EX-99.3 4 a4q23erex993.htm EX-99.3 Document
Exhibit 99.3
Consolidated Balance Sheets
(dollars in millions)
12/31/20239/30/202312/31/2022
Assets
Loans$112,606 $115,544 $119,394 
Loans held for sale 483 730 963 
Securities available for sale37,185 35,839 39,117 
Held-to-maturity securities8,575 8,853 8,710 
Trading account assets1,142 1,325 829 
Short-term investments10,817 7,871 2,432 
Other investments1,244 1,356 1,308 
Total earning assets172,052 171,518 172,753 
Allowance for loan and lease losses(1,508)(1,488)(1,337)
Cash and due from banks941 766 887 
Premises and equipment661 649 636 
Goodwill2,752 2,752 2,752 
Other intangible assets55 65 94 
Corporate-owned life insurance4,383 4,381 4,369 
Accrued income and other assets8,601 8,843 9,223 
Discontinued assets344 365 436 
Total assets$188,281 $187,851 $189,813 
Liabilities
Deposits in domestic offices:
Interest-bearing deposits114,859 112,581 101,761 
Noninterest-bearing deposits30,728 31,710 40,834 
Total deposits145,587 144,291 142,595 
Federal funds purchased and securities sold under repurchase agreements 38 43 4,077 
Bank notes and other short-term borrowings3,053 3,470 5,386 
Accrued expense and other liabilities5,412 5,388 4,994 
Long-term debt19,554 21,303 19,307 
Total liabilities173,644 174,495 176,359 
Equity
Preferred stock2,500 2,500 2,500 
Common shares1,257 1,257 1,257 
Capital surplus6,281 6,254 6,286 
Retained earnings15,672 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’ equity14,637 13,356 13,454 
Noncontrolling interests — — 
Total equity14,637 13,356 13,454 
Total liabilities and equity$188,281 $187,851 $189,813 
Common shares outstanding (000)936,564 936,161 933,325 




Consolidated Statements of Income
(dollars in millions, except per share amounts)
Three months endedTwelve months ended
12/31/20239/30/202312/31/202212/31/202312/31/2022
Interest income
Loans$1,574 $1,593 $1,347 $6,219 $4,241 
Loans held for sale12 19 20 61 56 
Securities available for sale213 192 195 793 752 
Held-to-maturity securities78 79 64 312 213 
Trading account assets13 15 10 55 31 
Short-term investments138 123 48 414 97 
Other investments22 22 11 73 22 
Total interest income2,050 2,043 1,695 7,927 5,412 
Interest expense
Deposits754 687 186 2,322 279 
Federal funds purchased and securities sold under repurchase agreements 16 79 41 
Bank notes and other short-term borrowings45 81 54 308 90 
Long-term debt330 351 219 1,305 475 
Total interest expense1,129 1,128 475 4,014 885 
Net interest income921 915 1,220 3,913 4,527 
Provision for credit losses102 81 265 489 502 
Net interest income after provision for credit losses819 834 955 3,424 4,025 
Noninterest income
Trust and investment services income132 130 126 516 526 
Investment banking and debt placement fees136 141 172 542 638 
Service charges on deposit accounts65 69 71 270 350 
Operating lease income and other leasing gains22 22 24 92 103 
Corporate services income67 73 89 302 372 
Cards and payments income84 90 85 340 341 
Corporate-owned life insurance income36 35 33 132 132 
Consumer mortgage income11 15 51 58 
Commercial mortgage servicing fees48 46 42 190 167 
Other income9 22 20 35 31 
Total noninterest income610 643 671 2,470 2,718 
Noninterest expense
Personnel674 663 674 2,660 2,566 
Net occupancy65 67 72 267 295 
Computer processing92 89 82 368 314 
Business services and professional fees44 38 60 168 212 
Equipment24 20 20 88 92 
Operating lease expense18 18 22 77 101 
Marketing31 28 31 109 123 
Intangible asset amortization — —  — 
Other expense424 187 195 997 707 
Total noninterest expense1,372 1,110 1,156 4,734 4,410 
Income (loss) from continuing operations before income taxes57 367 470 1,160 2,333 
Income taxes(8)65 76 196 422 
Income (loss) from continuing operations65 302 394 964 1,911 
Income (loss) from discontinued operations, net of taxes — 3 
Net income (loss)65 303 394 967 1,917 
Less: Net income (loss) attributable to noncontrolling interests — —  — 
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 $1,793 
Net income (loss) attributable to Key common shareholders30 267 356 824 1,799 
Per common share
Income (loss) from continuing operations attributable to Key common shareholders$.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 $.82 $.79 
Weighted-average common shares outstanding (000)927,517 927,131 924,974 927,217 924,363 
Effect of common share options and other stock awards6,529 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 and/or convertible preferred stock, as applicable.