Attached files
file | filename |
---|---|
8-K - FORM 8-K - KEYCORP /NEW/ | d854267d8k.htm |
EX-99.2 - EX-99.2 - KEYCORP /NEW/ | d854267dex992.htm |
EX-99.1 - EX-99.1 - KEYCORP /NEW/ | d854267dex991.htm |
Exhibit 99.3
Consolidated Balance Sheets
(dollars in millions)
12-31-14 | 9-30-14 | 12-31-13 | ||||||||||
Assets |
||||||||||||
Loans |
$ | 57,381 | $ | 56,155 | $ | 54,457 | ||||||
Loans held for sale |
734 | 784 | 611 | |||||||||
Securities available for sale |
13,360 | 12,245 | 12,346 | |||||||||
Held-to-maturity securities |
5,015 | 4,997 | 4,756 | |||||||||
Trading account assets |
750 | 965 | 738 | |||||||||
Short-term investments |
4,269 | 2,342 | 5,590 | |||||||||
Other investments |
760 | 822 | 969 | |||||||||
|
|
|
|
|
|
|||||||
Total earning assets |
82,269 | 78,310 | 79,467 | |||||||||
Allowance for loan and lease losses |
(794 | ) | (804 | ) | (848 | ) | ||||||
Cash and due from banks |
653 | 651 | 617 | |||||||||
Premises and equipment |
841 | 832 | 885 | |||||||||
Operating lease assets |
330 | 304 | 305 | |||||||||
Goodwill |
1,057 | 1,051 | 979 | |||||||||
Other intangible assets |
101 | 126 | 127 | |||||||||
Corporate-owned life insurance |
3,479 | 3,456 | 3,408 | |||||||||
Derivative assets |
609 | 413 | 407 | |||||||||
Accrued income and other assets |
2,952 | 3,024 | 3,015 | |||||||||
Discontinued assets |
2,324 | 2,421 | 4,572 | |||||||||
|
|
|
|
|
|
|||||||
Total assets |
$ | 93,821 | $ | 89,784 | $ | 92,934 | ||||||
|
|
|
|
|
|
|||||||
Liabilities |
||||||||||||
Deposits in domestic offices: |
||||||||||||
NOW and money market deposit accounts |
$ | 34,536 | $ | 33,941 | $ | 33,952 | ||||||
Savings deposits |
2,371 | 2,390 | 2,472 | |||||||||
Certificates of deposit ($100,000 or more) |
2,040 | 2,533 | 2,631 | |||||||||
Other time deposits |
3,259 | 3,338 | 3,648 | |||||||||
|
|
|
|
|
|
|||||||
Total interest-bearing deposits |
42,206 | 42,202 | 42,703 | |||||||||
Noninterest-bearing deposits |
29,228 | 25,697 | 26,001 | |||||||||
Deposits in foreign office interest-bearing |
564 | 557 | 558 | |||||||||
|
|
|
|
|
|
|||||||
Total deposits |
71,998 | 68,456 | 69,262 | |||||||||
Federal funds purchased and securities sold under repurchase agreements |
575 | 657 | 1,534 | |||||||||
Bank notes and other short-term borrowings |
423 | 996 | 343 | |||||||||
Derivative liabilities |
784 | 384 | 414 | |||||||||
Accrued expense and other liabilities |
1,621 | 1,613 | 1,557 | |||||||||
Long-term debt |
7,875 | 7,172 | 7,650 | |||||||||
Discontinued liabilities |
3 | 3 | 1,854 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities |
83,279 | 79,281 | 82,614 | |||||||||
Equity |
||||||||||||
Preferred stock, Series A |
291 | 291 | 291 | |||||||||
Common shares |
1,017 | 1,017 | 1,017 | |||||||||
Capital surplus |
3,986 | 3,984 | 4,022 | |||||||||
Retained earnings |
8,273 | 8,082 | 7,606 | |||||||||
Treasury stock, at cost |
(2,681 | ) | (2,563 | ) | (2,281 | ) | ||||||
Accumulated other comprehensive income (loss) |
(356 | ) | (325 | ) | (352 | ) | ||||||
|
|
|
|
|
|
|||||||
Key shareholders equity |
10,530 | 10,486 | 10,303 | |||||||||
Noncontrolling interests |
12 | 17 | 17 | |||||||||
|
|
|
|
|
|
|||||||
Total equity |
10,542 | 10,503 | 10,320 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities and equity |
