Comerica Incorporated : 2nd Quarter 2019 Earnings Release

Dallas, TX/July 17, 2019

SECOND QUARTER 2019 NET INCOME OF $298 MILLION, $1.94 PER SHARE

Average Loans Grow $1.3 Billion to Record $51 Billion

Revenue Growth and Expense Control Drive Efficiency Ratio to Below 50 Percent

"Over the past few years, we have been on a path of transformation," said Curtis C. Farmer, president and chief executive officer. "We have increased capacity, become more efficient and managed our capital, while maintaining our underwriting and pricing discipline. These actions have produced strong results, including solid, broad-based loan growth, an efficiency ratio below 50 percent, return on assets of 1.7 percent and return on equity of 16 percent. These performance metrics should continue to be among the highest of our peers. Also, the work we have done has better positioned us to weather changes in the economic or interest rate environment."

(dollar amounts in millions, except per share data)		2nd Qtr '19		1st Qtr '19		2nd Qtr '18
FINANCIAL RESULTS
Net interest income	$	603	$	606	$	590
Provision for credit losses		44		(13)		(29)
Noninterest income		250		238		248
Noninterest expenses		424		433		448
Pre-tax income		385		424		419
Provision for income taxes		87		85		93
Net income	$	298	$	339	$	326
Diluted earnings per share	$	1.94	$	2.11	$	1.87
Efficiency ratio (a)		49.65%		50.81%		53.24%
Net interest margin		3.67		3.79		3.62
Common equity Tier 1 capital ratio (b)		10.19		10.78		11.89
Common equity ratio		10.10		10.48		11.22
ADJUSTED FINANCIAL RESULTS (c)
Net interest income	$	603	$	606	$	590
Provision for credit losses		44		(13)		(29)
Noninterest income		250		246		248
Noninterest expenses		424		433		437
Pre-tax income		385		432		430
Provision for income taxes		87		98		98
Net income	$	298	$	334	$	332
Diluted earnings per share	$	1.94	$	2.08	$	1.90
Efficiency ratio (a)		49.65%		50.81%		51.90%

1. Noninterest expenses as a percentage of net interest income and noninterest income excluding net gains (losses) from securities and a derivative contract tied to the conversion rate of Visa Class B shares.
2. June 30, 2019 ratio is estimated.
3. Financial results presented on an adjusted basis to facilitate trend analysis. See Reconciliation of Non-GAAP Financial Measures.

The following table includes items used to arrive at adjusted net income in the Adjusted Financial Results (see Reconciliation of Non-GAAP Financial Measures).

		2nd Qtr '19		1st Qtr '19		2nd Qtr '18
(in millions, except per share data)	Amount		Per	Amount	Per	Amount		Per
Share	Share	Share
Securities repositioning, net of tax	$	-	$	-	$	6	$ 0.04	$	-	$	-
Restructuring charges, net of tax		-		-		-	-		9		0.05
Discrete tax items		-		-		(11)	(0.07)		(3)		(0.02)

Second Quarter 2019 Compared to First Quarter 2019 Overview

The commentary below discusses noninterest income on an adjusted basis, which includes certain adjustments management considers helpful to facilitate trend analysis. See Reconciliation of Non-GAAP Financial Measures.

Average total loans increased $1.3 billion, or 3 percent, to $51.0 billion.

• Reflected an increase in Mortgage Banker Finance, resulting from higher home sales due to seasonality and an increase in refinancing activity due to lower rates. In addition, general Middle Market and Commercial Real Estate increased.
• Loan yields decreased 7 basis points to 5.00 percent, primarily reflecting the impact of decreases in short-term rates and residual value adjustments in the leasing portfolio.

Average total deposits increased $1.0 billion, or 2 percent, to $55.0 billion. Core deposits remained stable.

• A $1.5 billion increase in interest-bearing deposits, including approximately a $1 billion increase in brokered deposits, funded loan growth. This was partially offset by a $474 million decrease in noninterest-bearing deposits.
• Interest-bearingdeposit costs increased 16 basis points to 94 basis points due to continued management of deposit pricing to attract and retain customers as well as the increase in brokered deposits.

Net interest income decreased $3 million to $603 million.

• The benefits from an increase in average loans and an additional day in the second quarter were more than offset by the expected increase in deposit costs and higher levels of funding to support loan growth.

Provision for credit losses increased to $44 million compared to a $13 million release in first quarter 2019.

• Primarily the result of loan growth and a decline in valuations of select liquidating assets related to Energy loans.
• Net credit-relatedcharge-offs were $33 million, or 0.26 percent of average loans, including Energy net charge-offs of $25 million.
• The allowance for loan losses increased $10 million to $657 million, or 1.27 percent of total loans.

Adjusted noninterest income increased $4 million to $250 million.

• Reflected a $3 million increase in fiduciary income and increases of $2 million each in card fees and income from bank-owned life insurance, partially offset by a $3 million decrease in deferred compensation asset returns (offset in noninterest expenses).

Noninterest expenses decreased $9 million to $424 million.

• Salaries and benefits expense decreased $20 million, reflecting seasonal decreases in share-based compensation and payroll taxes as well as lower deferred compensation expense (offset in noninterest income), partially offset by the impact of annual merit increases and an additional day in the second quarter.
• Partially offsetting the decrease in salaries and benefits expense were increases of $4 million in advertising expense (from seasonally low first quarter levels), $2 million in legal expense (high first quarter recoveries), $2 million in outside processing fees (card fees and technology initiatives) and smaller increases in other categories.

Provision for income taxes increased $2 million to $87 million.

• An $11 million decrease in discrete tax benefits from employee stock transactions was partially offset by lower pre- tax earnings.

Capital position remained solid with a common equity Tier 1 capital ratio of 10.19 percent.

• Returned a total of $525 million to shareholders, including dividends and the repurchase of $425 million of common stock (5.7 million shares) under the share repurchase program.

2

Second Quarter 2019 Compared to Second Quarter 2018 Overview

The commentary below discusses noninterest expenses on an adjusted basis, which includes certain adjustments management considers helpful to facilitate trend analysis. See Reconciliation of Non-GAAP Financial Measures.

Average total loans increased $1.7 billion.

• Reflected increases in Energy, National Dealer Services and general Middle Market.
• Loan yields increased 37 basis points, primarily reflecting increases in short-term interest rates. Average total deposits decreased $835 million.
• Noninterest-bearingdeposits decreased $2.9 billion, partially offset by a $2.1 billion increase in interest-bearing deposits, including approximately a $1 billion increase in brokered deposits. The decline in noninterest-bearing deposits was primarily the result of customers shifting balances to interest-bearing deposits and utilizing their deposits to fund growth, acquisitions and capital expenditures as well as choosing other investment options.
• Interest-bearingdeposit costs increased 52 basis points due to continued management of deposit pricing to attract and retain customers as well as the increase in brokered deposits.

