Document

EX-99.1 2 a4q23earningsrelease.htm EX-99.1 Document

KEYCORP REPORTS FOURTH QUARTER 2023 NET INCOME OF $30 MILLION,

OR $.03 PER DILUTED COMMON SHARE

Fourth quarter 2023 net income reflects $209 million of after-tax expenses, or $.22 per share, from the following items: FDIC special assessment, efficiency related expenses, and a pension settlement charge

Strong capital position: Common Equity Tier 1 of 10.0%(a), above targeted range

Exceeded 2023 full year balance sheet optimization goal: $14 billion reduction in risk-weighted assets(b)

Solid credit quality: net charge-offs to average loans of 26 basis points

CLEVELAND, January 18, 2024 - KeyCorp (NYSE: KEY) today announced net income from continuing operations attributable to Key common shareholders of $30 million, or $.03 per diluted common share, for the fourth quarter of 2023. This compared to $266 million, or $.29 per diluted common share, for the third quarter of 2023 and $356 million, or $.38 per diluted common share, for the fourth quarter of 2022. Included in the fourth quarter of 2023 are $209 million, or $.22 per diluted common share, of charges related to a FDIC special assessment, efficiency related expenses, and a pension settlement charge(c).

Comments from Chairman and CEO, Chris Gorman

"Underlying performance in the quarter was solid. Net interest income stabilized, expenses were well-controlled, credit costs remained low, and our capital position continued to improve. We also continued to invest in our differentiated fee-based businesses which we anticipate will gain traction as conditions improve in the capital markets.

I am proud of the work and dedication of our teammates in executing on our strategic priorities and steadfastly serving our clients while navigating a turbulent year. In 2023, we grew relationship deposits, improved balance sheet resiliency, exceeded our goal of reducing risk-weighted assets, maintained expense discipline, and benefited from our de-risked loan portfolio and distinctive underwrite-to-distribute model.

I am fully confident these actions will position Key to deliver sound, profitable growth, realize our earnings potential, and drive substantive value for all of our stakeholders in the years ahead."

(a)December 31, 2023 ratio is estimated and reflects Key's election to adopt the CECL optional transition provision.

(b)December 31, 2023 figures are estimated.

(c)See table on page 25 for more information on Selected Items Impacts to Earnings.

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 2


Selected Financial Highlights

Dollars in millions, except per share data										Change 4Q23 vs.
	4Q23			3Q23			4Q22			3Q23		4Q22
Income (loss) from continuing operations attributable to Key common shareholders	$	30		$	266		$	356		(88.7)	%	(91.6)	%

Income (loss) from continuing operations attributable to Key common shareholders per common share — assuming dilution	.03			.29			.38			(89.7)		(92.1)

Return on average tangible common equity from continuing operations (a)	1.46		%	12.40		%	18.07		%	N/A		N/A

Return on average total assets from continuing operations	.14			.62			.83			N/A		N/A

Common Equity Tier 1 ratio (b)	10.0			9.8			9.1			N/A		N/A
Book value at period end	$	13.02		$	11.65		$	11.79		11.8		10.4
Net interest margin (TE) from continuing operations	2.07		%	2.01		%	2.73		%	N/A		N/A

(a)The table entitled “GAAP to Non-GAAP Reconciliations” in the attached financial supplement presents the computations of certain financial measures related to “tangible 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)December 31, 2023 ratio is estimated.

TE = Taxable Equivalent, N/A = Not Applicable


INCOME STATEMENT HIGHLIGHTS

Revenue

Dollars in millions							Change 4Q23 vs.
	4Q23		3Q23		4Q22		3Q23		4Q22
Net interest income (TE)	$	928	$	923	$	1,227	.5	%	(24.4)	%
Noninterest income	610		643		671		(5.1)		(9.1)
Total revenue (TE)	$	1,538	$	1,566	$	1,898	(1.8)	%	(19.0)	%

TE = Taxable Equivalent

Taxable-equivalent net interest income was $928 million for the fourth quarter of 2023 and the net interest margin was 2.07%. Compared to the fourth quarter of 2022, net interest income decreased $299 million, and the net interest margin decreased by 66 basis points. The decrease in net interest income and the net interest margin reflect the impact of higher interest rates, partly offset by a favorable earning asset mix. The higher interest rate environment drove the cost of interest-bearing deposits and borrowings higher, which outpaced the benefit from higher earning asset yields. Additionally, the balance sheet experienced a shift in funding mix from noninterest-bearing deposits to higher-cost interest-bearing deposits.

Compared to the third quarter of 2023, taxable-equivalent net interest income increased by $5 million, and the net interest margin increased by six basis points. The increases in net interest income and the net interest margin were driven by actions taken to manage Key’s interest rate risk, elevated levels of liquidity, and an improved funding mix. The increase was partly offset by higher interest-bearing deposit costs, which exceeded the benefit from higher earning asset yields, and a planned reduction in loan balances, which benefited Key’s net interest margin.


Noninterest Income

Dollars in millions							Change 4Q23 vs.
	4Q23		3Q23		4Q22		3Q23		4Q22
Trust and investment services income	$	132	$	130	$	126	1.5	%	4.8	%
Investment banking and debt placement fees	136		141		172		(3.5)		(20.9)
Cards and payments income	84		90		85		(6.7)		(1.2)
Service charges on deposit accounts	65		69		71		(5.8)		(8.5)
Corporate services income	67		73		89		(8.2)		(24.7)
Commercial mortgage servicing fees	48		46		42		4.3		14.3
Corporate-owned life insurance income	36		35		33		2.9		9.1
Consumer mortgage income	11		15		9		(26.7)		22.2
Operating lease income and other leasing gains	22		22		24		—		(8.3)
Other income	9		22		20		(59.1)		(55.0)
Total noninterest income	$	610	$	643	$	671	(5.1)	%	(9.1)	%

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 3

Compared to the fourth quarter of 2022, noninterest income decreased by $61 million. The decrease was driven by a $36 million decline in investment banking and debt placement fees, driven by lower syndication fees and merger and acquisition advisory fees. Corporate services income also declined by $22 million, driven by lower customer derivatives trading activity and related revenue.

Compared to the third quarter of 2023, noninterest income decreased by $33 million, reflective of a $13 million decline in other income primarily driven by a gain on a loan sale in the prior quarter. Cards and payments income declined by $6 million and corporate services income declined by $6 million, reflecting lower customer derivatives trading revenue. Additionally, investment banking and debt placement fees declined by $5 million.


Noninterest Expense

Dollars in millions							Change 4Q23 vs.
	4Q23		3Q23		4Q22		3Q23		4Q22
Personnel expense	$	674	$	663	$	674	1.7	%	—	%
Net occupancy	65		67		72		(3.0)		(9.7)
Computer processing	92		89		82		3.4		12.2
Business services and professional fees	44		38		60		15.8		(26.7)
Equipment	24		20		20		20.0		20.0
Operating lease expense	18		18		22		—		(18.2)
Marketing	31		28		31		10.7		—



Other expense	424		187		195		126.7		117.4
Total noninterest expense	$	1,372	$	1,110	$	1,156	23.6	%	18.7	%

Compared to the fourth quarter of 2022, noninterest expense increased $216 million. The increase in noninterest expense was driven by the following impacts in the fourth quarter of 2023: a $190 million charge related to the FDIC special assessment, $67 million from efficiency related expenses, and $18 million from a pension settlement charge. See the Selected Items Impact on Earnings table on page 25 for more information.

Compared to the third quarter of 2023, noninterest expense increased $262 million. The increase was driven by the FDIC special assessment, efficiency related expenses, and a pension settlement charge in the fourth quarter, which collectively totaled $275 million. See the Selected Items Impact on Earnings table on page 25 for more information. Personnel expense increased $11 million, primarily driven by an increase in severance as part of the previously discussed efficiency related expenses.


BALANCE SHEET HIGHLIGHTS

Average Loans

Dollars in millions							Change 4Q23 vs.
	4Q23		3Q23		4Q22		3Q23		4Q22
Commercial and industrial (a)	$	56,664	$	59,187	$	58,212	(4.3)	%	(2.7)	%
Other commercial loans	21,942		22,371		22,720		(1.9)		(3.4)
Total consumer loans	35,342		36,069		36,770		(2.0)		(3.9)
Total loans	$	113,948	$	117,627	$	117,702	(3.1)	%	(3.2)	%

(a)Commercial and industrial average loan balances include $210 million, $202 million, and $171 million of assets from commercial credit cards at December 31, 2023, September 30, 2023, and December 31, 2022, respectively.

Average loans were $113.9 billion for the fourth quarter of 2023, a decrease of $3.8 billion compared to the fourth quarter of 2022, reflecting Key's planned balance sheet optimization efforts. The decline in average loans was driven by commercial and industrial loans which decreased $1.5 billion. Average consumer loans also decreased $1.4 billion, driven by a decline in home equity and consumer direct loans.

