• Resources
  • Blog
  • Journalists
  • Log In
  • Sign Up
  • Data Privacy
  • Send a Release
Cision PR Newswire: news distribution, targeting and monitoring home
  • News
  • Products
    • Overview
    • Distribution by PR Newswire
    • Cision Communications Cloud®
    • Cision IR
    • All Products
  • Contact
    • General Inquiries
    • Request a Demo
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices

 

When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Overview
  • Distribution by PR Newswire
  • Cision Communications Cloud®
  • Cision IR
  • All Products
  • General Inquiries
  • Request a Demo
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Sign Up
  • Log In
  • Resources
  • Blog
  • Journalists
  • RSS
  • GDPR
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Sign Up
  • Log In
  • Resources
  • Blog
  • Journalists
  • RSS
  • GDPR
  • Overview
  • Distribution by PR Newswire
  • Cision Communications Cloud®
  • Cision IR
  • All Products
  • Send a Release
  • Sign Up
  • Log In
  • Resources
  • Blog
  • Journalists
  • RSS
  • GDPR
  • General Inquiries
  • Request a Demo
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Sign Up
  • Log In
  • Resources
  • Blog
  • Journalists
  • RSS
  • GDPR

KeyCorp Reports Fourth Quarter 2014 Net Income of $246 Million, or $.28 Per Common Share

Earnings per share up 22% from prior quarter, 12% for the full year

Positive operating leverage for the quarter and full year

Average loans up 5% from prior year, driven by a 12% increase in commercial, financial and agricultural loans

Credit quality remains strong, with net loan charge-offs to average loans of .22%

Disciplined capital management, returning 82% of net income to shareholders in 2014


News provided by

KeyCorp

Jan 22, 2015, 06:30 ET

Share this article

Share this article


CLEVELAND, Jan. 22, 2015 /PRNewswire/ -- KeyCorp (NYSE: KEY) today announced fourth quarter net income from continuing operations attributable to Key common shareholders of $246 million, or $.28 per common share, compared to $197 million, or $.23 per common share, for the third quarter of 2014, and $229 million, or $.26 per common share, for the fourth quarter of 2013.  

For the twelve months ended December 31, 2014, net income from continuing operations attributable to Key common shareholders was $917 million, or $1.04 per common share, compared to $847 million, or $.93 per common share, for the same period one year ago.        

"Fourth quarter was a strong finish to the year," said Chairman and Chief Executive Officer Beth Mooney.  "Our results reflect positive operating leverage, with both revenue growth and well-controlled expenses.  Revenue benefited from solid loan growth, driven by a 12% increase from the prior year in commercial, financial and agricultural loans.  Core expense levels continued to decline, and our net charge-offs remained well below our historical average."

"Our full-year results reflect the successful execution of our strategy to grow and expand relationships, invest in our businesses, and return peer-leading capital to our shareholders," continued Mooney.  "We had a record year for investment banking and debt placement fees and remain on track with our successful integration of Pacific Crest Securities.  A 2% decrease in expenses drove positive operating leverage for the year, and we expect further improvement in efficiency and productivity."

"Capital remains a strength of our company.  We ended the year with a Tier 1 common equity ratio above 11%, while we continued to execute on our commitment to return capital to our shareholders through dividends and share repurchases.  During the year, we announced an 18% increase in the common share dividend and repurchased $496 million of common shares.  In total, we paid out 82% of 2014 net income to our shareholders," added Mooney.

FOURTH QUARTER 2014 FINANCIAL RESULTS, from continuing operations

Compared to Fourth Quarter of 2013

  • Average loans up 5.5%, driven by a 12.3% growth in commercial, financial and agricultural loans
  • Average deposits up 2% due to growth in commercial mortgage servicing and commercial deposits offsetting a decline in certificates of deposit
  • Net interest income (taxable-equivalent) relatively stable, as growth in earning assets offset lower earning asset yields
  • Noninterest income up $37 million, reflecting higher investment banking and debt placement fees, trust and investment services income, and corporate services income, offsetting declines in other income, mortgage servicing fees, and operating lease income and other leasing gains
  • Noninterest expense down $8 million, reflecting lower efficiency- and pension-related charges and other expense, slightly offset by higher incentive compensation expense
  • Efficiency initiative and pension settlement charges of $11 million, or $.01 per common share, incurred during the fourth quarter of 2014, compared to $24 million, or $.02 per common share, during the fourth quarter of 2013
  • Asset quality improved, with net loan charge-offs to average loans declining from .27% to .22%
  • Disciplined capital management, repurchasing $128 million of common shares during the fourth quarter of 2014 and maintaining top tier capital position with Tier 1 common equity of 11.18%

Compared to Third Quarter of 2014

  • Average loans up 1.3%, primarily driven by an increase in commercial, financial and agricultural loans
  • Average deposits up 2% due to the growth in commercial mortgage servicing and commercial deposits offsetting a decline in certificates of deposit
  • Net interest income (taxable-equivalent) up $7 million due to an increase in earning asset levels and higher loan fees, offsetting lower earning asset yields
  • Noninterest income up $73 million, primarily due to higher investment banking and debt placement fees, trust and investment services income, corporate services income, and corporate-owned life insurance income, slightly offset by declines in other income
  • Noninterest expense stable, with lower efficiency- and pension-related charges and other expense offsetting higher incentive compensation expense
  • Efficiency initiative and pension settlement charges of $35 million, or $.03 per common share, incurred during the third quarter of 2014
  • Asset quality remains strong, with net loan charge-offs to average loans flat to prior quarter and remaining well below the targeted range

Selected Financial Highlights
































dollars in millions, except per share data











Change 4Q14 vs.





4Q14



3Q14



4Q13



3Q14



4Q13


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

$

246


$

197


$

229



24.9

%


7.4

%

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

     common share — assuming dilution


.28



.23



.26



21.7



7.7


Return on average total assets from continuing operations


1.12

%


.92

%


1.08

%


N/A



N/A


Tier 1 common equity (a)


11.18



11.26



11.22



N/A



N/A


Book value at period end

$

11.91


$

11.74


$

11.25



1.4

%


5.9

%

Net interest margin (TE) from continuing operations


2.94

%


2.96

%


3.01

%


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 "Tier 1 common equity."  The table reconciles the GAAP performance measures to the corresponding non-GAAP measures, which provides a basis for period-to-period comparisons.


TE = Taxable Equivalent, N/A = Not Applicable


INCOME STATEMENT HIGHLIGHTS




























Revenue

































dollars in millions











Change 4Q14 vs.





4Q14



3Q14



4Q13



3Q14



4Q13


Net interest income (TE)

$

588


$

581


$

589



1.2

%


(.2)

%

Noninterest income


490



417



453



17.5



8.2



Total revenue

$

1,078


$

998


$

1,042



8.0

%


3.5

%



































TE = Taxable Equivalent

Taxable-equivalent net interest income was $588 million for the fourth quarter of 2014, and the net interest margin was 2.94%.  These results compare to taxable-equivalent net interest income of $589 million and a net interest margin of 3.01% for the fourth quarter of 2013.  The decrease in net interest margin was largely attributable to lower earning asset yields and higher levels of excess liquidity driven by commercial deposit growth.

