EX-99.3 4 l34019aexv99w3.htm EX-99.3 EX-99.3
Exhibit 99.3 (1 of 2)
KeyCorp
Consolidated Balance Sheets

(dollars in millions)
                         
    9-30-08     6-30-08     9-30-07  
 
ASSETS
                       
Loans
  $ 76,705     $ 75,855     $ 68,999  
Loans held for sale
    1,475       1,833       4,791  
Securities available for sale
    8,391       8,312       7,915  
Held-to-maturity securities
    28       25       36  
Trading account assets
    1,449       1,483       1,060  
Short-term investments
    653       826       528  
Other investments
    1,556       1,559       1,509  
 
Total earning assets
    90,257       89,893       84,838  
Allowance for loan losses
    (1,554 )     (1,421 )     (955 )
Cash and due from banks
    1,937       1,912       2,016  
Premises and equipment
    801       748       631  
Operating lease assets
    1,030       1,089       1,135  
Goodwill
    1,595       1,598       1,202  
Other intangible assets
    135       146       105  
Corporate-owned life insurance
    2,940       2,917       2,845  
Derivative assets
    951       1,693       539  
Accrued income and other assets
    3,198       2,969       3,781  
 
Total assets
  $ 101,290     $ 101,544     $ 96,137  
 
                 
 
                       
LIABILITIES
                       
Deposits in domestic offices:
                       
NOW and money market deposit accounts
  $ 25,789     $ 27,278     $ 24,198  
Savings deposits
    1,731       1,809       1,544  
Certificates of deposit ($100,000 or more)
    10,316       8,699       6,672  
Other time deposits
    13,929       12,541       11,403  
 
Total interest-bearing deposits
    51,765       50,327       43,817  
Noninterest-bearing deposits
    11,122       10,561       14,003  
Deposits in foreign office — interest-bearing
    1,791       3,508       5,894  
 
Total deposits
    64,678       64,396       63,714  
Federal funds purchased and securities sold under repurchase agreements
    1,799       2,088       5,398  
Bank notes and other short-term borrowings
    5,352       5,985       2,429  
Derivative liabilities
    589       637       218  
Accrued expense and other liabilities
    4,624       4,626       5,009  
Long-term debt
    15,597       15,106       11,549  
 
Total liabilities
    92,639       92,838       88,317  
 
                       
SHAREHOLDERS’ EQUITY
                       
Preferred stock
    658       650        
Common shares
    584       577       492  
Capital surplus
    2,552       2,544       1,617  
Retained earnings
    7,320       7,461       8,788  
Treasury stock, at cost
    (2,616 )     (2,675 )     (3,023 )
Accumulated other comprehensive income (loss)
    153       149       (54 )
 
Total shareholders’ equity
    8,651       8,706       7,820  
 
                       
 
Total liabilities and shareholders’ equity
  $ 101,290     $ 101,544     $ 96,137  
 
                 
 
                       
Common shares outstanding (000)
    494,765       485,662       388,708  
 

 


 

Exhibit 99.3 (2 of 2)
KeyCorp
Consolidated Statements of Income

(dollars in millions, except per share amounts)
                                         
    Three months ended     Nine months ended  
    9-30-08     6-30-08     9-30-07     9-30-08     9-30-07  
 
 
Interest income
                                       
Loans
  $ 1,066     $ 717     $ 1,209     $ 2,906     $ 3,546  
Loans held for sale
    21       20       91       128       248  
Securities available for sale
    110       111       106       330       312  
Held-to-maturity securities
    1                   2       1  
Trading account assets
    16       10       11       39       26  
Short-term investments
    6       8       5       23       24  
Other investments
    12       14       12       38       40  
 
Total interest income
    1,232       880       1,434       3,466       4,197  
 
                                       
Interest expense
                                       
Deposits
    347       347       482       1,122       1,362  
Federal funds purchased and securities sold under repurchase agreements
    10       15       55       53       163  
Bank notes and other short-term borrowings
    34       27       30       100       59  
Long-term debt
    142       133       173       421       554  
 
Total interest expense
    533       522       740       1,696       2,138  
 
 
                                       
Net interest income
    699       358       694       1,770       2,059  
Provision for loan losses
    407       647       69       1,241       166  
 
Net interest income (loss) after provision for loan losses
    292       (289 )     625       529       1,893  
 
                                       
Noninterest income
                                       
Trust and investment services income
    133       138       119       400       359  
Service charges on deposit accounts
    94       93       88       275       247  
Investment banking and capital markets (loss) income
    (31 )     80       9       57       105  
Operating lease income
    69       68       70       206       200  
Letter of credit and loan fees
    53       51       51       141       134  
Corporate-owned life insurance income
    28       28       27       84       84  
Electronic banking fees
    27       27       25       78       74  
Net (losses) gains from loan securitizations and sales
    (30 )     33       (53 )     (98 )     (11 )
Net securities gains (losses)
    1       (1 )     4       3       (41 )
Net (losses) gains from principal investing
    (24 )     (14 )     9       (29 )     128  
Gain from redemption of Visa Inc. shares
                      165        
Gain from sale of McDonald Investments branch network
                            171  
Other income
    68       52       89       189       291  
 
Total noninterest income
    388       555       438       1,471       1,741  
 
                                       
Noninterest expense
                                       
Personnel
    381       404       383       1,194       1,222  
Net occupancy
    65       62       60       193       182  
Computer processing
    46       43       49       136       149  
Operating lease expense
    56       55       58       169       165  
Professional fees
    35       33       27       91       79  
Equipment
    23       23       22       70       71  
Marketing
    27       21       21       62       60  
Other expense
    129       140       133       360       424  
 
Total noninterest expense
    762       781       753       2,275       2,352  
 
(Loss) income from continuing operations before income taxes
    (82 )     (515 )     310       (275 )     1,282  
Income taxes
    (46 )     611       86       669       363  
 
(Loss) income from continuing operations
    (36 )     (1,126 )     224       (944 )     919  
Loss from discontinued operations, net of taxes
                (14 )           (25 )
 
Net (loss) income
  $ (36 )   $ (1,126 )   $ 210     $ (944 )   $ 894  
 
                             
 
                                       
Net (loss) income applicable to common shares
  $ (48 )   $ (1,126 )   $ 210     $ (956 )   $ 894  
 
                                       
Per common share:
                                       
(Loss) income from continuing operations
  $ (.10 )   $ (2.70 )   $ .58     $ (2.19 )   $ 2.34  
Net (loss) income
    (.10 )     (2.70 )     .54       (2.19 )     2.28  
 
                                       
Per common share — assuming dilution:
                                       
(Loss) income from continuing operations
  $ (.10 )   $ (2.70 )   $ .57     $ (2.19 )   $ 2.31  
Net (loss) income
    (.10 )     (2.70 )     .54       (2.19 )     2.25  
 
                                       
Cash dividends declared per common share
  $ .1875     $ .375     $ .365     $ .9375     $ 1.095  
 
                                       
Weighted-average common shares outstanding (000)
    491,179       416,629       389,319       435,846       393,048  
Weighted-average common shares and potential common shares outstanding (000)
    491,179       416,629       393,164       435,846       397,816