Compared to the third quarter of 2023, average loans decreased by $3.7 billion, driven by Key's planned balance sheet optimization efforts. Average commercial loans declined by $3.0 billion, reflective of a

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 4

$2.5 billion decrease in commercial and industrial loans. Additionally, average consumer loans declined $727 million, driven by lower consumer mortgage and home equity loan balances.


Average Deposits

Dollars in millions										Change 4Q23 vs.
	4Q23			3Q23			4Q22			3Q23		4Q22
Non-time deposits	$	130,750		$	129,743		$	139,558		.8	%	(6.3)	%
Certificates of deposit ($100,000 or more)	6,328			5,446			1,351			16.2		368.4
Other time deposits	7,998			9,636			4,757			(17.0)		68.1
Total deposits	$	145,076		$	144,825		$	145,666		.2	%	(.4)	%

Cost of total deposits	2.06		%	1.88		%	.51		%	N/A		N/A

N/A = Not Applicable

Average deposits totaled $145.1 billion for the fourth quarter of 2023, a decrease of $590 million compared to the year-ago quarter. The decrease was driven by changing client behavior reflective of higher interest rates.

Compared to the third quarter of 2023, average deposits increased by $251 million, driven by a seasonal increase in commercial deposit balances. The increase was partly offset by a decline in other time deposits, reflecting a decrease in wholesale deposit balances.


ASSET QUALITY

Dollars in millions										Change 4Q23 vs.
	4Q23			3Q23			4Q22			3Q23		4Q22
Net loan charge-offs	$	76		$	71		$	41		7.0	%	85.4	%
Net loan charge-offs to average total loans	.26		%	.24		%	.14		%	N/A		N/A
Nonperforming loans at period end	$	574		$	455		$	387		26.2		48.3
Nonperforming assets at period end	591			471			420			25.5		40.7
Allowance for loan and lease losses	1,508			1,488			1,337			1.3		12.8
Allowance for credit losses	1,804			1,778			1,562			1.5		15.5
Provision for credit losses	102			81			265			25.9		(61.5)

Allowance for loan and lease losses to nonperforming loans	263		%	327		%	345		%	N/A		N/A
Allowance for credit losses to nonperforming loans	314			391			404			N/A		N/A

N/A = Not Applicable

Key's provision for credit losses was $102 million, compared to $265 million in the fourth quarter of 2022 and $81 million in the third quarter of 2023. The decline from the year-ago period reflects a more stable economic outlook and the impact of current balance sheet optimization efforts. The increase from the prior quarter reflects credit migration partially offset by lower loan balances.

Net loan charge-offs for the fourth quarter of 2023 totaled $76 million, or 0.26% of average total loans. These results compare to $41 million, or 0.14%, for the fourth quarter of 2022 and $71 million, or 0.24%, for the third quarter of 2023. Key’s allowance for credit losses was $1.8 billion, or 1.60% of total period-end loans at December 31, 2023, compared to 1.31% at December 31, 2022, and 1.54% at September 30, 2023.

At December 31, 2023, Key’s nonperforming loans totaled $574 million, which represented 0.51% of period-end portfolio loans. These results compare to 0.32% at December 31, 2022, and 0.39% at September 30, 2023. Nonperforming assets at December 31, 2023, totaled $591 million, and represented 0.52% of period-end portfolio loans and OREO and other nonperforming assets. These results compare to 0.35% at December 31, 2022, and 0.41% at September 30, 2023.

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 5

CAPITAL

Key’s estimated risk-based capital ratios, included in the following table, continued to exceed all “well-capitalized” regulatory benchmarks at December 31, 2023.


Capital Ratios

	12/31/2023		9/30/2023		12/31/2022
Common Equity Tier 1 (a)	10.0	%	9.8	%	9.1	%

Tier 1 risk-based capital (a)	11.7		11.4		10.6
Total risk-based capital (a)	14.1		13.8		12.8
Tangible common equity to tangible assets (b)	5.1		4.4		4.4
Leverage (a)	9.0		8.9		8.9

(a)December 31, 2023 ratio is estimated and reflects Key's election to adopt the CECL optional transition provision.

(b)The table entitled “GAAP to Non-GAAP Reconciliations” in the attached financial supplement presents the computations of certain financial measures related to “tangible common equity.” The table reconciles the GAAP performance measures to the corresponding non-GAAP measures, which provides a basis for period-to-period comparisons.

Key's regulatory capital position remained strong in the fourth quarter of 2023. As shown in the preceding table, at December 31, 2023, Key’s estimated Common Equity Tier 1 and Tier 1 risk-based capital ratios stood at 10.0% and 11.7%, respectively. Key's tangible common equity ratio was 5.1% at December 31, 2023.

Key elected the CECL phase-in option provided by regulatory guidance which delayed for two years the estimated impact of CECL on regulatory capital and phases it in over three years beginning in 2022. Effective for the first quarter 2022, Key is now in the three-year transition period. On a fully phased-in basis, Key's Common Equity Tier 1 ratio would be reduced by nine basis points.


Summary of Changes in Common Shares Outstanding

In thousands					Change 4Q23 vs.
		4Q23	3Q23	4Q22	3Q23		4Q22
Shares outstanding at beginning of period		936,161	935,733	932,938	—	%	.3	%
Return of shares under employee compensation plans		(2)	(10)	(2)	80.0		—
Shares issued under employee compensation plans (net of cancellations)		405	438	389	(7.5)		4.1
	Shares outstanding at end of period	936,564	936,161	933,325	—	%	.3	%

Key declared a dividend of $.205 per common share for the first quarter of 2024.

LINE OF BUSINESS RESULTS

The following table shows the contribution made by each major business segment to Key’s taxable-equivalent revenue from continuing operations and income (loss) from continuing operations attributable to Key for the periods presented. For more detailed financial information pertaining to each business segment, see the tables at the end of this release.

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 6


Major Business Segments

Dollars in millions								Change 4Q23 vs.
		4Q23		3Q23		4Q22		3Q23		4Q22
Revenue from continuing operations (TE)
Consumer Bank		$	786	$	791	$	860	(.6)	%	(8.6)	%
Commercial Bank		794		790		894		.5		(11.2)
Other (a)		(42)		(15)		144		(180.0)		(129.2)


	Total	$	1,538	$	1,566	$	1,898	(1.8)	%	(19.0)	%

Income (loss) from continuing operations attributable to Key
Consumer Bank		$	1	$	76	$	38	(98.7)	%	(97.4)	%
Commercial Bank		143		226		225		(36.7)		(36.4)
Other (a)		(79)		0		131		N/M		(160.3)


	Total	$	65	$	302	$	394	(78.5)	%	(83.5)	%

(a)Other includes other segments that consists of corporate treasury, our principal investing unit, and various exit portfolios as well as reconciling items which primarily represents the unallocated portion of nonearning assets of corporate support functions. Charges related to the funding of these assets are part of net interest income and are allocated to the business segments through noninterest expense. Reconciling items also includes intercompany eliminations and certain items that are not allocated to the business segments because they do not reflect their normal operations.

TE = Taxable Equivalent


Consumer Bank

Dollars in millions							Change 4Q23 vs.
	4Q23		3Q23		4Q22		3Q23		4Q22
Summary of operations
Net interest income (TE)	$	558	$	548	$	634	1.8	%	(12.0)	%
Noninterest income	228		243		226		(6.2)		.9
Total revenue (TE)	786		791		860		(.6)		(8.6)
Provision for credit losses	5		14		105		(64.3)		(95.2)
Noninterest expense	780		677		705		15.2		10.6
Income (loss) before income taxes (TE)	1		100		50		(99.0)		(98.0)
Allocated income taxes (benefit) and TE adjustments	0		24		12		(100.0)		(100.0)
Net income (loss) attributable to Key	$	1	$	76	$	38	(98.7)	%	(97.4)	%

Average balances
Loans and leases	$	41,381	$	42,250	$	43,149	(2.1)	%	(4.1)	%
Total assets	44,178		45,078		46,235		(2.0)		(4.4)
Deposits	84,856		83,863		87,369		1.2		(2.9)

Assets under management at period end	$	54,859	$	52,516	$	51,282	4.5	%	7.0	%

TE = Taxable Equivalent

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 7


Additional Consumer Bank Data

Dollars in millions							Change 4Q23 vs.
	4Q23		3Q23		4Q22		3Q23		4Q22
Noninterest income
Trust and investment services income	$	105	$	105	$	97	—	%	8.2	%
Service charges on deposit accounts	37		40		40		(7.5)		(7.5)
Cards and payments income	62		66		62		(6.1)		—
Consumer mortgage income	11		16		9		(31.3)		22.2
Other noninterest income	13		16		18		(18.8)		(27.8)
Total noninterest income	$	228	$	243	$	226	(6.2)	%	.9	%