Compared to the third quarter of 2014, taxable-equivalent net interest income increased by $7 million, and the net interest margin declined by two basis points.  The increase in net interest income was primarily due to higher earning asset levels and loan fees and a lower cost of funds as higher-rate certificates of deposit matured.  These increases were partially offset by the impact of lower earning asset yields.  The net interest margin was negatively impacted by higher levels of excess liquidity and lower earning asset yields partially offset by an increase in commercial loans and held-for-sale volume.    

Noninterest Income
































dollars in millions











Change 4Q14 vs.






4Q14 



3Q14 



4Q13 



3Q14 



4Q13 


Trust and investment services income


$

112


$

99


$

98



13.1

%


14.3

%

Investment banking and debt placement fees



126



88



84



43.2



50.0


Service charges on deposit accounts



64



68



68



(5.9)



(5.9)


Operating lease income and other leasing gains



15



17



26



(11.8)



(42.3)


Corporate services income



53



42



40



26.2



32.5


Cards and payments income



43



42



40



2.4



7.5


Corporate-owned life insurance income



38



26



33



46.2



15.2


Consumer mortgage income



3



3



3



—



—


Mortgage servicing fees



11



9



22



22.2



(50.0)


Net gains (losses) from principal investing



18



9



20



100.0



(10.0)


Other income



7



14



19



(50.0)



(63.2)



Total noninterest income


$

490


$

417


$

453



17.5

%


8.2

%





































Key's noninterest income was $490 million for the fourth quarter of 2014, compared to $453 million for the year-ago quarter.  The fourth quarter reflects a record high quarter for investment banking and debt placement fees, which increased $42 million, benefiting from Key's business model.  Trust and investment services income increased $14 million, mostly due to a full-quarter impact of the recently-acquired Pacific Crest Securities.  Corporate services income also increased $13 million, driven by higher derivatives income and non-yield loan fees.  These increases were partially offset by declines in other income of $12 million, mortgage servicing fees of $11 million, and operating lease income and other leasing gains of $11 million.     

Compared to the third quarter of 2014, noninterest income increased by $73 million.  Investment banking and debt placement fees and trust and investment services income increased $38 million and $13 million, respectively, benefitting from Key's business model.  Corporate-owned life insurance income had a seasonal increase of $12 million, and corporate services income increased $11 million due to higher derivatives income and non-yield loan fees.   

Noninterest Expense

































dollars in millions












Change 4Q14 vs.






4Q14



3Q14



4Q13



3Q14



4Q13


Personnel expense


$

409


$

405


$

398



1.0

%


2.8

%

Nonpersonnel expense



295



299



314



(1.3)



(6.1)



Total noninterest expense


$

704


$

704


$

712



—



(1.1)

%





































Key's noninterest expense was $704 million for the fourth quarter of 2014, compared to $712 million for the same period last year.  This decline reflects lower efficiency- and pension-related charges and other expense.  These decreases were slightly offset by higher incentive compensation expense related to the performance of our business and a full-quarter impact of the recently-acquired Pacific Crest Securities.

Compared to the third quarter of 2014, noninterest expense remained flat.  Lower expenses related to Key's efficiency initiative and pension settlement charges were offset by higher incentive compensation expense related to the performance of our business and a full-quarter impact of the recently-acquired Pacific Crest Securities. 

BALANCE SHEET HIGHLIGHTS

As of December 31, 2014, Key had total assets of $93.8 billion compared to $89.8 billion at September 30, 2014, and $92.9 billion at December 31, 2013.

Average Loans

































dollars in millions










Change 12-31-14 vs.





12-31-14


9-30-14


12-31-13


9-30-14


12-31-13


Commercial, financial and agricultural (a)


$

27,188


$

26,456


$

24,218



2.8

%


12.3

%

Other commercial loans



13,357



13,317



13,266



.3



.7


Total home equity loans



10,639



10,658



10,653



(.2)



(.1)


Other consumer loans



5,357



5,365



5,471



(.1)



(2.1)



Total loans


$

56,541


$

55,796


$

53,608



1.3

%


5.5

%




















(a)   Commercial, financial and agricultural average loan balances include $90 million, $92 million, and $97 million of assets from commercial credit cards at December 31, 2014, September 30, 2014, and December 31, 2013, respectively.

Average loans were $56.5 billion for the fourth quarter of 2014, an increase of $2.9 billion compared to the fourth quarter of 2013.  The loan growth occurred primarily in the commercial, financial and agricultural portfolio, which increased $3 billion and was broad-based across Key's commercial lines of business.  Consumer loans declined slightly as modest increases across Key's core consumer loan portfolio were more than offset by run-off in Key's designated consumer exit portfolio.  

Compared to the third quarter of 2014, average loans increased by $745 million.  Commercial, financial and agricultural loans increased by $732 million, accounting for the majority of the loan growth.  On a period-end basis, commercial, financial and agricultural loans increased $1.3 billion over the linked quarter as most of the balance growth occurred towards the latter part of the fourth quarter.  Consumer loans were relatively unchanged from the linked quarter as modest growth in the core consumer loan portfolio during the fourth quarter was substantially offset by run-off in Key's consumer exit portfolio. 

Average Deposits

































dollars in millions











Change 12-31-14 vs.





12-31-14


9-30-14


12-31-13


9-30-14


12-31-13


Non-time deposits (a)


$

63,541


$

61,699


$

61,394



3.0

%


3.5

%

Certificates of deposit ($100,000 or more)



2,277



2,629



2,649



(13.4)



(14.0)


Other time deposits



3,306



3,413



3,736



(3.1)



(11.5)



Total deposits


$

69,124


$

67,741


$

67,779



2.0

%


2.0

%



















Cost of total deposits (a)



.15

%


.16

%


.20

%


N/A



N/A






































(a) Excludes deposits in foreign office.


N/A = Not Applicable

Average deposits, excluding deposits in foreign office, totaled $69.1 billion for the fourth quarter of 2014, an increase of $1.3 billion compared to the year-ago quarter.  Demand deposits increased by $1.3 billion, and NOW and money market deposit accounts increased $977 million, mostly due to growth related to commercial client inflows as well as increases related to the commercial mortgage servicing business.  These increases were partially offset by run-off in certificates of deposit.       

Compared to the third quarter of 2014, average deposits, excluding deposits in foreign office, increased by $1.4 billion.  Demand deposits were up $1 billion, driven by large commercial client inflows.  Interest-bearing deposits increased $343 million as increases in NOW and money market deposits accounts more than offset the run-off in certificates of deposits.

ASSET QUALITY

































dollars in millions











Change 4Q14 vs.





4Q14



3Q14



4Q13



3Q14



4Q13


Net loan charge-offs


$

32


$

31


$

37



3.2

%


(13.5)

%

Net loan charge-offs to average total loans



.22

%


.22

%


.27

%


N/A



N/A


Nonperforming loans at period end (a)


$

418


$

401


$

508



4.2



(17.7)


Nonperforming assets at period end



436



418



531



4.3



(17.9)


Allowance for loan and lease losses



794



804



848



(1.2)



(6.4)


Allowance for loan and lease losses to nonperforming loans



190.0

%


200.5

%


166.9

%


N/A



N/A


Provision (credit) for loan and lease losses


$

22


$

21


$

19



4.8

%


15.8

%



































(a)  Loan balances exclude $13 million, $14 million, and $16 million of purchased credit impaired loans at December 31, 2014, September 30, 2014, and December 31, 2013, respectively.


