Item 1. Financial Statements
301K characters. Original on sec.gov · Markdown
Item 1. Financial Statements
Consolidated Balance Sheets
| Dollars in millions, except per share data | September 30, 2024 | December 31, 2023 | ||||||
| (Unaudited) | ||||||||
| ASSETS | ||||||||
| Cash and due from banks | $ | 1,276 | $ | 941 | ||||
| Short-term investments | 22,796 | 10,817 | ||||||
| Trading account assets | 1,404 | 1,142 | ||||||
| Securities available for sale | 34,169 | 37,185 | ||||||
| Held-to-maturity securities (fair value: $7,317 and $8,056) | 7,702 | 8,575 | ||||||
| Other investments | 1,117 | 1,244 | ||||||
| Loans, net of unearned income of $317 and $356 | 105,346 | 112,606 | ||||||
| Less: Allowance for loan and lease losses | (1,494) | (1,508) | ||||||
| Net loans | 103,852 | 111,098 | ||||||
| Loans held for sale (a) | 1,058 | 483 | ||||||
| Premises and equipment | 624 | 661 | ||||||
| Goodwill | 2,752 | 2,752 | ||||||
| Other intangible assets | 34 | 55 | ||||||
| Corporate-owned life insurance | 4,379 | 4,383 | ||||||
| Accrued income and other assets | 8,323 | 8,601 | ||||||
| Discontinued assets | 277 | 344 | ||||||
| Total assets | $ | 189,763 | $ | 188,281 | ||||
| LIABILITIES | ||||||||
| Deposits in domestic offices: | ||||||||
| Interest-bearing deposits | $ | 119,995 | $ | 114,859 | ||||
| Noninterest-bearing deposits | 30,358 | 30,728 | ||||||
| Total deposits | 150,353 | 145,587 | ||||||
| Federal funds purchased and securities sold under repurchase agreements | 44 | 38 | ||||||
| Bank notes and other short-term borrowings | 2,359 | 3,053 | ||||||
| Accrued expense and other liabilities | 4,478 | 5,412 | ||||||
| Long-term debt | 15,677 | 19,554 | ||||||
| Total liabilities | 172,911 | 173,644 | ||||||
| EQUITY | ||||||||
| Preferred stock | 2,500 | 2,500 | ||||||
| Common Shares, $1 par value; authorized 2,100,000,000 shares; issued 1,256,702,081 shares | 1,257 | 1,257 | ||||||
| Capital surplus | 6,149 | 6,281 | ||||||
| Retained earnings | 15,066 | 15,672 | ||||||
| Treasury stock, at cost (265,451,109 and 320,138,094 shares) | (4,839) | (5,844) | ||||||
| Accumulated other comprehensive income (loss) | (3,281) | (5,229) | ||||||
| Total equity | 16,852 | 14,637 | ||||||
| Total liabilities and equity | $ | 189,763 | $ | 188,281 | ||||
(a)Total loans held for sale include real estate — residential mortgage loans held for sale at fair value of $61 million at September 30, 2024, and $51 million at December 31, 2023.
See Notes to Consolidated Financial Statements (Unaudited).
Consolidated Statements of Income
| Dollars in millions, except per share amounts | Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
| (Unaudited) | 2024 | 2023 | 2024 | 2023 | |||||||||||||
| INTEREST INCOME | |||||||||||||||||
| Loans | $ | 1,516 | $ | 1,593 | $ | 4,578 | $ | 4,645 | |||||||||
| Loans held for sale | 18 | 19 | 40 | 49 | |||||||||||||
| Securities available for sale | 298 | 192 | 789 | 580 | |||||||||||||
| Held-to-maturity securities | 70 | 79 | 218 | 234 | |||||||||||||
| Trading account assets | 15 | 15 | 45 | 42 | |||||||||||||
| Short-term investments | 244 | 123 | 578 | 276 | |||||||||||||
| Other investments | 14 | 22 | 47 | 51 | |||||||||||||
| Total interest income | 2,175 | 2,043 | 6,295 | 5,877 | |||||||||||||
| INTEREST EXPENSE | |||||||||||||||||
| Deposits | 887 | 687 | 2,486 | 1,568 | |||||||||||||
| Federal funds purchased and securities sold under repurchase agreements | 1 | 9 | 3 | 79 | |||||||||||||
| Bank notes and other short-term borrowings | 43 | 81 | 140 | 263 | |||||||||||||
| Long-term debt | 292 | 351 | 952 | 975 | |||||||||||||
| Total interest expense | 1,223 | 1,128 | 3,581 | 2,885 | |||||||||||||
| NET INTEREST INCOME | 952 | 915 | 2,714 | 2,992 | |||||||||||||
| Provision for credit losses | 95 | 81 | 296 | 387 | |||||||||||||
| Net interest income after provision for credit losses | 857 | 834 | 2,418 | 2,605 | |||||||||||||
| NONINTEREST INCOME | |||||||||||||||||
| Trust and investment services income | 140 | 130 | 415 | 384 | |||||||||||||
| Investment banking and debt placement fees | 171 | 141 | 467 | 406 | |||||||||||||
| Cards and payments income | 84 | 90 | 246 | 256 | |||||||||||||
| Service charges on deposit accounts | 67 | 69 | 196 | 205 | |||||||||||||
| Corporate services income | 69 | 73 | 206 | 235 | |||||||||||||
| Commercial mortgage servicing fees | 73 | 46 | 190 | 142 | |||||||||||||
| Corporate-owned life insurance income | 36 | 35 | 102 | 96 | |||||||||||||
| Consumer mortgage income | 12 | 15 | 42 | 40 | |||||||||||||
| Operating lease income and other leasing gains | 16 | 22 | 61 | 70 | |||||||||||||
| Other income | (2) | 22 | 28 | 33 | |||||||||||||
| Net securities gains (losses) | (935) | — | (948) | (7) | |||||||||||||
| Total noninterest income | (269) | 643 | 1,005 | 1,860 | |||||||||||||
| NONINTEREST EXPENSE | |||||||||||||||||
| Personnel | 670 | 663 | 1,980 | 1,986 | |||||||||||||
| Net occupancy | 66 | 67 | 199 | 202 | |||||||||||||
| Computer processing | 104 | 89 | 307 | 276 | |||||||||||||
| Business services and professional fees | 41 | 38 | 119 | 124 | |||||||||||||
| Equipment | 20 | 20 | 60 | 64 | |||||||||||||
| Operating lease expense | 14 | 18 | 48 | 59 | |||||||||||||
| Marketing | 21 | 28 | 61 | 78 | |||||||||||||
| Other expense | 158 | 187 | 542 | 573 | |||||||||||||
| Total noninterest expense | 1,094 | 1,110 | 3,316 | 3,362 | |||||||||||||
| INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | (506) | 367 | 107 | 1,103 | |||||||||||||
| Income taxes | (95) | 65 | 26 | 204 | |||||||||||||
| INCOME (LOSS) FROM CONTINUING OPERATIONS | (411) | 302 | 81 | 899 | |||||||||||||
| Income (loss) from discontinued operations | 1 | 1 | 2 | 3 | |||||||||||||
| NET INCOME (LOSS) | $ | (410) | $ | 303 | $ | 83 | $ | 902 | |||||||||
| Income (loss) from continuing operations attributable to Key common shareholders | $ | (447) | $ | 266 | $ | (27) | $ | 791 | |||||||||
| Net income (loss) attributable to Key common shareholders | (446) | 267 | (25) | 794 | |||||||||||||
| Per Common Share: | |||||||||||||||||
| Income (loss) from continuing operations attributable to Key common shareholders | $ | (.47) | $ | .29 | $ | (.03) | $ | .85 | |||||||||
| Income (loss) from discontinued operations, net of taxes | — | — | — | — | |||||||||||||
| Net income (loss) attributable to Key common shareholders (a) | (.47) | .29 | (.03) | .86 | |||||||||||||
| Per Common Share — assuming dilution: | |||||||||||||||||
| Income (loss) from continuing operations attributable to Key common shareholders | $ | (.47) | $ | .29 | $ | (.03) | $ | .85 | |||||||||
| Income (loss) from discontinued operations, net of taxes | — | — | — | — | |||||||||||||
| Net income (loss) attributable to Key common shareholders (a) | (.47) | .29 | (.03) | .85 | |||||||||||||
| Weighted-average Common Shares outstanding (000) | 948,979 | 927,131 | 936,962 | 927,019 | |||||||||||||
| Effect of Common Share options and other stock awards(b) | — | 4,613 | — | 5,213 | |||||||||||||
| Weighted-average Common Shares and potential Common Shares outstanding (000) (c) | 948,979 | 931,744 | 936,962 | 932,232 | |||||||||||||
(a)EPS may not foot due to rounding.
(b)For periods ended in a loss from continuing operations attributable to Key common shareholders, anti-dilutive instruments have been excluded from the calculation of diluted earnings per share.
(c)Assumes conversion of Common Share options and other stock awards and/or convertible preferred stock, as applicable.
See Notes to Consolidated Financial Statements (Unaudited).
Consolidated Statements of Comprehensive Income
| Dollars in millions | Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
| (Unaudited) | 2024 | 2023 | 2024 | 2023 | |||||||||||||
| Net income (loss) | $ | (410) | $ | 303 | $ | 83 | $ | 902 | |||||||||
| Other comprehensive income (loss), net of tax: | |||||||||||||||||
| Net unrealized gains (losses) on securities available for sale, net of income taxes of $(524), $210, $(495), and $160 | 1,663 | (668) | 1,571 | (509) | |||||||||||||
| Net unrealized gains (losses) on derivative financial instruments, net of income taxes of $(62), $(22), $(117), and $(50) | 199 | 72 | 373 | 161 | |||||||||||||
| Net pension and postretirement benefit costs, net of income taxes of $0, $0, $(1), and $(1) | 1 | 1 | 4 | 4 | |||||||||||||
| Total other comprehensive income (loss), net of tax | 1,863 | (595) | 1,948 | (344) | |||||||||||||
| Comprehensive income (loss) attributable to Key | $ | 1,453 | $ | (292) | $ | 2,031 | $ | 558 | |||||||||
See Notes to Consolidated Financial Statements (Unaudited).
Consolidated Statements of Changes in Equity
| Key Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Dollars in millions, except per share amounts (Unaudited) | Preferred Shares Outstanding (000) | Common Shares Outstanding (000) | Preferred Stock | Common Shares | Capital Surplus | Retained Earnings | Treasury Stock, at Cost | Accumulated Other Comprehensive Income (Loss) | Total Shareholders’ Equity | |||||||||||||||||||||||
| BALANCE AT DECEMBER 31, 2023 | 1,996 | 936,564 | $ | 2,500 | $ | 1,257 | $ | 6,281 | $ | 15,672 | $ | (5,844) | $ | (5,229) | $ | 14,637 | ||||||||||||||||
| Net income (loss) | 83 | 83 | ||||||||||||||||||||||||||||||
| Other comprehensive income (loss) | 1,948 | 1,948 | ||||||||||||||||||||||||||||||
| Deferred compensation | (4) | (4) | ||||||||||||||||||||||||||||||
| Cash dividends declared | ||||||||||||||||||||||||||||||||
| Common Shares ($.615 per share) | (581) | (581) | ||||||||||||||||||||||||||||||
| Series D Preferred Stock ($37.50 per depositary share) | (20) | (20) | ||||||||||||||||||||||||||||||
| Series E Preferred Stock ($1.148439 per depositary share) | (23) | (23) | ||||||||||||||||||||||||||||||
| Series F Preferred Stock ($1.059375 per depositary share) | (18) | (18) | ||||||||||||||||||||||||||||||
| Series G Preferred Stock ($1.054689 per depositary share) | (19) | (19) | ||||||||||||||||||||||||||||||
| Series H Preferred Stock ($1.162500 per depositary share) | (28) | (28) | ||||||||||||||||||||||||||||||
| Employee equity compensation program Common Share repurchases | (1,887) | — | (27) | (27) | ||||||||||||||||||||||||||||
| Common Shares reissued (returned) for stock options and other employee benefit plans | 8,745 | (67) | 160 | 93 | ||||||||||||||||||||||||||||
| Common Shares reissued under Scotiabank investment agreement, net of issuance costs | 47,829 | (61) | 872 | 811 | ||||||||||||||||||||||||||||
| BALANCE AT SEPTEMBER 30, 2024 | 1,996 | 991,251 | $ | 2,500 | $ | 1,257 | $ | 6,149 | $ | 15,066 | $ | (4,839) | $ | (3,281) | $ | 16,852 | ||||||||||||||||
| BALANCE AT JUNE 30, 2024 | 1,996 | 943,200 | $ | 2,500 | $ | 1,257 | $ | 6,185 | $ | 15,706 | $ | (5,715) | $ | (5,144) | $ | 14,789 | ||||||||||||||||
| Net income (loss) | (410) | (410) | ||||||||||||||||||||||||||||||
| Other comprehensive income (loss) | 1,863 | 1,863 | ||||||||||||||||||||||||||||||
| Deferred compensation | — | — | ||||||||||||||||||||||||||||||
| Cash dividends declared | ||||||||||||||||||||||||||||||||
| Common Shares ($.205 per share) | (194) | (194) | ||||||||||||||||||||||||||||||
| Series D Preferred Stock ($12.50 per depositary share) | (7) | (7) | ||||||||||||||||||||||||||||||
| Series E Preferred Stock ($.382813 per depositary share) | (8) | (8) | ||||||||||||||||||||||||||||||
| Series F Preferred Stock ($.353125 per depositary share) | (6) | (6) | ||||||||||||||||||||||||||||||
| Series G Preferred Stock ($.351563 per depositary share) | (6) | (6) | ||||||||||||||||||||||||||||||
| Series H Preferred Stock ($.387500 per depositary share) | (9) | (9) | ||||||||||||||||||||||||||||||
| Employee equity compensation program Common Share repurchases | (8) | — | (1) | (1) | ||||||||||||||||||||||||||||
| Common Shares reissued (returned) for stock options and other employee benefit plans | 230 | 25 | 5 | 30 | ||||||||||||||||||||||||||||
| Common Shares reissued under Scotiabank investment agreement, net of issuance costs | 47,829 | (61) | 872 | 811 | ||||||||||||||||||||||||||||
| BALANCE AT SEPTEMBER 30, 2024 | 1,996 | 991,251 | $ | 2,500 | $ | 1,257 | $ | 6,149 | $ | 15,066 | $ | (4,839) | $ | (3,281) | $ | 16,852 | ||||||||||||||||
| Key Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Dollars in millions, except per share amounts (Unaudited) | Preferred Shares Outstanding (000) | Common Shares Outstanding (000) | Preferred Stock | Common Shares | Capital Surplus | Retained Earnings | Treasury Stock, at Cost | Accumulated Other Comprehensive Income (Loss) | Total Shareholders’ Equity | |||||||||||||||||||||||
| BALANCE AT DECEMBER 31, 2022 | 1,996 | 933,325 | $ | 2,500 | $ | 1,257 | $ | 6,286 | $ | 15,616 | $ | (5,910) | $ | (6,295) | $ | 13,454 | ||||||||||||||||
| Net income (loss) | 902 | 902 | ||||||||||||||||||||||||||||||
| Other comprehensive income (loss) | (344) | (344) | ||||||||||||||||||||||||||||||
| Deferred compensation | (6) | (6) | ||||||||||||||||||||||||||||||
| Cash dividends declared | ||||||||||||||||||||||||||||||||
| Common Shares ($.615 per share) | (575) | (575) | ||||||||||||||||||||||||||||||
| Series D Preferred Stock ($37.50 per depositary share) | (20) | (20) | ||||||||||||||||||||||||||||||
| Series E Preferred Stock ($1.148439 per depositary share) | (23) | (23) | ||||||||||||||||||||||||||||||
| Series F Preferred Stock ($1.059375 per depositary share) | (18) | (18) | ||||||||||||||||||||||||||||||
| Series G Preferred Stock ($1.054689 per depositary share) | (19) | (19) | ||||||||||||||||||||||||||||||
| Series H Preferred Stock ($1.162500 per depositary share) | (28) | (28) | ||||||||||||||||||||||||||||||
| Open market Common Share repurchases | (2,550) | — | (38) | (38) | ||||||||||||||||||||||||||||
| Employee equity compensation program Common Share repurchases | (1,831) | — | (34) | (34) | ||||||||||||||||||||||||||||
| Common Shares reissued (returned) for stock options and other employee benefit plans | 7,217 | (26) | 131 | 105 | ||||||||||||||||||||||||||||
| BALANCE AT SEPTEMBER 30, 2023 | 1,996 | 936,161 | $ | 2,500 | $ | 1,257 | $ | 6,254 | $ | 15,835 | $ | (5,851) | $ | (6,639) | $ | 13,356 | ||||||||||||||||
| BALANCE AT JUNE 30, 2023 | 1,996 | 935,733 | $ | 2,500 | $ | 1,257 | $ | 6,231 | $ | 15,759 | $ | (5,859) | $ | (6,044) | $ | 13,844 | ||||||||||||||||
| Net income (loss) | 303 | 303 | ||||||||||||||||||||||||||||||
| Other comprehensive income (loss) | (595) | (595) | ||||||||||||||||||||||||||||||
| Deferred compensation | (1) | (1) | ||||||||||||||||||||||||||||||
| Cash dividends declared | ||||||||||||||||||||||||||||||||
| Common Shares ($.205 per share) | (191) | (191) | ||||||||||||||||||||||||||||||
| Series D Preferred Stock ($12.50 per depositary share) | (7) | (7) | ||||||||||||||||||||||||||||||
| Series E Preferred Stock ($.382813 per depositary share) | (8) | (8) | ||||||||||||||||||||||||||||||
| Series F Preferred Stock ($.353125 per depositary share) | (6) | (6) | ||||||||||||||||||||||||||||||
| Series G Preferred Stock ($.351563 per depositary share) | (6) | (6) | ||||||||||||||||||||||||||||||
| Series H Preferred Stock ($.387500 per depositary share) | (9) | (9) | ||||||||||||||||||||||||||||||
| Employee equity compensation program Common Share repurchases | (10) | — | — | — | ||||||||||||||||||||||||||||
| Common Shares reissued (returned) for stock options and other employee benefit plans | 438 | 24 | 8 | 32 | ||||||||||||||||||||||||||||
| BALANCE AT SEPTEMBER 30, 2023 | 1,996 | 936,161 | $ | 2,500 | $ | 1,257 | $ | 6,254 | $ | 15,835 | $ | (5,851) | $ | (6,639) | $ | 13,356 | ||||||||||||||||
See Notes to Consolidated Financial Statements (Unaudited).
Consolidated Statements of Cash Flows
| Dollars in millions | Nine months ended September 30, | |||||||
| (Unaudited) | 2024 | 2023 | ||||||
| OPERATING ACTIVITIES | ||||||||
| Net income (loss) | $ | 83 | $ | 902 | ||||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||
| Provision for credit losses | 296 | 387 | ||||||
| Depreciation, amortization, and accretion, net | 68 | 121 | ||||||
| Increase in cash surrender value of corporate-owned life insurance | (86) | (80) | ||||||
| Stock-based compensation expense | 76 | 90 | ||||||
| Deferred income taxes (benefit) | (138) | (36) | ||||||
| Proceeds from sales of loans held for sale | 5,099 | 6,728 | ||||||
| Originations of loans held for sale, net of repayments | (5,711) | (6,556) | ||||||
| Net losses (gains) on sales of loans held for sale | (84) | (99) | ||||||
| Net losses (gains) on leased equipment | (8) | (6) | ||||||
| Net securities and other investments losses (gains) | 948 | 7 | ||||||
| Net losses (gains) on sales of fixed assets | (4) | 11 | ||||||
| Net change in: | ||||||||
| Trading account assets | (262) | (496) | ||||||
| Accrued income and other assets | 224 | 325 | ||||||
| Accrued expense and other liabilities | (780) | 361 | ||||||
| Other operating activities, net | (784) | 207 | ||||||
| NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | (1,063) | 1,866 | ||||||
| INVESTING ACTIVITIES | ||||||||
| Net decrease (increase) in short-term investments, excluding acquisitions | (11,979) | (5,439) | ||||||
| Purchases of securities available for sale | (12,562) | (1,178) | ||||||
| Proceeds from sales of securities available for sale | 15,898 | 1,400 | ||||||
| Proceeds from prepayments and maturities of securities available for sale | 1,758 | 2,351 | ||||||
| Proceeds from prepayments and maturities of held-to-maturity securities | 881 | 1,046 | ||||||
| Purchases of held-to-maturity securities | — | (1,179) | ||||||
| Net decrease (increase) in other investments | 130 | (55) | ||||||
| Net decrease (increase) in loans, excluding acquisitions, sales and transfers | 6,962 | 3,788 | ||||||
| Proceeds from sales of portfolio loans | 156 | 117 | ||||||
| Proceeds from corporate-owned life insurance | 90 | 68 | ||||||
| Purchases of premises, equipment, and software | (42) | (99) | ||||||
| Proceeds from sales of premises and equipment | 12 | 5 | ||||||
| NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES | 1,304 | 825 | ||||||
| FINANCING ACTIVITIES | ||||||||
| Net increase (decrease) in deposits | 4,766 | 1,696 | ||||||
| Net increase (decrease) in short-term borrowings | (688) | (5,950) | ||||||
| Net proceeds from issuance of long-term debt | 1,565 | 5,240 | ||||||
| Payments on long-term debt | (5,649) | (2,952) | ||||||
| Repurchases of long-term debt | — | (92) | ||||||
| Open market Common Share repurchases | — | (38) | ||||||
| Employee equity compensation program Common Share repurchases | (27) | (34) | ||||||
| Net proceeds from reissuance of Common Shares | 5 | 1 | ||||||
| Net proceeds from Scotiabank investment | 811 | — | ||||||
| Cash dividends paid | (689) | (683) | ||||||
| NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | 94 | (2,812) | ||||||
| NET INCREASE (DECREASE) IN CASH AND DUE FROM BANKS | 335 | (121) | ||||||
| CASH AND DUE FROM BANKS AT BEGINNING OF PERIOD | 941 | 887 | ||||||
| CASH AND DUE FROM BANKS AT END OF PERIOD | $ | 1,276 | $ | 766 | ||||
| Additional disclosures relative to cash flows: | ||||||||
| Interest paid | $ | 3,112 | $ | 2,137 | ||||
| Income taxes paid (refunded) | 69 | 155 | ||||||
| Noncash items: | ||||||||
| Reduction of secured borrowing and related collateral | $ | 3 | $ | 5 | ||||
| Loans transferred to portfolio from held for sale | 123 | 177 | ||||||
| Loans transferred to held for sale from portfolio | 3 | 19 | ||||||
| Loans transferred to OREO | 4 | 7 | ||||||
| ABS risk retentions | 6 | 7 | ||||||
See Notes to Consolidated Financial Statements (Unaudited).