Average deposit balances
Money market deposits	$	29,752	$	28,775	$	29,694	3.4	%	.2	%
Demand deposits	23,072		23,202		24,956		(.6)		(7.5)
Savings deposits	5,241		5,681		7,439		(7.7)		(29.5)
Certificates of deposit ($100,000 or more)	5,899		5,003		1,227		17.9		380.8
Other time deposits	4,366		3,751		1,762		16.4		147.8
Noninterest-bearing deposits	16,526		17,451		22,291		(5.3)		(25.9)
Total deposits	$	84,856	$	83,863	$	87,369	1.2	%	(2.9)	%






Other data
Branches	959		959		972
Automated teller machines	1,217		1,249		1,265

Consumer Bank Summary of Operations (4Q23 vs. 4Q22)

•Key's Consumer Bank recorded net income attributable to Key of $1 million for the fourth quarter of 2023, compared to $38 million for the year-ago quarter

•Taxable-equivalent net interest income decreased by $76 million, or 12.0%, compared to the fourth quarter of 2022, reflecting higher interest-bearing deposit costs

•Average loans and leases decreased $1.8 billion, or 4.1%, from the fourth quarter of 2022, driven by lower home equity and consumer direct loans

•Average deposits decreased $2.5 billion, or 2.9%, from the fourth quarter of 2022, reflecting changing client behavior due to higher interest rates

•Provision for credit losses decreased $100 million compared to the fourth quarter of 2022, driven by planned balance sheet optimization efforts and a more stable economic outlook

•Noninterest income increased $2 million from the year-ago quarter, driven by an increase in trust and investment services and consumer mortgage income

•Noninterest expense increased $75 million from the year-ago quarter, primarily reflective of a FDIC special assessment charge

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 8


Commercial Bank

Dollars in millions							Change 4Q23 vs.
	4Q23		3Q23		4Q22		3Q23		4Q22
Summary of operations
Net interest income (TE)	$	444	$	430	$	486	3.3	%	(8.6)	%
Noninterest income	350		360		408		(2.8)		(14.2)
Total revenue (TE)	794		790		894		.5		(11.2)
Provision for credit losses	96		68		165		41.2		(41.8)
Noninterest expense	525		431		459		21.8		14.4
Income (loss) before income taxes (TE)	173		291		270		(40.5)		(35.9)
Allocated income taxes and TE adjustments	30		65		45		(53.8)		(33.3)


Net income (loss) attributable to Key	$	143	$	226	$	225	(36.7)	%	(36.4)	%

Average balances
Loans and leases	$	72,088	$	74,951	$	74,100	(3.8)	%	(2.7)	%
Loans held for sale	635		1,268		1,377		(49.9)		(53.9)
Total assets	81,393		85,274		84,615		(4.6)		(3.8)
Deposits	56,897		54,896		54,385		3.6	%	4.6	%

TE = Taxable Equivalent


Additional Commercial Bank Data

Dollars in millions							Change 4Q23 vs.
	4Q23		3Q23		4Q22		3Q23		4Q22
Noninterest income
Trust and investment services income	$	27	$	24	$	30	12.5	%	(10.0)	%
Investment banking and debt placement fees	135		141		172		(4.3)		(21.5)
Cards and payments income	19		17		19		11.8		—
Service charges on deposit accounts	27		28		30		(3.6)		(10.0)
Corporate services income	61		64		81		(4.7)		(24.7)
Commercial mortgage servicing fees	49		45		42		8.9		16.7
Operating lease income and other leasing gains	21		22		23		(4.5)		(8.7)
Other noninterest income	11		19		11		(42.1)		—
Total noninterest income	$	350	$	360	$	408	(2.8)	%	(14.2)	%

Commercial Bank Summary of Operations (4Q23 vs. 4Q22)

•Key's Commercial Bank recorded net income attributable to Key of $143 million for the fourth quarter of 2023 compared to $225 million for the year-ago quarter

•Taxable-equivalent net interest income decreased by $42 million, or 8.6%, compared to the fourth quarter of 2022, primarily reflecting higher interest-bearing deposit costs and a shift in funding mix to higher-cost deposits

•Average loan and lease balances, decreased $2.0 billion, or 2.7%, compared to the fourth quarter of 2022 driven by a decline in commercial and industrial loans as we de-emphasized non-relationship business

•Average deposit balances increased $2.5 billion compared to the fourth quarter of 2022, driven by our focus on growing deposits across our commercial businesses

•Provision for credit losses decreased $69 million compared to the fourth quarter of 2022, driven by planned balance sheet optimization efforts and a more stable economic outlook

•Noninterest income decreased $58 million from the year-ago quarter, primarily driven by a decline in investment banking and debt placement fees, reflecting lower syndication and merger and acquisition advisory revenues, as well as a decline in corporate services income

•Noninterest expense increased $66 million from the fourth quarter of 2022, primarily due to the FDIC special assessment charge

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 9

*******************************************

KeyCorp's roots trace back nearly 200 years to Albany, New York. Headquartered in Cleveland, Ohio, Key is one of the nation’s largest bank-based financial services companies, with assets of approximately $188 billion at December 31, 2023.

Key provides deposit, lending, cash management, and investment services to individuals and businesses in 15 states under the name KeyBank National Association through a network of approximately 1,000 branches and approximately 1,200 ATMs. Key also provides a broad range of sophisticated corporate and investment banking products, such as merger and acquisition advice, public and private debt and equity, syndications and derivatives to middle market companies in selected industries throughout the United States under the KeyBanc Capital Markets trade name. For more information, visit https://www.key.com/. KeyBank is Member FDIC.

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 10


CONTACTS:

ANALYSTS			MEDIA
Vernon L. Patterson			Susan Donlan
216.689.0520			216.471.3133
Vernon_Patterson@KeyBank.com			Susan_E_Donlan@KeyBank.com

Brian Mauney			Beth Strauss
216.689.0521			216.471.2787
Brian_Mauney@KeyBank.com			Beth_A_Strauss@KeyBank.com

Halle Nichols
216.471.2184
Halle_A_Nichols@KeyBank.com

INVESTOR RELATIONS:			KEY MEDIA NEWSROOM:
www.key.com/ir			www.key.com/newsroom


This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements do not relate strictly to historical or current facts. Forward-looking statements usually can be identified by the use of words such as “goal,” “objective,” “plan,” “expect,” “assume,” “anticipate,” “intend,” “project,” “believe,” “estimate,” or other words of similar meaning. Forward-looking statements provide our current expectations or forecasts of future events, circumstances, results, or aspirations. Forward-looking statements, by their nature, are subject to assumptions, risks and uncertainties, many of which are outside of our control. Our actual results may differ materially from those set forth in our forward-looking statements. There is no assurance that any list of risks and uncertainties or risk factors is complete. Factors that could cause Key’s actual results to differ from those described in the forward-looking statements can be found in KeyCorp’s Form 10-K for the year ended December 31, 2022, Form 10-Q for the quarter ended March 31, 2023, as well as in KeyCorp’s subsequent SEC filings, all of which have been or will be filed with the Securities and Exchange Commission (the “SEC”) and are or will be available on Key’s website (www.key.com/ir) and on the SEC’s website (www.sec.gov). These factors may include, among others, deterioration of commercial real estate market fundamentals, adverse changes in credit quality trends, declining asset prices, a worsening of the U.S. economy due to financial, political, or other shocks, the extensive regulation of the U.S. financial services industry, the soundness of other financial institutions and the impact of changes in the interest rate environment. Any forward-looking statements made by us or on our behalf speak only as of the date they are made and we do not undertake any obligation to update any forward-looking statement to reflect the impact of subsequent events or circumstances.

Notes to Editors:

A live Internet broadcast of KeyCorp’s 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 January 18, 2024. A replay of the call will be available through January 28, 2024.

For up-to-date company information, media contacts, and facts and figures about Key’s lines of business, visit our Media Newsroom at https://www.key.com/newsroom.

*****

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 11

KeyCorp

Fourth Quarter 2023

Financial Supplement


Page
12			Basis of Presentation
13			Financial Highlights
15			GAAP to Non-GAAP Reconciliation
17			Consolidated Balance Sheets
18			Consolidated Statements of Income
19			Consolidated Average Balance Sheets, and Net Interest Income and Yields/Rates From Continuing Operations
21			Noninterest Expense
21			Personnel Expense
22			Loan Composition
22			Loans Held for Sale Composition
22			Summary of Changes in Loans Held for Sale
23			Summary of Loan and Lease Loss Experience From Continuing Operations
24			Asset Quality Statistics From Continuing Operations
24			Summary of Nonperforming Assets and Past Due Loans From Continuing Operations
24			Summary of Changes in Nonperforming Loans From Continuing Operations
25			Line of Business Results
25			Selected Items Impact on Earnings

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 12

Basis of Presentation

Use of Non-GAAP Financial Measures

This document contains GAAP financial measures and non-GAAP financial measures where management

believes it to be helpful in understanding Key’s results of operations or financial position. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in this document, the financial supplement, or conference call slides related to this document, all of which can be found on Key’s website (www.key.com/ir).