Net interest income increased $13 million.

• The net benefit from higher interest rates and an increase in average loan balances were partially offset by the impact of higher average debt and interest-bearing deposits.

Provision for credit losses increased $73 million from a $29 million release in second quarter 2018.

• The provision increase resulted from loan growth, higher levels of recoveries in the prior quarter and a $183 million increase in total criticized loans.
• Nonaccrual loans, a component of criticized loans, decreased $30 million.

Noninterest income increased $2 million.

• Primarily reflected increases of $5 million in card fees and $2 million in income from bank-owned life insurance, partially offset by decreases of $2 million each in service charges on deposit accounts and commercial lending fees.

Adjusted noninterest expenses decreased $13 million.

• Primarily reflected decreases of $6 million in FDIC insurance expense, $5 million in salaries and benefits expense and $4 million in software expense.

Provision for income taxes decreased $6 million.

• Lower pre-tax earnings were partially offset by a decrease in discrete tax benefits from employee stock transactions.

3

Net Interest Income

(dollar amounts in millions)	2nd Qtr '19		1st Qtr '19	2nd Qtr '18
Net interest income	$	603	$	606	$	590
Net interest margin		3.67%		3.79%		3.62%
Selected average balances:
Total earning assets	$	65,890	$	64,618	$	65,114
Total loans		50,963		49,677		49,225
Total investment securities		12,091		11,955		11,799
Federal Reserve Bank deposits		2,479		2,642		3,717
Total deposits		54,995		53,996		55,830
Total noninterest-bearing deposits		26,398		26,872		29,316
Short-term borrowings		927		221		56
Medium- and long-term debt		6,712		6,694		5,584

Net interest income decreased $3 million, and net interest margin decreased 12 basis points, compared to first quarter 2019.

• Interest on loans increased $14 million and reduced net interest margin by 2 basis points. Higher average loan balances (+$16 million, +2 basis points) and one additional day in the quarter (+$6 million) were partially offset by lower short-term rates (-$4 million, -2 basis points), negative residual value adjustments to assets in the leasing portfolio (-$2 million, -1 basis point), the impact of cash flow hedges (-$1 million, -1 basis point) and portfolio mix shift (-$1 million).
• Interest on investment securities increased $3 million and added 1 basis point to the net interest margin, primarily reflecting the impact of repositioning the portfolio late in the first quarter and reinvesting at higher yields.
• Interest expense on deposits increased $15 million and reduced net interest margin by 9 basis points, due to higher average deposit balances ($8 million, 5 basis points) and deposit pricing ($7 million, 4 basis points).
• Interest expense on debt increased $5 million and reduced net interest margin by 2 basis points, due to higher average debt balances.

4

Credit Quality

"Credit quality remained solid with net charge-offs of 26 basis points, and nonperforming assets remained very low at 45 basis points," said Farmer. "Recently, valuations of select problem energy assets in various stages of liquidation were reduced due to volatile oil and gas prices combined with a slowing of capital investment in this sector. This, along with loan growth, drove the increase in provision from the low levels we have been experiencing. Overall, the portfolio continues to perform well, and we expect the provision will be approximately $25 million to $35 million per quarter for the remainder of the year."

(dollar amounts in millions)	2nd Qtr '19	1st Qtr '19	2nd Qtr '18
Credit-relatedcharge-offs	$	44	$	20	$	20
Recoveries		11		9		23
Net credit-relatedcharge-offs		33		11		(3)
Net credit-relatedcharge-offs/Average total loans		0.26%		0.08%		(0.02)%
Provision for credit losses	$	44	$	(13)	$	(29)
Nonperforming loans		230		198		262
Nonperforming assets (NPAs)		233		199		264
NPAs/Total loans and foreclosed property		0.45%		0.40%		0.53%
Loans past due 90 days or more and still accruing	$	17	$	24	$	20
Allowance for loan losses		657		647		677
Allowance for credit losses on lending-related commitments (a)		31		30		34
Total allowance for credit losses		688		677		711
Allowance for loan losses/Period-end total loans		1.27%		1.29%		1.36%
Allowance for loan losses/Nonperforming loans		2.9x		3.3x		2.6x

1. Included in accrued expenses and other liabilities on the Consolidated Balance Sheets.

• The allowance for loan losses increased $10 million to $657 million at June 30, 2019, or 1.27 percent of total loans, reflecting loan growth and increased Energy reserves.
• Criticized loans were $1.9 billion, or 3.8 percent of total loans, at June 30, 2019, a $142 million increase compared to March 31, 2019. The increase in criticized loans reflected an increase in general Middle Market, partially offset by Energy loans, which decreased $30 million to $210 million. Criticized loans are generally consistent with the Special Mention, Substandard and Doubtful categories defined by regulatory authorities.
• Net charge-offs of $33 million remained at low historical levels as a percentage of average loans at 26 basis points. Net charge-offs from Energy loans were $25 million in the second quarter, compared to $8 million in the first quarter.
• Nonperforming assets increased $34 million to $233 million at June 30, 2019, compared to $199 million at March 31, 2019. Nonperforming assets as a percentage of total loans and foreclosed property increased to 0.45 percent at June 30, 2019, compared to 0.40 percent at March 31, 2019.
• Energy business line loans were $2.4 billion, or 4.70 percent of total loans at June 30, 2019.

5

Full-Year 2019 Outlook

For full-year 2019 compared to full-year 2018, management expects the following, assuming a continuation of the current economic environment and interest rates as of June 30, 2019:

• Growth in average loans of 3 percent to 4 percent, reflecting better than expected growth in the first half of 2019 and normal seasonality in the second half.
• Decline in average deposits of 2 percent coincident with loan growth and customers using cash in their businesses.
• Growth in net interest income of 2 percent from the full-year net benefit of higher interest rates, growth in average loans and repositioning the securities portfolio, partially offset by higher wholesale funding, a shift in deposit mix and lower interest recoveries.
• Provision for credit losses of 15 basis points to 20 basis points of total loans ($25 million to $35 million per quarter for the second half of 2019) and net charge-offs to remain low, with continued solid credit quality.
• Noninterest income higher by 1 percent to 2 percent, benefiting from growth in card fees and fiduciary income, partially offset by lower derivative income and service charges on deposit accounts.
• Noninterest expenses lower by 3 percent, reflecting the end of restructuring charges from the GEAR Up initiatives ($53 million in full-year 2018), FDIC insurance expense lower by $16 million from the discontinuance of the surcharge, as well as lower compensation and pension expense, partially offset by higher outside processing expenses in line with growing revenue, technology expenditures and typical inflationary pressures.