Notes to Consolidated Financial Statements (Unaudited)
1. Basis of Presentation and Accounting Policies
The consolidated financial statements include the accounts of KeyCorp and its subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation. Some previously reported amounts have been reclassified in the statements of cash flows from “other operating activities, net” to either the net change in “accrued income and other assets” or “accrued expense and other liabilities” to align with updated presentation. Some previously reported amounts have been reclassified in the statements of income from “other income” to “net securities gains (losses).”
The consolidated financial statements include any voting rights entities in which we have a controlling financial interest. In accordance with the applicable accounting guidance for consolidations, we consolidate a VIE if we have: (i) a variable interest in the entity; (ii) the power to direct activities of the VIE that most significantly affect the entity’s economic performance; and (iii) the obligation to absorb losses of the entity or the right to receive benefits from the entity that could potentially be significant to the VIE (i.e., we are considered to be the primary beneficiary). Variable interests can include equity interests, subordinated debt, derivative contracts, leases, service agreements, guarantees, standby letters of credit, loan commitments, and other contracts, agreements, and financial instruments. See Note 11 (“Variable Interest Entities”) for information on our involvement with VIEs.
We use the equity method to account for unconsolidated investments in voting rights entities or VIEs if we have significant influence over the entity’s operating and financing decisions (usually defined as a voting or economic interest of 20% to 50%, but not controlling). Unconsolidated investments in voting rights entities or VIEs in which we have a voting or economic interest of less than 20% or for which we do not have significant influence are carried at the cost measurement alternative or at fair value. Investments held by our registered broker-dealer and investment company subsidiaries (principal investing entities and Real Estate Capital line of business) are carried at fair value.
The unaudited consolidated interim financial statements reflect all adjustments of a normal recurring nature and disclosures that are necessary for a fair presentation of the results for the interim periods presented. The results of operations for the interim period are not necessarily indicative of the results of operations to be expected for the full year. The interim financial statements should be read in conjunction with the audited consolidated financial statements and related notes included in our 2023 Form 10-K.
In preparing these financial statements, subsequent events were evaluated through the time the financial statements were issued. Financial statements are considered issued when they are widely distributed to all shareholders and other financial statement users or filed with the SEC.
Accounting Guidance Adopted in 2024
| Standard | Date of Adoption | Description | Effect on Financial Statements or Other Significant Matters | ||||||||
| ASU 2022-03, Fair Value Measurement - Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions (Topic 820) | January 1, 2024 Early adoption is permitted. | The amendments clarify that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and is not considered in measuring fair value. Entities cannot, as a separate unit of account, recognize and measure a contractual sale restriction. The amendments require disclosures for equity securities subject to contractual restrictions including; the fair value of equity securities subject to contractual sale restrictions reflected in the balance sheet, the nature and remaining duration of the restriction(s) and the circumstances that could cause a lapse in the restriction(s). The guidance should be applied prospectively with any adjustments from the adoption of the amendments recognized in earnings and disclosed on the date of adoption. | The guidance did not have any impact on Key’s financial condition or results of operations. |
2. Earnings Per Common Share
Basic earnings per share is the amount of earnings (losses), adjusted for dividends declared on our preferred stock, available to each Common Share outstanding during the reporting periods. Diluted earnings per share is the amount of earnings (losses) available to each Common Share outstanding during the reporting periods adjusted to include the effects of potentially dilutive Common Shares. Potentially dilutive Common Shares include stock options and other stock-based awards. Potentially dilutive Common Shares are excluded from the computation of diluted earnings per share in the periods where the effect would be antidilutive.
Our basic and diluted earnings per Common Share are calculated as follows:
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||
| Dollars in millions, except per share amounts | 2024 | 2023 | 2024 | 2023 | |||||||||||||
| EARNINGS | |||||||||||||||||
| Income (loss) from continuing operations | $ | (411) | $ | 302 | $ | 81 | $ | 899 | |||||||||
| Less: Dividends on Preferred Stock | 36 | 36 | 108 | 108 | |||||||||||||
| Income (loss) from continuing operations attributable to Key common shareholders | (447) | 266 | (27) | 791 | |||||||||||||
| Income (loss) from discontinued operations, net of taxes | 1 | 1 | 2 | 3 | |||||||||||||
| Net income (loss) attributable to Key common shareholders | $ | (446) | $ | 267 | $ | (25) | $ | 794 | |||||||||
| WEIGHTED-AVERAGE COMMON SHARES | |||||||||||||||||
| Weighted-average Common Shares outstanding (000) | 948,979 | 927,131 | 936,962 | 927,019 | |||||||||||||
| Effect of Common Share options and other stock awards(a) | — | 4,613 | — | 5,213 | |||||||||||||
| Weighted-average Common Shares and potential Common Shares outstanding (000)(b) | 948,979 | 931,744 | 936,962 | 932,232 | |||||||||||||
| EARNINGS PER COMMON SHARE | |||||||||||||||||
| Income (loss) from continuing operations attributable to Key common shareholders | $ | (.47) | $ | .29 | $ | (.03) | $ | .85 | |||||||||
| Income (loss) from discontinued operations, net of taxes | — | — | — | — | |||||||||||||
| Net income (loss) attributable to Key common shareholders (c) | (.47) | .29 | (.03) | .86 | |||||||||||||
| Income (loss) from continuing operations attributable to Key common shareholders — assuming dilution | $ | (.47) | $ | .29 | $ | (.03) | $ | .85 | |||||||||
| Income (loss) from discontinued operations, net of taxes — assuming dilution | — | — | — | — | |||||||||||||
| Net income (loss) attributable to Key common shareholders—assuming dilution(c) | (.47) | .29 | (.03) | .85 |
(a)For periods ended in a loss from continuing operations attributable to Key common shareholders, anti-dilutive instruments have been excluded from the calculation of diluted earnings per share.
(b)Assumes conversion of Common Share options and other stock awards and/or convertible preferred stock, as applicable.
(c)EPS may not foot due to rounding.
3. Loan Portfolio
Loan Portfolio by Portfolio Segment and Financing Receivable (a)
| Dollars in millions | September 30, 2024 | December 31, 2023 | ||||||
| Commercial and industrial (b) | $ | 52,774 | $ | 55,815 | ||||
| Commercial real estate: | ||||||||
| Commercial mortgage | 13,637 | 15,187 | ||||||
| Construction | 3,093 | 3,066 | ||||||
| Total commercial real estate loans | 16,730 | 18,253 | ||||||
| Commercial lease financing (c) | 2,913 | 3,523 | ||||||
| Total commercial loans | 72,417 | 77,591 | ||||||
| Residential — prime loans: | ||||||||
| Real estate — residential mortgage | 20,122 | 20,958 | ||||||
| Home equity loans | 6,555 | 7,139 | ||||||
| Total residential — prime loans | 26,677 | 28,097 | ||||||
| Other consumer loans | 5,338 | 5,916 | ||||||
| Credit cards | 914 | 1,002 | ||||||
| Total consumer loans | 32,929 | 35,015 | ||||||
| Total loans (d) | $ | 105,346 | $ | 112,606 | ||||
(a)Accrued interest of $480 million and $522 million at September 30, 2024, and December 31, 2023, respectively, presented in "Accrued income and other assets" on the Consolidated Balance Sheets is excluded from the amortized cost basis disclosed in this table.
(b)Loan balances include $219 million and $207 million of commercial credit card balances at September 30, 2024, and December 31, 2023, respectively.
(c)Commercial and industrial includes receivables held as collateral for a secured borrowing of $261 million at September 30, 2024, and no amounts held as collateral for a secured borrowing at December 31, 2023. Commercial lease financing includes receivables held as collateral for a secured borrowing of $3 million and $7 million at September 30, 2024, and December 31, 2023, respectively. Additional information pertaining to this secured borrowing is included in Note 20 (“Long-Term Debt”) beginning on page 169 of our 2023 Form 10-K.
(d)Total loans exclude loans of $272 million at September 30, 2024, and $339 million at December 31, 2023, related to the discontinued operations of the education lending business. These amounts are included within “Discontinued assets” on the Consolidated Balance Sheet.
4. Asset Quality
ALLL
We estimate the appropriate level of the ALLL on at least a quarterly basis. The methodology is described in Note 1 ("Summary of Significant Accounting Policies") under the heading "Allowance for Loan and Lease Losses" beginning on page 109 of our 2023 Form 10-K.
The ALLL at September 30, 2024, represents our current estimate of lifetime credit losses inherent in the loan portfolio at that date. The changes in the ALLL by loan category for the periods indicated are as follows:
Three months ended September 30, 2024:
| Dollars in millions | June 30, 2024 | Provision | Charge-offs | Recoveries | September 30, 2024 | |||||||||||||||
| Commercial and Industrial | $ | 682 | $ | 101 | $ | (131) | $ | 7 | $ | 659 | ||||||||||
| Commercial real estate: | ||||||||||||||||||||
| Real estate — commercial mortgage | 383 | (19) | (7) | 1 | 358 | |||||||||||||||
| Real estate — construction | 66 | (2) | — | — | 64 | |||||||||||||||
| Total commercial real estate loans | 449 | (21) | (7) | 1 | 422 | |||||||||||||||
| Commercial lease financing | 29 | — | — | — | 29 | |||||||||||||||
| Total commercial loans | 1,160 | 80 | (138) | 8 | 1,110 | |||||||||||||||
| Real estate — residential mortgage | 115 | (5) | — | 1 | 111 | |||||||||||||||
| Home equity loans | 71 | 1 | (1) | 1 | 72 | |||||||||||||||
| Other consumer loans | 128 | 15 | (17) | 2 | 128 | |||||||||||||||
| Credit cards | 73 | 10 | (11) | 1 | 73 | |||||||||||||||
| Total consumer loans | 387 | 21 | (29) | 5 | 384 | |||||||||||||||
| Total ALLL — continuing operations | 1,547 | 101 | (a) | (167) | 13 | 1,494 | ||||||||||||||
| Discontinued operations | 14 | — | (1) | — | 13 | |||||||||||||||
| Total ALLL — including discontinued operations | $ | 1,561 | $ | 101 | $ | (168) | $ | 13 | $ | 1,507 | ||||||||||
(a)Excludes a credit for losses on lending-related commitments of $6 million.
Three months ended September 30, 2023:
| Dollars in millions | June 30, 2023 | Provision | Charge-offs | Recoveries | September 30, 2023 | |||||||||||||||
| Commercial and Industrial | $ | 599 | $ | 29 | $ | (62) | $ | 10 | $ | 576 | ||||||||||
| Commercial real estate: | ||||||||||||||||||||
| Real estate — commercial mortgage | 315 | 46 | (1) | — | 360 | |||||||||||||||
| Real estate — construction | 39 | 9 | — | — | 48 | |||||||||||||||
| Total commercial real estate loans | 354 | 55 | (1) | — | 408 | |||||||||||||||
| Commercial lease financing | 33 | (2) | — | 1 | 32 | |||||||||||||||
| Total commercial loans | 986 | 82 | (63) | 11 | 1,016 | |||||||||||||||
| Real estate — residential mortgage | 200 | (20) | — | 1 | 181 | |||||||||||||||
| Home equity loans | 96 | (5) | (1) | 1 | 91 | |||||||||||||||
| Other consumer loans | 126 | 11 | (14) | 2 | 125 | |||||||||||||||
| Credit cards | 72 | 11 | (9) | 1 | 75 | |||||||||||||||
| Total consumer loans | 494 | (3) | (24) | 5 | 472 | |||||||||||||||
| Total ALLL — continuing operations | 1,480 | 79 | (a) | (87) | 16 | 1,488 | ||||||||||||||
| Discontinued operations | 18 | (1) | — | — | 17 | |||||||||||||||
| Total ALLL — including discontinued operations | $ | 1,498 | $ | 78 | $ | (87) | $ | 16 | $ | 1,505 | ||||||||||
(a)Excludes a provision for losses on lending-related commitments of $2 million.
Nine months ended September 30, 2024:
| Dollars in millions | December 31, 2023 | Provision | Charge-offs | Recoveries | September 30, 2024 | |||||||||||||||
| Commercial and Industrial | $ | 556 | $ | 336 | $ | (279) | $ | 46 | $ | 659 | ||||||||||
| Commercial real estate: | ||||||||||||||||||||
| Real estate — commercial mortgage | 419 | (41) | (22) | 2 | 358 | |||||||||||||||
| Real estate — construction | 52 | 12 | — | — | 64 | |||||||||||||||
| Total commercial real estate loans | 471 | (29) | (22) | 2 | 422 | |||||||||||||||
| Commercial lease financing | 33 | (3) | (6) | 5 | 29 | |||||||||||||||
| Total commercial loans | 1,060 | 304 | (307) | 53 | 1,110 | |||||||||||||||
| Real estate — residential mortgage | 162 | (53) | (2) | 4 | 111 | |||||||||||||||
| Home equity loans | 86 | (14) | (2) | 2 | 72 | |||||||||||||||
| Other consumer loans | 122 | 49 | (49) | 6 | 128 | |||||||||||||||
| Credit cards | 78 | 26 | (35) | 4 | 73 | |||||||||||||||
| Total consumer loans | 448 | 8 | (88) | 16 | 384 | |||||||||||||||
| Total ALLL — continuing operations | 1,508 | 312 | (a) | (395) | 69 | 1,494 | ||||||||||||||
| Discontinued operations | 16 | (1) | (3) | 1 | 13 | |||||||||||||||
| Total ALLL — including discontinued operations | $ | 1,524 | $ | 311 | $ | (398) | $ | 70 | $ | 1,507 | ||||||||||
(a)Excludes a credit for losses on lending-related commitments of $16 million.
Nine months ended September 30, 2023:
| Dollars in millions | December 31, 2022 | Provision | Charge-offs | Recoveries | September 30, 2023 | |||||||||||||||
| Commercial and Industrial | $ | 601 | $ | 81 | $ | (139) | $ | 33 | $ | 576 | ||||||||||
| Commercial real estate: | ||||||||||||||||||||
| Real estate — commercial mortgage | 203 | 171 | (15) | 1 | 360 | |||||||||||||||
| Real estate — construction | 28 | 20 | — | — | 48 | |||||||||||||||
| Total commercial real estate loans | 231 | 191 | (15) | 1 | 408 | |||||||||||||||
| Commercial lease financing | 32 | (4) | — | 4 | 32 | |||||||||||||||
| Total commercial loans | 864 | 268 | (154) | 38 | 1,016 | |||||||||||||||
| Real estate — residential mortgage | 196 | (17) | (1) | 3 | 181 | |||||||||||||||
| Home equity loans | 98 | (6) | (4) | 3 | 91 | |||||||||||||||
| Other consumer loans | 113 | 42 | (37) | 7 | 125 | |||||||||||||||
| Credit cards | 66 | 32 | (27) | 4 | 75 | |||||||||||||||
| Total consumer loans | 473 | 51 | (69) | 17 | 472 | |||||||||||||||
| Total ALLL — continuing operations | 1,337 | 319 | (a) | (223) | 55 | 1,488 | ||||||||||||||
| Discontinued operations | 21 | (2) | (3) | 1 | 17 | |||||||||||||||
| Total ALLL — including discontinued operations | $ | 1,358 | $ | 317 | $ | (226) | $ | 56 | $ | 1,505 | ||||||||||
(a)Excludes a provision for losses on lending-related commitments of $68 million.
As described in Note 1 ("Summary of Significant Accounting Policies"), under the heading “Allowance for Loan and Lease Losses” beginning on page 109 of our 2023 Form 10-K, we estimate the ALLL using relevant available information, from internal and external sources, relating to past events, current economic and portfolio conditions, and reasonable and supportable forecasts. In our estimation of expected credit losses, we use a two year reasonable and supportable period across all products. Following this two year period in which supportable forecasts can be generated, for all modeled loan portfolios, we revert expected credit losses to a level that is consistent with our historical information by reverting the macroeconomic variables (model inputs) to their long run average. We revert to historical loss rates for less complex estimation methods for smaller portfolios. A 20-year fixed length look back period is used to calculate the long run average of the macroeconomic variables. A four quarter reversion period is used where the macroeconomic variables linearly revert to their long run average following the two year reasonable and supportable period.
We develop our reasonable and supportable forecasts using relevant data including, but not limited to, changes in economic output, unemployment rates, property values, and other factors associated with the credit losses on financial assets. Some macroeconomic variables apply to all portfolio segments, while others are more portfolio specific. The following table discloses key macroeconomic variables for each loan portfolio.
| Segment | Portfolio | Key Macroeconomic Variables (a) | ||||||
| Commercial | Commercial and industrial | BBB corporate bond rate (spread), fixed investment, business bankruptcies, GDP, industrial production, unemployment rate, and Producer Price Index | ||||||
| Commercial real estate | Property & real estate price indices, unemployment rate, business bankruptcies, GDP, and SOFR | |||||||
| Commercial lease financing | BBB corporate bond rate (spread), GDP, and unemployment rate | |||||||
| Consumer | Real estate — residential mortgage | GDP, home price index, unemployment rate, and 30 year mortgage rate | ||||||
| Home equity | Home price index, unemployment rate, and 30 year mortgage rate | |||||||
| Other consumer | Unemployment rate and U.S. household income | |||||||
| Credit cards | Unemployment rate and U.S. household income | |||||||
| Discontinued operations | Unemployment rate |
(a)Variables include all transformations and interactions with other risk drivers. Additionally, variables may have varying impacts at different points in the economic cycle.
In addition to macroeconomic drivers, portfolio attributes such as remaining term, outstanding balance, risk ratings, utilization, FICO, LTV, and delinquency also drive ALLL changes. Our ALLL models were designed to capture the correlation between economic and portfolio changes. As such, evaluating shifts in individual portfolio attributes and macroeconomic variables in isolation may not be indicative of past or future performance.
Economic Outlook
As of September 30, 2024, the unemployment rate remained at a relatively low level, although job growth has moderated. Inflation has eased, largely due to restrictive monetary policy and a higher interest rate environment. Commercial real estate values continue to be under pressure, with the office class showing the most vulnerability. Economic uncertainty remains elevated, primarily due to geopolitical tensions and uncertainty surrounding the upcoming U.S. presidential election. We used the Moody’s August 2024 Consensus forecast as the baseline forecast to estimate expected credit losses as of September 30, 2024. We determined this forecast to be a reasonable view of the economic outlook, based on all available information at quarter end.
The baseline scenario reflects continued economic resiliency, but slower growth for the remainder of 2024 and into 2025 as higher rates continue to take their toll. U.S. GDP is expected to grow at an annual rate of approximately 2.6% and 1.8% for 2024 and 2025, respectively, compared to 2.5% in 2023. The National Unemployment Rate was 4.2% in the third quarter of 2024, will remain steady into late-2025 according to the forecast. The forecast also assumes the Federal Funds rate begins to ease in the third quarter 2024, while the U.S. Consumer Price Index is forecasted at 3.0% for all of 2024. The outlook for the National Home Price Index has improved, now reflecting 3.3% growth through 2024, while the Commercial Real Estate Price Index is forecasted to drop 4% by the end of 2024.
To the extent we identified credit risk considerations that were not captured by the third-party economic forecast, we addressed the risk through management’s qualitative adjustments to the ALLL. As a result of the current economic uncertainty, our future loss estimates may vary considerably from our September 30, 2024 assumptions.
Commercial Loan Portfolio
The ALLL from continuing operations for the commercial segment decreased by $50 million, or 4.3%, from June 30, 2024. The overall decrease in the commercial allowance was driven by changes in portfolio activity, including the effects of continuing balance sheet optimization efforts, partly offset by economic changes.
The reserve decrease reflects strategic and ongoing loan attrition mostly within the C&I portfolio. The reserve decrease is offset by credit portfolio migration as well as impacts from the extended period of higher interest rates and the current inflationary environment.
Consumer Loan Portfolio
The ALLL from continuing operations for the consumer segment decreased by $3 million, or 0.8%, from June 30, 2024. The overall decrease in the consumer allowance was driven by the impact of balance sheet optimization efforts, partly offset by credit quality normalization post-pandemic.
Credit Risk Profile
The prevalent risk characteristic for both commercial and consumer loans is the risk of loss arising from an obligor’s inability or failure to meet contractual payment or performance terms. Evaluation of this risk is stratified and monitored by the loan risk rating grades assigned for the commercial loan portfolios and the refreshed FICO score assigned for the consumer loan portfolios. The internal risk grades assigned to loans follow our definitions of Pass and Criticized, which are consistent with published definitions of regulatory risk classifications. Loans with a pass rating represent those loans not classified on our rating scale for credits, as minimal credit risk has been identified. Criticized loans are those loans that either have a potential weakness deserving management's close attention or have a well-defined weakness that may put full collection of contractual cash flows at risk. Borrower FICO scores provide information about the credit quality of our consumer loan portfolio as they provide an indication as to the likelihood that a debtor will repay its debts. The scores are obtained from a nationally recognized consumer rating agency and are presented in the tables below at the dates indicated.
Most extensions of credit are subject to loan grading or scoring. Loan grades are assigned at the time of origination, verified by credit risk management, and periodically re-evaluated thereafter. This risk rating methodology blends our judgment with quantitative modeling. Commercial loans generally are assigned two internal risk ratings. The first rating reflects the probability that the borrower will default on an obligation; the second rating reflects expected recovery rates on the credit facility. Default probability is determined based on, among other factors, the financial strength of the borrower, an assessment of the borrower’s management, the borrower’s competitive position within its industry sector, and our view of industry risk in the context of the general economic outlook. Types of exposure, transaction structure, and collateral, including credit risk mitigants, affect the expected recovery assessment.
