Attached files
file | filename |
---|---|
8-K - FORM 8-K - KEYCORP /NEW/ | l42424e8vk.htm |
EX-99.3 - EX-99.3 - KEYCORP /NEW/ | l42424exv99w3.htm |
EX-99.2 - EXHIBIT 99.2 - KEYCORP /NEW/ | l42424exv99w2.htm |
Exhibit 99.1
News
KeyCorp
127 Public Square
Cleveland, OH 44114
127 Public Square
Cleveland, OH 44114
CONTACTS: ANALYSTS |
MEDIA | |
Vernon L. Patterson |
William C. Murschel | |
216.689.0520 |
216.471.2885 | |
Vernon_Patterson@KeyBank.com |
William_C_Murschel@KeyBank.com | |
Christopher F. Sikora |
||
216.689.3133 |
||
Chris_F_Sikora@KeyBank.com |
INVESTOR | KEY MEDIA | |
RELATIONS: www.key.com/ir | NEWSROOM: www.key.com/newsroom | |
FOR IMMEDIATE RELEASE |
KEYCORP REPORTS FIRST QUARTER 2011
NET INCOME OF $184 MILLION
NET INCOME OF $184 MILLION
| Net income from continuing operations of $184 million, or $.21 per common share, for the first quarter of 2011 |
| Net interest margin at 3.25% for the first quarter of 2011 |
| Nonperforming loans declined $183 million to 1.82% of period-end loans |
| Nonperforming assets declined $249 million |
| Loan loss reserve at 2.83% of total period-end loans |
| Net charge-offs declined to $193 million, or 1.59% of average loan balances, for the first quarter of 2011 |
| Repurchased $2.5 billion of preferred stock related to participation in TARP |
| Tier 1 common equity and Tier 1 risk-based capital ratios estimated at 10.70% and 13.44%, respectively, at March 31, 2011 |
CLEVELAND, April 18, 2011 KeyCorp (NYSE: KEY) today announced first quarter net income from
continuing operations attributable to Key common shareholders of $184 million, or $.21 per common
share. These results were after the accelerated amortization of the discount on the repurchased
preferred shares from the U.S. Treasury (deemed dividend) of $49 million, or $.06 per diluted
common share, during the first quarter. Keys first quarter 2011 results compare to a net loss
from continuing operations attributable to Key common shareholders of $98 million, or $.11 per
common share, for the first quarter of 2010. The first quarter 2011 results reflect an improvement
in noninterest expense and lower credit costs from the same period one-year ago. First quarter
2011 net income attributable to Key common shareholders was $173 million compared to a net loss
attributable to Key common shareholders of $96 million for the same quarter one year ago.
During the first quarter of 2011, the Company continued to benefit from improved asset quality
in both Key Community Bank and Key Corporate Bank. Nonperforming assets declined $1.3 billion, and
nonperforming loans decreased by $1.2 billion from the year-ago
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 2
April 18, 2011
Page 2
quarter to $1.1 billion and $885 million, respectively. Net charge-offs declined $329 million
from the first quarter of 2010 to $193 million, or 1.59%, of average loan balances for the first
quarter of 2011.
Our first quarter results demonstrate continued improvement in asset quality and disciplined
expense control, and underscore our successful emergence from the recession, said Chairman and
Chief Executive Officer Henry L. Meyer III. Coupled with our successful capital actions during
the quarter and TARP repayment, Key emerges in an excellent position to compete and grow under the
leadership of CEO-elect Beth Mooney and her team.
Meyer added: Our aggressive actions to exit riskier lending categories, which began over
four years ago, have led to significant credit quality improvement again this quarter, placing our
credit statistics at or near the top of our peer group. In addition, our concerted efforts to
improve Keys efficiency and effectiveness under Keyvolution have resulted in approximately $317
million in annualized cost savings through the first quarter of 2011.
Key is well positioned for a range of opportunities based on our strong capital, balance
sheet and liquidity, said Mooney, who will become KeyCorp Chairman and CEO effective May 1. We
expect to continue to see decreasing levels of net charge-offs and nonperforming assets during
2011. Strong capital provides us the flexibility to make investments in our relationship
businesses, look for opportunities to build market share in target markets, and meet our clients
needs for credit and financial services as demand increases with an improving economy.
The Company expects to build 40 new branches in 2011, having opened eight new branches in the
first quarter of 2011 and 77 others in the prior two calendar years. The Company continues its
multi-year branch building and renovation project which has resulted in approximately one-third of
Keys 1,040 branches in its 14 state-branch network either being newly constructed or remodeled
over the past four years. In addition, Key originated approximately $6.9 billion in new or renewed
lending commitments to consumers and businesses during the first quarter, which is up from $5.3
billion from the same period one year ago.
At March 31, 2011, Keys estimated Tier 1 common equity and Tier 1 risk-based capital ratios
were 10.70% and 13.44%, compared to 9.34% and 15.16%, respectively, at December 31, 2010. During
the first quarter of 2011, Key completed the repurchase of the $2.5 billion of Fixed-Rate Perpetual
Preferred Stock, Series B issued to the U.S. Treasury Department as a result of Keys participation
in the U.S. Treasurys Capital Purchase Program of the Troubled Asset Relief Program (TARP). The
transaction followed Keys successful completion of a $625 million common equity offering and a $1
billion debt offering. The Board of Directors is expected to consider a dividend increase in the
second quarter.
As a result of the repurchase of the U.S. Treasurys preferred stock investment in Key, the
Company recorded a $49 million one-time deemed dividend related to the remaining difference between
the repurchase price and the carrying value of the preferred shares at the time of repurchase.
Beginning with the second quarter of 2011, the repurchase will result in the
elimination of $31 million in dividends and $4 million of discount amortization,
or $140 million on an annual basis, related to these preferred shares.
The
only remaining item related to TARP is the potential repurchase of the warrant granted to the U.S.
Treasury for the purchase of 35,244,361 shares of Key common stock at a purchase price of $10.64
per share (the Warrant). Key has notified the U.S. Treasury of its intent to repurchase the
Warrant.
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 3
April 18, 2011
Page 3
The following table shows Keys continuing and discontinued operating results for the
three-month periods ended March 31, 2011, December 31, 2010 and March 31, 2010.
Results of Operations
Three months ended | ||||||||||||
in millions, except per share amounts | 3-31-11 | 12-31-10 | 3-31-10 | |||||||||
Summary of operations |
||||||||||||
Income (loss) from continuing operations attributable to Key |
$ | 274 | $ | 333 | $ | (57 | ) | |||||
Income (loss) from discontinued operations, net of taxes (a) |
(11 | ) | (13 | ) | 2 | |||||||
Net income (loss) attributable to Key |
$ | 263 | $ | 320 | $ | (55 | ) | |||||
Income (loss) from continuing operations attributable to Key |
$ | 274 | $ | 333 | $ | (57 | ) | |||||
Less: Dividends on Series A Preferred Stock |
6 | 6 | 6 | |||||||||
Cash dividends on Series B Preferred Stock |
31 | 31 | 31 | |||||||||
Amortization of discount on Series B Preferred Stock (b) |
53 | 4 | 4 | |||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
184 | 292 | (98 | ) | ||||||||
Income (loss) from discontinued operations, net of taxes (a) |
(11 | ) | (13 | ) | 2 | |||||||
Net income (loss) attributable to Key common shareholders |
$ | 173 | $ | 279 | $ | (96 | ) | |||||
Per common share assuming dilution |
||||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | .21 | $ | .33 | $ | (.11 | ) | |||||
Income (loss) from discontinued operations, net of taxes (a) |
(.01 | ) | (.02 | ) | | |||||||
Net income (loss) attributable to Key common shareholders (c) |
$ | .19 | $ | .32 | $ | (.11 | ) | |||||
(a) | In September 2009, management made the decision to discontinue the education lending business conducted through Key Education Resources, the education payment and financing unit of KeyBank National Association. In April 2009, management made the decision to curtail the operations of Austin Capital Management, Ltd., an investment subsidiary that specializes in managing hedge fund investments for its institutional customer base. As a result of these decisions, Key has accounted for these businesses as discontinued operations. The loss from discontinued operations for the three-month period ended March 31, 2011, was primarily attributable to fair value adjustments related to the education lending securitization trusts. | |
(b) | 3-31-11 includes a $49 million deemed dividend. | |
(c) | Earnings per share may not foot due to rounding. |
SUMMARY OF CONTINUING OPERATIONS
Taxable-equivalent net interest income was $604 million for the first quarter of 2011, and the
net interest margin was 3.25%. These results compare to taxable-equivalent net interest income of
$632 million and a net interest margin of 3.19% for the first quarter of 2010. The increase in the
net interest margin primarily reflects the Companys efforts to lower funding costs by reducing the
level of higher costing certificates of deposit and growing lower costing transaction accounts.
This benefit to the net interest margin was offset by a lower level of average earning assets and a
change in asset mix as loans paid down.
Compared to the fourth quarter of 2010, taxable-equivalent net interest income decreased by
$31 million, and the net interest margin declined six basis points. The decline in the net
interest margin and net interest income reflects the combined effect of hedge maturities and the
change in the mix and lower levels of earning assets as average loan balances declined.
Keys noninterest income was $457 million for the first quarter of 2011, compared to $450
million for the year-ago quarter. Investment banking and capital markets income increased $34
million compared to the same period one-year ago. A $10 million increase in investment banking
income and a reduction in the customer derivative reserve in the first quarter of 2011 compared to
an increase in this reserve one year ago contributed to this improvement. In addition, letter of
credit and loan fees and net gains (losses) from loan sales both increased $15 million from the
first quarter of 2010. These increases were partially offset by declines in other income of $22
million and operating lease income of $12 million. Also, service charges on deposit accounts
decreased $8 million compared to the same period one-year
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 4
April 18, 2011
Page 4
ago as a result of the changes associated with implementing Regulation E in the third quarter
of 2010.
The major components of Keys noninterest income for the past five quarters are shown in the
following table.
Noninterest Income Major Components
in millions | 1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | |||||||||||||||
Trust and investment services income |
$ | 110 | $ | 108 | $ | 110 | $ | 112 | $ | 114 | ||||||||||
Service charges on deposit accounts |
68 | 70 | 75 | 80 | 76 | |||||||||||||||
Operating lease income |
35 | 42 | 41 | 43 | 47 | |||||||||||||||
Letter of credit and loan fees |
55 | 51 | 61 | 42 | 40 | |||||||||||||||
Corporate-owned life insurance income |
27 | 42 | 39 | 28 | 28 | |||||||||||||||
Electronic banking fees |
30 | 31 | 30 | 29 | 27 | |||||||||||||||
Insurance income |
15 | 12 | 15 | 19 | 18 | |||||||||||||||
Net gains (losses) from loan sales |
19 | 29 | 18 | 25 | 4 | |||||||||||||||
Net gains (losses) from principal investing |
35 | (6 | ) | 18 | 17 | 37 | ||||||||||||||
Investment banking and capital markets income (loss) |
43 | 63 | 42 | 31 | 9 | |||||||||||||||
Compared to the fourth quarter of 2010, noninterest income decreased by $69 million. The
decline was a result of lower investment banking and capital markets income of $20 million,
corporate-owned life insurance income of $15 million, net securities gains (losses) of $13 million,
and net gains (losses) from loan sales of $10 million. In addition, the Company realized a gain of
$28 million from the sale of Tuition Management Systems in the fourth quarter of 2010. These
decreases were partially offset by an increase of $41 million in net gains (losses) from principal
investing (including results attributable to noncontrolling interests).
Keys noninterest expense was $701 million for the first quarter of 2011, compared to $785
million for the same period last year. Contributing to the decrease in noninterest expense were
declines of $22 million in other real estate owned (OREO) expense, $11 million in operating lease
expense, and $8 million in FDIC deposit insurance premiums. Key also experienced a decline of $43
million in various miscellaneous expenses.
Compared to the fourth quarter of 2010, noninterest expense decreased by $43 million.
Decreases in noninterest expense included $18 million in business services and professional fees,
$12 million in marketing costs, and $35 million in various miscellaneous expenses. These decreases
were partially offset by Keys provision (credit) for losses on lending-related commitments which
declined from a credit of $26 million in the fourth quarter of 2010 to a credit of $4 million in
the current quarter.
ASSET QUALITY
Keys provision for loan and lease losses was a credit of $40 million for the first quarter of
2011, compared to a charge of $413 million for the year-ago quarter and a credit of $97 million for
the fourth quarter of 2010. Keys allowance for loan and lease losses was $1.4 billion, or 2.83% of total
period-end loans, at March 31, 2011, compared to 3.20% at December 31, 2010, and 4.34% at March 31,
2010.
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 5
April 18, 2011
Page 5
Selected asset quality statistics for Key for each of the past five quarters are presented in
the following table.
