EX-99.3 4 a3q23erex993.htm EX-99.3 Document
Exhibit 99.3
Consolidated Balance Sheets
(dollars in millions)
9/30/20236/30/20239/30/2022
Assets
Loans$115,544 $119,011 $116,191 
Loans held for sale 730 1,130 1,048 
Securities available for sale35,839 37,908 40,000 
Held-to-maturity securities8,853 9,189 8,163 
Trading account assets1,325 1,177 1,068 
Short-term investments7,871 8,959 4,896 
Other investments1,356 1,474 1,272 
Total earning assets171,518 178,848 172,638 
Allowance for loan and lease losses(1,488)(1,480)(1,144)
Cash and due from banks766 758 717 
Premises and equipment649 652 629 
Goodwill2,752 2,752 2,752 
Other intangible assets65 75 106 
Corporate-owned life insurance4,381 4,378 4,351 
Accrued income and other assets8,843 8,668 9,535 
Discontinued assets365 386 467 
Total assets$187,851 $195,037 $190,051 
Liabilities
Deposits in domestic offices:
Interest-bearing deposits112,581 111,766 97,875 
Noninterest-bearing deposits31,710 33,366 46,980 
Total deposits144,291 145,132 144,855 
Federal funds purchased and securities sold under repurchase agreements 43 1,702 4,224 
Bank notes and other short-term borrowings3,470 6,949 4,576 
Accrued expense and other liabilities5,388 5,339 4,849 
Long-term debt21,303 22,071 18,257 
Total liabilities174,495 181,193 176,761 
Equity
Preferred stock2,500 2,500 2,500 
Common shares1,257 1,257 1,257 
Capital surplus6,254 6,231 6,257 
Retained earnings15,835 15,759 15,450 
Treasury stock, at cost(5,851)(5,859)(5,917)
Accumulated other comprehensive income (loss)(6,639)(6,044)(6,257)
Key shareholders’ equity13,356 13,844 13,290 
Noncontrolling interests — — 
Total equity13,356 13,844 13,290 
Total liabilities and equity$187,851 $195,037 $190,051 
Common shares outstanding (000)936,161 935,733 932,938 




Consolidated Statements of Income
(dollars in millions, except per share amounts)
Three months endedNine months ended
9/30/20236/30/20239/30/20229/30/20239/30/2022
Interest income
Loans$1,593 $1,576 $1,134 $4,645 $2,894 
Loans held for sale19 17 14 49 36 
Securities available for sale192 194 196 580 557 
Held-to-maturity securities79 81 55 234 149 
Trading account assets15 15 42 21 
Short-term investments123 111 32 276 49 
Other investments22 16 51 11 
Total interest income2,043 2,010 1,444 5,877 3,717 
Interest expense
Deposits687 531 59 1,568 93 
Federal funds purchased and securities sold under repurchase agreements9 48 19 79 25 
Bank notes and other short-term borrowings81 104 24 263 36 
Long-term debt351 349 146 975 256 
Total interest expense1,128 1,032 248 2,885 410 
Net interest income915 978 1,196 2,992 3,307 
Provision for credit losses81 167 109 387 237 
Net interest income after provision for credit losses834 811 1,087 2,605 3,070 
Noninterest income
Trust and investment services income130 126 127 384 400 
Investment banking and debt placement fees141 120 154 406 466 
Service charges on deposit accounts69 69 92 205 279 
Operating lease income and other leasing gains22 23 19 70 79 
Corporate services income73 86 96 235 283 
Cards and payments income90 85 91 256 256 
Corporate-owned life insurance income35 32 33 96 99 
Consumer mortgage income15 14 14 40 49 
Commercial mortgage servicing fees46 50 44 142 125 
Other income22 13 26 11 
Total noninterest income643 609 683 1,860 2,047 
Noninterest expense
Personnel663 622 655 1,986 1,892 
Net occupancy67 65 72 202 223 
Computer processing89 95 77 276 232 
Business services and professional fees38 41 47 124 152 
Equipment20 22 23 64 72 
Operating lease expense18 21 24 59 79 
Marketing28 29 30 78 92 
Intangible asset amortization — —  — 
Other expense187 181 178 573 512 
Total noninterest expense1,110 1,076 1,106 3,362 3,254 
Income (loss) from continuing operations before income taxes367 344 664 1,103 1,863 
Income taxes65 58 124 204 346 
Income (loss) from continuing operations302 286 540 899 1,517 
Income (loss) from discontinued operations, net of taxes1 3 
Net income (loss)303 287 542 902 1,523 
Less: Net income (loss) attributable to noncontrolling interests — —  — 
Net income (loss) attributable to Key$303 $287 $542 $902 $1,523 
Income (loss) from continuing operations attributable to Key common shareholders$266 $250 $513 $791 $1,437 
Net income (loss) attributable to Key common shareholders267 251 515 794 1,443 
Per common share
Income (loss) from continuing operations attributable to Key common shareholders$.29 $.27 $.55 $.85 $1.55 
Income (loss) from discontinued operations, net of taxes — —  .01 
Net income (loss) attributable to Key common shareholders (a)
.29 .27 .55 .86 1.56 
Per common share — assuming dilution
Income (loss) from continuing operations attributable to Key common shareholders$.29 $.27 $.55 $.85 $1.54 
Income (loss) from discontinued operations, net of taxes — —  .01 
Net income (loss) attributable to Key common shareholders (a)
.29 .27 $.55 .85 1.55 
Cash dividends declared per common share$.205 $.205 $.195 $.615 $.585 
Weighted-average common shares outstanding (000)927,131 926,741 924,594 927,019 924,085 
Effect of common share options and other stock awards4,613 3,713 7,861 5,213 8,679 
Weighted-average common shares and potential common shares outstanding (000) (b)
931,744 930,454 932,455 932,232 932,764 
(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.