N/A = Not Applicable

Key's provision for loan and lease losses was $22 million for the fourth quarter of 2014, compared to $21 million for the third quarter of 2014 and $19 million for the year-ago quarter.  Key's allowance for loan and lease losses was $794 million, or 1.38% of total period-end loans, at December 31, 2014, compared to 1.43% at September 30, 2014, and 1.56% at December 31, 2013. 

Net loan charge-offs for the fourth quarter of 2014 totaled $32 million, or .22% of average total loans.  These results compare to $31 million, or .22%, for the third quarter of 2014, and $37 million, or .27%, for the same period last year.  

At December 31, 2014, Key's nonperforming loans totaled $418 million and represented .73% of period-end portfolio loans, compared to .71% at September 30, 2014, and .93% at December 31, 2013.  Nonperforming assets at December 31, 2014, totaled $436 million and represented .76% of period-end portfolio loans and OREO and other nonperforming assets, compared to .74% at September 30, 2014, and .97% at December 31, 2013.  

CAPITAL

Key's estimated risk-based capital ratios included in the following table continued to exceed all "well-capitalized" regulatory benchmarks at December 31, 2014.

Capital Ratios






















12-31-14



9-30-14



12-31-13


Tier 1 common equity (a), (b)


11.18

%


11.26

%


11.22

%

Tier 1 risk-based capital (a)


11.91



12.01



11.96


Total risk based capital (a)


13.91



14.10



14.33


Tangible common equity to tangible assets (b)


9.88



10.26



9.80


Leverage (a)


11.27



11.15



11.11













(a)  12-31-14 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 "Tier 1 common equity."  The table reconciles the GAAP performance measures to the corresponding non-GAAP measures, which provides a basis for period-to-period comparisons.

As shown in the preceding table, at December 31, 2014, Key's estimated Tier 1 common equity and Tier 1 risk-based capital ratios stood at 11.18% and 11.91%, respectively.  In addition, the tangible common equity ratio was 9.88% at December 31, 2014.

In October 2013, federal banking regulators published the final Basel III capital framework for U.S. banking organizations (the "Regulatory Capital Rules").  While the Regulatory Capital Rules became effective January 1, 2014, the mandatory compliance date for Key as a "standardized approach" banking organization begins on January 1, 2015, subject to transitional provisions extending to January 1, 2019.  Key's estimated Common Equity Tier 1 as calculated under the Regulatory Capital Rules was 10.69% at December 31, 2014.  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 4Q14 vs.






4Q14



3Q14



4Q13



3Q14



4Q13


Shares outstanding at beginning of period



868,477



876,823



897,821



(1.0)

%


(3.3)

%

Common shares repurchased



(9,786)



(8,830)



(7,659)



10.8



27.8


Shares reissued (returned) under employee benefit plans



712



484



562



47.1



26.7



Shares outstanding at end of period



859,403



868,477



890,724



(1.0)

%


(3.5)

%





































As previously reported, Key's 2014 CCAR capital plan includes common share repurchases of up to $542 million, which include open market repurchases plus repurchases to offset issuances of common shares under our employee compensation plans, and are expected to be executed through the first quarter of 2015.  During the fourth quarter of 2014, Key completed $128 million of common share repurchases.

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 4Q14 vs.






4Q14



3Q14



4Q13



3Q14



4Q13


Revenue from continuing operations (TE)

















Key Community Bank


$

558


$

559


$

567



(.2)

%


(1.6)

%

Key Corporate Bank



458



395



405



15.9



13.1


Other Segments



63



47



73



34.0



(13.7)



Total segments



1,079



1,001



1,045



7.8



3.3


Reconciling Items



(1)



(3)



(3)



N/M



N/M



Total


$

1,078


$

998


$

1,042



8.0

%


3.5

%



















Income (loss) from continuing operations attributable to Key

















Key Community Bank


$

62


$

57


$

42



8.8

%


47.6

%

Key Corporate Bank



137



119



133



15.1



3.0


Other Segments



51



48



62



6.3



(17.7)



Total segments



250



224



237



11.6



5.5


Reconciling Items



1



(21)



(2)



N/M



N/M



Total


$

251


$

203


$

235



23.6

%


6.8

%





































TE = Taxable equivalent, N/M = Not Meaningful









Key Community Bank


















































dollars in millions











Change 4Q14 vs.






4Q14



3Q14



4Q13



3Q14



4Q13


Summary of operations

















Net interest income (TE)


$

363


$

360


$

377



.8

%


(3.7)

%

Noninterest income



195



199



190



(2.0)



2.6



Total revenue (TE)



558



559



567



(.2)



(1.6)


Provision (credit) for loan and lease losses



11



31



32



(64.5)



(65.6)


Noninterest expense



449



437



468



2.7



(4.1)



Income (loss) before income taxes (TE)



98



91



67



7.7



46.3


Allocated income taxes (benefit) and TE adjustments



36



34



25



5.9



44.0



Net income (loss) attributable to Key


$

62


$

57


$

42



8.8

%


47.6

%



















Average balances

















Loans and leases


$

30,478


$

30,103


$

29,597



1.2

%


3.0

%

Total assets



32,598



32,209



31,790



1.2



2.5


Deposits



50,850



50,302



50,493



1.1



.7




















Assets under management at period end


$

39,157


$

39,249


$

36,815



(.2)

%


6.4

%





































TE = Taxable Equivalent












Additional Key Community Bank Data





























dollars in millions











Change 4Q14 vs.






4Q14



3Q14



4Q13



3Q14



4Q13


Noninterest income 

















Trust and investment services income 


$

75


$

73


$

70



2.7

%


7.1

%

Service charges on deposit accounts 



54



57



58



(5.3)



(6.9)


Cards and payments income 



40



39



37



2.6



8.1


Other noninterest income 



26



30



25



(13.3)



4.0



Total noninterest income 


$

195


$

199


$

190



(2.0)

%


2.6

%



















Average deposit balances

















NOW and money market deposit accounts


$

27,690


$

27,403


$

27,442



1.0

%


.9

%

Savings deposits



2,378



2,418



2,472



(1.7)



(3.8)


Certificates of deposit ($100,000 or more)



1,793



2,072



2,124



(13.5)



(15.6)


Other time deposits



3,301



3,406



3,731



(3.1)



(11.5)


Deposits in foreign office



332



320



285



3.8



16.5


Noninterest-bearing deposits



15,356



14,683



14,439



4.6



6.4



Total deposits 


$

50,850


$

50,302


$

50,493



1.1

%


.7

%



















Home equity loans 

















Average balance


$

10,365


$

10,368


$

10,310








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



71

%


71

%


71

%







Percent first lien positions



60



59



58


























Other data

















Branches



994



997



1,028








Automated teller machines



1,287



1,290



1,335


























Key Community Bank Summary of Operations

  • Average loan and lease balances up 3% from prior year
  • Average core deposits up 1.3% from prior year
  • Net income attributable to Key Community Bank up 47.6% from the prior year

Key Community Bank recorded net income attributable to Key of $62 million for the fourth quarter of 2014, compared to net income attributable to Key of $42 million for the year-ago quarter.

Taxable-equivalent net interest income decreased by $14 million, or 3.7%, from the fourth quarter of 2013.  Average loans and leases grew 3% while average core deposits increased 1.3% from one year ago.  However, these volume-related increases were offset by declines in the deposit spread as a result of the continued low-rate environment.   

Noninterest income increased $5 million, or 2.6%, from the year-ago quarter.  This increase was due to growth in trust and investment services income of $5 million, cards and payments of $3 million, and other noninterest income of $1 million.  Slightly offsetting these increases was a decline in service charges on deposit accounts of $4 million due to lower maintenance fees and overdraft charges. 

