Upgrade to SI Premium - Free Trial

KeyCorp Reports Second Quarter 2017 Net Income Of $393 Million, Or $.36 Per Common Share

July 20, 2017 6:31 AM

CLEVELAND, July 20, 2017 /PRNewswire/ -- KeyCorp (NYSE: KEY) today announced second quarter net income from continuing operations attributable to Key common shareholders of $393 million, or $.36 per common share, compared to $296 million or $.27 per common share, for the first quarter of 2017 and $193 million, or $.23 per common share, for the second quarter of 2016. During the second quarter of 2017, Key's results included a number of notable items, including a gain related to our merchant services business, the finalization of purchase accounting, merger-related charges, and a charitable contribution. These notable items had a pre-tax net benefit of $43 million, or $.02 per common share for the second quarter of 2017.

"We were pleased with the strength and quality of our second quarter results, which reflect Key's continued business momentum and realization of value from the First Niagara acquisition," said Chairman and Chief Executive Officer Beth Mooney. "We also made investments for growth across our franchise, including the repositioning of our merchant services business and the recent acquisition of HelloWallet."

"We continued to generate positive operating leverage versus the prior year and prior quarter, and our cash efficiency ratio improved to 59.3%, or 59.4%, excluding notable items," Mooney continued. "Revenue growth was driven by both net interest income and fee-based businesses, and importantly, we achieved $400 million in annualized cost savings from First Niagara. We remain on track to achieve an incremental $50 million in savings by early 2018, and remain confident in our ability to achieve our targets and continue to deliver value for our shareholders."

"Our risk and capital positions remained strong in the second quarter," added Mooney. "We increased our common share dividend by 12% while also repurchasing $94 million of common shares. We were pleased to receive no objection from the Federal Reserve on our 2017 Capital Plan, which includes two additional dividend increases, subject to Board approval, and an increased common share repurchase authorization."

Selected Financial Highlights

dollars in millions, except per share data

Change 2Q17 vs.

2Q17

1Q17

2Q16

1Q17

2Q16

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

$

393

$

296

$

193

32.8%

103.6%

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

.36

.27

.23

33.3

56.5

Return on average total assets from continuing operations

1.23%

.99%

.82%

N/A

N/A

Common Equity Tier 1 ratio (non-GAAP) (a), (b)

9.97

9.91

11.10

N/A

N/A

Book value at period end

$

13.02

$

12.71

$

13.08

2.4%

(.5)%

Net interest margin (TE) from continuing operations

3.30%

3.13%

2.76%

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)

6/30/2017 ratio is estimated.

TE = Taxable Equivalent, N/A = Not Applicable

INCOME STATEMENT HIGHLIGHTS

Revenue

dollars in millions

Change 2Q17 vs.

2Q17

1Q17

2Q16

1Q17

2Q16

Net interest income (TE)

$

987

$

929

$

605

6.2

%

63.1

%

Noninterest income

653

577

473

13.2

%

38.1

%

Total revenue

$

1,640

$

1,506

$

1,078

8.9

%

52.1

%

TE = Taxable Equivalent; N/M = Not Meaningful

Second quarter 2017 net interest income included $100 million of purchase accounting accretion related to the acquisition of First Niagara, including $42 million related to the finalization of previous purchase accounting estimates. First quarter 2017 results included $53 million of purchase accounting accretion.

Taxable-equivalent net interest income was $987 million for the second quarter of 2017, and the net interest margin was 3.30%, compared to taxable-equivalent net interest income of $605 million and a net interest margin of 2.76% for the second quarter of 2016, reflecting benefit from the First Niagara acquisition, including purchase accounting accretion, as well as higher earning asset yields and balances.

Compared to the first quarter of 2017, taxable-equivalent net interest income increased by $58 million, and the net interest margin increased by 17 basis points. The increase in net interest income and the net interest margin reflects an increase in purchase accounting accretion and higher earning asset yields, partly offset by a decline in loan fees and higher interest-bearing deposit costs, largely the result of an increase in commercial deposit rates and growth in higher-yielding deposit products. Net interest income also benefited from one additional day in the second quarter of 2017.

Excluding purchase accounting accretion, taxable-equivalent net interest income increased $282 million from the second quarter of 2016 and $11 million from the first quarter of 2017.

Noninterest Income

dollars in millions

Change 2Q17 vs.

2Q17

1Q17

2Q16

1Q17

2Q16

Trust and investment services income

$

134

$

135

$

110

(.7)%

21.8%

Investment banking and debt placement fees

135

127

98

6.3

37.8

Service charges on deposit accounts

90

87

68

3.4

32.4

Operating lease income and other leasing gains

30

23

18

30.4

66.7

Corporate services income

55

54

53

1.9

3.8

Cards and payments income

70

65

52

7.7

34.6

Corporate-owned life insurance income

33

30

28

10.0

17.9

Consumer mortgage income

6

6

3

100.0

Mortgage servicing fees

15

18

10

(16.7)

50.0

Net gains (losses) from principal investing

1

11

N/M

N/M

Other income

85

31

22

174.2

286.4

Total noninterest income

$

653

$

577

$

473

13.2%

38.1%

N/M = Not Meaningful

Key's noninterest income was $653 million for the second quarter of 2017, compared to $473 million for the year-ago quarter. Growth was largely driven by the acquisition of First Niagara, as well as core business momentum and a $64 million one-time gain from acquiring the remaining ownership interest in a merchant services joint venture. Investment banking and debt placement fees grew $37 million, related to strong commercial mortgage banking, underwriting, and advisory fees.

Compared to the first quarter of 2017, noninterest income increased by $76 million. The largest driver of the increase was a $64 million one-time gain related to Key's merchant services business, realized in other income. Investment banking and debt placement fees continue to be a source of growth, up $8 million from the prior quarter, related to strong advisory fees. Operating lease income and other leasing gains grew $7 million, and cards and payments income increased $5 million.

Noninterest Expense

dollars in millions

Change 2Q17 vs.

2Q17

1Q17

2Q16

1Q17

2Q16

Personnel expense

$

551

$

556

$

427

(.9)%

29.0%

Non-personnel expense

444

457

324

(2.8)

37.0

Total noninterest expense

$

995

$

1,013

$

751

(1.8)

32.5

Merger-related charges

44

81

45

(45.7)

(2.2)

Total noninterest expense excluding merger-related charges

$

951

$

932

$

706

2.0%

34.7%

Key's noninterest expense was $995 million for the second quarter of 2017, and included $44 million of merger-related charges. Merger-related charges for the quarter were made up of $31 million of personnel expense and $13 million of non-personnel expense, largely reflected in business services and professional fees and marketing expense.

Excluding merger-related charges, noninterest expense was $245 million higher than the second quarter of last year. The increase from the prior year, reflected in both personnel and non-personnel expense, was primarily driven by the acquisition of First Niagara. Higher incentive compensation related to stronger capital markets performance also contributed to the year-over-year increase.

Excluding merger-related charges, noninterest expense was $19 million higher than the first quarter of 2017, mostly related to seasonal trends, including higher marketing expense. Incentive and stock-based compensation and salaries expense increased but were more than offset by lower employee benefits expense. Other notable items which impacted the second quarter included a $20 million charitable contribution and $4 million benefit from purchase accounting finalization, both of which are reflected in other expense.

BALANCE SHEET HIGHLIGHTS

Average Loans

dollars in millions

Change 2Q17 vs.

2Q17

1Q17

2Q16

1Q17

2Q16

Commercial and industrial (a)

$

40,666

$

40,002

$

32,630

1.7%

24.6%

Other commercial loans

21,990

22,175

13,222

(.8)

66.3

Home equity loans

12,473

12,611

10,098

(1.1)

23.5

Other consumer loans

11,373

11,345

5,198

.2

118.8

Total loans

$

86,502

$

86,133

$

61,148

.4%

41.5%

(a)

Commercial and industrial average loan balances include $117 million, $114 million, and $87 million of assets from commercial credit cards at June 30, 2017, March 31, 2017, and June 30, 2016, respectively.

During the second quarter of 2017, Key finalized the fair value of the First Niagara acquired loan portfolio, adjusting the discount from $548 million to $603 million. At June 30, 2017, $345 million of the fair value discount remained.

