EX-99.3 4 a2q23erex993.htm EX-99.3 Document
Exhibit 99.3
Consolidated Balance Sheets
(dollars in millions)
6/30/20233/31/20236/30/2022
Assets
Loans$119,011 $119,971 $112,390 
Loans held for sale 1,130 1,211 1,306 
Securities available for sale37,908 39,498 42,437 
Held-to-maturity securities9,189 9,561 8,186 
Trading account assets1,177 1,118 809 
Short-term investments8,959 8,410 2,456 
Other investments1,474 1,587 969 
Total earning assets178,848 181,356 168,553 
Allowance for loan and lease losses(1,480)(1,380)(1,099)
Cash and due from banks758 784 678 
Premises and equipment652 628 638 
Goodwill2,752 2,752 2,752 
Other intangible assets75 85 118 
Corporate-owned life insurance4,378 4,372 4,343 
Accrued income and other assets8,668 8,512 10,529 
Discontinued assets386 410 496 
Total assets$195,037 $197,519 $187,008 
Liabilities
Deposits in domestic offices:
Interest-bearing deposits111,766 106,841 94,892 
Noninterest-bearing deposits33,366 37,307 50,973 
Total deposits145,132 144,148 145,865 
Federal funds purchased and securities sold under repurchase agreements 1,702 1,374 3,234 
Bank notes and other short-term borrowings6,949 10,061 2,809 
Accrued expense and other liabilities5,339 4,861 4,056 
Long-term debt22,071 22,753 16,617 
Total liabilities181,193 183,197 172,581 
Equity
Preferred stock2,500 2,500 1,900 
Common shares1,257 1,257 1,257 
Capital surplus6,231 6,207 6,241 
Retained earnings15,759 15,700 15,118 
Treasury stock, at cost(5,859)(5,868)(5,923)
Accumulated other comprehensive income (loss)(6,044)(5,474)(4,166)
Key shareholders’ equity13,844 14,322 14,427 
Noncontrolling interests — — 
Total equity13,844 14,322 14,427 
Total liabilities and equity$195,037 $197,519 $187,008 
Common shares outstanding (000)935,733 935,229 932,643 




Consolidated Statements of Income
(dollars in millions, except per share amounts)
Three months endedSix months ended
6/30/20233/31/20236/30/20226/30/20236/30/2022
Interest income
Loans$1,576 $1,476 $923 $3,052 $1,760 
Loans held for sale17 13 10 30 22 
Securities available for sale194 194 188 388 361 
Held-to-maturity securities81 74 48 155 94 
Trading account assets15 12 27 13 
Short-term investments111 42 13 153 17 
Other investments16 13 29 
Total interest income2,010 1,824 1,193 3,834 2,273 
Interest expense
Deposits531 350 20 881 34 
Federal funds purchased and securities sold under repurchase agreements48 22 70 
Bank notes and other short-term borrowings104 78 182 12 
Long-term debt349 275 61 624 110 
Total interest expense1,032 725 96 1,757 162 
Net interest income978 1,099 1,097 2,077 2,111 
Provision for credit losses167 139 45 306 128 
Net interest income after provision for credit losses811 960 1,052 1,771 1,983 
Noninterest income
Trust and investment services income126 128 137 254 273 
Investment banking and debt placement fees120 145 149 265 312 
Service charges on deposit accounts69 67 96 136 187 
Operating lease income and other leasing gains23 25 28 48 60 
Corporate services income86 76 96 162 187 
Cards and payments income85 81 85 166 165 
Corporate-owned life insurance income32 29 35 61 66 
Consumer mortgage income14 11 14 25 35 
Commercial mortgage servicing fees50 46 45 96 81 
Other income4 — 4 (2)
Total noninterest income609 608 688 1,217 1,364 
Noninterest expense
Personnel622 701 607 1,323 1,237 
Net occupancy65 70 78 135 151 
Computer processing95 92 78 187 155 
Business services and professional fees41 45 52 86 105 
Equipment22 22 26 44 49 
Operating lease expense21 20 27 41 55 
Marketing29 21 34 50 62 
Intangible asset amortization — —  — 
Other expense181 205 176 386 334 
Total noninterest expense1,076 1,176 1,078 2,252 2,148 
Income (loss) from continuing operations before income taxes344 392 662 736 1,199 
Income taxes58 81 132 139 222 
Income (loss) from continuing operations286 311 530 597 977 
Income (loss) from discontinued operations, net of taxes1 2 
Net income (loss)287 312 533 599 981 
Less: Net income (loss) attributable to noncontrolling interests — —  — 
Net income (loss) attributable to Key$287 $312 $533 $599 $981 
Income (loss) from continuing operations attributable to Key common shareholders$250 $275 $504 $525 $924 
Net income (loss) attributable to Key common shareholders251 276 507 527 928 
Per common share
Income (loss) from continuing operations attributable to Key common shareholders$.27 $.30 $.54 $.57 $
Income (loss) from discontinued operations, net of taxes — —  — 
Net income (loss) attributable to Key common shareholders (a)
.27 .30 .55 .57 
Per common share — assuming dilution
Income (loss) from continuing operations attributable to Key common shareholders$.27 $.30 $.54 $.56 $.99 
Income (loss) from discontinued operations, net of taxes — —  — 
Net income (loss) attributable to Key common shareholders (a)
.27 .30 $.54 .57 1.00 
Cash dividends declared per common share$.205 $.205 $.195 $.41 $.39 
Weighted-average common shares outstanding (000)926,741 926,490 924,302 926,807 923,717 
Effect of common share options and other stock awards3,713 7,314 7,506 5,513 9,087 
Weighted-average common shares and potential common shares outstanding (000) (b)
930,454 933,804 931,808 932,320 932,805 
(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.