Upgrade to SI Premium - Free Trial

KeyCorp Reports Second Quarter 2016 Net Income Of $193 Million, Or $.23 Per Common Share; Earnings Per Common Share Of $.27, Excluding $.04 Of Merger-Related Expense

July 26, 2016 6:30 AM

CLEVELAND, July 26, 2016 /PRNewswire/ -- KeyCorp (NYSE: KEY) today announced second quarter net income from continuing operations attributable to Key common shareholders of $193 million, or $.23 per common share, compared to $182 million, or $.22 per common share, for the first quarter of 2016, and $230 million, or $.27 per common share, for the second quarter of 2015. During the second quarter of 2016, Key incurred merger-related expense totaling $45 million, or $.04 per common share, compared to $24 million, or $.02 per common share, in the first quarter of 2016. Excluding merger-related expense, earnings per common share were $.27 for the second quarter of 2016 and $.24 for the first quarter of 2016. No merger-related expense was incurred in the second quarter of 2015.

"During the second quarter, we maintained positive momentum in our core businesses and made significant progress on our upcoming acquisition of First Niagara," said Chairman and Chief Executive Officer Beth Mooney. "Excluding merger-related expense, we generated positive operating leverage relative to the year-ago period. Revenue was stable compared with the same period last year and up 3% from last quarter, despite lower interest rates and challenging market conditions. Expenses continue to be well managed, which allows us to make ongoing investments in our businesses. Credit quality remained solid, with net charge-offs to average loans below our targeted range."

"Additionally, we increased our dividend by 13% during the quarter, and we were pleased to receive no objection from the Federal Reserve to our 2016 capital plan. We look forward to resuming share repurchases upon completion of our First Niagara acquisition, and, subject to approval by our Board of Directors, increasing the quarterly dividend to $.095 per common share next year," continued Mooney.

"As we previously announced, we expect to close our First Niagara acquisition on or about August 1. Significant progress is being made as we move toward integration, including plans for our combined branch network that were shared earlier this month," added Mooney. "We are excited about the opportunity to bring these two companies together and deliver on the financial commitments we have made to our shareholders."

SECOND QUARTER 2016 FINANCIAL RESULTS, from continuing operations

Compared to Second Quarter of 2015

  • Average loans up 5%, driven by 12% growth in commercial, financial and agricultural loans
  • Average deposits, excluding deposits in foreign office, up 5% reflecting core deposit growth in Key's retail banking franchise, growth in escrow deposits from the commercial mortgage servicing business, and commercial deposit inflows
  • Net interest income (taxable-equivalent) up $14 million, as higher earning asset balances and yields were partially offset by lower reinvestment yields
  • Noninterest income down $15 million due to lower investment banking and debt placement fees, partially offset by an increase in other income and growth in core fee-based businesses
  • Noninterest expense, excluding merger-related expense of $45 million, decreased $5 million, primarily attributable to lower personnel expense, net occupancy expense, and business services and professional fees partially offset by higher other and non-merger related marketing expense
  • Net loan charge-offs to average loans of .28%, up from .25% in the year-ago quarter

Compared to First Quarter of 2016

  • Average loans up 2%, primarily driven by a 3% increase in commercial, financial and agricultural loans
  • Average deposits up 3%, due to growth in escrow deposits in Key's commercial mortgage servicing business, short-term inflows from commercial clients, and an increase in certificates of deposit and other time deposits
  • Net interest income (taxable-equivalent) down $7 million driven by lower reinvestment yields and lower loan fees, partially offset by higher earning asset balances
  • Noninterest income up $42 million, primarily due to an increase in investment banking and debt placement fees and higher net gains on principal investing
  • Noninterest expense, excluding merger-related expense, increased $27 million, primarily driven by expense from certain real estate investments and higher non-merger related marketing expense
  • Net loan charge-offs to average loans of .28%, down from .31% in the prior quarter

Selected Financial Highlights

dollars in millions, except per share data

Change 2Q16 vs.

2Q16

1Q16

2Q15

1Q16

2Q15

Income (loss) from continuing operations attributable to Key common shareholders

$

193

$

182

$

230

6.0

%

(16.1)

%

Income (loss) from continuing operations attributable to Key common shareholders per common share — assuming dilution

.23

.22

.27

4.5

(14.8)

Return on average total assets from continuing operations

.82

%

.80

%

1.03

%

N/A

N/A

Common Equity Tier 1 (a), (b)

11.12

11.07

10.71

N/A

N/A

Book value at period end

$

13.08

$

12.79

$

12.21

2.3

%

7.1

%

Net interest margin (TE) from continuing operations

2.76

%

2.89

%

2.88

%

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 "Common Equity Tier 1." The table reconciles the GAAP performance measures to the corresponding non-GAAP measures, which provides a basis for period-to-period comparisons. For further information on the Regulatory Capital Rules, see the "Capital" section of this release.

(b)

6-30-16 ratio is estimated.

TE = Taxable Equivalent, N/A = Not Applicable

INCOME STATEMENT HIGHLIGHTS

Revenue

dollars in millions

Change 2Q16 vs.

2Q16

1Q16

2Q15

1Q16

2Q15

Net interest income (TE)

$

605

$

612

$

591

(1.1)

%

2.4

%

Noninterest income

473

431

488

9.7

(3.1)

Total revenue (TE)

$

1,078

$

1,043

$

1,079

3.4

%

(.1)

%

TE = Taxable Equivalent

Taxable-equivalent net interest income was $605 million for the second quarter of 2016, and the net interest margin was 2.76%. These results compare to taxable-equivalent net interest income of $591 million and a net interest margin of 2.88% for the second quarter of 2015. The $14 million increase in net interest income compared to the year-ago quarter reflects higher earning asset balances and an increase in earning asset yields, largely the result of Key's loan portfolio re-pricing to higher short-term interest rates. The benefit to net interest income from these items was partly offset by lower reinvestment yields in Key's securities and derivatives portfolios. The 12 basis point decline in the net interest margin reflects higher levels of liquidity, lower reinvestment yields in the securities and derivatives portfolios, and lower loan fees. Key's Federal Reserve account averaged $5.6 billion during the second quarter of 2016, which increased $2.3 billion compared to the second quarter of 2015 and reduced the net interest margin by 7 basis points.

Compared to the first quarter of 2016, taxable-equivalent net interest income decreased by $7 million, and the net interest margin decreased by 13 basis points. The decrease in net interest income was primarily attributable to lower reinvestment yields and a decline in loan fees, which was partly offset by higher earning asset balances. The 13 basis point decline in net interest margin reflects higher levels of liquidity, as well as lower reinvestment yields and a decline in loan fees. Key's Federal Reserve account increased $2.1 billion during the quarter, driven by growth in short-term deposits from commercial clients, which resulted in 7 basis points of the decline in the net interest margin.

Noninterest Income

dollars in millions

Change 2Q16 vs.

2Q16

1Q16

2Q15

1Q16

2Q15

Trust and investment services income

$

110

$

109

$

111

.9

%

(.9)

%

Investment banking and debt placement fees

98

71

141

38.0

(30.5)

Service charges on deposit accounts

68

65

63

4.6

7.9

Operating lease income and other leasing gains

18

17

24

5.9

(25.0)

Corporate services income

53

50

43

6.0

23.3

Cards and payments income

52

46

47

13.0

10.6

Corporate-owned life insurance income

28

28

30

(6.7)

Consumer mortgage income

3

2

4

50.0

(25.0)

Mortgage servicing fees

10

12

9

(16.7)

11.1

Net gains (losses) from principal investing

11

11

N/M

Other income

22

31

5

(29.0)

N/M

Total noninterest income

$

473

$

431

$

488

9.7

%

(3.1)

%

N/M = Not Meaningful

Key's noninterest income was $473 million for the second quarter of 2016, compared to $488 million for the year-ago quarter. The decrease from the prior year was largely attributable to lower investment banking and debt placement fees of $43 million, reflecting challenging market conditions, as well as $6 million of lower operating lease income and other leasing gains. These declines were offset by an increase of $17 million in other income primarily related to gains from certain real estate investments, along with continued growth in some of Key's core fee-based businesses, including corporate services and cards and payments.

Compared to the first quarter of 2016, noninterest income increased by $42 million. The primary driver of the increase was $27 million of higher investment banking and debt placement fees, reflecting improved capital markets conditions. Core fee-based businesses continued to perform well, as cards and payments income increased $6 million and corporate services income increased $3 million, along with $3 million in increased service charges on deposit accounts compared to the prior quarter. Net gains on principal investing also contributed $11 million to the increase from the prior quarter. Partially offsetting these increases was a decrease of $9 million in other income.

Noninterest Expense

dollars in millions

Change 2Q16 vs.

2Q16

1Q16

2Q15

1Q16

2Q15

Personnel expense

$

427

$

404

$

408

5.7

%

4.7

%

Nonpersonnel expense

324

299

303

8.4

6.9

Total noninterest expense

$

751

$

703

$

711

6.8

5.6

Merger-related expense

45

24

87.5

N/M

Total noninterest expense excluding merger-related expense (a)

$

706

$

679

$

711

4.0

%

(.7)

%

(a)

Non-GAAP measure. See the table entitled "GAAP to Non-GAAP Reconciliations" in this financial supplement.

Key's noninterest expense was $751 million for the second quarter of 2016. Noninterest expense included $45 million of merger-related expense, primarily made up of $35 million in personnel expense related to technology development for systems conversions and fully-dedicated personnel for merger and integration efforts. The remaining $10 million of merger-related expense was nonpersonnel expense, largely recognized in business services and professional fees and marketing. In the first quarter of 2016, Key incurred $24 million of merger-related expense, while no merger-related expense was incurred in the second quarter of 2015.