Lower compensation driven by executive incentive compensation, partially offset by merit increases.

• Income tax expense to be approximately 23 percent of pre-tax income, excluding any tax impact from employee stock transactions.

Full-year 2018 included discrete tax benefits of $48 million.

• Common equity Tier 1 capital ratio target of approximately 10 percent.

6

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. 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. For a summary of business segment and geographic market quarterly results, see the Business Segment Financial Results and Market Segment Financial Results tables included later in this report. From time to time, Comerica may make reclassifications among the segments to reflect management's current view of the segments, and methodologies may be modified as the management accounting system is enhanced and changes occur in the organizational structure and/or product lines. The financial results provided are based on the internal business unit and geographic market structures of Comerica and methodologies in effect at June 30, 2019. A discussion of business segment and geographic market year-to-date results will be included in Comerica's Second Quarter 2019 Form 10-Q.

Conference Call and Webcast

Comerica will host a conference call to review second quarter 2019 financial results at 7 a.m. CT Wednesday, July 17, 2019. Interested parties may access the conference call by calling [phone] or [phone] (Event ID No. 4379456). The call and supplemental financial information can also be accessed via Comerica's "Investor Relations" page at www.comerica.com. A replay of the Webcast can be accessed via Comerica's "Investor Relations" page at www.comerica.com.

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

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

7

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 track," "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 as well as 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; operational, systems or infrastructure failures; reliance on other companies to provide certain key components of business infrastructure; cybersecurity risks; whether Comerica may achieve opportunities for revenue enhancements and efficiency improvements under the GEAR Up initiative, or changes in the scope or assumptions underlying the GEAR Up initiative; Comerica's ability to maintain adequate sources of funding and liquidity; the effects of more stringent capital requirements; declines or other changes in the businesses or industries of Comerica's customers; unfavorable developments concerning credit quality; changes in regulation or oversight; heightened legislative and regulatory focus on cybersecurity and data privacy; fluctuations in interest rates and their impact on deposit pricing; transitions away from LIBOR towards new interest rate benchmarks; reductions in Comerica's credit rating; damage to Comerica's reputation; Comerica's ability to utilize technology to efficiently and effectively develop, market and deliver new products and services; competitive product and pricing pressures among financial institutions within Comerica's markets; the interdependence of financial service companies; the implementation of Comerica's strategies and business initiatives; changes in customer behavior; management's ability to maintain and expand customer relationships; the effectiveness of methods of reducing risk exposures; the effects of catastrophic events including, but not limited to, hurricanes, tornadoes, earthquakes, fires, droughts and floods; the impacts of future legislative, administrative or judicial changes to tax regulations; any future strategic acquisitions or divestitures; management's ability to retain key officers and employees; the impact of legal and regulatory proceedings or determinations; losses due to fraud; the effects of terrorist activities and other hostilities; changes in accounting standards; the critical nature of Comerica's accounting policies; controls and procedures failures; and the volatility of Comerica's stock price. Comerica cautions that the foregoing list of factors is not all-inclusive. 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, 2018. 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.

Media Contact: Yolanda Y. Schufford [phone]

Investor Contacts: Darlene P. Persons [phone]

Chelsea R. Smith [phone]

CONSOLIDATED FINANCIAL HIGHLIGHTS (unaudited)

Comerica Incorporated and Subsidiaries

		Three Months Ended			Six Months Ended
		June 30,		March 31,		June 30,		June 30,
(in millions, except per share data)		2019		2019		2018		2019		2018
PER COMMON SHARE AND COMMON STOCK DATA
Diluted net income	$	1.94	$	2.11	$	1.87	$	4.06	$	3.46
Cash dividends declared		0.67		0.67		0.34		1.34		0.64
Average diluted shares (in thousands)		153,189		159,518		173,601		156,351		174,351
PERFORMANCE RATIOS
Return on average common shareholders' equity		16.41%		18.44%		16.40%		17.43%		15.39%
Return on average assets		1.68		1.97		1.85		1.82		1.74
Efficiency ratio (a)		49.65		50.81		53.24		50.23		54.74
CAPITAL
Common equity tier 1 capital (b)	$	7,060	$	7,277	$	8,026
Risk-weighted assets (b)		69,291		67,532		67,508
Common shareholders' equity per share of common stock		48.89		47.67		47.27
Tangible common equity per share of common stock		44.61		43.55		43.51
Common equity tier 1 and tier 1 risk-based capital ratio (b)		10.19%		10.78%		11.89%
Total risk-based capital ratio (b)		12.19		12.80		13.96
Leverage ratio (b)		9.90		10.40		11.36
Common equity ratio		10.10		10.48		11.22
Tangible common equity ratio (c)		9.30		9.66		10.42
AVERAGE BALANCES
Commercial loans	$	32,607	$	31,461	$	30,966	$	32,037	$	30,556
Real estate construction loans		3,319		3,238		3,189		3,279		3,129
Commercial mortgage loans		9,060		8,997		9,174		9,028		9,195
Lease financing		546		519		457		533		461
International loans		1,025		1,014		981		1,019		989
Residential mortgage loans		1,943		1,965		1,993		1,954		2,002
Consumer loans		2,463		2,483		2,465		2,473		2,493
Total loans		50,963		49,677		49,225		50,323		48,825
Earning assets		65,890		64,618		65,114		65,257		65,063
Total assets		71,252		69,771		70,520		70,515		70,423
Noninterest-bearing deposits		26,398		26,872		29,316		26,634		29,591
Interest-bearing deposits		28,597		27,124		26,514		27,864		26,368
Total deposits		54,995		53,996		55,830		54,498		55,959
Common shareholders' equity		7,285		7,459		7,977		7,371		7,952
NET INTEREST INCOME
Net interest income	$	603	$	606	$	590	$	1,209	$	1,139
Net interest margin		3.67%		3.79%		3.62%		3.73%		3.52%
CREDIT QUALITY
Total nonperforming assets	$	233	$	199	$	264
Loans past due 90 days or more and still accruing		17		24		20
Net credit-relatedcharge-offs		33		11		(3)	$	44	$	25
Allowance for loan losses		657		647		677
Allowance for credit losses on lending-related commitments		31		30		34
Total allowance for credit losses		688		677		711
Allowance for loan losses as a percentage of total loans		1.27%		1.29%		1.36%
Net credit-relatedcharge-offs as a percentage of average total loans		0.26		0.08		(0.02)		0.17%		0.10%
Nonperforming assets as a percentage of total loans and foreclosed		0.45		0.40		0.53
property
Allowance for loan losses as a percentage of total nonperforming loans		2.9x		3.3x		2.6x
OTHER KEY INFORMATION
Number of banking centers		436		436		438
Number of employees - full time equivalent		7,693		7,675		7,868

1. Noninterest expenses as a percentage of the sum of net interest income and noninterest income excluding net gains (losses) from securities and a derivative contract tied to the conversion rate of Visa Class B shares.
2. June 30, 2019 ratios are estimated.
3. See Reconciliation of Non-GAAP Financial Measures.

