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

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

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

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

SECOND QUARTER 2016 FINANCIAL RESULTS, from continuing operations

Compared to Second Quarter of 2015

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

Compared to First Quarter of 2016

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

 


Selected Financial Highlights


















dollars in millions, except per share data











Change 2Q16 vs.





2Q16



1Q16



2Q15



1Q16



2Q15


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

$

193


$

182


$

230



6.0

%


(16.1)

%

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


.23



.22



.27



4.5



(14.8)


Return on average total assets from continuing operations


.82

%


.80

%


1.03

%


N/A



N/A


Common Equity Tier 1 (a), (b)


11.12



11.07



10.71



N/A



N/A


Book value at period end

$

13.08


$

12.79


$

12.21



2.3

%


7.1

%

Net interest margin (TE) from continuing operations


2.76

%


2.89

%


2.88

%


N/A



N/A




































 (a)

The table entitled "GAAP to Non-GAAP Reconciliations" in the attached financial supplement presents the computations of certain financial measures related to "Common Equity Tier 1."  The table reconciles the GAAP performance measures to the corresponding non-GAAP measures, which provides a basis for period-to-period comparisons. For further information on the Regulatory Capital Rules, see the "Capital" section of this release.

 (b)

6-30-16 ratio is estimated.


















TE = Taxable Equivalent, N/A = Not Applicable





















INCOME STATEMENT HIGHLIGHTS


















Revenue

































dollars in millions











Change 2Q16 vs.





2Q16



1Q16



2Q15



1Q16



2Q15


Net interest income (TE)

$

605


$

612


$

591



(1.1)

%


2.4

%

Noninterest income


473



431



488



9.7



(3.1)



Total revenue (TE)

$

1,078


$

1,043


$

1,079



3.4

%


(.1)

%



































TE = Taxable Equivalent

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

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

Noninterest Income



















dollars in millions












Change 2Q16 vs.






2Q16 



1Q16 



2Q15 



1Q16 



2Q15 


Trust and investment services income


$

110


$

109


$

111



.9

%


(.9)

%

Investment banking and debt placement fees



98



71



141



38.0



(30.5)


Service charges on deposit accounts



68



65



63



4.6



7.9


Operating lease income and other leasing gains



18



17



24



5.9



(25.0)


Corporate services income



53



50



43



6.0



23.3


Cards and payments income



52



46



47



13.0



10.6


Corporate-owned life insurance income



28



28



30





(6.7)


Consumer mortgage income



3



2



4



50.0



(25.0)


Mortgage servicing fees



10



12



9



(16.7)



11.1


Net gains (losses) from principal investing



11





11



N/M




Other income



22



31



5



(29.0)



N/M



Total noninterest income


$

473


$

431


$

488



9.7

%


(3.1)

%






































N/M = Not Meaningful

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

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

Noninterest Expense



















dollars in millions












Change 2Q16 vs.






2Q16



1Q16



2Q15



1Q16



2Q15


Personnel expense


$

427


$

404


$

408



5.7

%


4.7

%

Nonpersonnel expense



324



299



303



8.4



6.9



Total noninterest expense


$

751


$

703


$

711



6.8



5.6




















Merger-related expense



45



24





87.5



N/M



Total noninterest expense excluding merger-related expense (a)


$

706


$

679


$

711



4.0

%


(.7)

%





















(a)

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

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

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

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

BALANCE SHEET HIGHLIGHTS

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


Average Loans



















dollars in millions











Change 2Q16 vs.





2Q16


1Q16


2Q15


1Q16


2Q15


Commercial, financial and agricultural (a)


$

32,630


$

31,590


$

29,017



3.3

%


12.5

%

Other commercial loans



13,222



13,111



13,161



.8



.5


Home equity loans



10,098



10,240



10,510



(1.4)



(3.9)


Other consumer loans



5,198



5,215



5,290



(.3)



(1.7)



Total loans


$

61,148


$

60,156


$

57,978



1.6

%


5.5

%





















(a)

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

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

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

Average Deposits



















dollars in millions











Change 2Q16 vs.





2Q16


1Q16


2Q15


1Q16


2Q15


Non-time deposits (a)


$

67,419


$

65,637


$

65,109



2.7

%


3.5

%

Certificates of deposit ($100,000 or more)



3,233



2,761



2,010



17.1



60.8


Other time deposits



3,252



3,200



3,136



1.6



3.7



Total deposits


$

73,904


$

71,598


$

70,255



3.2

%


5.2

%



















Cost of total deposits (a)



.19

%


.17

%


.15

%


N/A



N/A






































(a)

Excludes deposits in foreign office.


N/A = Not Applicable

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

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

ASSET QUALITY


















dollars in millions












Change 2Q16 vs.





2Q16



1Q16



2Q15



1Q16



2Q15


Net loan charge-offs


$

43


$

46


$

36



(6.5)

%


19.4

%

Net loan charge-offs to average total loans



.28

%


.31

%


.25

%


N/A



N/A


Nonperforming loans at period end (a)


$

619


$

676


$

419



(8.4)

%


47.7

%

Nonperforming assets at period end (a)



637



692



440



(7.9)



44.8


Allowance for loan and lease losses



854



826



796



3.4



7.3


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



138.0

%


122.2

%


190.0

%


N/A



N/A


Provision for credit losses


$

52


$

89


$

41



(41.6)

%


26.8

%




















(a)

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



N/A = Not Applicable

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

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

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

CAPITAL

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

Capital Ratios






















6-30-16



3-31-16



6-30-15


Common Equity Tier 1 (a), (b)


11.12

%


11.07

%


10.71


Tier 1 risk-based capital (a)


11.43



11.38



11.11


Total risk based capital (a)


13.66



13.12



12.66


Tangible common equity to tangible assets (b)


9.95



9.97



9.86


Leverage (a)


10.58



10.73



10.74














(a)

6-30-16 ratio is estimated.



(b) 

The table entitled "GAAP to Non-GAAP Reconciliations" in the attached financial supplement presents the computations of certain financial measures related to "tangible common equity" and "Common Equity Tier 1." The table reconciles the GAAP performance measures to the corresponding non-GAAP measures, which provides a basis for period-to-period comparisons. See below for further information on the Regulatory Capital Rules.

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

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

Summary of Changes in Common Shares Outstanding



















in thousands












Change 2Q16 vs.






2Q16



1Q16



2Q15



1Q16



2Q15


Shares outstanding at beginning of period



842,290



835,751



850,920



.8

%


(1.0)

%

Common shares repurchased







(8,794)



N/M



N/M


Shares reissued (returned) under employee benefit plans



413



6,539



1,482



N/M



(72.1)



Shares outstanding at end of period



842,703



842,290



843,608





(.1)

%





































N/M = Not Meaningful

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

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

LINE OF BUSINESS RESULTS

The following table shows the contribution made by each major business segment to Key's taxable-equivalent revenue from continuing operations and income (loss) from continuing operations attributable to Key for the periods presented.  For more detailed financial information pertaining to each business segment, see the tables at the end of this release. 

Major Business Segments



















dollars in millions












Change 2Q16 vs.