Average loans were $86.5 billion for the second quarter of 2017, an increase of $25.4 billion compared to the second quarter of 2016, primarily reflecting the impact of the First Niagara acquisition, as well as growth in commercial and industrial loans which was broad-based and spread across Key's commercial lines of business.

Compared to the first quarter of 2017, average loans increased by $369 million. Commercial and industrial loans increased $664 million, with strength in middle market lending. Consumer loans decreased $110 million, mostly from continued declines in the home equity loan portfolio, largely the result of paydowns on home equity lines of credit.

Average Deposits

dollars in millions

Change 2Q17 vs.

2Q17

1Q17

2Q16

1Q17

2Q16

Non-time deposits

$

92,018

$

91,745

$

67,419

.3%

36.5%

Certificates of deposit ($100,000 or more)

6,111

5,627

3,233

8.6

89.0

Other time deposits

4,650

4,706

3,252

(1.2)

43.0

Total deposits

$

102,779

$

102,078

$

73,904

.7%

39.1%

Cost of total deposits

.26%

.23%

.19%

N/A

N/A

N/A = Not Applicable

Average deposits totaled $102.8 billion for the second quarter of 2017, an increase of $28.9 billion compared to the year-ago quarter, primarily reflecting the acquisition of First Niagara and core retail and commercial deposit growth.

Compared to the first quarter of 2017, average deposits increased by $701 million, driven by growth in certificates of deposits and NOW and money market deposit accounts, partly offset by a decline in escrow deposits. During the quarter, Key also experienced a shift in deposit mix from noninterest-bearing and low-cost interest-bearing deposits to higher-yielding deposit products. On a period-end basis, total deposits decreased $1.1 billion compared to the linked-quarter, largely the result of seasonal deposit growth that occurred in the first quarter of 2017.

ASSET QUALITY

dollars in millions

Change 2Q17 vs.

2Q17

1Q17

2Q16

1Q17

2Q16

Net loan charge-offs

$

66

$

58

$

43

13.8%

53.5%

Net loan charge-offs to average total loans

.31%

.27%

.28%

N/A

N/A

Nonperforming loans at period end (a)

$

507

$

573

$

619

(11.5)

(18.1)

Nonperforming assets at period end (a)

556

623

637

(10.8)

(12.7)

Allowance for loan and lease losses

870

870

854

.0

1.9

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

171.6%

151.8%

138.0%

N/A

N/A

Provision for credit losses

$

66

$

63

$

52

4.8%

26.9%

(a)

Nonperforming loan balances exclude $835 million, $812 million, and $11 million of purchased credit impaired loans at June 30, 2017, March 31, 2017, and June 30, 2016, respectively.

N/A = Not Applicable

Key's provision for credit losses was $66 million for the second quarter of 2017, compared to $52 million for the second quarter of 2016 and $63 million for the first quarter of 2017. Key's allowance for loan and lease losses was $870 million, or 1.01% of total period-end loans, at June 30, 2017, compared to 1.38% at June 30, 2016, and 1.01% at March 31, 2017.

Net loan charge-offs for the second quarter of 2017 totaled $66 million, or .31% of average total loans. These results compare to $43 million, or .28%, for the second quarter of 2016, and $58 million, or .27%, for the first quarter of 2017.

At June 30, 2017, Key's nonperforming loans totaled $507 million, which represented .59% of period-end portfolio loans. These results compare to 1.00% at June 30, 2016, and .67% at March 31, 2017. Nonperforming assets at June 30, 2017, totaled $556 million, and represented .64% of period-end portfolio loans and OREO and other nonperforming assets. These results compare to 1.03% at June 30, 2016, and .72% at March 31, 2017.

CAPITAL

Key's estimated risk-based capital ratios included in the following table continued to exceed all "well-capitalized" regulatory benchmarks at June 30, 2017.

Capital Ratios

6/30/2017

3/31/2017

6/30/2016

Common Equity Tier 1 (a), (b)

9.97%

9.91%

11.10%

Tier 1 risk-based capital (a)

10.79

10.74

11.41

Total risk based capital (a)

12.71

12.69

13.63

Tangible common equity to tangible assets (b)

8.56

8.51

9.95

Leverage (a)

9.96

9.81

10.59

(a)

6/30/2017 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.

Key's capital position remained strong throughout the first quarter. As shown in the preceding table, at June 30, 2017, Key's estimated Common Equity Tier 1 and Tier 1 risk-based capital ratios stood at 9.97% and 10.79%, respectively. In addition, the tangible common equity ratio was 8.56% at June 30, 2017.

As a "standardized approach" banking organization, Key's mandatory compliance with the final Basel III capital framework for U.S. banking organizations (the "Regulatory Capital Rules") 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 9.87% at June 30, 2017. 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 2Q17 vs.

2Q17

1Q17

2Q16

1Q17

2Q16

Shares outstanding at beginning of period

1,097,479

1,079,314

842,290

1.7%

30.3%

Open market repurchases and return of shares under employee compensation plans

(5,072)

(8,673)

(41.5)

N/M

Shares issued under employee compensation plans (net of cancellations)

332

6,270

413

(94.7)

(19.6)

Common shares exchanged for Series A Preferred Stock

20,568

N/M

N/M

Shares outstanding at end of period

1,092,739

1,097,479

842,703

(.4)%

29.7%

N/M = Not Meaningful

Consistent with Key's 2016 Capital Plan, during the second quarter of 2017, Key declared an increased dividend of $.095 per common share, representing a 12% increase compared to the first quarter of 2017. Key also completed $94 million of common share repurchases during the quarter, including $88 million of common share repurchases in the open market and $6 million of share repurchases related to employee equity compensation programs.

Key's 2017 Capital Plan, which received no objection from the Federal Reserve, includes two common share dividend increases (subject to Board approval), as well as a common share repurchase program of up to $800 million. This authorization includes repurchases to offset issuances of common shares under our employee compensation plans. Repurchases are expected to be executed over the next four quarters.

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 2Q17 vs.

2Q17

1Q17

2Q16

1Q17

2Q16

Revenue from continuing operations (TE)

Key Community Bank

$

1,012

$

907

$

598

11.6%

69.2%

Key Corporate Bank

596

579

451

2.9

32.2

Other Segments

35

29

31

20.7

12.9

Total segments

1,643

1,515

1,080

8.4

52.1

Reconciling Items

(3)

(9)

(2)

N/M

N/M

Total

$

1,640

$

1,506

$

1,078

8.9%

52.1%

Income (loss) from continuing operations attributable to Key

Key Community Bank

$

197

$

146

$

80

34.9%

146.3%

Key Corporate Bank

222

182

135

22.0

64.4

Other Segments

28

21

25

33.3

12.0

Total segments

447

349

240

28.1

86.3

Reconciling Items (a)

(40)

(25)

(41)

N/M

N/M

Total

$

407

$

324

$

199

25.6%

104.5%

(a)

Reconciling items consists primarily of the unallocated portion of merger-related charges and items not allocated to the business segments because they do not reflect their normal operations.

TE = Taxable Equivalent, N/M = Not Meaningful

Key Community Bank

dollars in millions

Change 2Q17 vs.

2Q17

1Q17

2Q16

1Q17

2Q16

Summary of operations

Net interest income (TE)

$

676

$

630

$

392

7.3%

72.4%

Noninterest income

336

277

206

21.3

63.1

Total revenue (TE)

1,012

907

598

11.6

69.2

Provision for credit losses

47

47

25

88.0

Noninterest expense

652

628

445

3.8

46.5

Income (loss) before income taxes (TE)

313

232

128

34.9

144.5

Allocated income taxes (benefit) and TE adjustments

116

86

48

34.9

141.7

Net income (loss) attributable to Key

$

197

$

146

$

80

34.9%

146.3%

Average balances

Loans and leases

$

47,431

$

47,036

$

30,936

.8%

53.3%

Total assets

51,419

50,963

32,963

.9

56.0

Deposits

79,716

79,393

53,794

.4

48.2

Assets under management at period end

$

37,613

$

37,417

$

34,535

.5%

8.9%

TE = Taxable Equivalent

Additional Key Community Bank Data

dollars in millions

Change 2Q17 vs.