Selected Asset Quality Statistics from Continuing Operations
dollars in millions | 1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | |||||||||||||||
Net loan charge-offs |
$ | 193 | $ | 256 | $ | 357 | $ | 435 | $ | 522 | ||||||||||
Net loan charge-offs to average loans |
1.59 | % | 2.00 | % | 2.69 | % | 3.18 | % | 3.67 | % | ||||||||||
Allowance for loan and lease losses |
$ | 1,372 | $ | 1,604 | $ | 1,957 | $ | 2,219 | $ | 2,425 | ||||||||||
Allowance for credit losses (a) |
1,441 | 1,677 | 2,056 | 2,328 | 2,544 | |||||||||||||||
Allowance for loan and lease losses to period-end loans |
2.83 | % | 3.20 | % | 3.81 | % | 4.16 | % | 4.34 | % | ||||||||||
Allowance for credit losses to period-end loans |
2.97 | 3.35 | 4.00 | 4.36 | 4.55 | |||||||||||||||
Allowance for loan and lease losses to nonperforming loans
|
155.03 | 150.19 | 142.64 | 130.30 | 117.43 | |||||||||||||||
Allowance for credit losses to nonperforming loans |
162.82 | 157.02 | 149.85 | 136.70 | 123.20 | |||||||||||||||
Nonperforming loans at period end |
$ | 885 | $ | 1,068 | $ | 1,372 | $ | 1,703 | $ | 2,065 | ||||||||||
Nonperforming assets at period end |
1,089 | 1,338 | 1,801 | 2,086 | 2,428 | |||||||||||||||
Nonperforming loans to period-end portfolio loans |
1.82 | % | 2.13 | % | 2.67 | % | 3.19 | % | 3.69 | % | ||||||||||
Nonperforming assets to period-end portfolio loans plus |
||||||||||||||||||||
OREO and other nonperforming assets |
2.23 | 2.66 | 3.48 | 3.88 | 4.31 | |||||||||||||||
(a) | Includes the allowance for loan losses plus the liability for credit losses on lending-related commitments. |
Net loan charge-offs for the quarter totaled $193 million, or 1.59%, of average loans.
These results compare to $522 million, or 3.67%, for the same period last year and $256 million, or
2.00%, for the previous quarter. Net loan charge-offs have declined for the last five consecutive
quarters.
Keys net loan charge-offs by loan type for each of the past five quarters are shown in the
following table.
Net Loan Charge-offs from Continuing Operations
dollars in millions | 1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | |||||||||||||||
Commercial, financial and agricultural |
$ | 32 | $ | 80 | $ | 136 | $ | 136 | $ | 126 | ||||||||||
Real estate commercial mortgage |
43 | 52 | 46 | 126 | 106 | |||||||||||||||
Real estate construction |
30 | 28 | 76 | 75 | 157 | |||||||||||||||
Commercial lease financing |
11 | 12 | 16 | 14 | 21 | |||||||||||||||
Total commercial loans |
116 | 172 | 274 | 351 | 410 | |||||||||||||||
Home equity Key Community Bank |
24 | 26 | 35 | 25 | 30 | |||||||||||||||
Home equity Other |
14 | 13 | 13 | 16 | 17 | |||||||||||||||
Marine |
19 | 17 | 12 | 19 | 38 | |||||||||||||||
Other |
20 | 28 | 23 | 24 | 27 | |||||||||||||||
Total consumer loans |
77 | 84 | 83 | 84 | 112 | |||||||||||||||
Total net loan charge-offs |
$ | 193 | $ | 256 | $ | 357 | $ | 435 | $ | 522 | ||||||||||
Net loan charge-offs to average loans
from continuing operations |
1.59 | % | 2.00 | % | 2.69 | % | 3.18 | % | 3.67 | % | ||||||||||
Net loan charge-offs from
discontinued operations education
lending business |
$ | 35 | $ | 32 | $ | 22 | $ | 31 | $ | 36 | ||||||||||
Compared to the fourth quarter of 2010, net loan charge-offs in the commercial loan
portfolio decreased by $56 million. The decrease was primarily attributable to a decline in the
commercial, financial and agricultural and the real estate commercial mortgage loan portfolios.
As shown in the table on page 6, Keys exit loan portfolio accounted for $41 million, or 21.24%, of
Keys total net loan charge-offs for the first quarter of 2011. Net charge-offs in the exit loan
portfolio decreased by $40 million from the fourth quarter of 2010, primarily driven by an
improvement in the commercial loan portfolio.
At March 31, 2011, Keys nonperforming loans totaled $885 million and represented 1.82%
of period-end portfolio loans, compared to 2.13% at December 31, 2010, and 3.69% at March 31, 2010.
Nonperforming assets at March 31, 2011, totaled $1.1 billion and represented 2.23% of portfolio
loans and OREO and other nonperforming assets, compared to 2.66% at
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 6
April 18, 2011
Page 6
December 31, 2010, and 4.31% at March 31, 2010. The following table illustrates the trend in
Keys nonperforming assets by loan type over the past five quarters.
Nonperforming Assets from Continuing Operations
dollars in millions | 1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | |||||||||||||||
Commercial, financial and agricultural |
$ | 221 | $ | 242 | $ | 335 | $ | 489 | $ | 558 | ||||||||||
Real estate commercial mortgage |
245 | 255 | 362 | 404 | 579 | |||||||||||||||
Real estate construction |
146 | 241 | 333 | 473 | 607 | |||||||||||||||
Commercial lease financing |
42 | 64 | 84 | 83 | 99 | |||||||||||||||
Total consumer loans |
231 | 266 | 258 | 254 | 222 | |||||||||||||||
Total nonperforming loans |
885 | 1,068 | 1,372 | 1,703 | 2,065 | |||||||||||||||
Nonperforming loans held for sale |
86 | 106 | 230 | 221 | 195 | |||||||||||||||
OREO and other nonperforming assets |
118 | 164 | 199 | 162 | 168 | |||||||||||||||
Total nonperforming assets |
$ | 1,089 | $ | 1,338 | $ | 1,801 | $ | 2,086 | $ | 2,428 | ||||||||||
Restructured loans accruing and nonaccruing (a) |
$ | 242 | $ | 297 | $ | 360 | $ | 343 | $ | 323 | ||||||||||
Restructured loans included in nonperforming loans (a) |
136 | 202 | 228 | 213 | 226 | |||||||||||||||
Nonperforming assets from discontinued operations
education lending business |
22 | 40 | 38 | 40 | 43 | |||||||||||||||
Nonperforming loans to period-end portfolio loans |
1.82 | % | 2.13 | % | 2.67 | % | 3.19 | % | 3.69 | % | ||||||||||
Nonperforming assets to period-end portfolio loans,
plus OREO and other nonperforming assets |
2.23 | 2.66 | 3.48 | 3.88 | 4.31 | |||||||||||||||
(a) | Restructured loans (i.e. troubled debt restructurings) are those for which Key, for reasons related to a borrowers financial difficulties, grants a concession to the borrower that it would not otherwise consider. These concessions are made to improve the collectability of the loan and generally take the form of a reduction of the interest rate, extension of the maturity date or reduction in the principal balance. |
Nonperforming assets continued to decrease during the first quarter of 2011, representing
the sixth consecutive quarterly decline. Each of the categories within nonperforming assets
experienced reductions in the first quarter. As shown in the following table, Keys exit loan
portfolio accounted for $145 million, or 13.31%, of Keys total nonperforming assets at March 31,
2011, compared to $210 million, or 15.70%, at December 31, 2010.
The following table shows the composition of Keys exit loan portfolio at March 31, 2011, and
December 31, 2010, the net charge-offs recorded on this portfolio for the first quarter of 2011 and
fourth quarter of 2010, and the nonperforming status of these loans at March 31, 2011, and December
31, 2010.
Exit Loan Portfolio from Continuing Operations
Balance | Change | Net Loan | Balance on | |||||||||||||||||||||||||
Outstanding | 3-31-11 vs. | Charge-offs | Nonperforming Status | |||||||||||||||||||||||||
in millions | 3-31-11 | 12-31-10 | 12-31-10 | 1Q11 | 4Q10 | 3-31-11 | 12-31-10 | |||||||||||||||||||||
Residential properties homebuilder |
$ | 87 | $ | 113 | $ | (26 | ) | $ | 2 | $ | 16 | $ | 44 | $ | 66 | |||||||||||||
Marine and RV floor plan |
150 | 166 | (16 | ) | 3 | 12 | 35 | 37 | ||||||||||||||||||||
Commercial lease financing (a) |
1,922 | 2,047 | (125 | ) | 2 | 20 | 21 | 46 | ||||||||||||||||||||
Total commercial loans |
2,159 | 2,326 | (167 | ) | 7 | 48 | 100 | 149 | ||||||||||||||||||||
Home equity Other |
627 | 666 | (39 | ) | 14 | 13 | 13 | 18 | ||||||||||||||||||||
Marine |
2,112 | 2,234 | (122 | ) | 19 | 17 | 31 | 42 | ||||||||||||||||||||
RV and other consumer |
150 | 162 | (12 | ) | 1 | 3 | 1 | 1 | ||||||||||||||||||||
Total consumer loans |
2,889 | 3,062 | (173 | ) | 34 | 33 | 45 | 61 | ||||||||||||||||||||
Total exit loans in loan portfolio |
$ | 5,048 | $ | 5,388 | $ | (340 | ) | $ | 41 | $ | 81 | $ | 145 | $ | 210 | |||||||||||||
Discontinued operations education
lending business (not included in exit loans above) (b) |
$ | 6,318 | $ | 6,466 | $ | (148 | ) | $ | 35 | $ | 32 | $ | 22 | $ | 39 | |||||||||||||
(a) | Includes the business aviation, commercial vehicle, office products, construction and industrial leases, and Canadian lease financing portfolios; and all remaining balances related to lease in, lease out; sale in, sale out; service contract leases; and qualified technological equipment leases. | |
(b) | Includes loans in Keys consolidated education loan securitization trusts. |
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 7
April 18, 2011
Page 7
CAPITAL
Keys estimated risk-based capital ratios included in the following table continued to exceed
all well-capitalized regulatory benchmarks at March 31, 2011.
Capital Ratios
3-31-11 | 12-31-10 | 9-30-10 | 6-30-10 | 3-31-10 | ||||||||||||||||
Tier 1 common equity (a), (b) |
10.70 | % | 9.34 | % | 8.61 | % | 8.07 | % | 7.51 | % | ||||||||||
Tier 1 risk-based capital (a) |
13.44 | 15.16 | 14.30 | 13.62 | 12.92 | |||||||||||||||
Total risk-based capital (a) |
17.35 | 19.12 | 18.22 | 17.80 | 17.07 | |||||||||||||||
Tangible common equity to tangible assets (b) |
9.16 | 8.19 | 8.00 | 7.65 | 7.37 | |||||||||||||||
(a) | 3-31-11 ratio is estimated. | |
(b) | The table entitled GAAP to Non-GAAP Reconciliations presents the computations of certain financial measures related to tangible common equity and Tier 1 common equity. The table reconciles the GAAP performance measures to the corresponding non-GAAP measures, which provides a basis for period-to-period comparisons. |
As shown in the preceding table, at March 31, 2011, Keys estimated Tier 1 common equity
ratio stood at 10.70%, placing it in the top quartile of its peer group for this ratio. In
addition, Keys estimated Tier 1 risk-based capital ratio stood at 13.44%, and its tangible common
equity ratio was 9.16% at March 31, 2011. Since March 31, 2010, Keys Tier 1 common equity ratio
has increased 319 basis points as a result of four consecutive quarters of profitability, a lower
level of risk-weighted assets, and the March 2011 $625 million common equity raise.
The changes in Keys outstanding common shares over the past five quarters are summarized in
the following table.
Summary of Changes in Common Shares Outstanding
in thousands | 1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | |||||||||||||||
Shares outstanding at beginning of period |
880,608 | 880,328 | 880,515 | 879,052 | 878,535 | |||||||||||||||
Common shares issued |
70,621 | | | | | |||||||||||||||
Shares reissued (returned) under employee benefit plans |
2,697 | 280 | (187 | ) | 1,463 | 517 | ||||||||||||||
Shares outstanding at end of period |
953,926 | 880,608 | 880,328 | 880,515 | 879,052 | |||||||||||||||
During the first quarter of 2011, Key completed the repurchase of the $2.5 billion of
Fixed-Rate Perpetual Preferred Stock, Series B issued to the U.S. Treasury Department as a result
of Keys participation in the U.S. Treasurys Capital Purchase Program. The transaction followed
Keys successful completion of a $625 million common equity offering and a $1 billion debt
offering. The proceeds from the equity and debt offerings, along with other available funds, were
used to repurchase the preferred shares.
LINE OF BUSINESS RESULTS
The following table shows the contribution made by each major business segment to Keys
taxable-equivalent revenue from continuing operations and income (loss) from continuing operations
attributable to Key for the periods presented. The specific lines of business that comprise each
of the major business segments are described under the heading Line of Business Descriptions.
For more detailed financial information pertaining to each business segment and its respective
lines of business, see the tables at the end of this release.