Commercial Credit Exposure
Credit Risk Profile by Creditworthiness Category and Vintage (a)(b)
| As of September 30, 2024 | Term Loans | Revolving Loans Amortized Cost Basis | Revolving Loans Converted to Term Loans Amortized Cost Basis | ||||||||||||||||||||||||||
| Amortized Cost Basis by Origination Year and Internal Risk Rating | |||||||||||||||||||||||||||||
| Dollars in millions | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Total | ||||||||||||||||||||||
| Commercial and Industrial | |||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||
| Pass | $ | 4,215 | $ | 3,330 | $ | 7,612 | $ | 4,309 | $ | 1,895 | $ | 4,090 | $ | 22,943 | $ | 117 | $ | 48,511 | |||||||||||
| Criticized (Accruing) | 76 | 224 | 664 | 442 | 261 | 414 | 1,779 | 38 | 3,898 | ||||||||||||||||||||
| Criticized (Nonaccruing) | 22 | 19 | 106 | 35 | 3 | 43 | 137 | — | 365 | ||||||||||||||||||||
| Total commercial and industrial | 4,313 | 3,573 | 8,382 | 4,786 | 2,159 | 4,547 | 24,859 | 155 | 52,774 | ||||||||||||||||||||
| Current year gross write-offs | — | 6 | 40 | 105 | 4 | 25 | 99 | — | 279 | ||||||||||||||||||||
| Real estate — commercial mortgage | |||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||
| Pass | 623 | 808 | 3,127 | 2,344 | 629 | 3,338 | 865 | 42 | 11,776 | ||||||||||||||||||||
| Criticized (Accruing) | 19 | 66 | 705 | 372 | 87 | 406 | 22 | 11 | 1,688 | ||||||||||||||||||||
| Criticized (Nonaccruing) | — | — | 55 | 71 | 2 | 43 | 2 | — | 173 | ||||||||||||||||||||
| Total real estate — commercial mortgage | 642 | 874 | 3,887 | 2,787 | 718 | 3,787 | 889 | 53 | 13,637 | ||||||||||||||||||||
| Current year gross write-offs | — | — | — | — | — | 21 | 1 | — | 22 | ||||||||||||||||||||
| Real estate — construction | |||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||
| Pass | 60 | 757 | 1,172 | 466 | 88 | 93 | 35 | 2 | 2,673 | ||||||||||||||||||||
| Criticized (Accruing) | — | 16 | 116 | 142 | 68 | 78 | — | — | 420 | ||||||||||||||||||||
| Criticized (Nonaccruing) | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||
| Total real estate — construction | 60 | 773 | 1,288 | 608 | 156 | 171 | 35 | 2 | 3,093 | ||||||||||||||||||||
| Current year gross write-offs | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||
| Commercial lease financing | |||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||
| Pass | 235 | 465 | 685 | 415 | 255 | 777 | — | — | 2,832 | ||||||||||||||||||||
| Criticized (Accruing) | 2 | 30 | 17 | 10 | 8 | 14 | — | — | 81 | ||||||||||||||||||||
| Criticized (Nonaccruing) | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||
| Total commercial lease financing | 237 | 495 | 702 | 425 | 263 | 791 | — | 2,913 | |||||||||||||||||||||
| Current year gross write-offs | — | — | — | — | — | 6 | — | — | 6 | ||||||||||||||||||||
| Total commercial loans | $ | 5,252 | $ | 5,715 | $ | 14,259 | $ | 8,606 | $ | 3,296 | $ | 9,296 | $ | 25,783 | $ | 210 | $ | 72,417 | |||||||||||
| Total commercial loan current year gross write-offs | $ | — | $ | 6 | $ | 40 | $ | 105 | $ | 4 | $ | 52 | $ | 100 | $ | — | $ | 307 | |||||||||||
| As of December 31, 2023 | Term Loans | Revolving Loans Amortized Cost Basis | Revolving Loans Converted to Term Loans Amortized Cost Basis | |||||||||||||||||||||||||||||
| Amortized Cost Basis by Origination Year and Internal Risk Rating | ||||||||||||||||||||||||||||||||
| Dollars in millions | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Total | |||||||||||||||||||||||||
| Commercial and Industrial | ||||||||||||||||||||||||||||||||
| Risk Rating: | ||||||||||||||||||||||||||||||||
| Pass | $ | 4,020 | $ | 10,145 | $ | 6,141 | $ | 2,539 | $ | 2,064 | $ | 3,534 | $ | 24,395 | $ | 123 | $ | 52,961 | ||||||||||||||
| Criticized (Accruing) | 84 | 361 | 427 | 233 | 127 | 170 | 1,140 | 15 | 2,557 | |||||||||||||||||||||||
| Criticized (Nonaccruing) | 14 | 49 | 50 | 2 | 28 | 70 | 84 | — | 297 | |||||||||||||||||||||||
| Total commercial and industrial | 4,118 | 10,555 | 6,618 | 2,774 | 2,219 | 3,774 | 25,619 | 138 | 55,815 | |||||||||||||||||||||||
| Current year gross write-offs | 1 | 7 | 35 | 8 | 11 | 21 | 105 | — | 188 | |||||||||||||||||||||||
| Real estate — commercial mortgage | ||||||||||||||||||||||||||||||||
| Risk Rating: | ||||||||||||||||||||||||||||||||
| Pass | 1,084 | 3,664 | 2,922 | 804 | 1,545 | 2,507 | 1,017 | 66 | 13,609 | |||||||||||||||||||||||
| Criticized (Accruing) | 6 | 646 | 411 | 15 | 186 | 193 | 20 | 1 | 1,478 | |||||||||||||||||||||||
| Criticized (Nonaccruing) | — | — | 1 | 3 | 7 | 55 | 34 | — | 100 | |||||||||||||||||||||||
| Total real estate — commercial mortgage | 1,090 | 4,310 | 3,334 | 822 | 1,738 | 2,755 | 1,071 | 67 | 15,187 | |||||||||||||||||||||||
| Current year gross write-offs | — | 1 | 1 | 11 | 2 | 21 | 3 | — | 39 | |||||||||||||||||||||||
| Real estate — construction | ||||||||||||||||||||||||||||||||
| Risk Rating: | ||||||||||||||||||||||||||||||||
| Pass | 401 | 1,185 | 912 | 157 | 62 | 48 | 31 | 8 | 2,804 | |||||||||||||||||||||||
| Criticized (Accruing) | 10 | 40 | 60 | 64 | 41 | 47 | — | — | 262 | |||||||||||||||||||||||
| Criticized (Nonaccruing) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
| Total real estate — construction | 411 | 1,225 | 972 | 221 | 103 | 95 | 31 | 8 | 3,066 | |||||||||||||||||||||||
| Current year gross write-offs | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
| Commercial lease financing | ||||||||||||||||||||||||||||||||
| Risk Rating: | ||||||||||||||||||||||||||||||||
| Pass | 520 | 878 | 575 | 352 | 307 | 808 | — | — | 3,440 | |||||||||||||||||||||||
| Criticized (Accruing) | 11 | 30 | 9 | 9 | 8 | 16 | — | — | 83 | |||||||||||||||||||||||
| Criticized (Nonaccruing) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
| Total commercial lease financing | 531 | 908 | 584 | 361 | 315 | 824 | — | — | 3,523 | |||||||||||||||||||||||
| Current year gross write-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||
| Total commercial loans | $ | 6,150 | $ | 16,998 | $ | 11,508 | $ | 4,178 | $ | 4,375 | $ | 7,448 | $ | 26,721 | $ | 213 | $ | 77,591 | ||||||||||||||
| Total commercial loan current year gross write-offs | $ | 1 | $ | 8 | $ | 36 | $ | 19 | $ | 13 | $ | 42 | $ | 108 | $ | — | $ | 227 | ||||||||||||||
(a)Accrued interest of $344 million and $383 million as of September 30, 2024, and December 31, 2023, respectively, presented in Other Assets on the Consolidated Balance Sheets, was excluded from the amortized cost basis disclosed in these tables.
(b)Gross write-off information is presented on a year-to-date basis for the nine months ended September 30, 2024 and the twelve months ended December 31, 2023.
Consumer Credit Exposure
Credit Risk Profile by FICO Score and Vintage (a)(b)
| As of September 30, 2024 | Term Loans | Revolving Loans Amortized Cost Basis | Revolving Loans Converted to Term Loans Amortized Cost Basis | ||||||||||||||||||||||||||
| Amortized Cost Basis by Origination Year and FICO Score | |||||||||||||||||||||||||||||
| Dollars in millions | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Total | ||||||||||||||||||||||
| Real estate — residential mortgage | |||||||||||||||||||||||||||||
| FICO Score: | |||||||||||||||||||||||||||||
| 750 and above | $ | 159 | $ | 692 | $ | 5,786 | $ | 7,290 | $ | 2,275 | $ | 1,566 | $ | — | $ | — | $ | 17,768 | |||||||||||
| 660 to 749 | 52 | 119 | 628 | 697 | 218 | 289 | — | — | 2,003 | ||||||||||||||||||||
| Less than 660 | 2 | 15 | 82 | 64 | 26 | 140 | — | — | 329 | ||||||||||||||||||||
| No Score | 1 | 2 | 1 | 1 | 1 | 15 | 1 | — | 22 | ||||||||||||||||||||
| Total real estate — residential mortgage | 214 | 828 | 6,497 | 8,052 | 2,520 | 2,010 | 1 | — | 20,122 | ||||||||||||||||||||
| Current period gross write-offs | 1 | — | — | — | — | 1 | — | — | 2 | ||||||||||||||||||||
| Home equity loans | |||||||||||||||||||||||||||||
| FICO Score: | |||||||||||||||||||||||||||||
| 750 and above | 26 | 33 | 142 | 798 | 631 | 758 | 1,926 | 269 | 4,583 | ||||||||||||||||||||
| 660 to 749 | 14 | 20 | 54 | 191 | 134 | 198 | 792 | 88 | 1,491 | ||||||||||||||||||||
| Less than 660 | 1 | 5 | 16 | 40 | 30 | 87 | 272 | 25 | 476 | ||||||||||||||||||||
| No Score | — | — | — | — | — | 1 | 4 | — | 5 | ||||||||||||||||||||
| Total home equity loans | 41 | 58 | 212 | 1,029 | 795 | 1,044 | 2,994 | 382 | 6,555 | ||||||||||||||||||||
| Current period gross write-offs | — | — | — | — | — | 1 | 1 | — | 2 | ||||||||||||||||||||
| Other consumer loans | |||||||||||||||||||||||||||||
| FICO Score: | |||||||||||||||||||||||||||||
| 750 and above | 76 | 157 | 1,192 | 1,258 | 560 | 268 | 90 | — | 3,601 | ||||||||||||||||||||
| 660 to 749 | 51 | 115 | 291 | 284 | 137 | 113 | 185 | — | 1,176 | ||||||||||||||||||||
| Less than 660 | 7 | 25 | 60 | 59 | 31 | 28 | 56 | — | 266 | ||||||||||||||||||||
| No Score | 26 | 18 | 17 | 16 | 7 | 14 | 197 | — | 295 | ||||||||||||||||||||
| Total consumer direct loans | 160 | 315 | 1,560 | 1,617 | 735 | 423 | 528 | — | 5,338 | ||||||||||||||||||||
| Current period gross write-offs | — | 5 | 13 | 9 | 5 | 5 | 12 | — | 49 | ||||||||||||||||||||
| Credit cards | |||||||||||||||||||||||||||||
| FICO Score: | |||||||||||||||||||||||||||||
| 750 and above | — | — | — | — | — | — | 438 | — | 438 | ||||||||||||||||||||
| 660 to 749 | — | — | — | — | — | — | 368 | — | 368 | ||||||||||||||||||||
| Less than 660 | — | — | — | — | — | — | 107 | — | 107 | ||||||||||||||||||||
| No Score | — | — | — | — | — | — | 1 | — | 1 | ||||||||||||||||||||
| Total credit cards | — | — | — | — | — | — | 914 | — | 914 | ||||||||||||||||||||
| Current period gross write-offs | — | — | — | — | — | — | 35 | — | 35 | ||||||||||||||||||||
| Total consumer loans | $ | 415 | $ | 1,201 | $ | 8,269 | $ | 10,698 | $ | 4,050 | $ | 3,477 | $ | 4,437 | $ | 382 | $ | 32,929 | |||||||||||
| Total consumer loan current period gross write-offs | $ | 1 | $ | 5 | $ | 13 | $ | 9 | $ | 5 | $ | 7 | $ | 48 | $ | — | $ | 88 | |||||||||||
| As of December 31, 2023 | Term Loans | Revolving Loans Amortized Cost Basis | Revolving Loans Converted to Term Loans Amortized Cost Basis | ||||||||||||||||||||||||||
| Amortized Cost Basis by Origination Year and FICO Score | |||||||||||||||||||||||||||||
| Dollars in millions | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Total | ||||||||||||||||||||||
| Real estate — residential mortgage | |||||||||||||||||||||||||||||
| FICO Score: | |||||||||||||||||||||||||||||
| 750 and above | $ | 680 | $ | 5,992 | $ | 7,785 | $ | 2,392 | $ | 586 | $ | 923 | $ | — | $ | — | $ | 18,358 | |||||||||||
| 660 to 749 | 180 | 739 | 780 | 248 | 90 | 240 | — | — | 2,277 | ||||||||||||||||||||
| Less than 660 | 15 | 58 | 56 | 22 | 17 | 130 | — | — | 298 | ||||||||||||||||||||
| No Score | 2 | 1 | 1 | 1 | — | 18 | 2 | — | 25 | ||||||||||||||||||||
| Total real estate — residential mortgage | 877 | 6,790 | 8,622 | 2,663 | 693 | 1,311 | 2 | — | 20,958 | ||||||||||||||||||||
| Current period gross write-offs | — | — | — | — | — | 1 | — | — | 1 | ||||||||||||||||||||
| Home equity loans | |||||||||||||||||||||||||||||
| FICO Score: | |||||||||||||||||||||||||||||
| 750 and above | — | 85 | 1,575 | 435 | 114 | 378 | 2,034 | 331 | 4,952 | ||||||||||||||||||||
| 660 to 749 | 24 | 65 | 229 | 152 | 66 | 164 | 886 | 107 | 1,693 | ||||||||||||||||||||
| Less than 660 | 3 | 13 | 38 | 27 | 17 | 77 | 281 | 31 | 487 | ||||||||||||||||||||
| No Score | 2 | — | — | — | — | 1 | 4 | — | 7 | ||||||||||||||||||||
| Total home equity loans | 29 | 163 | 1,842 | 614 | 197 | 620 | 3,205 | 469 | 7,139 | ||||||||||||||||||||
| Current period gross write-offs | (1) | — | — | — | — | 2 | — | 1 | 2 | ||||||||||||||||||||
| Other consumer loans | |||||||||||||||||||||||||||||
| FICO Score: | |||||||||||||||||||||||||||||
| 750 and above | 185 | 1,187 | 1,455 | 660 | 277 | 112 | 97 | — | 3,973 | ||||||||||||||||||||
| 660 to 749 | 150 | 365 | 342 | 171 | 83 | 60 | 199 | — | 1,370 | ||||||||||||||||||||
| Less than 660 | 24 | 64 | 65 | 32 | 17 | 16 | 57 | — | 275 | ||||||||||||||||||||
| No Score | 30 | 33 | 17 | 11 | 10 | 12 | 185 | — | 298 | ||||||||||||||||||||
| Total consumer direct loans | 389 | 1,649 | 1,879 | 874 | 387 | 200 | 538 | — | 5,916 | ||||||||||||||||||||
| Current period gross write-offs | 1 | 12 | 10 | 6 | 5 | 3 | 14 | — | 51 | ||||||||||||||||||||
| Credit cards | |||||||||||||||||||||||||||||
| FICO Score: | |||||||||||||||||||||||||||||
| 750 and above | — | — | — | — | — | — | 489 | — | 489 | ||||||||||||||||||||
| 660 to 749 | — | — | — | — | — | — | 400 | — | 400 | ||||||||||||||||||||
| Less than 660 | — | — | — | — | — | — | 112 | — | 112 | ||||||||||||||||||||
| No Score | — | — | — | — | — | — | 1 | — | 1 | ||||||||||||||||||||
| Total credit cards | — | — | — | — | — | — | 1,002 | — | 1,002 | ||||||||||||||||||||
| Current period gross write-offs | — | — | — | — | — | — | 37 | — | 37 | ||||||||||||||||||||
| Total consumer loans | $ | 1,295 | $ | 8,602 | $ | 12,343 | $ | 4,151 | $ | 1,277 | $ | 2,131 | $ | 4,747 | $ | 469 | $ | 35,015 | |||||||||||
| Total consumer current period gross write-offs | $ | — | $ | 12 | $ | 10 | $ | 6 | $ | 5 | $ | 6 | $ | 51 | $ | 1 | $ | 91 | |||||||||||
(a)Accrued interest of $135 million and $139 million as of September 30, 2024, and December 31, 2023, respectively, presented in Other Assets on the Consolidated Balance Sheets, was excluded from the amortized cost basis disclosed in this table.
(b)Gross write-off information is presented on a year-to-date basis for the nine months ended September 30, 2024 and the twelve months ended December 31, 2023.
Nonperforming and Past Due Loans
Our policies for determining past due loans, placing loans on nonaccrual, applying payments on nonaccrual loans, and resuming accrual of interest for our commercial and consumer loan portfolios are disclosed in Note 1 (“Summary of Significant Accounting Policies”) under the heading “Nonperforming Loans” beginning on page 108 of our 2023 Form 10-K.
The following aging analysis of past due and current loans as of September 30, 2024, and December 31, 2023, provides further information regarding Key’s credit exposure.
Aging Analysis of Loan Portfolio(a)
| As of September 30, 2024 | Current (b)(c) | 30-59 Days Past Due (b) | 60-89 Days Past Due (b) | 90 and Greater Days Past Due (b) | Non-performing Loans | Total Past Due and Non-performing Loans (b) | Total Loans (d) | ||||||||||||||||
| Dollars in millions | |||||||||||||||||||||||
| LOAN TYPE | |||||||||||||||||||||||
| Commercial and industrial | $ | 52,258 | $ | 41 | $ | 37 | $ | 73 | $ | 365 | $ | 516 | $ | 52,774 | |||||||||
| Commercial real estate: | |||||||||||||||||||||||
| Commercial mortgage | 13,369 | 23 | 4 | 65 | 176 | 268 | 13,637 | ||||||||||||||||
| Construction | 3,091 | — | — | 2 | — | 2 | 3,093 | ||||||||||||||||
| Total commercial real estate loans | 16,460 | 23 | 4 | 67 | 176 | 270 | 16,730 | ||||||||||||||||
| Commercial lease financing | 2,913 | — | — | — | — | — | 2,913 | ||||||||||||||||
| Total commercial loans | $ | 71,631 | $ | 64 | $ | 41 | $ | 140 | $ | 541 | $ | 786 | $ | 72,417 | |||||||||
| Real estate — residential mortgage | $ | 20,022 | $ | 7 | $ | 6 | $ | — | $ | 87 | $ | 100 | $ | 20,122 | |||||||||
| Home equity loans | 6,431 | 22 | 8 | 4 | 90 | 124 | 6,555 | ||||||||||||||||
| Other consumer loans | 5,299 | 16 | 9 | 10 | 4 | 39 | 5,338 | ||||||||||||||||
| Credit cards | 885 | 6 | 5 | 12 | 6 | 29 | 914 | ||||||||||||||||
| Total consumer loans | $ | 32,637 | $ | 51 | $ | 28 | $ | 26 | $ | 187 | $ | 292 | $ | 32,929 | |||||||||
| Total loans | $ | 104,268 | $ | 115 | $ | 69 | $ | 166 | $ | 728 | $ | 1,078 | $ | 105,346 | |||||||||
(a)Amounts in table represent amortized cost and exclude loans held for sale.
(b)Accrued interest of $480 million presented in “Accrued income and other assets” on the Consolidated Balance Sheets is excluded from the amortized cost basis disclosed in this table.
(c)Includes balances of $100 million in Commercial mortgage and $5 million in Real estate - residential mortgage associated with loans sold to GNMA where Key has the right but not the obligation to repurchase.
(d)Net of unearned income, net of deferred fees and costs, and unamortized discounts and premiums.
| As of December 31, 2023 | Current (b) | 30-59 Days Past Due (b) | 60-89 Days Past Due (b) | 90 and Greater Days Past Due (b) | Non-performing Loans | Total Past Due and Non-performing Loans (b) | Total Loans (c) | |||||||||||||||||||
| Dollars in millions | ||||||||||||||||||||||||||
| LOAN TYPE | ||||||||||||||||||||||||||
| Commercial and industrial | $ | 55,354 | $ | 62 | $ | 30 | $ | 72 | $ | 297 | $ | 461 | $ | 55,815 | ||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||||
| Commercial mortgage | 15,049 | 25 | 3 | 10 | 100 | 138 | 15,187 | |||||||||||||||||||
| Construction | 3,065 | 1 | — | — | — | 1 | 3,066 | |||||||||||||||||||
| Total commercial real estate loans | 18,114 | 26 | 3 | 10 | 100 | 139 | 18,253 | |||||||||||||||||||
| Commercial lease financing | 3,520 | 2 | 1 | — | — | 3 | 3,523 | |||||||||||||||||||
| Total commercial loans | $ | 76,988 | $ | 90 | $ | 34 | $ | 82 | $ | 397 | $ | 603 | $ | 77,591 | ||||||||||||
| Real estate — residential mortgage | $ | 20,863 | $ | 17 | $ | 7 | $ | — | $ | 71 | $ | 95 | $ | 20,958 | ||||||||||||
| Home equity loans | 7,001 | 27 | 10 | 4 | 97 | 138 | 7,139 | |||||||||||||||||||
| Other consumer loans | 5,877 | 16 | 10 | 9 | 4 | 39 | 5,916 | |||||||||||||||||||
| Credit cards | 974 | 6 | 5 | 12 | 5 | 28 | 1,002 | |||||||||||||||||||
| Total consumer loans | $ | 34,715 | $ | 66 | $ | 32 | $ | 25 | $ | 177 | $ | 300 | $ | 35,015 | ||||||||||||
| Total loans | $ | 111,703 | $ | 156 | $ | 66 | $ | 107 | $ | 574 | $ | 903 | $ | 112,606 | ||||||||||||
(a)Amounts in table represent amortized cost and exclude loans held for sale.
(b)Accrued interest of $522 million presented in “Accrued income and other assets” on the Consolidated Balance Sheets is excluded from the amortized cost basis disclosed in this table.
(c)Net of unearned income, net of deferred fees and costs, and unamortized discounts and premiums.
At September 30, 2024, the carrying amount of our commercial nonperforming loans outstanding represented 83% of their original contractual amount owed, total nonperforming loans outstanding represented 86% of their original contractual amount owed, and nonperforming assets in total were carried at 89% of their original contractual amount owed.
Nonperforming loans reduced expected interest income by $14 million and $41 million for the three and nine months ended September 30, 2024, respectively, and $10 million and $26 million for the three and nine months ended September 30, 2023, respectively.
The amortized cost basis of nonperforming loans on nonaccrual status for which there is no related allowance for credit losses was $370 million at September 30, 2024 and $301 million at December 31, 2023. As of September 30, 2024, 37% of our nonperforming loans were contractually current versus 41% as of December 31, 2023.
Collateral-dependent Financial Assets
We classify financial assets as collateral-dependent when our borrower is experiencing financial difficulty, and we expect repayment to be provided substantially through the operation or sale of the collateral. Our commercial loans
have collateral that includes cash, accounts receivable, inventory, commercial machinery, commercial properties, commercial real estate construction projects, enterprise value, and stock or ownership interests in the borrowing entity. Our consumer loans have collateral that includes residential real estate, automobiles, boats, and RVs.
At September 30, 2024 and September 30, 2023, the recorded investment of consumer residential mortgage and home equity loans in the process of foreclosure was approximately $73 million and $92 million, respectively.
There were no significant changes in the extent to which collateral secures our collateral-dependent financial assets during the three months ended September 30, 2024.