Annualized Data

Certain returns, yields, performance ratios, or quarterly growth rates are presented on an “annualized”

basis. This is done for analytical and decision-making purposes to better discern underlying performance trends when compared to full-year or year-over-year amounts.

Taxable Equivalent

Income from tax-exempt earning assets is increased by an amount equivalent to the taxes that would have been paid if this income had been taxable at the federal statutory rate. This adjustment puts all earning assets, most notably tax-exempt municipal securities, and certain lease assets, on a common basis that facilitates comparison of results to results of peers.

Earnings Per Share Equivalent

Certain income or expense items may be expressed on a per common share basis. This is done for analytical and decision-making purposes to better discern underlying trends in total consolidated earnings per share performance excluding the impact of such items. When the impact of certain income or expense items is disclosed separately, the after-tax amount is computed using the marginal tax rate, with this then being the amount used to calculate the earnings per share equivalent.

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 13


Financial Highlights
(Dollars in millions, except per share amounts)
			Three months ended
			12/31/2023			9/30/2023			12/31/2022
Summary of operations
	Net interest income (TE)		$	928		$	923		$	1,227
	Noninterest income		610			643			671
		Total revenue (TE)	1,538			1,566			1,898
	Provision for credit losses		102			81			265
	Noninterest expense		1,372			1,110			1,156
	Income (loss) from continuing operations attributable to Key		65			302			394
	Income (loss) from discontinued operations, net of taxes		—			1			—
	Net income (loss) attributable to Key		65			303			394

	Income (loss) from continuing operations attributable to Key common shareholders		30			266			356
	Income (loss) from discontinued operations, net of taxes		—			1			—
	Net income (loss) attributable to Key common shareholders		30			267			356

Per common share
	Income (loss) from continuing operations attributable to Key common shareholders		$	.03		$	.29		$	.38
	Income (loss) from discontinued operations, net of taxes		—			—			—
	Net income (loss) attributable to Key common shareholders (a)		.03			.29			.38

	Income (loss) from continuing operations attributable to Key common shareholders — assuming dilution		.03			.29			.38
	Income (loss) from discontinued operations, net of taxes — assuming dilution		—			—			—
	Net income (loss) attributable to Key common shareholders — assuming dilution (a)		.03			.29			.38

	Cash dividends declared		.205			.205			.205
	Book value at period end		13.02			11.65			11.79
	Tangible book value at period end		10.02			8.65			8.75
	Market price at period end		14.40			10.76			17.42

Performance ratios
	From continuing operations:
	Return on average total assets		.14		%	.62		%	.83		%
	Return on average common equity		1.08			9.31			13.24
	Return on average tangible common equity (b)		1.46			12.40			18.07
	Net interest margin (TE)		2.07			2.01			2.73
	Cash efficiency ratio (b)		88.6			70.3			60.3

	From consolidated operations:
	Return on average total assets		.14		%	.62		%	.82		%
	Return on average common equity		1.08			9.35			13.24
	Return on average tangible common equity (b)		1.46			12.45			18.07
	Net interest margin (TE)		2.07			2.01			2.73
	Loan to deposit (c)		77.9			80.8			84.7

Capital ratios at period end
	Key shareholders’ equity to assets		7.8		%	7.1		%	7.1		%
	Key common shareholders’ equity to assets		6.5			5.8			5.8
	Tangible common equity to tangible assets (b)		5.1			4.4			4.4
	Common Equity Tier 1 (d)		10.0			9.8			9.1
	Tier 1 risk-based capital (d)		11.7			11.4			10.6
	Total risk-based capital (d)		14.1			13.8			12.8
	Leverage (d)		9.0			8.9			8.9

Asset quality — from continuing operations
	Net loan charge-offs		$	76		$	71		$	41
	Net loan charge-offs to average loans		.26		%	.24		%	.14		%
	Allowance for loan and lease losses		$	1,508		$	1,488		$	1,337
	Allowance for credit losses		1,804			1,778			1,562
	Allowance for loan and lease losses to period-end loans		1.34		%	1.29		%	1.12		%
	Allowance for credit losses to period-end loans		1.60			1.54			1.31
	Allowance for loan and lease losses to nonperforming loans		263			327			345
	Allowance for credit losses to nonperforming loans		314			391			404
	Nonperforming loans at period-end		$	574		$	455		$	387
	Nonperforming assets at period-end		591			471			420
	Nonperforming loans to period-end portfolio loans		.51		%	.39		%	.32		%
	Nonperforming assets to period-end portfolio loans plus OREO and other nonperforming assets		.52			.41			.35

Trust assets
	Assets under management		$	54,859		$	52,516		$	51,282


Other data
	Average full-time equivalent employees		17,129			17,666			18,210
	Branches		959			959			972
	Taxable-equivalent adjustment		$	7		$	8		$	7

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 14



Financial Highlights (continued)
(Dollars in millions, except per share amounts)
		Twelve months ended
		12/31/2023			12/31/2022
Summary of operations
	Net interest income (TE)	$	3,943		$	4,554
	Noninterest income	2,470			2,718
	Total revenue (TE)	6,413			7,272
	Provision for credit losses	489			502
	Noninterest expense	4,734			4,410
	Income (loss) from continuing operations attributable to Key	964			1,911
	Income (loss) from discontinued operations, net of taxes	3			6
	Net income (loss) attributable to Key	967			1,917

	Income (loss) from continuing operations attributable to Key common shareholders	821			1,793
	Income (loss) from discontinued operations, net of taxes	3			6
	Net income (loss) attributable to Key common shareholders	824			1,799

Per common share
	Income (loss) from continuing operations attributable to Key common shareholders	$	.88		$	1.94
	Income (loss) from discontinued operations, net of taxes	—			.01
	Net income (loss) attributable to Key common shareholders (a)	.89			1.94

	Income (loss) from continuing operations attributable to Key common shareholders — assuming dilution	.88			1.92
	Income (loss) from discontinued operations, net of taxes — assuming dilution	—			.01
	Net income (loss) attributable to Key common shareholders — assuming dilution (a)	.88			1.93

	Cash dividends paid	.82			.79

Performance ratios
	From continuing operations:
	Return on average total assets	.50		%	1.03		%
	Return on average common equity	7.21			14.21
	Return on average tangible common equity (b)	9.60			18.34
	Net interest margin (TE)	2.17			2.64
	Cash efficiency ratio (b)	73.2			67.5

	From consolidated operations:
	Return on average total assets	.50		%	1.03		%
	Return on average common equity	7.24			14.26
	Return on average tangible common equity (b)	9.63			18.40
	Net interest margin (TE)	2.17			2.63

Asset quality — from continuing operations
	Net loan charge-offs	$	244		$	161
	Net loan charge-offs to average total loans	.21		%	.14		%

Other data
	Average full-time equivalent employees	17,692			17,660

Taxable-equivalent adjustment		30			27

(a)Earnings per share may not foot due to rounding.

(b)The following table entitled “GAAP to Non-GAAP Reconciliations” presents the computations of certain financial measures related to “tangible common equity” and “cash efficiency.” The table reconciles the GAAP performance measures to the corresponding non-GAAP measures, which provides a basis for period-to-period comparisons.

(c)Represents period-end consolidated total loans and loans held for sale divided by period-end consolidated total deposits.

(d)December 31, 2023, ratio is estimated and reflects Key's election to adopt the CECL optional transition provision.

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 15

GAAP to Non-GAAP Reconciliations

(Dollars in millions)

The table below presents certain non-GAAP financial measures related to “tangible common equity,” “return on average tangible common equity,” “pre-provision net revenue," and “cash efficiency ratio."

The tangible common equity ratio and the return on average tangible common equity ratio have been a focus for some investors, and management believes these ratios may assist investors in analyzing Key’s capital position without regard to the effects of intangible assets and preferred stock.

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 the provision for credit losses makes it easier to analyze the results by presenting them on a more comparable basis.

The cash efficiency ratio is a ratio of two non-GAAP performance measures. As such, there is no directly comparable GAAP performance measure. The cash efficiency ratio performance measure removes the impact of Key’s intangible asset amortization from the calculation. Management believes this ratio provides greater consistency and comparability between Key’s results and those of its peer banks. Additionally, this ratio is used by analysts and investors as they develop earnings forecasts and peer bank analysis.

Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not audited. Although these non-GAAP financial measures are frequently used by investors to evaluate 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									Twelve months ended
	12/31/2023			9/30/2023			12/31/2022			12/31/2023			12/31/2022
Tangible common equity to tangible assets at period-end
Key shareholders’ equity (GAAP)	$	14,637		$	13,356		$	13,454
Less: Intangible assets (a)	2,806			2,816			2,844
Preferred Stock (b)	2,446			2,446			2,446
Tangible common equity (non-GAAP)	$	9,385		$	8,094		$	8,164
Total assets (GAAP)	$	188,281		$	187,851		$	189,813
Less: Intangible assets (a)	2,806			2,816			2,844
Tangible assets (non-GAAP)	$	185,475		$	185,035		$	186,969
Tangible common equity to tangible assets ratio (non-GAAP)	5.06		%	4.37		%	4.37		%




Pre-provision net revenue
Net interest income (GAAP)	$	921		$	915		$	1,220		$	3,913		$	4,527
Plus: Taxable-equivalent adjustment	7			8			7			30			27
Noninterest income	610			643			671			2,470			2,718
Less: Noninterest expense	1,372			1,110			1,156			4,734			4,410
Pre-provision net revenue from continuing operations (non-GAAP)	$	166		$	456		$	742		$	1,679		$	2,862
Average tangible common equity
Average Key shareholders' equity (GAAP)	$	13,471		$	13,831		$	13,168		$	13,881		$	14,730
Less: Intangible assets (average) (c)	2,811			2,821			2,851			2,826			2,839
Preferred stock (average)	2,500			2,500			2,500			2,500			2,114
Average tangible common equity (non-GAAP)	$	8,160		$	8,510		$	7,817		$	8,555		$	9,777
Return on average tangible common equity from continuing operations
Net income (loss) from continuing operations attributable to Key common shareholders (GAAP)	$	30		$	266		$	356		$	821		$	1,793


Average tangible common equity (non-GAAP)	8,160			8,510			7,817			8,555			9,777

Return on average tangible common equity from continuing operations (non-GAAP)	1.46		%	12.40		%	18.07		%	9.60		%	18.34		%

Return on average tangible common equity consolidated
Net income (loss) attributable to Key common shareholders (GAAP)	$	30		$	267		$	356		$	824		$	1,799
Average tangible common equity (non-GAAP)	8,160			8,510			7,817			8,555			9,777

Return on average tangible common equity consolidated (non-GAAP)	1.46		%	12.45		%	18.07		%	9.63		%	18.40		%

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 16


GAAP to Non-GAAP Reconciliations (continued)
(Dollars in millions)
	Three months ended									Twelve months ended
	12/31/2023			9/30/2023			12/31/2022			12/31/2023			12/31/2022













































Cash efficiency ratio
Noninterest expense (GAAP)	$	1,372		$	1,110		$	1,156		$	4,734		$	4,410
Less: Intangible asset amortization	10			9			12			39			47
Adjusted noninterest expense (non-GAAP)	$	1,362		$	1,101		$	1,144		$	4,695		$	4,363



Net interest income (GAAP)	$	921		$	915		$	1,220		$	3,913		$	4,527
Plus: Taxable-equivalent adjustment	7			8			7			30			27
Net interest income TE	928			923			1,227			3,943			4,554
Noninterest income	610			643			671			2,470			2,718
Total taxable-equivalent revenue (non-GAAP)	$	1,538		$	1,566		$	1,898		$	6,413		$	7,272



Cash efficiency ratio (non-GAAP)	88.6		%	70.3		%	60.3		%	73.2		%	60.0		%

(a)For the three months ended December 31, 2023, September 30, 2023, and December 31, 2022, intangible assets exclude $1 million, $1 million, and $2 million, respectively, of period-end purchased credit card receivables.

(b)Net of capital surplus.

(c)For the three months ended December 31, 2023, September 30, 2023, and December 31, 2022, average intangible assets exclude $1 million, $1 million, and $2 million, respectively, of average purchased credit card receivables.

GAAP = U.S. generally accepted accounting principles

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 17


Consolidated Balance Sheets
(Dollars in millions)

			12/31/2023		9/30/2023		12/31/2022
Assets
	Loans		$	112,606	$	115,544	$	119,394
	Loans held for sale		483		730		963
	Securities available for sale		37,185		35,839		39,117
	Held-to-maturity securities		8,575		8,853		8,710
	Trading account assets		1,142		1,325		829
	Short-term investments		10,817		7,871		2,432
	Other investments		1,244		1,356		1,308
		Total earning assets	172,052		171,518		172,753
	Allowance for loan and lease losses		(1,508)		(1,488)		(1,337)
	Cash and due from banks		941		766		887
	Premises and equipment		661		649		636
	Goodwill		2,752		2,752		2,752
	Other intangible assets		55		65		94
	Corporate-owned life insurance		4,383		4,381		4,369
	Accrued income and other assets		8,601		8,843		9,223
	Discontinued assets		344		365		436
		Total assets	$	188,281	$	187,851	$	189,813

Liabilities
	Deposits in domestic offices:





		Interest-bearing deposits	$	114,859	$	112,581	$	101,761
		Noninterest-bearing deposits	30,728		31,710		40,834
		Total deposits	145,587		144,291		142,595
	Federal funds purchased and securities sold under repurchase agreements		38		43		4,077
	Bank notes and other short-term borrowings		3,053		3,470		5,386
	Accrued expense and other liabilities		5,412		5,388		4,994
	Long-term debt		19,554		21,303		19,307
		Total liabilities	173,644		174,495		176,359

Equity
	Preferred stock		2,500		2,500		2,500
	Common shares		1,257		1,257		1,257
	Capital surplus		6,281		6,254		6,286
	Retained earnings		15,672		15,835		15,616
	Treasury stock, at cost		(5,844)		(5,851)		(5,910)
	Accumulated other comprehensive income (loss)		(5,229)		(6,639)		(6,295)
		Key shareholders’ equity	14,637		13,356		13,454


Total liabilities and equity			$	188,281	$	187,851	$	189,813

Common shares outstanding (000)			936,564		936,161		933,325

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 18


Consolidated Statements of Income
(Dollars in millions, except per share amounts)
			Three months ended						Twelve months ended
			12/31/2023		9/30/2023		12/31/2022		12/31/2023		12/31/2022
Interest income
	Loans		$	1,574	$	1,593	$	1,347	$	6,219	$	4,241
	Loans held for sale		12		19		20		61		56
	Securities available for sale		213		192		195		793		752
	Held-to-maturity securities		78		79		64		312		213
	Trading account assets		13		15		10		55		31
	Short-term investments		138		123		48		414		97
	Other investments		22		22		11		73		22
		Total interest income	2,050		2,043		1,695		7,927		5,412
Interest expense
	Deposits		754		687		186		2,322		279
	Federal funds purchased and securities sold under repurchase agreements		—		9		16		79		41
	Bank notes and other short-term borrowings		45		81		54		308		90
	Long-term debt		330		351		219		1,305		475
		Total interest expense	1,129		1,128		475		4,014		885
Net interest income			921		915		1,220		3,913		4,527
Provision for credit losses			102		81		265		489		502
Net interest income after provision for credit losses			819		834		955		3,424		4,025
Noninterest income
	Trust and investment services income		132		130		126		516		526
	Investment banking and debt placement fees		136		141		172		542		638
	Cards and payments income		84		90		85		340		341
	Service charges on deposit accounts		65		69		71		270		350
	Corporate services income		67		73		89		302		372
	Commercial mortgage servicing fees		48		46		42		190		167
	Corporate-owned life insurance income		36		35		33		132		132
	Consumer mortgage income		11		15		9		51		58
	Operating lease income and other leasing gains		22		22		24		92		103
	Other income		9		22		20		35		31
		Total noninterest income	610		643		671		2,470		2,718
Noninterest expense
	Personnel		674		663		674		2,660		2,566
	Net occupancy		65		67		72		267		295
	Computer processing		92		89		82		368		314
	Business services and professional fees		44		38		60		168		212
	Equipment		24		20		20		88		92
	Operating lease expense		18		18		22		77		101
	Marketing		31		28		31		109		123



	Other expense		424		187		195		997		707
		Total noninterest expense	1,372		1,110		1,156		4,734		4,410
Income (loss) from continuing operations before income taxes			57		367		470		1,160		2,333
	Income taxes		(8)		65		76		196		422
Income (loss) from continuing operations			65		302		394		964		1,911
	Income (loss) from discontinued operations, net of taxes		—		1		—		3		6
Net income (loss)			65		303		394		967		1,917

Net income (loss) attributable to Key			$	65	$	303	$	394	$	967	$	1,917

Income (loss) from continuing operations attributable to Key common shareholders			$	30	$	266	$	356	$	821	$	1,793
Net income (loss) attributable to Key common shareholders			30		267		356		824		1,799
Per common share
Income (loss) from continuing operations attributable to Key common shareholders			$	.03	$	.29	$	.38	$	.88	$	1.94
Income (loss) from discontinued operations, net of taxes			—		—		—		—		.01
Net income (loss) attributable to Key common shareholders (a)			.03		.29		.38		.89		1.94
Per common share — assuming dilution
Income (loss) from continuing operations attributable to Key common shareholders			$	.03	$	.29	$	.38	$	.88	$	1.92
Income (loss) from discontinued operations, net of taxes			—		—		—		—		.01
Net income (loss) attributable to Key common shareholders (a)			.03		.29		.38		.88		1.93

Cash dividends declared per common share			$	.205	$	.205	$	.205	$	.820	$	.790

Weighted-average common shares outstanding (000)			927,517		927,131		924,974		927,217		924,363
	Effect of common share options and other stock awards		6,529		4,613		8,750		5,542		8,696
Weighted-average common shares and potential common shares outstanding (000) (b)			934,046		931,744		933,724		932,759		933,059

(a)Earnings per share may not foot due to rounding.