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 8
April 18, 2011
Page 8
Major Business Segments
Percent change 1Q11 vs. | ||||||||||||||||||||
dollars in millions | 1Q11 | 4Q10 | 1Q10 | 4Q10 | 1Q10 | |||||||||||||||
Revenue from continuing operations (TE) |
||||||||||||||||||||
Key Community Bank |
$ | 565 | $ | 597 | $ | 594 | (5.4 | )% | (4.9 | )% | ||||||||||
Key Corporate Bank |
403 | 434 | 372 | (7.1 | ) | 8.3 | ||||||||||||||
Other Segments |
96 | 112 | 104 | (14.3 | ) | (7.7 | ) | |||||||||||||
Total Segments |
1,064 | 1,143 | 1,070 | (6.9 | ) | (.6 | ) | |||||||||||||
Reconciling Items |
(3 | ) | 18 | 12 | (116.7 | ) | (125.0 | ) | ||||||||||||
Total |
$ | 1,061 | $ | 1,161 | $ | 1,082 | (8.6 | )% | (1.9 | )% | ||||||||||
Income (loss) from continuing operations
attributable to Key |
||||||||||||||||||||
Key Community Bank |
$ | 81 | $ | 58 | $ | 13 | 39.7 | % | 523.1 | % | ||||||||||
Key Corporate Bank |
125 | 289 | (36 | ) | (56.7 | ) | N/M | |||||||||||||
Other Segments |
58 | 3 | (49 | ) | N/M | N/M | ||||||||||||||
Total Segments |
264 | 350 | (72 | ) | (24.6 | ) | N/M | |||||||||||||
Reconciling Items |
10 | (17 | ) | 15 | N/M | (33.3 | )% | |||||||||||||
Total |
$ | 274 | $ | 333 | $ | (57 | ) | (17.7 | )% | N/M | ||||||||||
TE = Taxable Equivalent, N/M = Not Meaningful |
Key Community Bank
Percent change 1Q11 vs. | ||||||||||||||||||||
dollars in millions | 1Q11 | 4Q10 | 1Q10 | 4Q10 | 1Q10 | |||||||||||||||
Summary of operations |
||||||||||||||||||||
Net interest income (TE) |
$ | 378 | $ | 394 | $ | 412 | (4.1) | % | (8.3 | )% | ||||||||||
Noninterest income |
187 | 203 | 182 | (7.9 | ) | 2.7 | ||||||||||||||
Total revenue (TE) |
565 | 597 | 594 | (5.4 | ) | (4.9 | ) | |||||||||||||
Provision (credit) for loan and lease losses |
11 | 74 | 142 | (85.1 | ) | (92.3 | ) | |||||||||||||
Noninterest expense |
445 | 456 | 451 | (2.4 | ) | (1.3 | ) | |||||||||||||
Income (loss) before income taxes (TE) |
109 | 67 | 1 | 62.7 | N/M | |||||||||||||||
Allocated income taxes and TE adjustments |
28 | 9 | (12 | ) | 211.1 | N/M | ||||||||||||||
Net income (loss) attributable to Key |
$ | 81 | $ | 58 | $ | 13 | 39.7 | % | 523.1 | % | ||||||||||
Average balances |
||||||||||||||||||||
Loans and leases |
$ | 26,312 | $ | 26,436 | $ | 27,769 | (.5) | % | (5.2 | )% | ||||||||||
Total assets |
29,739 | 29,830 | 30,886 | (.3 | ) | (3.7 | ) | |||||||||||||
Deposits |
48,108 | 48,124 | 51,444 | | (6.5 | ) | ||||||||||||||
Assets under management at period end |
$ | 20,057 | $ | 18,788 | $ | 18,248 | 6.8 | % | 9.9 | % | ||||||||||
TE = Taxable Equivalent, N/M = Not Meaningful |
Additional Key Community Bank Data | Percent change 1Q11 vs. | |||||||||||||||||||
dollars in millions | 1Q11 | 4Q10 | 1Q10 | 4Q10 | 1Q10 | |||||||||||||||
Average deposits outstanding |
||||||||||||||||||||
NOW and money market deposit accounts |
$ | 21,482 | $ | 20,513 | $ | 18,651 | 4.7 | % | 15.2 | % | ||||||||||
Savings deposits |
1,901 | 1,863 | 1,814 | 2.0 | 4.8 | |||||||||||||||
Certificates of deposit ($100,000 or more) |
4,513 | 4,885 | 7,362 | (7.6 | ) | (38.7 | ) | |||||||||||||
Other time deposits |
7,959 | 8,638 | 12,558 | (7.9 | ) | (36.6 | ) | |||||||||||||
Deposits in foreign office |
398 | 421 | 502 | (5.5 | ) | (20.7 | ) | |||||||||||||
Noninterest-bearing deposits |
11,855 | 11,804 | 10,557 | .4 | % | 12.3 | ||||||||||||||
Total deposits |
$ | 48,108 | $ | 48,124 | $ | 51,444 | | (6.5 | )% | |||||||||||
Home equity loans |
||||||||||||||||||||
Average balance |
$ | 9,454 | $ | 9,582 | $ | 9,967 | ||||||||||||||
Weighted-average loan-to-value ratio (at
date of origination) |
70 | % | 70 | % | 70 | % | ||||||||||||||
Percent first lien positions |
53 | 53 | 53 | |||||||||||||||||
Other data |
||||||||||||||||||||
Branches |
1,040 | 1,033 | 1,014 | |||||||||||||||||
Automated teller machines |
1,547 | 1,531 | 1,501 | |||||||||||||||||
Key Community Bank Summary of Operations
Key Community Bank recorded net income attributable to Key of $81 million for the first
quarter of 2011, compared to net income attributable to Key of $13 million for the year-ago
quarter. A substantial decrease in the provision for loan and lease losses drove the improvement
in the first quarter of 2011.
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 9
April 18, 2011
Page 9
Taxable-equivalent net interest income declined by $34 million, or 8%, from the first
quarter of 2010, due to declines in average earning assets and average deposits. Average earning
assets decreased by $1 billion, or 5%, from the year-ago quarter, reflecting reductions in the
commercial loan and home equity loan portfolios. Average deposits declined by $3 billion, or 6%,
as higher-costing certificates of deposit mature, partially offset by growth in noninterest-bearing
deposits and NOW and money market deposit accounts.
Noninterest income increased by $5 million, or 3%, from the year-ago quarter, due to higher
income from net gains from loan sales, electronic banking fees, trust and investment services, and
a reduction in the provision for credit losses from client derivatives. These factors were
partially offset by lower service charges on deposits from the implementation of Regulation E.
The provision for loan and lease losses declined by $131 million, or 92%, compared to the
first quarter of 2010 due to improving economic conditions resulting in lower net charge-offs and
nonperforming loans from the same period one year ago.
Noninterest expense declined by $6 million, or 1%, from the year-ago quarter. The decrease
was driven by reductions in FDIC deposit insurance premiums and corporate allocated costs. These
improvements were partially offset by increases in personnel expense and business services and
professional fees, reflecting the cost of our third-party mortgage operations.
Key Corporate Bank
Percent change 1Q11 vs. | ||||||||||||||||||||
dollars in millions | 1Q11 | 4Q10 | 1Q10 | 4Q10 | 1Q10 | |||||||||||||||
Summary of operations |
||||||||||||||||||||
Net interest income (TE) |
$ | 185 | $ | 204 | $ | 195 | (9.3) | % | (5.1 | )% | ||||||||||
Noninterest income |
218 | 230 | 177 | (5.2 | ) | 23.2 | ||||||||||||||
Total revenue (TE) |
403 | 434 | 372 | (7.1 | ) | 8.3 | ||||||||||||||
Provision (credit) for loan and lease losses |
(21 | ) | (263 | ) | 161 | N/M | (113.0 | ) | ||||||||||||
Noninterest expense |
228 | 240 | 272 | (5.0 | ) | (16.2 | )% | |||||||||||||
Income (loss) before income taxes (TE) |
196 | 457 | (61 | ) | (57.1 | ) | N/M | |||||||||||||
Allocated income taxes and TE adjustments |
72 | 168 | (24 | ) | (57.1 | ) | N/M | |||||||||||||
Net income (loss) |
124 | 289 | (37 | ) | (57.1 | ) | N/M | |||||||||||||
Less: Net income (loss) attributable to
noncontrolling interests |
(1 | ) | | (1 | ) | N/M | | |||||||||||||
Net income (loss) attributable to Key |
$ | 125 | $ | 289 | $ | (36 | ) | (56.7) | % | N/M | ||||||||||
Average balances |
||||||||||||||||||||
Loans and leases |
$ | 17,677 | $ | 18,602 | $ | 22,440 | (5.0) | % | (21.2 | )% | ||||||||||
Loans held for sale |
275 | 253 | 240 | 8.7 | 14.6 | |||||||||||||||
Total assets |
21,747 | 22,607 | 26,270 | (3.8 | ) | (17.2 | ) | |||||||||||||
Deposits |
11,282 | 12,766 | 12,220 | (11.6 | ) | (7.7 | ) | |||||||||||||
Assets under management at period end |
$ | 41,461 | $ | 41,027 | $ | 47,938 | 1.1 | % | (13.5 | )% | ||||||||||
TE = Taxable Equivalent, N/M = Not Meaningful |
Key Corporate Bank Summary of Operations
Key Corporate Bank recorded net income attributable to Key of $125 million for the first
quarter of 2011, compared to a net loss attributable to Key of $36 million for the same
period one year ago. This improvement in the first quarter of 2011 was a result of a
substantial decrease in the provision for loan and lease losses.
Taxable-equivalent net interest income decreased by $10 million, or 5%, compared to the first
quarter of 2010, primarily due to lower earning assets and deposits. Average earning assets
decreased by $5 billion, or 21% from the year-ago quarter. Average deposits declined by $938
million, or 8%, from one year ago. During the first quarter of 2011, approximately $1.5 billion of
escrow deposits associated with Keys mortgage servicing operations were moved to
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 10
April 18, 2011
Page 10
another financial institution as a result of the previously reported ratings downgrade of
KeyBank National Association by Moodys in November 2010.
Noninterest income increased by $41 million, or 23%, from the first quarter of 2010.
Investment banking and capital markets income increased $39 million. The first quarter of 2010
included a $21 million provision for losses on customer derivatives compared to a credit of $9
million in the first quarter of 2011. This improvement was partially offset by lower levels of
fixed income and equity trading income. Investment banking income increased primarily due to
increased levels of debt and equity financings. Also contributing to the improvement in
noninterest income was a $16 million increase in letter of credit and loan fees related to an
increase in syndication fees. These gains were partially offset by decreases in trust and
investment services income of $7 million and operating lease revenue of $5 million.
The provision for loan and lease losses in the first quarter of 2011 was a credit of $21
million compared to a charge of $161 million for the same period one year ago. Key Corporate Bank
continued to experience improved asset quality for the sixth quarter in a row.
Noninterest expense decreased by $44 million, or 16%, from the first quarter of 2010 due in
part to a $24 million decline in OREO expense. Also contributing to the improvement was a $34
million decrease in various miscellaneous expenses and a $5 million decline in corporate overhead.
These improvements were partially offset by an increase in personnel expense.
Other Segments
Other Segments consist of Corporate Treasury, Keys Principal Investing unit and various exit
portfolios. Other Segments generated net income attributable to Key of $58 million for the first
quarter of 2011, compared to a net loss attributable to Key of $49 million for the same period last
year. These results are primarily attributable to a decrease in the provision for loan and lease
losses and noninterest expense.
Line of Business Descriptions
Key Community Bank
Regional Banking provides individuals with branch-based deposit and investment products, personal
finance services and loans, including residential mortgages, home equity and various types of
installment loans. This line of business also provides small businesses with deposit, investment
and credit products, and business advisory services.
Regional Banking also offers financial, estate and retirement planning, and asset management
services to assist high-net-worth clients with their banking, trust, portfolio management,
insurance, charitable giving and related needs.
Commercial Banking provides midsize businesses with products and services that include commercial
lending, cash management, equipment leasing, investment and employee benefit programs, succession
planning, access to capital markets, derivatives and foreign exchange.
Key Corporate Bank
Real Estate Capital and Corporate Banking Services consists of two business units, Real Estate
Capital and Corporate Banking Services.
Real Estate Capital is a national business that provides construction and interim lending,
permanent debt placements and servicing, equity and investment banking, and other
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 11
April 18, 2011
Page 11
commercial banking products and services to developers, brokers and owner-investors. This
unit deals primarily with nonowner-occupied properties (i.e., generally properties in which at
least 50% of the debt service is provided by rental income from nonaffiliated third parties). Real
Estate Capital emphasizes providing clients with finance solutions through access to the capital
markets.
Corporate Banking Services provides cash management, interest rate derivatives, and foreign
exchange products and services to clients served by both the Key Community Bank and Key Corporate
Bank groups. Through its Public Sector and Financial Institutions businesses, Corporate Banking
Services also provides a full array of commercial banking products and services to government and
not-for-profit entities and community banks. A variety of cash management services are provided
through the Global Treasury Management unit.
Equipment Finance meets the equipment leasing needs of companies worldwide and provides equipment
manufacturers, distributors and resellers with financing options for their clients. Lease
financing receivables and related revenues are assigned to other lines of business (primarily
Institutional and Capital Markets and Commercial Banking) if those businesses are principally
responsible for maintaining the relationship with the client.
Institutional and Capital Markets, through its KeyBanc Capital Markets unit, provides commercial
lending, treasury management, investment banking, derivatives, foreign exchange, equity and debt
underwriting and trading, and syndicated finance products and services to large corporations and
middle-market companies.
Institutional and Capital Markets, through its Victory Capital Management unit, also manages or
offers advice regarding investment portfolios for a national client base, including corporations,
labor unions, not-for-profit organizations, governments and individuals. These portfolios may be
managed in separate accounts, common funds or the Victory family of mutual funds.
