EX-99.3 4 a4q22erex993.htm EX-99.3 Document
Exhibit 99.3
Consolidated Balance Sheets
(dollars in millions)
12/31/20229/30/202212/31/2021
Assets
Loans$119,394 $116,191 $101,854 
Loans held for sale 963 1,048 2,729 
Securities available for sale39,117 40,000 45,364 
Held-to-maturity securities8,710 8,163 7,539 
Trading account assets829 1,068 701 
Short-term investments2,432 4,896 11,010 
Other investments1,308 1,272 639 
Total earning assets172,753 172,638 169,836 
Allowance for loan and lease losses(1,337)(1,144)(1,061)
Cash and due from banks887 717 913 
Premises and equipment636 629 681 
Goodwill2,752 2,752 2,693 
Other intangible assets94 106 130 
Corporate-owned life insurance4,369 4,351 4,327 
Accrued income and other assets9,223 9,535 8,265 
Discontinued assets436 467 562 
Total assets$189,813 $190,051 $186,346 
Liabilities
Deposits in domestic offices:
NOW and money market deposit accounts$86,707 $84,168 $89,207 
Savings deposits7,681 7,860 7,503 
Certificates of deposit ($100,000 or more)1,708 1,269 1,705 
Other time deposits5,665 4,578 2,153 
Total interest-bearing deposits101,761 97,875 100,568 
Noninterest-bearing deposits40,834 46,980 52,004 
Total deposits142,595 144,855 152,572 
Federal funds purchased and securities sold under repurchase agreements 4,077 4,224 173 
Bank notes and other short-term borrowings5,386 4,576 588 
Accrued expense and other liabilities4,994 4,849 3,548 
Long-term debt19,307 18,257 12,042 
Total liabilities176,359 176,761 168,923 
Equity
Preferred stock2,500 2,500 1,900 
Common shares1,257 1,257 1,257 
Capital surplus6,286 6,257 6,278 
Retained earnings15,616 15,450 14,553 
Treasury stock, at cost(5,910)(5,917)(5,979)
Accumulated other comprehensive income (loss)(6,295)(6,257)(586)
Key shareholders’ equity13,454 13,290 17,423 
Noncontrolling interests — — 
Total equity13,454 13,290 17,423 
Total liabilities and equity$189,813 $190,051 $186,346 
Common shares outstanding (000)933,325 932,938 928,850 




Consolidated Statements of Income
(dollars in millions, except per share amounts)
Three months endedTwelve months ended
12/31/20229/30/202212/31/202112/31/202212/31/2021
Interest income
Loans$1,347 $1,134 $873 $4,241 $3,532 
Loans held for sale20 14 15 56 50 
Securities available for sale195 196 148 752 546 
Held-to-maturity securities64 55 52 213 185 
Trading account assets10 31 19 
Short-term investments48 32 97 28 
Other investments11 22 
Total interest income1,695 1,444 1,103 5,412 4,367 
Interest expense
Deposits186 59 15 279 67 
Federal funds purchased and securities sold under repurchase agreements16 19 — 41 — 
Bank notes and other short-term borrowings54 24 90 
Long-term debt219 146 53 475 221 
Total interest expense475 248 70 885 296 
Net interest income1,220 1,196 1,033 4,527 4,071 
Provision for credit losses265 109 502 (418)
Net interest income after provision for credit losses955 1,087 1,029 4,025 4,489 
Noninterest income
Trust and investment services income126 127 135 526 530 
Investment banking and debt placement fees172 154 323 638 937 
Service charges on deposit accounts71 92 90 350 337 
Operating lease income and other leasing gains24 19 37 103 148 
Corporate services income89 96 76 372 288 
Cards and payments income85 91 86 341 415 
Corporate-owned life insurance income33 33 34 132 128 
Consumer mortgage income9 14 25 58 131 
Commercial mortgage servicing fees42 44 48 167 160 
Other income20 13 55 31 120 
Total noninterest income671 683 909 2,718 3,194 
Noninterest expense
Personnel674 655 674 2,566 2,561 
Net occupancy72 72 75 295 300 
Computer processing82 77 73 314 284 
Business services and professional fees60 47 70 212 227 
Equipment20 23 25 92 100 
Operating lease expense22 24 31 101 126 
Marketing31 30 37 123 126 
Intangible asset amortization — —  — 
Other expense195 178 185 707 705 
Total noninterest expense1,156 1,106 1,170 4,410 4,429 
Income (loss) from continuing operations before income taxes470 664 768 2,333 3,254 
Income taxes76 124 141 422 642 
Income (loss) from continuing operations394 540 627 1,911 2,612 
Income (loss) from discontinued operations, net of taxes 6 13 
Net income (loss)394 542 629 1,917 2,625 
Less: Net income (loss) attributable to noncontrolling interests — —  — 
Net income (loss) attributable to Key$394 $542 $629 $1,917 $2,625 
Income (loss) from continuing operations attributable to Key common shareholders$356 $513 $601 $1,793 $2,506 
Net income (loss) attributable to Key common shareholders356 515 603 1,799 2,519 
Per common share
Income (loss) from continuing operations attributable to Key common shareholders$.38 $.55 $.65 $1.94 $2.6397 
Income (loss) from discontinued operations, net of taxes — — .01 .0134 
Net income (loss) attributable to Key common shareholders (a)
.38 .55 .65 1.94 2.6531 
Per common share — assuming dilution
Income (loss) from continuing operations attributable to Key common shareholders$.38 $.55 $.64 $1.92 $2.62 
Income (loss) from discontinued operations, net of taxes — — .01 .01 
Net income (loss) attributable to Key common shareholders (a)
.38 .55 $.64 1.93 2.63 
Cash dividends declared per common share$.205 $.195 $.195 $.79 $.75 
Weighted-average common shares outstanding (000)924,974 924,594 922,970 924,363 947,065 
Effect of common share options and other stock awards8,750 7,861 11,758 8,696 10,349 
Weighted-average common shares and potential common shares outstanding (000) (b)
933,724 932,455 934,729 933,059 957,414 
(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.