Loan Modifications Made to Borrowers Experiencing Financial Difficulty
The ALLL for loans modified for borrowers experiencing financial difficulty is determined based on Key’s ALLL policy as described within Note 1 (“Summary of Significant Accounting Policies”) of our 2023 Form 10-K.
Modifications for Borrowers Experiencing Financial Difficulty
Our strategy in working with commercial borrowers is to allow them time to improve their financial position through loan modification. Commercial borrowers that are rated substandard or worse in accordance with the regulatory definition, or that cannot otherwise restructure at market terms and conditions, are considered to be experiencing financial difficulty. A modification of a loan is subject to the normal underwriting standards and processes for other similar credit extensions, both new and existing. The modified loan is evaluated to determine if it is a new loan or a continuation of the prior loan.
Consumer loans in which a borrower requires a modification as a result of negative changes to their financial condition or to avoid default, generally indicate the borrower is experiencing financial difficulty. The primary modifications made to consumer loans are amortization, maturity date and interest rate changes. Consumer borrowers identified as experiencing financial difficulty are generally unable to refinance their loans through our normal origination channel or through other independent sources.
The following tables show the amortized cost basis at the end of the noted reporting periods of the loans modified to borrowers experiencing financial difficulty within the past 12 months or since the adoption of ASU 2022-02 for the reporting period in 2023. The tables do not include those modifications that only resulted in an insignificant payment delay. The tables do not include consumer loans that are still within a trial modification period. Trial modifications may be done for consumer borrowers where a trial payment plan period is offered in advance of a permanent loan modification. As of September 30, 2024, there were 110 loans totaling $19 million in a trial modification period. As of September 30, 2023, there were 115 loans totaling $17 million in a trial modification period.
Commitments outstanding to lend additional funds to borrowers experiencing financial difficulty whose loans were modified were $29 million and $67 million at September 30, 2024 and September 30, 2023, respectively.
| As of September 30, 2024 | Interest Rate Reduction | Term Extension | Other | Combination | Total | |||||||||||||||||||||||||||
| Dollars in millions | Amortized Cost Basis | Amortized Cost Basis | Amortized Cost Basis | Amortized Cost Basis | Amortized Cost Basis | % of Total Loan Type | ||||||||||||||||||||||||||
| LOAN TYPE | ||||||||||||||||||||||||||||||||
| Commercial and Industrial | $ | — | $ | 126 | $ | 11 | $ | 16 | $ | 153 | 0.29 | % | ||||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||||||||||
| Commercial mortgage | 28 | 189 | 3 | — | 220 | 1.61 | ||||||||||||||||||||||||||
| Construction | — | 27 | — | — | 27 | 0.87 | ||||||||||||||||||||||||||
| Total commercial real estate loans | 28 | 216 | 3 | — | 247 | 1.48 | ||||||||||||||||||||||||||
| Commercial lease financing | — | — | — | — | — | — | ||||||||||||||||||||||||||
| Total commercial loans | $ | 28 | $ | 342 | $ | 14 | $ | 16 | $ | 400 | 0.55 | % | ||||||||||||||||||||
| Real estate — residential mortgage | 1 | — | — | 11 | 12 | 0.06 | ||||||||||||||||||||||||||
| Home equity loans | 3 | 1 | 1 | 6 | 11 | 0.17 | ||||||||||||||||||||||||||
| Other consumer loans | — | 1 | — | 2 | 3 | 0.06 | ||||||||||||||||||||||||||
| Credit cards | — | — | — | 4 | 4 | 0.44 | ||||||||||||||||||||||||||
| Total consumer loans | 4 | 2 | 1 | 23 | 30 | 0.09 | ||||||||||||||||||||||||||
| Total loans | $ | 32 | $ | 344 | $ | 15 | $ | 39 | $ | 430 | 0.41 | % | ||||||||||||||||||||
| As of September 30, 2023 | Interest Rate Reduction | Term Extension | Other | Combination | Total | |||||||||||||||||||||||||||
| Dollars in millions | Amortized Cost Basis | Amortized Cost Basis | Amortized Cost Basis | Amortized Cost Basis | Amortized Cost Basis | % of Total Loan Type | ||||||||||||||||||||||||||
| LOAN TYPE | ||||||||||||||||||||||||||||||||
| Commercial and Industrial | $ | — | $ | 158 | $ | 46 | $ | 31 | $ | 235 | 0.41 | % | ||||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||||||||||
| Commercial mortgage | — | 7 | — | — | 7 | 0.05 | ||||||||||||||||||||||||||
| Construction | — | — | — | — | — | — | ||||||||||||||||||||||||||
| Total commercial real estate loans | — | 7 | — | — | 7 | 0.04 | ||||||||||||||||||||||||||
| Commercial lease financing | — | — | — | — | — | — | ||||||||||||||||||||||||||
| Total commercial loans | $ | — | $ | 165 | $ | 46 | $ | 31 | $ | 242 | 0.30 | % | ||||||||||||||||||||
| Real estate — residential mortgage | 1 | — | 7 | 8 | 0.04 | |||||||||||||||||||||||||||
| Home equity loans | 1 | — | 1 | 5 | 7 | 0.10 | ||||||||||||||||||||||||||
| Other consumer loans | — | 1 | — | 1 | 2 | 0.03 | ||||||||||||||||||||||||||
| Credit cards | — | — | — | 3 | 3 | 0.30 | ||||||||||||||||||||||||||
| Total consumer loans | 2 | 1 | 1 | 16 | 20 | 0.06 | ||||||||||||||||||||||||||
| Total loans | $ | 2 | $ | 166 | $ | 47 | $ | 47 | $ | 262 | 0.23 | % | ||||||||||||||||||||
Combination modifications consist primarily of loans modified with both an interest rate reduction and a term extension.
Financial Effects of Modifications to Borrowers Experiencing Financial Difficulty
The following table summarizes the financial impacts of loan modifications made to specific loans for the noted periods.
| Three months ended September 30, 2024 | Weighted-average Interest Rate Change | Weighted-average Term Extension (in years) | ||||||
| LOAN TYPE | ||||||||
| Commercial and Industrial | (17.00) | % | 0.42 | |||||
| Commercial mortgage | — | % | 0.43 | |||||
| Real estate — residential mortgage | (1.85) | % | 2.47 | |||||
| Home equity loans | (4.68) | % | 5.60 | |||||
| Other consumer loans | (4.18) | % | 0.40 | |||||
| Credit cards | (12.13) | % | 0.25 | |||||
| Nine months ended September 30, 2024 | Weighted-average Interest Rate Change | Weighted-average Term Extension (in years) | ||||||
| LOAN TYPE | ||||||||
| Commercial and Industrial | (6.29) | % | 1.14 | |||||
| Commercial mortgage | (1.91) | % | 0.20 | |||||
| Construction | — | % | 3.20 | |||||
| Real estate — residential mortgage | (1.73) | % | 5.77 | |||||
| Home equity loans | (3.75) | % | 6.44 | |||||
| Other consumer loans | (3.90) | % | 0.62 | |||||
| Credit cards | (15.21) | % | 0.75 | |||||
| Three months ended September 30, 2023 | Weighted-average Interest Rate Change | Weighted-average Term Extension (in years) | ||||||
| LOAN TYPE | ||||||||
| Commercial and Industrial | 0.21 | % | 0.85 | |||||
| Real estate — residential mortgage | (1.55) | % | 12.24 | |||||
| Home equity loans | (3.71) | % | 5.56 | |||||
| Other consumer loans | (4.65) | % | 1.32 | |||||
| Credit cards | (11.52) | % | 0.75 | |||||
| Nine months ended September 30, 2023 | Weighted-average Interest Rate Change | Weighted-average Term Extension (in years) | ||||||
| LOAN TYPE | ||||||||
| Commercial and Industrial | 0.34 | % | 0.54 | |||||
| Commercial mortgage | — | % | 1.08 | |||||
| Real estate — residential mortgage | (2.03) | % | 7.56 | |||||
| Home equity loans | (4.13) | % | 6.15 | |||||
| Other consumer loans | (4.38) | % | 0.99 | |||||
| Credit cards | (14.05) | % | 0.75 | |||||
Amortized Cost Basis of Modified Loans That Subsequently Defaulted
Key considers modifications to borrowers experiencing financial difficulty that subsequently become 90 days or more past due under modified terms as subsequently defaulted. The following table presents the amortized cost of
modified loans of borrowers experiencing financial difficulty in the past twelve months that subsequently defaulted within the noted periods.
| Three months ended September 30, 2024 | |||||||||||||||||
| Dollars in millions | Interest Rate Reduction | Term Extension | Other | Combination | Total | ||||||||||||
| LOAN TYPE | |||||||||||||||||
| Commercial and Industrial | $ | — | $ | 1 | $ | — | $ | — | $ | 1 | |||||||
| Commercial real estate | |||||||||||||||||
| Commercial mortgage | 28 | — | — | 1 | 29 | ||||||||||||
| Construction | — | — | — | — | — | ||||||||||||
| Total commercial real estate loans | 28 | — | — | 1 | 29 | ||||||||||||
| Total commercial loans | 28 | 1 | — | 1 | 30 | ||||||||||||
| Home equity loans | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||
| Total consumer loans | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||
| Total loans | $ | 28 | $ | 1 | $ | — | $ | 1 | $ | 30 | |||||||
| Nine months ended September 30, 2024 | |||||||||||||||||
| Dollars in millions | Interest Rate Reduction | Term Extension | Other | Combination | Total | ||||||||||||
| LOAN TYPE | |||||||||||||||||
| Commercial and Industrial | $ | — | $ | 17 | $ | — | $ | 1 | $ | 18 | |||||||
| Commercial real estate | |||||||||||||||||
| Commercial mortgage | 28 | — | 1 | 29 | |||||||||||||
| Construction | — | — | — | — | — | ||||||||||||
| Total commercial real estate loans | 28 | — | — | 1 | 29 | ||||||||||||
| Total commercial loans | 28 | 17 | — | 2 | 47 | ||||||||||||
| Home equity loans | — | — | — | 1 | 1 | ||||||||||||
| Total consumer loans | $ | — | $ | — | $ | — | $ | 1 | $ | 1 | |||||||
| Total loans | $ | 28 | $ | 17 | $ | — | $ | 3 | $ | 48 | |||||||
There were $3 million and $10 million of loans that were modified for borrowers experiencing financial difficulty that received modifications and subsequently defaulted during the three and nine months ended September 30, 2023, respectively.
Key closely monitors the performance of loans that are modified for borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table depicts the performance of loans that have been modified for borrowers experiencing financial difficulty within the past 12 months.
| As of September 30, 2024 | Current | 30-89 Days Past Due | 90 and Greater Days Past Due | Total | |||||||||||||
| Dollars in millions | |||||||||||||||||
| LOAN TYPE | |||||||||||||||||
| Commercial and Industrial | $ | 132 | $ | 18 | $ | 3 | $ | 153 | |||||||||
| Commercial real estate | |||||||||||||||||
| Commercial mortgage | 189 | — | 31 | 220 | |||||||||||||
| Construction | 27 | — | — | 27 | |||||||||||||
| Total commercial real estate loans | 348 | 18 | 34 | 400 | |||||||||||||
| Commercial lease financing | — | — | — | — | |||||||||||||
| Total commercial loans | 348 | 18 | 34 | 400 | |||||||||||||
| Real estate — residential mortgage | 9 | 3 | — | 12 | |||||||||||||
| Home equity loans | 9 | 1 | 1 | 11 | |||||||||||||
| Other consumer loans | 3 | — | — | 3 | |||||||||||||
| Credit cards | 4 | — | — | 4 | |||||||||||||
| Total consumer loans | $ | 25 | $ | 4 | $ | 1 | $ | 30 | |||||||||
| Total loans | $ | 373 | $ | 22 | $ | 35 | $ | 430 | |||||||||
The following table depicts the performance of loans that have been modified for borrowers experiencing financial difficulty since the adoption of ASU 2022-02 on January 1, 2023 through September 30, 2023.
| As of September 30, 2023 | Current | 30-89 Days Past Due | 90 and Greater Days Past Due | Total | |||||||||||||
| Dollars in millions | |||||||||||||||||
| LOAN TYPE | |||||||||||||||||
| Commercial and Industrial | $ | 231 | $ | 1 | $ | 3 | $ | 235 | |||||||||
| Commercial real estate | |||||||||||||||||
| Commercial mortgage | 7 | — | — | 7 | |||||||||||||
| Construction | — | — | — | — | |||||||||||||
| Total commercial real estate loans | 238 | 1 | 3 | 242 | |||||||||||||
| Commercial lease financing | — | — | — | — | |||||||||||||
| Total commercial loans | 238 | 1 | 3 | 242 | |||||||||||||
| Real estate — residential mortgage | 8 | — | — | 8 | |||||||||||||
| Home equity loans | 7 | — | — | 7 | |||||||||||||
| Other consumer loans | 2 | — | — | 2 | |||||||||||||
| Credit cards | 3 | — | — | 3 | |||||||||||||
| Total consumer loans | $ | 20 | $ | — | $ | — | $ | 20 | |||||||||
| Total loans | $ | 258 | $ | 1 | $ | 3 | $ | 262 | |||||||||
Liability for Credit Losses on Off Balance Sheet Exposures
The liability for credit losses on off balance sheet exposure is included in “accrued expense and other liabilities” on the balance sheet. This includes credit risk for recourse associated with loans sold under the Fannie Mae Delegated Underwriting and Servicing program and credit losses inherent in unfunded lending-related commitments, such as letters of credit and unfunded loan commitments, and certain financial guarantees.
Changes in the liability for credit losses for off balance sheet exposures are summarized as follows:
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||
| Dollars in millions | 2024 | 2023 | 2024 | 2023 | |||||||||||||
| Balance at beginning of period | $ | 286 | $ | 291 | $ | 296 | $ | 225 | |||||||||
| Provision (credit) for losses on off balance sheet exposures | (6) | 2 | (16) | 68 | |||||||||||||
| Other | — | (3) | — | (3) | |||||||||||||
| Balance at end of period | $ | 280 | $ | 290 | $ | 280 | $ | 290 | |||||||||
5. Fair Value Measurements
In accordance with GAAP, Key measures certain assets and liabilities at fair value. Fair value is defined as the price to sell an asset or transfer a liability in an orderly transaction between market participants in the principal market of the asset or liability. Additional information regarding our accounting policies for determining fair value is provided in Note 6 (“Fair Value Measurements”) and Note 1 (“Summary of Significant Accounting Policies”) under the heading “Fair Value Measurements” of our 2023 Form 10-K.
Assets and Liabilities Measured at Fair Value on a Recurring Basis
Certain assets and liabilities are measured at fair value on a recurring basis in accordance with GAAP. For more information on the valuation techniques used to measure classes of assets and liabilities reported at fair value on a recurring basis as well as the classification of each in the valuation hierarchy, refer to Note 6 (“Fair Value Measurements”) in our 2023 Form 10-K. The following tables present these assets and liabilities at September 30, 2024, and December 31, 2023.
| September 30, 2024 | December 31, 2023 | |||||||||||||||||||||||||
| Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
| Dollars in millions | ||||||||||||||||||||||||||
| ASSETS MEASURED ON A RECURRING BASIS | ||||||||||||||||||||||||||
| Trading account assets: | ||||||||||||||||||||||||||
| U.S. Treasury, agencies and corporations | $ | — | $ | 928 | $ | — | $ | 928 | $ | — | $ | 685 | $ | — | $ | 685 | ||||||||||
| States and political subdivisions | — | 102 | — | 102 | — | 93 | — | 93 | ||||||||||||||||||
| Other mortgage-backed securities | — | 355 | — | 355 | — | 340 | — | 340 | ||||||||||||||||||
| Other securities | — | 14 | — | 14 | — | 21 | — | 21 | ||||||||||||||||||
| Total trading account securities | — | 1,399 | — | 1,399 | — | 1,139 | — | 1,139 | ||||||||||||||||||
| Commercial loans | — | 5 | — | 5 | — | 3 | — | 3 | ||||||||||||||||||
| Total trading account assets | — | 1,404 | — | 1,404 | — | 1,142 | — | 1,142 | ||||||||||||||||||
| Securities available for sale: | ||||||||||||||||||||||||||
| U.S. Treasury, agencies and corporations | — | 9,223 | — | 9,223 | — | 9,026 | — | 9,026 | ||||||||||||||||||
| Agency residential collateralized mortgage obligations | — | 12,991 | — | 12,991 | — | 15,478 | — | 15,478 | ||||||||||||||||||
| Agency residential mortgage-backed securities | — | 7,321 | — | 7,321 | — | 3,589 | — | 3,589 | ||||||||||||||||||
| Agency commercial mortgage-backed securities | — | 4,634 | — | 4,634 | — | 9,092 | — | 9,092 | ||||||||||||||||||
| Other securities | — | — | — | — | — | — | — | — | ||||||||||||||||||
| Total securities available for sale | — | 34,169 | — | 34,169 | — | 37,185 | — | 37,185 | ||||||||||||||||||
| Other investments: | ||||||||||||||||||||||||||
| Principal investments: | ||||||||||||||||||||||||||
| Direct | — | — | — | — | — | — | — | — | ||||||||||||||||||
| Indirect (measured at NAV) (a) | — | — | — | 16 | — | — | — | 17 | ||||||||||||||||||
| Total principal investments | — | — | — | 16 | — | — | — | 17 | ||||||||||||||||||
| Equity investments: | ||||||||||||||||||||||||||
| Direct | — | 6 | 3 | 9 | — | — | 2 | 2 | ||||||||||||||||||
| Direct (measured at NAV) (a) | — | — | — | 45 | — | — | — | 40 | ||||||||||||||||||
| Indirect (measured at NAV) (a) | — | — | — | 3 | — | — | — | 4 | ||||||||||||||||||
| Total equity investments | — | 6 | 3 | 57 | — | — | 2 | 46 | ||||||||||||||||||
| Total other investments | — | 6 | 3 | 73 | — | — | 2 | 63 | ||||||||||||||||||
| Loans, net of unearned income (residential) | — | — | 9 | 9 | — | — | 9 | 9 | ||||||||||||||||||
| Loans held for sale (residential) | — | 61 | — | 61 | — | 51 | — | 51 | ||||||||||||||||||
| Derivative assets: | ||||||||||||||||||||||||||
| Interest rate | — | 179 | 7 | 186 | — | 175 | (2) | 173 | ||||||||||||||||||
| Foreign exchange | 48 | 22 | — | 70 | 74 | 15 | — | 89 | ||||||||||||||||||
| Commodity | — | 423 | — | 423 | — | 721 | — | 721 | ||||||||||||||||||
| Credit | — | — | — | — | — | — | — | — | ||||||||||||||||||
| Other | — | 10 | 1 | 11 | — | 14 | 2 | 16 | ||||||||||||||||||
| Derivative assets | 48 | 634 | 8 | 690 | 74 | 925 | — | 999 | ||||||||||||||||||
| Netting adjustments (b) | — | — | — | (499) | — | — | — | (818) | ||||||||||||||||||
| Total derivative assets | 48 | 634 | 8 | 191 | 74 | 925 | — | 181 | ||||||||||||||||||
| Total assets on a recurring basis at fair value | $ | 48 | $ | 36,274 | $ | 20 | $ | 35,907 | $ | 74 | $ | 39,303 | $ | 11 | $ | 38,631 | ||||||||||
| LIABILITIES MEASURED ON A RECURRING BASIS | ||||||||||||||||||||||||||
| Bank notes and other short-term borrowings: | ||||||||||||||||||||||||||
| Short positions | $ | 79 | $ | 780 | $ | — | $ | 859 | $ | 30 | $ | 774 | $ | — | $ | 804 | ||||||||||
| Derivative liabilities: | ||||||||||||||||||||||||||
| Interest rate | 1 | 694 | — | 695 | — | 985 | — | 985 | ||||||||||||||||||
| Foreign exchange | 40 | 23 | — | 63 | 58 | 15 | — | 73 | ||||||||||||||||||
| Commodity | — | 401 | — | 401 | — | 698 | — | 698 | ||||||||||||||||||
| Credit | — | 17 | — | 17 | — | 1 | — | 1 | ||||||||||||||||||
| Other | — | 7 | — | 7 | — | 20 | — | 20 | ||||||||||||||||||
| Derivative liabilities | 41 | 1,142 | — | 1,183 | 58 | 1,719 | — | 1,777 | ||||||||||||||||||
| Netting adjustments (b) | — | — | — | (343) | — | — | — | (473) | ||||||||||||||||||
| Total derivative liabilities | 41 | 1,142 | — | 840 | 58 | 1,719 | — | 1,304 | ||||||||||||||||||
| Total liabilities on a recurring basis at fair value | $ | 120 | $ | 1,922 | $ | — | $ | 1,699 | $ | 88 | $ | 2,493 | $ | — | $ | 2,108 | ||||||||||
(a)Certain investments that are measured at fair value using the net asset value per share (or its equivalent) practical expedient have not been classified in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the consolidated balance sheet.
(b)Netting adjustments represent the amounts recorded to convert our derivative assets and liabilities from a gross basis to a net basis in accordance with the applicable accounting guidance. The net basis takes into account the impact of bilateral collateral and master netting agreements that allow us to settle all derivative contracts with a single counterparty on a net basis and to offset the net derivative position with the related cash collateral. Total derivative assets and liabilities include these netting adjustments.
The following table presents the fair value of our direct and indirect principal investments and related unfunded commitments at September 30, 2024, as well as financial support provided for the three and nine months ended September 30, 2024, and September 30, 2023.
| Financial support provided | ||||||||||||||||||||||||||||||||||||||||||||
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||||||||||||||||||||||||
| September 30, 2024 | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||||||||
| Dollars in millions | Fair Value | Unfunded Commit-ments | Funded Commit-ments | Funded Other | Funded Commit-ments | Funded Other | Funded Commit-ments | Funded Other | Funded Commit-ments | Funded Other | ||||||||||||||||||||||||||||||||||
| INVESTMENT TYPE | ||||||||||||||||||||||||||||||||||||||||||||
| Direct investments | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||
| Indirect investments (measured at NAV) (a) | 16 | 1 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
| Total | $ | 16 | $ | 1 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||
(a) Our indirect investments consist of buyout funds, venture capital funds, and fund of funds. These investments are generally not redeemable. Instead, distributions are received through the liquidation of the underlying investments of the fund. An investment in any one of these funds typically can be sold only with the approval of the fund’s general partners. At September 30, 2024, no significant liquidation of the underlying investments has been communicated to Key. The purpose of funding our capital commitments to these investments is to allow the funds to make additional follow-on investments and pay fund expenses until the fund dissolves. We, and all other investors in the fund, are obligated to fund the full amount of our respective capital commitments to the fund based on our and their respective ownership percentages, as noted in the applicable Limited Partnership Agreement.