Cleveland-based KeyCorp (NYSE: KEY) is one of the nations largest bank-based financial
services companies, with assets of approximately $90 billion at March 31, 2011. Key companies
provide investment management, retail and commercial banking, and investment banking products and
services to individuals and companies throughout the United States and, for certain businesses,
internationally. In 2010, KeyBank scored significantly higher than its four largest competitor
banks in a customer satisfaction survey conducted by the American Customer Satisfaction Index,
scoring significantly better than bank industry scores across multiple dimensions, most notably
Customer Loyalty. Key also has been recognized for excellence in numerous areas of the
multi-channel customer banking experience, including Corporate Insights 2010 edition of Bank
Monitor for online service. For more information about Key, visit https://www.key.com/.
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 12
April 18, 2011
Page 12
Notes to Editors:
A live Internet broadcast of KeyCorps conference call to discuss quarterly results and currently
anticipated earnings trends and to answer analysts questions can be accessed through the Investor
Relations section at https://www.key.com/ir at 9:00 a.m. ET, on Monday, April 18, 2011. An
audio replay of the call will be available through April 25, 2011.
For up-to-date company information, media contacts and facts and figures about Keys lines of
business, visit our Media Newsroom at https://www.key.com/newsroom.
This earnings release contains forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995, including statements about Keys financial condition,
results of operations, earnings outlook, asset quality trends and profitability. Forward-looking
statements are not historical facts but instead represent only managements current expectations
and forecasts regarding future events, many of which, by their nature, are inherently uncertain and
outside of Keys control. Keys actual results and financial condition may differ, possibly
materially, from the anticipated results and financial condition indicated in these forward-looking
statements. Factors that could cause Keys actual results to differ materially from those
described in the forward-looking statements can be found in KeyCorps Annual Report on Form 10-K
for the year ended December 31, 2010, which has been filed with the Securities and Exchange
Commission and is available on Keys website (www.key.com/ir) and on the
Securities and Exchange Commissions website (www.sec.gov). Forward-looking
statements are not guarantees of future performance and should not be relied upon as representing
managements views as of any subsequent date. Key does not undertake any obligation to update the
forward-looking statements to reflect the impact of circumstances or events that may arise after
the date of the forward-looking statements.
*****
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 13
April 18, 2011
Page 13
Financial Highlights
(dollars in millions, except per share amounts)
(dollars in millions, except per share amounts)
Three months ended | ||||||||||||
3-31-11 | 12-31-10 | 3-31-10 | ||||||||||
Summary of operations |
||||||||||||
Net interest income (TE) |
$ | 604 | $ | 635 | $ | 632 | ||||||
Noninterest income |
457 | 526 | 450 | |||||||||
Total revenue (TE) |
1,061 | 1,161 | 1,082 | |||||||||
Provision (credit) for loan and lease losses |
(40 | ) | (97 | ) | 413 | |||||||
Noninterest expense |
701 | 744 | 785 | |||||||||
Income (loss) from continuing operations attributable to Key |
274 | 333 | (57 | ) | ||||||||
Income (loss) from discontinued operations, net of taxes (b) |
(11 | ) | (13 | ) | 2 | |||||||
Net income (loss) attributable to Key |
263 | 320 | (55 | ) | ||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | 184 | $ | 292 | $ | (98 | ) | |||||
Income (loss) from discontinued operations, net of taxes (b) |
(11 | ) | (13 | ) | 2 | |||||||
Net income (loss) attributable to Key common shareholders |
173 | 279 | (96 | ) | ||||||||
Per common share |
||||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | .21 | $ | .33 | $ | (.11 | ) | |||||
Income (loss) from discontinued operations, net of taxes (b) |
(.01 | ) | (.02 | ) | | |||||||
Net income (loss) attributable to Key common shareholders |
.20 | .32 | (.11 | ) | ||||||||
Income (loss) from continuing operations attributable to Key common shareholders assuming dilution |
.21 | .33 | (.11 | ) | ||||||||
Income (loss) from discontinued operations, net of taxes assuming dilution (b) |
(.01 | ) | (.02 | ) | | |||||||
Net income (loss) attributable to Key common shareholders assuming dilution |
.19 | .32 | (.11 | ) | ||||||||
Cash dividends paid |
.01 | .01 | .01 | |||||||||
Book value at period end |
9.58 | 9.52 | 9.01 | |||||||||
Tangible book value at period end |
8.59 | 8.45 | 7.91 | |||||||||
Market price at period end |
8.88 | 8.85 | 7.75 | |||||||||
Performance ratios |
||||||||||||
From continuing operations: |
||||||||||||
Return on average total assets |
1.32 | % | 1.53 | % | (.26) | % | ||||||
Return on average common equity |
8.75 | 13.71 | (4.95 | ) | ||||||||
Net interest margin (TE) |
3.25 | 3.31 | 3.19 | |||||||||
From consolidated operations: |
||||||||||||
Return on average total assets |
1.18 | % | 1.36 | % | (.23) | % | ||||||
Return on average common equity |
8.23 | 13.10 | (4.85 | ) | ||||||||
Net interest margin (TE) |
3.16 | 3.22 | 3.13 | |||||||||
Loan to deposit (d) |
90.76 | 90.30 | 93.23 | |||||||||
Capital ratios at period end |
||||||||||||
Key shareholders equity to assets |
10.42 | % | 12.10 | % | 11.17 | % | ||||||
Tangible Key shareholders equity to tangible assets |
9.48 | 11.20 | 10.26 | |||||||||
Tangible common equity to tangible assets (a) |
9.16 | 8.19 | 7.37 | |||||||||
Tier 1 common equity (a), (c) |
10.70 | 9.34 | 7.51 | |||||||||
Tier 1 risk-based capital (c) |
13.44 | 15.16 | 12.92 | |||||||||
Total risk-based capital (c) |
17.35 | 19.12 | 17.07 | |||||||||
Leverage (c) |
11.47 | 13.02 | 11.60 | |||||||||
Asset quality from continuing operations |
||||||||||||
Net loan charge-offs |
$ | 193 | $ | 256 | $ | 522 | ||||||
Net loan charge-offs to average loans |
1.59 | % | 2.00 | % | 3.67 | % | ||||||
Allowance for loan and lease losses |
$ | 1,372 | $ | 1,604 | $ | 2,425 | ||||||
Allowance for credit losses |
1,441 | 1,677 | 2,544 | |||||||||
Allowance for loan and lease losses to period-end loans |
2.83 | % | 3.20 | % | 4.34 | % | ||||||
Allowance for credit losses to period-end loans |
2.97 | 3.35 | 4.55 | |||||||||
Allowance for loan and lease losses to nonperforming loans |
155.03 | 150.19 | 117.43 | |||||||||
Allowance for credit losses to nonperforming loans |
162.82 | 157.02 | 123.20 | |||||||||
Nonperforming loans at period end |
$ | 885 | $ | 1,068 | $ | 2,065 | ||||||
Nonperforming assets at period end |
1,089 | 1,338 | 2,428 | |||||||||
Nonperforming loans to period-end portfolio loans |
1.82 | % | 2.13 | % | 3.69 | % | ||||||
Nonperforming assets to period-end portfolio loans plus |
||||||||||||
OREO and other nonperforming assets |
2.23 | 2.66 | 4.31 | |||||||||
Trust and brokerage assets |
||||||||||||
Assets under management |
$ | 61,518 | $ | 59,815 | $ | 66,186 | ||||||
Nonmanaged and brokerage assets |
29,024 | 28,069 | 27,809 | |||||||||
Other data |
||||||||||||
Average full-time equivalent employees |
15,301 | 15,424 | 15,772 | |||||||||
Branches |
1,040 | 1,033 | 1,014 | |||||||||
Taxable-equivalent adjustment |
$ | 7 | $ | 6 | $ | 7 |
(a) | The following table entitled GAAP to Non-GAAP Reconciliations presents the computations of certain financial measures related to tangible common equity and Tier 1 common equity. The table reconciles the GAAP performance measures to the corresponding non-GAAP measures, which provides a basis for period-to-period comparisons. | |
(b) | In September 2009, management made the decision to discontinue the education lending business conducted through Key Education Resources, the education payment and financing unit of KeyBank National Association. In April 2009, management made the decision to curtail the operations of Austin Capital Management, Ltd., an investment subsidiary that specializes in managing hedge fund investments for its institutional customer base. As a result of these decisions, Key has accounted for these businesses as discontinued operations. | |
(c) | 3-31-11 ratio is estimated. | |
(d) | Represents period-end consolidated total loans and loans held for sale (excluding education loans in the securitization trusts) divided by period-end consolidated total deposits (excluding deposits in foreign office). |
TE = Taxable Equivalent, GAAP = U.S. generally accepted accounting principles
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 14
April 18, 2011
Page 14
GAAP to Non-GAAP Reconciliations
(dollars in millions, except per share amounts)
(dollars in millions, except per share amounts)
The table below presents the computations of certain financial measures related to tangible common
equity, Tier 1 common equity and pre-provision net revenue. The tangible common equity ratio
has become a focus of some investors, and management believes that this ratio may assist investors
in analyzing Keys capital position absent the effects of intangible assets and preferred stock.
Traditionally, the banking regulators have assessed bank and bank holding company capital adequacy
based on both the amount and composition of capital, the calculation of which is prescribed in
federal banking regulations. As a result of the Supervisory Capital Assessment Program, the
Federal Reserve has focused its assessment of capital adequacy on a component of Tier 1 capital,
known as Tier 1 common equity. Because the Federal Reserve has long indicated that voting common
shareholders equity (essentially Tier 1 capital less preferred stock, qualifying capital
securities and noncontrolling interests in subsidiaries) generally should be the dominant element
in Tier 1 capital, such a focus is consistent with existing capital adequacy guidelines and does
not imply a new or ongoing capital standard. Because Tier 1 common equity is neither formally
defined by GAAP nor prescribed in amount by federal banking regulations, this measure is considered
to be a non-GAAP financial measure. Since analysts and banking regulators may assess Keys capital
adequacy using tangible common equity and Tier 1 common equity, management believes it is useful to
provide investors the ability to assess Keys capital adequacy on these same bases. The table also
reconciles the GAAP performance measures to the corresponding non-GAAP measures.
The table also shows the computation for pre-provision net revenue, which is not formally defined
by GAAP. Management believes that eliminating the effects of provision for loan and lease losses
facilitates the analysis of results by presenting them on a more comparable basis.
Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied and
are not audited. To mitigate these limitations, Key has procedures in place to ensure that these
measures are calculated using the appropriate GAAP or regulatory components, and to ensure that
Keys performance is properly reflected to facilitate period-to-period comparisons. Although these
non-GAAP financial measures are frequently used by investors in the evaluation of a company, they
have limitations as analytical tools, and should not be considered in isolation, or as a substitute
for analyses of results as reported under GAAP.
