EX-99.3 4 a2q24erex993.htm EX-99.3 Document
Exhibit 99.3
Consolidated Balance Sheets
(dollars in millions)
6/30/20243/31/20246/30/2023
Assets
Loans$107,078 $109,885 $119,011 
Loans held for sale 517 228 1,130 
Securities available for sale37,460 37,298 37,908 
Held-to-maturity securities7,968 8,272 9,189 
Trading account assets1,219 1,171 1,177 
Short-term investments15,536 13,205 8,959 
Other investments1,259 1,247 1,474 
Total earning assets171,037 171,306 178,848 
Allowance for loan and lease losses(1,547)(1,542)(1,480)
Cash and due from banks1,326 1,247 758 
Premises and equipment631 650 652 
Goodwill2,752 2,752 2,752 
Other intangible assets41 48 75 
Corporate-owned life insurance4,382 4,392 4,378 
Accrued income and other assets8,532 8,314 8,668 
Discontinued assets296 318 386 
Total assets$187,450 $187,485 $195,037 
Liabilities
Deposits in domestic offices:
Interest-bearing deposits117,570 114,593 111,766 
Noninterest-bearing deposits28,150 29,638 33,366 
Total deposits145,720 144,231 145,132 
Federal funds purchased and securities sold under repurchase agreements 25 27 1,702 
Bank notes and other short-term borrowings5,292 2,896 6,949 
Accrued expense and other liabilities4,755 5,008 5,339 
Long-term debt16,869 20,776 22,071 
Total liabilities172,661 172,938 181,193 
Equity
Preferred stock2,500 2,500 2,500 
Common shares1,257 1,257 1,257 
Capital surplus6,185 6,164 6,231 
Retained earnings15,706 15,662 15,759 
Treasury stock, at cost(5,715)(5,722)(5,859)
Accumulated other comprehensive income (loss)(5,144)(5,314)(6,044)
Key shareholders’ equity14,789 14,547 13,844 
Noncontrolling interests — — 
Total equity14,789 14,547 13,844 
Total liabilities and equity$187,450 $187,485 $195,037 
Common shares outstanding (000)943,200 942,776 935,733 




Consolidated Statements of Income
(dollars in millions, except per share amounts)
Three months endedSix months ended
6/30/20243/31/20246/30/20236/30/20246/30/2023
Interest income
Loans$1,524 $1,538 $1,576 $3,062 $3,052 
Loans held for sale8 14 17 22 30 
Securities available for sale259 232 194 491 388 
Held-to-maturity securities73 75 81 148 155 
Trading account assets16 14 15 30 27 
Short-term investments192 142 111 334 153 
Other investments16 17 16 33 29 
Total interest income2,088 2,032 2,010 4,120 3,834 
Interest expense
Deposits817 782 531 1,599 881 
Federal funds purchased and securities sold under repurchase agreements1 48 2 70 
Bank notes and other short-term borrowings51 46 104 97 182 
Long-term debt332 328 349 660 624 
Total interest expense1,201 1,157 1,032 2,358 1,757 
Net interest income887 875 978 1,762 2,077 
Provision for credit losses100 101 167 201 306 
Net interest income after provision for credit losses787 774 811 1,561 1,771 
Noninterest income
Trust and investment services income139 136 126 275 254 
Investment banking and debt placement fees126 170 120 296 265 
Service charges on deposit accounts66 63 69 129 136 
Operating lease income and other leasing gains21 24 23 45 48 
Corporate services income68 69 86 137 162 
Cards and payments income85 77 85 162 166 
Corporate-owned life insurance income34 32 32 66 61 
Consumer mortgage income16 14 14 30 25 
Commercial mortgage servicing fees61 56 50 117 96 
Other income11 17 
Total noninterest income627 647 609 1,274 1,217 
Noninterest expense
Personnel636 674 622 1,310 1,323 
Net occupancy66 67 65 133 135 
Computer processing101 102 95 203 187 
Business services and professional fees37 41 41 78 86 
Equipment20 20 22 40 44 
Operating lease expense17 17 21 34 41 
Marketing21 19 29 40 50 
Intangible asset amortization — —  — 
Other expense181 203 181 384 386 
Total noninterest expense1,079 1,143 1,076 2,222 2,252 
Income (loss) from continuing operations before income taxes335 278 344 613 736 
Income taxes62 59 58 121 139 
Income (loss) from continuing operations273 219 286 492 597 
Income (loss) from discontinued operations, net of taxes1 — 1 
Net income (loss)274 219 287 493 599 
Less: Net income (loss) attributable to noncontrolling interests — —  — 
Net income (loss) attributable to Key$274 $219 $287 $493 $599 
Income (loss) from continuing operations attributable to Key common shareholders$237 $183 $250 $420 $525 
Net income (loss) attributable to Key common shareholders238 183 251 421 527 
Per common share
Income (loss) from continuing operations attributable to Key common shareholders$.25 $.20 $.27 $.45 $.57 
Income (loss) from discontinued operations, net of taxes — —  — 
Net income (loss) attributable to Key common shareholders (a)
.25 .20 .27 .45 .57 
Per common share — assuming dilution
Income (loss) from continuing operations attributable to Key common shareholders$.25 $.20 $.27 $.45 $.56 
Income (loss) from discontinued operations, net of taxes — —  — 
Net income (loss) attributable to Key common shareholders (a)
.25 .20 $.27 .45 .57 
Cash dividends declared per common share$.205 $.205 $.205 $.41 $.41 
Weighted-average common shares outstanding (000)931,726 929,692 926,741 930,776 926,807 
Effect of common share options and other stock awards6,761 7,319 3,713 7,040 5,513 
Weighted-average common shares and potential common shares outstanding (000) (b)
938,487 937,011 930,454 937,816 932,320 
(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.