The provision for loan and lease losses decreased by $21 million, or 65.6%, from the fourth quarter of 2013.  Net loan charge-offs declined $3 million from the same period one year ago.

Noninterest expense declined by $19 million, or 4.1%, from the year-ago quarter as a result of Key's efficiency initiative.  Personnel expense declined $2 million compared to the fourth quarter of 2013.  Nonpersonnel expense decreased $17 million primarily due to internally-allocated costs.

Key Corporate Bank















































dollars in millions












Change 4Q14 vs.






4Q14



3Q14



4Q13



3Q14



4Q13


Summary of operations

















Net interest income (TE)


$

217


$

212


$

198



2.4

%


9.6

%

Noninterest income



241



183



207



31.7



16.4



Total revenue (TE)



458



395



405



15.9



13.1


Provision (credit) for loan and lease losses



4



(5)



(10)



N/M



N/M


Noninterest expense



239



212



210



12.7



13.8



Income (loss) before income taxes (TE)



215



188



205



14.4



4.9


Allocated income taxes and TE adjustments



78



69



72



13.0



8.3



Net income (loss) attributable to Key


$

137


$

119


$

133



15.1



3.0

%



















Average balances

















Loans and leases   


$

23,293


$

22,700


$

20,334



2.6

%


14.6

%

Loans held for sale   



855



481



668



77.8



28.0


Total assets



27,227



26,460



24,339



2.9



11.9


Deposits



18,074



17,310



17,286



4.4



4.6




















Assets under management at period end



—


$

34


$

90



N/M 



N/M 






































TE = Taxable Equivalent, N/M = Not Meaningful





Additional Key Corporate Bank Data






























dollars in millions












Change 4Q14 vs.






4Q14



3Q14



4Q13



3Q14



4Q13


Noninterest income

















Trust and investment services income


$

37


$

26


$

28



42.3

%


32.1

%

Investment banking and debt placement fees



125



86



84



45.3



48.8


Operating lease income and other leasing gains



17



14



20



21.4



(15.0)




















Corporate services income



43



30



29



43.3



48.3


Service charges on deposit accounts



10



11



10



(9.1)



—


Cards and payments income



3



3



3



—



—



Payments and services income



56



44



42



27.3



33.3




















Mortgage servicing fees



11



9



22



22.2

%


(50.0)

%

Other noninterest income



(5)



4



11



N/M



N/M



Total noninterest income


$

241


$

183


$

207



31.7



16.4






































N/M = Not Meaningful





Key Corporate Bank Summary of Operations

  • Record high quarter and year for investment banking and debt placement fees
  • Average loan and lease balances up 14.6% from the prior year
  • Average deposits up 4.6% from the prior year

Key Corporate Bank recorded net income attributable to Key of $137 million for the fourth quarter of 2014, compared to $133 million for the same period one year ago. 

Taxable-equivalent net interest income increased by $19 million, or 9.6%, compared to the fourth quarter of 2013.  Average earning assets increased $2.7 billion, or 12.2%, from the year-ago quarter, primarily driven by loan growth in commercial, financial and agricultural and real estate commercial mortgage.  This growth in earning assets drove an increase of $9 million in earning asset spread.  Average deposit balances increased $788 million, or 4.6%, from the year-ago quarter, driven by commercial mortgage servicing deposits and other commercial client inflows.  This growth in deposit balances drove an increase of $8 million in deposit and borrowing spread.       

Noninterest income was up $34 million, or 16.4% from the prior year.  This growth was primarily due to a record high quarter for investment banking and debt placement fees, which increased $41 million or 48.8%, driven by Key's business model.  Corporate services income increased $14 million due to higher derivatives income and non-yield loan fees.  Trust and investment services income increased $9 million, mostly due to a full-quarter impact of the recently-acquired Pacific Crest Securities.  Partially offsetting these increases were declines in mortgage servicing fees due to lower special servicing fees, and other income.     

The provision for loan and lease losses increased $14 million compared to the fourth quarter of 2013 related to loan growth. 

Noninterest expense increased by $29 million, or 13.8%, from the fourth quarter of 2013.  This increase was due to higher incentive compensation expense related to the performance of the business and a full-quarter impact of the recently-acquired Pacific Crest Securities.

Other Segments

Other Segments consist of Corporate Treasury, Community Development, Key's Principal Investing unit, and various exit portfolios.  Other Segments generated net income attributable to Key of $51 million for the fourth quarter of 2014, compared to net income attributable to Key of $62 million for the same period last year.  These results were primarily attributable to decreases of $7 million in operating lease income and other leasing gains and $5 million in net interest income from the prior year.  

*****

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 $93.8 billion at December 31, 2014.

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.

INVESTOR RELATIONS: www.key.com/ir  

KEY MEDIA NEWSROOM: www.key.com/newsroom

This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements about Key's financial condition, results of operations, and profitability.  Forward-looking statements can be identified by words such as "outlook," "goal," "objective," "plan," "expect," "anticipate," "intend," "project," "believe," or "estimate."  Forward-looking statements represent management's current expectations and forecasts regarding future events. If underlying assumptions prove to be inaccurate or unknown risks or uncertainties arise, actual results could vary materially from these projections or expectations.  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, 2013, which has been filed with the Securities and Exchange Commission and is available on Key's website (www.key.com/ir) and on the Securities and Exchange Commission'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, changes in local, regional and international business, economic or political conditions, and the extensive and increasing regulation of the U.S. financial services industry.  Forward looking statements speak only as of the date they are made and Key does not undertake any obligation to update the forward-looking statements to reflect new information or future events.

Notes to Editors:

A live Internet broadcast of KeyCorp's conference call to discuss quarterly results and currently anticipated earnings trends and to answer analysts' questions can be accessed through the Investor Relations section at https://www.key.com/ir at 9:00 a.m. ET, on Thursday, January 22, 2015.  An audio replay of the call will be available through January 29, 2015.

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

Financial Highlights 


(dollars in millions, except per share amounts)



















Three months ended





12-31-14



9-30-14



12-31-13


Summary of operations 













Net interest income (TE)

$

588



$

581



$

589



Noninterest income


490




417




453




Total revenue (TE) 


1,078




998




1,042



Provision (credit) for loan and lease losses


22




21




19



Noninterest expense


704




704




712



Income (loss) from continuing operations attributable to Key


251




203




235



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


2




(17)




(5)



Net income (loss) attributable to Key 


253




186




230

















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

$

246



$

197



$

229



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


2




(17)




(5)



Net income (loss) attributable to Key common shareholders


248




180




224
















Per common share 













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

$

.29



$

.23



$

.26



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


—




(.02)




(.01)



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


.29




.21




.25

















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


.28




.23




.26



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


—




(.02)




(.01)



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


.28




.21




.25

















Cash dividends paid 


.065




.065




.055



Book value at period end 


11.91




11.74




11.25



Tangible book value at period end 


10.65




10.47




10.11



Market price at period end 


13.90




13.33




13.42
















Performance ratios 













From continuing operations: 













Return on average total assets 


1.12

%



.92

%



1.08

%


Return on average common equity 


9.50




7.68




9.10



Return on average tangible common equity  (c)


10.64




8.55




10.13



Net interest margin (TE) 


2.94




2.96




3.01



Cash efficiency ratio  (c)


64.4




69.5




67.4

















From consolidated operations: 