2Q16



1Q16



2Q15



1Q16



2Q15


Revenue from continuing operations (TE)

















Key Community Bank


$

598


$

595


$

560



.5

%


6.8

%

Key Corporate Bank



452



426



478



6.1



(5.4)


Other Segments



31



21



43



47.6



(27.9)



Total segments



1,081



1,042



1,081



3.7




Reconciling Items



(3)



1



(2)



N/M



N/M



Total


$

1,078


$

1,043


$

1,079



3.4

%


(.1)

%



















Income (loss) from continuing operations attributable to Key

















Key Community Bank


$

81


$

74


$

69



9.5

%


17.4

%

Key Corporate Bank



135



118



131



14.4



3.1


Other Segments



24



14



31



71.4



(22.6)



Total segments



240



206



231



16.5



3.9


Reconciling Items



(41)



(19)



4



N/M



N/M



Total


$

199


$

187


$

235



6.4

%


(15.3)

%





































TE = Taxable Equivalent, N/M = Not Meaningful

 

 

Key Community Bank





































dollars in millions












Change 2Q16 vs.






2Q16



1Q16



2Q15



1Q16



2Q15


Summary of operations

















Net interest income (TE)


$

391


$

399


$

362



(2.0)

%


8.0

%

Noninterest income



207



196



198



5.6



4.5



Total revenue (TE)



598



595



560



.5



6.8


Provision for credit losses



25



42



3



(40.5)



733.3


Noninterest expense



444



436



447



1.8



(.7)



Income (loss) before income taxes (TE)



129



117



110



10.3



17.3


Allocated income taxes (benefit) and TE adjustments



48



43



41



11.6



17.1



Net income (loss) attributable to Key


$

81


$

74


$

69



9.5

%


17.4

%



















Average balances

















Loans and leases


$

30,936


$

30,789


$

30,707



.5

%


.7

%

Total assets



32,963



32,856



32,809



.3



.5


Deposits



53,794



52,803



50,765



1.9



6.0




















Assets under management at period end


$

34,535


$

34,107


$

38,399



1.3

%


(10.1)

%





































TE = Taxable Equivalent

 

 

Additional Key Community Bank Data



















dollars in millions












Change 2Q16 vs.






2Q16



1Q16



2Q15



1Q16



2Q15


Noninterest income 

















Trust and investment services income 


$

73


$

73


$

76





(3.9)

%

Service charges on deposit accounts 



56



54



52



3.7

%


7.7


Cards and payments income 



46



43



43



7.0



7.0


Other noninterest income 



32



26



27



23.1



18.5



Total noninterest income 


$

207


$

196


$

198



5.6

%


4.5

%



















Average deposit balances

















NOW and money market deposit accounts


$

30,144


$

29,432


$

28,284



2.4

%


6.6

%

Savings deposits



2,365



2,340



2,385



1.1



(.8)


Certificates of deposit ($100,000 or more)



2,383



2,120



1,547



12.4



54.0


Other time deposits



3,245



3,197



3,132



1.5



3.6


Deposits in foreign office







299



N/M



N/M


Noninterest-bearing deposits



15,657



15,714



15,118



(.4)



3.6



Total deposits 


$

53,794


$

52,803


$

50,765



1.9

%


6.0

%



















Home equity loans 

















Average balance


$

9,908


$

10,037


$

10,266








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



71

%


71

%


71

%







Percent first lien positions



61



61



60


























Other data

















Branches



949



961



989








Automated teller machines



1,236



1,249



1,280












































N/M = Not Meaningful

 

Key Community Bank Summary of Operations

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

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

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

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

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

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

 

Key Corporate Bank





































dollars in millions












Change 2Q16 vs.






2Q16



1Q16



2Q15



1Q16



2Q15


Summary of operations

















Net interest income (TE)


$

222


$

218


$

228



1.8

%


(2.6)

%

Noninterest income



230



208



250



10.6



(8.0)



Total revenue (TE)



452



426



478



6.1



(5.4)


Provision for credit losses



30



43



41



(30.2)



(26.8)


Noninterest expense



259



237



256



9.3



1.2



Income (loss) before income taxes (TE)



163



146



181



11.6



(9.9)


Allocated income taxes and TE adjustments



29



28



50



3.6



(42.0)



Net income (loss)



134



118



131



13.6



2.3


Less: Net income (loss) attributable to noncontrolling interests



(1)







N/M



N/M



Net income (loss) attributable to Key


$

135


$

118


$

131



14.4

%


3.1

%



















Average balances

















Loans and leases   


$

28,607


$

27,722


$

25,298



3.2

%


13.1

%

Loans held for sale   



591



811



1,234



(27.1)



(52.1)


Total assets



33,909



33,413



31,173



1.5



8.8


Deposits



19,129



18,074



19,709



5.8



(2.9)






































TE = Taxable Equivalent, N/M = Not Meaningful

 

 

Additional Key Corporate Bank Data



















dollars in millions












Change 2Q16 vs.






2Q16



1Q16



2Q15



1Q16



2Q15


Noninterest income

















Trust and investment services income


$

37


$

36


$

35



2.8

%


5.7

%

Investment banking and debt placement fees



94



70



139



34.3



(32.4)


Operating lease income and other leasing gains



15



13



18



15.4



(16.7)




















Corporate services income



40



38



33



5.3



21.2


Service charges on deposit accounts



12



11



11



9.1



9.1


Cards and payments income



6



3



4



100.0



50.0



Payments and services income



58



52



48



11.5



20.8




















Mortgage servicing fees



10



12



9



(16.7)



11.1


Other noninterest income



16



25



1



(36.0)



N/M



Total noninterest income


$

230


$

208


$

250



10.6

%


(8.0)

%





































 

Key Corporate Bank Summary of Operations

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

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

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

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

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

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

Other Segments

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

*****

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

Key provides deposit, lending, cash management and investment services to individuals and small and mid-sized businesses in 12 states under the name KeyBank National Association.  Key also provides a broad range of sophisticated corporate and investment banking products, such as merger and acquisition advice, public and private debt and equity, syndications and derivatives to middle market companies in selected industries throughout the United States under the KeyBanc Capital Markets trade name.  For more information, visit https://www.key.com/.  KeyBank is Member FDIC.

 

This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements do not relate strictly to historical or current facts.  Forward-looking statements usually can be identified by the use of words such as "goal," "objective," "plan," "expect," "assume," "anticipate," "intend," "project," "believe," "estimate," or other words of similar meaning. Forward-looking statements provide our current expectations or forecasts of future events, circumstances, results, or aspirations. Forward-looking statements, by their nature, are subject to assumptions, risks and uncertainties, many of which are outside of our control. Our actual results may differ materially from those set forth in our forward-looking statements. There is no assurance that any list of risks and uncertainties or risk factors is complete.  Factors that could cause Key's actual results to differ from those described in the forward-looking statements can be found in KeyCorp's Form 10-K for the year ended December 31, 2015, as well as in KeyCorp's subsequent SEC filings, all of which have been filed with the Securities and Exchange Commission (the "SEC") and are available on Key's website (www.key.com/ir) and on the SEC's website (www.sec.gov).  These factors may include, among others: deterioration of commercial real estate market fundamentals, adverse changes in credit quality trends, declining asset prices, a reversal of the U.S. economic recovery due to financial, political, or other shocks, and the extensive and increasing regulation of the U.S. financial services industry.  Any forward-looking statements made by us or on our behalf speak only as of the date they are made and we do not undertake any obligation to update any forward-looking statement to reflect the impact of subsequent events or circumstances.

 

Notes to Editors:
A live Internet broadcast of KeyCorp's conference call to discuss quarterly results and currently anticipated earnings trends and to answer analysts' questions can be accessed through the Investor Relations section at https://www.key.com/ir at 9:00 a.m. ET, on Tuesday, July 26, 2016.  An audio replay of the call will be available through August 2, 2016.