Excluding merger-related expense, noninterest expense was $5 million lower than the second quarter of last year. The decrease is primarily attributable to $16 million in lower personnel expense related to lower performance-based compensation, along with lower net occupancy expenses and business services and professional fees. These decreases were partially offset by an increase in other expense, reflecting the impact of certain real estate investments and other miscellaneous items, along with increased non-merger related marketing expense.

Compared to the first quarter of 2016, excluding merger-related expense, noninterest expense increased by $27 million. The increase is primarily related to $23 million of higher nonpersonnel expense, including an increase in other expense reflecting the impact of certain real estate investments and other miscellaneous items. Additionally, Key incurred $8 million in higher non-merger related marketing expense and $4 million in increased personnel expense, related to higher performance-based compensation.

BALANCE SHEET HIGHLIGHTS

In the second quarter of 2016, Key had average assets of $99.2 billion compared to $93.9 billion in the second quarter of 2015 and $96.3 billion in the first quarter of 2016. The increase in average assets from both the year-ago period and prior quarter reflect growth in average loan balances as well as an increase in short-term investments related to higher levels of liquidity.

Average Loans

dollars in millions

Change 2Q16 vs.

2Q16

1Q16

2Q15

1Q16

2Q15

Commercial, financial and agricultural (a)

$

32,630

$

31,590

$

29,017

3.3

%

12.5

%

Other commercial loans

13,222

13,111

13,161

.8

.5

Home equity loans

10,098

10,240

10,510

(1.4)

(3.9)

Other consumer loans

5,198

5,215

5,290

(.3)

(1.7)

Total loans

$

61,148

$

60,156

$

57,978

1.6

%

5.5

%

(a)

Commercial, financial and agricultural average loan balances include $87 million, $85 million, and $88 million of assets from commercial credit cards at June 30, 2016, March 31, 2016, and June 30, 2015, respectively.

Average loans were $61.1 billion for the second quarter of 2016, an increase of $3.2 billion compared to the second quarter of 2015. The loan growth primarily occurred in the commercial, financial and agricultural portfolio, which increased $3.6 billion and was spread across Key's commercial lines of business. Consumer loans declined by $504 million mostly due to paydowns in Key's home equity loan portfolio and continued run-off in Key's consumer exit portfolios.

Compared to the first quarter of 2016, average loans increased by $992 million, driven by commercial, financial and agricultural loans, which grew $1 billion. Consumer loans declined $159 million, largely the result of a decline in home equity loans.

Average Deposits

dollars in millions

Change 2Q16 vs.

2Q16

1Q16

2Q15

1Q16

2Q15

Non-time deposits (a)

$

67,419

$

65,637

$

65,109

2.7

%

3.5

%

Certificates of deposit ($100,000 or more)

3,233

2,761

2,010

17.1

60.8

Other time deposits

3,252

3,200

3,136

1.6

3.7

Total deposits

$

73,904

$

71,598

$

70,255

3.2

%

5.2

%

Cost of total deposits (a)

.19

%

.17

%

.15

%

N/A

N/A

(a)

Excludes deposits in foreign office.

N/A = Not Applicable

Average deposits, excluding deposits in foreign office, totaled $73.9 billion for the second quarter of 2016, an increase of $3.6 billion compared to the year-ago quarter. Interest-bearing deposits increased $4.9 billion driven by a $3.6 billion increase in NOW and money market deposit accounts and a $1.3 billion increase in certificates of deposit and other time deposits. The increase in average deposits from the year-ago quarter reflects core deposit growth in Key's retail banking franchise, growth in escrow deposits from the commercial mortgage servicing business, and commercial deposit inflows. These increases were partially offset by a $1.2 billion decline in noninterest-bearing deposits.

Compared to the first quarter of 2016, average deposits increased by $2.3 billion. The increase was driven by NOW and money market deposit accounts which increased $2.0 billion, and certificates of deposit and other time deposits which increased $524 million. Higher escrow deposits from Key's commercial mortgage servicing business, short-term inflows from Key's commercial clients, and core deposit growth in Key's retail banking franchise contributed to the linked-quarter increase in NOW and money market deposit accounts.

ASSET QUALITY

dollars in millions

Change 2Q16 vs.

2Q16

1Q16

2Q15

1Q16

2Q15

Net loan charge-offs

$

43

$

46

$

36

(6.5)

%

19.4

%

Net loan charge-offs to average total loans

.28

%

.31

%

.25

%

N/A

N/A

Nonperforming loans at period end (a)

$

619

$

676

$

419

(8.4)

%

47.7

%

Nonperforming assets at period end (a)

637

692

440

(7.9)

44.8

Allowance for loan and lease losses

854

826

796

3.4

7.3

Allowance for loan and lease losses to nonperforming loans (a)

138.0

%

122.2

%

190.0

%

N/A

N/A

Provision for credit losses

$

52

$

89

$

41

(41.6)

%

26.8

%

(a)

Nonperforming loan balances exclude $11 million, $11 million, and $12 million of purchased credit impaired loans at June 30, 2016, March 31, 2016, and June 30, 2015, respectively.

N/A = Not Applicable

Key's provision for credit losses was $52 million for the second quarter of 2016, compared to $41 million for the second quarter of 2015 and $89 million for the first quarter of 2016. Key's allowance for loan and lease losses was $854 million, or 1.38% of total period-end loans, at June 30, 2016, compared to 1.37% at June 30, 2015, and 1.37% at March 31, 2016.

Net loan charge-offs for the second quarter of 2016 totaled $43 million, or .28% of average total loans. These results compare to $36 million, or .25%, for the second quarter of 2015, and $46 million, or .31%, for the first quarter of 2016.

At June 30, 2016, Key's nonperforming loans totaled $619 million and represented 1.00% of period-end portfolio loans, compared to .72% at June 30, 2015, and 1.12% at March 31, 2016. Nonperforming assets at June 30, 2016 totaled $637 million and represented 1.03% of period-end portfolio loans and OREO and other nonperforming assets, compared to .75% at June 30, 2015, and 1.14% at March 31, 2016.

CAPITAL

Key's estimated risk-based capital ratios included in the following table continued to exceed all "well-capitalized" regulatory benchmarks at June 30, 2016.

Capital Ratios

6-30-16

3-31-16

6-30-15

Common Equity Tier 1 (a), (b)

11.12

%

11.07

%

10.71

Tier 1 risk-based capital (a)

11.43

11.38

11.11

Total risk based capital (a)

13.66

13.12

12.66

Tangible common equity to tangible assets (b)

9.95

9.97

9.86

Leverage (a)

10.58

10.73

10.74

(a)

6-30-16 ratio is estimated.

(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" and "Common Equity Tier 1." The table reconciles the GAAP performance measures to the corresponding non-GAAP measures, which provides a basis for period-to-period comparisons. See below for further information on the Regulatory Capital Rules.

As shown in the preceding table, at June 30, 2016, Key's estimated Common Equity Tier 1 and Tier 1 risk-based capital ratios stood at 11.12% and 11.43%, respectively. In addition, the tangible common equity ratio was 9.95% at June 30, 2016.

In October 2013, federal banking regulators published the final Basel III capital framework for U.S. banking organizations (the "Regulatory Capital Rules"). The mandatory compliance date for Key as a "standardized approach" banking organization began on January 1, 2015, subject to transitional provisions extending to January 1, 2019. Key's estimated Common Equity Tier 1 ratio as calculated under the fully phased-in Regulatory Capital Rules was 11.07% at June 30, 2016. This estimate exceeds the fully phased-in required minimum Common Equity Tier 1 and Capital Conservation Buffer of 7.00%.

Summary of Changes in Common Shares Outstanding

in thousands

Change 2Q16 vs.

2Q16

1Q16

2Q15

1Q16

2Q15

Shares outstanding at beginning of period

842,290

835,751

850,920

.8

%

(1.0)

%

Common shares repurchased

(8,794)

N/M

N/M

Shares reissued (returned) under employee benefit plans

413

6,539

1,482

N/M

(72.1)

Shares outstanding at end of period

842,703

842,290

843,608

(.1)

%

N/M = Not Meaningful

As previously reported, Key's existing share repurchase program is currently suspended due to the pending acquisition of First Niagara Financial Group.

Key's 2016 capital plan, effective as of the third quarter of 2016, received no objection from the Federal Reserve during the Comprehensive Capital Analysis and Review process and includes common share repurchases of up to $350 million. This authorization includes repurchases to offset issuances of common shares under our employee compensation plans. Share repurchases are expected to be executed following the completion of the pending acquisition of First Niagara Financial Group and through the second quarter of 2017.

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.

Major Business Segments

dollars in millions

Change 2Q16 vs.

2Q16

1Q16

2Q15

1Q16

2Q15

Revenue from continuing operations (TE)

Key Community Bank

$

598

$

595

$

560

.5

%

6.8

%

Key Corporate Bank

452

426

478

6.1

(5.4)

Other Segments

31

21

43

47.6

(27.9)

Total segments

1,081

1,042

1,081

3.7

Reconciling Items

(3)

1

(2)

N/M

N/M

Total

$

1,078

$

1,043

$

1,079

3.4

%

(.1)

%

Income (loss) from continuing operations attributable to Key

Key Community Bank

$

81

$

74

$

69

9.5

%

17.4

%

Key Corporate Bank

135

118

131

14.4

3.1

Other Segments

24

14

31

71.4

(22.6)

Total segments

240

206

231

16.5

3.9

Reconciling Items

(41)

(19)

4

N/M

N/M

Total

$

199

$

187

$

235

6.4

%

(15.3)

%

TE = Taxable Equivalent, N/M = Not Meaningful

Key Community Bank

dollars in millions

Change 2Q16 vs.