Changes in Level 3 Fair Value Measurements
The following table shows the components of the change in the fair values of our Level 3 financial instruments measured at fair value on a recurring basis for the three and nine months ended September 30, 2024, and September 30, 2023.
| Dollars in millions | Beginning of Period Balance | Gains (Losses) Included in Other Comprehensive Income | Gains (Losses) Included in Earnings | Purchases | Sales | Settlements | Transfers Other | Transfers into Level 3 | Transfers out of Level 3 | End of Period Balance | Unrealized Gains (Losses) Included in Earnings | |||||||||||||||||||||||||||||||||
| Nine months ended September 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||
| Other investments | ||||||||||||||||||||||||||||||||||||||||||||
| Equity investments | ||||||||||||||||||||||||||||||||||||||||||||
| Direct (a) | $ | 2 | $ | — | $ | 1 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 3 | — | |||||||||||||||||||||||
| Loans, net of unearned income (residential) | 9 | — | — | — | — | — | (2) | — | 2 | 9 | — | |||||||||||||||||||||||||||||||||
| Derivative instruments (b) | ||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | (2) | — | (5) | (c) | 7 | — | — | — | 2 | (d) | 5 | (d) | 7 | — | ||||||||||||||||||||||||||||||
| Other (e) | 2 | — | — | (c) | — | — | — | (1) | — | — | 1 | — | ||||||||||||||||||||||||||||||||
| Three months ended September 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||
| Other investments | ||||||||||||||||||||||||||||||||||||||||||||
| Equity investments | ||||||||||||||||||||||||||||||||||||||||||||
| Direct (a) | $ | 2 | $ | — | $ | 1 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 3 | — | |||||||||||||||||||||||
| Loans, net of unearned income (residential) | 11 | — | — | — | — | — | (2) | — | — | 9 | — | |||||||||||||||||||||||||||||||||
| Derivative instruments (b) | ||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | (2) | — | 2 | (c) | 6 | — | — | — | 1 | (d) | — | (d) | 7 | — | ||||||||||||||||||||||||||||||
| Other (e) | 1 | — | — | (c) | — | — | — | — | — | — | 1 | — |
| Dollars in millions | Beginning of Period Balance | Gains (Losses) Included in Other Comprehensive Income | Gains (Losses) Included in Earnings | Purchases | Sales | Settlements | Transfers Other | Transfers into Level 3 | Transfers out of Level 3 | End of Period Balance | Unrealized Gains (Losses) Included in Earnings | |||||||||||||||||||||||||||||||||
| Nine months ended September 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||
| Other investments | ||||||||||||||||||||||||||||||||||||||||||||
| Principal investments | ||||||||||||||||||||||||||||||||||||||||||||
| Direct (a) | $ | 1 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 1 | $ | — | ||||||||||||||||||||||
| Equity investments | ||||||||||||||||||||||||||||||||||||||||||||
| Direct (a) | 2 | — | — | — | — | — | — | — | — | 2 | — | |||||||||||||||||||||||||||||||||
| Loans, net of unearned income (residential) | 9 | — | — | — | — | — | — | — | — | 9 | — | |||||||||||||||||||||||||||||||||
| Derivative instruments (b) | ||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 2 | — | (23) | (c) | 18 | 1 | — | — | (3) | (d) | 6 | (d) | 1 | — | ||||||||||||||||||||||||||||||
| Credit | (2) | — | — | (c) | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
| Other (e) | — | — | — | (c) | — | — | — | — | — | (1) | (1) | — | ||||||||||||||||||||||||||||||||
| Three months ended September 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||
| Other investments | ||||||||||||||||||||||||||||||||||||||||||||
| Principal investments | ||||||||||||||||||||||||||||||||||||||||||||
| Direct (a) | $ | 1 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 1 | $ | — | ||||||||||||||||||||||
| Equity investments | ||||||||||||||||||||||||||||||||||||||||||||
| Direct (a) | 2 | — | — | — | — | — | — | — | — | 2 | — | |||||||||||||||||||||||||||||||||
| Loans, net of unearned income (residential) | 9 | — | — | — | — | — | — | — | — | 9 | — | |||||||||||||||||||||||||||||||||
| Derivative instruments (b) | ||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 5 | — | (6) | (c) | — | — | — | — | — | (d) | 2 | (d) | 1 | — | ||||||||||||||||||||||||||||||
| Credit | — | — | — | (c) | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
| Other (e) | 1 | — | — | (c) | — | — | — | (2) | — | — | (1) | — | ||||||||||||||||||||||||||||||||
(a)Realized and unrealized gains and losses on principal investments and other equity investments are reported in “other income” on the income statement.
(b)Amounts represent Level 3 derivative assets less Level 3 derivative liabilities.
(c)Realized and unrealized gains and losses on derivative instruments are reported in “corporate services income” and “other income” on the income statement.
(d)Certain instruments previously classified as Level 2 were transferred to Level 3 because Level 3 unobservable inputs became significant. Certain derivatives previously classified as Level 3 were transferred to Level 2 because Level 3 unobservable inputs became less significant.
(e)Amounts represent Level 3 interest rate lock commitments.
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
Certain assets and liabilities are measured at fair value on a nonrecurring basis in accordance with GAAP. The adjustments to fair value generally result from the application of accounting guidance that requires assets and liabilities to be recorded at the lower of cost or fair value, or assessed for impairment. For more information on the valuation techniques used to measure classes of assets and liabilities measured at fair value on a nonrecurring basis, refer to Note 6 (“Fair Value Measurements”) in our 2023 Form 10-K. There were no liabilities measured at fair value on a nonrecurring basis at September 30, 2024, and December 31, 2023.
The following table presents our assets measured at fair value on a nonrecurring basis at September 30, 2024, and December 31, 2023:
| September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||
| Dollars in millions | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||
| ASSETS MEASURED ON A NONRECURRING BASIS | |||||||||||||||||||||||||||||
| Collateral-dependent loans | $ | — | $ | — | $ | 150 | $ | 150 | $ | — | $ | — | $ | 104 | $ | 104 | |||||||||||||
| Accrued income and other assets | — | — | 25 | 25 | — | — | 29 | 29 | |||||||||||||||||||||
| Total assets on a nonrecurring basis at fair value | $ | — | $ | — | $ | 175 | $ | 175 | $ | — | $ | — | $ | 133 | $ | 133 | |||||||||||||
We have other investments in equity securities that do not have readily determinable fair values and do not qualify for the practical expedient to measure the investment using a net asset value per share. We have elected to measure these securities at cost less impairment plus or minus adjustments due to observable orderly transactions. Impairment is recorded when there is evidence that the expected fair value of the investment has declined to below the recorded cost. At each reporting period, we assess if these investments continue to qualify for this measurement alternative. At September 30, 2024, and December 31, 2023, the carrying amount of equity investments under this method was $386 million and $339 million, respectively. No adjustments or impairments were recorded for the three months ended September 30, 2024.
Quantitative Information about Level 3 Fair Value Measurements
The range and weighted-average of the significant unobservable inputs used to measure the fair value of our material Level 3 recurring and nonrecurring assets at September 30, 2024, and December 31, 2023, along with the valuation techniques used, are shown in the following table:
| Level 3 Asset (Liability) | Valuation Technique | Significant Unobservable Input | Range (Weighted-Average) (a), (b) | |||||||||||||||||
| Dollars in millions | September 30, 2024 | December 31, 2023 | September 30, 2024 | December 31, 2023 | ||||||||||||||||
| Recurring | ||||||||||||||||||||
| Loans, net of unearned income (residential) | $ | 9 | $ | 9 | Market comparable pricing | Comparability factor | 61.71 - 95.00% (73.33%) | 62.67-89.60% (70.83%) | ||||||||||||
| Derivative instruments: | ||||||||||||||||||||
| Interest rate | 7 | 2 | Discounted cash flows | Probability of default | .02 - 100% (4.30%) | .02 - 100% (5.30%) | ||||||||||||||
| Loss given default | 0 - 1 (.491) | 0 - 1 (.477) | ||||||||||||||||||
| Insignificant level 3 assets, net of liabilities(c) | 4 | 4 | ||||||||||||||||||
| Nonrecurring | ||||||||||||||||||||
| Collateral-dependent loans | 150 | 104 | Fair value of collateral | Credit and liquidity discount | 0 - 100.00% (23.00%) | 0 - 10.00% (5.00%) | ||||||||||||||
| Accrued income and other assets: | ||||||||||||||||||||
| OREO and other Level 3 assets (d) | 13 | 21 | Appraised value | Appraised value | N/M | N/M | ||||||||||||||
(a)The weighted average of significant unobservable inputs is calculated using a weighting relative to fair value.
(b)For significant unobservable inputs with no range, a single figure is reported to denote the single quantitative factor used.
(c)Represents the aggregate amount of Level 3 assets and liabilities measured at fair value on a recurring basis that are individually and in the aggregate insignificant. The amount includes certain equity investments and certain financial derivative assets and liabilities.
(d)Excludes $12 million and $8 million pertaining to mortgage servicing assets measured at fair value as of September 30, 2024 and December 31, 2023, respectively. Refer to Note 8 (“Mortgage Servicing Assets”) for significant unobservable inputs pertaining to these assets.
Fair Value Disclosures of Financial Instruments
The Levels in the fair value hierarchy ascribed to our financial instruments and the related carrying amounts at September 30, 2024, and December 31, 2023, are shown in the following tables. Assets and liabilities are further arranged by measurement category.
| September 30, 2024 | ||||||||||||||||||||||||||
| Fair Value | ||||||||||||||||||||||||||
| Dollars in millions | Carrying Amount | Level 1 | Level 2 | Level 3 | Measured at NAV | Netting Adjustment | Total | |||||||||||||||||||
| ASSETS (by measurement category) | ||||||||||||||||||||||||||
| Fair value - net income | ||||||||||||||||||||||||||
| Trading account assets (b) | $ | 1,404 | $ | — | $ | 1,404 | $ | — | $ | — | $ | — | $ | 1,404 | ||||||||||||
| Other investments (b) | 1,117 | — | 6 | 1,047 | 64 | — | 1,117 | |||||||||||||||||||
| Loans, net of unearned income (residential) (d) | 9 | — | — | 9 | — | — | 9 | |||||||||||||||||||
| Loans held for sale (residential) (b) | 61 | — | 61 | — | — | — | 61 | |||||||||||||||||||
| Derivative assets - trading (b) | 212 | 48 | 642 | 8 | — | (486) | (f) | 212 | ||||||||||||||||||
| Fair value - OCI | ||||||||||||||||||||||||||
| Securities available for sale (b) | 34,169 | — | 34,169 | — | — | — | 34,169 | |||||||||||||||||||
| Derivative assets - hedging (b)(g) | (21) | — | (8) | — | — | (13) | (f) | (21) | ||||||||||||||||||
| Amortized cost | ||||||||||||||||||||||||||
| Held-to-maturity securities (c) | 7,702 | — | 7,317 | — | — | — | 7,317 | |||||||||||||||||||
| Loans, net of unearned income (d) | 103,843 | — | — | 100,480 | — | — | 100,480 | |||||||||||||||||||
| Loans held for sale (b) | 997 | — | — | 997 | — | — | 997 | |||||||||||||||||||
| Other | ||||||||||||||||||||||||||
| Cash and other short-term investments (a) | 24,072 | 24,072 | — | — | — | — | 24,072 | |||||||||||||||||||
| LIABILITIES (by measurement category) | ||||||||||||||||||||||||||
| Fair value - net income | ||||||||||||||||||||||||||
| Derivative liabilities - trading (b) | $ | 836 | $ | 41 | $ | 1,122 | $ | — | $ | — | $ | (327) | (f) | $ | 836 | |||||||||||
| Fair value - OCI | ||||||||||||||||||||||||||
| Derivative liabilities - hedging (b)(g) | 4 | — | 20 | — | — | (16) | (f) | 4 | ||||||||||||||||||
| Amortized cost | ||||||||||||||||||||||||||
| Time deposits (e) | 18,352 | — | 18,505 | — | — | — | 18,505 | |||||||||||||||||||
| Short-term borrowings (a) | 2,403 | 79 | 2,324 | — | — | — | 2,403 | |||||||||||||||||||
| Long-term debt (e) | 15,677 | 11,842 | 3,796 | — | — | — | 15,638 | |||||||||||||||||||
| Other | ||||||||||||||||||||||||||
| Deposits with no stated maturity (a) | 132,001 | — | 132,001 | — | — | — | 132,001 |
| December 31, 2023 | ||||||||||||||||||||||||||
| Fair Value | ||||||||||||||||||||||||||
| Dollars in millions | Carrying Amount | Level 1 | Level 2 | Level 3 | Measured at NAV | Netting Adjustment | Total | |||||||||||||||||||
| ASSETS (by measurement category) | ||||||||||||||||||||||||||
| Fair value - net income | ||||||||||||||||||||||||||
| Trading account assets (b) | $ | 1,142 | $ | — | $ | 1,142 | $ | — | $ | — | $ | — | $ | 1,142 | ||||||||||||
| Other investments (b) | 1,244 | — | — | 1,183 | 61 | — | 1,244 | |||||||||||||||||||
| Loans, net of unearned income (residential) (d) | 9 | — | — | 9 | — | — | 9 | |||||||||||||||||||
| Loans held for sale (residential) (b) | 51 | — | 51 | — | — | — | 51 | |||||||||||||||||||
| Derivative assets - trading (b) | 168 | $ | 74 | 886 | — | — | (792) | (f) | 168 | |||||||||||||||||
| Fair value - OCI | ||||||||||||||||||||||||||
| Securities available for sale (b) | 37,185 | — | 37,185 | — | — | — | 37,185 | |||||||||||||||||||
| Derivative assets - hedging (b)(g) | 13 | — | 39 | — | — | (26) | (f) | 13 | ||||||||||||||||||
| Amortized cost | ||||||||||||||||||||||||||
| Held-to-maturity securities (c) | 8,575 | — | 8,056 | — | — | — | 8,056 | |||||||||||||||||||
| Loans, net of unearned income (d) | 111,089 | — | — | 105,950 | — | — | 105,950 | |||||||||||||||||||
| Loans held for sale (b) | 432 | — | — | 432 | — | — | 432 | |||||||||||||||||||
| Other | ||||||||||||||||||||||||||
| Cash and other short-term investments (a) | 11,758 | 11,758 | — | — | — | — | 11,758 | |||||||||||||||||||
| LIABILITIES (by measurement category) | ||||||||||||||||||||||||||
| Fair value - net income | ||||||||||||||||||||||||||
| Derivative liabilities - trading (b) | $ | 1,304 | $ | 58 | $ | 1,707 | $ | — | $ | — | $ | (461) | (f) | $ | 1,304 | |||||||||||
| Fair value - OCI | ||||||||||||||||||||||||||
| Derivative liabilities - hedging (b)(g) | — | — | 12 | — | — | (12) | (f) | — | ||||||||||||||||||
| Amortized cost | ||||||||||||||||||||||||||
| Time deposits (e) | 14,776 | — | 14,911 | — | — | — | 14,911 | |||||||||||||||||||
| Short-term borrowings (a) | 3,091 | 30 | 3,061 | — | — | — | 3,091 | |||||||||||||||||||
| Long-term debt (e) | 19,554 | 11,288 | 7,720 | — | — | — | 19,008 | |||||||||||||||||||
| Other | ||||||||||||||||||||||||||
| Deposits with no stated maturity (a) | 130,811 | — | 130,811 | — | — | — | 130,811 |
Valuation Methods and Assumptions
(a)Fair value equals or approximates carrying amount. The fair value of deposits with no stated maturity does not take into consideration the value ascribed to core deposit intangibles.
(b)Information pertaining to our methodology for measuring the fair values of these assets and liabilities is included in the sections entitled “Qualitative Disclosures of Valuation Techniques” and “Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis” within our 2023 Form 10-K Note 6 (“Fair Value Measurements”). Investments accounted for under the cost method (or cost less impairment adjusted for observable price changes for certain equity investments) are classified as Level 3 assets. These investments are not actively traded in an open market as sales for these types of investments are rare. The carrying amount of the investments carried at cost are adjusted for declines in value if they are considered to be other-than-temporary (or due to observable orderly transactions of the same issuer for equity investments eligible for the cost less impairment measurement alternative). These adjustments are included in “other income” on the income statement.
(c)Fair values of held-to-maturity securities are determined by using models that are based on security-specific details, as well as relevant industry and economic factors. The most significant of these inputs are quoted market prices, interest rate spreads on relevant benchmark securities, and certain prepayment assumptions. We review the valuations derived from the models to ensure that they are reasonable and consistent with the values placed on similar securities traded in the secondary markets.
(d)The fair value of loans is based on the present value of the expected cash flows. The projected cash flows are based on the contractual terms of the loans, adjusted for prepayments and use of a discount rate based on the relative risk of the cash flows, taking into account the loan type, maturity of the loan, liquidity risk, servicing costs, and a required return on debt and capital. In addition, an incremental liquidity discount is applied to certain loans, using historical sales of loans during periods of similar economic conditions as a benchmark. The fair value of loans includes lease financing receivables at their aggregate carrying amount, which is equivalent to their fair value.
(e)Fair values of time deposits and long-term debt classified as Level 2 are based on discounted cash flows utilizing relevant market inputs.
(f)Netting adjustments represent the amounts recorded to convert our derivative assets and liabilities from a gross basis to a net basis in accordance with the applicable accounting guidance. The net basis takes into account the impact of bilateral collateral and master netting agreements that allow us to settle all derivative contracts with a single counterparty on a net basis and to offset the net derivative position with the related cash collateral. Total derivative assets and liabilities include these netting adjustments.
(g)Derivative assets-hedging and derivative liabilities-hedging includes both cash flow and fair value hedges. Additional information regarding our accounting policies for cash flow and fair value hedges is provided in Note 1 (“Summary of Significant Accounting Policies”) under the heading “Derivatives and Hedging” beginning on page 112 of our 2023 Form 10-K.
Discontinued assets — education lending business**.** Our discontinued assets include government-guaranteed and private education loans originated through our education lending business that was discontinued in September 2009. This portfolio consists of loans recorded at carrying value with appropriate valuation reserves. All of these loans were excluded from the table above as follows:
- Loans at carrying value, net of allowance, of $272 million ($203 million at fair value) at September 30, 2024, and $339 million ($264 million at fair value) at December 31, 2023.
These loans and securities are classified as Level 3 because we rely on unobservable inputs when determining fair value since observable market data is not available.
6. Securities
The amortized cost, unrealized gains and losses, and approximate fair value of our securities available for sale and held-to-maturity securities are presented in the following tables. Gross unrealized gains and losses represent the difference between the amortized cost and the fair value of securities on the balance sheet as of the dates indicated. Accordingly, the amount of these gains and losses may change in the future as market conditions change.
| September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||
| Dollars in millions | Amortized Cost (a) | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Amortized Cost (b) | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||||||||||
| SECURITIES AVAILABLE FOR SALE | |||||||||||||||||||||||||||||
| U.S. Treasury, agencies, and corporations | $ | 9,156 | $ | 97 | $ | 30 | $ | 9,223 | $ | 9,300 | $ | 6 | $ | 280 | $ | 9,026 | |||||||||||||
| Agency residential collateralized mortgage obligations | 15,647 | 7 | 2,663 | 12,991 | 18,911 | 4 | 3,437 | 15,478 | |||||||||||||||||||||
| Agency residential mortgage-backed securities | 7,808 | 23 | 510 | 7,321 | 4,189 | — | 600 | 3,589 | |||||||||||||||||||||
| Agency commercial mortgage-backed securities | 5,002 | — | 368 | 4,634 | 10,295 | — | 1,203 | 9,092 | |||||||||||||||||||||
| Total securities available for sale | $ | 37,613 | $ | 127 | $ | 3,571 | $ | 34,169 | $ | 42,695 | $ | 10 | $ | 5,520 | $ | 37,185 | |||||||||||||
| HELD-TO-MATURITY SECURITIES | |||||||||||||||||||||||||||||
| Agency residential collateralized mortgage obligations | $ | 4,743 | $ | 8 | $ | 218 | $ | 4,533 | $ | 5,170 | $ | 9 | $ | 283 | $ | 4,896 | |||||||||||||
| Agency residential mortgage-backed securities | 154 | — | 11 | 143 | 165 | — | 13 | 152 | |||||||||||||||||||||
| Agency commercial mortgage-backed securities | 2,385 | 2 | 153 | 2,234 | 2,473 | 1 | 204 | 2,270 | |||||||||||||||||||||
| Asset-backed securities (c) | 394 | — | 13 | 381 | 738 | — | 29 | 709 | |||||||||||||||||||||
| Other securities | 26 | — | — | 26 | 29 | — | — | 29 | |||||||||||||||||||||
| Total held-to-maturity securities | $ | 7,702 | $ | 10 | 395 | $ | 7,317 | $ | 8,575 | $ | 10 | $ | 529 | $ | 8,056 | ||||||||||||||
(a)Amortized cost amounts exclude accrued interest receivable which is recorded within Other Assets on the balance sheet. At September 30, 2024, accrued interest receivable on available for sale securities and held-to-maturity securities totaled $77 million and $22 million, respectively.
(b)Amortized cost amounts exclude accrued interest receivable which is recorded within Other Assets on the balance sheet. At December 31, 2023, accrued interest receivable on available for sale securities and held-to-maturity securities totaled $64 million and $25 million, respectively.
(c)Consists primarily of $388 million of securities as of September 30, 2024, and $731 million of securities as of December 31, 2023, related to the purchase of senior notes from a securitization collateralized by sold indirect auto loans.