Three months ended | ||||||||||||
3-31-11 | 12-31-10 | 3-31-10 | ||||||||||
Tangible common equity to tangible assets at period end |
||||||||||||
Key shareholders equity (GAAP) |
$ | 9,425 | $ | 11,117 | $ | 10,641 | ||||||
Less: Intangible assets |
937 | 938 | 963 | |||||||||
Preferred Stock, Series B |
| 2,446 | 2,434 | |||||||||
Preferred Stock, Series A |
291 | 291 | 291 | |||||||||
Tangible common equity (non-GAAP) |
$ | 8,197 | $ | 7,442 | $ | 6,953 | ||||||
Total assets (GAAP) |
$ | 90,438 | $ | 91,843 | $ | 95,303 | ||||||
Less: Intangible assets |
937 | 938 | 963 | |||||||||
Tangible assets (non-GAAP) |
$ | 89,501 | $ | 90,905 | $ | 94,340 | ||||||
Tangible common equity to tangible assets ratio (non-GAAP) |
9.16 | % | 8.19 | % | 7.37 | % | ||||||
Tier 1 common equity at period end |
||||||||||||
Key shareholders equity (GAAP) |
$ | 9,425 | $ | 11,117 | $ | 10,641 | ||||||
Qualifying capital securities |
1,791 | 1,791 | 1,791 | |||||||||
Less: Goodwill |
917 | 917 | 917 | |||||||||
Accumulated other comprehensive income (loss) (a) |
(92 | ) | (66 | ) | (25 | ) | ||||||
Other assets (b) |
191 | 248 | 765 | |||||||||
Total Tier 1 capital (regulatory) |
10,200 | 11,809 | 10,775 | |||||||||
Less: Qualifying capital securities |
1,791 | 1,791 | 1,791 | |||||||||
Preferred Stock, Series B |
| 2,446 | 2,434 | |||||||||
Preferred Stock, Series A |
291 | 291 | 291 | |||||||||
Total Tier 1 common equity (non-GAAP) |
$ | 8,118 | $ | 7,281 | $ | 6,259 | ||||||
Net risk-weighted assets (regulatory) (b), (c) |
$ | 75,878 | $ | 77,921 | $ | 83,362 | ||||||
Tier 1 common equity ratio (non-GAAP) (c) |
10.70 | % | 9.34 | % | 7.51 | % | ||||||
Pre-provision net revenue |
||||||||||||
Net interest income (GAAP) |
$ | 597 | $ | 629 | $ | 625 | ||||||
Plus: Taxable-equivalent adjustment |
7 | 6 | 7 | |||||||||
Noninterest income |
457 | 526 | 450 | |||||||||
Less: Noninterest expense |
701 | 744 | 785 | |||||||||
Pre-provision net revenue from continuing operations (non-GAAP) |
$ | 360 | $ | 417 | $ | 297 | ||||||
(a) | Includes net unrealized gains or losses on securities available for sale (except for net unrealized losses on marketable equity securities), net gains or losses on cash flow hedges, and amounts resulting from the December 31, 2006, adoption and subsequent application of the applicable accounting guidance for defined benefit and other postretirement plans. | |
(b) | Other assets deducted from Tier 1 capital and net risk-weighted assets consist of disallowed deferred tax assets of $102 million at March 31, 2011, $158 million at December 31, 2010 and $651 million at March 31, 2010, disallowed intangible assets (excluding goodwill) and deductible portions of nonfinancial equity investments. | |
(c) | 3-31-11 amount is estimated. |
GAAP = U.S. generally accepted accounting principles
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 15
April 18, 2011
Page 15
Consolidated Balance Sheets
(dollars in millions)
(dollars in millions)
3-31-11 | 12-31-10 | 3-31-10 | ||||||||||
Assets |
||||||||||||
Loans |
$ | 48,552 | $ | 50,107 | $ | 55,913 | ||||||
Loans held for sale |
426 | 467 | 556 | |||||||||
Securities available for sale |
19,448 | 21,933 | 16,553 | |||||||||
Held-to-maturity securities |
19 | 17 | 22 | |||||||||
Trading account assets |
1,041 | 985 | 1,034 | |||||||||
Short-term investments |
3,705 | 1,344 | 4,345 | |||||||||
Other investments |
1,402 | 1,358 | 1,525 | |||||||||
Total earning assets |
74,593 | 76,211 | 79,948 | |||||||||
Allowance for loan and lease losses |
(1,372 | ) | (1,604 | ) | (2,425 | ) | ||||||
Cash and due from banks |
540 | 278 | 619 | |||||||||
Premises and equipment |
906 | 908 | 872 | |||||||||
Operating lease assets |
491 | 509 | 652 | |||||||||
Goodwill |
917 | 917 | 917 | |||||||||
Other intangible assets |
20 | 21 | 46 | |||||||||
Corporate-owned life insurance |
3,187 | 3,167 | 3,087 | |||||||||
Derivative assets |
1,005 | 1,006 | 1,063 | |||||||||
Accrued income and other assets |
3,758 | 3,876 | 4,150 | |||||||||
Discontinued assets |
6,393 | 6,554 | 6,374 | |||||||||
Total assets |
$ | 90,438 | $ | 91,843 | $ | 95,303 | ||||||
Liabilities |
||||||||||||
Deposits in domestic offices: |
||||||||||||
NOW and money market deposit accounts |
$ | 26,177 | $ | 27,066 | $ | 25,068 | ||||||
Savings deposits |
1,964 | 1,879 | 1,873 | |||||||||
Certificates of deposit ($100,000 or more) |
5,314 | 5,862 | 10,188 | |||||||||
Other time deposits |
7,597 | 8,245 | 12,010 | |||||||||
Total interest-bearing deposits |
41,052 | 43,052 | 49,139 | |||||||||
Noninterest-bearing deposits |
16,495 | 16,653 | 15,364 | |||||||||
Deposits in foreign office interest-bearing |
3,263 | 905 | 646 | |||||||||
Total deposits |
60,810 | 60,610 | 65,149 | |||||||||
Federal funds purchased and securities
sold under repurchase agreements |
2,232 | 2,045 | 1,927 | |||||||||
Bank notes and other short-term borrowings |
685 | 1,151 | 446 | |||||||||
Derivative liabilities |
1,106 | 1,142 | 1,103 | |||||||||
Accrued expense and other liabilities |
1,931 | 1,931 | 2,089 | |||||||||
Long-term debt |
11,048 | 10,592 | 11,177 | |||||||||
Discontinued liabilities |
2,929 | 2,998 | 2,490 | |||||||||
Total liabilities |
80,741 | 80,469 | 84,381 | |||||||||
Equity |
||||||||||||
Preferred stock, Series A |
291 | 291 | 291 | |||||||||
Preferred stock, Series B |
| 2,446 | 2,434 | |||||||||
Common shares |
1,017 | 946 | 946 | |||||||||
Common stock warrant |
87 | 87 | 87 | |||||||||
Capital surplus |
4,167 | 3,711 | 3,724 | |||||||||
Retained earnings |
5,721 | 5,557 | 5,098 | |||||||||
Treasury stock, at cost |
(1,823 | ) | (1,904 | ) | (1,958 | ) | ||||||
Accumulated other comprehensive income (loss) |
(35 | ) | (17 | ) | 19 | |||||||
Key shareholders equity |
9,425 | 11,117 | 10,641 | |||||||||
Noncontrolling interests |
272 | 257 | 281 | |||||||||
Total equity |
9,697 | 11,374 | 10,922 | |||||||||
Total liabilities and equity |
$ | 90,438 | $ | 91,843 | $ | 95,303 | ||||||
Common shares outstanding (000) |
953,926 | 880,608 | 879,052 |
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 16
April 18, 2011
Page 16
Consolidated Statements of Income
(dollars in millions, except per share amounts)
(dollars in millions, except per share amounts)
Three months ended | ||||||||||||
3-31-11 | 12-31-10 | 3-31-10 | ||||||||||
Interest income |
||||||||||||
Loans |
$ | 570 | $ | 617 | $ | 710 | ||||||
Loans held for sale |
4 | 4 | 4 | |||||||||
Securities available for sale |
166 | 170 | 150 | |||||||||
Held-to-maturity securities |
| | 1 | |||||||||
Trading account assets |
7 | 8 | 11 | |||||||||
Short-term investments |
1 | 1 | 2 | |||||||||
Other investments |
12 | 11 | 14 | |||||||||
Total interest income |
760 | 811 | 892 | |||||||||
Interest expense |
||||||||||||
Deposits |
110 | 124 | 212 | |||||||||
Federal funds purchased and securities sold under repurchase agreements |
1 | 2 | 1 | |||||||||
Bank notes and other short-term borrowings |
3 | 3 | 3 | |||||||||
Long-term debt |
49 | 53 | 51 | |||||||||
Total interest expense |
163 | 182 | 267 | |||||||||
Net interest income |
597 | 629 | 625 | |||||||||
Provision (credit) for loan and lease losses |
(40 | ) | (97 | ) | 413 | |||||||
Net interest income (expense) after provision for loan and lease losses |
637 | 726 | 212 | |||||||||
Noninterest income |
||||||||||||
Trust and investment services income |
110 | 108 | 114 | |||||||||
Service charges on deposit accounts |
68 | 70 | 76 | |||||||||
Operating lease income |
35 | 42 | 47 | |||||||||
Letter of credit and loan fees |
55 | 51 | 40 | |||||||||
Corporate-owned life insurance income |
27 | 42 | 28 | |||||||||
Net securities gains (losses) (a) |
(1 | ) | 12 | 3 | ||||||||
Electronic banking fees |
30 | 31 | 27 | |||||||||
Gains on leased equipment |
4 | 6 | 8 | |||||||||
Insurance income |
15 | 12 | 18 | |||||||||
Net gains (losses) from loan sales |
19 | 29 | 4 | |||||||||
Net gains (losses) from principal investing |
35 | (6 | ) | 37 | ||||||||
Investment banking and capital markets income (loss) |
43 | 63 | 9 | |||||||||
Other income |
17 | 66 | 39 | |||||||||
Total noninterest income |
457 | 526 | 450 | |||||||||
Noninterest expense |
||||||||||||
Personnel |
371 | 365 | 362 | |||||||||
Net occupancy |
65 | 70 | 66 | |||||||||
Operating lease expense |
28 | 28 | 39 | |||||||||
Computer processing |
42 | 45 | 47 | |||||||||
Business services and professional fees |
38 | 56 | 38 | |||||||||
FDIC assessment |
29 | 27 | 37 | |||||||||
OREO expense, net |
10 | 10 | 32 | |||||||||
Equipment |
26 | 26 | 24 | |||||||||
Marketing |
10 | 22 | 13 | |||||||||
Provision (credit) for losses on lending-related commitments |
(4 | ) | (26 | ) | (2 | ) | ||||||
Other expense |
86 | 121 | 129 | |||||||||
Total noninterest expense |
701 | 744 | 785 | |||||||||
Income (loss) from continuing operations before income taxes |
393 | 508 | (123 | ) | ||||||||
Income taxes |
111 | 172 | (82 | ) | ||||||||
Income (loss) from continuing operations |
282 | 336 | (41 | ) | ||||||||
Income (loss) from discontinued operations, net of taxes |
(11 | ) | (13 | ) | 2 | |||||||
Net income (loss) |
271 | 323 | (39 | ) | ||||||||
Less: Net income (loss) attributable to noncontrolling interests |
8 | 3 | 16 | |||||||||
Net income (loss) attributable to Key |
$ | 263 | $ | 320 | $ | (55 | ) | |||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | 184 | $ | 292 | $ | (98 | ) | |||||
Net income (loss) attributable to Key common shareholders |
173 | 279 | (96 | ) | ||||||||
Per common share |
||||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | .21 | $ | .33 | $ | (.11 | ) | |||||
Income (loss) from discontinued operations, net of taxes |
(.01 | ) | (.02 | ) | | |||||||
Net income (loss) attributable to Key common shareholders |
.20 | .32 | (.11 | ) | ||||||||
Per common share assuming dilution |
||||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | .21 | $ | .33 | $ | (.11 | ) | |||||
Income (loss) from discontinued operations, net of taxes |
(.01 | ) | (.02 | ) | | |||||||
Net income (loss) attributable to Key common shareholders |
.19 | .32 | (.11 | ) | ||||||||
Cash dividends declared per common share |
$ | .01 | $ | .01 | $ | .01 | ||||||
Weighted-average common shares outstanding (000) |
881,894 | 875,501 | 874,386 | |||||||||
Weighted-average common shares and potential |
||||||||||||
common shares outstanding (000) (b) |
887,836 | 900,263 | 874,386 |
(a) | For the three months ended March 31, 2011, December 31, 2010, and March 31, 2010, Key did not have any impairment losses related to securities. | |
(b) | Assumes conversion of stock options and/or Preferred Series A shares, as applicable. |
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 17
April 18, 2011
Page 17
Consolidated Average Balance Sheets, and Net Interest Income and Yields/Rates From Continuing Operations
(dollars in millions)
(dollars in millions)
First Quarter 2011 | Fourth Quarter 2010 | First Quarter 2010 | ||||||||||||||||||||||||||||||||||
Average | Average | Average | ||||||||||||||||||||||||||||||||||