2Q16

1Q16

2Q15

1Q16

2Q15

Summary of operations

Net interest income (TE)

$

391

$

399

$

362

(2.0)

%

8.0

%

Noninterest income

207

196

198

5.6

4.5

Total revenue (TE)

598

595

560

.5

6.8

Provision for credit losses

25

42

3

(40.5)

733.3

Noninterest expense

444

436

447

1.8

(.7)

Income (loss) before income taxes (TE)

129

117

110

10.3

17.3

Allocated income taxes (benefit) and TE adjustments

48

43

41

11.6

17.1

Net income (loss) attributable to Key

$

81

$

74

$

69

9.5

%

17.4

%

Average balances

Loans and leases

$

30,936

$

30,789

$

30,707

.5

%

.7

%

Total assets

32,963

32,856

32,809

.3

.5

Deposits

53,794

52,803

50,765

1.9

6.0

Assets under management at period end

$

34,535

$

34,107

$

38,399

1.3

%

(10.1)

%

TE = Taxable Equivalent

Additional Key Community Bank Data

dollars in millions

Change 2Q16 vs.

2Q16

1Q16

2Q15

1Q16

2Q15

Noninterest income

Trust and investment services income

$

73

$

73

$

76

(3.9)

%

Service charges on deposit accounts

56

54

52

3.7

%

7.7

Cards and payments income

46

43

43

7.0

7.0

Other noninterest income

32

26

27

23.1

18.5

Total noninterest income

$

207

$

196

$

198

5.6

%

4.5

%

Average deposit balances

NOW and money market deposit accounts

$

30,144

$

29,432

$

28,284

2.4

%

6.6

%

Savings deposits

2,365

2,340

2,385

1.1

(.8)

Certificates of deposit ($100,000 or more)

2,383

2,120

1,547

12.4

54.0

Other time deposits

3,245

3,197

3,132

1.5

3.6

Deposits in foreign office

299

N/M

N/M

Noninterest-bearing deposits

15,657

15,714

15,118

(.4)

3.6

Total deposits

$

53,794

$

52,803

$

50,765

1.9

%

6.0

%

Home equity loans

Average balance

$

9,908

$

10,037

$

10,266

Combined weighted-average loan-to-value ratio (at date of origination)

71

%

71

%

71

%

Percent first lien positions

61

61

60

Other data

Branches

949

961

989

Automated teller machines

1,236

1,249

1,280

N/M = Not Meaningful

Key Community Bank Summary of Operations

  • Positive operating leverage from prior year
  • Net income increased to $81 million, 17.4% growth from prior year
  • Commercial, financial, and agricultural average loan growth of $675 million, or 5.4% from prior year
  • Average deposits up $3.0 billion, or 6.0% from the prior year

Key Community Bank recorded net income attributable to Key of $81 million for the second quarter of 2016, compared to $69 million for the year-ago quarter.

Taxable-equivalent net interest income increased by $29 million, or 8.0%, from the second quarter of 2015 due to favorable deposit rates and balance growth. Average deposits increased $3 billion, or 6.0%, from one year ago, and average loans and leases grew $229 million, or .7%. Commercial, financial and agricultural loans grew by $675 million, or 5.4%, from the prior year.

Noninterest income increased $9 million, or 4.5%, from the year-ago quarter. Service charges on deposit accounts increased $4 million, and cards and payments income and investment banking and debt placement fees each increased $3 million. These increases were partially offset by market weakness affecting Key's Private Bank as well as lower consumer mortgage income.

The provision for credit losses increased by $22 million from the second quarter of 2015. Net loan charge-offs decreased $3 million from the same period one year ago.

Noninterest expense remained relatively stable, decreasing by $3 million, or .7%, from the year-ago quarter.

Key Corporate Bank

dollars in millions

Change 2Q16 vs.

2Q16

1Q16

2Q15

1Q16

2Q15

Summary of operations

Net interest income (TE)

$

222

$

218

$

228

1.8

%

(2.6)

%

Noninterest income

230

208

250

10.6

(8.0)

Total revenue (TE)

452

426

478

6.1

(5.4)

Provision for credit losses

30

43

41

(30.2)

(26.8)

Noninterest expense

259

237

256

9.3

1.2

Income (loss) before income taxes (TE)

163

146

181

11.6

(9.9)

Allocated income taxes and TE adjustments

29

28

50

3.6

(42.0)

Net income (loss)

134

118

131

13.6

2.3

Less: Net income (loss) attributable to noncontrolling interests

(1)

N/M

N/M

Net income (loss) attributable to Key

$

135

$

118

$

131

14.4

%

3.1

%

Average balances

Loans and leases

$

28,607

$

27,722

$

25,298

3.2

%

13.1

%

Loans held for sale

591

811

1,234

(27.1)

(52.1)

Total assets

33,909

33,413

31,173

1.5

8.8

Deposits

19,129

18,074

19,709

5.8

(2.9)

TE = Taxable Equivalent, N/M = Not Meaningful

Additional Key Corporate Bank Data

dollars in millions

Change 2Q16 vs.

2Q16

1Q16

2Q15

1Q16

2Q15

Noninterest income

Trust and investment services income

$

37

$

36

$

35

2.8

%

5.7

%

Investment banking and debt placement fees

94

70

139

34.3

(32.4)

Operating lease income and other leasing gains

15

13

18

15.4

(16.7)

Corporate services income

40

38

33

5.3

21.2

Service charges on deposit accounts

12

11

11

9.1

9.1

Cards and payments income

6

3

4

100.0

50.0

Payments and services income

58

52

48

11.5

20.8

Mortgage servicing fees

10

12

9

(16.7)

11.1

Other noninterest income

16

25

1

(36.0)

N/M

Total noninterest income

$

230

$

208

$

250

10.6

%

(8.0)

%

Key Corporate Bank Summary of Operations

  • Average loan and lease balances up $3.3 billion, or 13.1% from the prior year
  • Net income increased to $135 million, 3.1% growth from the prior year

Key Corporate Bank recorded net income attributable to Key of $135 million for the second quarter of 2016, compared to $131 million for the same period one year ago.

Taxable-equivalent net interest income decreased by $6 million, or 2.6%, compared to the second quarter of 2015. Average loan and lease balances increased $3.3 billion, or 13.1%, from the year-ago quarter, primarily driven by growth in commercial, financial and agricultural loans. This loan growth was offset by spread compression due to higher funding costs and a decline in loan fees due to lower refinance activity from the prior year. Average deposit balances decreased $580 million, or 2.9%, from the year-ago quarter, mostly driven by lower public deposits.

Noninterest income was down $20 million, or 8.0%, from the prior year. Investment banking and debt placement fees declined $45 million, or 32.4%, due to challenging market conditions. Other noninterest income increased $15 million from the year-ago quarter mostly due to gains from certain real estate investments. Corporate services income was up $7 million, or 21.2%, due to growth in commitment fees and derivatives.

The provision for credit losses decreased $11 million, or 26.8%, compared to the second quarter of 2015 as lower provisioning related to unfunded commitments offset higher net loan charge-offs.

Noninterest expense increased by $3 million, or 1.2%, from the second quarter of 2015. Increases in various other expense items, including operating lease expense, were partially offset by lower personnel costs.

Other Segments

Other Segments consist of Corporate Treasury, Key's Principal Investing unit and various exit portfolios. Other Segments generated net income attributable to Key of $24 million for the second quarter of 2016, compared to $31 million for the same period last year. This decline was largely attributable to spread compression.

*****

KeyCorp was organized more than 160 years ago and is headquartered in Cleveland, Ohio. One of the nation's largest bank-based financial services companies, Key had assets of approximately $101.2 billion at June 30, 2016.

Key provides deposit, lending, cash management and investment services to individuals and small and mid-sized businesses in 12 states under the name KeyBank National Association. 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.

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, 2015, as well as in KeyCorp's subsequent SEC filings, all of which have been filed with the Securities and Exchange Commission (the "SEC") and are 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 reversal of the U.S. economic recovery due to financial, political, or other shocks, and the extensive and increasing regulation of the U.S. financial services industry. 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 Tuesday, July 26, 2016. An audio replay of the call will be available through August 2, 2016.

*****

Financial Highlights

(dollars in millions, except per share amounts)

Three months ended

6-30-16

3-31-16

6-30-15

Summary of operations

Net interest income (TE)

$

605

$

612

$

591

Noninterest income

473

431

488

Total revenue (TE)

1,078

1,043

1,079

Provision for credit losses

52

89

41

Noninterest expense

751

703

711

Income (loss) from continuing operations attributable to Key

199

187

235

Income (loss) from discontinued operations, net of taxes (a)

3

1

3

Net income (loss) attributable to Key

202

188

238

Income (loss) from continuing operations attributable to Key common shareholders

193

182

230

Income (loss) from discontinued operations, net of taxes (a)

3

1

3

Net income (loss) attributable to Key common shareholders

196

183

233

Per common share

Income (loss) from continuing operations attributable to Key common shareholders

$

.23

$

.22

$

.27

Income (loss) from discontinued operations, net of taxes (a)

Net income (loss) attributable to Key common shareholders (b)

.23

.22

.28

Income (loss) from continuing operations attributable to Key common shareholders — assuming dilution

.23

.22

.27

Income (loss) from discontinued operations, net of taxes — assuming dilution (a)

Net income (loss) attributable to Key common shareholders — assuming dilution (b)

.23

.22

.27

Cash dividends paid

.085

.075

.075

Book value at period end

13.08

12.79

12.21

Tangible book value at period end

11.81

11.52

10.92

Market price at period end

11.05

11.04

15.02

Performance ratios

From continuing operations:

Return on average total assets

.82

%

.80

%

1.03

%

Return on average common equity

7.15

6.86

8.96

Return on average tangible common equity (c)