Return on average total assets 


1.10

%



.81

%



1.00

%


Return on average common equity 


9.58




7.01




8.90



Return on average tangible common equity  (c)


10.72




7.81




9.91



Net interest margin (TE) 


2.93




2.94




2.91



Loan to deposit  (d)


84.6




87.4




83.8
















Capital ratios at period end 













Key shareholders' equity to assets  


11.22

%



11.68

%



11.09

%


Key common shareholders' equity to assets 


10.91




11.36




10.78



Tangible common equity to tangible assets  (c)


9.88




10.26




9.80



Tier 1 common equity  (c), (e)


11.18




11.26




11.22



Tier 1 risk-based capital  (e)


11.91




12.01




11.96



Total risk-based capital  (e)


13.91




14.10




14.33



Leverage  (e)


11.27




11.15




11.11
















Asset quality — from continuing operations 













Net loan charge-offs 

$

32



$

31



$

37



Net loan charge-offs to average loans  


.22

%



.22

%



.27

%


Allowance for loan and lease losses 

$

794



$

804



$

848



Allowance for credit losses


830




839




885



Allowance for loan and lease losses to period-end loans 


1.38

%



1.43

%



1.56

%


Allowance for credit losses to period-end loans 


1.45




1.49




1.63



Allowance for loan and lease losses to nonperforming loans 


190.0




200.5




166.9



Allowance for credit losses to nonperforming loans  


198.6




209.2




174.2



Nonperforming loans at period end  (f)

$

418



$

401



$

508



Nonperforming assets at period end 


436




418




531



Nonperforming loans to period-end portfolio loans 


.73

%



.71

%



.93

%


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


.76




.74




.97
















Trust and brokerage assets 













Assets under management 

$

39,157



$

39,283



$

36,905



Nonmanaged and brokerage assets  


49,147




48,273




47,418
















Other data 













Average full-time equivalent employees 


13,590




13,905




14,197



Branches 


994




997




1,028
















Taxable-equivalent adjustment 

$

6



$

6



$

6


Financial Highlights (continued) 

(dollars in millions, except per share amounts) 














Twelve months ended





12-31-14



12-31-13


Summary of operations 









Net interest income (TE) 

$

2,317



$

2,348



Noninterest income 


1,797




1,766




Total revenue (TE) 


4,114




4,114



Provision (credit) for loan and lease losses 


59




130



Noninterest expense 


2,759




2,820



Income (loss) from continuing operations attributable to Key 


939




870



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


(39)




40



Net income (loss) attributable to Key   


900




910













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

$

917



$

847



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


(39)




40



Net income (loss) attributable to Key common shareholders 


878




887












Per common share 









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

$

1.05



$

.93



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


(.04)




.04



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


1.01




.98













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


1.04




.93



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


(.04)




.04



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


.99




.97













Cash dividends paid 


.25




.215












Performance ratios  









From continuing operations:  









Return on average total assets  


1.08

%



1.03

%


Return on average common equity  


9.01




8.48



Return on average tangible common equity   (c)


10.04




9.45



Net interest margin (TE)  


2.97




3.12



Cash efficiency ratio  (c)


66.1




67.5













From consolidated operations: 









Return on average total assets 


.99

%



1.02

%


Return on average common equity 


8.63




8.88



Return on average tangible common equity   (c)


9.61




9.90



Net interest margin (TE) 


2.94




3.02












Asset quality — from continuing operations 









Net loan charge-offs 

$

113



$

168



Net loan charge-offs to average total loans  


.20

%



.32

%











Other data 









Average full-time equivalent employees 


13,853




14,783












Taxable-equivalent adjustment 

$

24



$

23



(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,"  "Tier 1 common equity," and "cash efficiency."  The table reconciles the GAAP performance measures to the corresponding non-GAAP measures, which provides a basis for period-to-period comparisons.


(d)  Represents period-end consolidated total loans and loans held for sale (excluding education loans in the securitization trusts for periods prior to September 30, 2014) divided by period-end consolidated total deposits (excluding deposits in foreign office).


(e)  12-31-14 ratio is estimated.


(f)  Loan balances exclude $13 million, $14 million, and $16 million of purchased credit impaired loans at December 31, 2014, September 30, 2014, and December 31, 2013, 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," "Tier 1 common equity," "pre-provision net revenue," 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.  Since the commencement of the Comprehensive Capital Analysis and Review process in early 2009, the Federal Reserve has focused its assessment of capital adequacy on a component of Tier 1 risk-based capital known as Tier 1 common equity, a non-GAAP financial measure.  Because the Federal Reserve has long indicated that voting common shareholders' equity (essentially Tier 1 risk-based capital less preferred stock, qualifying capital securities, and noncontrolling interests in subsidiaries) generally should be the dominant element in Tier 1 risk-based capital, this focus on Tier 1 common equity is consistent with existing capital adequacy categories. 

Tier 1 common equity is neither formally defined by GAAP nor prescribed in amount by federal banking regulations; this measure 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 Tier 1 common equity, 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 loan and lease losses makes it easier to analyze the results by presenting them on a more comparable basis.

The cash efficiency ratio is a ratio of two non-GAAP performance measures. As such, there is no directly comparable GAAP performance measure.  The cash efficiency ratio performance measure removes the impact of Key's intangible asset amortization from the calculation.  Management believes this ratio provides greater consistency and comparability between Key's results and those of its peer banks.  Additionally, this ratio is used by analysts and investors as they develop earnings forecasts and peer bank analysis.

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




Three months ended  





12-31-14



9-30-14



12-31-13


Tangible common equity to tangible assets at period end 













Key shareholders' equity (GAAP) 

$

10,530



$

10,486



$

10,303



Less: 

Intangible assets  (a)


1,090




1,105




1,014




Preferred Stock, Series A  (b)


282




282




282




Tangible common equity (non-GAAP)   

$

9,158



$

9,099



$

9,007

















Total assets (GAAP) 

$

93,821



$

89,784



$

92,934



Less:

Intangible assets  (a)


1,090




1,105




1,014




Tangible assets (non-GAAP) 

$

92,731



$

88,679



$

91,920

















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


9.88

%



10.26

%



9.80

%















Tier 1 common equity at period end 













Key shareholders' equity (GAAP)  

$

10,530



$

10,486



$

10,303



Qualifying capital securities  


340




340




339



Less: 

Goodwill  


1,057




1,051




979




Accumulated other comprehensive income (loss)  (c)


(395)




(366)




(394)




Other assets  (d)


89




110




89




Total Tier 1 capital (regulatory) 


10,119




10,031




9,968



Less: 

Qualifying capital securities  


340




340




339




Preferred Stock, Series A  (b)


282




282




282




Total Tier 1 common equity (non-GAAP)   

$

9,497



$

9,409



$

9,347

















Net risk-weighted assets (regulatory)  (e)

$

84,976



$

83,547



$

83,328

















Tier 1 common equity ratio (non-GAAP)  (e)


11.18

%



11.26

%



11.22

%















Pre-provision net revenue 













Net interest income (GAAP) 

$

582



$

575



$

583



Plus: 

Taxable-equivalent adjustment 


6




6




6




Noninterest income (GAAP) 


490




417




453



Less: 

Noninterest expense (GAAP) 


704




704




712



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

$

374



$

294



$

330


GAAP to Non-GAAP Reconciliations (continued)

(dollars in millions)


