2Q17

1Q17

2Q16

1Q17

2Q16

Noninterest income

Trust and investment services income

$

99

$

98

$

73

1.0%

35.6%

Service charges on deposit accounts

77

75

56

2.7

37.5

Cards and payments income

60

55

46

9.1

30.4

Other noninterest income

100

49

31

104.1

222.6

Total noninterest income

$

336

$

277

$

206

21.3%

63.1%

Average deposit balances

NOW and money market deposit accounts

$

45,243

$

45,027

$

30,144

.5%

50.1%

Savings deposits

5,293

5,268

2,365

.5

123.8

Certificates of deposit ($100,000 or more)

4,016

3,878

2,383

3.6

68.5

Other time deposits

4,640

4,692

3,245

(1.1)

43.0

Noninterest-bearing deposits

20,524

20,528

15,657

31.1

Total deposits

$

79,716

$

79,393

$

53,794

.4%

48.2%

Home equity loans

Average balance

$

12,330

$

12,456

$

9,908

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

71%

70%

71%

Percent first lien positions

60

60

61

Other data

Branches

1,210

1,216

949

Automated teller machines

1,589

1,594

1,236

Key Community Bank Summary of Operations (2Q17 vs. 2Q16)

  • Positive operating leverage compared to prior year
  • Net income increased $117 million, or 146.3%, from prior year
  • Average commercial and industrial loans increased $5.4 billion, or 41.2%, from the prior year
  • Average deposits increased $25.9 billion, or 48.2%, from the prior year

Key Community Bank recorded net income attributable to Key of $197 million for the second quarter of 2017, compared to $80 million for the year-ago quarter, benefiting from momentum in Key's core businesses, as well as the impact of the First Niagara acquisition.

Taxable-equivalent net interest income increased by $284 million, or 72.4%, from the second quarter of 2016. The increase was primarily attributable to the acquisition of First Niagara, as well as the benefit from higher interest rates. Average loans and leases increased $16.5 billion, or 53.3%, largely driven by a $5.4 billion, or 41.2%, increase in commercial and industrial loans. Additionally, average deposits increased $25.9 billion, or 48.2%, from one year ago.

Noninterest income was up $130 million, or 63.1%, from the year-ago quarter, driven by the acquisition of First Niagara, including the addition of Key Insurance and Benefits Services. Strength in cards and payments and higher assets under management from market growth also contributed to the increase. The increase in other noninterest income was largely driven by the one-time gain related to Key's merchant services business.

The provision for credit losses increased by $22 million, or 88.0%, and net loan charge-offs increased $30 million from the second quarter of 2016, primarily related to the acquisition of First Niagara.

Noninterest expense increased by $207 million, or 46.5%, from the year-ago quarter, largely driven by the acquisition of First Niagara, as well as core business activity and investments. Personnel expense increased $76 million, while non-personnel expense increased by $131 million, including higher intangible amortization expense and higher FDIC assessment expense.

Key Corporate Bank

dollars in millions

Change 2Q17 vs.

2Q17

1Q17

2Q16

1Q17

2Q16

Summary of operations

Net interest income (TE)

$

312

$

304

$

221

2.6%

41.2%

Noninterest income

284

275

230

3.3

23.5

Total revenue (TE)

596

579

451

2.9

32.2

Provision for credit losses

19

17

30

11.8

(36.7)

Noninterest expense

299

303

259

(1.3)

15.4

Income (loss) before income taxes (TE)

278

259

162

7.3

71.6

Allocated income taxes and TE adjustments

56

77

29

(27.3)

93.1

Net income (loss)

222

182

133

22.0

66.9

Less: Net income (loss) attributable to noncontrolling interests

(2)

N/M

N/M

Net income (loss) attributable to Key

$

222

$

182

$

135

22.0%

64.4%

Average balances

Loans and leases

$

37,750

$

37,737

$

28,607

32.0%

Loans held for sale

1,000

1,097

591

(8.8)%

69.2

Total assets

44,177

44,173

33,908

30.3

Deposits

21,146

21,003

19,129

.7%

10.5%

TE = Taxable Equivalent, N/M = Not Meaningful

Additional Key Corporate Bank Data

dollars in millions

Change 2Q17 vs.

2Q17

1Q17

2Q16

1Q17

2Q16

Noninterest income

Trust and investment services income

$

35

$

37

$

37

(5.4)%

(5.4)%

Investment banking and debt placement fees

134

124

94

8.1

42.6

Operating lease income and other leasing gains

22

21

15

4.8

46.7

Corporate services income

38

38

40

(5.0)

Service charges on deposit accounts

13

12

12

8.3

8.3

Cards and payments income

10

10

6

66.7

Payments and services income

61

60

58

1.7

5.2

Mortgage servicing fees

12

16

10

(25.0)

20.0

Other noninterest income

20

17

16

17.6

25.0

Total noninterest income

$

284

$

275

$

230

3.3%

23.5%

Key Corporate Bank Summary of Operations (2Q17 vs. 2Q16)

  • Positive operating leverage compared to prior year
  • Average loan and lease balances up $9.1 billion, or 32%, from the prior year
  • Revenue up $145 million, or 32.2%, from the prior year
  • Investment banking and debt placement fees up $40 million, or 42.6%, from the prior year

Key Corporate Bank recorded net income attributable to Key of $222 million for the second quarter of 2017, compared to $135 million for the same period one year ago.

Taxable-equivalent net interest income increased by $91 million, or 41.2%, compared to the second quarter of 2016 driven by higher earning asset yields and balances. Average loan and lease balances increased $9.1 billion, or 32%, from the year-ago quarter, primarily driven by the First Niagara acquisition as well as growth in commercial and industrial loans. Average deposit balances increased $2 billion, or 10.5%, from the year-ago quarter, mostly driven by the First Niagara acquisition.

Noninterest income was up $54 million, or 23.5%, from the prior year. This growth was mostly due to $40 million of higher investment banking and debt placement fees related to stronger commercial mortgage banking, underwriting, and advisory fees, as well as an increase of $7 million in operating lease income and other leasing gains related to higher originations. Additional increases of $4 million in both cards and payments income and other noninterest income were partially offset by a $2 million decrease in trust and investment services income.

The provision for credit losses decreased $11 million, or 36.7%, compared to the second quarter of 2016 due to $8 million of lower net loan charge-offs and improvement in the oil and gas portfolio.

Noninterest expense increased by $40 million, or 15.4%, from the second quarter of 2016. The increase from the prior year, reflected in both personnel and non-personnel expense, was largely driven by the acquisition of First Niagara, higher performance-based compensation and various other items, including operating lease, FDIC, and cards and payments expenses.

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 $28 million for the second quarter of 2017, compared to $25 million for the same period last year, driven by increases in operating lease income and other leasing gains and corporate-owned life insurance income.

KeyCorp's roots trace back 190 years to Albany, New York. Headquartered in Cleveland, Ohio, Key is one of the nation's largest bank-based financial services companies, with assets of approximately $135.8 billion at June 30, 2017.

Key provides deposit, lending, cash management, insurance, and investment services to individuals and businesses in 15 states under the name KeyBank National Association through a network of more than 1,200 branches and more than 1,500 ATMs. 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, 2016, 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 Thursday, July 20, 2017. An audio replay of the call will be available through July 30, 2017.

For up-to-date company information, media contacts, and facts and figures about Key's lines of business, visit our Media Newsroom at https://www.key.com/newsroom.