*****

 


Financial Highlights 


(dollars in millions, except per share amounts)



















Three months ended





6-30-16



3-31-16



6-30-15


Summary of operations 













Net interest income (TE)

$

605



$

612



$

591



Noninterest income


473




431




488




Total revenue (TE) 


1,078




1,043




1,079



Provision for credit losses


52




89




41



Noninterest expense


751




703




711



Income (loss) from continuing operations attributable to Key


199




187




235



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


3




1




3



Net income (loss) attributable to Key 


202




188




238

















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


193




182




230



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


3




1




3



Net income (loss) attributable to Key common shareholders


196




183




233
















Per common share 













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

$

.23



$

.22



$

.27



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










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


.23




.22




.28

















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


.23




.22




.27



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










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


.23




.22




.27

















Cash dividends paid 


.085




.075




.075



Book value at period end 


13.08




12.79




12.21



Tangible book value at period end 


11.81




11.52




10.92



Market price at period end 


11.05




11.04




15.02
















Performance ratios 













From continuing operations: 













Return on average total assets 


.82

%



.80

%



1.03

%


Return on average common equity 


7.15




6.86




8.96



Return on average tangible common equity  (c)


7.94




7.64




10.01



Net interest margin (TE) 


2.76




2.89




2.88



Cash efficiency ratio  (c)


69.0




66.6




65.1

















From consolidated operations: 













Return on average total assets 


.82

%



.79

%



1.02

%


Return on average common equity 


7.26




6.90




9.07



Return on average tangible common equity  (c)


8.06




7.68




10.14



Net interest margin (TE) 


2.74




2.83




2.85



Loan to deposit  (d)


85.3




85.7




87.3
















Capital ratios at period end 













Key shareholders' equity to assets  


11.18

%



11.25

%



11.19

%


Key common shareholders' equity to assets 


10.90




10.95




10.89



Tangible common equity to tangible assets  (c)


9.95




9.97




9.86



Common Equity Tier 1  (c), (e)


11.12




11.07




10.71



Tier 1 risk-based capital  (e)


11.43




11.38




11.11



Total risk-based capital  (e)


13.66




13.12




12.66



Leverage  (e)


10.58




10.73




10.74
















Asset quality — from continuing operations 













Net loan charge-offs 

$

43



$

46



$

36



Net loan charge-offs to average loans  


.28

%



.31

%



.25

%


Allowance for loan and lease losses 

$

854



$

826



$

796



Allowance for credit losses


904




895




841



Allowance for loan and lease losses to period-end loans 


1.38

%



1.37

%



1.37

%


Allowance for credit losses to period-end loans 


1.46




1.48




1.44



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


138.0




122.2




190.0



Allowance for credit losses to nonperforming loans   (f)


146.0




132.4




200.7



Nonperforming loans at period end  (f)

$

619



$

676



$

419



Nonperforming assets at period end  (f)


637




692




440



Nonperforming loans to period-end portfolio loans  (f)


1.00

%



1.12

%



.72

%


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


1.03




1.14




.75
















Trust and brokerage assets 













Assets under management 

$

34,535



$

34,107



$

38,399



Nonmanaged and brokerage assets  


52,102




49,474




48,789
















Other data 













Average full-time equivalent employees 


13,419




13,403




13,455



Branches 


949




961




989
















Taxable-equivalent adjustment 

$

8



$

8



$

7


 

 


Financial Highlights (continued) 

(dollars in millions, except per share amounts) 














Six months ended





6-30-16



6-30-15


Summary of operations 









Net interest income (TE) 

$

1,217



$

1,168



Noninterest income 


904




925




Total revenue (TE) 


2,121




2,093



Provision for credit losses 


141




76



Noninterest expense 


1,454




1,380



Income (loss) from continuing operations attributable to Key 


386




463



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


4




8



Net income (loss) attributable to Key   


390




471













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

$

375



$

452



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


4




8



Net income (loss) attributable to Key common shareholders 


379




460












Per common share 









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

$

.45



$

.53



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





.01



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


.45




.54













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


.44




.52



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





.01



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


.45




.53













Cash dividends paid 


.16




.14












Performance ratios  









From continuing operations:  









Return on average total assets  


.81

%



1.03

%


Return on average common equity  


7.01




8.86



Return on average tangible common equity   (c)


7.79




9.91



Net interest margin (TE)  


2.83




2.89



Cash efficiency ratio  (c)


67.8




65.1













From consolidated operations: 









Return on average total assets 


.80

%



1.02

%


Return on average common equity 


7.08




9.01



Return on average tangible common equity   (c)


7.87




10.08



Net interest margin (TE) 


2.80




2.86












Asset quality — from continuing operations 









Net loan charge-offs 

$

89



$

64



Net loan charge-offs to average total loans  


.30

%



.22

%











Other data 









Average full-time equivalent employees 


13,411




13,512












Taxable-equivalent adjustment 

$

16



$

13






(a)

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



(b) 

Earnings per share may not foot due to rounding.



(c) 

The following table entitled "GAAP to Non-GAAP Reconciliations" presents the computations of certain financial measures related to "tangible common equity,"  "Common Equity Tier 1," and "cash efficiency."  The table reconciles the GAAP performance measures to the corresponding non-GAAP measures, which provides a basis for period-to-period comparisons.  For further information on the Regulatory Capital Rules, see the "Capital" section of this release.



(d) 

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



(e) 

6-30-16 ratio is estimated.



(f) 

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



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

 

GAAP to Non-GAAP Reconciliations
(dollars in millions)

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

The tangible common equity ratio and the return on tangible common equity ratio have been a focus for some investors, and management believes these ratios may assist investors in analyzing Key's capital position without regard to the effects of intangible assets and preferred stock.  Traditionally, the banking regulators have assessed bank and bank holding company capital adequacy based on both the amount and the composition of capital, the calculation of which is prescribed in federal banking regulations.  In October 2013, the federal banking regulators published the final Basel III capital framework for U.S. banking organizations (the "Regulatory Capital Rules").  The Regulatory Capital Rules require higher and better-quality capital and introduced a new capital measure, "Common Equity Tier 1," a non-GAAP financial measure.  The mandatory compliance date for Key as a "standardized approach" banking organization began on January 1, 2015, subject to transitional provisions extending to January 1, 2019. 

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

The table also shows the computation for pre-provision net revenue, which is not formally defined by GAAP.  Management believes that eliminating the effects of the provision for credit losses makes it easier to analyze the results by presenting them on a more comparable basis.

On October 30, 2015, Key announced that it entered into a definitive agreement and plan of merger to acquire First Niagara Financial Group.  As a result of this pending transaction, Key has recognized merger-related expense.  The table below shows the computation for noninterest expense excluding merger-related expense, earnings per common share excluding merger-related expense, and return on average assets from continuing operations excluding merger-related expense.  Management believes that eliminating the effects of the merger-related expense makes it easier to analyze the results by presenting them on a more comparable basis.

The cash efficiency ratio is a ratio of two non-GAAP performance measures. As such, there is no directly comparable GAAP performance measure.  The cash efficiency ratio performance measure removes the impact of Key's intangible asset amortization from the calculation.  The table below also shows the computation for the cash efficiency ratio excluding merger-related expense. Management believes these ratios provide greater consistency and comparability between Key's results and those of its peer banks.  Additionally, these ratios are used by analysts and investors as they develop earnings forecasts and peer bank analysis.

Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not audited.  Although these non-GAAP financial measures are frequently used by investors to evaluate a company, they have limitations as analytical tools, and should not be considered in isolation, or as a substitute for analyses of results as reported under GAAP.

 






Three months ended  






6-30-16



3-31-16



6-30-15


Tangible common equity to tangible assets at period end 













Key shareholders' equity (GAAP) 

$

11,313



$

11,066



$

10,590



Less:

Intangible assets  (a)


1,074




1,077




1,085




Preferred Stock, Series A  (b)


281




281




281




Tangible common equity (non-GAAP)   

$

9,958



$

9,708



$

9,224


















Total assets (GAAP) 

$

101,150



$

98,402



$

94,606



Less:

Intangible assets  (a)


1,074




1,077




1,085




Tangible assets (non-GAAP) 

$

100,076



$

97,325



$

93,521


















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


9.95

%



9.97

%



9.86

%
















Common Equity Tier 1 at period end 













Key shareholders' equity (GAAP) 

$

11,313



$

11,066




10,590



Less: 

Preferred Stock, Series A  (b)


281




281




281




Common Equity Tier 1 capital before adjustments and deductions 


11,032




10,785




10,309



Less: 

Goodwill, net of deferred taxes 


1,033




1,033




1,034




Intangible assets, net of deferred taxes 


30




35




33




Deferred tax assets 


1




1




1




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


129




70







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


77




46




(20)




Amounts in accumulated other comprehensive income (loss) attributed to 















pension and postretirement benefit costs, net of deferred taxes 


(362)




(365)




(361)




Total Common Equity Tier 1 capital  (c)

$

10,124



$

9,965




9,622


















Net risk-weighted assets (regulatory)  (c)

$

91,021



$

90,014




89,851


















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


11.12

%



11.07

%



10.71

















Noninterest expense excluding merger-related expense 













Noninterest expense (GAAP) 

$

751



$

703



$

711



Less: 

Merger-related expense 


45




24







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

$

706



$

679



$

711

















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













EPS from continuing operations attributable to Key common shareholders  ─  














assuming dilution 

$

.23



$

.22



$

.27



Add: 

EPS impact of merger-related expense 


.04




.02







EPS from continuing operations attributable to Key common shareholders 















excluding merger-related expense (non-GAAP) 

$

.27



$

.24



$

.27


 

 


GAAP to Non-GAAP Reconciliations (continued)

(dollars in millions)


















Three months ended





6-30-16



3-31-16



6-30-15


Pre-provision net revenue 













Net interest income (GAAP) 

$

597



$

604



$

584



Plus: 

Taxable-equivalent adjustment 


8




8




7




Noninterest income 


473




431




488



Less: 

Noninterest expense 


751




703




711



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

$

327



$

340



$

368
















Average tangible common equity













Average Key shareholders' equity (GAAP)

$

11,147



$

10,953



$

10,590



Less:

Intangible assets (average) (d)


1,076




1,079




1,086




Preferred Stock, Series A (average)


290




290




290




Average tangible common equity (non-GAAP)

$

9,781



$

9,584



$

9,214
















Return on average tangible common equity from continuing operations













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

$

193



$

182



$

230



Average tangible common equity (non-GAAP)


9,781




9,584




9,214

















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


7.94

%



7.64

%



10.01

%















Return on average tangible common equity consolidated













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

$

196



$

183



$

233



Average tangible common equity (non-GAAP)


9,781




9,584




9,214

















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


8.06

%



7.68

%



10.14

%















Cash efficiency ratio













Noninterest expense (GAAP)

$

751



$

703



$

711



Less:

Intangible asset amortization


7




8




9




Adjusted noninterest expense (non-GAAP)


744




695




702



Less:

Merger-related expense


45




24







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

$

699



$

671



$

702

















Net interest income (GAAP)

$

597



$

604



$

584



Plus:

Taxable-equivalent adjustment


8




8




7




Noninterest income


473




431




488




Total taxable-equivalent revenue (non-GAAP)

$

1,078



$

1,043



$

1,079

















Cash efficiency ratio (non-GAAP)


69.0

%



66.6

%



65.1

%
















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


64.8

%



64.3

%



65.1

%















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







Income from continuing operations attributable to Key (GAAP) 

$

199



$

187



$

235



Add: 

Merger-related expense, after tax 


28




15







Income from continuing operations atrributable to Key excluding merger-related 














         expense, after tax (non-GAAP) 

$

227



$

202



$

235

















Average total assets from continuing operations (GAAP) 

$

97,413



$

94,477



$

91,658

















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














expense (non-GAAP)


.94

%



.86

%



1.03

%


















Three months ended













6-30-16









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













Common Equity Tier 1 under current RCR

$

10,124











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














Deferred tax assets and other intangible assets (e)


(21)












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

$

10,103

























Net risk-weighted assets under current RCR

$

91,021











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














Mortgage servicing assets (g)


485












Volcker funds


(224)












All other assets


12












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

$

91,294

























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


11.07

%









 

 

GAAP to Non-GAAP Reconciliations (continued)

(dollars in millions)






















Six months ended









6-30-16



6-30-15


Pre-provision net revenue













Net interest income (GAAP)





$

1,201



$

1,155



Plus:

Taxable-equivalent adjustment






16




13




Noninterest income (GAAP)






904




925



Less:

Noninterest expense (GAAP)






1,454




1,380



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





$

667



$

713
















Average tangible common equity













Average Key shareholders' equity (GAAP)





$

11,050



$

10,580



Less:

Intangible assets (average) (h)






1,077




1,088




Preferred Stock, Series A (average)






290




290




Average tangible common equity (non-GAAP)





$

9,683



$

9,202
















Return on average tangible common equity from continuing operations













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





$

375



$

452



Average tangible common equity (non-GAAP)






9,683




9,202

















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






7.79

%



9.91

%















Return on average tangible common equity consolidated













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





$

379



$

460



Average tangible common equity (non-GAAP)






9,683




9,202

















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






7.87

%



10.08

%















Cash efficiency ratio













Noninterest expense (GAAP)





$

1,454



$

1,380



Less:

Intangible asset amortization (GAAP)






15




18




Adjusted noninterest expense (non-GAAP)






1,439




1,362



Less:

Merger-related expense






69







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





$

1,370



$

1,362

















Net interest income (GAAP)





$

1,201



$

1,155



Plus:

Taxable-equivalent adjustment






16




13




Noninterest income (GAAP)






904




925




Total taxable-equivalent revenue (non-GAAP)





$

2,121



$

2,093

















Cash efficiency ratio (non-GAAP)






67.8

%



65.1

%
















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






64.6

%



65.1

%















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







Income from continuing operations attributable to Key (GAAP) 





$

386



$

463



Add: 

Merger-related expense, after tax 






43







Income from continuing operations atrributable to Key excluding merger-related 














         expense, after tax (non-GAAP) 





$

429



$

463

















Average total assets from continuing operations (GAAP) 





$

95,945



$

90,648

















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














expense (non-GAAP)






.90

%



1.03

%

 


(a)

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



(b) 

Net of capital surplus.



(c) 

6-30-16 amount is estimated.



