KeyCorp Reports Third Quarter 2018 Net Income Of $468 Million, Or $.45 Per Common Share

KeyCorp Reports Third Quarter 2018 Net Income Of $468 Million, Or $.45 Per Common Share

Cash efficiency ratio of 58.7%

Return on average tangible common equity of 16.8%

PR Newswire

CLEVELAND, Oct. 18, 2018 /PRNewswire/ -- KeyCorp KEY today announced third quarter net income from continuing operations attributable to Key common shareholders of $468 million, or $.45 per common share, compared to $464 million, or $.44 per common share, for the second quarter of 2018 and $349 million, or $.32 per common share, for the third quarter of 2017.

"Our solid third quarter results reflect our success in growing and expanding client relationships, driving efficiency across the organization, and staying true to our moderate risk profile. This quarter, our return on tangible common equity ratio was 16.8%, and our cash efficiency ratio was 58.7%, both an improvement of over 300 basis points from last year.

"Our Community Bank and Corporate Bank both contributed to our year-over-year revenue growth of 3%, which demonstrates our competitive positioning and the success of our distinctive relationship-based business model. Expense management remains a priority, as we continue to execute on our cost initiatives, which allows us to reinvest into our businesses.

"Credit quality and capital remain strengths, with solid credit trends this quarter and disciplined capital management. Importantly, we increased our common share dividend 42% during the third quarter – from $.12 to $.17. We remain dedicated to delivering results for our shareholders, as we focus on maintaining our moderate risk profile, and staying diligent in managing credit quality as we move through different parts of the business cycle."

-       Beth Mooney, Chairman and CEO

Selected Financial Highlights





























dollars in millions, except per share data









Change 3Q18 vs.





3Q18

2Q18

3Q17



2Q18

3Q17

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

$

468



$

464



$

349





.9

%

34.1

%

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

     common share — assuming dilution

.45



.44



.32





2.3



40.6



Return on average tangible common equity from continuing operations (a)

16.81

%

16.73

%

12.21

%



N/A



N/A



Return on average total assets from continuing operations

1.40



1.41



1.07





N/A



N/A



Common Equity Tier 1 ratio (b)

9.93



10.13



10.26





N/A



N/A



Book value at period end

$

13.33



$

13.29



$

13.18





.3

%

1.1

%

Net interest margin (TE) from continuing operations

3.18

%

3.19

%

3.15

%



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 "Return on average tangible common equity from continuing operations." The table reconciles the GAAP performance measures to the corresponding non-GAAP measures, which provides a basis for period-to-period comparisons.

(b)

9/30/2018 ratio is estimated.

TE = Taxable Equivalent, N/A = Not Applicable

 

INCOME STATEMENT HIGHLIGHTS



























Revenue



























dollars in millions









Change 3Q18 vs.



3Q18

2Q18

3Q17



2Q18

3Q17

Net interest income (TE)

$

993



$

987



$

962





.6

%

3.2

%

Noninterest income

609



660



592





(7.7)



2.9



Total revenue

$

1,602



$

1,647



$

1,554





(2.7)

%

3.1

%















TE = Taxable Equivalent

Taxable-equivalent net interest income was $993 million for the third quarter of 2018, and the net interest margin was 3.18%, compared to taxable-equivalent net interest income of $962 million and a net interest margin of 3.15% for the third quarter of 2017, reflecting the benefit from higher interest rates and higher earning asset balances. Third quarter 2018 net interest income included $26 million of purchase accounting accretion, a decline of $22 million from the third quarter of 2017.

Compared to the second quarter of 2018, taxable-equivalent net interest income increased by $6 million, and the net interest margin declined by one basis point. Both net interest income and the net interest margin benefited from higher interest rates. One additional day in the third quarter further benefited net interest income. These benefits were offset by lower loan fees, an expected decline in purchase accounting accretion, and an elevated level of liquidity, reflecting higher short-term and seasonal deposits, as well as commercial loan paydowns.

Noninterest Income



























dollars in millions









Change 3Q18 vs.



3Q18

2Q18

3Q17



2Q18

3Q17

Trust and investment services income

$

117



$

128



$

135





(8.6)

%

(13.3)

%

Investment banking and debt placement fees

166



155



141





7.1



17.7



Service charges on deposit accounts

85



91



91





(6.6)



(6.6)



Operating lease income and other leasing gains

35



(6)



16





N/M



118.8



Corporate services income

52



61



54





(14.8)



(3.7)



Cards and payments income

69



71



75





(2.8)



(8.0)



Corporate-owned life insurance income

34



32



31





6.3



9.7



Consumer mortgage income

9



7



7





28.6



28.6



Mortgage servicing fees

19



22



21





(13.6)



(9.5)



Other income

23



99



21





(76.8)



9.5



Total noninterest income

$

609



$

660



$

592





(7.7)

%

2.9

%















N/M = Not meaningful

Key's noninterest income was $609 million for the third quarter of 2018, compared to $592 million for the year-ago quarter. Growth was primarily driven by a $25 million increase in investment banking and debt placement fees, related to strength in advisory fees, including benefit from the acquisition of Cain Brothers, as well as organic growth. Operating lease and other leasing gains increased $19 million related to higher volume and lease residual losses in the year-ago period. A decline in trust and investment services income, impacted by the sale of Key Insurance and Benefits Services in the second quarter of 2018, partially offset the increases. Cards and payments income and service charges on deposit accounts both declined $6 million, driven by the 2018 adoption of the revenue recognition accounting standard.

Compared to the second quarter of 2018, noninterest income decreased by $51 million. The decline was primarily related to a $78 million gain from the sale of Key Insurance and Benefits Services in the prior quarter, reported in other income. Trust and investment services income declined $11 million, primarily impacted by the sale of Key Insurance and Benefits Services, and corporate services income declined $9 million from lower derivative income. Partially offsetting these items was a $41 million increase in operating lease income and other leasing gains, related to a lease residual loss in the prior quarter. Additionally, investment banking and debt placement fees continue to show momentum, as fees increased $11 million, largely related to strength in advisory and loan syndication fees.

Noninterest Expense



























dollars in millions









Change 3Q18 vs.



3Q18

2Q18

3Q17



2Q18

3Q17

Personnel expense

$

553



$

586



$

559





(5.6)

%

(1.1)

%

Nonpersonnel expense

411



407



433





1.0



(5.1)



Total noninterest expense

$

964



$

993



$

992





(2.9)

%

(2.8)

%

















Key's noninterest expense was $964 million for the third quarter of 2018, compared to $992 million in the year-ago quarter. The third quarter of 2017 included $36 million of merger-related charges. Excluding these charges, the increase in expenses from the year-ago period was largely related to growth from the Cain Brothers acquisition and other investments throughout the year. This growth offset the realization of cost savings efforts across the franchise.

Key's noninterest expense was $964 million for the third quarter of 2018, compared to $993 million in the prior quarter. The decrease was largely driven by a $33 million decline in personnel expense, including lower severance and incentive compensation expense. Additionally, business services and professional fees declined by $8 million, partially offset by an increase in other expense.

 BALANCE SHEET HIGHLIGHTS

Average Loans



























dollars in millions









Change 3Q18 vs.



3Q18

2Q18

3Q17



2Q18

3Q17

Commercial and industrial (a)

$

44,749



$

45,030



$

41,416





(.6)

%

8.0

%

Other commercial loans

20,471



20,394



21,598





.4



(5.2)



Home equity loans

11,415



11,601



12,314





(1.6)



(7.3)



Other consumer loans

11,832



11,619



11,486





1.8



3.0



Total loans

$

88,467



$

88,644



$

86,814





(.2)

%

1.9

%















(a)

Commercial and industrial average loan balances include $128 million, $126 million, and $117 million of assets from commercial credit cards at September 30, 2018, June 30, 2018, and September 30, 2017, respectively.

