14, 47,992,721 shares at 9/30/14 and
     45,860,786 shares at 12/31/13                             (2,259)                     (2,205)   (2,097)
    -----------------------------------------------------       ------                       ------     ------

    Total shareholders' equity                                   7,402                        7,433      7,150
    --------------------------                                   -----                        -----      -----

    Total liabilities and shareholders' equity                               $69,190                  $68,887  $65,224
    ------------------------------------------                               -------                  -------  -------


    CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

    Comerica Incorporated and Subsidiaries


                                                                Three Months Ended                Years Ended

                                                                   December 31,                   December 31,
                                                                   ------------                   ------------

    (in millions, except per share data)                        2014       2013         2014            2013
    -----------------------------------                         ----       ----         ----            ----

    INTEREST INCOME

    Interest and fees on loans                                            $383                $397                    $1,525 $1,556

    Interest on investment securities                             51                 55                   211     214

    Interest on short-term investments                             4                  4                    14      14
    ----------------------------------                           ---                ---                   ---     ---

    Total interest income                                        438                456                 1,750   1,784

    INTEREST EXPENSE

    Interest on deposits                                          12                 12                    45      55

    Interest on medium- and long-term debt                        11                 14                    50      57
    --------------------------------------                       ---                ---                   ---     ---

    Total interest expense                                        23                 26                    95     112
    ----------------------                                       ---                ---                   ---     ---

    Net interest income                                          415                430                 1,655   1,672

    Provision for credit losses                                    2                  9                    27      46
    ---------------------------                                  ---                ---                   ---     ---

    Net interest income after provision for credit losses        413                421                 1,628   1,626

    NONINTEREST INCOME

    Service charges on deposit accounts                           53                 53                   215     214

    Fiduciary income                                              47                 43                   180     171

    Commercial lending fees                                       29                 28                    98      99

    Card fees                                                     21                 19                    80      74

    Letter of credit fees                                         14                 15                    57      64

    Bank-owned life insurance                                      8                  9                    39      40

    Foreign exchange income                                       10                  9                    40      36

    Brokerage fees                                                 4                  4                    17      17

    Net securities losses                                          -                 -                    -    (1)

    Other noninterest income                                      39                 39                   142     168
    ------------------------                                     ---                ---                   ---     ---

    Total noninterest income                                     225                219                   868     882

    NONINTEREST EXPENSES

    Salaries and benefits expense                                245                258                   980   1,009

    Net occupancy expense                                         46                 41                   171     160

    Equipment expense                                             14                 15                    57      60

    Outside processing fee expense                                33                 30                   122     119

    Software expense                                              23                 24                    95      90

    Litigation-related expense                                     -                52                     4      52

    FDIC insurance expense                                         8                  7                    33      33

    Advertising expense                                            7                  3                    23      21

    Gain on debt redemption                                        -                 -                 (32)    (1)

    Other noninterest expenses                                    43                 43                   173     179
    --------------------------                                   ---                ---                   ---     ---

    Total noninterest expenses                                   419                473                 1,626   1,722
    --------------------------                                   ---                ---                 -----   -----

    Income before income taxes                                   219                167                   870     786

    Provision for income taxes                                    70                 50                   277     245
    --------------------------                                   ---                ---                   ---     ---

    NET INCOME                                                   149                117                   593     541

    Less income allocated to participating securities              1                  2                     7       8
    -------------------------------------------------            ---                ---                   ---     ---

    Net income attributable to common shares                              $148                $115                      $586   $533
    ----------------------------------------                              ----                ----                      ----   ----

    Earnings per common share:

    Basic                                                                $0.83               $0.64                     $3.28  $2.92

    Diluted                                                     0.80               0.62                  3.16    2.85


    Comprehensive income                                          54                267                   572     563


    Cash dividends declared on common stock                       36                 31                   143     126

    Cash dividends declared per common share                    0.20               0.17                  0.79    0.68
    ----------------------------------------                    ----               ----                  ----    ----


    CONSOLIDATED QUARTERLY STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

    Comerica Incorporated and Subsidiaries


                                                                          Fourth    Third   Second     First     Fourth              Fourth Quarter 2014 Compared To:
                                                                                                                                     --------------------------------

                                                                          Quarter  Quarter  Quarter   Quarter    Quarter     Third Quarter 2014                      Fourth Quarter 2013

    (in millions, except per share data)                                      2014     2014      2014        2014       2013  Amount     Percent               Amount     Percent
    -----------------------------------                                       ----     ----      ----        ----       ----  ------     -------               ------     -------

    INTEREST INCOME

    Interest and fees on loans                                                        $383                           $381                $385                              $376              $397                        $2                  - %  $(14)  (3)%

    Interest on investment securities                                           51                52                    53        55                   55                               (1)    (2)            (4)            (8)

    Interest on short-term investments                                           4                 3                     3         4                    4                                 1      52               -              -
    ----------------------------------                                         ---               ---                   ---       ---                  ---                               ---     ---             ---            ---

    Total interest income                                                      438               436                   441       435                  456                                 2       1            (18)            (4)

    INTEREST EXPENSE

    Interest on deposits                                                        12                11                    11        11                   12                                 1               -              -                 -

    Interest on medium- and long-term debt                                      11                11                    14        14                   14                                 -              -            (3)              (15)
    --------------------------------------                                     ---               ---                   ---       ---                  ---                               ---            ---            ---                ---

    Total interest expense                                                      23                22                    25        25                   26                                 1               -            (3)              (12)
    ----------------------                                                     ---               ---                   ---       ---                  ---                               ---             ---            ---                ---

    Net interest income                                                        415               414                   416       410                  430                                 1       1            (15)            (3)

    Provision for credit losses                                                  2                 5                    11         9                    9                               (3)   (55)            (7)           (77)
    ---------------------------                                                ---               ---                   ---       ---                  ---                               ---     ---             ---             ---

    Net interest income after provision                                        413               409                   405       401                  421                                 4       1             (8)            (2)

    for credit losses

    NONINTEREST INCOME

    Service charges on deposit accounts                                         53                54                    54        54                   53                               (1)    (3)              -              -

    Fiduciary income                                                            47                44                    45        44                   43                                 3       5               4               9