9

CONSOLIDATED BALANCE SHEETS

Comerica Incorporated and Subsidiaries

		June 30,		March 31,	December 31,		June 30,
(in millions, except share data)		2019		2019		2018		2018
		(unaudited)		(unaudited)				(unaudited)
ASSETS
Cash and due from banks	$	1,029	$	1,063	$	1,390	$	1,424
Interest-bearing deposits with banks		2,552		2,418		3,171		4,236
Other short-term investments		140		136		134		134
Investment securities available-for-sale		12,338		12,212		12,045		11,915
Commercial loans		33,326		32,007		31,976		31,530
Real estate construction loans		3,292		3,291		3,077		3,257
Commercial mortgage loans		9,217		8,989		9,106		9,124
Lease financing		575		535		507		458
International loans		1,024		1,040		1,013		993
Residential mortgage loans		1,924		1,949		1,970		1,954
Consumer loans		2,443		2,491		2,514		2,476
Total loans		51,801		50,302		50,163		49,792
Less allowance for loan losses		(657)		(647)		(671)		(677)
Net loans		51,144		49,655		49,492		49,115
Premises and equipment		470		474		475		467
Accrued income and other assets		4,864		4,732		4,111		4,696
Total assets	$	72,537	$	70,690	$	70,818	$	71,987
LIABILITIES AND SHAREHOLDERS' EQUITY
Noninterest-bearing deposits	$	27,001	$	26,242	$	28,690	$	30,316
Money market and interest-bearing checking deposits		22,195		22,889		22,560		22,544
Savings deposits		2,162		2,175		2,172		2,227
Customer certificates of deposit		2,441		2,258		2,131		2,089
Other time deposits		1,726		518		-		-
Foreign office time deposits		12		9		8		34
Total interest-bearing deposits		28,536		27,849		26,871		26,894
Total deposits		55,537		54,091		55,561		57,210
Short-term borrowings		1,733		935		44		58
Accrued expenses and other liabilities		1,386		1,407		1,243		1,057
Medium- and long-term debt		6,558		6,848		6,463		5,583
Total liabilities		65,214		63,281		63,311		63,908
Common stock - $5 par value:
Authorized - 325,000,000 shares
Issued - 228,164,824 shares		1,141		1,141		1,141		1,141
Capital surplus		2,168		2,159		2,148		2,144
Accumulated other comprehensive loss		(382)		(513)		(609)		(589)
Retained earnings		9,176		8,979		8,781		8,374
Less cost of common stock in treasury - 78,367,534 shares at 6/30/19, 72,747,011 shares		(4,780)		(4,357)		(3,954)		(2,991)
at 3/31/19, 68,081,176 shares as 12/31/18 and 57,254,526 shares at 6/30/18
Total shareholders' equity		7,323		7,409		7,507		8,079
Total liabilities and shareholders' equity	$	72,537	$	70,690	$	70,818	$	71,987

10

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

Comerica Incorporated and Subsidiaries

		Three Months Ended			Six Months Ended
(in millions, except per share data)		June 30,				June 30,
	2019		2018			2019		2018
INTEREST INCOME
Interest and fees on loans	$	635	$	568	$	1,256	$	1,077
Interest on investment securities		75		64			147		128
Interest on short-term investments		17		18			34		35
Total interest income		727		650			1,437		1,240
INTEREST EXPENSE
Interest on deposits		67		28			119		44
Interest on short-term borrowings		6		-			7		-
Interest on medium- and long-term debt		51		32			102		57
Total interest expense		124		60			228		101
Net interest income		603		590			1,209		1,139
Provision for credit losses		44		(29)			31		(17)
Net interest income after provision for credit losses		559		619			1,178		1,156
NONINTEREST INCOME
Card fees		65		60			128		119
Service charges on deposit accounts		51		53			102		107
Fiduciary income		52		52			101		104
Commercial lending fees		21		23			43		41
Foreign exchange income		11		12			22		24
Letter of credit fees		10		11			19		21
Bank-owned life insurance		11		9			20		18
Brokerage fees		7		6			14		13
Net securities gains (losses)		-		-			(8)		1
Other noninterest income		22		22			47		44
Total noninterest income		250		248			488		492
NONINTEREST EXPENSES
Salaries and benefits expense		245		250			510		505
Outside processing fee expense		65		64			128		125
Net occupancy expense		37		37			74		75
Software expense		28		32			57		63
Equipment expense		12		11			24		22
FDIC insurance expense		6		12			11		25
Advertising expense		9		8			14		14
Restructuring charges		-		11			-		27
Other noninterest expenses		22		23			39		38
Total noninterest expenses		424		448			857		894
Income before income taxes		385		419			809		754
Provision for income taxes		87		93			172		147
NET INCOME		298		326			637		607
Less income allocated to participating securities		1		2			3		4
Net income attributable to shares	$	297	$	324	$	634	$	603
Earnings per share:
Basic	$	1.95	$	1.90	$	4.10	$	3.52
Diluted		1.94		1.87			4.06		3.46
Comprehensive income		429		290			864		468
Cash dividends declared on stock		100		58			205		110
Cash dividends declared per share		0.67		0.34			1.34		0.64