Three months ended





12-31-14



9-30-14



12-31-13


Average tangible common equity













Average Key shareholders' equity (GAAP)

$

10,562



$

10,473



$

10,272



Less:

Intangible assets (average) (f)


1,096




1,037




1,016




Preferred Stock, Series A (average)


291




291




291




Average tangible common equity (non-GAAP)

$

9,175



$

9,145



$

8,965
















Return on average tangible common equity from continuing operations













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

$

246



$

197



$

229



Average tangible common equity (non-GAAP)


9,175




9,145




8,965

















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


10.64

%



8.55

%



10.13

%















Return on average tangible common equity consolidated













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

$

248



$

180



$

224



Average tangible common equity (non-GAAP)


9,175




9,145




8,965

















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


10.72

%



7.81

%



9.91

%















Cash efficiency ratio













Noninterest expense (GAAP)

$

704



$

704



$

712



Less:

Intangible asset amortization (GAAP)


10




10




10




Adjusted noninterest expense (non-GAAP)

$

694



$

694



$

702

















Net interest income (GAAP)

$

582



$

575



$

583



Plus:

Taxable-equivalent adjustment


6




6




6




Noninterest income (GAAP)


490




417




453




Total taxable-equivalent revenue (non-GAAP)

$

1,078



$

998



$

1,042

















Cash efficiency ratio (non-GAAP)


64.4

%



69.5

%



67.4

%


















Three months ended









12-31-14



9-30-14






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













Tier 1 common equity under current regulatory rules

$

9,497



$

9,409







Adjustments from current regulatory rules to the Regulatory Capital Rules:














Deferred tax assets and other (g)


(86)




(93)








Common Equity Tier 1 anticipated under the Regulatory Capital Rules (h)

$

9,411



$

9,316





















Net risk-weighted assets under current regulatory rules

$

84,976



$

83,547







Adjustments from current regulatory rules to the Regulatory Capital Rules:














Loan commitments less than one year


1,077




1,039








Past due loans


103




114








Mortgage servicing assets (i)


472




462








Deferred tax assets (i)


226




201








Other


1,211




1,172








Total risk-weighted assets anticipated under the Regulatory Capital Rules (h)

$

88,065



$

86,535





















Common Equity Tier 1 ratio under the Regulatory Capital Rules


10.69

%



10.77

%





GAAP to Non-GAAP Reconciliations (continued)

(dollars in millions)






















Twelve months ended









12-31-14



12-31-13


Pre-provision net revenue













Net interest income (GAAP)





$

2,293



$

2,325



Plus:

Taxable-equivalent adjustment






24




23




Noninterest income (GAAP)






1,797




1,766



Less:

Noninterest expense (GAAP)






2,759




2,820



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





$

1,355



$

1,294
















Average tangible common equity













Average Key shareholders' equity (GAAP)





$

10,467



$

10,276



Less:

Intangible assets (average) (j)






1,039




1,021




Preferred Stock, Series A (average)






291




291




Average tangible common equity (non-GAAP)





$

9,137



$

8,964
















Return on average tangible common equity from continuing operations













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





$

917



$

847



Average tangible common equity (non-GAAP)






9,137




8,964

















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






10.04

%



9.45

%















Return on average tangible common equity consolidated













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





$

878



$

887



Average tangible common equity (non-GAAP)






9,137




8,964

















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






9.61

%



9.90

%















Cash efficiency ratio













Noninterest expense (GAAP)





$

2,759



$

2,820



Less:

Intangible asset amortization (GAAP)






39




44




Adjusted noninterest expense (non-GAAP)





$

2,720



$

2,776

















Net interest income (GAAP)





$

2,293



$

2,325



Plus:

Taxable-equivalent adjustment






24




23




Noninterest income (GAAP)






1,797




1,766




Total taxable-equivalent revenue (non-GAAP)





$

4,114



$

4,114

















Cash efficiency ratio (non-GAAP)






66.1

%



67.5

%


(a)  For the three months ended December 31, 2014, September 30, 2014, and December 31, 2013, intangible assets exclude $68 million, $72 million, and $92 million, respectively, of period-end purchased credit card receivables. 


(b)  Net of capital surplus.


(c)  Includes net unrealized gains or losses on securities available for sale (except for net unrealized losses on marketable equity securities), net gains or losses on cash flow hedges, and amounts resulting from the application of the applicable accounting guidance for defined benefit and other postretirement plans.  


(d)  Other assets deducted from Tier 1 capital and net risk-weighted assets consist of disallowed intangible assets (excluding goodwill) and deductible portions of nonfinancial equity investments.  There were no disallowed deferred tax assets at December 31, 2014, September 30, 2014, and December 31, 2013.


(e)  12-31-14 amount is estimated.


(f)  For the three months ended December 31, 2014, September 30, 2014, and December 31, 2013, average intangible assets exclude $69 million, $76 million, and $96 million, respectively, of average purchased credit card receivables. 


(g)  Includes the deferred tax asset subject to future taxable income for realization, primarily tax credit carryforwards, as well as the deductible portion of purchased credit card receivables.


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


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


(j)  For the twelve months ended December 31, 2014, and December 31, 2013, average intangible assets exclude $79 million and $107 million, respectively, of average purchased credit card receivables.



GAAP = U.S. generally accepted accounting principles

Consolidated Balance Sheets 

(dollars in millions) 



















12-31-14



9-30-14



12-31-13

Assets 













Loans 


$

57,381



$

56,155



$

54,457


Loans held for sale 



734




784




611


Securities available for sale 



13,360




12,245




12,346


Held-to-maturity securities  



5,015




4,997




4,756


Trading account assets 



750




965




738


Short-term investments 



4,269




2,342




5,590


Other investments 



760




822




969



Total earning assets 



82,269




78,310




79,467


Allowance for loan and lease losses 



(794)




(804)




(848)


Cash and due from banks 



653




651




617


Premises and equipment 



841




832




885


Operating lease assets 



330




304




305


Goodwill 



1,057




1,051




979


Other intangible assets 



101




126




127


Corporate-owned life insurance 



3,479




3,456




3,408


Derivative assets 



609




413




407


Accrued income and other assets 



2,952




3,024




3,015


Discontinued assets 



2,324




2,421




4,572



Total assets 


$

93,821



$

89,784



$

92,934















Liabilities 













Deposits in domestic offices: 














NOW and money market deposit accounts 


$

34,536



$

33,941



$

33,952



Savings deposits 



2,371




2,390




2,472



Certificates of deposit ($100,000 or more) 



2,040




2,533




2,631



Other time deposits 



3,259




3,338




3,648



     Total interest-bearing deposits 



42,206




42,202




42,703



Noninterest-bearing deposits 



29,228




25,697




26,001


Deposits in foreign office — interest-bearing 



564




557




558



     Total deposits 



71,998




68,456




69,262


Federal funds purchased and securities

       sold under repurchase agreements 



575




657




1,534


Bank notes and other short-term borrowings 



423




996




343


Derivative liabilities 



784




384




414


Accrued expense and other liabilities 



1,621




1,613




1,557


Long-term debt 



7,875




7,172




7,650


Discontinued liabilities  



3




3




1,854



Total liabilities 



83,279




79,281




82,614















Equity 













Preferred stock, Series A 



291




291




291


Common shares 



1,017




1,017




1,017


Capital surplus 



3,986




3,984




4,022


Retained earnings 



8,273




8,082




7,606


Treasury stock, at cost 



(2,681)




(2,563)