Financial Highlights

(dollars in millions, except per share amounts)

Three months ended

6/30/2017

3/31/2017

6/30/2016

Summary of operations

Net interest income (TE)

$

987

$

929

$

605

Noninterest income

653

577

473

Total revenue (TE)

1,640

1,506

1,078

Provision for credit losses

66

63

52

Noninterest expense

995

1,013

751

Income (loss) from continuing operations attributable to Key

407

324

199

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

5

3

Net income (loss) attributable to Key

412

324

202

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

393

296

193

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

5

3

Net income (loss) attributable to Key common shareholders

398

296

196

Per common share

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

$

.36

$

.28

$

.23

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

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

.37

.28

.23

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

.36

.27

.23

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

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

.36

.27

.23

Cash dividends declared

.095

.085

.085

Book value at period end

13.02

12.71

13.08

Tangible book value at period end

10.40

10.21

11.81

Market price at period end

18.74

17.78

11.05

Performance ratios

From continuing operations:

Return on average total assets

1.23

%

.99

%

.82

%

Return on average common equity

11.12

8.76

7.15

Return on average tangible common equity (c)

13.80

10.98

7.94

Net interest margin (TE)

3.30

3.13

2.76

Cash efficiency ratio (c)

59.3

65.8

69.0

From consolidated operations:

Return on average total assets

1.23

%

.98

%

.82

%

Return on average common equity

11.26

8.76

7.26

Return on average tangible common equity (c)

13.98

10.98

8.06

Net interest margin (TE)

3.28

3.11

2.74

Loan to deposit (d)

87.2

85.6

85.3

Capital ratios at period end

Key shareholders' equity to assets

11.23

%

11.14

%

11.18

%

Key common shareholders' equity to assets

10.48

10.37

10.90

Tangible common equity to tangible assets (c)

8.56

8.51

9.95

Common Equity Tier 1 (c), (e)

9.97

9.91

11.10

Tier 1 risk-based capital (e)

10.79

10.74

11.41

Total risk-based capital (e)

12.71

12.69

13.63

Leverage (e)

9.96

9.81

10.59

Asset quality — from continuing operations

Net loan charge-offs

$

66

$

58

$

43

Net loan charge-offs to average loans

.31

%

.27

%

.28

%

Allowance for loan and lease losses

$

870

$

870

$

854

Allowance for credit losses

918

918

904

Allowance for loan and lease losses to period-end loans

1.01

%

1.01

%

1.38

%

Allowance for credit losses to period-end loans

1.06

1.07

1.46

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

171.6

151.8

138.0

Allowance for credit losses to nonperforming loans (f)

181.1

160.2

146.0

Nonperforming loans at period-end (f)

$

507

$

573

$

619

Nonperforming assets at period-end (f)

556

623

637

Nonperforming loans to period-end portfolio loans (f)

.59

%

.67

%

1.00

%

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

.64

.72

1.03

Trust assets

Assets under management

$

37,613

$

37,417

$

34,535

Other data

Average full-time equivalent employees

18,344

18,386

13,419

Branches

1,210

1,216

949

Taxable-equivalent adjustment

$

14

$

11

$

8

Financial Highlights (continued)

(dollars in millions, except per share amounts)

Six months ended

6/30/2017

6/30/2016

Summary of operations

Net interest income (TE)

$

1,916

$

1,217

Noninterest income

1,230

904

Total revenue (TE)

3,146

2,121

Provision for credit losses

129

141

Noninterest expense

2,008

1,454

Income (loss) from continuing operations attributable to Key

731

386

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

5

4

Net income (loss) attributable to Key

736

390

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

$

689

$

375

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

5

4

Net income (loss) attributable to Key common shareholders

694

379

Per common share

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

$

.64

$

.45

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

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

.64

.45

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

.63

.44

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

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

.63

.45

Cash dividends paid

.18

.16

Performance ratios

From continuing operations:

Return on average total assets

1.11

%

.81

%

Return on average common equity

9.97

7.01

Return on average tangible common equity (c)

12.43

7.79

Net interest margin (TE)

3.21

2.83

Cash efficiency ratio (c)

62.4

67.8

From consolidated operations:

Return on average total assets

1.11

%

.80

%

Return on average common equity

10.04

7.08

Return on average tangible common equity (c)

12.52

7.87

Net interest margin (TE)

3.19

2.80

Asset quality — from continuing operations

Net loan charge-offs

124

89

Net loan charge-offs to average total loans

.29

%

.30

%

Other data

Average full-time equivalent employees

18,365

13,411

Taxable-equivalent adjustment

25

16

(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.

(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)

June 30, 2017, ratio is estimated.

(f)

Nonperforming loan balances exclude $835 million, $812 million, and $11 million of purchased credit impaired loans at June 30, 2017, March 31, 2017, and June 30, 2016, 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 average tangible common equity," "Common Equity Tier 1," "pre-provision net revenue," certain financial measures excluding merger-related charges and/or other notable items, and "cash efficiency ratio."

Notable items include certain revenue or expense items that may occur in a reporting period which management does not consider indicative of ongoing financial performance. Management believes it is useful to consider certain financial metrics with and without merger-related charges and/or other notable items in order to enable a better understanding of Company results, increase comparability of period-to-period results, and to evaluate and forecast those results.

The tangible common equity ratio and the return on average 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.

As previously disclosed, Key completed its purchase of First Niagara on August 1, 2016. The definitive agreement and plan of merger to acquire First Niagara was originally announced on October 30, 2015. As a result of this transaction, Key has recognized merger-related charges. The table below shows the computation of noninterest expense excluding merger-related charges, return on average tangible common equity excluding merger-related charges, return on average assets from continuing operations excluding merger-related charges, cash efficiency ratio excluding merger-related charges, and pre-provision net revenue excluding merger-related charges. For the second quarter of 2017, merger-related charges are included in the total for "notable items," the detail of which is provided below. Management believes that eliminating the effects of the merger-related charges and other notable items 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 charges. 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

Six months ended

6/30/2017

3/31/2017

6/30/2016

6/30/2017

6/30/2016

Tangible common equity to tangible assets at period end

Key shareholders' equity (GAAP)

$

15,253

$

14,976

$

11,313

Less:

Intangible assets (a)

2,866

2,751

1,074

Preferred Stock (b)

1,009

1,009

281

Tangible common equity (non-GAAP)

$

11,378

$

11,216

$

9,958

Total assets (GAAP)

$

135,824

$

134,476

$

101,150

Less:

Intangible assets (a)

2,866

2,751

1,074

Tangible assets (non-GAAP)

$

132,958

$

131,725

$

100,076

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

8.56

%

8.51

%

9.95

%

Common Equity Tier 1 at period end

Key shareholders' equity (GAAP)

$

15,253

$

14,976

$

11,313

Less:

Preferred Stock (b)

1,009

1,009

281

Common Equity Tier 1 capital before adjustments and deductions

14,244

13,967

11,032

Less:

Goodwill, net of deferred taxes

2,417

2,379

1,031

Intangible assets, net of deferred taxes

252

194

30

Deferred tax assets

11

11

1

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

(144)

(179)

129

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

(64)

(76)

77

Amounts in accumulated other comprehensive income (loss) attributed to

pension and postretirement benefit costs, net of deferred taxes

(334)

(335)

(362)

Total Common Equity Tier 1 capital (c)

$

12,106

$

11,973

$

10,126

Net risk-weighted assets (regulatory) (c)

$

121,484

$

120,852

$

91,195

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

9.97

%

9.91

%

11.10

%

Notable items

Merger-related charges

$

(44)

$

(81)

$

(45)

$

(125)

$

(69)

Merchant services gain

64

64

Purchase accounting finalization, net

43

43

Charitable contribution

(20)

(20)

Total notable items

$

43

$

(81)

$

(45)

$

(38)

$

(69)

Income taxes

16

(30)

(17)

(14)

(26)

Total notable items after tax

$

27

$

(51)

$

(28)

$

(24)

$

(43)

GAAP to Non-GAAP Reconciliations (continued)

(dollars in millions)

Three months ended

Six months ended

6/30/2017

3/31/2017

6/30/2016

6/30/2017

6/30/2016

Pre-provision net revenue

Net interest income (GAAP)

$

973

$

918

$

597

$

1,891

$

1,201

Plus:

Taxable-equivalent adjustment

14

11

8

25

16

Noninterest income

653

577

473

1,230

904

Less:

Noninterest expense

995

1,013

751

2,008

1,454

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

$

645

$

493

$

327

$

1,138

$

667

Plus:

Notable items

(43)

81

45

38

69

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

$

602

$

574

$

372

$

1,176

$

736

Average tangible common equity

Average Key shareholders' equity (GAAP)

$

15,200

$

15,184

$

11,147

$

15,192

$

11,050

Less:

Intangible assets (average) (d)

2,756

2,772

1,076

2,764

1,077

Preferred Stock (average)

1,025

1,480

290

1,251

290

Average tangible common equity (non-GAAP)

$

11,419

$

10,932

$

9,781

$

11,177

$

9,683

Return on average tangible common equity from continuing operations

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

$

393

$

296

$

193

$

689

$

375

Plus:

Notable items, after tax

(27)

51

28

24

43

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

notable items (non-GAAP)

$

366

$

347

$

221

$

713

$

418

Average tangible common equity (non-GAAP)