11

CONSOLIDATED QUARTERLY STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

Comerica Incorporated and Subsidiaries

	Second		First	Fourth		Third	Second		Second Quarter 2019 Compared to:
	Quarter Quarter Quarter Quarter Quarter		First Quarter 2019	Second Quarter 2018
(in millions, except per share data)		2019		2019		2018		2018		2018		Amount	Percent	Amount	Percent
INTEREST INCOME
Interest and fees on loans	$	635	$	621	$	604	$	581	$	568	$	14	2 %	$	67	12 %
Interest on investment securities		75		72		71		66		64		3	3		11	16
Interest on short-term investments		17		17		29		28		18		-	-		(1)	(10)
Total interest income		727		710		704		675		650		17	2		77	12
INTEREST EXPENSE
Interest on deposits		67		52		43		35		28		15	29		39	n/m
Interest on short-term borrowings		6		1		-		1		-		5	n/m		6	n/m
Interest on medium- and long-term debt		51		51		47		40		32		-	-		19	61
Total interest expense		124		104		90		76		60		20	19		64	n/m
Net interest income		603		606		614		599		590		(3)	(1)		13	2
Provision for credit losses		44		(13)		16		-		(29)		57	n/m		73	n/m
Net interest income after provision		559		619		598		599		619		(60)	(10)		(60)	(10)
for credit losses
NONINTEREST INCOME
Card fees		65		63		64		61		60		2	2		5	8
Service charges on deposit accounts		51		51		51		53		53		-	-		(2)	(3)
Fiduciary income		52		49		51		51		52		3	5		-	-
Commercial lending fees		21		22		23		21		23		(1)	(1)		(2)	(7)
Foreign exchange income		11		11		11		12		12		-	-		(1)	(10)
Letter of credit fees		10		9		10		9		11		1	-		(1)	(9)
Bank-owned life insurance		11		9		10		11		9		2	12		2	18
Brokerage fees		7		7		7		7		6		-	-		1	17
Net securities gains (losses)		-		(8)		-		(20)		-		8	n/m		-	-
Other noninterest income		22		25		23		29		22		(3)	(6)		-	-
Total noninterest income		250		238		250		234		248		12	5		2	1
NONINTEREST EXPENSES
Salaries and benefits expense		245		265		250		254		250		(20)	(8)		(5)	(2)
Outside processing fee expense		65		63		65		65		64		2	5		1	3
Net occupancy expense		37		37		39		38		37		-	-		-	-
Software expense		28		29		30		32		32		(1)	(3)		(4)	(10)
Equipment expense		12		12		14		12		11		-	-		1	4
FDIC insurance expense		6		5		6		11		12		1	30		(6)	(47)
Advertising expense		9		5		8		8		8		4	61		1	13
Restructuring charges		-		-		14		12		11		-	-		(11)	n/m
Other noninterest expenses		22		17		22		20		23		5	28		(1)	(5)
Total noninterest expenses		424		433		448		452		448		(9)	(2)		(24)	(5)
Income before income taxes		385		424		400		381		419		(39)	(9)		(34)	(8)
Provision for income taxes		87		85		90		63		93		2	2		(6)	(8)
NET INCOME		298		339		310		318		326		(41)	(12)		(28)	(9)
Less income allocated to participating securities		1		2		2		2		2		(1)	(15)		(1)	(7)
Net income attributable to shares	$	297	$	337	$	308	$	316	$	324	$	(40)	(12)%	$	(27)	(8)%
Earnings per share:
Basic	$	1.95	$	2.14	$	1.91	$	1.89	$	1.90	$	(0.19)	(9)%	$	0.05	3 %
Diluted		1.94		2.11		1.88		1.86		1.87		(0.17)	(8)		0.07	4
Comprehensive income		429		435		312		296		290		(6)	(1)		139	48
Cash dividends declared on stock		100		105		99		100		58		(5)	(5)		42	72
Cash dividends declared per share		0.67		0.67		0.60		0.60		0.34		-	-		0.33	97

n/m - not meaningful

12

ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES (unaudited)

Comerica Incorporated and Subsidiaries

		2019						2018
(in millions)	2nd Qtr	1st Qtr		4th Qtr	3rd Qtr	2nd Qtr
Balance at beginning of period	$	647	$	671	$	664	$	677	$	698
Loan charge-offs:
Commercial		42		18			19		23		17
Commercial mortgage		-		1			2		-		1
International		1		-			-		1		-
Consumer		1		1			-		1		2
Total loan charge-offs		44		20			21		25		20
Recoveries on loans previously charged-off:
Commercial		7		8			8		8		20
Commercial mortgage		3		-			-		1		1
International		-		-			-		-		1
Residential mortgage		-		-			1		-		-
Consumer		1		1			1		1		1
Total recoveries		11		9			10		10		23
Net loan charge-offs (recoveries)		33		11			11		15		(3)
Provision for loan losses		43		(13)			19		1		(23)
Foreign currency translation adjustment		-		-			(1)		1		(1)
Balance at end of period	$	657	$	647	$	671	$	664	$	677
Allowance for loan losses as a percentage of total loans		1.27%		1.29%			1.34%		1.35%		1.36%
Net loan charge-offs (recoveries) as a percentage of average total loans		0.26		0.08			0.09		0.13		(0.02)

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

Comerica Incorporated and Subsidiaries

		2019						2018
(in millions)	2nd Qtr	1st Qtr		4th Qtr	3rd Qtr	2nd Qtr
Balance at beginning of period	$	30	$	30	$	33	$	34	$	40
Add: Provision for credit losses on lending-related commitments		1		-			(3)		(1)		(6)
Balance at end of period	$	31	$	30	$	30	$	33	$	34

13

NONPERFORMING ASSETS (unaudited)

Comerica Incorporated and Subsidiaries

		2019						2018
(in millions)	2nd Qtr	1st Qtr		4th Qtr	3rd Qtr	2nd Qtr
SUMMARY OF NONPERFORMING ASSETS AND PAST DUE LOANS
Nonaccrual loans:
Business loans:
Commercial	$	155	$	114	$	141	$	149	$	171
Commercial mortgage		12		16			20		22		29
Lease financing		1		2			2		2		2
International		3		3			3		4		4
Total nonaccrual business loans		171		135			166		177		206
Retail loans:
Residential mortgage		35		37			36		34		29
Consumer:
Home equity		18		19			19		19		19
Total nonaccrual retail loans		53		56			55		53		48
Total nonaccrual loans		224		191			221		230		254
Reduced-rate loans		6		7			8		9		8
Total nonperforming loans		230		198			229		239		262
Foreclosed property		3		1			1		1		2
Total nonperforming assets	$	233	$	199	$	230	$	240	$	264
Nonperforming loans as a percentage of total loans		0.44%		0.39%			0.46%		0.49%		0.53%
Nonperforming assets as a percentage of total loans and foreclosed property		0.45		0.40			0.46		0.49		0.53
Allowance for loan losses as a multiple of total nonperforming loans		2.9x		3.3x			2.9x		2.8x		2.6x
Loans past due 90 days or more and still accruing	$	17	$	24	$	16	$	28	$	20
ANALYSIS OF NONACCRUAL LOANS
Nonaccrual loans at beginning of period	$	191	$	221	$	230	$	254	$	326
Loans transferred to nonaccrual (a)		93		4			42		35		49
Nonaccrual loan gross charge-offs		(44)		(20)			(21)		(25)		(20)
Loans transferred to accrual status (a)		-		-			(3)		-		-
Nonaccrual loans sold		(5)		-			(5)		(9)		(15)
Payments/Other (b)		(11)		(14)			(22)		(25)		(86)
Nonaccrual loans at end of period	$	224	$	191	$	221	$	230	$	254

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

14

ANALYSIS OF NET INTEREST INCOME (unaudited)