    Commercial lending fees                                                     29                26                    23        20                   28                                 3      13               1               6

    Card fees                                                                   21                20                    19        20                   19                                 1       2               2               8

    Letter of credit fees                                                       14                14                    15        14                   15                                 -              -            (1)              (10)

    Bank-owned life insurance                                                    8                11                    11         9                    9                               (3)   (13)            (1)            (1)

    Foreign exchange income                                                     10                 9                    12         9                    9                                 1       2               1               6

    Brokerage fees                                                               4                 4                     4         5                    4                                 -              -              -                 -

    Net securities (losses) gains                                                -              (1)                    -        1                    -                                1             N/M              -                 -

    Other noninterest income                                                    39                34                    37        32                   39                                 5      14               -              -
    ------------------------                                                   ---               ---                   ---       ---                  ---                               ---     ---             ---            ---

    Total noninterest income                                                   225               215                   220       208                  219                                10       5               6               3

    NONINTEREST EXPENSES

    Salaries and benefits expense                                              245               248                   240       247                  258                               (3)    (1)           (13)            (5)

    Net occupancy expense                                                       46                46                    39        40                   41                                 -              -              5                 11

    Equipment expense                                                           14                14                    15        14                   15                                 -              -            (1)               (8)

    Outside processing fee expense                                              33                31                    30        28                   30                                 2       4               3               7

    Software expense                                                            23                25                    25        22                   24                               (2)    (3)            (1)            (1)

    Litigation-related expense                                                   -              (2)                    3         3                   52                                 2      83            (52)            N/M

    FDIC insurance expense                                                       8                 9                     8         8                    7                               (1)    (4)              1              17

    Advertising expense                                                          7                 5                     5         6                    3                                 2      30               4             N/M

    Gain on debt redemption                                                      -             (32)                    -        -                   -                               32             N/M              -               N/M

    Other noninterest expenses                                                  43                53                    39        38                   43                              (10)   (20)              -              -
    --------------------------                                                 ---               ---                   ---       ---                  ---                               ---     ---             ---            ---

    Total noninterest expenses                                                 419               397                   404       406                  473                                22       6            (54)           (12)
    --------------------------                                                 ---               ---                   ---       ---                  ---                               ---     ---             ---             ---

    Income before income taxes                                                 219               227                   221       203                  167                               (8)    (3)             52              32

    Provision for income taxes                                                  70                73                    70        64                   50                               (3)    (4)             20              40
    --------------------------                                                 ---               ---                   ---       ---                  ---                               ---     ---             ---             ---

    NET INCOME                                                                 149               154                   151       139                  117                               (5)    (3)             32              28

    Less income allocated to participating securities                            1                 2                     2         2                    2                               (1)            N/M            (1)               N/M
    -------------------------------------------------                          ---               ---                   ---       ---                  ---                               ---             ---            ---                ---

    Net income attributable to common shares                                          $148                           $152                $149                              $137              $115                      $(4)              (3)%      $33    28%
    ----------------------------------------                                          ----                           ----                ----                              ----              ----                       ---                ---       ---    ---

    Earnings per common share:

    Basic                                                                            $0.83                          $0.85               $0.83                             $0.76             $0.64                   $(0.02)              (2)%    $0.19    30%

    Diluted                                                                   0.80              0.82                  0.80      0.73                 0.62                            (0.02)    (2)           0.18              29


    Comprehensive income                                                        54               141                   172       205                  267                              (87)   (61)          (213)           (80)


    Cash dividends declared on common stock                                     36                36                    36        35                   31                                 -              -              5                 15

    Cash dividends declared per common share                                  0.20              0.20                  0.20      0.19                 0.17                                 -              -           0.03                 18
    ----------------------------------------                                  ----              ----                  ----      ----                 ----                               ---            ---           ----                ---

    N/M - Not Meaningful


    ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES (unaudited)

    Comerica Incorporated and Subsidiaries


                                                                                                     2014          2013
                                                                                                     ----          ----

    (in millions)                                         4th Qtr  3rd Qtr 2nd Qtr   1st Qtr          4th Qtr
    ------------                                          -------  ------- -------   -------          -------


    Balance at beginning of
     period                                                           $592                     $591                     $594           $598 $604


    Loan charge-offs:

    Commercial                                                   8                13              19                19              31

    Commercial mortgage                                          2                 7               5                 8               5

    International                                                6                 -              -                -              -

    Residential mortgage                                         1                 1               -                -              1

    Consumer                                                     3                 3               4                 3               4
    --------                                                   ---               ---             ---               ---             ---

    Total loan charge-offs                                      20                24              28                30              41


    Recoveries on loans
     previously charged-off:

    Commercial                                                   6                 6              11                11              17

    Real estate construction                                     2                 1               1                 -              3

    Commercial mortgage                                         10                12               3                 3               5

    Lease financing                                              -                -              -                2               -

    Residential mortgage                                         -                1               3                 -              1

    Consumer                                                     1                 1               1                 2               2
    --------                                                   ---               ---             ---               ---             ---

    Total recoveries                                            19                21              19                18              28
    ----------------                                           ---               ---             ---               ---             ---

    Net loan charge-offs                                         1                 3               9                12              13

    Provision for loan losses                                    4                 4               6                 8               7

    Foreign currency
     translation adjustment                                    (1)                -              -                -              -
    -----------------------                                    ---               ---            ---              ---            ---

    Balance at end of period                                          $594                     $592                     $591           $594 $598
    ------------------------                                          ----                     ----                     ----           ---- ----


    Allowance for loan losses
     as a percentage of total
     loans                                                   1.22%            1.24%          1.23%            1.28%          1.32%


    Net loan charge-offs as
     a percentage of average
     total loans                                              0.01              0.03            0.08              0.10            0.12
    ------------------------                                  ----              ----            ----              ----            ----




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

    Comerica Incorporated and Subsidiaries


                                                                                              2014        2013
                                                                                              ----        ----

    (in millions)                            4th Qtr    3rd Qtr    2nd Qtr      1st Qtr          4th Qtr
    ------------                             -------    -------    -------      -------          -------


    Balance at beginning
     of period                                              $43                             $42                 $37          $36    $34