(d) 

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



(e) 

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



(f) 

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



(g) 

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



(h) 

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



GAAP = U.S. generally accepted accounting principles

 

 


Consolidated Balance Sheets 

(dollars in millions) 



















6-30-16



3-31-16



6-30-15

Assets 













Loans 


$

62,098



$

60,438



$

58,264


Loans held for sale 



442




684




835


Securities available for sale 



14,552




14,304




14,244


Held-to-maturity securities  



4,832




5,003




5,022


Trading account assets 



965




765




674


Short-term investments 



6,599




5,436




3,222


Other investments 



577




643




703



Total earning assets 



90,065




87,273




82,964


Allowance for loan and lease losses 



(854)




(826)




(796)


Cash and due from banks 



496




474




693


Premises and equipment 



742




750




788


Operating lease assets 



399




362




296


Goodwill 



1,060




1,060




1,057


Other intangible assets 



50




57




83


Corporate-owned life insurance 



3,568




3,557




3,502


Derivative assets 



1,234




1,065




536


Accrued income and other assets 



2,673




2,849




3,312


Discontinued assets 



1,717




1,781




2,169



Total assets 


$

101,150



$

98,402



$

94,604















Liabilities 













Deposits in domestic offices: 














NOW and money market deposit accounts 


$

40,195



$

38,946



$

36,024



Savings deposits 



2,355




2,385




2,370



Certificates of deposit ($100,000 or more) 



3,381




3,095




2,032



Other time deposits 



3,267




3,259




3,105



     Total interest-bearing deposits 



49,198




47,685




43,531



Noninterest-bearing deposits 



26,127




25,697




26,640


Deposits in foreign office — interest-bearing 









498



     Total deposits 



75,325




73,382




70,669


Federal funds purchased and securities

       sold under repurchase agreements 



360




374




444


Bank notes and other short-term borrowings 



687




615




528


Derivative liabilities 



746




790




560


Accrued expense and other liabilities 



1,326




1,410




1,537


Long-term debt 



11,388




10,760




10,265



Total liabilities 



89,832




87,331




84,003















Equity 













Preferred stock, Series A 



290




290




290


Common shares 



1,017




1,017




1,017


Capital surplus 



3,835




3,818




3,898


Retained earnings 



9,166




9,042




8,614


Treasury stock, at cost 



(2,881)




(2,888)




(2,884)


Accumulated other comprehensive income (loss) 



(114)




(213)




(345)



Key shareholders' equity 



11,313




11,066




10,590


Noncontrolling interests 



5




5




11



Total equity 



11,318




11,071




10,601

Total liabilities and equity 


$

101,150



$

98,402



$

94,604















Common shares outstanding (000) 



842,703




842,290




843,608

 

 


Consolidated Statements of Income   

(dollars in millions, except per share amounts) 























Three months ended 



Six months ended 




6-30-16


3-31-16


6-30-15



6-30-16



6-30-15

Interest income 


















Loans 

$

567


$

562


$

532



$

1,129



$

1,055


Loans held for sale 


5



8



12




13




19


Securities available for sale 


74



75



72




149




142


Held-to-maturity securities  


24



24



24




48




48


Trading account assets 


6



7



5




13




10


Short-term investments 


6



4



2




10




4


Other investments 


2



3



5




5




10



Total interest income 


684



683



652




1,367




1,288




















Interest expense 


















Deposits 


34



31



26




65




52


Bank notes and other short-term borrowings 


3



2



2




5




4


Long-term debt 


50



46



40




96




77



Total interest expense 


87



79



68




166




133




















Net interest income 


597



604



584




1,201




1,155

Provision for credit losses 


52



89



41




141




76

Net interest income after provision for credit losses 


545



515



543




1,060




1,079




















Noninterest income 


















Trust and investment services income  


110



109



111




219




220


Investment banking and debt placement fees 


98



71



141




169




209


Service charges on deposit accounts 


68



65



63




133




124


Operating lease income and other leasing gains 


18



17



24




35




43


Corporate services income 


53



50



43




103




86


Cards and payments income 


52



46



47




98




89


Corporate-owned life insurance income 


28



28



30




56




61


Consumer mortgage income 


3



2



4




5




7


Mortgage servicing fees 


10



12



9




22




22


Net gains (losses) from principal investing 


11





11




11




40


Other income  (a)


22



31



5




53




24



Total noninterest income 


473



431



488




904




925




















Noninterest expense 


















Personnel 


427



404



408




831




797


Net occupancy 


59



61



66




120




131


Computer processing 


45



43



42




88




80


Business services and professional fees 


40



41



42




81




75


Equipment 


21



21



22




42




44


Operating lease expense 


14



13



12




27




23


Marketing 


22



12



15




34




23


FDIC assessment 


8



9



8




17




16


Intangible asset amortization 


7



8



9




15




18


OREO expense, net


2



1



1




3




3


Other expense 


106



90



86




196




170



Total noninterest expense 


751



703



711




1,454




1,380

Income (loss) from continuing operations before income taxes


267



243



320




510




624


Income taxes 


69



56



84




125




158

Income (loss) from continuing operations


198



187



236




385




466


Income (loss) from discontinued operations, net of taxes


3



1



3




4




8

Net income (loss)


201



188



239




389




474


Less:  Net income (loss) attributable to noncontrolling interests   


(1)





1




(1)




3

Net income (loss) attributable to Key

$

202


$

188


$

238



$

390



$

471




















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

$

193


$

182


$

230



$

375



$

452

Net income (loss) attributable to Key common shareholders 


196



183



233




379




460




















Per common share 

















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

$

.23


$

.22


$

.27



$

.45



$

.53

Income (loss) from discontinued operations, net of taxes 












.01

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


.23



.22



.28




.45




.54




















Per common share — assuming dilution 

















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

$

.23


$

.22


$

.27



$

.44



$

.52

Income (loss) from discontinued operations, net of taxes 












.01

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


.23



.22



.27




.45




.53




















Cash dividends declared per common share 

$

.085


$

.075


$

.075



$

.16



$

.14




















Weighted-average common shares outstanding (000) 


831,899



827,381



839,454




829,640




843,992


Effect of common share options and other stock awards


6,597



7,679



6,858




7,138




7,695

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


838,496



835,060



846,312




836,778




851,687




















(a) 

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




















(b) 

Earnings per share may not foot due to rounding. 




















(c) 

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

 

 

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

(dollars in millions)






































Second Quarter 2016



First Quarter 2016



Second Quarter 2015






Average









Average









Average












Balance


Interest

(a) 

Yield/Rate

(a)


Balance


Interest

(a) 

Yield/Rate

(a)


Balance


Interest

(a) 

Yield/Rate

(a)

Assets
































Loans: (b), (c)
































Commercial, financial and agricultural (d)


$

32,630


$

270



3.32

 %


$

31,590


$

263



3.35

 %


$

29,017


$

233



3.23

 %


Real estate — commercial mortgage



8,404



80



3.85




8,138



77



3.78




7,981



74



3.70



Real estate — construction



869



8



3.78




1,016



10



4.11




1,199



11



3.60



Commercial lease financing



3,949



37



3.77




3,957



36



3.65




3,981



36



3.58




    Total commercial loans



45,852



395



3.47




44,701



386



3.47




42,178



354



3.36



Real estate — residential mortgage



2,253



22



4.11




2,236



24



4.18




2,237



23



4.22



Home equity loans



10,098



102



4.04




10,240



103



4.06




10,510



104



3.98



Consumer direct loans



1,599



26



6.53




1,593



26



6.53




1,571



26



6.52



Credit cards



792



21



10.58




784



21



10.72




737



19



10.57



Consumer indirect loans



554



9



6.56




602



10



6.44




745



12



6.38




    Total consumer loans



15,296



180



4.74




15,455



184



4.76




15,800



184



4.69




    Total loans



61,148



575



3.78




60,156



570



3.80




57,978



538



3.72



Loans held for sale



611



5



3.18




826



8



4.02




1,263



12



3.91



Securities available for sale (b), (e)