Comerica Incorporated and Subsidiaries

							Six Months Ended
			June 30, 2019					June 30, 2018
		Average					Average			Average					Average
(dollar amounts in millions)		Balance			Interest	Rate			Balance			Interest	Rate
Commercial loans	$	32,037	$	799		5.04%	$	30,556	$	672		4.44%
Real estate construction loans		3,279			93		5.74			3,129			77		4.93
Commercial mortgage loans		9,028			230		5.13			9,195			205		4.49
Lease financing		533			8		3.08			461			9		3.93
International loans		1,019			27		5.33			989			24		4.81
Residential mortgage loans		1,954			38		3.89			2,002			38		3.78
Consumer loans		2,473			61		5.00			2,493			52		4.24
Total loans		50,323			1,256		5.03			48,825			1,077		4.45
Mortgage-backed securities		9,275			114		2.43			9,133			104		2.23
Other investment securities		2,748			33		2.40			2,722			24		1.71
Total investment securities		12,023			147		2.42			11,855			128		2.11
Interest-bearing deposits with banks		2,773			33		2.38			4,251			35		1.68
Other short-term investments		138			1		1.34			132			-	0.84
Total earning assets		65,257			1,437		4.43			65,063			1,240		3.83
Cash and due from banks		912								1,248
Allowance for loan losses		(666)							(713)
Accrued income and other assets		5,012								4,825
Total assets	$	70,515							$	70,423
Money market and interest-bearing checking deposits	$	22,763			100		0.88	$	22,039			40		0.37
Savings deposits		2,169			-	0.04			2,205			-	0.03
Customer certificates of deposit		2,258			11		0.96			2,092			4		0.36
Other time deposits		661			8		2.45			-			-	-
Foreign office time deposits		13			-	1.54			32			-	1.13
Total interest-bearing deposits		27,864			119		0.86			26,368			44		0.34
Short-term borrowings		576			7		2.42			45			-	1.63
Medium- and long-term debt		6,703			102		3.03			5,390			57		2.11
Total interest-bearing sources		35,143			228		1.30			31,803			101		0.64
Noninterest-bearing deposits		26,634								29,591
Accrued expenses and other liabilities		1,367								1,077
Total shareholders' equity		7,371								7,952
Total liabilities and shareholders' equity	$	70,515							$	70,423
Net interest income/rate spread			$	1,209		3.13				$	1,139		3.19
Impact of net noninterest-bearing sources of funds							0.60								0.33
Net interest margin (as a percentage of average earning assets)							3.73%								3.52%

15

ANALYSIS OF NET INTEREST INCOME (unaudited)

Comerica Incorporated and Subsidiaries

						Three Months Ended
	June 30, 2019		March 31, 2019		June 30, 2018
	Average			Average		Average			Average		Average			Average
(dollar amounts in millions)	Balance	Interest	Rate		Balance	Interest	Rate		Balance	Interest	Rate
Commercial loans	$ 32,607	$	405	5.00%	$ 31,461	$	394	5.07%	$ 30,966	$	357	4.64%
Real estate construction loans	3,319		47	5.74	3,238		46	5.74	3,189		41	5.12
Commercial mortgage loans	9,060		116	5.12	8,997		114	5.14	9,174		107	4.65
Lease financing	546		3	2.32	519		5	3.87	457		4	3.65
International loans	1,025		14	5.30	1,014		13	5.37	981		13	5.02
Residential mortgage loans	1,943		19	3.92	1,965		19	3.85	1,993		20	3.88
Consumer loans	2,463		31	5.02	2,483		30	4.98	2,465		26	4.35
Total loans	50,963		635	5.00	49,677		621	5.07	49,225		568	4.63
Mortgage-backed securities	9,326		58	2.45	9,225		56	2.41	9,098		52	2.25
Other investment securities	2,765		17	2.47	2,730		16	2.32	2,701		12	1.71
Total investment securities	12,091		75	2.45	11,955		72	2.39	11,799		64	2.12
Interest-bearing deposits with banks	2,694		16	2.37	2,852		17	2.40	3,957		18	1.82
Other short-term investments	142		1	1.34	134		-	1.33	133		-	0.94
Total earning assets	65,890		727	4.42	64,618		710	4.44	65,114		650	3.98
Cash and due from banks	900				925				1,235
Allowance for loan losses	(660)				(672)				(708)
Accrued income and other assets	5,122				4,900				4,879
Total assets	$ 71,252					$ 69,771					$ 70,520
Money market and interest-bearing checking deposits	$ 22,913		53	0.93	$ 22,612		47	0.83	$ 22,187		26	0.47
Savings deposits	2,169		-	0.03	2,170		-	0.04	2,231		-	0.04
Customer certificates of deposit	2,346		7	1.10	2,170		4	0.81	2,063		2	0.38
Other time deposits	1,156		7	2.46	160		1	2.34		-		-	-
Foreign office time deposits	13		-	1.54	12		-	1.55	33		-	1.13
Total interest-bearing deposits	28,597		67	0.94	27,124		52	0.78	26,514		28	0.42
Short-term borrowings	927		6	2.42	221		1	2.39	56		-	1.74
Medium- and long-term debt	6,712		51	3.00	6,694		51	3.06	5,584		32	2.24
Total interest-bearing sources	36,236		124	1.36	34,039		104	1.23	32,154		60	0.74
Noninterest-bearing deposits	26,398				26,872				29,316
Accrued expenses and other liabilities	1,333				1,401				1,073
Total shareholders' equity	7,285				7,459				7,977
Total liabilities and shareholders' equity	$ 71,252					$ 69,771					$ 70,520
Net interest income/rate spread		$	603	3.06			$	606	3.21			$	590	3.24
Impact of net noninterest-bearing sources of funds				0.61					0.58					0.38
Net interest margin (as a percentage of average earning				3.67%					3.79%					3.62%
assets)