    Add: Provision for
     credit losses on
     lending-related
     commitments                                  (2)                     1                   5             1           2
    ------------------                            ---                    ---                 ---           ---         ---

    Balance at end of
     period                                                 $41                             $43                 $42          $37    $36
    -----------------                                       ---                             ---                 ---          ---    ---


    Unfunded lending-
     related commitments
     sold                                           $         -                             $9             $     -    $      -    $1
    --------------------                          ---       ---                            ---           ---   ---  ---    ---   ---


    NONPERFORMING ASSETS (unaudited)

    Comerica Incorporated and Subsidiaries


                                                                                                                 2014                   2013
                                                                                                                 ----                   ----

    (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                                                   $109                                  $93                                  $72                                  $54                                        $81

        Real estate construction                              2                       18                     19                          19                                   21

        Commercial mortgage                                  95                      144                    156                         162                                  156

        International                                         -                       -                     -                          -                                   4
                                                            ---                     ---                   ---                        ---                                 ---

        Total nonaccrual business
         loans                                              206                      255                    247                         235                                  262

      Retail loans:

      Residential mortgage                                   36                       42                     45                          48                                   53

      Consumer:

        Home equity                                          30                       31                     32                          32                                   33

        Other consumer                                        1                        1                      2                           2                                    2
        --------------                                      ---                      ---                    ---                         ---                                  ---

          Total consumer                                     31                       32                     34                          34                                   35
          --------------                                    ---                      ---                    ---                         ---                                  ---

      Total nonaccrual retail loans                          67                       74                     79                          82                                   88
      -----------------------------                         ---                      ---                    ---                         ---                                  ---

      Total nonaccrual loans                                273                      329                    326                         317                                  350

    Reduced-rate loans                                       17                       17                     21                          21                                   24
    ------------------                                      ---                      ---                    ---                         ---                                  ---

    Total nonperforming loans (a)                           290                      346                    347                         338                                  374

    Foreclosed property                                      10                       11                     13                          14                                    9
    -------------------                                     ---                      ---                    ---                         ---                                  ---

    Total nonperforming assets (a)                                   $300                                 $357                                 $360                                 $352                                       $383
    -----------------------------                                    ----                                 ----                                 ----                                 ----                                       ----


    Nonperforming loans as a
     percentage of total loans                            0.60%                   0.73%                 0.73%                      0.73%                               0.82%

    Nonperforming assets as a
     percentage of total loans and
     foreclosed property                                   0.62                     0.75                   0.75                        0.76                                 0.84

    Allowance for loan losses as a
     percentage of total
     nonperforming loans                                    205                      171                    170                         176                                  160

    Loans past due 90 days or more
     and still accruing                                                $5                                  $13                                   $7                                  $10                                        $16
    ------------------------------                                    ---                                  ---                                  ---                                  ---                                        ---


    ANALYSIS OF NONACCRUAL LOANS

    Nonaccrual loans at beginning
     of period                                                       $329                                 $326                                 $317                                 $350                                       $437

      Loans transferred to
       nonaccrual (b)                                        41                       54                     53                          19                                   23

      Nonaccrual business loan gross
       charge-offs (c)                                     (16)                    (20)                  (24)                       (27)                                (33)

      Loans transferred to accrual
       status (d)                                          (18)                       -                     -                          -                                   -

      Nonaccrual business loans sold
       (d)                                                 (24)                     (3)                   (6)                        (3)                                (14)

      Payments/Other (e)                                   (39)                    (28)                  (14)                       (22)                                (63)
    --------------------                                    ---                      ---                    ---                         ---                                  ---

    Nonaccrual loans at end of
     period                                                          $273                                 $329                                 $326                                 $317                                       $350
    --------------------------                                       ----                                 ----                                 ----                                 ----                                       ----

    (a) Excludes loans acquired with credit impairment.

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

    (c) Analysis of gross loan charge-offs:

      Nonaccrual business loans                                       $16                                  $20                                  $24                                  $27                                        $33

      Performing criticized loans                             -                       -                     -                          -                                   3

      Consumer and residential
       mortgage loans                                         4                        4                      4                           3                                    5
                                                            ---                      ---                    ---                         ---                                  ---

          Total gross loan charge-offs                                $20                                  $24                                  $28                                  $30                                        $41
                                                                      ---                                  ---                                  ---                                  ---                                        ---

    (d) Analysis of loans sold:

    Nonaccrual business loans                                         $24                                   $3                                   $6                                   $3                                        $14

    Performing criticized loans                               5                        -                     8                           6                                   22
                                                            ---                      ---                   ---                         ---                                  ---

          Total loans sold                                            $29                                   $3                                  $14                                   $9                                        $36
                                                                      ---                                  ---                                  ---                                  ---                                        ---

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


    ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)

    Comerica Incorporated and Subsidiaries


                                                                                      Years Ended
                                                                                      -----------

                                                                 December 31, 2014                                December 31, 2013
                                                                 -----------------                                -----------------

                                                      Average               Average              Average                    Average

    (dollar amounts in millions)                      Balance  Interest       Rate               Balance       Interest       Rate
    ---------------------------                       -------  --------       ----               -------       --------       ----


    Commercial loans                                             $29,715                          $927                3.12%                                 $27,971        $917   3.28%

    Real estate construction loans                       1,909                     65              3.41                              1,486               57           3.85

    Commercial mortgage loans                            8,706                    327              3.75                              9,060              372           4.11

    Lease financing                                        834                     19              2.33                                847               27           3.23

    International loans                                  1,376                     50              3.65                              1,275               48           3.74

    Residential mortgage loans                           1,778                     68              3.82                              1,620               66           4.09

    Consumer loans                                       2,270                     73              3.20                              2,153               71           3.30
    --------------                                       -----                    ---              ----                              -----              ---           ----

    Total loans (a)                                     46,588                  1,529              3.28                             44,412            1,558           3.51


    Mortgage-backed securities (b)                       8,970                    209              2.33                              9,246              213           2.33

    Other investment securities                            380                      2              0.45                                391                2           0.48
    ---------------------------                            ---                    ---              ----                                ---              ---           ----

    Total investment securities (b)                      9,350                    211              2.26                              9,637              215           2.25


    Interest-bearing deposits with banks (c)             5,513                     14              0.26                              4,930               13           0.26