$ | 93,821 | $ | 89,784 | $ | 92,934 | ||||||
|
|
|
|
|
|
|||||||
Common shares outstanding (000) |
859,403 | 868,477 | 890,724 |
Consolidated Statements of Income
(dollars in millions, except per share amounts)
Three months ended | Twelve months ended | |||||||||||||||||||
12-31-14 | 9-30-14 | 12-31-13 | 12-31-14 | 12-31-13 | ||||||||||||||||
Interest income |
||||||||||||||||||||
Loans |
$ | 534 | $ | 531 | $ | 532 | $ | 2,110 | $ | 2,151 | ||||||||||
Loans held for sale |
8 | 4 | 6 | 21 | 20 | |||||||||||||||
Securities available for sale |
67 | 67 | 75 | 277 | 311 | |||||||||||||||
Held-to-maturity securities |
23 | 25 | 22 | 93 | 82 | |||||||||||||||
Trading account assets |
6 | 6 | 6 | 25 | 21 | |||||||||||||||
Short-term investments |
2 | 2 | 2 | 6 | 6 | |||||||||||||||
Other investments |
6 | 4 | 6 | 22 | 29 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total interest income |
646 | 639 | 649 | 2,554 | 2,620 | |||||||||||||||
Interest expense |
||||||||||||||||||||
Deposits |
26 | 28 | 34 | 117 | 158 | |||||||||||||||
Federal funds purchased and securities sold under repurchase agreements |
| 1 | | 2 | 2 | |||||||||||||||
Bank notes and other short-term borrowings |
3 | 2 | 3 | 9 | 8 | |||||||||||||||
Long-term debt |
35 | 33 | 29 | 133 | 127 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total interest expense |
64 | 64 | 66 | 261 | 295 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income |
582 | 575 | 583 | 2,293 | 2,325 | |||||||||||||||
Provision (credit) for loan and lease losses |
22 | 21 | 19 | 59 | 130 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income (expense) after provision for loan and lease losses |
560 | 554 | 564 | 2,234 | 2,195 | |||||||||||||||
Noninterest income |
||||||||||||||||||||
Trust and investment services income |
112 | 99 | 98 | 403 | 393 | |||||||||||||||
Investment banking and debt placement fees |
126 | 88 | 84 | 397 | 333 | |||||||||||||||
Service charges on deposit accounts |
64 | 68 | 68 | 261 | 281 | |||||||||||||||
Operating lease income and other leasing gains |
15 | 17 | 26 | 96 | 117 | |||||||||||||||
Corporate services income |
53 | 42 | 40 | 178 | 172 | |||||||||||||||
Cards and payments income |
43 | 42 | 40 | 166 | 162 | |||||||||||||||
Corporate-owned life insurance income |
38 | 26 | 33 | 118 | 120 | |||||||||||||||
Consumer mortgage income |
3 | 3 | 3 | 10 | 19 | |||||||||||||||
Mortgage servicing fees |
11 | 9 | 22 | 46 | 58 | |||||||||||||||
Net gains (losses) from principal investing |
18 | 9 | 20 | 78 | 52 | |||||||||||||||
Other income (a), (b) |
7 | 14 | 19 | 44 | 59 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total noninterest income |
490 | 417 | 453 | 1,797 | 1,766 | |||||||||||||||
Noninterest expense |
||||||||||||||||||||
Personnel |
409 | 405 | 398 | 1,591 | 1,609 | |||||||||||||||
Net occupancy |
63 | 66 | 73 | 261 | 275 | |||||||||||||||
Computer processing |
40 | 39 | 40 | 158 | 156 | |||||||||||||||
Business services and professional fees |
38 | 36 | 42 | 156 | 151 | |||||||||||||||
Equipment |
23 | 25 | 26 | 96 | 104 | |||||||||||||||
Operating lease expense |
11 | 11 | 10 | 42 | 47 | |||||||||||||||
Marketing |
16 | 15 | 18 | 49 | 51 | |||||||||||||||
FDIC assessment |
