Attached files
file | filename |
---|---|
8-K - 8-K - KEYCORP /NEW/ | d381145d8k.htm |
EX-99.1 - EX-99.1 - KEYCORP /NEW/ | d381145dex991.htm |
EX-99.2 - EX-99.2 - KEYCORP /NEW/ | d381145dex992.htm |
Exhibit 99.3
Consolidated Balance Sheets
(dollars in millions)
6-30-12 | 3-31-12 | 6-30-11 | ||||||||||
Assets |
||||||||||||
Loans |
$ | 49,605 | $ | 49,226 | $ | 47,840 | ||||||
Loans held for sale |
656 | 511 | 381 | |||||||||
Securities available for sale |
13,205 | 14,633 | 18,680 | |||||||||
Held-to-maturity securities |
4,352 | 3,019 | 19 | |||||||||
Trading account assets |
679 | 614 | 769 | |||||||||
Short-term investments |
2,216 | 3,605 | 4,563 | |||||||||
Other investments |
1,186 | 1,188 | 1,195 | |||||||||
|
|
|
|
|
|
|||||||
Total earning assets |
71,899 | 72,796 | 73,447 | |||||||||
Allowance for loan and lease losses |
(888 | ) | (944 | ) | (1,230 | ) | ||||||
Cash and due from banks |
717 | 416 | 853 | |||||||||
Premises and equipment |
931 | 937 | 919 | |||||||||
Operating lease assets |
318 | 335 | 453 | |||||||||
Goodwill |
917 | 917 | 917 | |||||||||
Other intangible assets |
15 | 15 | 19 | |||||||||
Corporate-owned life insurance |
3,285 | 3,270 | 3,208 | |||||||||
Derivative assets |
818 | 830 | 900 | |||||||||
Accrued income and other assets |
2,978 | 3,091 | 2,968 | |||||||||
Discontinued assets |
5,533 | 5,768 | 6,328 | |||||||||
|
|
|
|
|
|
|||||||
Total assets |
$ | 86,523 | $ | 87,431 | $ | 88,782 | ||||||
|
|
|
|
|
|
|||||||
Liabilities |
||||||||||||
Deposits in domestic offices: |
||||||||||||
NOW and money market deposit accounts |
$ | 28,957 | $ | 29,124 | $ | 26,277 | ||||||
Savings deposits |
2,103 | 2,075 | 1,973 | |||||||||
Certificates of deposit ($100,000 or more) |
3,669 | 3,984 | 4,939 | |||||||||
Other time deposits |
5,385 | 5,848 | 7,167 | |||||||||
|
|
|
|
|
|
|||||||
Total interest-bearing deposits |
40,114 | 41,031 | 40,356 | |||||||||
Noninterest-bearing deposits |
21,435 | 19,606 | 19,318 | |||||||||
Deposits in foreign office interest-bearing |
618 | 857 | 736 | |||||||||
|
|
|
|
|
|
|||||||
Total deposits |
62,167 | 61,494 | 60,410 | |||||||||
Federal funds purchased and securities sold under repurchase agreements |
1,716 | 1,846 | 1,668 | |||||||||
Bank notes and other short-term borrowings |
362 | 324 | 511 | |||||||||
Derivative liabilities |
763 | 754 | 991 | |||||||||
Accrued expense and other liabilities |
1,417 | 1,450 | 1,518 | |||||||||
Long-term debt |
7,521 | 8,898 | 10,997 | |||||||||
Discontinued liabilities |
2,401 | 2,549 | 2,950 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities |
76,347 | 77,315 | 79,045 | |||||||||
Equity |
||||||||||||
Preferred stock, Series A |
291 | 291 | 291 | |||||||||
Common shares |
1,017 | 1,017 | 1,017 | |||||||||
Capital surplus |
4,120 | 4,116 | 4,191 | |||||||||
Retained earnings |
6,595 | 6,411 | 5,926 | |||||||||
Treasury stock, at cost |
(1,796 | ) | (1,717 | ) | (1,815 | ) | ||||||
Accumulated other comprehensive income (loss) |
(72 | ) | (19 | ) | 109 | |||||||
|
|
|
|
|
|
|||||||
Key shareholders equity |
10,155 | 10,099 | 9,719 | |||||||||
Noncontrolling interests |
21 | 17 | 18 | |||||||||
|
|
|
|
|
|
|||||||
Total equity |
10,176 | 10,116 | 9,737 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities and equity |
$ | 86,523 | $ | 87,431 | $ | 88,782 | ||||||
|
|
|
|
|
|
|||||||
Common shares outstanding (000) |
945,473 | 956,102 | 953,822 |
Consolidated Statements of Income
(dollars in millions, except per share amounts)
Three months ended | Six months ended | |||||||||||||||||||
6-30-12 | 3-31-12 | 6-30-11 | 6-30-12 | 6-30-11 | ||||||||||||||||
Interest income |
||||||||||||||||||||
Loans |
$ | 518 | $ | 536 | $ | 551 | $ | 1,054 | $ | 1,121 | ||||||||||
Loans held for sale |
5 | 5 | 3 | 10 | 7 | |||||||||||||||
Securities available for sale |
105 | 116 | 149 | 221 | 315 | |||||||||||||||
Held-to-maturity securities |
17 | 12 | 1 | 29 | 1 | |||||||||||||||
Trading account assets |
5 | 6 | 9 | 11 | 16 | |||||||||||||||
Short-term investments |
2 | 1 | 1 | 3 | 2 | |||||||||||||||
Other investments |
10 | 8 | 12 | 18 | 24 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total interest income |
662 | 684 | 726 | 1,346 | 1,486 | |||||||||||||||
Interest expense |
||||||||||||||||||||
Deposits |
71 | 77 | 100 | 148 | 210 | |||||||||||||||
Federal funds purchased and securities sold under repurchase agreements |
1 | 1 | 2 | 2 | 3 | |||||||||||||||
Bank notes and other short-term borrowings |
2 | 2 | 3 | 4 | 6 | |||||||||||||||
Long-term debt |
50 | 51 | 57 | 101 | 106 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total interest expense |