14,268



74



2.08




14,207



75



2.12




13,360



73



2.17



Held-to-maturity securities (b)



4,883



24



1.98




4,817



24



2.01




4,965



24



1.91



Trading account assets



967



6



2.28




817



7



3.50




805



5



2.55



Short-term investments



5,559



6



.45




3,432



4



.46




3,228



2



.26



Other investments (e)



610



2



1.54




647



3



1.73




713



5



2.48




    Total earning assets



88,046



692



3.16




84,902



691



3.27




82,312



659



3.21



Allowance for loan and lease losses



(833)










(803)










(793)









Accrued income and other assets



10,200










10,378










10,139









Discontinued assets



1,738










1,804










2,194










    Total assets


$

99,151









$

96,281









$

93,852









































Liabilities
































NOW and money market deposit accounts


$

39,687



16



.17



$

37,708



15



.16



$

36,122



14



.16



Savings deposits



2,375





.02




2,349





.02




2,393





.02



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



3,233



11



1.39




2,761



10



1.37




2,010



6



1.25



Other time deposits



3,252



7



.85




3,200



6



.79




3,136



5



.70



Deposits in foreign office

















583



1



.23




    Total interest-bearing deposits



48,547



34



.29




46,018



31



.27




44,244



26



.24



Federal funds purchased and securities

        sold under repurchase agreements



337





.01




437





.07




557





.02



Bank notes and other short-term borrowings



694



3



1.39




591



2



1.63




657



2



1.39



Long-term debt (f), (g)



9,294



50



2.25




8,566



46



2.19




6,967



40



2.30




    Total interest-bearing liabilities



58,872



87



.60




55,612



79



.57




52,425



68



.52



Noninterest-bearing deposits



25,357










25,580










26,594









Accrued expense and other liabilities



2,032










2,322










2,039









Discontinued liabilities (g)



1,738










1,804










2,194










    Total liabilities



87,999










85,318










83,252









































Equity
































Key shareholders' equity



11,147










10,953










10,590









Noncontrolling interests



5










10










10










    Total equity



11,152










10,963










10,600











































    Total liabilities and equity


$

99,151









$

96,281









$

93,852









































Interest rate spread (TE)









2.56

 %









2.70

 %









2.69

 %


































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






605



2.76

 %






612



2.89

 %






591



2.88

 %

TE adjustment (b)






8










8










7






Net interest income, GAAP basis





$

597









$

604









$

584





 


(a) 

Results are from continuing operations.  Interest excludes the interest associated with the liabilities referred to in (g) below, calculated using a matched funds transfer pricing methodology.



(b) 

Interest income on tax-exempt securities and loans has been adjusted to a taxable-equivalent basis using the statutory federal income tax rate of 35%.  



(c) 

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



(d) 

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



(e) 

Yield is calculated on the basis of amortized cost.



(f) 

Rate calculation excludes basis adjustments related to fair value hedges. 



(g) 

A portion of long-term debt and the related interest expense is allocated to discontinued liabilities as a result of applying Key's matched funds transfer pricing methodology to discontinued operations.



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

 

 

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


(dollars in millions)

















































Six months ended June 30, 2016



Six months ended June 30, 2015





Average







Average









Balance


Interest

 (a)

Yield/Rate

 (a) 


Balance


Interest

 (a) 

Yield/ Rate

 (a) 

Assets





















Loans: (b), (c)





















Commercial, financial and agricultural  (d)

$

32,110


$

533



3.33

 %


$

28,671


$

456



3.21

 %


Real estate — commercial mortgage


8,271



157



3.81




8,038



147



3.68



Real estate — construction


942



18



3.96




1,169



22



3.75



Commercial lease financing


3,953



73



3.71




4,025



72



3.57




    Total commercial loans


45,276



781



3.47




41,903



697



3.35



Real estate — residential mortgage


2,245



46



4.15




2,233



47



4.24



Home equity loans


10,169



205



4.05




10,543



208



3.99



Consumer direct loans


1,596



52



6.53




1,558



51



6.57



Credit cards


788



42



10.65




735



39



10.79



Consumer indirect loans


578



19



6.50




774



25



6.40



         Total consumer loans


15,376



364



4.75




15,843



370



4.71



         Total loans


60,652



1,145



3.79




57,746



1,067



3.72



Loans held for sale


718



13



3.66




1,030



19



3.68



Securities available for sale (b), (e) 


14,238



149



2.10




13,225



143



2.17



Held-to-maturity securities (b) 


4,850



48



2.00




4,956



48



1.92



Trading account assets


892



13



2.83




762



10



2.67



Short-term investments


4,495



10



.45




2,816



4



.26



Other investments (e) 


629



5



1.64




727



10



2.64



         Total earning assets


86,474



1,383



3.21




81,262



1,301



3.22



Allowance for loan and lease losses


(818)










(793)









Accrued income and other assets


10,289










10,179









Discontinued assets


1,771










2,232









         Total assets

$

97,716









$

92,880






























Liabilities





















NOW and money market deposit accounts

$

38,698



31



.16



$

35,540



27



.15



Savings deposits


2,362





.02




2,389





.02



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


2,997



21



1.38




2,014



13



1.28



Other time deposits


3,226



13



.82




3,176



11



.71



Deposits in foreign office









556



1



.23




    Total interest-bearing deposits


47,283



65



.28




43,675



52



.24
























Federal funds purchased and securities

     sold under repurchase agreements


387





.04




638





.03



Bank notes and other short-term borrowings


643



5



1.50




582



4



1.46



Long-term debt (f), (g) 


8,930



96



2.22




6,548



77



2.40




    Total interest-bearing liabilities


57,243



166



.59




51,443



133



.52



Noninterest-bearing deposits


25,468










26,432









Accrued expense and other liabilities


2,177










2,182









Discontinued liabilities (g) 


1,771










2,232









         Total liabilities


86,659










82,289






























Equity





















Key shareholders' equity


11,050










10,580









Noncontrolling interests


7










11









         Total equity


11,057










10,591































         Total liabilities and equity

$

97,716









$

92,880






























Interest rate spread (TE)








2.62

 %









2.70

 %























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





1,217



2.83

 %






1,168



2.89

 %

TE adjustment (b) 





16










13






Net interest income, GAAP basis




$

1,201









$

1,155





 


(a)

Results are from continuing operations.  Interest excludes the interest associated with the liabilities referred to in (g) below, calculated using a matched funds transfer pricing methodology.



(b) 

Interest income on tax-exempt securities and loans has been adjusted to a taxable-equivalent basis using the statutory federal income tax rate of 35%.  



(c) 

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



(d) 

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



(e) 

Yield is calculated on the basis of amortized cost.



(f) 

Rate calculation excludes basis adjustments related to fair value hedges.  



(g) 

 A portion of long-term debt and the related interest expense is allocated to discontinued liabilities as a result of applying Key's matched funds transfer pricing methodology to discontinued operations.