Balance | Interest (a) | Yield/Rate (a) | Balance | Interest (a) | Yield/Rate (a) | Balance | Interest (a) | Yield/Rate (a) | ||||||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||||||||
Loans: (b), (c) |
||||||||||||||||||||||||||||||||||||
Commercial, financial and agricultural |
$ | 16,311 | $ | 174 | 4.33 | % | $ | 16,562 | $ | 189 | 4.51 | % | $ | 18,796 | $ | 222 | 4.78 | % | ||||||||||||||||||
Real estate commercial mortgage |
9,238 | 104 | 4.58 | 9,514 | 117 | 4.89 | 10,430 | 128 | 4.98 | |||||||||||||||||||||||||||
Real estate construction |
2,031 | 20 | 3.99 | 2,531 | 26 | 4.15 | 4,537 | 45 | 4.07 | |||||||||||||||||||||||||||
Commercial lease financing |
6,335 | 80 | 5.03 | 6,484 | 82 | 5.08 | 7,195 | 93 | 5.19 | |||||||||||||||||||||||||||
Total commercial loans |
33,915 | 378 | 4.51 | 35,091 | 414 | 4.69 | 40,958 | 488 | 4.82 | |||||||||||||||||||||||||||
Real estate residential mortgage |
1,810 | 24 | 5.32 | 1,837 | 25 | 5.43 | 1,803 | 26 | 5.65 | |||||||||||||||||||||||||||
Home equity: |
||||||||||||||||||||||||||||||||||||
Key Community Bank |
9,453 | 97 | 4.14 | 9,583 | 101 | 4.16 | 9,967 | 105 | 4.26 | |||||||||||||||||||||||||||
Other |
647 | 12 | 7.60 | 686 | 13 | 7.58 | 816 | 15 | 7.57 | |||||||||||||||||||||||||||
Total home equity loans |
10,100 | 109 | 4.36 | 10,269 | 114 | 4.39 | 10,783 | 120 | 4.51 | |||||||||||||||||||||||||||
Consumer other Key Community Bank |
1,157 | 28 | 9.89 | 1,170 | 30 | 10.38 | 1,162 | 36 | 12.63 | |||||||||||||||||||||||||||
Consumer other: |
||||||||||||||||||||||||||||||||||||
Marine |
2,174 | 34 | 6.26 | 2,295 | 36 | 6.30 | 2,713 | 42 | 6.15 | |||||||||||||||||||||||||||
Other |
156 | 3 | 7.91 | 167 | 3 | 7.98 | 209 | 4 | 7.76 | |||||||||||||||||||||||||||
Total consumer other |
2,330 | 37 | 6.37 | 2,462 | 39 | 6.41 | 2,922 | 46 | 6.27 | |||||||||||||||||||||||||||
Total consumer loans |
15,397 | 198 | 5.20 | 15,738 | 208 | 5.27 | 16,670 | 228 | 5.51 | |||||||||||||||||||||||||||
Total loans |
49,312 | 576 | 4.72 | 50,829 | 622 | 4.87 | 57,628 | 716 | 5.02 | |||||||||||||||||||||||||||
Loans held for sale |
390 | 4 | 3.52 | 403 | 4 | 3.16 | 390 | 4 | 4.43 | |||||||||||||||||||||||||||
Securities available for sale (b), (e) |
21,159 | 166 | 3.18 | 21,257 | 171 | 3.27 | 16,312 | 151 | 3.73 | |||||||||||||||||||||||||||
Held-to-maturity securities (b) |
19 | 1 | 11.54 | 17 | | 11.92 | 23 | 1 | 8.20 | |||||||||||||||||||||||||||
Trading account assets |
1,018 | 7 | 2.75 | 967 | 8 | 3.22 | 1,186 | 11 | 3.86 | |||||||||||||||||||||||||||
Short-term investments |
1,963 | 1 | .24 | 2,521 | 1 | .22 | 2,806 | 2 | .28 | |||||||||||||||||||||||||||
Other investments (e) |
1,360 | 12 | 3.33 | 1,400 | 11 | 2.86 | 1,498 | 14 | 3.32 | |||||||||||||||||||||||||||
Total earning assets |
75,221 | 767 | 4.12 | 77,394 | 817 | 4.22 | 79,843 | 899 | 4.54 | |||||||||||||||||||||||||||
Allowance for loan and lease losses |
(1,494 | ) | (1,789 | ) | (2,603 | ) | ||||||||||||||||||||||||||||||
Accrued income and other assets |
10,568 | 11,025 | 11,454 | |||||||||||||||||||||||||||||||||
Discontinued assets education lending business |
6,479 | 6,674 | 6,884 | |||||||||||||||||||||||||||||||||
Total assets |
$ | 90,774 | $ | 93,304 | $ | 95,578 | ||||||||||||||||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||||||||||
NOW and money market deposit accounts |
$ | 27,004 | 19 | .29 | $ | 27,047 | 21 | .30 | $ | 24,722 | 23 | .37 | ||||||||||||||||||||||||
Savings deposits |
1,907 | | .06 | 1,873 | | .06 | 1,828 | | .06 | |||||||||||||||||||||||||||
Certificates of deposit ($100,000 or more) (f) |
5,628 | 43 | 3.05 | 6,341 | 49 | 3.05 | 10,538 | 88 | 3.39 | |||||||||||||||||||||||||||
Other time deposits |
7,982 | 47 | 2.39 | 8,664 | 53 | 2.43 | 12,611 | 100 | 3.23 | |||||||||||||||||||||||||||
Deposits in foreign office |
1,040 | 1 | .31 | 1,228 | 1 | .32 | 693 | 1 | .30 | |||||||||||||||||||||||||||
Total interest-bearing deposits |
43,561 | 110 | 1.02 | 45,153 | 124 | 1.09 | 50,392 | 212 | 1.71 | |||||||||||||||||||||||||||
Federal
funds purchased and securities sold under repurchase agreements |
2,375 | 1 | .27 | 2,236 | 2 | .31 | 1,790 | 1 | .32 | |||||||||||||||||||||||||||
Bank notes and other short-term borrowings |
738 | 3 | 1.71 | 480 | 3 | 2.77 | 490 | 3 | 2.41 | |||||||||||||||||||||||||||
Long-term debt (f) |
6,792 | 49 | 3.09 | 7,525 | 53 | 3.02 | 7,001 | 51 | 3.16 | |||||||||||||||||||||||||||
Total interest-bearing liabilities |
53,466 | 163 | 1.24 | 55,394 | 182 | 1.31 | 59,673 | 267 | 1.83 | |||||||||||||||||||||||||||
Noninterest-bearing deposits |
16,479 | 16,841 | 14,941 | |||||||||||||||||||||||||||||||||
Accrued expense and other liabilities |
2,878 | 2,965 | 3,064 | |||||||||||||||||||||||||||||||||
Discontinued liabilities education lending business (d) |
6,479 | 6,674 | 6,884 | |||||||||||||||||||||||||||||||||
Total liabilities |
79,302 | 81,874 | 84,562 | |||||||||||||||||||||||||||||||||
Equity |
||||||||||||||||||||||||||||||||||||
Key shareholders equity |
11,214 | 11,183 | 10,747 | |||||||||||||||||||||||||||||||||
Noncontrolling interests |
258 | 247 | 269 | |||||||||||||||||||||||||||||||||
Total equity |
11,472 | 11,430 | 11,016 | |||||||||||||||||||||||||||||||||
Total liabilities and equity |
$ | 90,774 | $ | 93,304 | $ | 95,578 | ||||||||||||||||||||||||||||||
Interest rate spread (TE) |
2.88 | % | 2.91 | % | 2.71 | % | ||||||||||||||||||||||||||||||
Net interest income (TE) and net interest margin (TE) |
604 | 3.25 | % | 635 | 3.31 | % | 632 | 3.19 | % | |||||||||||||||||||||||||||
TE adjustment (b) |
7 | 6 | 7 | |||||||||||||||||||||||||||||||||
Net interest income, GAAP basis |
$ | 597 | $ | 629 | $ | 625 | ||||||||||||||||||||||||||||||
(a) | Results are from continuing operations. Interest excludes the interest associated with the liabilities referred to in (d) below, calculated using a matched funds transfer pricing methodology. | |
(b) | Interest income on tax-exempt securities and loans has been adjusted to a taxable-equivalent basis using the statutory federal income tax rate of 35%. | |
(c) | For purposes of these computations, nonaccrual loans are included in average loan balances. | |
(d) | Discontinued liabilities include the liabilities of the education lending business and the dollar amount of any additional liabilities assumed necessary to support the assets associated with this business. | |
(e) | Yield is calculated on the basis of amortized cost. | |
(f) | Rate calculation excludes basis adjustments related to fair value hedges. |
TE = Taxable Equivalent, GAAP = U.S. generally accepted accounting principles
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 18
April 18, 2011
Page 18
Noninterest
Income
(in millions)
(in millions)
Three months ended | ||||||||||||
3-31-11 | 12-31-10 | 3-31-10 | ||||||||||
Trust and investment services income (a) |
$ | 110 | $ | 108 | $ | 114 | ||||||
Service charges on deposit accounts |
68 | 70 | 76 | |||||||||
Operating lease income |
35 | 42 | 47 | |||||||||
Letter of credit and loan fees |
55 | 51 | 40 | |||||||||
Corporate-owned life insurance income |
27 | 42 | 28 | |||||||||
Net securities gains (losses) |
(1 | ) | 12 | 3 | ||||||||
Electronic banking fees |
30 | 31 | 27 | |||||||||
Gains on leased equipment |
4 | 6 | 8 | |||||||||
Insurance income |
15 | 12 | 18 | |||||||||
Net gains (losses) from loan sales |
19 | 29 | 4 | |||||||||
Net gains (losses) from principal investing |
35 | (6 | ) | 37 | ||||||||
Investment banking and capital markets income (loss) (a) |
43 | 63 | 9 | |||||||||
Other income |
17 | 66 | 39 | |||||||||
Total noninterest income |
$ | 457 | $ | 526 | $ | 450 | ||||||
(a) | Additional detail provided in tables below. |
Trust and Investment Services Income
(in millions)
(in millions)
Three months ended | ||||||||||||
3-31-11 | 12-31-10 | 3-31-10 | ||||||||||
Brokerage commissions and fee income |
$ | 32 | $ | 32 | $ | 33 | ||||||
Personal asset management and custody fees |
38 | 38 | 37 | |||||||||
Institutional asset management and custody fees |
40 | 38 | 44 | |||||||||
Total trust and investment services income |
$ | 110 | $ | 108 | $ | 114 | ||||||
Investment Banking and Capital Markets Income (Loss)
(in millions)
(in millions)
Three months ended | ||||||||||||
3-31-11 | 12-31-10 | 3-31-10 | ||||||||||
Investment banking income |
$ | 26 | $ | 33 | $ | 16 | ||||||
Income (loss) from other investments |
2 | | 1 | |||||||||
Dealer trading and derivatives income (loss) |
4 | 18 | (16 | ) | ||||||||
Foreign exchange income |
11 | 12 | 8 | |||||||||
Total investment banking and capital markets income (loss) |
$ | 43 | $ | 63 | $ | 9 | ||||||
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 19
April 18, 2011
Page 19
Noninterest Expense
(dollars in millions)
(dollars in millions)
Three months ended | ||||||||||||
3-31-11 | 12-31-10 | 3-31-10 | ||||||||||
Personnel (a) |
$ | 371 | $ | 365 | $ | 362 | ||||||
Net occupancy |
65 | 70 | 66 | |||||||||
Operating lease expense |
28 | 28 | 39 | |||||||||
Computer processing |
42 | 45 | 47 | |||||||||
Business services and professional fees |
38 | 56 | 38 | |||||||||
FDIC assessment |
29 | 27 | 37 | |||||||||
OREO expense, net |
10 | 10 | 32 | |||||||||
Equipment |
26 | 26 | 24 | |||||||||
Marketing |
10 | 22 | 13 | |||||||||
Provision (credit) for losses on lending-related commitments |
(4 | ) | (26 | ) | (2 | ) | ||||||
Other expense |
86 | 121 | 129 | |||||||||
Total noninterest expense |
$ | 701 | $ | 744 | $ | 785 | ||||||
Average full-time equivalent employees (b) |
15,301 | 15,424 | 15,772 |
(a) | Additional detail provided in table below. | |
(b) | The number of average full-time equivalent employees has not been adjusted for discontinued operations. |
Personnel Expense
(in millions)
(in millions)
Three months ended | ||||||||||||
3-31-11 | 12-31-10 | 3-31-10 | ||||||||||
Salaries |
$ | 224 | $ | 232 | $ | 222 | ||||||
Incentive compensation |
73 | 85 | 47 | |||||||||
Employee benefits |
62 | 34 | 74 | |||||||||
Stock-based compensation |
5 | 11 | 14 | |||||||||
Severance |
7 | 3 | 5 | |||||||||
Total personnel expense |
$ | 371 | $ | 365 | $ | 362 | ||||||
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 20
April 18, 2011
Page 20
Loan Composition
(dollars in millions)
(dollars in millions)
Percent change 3-31-11 vs. | ||||||||||||||||||||
3-31-11 | 12-31-10 | 3-31-10 | 12-31-10 | 3-31-10 | ||||||||||||||||
Commercial, financial and agricultural |
$ | 16,440 | $ | 16,441 | $ | 18,015 | | (8.7 | )% | |||||||||||
Commercial real estate: |
||||||||||||||||||||
Commercial mortgage |
8,806 | 9,502 | 10,467 | (7.3) | % | (15.9 | ) | |||||||||||||
Construction |
1,845 | 2,106 | 3,990 | (12.4 | ) | (53.8 | ) | |||||||||||||
Total commercial real estate loans |
10,651 | 11,608 | 14,457 | (8.2 | ) | (26.3 | ) | |||||||||||||
Commercial lease financing |
6,207 | 6,471 | 6,964 | (4.1 | ) | (10.9 | ) | |||||||||||||
Total commercial loans |
33,298 | 34,520 | 39,436 | (3.5 | ) | (15.6 | ) | |||||||||||||
Real estate residential mortgage |