(b)Assumes conversion of common share options and other stock awards, as applicable.

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 19


Consolidated Average Balance Sheets, and Net Interest Income and Yields/Rates From Continuing Operations
(Dollars in millions)
		Fourth Quarter 2023						Third Quarter 2023						Fourth Quarter 2022
		Average				Yield/		Average				Yield/		Average				Yield/
		Balance		Interest (a)		Rate (a)		Balance		Interest (a)		Rate (a)		Balance		Interest (a)		Rate (a)
Assets
	Loans: (b), (c)
	Commercial and industrial (d)	$	56,664	$	870	6.09	%	$	59,187	$	886	5.94	%	$	58,212	$	712	4.85	%
	Real estate — commercial mortgage	15,346		234		6.05		15,844		238		5.97		16,445		208		5.01
	Real estate — construction	3,028		54		7.05		2,820		48		6.77		2,450		35		5.70
	Commercial lease financing	3,568		30		3.34		3,707		30		3.25		3,825		26		2.71
	Total commercial loans	78,606		1,188		6.00		81,558		1,202		5.85		80,932		981		4.81
	Real estate — residential mortgage	21,113		174		3.30		21,459		176		3.28		21,128		164		3.11
	Home equity loans	7,227		108		5.93		7,418		110		5.87		7,890		103		5.18
	Consumer direct loans	5,987		75		4.97		6,169		77		4.96		6,713		75		4.45
	Credit cards	987		36		14.47		991		35		14.16		993		31		12.61
	Consumer indirect loans	28		—		—		32		1		3.77		46		—		—
	Total consumer loans	35,342		393		4.43		36,069		399		4.40		36,770		373		4.05
	Total loans	113,948		1,581		5.51		117,627		1,601		5.41		117,702		1,354		4.57
	Loans held for sale	695		12		6.85		1,356		19		5.73		1,421		20		5.63
	Securities available for sale (b), (e)	35,576		213		1.99		37,271		192		1.76		39,149		195		1.70
	Held-to-maturity securities (b)	8,714		78		3.56		9,020		79		3.50		8,278		64		3.07
	Trading account assets	1,104		13		4.93		1,203		15		4.97		863		10		4.57
	Short-term investments	9,571		138		5.72		8,416		123		5.79		3,159		48		6.02
	Other investments (e)	1,297		22		6.91		1,395		22		6.35		1,294		11		3.15
	Total earning assets	170,905		2,057		4.60		176,288		2,051		4.47		171,866		1,702		3.79
	Allowance for loan and lease losses	(1,484)						(1,477)						(1,145)
	Accrued income and other assets	17,471						17,530						18,421
	Discontinued assets	351						374						447
	Total assets	$	187,243					$	192,715					$	189,589
Liabilities
	Money market deposits	$	36,648	$	251	2.72	%	$	35,243	$	213	2.40	%	$	34,921	$	35	.40	%
	Demand deposits	56,963		348		2.42		55,837		315		2.24		50,877		119		.93
	Savings deposits	5,492		1		.05		5,966		1		.05		7,795		1		.03
	Certificates of deposit ($100,000 or more)	6,328		67		4.23		5,446		55		4.01		1,351		3		.93
	Other time deposits	7,998		87		4.29		9,636		103		4.25		4,757		28		2.33
	Total interest-bearing deposits	113,429		754		2.63		112,128		687		2.43		99,701		186		.74
	Federal funds purchased and securities sold under repurchase agreements	56		—		2.29		710		9		5.04		1,752		16		3.52
	Bank notes and other short-term borrowings	3,199		45		5.62		5,819		81		5.54		5,420		54		3.94
	Long-term debt (f), (g)	19,921		330		6.64		21,584		351		6.50		18,351		219		4.77
	Total interest-bearing liabilities	136,605		1,129		3.29		140,241		1,128		3.20		125,224		475		1.50
	Noninterest-bearing deposits	31,647						32,697						45,965
	Accrued expense and other liabilities	5,169						5,572						4,785
	Discontinued liabilities (g)	351						374						447
	Total liabilities	$	173,772					$	178,884					$	176,421
Equity
	Key shareholders’ equity	$	13,471					$	13,831					$	13,168
	Noncontrolling interests	—						—						—
	Total equity	13,471						13,831						13,168
	Total liabilities and equity	$	187,243					$	192,715					$	189,589
Interest rate spread (TE)						1.31	%					1.27	%					2.28	%
Net interest income (TE) and net interest margin (TE)				$	928	2.07	%			$	923	2.01	%			$	1,227	2.73	%
TE adjustment (b)				7						8						7
	Net interest income, GAAP basis			$	921					$	915					$	1,220

(a)Results are from continuing operations. Interest excludes the interest associated with the liabilities referred to in (g) 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 21% for the three months ended December 31, 2023, September 30, 2023, and December 31, 2022.

(c)For purposes of these computations, nonaccrual loans are included in average loan balances.

(d)Commercial and industrial average balances include $210 million, $202 million, and $171 million of assets from commercial credit cards for the three months ended December 31, 2023, September 30, 2023, and December 31, 2022, respectively.

(e)Yield is calculated on the basis of amortized cost.

(f)Rate calculation excludes basis adjustments related to fair value hedges.

(g)A portion of long-term debt and the related interest expense is allocated to discontinued liabilities as a result of applying Key’s matched funds transfer pricing methodology to discontinued operations.

TE = Taxable Equivalent, GAAP = U.S. generally accepted accounting principles

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 20


Consolidated Average Balance Sheets, and Net Interest Income and Yields/Rates From Continuing Operations
(Dollars in millions)
		Twelve months ended December 31, 2023						Twelve months ended December 31, 2022
		Average				Yield/		Average				Yield/
		Balance		Interest (a)		Rate (a)		Balance		Interest (a)		Rate (a)
Assets
	Loans: (b), (c)
	Commercial and industrial (d)	$	59,379	$	3,444	5.80	%	$	54,970	$	2,148	3.91	%
	Real estate — commercial mortgage	15,968		931		5.83		15,572		633		4.07
	Real estate — construction	2,755		185		6.71		2,229		99		4.44
	Commercial lease financing	3,703		116		3.13		3,869		98		2.54
	Total commercial loans	81,805		4,676		5.72		76,640		2,978		3.89
	Real estate — residential mortgage	21,428		699		3.26		19,036		559		2.94
	Home equity loans	7,522		433		5.76		8,115		347		4.28
	Consumer direct loans	6,228		304		4.88		6,490		277		4.27
	Credit cards	986		136		13.88		959		107		11.23
	Consumer indirect loans	35		1		0.71		62		—		—
	Total consumer loans	36,199		1,573		4.35		34,662		1,290		3.72
	Total loans	118,004		6,249		5.30		111,302		4,268		3.84
	Loans held for sale	1,012		61		6.06		1,278		56		4.41
	Securities available for sale (b), (e)	37,718		793		1.80		42,325		752		1.62
	Held-to-maturity securities (b)	9,008		312		3.46		7,676		213		2.77
	Trading account assets	1,138		55		4.85		850		31		3.61
	Short-term investments	7,349		414		5.63		4,264		97		2.28
	Other investments (e)	1,392		73		5.28		952		22		2.26
	Total earning assets	175,621		7,957		4.37		168,647		5,439		3.15
	Allowance for loan and lease losses	(1,419)						(1,101)
	Accrued income and other assets	17,425						18,340
	Discontinued assets	384						492
	Total assets	$	192,011					$	186,378
Liabilities
	Money market deposits	$	34,539	$	666	1.93	%	$	35,966	$	52	.14	%
	Other demand deposits	54,711		1,102		2.01		49,707		182		.37
	Savings deposits	6,343		3		.04		7,798		1		.01
	Certificates of deposit ($100,000 or more)	4,517		171		3.79		1,455		8		.56
	Other time deposits	9,277		380		4.10		2,892		36		1.25
	Total interest-bearing deposits	109,387		2,322		2.12		97,818		279		.29
	Federal funds purchased and securities sold under repurchase agreements	1,647		79		4.81		2,107		41		1.93
	Bank notes and other short-term borrowings	5,890		308		5.24		2,963		90		3.02
	Long-term debt (f), (g)	20,983		1,305		6.22		14,915		475		3.19
	Total interest-bearing liabilities	137,907		4,014		2.91		117,803		885		.75
	Noninterest-bearing deposits	34,672						49,044
	Accrued expense and other liabilities	5,167						4,309
	Discontinued liabilities (g)	384						492
	Total liabilities	$	178,130					$	171,648
Equity
	Key shareholders’ equity	$	13,881					$	14,730
	Noncontrolling interests	—						—
	Total equity	13,881						14,730
	Total liabilities and equity	$	192,011					$	186,378
Interest rate spread (TE)						1.46	%					2.40	%
Net interest income (TE) and net interest margin (TE)				$	3,943	2.17	%			$	4,554	2.64	%
TE adjustment (b)				30						27
	Net interest income, GAAP basis			$	3,913					$	4,527