Average loans were $88.5 billion for the third quarter of 2018, an increase of $1.7 billion compared to the third quarter of 2017, reflecting broad-based growth in commercial and industrial loans, partially offset by higher paydowns in commercial real estate balances and home equity lines of credit.

Compared to the second quarter of 2018, average loans decreased by $177 million, driven by continued levels of lower utilization and elevated paydowns. Period-end loan balances grew $1.0 billion compared to the prior quarter, reflecting increased momentum, as growth in commercial and industrial loans and commercial real estate balances increased near the end of the third quarter.

Average Deposits



























dollars in millions









Change 3Q18 vs.



3Q18

2Q18

3Q17



2Q18

3Q17

Non-time deposits

$

92,414



$

91,538



$

92,039





1.0

%

.4

%

Certificates of deposit ($100,000 or more)

8,186



7,516



6,402





8.9



27.9



Other time deposits

5,026



4,949



4,664





1.6



7.8



Total deposits

$

105,626



$

104,003



$

103,105





1.6

%

2.4

%















Cost of total deposits

.53

%

.43

%

.28

%



N/A

N/A















N/A = Not Applicable

Average deposits totaled $105.6 billion for the third quarter of 2018, an increase of $2.5 billion compared to the year-ago quarter, reflecting growth in higher-yielding deposit products, as well as strength in Key's retail banking franchise and growth from commercial relationships.

Compared to the second quarter of 2018, average deposits increased by $1.6 billion, reflecting growth from retail and commercial relationships, as well as short-term and seasonal deposit inflows.

ASSET QUALITY



























dollars in millions









Change 3Q18 vs.



3Q18

2Q18

3Q17



2Q18

3Q17

Net loan charge-offs

$

60



$

60



$

32







87.5

%

Net loan charge-offs to average total loans

.27

%

.27

%

.15

%



N/A



N/A



Nonperforming loans at period end (a)

$

645



$

545



$

517





18.3

%

24.8



Nonperforming assets at period end (a)

674



571



556





18.0



21.2



Allowance for loan and lease losses

887



887



880







.8



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

137.5

%

162.8

%

170.2

%



N/A



N/A



Provision for credit losses

$

62



$

64



$

51





(3.1)

%

21.6

%















(a)

Nonperforming loan balances exclude $606 million, $629 million, and $783 million of purchased credit impaired loans at September 30, 2018, June 30, 2018, and September 30, 2017, respectively.

N/A = Not Applicable

Key's provision for credit losses was $62 million for the third quarter of 2018, compared to $51 million for the third quarter of 2017 and $64 million for the second quarter of 2018. Key's allowance for loan and lease losses was $887 million, or .99% of total period-end loans at September 30, 2018, compared to 1.02% at September 30, 2017, and 1.01% at June 30, 2018.

Net loan charge-offs for the third quarter of 2018 totaled $60 million, or .27% of average total loans. These results compare to $32 million, or .15%, for the third quarter of 2017, and $60 million, or .27%, for the second quarter of 2018.

At September 30, 2018, Key's nonperforming loans totaled $645 million, which represented .72% of period-end portfolio loans. These results compare to .60% at September 30, 2017, and .62% at June 30, 2018. Nonperforming assets at September 30, 2018, totaled $674 million, and represented .75% of period-end portfolio loans and OREO and other nonperforming assets. These results compare to .64% at September 30, 2017, and .65% at June 30, 2018.

CAPITAL

Key's estimated risk-based capital ratios included in the following table continued to exceed all "well-capitalized" regulatory benchmarks at September 30, 2018.

Capital Ratios

















9/30/2018



6/30/2018



9/30/2017



Common Equity Tier 1 (a)

9.93

%

10.13

%

10.26

%

Tier 1 risk-based capital (a)

11.09



10.95



11.11



Total risk based capital (a)

12.97



12.83



13.09



Tangible common equity to tangible assets (b)

8.05



8.32



8.49



Leverage (a)

10.05



9.87



9.83











(a)

9/30/2018 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." 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 in the third quarter. As shown in the preceding table, at September 30, 2018, Key's estimated Common Equity Tier 1 and Tier 1 risk-based capital ratios stood at 9.93% and 11.09%, respectively. Key's tangible common equity ratio was 8.05% at September 30, 2018.

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 9.85% at September 30, 2018.  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 3Q18 vs.





3Q18

2Q18

3Q17



2Q18

3Q17

Shares outstanding at beginning of period

1,058,944



1,064,939



1,092,739





(.6)

%

(3.1)

%

Open market repurchases and return of shares under employee 

     compensation plans

(25,418)



(6,259)



(15,298)





306.1



66.2



Shares issued under employee compensation plans (net of cancellations)

761



264



1,598





188.3



(52.4)



     Shares outstanding at end of period

1,034,287



1,058,944



1,079,039





(2.3)

%

(4.1)

%

















N/M = Not Meaningful

Consistent with Key's 2018 Capital Plan, during the third quarter of 2018, Key declared a dividend of $.17 per common share, reflecting a 42% increase from the prior quarter. Key also completed $542 million of common share repurchases during the quarter.

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 3Q18 vs.





3Q18

2Q18

3Q17



2Q18

3Q17

Revenue from continuing operations (TE)













Key Community Bank

$

994



$

997



$

945





(.3)

%

5.2

%

Key Corporate Bank

574



542



561





5.9



2.3



Other Segments

24



37



42





(35.1)



(42.9)





Total segments

1,592



1,576



1,548





1.0



2.8



Reconciling Items (a)

10



71



6





(85.9)



66.7





Total

$

1,602



$

1,647



$

1,554





(2.7)

%

3.1

%

















Income (loss) from continuing operations attributable to Key













Key Community Bank

$

241



$

243



$

163





(.8)

%

47.9

%

Key Corporate Bank

199



167



190





19.2



4.7



Other Segments

22



25



21





(12.0)



4.8





Total segments

462



435



374





6.2



23.5



Reconciling Items (b)

20



44



(11)





(54.5)



N/M





Total

$

482



$

479



$

363





.6

%

32.8

%

















(a)

Reconciling items consists primarily of the gain on the sale of Key Insurance and Benefits Services for the second quarter of 2018.

(b)

Reconciling items consists primarily of the gain on the sale of Key Insurance and Benefits Services for the second quarter of 2018, the unallocated portion of merger-related charges for the third quarter of 2017, 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 3Q18 vs.



3Q18

2Q18

3Q17



2Q18

3Q17

Summary of operations













Net interest income (TE)

$

726



$

715



$

673





1.5

%

7.9

%

Noninterest income

268



282



272





(5.0)



(1.5)



Total revenue (TE)

994



997



945





(.3)



5.2



Provision for credit losses

43



38



59





13.2



(27.1)



Noninterest expense

635



640



626





(.8)



1.4



Income (loss) before income taxes (TE)

316



319



260





(.9)



21.5



Allocated income taxes (benefit) and TE adjustments

75



76



97





(1.3)



(22.7)



Net income (loss) attributable to Key

$

241



$

243



$

163





(.8)

%

47.9

%















Average balances













Loans and leases

$

47,862



$

47,985



$

47,614





(.3)

%

.5

%

Total assets

51,740



51,867



51,642





(.2)



.2



Deposits

82,259



80,930



79,563





1.6



3.4

















Assets under management at period end

$

40,575



$

39,663



$

38,660





2.3

%

5.0

%















TE = Taxable Equivalent

 

Additional Key Community Bank Data



























dollars in millions









Change 3Q18 vs.