1,803 | 1,844 | 1,812 | (2.2 | ) | (.5 | ) | |||||||||||||
Home equity: |
||||||||||||||||||||
Key Community Bank |
9,421 | 9,514 | 9,892 | (1.0 | ) | (4.8 | ) | |||||||||||||
Other |
627 | 666 | 795 | (5.9 | ) | (21.1 | ) | |||||||||||||
Total home equity loans |
10,048 | 10,180 | 10,687 | (1.3 | ) | (6.0 | ) | |||||||||||||
Consumer other Key Community Bank |
1,141 | 1,167 | 1,141 | (2.2 | ) | | ||||||||||||||
Consumer other: |
||||||||||||||||||||
Marine |
2,112 | 2,234 | 2,636 | (5.5 | ) | (19.9 | ) | |||||||||||||
Other |
150 | 162 | 201 | (7.4 | ) | (25.4 | ) | |||||||||||||
Total consumer indirect loans |
2,262 | 2,396 | 2,837 | (5.6 | ) | (20.3 | ) | |||||||||||||
Total consumer loans |
15,254 | 15,587 | 16,477 | (2.1 | ) | (7.4 | ) | |||||||||||||
Total loans (a) |
$ | 48,552 | $ | 50,107 | $ | 55,913 | (3.1) | % | (13.2 | )% | ||||||||||
Loans Held for Sale Composition
(dollars in millions)
(dollars in millions)
Percent change 3-31-11 vs. | ||||||||||||||||||||
3-31-11 | 12-31-10 | 3-31-10 | 12-31-10 | 3-31-10 | ||||||||||||||||
Commercial, financial and agricultural |
$ | 19 | $ | 196 | $ | 25 | (90.3) | % | (24.0 | )% | ||||||||||
Real estate commercial mortgage |
287 | 118 | 265 | 143.2 | 8.3 | |||||||||||||||
Real estate construction |
61 | 35 | 147 | 74.3 | (58.5 | ) | ||||||||||||||
Commercial lease financing |
7 | 8 | 27 | (12.5 | ) | (74.1 | ) | |||||||||||||
Real estate residential mortgage |
52 | 110 | 92 | (52.7 | ) | (43.5 | ) | |||||||||||||
Total loans held for sale (b) |
$ | 426 | $ | 467 | $ | 556 | (8.8) | % | (23.4 | )% | ||||||||||
Summary of Changes in Loans Held for Sale
(dollars in millions)
(dollars in millions)
1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | ||||||||||||||||
Balance at beginning of period |
$ | 467 | $ | 637 | $ | 699 | $ | 556 | $ | 443 | ||||||||||
New originations |
980 | 1,053 | 684 | 812 | 509 | |||||||||||||||
Transfers from held to maturity, net |
32 | | 202 | 65 | 109 | |||||||||||||||
Loan sales |
(991 | ) | (1,174 | ) | (835 | ) | (712 | ) | (488 | ) | ||||||||||
Loan payments |
(62 | ) | (49 | ) | (49 | ) | (16 | ) | (6 | ) | ||||||||||
Transfers to OREO / valuation adjustments |
| | (64 | ) | (6 | ) | (11 | ) | ||||||||||||
Balance at end of period |
$ | 426 | $ | 467 | $ | 637 | $ | 699 | $ | 556 | ||||||||||
(a) | Excluded at March 31, 2011, December 31, 2010, and March 31, 2010, are loans in the amount of $6.3 billion, $6.5 billion, and $6 billion, respectively, related to the discontinued operations of the education lending business. | |
(b) | Excluded at March 31, 2011, December 31, 2010, and March 31, 2010, are loans held for sale in the amount of $14 million, $15 million, and $246 million, respectively, related to the discontinued operations of the education lending business. |
N/M = Not Meaningful
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 21
April 18, 2011
Page 21
Summary of Loan and Lease Loss Experience from Continuing Operations
(dollars in millions)
(dollars in millions)
Three months ended | ||||||||||||
3-31-11 | 12-31-10 | 3-31-10 | ||||||||||
Average loans outstanding |
$ | 49,312 | $ | 50,829 | $ | 57,628 | ||||||
Allowance for loan and lease losses at beginning of period |
$ | 1,604 | $ | 1,957 | $ | 2,534 | ||||||
Loans charged off: |
||||||||||||
Commercial, financial and agricultural |
42 | 104 | 139 | |||||||||
Real estate commercial mortgage |
46 | 73 | 109 | |||||||||
Real estate construction |
35 | 49 | 157 | |||||||||
Total commercial real estate loans |
81 | 122 | 266 | |||||||||
Commercial lease financing |
17 | 20 | 25 | |||||||||
Total commercial loans |
140 | 246 | 430 | |||||||||
Real estate residential mortgage |
10 | 11 | 7 | |||||||||
Home equity: |
||||||||||||
Key Community Bank |
25 | 28 | 31 | |||||||||
Other |
15 | 13 | 18 | |||||||||
Total home equity loans |
40 | 41 | 49 | |||||||||
Consumer other Key Community Bank |
12 | 16 | 18 | |||||||||
Consumer other: |
||||||||||||
Marine |
27 | 25 | 48 | |||||||||
Other |
3 | 4 | 5 | |||||||||
Total consumer other |
30 | 29 | 53 | |||||||||
Total consumer loans |
92 | 97 | 127 | |||||||||
Total loans charged off |
232 | 343 | 557 | |||||||||
Recoveries: |
||||||||||||
Commercial, financial and agricultural |
10 | 24 | 13 | |||||||||
Real estate commercial mortgage |
3 | 21 | 3 | |||||||||
Real estate construction |
5 | 21 | | |||||||||
Total commercial real estate loans |
8 | 42 | 3 | |||||||||
Commercial lease financing |
6 | 8 | 4 | |||||||||
Total commercial loans |
24 | 74 | 20 | |||||||||
Real estate residential mortgage |
1 | | | |||||||||
Home equity: |
||||||||||||
Key Community Bank |
1 | 2 | 1 | |||||||||
Other |
1 | | 1 | |||||||||
Total home equity loans |
2 | 2 | 2 | |||||||||
Consumer other Key Community Bank |
2 | 2 | 2 | |||||||||
Consumer other: |
||||||||||||
Marine |
8 | 8 | 10 | |||||||||
Other |
2 | 1 | 1 | |||||||||
Total consumer other |
10 | 9 | 11 | |||||||||
Total consumer loans |
15 | 13 | 15 | |||||||||
Total recoveries |
39 | 87 | 35 | |||||||||
Net loan charge-offs |
(193 | ) | (256 | ) | (522 | ) | ||||||
Provision (credit) for loan and lease losses |
(40 | ) | (97 | ) | 413 | |||||||
Foreign currency translation adjustment |
1 | | | |||||||||
Allowance for loan and lease losses at end of period |
$ | 1,372 | $ | 1,604 | $ | 2,425 | ||||||
Liability for credit losses on lending-related commitments at beginning of period |
$ | 73 | $ | 99 | $ | 121 | ||||||
Provision (credit) for losses on lending-related commitments |
(4 | ) | (26 | ) | (2 | ) | ||||||
Liability for credit losses on lending-related commitments at end of period (a) |
$ | 69 | $ | 73 | $ | 119 | ||||||
Total allowance for credit losses at end of period |
$ | 1,441 | $ | 1,677 | $ | 2,544 | ||||||
Net loan charge-offs to average loans |
1.59 | % | 2.00 | % | 3.67 | % | ||||||
Allowance for loan and lease losses to period-end loans |
2.83 | 3.20 | 4.34 | |||||||||
Allowance for credit losses to period-end loans |
2.97 | 3.35 | 4.55 | |||||||||
Allowance for loan and lease losses to nonperforming loans |
155.03 | 150.19 | 117.43 | |||||||||
Allowance for credit losses to nonperforming loans |
162.82 | 157.02 | 123.20 | |||||||||
Discontinued operations education lending business: |
||||||||||||
Loans charged off |
$ | 38 | $ | 34 | $ | 37 | ||||||
Recoveries |
3 | 2 | 1 | |||||||||
Net loan charge-offs |
$ | (35 | ) | $ | (32 | ) | $ | (36 | ) | |||
(a) | Included in accrued expense and other liabilities on the balance sheet. |
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 22
April 18, 2011
Page 22
Summary of Nonperforming Assets and Past Due Loans From Continuing Operations
(dollars in millions)
(dollars in millions)
3-31-11 | 12-31-10 | 9-30-10 | 6-30-10 | 3-31-10 | ||||||||||||||||
Commercial, financial and agricultural |
$ | 221 | $ | 242 | $ | 335 | $ | 489 | $ | 558 | ||||||||||
Real estate commercial mortgage |
245 | 255 | 362 | 404 | 579 | |||||||||||||||
Real estate construction |
146 | 241 | 333 | 473 | 607 | |||||||||||||||
Total commercial real estate loans |
391 | 496 | 695 | 877 | 1,186 | |||||||||||||||
Commercial lease financing |
42 | 64 | 84 | 83 | 99 | |||||||||||||||
Total commercial loans |
654 | 802 | 1,114 | 1,449 | 1,843 | |||||||||||||||
Real estate residential mortgage |
84 | 98 | 90 | 77 | 72 | |||||||||||||||
Home equity: |
||||||||||||||||||||
Key Community Bank |
99 | 102 | 106 | 112 | 111 | |||||||||||||||
Other |
13 | 18 | 16 | 17 | 18 | |||||||||||||||
Total home equity loans |
112 | 120 | 122 | 129 | 129 | |||||||||||||||
Consumer other Key Community Bank |
3 | 4 | 3 | 5 | 4 | |||||||||||||||
Consumer other: |
||||||||||||||||||||
Marine |
31 | 42 | 41 | 41 | 16 | |||||||||||||||
Other |
1 | 2 | 2 | 2 | 1 | |||||||||||||||
Total consumer other |
32 | 44 | 43 | 43 | 17 | |||||||||||||||
Total consumer loans |
231 | 266 | 258 | 254 | 222 | |||||||||||||||
Total nonperforming loans |
885 | 1,068 | 1,372 | 1,703 | 2,065 | |||||||||||||||
Nonperforming loans held for sale |
86 | 106 | 230 | 221 | 195 | |||||||||||||||
OREO |
97 | 129 | 163 | 136 | 130 | |||||||||||||||
Other nonperforming assets |
21 | 35 | 36 | 26 | 38 | |||||||||||||||
Total nonperforming assets |
$ | 1,089 | $ | 1,338 | $ | 1,801 | $ | 2,086 | $ | 2,428 | ||||||||||
Accruing loans past due 90 days or more |
$ | 153 | $ | 239 | $ | 152 | $ | 240 | $ | 434 | ||||||||||
Accruing loans past due 30 through 89 days |
474 | 476 | 662 | 610 | 639 | |||||||||||||||
Restructured loans accruing and nonaccruing (a) |
242 | 297 | 360 | 343 | 323 | |||||||||||||||
Restructured loans included in nonperforming loans (a) |
136 | 202 | 228 | 213 | 226 | |||||||||||||||
Nonperforming assets from discontinued operations |
||||||||||||||||||||
education lending business |
22 | 40 | 38 | 40 | 43 | |||||||||||||||
Nonperforming loans to period-end portfolio loans |
1.82 | % | 2.13 | % | 2.67 | % | 3.19 | % | 3.69 | % | ||||||||||
Nonperforming assets to period-end portfolio loans |
||||||||||||||||||||
plus OREO and other nonperforming assets |
2.23 | 2.66 | 3.48 | 3.88 | 4.31 |
(a) | Restructured loans (i.e. troubled debt restructurings) are those for which Key, for reasons related to a borrowers financial difficulties, grants a concession to the borrower that it would not otherwise consider. These concessions are made to improve the collectability of the loan and generally take the form of a reduction of the interest rate, extension of the maturity date or reduction in the principal balance. |
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 23
April 18, 2011
Page 23
Summary of Changes in Nonperforming Loans From Continuing Operations
(in millions)
(in millions)
1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | ||||||||||||||||
Balance at beginning of period |
$ | 1,068 | $ | 1,372 | $ | 1,703 | $ | 2,065 | $ | 2,187 | ||||||||||
Loans placed on nonaccrual status |
335 | 544 | 691 | 682 | 746 | |||||||||||||||
Charge-offs |
(232 | ) | (343 | ) | (430 | ) | (492 | ) | (557 | ) | ||||||||||
Loans sold |
(74 | ) | (162 | ) | (92 | ) | (136 | ) | (15 | ) | ||||||||||
Payments |
(114 | ) | (250 | ) | (200 | ) | (185 | ) | (102 | ) | ||||||||||
Transfers to OREO |
(12 | ) | (14 | ) | (39 | ) | (66 | ) | (20 | ) | ||||||||||
Transfers to nonperforming loans held for sale |
(39 | ) | (41 | ) | (163 | ) | (82 | ) | (59 | ) | ||||||||||
Transfers to other nonperforming assets |
(2 | ) | (3 | ) | (7 | ) | (36 | ) | (3 | ) | ||||||||||
Loans returned to accrual status |
(45 | ) | (35 | ) | (91 | ) | (47 | ) | (112 | ) | ||||||||||
Balance at end of period |
$ | 885 | $ | 1,068 | $ | 1,372 | $ | 1,703 | $ | 2,065 | ||||||||||
Summary of Changes in Nonperforming Loans Held For Sale From Continuing Operations
(in millions)
(in millions)
1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | ||||||||||||||||
Balance at beginning of period |
$ | 106 | $ | 230 | $ | 221 | $ | 195 | $ | 116 | ||||||||||
Transfers in |
39 | 41 | 162 | 86 | 129 | |||||||||||||||
Net advances / (payments) |