11,419

10,932

9,781

11,177

9,683

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

13.80

%

10.98

%

7.94

%

12.43

%

7.79

%

Return on average tangible common equity from continuing operations excluding notable items

(non-GAAP)

12.86

12.87

9.09

12.86

8.68

Return on average tangible common equity consolidated

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

$

398

$

296

$

196

$

694

$

379

Average tangible common equity (non-GAAP)

11,419

10,932

9,781

11,177

9,683

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

13.98

%

10.98

%

8.06

%

12.52

%

7.87

%

Cash efficiency ratio

Noninterest expense (GAAP)

$

995

$

1,013

$

751

$

2,008

$

1,454

Less:

Intangible asset amortization

22

22

7

44

15

Adjusted noninterest expense (non-GAAP)

973

991

744

1,964

1,439

Less:

Notable items (e)

60

81

45

141

69

Adjusted noninterest expense excluding notable items (non-GAAP)

$

913

$

910

$

699

$

1,823

$

1,370

Net interest income (GAAP)

$

973

$

918

$

597

$

1,891

$

1,201

Plus:

Taxable-equivalent adjustment

14

11

8

25

16

Noninterest income

653

577

473

1,230

904

Total taxable-equivalent revenue (non-GAAP)

1,640

1,506

1,078

3,146

2,121

Plus:

Notable items (f)

(103)

(103)

Adjusted total taxable-equivalent revenue excluding notable items (non-GAAP)

$

1,537

$

1,506

$

1,078

$

3,043

$

2,121

Cash efficiency ratio (non-GAAP)

59.3

%

65.8

%

69.0

%

62.4

%

67.8

%

Cash efficiency ratio excluding notable items (non-GAAP)

59.4

60.4

64.8

59.9

64.6

Return on average total assets from continuing operations excluding notable items

Income from continuing operations attributable to Key (GAAP)

$

407

$

324

$

199

$

731

$

386

Plus:

Notable items, after tax

(27)

51

28

24

43

Income from continuing operations attributable to Key excluding notable items, after tax

(non-GAAP)

$

380

$

375

$

227

$

755

$

429

Average total assets from continuing operations (GAAP)

$

132,491

$

132,741

$

97,413

$

132,615

$

95,945

Return on average total assets from continuing operations excluding notable items (non-GAAP)

1.15

%

1.15

%

.94

%

1.15

%

.90

%

GAAP to Non-GAAP Reconciliations (continued)

(dollars in millions)

Three months

ended

6/30/2017

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

Common Equity Tier 1 under current RCR

$

12,106

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

Deferred tax assets and other intangible assets (g)

(66)

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

$

12,040

Net risk-weighted assets under current RCR

$

121,484

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

Mortgage servicing assets (i)

603

Volcker funds

(140)

All other assets

46

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

$

121,993

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

9.87

%

Change 2Q17 vs.

2Q17

1Q17

2Q16

1Q17

2Q16

Operating leverage excluding notable items

Total revenue (TE)

$

1,640

$

1,506

$

1,078

Less: Notable items (f)

103

Total revenue (TE) excluding notable items

$

1,537

$

1,506

$

1,078

2.1

%

42.6

%

Noninterest expense

$

995

$

1,013

$

751

Less: Notable items (e)

60

81

45

Noninterest expense excluding notable items

$

935

$

932

$

706

.3

%

32.4

%

Operating leverage excluding notable items (non-GAAP) (j)

1.8

%

10.2

%

(a)

For the three months ended June 30, 2017, March 31, 2017, and June 30, 2016, intangible assets exclude $33 million, $38 million, and $36 million, respectively, of period-end purchased credit card receivables.

(b)

Net of capital surplus.

(c)

June 30, 2017, amount is estimated.

(d)

For the three months ended June 30, 2017, March 31, 2017, and June 30, 2016, average intangible assets exclude $36 million, $40 million, and $38 million, respectively, of average purchased credit card receivables. For the six months ended June 30, 2017, and June 30, 2016, average intangible assets exclude $38 million and $40 million, respectively, of average purchased credit card receivables.

(e)

Notable items for the three months ended June 30, 2017, includes $44 million of merger-related expense, $20 million charitable contribution, and a credit of $4 million related to purchase accounting finalization.

(f)

Notable items for the three months ended June 30, 2017, includes $64 million related to the merchant services gain and $39 million related to purchase accounting finalization.

(g)

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.

(h)

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."

(i)

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

(j)

Operating leverage excluding notable items is calculated as the difference in the change in total revenue (TE) excluding notable items from the change in noninterest expense excluding notable items.

GAAP = U.S. generally accepted accounting principles

Consolidated Balance Sheets

(dollars in millions)

6/30/2017

3/31/2017

6/30/2016

Assets

Loans

$

86,503

$

86,125

$

62,098

Loans held for sale

1,743

1,384

442

Securities available for sale

18,024

18,431

14,552

Held-to-maturity securities

10,638

10,186

4,832

Trading account assets

1,081

921

965

Short-term investments

2,522

2,525

6,599

Other investments

732

689

577

Total earning assets

121,243

120,261

90,065

Allowance for loan and lease losses

(870)

(870)

(854)

Cash and due from banks

601

549

496

Premises and equipment

919

935

742

Operating lease assets

691

563

399

Goodwill

2,464

2,427

1,060

Other intangible assets

435

362

50

Corporate-owned life insurance

4,100

4,087

3,568

Derivative assets

636

578

1,234

Accrued income and other assets

4,147

4,064

2,673

Discontinued assets

1,458

1,520

1,717

Total assets

$

135,824

$

134,476

$

101,150

Liabilities

Deposits in domestic offices:

NOW and money market deposit accounts

$

53,342

$

55,095

$

40,195

Savings deposits

7,056

6,306

2,355

Certificates of deposit ($100,000 or more)

6,286

5,859

3,381

Other time deposits

4,605

4,694

3,267

Total interest-bearing deposits

71,289

71,954

49,198

Noninterest-bearing deposits

31,532

32,028

26,127

Total deposits

102,821

103,982

75,325

Federal funds purchased and securities sold under repurchase agreements

1,780

442

360

Bank notes and other short-term borrowings

924

943

687

Derivative liabilities

308

255

746

Accrued expense and other liabilities

1,475

1,552

1,326

Long-term debt

13,261

12,324

11,388

Total liabilities

120,569

119,498

89,832

Equity

Preferred stock

1,025

1,025

290

Common shares

1,257

1,257

1,017

Capital surplus

6,310

6,287

3,835

Retained earnings

9,878

9,584

9,166

Treasury stock, at cost

(2,711)

(2,623)

(2,881)

Accumulated other comprehensive income (loss)

(506)

(554)

(114)

Key shareholders' equity

15,253

14,976

11,313

Noncontrolling interests

2

2

5

Total equity

15,255

14,978

11,318

Total liabilities and equity

$

135,824

$

134,476

$

101,150

Common shares outstanding (000)

1,092,739

1,097,479

842,703

Consolidated Statements of Income

(dollars in millions, except per share amounts)

Three months ended

Six months ended

6/30/2017

3/31/2017

6/30/2016

6/30/2017

6/30/2016

Interest income

Loans

$

948

$

877

$

567

$

1,825

$

1,129

Loans held for sale

9

13

5

22

13

Securities available for sale

90

95

74

185

149

Held-to-maturity securities

55

51

24

106

48

Trading account assets

7

7

6

14

13

Short-term investments

5

3

6

8

10

Other investments

3

4

2

7

5

Total interest income

1,117

1,050

684

2,167

1,367

Interest expense

Deposits

66

58

34

124

65

Federal funds purchased and securities sold under repurchase agreements

1

1

Bank notes and other short-term borrowings

4

5

3

9

5

Long-term debt

74

68

50

142

96

Total interest expense

144

132

87

276

166

Net interest income

973

918

597

1,891

1,201

Provision for credit losses

66

63

52

129

141

Net interest income after provision for credit losses

907

855

545

1,762

1,060

Noninterest income

Trust and investment services income

134

135

110

269

219

Investment banking and debt placement fees

135

127

98

262

169

Service charges on deposit accounts

90

87

68

177

133

Operating lease income and other leasing gains

30

23

18

53

35

Corporate services income

55

54

53

109

103

Cards and payments income

70

65

52

135

98

Corporate-owned life insurance income

33

30

28

63

56

Consumer mortgage income

6

6

3

12

5

Mortgage servicing fees

15

18

10

33

22

Net gains (losses) from principal investing

1

11

1

11

Other income (a)