(a)Results are from continuing operations. Interest excludes the interest associated with the liabilities referred to in (g) 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 21% for the twelve months ended December 31, 2023, and December 31, 2022, respectively.

(c)For purposes of these computations, nonaccrual loans are included in average loan balances.

(d)Commercial and industrial average balances include $196 million and $157 million of assets from commercial credit cards for the twelve months ended December 31, 2023, and December 31, 2022, respectively.

(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 Fourth Quarter 2023 Profit

January 18, 2024

Page 21


Noninterest Expense
(Dollars in millions)

	Three months ended						Twelve months ended
	12/31/2023		9/30/2023		12/31/2022		12/31/2023		12/31/2022
Personnel (a)	$	674	$	663	$	674	$	2,660	$	2,566
Net occupancy	65		67		72		267		295
Computer processing	92		89		82		368		314
Business services and professional fees	44		38		60		168		212
Equipment	24		20		20		88		92
Operating lease expense	18		18		22		77		101
Marketing	31		28		31		109		123



Other expense	424		187		195		997		707
Total noninterest expense	$	1,372	$	1,110	$	1,156	$	4,734	$	4,410


Average full-time equivalent employees (b)	17,129		17,666		18,210		17,692		17,660

(a)Additional detail provided in Personnel Expense table below.

(b)The number of average full-time equivalent employees has not been adjusted for discontinued operations.


Personnel Expense
(Dollars in millions)

	Three months ended						Twelve months ended
	12/31/2023		9/30/2023		12/31/2022		12/31/2023		12/31/2022
Salaries and contract labor	$	399	$	415	$	407	$	1,649	$	1,500
Incentive and stock-based compensation	139		141		171		525		693
Employee benefits	97		106		94		405		363
Severance	39		1		2		81		10
Total personnel expense	$	674	$	663	$	674	$	2,660	$	2,566

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 22


Loan Composition
(Dollars in millions)

							Change 12/31/2023 vs.
	12/31/2023		9/30/2023		12/31/2022		9/30/2023		12/31/2022
Commercial and industrial (a)	$	55,815	$	57,606	$	59,647	(3.1)	%	(6.4)	%
Commercial real estate:
Commercial mortgage	15,187		15,549		16,352		(2.3)		(7.1)
Construction	3,066		2,982		2,530		2.8		21.2
Total commercial real estate loans	18,253		18,531		18,882		(1.5)		(3.3)
Commercial lease financing (b)	3,523		3,681		3,936		(4.3)		(10.5)
Total commercial loans	77,591		79,818		82,465		(2.8)		(5.9)
Residential — prime loans:
Real estate — residential mortgage	20,958		21,309		21,401		(1.6)		(2.1)
Home equity loans	7,139		7,324		7,951		(2.5)		(10.2)
Total residential — prime loans	28,097		28,633		29,352		(1.9)		(4.3)
Consumer direct loans	5,890		6,074		6,508		(3.0)		(9.5)
Credit cards	1,002		988		1,026		1.4		(2.3)
Consumer indirect loans	26		31		43		(16.1)		(39.5)
Total consumer loans	35,015		35,726		36,929		(2.0)		(5.2)
Total loans (c), (d)	$	112,606	$	115,544	$	119,394	(2.5)	%	(5.7)	%

(a)Loan balances include $207 million, $207 million, and $172 million of commercial credit card balances at December 31, 2023, September 30, 2023, and December 31, 2022, respectively.

(b)Commercial lease financing includes receivables held as collateral for a secured borrowing of $7 million, $4 million, and $8 million at December 31, 2023, September 30, 2023, and December 31, 2022, respectively. Principal reductions are based on the cash payments received from these related receivables.

(c)Total loans exclude loans of $339 million at December 31, 2023, $360 million at September 30, 2023, and $434 million at December 31, 2022, related to the discontinued operations of the education lending business.

(d)Accrued interest of $522 million, $519 million, and $417 million at December 31, 2023, September 30, 2023, and December 31, 2022, respectively, presented in "other assets" on the Consolidated Balance Sheets is excluded from the amortized cost basis disclosed in this table.


Loans Held for Sale Composition
(Dollars in millions)

							Change 12/31/2023 vs.
	12/31/2023		9/30/2023		12/31/2022		9/30/2023		12/31/2022
Commercial and industrial	$	50	$	47	$	477	6.4	%	(89.5)	%
Real estate — commercial mortgage	382		571		427		(33.1)		(10.5)

Commercial lease financing	—		—		35		—		(100.0)
Real estate — residential mortgage	51		112		24		(54.5)		112.5

Total loans held for sale	$	483	$	730	$	963	(33.8)	%	(49.8)	%

N/M = Not Meaningful


Summary of Changes in Loans Held for Sale
(Dollars in millions)

	4Q23		3Q23		2Q23		1Q23		4Q22
Balance at beginning of period	$	730	$	1,130	$	1,211	$	963	$	1,048
New originations	1,879		3,035		1,798		1,779		3,158
Transfers from (to) held to maturity, net	(31)		(94)		(52)		(13)		(48)
Loan sales	(2,095)		(3,312)		(1,798)		(1,518)		(3,124)
Loan draws (payments), net	—		(29)		(28)		—		(71)
Valuation and other adjustments	—		—		(1)		—		—
Balance at end of period	$	483	$	730	$	1,130	$	1,211	$	963

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 23


Summary of Loan and Lease Loss Experience From Continuing Operations
(Dollars in millions)

	Three months ended									Twelve months ended
	12/31/2023			9/30/2023			12/31/2022			12/31/2023			12/31/2022
Average loans outstanding	$	113,948		$	117,627		$	117,702		$	118,004		$	111,302


Allowance for loan and lease losses at the beginning of the period	1,488			1,480			1,144			1,337			1,061
Loans charged off:
Commercial and industrial	49			62			35			188			153

Real estate — commercial mortgage	24			1			13			39			23
Real estate — construction	—			—			—			—			—
Total commercial real estate loans	24			1			13			39			23
Commercial lease financing	—			—			—			—			2
Total commercial loans	73			63			48			227			178
Real estate — residential mortgage	—			—			—			1			(2)
Home equity loans	(2)			1			—			2			1
Consumer direct loans	14			14			9			50			34
Credit cards	10			9			8			37			30
Consumer indirect loans	—			—			2			1			4
Total consumer loans	22			24			19			91			67
Total loans charged off	95			87			67			318			245
Recoveries:
Commercial and industrial	11			10			18			44			50

Real estate — commercial mortgage	1			—			1			2			5
Real estate — construction	1			—			—			1			1
Total commercial real estate loans	2			—			1			3			6
Commercial lease financing	1			1			2			5			4
Total commercial loans	14			11			21			52			60
Real estate — residential mortgage	1			1			3			4			5
Home equity loans	—			1			—			3			3
Consumer direct loans	1			2			1			7			8
Credit cards	3			1			1			7			6
Consumer indirect loans	—			—			—			1			2
Total consumer loans	5			5			5			22			24
Total recoveries	19			16			26			74			84
Net loan charge-offs	(76)			(71)			(41)			(244)			(161)
Provision (credit) for loan and lease losses	96			79			234			415			437

Allowance for loan and lease losses at end of period	$	1,508		$	1,488		$	1,337		$	1,508		$	1,337




Liability for credit losses on lending-related commitments at beginning of period	$	290		$	291		$	194		$	225		$	160
Provision (credit) for losses on lending-related commitments	6			2			31			74			65
Other	—			(3)			—			(3)			—
Liability for credit losses on lending-related commitments at end of period (a)	$	296		$	290		$	225		$	296		$	225

Total allowance for credit losses at end of period	$	1,804		$	1,778		$	1,562		$	1,804		$	1,562

Net loan charge-offs to average total loans	.26		%	.24		%	.14		%	.21		%	.14		%
Allowance for loan and lease losses to period-end loans	1.34			1.29			1.12			1.34			1.12
Allowance for credit losses to period-end loans	1.60			1.54			1.31			1.60			1.31
Allowance for loan and lease losses to nonperforming loans	263			327			345			263			346
Allowance for credit losses to nonperforming loans	314			391			404			314			404

Discontinued operations — education lending business:
Loans charged off	$	1		$	—		$	2		$	4		$	6
Recoveries	—			—			—			1			2
Net loan charge-offs	$	(1)		$	—		$	(2)		$	(3)		$	(4)

(a)Included in "Accrued expense and other liabilities" on the balance sheet.