(20 | ) | (26 | ) | (35 | ) | 1 | | ||||||||||||
Loans sold |
(38 | ) | (139 | ) | (50 | ) | (53 | ) | (38 | ) | ||||||||||
Transfers to OREO |
| | (58 | ) | (6 | ) | (6 | ) | ||||||||||||
Valuation adjustments |
(1 | ) | | (6 | ) | (2 | ) | (6 | ) | |||||||||||
Loans returned to accrual status / other |
| | (4 | ) | | | ||||||||||||||
Balance at end of period |
$ | 86 | $ | 106 | $ | 230 | $ | 221 | $ | 195 | ||||||||||
Summary of Changes in Other Real Estate Owned, Net of Allowance, From Continuing Operations
(in millions)
(in millions)
1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | ||||||||||||||||
Balance at beginning of period |
$ | 129 | $ | 163 | $ | 136 | $ | 130 | $ | 168 | ||||||||||
Properties acquired nonperforming loans |
12 | 14 | 97 | 72 | 26 | |||||||||||||||
Valuation adjustments |
(11 | ) | (9 | ) | (7 | ) | (24 | ) | (28 | ) | ||||||||||
Properties sold |
(33 | ) | (39 | ) | (63 | ) | (42 | ) | (36 | ) | ||||||||||
Balance at end of period |
$ | 97 | $ | 129 | $ | 163 | $ | 136 | $ | 130 | ||||||||||
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 24
April 18, 2011
Page 24
Line of Business Results
(dollars in millions)
(dollars in millions)
Key
Community Bank
Percent change 1Q11 vs. | ||||||||||||||||||||||||||||
1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | 4Q10 | 1Q10 | ||||||||||||||||||||||
Summary of operations |
||||||||||||||||||||||||||||
Total revenue (TE) |
$ | 565 | $ | 597 | $ | 596 | $ | 602 | $ | 594 | (5.4) | % | (4.9 | )% | ||||||||||||||
Provision (credit) for loan and lease losses |
11 | 74 | 75 | 121 | 142 | (85.1 | ) | (92.3 | ) | |||||||||||||||||||
Noninterest expense |
445 | 456 | 458 | 452 | 451 | (2.4 | ) | (1.3 | ) | |||||||||||||||||||
Net income (loss) attributable to Key |
81 | 58 | 53 | 31 | 13 | 39.7 | 523.1 | |||||||||||||||||||||
Average loans and leases |
26,312 | 26,436 | 26,772 | 27,217 | 27,769 | (.5 | ) | (5.2 | ) | |||||||||||||||||||
Average deposits |
48,108 | 48,124 | 48,682 | 50,406 | 51,444 | | (6.5 | ) | ||||||||||||||||||||
Net loan charge-offs |
76 | 115 | 129 | 148 | 116 | (33.9 | ) | (34.5 | ) | |||||||||||||||||||
Net loan charge-offs to average loans |
1.17 | % | 1.73 | % | 1.91 | % | 2.18 | % | 1.69 | % | N/A | N/A | ||||||||||||||||
Nonperforming assets at period end |
$ | 475 | $ | 497 | $ | 567 | $ | 561 | $ | 597 | (4.4 | ) | (20.4 | ) | ||||||||||||||
Return on average allocated equity |
10.03 | % | 6.79 | % | 6.04 | % | 3.49 | % | 1.47 | % | N/A | N/A | ||||||||||||||||
Average full-time equivalent employees |
8,378 | 8,291 | 8,303 | 8,241 | 8,182 | 1.0 | 2.4 | |||||||||||||||||||||
Supplementary information (lines of business) |
||||||||||||||||||||||||||||
Regional Banking |
||||||||||||||||||||||||||||
Total revenue (TE) |
$ | 448 | $ | 470 | $ | 478 | $ | 489 | $ | 485 | (4.7) | % | (7.6 | )% | ||||||||||||||
Provision (credit) for loan and lease losses |
17 | 77 | 105 | 57 | 115 | (77.9 | ) | (85.2 | ) | |||||||||||||||||||
Noninterest expense |
400 | 412 | 415 | 409 | 406 | (2.9 | ) | (1.5 | ) | |||||||||||||||||||
Net income (loss) attributable to Key |
32 | 4 | (13 | ) | 27 | (10 | ) | 700.0 | N/M | |||||||||||||||||||
Average loans and leases |
17,597 | 17,810 | 18,072 | 18,404 | 18,753 | (1.2 | ) | (6.2 | ) | |||||||||||||||||||
Average deposits |
42,189 | 42,371 | 43,327 | 45,219 | 46,182 | (.4 | ) | (8.6 | ) | |||||||||||||||||||
Net loan charge-offs |
62 | 77 | 89 | 82 | 96 | (19.5 | ) | (35.4 | ) | |||||||||||||||||||
Net loan charge-offs to average loans |
1.43 | % | 1.72 | % | 1.95 | % | 1.79 | % | 2.08 | % | N/A | N/A | ||||||||||||||||
Nonperforming assets at period end |
$ | 294 | $ | 326 | $ | 350 | $ | 339 | $ | 327 | (9.8 | ) | (10.1 | ) | ||||||||||||||
Return on average allocated equity |
5.76 | % | .69 | % | (2.23) | % | 4.65 | % | (1.74) | % | N/A | N/A | ||||||||||||||||
Average full-time equivalent employees |
8,009 | 7,930 | 7,950 | 7,886 | 7,831 | 1.0 | 2.3 | |||||||||||||||||||||
Commercial Banking |
||||||||||||||||||||||||||||
Total revenue (TE) |
$ | 117 | $ | 127 | $ | 118 | $ | 113 | $ | 109 | (7.9) | % | 7.3 | % | ||||||||||||||
Provision (credit) for loan and lease losses |
(6 | ) | (3 | ) | (30 | ) | 64 | 27 | N/M | (122.2 | ) | |||||||||||||||||
Noninterest expense |
45 | 44 | 43 | 43 | 45 | 2.3 | | |||||||||||||||||||||
Net income (loss) attributable to Key |
49 | 54 | 66 | 4 | 23 | (9.3 | ) | 113.0 | ||||||||||||||||||||
Average loans and leases |
8,715 | 8,626 | 8,700 | 8,813 | 9,016 | 1.0 | (3.3 | ) | ||||||||||||||||||||
Average deposits |
5,919 | 5,753 | 5,355 | 5,187 | 5,262 | 2.9 | 12.5 | |||||||||||||||||||||
Net loan charge-offs |
14 | 38 | 40 | 66 | 20 | (63.2 | ) | (30.0 | ) | |||||||||||||||||||
Net loan charge-offs to average loans |
.65 | % | 1.75 | % | 1.82 | % | 3.00 | % | .90 | % | N/A | N/A | ||||||||||||||||
Nonperforming assets at period end |
$ | 181 | $ | 171 | $ | 217 | $ | 222 | $ | 270 | 5.8 | (33.0 | ) | |||||||||||||||
Return on average allocated equity |
19.41 | % | 19.64 | % | 22.51 | % | 1.30 | % | 7.43 | % | N/A | N/A | ||||||||||||||||
Average full-time equivalent employees |
369 | 361 | 353 | 355 | 351 | 2.2 | 5.1 |
KeyCorp Reports First Quarter 2011 Profit
April 18, 2011
Page 25
April 18, 2011
Page 25
Line of Business Results (continued)
(dollars in millions)
(dollars in millions)
Key Corporate Bank
Percent change 1Q11 vs. | ||||||||||||||||||||||||||||
1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | 4Q10 | 1Q10 | ||||||||||||||||||||||
Summary of operations |
||||||||||||||||||||||||||||
Total revenue (TE) |
$ | 403 | $ | 434 | $ | 424 | $ | 406 | $ | 372 | (7.1) | % | 8.3 | % | ||||||||||||||
Provision (credit) for loan and lease losses |
(21 | ) | (263 | ) | (25 | ) | 99 | 161 | N/M | (113.0 | ) | |||||||||||||||||
Noninterest expense |
228 | 240 | 237 | 249 | 272 | (5.0 | ) | (16.2 | ) | |||||||||||||||||||
Net income (loss) attributable to Key |
125 | 289 | 134 | 38 | (36 | ) | (56.7 | ) | N/M | |||||||||||||||||||
Average loans and leases |
17,677 | 18,602 | 19,540 | 20,949 | 22,440 | (5.0 | ) | (21.2 | ) | |||||||||||||||||||
Average loans held for sale |
275 | 253 | 380 | 381 | 240 | 8.7 | 14.6 | |||||||||||||||||||||
Average deposits |
11,282 | 12,766 | 11,565 | 12,391 | 12,220 | (11.6 | ) | (7.7 | ) | |||||||||||||||||||
Net loan charge-offs |
75 | 61 | 122 | 173 | 251 | 23.0 | (70.1 | ) | ||||||||||||||||||||
Net loan charge-offs to average loans |
1.72 | % | 1.30 | % | 2.48 | % | 3.31 | % | 4.54 | % | N/A | N/A | ||||||||||||||||
Nonperforming assets at period end |
$ | 427 | $ | 575 | $ | 886 | $ | 1,089 | $ | 1,285 | (25.7 | ) | (66.8 | ) | ||||||||||||||
Return on average allocated equity |
19.65 | % | 40.70 | % | 17.56 | % | 4.58 | % | (4.32) | % | N/A | N/A | ||||||||||||||||
Average full-time equivalent employees |
2,155 | 2,169 | 2,210 | 2,175 | 2,213 | (.6 | ) | (2.6 | ) | |||||||||||||||||||
Supplementary information (lines of business) |
||||||||||||||||||||||||||||
Real Estate Capital and Corporate Banking Services |
||||||||||||||||||||||||||||
Total revenue (TE) |
$ | 165 | $ | 177 | $ | 169 | $ | 173 | $ | 141 | (6.8) | % | 17.0 | % | ||||||||||||||
Provision (credit) for loan and lease losses |
9 | (211 | ) | 22 | 77 | 145 | N/M | (93.8 | ) | |||||||||||||||||||
Noninterest expense |
69 | 83 | 87 | 97 | 120 | (16.9 | ) | (42.5 | ) | |||||||||||||||||||
Net income (loss) attributable to Key |
56 | 192 | 38 | | (77 | ) | (70.8 | ) | N/M | |||||||||||||||||||
Average loans and leases |
8,583 | 9,381 | 10,306 | 11,466 | 12,341 | (8.5 | ) | (30.5 | ) | |||||||||||||||||||
Average loans held for sale |
140 | 199 | 202 | 194 | 115 | (29.6 | ) | 21.7 | ||||||||||||||||||||
Average deposits |
8,611 | 10,409 | 9,146 | 9,728 | 9,639 | (17.3 | ) | (10.7 | ) | |||||||||||||||||||
Net loan charge-offs |
65 | 57 | 103 | 142 | 207 | 14.0 | (68.6 | ) | ||||||||||||||||||||
Net loan charge-offs to average loans |
3.07 | % | 2.41 | % | 3.97 | % | 4.97 | % | 6.80 | % | N/A | N/A | ||||||||||||||||
Nonperforming assets at period end |
$ | 334 | $ | 442 | $ | 719 | $ | 867 | $ | 1,067 | (24.4 | ) | (68.7 | ) | ||||||||||||||
Return on average allocated equity |
15.22 | % | 45.53 | % | 8.18 | % | | (15.39) | % | N/A | N/A | |||||||||||||||||
Average full-time equivalent employees |
882 | 889 | 895 | 901 | 921 | (.8 | ) | (4.2 | ) | |||||||||||||||||||
Equipment Finance |
||||||||||||||||||||||||||||
Total revenue (TE) |
$ | 63 | $ | 66 | $ | 63 | $ | 61 | $ | 61 | (4.5) | % | 3.3 | % | ||||||||||||||
Provision (credit) for loan and lease losses |
(26 | ) | (16 | ) | (12 | ) | 10 | 4 | N/M | (750.0 | ) | |||||||||||||||||
Noninterest expense |
51 | 51 | 53 | 49 | 45 | | 13.3 | |||||||||||||||||||||
Net income (loss) attributable to Key |
24 | 19 | 14 | 1 | 8 | 26.3 | 200.0 | |||||||||||||||||||||
Average loans and leases |
4,621 | 4,656 | 4,515 | 4,478 | 4,574 | (.8 | ) | 1.0 | ||||||||||||||||||||
Average loans held for sale |
4 | | 2 | 16 | 1 | N/M | 300.0 | |||||||||||||||||||||
Average deposits |
6 | 2 | 5 | 5 | 6 | 200.0 | | |||||||||||||||||||||
Net loan charge-offs |
10 | 7 | 25 | 18 | 18 | 42.9 | (44.4 | ) | ||||||||||||||||||||
Net loan charge-offs to average loans |
.88 | % | .60 | % | 2.20 | % | 1.61 | % | 1.60 | % | N/A | N/A | ||||||||||||||||
Nonperforming assets at period end |
$ | 44 | $ | 68 | $ | 86 | $ | 106 | $ | 111 | (35.3 | ) | (60.4 | ) | ||||||||||||||
Return on average allocated equity |
31.30 | % | 22.98 | % | 17.14 | % | 1.15 | % | 8.86 | % | N/A | N/A | ||||||||||||||||
Average full-time equivalent employees |
521 | 529 | 536 | 549 | 563 | (1.5 | ) | (7.5 | ) | |||||||||||||||||||
Institutional and Capital Markets |
||||||||||||||||||||||||||||
Total revenue (TE) |
$ | 175 | $ | 191 | $ | 192 | $ | 172 | $ | 170 | (8.4) | % | 2.9 | % | ||||||||||||||
Provision (credit) for loan and lease losses |
(4 | ) | (36 | ) | (35 | ) | 12 | 12 | N/M | (133.3 | ) | |||||||||||||||||
Noninterest expense |
108 | 106 | 97 | 103 | 107 | 1.9 | .9 | |||||||||||||||||||||
Net income (loss) attributable to Key |
45 | 78 | 82 | 37 | 33 | (42.3 | ) | 36.4 | ||||||||||||||||||||
Average loans and leases |
4,473 | 4,565 | 4,719 | 5,005 | 5,525 | (2.0 | ) | (19.0 | ) | |||||||||||||||||||
Average loans held for sale |
131 | 54 | 176 | 171 | 124 | 142.6 | 5.6 | |||||||||||||||||||||
Average deposits |
2,665 | 2,355 | 2,414 | 2,658 | 2,575 | 13.2 | 3.5 | |||||||||||||||||||||
Net loan charge-offs |
| (3 | ) | (6 | ) | 13 | 26 | N/M | (100.0 | ) | ||||||||||||||||||
Net loan charge-offs to average loans |
| (.26) | % | (.50) | % | 1.04 | % | 1.91 | % | N/A | N/A | |||||||||||||||||
Nonperforming assets at period end |
$ | 49 | $ | 65 | $ | 81 | $ | 116 | $ | 107 | (24.6 | ) | (54.2 | ) | ||||||||||||||
Return on average allocated equity |
23.49 | % | 37.92 | % | 37.83 | % | 15.46 | % | 13.56 | % | N/A | N/A | ||||||||||||||||
Average full-time equivalent employees |
752 | 751 | 779 | 725 | 729 | .1 | 3.2 |
TE = | Taxable Equivalent, N/A = Not Applicable, N/M = Not Meaningful |