    Other short-term investments                           109                      -             0.57                                112                1           1.22
    ----------------------------                           ---                    ---             ----                                ---              ---           ----

    Total earning assets                                61,560                  1,754              2.85                             59,091            1,787           3.03


    Cash and due from banks                                934                                              987

    Allowance for loan losses                            (601)                                           (622)

    Accrued income and other assets                      4,445                                            4,477
                                                         -----                                            -----

    Total assets                                                 $66,338                                                         $63,933
                                                                 -------                                                         -------


    Money market and interest-bearing checking
     deposits                                                    $22,891                 24                 0.11                                   $21,704             28    0.13

    Savings deposits                                     1,744                      1              0.03                              1,657                1           0.03

    Customer certificates of deposit                     4,869                     18              0.36                              5,471               23           0.42

    Foreign office time deposits                           261                      2              0.82                                500                3           0.52
    ----------------------------                           ---                    ---              ----                                ---              ---           ----

    Total interest-bearing deposits                     29,765                     45              0.15                             29,332               55           0.19


    Short-term borrowings                                  200                      -             0.04                                211                -          0.07

    Medium- and long-term debt                           2,965                     50              1.68                              3,972               57           1.45
    --------------------------                           -----                    ---              ----                              -----              ---           ----

    Total interest-bearing sources                      32,930                     95              0.29                             33,515              112           0.33


    Noninterest-bearing deposits                        25,019                                           22,379

    Accrued expenses and other liabilities               1,016                                            1,074

    Total shareholders' equity                           7,373                                            6,965
                                                         -----                                            -----

    Total liabilities and shareholders' equity                   $66,338                                                         $63,933
                                                                 -------                                                         -------


    Net interest income/rate spread (FTE)                                     $1,659              2.56                                             $1,675           2.70
                                                                              ------                                                              ------


    FTE adjustment                                                                $4                                                           $3


    Impact of net noninterest-bearing sources of
     funds                                                                      0.14                                                         0.14
    --------------------------------------------                                ----                                                       ----

    Net interest margin (as a percentage of average
     earning assets) (FTE) (a) (c)                                             2.70%                                                       2.84%
    -----------------------------------------------                             ----                                                       ----

    (a)              Accretion of the purchase
                     discount on the acquired loan
                     portfolio of $34 million and
                     $49 million in 2014 and 2013,
                     respectively, increased the net
                     interest margin by 6 basis
                     points and 8 basis points in
                     each respective period.

    (b)              Includes investment securities
                     available-for-sale and
                     investment securities held-to-
                     maturity.

    (c)              Average balances deposited with
                     the Federal Reserve Bank
                     reduced the net interest margin
                     by 29 basis points and 23 basis
                     points in 2014 and 2013,
                     respectively.


    ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)

    Comerica Incorporated and Subsidiaries


                                                                                                       Three Months Ended
                                                                                                       ------------------

                                                                 December 31, 2014                         September 30, 2014                                   December 31, 2013
                                                                 -----------------                         ------------------                                   -----------------

                                                      Average               Average        Average                    Average           Average                 Average

    (dollar amounts in millions)                      Balance  Interest       Rate         Balance       Interest       Rate            Balance    Interest       Rate
    ---------------------------                       -------  --------       ----         -------       --------       ----            -------    --------       ----


    Commercial loans                                             $30,391                  $238                  3.11%                                    $30,188                              $236            3.11%                        $27,683        $228 3.26%

    Real estate construction loans                       1,920                     16      3.40                                1,973                17                     3.41                        1,652           15             3.50

    Commercial mortgage loans                            8,609                     81      3.70                                8,698                76                     3.45                        8,714          101             4.62

    Lease financing                                        818                    (1)   (0.43)                                  823                 4                     2.33                          838            7             3.27

    International loans                                  1,455                     13      3.68                                1,417                13                     3.59                        1,303           12             3.78

    Residential mortgage loans                           1,821                     18      3.86                                1,792                17                     3.76                        1,679           17             3.97

    Consumer loans                                       2,347                     19      3.20                                2,268                19                     3.24                        2,185           18             3.24
    --------------                                       -----                    ---      ----                                -----               ---                     ----                        -----          ---             ----

    Total loans (a)                                     47,361                    384      3.22                               47,159               382                     3.22                       44,054          398             3.58


    Mortgage-backed securities (b)                       8,954                     50      2.27                                9,020                52                     2.29                        8,969           55             2.46

    Other investment securities                            411                      1      0.49                                  368                 -                    0.43                          396            -            0.45
    ---------------------------                            ---                    ---      ----                                  ---               ---                    ----                          ---          ---            ----

    Total investment securities (b)                      9,365                     51      2.19                                9,388                52                     2.22                        9,365           55             2.37


    Interest-bearing deposits with banks (c)             7,622                      4      0.26                                5,015                 3                     0.25                        6,400            4             0.26

    Other short-term investments                           105                      -     0.48                                  110                 -                    0.54                          105            -            0.69
    ----------------------------                           ---                    ---     ----                                  ---               ---                    ----                          ---          ---            ----

    Total earning assets                                64,453                    439      2.71                               61,672               437                     2.82                       59,924          457             3.03


    Cash and due from banks                                937                                        963                                                    970

    Allowance for loan losses                            (597)                                     (601)                                                 (609)

    Accrued income and other assets                      4,518                                      4,367                                                  4,317
                                                         -----                                      -----                                                  -----

    Total assets                                                 $69,311                                                   $66,401                                                        $64,602
                                                                 -------                                                   -------                                                        -------


    Money market and interest-bearing checking
     deposits                                                    $23,841              7               0.11                                    $23,146                        6                  0.11                       $22,030                 6 0.12

    Savings deposits                                     1,771                      -     0.03                                1,759                 -                    0.03                        1,667            -            0.03

    Customer certificates of deposit                     4,510                      4      0.37                                4,824                 4                     0.36                        5,078            5             0.38

    Foreign office time deposits                           134                      1      1.74                                  159                 1                     1.43                          462            1             0.47
    ----------------------------                           ---                    ---      ----                                  ---               ---                     ----                          ---          ---             ----

    Total interest-bearing deposits                     30,256                     12      0.15                               29,888                11                     0.15                       29,237           12             0.17