85

31

22

116

53

Total noninterest income

653

577

473

1,230

904

Noninterest expense

Personnel

551

556

427

1,107

831

Net occupancy

78

87

59

165

120

Computer processing

55

60

45

115

88

Business services and professional fees

45

46

40

91

81

Equipment

27

27

21

54

42

Operating lease expense

21

19

14

40

27

Marketing

30

21

22

51

34

FDIC assessment

21

20

8

41

17

Intangible asset amortization

22

22

7

44

15

OREO expense, net

3

2

2

5

3

Other expense

142

153

106

295

196

Total noninterest expense

995

1,013

751

2,008

1,454

Income (loss) from continuing operations before income taxes

565

419

267

984

510

Income taxes

158

94

69

252

125

Income (loss) from continuing operations

407

325

198

732

385

Income (loss) from discontinued operations, net of taxes

5

3

5

4

Net income (loss)

412

325

201

737

389

Less: Net income (loss) attributable to noncontrolling interests

1

(1)

1

(1)

Net income (loss) attributable to Key

$

412

$

324

$

202

$

736

$

390

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

$

393

$

296

$

193

$

689

$

375

Net income (loss) attributable to Key common shareholders

398

296

196

694

379

Per common share

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

$

.36

$

.28

$

.23

$

.64

$

.45

Income (loss) from discontinued operations, net of taxes

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

.37

.28

.23

.64

.45

Per common share — assuming dilution

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

$

.36

$

.27

$

.23

$

.63

$

.44

Income (loss) from discontinued operations, net of taxes

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

.36

.27

.23

.63

.45

Cash dividends declared per common share

$

.095

$

.085

$

.085

$

.18

$

.16

Weighted-average common shares outstanding (000)

1,076,203

1,068,609

831,899

1,083,486

829,640

Effect of common share options and other stock awards

16,836

17,931

6,597

15,808

7,138

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

1,093,039

1,086,540

838,496

1,099,294

836,778

(a)

For the three months ended June 30, 2017, net securities gains (losses) totaled $1 million. For the three months ended March 31, 2017, net securities gains (losses) totaled $1 million. For the three months ended June 30, 2016, net securities gains (losses) totaled less than $1 million. For the three months ended June 30, 2017, March 31, 2017, and June 30, 2016, 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 2017

First Quarter 2017

Second Quarter 2016

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 and industrial (d)

$

40,666

$

409

4.04

%

$

40,002

$

373

3.77

%

$

32,630

$

270

3.32

%

Real estate — commercial mortgage

15,096

187

4.97

15,187

164

4.39

8,404

80

3.85

Real estate — construction

2,204

31

5.51

2,353

26

4.54

869

8

3.78

Commercial lease financing

4,690

50

4.33

4,635

44

3.76

3,949

37

3.77

Total commercial loans

62,656

677

4.34

62,177

607

3.95

45,852

395

3.47

Real estate — residential mortgage

5,509

52

3.77

5,520

54

3.94

2,253

22

4.11

Home equity loans

12,473

135

4.31

12,611

131

4.22

10,098

102

4.04

Consumer direct loans

1,743

31

7.07

1,762

30

6.97

1,599

26

6.53

Credit cards

1,044

29

11.04

1,067

29

11.06

792

21

10.58

Consumer indirect loans

3,077

38

5.02

2,996

37

4.91

554

9

6.56

Total consumer loans

23,846

285

4.77

23,956

281

4.75

15,296

180

4.74

Total loans

86,502

962

4.46

86,133

888

4.17

61,148

575

3.78

Loans held for sale

1,082

9

3.58

1,188

13

4.28

611

5

3.18

Securities available for sale (b), (e)

17,997

90

1.97

19,181

95

1.95

14,268

74

2.08

Held-to-maturity securities (b)

10,469

55

2.09

9,988

51

2.04

4,883

24

1.98

Trading account assets

1,042

7

3.00

968

7

2.75

967

6

2.28

Short-term investments

1,970

5

.96

1,610

3

.79

5,559

6

.45

Other investments (e)

687

3

1.87

709

4

2.26

610

2

1.54

Total earning assets

119,749

1,131

3.78

119,777

1,061

3.57

88,046

692

3.16

Allowance for loan and lease losses

(864)

(855)

(833)

Accrued income and other assets

13,606

13,819

10,200

Discontinued assets

1,477

1,540

1,738

Total assets

$

133,968

$

134,281

$

99,151

Liabilities

NOW and money market deposit accounts

$

54,416

34

.25

$

54,295

32

.24

$

39,687

16

.17

Savings deposits

6,854

4

.21

6,351

1

.10

2,375

.02

Certificates of deposit ($100,000 or more)

6,111

19

1.23

5,627

16

1.16

3,233

11

1.39

Other time deposits

4,650

9

.77

4,706

9

.76

3,252

7

.85

Total interest-bearing deposits

72,031

66

.36

70,979

58

.33

48,547

34

.29

Federal funds purchased and securities sold under repurchase agreements

466

.23

795

1

.32

337

.01

Bank notes and other short-term borrowings

1,216

4

1.43

1,802

5

1.06

694

3

1.39

Long-term debt (f), (g)

11,046

74

2.68

10,833

68

2.54

9,294

50

2.25

Total interest-bearing liabilities

84,759

144

.68

84,409

132

.63

58,872

87

.60

Noninterest-bearing deposits

30,748

31,099

25,357

Accrued expense and other liabilities

1,782

2,048

2,032

Discontinued liabilities (g)

1,477

1,540

1,738

Total liabilities

118,766

119,096

87,999

Equity

Key shareholders' equity

15,200

15,184

11,147

Noncontrolling interests

2

1

5

Total equity

15,202

15,185

11,152

Total liabilities and equity

$

133,968

$

134,281

$

99,151

Interest rate spread (TE)

3.10

%

2.94

%

2.56

%

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

987

3.30

%

929

3.13

%

605

2.76

%

TE adjustment (b)

14

11

8

Net interest income, GAAP basis

$

973

$

918

$

597

(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 and industrial average balances include $117 million, $114 million, and $87 million of assets from commercial credit cards for the three months ended June 30, 2017, March 31, 2017, and June 30, 2016, 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, 2017

Six months ended June 30, 2016

Average

Average

Balance

Interest (a)

Yield/Rate (a)

Balance

Interest (a)

Yield/ Rate (a)

Assets

Loans: (b), (c)

Commercial and industrial (d)

$

40,336

$

782

3.90

%

$

32,110

$

533

3.33

%

Real estate — commercial mortgage

15,142

351

4.68

8,271

157

3.81

Real estate — construction

2,278

57

5.01

942

18

3.96

Commercial lease financing

4,662

94

4.04

3,953

73

3.71

Total commercial loans

62,418

1,284

4.14

45,276

781

3.47

Real estate — residential mortgage

5,514

106

3.85

2,245

46

4.15

Home equity loans

12,542

266

4.27

10,169

205

4.05

Consumer direct loans

1,752

61

7.02

1,596

52

6.53

Credit cards

1,055

58

11.05

788

42

10.65

Consumer indirect loans

3,037

75

4.97

578

19

6.50

Total consumer loans

23,900

566

4.76

15,376

364

4.75

Total loans

86,318

1,850

4.31

60,652

1,145

3.79

Loans held for sale

1,135

22

3.95

718

13

3.66

Securities available for sale (b), (e)

18,586

185

1.96

14,238

149

2.10

Held-to-maturity securities (b)

10,230

106

2.07

4,850

48

2.00

Trading account assets

1,005

14

2.88

892

13

2.83

Short-term investments

1,791

8

.88

4,495

10

.45

Other investments (e)

698

7

2.07

629

5

1.64

Total earning assets

119,763

2,192

3.67

86,474

1,383

3.21

Allowance for loan and lease losses

(860)

(818)

Accrued income and other assets

13,712

10,289

Discontinued assets

1,508

1,771

Total assets

$

134,123

$

97,716

Liabilities

NOW and money market deposit accounts

$

54,356

66

.24

$

38,698

31

.16

Savings deposits

6,604

5

.16

2,362

.02

Certificates of deposit ($100,000 or more)