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

 

 


Noninterest Expense 

(dollars in millions) 

















Three months ended


Six months ended


6-30-16


3-31-16


6-30-15


6-30-16


6-30-15

Personnel  (a)

$

427


$

404


$

408


$

831


$

797

Net occupancy 


59



61



66



120



131

Computer processing 


45



43



42



88



80

Business services and professional fees 


40



41



42



81



75

Equipment 


21



21



22



42



44

Operating lease expense 


14



13



12



27



23

Marketing 


22



12



15



34



23

FDIC assessment 


8



9



8



17



16

Intangible asset amortization 


7



8



9



15



18

OREO expense, net 


2



1



1



3



3

Other expense 


106



90



86



196



170

     Total noninterest expense 

$

751


$

703


$

711


$

1,454


$

1,380
















Merger-related expense  (b)


45



24





69



     Total noninterest expense excluding merger-related expense  (c)

$

706


$

679


$

711


$

1,385


$

1,380
















Average full-time equivalent employees  (d)


13,419



13,403



13,455



13,411



13,512
















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





















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





















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
















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































Personnel Expense 

(in millions) 

















Three months ended


Six months ended


6-30-16


3-31-16


6-30-15


6-30-16


6-30-15

Salaries and contract labor

$

266


$

244


$

239


$

510


$

467

Incentive and stock-based compensation 


101



89



109



190



192

Employee benefits


58



68



55



126



127

Severance


2



3



5



5



11

     Total personnel expense

$

427


$

404


$

408


$

831


$

797































Merger-Related Expense 

(in millions) 

















Three months ended


Six months ended


6-30-16


3-31-16


6-30-15


6-30-16


6-30-15

Personnel  (a)

$

35


$

16




$

51



Business services and professional fees 


5



7





12



Marketing


3



1





4



Other nonpersonnel expense


2







2



     Total merger-related expense (b)

$

45


$

24




$

69


















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
















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

 

 

Loan Composition 


(dollars in millions)


































Percent change 6-30-16 vs.






6-30-16


3-31-16


6-30-15


3-31-16


6-30-15


Commercial, financial and agricultural  (a)

$

33,376


$

31,976


$

29,285



4.4

%


14.0

%

Commercial real estate:

















Commercial mortgage


8,582



8,364



7,874



2.6



9.0



Construction


881



841



1,254



4.8



(29.7)



     Total commercial real estate loans


9,463



9,205



9,128



2.8



3.7


Commercial lease financing  (b)


3,988



3,934



4,010



1.4



(.5)



     Total commercial loans


46,827



45,115



42,423



3.8



10.4


Residential — prime loans:

















Real estate — residential mortgage


2,285



2,234



2,252



2.3



1.5



Home equity loans


10,062



10,149



10,532



(.9)



(4.5)


Total residential — prime loans


12,347



12,383



12,784



(.3)



(3.4)


Consumer direct loans


1,584



1,579



1,595



.3



(.7)


Credit cards


813



782



753



4.0



8.0


Consumer indirect loans


527



579



709



(9.0)



(25.7)



     Total consumer loans


15,271



15,323



15,841



(.3)



(3.6)



Total loans (c), (d)

$

62,098


$

60,438


$

58,264



2.7

%


6.6

%


























































Loans Held for Sale Composition


(dollars in millions)


































Percent change 6-30-16 vs.






6-30-16


3-31-16


6-30-15


3-31-16


6-30-15


Commercial, financial and agricultural

$

150


$

103


$

217



45.6

%


(30.9)

%

Real estate — commercial mortgage


270



562



576



(52.0)



(53.1)


Commercial lease financing


3





7



N/M



(57.1)


Real estate — residential mortgage


19



19



35





(45.7)



Total loans held for sale (e)

$

442


$

684


$

835



(35.4)

%


(47.1)

%


























































Summary of Changes in Loans Held for Sale


(in millions)

























2Q16


1Q16


4Q15


3Q15


2Q15


Balance at beginning of period

$

684


$

639


$

916


$

835


$

1,649



New originations


1,539



1,114



1,655



1,673



1,650



Transfers from (to) held to maturity, net


22





22



24



6



Loan sales


(1,802)



(1,108)



(1,943)



(1,616)



(2,466)



Loan draws (payments), net


(1)



39



(11)





(4)


Balance at end of period (e)

$

442


$

684


$

639


$

916


$

835


 


(a)    

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



(b)    

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



(c)    

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



(d)     

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



(e)    

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



N/M = Not Meaningful

 

 

Exit Loan Portfolio From Continuing Operations

(in millions)
























Balance

Outstanding


Change

6-30-16 vs.


Net Loan

 

Charge-offs


Balance on





Nonperforming Status


6-30-16


3-31-16


3-31-16


2Q16



1Q16


6-30-16


3-31-16

Residential properties — homebuilder












$

4


$

3

Commercial lease financing (a)

$

731


$

743


$

(12)


$

1



$

1





     Total commercial loans


731



743



(12)



1




1



4



3

Home equity — Other


183



195



(12)



1




1



7



7

Marine


496



544



(48)



3




2



3



4

RV and other consumer


35



39



(4)










     Total consumer loans


714



778



(64)



4




3



10



11

     Total exit loans in loan portfolio

$

1,445


$

1,521


$

(76)


$

5



$

4


$

14


$

14























Discontinued operations — education

   lending business (not included in exit loans above)

$

1,692


$

1,760


$

(68)


$

4



$

6


$

5


$

6

























(a)   

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

 

 



Asset Quality Statistics From Continuing Operations


(dollars in millions)






















2Q16 



1Q16 



4Q15 



3Q15 



2Q15 


Net loan charge-offs

$

43


$

46


$

37


$

41


$

36


Net loan charge-offs to average total loans


.28

%


.31

%


.25

%


.27

%


.25

%

Allowance for loan and lease losses

$

854


$

826


$

796


$

790


$

796


Allowance for credit losses (a)


904



895



852



844



841


Allowance for loan and lease losses to period-end loans


1.38

%


1.37

%


1.33

%


1.31

%


1.37

%

Allowance for credit losses to period-end loans


1.46



1.48



1.42



1.40



1.44


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


138.0



122.2



205.7



197.5



190.0


Allowance for credit losses to nonperforming loans  (b)


146.0



132.4



220.2



211.0



200.7


Nonperforming loans at period end (b)

$

619


$

676


$

387


$

400


$

419


Nonperforming assets at period end (b)


637



692



403



417



440


Nonperforming loans to period-end portfolio loans (b)


1.00

%


1.12

%


.65

%


.67

%


.72

%

Nonperforming assets to period-end portfolio loans plus

       OREO and other nonperforming assets (b)


1.03



1.14



.67



.69



.75




































(a)

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



















(b)

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

 

 


Summary of Loan and Lease Loss Experience From Continuing Operations 

(dollars in millions) 


















Three months ended


Six months ended



6-30-16


3-31-16


6-30-15


6-30-16


6-30-15


Average loans outstanding

$

61,148


$

60,156


$

57,978


$

60,652


$

57,746


















Allowance for loan and lease losses at beginning of period 

$

826


$

796


$

794


$

796


$

794


Loans charged off: 
















     Commercial, financial and agricultural 


35



26



21



61



33


















     Real estate — commercial mortgage 


2



1





3



2


     Real estate — construction   










1


              Total commercial real estate loans


2



1





3



3


     Commercial lease financing 


3



3



1



6



3


              Total commercial loans 


40



30



22



70



39


















     Real estate — residential mortgage 


1



2



1



3



3


     Home equity loans


7



10



10



17



18


     Consumer direct loans


6



6



6



12



12


     Credit cards


8



8



8



16



16


     Consumer indirect loans


2



4



5



6



11


              Total consumer loans 


24



30



30



54



60


              Total loans charged off


64



60



52



124



99


Recoveries: 
