16

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 MARCH 31, 2018	172.5	$	1,141	$	2,134	$	(553)	$	8,110	$	(2,832)	$	8,000
Cumulative effect of change in accounting principles	-		-		-		-		-		-		-
Net income	-		-		-		-		326		-		326
Other comprehensive loss, net of tax	-		-		-		(36)		-		-		(36)
Cash dividends declared on common stock ($0.34 per share)	-		-		-		-		(58)		-		(58)
Purchase of common stock	(1.7)		-		-		-		-		(169)		(169)
Net issuance of common stock under employee stock plans	0.1		-		-		-		(4)		10		6
Net issuance of common stock for warrants	-		-		-		-		-		-		-
Share-based compensation	-		-		10		-		-		-		10
BALANCE AT JUNE 30, 2018	170.9	$	1,141	$	2,144	$	(589)	$	8,374	$	(2,991)	$	8,079
BALANCE AT MARCH 31, 2019	155.4	$	1,141	$	2,159	$	(513)	$	8,979	$	(4,357)	$	7,409
Net income	-		-		-		-		298		-		298
Other comprehensive income, net of tax	-		-		-		131		-		-		131
Cash dividends declared on common stock ($0.67 per share)	-		-		-		-		(100)		-		(100)
Purchase of common stock	(5.7)		-		-		-		-		(425)		(425)
Net issuance of common stock under employee stock plans	0.1		-		1		-		(1)		2		2
Share-based compensation	-		-		8		-		-		-		8
BALANCE AT JUNE 30, 2019	149.8	$	1,141	$	2,168	$	(382)	$	9,176	$	(4,780)	$	7,323
BALANCE AT DECEMBER 31, 2017	172.9	$	1,141	$	2,122	$	(451)	$	7,887	$	(2,736)	$	7,963
Cumulative effect of change in accounting principles	-		-		-		1		14		-		15
Net income	-		-		-		-		607		-		607
Other comprehensive loss, net of tax	-		-		-		(139)		-		-		(139)
Cash dividends declared on common stock ($0.64 per share)	-		-		-		-		(110)		-		(110)
Purchase of common stock	(3.4)		-		-		-		-		(328)		(328)
Net issuance of common stock under employee stock plans	1.3		-		(11)		-		(21)		69		37
Net issuance of common stock for warrants	0.1		-		(1)		-		(3)		4		-
Share-based compensation	-		-		34		-		-		-		34
BALANCE AT JUNE 30, 2018	170.9	$	1,141	$	2,144	$	(589)	$	8,374	$	(2,991)	$	8,079
BALANCE AT DECEMBER 31, 2018	160.1	$	1,141	$	2,148	$	(609)	$	8,781	$	(3,954)	$	7,507
Cumulative effect of change in accounting principle	-		-		-		-		(14)		-		(14)
Net income	-		-		-		-		637		-		637
Other comprehensive income, net of tax	-		-		-		227		-		-		227
Cash dividends declared on common stock ($1.34 per share)	-		-		-		-		(205)		-		(205)
Purchase of common stock	(10.9)		-		-		-		-		(859)		(859)
Net issuance of common stock under employee stock plans	0.6		-		(12)		-		(23)		33		(2)
Share-based compensation	-		-		32		-		-		-		32
BALANCE AT JUNE 30, 2019	149.8	$	1,141	$	2,168	$	(382)	$	9,176	$	(4,780)	$	7,323

17

BUSINESS SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries

(dollar amounts in millions)		Business		Retail		Wealth
Three Months Ended June 30, 2019		Bank		Bank	Management		Finance		Other		Total
Earnings summary:
Net interest income (expense)	$	420	$	146	$	46	$	(24)	$	15	$	603
Provision for credit losses		52		1		(5)		-		(4)		44
Noninterest income		136		33		68		14		(1)		250
Noninterest expenses		195		147		67		-		15		424
Provision (benefit) for income taxes		71		7		13		(4)		-		87
Net income (loss)	$	238	$	24	$	39	$	(6)	$	3	$	298
Net credit-relatedcharge-offs (recoveries)	$	35	$	-	$	(2)	$	-	$	-	$	33
Selected average balances:
Assets	$	45,321	$	2,839	$	5,071	$	14,242	$	3,779	$	71,252
Loans		43,926		2,107		4,930		-		-		50,963
Deposits		28,251		20,649		3,740		2,174		181		54,995
Statistical data:
Return on average assets (a)		2.11%		0.44%		3.10%		n/m		n/m		1.68%
Efficiency ratio (b)		34.98		82.26		58.99		n/m		n/m		49.65
		Business		Retail		Wealth
Three Months Ended March 31, 2019		Bank		Bank	Management		Finance		Other		Total
Earnings summary:
Net interest income (expense)	$	412	$	146	$	47	$	(15)	$	16	$	606
Provision for credit losses		(6)		(4)		(5)		-		2		(13)
Noninterest income		136		31		64		4		3		238
Noninterest expenses		198		145		72		-		18		433
Provision (benefit) for income taxes		82		9		10		(4)		(12) (c)	85
Net income (loss)	$	274	$	27	$	34	$	(7)	$	11	$	339
Net credit-relatedcharge-offs (recoveries)	$	12	$	-	$	(1)	$	-	$	-	$	11
Selected average balances:
Assets	$	43,909	$	2,812	$	5,174	$	13,911	$	3,965	$	69,771
Loans		42,538		2,103		5,036		-		-		49,677
Deposits		28,463		20,470		3,801		1,130		132		53,996
Statistical data:
Return on average assets (a)		2.53%		0.54%		2.67%		n/m		n/m		1.97%
Efficiency ratio (b)		36.24		81.34		64.42		n/m		n/m		50.81
		Business		Retail		Wealth
Three Months Ended June 30, 2018		Bank		Bank	Management		Finance		Other		Total
Earnings summary:
Net interest income (expense)	$	405	$	135	$	44	$	(7)	$	13	$	590
Provision for credit losses		(25)		(1)		1		-		(4)		(29)
Noninterest income		135		32		67		12		2		248
Noninterest expenses		211		149		75		(1)		14		448
Provision (benefit) for income taxes		81		4		8		(2)		2	(c)	93
Net income	$	273	$	15	$	27	$	8	$	3	$	326
Net credit-related (recoveries) charge-offs	$	(4)	$	-	$	1	$	-	$	-	$	(3)
Selected average balances:
Assets	$	43,740	$	2,633	$	5,260	$	13,735	$	5,152	$	70,520
Loans		42,041		2,057		5,127		-		-		49,225
Deposits		29,735		21,008		3,852		1,093		142		55,830
Statistical data:
Return on average assets (a)		2.50%		0.28%		2.10%		n/m		n/m		1.85%
Efficiency ratio (b)		39.12		87.84		66.81		n/m		n/m		53.24

1. Return on average assets is calculated based on the greater of average assets or average liabilities and attributed equity.
2. Noninterest expenses as a percentage of the sum of net interest income and noninterest income excluding net gains (losses) from securities and a derivative contract tied to the conversion rate of Visa Class B shares.
3. Included discrete tax benefits of $11 million and $3 million for first quarter 2019 and second quarter 2018, respectively.