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 24


Asset Quality Statistics From Continuing Operations
(Dollars in millions)
	4Q23			3Q23			2Q23			1Q23			4Q22
Net loan charge-offs	$	76		$	71		$	52		$	45		$	41
Net loan charge-offs to average total loans	.26		%	.24		%	.17		%	.15		%	.14		%
Allowance for loan and lease losses	$	1,508		$	1,488		$	1,480		$	1,380		$	1,337
Allowance for credit losses (a)	1,804			1,778			1,771			1,656			1,562
Allowance for loan and lease losses to period-end loans	1.34		%	1.29		%	1.24		%	1.15		%	1.12		%
Allowance for credit losses to period-end loans	1.60			1.54			1.49			1.38			1.31
Allowance for loan and lease losses to nonperforming loans	263			327			343			332			345
Allowance for credit losses to nonperforming loans	314			391			411			398			404
Nonperforming loans at period end	$	574		$	455		$	431		$	416		$	387
Nonperforming assets at period end	591			471			462			447			420
Nonperforming loans to period-end portfolio loans	.51		%	.39		%	.36		%	.35		%	.32		%
Nonperforming assets to period-end portfolio loans plus OREO and other nonperforming assets	.52			.41			.39			.37			.35

(a)Includes the allowance for loan and lease losses plus the liability for credit losses on lending-related commitments.


Summary of Nonperforming Assets and Past Due Loans From Continuing Operations
(Dollars in millions)
	12/31/2023			9/30/2023			6/30/2023			3/31/2023			12/31/2022
Commercial and industrial	$	297		$	214		$	188		$	170		$	174

Real estate — commercial mortgage	100			63			65			59			21
Real estate — construction	—			—			—			—			—
Total commercial real estate loans	100			63			65			59			21
Commercial lease financing	—			1			1			1			1
Total commercial loans	397			278			254			230			196
Real estate — residential mortgage	71			72			73			75			77
Home equity loans	97			97			97			104			107
Consumer direct loans	3			3			3			3			3
Credit cards	5			4			3			3			3
Consumer indirect loans	1			1			1			1			1
Total consumer loans	177			177			177			186			191
Total nonperforming loans (a)	574			455			431			416			387
OREO	17			16			15			13			13
Nonperforming loans held for sale	—			—			16			18			20
Other nonperforming assets	—			—			—			—			—
Total nonperforming assets	$	591		$	471		$	462		$	447		$	420
Accruing loans past due 90 days or more	107			52			73			55			60
Accruing loans past due 30 through 89 days	222			178			139			164			180




Nonperforming assets from discontinued operations — education lending business	3			2			2			3			3
Nonperforming loans to period-end portfolio loans	.51		%	.39		%	.36		%	.35		%	.32		%
Nonperforming assets to period-end portfolio loans plus OREO and other nonperforming assets	.52			.41			.39			.37			.35

(a)On January 1, 2023, Key adopted ASU 2022-02 Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. In connection with the adoption of this guidance, nonperforming loans for periods after January 1, 2023, include certain loans which were modified for borrowers experiencing financial difficulty. Amounts prior to January 1, 2023, include nonperforming troubled debt restructurings (TDRs), for which accounting guidance was eliminated upon adoption of ASU 2022-02.


Summary of Changes in Nonperforming Loans From Continuing Operations
(Dollars in millions)
	4Q23		3Q23		2Q23		1Q23		4Q22
Balance at beginning of period	$	455	$	431	$	416	$	387	$	390
Loans placed on nonaccrual status	297		159		169		143		113

Charge-offs	(95)		(87)		(76)		(60)		(67)
Loans sold	(9)		(4)		(23)		(2)		(4)
Payments	(56)		(25)		(20)		(31)		(22)
Transfers to OREO	(2)		(3)		(2)		(2)		(1)


Loans returned to accrual status	(16)		(16)		(33)		(19)		(22)
Balance at end of period	$	574	$	455	$	431	$	416	$	387

KeyCorp Reports Fourth Quarter 2023 Profit

January 18, 2024

Page 25


Line of Business Results
(Dollars in millions)

																Change 4Q23 vs.
	4Q23			3Q23			2Q23			1Q23			4Q22			3Q23		4Q22
Consumer Bank
Summary of operations
Total revenue (TE)	$	786		$	791		$	803		$	840		$	860		(.6)	%	(8.6)	%
Provision for credit losses	5			14			32			60			105			(64.3)		(95.2)
Noninterest expense	780			677			663			663			705			15.2		10.6
Net income (loss) attributable to Key	1			76			82			89			38			(98.7)		(97.4)
Average loans and leases	41,381			42,250			42,934			43,086			43,149			(2.1)		(4.1)
Average deposits	84,856			83,863			82,498			84,637			87,369			1.2		(2.9)
Net loan charge-offs	40			36			32			24			21			11.1		90.5
Net loan charge-offs to average total loans	.38		%	.34		%	.30		%	.23		%	.19		%	11.8		100.0
Nonperforming assets at period end	$	190		$	190		$	193		$	196		$	202		—		(5.9)
Return on average allocated equity	0.11		%	8.48		%	9.04		%	9.87		%	4.51		%	(98.7)		(97.6)


Commercial Bank
Summary of operations
Total revenue (TE)	$	794		$	790		$	805		$	844		$	894		.5	%	(11.2)	%
Provision for credit losses	96			68			134			80			165			41.2		(41.8)
Noninterest expense	525			431			405			442			459			21.8		14.4
Net income (loss) attributable to Key	143			226			214			255			225			(36.7)		(36.4)
Average loans and leases	72,088			74,951			77,277			76,306			74,100			(3.8)		(2.7)
Average loans held for sale	635			1,268			1,014			876			1,377			(49.9)		(53.9)
Average deposits	56,897			54,896			51,420			52,219			54,385			3.6		4.6
Net loan charge-offs	35			35			20			21			25			—		40.0
Net loan charge-offs to average total loans	.19		%	.19		%	.10		%	.11		%	.13		%	—		46.2
Nonperforming assets at period end	$	401		$	281		$	269		$	251		$	218		42.7		83.9
Return on average allocated equity	5.64		%	8.64		%	8.17		%	10.04		%	9.36		%	(34.7)		(39.7)

TE = Taxable Equivalent


Selected Items Impact on Earnings(a)
(Dollars in millions, except per share amounts)
	Pretax(b)		After-tax at marginal rate(b)
Quarter to date results	Amount		Net Income		EPS(c)
Three months ended December 31, 2023
Efficiency related expenses(d)	$	(67)	$	(51)	$	(0.05)
Pension settlement (other expense)	(18)		(14)		(0.02)
FDIC special assessment (other expense)	(190)		(144)		(0.15)

Total selected items	(275)		(209)		(0.22)
Three months ended September 30, 2023
None	—		—		—
Three months ended June 30, 2023
None	—		—		—
Three months ended March 31, 2023
Efficiency related expenses(e)	(64)		(49)		(0.05)

Year to date results
Twelve months ended December 31, 2023
Efficiency related expenses	(131)		(100)		(0.10)
Pension settlement (other expense)	(18)		(14)		(0.02)
FDIC special assessment (other expense)	(190)		(144)		(0.15)
Total selected items	$	(339)	$	(258)	$	(0.27)

(a)Includes items impacting results or trends during the period but are not considered non-GAAP adjustments.

(b)Favorable (unfavorable) impact

(c)Impact to EPS reflected on a fully diluted basis

(d)Efficiency related expenses for the three months ended December 31, 2023, consist primarily of $39 million of severance recorded in personnel expense and $24 million of corporate real estate related rationalization and other contract termination or renegotiation costs recorded in other expense.

(e)Efficiency related expenses for the three months ended March 31, 2023, consist primarily of $31 million of severance recorded in personnel expense and $28 million of corporate real estate related rationalization and other contract termination or renegotiation costs recorded in other expense.