     Commercial, financial and agricultural 


3



3



6



6



11


















     Real estate — commercial mortgage 


6



2





8



2


     Real estate — construction




1



1



1



1


              Total commercial real estate loans 


6



3



1



9



3


     Commercial lease financing


2





1



2



5


              Total commercial loans 


11



6



8



17



19


















     Real estate — residential mortgage




2



1



2



1


     Home equity loans


4



3



2



7



5


     Consumer direct loans


2



1



2



3



4


     Credit cards


1



1



1



2



1


     Consumer indirect loans


3



1



2



4



5


              Total consumer loans 


10



8



8



18



16


              Total recoveries 


21



14



16



35



35


Net loan charge-offs


(43)



(46)



(36)



(89)



(64)


Provision (credit) for loan and lease losses


71



76



37



147



66


Foreign currency translation adjustment






1






Allowance for loan and lease losses at end of period

$

854


$

826


$

796


$

854


$

796


















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

$

69


$

56


$

41


$

56


$

35


Provision (credit) for losses on lending-related commitments


(19)



13



4



(6)



10


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

$

50


$

69


$

45


$

50


$

45


















Total allowance for credit losses at end of period

$

904


$

895


$

841


$

904


$

841


















Net loan charge-offs to average total loans


.28

%


.31

%


.25

%


.30

%


.22

%

Allowance for loan and lease losses to period-end loans


1.38



1.37



1.37



1.38



1.37


Allowance for credit losses to period-end loans


1.46



1.48



1.44



1.46



1.44


Allowance for loan and lease losses to nonperforming loans


138.0



122.2



190.0



138.0



190.0


Allowance for credit losses to nonperforming loans


146.0



132.4



200.7



146.0



200.7


















Discontinued operations — education lending business:
















     Loans charged off

$

6


$

9


$

6


$

15


$

16


     Recoveries


2



3



4



5



8


     Net loan charge-offs

$

(4)


$

(6)


$

(2)


$

(10)


$

(8)


















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











 

 

Summary of Nonperforming Assets and Past Due Loans From Continuing Operations 


(dollars in millions)



















6-30-16


3-31-16


12-31-15


9-30-15


6-30-15


Commercial, financial and agricultural

$

321


$

380


$

82


$

89


$

100


















Real estate — commercial mortgage


14



16



19



23



26


Real estate — construction


25



12



9



9



12


         Total commercial real estate loans


39



28



28



32



38


Commercial lease financing


10



11



13



21



18


         Total commercial loans


370



419



123



142



156


















Real estate — residential mortgage


54



59



64



67



67


Home equity loans


189



191



190



181



184


Consumer direct loans


1



1



2



1



1


Credit cards


2



2



2



2



2


Consumer indirect loans


3



4



6



7



9


         Total consumer loans


249



257



264



258



263


         Total nonperforming loans (a)


619



676



387



400



419


OREO


15



14



14



17



20


Other nonperforming assets


3



2



2





1


     Total nonperforming assets (a)

$

637


$

692


$

403


$

417


$

440


















Accruing loans past due 90 days or more

$

70


$

70


$

72


$

54


$

66


Accruing loans past due 30 through 89 days


203



237



208



271



181


Restructured loans — accruing and nonaccruing (b)


277



283



280



287



300


Restructured loans included in nonperforming loans (b)


133



151



159



160



170


Nonperforming assets from discontinued operations —

      education lending business 


5



6



7



8



6


Nonperforming loans to period-end portfolio loans  (a)


1.00

%


1.12

%


.65

%


.67

%


.72

%

Nonperforming assets to period-end portfolio loans

      plus OREO and other nonperforming assets (a)


1.03



1.14



.67



.69



.75


 


(a)  

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



(b)    

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

 

 


Summary of Changes in Nonperforming Loans From Continuing Operations 

(in millions) 



















2Q16


1Q16


4Q15


3Q15


2Q15

Balance at beginning of period


$

676


$

387


$

400


$

419


$

437

     Loans placed on nonaccrual status



124



406



81



81



92

     Charge-offs



(64)



(60)



(51)



(53)



(52)

     Loans sold





(11)





(2)



     Payments



(75)



(8)



(21)



(16)



(25)

     Transfers to OREO



(6)



(4)



(4)



(4)



(5)

     Transfers to other nonperforming assets







(1)





     Loans returned to accrual status



(36)



(34)



(17)



(25)



(28)

Balance at end of period (a)


$

619


$

676


$

387


$

400


$

419

















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


































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

(in millions) 



















2Q16


1Q16


4Q15


3Q15


2Q15

Balance at beginning of period


$

14


$

14


$

17


$

20


$

20

     Properties acquired — nonperforming loans 



6



4



4



4



5

     Valuation adjustments



(2)



(1)



(2)



(2)



(1)

     Properties sold



(3)



(3)



(5)



(5)



(4)

Balance at end of period


$

15


$

14


$

14


$

17


$

20

 

 

Line of Business Results 


(dollars in millions) 










































Percent change 2Q16 vs.




2Q16


1Q16


4Q15


3Q15


2Q15


1Q16


2Q15


Key Community Bank 























Summary of operations























     Total revenue (TE)


$

598


$

595


$

588


$

579


$

560



.5

%


6.8

%

     Provision for credit losses



25



42



20



18



3



(40.5)



733.3


     Noninterest expense



444



436



456



444



447



1.8



(.7)


     Net income (loss) attributable to Key



81



74



70



74



69



9.5



17.4


     Average loans and leases



30,936



30,789



30,925



31,039



30,707



.5



.7


     Average deposits



53,794



52,803



52,219



51,234



50,765



1.9



6.0


     Net loan charge-offs



17



23



23



21



20



(26.1)



(15.0)


     Net loan charge-offs to average total loans



.22

%


.30

%


.30

%


.27

%


.26

%


N/A



N/A


     Nonperforming assets at period end


$

300


$

303


$

303


$

306


$

305



(1.0)



(1.6)


     Return on average allocated equity



11.99

%


11.09

%


10.39

%


10.92

%


10.34

%


N/A



N/A


     Average full-time equivalent employees



7,331



7,376



7,390



7,476



7,574



(.6)



(3.2)
















































Key Corporate Bank 























Summary of operations























     Total revenue (TE)


$

452


$

426


$

479


$

454


$

478



6.1

%


(5.4)

%

     Provision for credit losses



30



43



26



30



41



(30.2)



(26.8)


     Noninterest expense



259



237



257



250



256



9.3



1.2


     Net income (loss) attributable to Key



135



118



142



136



131



14.4



3.1


     Average loans and leases  



28,607



27,722



26,981



26,425



25,298



3.2



13.1


     Average loans held for sale  



591



811



820



918



1,234



(27.1)



(52.1)


     Average deposits 



19,129



18,074



19,080



18,809



19,709



5.8



(2.9)


     Net loan charge-offs



27



18



12



20



12



50.0



125.0


     Net loan charge-offs to average total loans



.38

%


.26

%


.18

%


.30

%


.19

%


N/A



N/A


     Nonperforming assets at period end   


$

319


$

372


$

74


$

85


$

105



(14.2)



203.8


     Return on average allocated equity



26.23

%


23.15

%


29.05

%


28.29

%


29.24

%


N/A



N/A


     Average full-time equivalent employees



2,138



2,126



2,113



2,173



2,058



.6



3.9

























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
















 

 

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

SOURCE KeyCorp

Copyright 2016 PR Newswire

KeyCorp (NYSE:KEY)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more KeyCorp Charts.
KeyCorp (NYSE:KEY)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more KeyCorp Charts.