3Q18

2Q18

3Q17



2Q18

3Q17

Noninterest income













Trust and investment services income

$

90



$

92



$

85





(2.2)

%

5.9

%

Service charges on deposit accounts

72



77



78





(6.5)



(7.7)



Cards and payments income

59



59



65







(9.2)



Other noninterest income

47



54



44





(13.0)



6.8



Total noninterest income

$

268



$

282



$

272





(5.0)

%

(1.5)

%















Average deposit balances













NOW and money market deposit accounts

$

45,967



$

45,112



$

44,481





1.9

%

3.3

%

Savings deposits

4,923



5,078



5,165





(3.1)



(4.7)



Certificates of deposit ($100,000 or more)

5,608



5,232



4,195





7.2



33.7



Other time deposits

5,019



4,934



4,657





1.7



7.8



Noninterest-bearing deposits

20,742



20,574



21,065





.8



(1.5)



Total deposits

$

82,259



$

80,930



$

79,563





1.6

%

3.4

%















Home equity loans













Average balance

$

11,317



$

11,496



$

12,182









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

70

%

70

%

69

%







Percent first lien positions

60



60



60























Other data













Branches

1,166



1,177



1,208









Automated teller machines

1,518



1,537



1,588























Key Community Bank Summary of Operations (3Q18 vs. 3Q17)

  • Positive operating leverage compared to the prior year
  • Net income increased $78 million, or 47.9%, from the prior year
  • Average commercial and industrial loans increased $831 million, or 4.4%, from the prior year

Key Community Bank recorded net income attributable to Key of $241 million for the third quarter of 2018, compared to $163 million for the year-ago quarter, benefiting from momentum in Key's core businesses and a lower tax rate as a result of tax reform.

Taxable-equivalent net interest income increased by $53 million, or 7.9%, from the third quarter of 2017. The increase in net interest income was primarily attributable to the benefit from higher interest rates and balance sheet growth, partially offset by lower purchase accounting accretion. Average loans and leases increased $248 million, or .5%, largely driven by a $831 million, or 4.4%, increase in commercial and industrial loans, partially offset by a continued decline in home equity, in line with industry trends. Additionally, average deposits increased $2.7 billion, or 3.4%, driven by growth across multiple businesses, from the third quarter of 2017.

Noninterest income decreased $4 million, or 1.5%, from the year-ago quarter driven by lower service charges on deposit accounts and cards and payments income, which were impacted by revenue recognition changes. This was partially offset by higher trust and investment services income, which increased primarily due to higher assets under management from market growth.

The provision for credit losses decreased by $16 million, or 27.1%, from the third quarter of 2017. Net loan charge-offs increased $2 million, or 4.9%, from the third quarter of 2017, as overall credit quality remained stable.

Noninterest expense increased $9 million, or 1.4%, from the year-ago quarter. Personnel expense increased, primarily driven by higher production related incentive compensation and ongoing investments, including residential mortgage.

Key Corporate Bank









































dollars in millions









Change 3Q18 vs.



3Q18

2Q18

3Q17



2Q18

3Q17

Summary of operations













Net interest income (TE)

$

273



$

277



$

292





(1.4)

%

(6.5)

%

Noninterest income

301



265



269





13.6



11.9



Total revenue (TE)

574



542



561





5.9



2.3



Provision for credit losses

20



28



(11)





(28.6)



N/M



Noninterest expense

316



325



303





(2.8)



4.3



Income (loss) before income taxes (TE)

238



189



269





25.9



(11.5)



Allocated income taxes and TE adjustments

39



22



79





77.3



(50.6)



Net income (loss) attributable to Key

$

199



$

167



$

190





19.2

%

4.7

%















Average balances













Loans and leases

$

39,714



$

39,709



$

38,021







4.5

%

Loans held for sale

1,042



1,299



1,521





(19.8)

%

(31.5)



Total assets

46,860



47,212



45,257





(.7)



3.5



Deposits

21,056



21,057



21,559







(2.3)

















TE = Taxable Equivalent, N/M = Not Meaningful

 

Additional Key Corporate Bank Data



























dollars in millions









Change 3Q18 vs.



3Q18

2Q18

3Q17



2Q18

3Q17

Noninterest income













Trust and investment services income

$

27



$

29



$

34





(6.9)

%

(20.6)

%

Investment banking and debt placement fees

162



153



137





5.9



18.2



Operating lease income and other leasing gains

34



(10)



13





N/M



161.5

















Corporate services income

37



44



40





(15.9)



(7.5)



Service charges on deposit accounts

13



13



13









Cards and payments income

10



12



10





(16.7)





Payments and services income

60



69



63





(13.0)



(4.8)

















Mortgage servicing fees

15



19



18





(21.1)



(16.7)



Other noninterest income

3



5



4





(40.0)



(25.0)



Total noninterest income

$

301



$

265



$

269





13.6

%

11.9

%















N/M = Not Meaningful

Key Corporate Bank Summary of Operations (3Q18 vs. 3Q17)

  • Commercial and industrial loans up $2.6 billion, or 11.4%, from prior year
  • Investment banking and debt placement fees up $25 million, or 18.2%, from prior year

Key Corporate Bank recorded net income attributable to Key of $199 million for the third quarter of 2018, compared to $190 million for the year-ago quarter.

Taxable-equivalent net interest income decreased by $19 million, or 6.5%, compared to the third quarter of 2017.  This decline is primarily related to $7 million of lower purchase accounting accretion, as well as loan spread compression.  Average loan and lease balances increased $1.7 billion, or 4.5%, from the year-ago quarter, driven by broad-based growth in commercial and industrial loans, partially offset by a continued decline in home equity. Average deposit balances decreased $503 million, or 2.3%, from the year-ago quarter, driven by the managed exit of higher cost corporate and public sector deposits offsetting growth in core deposits.

Noninterest income was up $32 million, or 11.9%, from the prior year.  Investment banking and debt placement fees increased $25 million related to the acquisition of Cain Brothers and organic growth. Operating lease income and other leasing gains increased $21 million due to higher volumes, as well as lease residual losses in the year-ago period.  These increases were slightly offset by lower trust and investment services income of $7 million, as well as $3 million declines in both mortgage fees due to lower transactional fees and corporate services income due to lower derivatives income.

During the third quarter of 2018, the provision for credit losses increased $31 million, compared to the third quarter of 2017, mostly due to higher net loan charge-offs.

Noninterest expense increased by $13 million, or 4.3%, from the third quarter of 2017. The increase from the prior year was largely related to acquisitions and investments made throughout the year driving increases in personnel expense and intangible amortization, as well as higher operating lease expense, driven by increased volume.

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 $22 million for the third quarter of 2018, compared to $21 million for the same period last year.

*****

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 $138.8 billion at September 30, 2018.

Key provides deposit, lending, cash management, and investment services to individuals and businesses in 15 states under the name KeyBank National Association through a network of over 1,100 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, 2017, 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 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, October 18, 2018.  An audio replay of the call will be available through October 28, 2018.