7.94

7.64

10.01

Net interest margin (TE)

2.76

2.89

2.88

Cash efficiency ratio (c)

69.0

66.6

65.1

From consolidated operations:

Return on average total assets

.82

%

.79

%

1.02

%

Return on average common equity

7.26

6.90

9.07

Return on average tangible common equity (c)

8.06

7.68

10.14

Net interest margin (TE)

2.74

2.83

2.85

Loan to deposit (d)

85.3

85.7

87.3

Capital ratios at period end

Key shareholders' equity to assets

11.18

%

11.25

%

11.19

%

Key common shareholders' equity to assets

10.90

10.95

10.89

Tangible common equity to tangible assets (c)

9.95

9.97

9.86

Common Equity Tier 1 (c), (e)

11.12

11.07

10.71

Tier 1 risk-based capital (e)

11.43

11.38

11.11

Total risk-based capital (e)

13.66

13.12

12.66

Leverage (e)

10.58

10.73

10.74

Asset quality — from continuing operations

Net loan charge-offs

$

43

$

46

$

36

Net loan charge-offs to average loans

.28

%

.31

%

.25

%

Allowance for loan and lease losses

$

854

$

826

$

796

Allowance for credit losses

904

895

841

Allowance for loan and lease losses to period-end loans

1.38

%

1.37

%

1.37

%

Allowance for credit losses to period-end loans

1.46

1.48

1.44

Allowance for loan and lease losses to nonperforming loans (f)

138.0

122.2

190.0

Allowance for credit losses to nonperforming loans (f)

146.0

132.4

200.7

Nonperforming loans at period end (f)

$

619

$

676

$

419

Nonperforming assets at period end (f)

637

692

440

Nonperforming loans to period-end portfolio loans (f)

1.00

%

1.12

%

.72

%

Nonperforming assets to period-end portfolio loans plus OREO and other nonperforming assets (f)

1.03

1.14

.75

Trust and brokerage assets

Assets under management

$

34,535

$

34,107

$

38,399

Nonmanaged and brokerage assets

52,102

49,474

48,789

Other data

Average full-time equivalent employees

13,419

13,403

13,455

Branches

949

961

989

Taxable-equivalent adjustment

$

8

$

8

$

7

Financial Highlights (continued)

(dollars in millions, except per share amounts)

Six months ended

6-30-16

6-30-15

Summary of operations

Net interest income (TE)

$

1,217

$

1,168

Noninterest income

904

925

Total revenue (TE)

2,121

2,093

Provision for credit losses

141

76

Noninterest expense

1,454

1,380

Income (loss) from continuing operations attributable to Key

386

463

Income (loss) from discontinued operations, net of taxes (a)

4

8

Net income (loss) attributable to Key

390

471

Income (loss) from continuing operations attributable to Key common shareholders

$

375

$

452

Income (loss) from discontinued operations, net of taxes (a)

4

8

Net income (loss) attributable to Key common shareholders

379

460

Per common share

Income (loss) from continuing operations attributable to Key common shareholders

$

.45

$

.53

Income (loss) from discontinued operations, net of taxes (a)

.01

Net income (loss) attributable to Key common shareholders (b)

.45

.54

Income (loss) from continuing operations attributable to Key common shareholders — assuming dilution

.44

.52

Income (loss) from discontinued operations, net of taxes — assuming dilution (a)

.01

Net income (loss) attributable to Key common shareholders — assuming dilution (b)

.45

.53

Cash dividends paid

.16

.14

Performance ratios

From continuing operations:

Return on average total assets

.81

%

1.03

%

Return on average common equity

7.01

8.86

Return on average tangible common equity (c)

7.79

9.91

Net interest margin (TE)

2.83

2.89

Cash efficiency ratio (c)

67.8

65.1

From consolidated operations:

Return on average total assets

.80

%

1.02

%

Return on average common equity

7.08

9.01

Return on average tangible common equity (c)

7.87

10.08

Net interest margin (TE)

2.80

2.86

Asset quality — from continuing operations

Net loan charge-offs

$

89

$

64

Net loan charge-offs to average total loans

.30

%

.22

%

Other data

Average full-time equivalent employees

13,411

13,512

Taxable-equivalent adjustment

$

16

$

13

(a)

In April 2009, management decided to wind down the operations of Austin Capital Management, Ltd., a subsidiary that specialized in managing hedge fund investments for institutional customers. In September 2009, management decided to discontinue the education lending business conducted through Key Education Resources, the education payment and financing unit of KeyBank National Association. In February 2013, Key decided to sell its investment subsidiary, Victory Capital Management, and its broker-dealer affiliate, Victory Capital Advisors, to a private equity fund. As a result of these decisions, Key has accounted for these businesses as discontinued operations.

(b)

Earnings per share may not foot due to rounding.

(c)

The following table entitled "GAAP to Non-GAAP Reconciliations" presents the computations of certain financial measures related to "tangible common equity," "Common Equity Tier 1," 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. For further information on the Regulatory Capital Rules, see the "Capital" section of this release.

(d)

Represents period-end consolidated total loans and loans held for sale divided by period-end consolidated total deposits (excluding deposits in foreign office).

(e)

6-30-16 ratio is estimated.

(f)

Nonperforming loan balances exclude $11 million, $11 million, and $12 million of purchased credit impaired loans at June 30, 2016, March 31, 2016, and June 30, 2015, respectively.

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

GAAP to Non-GAAP Reconciliations(dollars in millions)

The table below presents certain non-GAAP financial measures related to "tangible common equity," "return on tangible common equity," "Common Equity Tier 1," "pre-provision net revenue," certain financial measures excluding merger-related expense, and "cash efficiency ratio."

The tangible common equity ratio and the return on 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. Traditionally, the banking regulators have assessed bank and bank holding company capital adequacy based on both the amount and the composition of capital, the calculation of which is prescribed in federal banking regulations. In October 2013, the federal banking regulators published the final Basel III capital framework for U.S. banking organizations (the "Regulatory Capital Rules"). The Regulatory Capital Rules require higher and better-quality capital and introduced a new capital measure, "Common Equity Tier 1," a non-GAAP financial measure. The mandatory compliance date for Key as a "standardized approach" banking organization began on January 1, 2015, subject to transitional provisions extending to January 1, 2019.

Common Equity Tier 1 is not formally defined by GAAP and is considered to be a non-GAAP financial measure. Since analysts and banking regulators may assess Key's capital adequacy using tangible common equity and Common Equity Tier 1, management believes it is useful to enable investors to assess Key's capital adequacy on these same bases. The table also reconciles the GAAP performance measures to the corresponding non-GAAP measures.

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.

On October 30, 2015, Key announced that it entered into a definitive agreement and plan of merger to acquire First Niagara Financial Group. As a result of this pending transaction, Key has recognized merger-related expense. The table below shows the computation for noninterest expense excluding merger-related expense, earnings per common share excluding merger-related expense, and return on average assets from continuing operations excluding merger-related expense. Management believes that eliminating the effects of the merger-related expense 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. The table below also shows the computation for the cash efficiency ratio excluding merger-related expense. Management believes these ratios provide greater consistency and comparability between Key's results and those of its peer banks. Additionally, these ratios are 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

6-30-16

3-31-16

6-30-15

Tangible common equity to tangible assets at period end

Key shareholders' equity (GAAP)

$

11,313

$

11,066

$

10,590

Less:

Intangible assets (a)

1,074

1,077

1,085

Preferred Stock, Series A (b)

281

281

281

Tangible common equity (non-GAAP)

$

9,958

$

9,708

$

9,224

Total assets (GAAP)

$

101,150

$

98,402

$

94,606

Less:

Intangible assets (a)

1,074

1,077

1,085

Tangible assets (non-GAAP)

$

100,076

$

97,325

$

93,521

Tangible common equity to tangible assets ratio (non-GAAP)

9.95

%

9.97

%

9.86

%

Common Equity Tier 1 at period end

Key shareholders' equity (GAAP)

$

11,313

$

11,066

10,590

Less:

Preferred Stock, Series A (b)

281

281

281

Common Equity Tier 1 capital before adjustments and deductions

11,032

10,785

10,309

Less:

Goodwill, net of deferred taxes

1,033

1,033

1,034

Intangible assets, net of deferred taxes

30

35

33

Deferred tax assets

1

1

1

Net unrealized gains (losses) on available-for-sale securities, net of deferred taxes

129

70

Accumulated gains (losses) on cash flow hedges, net of deferred taxes

77

46

(20)

Amounts in accumulated other comprehensive income (loss) attributed to

pension and postretirement benefit costs, net of deferred taxes

(362)

(365)

(361)

Total Common Equity Tier 1 capital (c)

$

10,124

$

9,965

9,622

Net risk-weighted assets (regulatory) (c)

$

91,021

$

90,014

89,851

Common Equity Tier 1 ratio (non-GAAP) (c)

11.12

%

11.07

%

10.71

Noninterest expense excluding merger-related expense

Noninterest expense (GAAP)

$

751

$

703

$

711

Less:

Merger-related expense

45

24

Noninterest expense excluding merger-related expense (non-GAAP)

$

706

$

679

$

711

Earnings per common share (EPS) excluding merger-related expense

EPS from continuing operations attributable to Key common shareholders ─

assuming dilution

$

.23

$

.22

$

.27

Add:

EPS impact of merger-related expense

.04

.02

EPS from continuing operations attributable to Key common shareholders

excluding merger-related expense (non-GAAP)

$

.27

$

.24

$

.27

GAAP to Non-GAAP Reconciliations (continued)

(dollars in millions)

Three months ended

6-30-16

3-31-16

6-30-15

Pre-provision net revenue

Net interest income (GAAP)

$

597

$

604

$

584

Plus:

Taxable-equivalent adjustment

8

8

7

Noninterest income

473

431

488

Less:

Noninterest expense

751

703

711

Pre-provision net revenue from continuing operations (non-GAAP)

$

327

$

340

$

368

Average tangible common equity

Average Key shareholders' equity (GAAP)

$

11,147

$

10,953

$

10,590

Less:

Intangible assets (average) (d)

1,076

1,079

1,086

Preferred Stock, Series A (average)

290

290

290

Average tangible common equity (non-GAAP)

$

9,781

$

9,584

$

9,214

Return on average tangible common equity from continuing operations

Net income (loss) from continuing operations attributable to Key common shareholders (GAAP)

$

193

$

182

$

230

Average tangible common equity (non-GAAP)

9,781

9,584

9,214

Return on average tangible common equity from continuing operations (non-GAAP)

7.94

%

7.64

%

10.01

%

Return on average tangible common equity consolidated

Net income (loss) attributable to Key common shareholders (GAAP)

$

196

$

183

$

233

Average tangible common equity (non-GAAP)

9,781

9,584

9,214

Return on average tangible common equity consolidated (non-GAAP)

8.06

%

7.68

%

10.14

%

Cash efficiency ratio

Noninterest expense (GAAP)

$

751

$

703

$

711

Less:

Intangible asset amortization

7

8

9

Adjusted noninterest expense (non-GAAP)

744

695

702

Less:

Merger-related expense

45

24

Adjusted noninterest expense excluding merger-related expense (non-GAAP)

$

699

$

671

$

702

Net interest income (GAAP)

$

597

$

604

$

584

Plus:

Taxable-equivalent adjustment

8

8

7

Noninterest income

473

431

488

Total taxable-equivalent revenue (non-GAAP)

$

1,078

$

1,043

$

1,079

Cash efficiency ratio (non-GAAP)

69.0

%

66.6

%

65.1

%

Cash efficiency ratio excluding merger-related expense (non-GAAP)

64.8

%

64.3

%

65.1

%

Return on average total assets from continuing operations excluding merger-related expense

Income from continuing operations attributable to Key (GAAP)

$

199

$

187

$

235

Add:

Merger-related expense, after tax

28

15

Income from continuing operations atrributable to Key excluding merger-related

expense, after tax (non-GAAP)

$

227

$

202

$

235

Average total assets from continuing operations (GAAP)

$

97,413

$

94,477

$

91,658

Return on average total assets from continuing operations excluding merger-related

expense (non-GAAP)

.94

%

.86

%

1.03

%

Three months ended

6-30-16

Common Equity Tier 1 under the Regulatory Capital Rules ("RCR") (estimates)

Common Equity Tier 1 under current RCR

$

10,124

Adjustments from current RCR to the fully phased-in RCR:

Deferred tax assets and other intangible assets (e)

(21)

Common Equity Tier 1 anticipated under the fully phased-in RCR (f)

$

10,103

Net risk-weighted assets under current RCR

$

91,021

Adjustments from current RCR to the fully phased-in RCR:

Mortgage servicing assets (g)

485

Volcker funds

(224)

All other assets

12

Total risk-weighted assets anticipated under the fully phased-in RCR (f)

$

91,294

Common Equity Tier 1 ratio under the fully phased-in RCR (f)

11.07

%

GAAP to Non-GAAP Reconciliations (continued)

(dollars in millions)

Six months ended

6-30-16

6-30-15

Pre-provision net revenue

Net interest income (GAAP)

$

1,201

$

1,155

Plus:

Taxable-equivalent adjustment

16

13

Noninterest income (GAAP)

904

925

Less:

Noninterest expense (GAAP)

1,454

1,380

Pre-provision net revenue from continuing operations (non-GAAP)

$

667

$

713

Average tangible common equity

Average Key shareholders' equity (GAAP)

$

11,050

$

10,580

Less:

Intangible assets (average) (h)

1,077

1,088

Preferred Stock, Series A (average)

290

290

Average tangible common equity (non-GAAP)

$

9,683

$

9,202

Return on average tangible common equity from continuing operations

Net income (loss) from continuing operations attributable to Key common shareholders (GAAP)

$

375

$

452

Average tangible common equity (non-GAAP)

9,683

9,202

Return on average tangible common equity from continuing operations (non-GAAP)

7.79

%

9.91

%

Return on average tangible common equity consolidated

Net income (loss) attributable to Key common shareholders (GAAP)

$

379

$

460

Average tangible common equity (non-GAAP)

9,683

9,202

Return on average tangible common equity consolidated (non-GAAP)

7.87

%

10.08

%

Cash efficiency ratio

Noninterest expense (GAAP)

$

1,454

$

1,380

Less:

Intangible asset amortization (GAAP)

15

18

Adjusted noninterest expense (non-GAAP)

1,439

1,362

Less:

Merger-related expense

69

Adjusted noninterest expense excluding merger-related expense (non-GAAP)

$

1,370

$

1,362

Net interest income (GAAP)

$

1,201

$

1,155

Plus:

Taxable-equivalent adjustment

16

13

Noninterest income (GAAP)

904

925

Total taxable-equivalent revenue (non-GAAP)

$

2,121

$

2,093

Cash efficiency ratio (non-GAAP)

67.8

%

65.1

%

Cash efficiency ratio excluding merger-related expense (non-GAAP)

64.6

%

65.1

%

Return on average total assets from continuing operations excluding merger-related expense

Income from continuing operations attributable to Key (GAAP)

$

386

$

463

Add:

Merger-related expense, after tax

43

Income from continuing operations atrributable to Key excluding merger-related

expense, after tax (non-GAAP)

$

429

$

463

Average total assets from continuing operations (GAAP)

$

95,945

$

90,648

Return on average total assets from continuing operations excluding merger-related

expense (non-GAAP)

.90

%

1.03

%

(a)

For the three months ended June 30, 2016, March 31, 2016, and June 30, 2015, intangible assets exclude $36 million, $40 million, and $55 million, respectively, of period-end purchased credit card receivables.

(b)

Net of capital surplus.

(c)

6-30-16 amount is estimated.

(d)

For the three months ended June 30, 2016, March 31, 2016, and June 30, 2015, average intangible assets exclude $38 million, $42 million, and $58 million, respectively, of average purchased credit card receivables.

(e)

Includes the deferred tax assets subject to future taxable income for realization, primarily tax credit carryforwards, as well as intangible assets (other than goodwill and mortgage servicing assets) subject to the transition provisions of the final rule.

(f)

The anticipated amount of regulatory capital and risk-weighted assets is based upon the federal banking agencies' Regulatory Capital Rules (as fully phased-in on January 1, 2019); Key is subject to the Regulatory Capital Rules under the "standardized approach."

(g)

Item is included in the 10%/15% exceptions bucket calculation and is risk-weighted at 250%.

(h)

For the six months ended June 30, 2016, and June 30, 2015, average intangible assets exclude $40 million and $61 million, respectively, of average ending purchase credit card receivables.

GAAP = U.S. generally accepted accounting principles

Consolidated Balance Sheets

(dollars in millions)

6-30-16

3-31-16

6-30-15

Assets

Loans

$

62,098

$

60,438

$

58,264

Loans held for sale

442

684

835

Securities available for sale

14,552

14,304

14,244

Held-to-maturity securities

4,832

5,003

5,022

Trading account assets

965

765

674

Short-term investments

6,599

5,436

3,222

Other investments

577

643

703

Total earning assets

90,065

87,273

82,964

Allowance for loan and lease losses

(854)

(826)

(796)

Cash and due from banks

496

474

693

Premises and equipment

742

750

788

Operating lease assets

399

362

296

Goodwill

1,060

1,060

1,057

Other intangible assets

50

57

83

Corporate-owned life insurance

3,568

3,557

3,502

Derivative assets

1,234

1,065

536

Accrued income and other assets

2,673

2,849

3,312

Discontinued assets

1,717

1,781

2,169

Total assets

$

101,150

$

98,402

$

94,604

Liabilities

Deposits in domestic offices:

NOW and money market deposit accounts

$

40,195

$

38,946

$

36,024

Savings deposits

2,355

2,385

2,370

Certificates of deposit ($100,000 or more)

3,381

3,095

2,032

Other time deposits

3,267

3,259

3,105

Total interest-bearing deposits

49,198

47,685

43,531

Noninterest-bearing deposits

26,127

25,697

26,640

Deposits in foreign office — interest-bearing

498

Total deposits

75,325

73,382

70,669

Federal funds purchased and securities

sold under repurchase agreements

360

374

444

Bank notes and other short-term borrowings

687

615

528

Derivative liabilities

746

790

560

Accrued expense and other liabilities

1,326

1,410

1,537

Long-term debt

11,388

10,760

10,265

Total liabilities

89,832

87,331

84,003

Equity

Preferred stock, Series A

290

290

290

Common shares

1,017

1,017

1,017

Capital surplus

3,835

3,818

3,898

Retained earnings

9,166

9,042

8,614

Treasury stock, at cost

(2,881)

(2,888)

(2,884)

Accumulated other comprehensive income (loss)

(114)

(213)

(345)

Key shareholders' equity

11,313

11,066

10,590

Noncontrolling interests

5

5

11

Total equity

11,318

11,071

10,601

Total liabilities and equity

$

101,150

$

98,402

$

94,604

Common shares outstanding (000)

842,703

842,290

843,608

Consolidated Statements of Income

(dollars in millions, except per share amounts)

