Attached files
file | filename |
---|---|
8-K - FORM 8-K - KEYCORP /NEW/ | d611847d8k.htm |
EX-99.1 - EX-99.1 - KEYCORP /NEW/ | d611847dex991.htm |
EX-99.2 - EX-99.2 - KEYCORP /NEW/ | d611847dex992.htm |
Exhibit 99.3
Consolidated Balance Sheets
(dollars in millions)
9-30-13 | 6-30-13 | 9-30-12 | ||||||||||
Assets |
||||||||||||
Loans |
$ | 53,597 | $ | 53,101 | $ | 51,419 | ||||||
Loans held for sale |
699 | 402 | 628 | |||||||||
Securities available for sale |
12,606 | 13,253 | 11,962 | |||||||||
Held-to-maturity securities |
4,835 | 4,750 | 4,153 | |||||||||
Trading account assets |
806 | 592 | 663 | |||||||||
Short-term investments |
3,535 | 3,582 | 2,208 | |||||||||
Other investments |
1,007 | 1,037 | 1,106 | |||||||||
|
|
|
|
|
|
|||||||
Total earning assets |
77,085 | 76,717 | 72,139 | |||||||||
Allowance for loan and lease losses |
(868 | ) | (876 | ) | (888 | ) | ||||||
Cash and due from banks |
748 | 696 | 973 | |||||||||
Premises and equipment |
890 | 900 | 942 | |||||||||
Operating lease assets |
293 | 303 | 290 | |||||||||
Goodwill |
979 | 979 | 979 | |||||||||
Other intangible assets |
137 | 149 | 182 | |||||||||
Corporate-owned life insurance |
3,384 | 3,362 | 3,309 | |||||||||
Derivative assets |
475 | 461 | 771 | |||||||||
Accrued income and other assets |
2,747 | 2,864 | 2,853 | |||||||||
Discontinued assets |
4,838 | 5,084 | 5,400 | |||||||||
|
|
|
|
|
|
|||||||
Total assets |
$ | 90,708 | $ | 90,639 | $ | 86,950 | ||||||
|
|
|
|
|
|
|||||||
Liabilities |
||||||||||||
Deposits in domestic offices: |
||||||||||||
NOW and money market deposit accounts |
$ | 33,132 | $ | 32,689 | $ | 30,573 | ||||||
Savings deposits |
2,489 | 2,542 | 2,393 | |||||||||
Certificates of deposit ($100,000 or more) |
2,698 | 2,918 | 3,226 | |||||||||
Other time deposits |
3,833 | 4,089 | 4,941 | |||||||||
|
|
|
|
|
|
|||||||
Total interest-bearing deposits |
42,152 | 42,238 | 41,133 | |||||||||
Noninterest-bearing deposits |
25,778 | 24,939 | 22,486 | |||||||||
Deposits in foreign office interest-bearing |
605 | 544 | 569 | |||||||||
|
|
|
|
|
|
|||||||
Total deposits |
68,535 | 67,721 | 64,188 | |||||||||
Federal funds purchased and securities sold under repurchase agreements |
1,455 | 1,647 | 1,746 | |||||||||
Bank notes and other short-term borrowings |
466 | 298 | 388 | |||||||||
Derivative liabilities |
450 | 456 | 657 | |||||||||
Accrued expense and other liabilities |
1,375 | 1,421 | 1,205 | |||||||||
Long-term debt |
6,154 | 6,666 | 6,119 | |||||||||
Discontinued liabilities |
2,037 | 2,169 | 2,368 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities |
80,472 | 80,378 | 76,671 | |||||||||
Equity |
||||||||||||
Preferred stock, Series A |
291 | 291 | 291 | |||||||||
Common shares |
1,017 | 1,017 | 1,017 | |||||||||
Capital surplus |
4,029 | 4,045 | 4,118 | |||||||||
Retained earnings |
7,431 | 7,214 | 6,762 | |||||||||
Treasury stock, at cost |
(2,193 | ) | (2,020 | ) | (1,868 | ) | ||||||
Accumulated other comprehensive income (loss) |
(369 | ) | (318 | ) | (69 | ) | ||||||
|
|
|
|
|
|
|||||||
Key shareholders equity |
10,206 | 10,229 | 10,251 | |||||||||
Noncontrolling interests |
30 | 32 | 28 | |||||||||
|
|
|
|
|
|
|||||||
Total equity |
10,236 | 10,261 | 10,279 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities and equity |
$ | 90,708 | $ | 90,639 | $ | 86,950 | ||||||
|
|
|
|
|
|
|||||||
Common shares outstanding (000) |
897,821 | 912,883 | 936,195 |
Consolidated Statements of Income
(dollars in millions, except per share amounts)
Three months ended | Nine months ended | |||||||||||||||||||
9-30-13 | 6-30-13 | 9-30-12 | 9-30-13 | 9-30-12 | ||||||||||||||||
Interest income |
||||||||||||||||||||
Loans |
$ | 532 | $ | 539 | $ | 538 | $ | 1,619 | $ | 1,592 | ||||||||||
Loans held for sale |
5 | 5 | 5 | 14 | 15 | |||||||||||||||
Securities available for sale |
76 | 80 | 93 | 236 | 314 | |||||||||||||||
Held-to-maturity securities |
22 | 20 | 21 | 60 | 50 | |||||||||||||||
Trading account assets |
5 | 4 | 4 | 15 | 15 | |||||||||||||||
Short-term investments |
1 | 1 | 1 | 4 | 4 | |||||||||||||||
Other investments |
6 | 8 | 9 | 23 | 27 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total interest income |
647 | 657 | 671 | 1,971 | 2,017 | |||||||||||||||
Interest expense |
||||||||||||||||||||
Deposits |
37 | 42 | 60 | 124 | 208 | |||||||||||||||
Federal funds purchased and securities sold under repurchase agreements |
1 | | 1 | 2 | 3 | |||||||||||||||
Bank notes and other short-term borrowings |
2 | 2 | 1 | 5 | 5 | |||||||||||||||
Long-term debt |