9 | 9 | 7 | 30 | 30 | |||||||||||||||
Intangible asset amortization |
10 | 10 | 10 | 39 | 44 | |||||||||||||||
Provision (credit) for losses on lending-related commitments |
| (2 | ) | (3 | ) | (2 | ) | 8 | ||||||||||||
OREO expense, net |
2 | 1 | 2 | 5 | 7 | |||||||||||||||
Other expense |
83 | 89 | 89 | 334 | 338 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total noninterest expense |
704 | 704 | 712 | 2,759 | 2,820 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations before income taxes |
346 | 267 | 305 | 1,272 | 1,141 | |||||||||||||||
Income taxes |
94 | 64 | 70 | 326 | 271 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations |
252 | 203 | 235 | 946 | 870 | |||||||||||||||
Income (loss) from discontinued operations, net of taxes |
2 | (17 | ) | (5 | ) | (39 | ) | 40 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
254 | 186 | 230 | 907 | 910 | |||||||||||||||
Less: Net income (loss) attributable to noncontrolling interests |
1 | | | 7 | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) attributable to Key |
$ | 253 | $ | 186 | $ | 230 | $ | 900 | $ | 910 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | 246 | $ | 197 | $ | 229 | $ | 917 | $ | 847 | ||||||||||
Net income (loss) attributable to Key common shareholders |
248 | 180 | 224 | 878 | 887 | |||||||||||||||
Per common share |
||||||||||||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | .29 | $ | .23 | $ | .26 | $ | 1.05 | $ | .93 | ||||||||||
Income (loss) from discontinued operations, net of taxes |
| (.02 | ) | (.01 | ) | (.04 | ) | .04 | ||||||||||||
Net income (loss) attributable to Key common shareholders (c) |
.29 | .21 | .25 | 1.01 | .98 | |||||||||||||||
Per common share assuming dilution |
||||||||||||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | .28 | $ | .23 | $ | .26 | $ | 1.04 | $ | .93 | ||||||||||
Income (loss) from discontinued operations, net of taxes |
| (.02 | ) | (.01 | ) | (.04 | ) | .04 | ||||||||||||
Net income (loss) attributable to Key common shareholders (c) |
.28 | .21 | .25 | .99 | .97 | |||||||||||||||
Cash dividends declared per common share |
$ | .065 | $ | .065 | $ | .055 | $ | .25 | $ | .215 | ||||||||||
Weighted-average common shares outstanding (000) |
858,811 | 867,350 | 890,516 | 871,464 | 906,524 | |||||||||||||||
Weighted-average common shares and potential common shares outstanding (000) (d) |
886,186 | 874,122 | 897,712 | 878,199 | 912,571 |
(a) | For the three months ended December 31, 2014, September 30, 2014, and December 31, 2013, net securities gains (losses) totaled less than $1 million, less than $1 million, and $1 million, respectively. For the three months ended December 31, 2014, September 30, 2014, and December 31, 2013, Key did not have any impairment losses related to securities. |
(b) | For the twelve months ended December 31, 2014, and December 31, 2013, net securities gains (losses) totaled less than $1 million and $1 million, respectively. For the twelve months ended December 31, 2014, and December 31, 2013, Key did not have any impairment losses related to securities. |
(c) | Earnings per share may not foot due to rounding. |
(d) | Assumes conversion of common share options and other stock awards and/or convertible preferred stock, as applicable. |