*****

KeyCorp

Third Quarter 2018

Financial Supplement

 

Financial Highlights

(dollars in millions, except per share amounts)







Three months ended







9/30/2018

6/30/2018

9/30/2017

Summary of operations









Net interest income (TE)

$

993



$

987



$

962





Noninterest income

609



660



592







Total revenue (TE)

1,602



1,647



1,554





Provision for credit losses

62



64



51





Noninterest expense

964



993



992





Income (loss) from continuing operations attributable to Key

482



479



363





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



3



1





Net income (loss) attributable to Key

482



482



364

















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

468



464



349





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



3



1





Net income (loss) attributable to Key common shareholders

468



467



350















Per common share









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

$

.45



$

.44



$

.32





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









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

.45



.44



.32

















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

.45



.44



.32





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









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

.45



.44



.32

















Cash dividends declared

.17



.12



.095





Book value at period end

13.33



13.29



13.18





Tangible book value at period end

10.59



10.59



10.52





Market price at period end

19.89



19.54



18.82















Performance ratios









From continuing operations:









Return on average total assets

1.40

%

1.41

%

1.07

%



Return on average common equity

13.36



13.29



9.74





Return on average tangible common equity (c)

16.81



16.73



12.21





Net interest margin (TE)

3.18



3.19



3.15





Cash efficiency ratio (c)

58.7



58.8



62.2

















From consolidated operations:









Return on average total assets

1.39

%

1.40

%

1.06

%



Return on average common equity

13.36



13.37



9.77





Return on average tangible common equity (c)

16.81



16.84



12.25





Net interest margin (TE)

3.16



3.17



3.13





Loan to deposit (d)

87.0



86.9



86.2















Capital ratios at period end









Key shareholders' equity to assets

10.96

%

10.96

%

11.15

%



Key common shareholders' equity to assets

9.93



10.21



10.40





Tangible common equity to tangible assets (c)

8.05



8.32



8.49





Common Equity Tier 1 (e)

9.93



10.13



10.26





Tier 1 risk-based capital (e)

11.09



10.95



11.11





Total risk-based capital (e)

12.97



12.83



13.09





Leverage (e)

10.05



9.87



9.83















Asset quality — from continuing operations









Net loan charge-offs

$

60



$

60



$

32





Net loan charge-offs to average loans

.27

%

.27

%

.15

%



Allowance for loan and lease losses

$

887



$

887



$

880





Allowance for credit losses

947



945



937





Allowance for loan and lease losses to period-end loans

.99

%

1.01

%

1.02

%



Allowance for credit losses to period-end loans

1.06



1.07



1.08





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

137.5



162.8



170.2





Allowance for credit losses to nonperforming loans (f)

146.8



173.4



181.2





Nonperforming loans at period-end (f)

$

645



$

545



$

517





Nonperforming assets at period-end (f)

674



571



556





Nonperforming loans to period-end portfolio loans (f)

.72

%

.62

%

.60

%



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

.75



.65



.64















Trust assets









Assets under management

$

40,575



$

39,663



$

38,660















Other data









Average full-time equivalent employees

18,150



18,376



18,548





Branches

1,166



1,177



1,208















Taxable-equivalent adjustment

$

7



$

8



$

14



 

Financial Highlights (continued)

(dollars in millions, except per share amounts)





Nine months ended





9/30/2018



9/30/2017

Summary of operations









Net interest income (TE)

$

2,932





$

2,878





Noninterest income

1,870





1,822





Total revenue (TE)

4,802





4,700





Provision for credit losses

187





180





Noninterest expense

2,963





3,000





Income (loss) from continuing operations attributable to Key

1,377





1,094





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

5





6





Net income (loss) attributable to Key

1,382





1,100















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

$

1,334





$

1,038





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

5





6





Net income (loss) attributable to Key common shareholders

1,339





1,044













Per common share









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

$

1.28





$

.96





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

.01





.01





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

1.27





.97















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

1.26





.95





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

.01





.01





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

1.26





.96















Cash dividends paid

.395





.275













Performance ratios









From continuing operations:









Return on average total assets

1.35

%



1.10

%



Return on average common equity

12.81





9.89





Return on average tangible common equity (c)

16.16





12.36





Net interest margin (TE)

3.17





3.19





Cash efficiency ratio (c)

60.1





62.4















From consolidated operations:









Return on average total assets

1.35

%



1.09

%



Return on average common equity

12.86





9.95





Return on average tangible common equity (c)

16.22





12.43





Net interest margin (TE)

3.15





3.17













Asset quality — from continuing operations









Net loan charge-offs

$

174





$

156





Net loan charge-offs to average total loans

.26

%



.24

%











Other data









Average full-time equivalent employees

18,354





18,427













Taxable-equivalent adjustment

23





39







(a)

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" 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.

(e)

September 30, 2018, ratio is estimated.

(f)

Nonperforming loan balances exclude $606 million, $629 million, and $783 million of purchased credit impaired loans at September 30, 2018, June 30, 2018, and September 30, 2017, respectively.

 

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," and "cash efficiency ratio."

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.

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.

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. Management believes this ratio provide greater consistency and comparability between Key's results and those of its peer banks. Additionally, this ratio is 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



Nine months ended



9/30/2018

6/30/2018

9/30/2017



9/30/2018

9/30/2017

Tangible common equity to tangible assets at period-end













Key shareholders' equity (GAAP)

$

15,208



$

15,100



$

15,249









Less: Intangible assets (a)

2,838



2,858



2,870









      Preferred Stock (b)

1,421



1,009



1,009









      Tangible common equity (non-GAAP)

$

10,949



$

11,233



$

11,370









Total assets (GAAP)

$

138,805



$

137,792



$

136,733









Less: Intangible assets (a)

2,838



2,858



2,870









      Tangible assets (non-GAAP)

$

135,967



$

134,934



$

133,863









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

8.05

%

8.32

%

8.49

%







Pre-provision net revenue













Net interest income (GAAP)

$

986



$

979



$

948





$

2,909



$

2,839



Plus: Taxable-equivalent adjustment

7



8



14





23



39



      Noninterest income

609



660



592





1,870



1,822



Less: Noninterest expense

964



993



992





2,963



3,000



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

$

638



$

654



$

562





$

1,839



$

1,700



Average tangible common equity













Average Key shareholders' equity (GAAP)

$

15,210



$

15,032



$

15,241





$

15,045



$

15,208



Less: Intangible assets (average) (c)

2,848



2,883



2,878





2,882



2,802



      Preferred stock (average)

1,316



1,025



1,025





1,123



1,175



      Average tangible common equity (non-GAAP)

$

11,046



$

11,124



$

11,338





$

11,040



$

11,231



Return on average tangible common equity from continuing operations













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

     shareholders (GAAP)

$

468



$

464



$

349





$

1,334



$

1,038



Average tangible common equity (non-GAAP)

11,046



11,124



11,338





11,040



11,231

















Return on average tangible common equity from continuing operations

(non-GAAP)

16.81

%

16.73

%

12.21

%



16.16

%

12.36

%

Return on average tangible common equity consolidated













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

$

468



$

467



$

350





$

1,339



$

1,044



Average tangible common equity (non-GAAP)

11,046



11,124



11,338





11,040



11,231

















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

16.81

%

16.84

%

12.25

%



16.22

%

12.43

%

Cash efficiency ratio













Noninterest expense (GAAP)

$

964



$

993



$

992





$

2,963



$

3,000



Less: Intangible asset amortization

23



25



25





77



69



      Adjusted noninterest expense (non-GAAP)

$

941



$

968



$

967





$

2,886



$

2,931

















Net interest income (GAAP)

$

986



$

979



$

948





$

2,909



$

2,839



Plus: Taxable-equivalent adjustment

7



8



14





23



39



      Noninterest income

609



660



592





1,870



1,822



      Total taxable-equivalent revenue (non-GAAP)

$

1,602



$

1,647



$

1,554





$

4,802



$

4,700

















Cash efficiency ratio (non-GAAP)

58.7

%

58.8

%

62.2

%



60.1

%

62.4

%

 

GAAP to Non-GAAP Reconciliations (continued)

(dollars in millions)







Three

months

ended







9/30/2018

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





Common Equity Tier 1 under current RCR

$

12,197





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







Deferred tax assets and other intangible assets (d)







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

$

12,197













Net risk-weighted assets under current RCR

$

122,781





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







Mortgage servicing assets (f)

755







Deferred tax assets

345







All other assets







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

$

123,881













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

9.85

%





(a)

For the three months ended September 30, 2018, June 30, 2018, and September 30, 2017, intangible assets exclude $17 million, $20 million, and $30 million, respectively, of period-end purchased credit card receivables.