The following table summarizes securities in an unrealized loss position for which an allowance for credit losses has not been recorded as of September 30, 2024, and December 31, 2023.
| Duration of Unrealized Loss Position | ||||||||||||||||||||||||||
| Less than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||||||
| Dollars in millions | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | ||||||||||||||||||||
| September 30, 2024 | ||||||||||||||||||||||||||
| Securities available for sale: | ||||||||||||||||||||||||||
| U.S Treasury, agencies, and corporations | $ | 3,228 | $ | 3 | $ | 766 | $ | 27 | $ | 3,994 | $ | 30 | ||||||||||||||
| Agency residential collateralized mortgage obligations | 93 | — | 11,807 | 2,663 | 11,900 | 2,663 | ||||||||||||||||||||
| Agency residential mortgage-backed securities | 2,012 | 12 | 3,369 | 498 | 5,381 | 510 | ||||||||||||||||||||
| Agency commercial mortgage-backed securities | — | — | 4,583 | 368 | 4,583 | 368 | ||||||||||||||||||||
| Held-to-maturity securities: | ||||||||||||||||||||||||||
| Agency residential collateralized mortgage obligations | 164 | 2 | 3,585 | 216 | 3,749 | 218 | ||||||||||||||||||||
| Agency residential mortgage-backed securities | — | — | 143 | 11 | 143 | 11 | ||||||||||||||||||||
| Agency commercial mortgage-backed securities | — | — | 2,162 | 153 | 2,162 | 153 | ||||||||||||||||||||
| Asset-backed securities | — | — | 381 | 13 | 381 | 13 | ||||||||||||||||||||
| Other securities | — | — | 8 | — | 8 | — | ||||||||||||||||||||
| Total securities in an unrealized loss position | $ | 5,497 | $ | 17 | $ | 26,804 | $ | 3,949 | $ | 32,301 | $ | 3,966 | ||||||||||||||
| December 31, 2023 | ||||||||||||||||||||||||||
| Securities available for sale: | ||||||||||||||||||||||||||
| U.S. Treasury, agencies, and corporations | $ | — | $ | — | $ | 8,532 | $ | 280 | $ | 8,532 | $ | 280 | ||||||||||||||
| Agency residential collateralized mortgage obligations | — | — | 14,979 | 3,437 | 14,979 | 3,437 | ||||||||||||||||||||
| Agency residential mortgage-backed securities | 24 | — | 3,562 | 600 | 3,586 | 600 | ||||||||||||||||||||
| Agency commercial mortgage-backed securities | 891 | 49 | 8,201 | 1,154 | 9,092 | 1,203 | ||||||||||||||||||||
| Held-to-maturity securities: | ||||||||||||||||||||||||||
| Agency residential collateralized mortgage obligations | 1,123 | 30 | 3,070 | 253 | 4,193 | 283 | ||||||||||||||||||||
| Agency residential mortgage-backed securities | — | — | 152 | 13 | 152 | 13 | ||||||||||||||||||||
| Agency commercial mortgage-backed securities | — | — | 2,199 | 204 | 2,199 | 204 | ||||||||||||||||||||
| Asset-backed securities | — | — | 709 | 29 | 709 | 29 | ||||||||||||||||||||
| Other securities | 17 | — | (a) | 12 | — | 29 | — | |||||||||||||||||||
| Total securities in an unrealized loss position | $ | 2,055 | $ | 79 | $ | 41,416 | $ | 5,970 | $ | 43,471 | $ | 6,049 | ||||||||||||||
(a)At December 31, 2023, gross unrealized losses totaled less than $1 million for other securities held-to-maturity with a loss duration of less than 12 months.
Based on our evaluation at September 30, 2024, an allowance for credit losses has not been recorded nor have unrealized losses been recognized into income. The issuers of the securities are of high credit quality and have a history of no credit losses, management does not intend to sell, and it is likely that management will not be required to sell the securities prior to their anticipated recovery, and the decline in fair value is largely attributed to changes in interest rates and other market conditions. The issuers continue to make timely principal and interest payments.
For the three months ended September 30, 2024, we had no gross realized gains and recognized $935 million in gross realized losses from the sale of securities available for sale. For the three months ended September 30, 2023, we recognized no realized gains or losses from the sale of securities available for sale.
For the nine months ended September 30, 2024, we had no gross realized gains and recognized $948 million in gross realized losses from the sale of securities available for sale. For the nine months ended September 30, 2023, we recognized no realized gains or losses from the sale of securities available for sale.
At September 30, 2024, securities available for sale and held-to-maturity securities totaling $22.9 billion were pledged to secure securities sold under repurchase agreements, to secure public and trust deposits, to facilitate access to secured funding, and for other purposes required or permitted by law.
The following table shows our securities by remaining maturity at September 30, 2024. CMOs, other mortgage-backed securities, and asset-backed securities in the available for sale portfolio and held-to-maturity portfolio are presented based on their expected average lives. The remaining securities, in both the available-for-sale and held-to-maturity portfolios, are presented based on their remaining contractual maturity. Actual maturities may differ from expected or contractual maturities since borrowers have the right to prepay obligations with or without prepayment penalties.
| September 30, 2024 | Securities Available for Sale | Held to Maturity Securities | |||||||||||||||
| Dollars in millions | Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||||
| Due in one year or less | $ | 2,695 | $ | 2,688 | $ | 78 | $ | 76 | |||||||||
| Due after one through five years | 12,034 | 11,778 | 3,444 | 3,336 | |||||||||||||
| Due after five through ten years | 14,339 | 12,301 | 2,396 | 2,257 | |||||||||||||
| Due after ten years | 8,545 | 7,402 | 1,784 | 1,648 | |||||||||||||
| Total | $ | 37,613 | $ | 34,169 | $ | 7,702 | $ | 7,317 | |||||||||
7. Derivatives and Hedging Activities
We are a party to various derivative instruments, mainly through our subsidiary, KeyBank. The primary derivatives that we use are interest rate swaps, caps, floors, forwards, and futures; foreign exchange contracts; commodity derivatives; and credit derivatives. Generally, these instruments help us manage exposure to interest rate risk, mitigate the credit risk inherent in our loan portfolio, hedge against changes in foreign currency exchange rates, and facilitate client financing and hedging needs.
At September 30, 2024, after taking into account the effects of bilateral collateral and master netting agreements, we had $21 million of derivative assets and $4 million of derivative liabilities that relate to contracts designated as hedging instruments. As a result of bilateral collateral and master netting agreements, which are applied at the counterparty level, we could have derivative contracts with negative fair values included in derivative assets and contracts with positive fair values included in derivative liabilities related to counterparties with which we have both hedging and trading derivatives. As of the same date, after taking into account the effects of bilateral collateral and master netting agreements and a reserve for potential future losses, we had derivative assets of $212 million and derivative liabilities of $836 million that were not designated as hedging instruments. These positions are primarily comprised of derivative contracts entered into for client accommodation purposes.
Additional information regarding our accounting policies for derivatives is provided in Note 1 (“Summary of Significant Accounting Policies”) under the heading “Derivatives and Hedging” beginning on page 112 of our 2023 Form 10-K. Our derivative strategies and related risk management objectives are described in Note 8 (“Derivatives and Hedging Activities”) beginning on page 142 of our 2023 Form 10-K.
Fair Values, Volume of Activity, and Gain/Loss Information Related to Derivative Instruments
The following table summarizes the fair values of our derivative instruments on a gross and net basis as of September 30, 2024, and December 31, 2023. Total derivative assets and liabilities are adjusted to take into account the impact of legally enforceable master netting agreements that allow us to settle all derivative contracts with a single counterparty on a net basis and to offset the net derivative position with the related cash collateral. Securities collateral related to legally enforceable master netting agreements is not offset on the balance sheet. Our derivative instruments are included in “accrued income and other assets” or “accrued expenses and other liabilities” on the Consolidated Balance Sheets, as follows:
| September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||
| Fair Value**(a)** | Fair Value**(a)** | ||||||||||||||||||||||
| Dollars in millions | Notional Amount | Derivative Assets | Derivative Liabilities | Notional Amount | Derivative Assets | Derivative Liabilities | |||||||||||||||||
| Derivatives designated as hedging instruments: | |||||||||||||||||||||||
| Interest rate | $ | 58,507 | $ | (8) | $ | 20 | $ | 44,621 | $ | 39 | $ | 12 | |||||||||||
| Derivatives not designated as hedging instruments: | |||||||||||||||||||||||
| Interest rate | 72,584 | 194 | 675 | 78,051 | 134 | 973 | |||||||||||||||||
| Foreign exchange | 6,383 | 70 | 63 | 6,034 | 89 | 73 | |||||||||||||||||
| Commodity | 8,832 | 423 | 401 | 11,611 | 721 | 698 | |||||||||||||||||
| Credit | 136 | — | 17 | 121 | — | 1 | |||||||||||||||||
| Other (b) | 3,147 | 11 | 7 | 2,683 | 16 | 20 | |||||||||||||||||
| Total derivatives not designated as hedging instruments: | 91,082 | 698 | 1,163 | 98,500 | 960 | 1,765 | |||||||||||||||||
| Netting adjustments (c) | — | (499) | (343) | — | (818) | (473) | |||||||||||||||||
| Net derivatives in the balance sheet | 149,589 | 191 | 840 | 143,121 | 181 | 1,304 | |||||||||||||||||
| Other collateral (d) | — | — | (2) | — | (1) | (18) | |||||||||||||||||
| Net derivative amounts | $ | 149,589 | $ | 191 | $ | 838 | $ | 143,121 | $ | 180 | $ | 1,286 | |||||||||||
(a)We take into account bilateral collateral and master netting agreements that allow us to settle all derivative contracts held with a single counterparty on a net basis, and to offset the net derivative position with the related cash collateral when recognizing derivative assets and liabilities. As a result, we could have derivative contracts with negative fair values included in derivative assets and contracts with positive fair values included in derivative liabilities.
(b)Other derivatives include interest rate lock commitments related to our residential and commercial banking activities, forward sale commitments related to our residential mortgage banking activities, forward purchase and sales contracts consisting of contractual commitments associated with “to be announced” securities and when-issued securities, and other customized derivative contracts.
(c)Netting adjustments represent the amounts recorded to convert our derivative assets and liabilities from a gross basis to a net basis in accordance with the applicable accounting guidance. As of September 30, 2024, excess collateral that has not been offset against net derivative instrument positions totaled $170 million of cash collateral and $261 million of securities collateral posted as well as $30 million of cash collateral and $188 million of securities collateral held. As of December 31, 2023, excess collateral that has not been offset against net derivative instrument positions totaled $161 million of cash collateral and $269 million of securities collateral posted as well as $16 million of cash collateral and $212 million of securities collateral held.
(d)Other collateral represents the amount that cannot be used to offset our derivative assets and liabilities from a gross basis to a net basis in accordance with the applicable accounting guidance. The other collateral consists of securities and is exchanged under bilateral collateral and master netting agreements that allow us to offset the net derivative position with the related collateral. The application of the other collateral cannot reduce the net derivative position below zero. Therefore, excess other collateral, if any, is not reflected above.
Fair value hedges. During the nine months ended September 30, 2024, we did not exclude any portion of fair value hedging instruments from the assessment of hedge effectiveness.
The following tables summarize the amounts that were recorded on the balance sheet as of September 30, 2024, and December 31, 2023, related to cumulative basis adjustments for fair value hedges.
| September 30, 2024 | |||||||||||
| Dollars in millions | Balance sheet line item in which the hedge item is included | Carrying amount of hedged item (a) | Hedge accounting basis adjustment (b) | ||||||||
| Interest rate contracts | Long-term debt | $ | 10,500 | $ | (240) | ||||||
| Interest rate contracts | Securities Available for Sale**(c)** | 12,286 | (300) | ||||||||
| December 31, 2023 | |||||||||||
| Balance sheet line item in which the hedge item is included | Carrying amount of hedged item (a) | Hedge accounting basis adjustment (b) | |||||||||
| Interest rate contracts | Long-term debt | $ | 9,919 | $ | (437) | ||||||
| Interest rate contracts | Securities Available for Sale**(c)** | 8,655 | (152) | ||||||||
(a)The carrying amount represents the portion of the asset or liability designated as the hedged item.
(b)Basis adjustments related to de-designated hedged items that no longer qualify as fair value hedges reduced the hedge accounting basis adjustment by $5 million and $5 million at September 30, 2024, and December 31, 2023, respectively.
(c)Certain amounts are designed as fair value hedges under the portfolio layer method. The carrying amount represents the amortized costs basis of the prepayable financial assets used to designate hedging relationships in which the hedged item is the last layer expected to be remaining at the end of the relationship. At September 30, 2024, and December 31, 2023, the amortized costs of the closed portfolios in these hedging relationships was $12.3 billion and $12.8 billion, respectively, of which $7.2 billion were designated in a portfolio layer hedging relationship for both period ends. At September 30, 2024, and December 31, 2023, the cumulative basis adjustments associated with these amounts totaled $195 million and $147 million, respectively.
Cash flow hedges. During the nine-month period ended September 30, 2024, we did not exclude any portion of cash flow hedging instruments from the assessment of hedge effectiveness.
Considering the interest rates, yield curves, and notional amounts as of September 30, 2024, we expect to reclassify an estimated $205 million of after-tax net losses on derivative instruments designated as cash flow hedges from AOCI to income during the next 12 months. In addition, we expect to reclassify approximately $17 million of net losses related to terminated cash flow hedges from AOCI to income during the next 12 months. These reclassified amounts could differ from actual amounts recognized due to changes in interest rates, hedge de-designations and the addition of other hedges subsequent to September 30, 2024. As of September 30, 2024, the maximum length of time over which we hedge forecasted transactions is 3.61 years.
The following tables summarize the effect of fair value and cash flow hedge accounting on the income statement for the three- and nine-month periods ended September 30, 2024, and September 30, 2023.
| Location and amount of net gains (losses) recognized in income on fair value and cash flow hedging relationships | ||||||||||||||||||||||||||
| Dollars in millions | Interest expense – long-term debt | Interest income – loans | Interest Income - securities | Investment banking and debt placement fees | ||||||||||||||||||||||
| Three months ended September 30, 2024 | ||||||||||||||||||||||||||
| Total amounts presented in the consolidated statement of income | $ | (292) | $ | 1,516 | $ | 298 | $ | 171 | ||||||||||||||||||
| Net gains (losses) on fair value hedging relationships | ||||||||||||||||||||||||||
| Interest contracts | ||||||||||||||||||||||||||
| Recognized on hedged items | $ | (333) | $ | — | $ | 329 | $ | — | ||||||||||||||||||
| Recognized on derivatives designated as hedging instruments | 258 | — | (285) | — | ||||||||||||||||||||||
| Net income (expense) recognized on fair value hedges | $ | (75) | $ | — | $ | 44 | $ | — | ||||||||||||||||||
| Net gain (loss) on cash flow hedging relationships | ||||||||||||||||||||||||||
| Interest contracts | ||||||||||||||||||||||||||
| Realized gains (losses) (pre-tax) reclassified from AOCI into net income | $ | — | $ | (184) | $ | — | $ | (3) | ||||||||||||||||||
| Net income (expense) recognized on cash flow hedges | $ | — | $ | (184) | $ | — | $ | (3) | ||||||||||||||||||
| Three months ended September 30, 2023 | ||||||||||||||||||||||||||
| Total amounts presented in the consolidated statement of income | $ | (351) | $ | 1,593 | $ | 192 | $ | 141 | ||||||||||||||||||
| Net gains (losses) on fair value hedging relationships | ||||||||||||||||||||||||||
| Interest contracts | ||||||||||||||||||||||||||
| Recognized on hedged items | $ | 3 | $ | — | $ | (54) | $ | — | ||||||||||||||||||
| Recognized on derivatives designated as hedging instruments | (54) | — | 63 | — | ||||||||||||||||||||||
| Net income (expense) recognized on fair value hedges | $ | (51) | $ | — | $ | 9 | $ | — | ||||||||||||||||||
| Net gain (loss) on cash flow hedging relationships | ||||||||||||||||||||||||||
| Interest contracts | ||||||||||||||||||||||||||
| Realized gains (losses) (pre-tax) reclassified from AOCI into net income | $ | — | $ | (248) | $ | — | $ | 2 | ||||||||||||||||||
| Net income (expense) recognized on cash flow hedges | $ | — | $ | (248) | $ | — | $ | 2 | ||||||||||||||||||
| Location and amount of net gains (losses) recognized in income on fair value and cash flow hedging relationships | ||||||||||||||||||||
| Dollars in millions | Interest expense – long-term debt | Interest income – loans | Interest Income - Securities | Investment banking and debt placement fees | ||||||||||||||||
| Nine months ended September 30, 2024 | ||||||||||||||||||||
| Total amounts presented in the consolidated statement of income | $ | (952) | $ | 4,578 | $ | 789 | $ | 467 | ||||||||||||
| Net gains (losses) on fair value hedging relationships | ||||||||||||||||||||
| Interest contracts | ||||||||||||||||||||
| Recognized on hedged items | $ | (198) | $ | — | $ | 156 | $ | — | ||||||||||||
| Recognized on derivatives designated as hedging instruments | (22) | — | (47) | — | ||||||||||||||||
| Net income (expense) recognized on fair value hedges | $ | (220) | $ | — | $ | 109 | $ | — | ||||||||||||
| Net gain (loss) on cash flow hedging relationships | ||||||||||||||||||||
| Interest contracts | ||||||||||||||||||||
| Realized gains (losses) (pre-tax) reclassified from AOCI into net income | $ | (1) | $ | (599) | $ | — | $ | (2) | ||||||||||||
| Net income (expense) recognized on cash flow hedges | $ | (1) | $ | (599) | $ | — | $ | (2) | ||||||||||||
| Nine months ended September 30, 2023 | ||||||||||||||||||||
| Total amounts presented in the consolidated statement of income | $ | (975) | $ | 4,645 | $ | 580 | $ | 406 | ||||||||||||
| Net gains (losses) on fair value hedging relationships | ||||||||||||||||||||
| Interest contracts | ||||||||||||||||||||
| Recognized on hedged items | $ | 226 | $ | — | $ | (72) | $ | — | ||||||||||||
| Recognized on derivatives designated as hedging instruments | (374) | — | 93 | — | ||||||||||||||||
| Net income (expense) recognized on fair value hedges | $ | (148) | $ | — | $ | 21 | $ | — | ||||||||||||
| Net gain (loss) on cash flow hedging relationships | ||||||||||||||||||||
| Interest contracts | ||||||||||||||||||||
| Realized gains (losses) (pre-tax) reclassified from AOCI into net income | $ | (1) | $ | (708) | $ | — | $ | 3 | ||||||||||||
| Net income (expense) recognized on cash flow hedges | $ | (1) | $ | (708) | $ | — | $ | 3 | ||||||||||||
The following tables summarize the pre-tax net gains (losses) on our cash flow hedges for the three- and nine-month periods ended September 30, 2024, and September 30, 2023, and where they are recorded on the income statement. The table includes net gains (losses) recognized in OCI during the period and net gains (losses) reclassified from OCI into income during the current period.
| Dollars in millions | Net Gains (Losses) Recognized in OCI | Income Statement Location of Net Gains (Losses) Reclassified From OCI Into Income | Net Gains (Losses) Reclassified From OCI Into Income | |||||||||||
| Three months ended September 30, 2024 | ||||||||||||||
| Cash Flow Hedges | ||||||||||||||
| Interest rate | $ | 410 | Interest income — Loans | $ | (184) | |||||||||
| Interest rate | — | Interest expense — Long-term debt | — | |||||||||||
| Interest rate | (5) | Investment banking and debt placement fees | (3) | |||||||||||
| Total | $ | 405 | $ | (187) | ||||||||||
| Three months ended September 30, 2023 | ||||||||||||||
| Cash Flow Hedges | ||||||||||||||
| Interest rate | $ | (228) | Interest income — Loans | $ | (248) | |||||||||
| Interest rate | 12 | Interest expense — Long-term debt | — | |||||||||||
| Interest rate | 5 | Investment banking and debt placement fees | 2 | |||||||||||
| Total | $ | (211) | $ | (246) | ||||||||||
| Dollars in millions | Net Gains (Losses) Recognized in OCI | Income Statement Location of Net Gains (Losses) Reclassified From OCI Into Income | Net Gains (Losses) Reclassified From OCI Into Income**(a)** | |||||||||||
| Nine months ended September 30, 2024 | ||||||||||||||
| Cash Flow Hedges | ||||||||||||||
| Interest rate | $ | 49 | Interest income — Loans | $ | (599) | |||||||||
| Interest rate | 1 | Interest expense — Long-term debt | (1) | |||||||||||
| Interest rate | (4) | Investment banking and debt placement fees | (2) | |||||||||||
| Total | $ | 46 | $ | (602) | ||||||||||
| Nine months ended September 30, 2023 | ||||||||||||||
| Cash Flow Hedges | ||||||||||||||
| Interest rate | $ | (584) | Interest income — Loans | $ | (708) | |||||||||
| Interest rate | 8 | Interest expense — Long-term debt | (1) | |||||||||||
| Interest rate | 5 | Investment banking and debt placement fees | 3 | |||||||||||
| Total | $ | (571) | $ | (706) | ||||||||||
Nonhedging instruments
The following table summarizes the pre-tax net gains (losses) on our derivatives that are not designated as hedging instruments for the three- and nine-month periods ended September 30, 2024, and September 30, 2023, and where they are recorded on the income statement.
| Three months ended September 30, 2024 | Three months ended September 30, 2023 | ||||||||||||||||||||||||||||||||||
| Dollars in millions | Corporate services income | Consumer mortgage income | Other income | Total | Corporate services income | Consumer mortgage income | Other income | Total | |||||||||||||||||||||||||||
| NET GAINS (LOSSES) | |||||||||||||||||||||||||||||||||||
| Interest rate | $ | 8 | $ | — | $ | 3 | $ | 11 | $ | 8 | $ | — | $ | 1 | $ | 9 | |||||||||||||||||||
| Foreign exchange | 13 | — | — | 13 | 13 | — | — | 13 | |||||||||||||||||||||||||||
| Commodity | 4 | — | — | 4 | 5 | — | — | 5 | |||||||||||||||||||||||||||
| Credit | — | — | (22) | (22) | — | — | (12) | (12) | |||||||||||||||||||||||||||
| Other | — | — | 3 | 3 | — | 1 | 6 | 7 | |||||||||||||||||||||||||||
| Total net gains (losses) | $ | 25 | $ | — | $ | (16) | $ | 9 | $ | 26 | $ | 1 | $ | (6) | $ | 22 | |||||||||||||||||||
| Nine months ended September 30, 2024 | Nine months ended September 30, 2023 | ||||||||||||||||||||||||||||||||||
| Dollars in millions | Corporate services income | Consumer mortgage income | Other income | Total | Corporate services income | Consumer mortgage income | Other income | Total | |||||||||||||||||||||||||||
| NET GAINS (LOSSES) | |||||||||||||||||||||||||||||||||||
| Interest rate | $ | 27 | $ | — | $ | 4 | $ | 31 | $ | 33 | $ | — | $ | — | $ | 33 | |||||||||||||||||||
| Foreign exchange | 39 | — | — | 39 | 39 | — | — | 39 | |||||||||||||||||||||||||||
| Commodity | 9 | — | — | 9 | 19 | — | — | 19 | |||||||||||||||||||||||||||
| Credit | 1 | — | (36) | (35) | 2 | — | (43) | (41) | |||||||||||||||||||||||||||
| Other | — | 1 | 9 | 10 | — | 4 | 2 | 6 | |||||||||||||||||||||||||||
| Total net gains (losses) | $ | 76 | $ | 1 | $ | (23) | $ | 54 | $ | 93 | $ | 4 | $ | (41) | $ | 56 |
Counterparty Credit Risk
We hold collateral in the form of cash and highly rated securities issued by the U.S. Treasury, government-sponsored enterprises, or GNMA. Cash collateral of $218 million was netted against derivative assets on the
balance sheet at September 30, 2024, compared to $408 million of cash collateral netted against derivative assets at December 31, 2023. The cash collateral netted against derivative liabilities totaled $62 million at September 30, 2024, and $64 million at December 31, 2023. Our means of mitigating and managing exposure to credit risk on derivative contracts is described in Note 8 (“Derivatives and Hedging Activities”) beginning on page 142 of our 2023 Form 10-K under the heading “Counterparty Credit Risk.”