29 | 32 | 37 | 98 | 138 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total interest expense |
69 | 76 | 99 | 229 | 354 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income |
578 | 581 | 572 | 1,742 | 1,663 | |||||||||||||||
Provision (credit) for loan and lease losses |
28 | 28 | 109 | 111 | 172 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income (expense) after provision for loan and lease losses |
550 | 553 | 463 | 1,631 | 1,491 | |||||||||||||||
Noninterest income |
||||||||||||||||||||
Trust and investment services income |
100 | 100 | 94 | 295 | 280 | |||||||||||||||
Investment banking and debt placement fees |
86 | 84 | 83 | 249 | 217 | |||||||||||||||
Service charges on deposit accounts |
73 | 71 | 74 | 213 | 212 | |||||||||||||||
Operating lease income and other leasing gains |
43 | 19 | 66 | 85 | 176 | |||||||||||||||
Corporate services income |
44 | 43 | 39 | 132 | 127 | |||||||||||||||
Cards and payments income |
43 | 42 | 37 | 122 | 97 | |||||||||||||||
Corporate-owned life insurance income |
26 | 31 | 26 | 87 | 86 | |||||||||||||||
Consumer mortgage income |
3 | 6 | 11 | 16 | 29 | |||||||||||||||
Net gains (losses) from principal investing |
17 | 7 | 11 | 32 | 70 | |||||||||||||||
Other income (a) |
24 | 26 | 77 | 82 | 123 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total noninterest income |
459 | 429 | 518 | 1,313 | 1,417 | |||||||||||||||
Noninterest expense |
||||||||||||||||||||
Personnel |
414 | 406 | 399 | 1,211 | 1,148 | |||||||||||||||
Net occupancy |
66 | 72 | 65 | 202 | 191 | |||||||||||||||
Computer processing |
38 | 39 | 42 | 116 | 126 | |||||||||||||||
Business services and professional fees |
37 | 37 | 48 | 109 | 136 | |||||||||||||||
Equipment |
25 | 27 | 27 | 78 | 80 | |||||||||||||||
Operating lease expense |
14 | 11 | 13 | 37 | 45 | |||||||||||||||
Marketing |
16 | 11 | 18 | 33 | 48 | |||||||||||||||
FDIC assessment |
7 | 8 | 7 | 23 | 23 | |||||||||||||||
Intangible asset amortization on credit cards |
8 | 7 | 6 | 23 | 6 | |||||||||||||||
Other intangible asset amortization |
4 | 3 | 3 | 11 | 5 | |||||||||||||||
Provision (credit) for losses on lending-related commitments |
3 | 5 | (8 | ) | 11 | (2 | ) | |||||||||||||
OREO expense, net |
1 | 1 | 1 | 5 | 14 | |||||||||||||||
Other expense |
83 | 84 | 91 | 249 | 264 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total noninterest expense |
716 | 711 | 712 | 2,108 | 2,084 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations before income taxes |
293 | 271 | 269 | 836 | 824 | |||||||||||||||
Income taxes |
59 | 72 | 51 | 201 | 178 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations |
234 | 199 | 218 | 635 | 646 | |||||||||||||||
Income (loss) from discontinued operations, net of taxes |
37 | 5 | 3 | 45 | 16 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
271 | 204 | 221 | 680 | 662 | |||||||||||||||
Less: Net income (loss) attributable to noncontrolling interests |
(1 | ) | | 2 | | 7 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) attributable to Key |
$ | 272 | $ | 204 | $ | 219 | $ | 680 | $ | 655 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | 229 | $ | 193 | $ | 211 | $ | 618 | $ | 623 | ||||||||||
Net income (loss) attributable to Key common shareholders |
266 | 198 | 214 | 663 | 639 | |||||||||||||||
Per common share |
||||||||||||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | .25 | $ | .21 | $ | .23 | $ | .68 | $ | .66 | ||||||||||
Income (loss) from discontinued operations, net of taxes |
.04 | .01 | | .05 | .02 | |||||||||||||||
Net income (loss) attributable to Key common shareholders (b) |
.29 | .22 | .23 | .73 | .68 | |||||||||||||||
Per common share assuming dilution |
||||||||||||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | .25 | $ | .21 | $ | .22 | $ | .67 | $ | .66 | ||||||||||
Income (loss) from discontinued operations, net of taxes |
.04 | .01 | | .05 | .02 | |||||||||||||||
Net income (loss) attributable to Key common shareholders (b) |
.29 | .22 | .23 | .72 | .67 | |||||||||||||||
Cash dividends declared per common share |
$ | .055 | $ | .055 | $ | .05 | $ | .16 | $ | .13 | ||||||||||
Weighted-average common shares outstanding (000) |
901,904 | 913,736 | 936,223 | 911,918 | 943,378 | |||||||||||||||
Weighted-average common shares and potential common shares outstanding (000) (c) |
928,854 | 918,628 | 940,764 | 917,579 | 947,582 |
(a) | For the three months ended September 30, 2013, June 30 ,2013, and September 30, 2012, 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. |