(b)

Net of capital surplus.

(c)

For the three months ended September 30, 2018, June 30, 2018, and September 30, 2017, average intangible assets exclude $18 million, $21 million, and $32 million, respectively, of average purchased credit card receivables. For the nine months ended September 30, 2018, and September 30, 2017, average intangible assets exclude $21 million and $36 million, respectively, of average purchased credit card receivables.

(d)

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.

(e)

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."

(f)

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

GAAP = U.S. generally accepted accounting principles

 

Consolidated Balance Sheets

(dollars in millions)



















9/30/2018

6/30/2018

9/30/2017

Assets









Loans

$

89,268



$

88,222



$

86,492





Loans held for sale

1,618



1,418



1,341





Securities available for sale

18,341



17,367



19,012





Held-to-maturity securities

11,869



12,277



10,276





Trading account assets

958



833



783





Short-term investments

2,272



2,646



3,993





Other investments

681



709



728







Total earning assets

125,007



123,472



122,625





Allowance for loan and lease losses

(887)



(887)



(880)





Cash and due from banks

319



784



562





Premises and equipment

891



892



916





Operating lease assets

930



903



736





Goodwill

2,516



2,516



2,487





Other intangible assets

338



361



412





Corporate-owned life insurance

4,156



4,147



4,113





Accrued income and other assets

4,378



4,382



4,366





Discontinued assets

1,157



1,222



1,396







Total assets

$

138,805



$

137,792



$

136,733















Liabilities









Deposits in domestic offices:











NOW and money market deposit accounts

$

57,219



$

55,059



$

53,734







Savings deposits

4,948



6,199



6,366







Certificates of deposit ($100,000 or more)

8,453



7,547



6,519







Other time deposits

5,130



4,943



4,720







  Total interest-bearing deposits

75,750



73,748



71,339







Noninterest-bearing deposits

30,030



30,800



32,107







  Total deposits

105,780



104,548



103,446





Federal funds purchased and securities sold under repurchase agreements

1,285



1,667



372





Bank notes and other short-term borrowings

637



639



616





Accrued expense and other liabilities

2,044



1,983



1,949





Long-term debt

13,849



13,853



15,100







Total liabilities

123,595



122,690



121,483















Equity









Preferred stock

1,450



1,025



1,025





Common shares

1,257



1,257



1,257





Capital surplus

6,315



6,315



6,310





Retained earnings

11,262



10,970



10,125





Treasury stock, at cost

(3,910)



(3,382)



(2,962)





Accumulated other comprehensive income (loss)

(1,166)



(1,085)



(506)







Key shareholders' equity

15,208



15,100



15,249





Noncontrolling interests

2



2



1







Total equity

15,210



15,102



15,250



Total liabilities and equity

$

138,805



$

137,792



$

136,733















Common shares outstanding (000)

1,034,287



1,058,944



1,079,039



 

Consolidated Statements of Income

(dollars in millions, except per share amounts)







Three months ended



Nine months ended







9/30/2018

6/30/2018

9/30/2017



9/30/2018

9/30/2017

Interest income















Loans

$

1,025



$

1,000



$

928





$

2,965



$

2,753





Loans held for sale

12



16



17





40



39





Securities available for sale

102



97



91





294



276





Held-to-maturity securities

72



72



55





213



161





Trading account assets

7



7



7





21



21





Short-term investments

15



8



6





31



14





Other investments

6



5



5





17



12







Total interest income

1,239



1,205



1,109





3,581



3,276



Interest expense















Deposits

140



112



72





343



196





Federal funds purchased and securities sold under repurchase agreements

1



5







10



1





Bank notes and other short-term borrowings

4



7



3





17



12





Long-term debt

108



102



86





302



228







Total interest expense

253



226



161





672



437



Net interest income

986



979



948





2,909



2,839



Provision for credit losses

62



64



51





187



180



Net interest income after provision for credit losses

924



915



897





2,722



2,659



Noninterest income















Trust and investment services income

117



128



135





378



404





Investment banking and debt placement fees

166



155



141





464



403





Service charges on deposit accounts

85



91



91





265



268





Operating lease income and other leasing gains

35



(6)



16





61



69





Corporate services income

52



61



54





175



163





Cards and payments income

69



71



75





202



210





Corporate-owned life insurance income

34



32



31





98



94





Consumer mortgage income

9



7



7





23



19





Mortgage servicing fees

19



22



21





61



54





Other income (a)

23



99



21





143



138







Total noninterest income

609



660



592





1,870



1,822



Noninterest expense















Personnel

553



586



559





1,733



1,669





Net occupancy

76



79



74





233



239





Computer processing

52



51



56





155



171





Business services and professional fees

43



51



49





135



140





Equipment

27



26



29





79



83





Operating lease expense

31



30



24





88



64





Marketing

26



26



34





77



85





FDIC assessment

21



21



21





63



62





Intangible asset amortization

23



25



25





77



69





OREO expense, net

3





3





5



8





Other expense

109



98



118





318



410







Total noninterest expense

964



993



992





2,963



3,000



Income (loss) from continuing operations before income taxes

569



582



497





1,629



1,481





Income taxes

87



103



134





252



386



Income (loss) from continuing operations

482



479



363





1,377



1,095





Income (loss) from discontinued operations, net of taxes



3



1





5



6



Net income (loss)

482



482



364





1,382



1,101





Less:  Net income (loss) attributable to noncontrolling interests











1



Net income (loss) attributable to Key

$

482



$

482



$

364





$

1,382



$

1,100





















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

$

468



$

464



$

349





$

1,334



$

1,038



Net income (loss) attributable to Key common shareholders

468



467



350





1,339



1,044



Per common share













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

$

.45



$

.44



$

.32





$

1.28



$

.96



Income (loss) from discontinued operations, net of taxes









.01



.01



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

.45



.44



.32





1.27



.97



Per common share — assuming dilution













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

$

.45



$

.44



$

.32





$

1.26



$

.95



Income (loss) from discontinued operations, net of taxes









.01



.01



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

.45



.44



.32





1.26



.96





















Cash dividends declared per common share

$

.17



$

.12



$

.095





$

.395



$

.275





















Weighted-average common shares outstanding (000)

1,036,479



1,052,652



1,073,390





1,048,397



1,075,296





Effect of common share options and other stock awards

13,497



13,141



15,451





14,419



16,359



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

1,049,976



1,065,793



1,088,841





1,062,816



1,091,655





















(a)

For the three months ended September 30, 2018, June 30, 2018, and September 30, 2017, net securities gains (losses) totaled less than $1 million. For the three months ended September 30, 2018, June 30, 2018, and September 30, 2017, 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, as applicable.