    Short-term borrowings                                  172                      -     0.04                                  231                 -                    0.03                          279            -            0.06

    Medium- and long-term debt                           2,678                     11      1.71                                2,652                11                     1.75                        3,563           14             1.53
    --------------------------                           -----                    ---      ----                                -----               ---                     ----                        -----          ---             ----

    Total interest-bearing sources                      33,106                     23      0.27                               32,771                22                     0.28                       33,079           26             0.31


    Noninterest-bearing deposits                        27,504                                     25,275                                                 23,532

    Accrued expenses and other liabilities               1,183                                        944                                                    984

    Total shareholders' equity                           7,518                                      7,411                                                  7,007
                                                         -----                                      -----                                                  -----

    Total liabilities and shareholders' equity                   $69,311                                                   $66,401                                                        $64,602
                                                                 -------                                                   -------                                                        -------


    Net interest income/rate spread (FTE)                                       $416      2.44                                                  $415                     2.54                                             $431               2.72
                                                                                ----                                                           ----                                                                     ----


    FTE adjustment                                                                $1                                                 $1                                                                      $1


    Impact of net noninterest-bearing sources of
     funds                                                                      0.13                                          0.13                                                   0.14
    --------------------------------------------                                ----                                          ----                                                   ----

    Net interest margin (as a percentage of average
     earning assets) (FTE) (a) (c)                                             2.57%                                        2.67%                                                 2.86%
    -----------------------------------------------                             ----                                          ----                                                   ----

    (a)              Accretion of the purchase
                     discount on the acquired loan
                     portfolio of $9 million, $3
                     million and $23 million in the
                     fourth and third quarters of
                     2014 and the fourth quarter of
                     2013, respectively, increased
                     the net interest margin by 5
                     basis points, 2 basis points
                     and 15 basis points in each
                     respective period.

    (b)              Includes investment securities
                     available-for-sale and
                     investment securities held-to-
                     maturity.

    (c)              Average balances deposited with
                     the Federal Reserve Bank
                     reduced the net interest margin
                     by 30 basis points and 21 basis
                     points in the fourth and third
                     quarters of 2014, respectively,
                     and by 31 basis points in the
                     fourth quarter of 2013.



    CONSOLIDATED STATISTICAL DATA (unaudited)

    Comerica Incorporated and Subsidiaries


                                                          December 31, September 30,  June 30,    March 31,   December 31,

    (in millions, except per share data)                          2014           2014        2014         2014            2013
    -----------------------------------                           ----           ----        ----         ----            ----


    Commercial loans:

    Floor plan                                                                $3,790                                 $3,183               $3,576             $3,437  $3,504

    Other                                                       27,730                    27,576                      27,410      26,337             25,311
    -----                                                       ------                    ------                      ------      ------             ------

    Total commercial loans                                      31,520                    30,759                      30,986      29,774             28,815

    Real estate construction loans                               1,955                     1,992                       1,939       1,847              1,762

    Commercial mortgage loans                                    8,604                     8,603                       8,747       8,801              8,787

    Lease financing                                                805                       805                         822         849                845

    International loans                                          1,496                     1,429                       1,352       1,250              1,327

    Residential mortgage loans                                   1,831                     1,797                       1,775       1,751              1,697

    Consumer loans:

    Home equity                                                  1,658                     1,634                       1,574       1,533              1,517

    Other consumer                                                 724                       689                         687         684                720
    --------------                                                 ---                       ---                         ---         ---                ---

    Total consumer loans                                         2,382                     2,323                       2,261       2,217              2,237
    --------------------                                         -----                     -----                       -----       -----              -----

    Total loans                                                              $48,593                                $47,708              $47,882            $46,489 $45,470
    -----------                                                              -------                                -------              -------            ------- -------


    Goodwill                                                                    $635                                   $635                 $635               $635    $635

    Core deposit intangible                                         13                        14                          14          15                 16

    Other intangibles                                                2                         1                           1           1                  1


    Tier 1 common capital ratio (a) (b)                         10.53%                   10.59%                     10.50%     10.58%            10.64%

    Tier 1 risk-based capital ratio (a)                          10.53                     10.59                       10.50       10.58              10.64

    Total risk-based capital ratio (a)                           12.54                     12.83                       12.52       13.00              13.10

    Leverage ratio (a)                                           10.44                     10.79                       10.93       10.85              10.77

    Tangible common equity ratio (b)                              9.85                      9.94                       10.39       10.20              10.07


    Common shareholders' equity per share of common stock                     $41.35                                 $41.26               $40.72             $40.09  $39.22

    Tangible common equity per share of common stock (b)         37.72                     37.65                       37.12       36.50              35.64

    Market value per share for the quarter:

    High                                                         50.14                     52.72                       52.60       53.50              48.69

    Low                                                          42.73                     48.33                       45.34       43.96              38.64

    Close                                                        46.84                     49.86                       50.16       51.80              47.54


    Quarterly ratios:

    Return on average common shareholders' equity                7.96%                    8.29%                      8.27%      7.68%             6.66%

    Return on average assets                                      0.86                      0.93                        0.93        0.86               0.72

    Efficiency ratio (c)                                         65.26                     62.87                       63.35       65.79              72.81


    Number of banking centers                                      481                       481                         481         483                483


    Number of employees - full time equivalent                   8,876                     8,913                       8,901       8,907              8,948
    ------------------------------------------                   -----                     -----                       -----       -----              -----


    (a)              December 31,
                     2014 ratios
                     are
                     estimated.

    (b)              See Reconciliation of Non-GAAP
                     Financial Measures.