The following table summarizes the fair value of our derivative assets by type at the dates indicated. These assets represent our net exposure to potential loss after taking into account the effects of bilateral collateral and master netting agreements and other means used to mitigate risk.
| Dollars in millions | September 30, 2024 | December 31, 2023 | ||||||
| Interest rate | $ | 139 | $ | 123 | ||||
| Foreign exchange | 22 | 42 | ||||||
| Commodity | 237 | 409 | ||||||
| Credit | — | — | ||||||
| Other | 11 | 15 | ||||||
| Derivative assets before collateral | 409 | 589 | ||||||
| Plus(Less): Related collateral | (218) | (408) | ||||||
| Total derivative assets | $ | 191 | $ | 181 | ||||
We enter into derivative transactions with two primary groups: broker-dealers and banks, and clients. Given that these groups have different economic characteristics, we have different methods for managing counterparty credit exposure and credit risk.
We enter into transactions with broker-dealers and banks for various risk management purposes. These types of
transactions are primarily high dollar volume. We enter into bilateral collateral and master netting agreements with
these counterparties. We clear certain types of derivative transactions with these counterparties, whereby central
clearing organizations become the counterparties to our derivative contracts. In addition, we enter into derivative
contracts through swap execution facilities. Swap clearing and swap execution facilities reduce our exposure to
counterparty credit risk. At September 30, 2024, we had gross exposure of $474 million to broker-dealers and banks. We had net exposure of $30 million after the application of master netting agreements and cash collateral, where such qualifying agreements exist. We held no additional collateral in the form of securities against this net exposure.
We enter into transactions using master netting agreements with clients to accommodate their business needs. In
most cases, we mitigate our credit exposure by cross-collateralizing these transactions to the underlying loan collateral. We mitigate our market risk by buying and selling U.S. Treasuries and SOFR futures or entering into offsetting positions. Due to the cross-collateralization to the underlying loan, we typically do not exchange cash or marketable securities collateral in connection with these transactions. To address the risk of default associated with these contracts, we have established a CVA reserve (included in “accrued income and other assets”) in the amount of $7 million at September 30, 2024. The CVA is calculated from potential future exposures, expected recovery rates, and market-implied probabilities of default. At September 30, 2024, we had gross exposure of $192 million to client counterparties and other entities that are not broker-dealers or banks for derivatives that have associated master netting agreements. We had net exposure of $161 million on our derivatives with these counterparties after the application of master netting agreements, collateral, and the related reserve.
Credit Derivatives
We are a buyer and, under limited circumstances, may be a seller of credit protection through the credit derivative market. We purchase credit derivatives to manage the credit risk associated with specific commercial lending and swap obligations as well as exposures to debt securities. Our credit derivative portfolio was in a net liability position of $2 million as of September 30, 2024, and $1 million as of December 31, 2023. Our credit derivative portfolio consists of traded credit default swap indices and risk participation agreements. Additional descriptions of our credit derivatives are provided in Note 8 (“Derivatives and Hedging Activities”) beginning on page 142 of our 2023 Form 10-K under the heading “Credit Derivatives.”
The following table provides information on the types of credit derivatives sold by us and held on the balance sheet at September 30, 2024, and December 31, 2023. The notional amount represents the amount that the seller could
be required to pay. The payment/performance risk shown in the table represents a weighted average of the default
probabilities for all reference entities in the respective portfolios. These default probabilities are implied from
observed credit indices in the credit default swap market, which are mapped to reference entities based on Key’s
internal risk rating.
| September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||
| Dollars in millions | Notional Amount | Average Term (Years) | Payment / Performance Risk | Notional Amount | Average Term (Years) | Payment / Performance Risk | |||||||||||||||||
| Other | $ | 12 | 5.24 | 2.07 | % | $ | 4 | 10.69 | 4.86 | % | |||||||||||||
| Total credit derivatives sold | $ | 12 | — | — | $ | 4 | — | — | |||||||||||||||
Credit Risk Contingent Features
We have entered into certain derivative contracts that require us to post collateral to the counterparties when these contracts are in a net liability position. The amount of collateral to be posted is based on the amount of the net liability and thresholds generally related to our long-term senior unsecured credit ratings with Moody’s and S&P. Collateral requirements also are based on minimum transfer amounts, which are specific to each Credit Support Annex (a component of the ISDA Master Agreement) that we have signed with the counterparties. In a limited number of instances, counterparties have the right to terminate their ISDA Master Agreements with us if our ratings fall below a certain level, usually investment-grade level (i.e., “Baa3” for Moody’s and “BBB-” for S&P). At September 30, 2024, KeyBank’s rating was “Baa1” with Moody’s and “BBB+” with S&P, and KeyCorp’s rating was “Baa2” with Moody’s and “BBB” with S&P. Refer to the table below for the aggregate fair value of all derivative contracts with credit risk contingent features held by Key’s banking affiliate KeyBank that were in a net liability position.
| Dollars in millions | September 30, 2024 | December 31, 2023 | |||||||||
| Net derivative liabilities with credit-risk contingent features | $ | (27) | $ | (45) | |||||||
| Collateral posted | 26 | 42 |
As of September 30, 2024, and December 31, 2023, the fair value of additional collateral that could be required to be posted as a result of the credit risk related contingent features being triggered was immaterial to Key’s consolidated financial statements. At September 30, 2024, only KeyBank held derivative contracts with credit risk contingent features.
8. Mortgage Servicing Assets
We originate and periodically sell commercial and residential mortgage loans but continue to service those loans for the buyers. We also may purchase the right to service commercial mortgage loans from other lenders. We record a servicing asset if we purchase or retain the right to service loans in exchange for servicing fees that exceed the going market servicing rate and are considered more than adequate compensation for servicing. Additional information pertaining to the accounting for mortgage and other servicing assets is included in Note 1 (“Summary of Significant Accounting Policies”) under the heading “Servicing Assets” beginning on page 114 of our 2023 Form 10-K.
Commercial
Changes in the carrying amount of commercial mortgage servicing assets are summarized as follows:
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||
| Dollars in millions | 2024 | 2023 | 2024 | 2023 | |||||||||||||
| Balance at beginning of period | $ | 612 | $ | 627 | $ | 638 | $ | 653 | |||||||||
| Servicing retained from loan sales | 17 | 40 | 44 | 66 | |||||||||||||
| Purchases | 7 | 8 | 17 | 18 | |||||||||||||
| Amortization | (30) | (30) | (93) | (92) | |||||||||||||
| Temporary (impairments) recoveries | — | — | — | — | |||||||||||||
| Balance at end of period | $ | 606 | $ | 645 | $ | 606 | $ | 645 | |||||||||
| Fair value at end of period | $ | 816 | $ | 871 | $ | 816 | $ | 871 | |||||||||
The fair value of commercial mortgage servicing assets is determined by calculating the present value of future cash flows associated with servicing the loans. This calculation uses a number of assumptions that are based on current market conditions. The range and weighted average of the significant unobservable inputs used to
determine the fair value of our commercial mortgage servicing assets at September 30, 2024, and September 30, 2023, along with the valuation techniques, are shown in the following table:
| September 30, 2024 | September 30, 2023 | |||||||||||||||||||||||||
| Valuation Technique | Significant Unobservable Input | Range | Weighted Average | Range | Weighted Average | |||||||||||||||||||||
| Discounted cash flow | Expected defaults | 1.00 | % | 2.00 | % | 1.01 | % | 1.00 | % | 2.00 | % | 1.01 | % | |||||||||||||
| Residual cash flows discount rate | 7.17 | % | 10.72 | % | 10.38 | % | 7.44 | % | 10.50 | % | 10.13 | % | ||||||||||||||
| Escrow earn rate | 4.51 | % | 4.56 | % | 4.51 | % | 5.48 | % | 5.61 | % | 5.49 | % | ||||||||||||||
| Loan assumption rate | — | % | 2.36 | % | 1.99 | % | — | % | 2.13 | % | 1.96 | % |
If these economic assumptions change or prove incorrect, the fair value of commercial mortgage servicing assets may also change. Expected credit losses, escrow earning rates, and discount rates are critical to the valuation of commercial mortgage servicing assets. Estimates of these assumptions are based on how a market participant would view the respective rates, and reflect historical data associated with the commercial mortgage loans, industry trends, and other considerations. Actual rates may differ from those estimated due to changes in a variety of economic factors. A decrease in the value assigned to the escrow earning rates would cause a decrease in the fair value of our commercial mortgage servicing assets. An increase in the assumed default rates of commercial mortgage loans or an increase in the assigned discount rates would cause a decrease in the fair value of our commercial mortgage servicing assets. Prepayment activity on commercial serviced loans does not significantly affect the valuation of our commercial mortgage servicing assets. Unlike residential mortgages, commercial mortgages experience significantly lower prepayments due to certain contractual restrictions affecting the borrower’s ability to prepay the mortgage.
The amortization of commercial servicing assets is determined in proportion to, and over the period of, the estimated net servicing income. The amortization of commercial servicing assets for each period, as shown in the table at the beginning of this note, is recorded as a reduction to contractual fee income. The contractual fee income from servicing commercial mortgage loans totaled $284 million for the nine-month period ended September 30, 2024, and $234 million for the nine-month period ended September 30, 2023. This fee income was offset by $93 million of amortization for the nine-month period ended September 30, 2024, and $92 million for the nine-month period ended September 30, 2023. Both the contractual fee income and the amortization are recorded, net, in “commercial mortgage servicing fees” on the income statement.
Residential
Changes in the carrying amount of residential mortgage servicing assets are summarized as follows:
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||
| Dollars in millions | 2024 | 2023 | 2024 | 2023 | |||||||||||||
| Balance at beginning of period | $ | 109 | $ | 106 | $ | 108 | $ | 106 | |||||||||
| Servicing retained from loan sales | 4 | 4 | 9 | 8 | |||||||||||||
| Purchases | — | — | — | — | |||||||||||||
| Amortization | (3) | (3) | (8) | (7) | |||||||||||||
| Temporary (impairments) recoveries | (2) | — | (1) | — | |||||||||||||
| Balance at end of period | $ | 108 | $ | 107 | $ | 108 | $ | 107 | |||||||||
| Fair value at end of period | $ | 129 | $ | 137 | $ | 129 | $ | 137 | |||||||||
The fair value of mortgage servicing assets is determined by calculating the present value of future cash flows associated with servicing the loans. This calculation uses a number of assumptions that are based on current market conditions. The range and weighted-average of the significant unobservable inputs used to fair value our mortgage servicing assets at September 30, 2024, and September 30, 2023, along with the valuation techniques, are shown in the following table:
| September 30, 2024 | September 30, 2023 | |||||||||||||||||||||||||
| Valuation Technique | Significant Unobservable Input | Range | Weighted Average | Range | Weighted Average | |||||||||||||||||||||
| Discounted cash flow | Prepayment speed | 7.08 | % | 53.34 | % | 8.33 | % | 5.24 | % | 36.95 | % | 6.87 | % | |||||||||||||
| Discount rate | 6.50 | % | 8.75 | % | 6.60 | % | 6.50 | % | 8.75 | % | 6.59 | % | ||||||||||||||
| Servicing cost | $ | 70.00 | $ | 3,582 | $ | 75.25 | $ | 70.00 | $ | 4,332 | $ | 74.70 |
If these economic assumptions change or prove incorrect, the fair value of residential mortgage servicing assets may also change. Prepayment speed, discount rates, and servicing cost are critical to the valuation of residential
mortgage servicing assets. Estimates of these assumptions are based on how a market participant would view the respective rates and reflect historical data associated with the residential mortgage loans, industry trends, and other considerations. Actual rates may differ from those estimated due to changes in a variety of economic factors. An
increase in the prepayment speed would cause a decrease in the fair value of our residential mortgage servicing
assets. An increase in the assigned discount rates and servicing cost assumptions would cause a decrease in the
fair value of our residential mortgage servicing assets.
The amortization of residential servicing assets for September 30, 2024, as shown in the table above, is recorded as a reduction to contractual fee income. The contractual fee income from servicing residential mortgage loans totaled $29 million for the nine-month period ended September 30, 2024, and $25 million for the nine-month period ended September 30, 2023. This fee income was offset by $8 million of amortization for the nine-month period ended September 30, 2024, and $7 million for the nine-month period ended September 30, 2023. Both the contractual fee income and the amortization are recorded, net, in “consumer mortgage income” on the income statement.
9. Leases
As a lessee, we enter into leases of land, buildings, and equipment. Our real estate leases primarily relate to bank branches and office space. The leases of equipment principally relate to technology assets for data processing and data storage. As a lessor, we primarily provide financing through our equipment leasing business. For more information on our leasing activity, see Note 10 (“Leases”) beginning on page 150 of our 2023 Form 10-K.
Lessor Equipment Leasing
Leases may have fixed or floating rate terms. Variable payments are based on an index or other specified rate and are included in rental payments. Certain leases contain an option to extend the lease term or the option to terminate at the discretion of the lessee. Under certain conditions, lease agreements may also contain the option for a lessee to purchase the underlying asset.
Interest income from sales-type and direct financing leases is recognized in "interest income — loans" on the income statement. Income related to operating leases is recognized in “operating lease income and other leasing gains” on the income statement. The components of equipment leasing income are summarized in the table below:
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||
| Dollars in millions | 2024 | 2023 | 2024 | 2023 | |||||||||||||
| Sales-type and direct financing leases | |||||||||||||||||
| Interest income on lease receivable | $ | 17 | $ | 19 | $ | 53 | $ | 58 | |||||||||
| Interest income related to accretion of unguaranteed residual asset | 2 | 3 | 7 | 10 | |||||||||||||
| Interest income on deferred fees and costs | 5 | 2 | 15 | 2 | |||||||||||||
| Total sales-type and direct financing lease income | $ | 24 | $ | 24 | $ | 75 | $ | 70 | |||||||||
| Operating leases | |||||||||||||||||
| Operating lease income related to lease payments | $ | 16 | $ | 19 | $ | 53 | $ | 65 | |||||||||
| Other operating leasing gains | — | 3 | 8 | 5 | |||||||||||||
| Total operating lease income and other leasing gains | 16 | 22 | 61 | 70 | |||||||||||||
| Total lease income | $ | 40 | $ | 46 | $ | 136 | $ | 140 | |||||||||
10. Goodwill
Our annual goodwill impairment testing is performed as of October 1 each year, or more frequently as events occur or circumstances change that would more-likely-than-not reduce the fair value of a reporting unit below its carrying amount. A quantitative or qualitative testing approach may be used. Additional information pertaining to our accounting policy for goodwill and other intangible assets is summarized in Note 1 (“Summary of Significant Accounting Policies”) under the heading “Goodwill and Other Intangible Assets” beginning on page 114 of our 2023 Form 10-K.
During the first quarter of 2024, Key realigned its real estate capital business from its Commercial Bank reporting unit to its Institutional Bank reporting unit. The move was done to align product-based teams to the client-facing businesses they serve with the goal of reducing overhead and complexity and creating a better client experience. This reorganization was identified as a triggering event. As a result, interim quantitative goodwill impairment tests were performed during the first quarter of 2024 reflecting the reporting units both immediately before and immediately after the realignment, neither of which resulted in impairment. The results of the impairment test reflecting the realignment indicated the fair value of each of the three reporting units, Consumer Bank, Commercial Bank, and Institutional Bank, exceeded their respective carrying values by more than 10%.
We monitored events and circumstances through September 30, 2024, including macroeconomic factors, industry and banking sector events, Key specific performance indicators, and the sensitivity of the interim quantitative test results to changes in assumptions through September 30, 2024. At the conclusion of this assessment of all reporting units, we determined that as of September 30, 2024, it was more likely than not that the fair value of all reporting units exceeded the respective carrying value of such reporting units.
The reporting units at which goodwill is tested for impairment are the Consumer Bank, Commercial Bank and Institutional Bank reporting units. As the Commercial Bank and Institutional Bank reporting units are aggregated within Key’s overall Commercial Bank reporting segment, the realignment of real estate capital did not have an impact on our reportable segments, however, goodwill was reallocated from the Commercial Bank reporting unit to the Institutional Bank reporting unit. During the first quarter of 2024, the Commercial Bank and Institutional Bank reporting units were allocated goodwill of $218 million and $715 million, respectively. There were no changes to goodwill balances in the third quarter of 2024.
The carrying amount of goodwill by reporting segment is presented in the following table:
| Dollars in millions | Consumer Bank | Commercial Bank | Total | ||||||||
| BALANCE AT SEPTEMBER 30, 2023 | $ | 1,819 | $ | 933 | $ | 2,752 | |||||
| BALANCE AT DECEMBER 31, 2023 | $ | 1,819 | $ | 933 | $ | 2,752 | |||||
| BALANCE AT SEPTEMBER 30, 2024 | $ | 1,819 | $ | 933 | $ | 2,752 | |||||
11. Variable Interest Entities
Our significant VIEs are summarized below. Additional information pertaining to the criteria used in determining if an entity is a VIE is included in Note 13 (“Variable Interest Entities”) beginning on page 154 of our 2023 Form 10-K.
LIHTC and NMTC investments. We had $2.2 billion and $2.3 billion of investments in LIHTC operating partnerships at September 30, 2024, and December 31, 2023, respectively. These investments are recorded in “accrued income and other assets” on our Consolidated Balance Sheets. We do not have any loss reserves recorded related to these investments because we believe the likelihood of any loss to be remote. For all legally binding, unfunded equity commitments, we increase our recognized investment and recognize a liability. As of September 30, 2024, and December 31, 2023, we had liabilities of $1.1 billion and $1.4 billion, respectively, related to investments in qualified affordable housing projects, which are recorded in “accrued expenses and other liabilities” on our Consolidated Balance Sheets. We continue to invest in these LIHTC operating partnerships.
The assets and liabilities presented in the table below convey the size of KCDC’s direct and indirect investments at September 30, 2024, and December 31, 2023. As these investments represent unconsolidated VIEs, the assets and liabilities of the investments themselves are not recorded on our Consolidated Balance Sheets. Additional information pertaining to our LIHTC investments is included in Note 13 (“Variable Interest Entities”) beginning on page 154 of our 2023 Form 10-K.
| Unconsolidated VIEs | |||||||||||
| Dollars in millions | Total Assets | Total Liabilities | Maximum Exposure to Loss | ||||||||
| September 30, 2024 | |||||||||||
| LIHTC investments | $ | 10,008 | $ | 4,579 | $ | 2,674 | |||||
| December 31, 2023 | |||||||||||
| LIHTC investments | $ | 8,904 | $ | 3,848 | $ | 2,768 |
We had $29 million and $25 million in NMTC investments at September 30, 2024 and December 31, 2023, respectively. These investments are recorded in “accrued income and other assets” on our Consolidated Balance Sheets.
We amortize our LIHTC and NMTC investments over the period that we expect to receive the tax benefits. During the nine months ended September 30, 2024, we recognized $171 million of amortization, $166 million of tax credits and $41 million of other tax benefits associated with these investments within “income taxes” on our income statement. During the nine months ended September 30, 2023, we recognized $163 million of amortization, $151 million of tax credits and $39 million of other tax benefits associated with these investments within “income taxes” on our income statement.
Principal investments. Our maximum exposure to loss associated with indirect principal investments consists of the investments’ fair value plus any unfunded equity commitments. The fair value of our indirect principal investments totaled $16 million and $17 million at September 30, 2024 and December 31, 2023, respectively. These investments are recorded in “other investments” on our Consolidated Balance Sheets. The table below reflects the size of the private equity funds in which we were invested as well as our maximum exposure to loss in connection with these investments at September 30, 2024, and December 31, 2023.
| Unconsolidated VIEs | |||||||||||
| Dollars in millions | Total Assets | Total Liabilities | Maximum Exposure to Loss | ||||||||
| September 30, 2024 | |||||||||||
| Indirect investments | $ | 2,372 | $ | 3 | $ | 17 | |||||
| December 31, 2023 | |||||||||||
| Indirect investments | $ | 2,741 | $ | 91 | $ | 18 |
Through our principal investing entities, we have formed and funded operating entities that provide management and other related services to our investment company funds, which directly invest in portfolio companies. These entities had no assets at September 30, 2024, and December 31, 2023, that can be used to settle the entities’ obligations. The entities had no liabilities at September 30, 2024, and December 31, 2023, and other equity investors have no recourse to our general credit.
Additional information on our indirect and direct principal investments is provided in Note 6 (“Fair Value Measurements”) beginning on page 130 and in Note 13 (“Variable Interest Entities “) beginning on page 154 of our 2023 Form 10-K.
Other unconsolidated VIEs. We are involved with other various entities in the normal course of business which we have determined to be VIEs. We have determined that we are not the primary beneficiary of these VIEs because we do not have the power to direct the activities that most significantly impact their economic performance or hold a variable interest that could potentially be significant. The table below shows our assets and liabilities associated with these unconsolidated VIEs at September 30, 2024, and December 31, 2023. These assets are recorded in “accrued income and other assets,” “other investments,” “securities available for sale,” “held-to-maturity securities,” and “loans, net of unearned income” on our Consolidated Balance Sheets. Of the total balance as of September 30, 2024, $388 million related to the purchase of senior notes from a securitization collateralized by sold indirect auto loans. Additional information pertaining to our other unconsolidated VIEs is included in Note 13 (“Variable Interest Entities“) under the heading “Other unconsolidated VIEs” on page 156 of our 2023 Form 10-K.
| Other unconsolidated VIEs | ||||||||
| Dollars in millions | Total Assets | Total Liabilities | ||||||
| September 30, 2024 | ||||||||
| Other unconsolidated VIEs | $ | 818 | $ | 1 | ||||
| December 31, 2023 | ||||||||
| Other unconsolidated VIEs | $ | 1,149 | $ | 1 |
12. Income Taxes
Income Tax Provision
In accordance with the applicable accounting guidance, the principal method established for computing the provision for income taxes in interim periods requires us to make our best estimate of the effective tax rate expected
to be applicable for the full year. This estimated effective tax rate is then applied to interim consolidated pre-tax operating income to determine the interim provision for income taxes.
The effective tax rate, which is the provision for income taxes as a percentage of income before income taxes, was 18.8% for the third quarter of 2024 and 17.8% for the third quarter of 2023. The effective tax rates were less than our combined federal and state statutory tax rate of 23.9%, primarily due to income from investments in tax-advantaged assets such as corporate-owned life insurance and tax credits associated with low-income housing investments.
Deferred Taxes
At September 30, 2024, we had a net deferred tax asset of $1.4 billion, compared to a net deferred tax asset of $1.8 billion at December 31, 2023, which are included in “accrued income and other assets” on the balance sheet. The deferred tax asset is primarily related to market fluctuations in the investment security portfolio accounted for in other comprehensive income.