 

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

(dollars in millions)































Third Quarter 2018



Second Quarter 2018



Third Quarter 2017





Average



Yield/



Average



Yield/



Average



Yield/





Balance

Interest (a)

Rate (a)



Balance

Interest (a)

Rate (a)



Balance

Interest (a)

Rate (a)

Assets

























Loans: (b), (c)

























Commercial and industrial (d)

$

44,749



$

495



4.39

%



$

45,030



$

485



4.32

%



$

41,416



$

414



3.97

%



Real estate — commercial mortgage

14,268



176



4.89





14,055



172



4.89





14,850



169



4.51





Real estate — construction

1,759



22



5.05





1,789



23



4.97





2,054



23



4.51





Commercial lease financing

4,444



43



3.88





4,550



41



3.61





4,694



46



3.89





Total commercial loans

65,220



736



4.49





65,424



721



4.41





63,014



652



4.11





Real estate — residential mortgage

5,466



55



3.99





5,451



54



3.97





5,493



54



3.92





Home equity loans

11,415



137



4.80





11,601



135



4.67





12,314



136



4.41





Consumer direct loans

1,789



35



7.71





1,768



33



7.54





1,774



33



7.26





Credit cards

1,095



32



11.43





1,080



30



11.21





1,049



30



11.34





Consumer indirect loans

3,482



37



4.25





3,320



35



4.26





3,170



37



4.64





Total consumer loans

23,247



296



5.06





23,220



287



4.97





23,800



290



4.85





Total loans

88,467



1,032



4.64





88,644



1,008



4.56





86,814



942



4.31





Loans held for sale

1,117



12



4.59





1,375



16



4.50





1,607



17



4.13





Securities available for sale (b), (e)

17,631



102



2.22





17,443



97



2.13





18,574



91



1.96





Held-to-maturity securities (b)

12,065



72



2.40





12,226



72



2.36





10,469



55



2.12





Trading account assets

787



7



3.37





943



7



3.21





889



7



2.74





Short-term investments

2,928



15



1.93





2,015



8



1.76





2,166



6



1.21





Other investments (e)

685



6



3.27





710



5



3.08





728



5



2.46





Total earning assets

123,680



1,246



3.98





123,356



1,213



3.92





121,247



1,123



3.68





Allowance for loan and lease losses

(886)









(875)









(868)









Accrued income and other assets

13,935









13,897









13,977









Discontinued assets

1,186









1,241









1,417









Total assets

$

137,915









$

137,619









$

135,773







Liabilities

























NOW and money market deposit accounts

$

56,391



82



.58





$

54,749



59



.44





$

53,826



37



.27





Savings deposits

5,413



3



.20





6,276



5



.35





6,697



5



.25





Certificates of deposit ($100,000 or more)

8,186



38



1.86





7,516



32



1.70





6,402



21



1.31





Other time deposits

5,026



17



1.40





4,949



16



1.22





4,664



9



.81





Total interest-bearing deposits

75,016



140



.74





73,490



112



.61





71,589



72



.40





Federal funds purchased and securities

        sold under repurchase agreements

552



1



1.00





1,475



5



1.41





456





.23





Bank notes and other short-term borrowings

596



4



2.76





1,116



7



2.27





865



3



1.49





Long-term debt (f), (g)

12,678



108



3.34





12,748



102



3.20





12,631



86



2.75





Total interest-bearing liabilities

88,842



253



1.13





88,829



226



1.02





85,541



161



.75





Noninterest-bearing deposits

30,610









30,513









31,516









Accrued expense and other liabilities

2,065









2,002









2,057









Discontinued liabilities (g)

1,186









1,241









1,417









Total liabilities

122,703









122,585









120,531







Equity

























Key shareholders' equity

15,210









15,032









15,241









Noncontrolling interests

2









2









1









Total equity

15,212









15,034









15,242









Total liabilities and equity

$

137,915









$

137,619









$

135,773







Interest rate spread (TE)





2.85

%







2.90

%







2.93

%

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



993



3.18

%





987



3.19

%





962



3.15

%

TE adjustment (b)



7









8









14







Net interest income, GAAP basis



$

986









$

979









$

948





(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 21% for the three months ended September 30, 2018, and June 30, 2018, and 35% for the three months ended September 30, 2017.

(c)

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

(d)

Commercial and industrial average balances include $128 million, $126 million, and $117 million of assets from commercial credit cards for the three months ended September 30, 2018, June 30, 2018, and September 30, 2017, 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)























Nine months ended September 30, 2018



Nine months ended September 30, 2017





Average







Average









Balance

Interest (a)

Yield/Rate (a)



Balance

Interest (a)

Yield/ Rate (a)

Assets

















Loans: (b), (c)

















Commercial and industrial (d)

$

44,178



$

1,414



4.28

%



$

40,700



$

1,196



3.93

%



Real estate — commercial mortgage

14,137



513



4.85





15,043



520

4.62





Real estate — construction

1,834



67



4.88





2,203



80



4.86





Commercial lease financing

4,552



125



3.67





4,673



140



3.99





Total commercial loans

64,701



2,119



4.38





62,619



1,936



4.13





Real estate — residential mortgage

5,466



163



3.97





5,507



160



3.88





Home equity loans

11,629



406



4.67





12,465



402



4.32





Consumer direct loans

1,774



101



7.59





1,760



94



7.10





Credit cards

1,085



92



11.32





1,053



88



11.15





Consumer indirect loans

3,363



107



4.27





3,081



112



4.85





Total consumer loans

23,317



869



4.98





23,866



856



4.79





Total loans

88,018



2,988



4.54





86,485



2,792



4.31





Loans held for sale

1,226



40



4.40





1,293



39



4.01





Securities available for sale (b), (e)

17,653



294



2.14





18,582



276



1.96





Held-to-maturity securities (b)

12,111



213



2.35





10,311



161



2.08





Trading account assets

879



21



3.19





966



21



2.84





Short-term investments

2,334



31



1.76





1,918



14



1.00





Other investments (e)

706



17



3.10





708



12



2.20





Total earning assets

122,927



3,604



3.90





120,263



3,315



3.68





Allowance for loan and lease losses

(879)









(862)









Accrued income and other assets

13,966









13,801









Discontinued assets

1,243









1,477









Total assets

$

137,257









$

134,679







Liabilities

















NOW and money market deposit accounts

$

54,891



187



.46





$

54,178



103



.25





Savings deposits

5,971



13



.28





6,635



10



.19





Certificates of deposit ($100,000 or more)

7,563



97



1.72





6,050



56



1.24





Other time deposits

4,947



46



1.25





4,673



27



.78





Total interest-bearing deposits

73,372



343



.63





71,536



196



.37





Federal funds purchased and securities sold under repurchase agreements

1,146



10



1.22





570



1



.27





Bank notes and other short-term borrowings

1,015



17



2.19





1,291



12



1.27





Long-term debt (f), (g)

12,631



302



3.17





11,510



228



2.66





Total interest-bearing liabilities

88,164



672



1.02





84,907



437



.69





Noninterest-bearing deposits

30,701









31,123









Accrued expense and other liabilities

2,102









1,962









Discontinued liabilities (g)

1,243









1,478









Total liabilities

122,210









119,470







Equity

















Key shareholders' equity

15,045









15,208









Noncontrolling interests

2









1









Total equity

15,047









15,209









Total liabilities and equity

$

137,257









$

134,679







Interest rate spread (TE)





2.88

%







2.99

%

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



2,932



3.17

%





2,878



3.19

%

TE adjustment (b)



23









39







Net interest income, GAAP basis



$

2,909









$

2,839





(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 21% and 35% for the nine months ended September 30, 2018, and September 30, 2017, respectively.