124 | 131 | 162 | 255 | 325 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income |
538 | 553 | 564 | 1,091 | 1,161 | |||||||||||||||
Provision (credit) for loan and lease losses |
21 | 42 | (8 | ) | 63 | (48 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income (expense) after provision for loan and lease losses |
517 | 511 | 572 | 1,028 | 1,209 | |||||||||||||||
Noninterest income |
||||||||||||||||||||
Trust and investment services income |
102 | 109 | 113 | 211 | 223 | |||||||||||||||
Service charges on deposit accounts |
70 | 68 | 69 | 138 | 137 | |||||||||||||||
Operating lease income |
20 | 22 | 32 | 42 | 67 | |||||||||||||||
Letter of credit and loan fees |
56 | 54 | 47 | 110 | 102 | |||||||||||||||
Corporate-owned life insurance income |
30 | 30 | 28 | 60 | 55 | |||||||||||||||
Net securities gains (losses) (a) |
| | 2 | | 1 | |||||||||||||||
Electronic banking fees |
19 | 17 | 33 | 36 | 63 | |||||||||||||||
Gains on leased equipment |
36 | 27 | 5 | 63 | 9 | |||||||||||||||
Insurance income |
11 | 12 | 14 | 23 | 29 | |||||||||||||||
Net gains (losses) from loan sales |
32 | 22 | 11 | 54 | 30 | |||||||||||||||
Net gains (losses) from principal investing |
24 | 35 | 17 | 59 | 52 | |||||||||||||||
Investment banking and capital markets income (loss) |
37 | 43 | 42 | 80 | 85 | |||||||||||||||
Other income |
48 | 33 | 41 | 81 | 58 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total noninterest income |
485 | 472 | 454 | 957 | 911 | |||||||||||||||
Noninterest expense |
||||||||||||||||||||
Personnel |
389 | 385 | 380 | 774 | 751 | |||||||||||||||
Net occupancy |
62 | 64 | 62 | 126 | 127 | |||||||||||||||
Operating lease expense |
15 | 17 | 25 | 32 | 53 | |||||||||||||||
Computer processing |
43 | 41 | 42 | 84 | 84 | |||||||||||||||
Business services and professional fees |
51 | 38 | 44 | 89 | 82 | |||||||||||||||
FDIC assessment |
8 | 8 | 9 | 16 | 38 | |||||||||||||||
OREO expense, net |
7 | 6 | (3 | ) | 13 | 7 | ||||||||||||||
Equipment |
27 | 26 | 26 | 53 | 52 | |||||||||||||||
Marketing |
17 | 13 | 10 | 30 | 20 | |||||||||||||||
Provision (credit) for losses on lending-related commitments |
6 | | (12 | ) | 6 | (16 | ) | |||||||||||||
Other expense |
89 | 105 | 97 | 194 | 183 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total noninterest expense |
714 | 703 | 680 | 1,417 | 1,381 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations before income taxes |
288 | 280 | 346 | 568 | 739 | |||||||||||||||
Income taxes |
57 | 75 | 94 | 132 | 205 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations |
231 | 205 | 252 | 436 | 534 | |||||||||||||||
Income (loss) from discontinued operations, net of taxes |
10 | (5 | ) | (9 | ) | 5 | (20 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
241 | 200 | 243 | 441 | 514 | |||||||||||||||
Less: Net income (loss) attributable to noncontrolling interests |
5 | | 3 | 5 | 11 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) attributable to Key |
$ | 236 | $ | 200 | $ | 240 | $ | 436 | $ | 503 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | 221 | $ | 199 | $ | 243 | $ | 420 | $ | 427 | ||||||||||
Net income (loss) attributable to Key common shareholders |
231 | 194 | 234 | 425 | 407 | |||||||||||||||
Per common share |
||||||||||||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | .23 | $ | .21 | $ | .26 | $ | .44 | $ | .47 | ||||||||||
Income (loss) from discontinued operations, net of taxes |
.01 | (.01 | ) | (.01 | ) | .01 | (.02 | ) | ||||||||||||
Net income (loss) attributable to Key common shareholders |
.24 | .20 | .25 | .45 | .44 | |||||||||||||||
Per common share assuming dilution |
||||||||||||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | .23 | $ | .21 | $ | .26 | $ | .44 | $ | .46 | ||||||||||
Income (loss) from discontinued operations, net of taxes |
.01 | (.01 | ) | (.01 | ) | .01 | (.02 | ) | ||||||||||||
Net income (loss) attributable to Key common shareholders (c) |
.24 | .20 | .25 | .45 | .44 | |||||||||||||||
Cash dividends declared per common share |
$ | .05 | $ | .03 | $ | .03 | $ | .08 | $ | .04 | ||||||||||
Weighted-average common shares outstanding (000) |
944,648 | 949,342 | 947,565 | 946,995 | 914,911 | |||||||||||||||
Weighted-average common shares and potential common shares outstanding (000) (b) |
948,087 | 953,971 | 952,133 | 951,029 | 920,162 |
(a) | For the three months ended June 30, 2012, March 31, 2012, and June 30, 2011 Key did not have any impairment losses related to securities. |
(b) | Assumes conversion of stock options and/or Preferred Series A shares, as applicable. |
(c) | Earnings per share may not foot due to rounding. |