Attached files
file | filename |
---|---|
EX-99.2 - EX-99.2 - KEYCORP /NEW/ | d425043dex992.htm |
EX-99.1 - EX-99.1 - KEYCORP /NEW/ | d425043dex991.htm |
8-K - 8-K - KEYCORP /NEW/ | d425043d8k.htm |
Exhibit 99.3
Consolidated Balance Sheets
(dollars in millions)
9-30-12 | 6-30-12 | 9-30-11 | ||||||||||
Assets |
||||||||||||
Loans |
$ | 51,419 | $ | 49,605 | $ | 48,195 | ||||||
Loans held for sale |
628 | 656 | 479 | |||||||||
Securities available for sale |
11,962 | 13,205 | 17,612 | |||||||||
Held-to-maturity securities |
4,153 | 4,352 | 1,176 | |||||||||
Trading account assets |
663 | 679 | 729 | |||||||||
Short-term investments |
2,208 | 2,216 | 4,766 | |||||||||
Other investments |
1,106 | 1,186 | 1,210 | |||||||||
|
|
|
|
|
|
|||||||
Total earning assets |
72,139 | 71,899 | 74,167 | |||||||||
Allowance for loan and lease losses |
(888 | ) | (888 | ) | (1,131 | ) | ||||||
Cash and due from banks |
974 | 717 | 828 | |||||||||
Premises and equipment |
942 | 931 | 924 | |||||||||
Operating lease assets |
290 | 318 | 393 | |||||||||
Goodwill |
979 | 917 | 917 | |||||||||
Other intangible assets |
182 | 15 | 18 | |||||||||
Corporate-owned life insurance |
3,309 | 3,285 | 3,227 | |||||||||
Derivative assets |
771 | 818 | 940 | |||||||||
Accrued income and other assets |
2,871 | 2,978 | 2,946 | |||||||||
Discontinued assets |
5,381 | 5,533 | 6,033 | |||||||||
|
|
|
|
|
|
|||||||
Total assets |
$ | 86,950 | $ | 86,523 | $ | 89,262 | ||||||
|
|
|
|
|
|
|||||||
Liabilities |
||||||||||||
Deposits in domestic offices: |
||||||||||||
NOW and money market deposit accounts |
$ | 30,573 | $ | 28,957 | $ | 27,548 | ||||||
Savings deposits |
2,393 | 2,103 | 1,968 | |||||||||
Certificates of deposit ($100,000 or more) |
3,226 | 3,669 | 4,457 | |||||||||
Other time deposits |
4,941 | 5,385 | 6,695 | |||||||||
|
|
|
|
|
|
|||||||
Total interest-bearing deposits |
41,133 | 40,114 | 40,668 | |||||||||
Noninterest-bearing deposits |
22,486 | 21,435 | 19,803 | |||||||||
Deposits in foreign office interest-bearing |
569 | 618 | 561 | |||||||||
|
|
|
|
|
|
|||||||
Total deposits |
64,188 | 62,167 | 61,032 | |||||||||
Federal funds purchased and securities sold under repurchase agreements |
1,746 | 1,716 | 1,728 | |||||||||
Bank notes and other short-term borrowings |
388 | 362 | 519 | |||||||||
Derivative liabilities |
657 | 763 | 1,141 | |||||||||
Accrued expense and other liabilities |
1,238 | 1,417 | 1,556 | |||||||||
Long-term debt |
6,119 | 7,521 | 10,717 | |||||||||
Discontinued liabilities |
2,335 | 2,401 | 2,651 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities |
76,671 | 76,347 | 79,344 | |||||||||
Equity |
||||||||||||
Preferred stock, Series A |
291 | 291 | 291 | |||||||||
Common shares |
1,017 | 1,017 | 1,017 | |||||||||
Capital surplus |
4,118 | 4,120 | 4,191 | |||||||||
Retained earnings |
6,762 | 6,595 | 6,079 | |||||||||
Treasury stock, at cost |
(1,868 | ) | (1,796 | ) | (1,820 | ) | ||||||
Accumulated other comprehensive income (loss) |
(69 | ) | (72 | ) | 143 | |||||||
|
|
|
|
|
|
|||||||
Key shareholders equity |
10,251 | 10,155 | 9,901 | |||||||||
Noncontrolling interests |
28 | 21 | 17 | |||||||||