(c)

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

(d)

Commercial and industrial average balances include $125 million and $116 million of assets from commercial credit cards for the nine months ended September 30, 2018, and September 30, 2017, 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



Nine months ended



9/30/2018

6/30/2018

9/30/2017



9/30/2018

9/30/2017

Personnel (a)

$

553



$

586



$

559





$

1,733



$

1,669



Net occupancy

76



79



74





233



239



Computer processing

52



51



56





155



171



Business services and professional fees

43



51



49





135



140



Equipment

27



26



29





79



83



Operating lease expense

31



30



24





88



64



Marketing

26



26



34





77



85



FDIC assessment

21



21



21





63



62



Intangible asset amortization

23



25



25





77



69



OREO expense, net

3





3





5



8



Other expense

109



98



118





318



410



Total noninterest expense

$

964



$

993



$

992





$

2,963



$

3,000



Average full-time equivalent employees (b)

18,150



18,376



18,548





18,354



18,427



(a)

Additional detail provided in Personnel Expense table below.

(b)

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

 

Personnel Expense

(in millions)

















Three months ended



Nine months ended



9/30/2018

6/30/2018

9/30/2017



9/30/2018

9/30/2017

Salaries and contract labor

$

335



$

341



$

339





$

1,015



$

995



Incentive and stock-based compensation

138



147



134





430



398



Employee benefits

79



82



81





266



256



Severance

1



16



5





22



20



Total personnel expense

$

553



$

586



$

559





$

1,733



$

1,669



 

Merger-Related Charges

(in millions)

















Three months ended



Nine months ended



9/30/2018

6/30/2018

9/30/2017



9/30/2018

9/30/2017

Personnel





$

25







$

86



Net occupancy





(2)







2



Business services and professional fees





2







13



Computer processing





4







11



Marketing





5







17



Other nonpersonnel expense





2







32



Total merger-related charges





$

36







$

161



 

Loan Composition

(dollars in millions)





















Percent change 9/30/2018 vs.



9/30/2018

6/30/2018

9/30/2017



6/30/2018

9/30/2017

Commercial and industrial (a)

$

45,023



$

44,569



$

41,147





1.0

%

9.4

%

Commercial real estate:













Commercial mortgage

14,716



14,162



14,929





3.9



(1.4)



Construction

1,763



1,736



1,954





1.6



(9.8)



Total commercial real estate loans

16,479



15,898



16,883





3.7



(2.4)



Commercial lease financing (b)

4,470



4,509



4,716





(.9)



(5.2)



Total commercial loans

65,972



64,976



62,746





1.5



5.1



Residential — prime loans:













Real estate — residential mortgage

5,497



5,452



5,476





.8



.4



Home equity loans

11,339



11,519



12,238





(1.6)



(7.3)



Total residential — prime loans

16,836



16,971



17,714





(.8)



(5.0)



Consumer direct loans

1,807



1,785



1,789





1.2



1.0



Credit cards

1,098



1,094



1,045





.4



5.1



Consumer indirect loans

3,555



3,396



3,198





4.7



11.2



Total consumer loans

23,296



23,246



23,746





.2



(1.9)



Total loans (c)

$

89,268



$

88,222



$

86,492





1.2

%

3.2

%

(a)

Loan balances include $129 million, $128 million, and $118 million of commercial credit card balances at September 30, 2018, June 30, 2018, and September 30, 2017, respectively.

(b)

Commercial lease financing includes receivables held as collateral for a secured borrowing of $12 million, $16 million, and $31 million at September 30, 2018, June 30, 2018, and September 30, 2017, respectively. Principal reductions are based on the cash payments received from these related receivables.

(c)

Total loans exclude loans of $1.1 billion at September 30, 2018, $1.2 billion at June 30, 2018, and $1.4 billion at September 30, 2017, related to the discontinued operations of the education lending business.

 

Loans Held for Sale Composition

(dollars in millions)

























Percent change 9/30/2018 vs.



9/30/2018

6/30/2018

9/30/2017



6/30/2018

9/30/2017

Commercial and industrial

$

97



$

217



$

34





(55.3)

%

185.3

%

Real estate — commercial mortgage

1,433



1,139



1,246





25.8



15.0



Commercial lease financing

1



4



1





(75.0)





Real estate — residential mortgage

87



58



60





50.0



45.0



Total loans held for sale (a)

$

1,618



$

1,418



$

1,341





14.1

%

20.7

%

(a)

Total loans held for sale include Real estate — residential mortgage loans held for sale at fair value of $87 million at September 30, 2018, $58 million at June 30, 2018, and $60 million at September 30, 2017.

N/M = Not Meaningful

 

Summary of Changes in Loans Held for Sale

(in millions)















3Q18

2Q18

1Q18

4Q17

3Q17

Balance at beginning of period

$

1,418



$

1,667



$

1,107



$

1,341



$

1,743



New originations

2,976



2,665



3,280



3,566



2,855



Transfers from (to) held to maturity, net

4



(4)



(14)



(10)



(63)



Loan sales

(2,491)



(2,909)



(2,705)



(3,783)



(3,191)



Loan draws (payments), net

(289)



(1)



(1)



(7)



(3)



Balance at end of period (a)

$

1,618



$

1,418



$

1,667



$

1,107



$

1,341



(a)

Total loans held for sale include Real estate — residential mortgage loans held for sale at fair value of $87 million at September 30, 2018, $58 million at June 30, 2018, $47 million at March 31, 2018, $71 million at December 31, 2017, and $60 million at September 30, 2017.

 

Summary of Loan and Lease Loss Experience From Continuing Operations

(dollars in millions)

















Three months ended



Nine months ended



9/30/2018

6/30/2018

9/30/2017



9/30/2018

9/30/2017

Average loans outstanding

$

88,467



$

88,644



$

86,814





$

88,018



$

86,485



Allowance for loan and lease losses at beginning of period

$

887



$

881



$

870





$

877



$

858



Loans charged off:













Commercial and industrial

38



39



29





114



101

















Real estate — commercial mortgage

6



2



6





9



9



Real estate — construction





2







2



Total commercial real estate loans

6



2



8





9



11



Commercial lease financing

4



4



1





9



9



Total commercial loans

48



45



38





132



121



Real estate — residential mortgage

2









3



2



Home equity loans

4



6



6





14



23



Consumer direct loans

10



9



8





27



26



Credit cards

10



12



11





34



34



Consumer indirect loans

7



7



8





22



24



Total consumer loans

33



34



33





100



109



Total loans charged off

81



79



71





232



230



Recoveries:













Commercial and industrial

5



7



25





18



32

















Real estate — commercial mortgage

1



1



1





2



1



Real estate — construction









1



1



Total commercial real estate loans

1



1



1





3



2



Commercial lease financing

3





3





4



5



Total commercial loans

9



8



29





25



39



Real estate — residential mortgage

2





1





2



4



Home equity loans

3



3



4





9



12



Consumer direct loans

1



2



1





5



4



Credit cards

2



2



1





5



4



Consumer indirect loans

4



4



3





12



11



Total consumer loans

12



11



10





33



35



Total recoveries

21



19



39





58



74



Net loan charge-offs

(60)



(60)



(32)





(174)



(156)



Provision (credit) for loan and lease losses

60



66



42





184



178



Allowance for loan and lease losses at end of period

$

887



$

887



$

880





$

887



$

880

















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

$

58



$

60



$

48





$

57



$

55



Provision (credit) for losses on lending-related commitments

2



(2)