Three months ended

Six months ended

6-30-16

3-31-16

6-30-15

6-30-16

6-30-15

Interest income

Loans

$

567

$

562

$

532

$

1,129

$

1,055

Loans held for sale

5

8

12

13

19

Securities available for sale

74

75

72

149

142

Held-to-maturity securities

24

24

24

48

48

Trading account assets

6

7

5

13

10

Short-term investments

6

4

2

10

4

Other investments

2

3

5

5

10

Total interest income

684

683

652

1,367

1,288

Interest expense

Deposits

34

31

26

65

52

Bank notes and other short-term borrowings

3

2

2

5

4

Long-term debt

50

46

40

96

77

Total interest expense

87

79

68

166

133

Net interest income

597

604

584

1,201

1,155

Provision for credit losses

52

89

41

141

76

Net interest income after provision for credit losses

545

515

543

1,060

1,079

Noninterest income

Trust and investment services income

110

109

111

219

220

Investment banking and debt placement fees

98

71

141

169

209

Service charges on deposit accounts

68

65

63

133

124

Operating lease income and other leasing gains

18

17

24

35

43

Corporate services income

53

50

43

103

86

Cards and payments income

52

46

47

98

89

Corporate-owned life insurance income

28

28

30

56

61

Consumer mortgage income

3

2

4

5

7

Mortgage servicing fees

10

12

9

22

22

Net gains (losses) from principal investing

11

11

11

40

Other income (a)

22

31

5

53

24

Total noninterest income

473

431

488

904

925

Noninterest expense

Personnel

427

404

408

831

797

Net occupancy

59

61

66

120

131

Computer processing

45

43

42

88

80

Business services and professional fees

40

41

42

81

75

Equipment

21

21

22

42

44

Operating lease expense

14

13

12

27

23

Marketing

22

12

15

34

23

FDIC assessment

8

9

8

17

16

Intangible asset amortization

7

8

9

15

18

OREO expense, net

2

1

1

3

3

Other expense

106

90

86

196

170

Total noninterest expense

751

703

711

1,454

1,380

Income (loss) from continuing operations before income taxes

267

243

320

510

624

Income taxes

69

56

84

125

158

Income (loss) from continuing operations

198

187

236

385

466

Income (loss) from discontinued operations, net of taxes

3

1

3

4

8

Net income (loss)

201

188

239

389

474

Less: Net income (loss) attributable to noncontrolling interests

(1)

1

(1)

3

Net income (loss) attributable to Key

$

202

$

188

$

238

$

390

$

471

Income (loss) from continuing operations attributable to Key common shareholders

$

193

$

182

$

230

$

375

$

452

Net income (loss) attributable to Key common shareholders

196

183

233

379

460

Per common share

Income (loss) from continuing operations attributable to Key common shareholders

$

.23

$

.22

$

.27

$

.45

$

.53

Income (loss) from discontinued operations, net of taxes

.01

Net income (loss) attributable to Key common shareholders (b)

.23

.22

.28

.45

.54

Per common share — assuming dilution

Income (loss) from continuing operations attributable to Key common shareholders

$

.23

$

.22

$

.27

$

.44

$

.52

Income (loss) from discontinued operations, net of taxes

.01

Net income (loss) attributable to Key common shareholders (b)

.23

.22

.27

.45

.53

Cash dividends declared per common share

$

.085

$

.075

$

.075

$

.16

$

.14

Weighted-average common shares outstanding (000)

831,899

827,381

839,454

829,640

843,992

Effect of common share options and other stock awards

6,597

7,679

6,858

7,138

7,695

Weighted-average common shares and potential common shares outstanding (000) (c)

838,496

835,060

846,312

836,778

851,687

(a)

For the three months ended June 30, 2016, March 31, 2016, and June 30, 2015, net securities gains (losses) totaled less than $1 million. For the three months ended June 30, 2016, March 31, 2016, and June 30, 2015, Key did not have any impairment losses related to securities.

(b)

Earnings per share may not foot due to rounding.

(c)

Assumes conversion of common share options and other stock awards and/or convertible preferred stock, as applicable.

Consolidated Average Balance Sheets, and Net Interest Income and Yields/Rates From Continuing Operations

(dollars in millions)

Second Quarter 2016

First Quarter 2016

Second Quarter 2015

Average

Average

Average

Balance

Interest

(a)

Yield/Rate

(a)

Balance

Interest

(a)

Yield/Rate

(a)

Balance

Interest

(a)

Yield/Rate

(a)

Assets

Loans: (b), (c)

Commercial, financial and agricultural (d)

$

32,630

$

270

3.32

%

$

31,590

$

263

3.35

%

$

29,017

$

233

3.23

%

Real estate — commercial mortgage

8,404

80

3.85

8,138

77

3.78

7,981

74

3.70

Real estate — construction

869

8

3.78

1,016

10

4.11

1,199

11

3.60

Commercial lease financing

3,949

37

3.77

3,957

36

3.65

3,981

36

3.58

Total commercial loans

45,852

395

3.47

44,701

386

3.47

42,178

354

3.36

Real estate — residential mortgage

2,253

22

4.11

2,236

24

4.18

2,237

23

4.22

Home equity loans

10,098

102

4.04

10,240

103

4.06

10,510

104

3.98

Consumer direct loans

1,599

26

6.53

1,593

26

6.53

1,571

26

6.52

Credit cards

792

21

10.58

784

21

10.72

737

19

10.57

Consumer indirect loans

554

9

6.56

602

10

6.44

745

12

6.38

Total consumer loans

15,296

180

4.74

15,455

184

4.76

15,800

184

4.69

Total loans

61,148

575

3.78

60,156

570

3.80

57,978

538

3.72

Loans held for sale

611

5

3.18

826

8

4.02

1,263

12

3.91

Securities available for sale (b), (e)

14,268

74

2.08

14,207

75

2.12

13,360

73

2.17

Held-to-maturity securities (b)

4,883

24

1.98

4,817

24

2.01

4,965

24

1.91

Trading account assets

967

6

2.28

817

7

3.50

805

5

2.55

Short-term investments

5,559

6

.45

3,432

4

.46

3,228

2

.26

Other investments (e)

610

2

1.54

647

3

1.73

713

5

2.48

Total earning assets

88,046

692

3.16

84,902

691

3.27

82,312

659

3.21

Allowance for loan and lease losses

(833)

(803)

(793)

Accrued income and other assets

10,200

10,378

10,139

Discontinued assets

1,738

1,804

2,194

Total assets

$

99,151

$

96,281

$

93,852

Liabilities

NOW and money market deposit accounts

$

39,687

16

.17

$

37,708

15

.16

$

36,122

14

.16

Savings deposits

2,375

.02

2,349

.02

2,393

.02

Certificates of deposit ($100,000 or more) (f)

3,233

11

1.39

2,761

10

1.37

2,010

6

1.25

Other time deposits

3,252

7

.85

3,200

6

.79

3,136

5

.70

Deposits in foreign office

583

1

.23

Total interest-bearing deposits

48,547

34

.29

46,018

31

.27

44,244

26

.24

Federal funds purchased and securities

sold under repurchase agreements

337

.01

437

.07

557

.02

Bank notes and other short-term borrowings

694

3

1.39

591

2

1.63

657

2

1.39

Long-term debt (f), (g)

9,294

50

2.25

8,566

46

2.19

6,967

40

2.30

Total interest-bearing liabilities

58,872

87

.60

55,612

79

.57

52,425

68

.52

Noninterest-bearing deposits

25,357

25,580

26,594

Accrued expense and other liabilities

2,032

2,322

2,039

Discontinued liabilities (g)

1,738

1,804

2,194

Total liabilities

87,999

85,318

83,252

Equity

Key shareholders' equity

11,147

10,953

10,590

Noncontrolling interests

5

10

10

Total equity

11,152

10,963

10,600

Total liabilities and equity

$

99,151

$

96,281

$

93,852

Interest rate spread (TE)

2.56

%

2.70

%

2.69

%

Net interest income (TE) and net interest margin (TE)

605

2.76

%

612

2.89

%

591

2.88

%

TE adjustment (b)

8

8

7

Net interest income, GAAP basis

$

597

$

604

$

584

(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 35%.

(c)

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

(d)

Commercial, financial and agricultural average balances include $87 million, $85 million, and $88 million of assets from commercial credit cards for the three months ended June 30, 2016, March 31, 2016, and June 30, 2015, 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

Consolidated Average Balance Sheets, and Net Interest Income and Yields/Rates From Continuing Operations

(dollars in millions)

Six months ended June 30, 2016

Six months ended June 30, 2015

Average

Average

Balance

Interest

(a)

Yield/Rate

(a)

Balance

Interest

(a)

Yield/ Rate

(a)

Assets

Loans: (b), (c)

Commercial, financial and agricultural (d)

$

32,110

$

533

3.33

%

$

28,671

$

456

3.21

%

Real estate — commercial mortgage

8,271

157

3.81

8,038

147

3.68

Real estate — construction

942

18

3.96

1,169

22

3.75

Commercial lease financing

3,953

73

3.71

4,025

72

3.57

Total commercial loans

45,276

781

3.47

41,903

697

3.35

Real estate — residential mortgage

2,245

46

4.15

2,233

47

4.24

Home equity loans

10,169

205

4.05

10,543

208

3.99

Consumer direct loans

1,596

52

6.53

1,558

51

6.57

Credit cards

788

42

10.65

735

39

10.79

Consumer indirect loans

578

19

6.50

774

25

6.40

Total consumer loans

15,376

364

4.75

15,843

370

4.71

Total loans

60,652

1,145

3.79

57,746

1,067

3.72

Loans held for sale

718

13

3.66

1,030

19

3.68

Securities available for sale (b), (e)

14,238

149

2.10

13,225

143

2.17

Held-to-maturity securities (b)

4,850

48

2.00

4,956

48

1.92

Trading account assets

892

13

2.83

762

10

2.67

Short-term investments

4,495

10

.45

2,816

4

.26

Other investments (e)

