EX-99.3 4 a3q22erex993.htm EX-99.3 Document
Exhibit 99.3
Consolidated Balance Sheets
(dollars in millions)
9/30/20226/30/20229/30/2021
Assets
Loans$116,191 $112,390 $98,609 
Loans held for sale 1,048 1,306 1,805 
Securities available for sale40,000 42,437 40,594 
Held-to-maturity securities8,163 8,186 8,423 
Trading account assets1,068 809 902 
Short-term investments4,896 2,456 19,608 
Other investments1,272 969 607 
Total earning assets172,638 168,553 170,548 
Allowance for loan and lease losses(1,144)(1,099)(1,084)
Cash and due from banks717 678 763 
Premises and equipment629 638 678 
Goodwill2,752 2,752 2,673 
Other intangible assets106 118 144 
Corporate-owned life insurance4,351 4,343 4,312 
Accrued income and other assets9,535 10,529 8,404 
Discontinued assets467 496 597 
Total assets$190,051 $187,008 $187,035 
Liabilities
Deposits in domestic offices:
NOW and money market deposit accounts$84,168 $83,628 $87,242 
Savings deposits7,860 7,934 7,259 
Certificates of deposit ($100,000 or more)1,269 1,421 1,890 
Other time deposits4,578 1,909 2,315 
Total interest-bearing deposits97,875 94,892 98,706 
Noninterest-bearing deposits46,980 50,973 53,225 
Total deposits144,855 145,865 151,931 
Federal funds purchased and securities sold under repurchase agreements 4,224 3,234 228 
Bank notes and other short-term borrowings4,576 2,809 767 
Accrued expense and other liabilities4,849 4,056 3,434 
Long-term debt18,257 16,617 13,165 
Total liabilities176,761 172,581 169,525 
Equity
Preferred stock2,500 1,900 1,900 
Common shares1,257 1,257 1,257 
Capital surplus6,257 6,241 6,141 
Retained earnings15,450 15,118 14,133 
Treasury stock, at cost(5,917)(5,923)(5,876)
Accumulated other comprehensive income (loss)(6,257)(4,166)(45)
Key shareholders’ equity13,290 14,427 17,510 
Noncontrolling interests — — 
Total equity13,290 14,427 17,510 
Total liabilities and equity$190,051 $187,008 $187,035 
Common shares outstanding (000)932,938 932,643 930,544 




Consolidated Statements of Income
(dollars in millions, except per share amounts)
Three months endedNine months ended
9/30/20226/30/20229/30/20219/30/20229/30/2021
Interest income
Loans$1,134 $923 $882 $2,894 $2,659 
Loans held for sale14 10 13 36 35 
Securities available for sale196 188 135 557 398 
Held-to-maturity securities55 48 43 149 133 
Trading account assets8 21 14 
Short-term investments32 13 49 20 
Other investments5 11 
Total interest income1,444 1,193 1,087 3,717 3,264 
Interest expense
Deposits59 20 15 93 52 
Federal funds purchased and securities sold under repurchase agreements19 — 25 — 
Bank notes and other short-term borrowings24 36 
Long-term debt146 61 54 256 168 
Total interest expense248 96 71 410 226 
Net interest income1,196 1,097 1,016 3,307 3,038 
Provision for credit losses109 45 (107)237 (422)
Net interest income after provision for credit losses1,087 1,052 1,123 3,070 3,460 
Noninterest income
Trust and investment services income127 137 129 400 395 
Investment banking and debt placement fees154 149 235 466 614 
Service charges on deposit accounts92 96 91 279 247 
Operating lease income and other leasing gains19 28 37 79 111 
Corporate services income96 96 74 283 212 
Cards and payments income91 85 111 256 329 
Corporate-owned life insurance income33 35 33 99 94 
Consumer mortgage income14 14 33 49 106 
Commercial mortgage servicing fees44 45 34 125 112 
Other income13 20 11 65 
Total noninterest income683 688 797 2,047 2,285 
Noninterest expense
Personnel655 607 640 1,892 1,887 
Net occupancy72 78 74 223 225 
Computer processing77 78 67 232 211 
Business services and professional fees47 52 56 152 157 
Equipment23 26 25 72 75 
Operating lease expense24 27 30 79 95 
Marketing30 34 32 92 89 
Intangible asset amortization — —  — 
Other expense178 176 188 512 520 
Total noninterest expense1,106 1,078 1,112 3,254 3,259 
Income (loss) from continuing operations before income taxes664 662 808 1,863 2,486 
Income taxes124 132 165 346 501 
Income (loss) from continuing operations540 530 643 1,517 1,985 
Income (loss) from discontinued operations, net of taxes2 6 11 
Net income (loss)542 533 645 1,523 1,996 
Less: Net income (loss) attributable to noncontrolling interests — —  — 
Net income (loss) attributable to Key$542 $533 $645 $1,523 $1,996 
Income (loss) from continuing operations attributable to Key common shareholders$513 $504 $616 $1,437 $1,905 
Net income (loss) attributable to Key common shareholders515 507 618 1,443 1,916 
Per common share
Income (loss) from continuing operations attributable to Key common shareholders$.55 $.54 $.65 $1.55 $1.99 
Income (loss) from discontinued operations, net of taxes — — .01 .01 
Net income (loss) attributable to Key common shareholders (a)
.55 .55 .66 1.56 
Per common share — assuming dilution
Income (loss) from continuing operations attributable to Key common shareholders$.55 $.54 $.65 $1.54 $1.98 
Income (loss) from discontinued operations, net of taxes — — .01 .01 
Net income (loss) attributable to Key common shareholders (a)
.55 .54 $.65 1.55 1.99 
Cash dividends declared per common share$.195 $.195 $.185 $.585 $.555 
Weighted-average common shares outstanding (000)924,594 924,302 942,446 924,085 955,069 
Effect of common share options and other stock awards7,861 7,506 10,077 8,679 9,712 
Weighted-average common shares and potential common shares outstanding (000) (b)
932,455 931,808 952,523 932,764 964,781 
(a)Earnings per share may not foot due to rounding.
(b)Assumes conversion of common share options and other stock awards and/or convertible preferred stock, as applicable.