(2,281)


Accumulated other comprehensive income (loss) 



(356)




(325)




(352)



Key shareholders' equity 



10,530




10,486




10,303


Noncontrolling interests 



12




17




17



Total equity 



10,542




10,503




10,320

Total liabilities and equity 


$

93,821



$

89,784



$

92,934















Common shares outstanding (000) 



859,403




868,477




890,724

Consolidated Statements of Income   

(dollars in millions, except per share amounts) 























Three months ended 



Twelve months ended 




12-31-14


9-30-14


12-31-13



12-31-14



12-31-13

Interest income 


















Loans 

$

534


$

531


$

532



$

2,110



$

2,151


Loans held for sale 


8



4



6




21




20


Securities available for sale 


67



67



75




277




311


Held-to-maturity securities  


23



25



22




93




82


Trading account assets 


6



6



6




25




21


Short-term investments 


2



2



2




6




6


Other investments 


6



4



6




22




29



Total interest income 


646



639



649




2,554




2,620




















Interest expense 


















Deposits 


26



28



34




117




158


Federal funds purchased and securities sold under repurchase agreements 


—



1



—




2




2


Bank notes and other short-term borrowings 


3



2



3




9




8


Long-term debt 


35



33



29




133




127



Total interest expense 


64



64



66




261




295




















Net interest income 


582



575



583




2,293




2,325

Provision (credit) for loan and lease losses 


22



21



19




59




130

Net interest income (expense) after provision for loan and lease losses 


560



554



564




2,234




2,195




















Noninterest income 


















Trust and investment services income  


112



99



98




403




393


Investment banking and debt placement fees 


126



88



84




397




333


Service charges on deposit accounts 


64



68



68




261




281


Operating lease income and other leasing gains 


15



17



26




96




117


Corporate services income 


53



42



40




178




172


Cards and payments income 


43



42



40




166




162


Corporate-owned life insurance income 


38



26



33




118




120


Consumer mortgage income 


3



3



3




10




19


Mortgage servicing fees 


11



9



22




46




58


Net gains (losses) from principal investing 


18



9



20




78




52


Other income  (a), (b)


7



14



19




44




59



Total noninterest income 


490



417



453




1,797




1,766




















Noninterest expense 


















Personnel 


409



405



398




1,591




1,609


Net occupancy 


63



66



73




261




275


Computer processing 


40



39



40




158




156


Business services and professional fees 


38



36



42




156




151


Equipment 


23



25



26




96




104


Operating lease expense 


11



11



10




42




47


Marketing 


16



15



18




49




51


FDIC assessment 


9



9



7




30




30


Intangible asset amortization 


10



10



10




39




44


Provision (credit) for losses on lending-related commitments 


—



(2)



(3)




(2)




8


OREO expense, net


2



1



2




5




7


Other expense 


83



89



89




334




338



Total noninterest expense 


704



704



712




2,759




2,820

Income (loss) from continuing operations before income taxes


346



267



305




1,272




1,141


Income taxes 


94



64



70




326




271

Income (loss) from continuing operations


252



203



235




946




870


Income (loss) from discontinued operations, net of taxes


2



(17)



(5)




(39)




40

Net income (loss)


254



186



230




907




910


Less:  Net income (loss) attributable to noncontrolling interests   


1



—



—




7




—

Net income (loss) attributable to Key

$

253


$

186


$

230



$

900



$

910




















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

$

246


$

197


$

229



$

917



$

847

Net income (loss) attributable to Key common shareholders 


248



180



224




878




887




















Per common share 

















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

$

.29


$

.23


$

.26



$

1.05



$

.93

Income (loss) from discontinued operations, net of taxes 


—



(.02)



(.01)




(.04)




.04

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


.29



.21



.25




1.01




.98




















Per common share — assuming dilution 

















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

$

.28


$

.23


$

.26



$

1.04



$

.93

Income (loss) from discontinued operations, net of taxes 


—



(.02)



(.01)




(.04)




.04

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


.28



.21



.25




.99




.97




















Cash dividends declared per common share 

$

.065


$

.065


$

.055



$

.25



$

.215




















Weighted-average common shares outstanding (000) 


858,811



867,350



890,516




871,464




906,524


Effect of convertible preferred stock 


20,602



—



—




—




—


Effect of common share options and other stock awards


6,773



6,772



7,196




6,735




6,047

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


886,186



874,122



897,712




878,199




912,571







































(a)  For the three months ended December 31, 2014, September 30, 2014, and December 31, 2013, net securities gains (losses) totaled less than $1 million, less than $1 million, and $1 million, respectively.  For the three months ended December 31, 2014, September 30, 2014, and December 31, 2013, Key did not have any impairment losses related to securities. 


(b)  For the twelve months ended December 31, 2014, and December 31, 2013, net securities gains (losses) totaled less than $1 million and $1 million, respectively. For the twelve months ended December 31, 2014, and December 31, 2013, Key did not have any impairment losses related to securities.  


(c)  Earnings per share may not foot due to rounding. 


(d)  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)






































Fourth Quarter 2014



Third Quarter 2014



Fourth Quarter 2013






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)


$

27,188


$

223



3.24

 %


$

26,456


$

218



3.28

 %


$

24,218


$

212



3.47

 %


Real estate — commercial mortgage



8,161



77



3.73




8,142



78



3.79




7,678



78



4.01



Real estate — construction



1,077



10



3.90




1,030



10



3.78




1,075



11



4.21



Commercial lease financing



4,119



38



3.67




4,145



38



3.66




4,513



41



3.62




    Total commercial loans



40,545



348



3.40




39,773



344



3.44




37,484



342



3.62



Real estate — residential mortgage



2,223



24



4.28




2,204



24



4.35




2,199



24



4.43



Home equity:

































Key Community Bank



10,365



103



3.91




10,368



102



3.91




10,310



102



3.92




Other



274



5



7.84




290



6



7.80




343



7



7.72




    Total home equity loans



10,639



108



4.01




10,658



108



4.01




10,653



109



4.04



Consumer other — Key Community Bank



1,552



27



6.78




1,534



26



6.87




1,446



26



7.18



Credit cards



728



20



11.02




716



20



11.12




701



20



11.17



Consumer other:

































Marine



802



13



6.29




856



13



6.23




1,056



17



6.24




Other



52



—



7.52




55



2



7.63




69



1



8.03




    Total consumer other 



854



13



6.36




911



15



6.32




1,125



18



6.35




    Total consumer loans



15,996



192



4.76




16,023



193



4.78




16,124



197



4.88




    Total loans



56,541



540



3.79




55,796



537



3.82




53,608



539



3.98



Loans held for sale



871



8



3.72




502



4



3.87




688



6



3.65



Securities available for sale (b), (e)



12,153



67



2.20




11,939



67



2.25




12,464



74



2.40



Held-to-maturity securities (b)



4,947



23



1.91




5,108



25



1.90




4,775



22



1.85



Trading account assets



868



6



2.84




893



6



2.68




819



6



2.90



Short-term investments



3,520



2



.27




3,048



2



.19




4,455



2



.18



Other investments (e)



792



6



2.77




847



4



2.12




983



6



2.47




    Total earning assets



79,692



652



3.27




78,133



645



3.30




77,792



655



3.37



Allowance for loan and lease losses



(798)










(809)










(859)