629

5

1.64

727

10

2.64

Total earning assets

86,474

1,383

3.21

81,262

1,301

3.22

Allowance for loan and lease losses

(818)

(793)

Accrued income and other assets

10,289

10,179

Discontinued assets

1,771

2,232

Total assets

$

97,716

$

92,880

Liabilities

NOW and money market deposit accounts

$

38,698

31

.16

$

35,540

27

.15

Savings deposits

2,362

.02

2,389

.02

Certificates of deposit ($100,000 or more) (f)

2,997

21

1.38

2,014

13

1.28

Other time deposits

3,226

13

.82

3,176

11

.71

Deposits in foreign office

556

1

.23

Total interest-bearing deposits

47,283

65

.28

43,675

52

.24

Federal funds purchased and securities

sold under repurchase agreements

387

.04

638

.03

Bank notes and other short-term borrowings

643

5

1.50

582

4

1.46

Long-term debt (f), (g)

8,930

96

2.22

6,548

77

2.40

Total interest-bearing liabilities

57,243

166

.59

51,443

133

.52

Noninterest-bearing deposits

25,468

26,432

Accrued expense and other liabilities

2,177

2,182

Discontinued liabilities (g)

1,771

2,232

Total liabilities

86,659

82,289

Equity

Key shareholders' equity

11,050

10,580

Noncontrolling interests

7

11

Total equity

11,057

10,591

Total liabilities and equity

$

97,716

$

92,880

Interest rate spread (TE)

2.62

%

2.70

%

Net interest income (TE) and net interest margin (TE)

1,217

2.83

%

1,168

2.89

%

TE adjustment (b)

16

13

Net interest income, GAAP basis

$

1,201

$

1,155

(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 35%.

(c)

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

(d)

Commercial, financial and agricultural average balances include $86 million and $88 million of assets from commercial credit cards for the six months ended June 30, 2016, and June 30, 2015, 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

Noninterest Expense

(dollars in millions)

Three months ended

Six months ended

6-30-16

3-31-16

6-30-15

6-30-16

6-30-15

Personnel (a)

$

427

$

404

$

408

$

831

$

797

Net occupancy

59

61

66

120

131

Computer processing

45

43

42

88

80

Business services and professional fees

40

41

42

81

75

Equipment

21

21

22

42

44

Operating lease expense

14

13

12

27

23

Marketing

22

12

15

34

23

FDIC assessment

8

9

8

17

16

Intangible asset amortization

7

8

9

15

18

OREO expense, net

2

1

1

3

3

Other expense

106

90

86

196

170

Total noninterest expense

$

751

$

703

$

711

$

1,454

$

1,380

Merger-related expense (b)

45

24

69

Total noninterest expense excluding merger-related expense (c)

$

706

$

679

$

711

$

1,385

$

1,380

Average full-time equivalent employees (d)

13,419

13,403

13,455

13,411

13,512

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

(b) Additional detail provided in Merger-Related Expense table below.

(c) Non-GAAP measure. See the table entitled "GAAP to Non-GAAP Reconciliations" in this financial supplement.

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

Personnel Expense

(in millions)

Three months ended

Six months ended

6-30-16

3-31-16

6-30-15

6-30-16

6-30-15

Salaries and contract labor

$

266

$

244

$

239

$

510

$

467

Incentive and stock-based compensation

101

89

109

190

192

Employee benefits

58

68

55

126

127

Severance

2

3

5

5

11

Total personnel expense

$

427

$

404

$

408

$

831

$

797

Merger-Related Expense

(in millions)

Three months ended

Six months ended

6-30-16

3-31-16

6-30-15

6-30-16

6-30-15

Personnel (a)

$

35

$

16

$

51

Business services and professional fees

5

7

12

Marketing

3

1

4

Other nonpersonnel expense

2

2

Total merger-related expense (b)

$

45

$

24

$

69

(a) Personnel expense includes technology development related to systems conversion and fully-dedicated personnel for merger and integration efforts.

(b) Non-GAAP measure. See the table entitled "GAAP to Non-GAAP Reconciliations" in this financial supplement.

Loan Composition

(dollars in millions)

Percent change 6-30-16 vs.

6-30-16

3-31-16

6-30-15

3-31-16

6-30-15

Commercial, financial and agricultural (a)

$

33,376

$

31,976

$

29,285

4.4

%

14.0

%

Commercial real estate:

Commercial mortgage

8,582

8,364

7,874

2.6

9.0

Construction

881

841

1,254

4.8

(29.7)

Total commercial real estate loans

9,463

9,205

9,128

2.8

3.7

Commercial lease financing (b)

3,988

3,934

4,010

1.4

(.5)

Total commercial loans

46,827

45,115

42,423

3.8

10.4

Residential — prime loans:

Real estate — residential mortgage

2,285

2,234

2,252

2.3

1.5

Home equity loans

10,062

10,149

10,532

(.9)

(4.5)

Total residential — prime loans

12,347

12,383

12,784

(.3)

(3.4)

Consumer direct loans

1,584

1,579

1,595

.3

(.7)

Credit cards

813

782

753

4.0

8.0

Consumer indirect loans

527

579

709

(9.0)

(25.7)

Total consumer loans

15,271

15,323

15,841

(.3)

(3.6)

Total loans (c), (d)

$

62,098

$

60,438

$

58,264

2.7

%

6.6

%

Loans Held for Sale Composition

(dollars in millions)

Percent change 6-30-16 vs.

6-30-16

3-31-16

6-30-15

3-31-16

6-30-15

Commercial, financial and agricultural

$

150

$

103

$

217

45.6

%

(30.9)

%

Real estate — commercial mortgage

270

562

576

(52.0)

(53.1)

Commercial lease financing

3

7

N/M

(57.1)

Real estate — residential mortgage

19

19

35

(45.7)

Total loans held for sale (e)

$

442

$

684

$

835

(35.4)

%

(47.1)

%

Summary of Changes in Loans Held for Sale

(in millions)

2Q16

1Q16

4Q15

3Q15

2Q15

Balance at beginning of period

$

684

$

639

$

916

$

835

$

1,649

New originations

1,539

1,114

1,655

1,673

1,650

Transfers from (to) held to maturity, net

22

22

24

6

Loan sales

(1,802)

(1,108)

(1,943)

(1,616)

(2,466)

Loan draws (payments), net

(1)

39

(11)

(4)

Balance at end of period (e)

$

442

$

684

$

639

$

916

$

835

(a)

Loan balances include $88 million, $85 million, and $89 million of commercial credit card balances at June 30, 2016, March 31, 2016, and June 30, 2015, respectively.

(b)

Commercial lease financing includes receivables held as collateral for a secured borrowing of $102 million, $115 million, and $191 million at June 30, 2016, March 31, 2016, and June 30, 2015, respectively. Principal reductions are based on the cash payments received from these related receivables.

(c)

At June 30, 2016, total loans include purchased loans of $104 million, of which $11 million were purchased credit impaired. At March 31, 2016, total loans include purchased loans of $109 million, of which $11 million were purchased credit impaired. At June 30, 2015, total loans include purchased loans of $125 million, of which $12 million were purchased credit impaired.

(d)

Total loans exclude loans of $1.7 billion at June 30, 2016, $1.8 billion at March 31, 2016, and $2 billion at June 30, 2015, related to the discontinued operations of the education lending business.

(e)

Total loans held for sale exclude loans held for sale of $179 million at June 30, 2015, related to the discontinued operations of the education lending business.

N/M = Not Meaningful

Exit Loan Portfolio From Continuing Operations

(in millions)

Balance

Outstanding

Change

6-30-16 vs.

Net Loan

Charge-offs

Balance on

Nonperforming Status

6-30-16

3-31-16

3-31-16

2Q16

1Q16

6-30-16

3-31-16

Residential properties — homebuilder

$

4

$

3

Commercial lease financing (a)

$

731

$

743

$

(12)

$

1

$

1

Total commercial loans

731

743

(12)

1

1

4

3

Home equity — Other

183

195

(12)

1

1

7

7

Marine

496

544

(48)

3

2

3

4

RV and other consumer

35

39

(4)

Total consumer loans

714

778

(64)

4

3

10

11

Total exit loans in loan portfolio

$

1,445

$

1,521

$

(76)

$

5

$

4

$

14

$

14

Discontinued operations — education

lending business (not included in exit loans above)

$

1,692

$

1,760

$

(68)

$

4

$

6

$

5

$

6

(a)

Includes (1) the business aviation, commercial vehicle, office products, construction, and industrial leases; (2) Canadian lease financing portfolios; (3) European lease financing portfolios; and (4) all remaining balances related to lease in, lease out; sale in, lease out; service contract leases; and qualified technological equipment leases.

Asset Quality Statistics From Continuing Operations

(dollars in millions)

2Q16

1Q16

4Q15

3Q15

2Q15

Net loan charge-offs

$

43

$

46

$

37

$

41

$

36

Net loan charge-offs to average total loans

.28

%

.31

%

.25

%

.27

%

.25

%

Allowance for loan and lease losses

$

854

$

826

$

796

$

790

$

796

Allowance for credit losses (a)

904

895

852

844

841

Allowance for loan and lease losses to period-end loans

1.38

%

1.37

%

1.33

%

1.31

%

1.37

%

Allowance for credit losses to period-end loans

1.46

1.48

1.42

1.40

1.44

Allowance for loan and lease losses to nonperforming loans (b)

138.0

122.2

205.7

197.5

190.0

Allowance for credit losses to nonperforming loans (b)

146.0

132.4

220.2

211.0

200.7

Nonperforming loans at period end (b)

$

619

$

676

$

387

$

400

$

419

Nonperforming assets at period end (b)

637

692

403

417

440

Nonperforming loans to period-end portfolio loans (b)

1.00

%

1.12

%

.65

%

.67

%

.72

%

Nonperforming assets to period-end portfolio loans plus

OREO and other nonperforming assets (b)

1.03

1.14

.67

.69

.75

(a)

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

(b)

Nonperforming loan balances exclude $11 million, $11 million, $11 million, $12 million, and $12 million of purchased credit impaired loans at June 30, 2016, March 31, 2016, December 31, 2015, September 30, 2015, and June 30, 2015, respectively.