|
|
|
|
|
|
|||||||
Total equity |
10,279 | 10,176 | 9,918 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities and equity |
$ | 86,950 | $ | 86,523 | $ | 89,262 | ||||||
|
|
|
|
|
|
|||||||
Common shares outstanding (000) |
936,195 | 945,473 | 952,808 |
Consolidated Statements of Income
(dollars in millions, except per share amounts)
Three months ended | Nine months ended | |||||||||||||||||||
9-30-12 | 6-30-12 | 9-30-11 | 9-30-12 | 9-30-11 | ||||||||||||||||
Interest income |
||||||||||||||||||||
Loans |
$ | 538 | $ | 518 | $ | 543 | $ | 1,592 | $ | 1,664 | ||||||||||
Loans held for sale |
5 | 5 | 3 | 15 | 10 | |||||||||||||||
Securities available for sale |
93 | 105 | 140 | 314 | 455 | |||||||||||||||
Held-to-maturity securities |
21 | 17 | 2 | 50 | 3 | |||||||||||||||
Trading account assets |
4 | 5 | 5 | 15 | 21 | |||||||||||||||
Short-term investments |
1 | 2 | 3 | 4 | 5 | |||||||||||||||
Other investments |
9 | 10 | 9 | 27 | 33 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total interest income |
671 | 662 | 705 | 2,017 | 2,191 | |||||||||||||||
Interest expense |
||||||||||||||||||||
Deposits |
60 | 71 | 95 | 208 | 305 | |||||||||||||||
Federal funds purchased and securities sold under repurchase agreements |
1 | 1 | 1 | 3 | 4 | |||||||||||||||
Bank notes and other short-term borrowings |
1 | 2 | 3 | 5 | 9 | |||||||||||||||
Long-term debt |
37 | 50 | 57 | 138 | 163 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total interest expense |
99 | 124 | 156 | 354 | 481 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income |
572 | 538 | 549 | 1,663 | 1,710 | |||||||||||||||
Provision (credit) for loan and lease losses |
109 | 21 | 10 | 172 | (38 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income (expense) after provision for loan and lease losses |
463 | 517 | 539 | 1,491 | 1,748 | |||||||||||||||
Noninterest income |
||||||||||||||||||||
Trust and investment services income |
106 | 102 | 107 | 317 | 330 | |||||||||||||||
Service charges on deposit accounts |
74 | 70 | 74 | 212 | 211 | |||||||||||||||
Operating lease income |
17 | 20 | 30 | 59 | 97 | |||||||||||||||
Letter of credit and loan fees |
52 | 56 | 55 | 162 | 157 | |||||||||||||||
Corporate-owned life insurance income |
26 | 30 | 31 | 86 | 86 | |||||||||||||||
Net securities gains (losses) (a) |
| | | | 1 | |||||||||||||||
Electronic banking fees |
18 | 19 | 33 | 54 | 96 | |||||||||||||||
Gains on leased equipment |
46 | 36 | 7 | 109 | 16 | |||||||||||||||
Insurance income |
13 | 11 | 13 | 36 | 42 | |||||||||||||||
Net gains (losses) from loan sales |
39 | 32 | 18 | 93 | 48 | |||||||||||||||
Net gains (losses) from principal investing |
11 | 24 | 34 | 70 | 86 | |||||||||||||||
Investment banking and capital markets income (loss) |
38 | 37 | 25 | 118 | 110 | |||||||||||||||
Other income |
104 | 48 | 56 | 185 | 114 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total noninterest income |
544 | 485 | 483 | 1,501 | 1,394 | |||||||||||||||
Noninterest expense |
||||||||||||||||||||
Personnel |
411 | 389 | 382 | 1,185 | 1,133 | |||||||||||||||
Net occupancy |
65 | 62 | 65 | 191 | 192 | |||||||||||||||