5,871

35

1.20

2,997

21

1.38

Other time deposits

4,677

18

.77

3,226

13

.82

Total interest-bearing deposits

71,508

124

.35

47,283

65

.28

Federal funds purchased and securities sold under repurchase agreements

629

1

.28

387

.04

Bank notes and other short-term borrowings

1,508

9

1.21

643

5

1.50

Long-term debt (f), (g)

10,940

142

2.61

8,930

96

2.22

Total interest-bearing liabilities

84,585

276

.66

57,243

166

.59

Noninterest-bearing deposits

30,922

25,468

Accrued expense and other liabilities

1,914

2,177

Discontinued liabilities (g)

1,509

1,771

Total liabilities

118,930

86,659

Equity

Key shareholders' equity

15,192

11,050

Noncontrolling interests

1

7

Total equity

15,193

11,057

Total liabilities and equity

$

134,123

$

97,716

Interest rate spread (TE)

3.01

%

2.62

%

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

1,916

3.21

%

1,217

2.83

%

TE adjustment (b)

25

16

Net interest income, GAAP basis

$

1,891

$

1,201

(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 and industrial average balances include $115 million and $86 million of assets from commercial credit cards for the six months ended June 30, 2017, and June 30, 2016, 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

6/30/2017

3/31/2017

6/30/2016

6/30/2017

6/30/2016

Personnel (a)

$

551

$

556

$

427

$

1,107

$

831

Net occupancy

78

87

59

165

120

Computer processing

55

60

45

115

88

Business services and professional fees

45

46

40

91

81

Equipment

27

27

21

54

42

Operating lease expense

21

19

14

40

27

Marketing

30

21

22

51

34

FDIC assessment

21

20

8

41

17

Intangible asset amortization

22

22

7

44

15

OREO expense, net

3

2

2

5

3

Other expense

142

153

106

295

196

Total noninterest expense

$

995

$

1,013

$

751

$

2,008

$

1,454

Merger-related charges (b)

44

81

45

125

69

Total noninterest expense excluding merger-related charges

$

951

$

932

$

706

$

1,883

$

1,385

Average full-time equivalent employees (c)

18,344

18,386

13,419

18,365

13,411

(a)

Additional detail provided in Personnel Expense table below.

(b)

Additional detail provide in Merger-Related Charges table below.

(c)

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

6/30/2017

3/31/2017

6/30/2016

6/30/2017

6/30/2016

Salaries and contract labor

$

332

$

324

$

266

$

656

$

510

Incentive and stock-based compensation

137

127

101

264

190

Employee benefits

76

96

58

172

126

Severance

6

9

2

15

5

Total personnel expense

$

551

$

556

$

427

$

1,107

$

831

Merger-related charges

31

30

35

61

51

Total personnel expense excluding merger-related charges

$

520

$

526

$

392

$

1,046

$

780

Merger-Related Charges

(in millions)

Three months ended

Six months ended

6/30/2017

3/31/2017

6/30/2016

6/30/2017

6/30/2016

Personnel

$

31

$

30

$

35

61

$

51

Net occupancy

(1)

5

4

Business services and professional fees

6

5

5

11

12

Computer processing

2

5

7

Marketing

6

6

3

12

4

Other non-personnel expense

30

2

30

2

Noninterest expense

44

81

45

125

69

Total merger-related charges

$

44

$

81

$

45

$

125

$

69

Loan Composition

(dollars in millions)

Percent change 6/30/2017 vs.

6/30/2017

3/31/2017

6/30/2016

3/31/2017

6/30/2016

Commercial and industrial (a)

$

40,914

$

40,112

$

33,376

2.0

%

22.6

%

Commercial real estate:

Commercial mortgage

14,813

15,260

8,582

(2.9)

72.6

Construction

2,168

2,270

881

(4.5)

146.1

Total commercial real estate loans

16,981

17,530

9,463

(3.1)

79.4

Commercial lease financing (b)

4,737

4,665

3,988

1.5

18.8

Total commercial loans

62,632

62,307

46,827

.5

33.8

Residential — prime loans:

Real estate — residential mortgage

5,517

5,507

2,285

.2

141.4

Home equity loans

12,405

12,541

10,062

(1.1)

23.3

Total residential — prime loans

17,922

18,048

12,347

(.7)

45.2

Consumer direct loans

1,755

1,735

1,584

1.2

10.8

Credit cards

1,049

1,037

813

1.2

29.0

Consumer indirect loans

3,145

2,998

527

4.9

496.8

Total consumer loans

23,871

23,818

15,271

.2

56.3

Total loans (c), (d)

$

86,503

$

86,125

$

62,098

.4

%

39.3

%

(a)

Loan balances include $118 million, $114 million, and $88 million of commercial credit card balances at June 30, 2017, March 31, 2017, and June 30, 2016, respectively.

(b)

Commercial lease financing includes receivables held as collateral for a secured borrowing of $47 million, $55 million, and $102 million at June 30, 2017, March 31, 2017, and June 30, 2016, respectively. Principal reductions are based on the cash payments received from these related receivables.

(c)

At June 30, 2017, total loans include purchased loans of $17.8 billion, of which $835 million were purchased credit impaired. At March 31, 2017, total loans include purchased loans of $19.0 billion, of which $812 million were purchased credit impaired. At June 30, 2016, total loans include purchased loans of $104 million, of which $11 million were purchased credit impaired.

(d)

Total loans exclude loans of $1.4 billion at June 30, 2017, $1.5 billion at March 31, 2017, and $1.7 billion at June 30, 2016, related to the discontinued operations of the education lending business.

Loans Held for Sale Composition

(dollars in millions)

Percent change 6/30/2017 vs.

6/30/2017

3/31/2017

6/30/2016

3/31/2017

6/30/2016

Commercial and industrial

$

338

$

171

$

150

97.7

%

125.3

%

Real estate — commercial mortgage

1,332

1,150

270

15.8

393.3

Commercial lease financing

10

1

3

900.0

233.3

Real estate — residential mortgage

63

62

19

1.6

231.6

Total loans held for sale (a)

$

1,743

$

1,384

$

442

25.9

%

294.3

%

(a)

Total loans held for sale include Real estate — residential mortgage loans held for sale at fair value of $63 million at June 30, 2017, and $62 million at March 31, 2017.

N/M = Not Meaningful

Summary of Changes in Loans Held for Sale

(in millions)

2Q17

1Q17

4Q16

3Q16

2Q16

Balance at beginning of period

$

1,384

$

1,104

$

1,137

$

442

$

684

Purchases

48

New originations

2,876

2,563

2,846

2,857

1,539

Transfers from (to) held to maturity, net

(7)

17

11

2

22

Loan sales

(2,507)

(2,299)

(2,889)

(2,180)

(1,802)

Loan draws (payments), net

(3)

(1)

(1)

(32)

(1)

Balance at end of period (a)

$

1,743

$

1,384

$

1,104

$

1,137

$

442

(a)

Total loans held for sale include Real estate — residential mortgage loans held for sale at fair value of $63 million at June 30, 2017, and $62 million at March 31, 2017, December 31, 2016, and September 30, 2016.

Summary of Loan and Lease Loss Experience From Continuing Operations

(dollars in millions)

Three months ended

Six months ended

6/30/2017

3/31/2017

6/30/2016

6/30/2017

6/30/2016

Average loans outstanding

$

86,502

$

86,133

$

61,148

$

86,318

$

60,652

Allowance for loan and lease losses at beginning of period

$

870

$

858

$

826

$

858

$

796

Loans charged off:

Commercial and industrial

40

32

35

72

61

Real estate — commercial mortgage

3

2

3

3

Real estate — construction

Total commercial real estate loans

3

2

3

3

Commercial lease financing

1

7

3

8

6

Total commercial loans

44

39

40

83

70

Real estate — residential mortgage

4

(2)

1

2

3

Home equity loans

9

8

7

17

17

Consumer direct loans

8

10

6

18

12

Credit cards

12

11

8

23

16

Consumer indirect loans

5

11

2

16

6

Total consumer loans

38

38

24

76

54

Total loans charged off

82

77

64

159

124

Recoveries:

Commercial and industrial

2

5

3

7

6

Real estate — commercial mortgage

6

8

Real estate — construction

1

1

1

Total commercial real estate loans

1

6

1

9

Commercial lease financing

2

2

2

2

Total commercial loans

2

8

11

10

17

Real estate — residential mortgage

1

2

3

2

Home equity loans

5

3

4

8

7

Consumer direct loans

2

1

2

3

3

Credit cards

2

1

1

3

2

Consumer indirect loans

4

4

3

8

4

Total consumer loans

14

11

10

25

18

Total recoveries

16

19

21

35

35

Net loan charge-offs

(66)

(58)

(43)

(124)

(89)

Provision (credit) for loan and lease losses

66

70

71

136

147

Foreign currency translation adjustment

Allowance for loan and lease losses at end of period

$

870

$

870

$

854

$

870

$

854

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

$

48

$

55

$

69

$

55

$

56

Provision (credit) for losses on lending-related commitments

(7)

(19)

(7)

(6)

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

$

48

$

48

$

50

$

48

$

50

Total allowance for credit losses at end of period

$

918

$

918

$

904

$

918

$

904

Net loan charge-offs to average total loans

.31

%

.27

%

.28

%

.29

%

.30

%

Allowance for loan and lease losses to period-end loans

1.01

1.01

1.38

1.01

1.38

Allowance for credit losses to period-end loans

1.06

1.07

1.46

1.06

1.46

Allowance for loan and lease losses to nonperforming loans

171.6

151.8

138.0

171.6

138.0

Allowance for credit losses to nonperforming loans

181.1

160.2

146.0

181.1

146.0

Discontinued operations — education lending business:

Loans charged off

$

4

$

6

$

6

$

10

$

15

Recoveries

2

2

2

4

5

Net loan charge-offs

$

(2)

$

(4)

$

(4)

$

(6)

$

(10)

(a)

Included in "Accrued expense and other liabilities" on the balance sheet.

Asset Quality Statistics From Continuing Operations

(dollars in millions)

2Q17

1Q17

4Q16

3Q16

2Q16

Net loan charge-offs

$

66

$

58

$

72

$

44

$

43

Net loan charge-offs to average total loans

.31

%

.27

%

.34

%

.23

%

.28

%

Allowance for loan and lease losses

$

870

$

870

$

858

$

865

$

854

Allowance for credit losses (a)

918

918

913

918

904

Allowance for loan and lease losses to period-end loans

1.01

%

1.01

%

1.00

%

1.01

%

1.38

%

Allowance for credit losses to period-end loans

1.06

1.07

1.06

1.07

1.46

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

171.6

151.8

137.3

119.6

138.0

Allowance for credit losses to nonperforming loans (b)

181.1

160.2

146.1

127.0

146.0

Nonperforming loans at period end (b)

$

507

$

573

$

625

$

723

$

619

Nonperforming assets at period end (b)

556

623

676

760

637

Nonperforming loans to period-end portfolio loans (b)

.59

%

.67

%

.73

%

.85

%

1.00

%

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

.64

.72

.79

.89

1.03

(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 $835 million, $812 million, $865 million, $959 million, and $11 million of purchased credit impaired loans at June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016, and June 30, 2016, respectively.

Summary of Nonperforming Assets and Past Due Loans From Continuing Operations

(dollars in millions)

6/30/2017

3/31/2017

12/31/2016

9/30/2016

6/30/2016

Commercial and industrial

$

178

$

258

$

297

$

335

$

321

Real estate — commercial mortgage

34

32

26

32

14

Real estate — construction

4

2

3

17

25

Total commercial real estate loans

38

34

29

49

39

Commercial lease financing

11

5

8

13

10

Total commercial loans

227

297

334

397

370

Real estate — residential mortgage

58

54

56

72

54

Home equity loans

208

207

223

225

189

Consumer direct loans

2

3

6

2

1

Credit cards

2

3

2

3

2

Consumer indirect loans

10

9

4

24

3

Total consumer loans

280

276

291

326

249

Total nonperforming loans (a)

507

573

625

723

619

OREO

48

49

51

35

15

Other nonperforming assets

1

1

0

2

3

Total nonperforming assets (a)

$

556

$

623

$

676

$

760

$

637

Accruing loans past due 90 days or more

$

85

$

79

$

87

$

49

$

70

Accruing loans past due 30 through 89 days

340

312

404

317

203

Restructured loans — accruing and nonaccruing (b)

333

302

280

304

277

Restructured loans included in nonperforming loans (b)

193

161

141

149

133

Nonperforming assets from discontinued operations — education lending business

5

4

5

5

5

Nonperforming loans to period-end portfolio loans (a)

.59

%

.67

%

.73

%

.85

%

1.00

%

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

.64

.72

.79

.89

1.03

(a)

Nonperforming loan balances exclude $835 million, $812 million, $865 million, $959 million, and $11 million, of purchased credit impaired loans at June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016, and June 30, 2016, 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)

2Q17

1Q17

4Q16

3Q16

2Q16

Balance at beginning of period

$

573

$

625

$

723

$

619

$

676

Loans placed on nonaccrual status

143

218

170

78

124

Nonperforming loans acquired from First Niagara (a)

(31)

150

Charge-offs

(82)

(77)

(81)

(53)

(64)

Loans sold

(8)

(9)

Payments

(84)

(59)

(30)

(32)

(75)

Transfers to OREO

(8)

(11)

(21)

(5)

(6)

Transfers to other nonperforming assets

Loans returned to accrual status

(35)

(115)

(96)

(34)

(36)

Balance at end of period (b)

$

507

$

573

$

625

$

723

$

619

(a)

During the fourth quarter of 2016, Key adjusted the estimated fair value of the First Niagara acquired loan portfolio recorded during the third quarter of 2016, resulting in a $31 million decrease in the balance of acquired nonperforming loans.

(b)

Nonperforming loan balances exclude $835 million, $812 million, $865 million, $959 million, and $11 million of purchased credit impaired loans at June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016, and June 30, 2016, respectively.

Line of Business Results

(dollars in millions)

Percent change 2Q17 vs.

2Q17

1Q17

4Q16

3Q16

2Q16

1Q17

2Q16

Key Community Bank

Summary of operations

Total revenue (TE)

$

1,012

$

907

$

902

$

783

$

598

11.6

%

69.2

%

Provision for credit losses

47

47

48

37

25

88.0

Noninterest expense

652

628

682

589

445

3.8

46.5

Net income (loss) attributable to Key

197

146

108

98

80

34.9

146.3

Average loans and leases

47,431

47,036

47,031

41,548

30,936

.8

53.3

Average deposits

79,716

79,393

79,358

69,397

53,794

.4

48.2

Net loan charge-offs

47

43

42

31

17

9.3

176.5

Net loan charge-offs to average total loans

.40

%

.37

%

.36

%

.30

%

.22

%

N/A

N/A

Nonperforming assets at period end

$

406

$

395

$

412

$

428

$

651

2.8

(37.6)

Return on average allocated equity

16.62

%

12.61

%

9.05

%

10.95

%

11.76

%

N/A

N/A

Average full-time equivalent employees

10,899

10,804

11,198

9,805

7,331

.9

48.7

Key Corporate Bank

Summary of operations

Total revenue (TE)

$

596

$

579

$

630

$

556

$

451

2.9

%

32.2

%

Provision for credit losses

19

17

20

25

30

11.8

(36.7)

Noninterest expense

299

303

326

310

259

(1.3)

15.4

Net income (loss) attributable to Key

222

182

222

159

135

22.0

64.4

Average loans and leases

37,750

37,737

36,773

34,561

28,607

32.0

Average loans held for sale

1,000

1,097

1,223

1,103

591

(8.8)

69.2

Average deposits

21,146

21,003

23,172

22,708

19,129

.7

10.5

Net loan charge-offs

19

14

26

12

27

35.7

(29.6)

Net loan charge-offs to average total loans

.20

%

.15

%

.28

%

.14

%

.38

%

N/A

N/A

Nonperforming assets at period end

$

119

$

197

$

244

$

318

$

355

(39.6)

(66.5)

Return on average allocated equity

31.29

%

25.06

%

30.89

%

26.72

%

26.23

%

N/A

N/A

Average full-time equivalent employees

2,364

2,384

2,380

2,330

2,138

(.8)

10.6

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

View original content:http://www.prnewswire.com/news-releases/keycorp-reports-second-quarter-2017-net-income-of-393-million-or-36-per-common-share-300491409.html

SOURCE KeyCorp

Categories

Press Releases

Next Articles