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


    PARENT COMPANY ONLY BALANCE SHEETS (unaudited)

    Comerica Incorporated


                                                          December 31, September 30,     December 31,

    (in millions, except share data)                              2014              2014           2013
    -------------------------------                               ----              ----           ----


    ASSETS

    Cash and due from subsidiary bank                                $                -                      $5     $31

    Short-term investments with subsidiary bank                  1,133                           1,136        482

    Other short-term investments                                    94                              97         96

    Investment in subsidiaries, principally banks                7,411                           7,433      7,171

    Premises and equipment                                           2                               2          4

    Other assets                                                   142                             134        139
    ------------                                                   ---                             ---        ---

        Total assets                                                             $8,782                   $8,807  $7,923
        ------------                                                             ------                   ------  ------


    LIABILITIES AND SHAREHOLDERS' EQUITY

    Medium- and long-term debt                                                   $1,212                   $1,202    $617

    Other liabilities                                              168                             172        156
    -----------------                                              ---                             ---        ---

        Total liabilities                                        1,380                           1,374        773


    Common stock - $5 par value:

    Authorized - 325,000,000 shares

    Issued - 228,164,824 shares                                  1,141                           1,141      1,141

    Capital surplus                                              2,188                           2,183      2,179

    Accumulated other comprehensive loss                         (412)                          (317)     (391)

    Retained earnings                                            6,744                           6,631      6,318

    Less cost of common stock in treasury -49,146,225
     shares at 12/31/14, 47,992,721 shares at 9/30/14 and
     45,860,786 shares at 12/31/13                             (2,259)                        (2,205)   (2,097)
    -----------------------------------------------------       ------                          ------     ------

        Total shareholders' equity                               7,402                           7,433      7,150
        --------------------------                               -----                           -----      -----

        Total liabilities and shareholders' equity                               $8,782                   $8,807  $7,923
        ------------------------------------------                               ------                   ------  ------


    CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited)

    Comerica Incorporated and Subsidiaries


                                                                                                               Accumulated

                                                                                 Common Stock                    Other                                    Total
                                                                                 ------------

                                                                              Shares              Capital   Comprehensive      Retained  Treasury   Shareholders'

    (in millions, except per share data)                                   Outstanding     Amount Surplus        Loss          Earnings    Stock        Equity
    -----------------------------------                                    -----------     ------ -------        ----          --------    -----        ------


    BALANCE AT DECEMBER 31, 2012                                                 188.3                        $1,141                           $2,162                       $(413)              $5,928          $(1,879)  $6,939

    Net income                                                                                  -               -                      -                        -         541               -              541

    Other comprehensive income, net of tax                                                      -               -                      -                       22            -              -               22

    Cash dividends declared on common stock ($0.68 per share)                                   -               -                      -                        -       (126)              -            (126)

    Purchase of common stock                                                     (7.5)                   -                  -                     -                  -             (291)      (291)

    Net issuance of common stock under employee stock plans                        1.5                    -               (17)                     -               (25)                72          30

    Share-based compensation                                                                    -               -                     35                         -           -              -               35

    Other                                                                                       -               -                    (1)                        -           -              1                 -
    -----                                                                                     ---             ---                    ---                       ---         ---            ---               ---

    BALANCE AT DECEMBER 31, 2013                                                 182.3                        $1,141                           $2,179                       $(391)              $6,318          $(2,097)  $7,150

    Net income                                                                                  -               -                      -                        -         593               -              593

    Other comprehensive loss, net of tax                                                        -               -                      -                     (21)           -              -             (21)

    Cash dividends declared on common stock ($0.79 per share)                                   -               -                      -                        -       (143)              -            (143)

    Purchase of common stock                                                     (5.4)                   -                  -                     -                  -             (260)      (260)

    Net issuance of common stock under employee stock plans                        2.1                    -               (27)                     -               (24)                96          45

    Share-based compensation                                                                    -               -                     38                         -           -              -               38

    Other                                                                                       -               -                    (2)                        -           -              2                 -

    BALANCE AT DECEMBER 31, 2014                                                 179.0                        $1,141                           $2,188                       $(412)              $6,744          $(2,259)  $7,402
    ----------------------------                                                 -----                        ------                           ------                        -----               ------           -------   ------


    BUSINESS SEGMENT FINANCIAL RESULTS (unaudited)

    Comerica Incorporated and Subsidiaries



    (dollar amounts in millions)                   Business          Retail          Wealth

    Three Months Ended December 31, 2014             Bank             Bank         Management        Finance    Other         Total
    ------------------------------------             ----             ----         ----------        -------    -----         -----

    Earnings summary:

    Net interest income (expense) (FTE)                         $387                            $151                     $48                   $(177)                     $7                $416

    Provision for credit losses                           10                   (4)                         (9)            -              5                  2

    Noninterest income                                   101                    44                           64            16               -               225

    Noninterest expenses                                 148                   179                           83             3               6                419

    Provision (benefit) for income taxes (FTE)           118                     7                           14          (64)            (4)                71
                                                         ---                   ---                          ---           ---             ---

    Net income (loss)                                           $212                             $13                     $24                   $(100)               $      -               $149
                                                                ----                             ---                     ---                    -----              ---    ---               ----

    Net credit-related charge-offs                         $              -                              $3                      $(2)           -                -                $1


    Selected average balances:

    Assets                                                   $38,039                          $6,145                  $5,044                  $12,222                  $7,861             $69,311

    Loans                                             37,034                 5,475                        4,852             -              -            47,361

    Deposits                                          30,925                22,037                        4,330           195             273             57,760


    Statistical data:

    Return on average assets (a)                       2.24%                0.22%                       1.88%          N/M            N/M             0.86%

    Efficiency ratio (b)                               30.30                 91.56                        74.30           N/M            N/M             65.26
                                                       -----                 -----                        -----           ---            ---             -----


                                                   Business          Retail          Wealth

    Three Months Ended September 30, 2014            Bank             Bank         Management        Finance    Other         Total
    -------------------------------------            ----             ----         ----------        -------    -----         -----

    Earnings summary:

    Net interest income (expense) (FTE)                         $377                            $150                     $47                   $(166)                     $7                $415

    Provision for credit losses                          (4)                    -                           7             -              2                  5

    Noninterest income                                    94                    41                           63            15               2                215

    Noninterest expenses                                 152                   181                           82          (29)             11                397

    Provision (benefit) for income taxes (FTE)           113                     3                            8          (49)            (1)                74
                                                         ---                   ---                          ---           ---             ---

    Net income (loss)                                           $210                              $7                     $13                    $(73)                   $(3)               $154
                                                                ----                             ---                     ---                     ----                     ---                ----

    Net credit-related charge-offs                              $(2)                        $             -                       $5            -                -                $3


    Selected average balances:

    Assets                                                   $37,898                          $6,117                  $5,007                  $11,026                  $6,353             $66,401

    Loans                                             36,894                 5,452                        4,813             -              -            47,159

    Deposits                                          28,841                21,785                        4,155           128             254             55,163


    Statistical data:

    Return on average assets (a)                       2.22%                0.12%                       1.05%          N/M            N/M             0.93%

    Efficiency ratio (b)                               32.32                 93.96                        74.98           N/M            N/M             62.87
    -------------------                                -----                 -----                        -----           ---            ---             -----


                                                   Business          Retail          Wealth

    Three Months Ended December 31, 2013             Bank             Bank         Management        Finance    Other         Total
    ------------------------------------             ----             ----         ----------        -------    -----         -----

    Earnings summary:

    Net interest income (expense) (FTE)                         $387                            $150                     $47                   $(161)               8                $431

    Provision for credit losses                           24                   (8)                         (9)            -              2                  9

    Noninterest income                                    95                    43                           61            14               6                219

    Noninterest expenses                                 198                   178                           80             2              15                473

    Provision (benefit) for income taxes (FTE)            90                     8                           13          (57)            (3)                51
                                                         ---                   ---                          ---           ---             ---                ---

    Net income (loss)                                           $170                             $15                     $24                    $(92)               $      -               $117
                                                                ----                             ---                     ---                     ----              ---    ---               ----

    Net credit-related charge-offs                                $6                              $4                      $3               -                 -                $13


    Selected average balances:

    Assets                                                   $35,039                          $5,997                  $4,873                  $11,032                  $7,661             $64,602

    Loans                                             34,020                 5,323                        4,711             -              -            44,054

    Deposits                                          26,873                21,438                        3,933           323             202             52,769


    Statistical data:

    Return on average assets (a)                       1.94%                0.27%                       1.93%          N/M            N/M             0.72%

    Efficiency ratio (b)                               40.97                 92.27                        74.64           N/M            N/M             72.81
    -------------------                                -----                 -----                        -----           ---            ---             -----

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

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

    FTE - Fully Taxable Equivalent

    N/M - Not Meaningful


    MARKET SEGMENT FINANCIAL RESULTS (unaudited)

    Comerica Incorporated and Subsidiaries



    (dollar amounts in millions)                                                                    Other      Finance

    Three Months Ended December 31, 2014         Michigan          California        Texas         Markets     & Other            Total
    ------------------------------------         --------          ----------        -----         -------     -------            -----

    Earnings summary:

    Net interest income (expense) (FTE)                       $173                            $192                          $139                   $82                $(170)   $416

    Provision for credit losses                       (19)                     (10)                       18                  8             5                 2

    Noninterest income                                  92                        38                        35                 44            16               225

    Noninterest expenses                               157                       102                        95                 56             9               419

    Provision (benefit) for income taxes (FTE)          46                        55                        23                 15          (68)               71
                                                       ---                       ---                       ---                ---           ---               ---

    Net income (loss)                                          $81                             $83                           $38                   $47                $(100)   $149
                                                               ---                             ---                           ---                   ---                 -----    ----

    Net credit-related charge-offs (recoveries)               $(5)                             $1                            $2                    $3              $      -     $1


    Selected average balances:

    Assets                                                 $13,605                         $16,035                       $12,003                $7,585               $20,083 $69,311

    Loans                                           13,142                    15,777                    11,327              7,115             -           47,361

    Deposits                                        21,530                    18,028                    10,825              6,909           468            57,760


    Statistical data:

    Return on average assets (a)                     1.44%                    1.75%                    1.27%             2.45%          N/M            0.86%

    Efficiency ratio (b)                             59.28                     44.27                     54.31              44.47           N/M            65.26
    -------------------                              -----                     -----                     -----              -----           ---            -----


                                                                                                    Other      Finance

    Three Months Ended September 30, 2014        Michigan          California        Texas         Markets     & Other            Total
    -------------------------------------        --------          ----------        -----         -------     -------            -----

    Earnings summary:

    Net interest income (expense) (FTE)                       $179                            $182                          $130                   $83                $(159)   $415

    Provision for credit losses                        (8)                       14                         3                (6)            2                 5

    Noninterest income                                  87                        37                        32                 42            17               215

    Noninterest expenses                               166                       103                        95                 51          (18)              397

    Provision (benefit) for income taxes (FTE)          40                        39                        24                 21          (50)               74
                                                       ---                       ---                       ---                ---           ---               ---

    Net income (loss)                                          $68                             $63                           $40                   $59                 $(76)   $154
                                                               ---                             ---                           ---                   ---                  ----    ----

    Net credit-related charge-offs                              $3                              $6                     $       -                 $(6)             $      -     $3


    Selected average balances:

    Assets                                                 $13,724                         $15,768                       $11,835                $7,695               $17,379 $66,401

    Loans                                           13,248                    15,509                    11,147              7,255             -           47,159

    Deposits                                        21,214                    16,350                    10,633              6,584           382            55,163


    Statistical data:

    Return on average assets (a)                     1.22%                    1.46%                    1.34%             3.08%          N/M            0.93%

    Efficiency ratio (b)                             62.28                     46.72                     58.75              41.16           N/M            62.87
    -------------------                              -----                     -----                     -----              -----           ---            -----


                                                                                                    Other      Finance

    Three Months Ended December 31, 2013         Michigan          California        Texas         Markets     & Other            Total
    ------------------------------------         --------          ----------        -----         -------     -------            -----

    Earnings summary:

    Net interest income (expense) (FTE)                       $187                            $176                          $147                   $74                $(153)   $431

    Provision for credit losses                          5                       (6)                        5                  3             2                 9

    Noninterest income                                  89                        37                        33                 40            20               219

    Noninterest expenses                               218                        98                        91                 49            17               473

    Provision (benefit) for income taxes (FTE)          20                        45                        31                 15          (60)               51
                                                       ---                       ---                       ---                ---           ---               ---

    Net income (loss)                                          $33                             $76                           $53                   $47                 $(92)   $117
                                                               ---                             ---                           ---                   ---                  ----    ----

    Net credit-related charge-offs                            $(4)                           $(2)                          $13                    $6              $      -    $13


    Selected average balances:

    Assets                                                 $13,712                         $14,710                       $10,458                $7,029               $18,693 $64,602

    Loans                                           13,323                    14,431                     9,766              6,534             -           44,054

    Deposits                                        20,501                    15,219                    10,536              5,988           525            52,769


    Statistical data:

    Return on average assets (a)                     0.62%                    1.87%                    1.79%             2.66%          N/M            0.72%

    Efficiency ratio (b)                             79.04                     46.12                     50.84              42.32           N/M            72.81
    -------------------                              -----                     -----                     -----              -----           ---            -----

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

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

    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)                                      2014           2014        2014          2014            2013
    ---------------------------                                       ----           ----        ----          ----            ----


    Tier 1 Common Capital Ratio:

    Tier 1 and Tier 1 common capital (a) (b)                                      $7,168                                  $7,105                      $7,027                     $6,962  $6,895

    Risk-weighted assets (a) (b)                                                 $68,101                   67,106                   66,911             65,788            64,825
    ---------------------------                                                  -------                   ------                   ------             ------            ------


    Tier 1 and Tier 1 common risk-based capital
     ratio (b)                                                      10.53%                   10.59%                      10.50%            10.58%             10.64%


    Basel III Common Equity Tier 1 Capital Ratio:

    Tier 1 common capital (b)                                                     $7,168                                  $7,105                      $7,027                     $6,962  $6,895

    Basel III adjustments (c)                                            -                      (1)                         (1)               (2)                (6)
    ------------------------                                           ---                      ---                          ---                ---                 ---

    Basel III common equity Tier 1 capital (c)                       7,168                     7,104                        7,026              6,960               6,889
    -----------------------------------------                        -----                     -----                        -----              -----               -----


    Risk-weighted assets (a) (b)                                                 $68,101                                 $67,106                     $66,911                    $65,788 $64,825

    Basel III adjustments (c)                                        1,751                     1,492                        1,594              1,590               1,754
                                                                     -----                     -----                        -----              -----               -----

    Basel III risk-weighted assets (c)                                           $69,852                                 $68,598                     $68,505                    $67,378 $66,579
    ---------------------------------                                            -------                                 -------                     -------                    ------- -------


    Tier 1 common capital ratio (b)                                  10.5%                    10.6%                       10.5%             10.6%              10.6%

    Basel III common equity Tier 1 capital ratio (c)                  10.3                      10.4                         10.3               10.3                10.3
    -----------------------------------------------                   ----                      ----                         ----               ----                ----


    Tangible Common Equity Ratio:

    Common shareholders' equity                                                   $7,402                                  $7,433                      $7,369                     $7,283  $7,150

    Less:

    Goodwill                                                           635                       635                          635                635                 635

    Other intangible assets                                             15                        15                           15                 16                  17
                                                                       ---                       ---                          ---                ---                 ---

    Tangible common equity                                                        $6,752                                  $6,783                      $6,719                     $6,632  $6,498
    ----------------------                                                        ------                                  ------                      ------                     ------  ------


    Total assets                                                                 $69,190                                 $68,887                     $65,325                    $65,681 $65,224

    Less:

    Goodwill                                                           635                       635                          635                635                 635

    Other intangible assets                                             15                        15                           15                 16                  17
                                                                       ---                       ---                          ---                ---                 ---

    Tangible assets                                                              $68,540                                 $68,237                     $64,675                    $65,030 $64,572
    ---------------                                                              -------                                 -------                     -------                    ------- -------


    Common equity ratio                                             10.85%                   10.79%                      11.28%            11.09%             10.97%

    Tangible common equity ratio                                      9.85                      9.94                        10.39              10.20               10.07
    ----------------------------                                      ----                      ----                        -----              -----               -----


    Tangible Common Equity per Share of Common Stock:

    Common shareholders' equity                                                   $7,402                                  $7,433                      $7,369                     $7,283  $7,150

    Tangible common equity                                           6,752                     6,783                        6,719              6,632               6,498
    ----------------------                                           -----                     -----                        -----              -----               -----


    Shares of common stock outstanding (in millions)                   179                       180                          181                182                 182
    -----------------------------------------------                    ---                       ---                          ---                ---                 ---


    Common shareholders' equity per share of common
     stock                                                                        $41.35                                  $41.26                      $40.72                     $40.09  $39.22

    Tangible common equity per share of common stock                 37.72                     37.65                        37.12              36.50               35.64
    ------------------------------------------------                 -----                     -----                        -----              -----               -----

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

    (b)              December 31, 2014 Tier 1 capital
                     and risk-weighted assets are
                     estimated.

    (c)              Estimated ratios based on the
                     standardized approach in the
                     final rule for the U.S. adoption
                     of the Basel III regulatory
                     capital framework, as fully
                     phased-in, and excluding most
                     elements of AOCI.

The Tier 1 common capital ratio removes preferred stock and qualifying trust preferred securities from Tier 1 capital as defined by and calculated in conformity with bank regulations. The Basel III common equity Tier 1 capital ratio further adjusts Tier 1 common capital and risk-weighted assets to account for the final rule approved by U.S. banking regulators in July 2013 for the U.S. adoption of the Basel III regulatory capital framework. The final Basel III capital rules are effective January 1, 2015 for banking organizations subject to the standardized approach. The tangible common equity ratio removes preferred stock and the effect of intangible assets from capital and the effect of intangible assets from total assets. Tangible common equity per share of common stock removes the effect of intangible assets from common shareholders equity per share of common stock. Comerica believes these measurements are meaningful measures of capital adequacy used by investors, regulators, management and others to evaluate the adequacy of common equity and to compare against other companies in the industry.

Logo - http://photos.prnewswire.com/prnh/20010807/CMALOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/comerica-reports-fourth-quarter-2014-net-income-of-149-million-or-80-cents-per-share-300021655.html

SOURCE Comerica Incorporated

For further information: Media Contact: Wayne J. Mielke, (214) 462-4463, or Investor Contacts: Darlene P. Persons, (214) 462-6831, or Brittany L. Butler, (214) 462-6834
Press releases, archived webcasts/presentations/conference calls, and SEC filings speak only to the date they are issued, made or filed, respectively. Investors should not rely on such information as being unchanged in making investment decisions.