n/m - not meaningful

18

MARKET SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries

(dollar amounts in millions)								Other		Finance
Three Months Ended June 30, 2019		Michigan		California		Texas		Markets		& Other		Total
Earnings summary:
Net interest income (expense)	$	186	$	208	$	124	$	94	$	(9)	$	603
Provision for credit losses		(10)		(4)		49		13		(4)		44
Noninterest income		72		40		34		91		13		250
Noninterest expenses		134		99		84		92		15		424
Provision (benefit) for income taxes		30		39		6		16		(4)		87
Net income (loss)	$	104	$	114	$	19	$	64	$	(3)	$	298
Net credit-relatedcharge-offs	$	-	$	7	$	26	$	-	$	-	$	33
Selected average balances:
Assets	$	13,239	$	19,228	$	11,349	$	9,415	$	18,021	$	71,252
Loans		12,704		18,928		10,692		8,639		-		50,963
Deposits		19,816		16,325		8,670		7,829		2,355		54,995
Statistical data:
Return on average assets (a)		2.01%		2.37%		0.69%		2.76%		n/m		1.68%
Efficiency ratio (b)		52.04		39.96		52.86		49.56		n/m		49.65
								Other		Finance
Three Months Ended March 31, 2019		Michigan		California		Texas		Markets		& Other		Total
Earnings summary:
Net interest income	$	186	$	205	$	123	$	91	$	1	$	606
Provision for credit losses		5		(1)		(11)		(8)		2		(13)
Noninterest income		72		40		32		87		7		238
Noninterest expenses		139		100		85		91		18		433
Provision (benefit) for income taxes		26		37		19		19		(16)	(c)	85
Net income	$	88	$	109	$	62	$	76	$	4	$	339
Net credit-relatedcharge-offs (recoveries)	$	4	$	(3)	$	13	$	(3)	$	-	$	11
Selected average balances:
Assets	$	13,075	$	19,048	$	10,920	$	8,852	$	17,876	$	69,771
Loans		12,557		18,768		10,270		8,082		-		49,677
Deposits		19,893		16,245		8,698		7,898		1,262		53,996
Statistical data:
Return on average assets (a)		1.76%		2.32%		2.30%		3.44%		n/m		1.97%
Efficiency ratio (b)		53.66		40.87		54.62		51.39		n/m		50.81
								Other		Finance
Three Months Ended June 30, 2018		Michigan		California		Texas		Markets		& Other		Total
Earnings summary:
Net interest income	$	181	$	194	$	122	$	87	$	6	$	590
Provision for credit losses		-		(9)		(15)		(1)		(4)		(29)
Noninterest income		72		42		30		90		14		248
Noninterest expenses		144		105		92		94		13		448
Provision for income taxes		25		35		17		16		-	(c)	93
Net income	$	84	$	105	$	58	$	68	$	11	$	326
Net credit-relatedcharge-offs (recoveries)	$	-	$	1	$	2	$	(6)	$	-	$	(3)
Selected average balances:
Assets	$	13,426	$	18,696	$	10,439	$	9,072	$	18,887	$	70,520
Loans		12,640		18,435		9,862		8,288		-		49,225
Deposits		20,902		16,642		8,967		8,084		1,235		55,830
Statistical data:
Return on average assets (a)		1.55%		2.25%		2.22%		3.03%		n/m		1.85%
Efficiency ratio (b)		56.50		44.49		60.22		52.81		n/m		53.24

1. Return on average assets is calculated based on the greater of average assets or average liabilities and attributed equity.
2. Noninterest expenses as a percentage of the sum of net interest income and noninterest income excluding net gains (losses) from securities and a derivative contract tied to the conversion rate of Visa Class B shares.
3. Included discrete tax benefits of $11 million and $3 million for first quarter 2019 and second quarter 2018, respectively.

n/m - not meaningful

19

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)

Comerica Incorporated and Subsidiaries

Comerica believes non-GAAP measures are meaningful because they reflect adjustments commonly made by management, investors, regulators and analysts to evaluate the adequacy of equity and our performance trends. Comerica believes the adjusted financial results provide a greater understanding of ongoing operations and enhance the comparability of results with prior periods. Tangible equity is used by Comerica to measure the quality of capital and the return relative to balance sheet risk.

ADJUSTED FINANCIAL RESULTS		Three Months Ended
		June 30,		March 31,		June 30,
(dollar amounts in millions, except per share data)		2019		2019		2018
Noninterest Income:
Noninterest income	$	250	$	238	$	248
Securities repositioning		-		8		-
Adjusted noninterest income	$	250	$	246	$	248
Noninterest Expenses:
Noninterest expenses	$	424	$	433	$	448
Restructuring charges		-		-		(11)
Adjusted noninterest expenses	$	424	$	433	$	437
Pre-tax Income:
Pre-tax income	$	385	$	424	$	419
Securities repositioning		-		8		-
Restructuring charges		-		-		11
Adjusted pre-tax income	$	385	$	432	$	430
Provision for Income Taxes:
Provision for income taxes	$	87	$	85	$	93
Tax on securities repositioning		-		2		-
Tax on restructuring charges		-		-		2
Discrete tax items		-		11		3
Adjusted provision for income taxes	$	87	$	98	$	98
Net Income:
Net income	$	298	$	339	$	326
Securities repositioning, net of tax		-		6		-
Restructuring charges, net of tax		-		-		9
Discrete tax items		-		(11)		(3)
Adjusted net income	$	298	$	334	$	332
Diluted Earnings per Share:
Diluted earnings per share	$	1.94	$	2.11	$	1.87
Securities repositioning, net of tax		-		0.04		-
Restructuring charges, net of tax		-		-		0.05
Discrete tax items		-		(0.07)		(0.02)
Adjusted diluted earnings per share	$	1.94	$	2.08	$	1.90
Efficiency Ratio:
Reported		49.65%		50.81%		53.24%
Adjusted		49.65		50.81		51.90

Securities repositioning refers to first quarter 2019 losses incurred on the sale of approximately $1 billion of treasury securities that were replaced by higher-yielding treasuries with a similar duration of 4 years. Discrete tax items include the tax benefit from employee stock transactions.

20

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited) (Continued)

Comerica Incorporated and Subsidiaries

		June 30,		March 31,		June 30,
(dollar amounts in millions)		2019		2019		2018
Tangible Equity Ratio:
Shareholders' equity	$	7,323	$	7,409	$	8,079
Less:
Goodwill		635		635		635
Other intangible assets		4		5		7
Tangible equity	$	6,684	$	6,769	$	7,437
Total assets	$	72,537	$	70,690	$	71,987
Less:
Goodwill		635		635		635
Other intangible assets		4		5		7
Tangible assets	$	71,898	$	70,050	$	71,345
Equity ratio		10.10%		10.48%		11.22%
Tangible equity ratio		9.30		9.66		10.42
Tangible Equity per Share of Stock:
Shareholders' equity	$	7,323	$	7,409	$	8,079
Tangible equity		6,684		6,769		7,437
Shares of stock outstanding (in millions)		150		155		171
Shareholders' equity per share of stock	$	48.89	$	47.67	$	47.27
Tangible equity per share of stock		44.61		43.55		43.51

The tangible equity ratio removes the effect of intangible assets from capital and total assets. Tangible equity per share of stock removes the effect of intangible assets from shareholders' equity per share of stock.

21