Accrued income and other assets



9,868










9,799










9,467









Discontinued assets



2,359










4,138










4,777










    Total assets


$

91,121









$

91,261









$

91,177









































Liabilities
































NOW and money market deposit accounts


$

34,811



13



.14



$

33,969



12



.14



$

33,834



12



.15



Savings deposits



2,388



—



.02




2,428



1



.02




2,483



—



.03



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



2,277



7



1.25




2,629



8



1.23




2,649



11



1.57



Other time deposits



3,306



6



.76




3,413



7



.83




3,736



11



1.16



Deposits in foreign office



543



—



.24




595



—



.23




615



—



.21




    Total interest-bearing deposits



43,325



26



.24




43,034



28



.26




43,317



34



.32



Federal funds purchased and securities

        sold under repurchase agreements



621



—



.02




1,176



1



.19




1,618



—



.15



Bank notes and other short-term borrowings



772



3



1.17




484



2



1.79




438



3



1.96



Long-term debt (f), (g)



5,135



35



2.80




4,868



33



2.88




4,174



29



2.94




    Total interest-bearing liabilities



49,853



64



.51




49,562



64



.52




49,547



66



.53



Noninterest-bearing deposits



26,342










25,302










25,077









Accrued expense and other liabilities



1,989










1,768










1,548









Discontinued liabilities (g)



2,359










4,138










4,717










    Total liabilities



80,543










80,770










80,889









































Equity
































Key shareholders' equity



10,562










10,473










10,272









Noncontrolling interests



16










18










16










    Total equity



10,578










10,491










10,288











































    Total liabilities and equity


$

91,121









$

91,261









$

91,177









































Interest rate spread (TE)









2.76

 %









2.78

 %









2.84

 %


































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






588



2.94

 %






581



2.96

 %






589



3.01

 %

TE adjustment (b)






6










6










6






Net interest income, GAAP basis





$

582









$

575









$

583





(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 $90 million, $92 million, and $97 million of assets from commercial credit cards for the three months ended December 31, 2014, September 30, 2014, and December 31, 2013, 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 our 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)

















































Twelve months ended December 31, 2014



Twelve months ended December 31, 2013





Average







Average









Balance


Interest

 (a)

Yield/Rate

 (a) 


Balance


Interest

 (a) 

Yield/ Rate

 (a) 

Assets





















Loans: (b), (c)





















Commercial, financial and agricultural  (d)

$

26,375


$

866



3.28

 %


$

23,723


$

855



3.60

 %


Real estate — commercial mortgage


7,999



303



3.79




7,591



312



4.11



Real estate — construction


1,061



43



4.07




1,058



45



4.25



Commercial lease financing


4,239



156



3.67




4,683



172



3.67




    Total commercial loans


39,674



1,368



3.45




37,055



1,384



3.73



Real estate — residential mortgage


2,201



96



4.37




2,185



98



4.49



Home equity:






















Key Community Bank


10,340



405



3.91




10,086



397



3.93




Other


299



23



7.80




377



29



7.70



         Total home equity loans


10,639



428



4.02




10,463



426



4.07



Consumer other — Key Community Bank


1,501



104



6.92




1,404



103



7.33



Credit cards


712



78



10.95




701



83



11.86



Consumer other:






















Marine


894



56



6.22




1,172



74



6.26




Other


58



4



7.70




74



6



8.32




   Total consumer other 


952



60



6.31




1,246



80



6.38



         Total consumer loans


16,005



766



4.79




15,999



790



4.94



         Total loans


55,679



2,134



3.83




53,054



2,174



4.10



Loans held for sale


570



21



3.76




532



20



3.72



Securities available for sale (b), (e) 


12,210



277



2.27




12,689



311



2.49



Held-to-maturity securities (b) 


4,949



93



1.88




4,387



82



1.87



Trading account assets


932



25



2.70




756



21



2.78



Short-term investments


2,886



6



.21




2,948



6



.20



Other investments (e) 


865



22



2.53




1,028



29



2.84



         Total earning assets


78,091



2,578



3.30




75,394



2,643



3.51



Allowance for loan and lease losses


(818)










(879)









Accrued income and other assets


9,806










9,662









Discontinued assets


3,828










5,036









         Total assets

$

90,907









$

89,213






























Liabilities





















NOW and money market deposit accounts

$

34,283



48



.14



$

32,846



53



.16



Savings deposits


2,446



1



.02




2,505



1



.04



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


2,616



35



1.35




2,829



50



1.76



Other time deposits


3,495



32



.91




4,084



53



1.30



Deposits in foreign office


615



1



.23




567



1



.23




    Total interest-bearing deposits


43,455



117



.27




42,831



158



.37
























Federal funds purchased and securities

     sold under repurchase agreements


1,182



2



.16




1,802



2



.13



Bank notes and other short-term borrowings


597



9



1.49




394



8



1.89



Long-term debt (f), (g) 


5,161



133



2.68




4,184



127



3.28




    Total interest-bearing liabilities


50,395



261



.52




49,211



295



.60



Noninterest-bearing deposits


24,410










23,046









Accrued expense and other liabilities


1,791










1,656









Discontinued liabilities (g) 


3,828










4,995









         Total liabilities


80,424










78,908






























Equity





















Key shareholders' equity


10,467










10,276









Noncontrolling interests


16










29









         Total equity


10,483










10,305































         Total liabilities and equity

$

90,907









$

89,213






























Interest rate spread (TE)








2.78

 %









2.91

 %























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





2,317



2.97

 %






2,348



3.12

 %

TE adjustment (b) 





24










23






Net interest income, GAAP basis




$

2,293









$

2,325






(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 $93 million and $95 million of assets from commercial credit cards for the twelve months ended December 31, 2014, and December 31, 2013, 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 our 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


Twelve months ended


12-31-14


9-30-14


12-31-13


12-31-14


12-31-13

Personnel  (a)

$

409


$

405


$

398


$

1,591


$

1,609

Net occupancy 


63



66



73



261



275

Computer processing 


40



39



40



158



156

Business services and professional fees 


38



36



42



156



151

Equipment 


23



25



26



96



104

Operating lease expense 


11



11



10



42



47

Marketing 


16



15



18



49



51

FDIC assessment 


9



9



7



30



30

Intangible asset amortization 


10



10



10



39



44

Provision (credit) for losses on lending-related commitments 


—



(2)



(3)



(2)



8

OREO expense, net 


2



1



2



5



7

Other expense 


83



89



89



334



338

     Total noninterest expense 

$

704


$

704


$

712


$

2,759


$

2,820
















Average full-time equivalent employees  (b)


13,590



13,905



14,197



13,853



14,783
















(a)  Additional detail provided in table below.
























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


































Personnel Expense 

(in millions) 

















Three months ended


Twelve months ended


12-31-14


9-30-14


12-31-13


12-31-14


12-31-13

Salaries

$

224


$

226


$

226


$

894


$

897

Technology contract labor, net


12



12



16



55



72

Incentive compensation 


105



79



87



337



318

Employee benefits


53



71



56



237



249

Stock-based compensation 


13



10



8



44



35

Severance


2



7



5



24



38

     Total personnel expense

$

409


$

405


$

398


$

1,591


$

1,609

Loan Composition 


(dollars in millions)


































Percent change 12-31-14 vs.






12-31-14


9-30-14


12-31-13


9-30-14


12-31-13


Commercial, financial and agricultural  (a)

$

27,982


$

26,683


$

24,963



4.9

%


12.1

%

Commercial real estate:

















Commercial mortgage


8,047



8,276



7,720