9





3



2



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

$

60



$

58



$

57





$

60



$

57

















Total allowance for credit losses at end of period

$

947



$

945



$

937





$

947



$

937

















Net loan charge-offs to average total loans

.27

%

.27

%

.15

%



.26

%

.24

%

Allowance for loan and lease losses to period-end loans

.99



1.01



1.02





.99



1.02



Allowance for credit losses to period-end loans

1.06



1.07



1.08





1.06



1.08



Allowance for loan and lease losses to nonperforming loans

137.5



162.8



170.2





137.5



170.2



Allowance for credit losses to nonperforming loans

146.8



173.4



181.2





146.8



181.2

















Discontinued operations — education lending business:













Loans charged off

$

4



$

3



$

10





$

11



$

20



Recoveries

1



1



2





4



6



Net loan charge-offs

$

(3)



$

(2)



$

(8)





$

(7)



$

(14)



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

 

Asset Quality Statistics From Continuing Operations

(dollars in millions)



3Q18

2Q18

1Q18

4Q17

3Q17

Net loan charge-offs

$

60



$

60



$

54



$

52



$

32



Net loan charge-offs to average total loans

.27

%

.27

%

.25

%

.24

%

.15

%

Allowance for loan and lease losses

$

887



$

887



$

881



$

877



$

880



Allowance for credit losses (a)

947



945



941



934



937



Allowance for loan and lease losses to period-end loans

.99

%

1.01

%

1.00

%

1.01

%

1.02

%

Allowance for credit losses to period-end loans

1.06



1.07



1.07



1.08



1.08



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

137.5



162.8



162.8



174.4



170.2



Allowance for credit losses to nonperforming loans (b)

146.8



173.4



173.9



185.7



181.2



Nonperforming loans at period end (b)

$

645



$

545



$

541



$

503



$

517



Nonperforming assets at period end (b)

674



571



569



534



556



Nonperforming loans to period-end portfolio loans (b)

.72

%

.62

%

.61

%

.58

%

.60

%

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

     assets (b)

.75



.65



.65



.62



.64



(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 $606 million, $629 million, $690 million, $738 million, and $783 million of purchased credit impaired loans at September 30, 2018, June 30, 2018, March 31, 2018, December 31, 2017, and September 30, 2017, respectively.

 

Summary of Nonperforming Assets and Past Due Loans From Continuing Operations

(dollars in millions)



9/30/2018

6/30/2018

3/31/2018

12/31/2017

9/30/2017

Commercial and industrial

$

227



$

178



$

189



$

153



$

169















Real estate — commercial mortgage

98



42



33



30



30



Real estate — construction

2



2



2



2



2



Total commercial real estate loans

100



44



35



32



32



Commercial lease financing

10



21



5



6



11



Total commercial loans

337



243



229



191



212



Real estate — residential mortgage

62



55



59



58



57



Home equity loans

221



222



229



229



227



Consumer direct loans

4



4



4



4



3



Credit cards

2



2



2



2



2



Consumer indirect loans

19



19



18



19



16



Total consumer loans

308



302



312



312



305



Total nonperforming loans (a)

645



545



541



503



517



OREO

28



26



28



31



39



Other nonperforming assets

1











Total nonperforming assets (a)

$

674



$

571



$

569



$

534



$

556



Accruing loans past due 90 days or more

$

87



$

103



$

82



$

89



$

86



Accruing loans past due 30 through 89 days

368



429



305



359



329



Restructured loans — accruing and nonaccruing (b)

366



347



317



317



315



Restructured loans included in nonperforming loans (b)

211



184



179



189



187



Nonperforming assets from discontinued operations — education lending business

6



6



6



7



8



Nonperforming loans to period-end portfolio loans (a)

.72

%

.62

%

.61

%

.58

%

.60

%

Nonperforming assets to period-end portfolio loans plus OREO and other 

     nonperforming assets (a)

.75



.65



.65



.62



.64



(a)

Nonperforming loan balances exclude $606 million, $629 million, $690 million, $738 million, and $783 million of purchased credit impaired loans at September 30, 2018, June 30, 2018, March 31, 2018, December 31, 2017, and September 30, 2017, respectively.        

(b)

Restructured loans (i.e., troubled debt restructuring) 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)



3Q18

2Q18

1Q18

4Q17

3Q17

Balance at beginning of period

$

545



$

541



$

503



$

517



$

507



Loans placed on nonaccrual status

263



175



182



137



181



Charge-offs

(81)



(78)



(70)



(67)



(71)



Loans sold



(1)







(1)



Payments

(57)



(33)



(29)



(52)



(32)



Transfers to OREO

(5)



(5)



(4)



(8)



(10)



Loans returned to accrual status

(20)



(54)



(41)



(24)



(57)



Balance at end of period (a)

$

645



$

545



$

541



$

503



$

517



(a)

Nonperforming loan balances exclude $606 million, $629 million, $690 million, $738 million, and $783 million of purchased credit impaired loans at September 30, 2018, June 30, 2018, March 31, 2018, December 31, 2017, and September 30, 2017, respectively.

 

Line of Business Results

(dollars in millions)

































Percent change 3Q18 vs.



3Q18

2Q18

1Q18

4Q17

3Q17



2Q18

3Q17

Key Community Bank

















Summary of operations

















Total revenue (TE)

$

994



$

997



$

959



$

961



$

945





(.3)

%

5.2

%

Provision for credit losses

43



38



48



57



59





13.2



(27.1)



Noninterest expense

635



640



653



665



626





(.8)



1.4



Net income (loss) attributable to Key

241



243



197



152



163





(.8)



47.9



Average loans and leases

47,862



47,985



47,683



47,408



47,614





(.3)



.5



Average deposits

82,259



80,930



79,945



80,352



79,563





1.6



3.4



Net loan charge-offs

43



34



42



35



41





26.5



4.9



Net loan charge-offs to average total loans

.36

%

.28

%

.36

%

.29

%

.34

%



N/A



N/A



Nonperforming assets at period end

$

467



$

468



$

425



$

405



$

427





(.2)



9.4



Return on average allocated equity

19.80

%

20.05

%

16.51

%

12.46

%

13.39

%



N/A



N/A



Average full-time equivalent employees

10,529



10,619



10,666



10,629



10,696





(.8)



(1.6)





















Key Corporate Bank

















Summary of operations

















Total revenue (TE)

$

574



$

542



$

558



$

605



$

561





5.9

%

2.3

%

Provision for credit losses

20



28



14



(6)



(11)





(28.6)



N/M



Noninterest expense

316



325



312



352



303





(2.8)



4.3



Net income (loss) attributable to Key

199



167



208



223



190





19.2



4.7



Average loans and leases

39,714



39,709



38,257



37,457



38,021







4.5



Average loans held for sale

1,042



1,299



1,118



1,345



1,521





(19.8)



(31.5)



Average deposits

21,056



21,057



20,815



21,558



21,559







(2.3)



Net loan charge-offs

19



26



11



16



(9)





(26.9)



N/M



Net loan charge-offs to average total loans

.19

%

.26

%

.12

%

.17

%

(.09)

%



N/A



N/A



Nonperforming assets at period end

$

196



$

91



$

127



$

109



$

106





115.4



84.9



Return on average allocated equity

26.91

%

22.80

%

29.49

%

31.51

%

27.08

%



N/A



N/A



Average full-time equivalent employees

2,546



2,537



2,543



2,418



2,460





.4



3.5



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































 

Cision View original content:http://www.prnewswire.com/news-releases/keycorp-reports-third-quarter-2018-net-income-of-468-million-or-45-per-common-share-300733532.html

SOURCE KeyCorp

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsPress ReleasesBanking/Financial ServicesConference Call Announcements
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!