Summary of Loan and Lease Loss Experience From Continuing Operations

(dollars in millions)

Three months ended

Six months ended

6-30-16

3-31-16

6-30-15

6-30-16

6-30-15

Average loans outstanding

$

61,148

$

60,156

$

57,978

$

60,652

$

57,746

Allowance for loan and lease losses at beginning of period

$

826

$

796

$

794

$

796

$

794

Loans charged off:

Commercial, financial and agricultural

35

26

21

61

33

Real estate — commercial mortgage

2

1

3

2

Real estate — construction

1

Total commercial real estate loans

2

1

3

3

Commercial lease financing

3

3

1

6

3

Total commercial loans

40

30

22

70

39

Real estate — residential mortgage

1

2

1

3

3

Home equity loans

7

10

10

17

18

Consumer direct loans

6

6

6

12

12

Credit cards

8

8

8

16

16

Consumer indirect loans

2

4

5

6

11

Total consumer loans

24

30

30

54

60

Total loans charged off

64

60

52

124

99

Recoveries:

Commercial, financial and agricultural

3

3

6

6

11

Real estate — commercial mortgage

6

2

8

2

Real estate — construction

1

1

1

1

Total commercial real estate loans

6

3

1

9

3

Commercial lease financing

2

1

2

5

Total commercial loans

11

6

8

17

19

Real estate — residential mortgage

2

1

2

1

Home equity loans

4

3

2

7

5

Consumer direct loans

2

1

2

3

4

Credit cards

1

1

1

2

1

Consumer indirect loans

3

1

2

4

5

Total consumer loans

10

8

8

18

16

Total recoveries

21

14

16

35

35

Net loan charge-offs

(43)

(46)

(36)

(89)

(64)

Provision (credit) for loan and lease losses

71

76

37

147

66

Foreign currency translation adjustment

1

Allowance for loan and lease losses at end of period

$

854

$

826

$

796

$

854

$

796

Liability for credit losses on lending-related commitments at beginning of period

$

69

$

56

$

41

$

56

$

35

Provision (credit) for losses on lending-related commitments

(19)

13

4

(6)

10

Liability for credit losses on lending-related commitments at end of period (a)

$

50

$

69

$

45

$

50

$

45

Total allowance for credit losses at end of period

$

904

$

895

$

841

$

904

$

841

Net loan charge-offs to average total loans

.28

%

.31

%

.25

%

.30

%

.22

%

Allowance for loan and lease losses to period-end loans

1.38

1.37

1.37

1.38

1.37

Allowance for credit losses to period-end loans

1.46

1.48

1.44

1.46

1.44

Allowance for loan and lease losses to nonperforming loans

138.0

122.2

190.0

138.0

190.0

Allowance for credit losses to nonperforming loans

146.0

132.4

200.7

146.0

200.7

Discontinued operations — education lending business:

Loans charged off

$

6

$

9

$

6

$

15

$

16

Recoveries

2

3

4

5

8

Net loan charge-offs

$

(4)

$

(6)

$

(2)

$

(10)

$

(8)

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

Summary of Nonperforming Assets and Past Due Loans From Continuing Operations

(dollars in millions)

6-30-16

3-31-16

12-31-15

9-30-15

6-30-15

Commercial, financial and agricultural

$

321

$

380

$

82

$

89

$

100

Real estate — commercial mortgage

14

16

19

23

26

Real estate — construction

25

12

9

9

12

Total commercial real estate loans

39

28

28

32

38

Commercial lease financing

10

11

13

21

18

Total commercial loans

370

419

123

142

156

Real estate — residential mortgage

54

59

64

67

67

Home equity loans

189

191

190

181

184

Consumer direct loans

1

1

2

1

1

Credit cards

2

2

2

2

2

Consumer indirect loans

3

4

6

7

9

Total consumer loans

249

257

264

258

263

Total nonperforming loans (a)

619

676

387

400

419

OREO

15

14

14

17

20

Other nonperforming assets

3

2

2

1

Total nonperforming assets (a)

$

637

$

692

$

403

$

417

$

440

Accruing loans past due 90 days or more

$

70

$

70

$

72

$

54

$

66

Accruing loans past due 30 through 89 days

203

237

208

271

181

Restructured loans — accruing and nonaccruing (b)

277

283

280

287

300

Restructured loans included in nonperforming loans (b)

133

151

159

160

170

Nonperforming assets from discontinued operations —

education lending business

5

6

7

8

6

Nonperforming loans to period-end portfolio loans (a)

1.00

%

1.12

%

.65

%

.67

%

.72

%

Nonperforming assets to period-end portfolio loans

plus OREO and other nonperforming assets (a)

1.03

1.14

.67

.69

.75

(a)

Nonperforming loan balances exclude $11 million, $11 million, $11 million, $12 million, and $12 million of purchased credit impaired loans at June 30, 2016, March 31, 2016, December 31, 2015, September 30, 2015, and June 30, 2015, respectively.

(b)

Restructured loans (i.e., troubled debt restructurings) are those for which Key, for reasons related to a borrower's financial difficulties, grants a concession to the borrower that it would not otherwise consider. These concessions are made to improve the collectability of the loan and generally take the form of a reduction of the interest rate, extension of the maturity date or reduction in the principal balance.

Summary of Changes in Nonperforming Loans From Continuing Operations

(in millions)

2Q16

1Q16

4Q15

3Q15

2Q15

Balance at beginning of period

$

676

$

387

$

400

$

419

$

437

Loans placed on nonaccrual status

124

406

81

81

92

Charge-offs

(64)

(60)

(51)

(53)

(52)

Loans sold

(11)

(2)

Payments

(75)

(8)

(21)

(16)

(25)

Transfers to OREO

(6)

(4)

(4)

(4)

(5)

Transfers to other nonperforming assets

(1)

Loans returned to accrual status

(36)

(34)

(17)

(25)

(28)

Balance at end of period (a)

$

619

$

676

$

387

$

400

$

419

(a) Nonperforming loan balances exclude $11 million, $11 million, $11 million, $12 million, and $12 million of purchased credit impaired loans at June 30, 2016, March 31, 2016, December 31, 2015, September 30, 2015, and June 30, 2015, respectively.

Summary of Changes in Other Real Estate Owned, Net of Allowance, From Continuing Operations

(in millions)

2Q16

1Q16

4Q15

3Q15

2Q15

Balance at beginning of period

$

14

$

14

$

17

$

20

$

20

Properties acquired — nonperforming loans

6

4

4

4

5

Valuation adjustments

(2)

(1)

(2)

(2)

(1)

Properties sold

(3)

(3)

(5)

(5)

(4)

Balance at end of period

$

15

$

14

$

14

$

17

$

20

Line of Business Results

(dollars in millions)

Percent change 2Q16 vs.

2Q16

1Q16

4Q15

3Q15

2Q15

1Q16

2Q15

Key Community Bank

Summary of operations

Total revenue (TE)

$

598

$

595

$

588

$

579

$

560

.5

%

6.8

%

Provision for credit losses

25

42

20

18

3

(40.5)

733.3

Noninterest expense

444

436

456

444

447

1.8

(.7)

Net income (loss) attributable to Key

81

74

70

74

69

9.5

17.4

Average loans and leases

30,936

30,789

30,925

31,039

30,707

.5

.7

Average deposits

53,794

52,803

52,219

51,234

50,765

1.9

6.0

Net loan charge-offs

17

23

23

21

20

(26.1)

(15.0)

Net loan charge-offs to average total loans

.22

%

.30

%

.30

%

.27

%

.26

%

N/A

N/A

Nonperforming assets at period end

$

300

$

303

$

303

$

306

$

305

(1.0)

(1.6)

Return on average allocated equity

11.99

%

11.09

%

10.39

%

10.92

%

10.34

%

N/A

N/A

Average full-time equivalent employees

7,331

7,376

7,390

7,476

7,574

(.6)

(3.2)

Key Corporate Bank

Summary of operations

Total revenue (TE)

$

452

$

426

$

479

$

454

$

478

6.1

%

(5.4)

%

Provision for credit losses

30

43

26

30

41

(30.2)

(26.8)

Noninterest expense

259

237

257

250

256

9.3

1.2

Net income (loss) attributable to Key

135

118

142

136

131

14.4

3.1

Average loans and leases

28,607

27,722

26,981

26,425

25,298

3.2

13.1

Average loans held for sale

591

811

820

918

1,234

(27.1)

(52.1)

Average deposits

19,129

18,074

19,080

18,809

19,709

5.8

(2.9)

Net loan charge-offs

27

18

12

20

12

50.0

125.0

Net loan charge-offs to average total loans

.38

%

.26

%

.18

%

.30

%

.19

%

N/A

N/A

Nonperforming assets at period end

$

319

$

372

$

74

$

85

$

105

(14.2)

203.8

Return on average allocated equity

26.23

%

23.15

%

29.05

%

28.29

%

29.24

%

N/A

N/A

Average full-time equivalent employees

2,138

2,126

2,113

2,173

2,058

.6

3.9

TE = Taxable Equivalent, N/A = Not Applicable, N/M = Not Meaningful

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/keycorp-reports-second-quarter-2016-net-income-of-193-million-or-23-per-common-share-earnings-per-common-share-of-27-excluding-04-of-merger-related-expense-300303914.html

SOURCE KeyCorp

Categories

Press Releases

Next Articles