Operating lease expense |
13 | 15 | 23 | 45 | 76 | |||||||||||||||
Computer processing |
43 | 43 | 40 | 127 | 124 | |||||||||||||||
Business services and professional fees |
49 | 51 | 47 | 138 | 129 | |||||||||||||||
FDIC assessment |
7 | 8 | 7 | 23 | 45 | |||||||||||||||
OREO expense, net |
1 | 7 | 1 | 14 | 8 | |||||||||||||||
Equipment |
27 | 27 | 26 | 80 | 78 | |||||||||||||||
Marketing |
18 | 17 | 16 | 48 | 36 | |||||||||||||||
Provision (credit) for losses on lending-related commitments |
(8 | ) | 6 | (1 | ) | (2 | ) | (17 | ) | |||||||||||
Intangible asset amortization on credit cards |
6 | | | 6 | | |||||||||||||||
Other intangible asset amortization |
3 | 1 | 1 | 5 | 3 | |||||||||||||||
Other expense |
99 | 88 | 85 | 291 | 266 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total noninterest expense |
734 | 714 | 692 | 2,151 | 2,073 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations before income taxes |
273 | 288 | 330 | 841 | 1,069 | |||||||||||||||
Income taxes |
52 | 57 | 95 | 184 | 300 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations |
221 | 231 | 235 | 657 | 769 | |||||||||||||||
Income (loss) from discontinued operations, net of taxes |
| 10 | (17 | ) | 5 | (37 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
221 | 241 | 218 | 662 | 732 | |||||||||||||||
Less: Net income (loss) attributable to noncontrolling interests |
2 | 5 | 1 | 7 | 12 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) attributable to Key |
$ | 219 | $ | 236 | $ | 217 | $ | 655 | $ | 720 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | 214 | $ | 221 | $ | 229 | $ | 634 | $ | 656 | ||||||||||
Net income (loss) attributable to Key common shareholders |
214 | 231 | 212 | 639 | 619 | |||||||||||||||
Per common share |
||||||||||||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | .23 | $ | .23 | $ | .24 | $ | .67 | $ | .71 | ||||||||||
Income (loss) from discontinued operations, net of taxes |
| .01 | (.02 | ) | .01 | (.04 | ) | |||||||||||||
Net income (loss) attributable to Key common shareholders (b) |
.23 | .24 | .22 | .68 | .67 | |||||||||||||||
Per common share assuming dilution |
||||||||||||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | .23 | $ | .23 | $ | .24 | $ | .67 | $ | .71 | ||||||||||
Income (loss) from discontinued operations, net of taxes |
| .01 | (.02 | ) | .01 | (.04 | ) | |||||||||||||
Net income (loss) attributable to Key common shareholders (b) |
.23 | .24 | .22 | .67 | .67 | |||||||||||||||
Cash dividends declared per common share |
$ | .05 | $ | .05 | $ | .03 | $ | .13 | $ | .07 | ||||||||||
Weighted-average common shares outstanding (000) |
936,223 | 944,648 | 948,702 | 943,378 | 926,298 | |||||||||||||||
Weighted-average common shares and potential common shares outstanding (000) (c) |
940,764 | 948,087 | 950,686 | 947,582 | 930,449 |
(a) | For the three months ended September 30, 2012, June 30, 2012, and September 30, 2011 Key did not have any impairment losses related to securities. |
(b) | Earnings per share may not foot due to rounding. |
(c) | Assumes conversion of stock options and/or Preferred Series A shares, as applicable. |