To determine the amount of deferred tax assets that are more likely than not to be realized, and therefore recorded, we conduct a quarterly assessment of all available evidence. This evidence includes, but is not limited to, taxable income in prior periods, projected future taxable income, and projected future reversals of deferred tax items. These assessments involve a degree of subjectivity and may undergo change. Based on these criteria, we had a valuation allowance of $15 million at September 30, 2024, and $12 million at December 31, 2023. The valuation allowance is associated with federal and state capital loss carryforwards.
Unrecognized Tax Benefits
At September 30, 2024, Key’s unrecognized tax benefits were $46 million. As permitted under the applicable accounting guidance for income taxes, it is our policy to recognize interest and penalties related to unrecognized tax benefits in “income tax expense.”
Pre-1988 Bank Reserves Acquired in a Business Combination
Retained earnings of KeyBank included approximately $92 million of allocated bad debt deductions for which no income taxes have been recorded. Under current federal law, these reserves are subject to recapture into taxable income if KeyBank, or any successor, fails to maintain its bank status under the Internal Revenue Code or makes non-dividend distributions or distributions greater than its accumulated earnings and profits. No deferred tax liability has been established as these events are not expected to occur in the foreseeable future.
13. Discontinued Operations
Discontinued operations primarily includes our government-guaranteed and private education lending business. At September 30, 2024, and December 31, 2023, approximately $272 million and $339 million, respectively, of education loans are included in discontinued assets on the Consolidated Balance Sheets. Net interest income after provision for credit losses for this business is not material and is included in income (loss) from discontinued operations, net of taxes on the Consolidated Statements of Income.
14. Securities Financing Activities
Additional information regarding our securities financing activities, including risk management activities, is provided in Note 1 (“Summary of Significant Accounting Policies”) beginning on page 107 of our 2023 Form 10-K and Note 16 (“Securities Financing Activities”) beginning on page 159 of our 2023 Form 10-K.
The following table summarizes our securities financing agreements at September 30, 2024, and December 31, 2023:
| September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||
| Dollars in millions | Gross Amount Presented in Balance Sheet | Netting Adjustments (a) | Collateral (b) | Net Amounts | Gross Amount Presented in Balance Sheet | Netting Adjustments (a) | Collateral (b) | Net Amounts | |||||||||||||||||||||
| Offsetting of financial assets: | |||||||||||||||||||||||||||||
| Reverse repurchase agreements | $ | 3 | $ | (3) | $ | — | $ | — | $ | 7 | $ | (7) | $ | — | $ | — | |||||||||||||
| Securities borrowed | — | — | — | — | — | — | — | — | |||||||||||||||||||||
| Total | $ | 3 | $ | (3) | $ | — | $ | — | $ | 7 | $ | (7) | $ | — | $ | — | |||||||||||||
| Offsetting of financial liabilities: | |||||||||||||||||||||||||||||
| Repurchase agreements (c) | $ | 44 | $ | (3) | $ | (41) | $ | — | $ | 38 | $ | (7) | $ | (31) | $ | — | |||||||||||||
| Total | $ | 44 | $ | (3) | $ | (41) | $ | — | $ | 38 | $ | (7) | $ | (31) | $ | — | |||||||||||||
(a)Netting adjustments take into account the impact of master netting agreements that allow us to settle with a single counterparty on a net basis.
(b)These adjustments take into account the impact of bilateral collateral agreements that allow us to offset the net positions with the related collateral. The application of collateral cannot reduce the net position below zero. Therefore, excess collateral, if any, is not reflected above.
(c)Repurchase agreements are collateralized by mortgage-backed securities and U.S. Treasuries and are contracted on an overnight or continuous basis.
As of September 30, 2024, assets pledged as collateral against repurchase agreements totaled $44 million. Assets pledged as collateral are reported in “securities available for sale” and “held-to-maturity securities” on the Consolidated Balance Sheets. At September 30, 2024, the liabilities associated with collateral pledged were solely comprised of customer sweep financing activity and had a carrying value of $41 million. The collateral pledged under customer sweep repurchase agreements is posted to a third-party custodian and cannot be sold or repledged by the secured party. The risk related to a decline in the market value of collateral pledged is minimal given the collateral's high credit quality and the overnight duration of the repurchase agreements.
15. Employee Benefits
Pension Plans
The components of net pension cost (benefit) for all funded and unfunded plans are recorded in Other expense and are summarized in the following table. For more information on our Pension Plans and Other Postretirement Benefit Plans, see Note 18 (“Employee Benefits”) beginning on page 162 of our 2023 Form 10-K.
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||
| Dollars in millions | 2024 | 2023 | 2024 | 2023 | |||||||||||||
| Interest cost on PBO | $ | 10 | $ | 11 | $ | 30 | $ | 33 | |||||||||
| Expected return on plan assets | (10) | (11) | (29) | (32) | |||||||||||||
| Amortization of losses | 3 | 3 | 8 | 8 | |||||||||||||
| Settlement loss | — | — | — | — | |||||||||||||
| Net pension cost | $ | 3 | $ | 3 | $ | 9 | $ | 9 | |||||||||
16. Trust Preferred Securities Issued by Unconsolidated Subsidiaries
We own the outstanding common stock of business trusts formed by us that issued corporation-obligated, mandatorily redeemable, trust preferred securities. The trusts used the proceeds from the issuance of their trust preferred securities and common stock to buy debentures issued by KeyCorp. These debentures are the trusts’ only assets; the interest payments from the debentures finance the distributions paid on the mandatorily redeemable trust preferred securities. The outstanding common stock of these business trusts is recorded in Other investments on the Consolidated Balance Sheets. We unconditionally guarantee the following payments or distributions on behalf of the trusts:
-
required distributions on the trust preferred securities;
-
the redemption price when a capital security is redeemed; and
-
the amounts due if a trust is liquidated or terminated.
The Regulatory Capital Rules require us to treat our mandatorily redeemable trust preferred securities as Tier 2 capital.
The trust preferred securities, common stock, and related debentures are summarized as follows:
| Dollars in millions | Trust Preferred Securities, Net of Discount (a) | Common Stock | Principal Amount of Debentures, Net of Discount (b) | Interest Rate of Trust Preferred Securities and Debentures (c) | Maturity of Trust Preferred Securities and Debentures | ||||||||||||
| September 30, 2024 | |||||||||||||||||
| KeyCorp Capital I | $ | 156 | $ | 6 | $ | 162 | 6.333 | % | 2028 | ||||||||
| KeyCorp Capital II | 87 | 4 | 91 | 6.875 | 2029 | ||||||||||||
| KeyCorp Capital III | 113 | 4 | 117 | 7.750 | 2029 | ||||||||||||
| HNC Statutory Trust III | 21 | 1 | 22 | 6.763 | 2035 | ||||||||||||
| HNC Statutory Trust IV | 21 | 1 | 22 | 6.518 | 2037 | ||||||||||||
| Willow Grove Statutory Trust I | 18 | 1 | 19 | 6.797 | 2036 | ||||||||||||
| Westbank Capital Trust II | 8 | — | 8 | 7.265 | 2034 | ||||||||||||
| Westbank Capital Trust III | 8 | — | 8 | 7.265 | 2034 | ||||||||||||
| Total | $ | 432 | $ | 17 | $ | 449 | 6.898 | % | — | ||||||||
| December 31, 2023 | $ | 431 | $ | 17 | $ | 448 | 6.981 | % | — | ||||||||
(a)The trust preferred securities must be redeemed when the related debentures mature, or earlier if provided in the governing indenture. Each issue of trust preferred securities carries an interest rate identical to that of the related debenture. Certain trust preferred securities include basis adjustments related to fair value hedges totaling $20 million and $15 million at September 30, 2024, and December 31, 2023, respectively. See Note 7 (“Derivatives and Hedging Activities”) for an explanation of fair value hedges.
(b)We have the right to redeem these debentures. If the debentures purchased by KeyCorp Capital I, HNC Statutory Trust III, Willow Grove Statutory Trust I, HNC Statutory Trust IV, Westbank Capital Trust II, or Westbank Capital Trust III are redeemed before they mature, the redemption price will be the principal amount, plus any accrued but unpaid interest. If the debentures purchased by KeyCorp Capital II or KeyCorp Capital III are redeemed before they mature, the redemption price will be the greater of: (i) the principal amount, plus any accrued but unpaid interest, or (ii) the sum of the present values of principal and interest payments discounted at the Treasury Rate (as defined in the applicable indenture), plus 20 basis points for KeyCorp Capital II or 25 basis points for KeyCorp Capital III, or 50 basis points in the case of redemption upon either a tax or a capital treatment event for either KeyCorp Capital II or KeyCorp Capital III, plus any accrued but unpaid interest.
(c)The interest rates for the trust preferred securities issued by KeyCorp Capital II and KeyCorp Capital III are fixed. The trust preferred securities issued by KeyCorp Capital I, HNC Statutory Trust III, HNC Statutory Trust IV, Willow Grove Statutory Trust I, Westbank Capital Trust II, and Westbank Capital Trust III have a floating interest rate, based on three-month CME term SOFR plus 26.161 basis points, that reprices quarterly. The total interest rates are weighted-average rates.
17. Contingent Liabilities and Guarantees
Legal Proceedings
Litigation. From time to time, in the ordinary course of business, we and our subsidiaries are subject to various litigation, investigations, and administrative proceedings. Private, civil litigation may range from individual actions involving a single plaintiff to putative class action lawsuits with potentially thousands of class members. Investigations may involve both formal and informal proceedings, by both government agencies and self-regulatory bodies. These matters may involve claims for substantial monetary relief. At times, these matters may present novel claims or legal theories. Due to the complex nature of these various other matters, it may be years before some matters are resolved. While it is impossible to ascertain the ultimate resolution or range of financial liability, based on information presently known to us, we do not believe there is any matter to which we are a party, or involving any of our properties that, individually or in the aggregate, would reasonably be expected to have a material adverse effect on our financial condition. We continually monitor and reassess the potential materiality of these litigation matters. We note, however, that in light of the inherent uncertainty in legal proceedings there can be no assurance that the ultimate resolution will not exceed established reserves. As a result, the outcome of a particular matter, or a combination of matters, may be material to our results of operations for a particular period, depending upon the size of the loss or our income for that particular period.
Oren-Pines v. KeyBank. On October 4, 2024, the parties reached a settlement in principle, agreeing to resolve all claims (including all matters related thereto) brought in New York state court against KeyBank by Yaron Oren-Pines d/b/a In Common. These claims related to a KeyBank customer’s request for a wire transfer recall. The settlement amount to be paid by KeyBank is not material to our results of operations or financial condition.
Guarantees
We are a guarantor in various agreements with third parties. The following table shows the types of guarantees that we had outstanding at September 30, 2024. Information pertaining to the basis for determining the liabilities recorded in connection with these guarantees is included in Note 1 (“Summary of Significant Accounting Policies”) under the heading “Contingencies and Guarantees” beginning on page 115 of our 2023 Form 10-K.
| September 30, 2024 | Maximum Potential Undiscounted Future Payments | Liability Recorded | ||||||
| Dollars in millions | ||||||||
| Financial guarantees: | ||||||||
| Standby letters of credit | $ | 4,234 | $ | 77 | ||||
| Recourse agreement with FNMA | 7,743 | 63 | ||||||
| Residential mortgage reserve | 3,385 | 8 | ||||||
| Written put options (a) | 2,315 | 104 | ||||||
| Total | $ | 17,677 | $ | 252 | ||||
(a)The maximum potential undiscounted future payments represent notional amounts of derivatives qualifying as guarantees.
We determine the payment/performance risk associated with each type of guarantee described below based on the probability that we could be required to make the maximum potential undiscounted future payments shown in the preceding table. We use a scale of low (0% to 30% probability of payment), moderate (greater than 30% to 70% probability of payment), or high (greater than 70% probability of payment) to assess the payment/performance risk, and have determined that the payment/performance risk associated with each type of guarantee outstanding at September 30, 2024, is low. Information pertaining to the nature of each of the guarantees listed below is included in Note 22 (“Commitments, Contingent Liabilities, and Guarantees”) under the heading “Guarantees” beginning on page 172 of our 2023 Form 10-K.
Standby letters of credit. At September 30, 2024, our standby letters of credit had a remaining weighted-average life of 1.4 years, with remaining actual lives ranging from less than 1 year to 10.2 years.
Recourse agreement with FNMA. At September 30, 2024, the outstanding commercial mortgage loans in this program had a weighted-average remaining term of 6.4 years, and the unpaid principal balance outstanding of loans sold by us as a participant was $24.7 billion. The maximum potential amount of undiscounted future payments that we could be required to make under this program, as shown in the preceding table, is equal to approximately 31.3% of the principal balance of loans outstanding at September 30, 2024. FNMA delegates responsibility for originating, underwriting, and servicing mortgages, and we assume a limited portion of the risk of loss during the remaining term on each commercial mortgage loan that we sell to FNMA. We maintain a reserve for such potential losses of $63 million that we believe approximates the fair value of our liability for the guarantee as described in Note 4 (“Asset Quality”).
Residential Mortgage Banking. At September 30, 2024, the unpaid principal balance outstanding of loans sold by us in this program was $11.3 billion. The maximum potential amount of undiscounted future payments that we could be required to make under this program, as shown in the preceding table, is equal to approximately 30% of the principal balance of loans outstanding at September 30, 2024.
Our liability for estimated repurchase obligations on loans sold, which is included in “accrued expenses and other liabilities” on the Consolidated Balance Sheets, was $8 million at September 30, 2024. For more information on our residential mortgages, see Note 8 (“Mortgage Servicing Assets”).
Written put options. In the ordinary course of business, we “write” put options for clients that wish to mitigate their exposure to changes in interest rates and commodity prices. At September 30, 2024, our written put options had an average life of 1.1 years. These written put options are accounted for as derivatives at fair value, as further discussed in Note 7 (“Derivatives and Hedging Activities”).
Written put options where the counterparty is a broker-dealer or bank are accounted for as derivatives at fair value but are not considered guarantees since these counterparties typically do not hold the underlying instruments. In addition, we are a purchaser and seller of credit derivatives, which are further discussed in Note 7 (“Derivatives and Hedging Activities”).
Other Off-Balance Sheet Risk
Other off-balance sheet risk stems from financial instruments that do not meet the definition of a guarantee as specified in the applicable accounting guidance, and from other relationships. Additional information pertaining to types of other off-balance sheet risk is included in Note 22 (“Commitments, Contingent Liabilities, and Guarantees”) under the heading “Other Off-Balance Sheet Risk” on page 174 of our 2023 Form 10-K.
18. Accumulated Other Comprehensive Income
Our changes in AOCI for the three and nine months ended September 30, 2024, and September 30, 2023, are as follows:
| Dollars in millions | Unrealized gains (losses) on securities available for sale | Unrealized gains (losses) on derivative financial instruments | Net pension and postretirement benefit costs | Total | |||||||||||||
| Balance at December 31, 2023 | $ | (4,190) | $ | (763) | $ | (276) | $ | (5,229) | |||||||||
| Other comprehensive income before reclassification, net of income taxes | 850 | (85) | — | 765 | |||||||||||||
| Amounts reclassified from AOCI, net of income taxes (a) | 721 | 458 | 4 | 1,183 | |||||||||||||
| Net current-period other comprehensive income, net of income taxes | 1,571 | 373 | 4 | 1,948 | |||||||||||||
| Balance at September 30, 2024 | $ | (2,619) | $ | (390) | $ | (272) | $ | (3,281) | |||||||||
| Balance at June 30, 2024 | $ | (4,282) | $ | (589) | $ | (273) | $ | (5,144) | |||||||||
| Other comprehensive income before reclassification, net of income taxes | 951 | 57 | (1) | 1,007 | |||||||||||||
| Amounts reclassified from AOCI, net of income taxes (a) | 712 | 142 | 2 | 856 | |||||||||||||
| Net current-period other comprehensive income, net of income taxes | 1,663 | 199 | 1 | 1,863 | |||||||||||||
| Balance at September 30, 2024 | $ | (2,619) | $ | (390) | $ | (272) | $ | (3,281) | |||||||||
| Balance at December 31, 2022 | $ | (4,895) | $ | (1,124) | $ | (276) | $ | (6,295) | |||||||||
| Other comprehensive income before reclassification, net of income taxes | (509) | (376) | — | (885) | |||||||||||||
| Amounts reclassified from AOCI, net of income taxes (a) | — | 537 | 4 | 541 | |||||||||||||
| Net current-period other comprehensive income, net of income taxes | (509) | 161 | 4 | (344) | |||||||||||||
| Balance at September 30, 2023 | $ | (5,404) | $ | (963) | $ | (272) | $ | (6,639) | |||||||||
| Balance at June 30, 2023 | $ | (4,736) | $ | (1,035) | $ | (273) | $ | (6,044) | |||||||||
| Other comprehensive income before reclassification, net of income taxes | (668) | (115) | — | (783) | |||||||||||||
| Amounts reclassified from AOCI, net of income taxes (a) | — | 187 | 1 | 188 | |||||||||||||
| Net current-period other comprehensive income, net of income taxes | (668) | 72 | 1 | (595) | |||||||||||||
| Balance at September 30, 2023 | $ | (5,404) | $ | (963) | $ | (272) | $ | (6,639) | |||||||||
(a)See table below for details about these reclassifications.
Our reclassifications out of AOCI for the three and nine months ended September 30, 2024, and September 30, 2023, are as follows:
| Three months ended September 30, | Affected Line Item in the Consolidated Statement of Income | ||||||||||
| Dollars in millions | 2024 | 2023 | |||||||||
| Unrealized gains (losses) on securities available for sale | |||||||||||
| Realized gains | $ | — | $ | — | Net securities gains (losses) | ||||||
| Realized losses | (935) | — | Net securities gains (losses) | ||||||||
| (935) | — | Income (loss) from continuing operations before income taxes | |||||||||
| (223) | — | Income taxes | |||||||||
| $ | (712) | $ | — | Income (loss) from continuing operations | |||||||
| Unrealized gains (losses) on derivative financial instruments | |||||||||||
| Interest rate | $ | (184) | $ | (248) | Interest income — Loans | ||||||
| Interest rate | — | — | Interest expense — Long-term debt | ||||||||
| Interest rate | (3) | 2 | Investment banking and debt placement fees | ||||||||
| (187) | (246) | Income (loss) from continuing operations before income taxes | |||||||||
| (45) | (59) | Income taxes | |||||||||
| $ | (142) | $ | (187) | Income (loss) from continuing operations | |||||||
| Net pension and postretirement benefit costs | |||||||||||
| Amortization of losses | $ | (3) | $ | (3) | Other expense | ||||||
| Settlement loss | — | — | Other expense | ||||||||
| Amortization of unrecognized prior service credit | — | — | Other expense | ||||||||
| (3) | (3) | Income (loss) from continuing operations before income taxes | |||||||||
| (1) | (2) | Income taxes | |||||||||
| $ | (2) | $ | (1) | Income (loss) from continuing operations | |||||||
| Nine months ended September 30, | Affected Line Item in the Consolidated Statement of Income | ||||||||||
| Dollars in millions | 2024 | 2023 | |||||||||
| Unrealized gains (losses) on securities available for sale | |||||||||||
| Realized gains | $ | — | $ | — | Net securities gains (losses) | ||||||
| Realized losses | (948) | — | Net securities gains (losses) | ||||||||
| (948) | — | Income (loss) from continuing operations before income taxes | |||||||||
| (227) | — | Income taxes | |||||||||
| $ | (721) | $ | — | Income (loss) from continuing operations | |||||||
| Unrealized gains (losses) on derivative financial instruments | |||||||||||
| Interest rate | $ | (599) | $ | (708) | Interest income — Loans | ||||||
| Interest rate | (1) | (1) | Interest expense — Long-term debt | ||||||||
| Interest rate | (2) | 3 | Investment banking and debt placement fees | ||||||||
| (602) | (706) | Income (loss) from continuing operations before income taxes | |||||||||
| (144) | (169) | Income taxes | |||||||||
| $ | (458) | $ | (537) | Income (loss) from continuing operations | |||||||
| Net pension and postretirement benefit costs | |||||||||||
| Amortization of losses | $ | (8) | $ | (8) | Other expense | ||||||
| Settlement loss | — | — | Other expense | ||||||||
| Amortization of unrecognized prior service credit | 1 | 1 | Other expense | ||||||||
| (7) | (7) | Income (loss) from continuing operations before income taxes | |||||||||
| (3) | (3) | Income taxes | |||||||||
| $ | (4) | $ | (4) | Income (loss) from continuing operations | |||||||
19. Shareholders' Equity
Comprehensive Capital Plan
During the third quarter of 2024, Key did not complete any open market share repurchases. We repurchased less than $1 million of shares related to equity compensation programs in the third quarter of 2024.
Consistent with our capital plan, the Board declared a quarterly dividend of $.205 per Common Share for the third quarter of 2024.
Scotiabank Investment
On August 12, 2024, we entered into an Investment Agreement with Scotiabank pursuant to which Scotiabank agreed to make a strategic minority investment in KeyCorp of approximately $2.8 billion, representing approximately 14.9% pro forma common stock ownership of KeyCorp, for a fixed price of $17.17 per share. On August 30, 2024, Scotiabank completed the initial purchase of 47,829,359 of KeyCorp’s Common Shares with an investment of approximately $821 million in gross proceeds. With this investment, Scotiabank owns approximately 4.9% of KeyCorp’s Common Shares. The parties expect to complete the final purchase of approximately $2.0 billion of KeyCorp’s Common Shares in the first quarter of 2025, subject to Federal Reserve approval. The exact number of shares to be issued in connection with the final purchase is dependent on the total shares outstanding at the time of final purchase which precludes equity classification of the Investment Agreement. As such the Investment Agreement is accounted for as a financial instrument at fair value with changes recorded through earnings. As of September 30, 2024, the value of the financial instrument did not have a material impact to our results of operations or financial condition.
In connection with the completion of the initial purchase of the Scotiabank investment, we incurred $10 million in issuance costs, which are classified in shareholders’ equity and recorded against the gross proceeds received.
Preferred Stock
The following table summarizes our preferred stock at September 30, 2024.
| Preferred stock series | Amount outstanding (in millions) | Book value (net of capital surplus) | Shares authorized and outstanding | Par value | Liquidation preference | Ownership interest per depositary share | Liquidation preference per depositary share | Third quarter 2024 dividends paid per depositary share | ||||||||||||||||||
| 5.000% Fixed-to-Floating Rate Perpetual Noncumulative Series D | $ | 525 | $ | 519 | 21,000 | $ | 1 | $ | 25,000 | 1/25th | $ | 1,000 | $ | 12.50 | ||||||||||||
| 6.125% Fixed-to-Floating Rate Perpetual Noncumulative Series E | 500 | 490 | 500,000 | 1 | 1,000 | 1/40th | 25 | .382813 | ||||||||||||||||||
| 5.650% Fixed Rate Perpetual Noncumulative Series F | 425 | 412 | 425,000 | 1 | 1,000 | 1/40th | 25 | .353125 | ||||||||||||||||||
| 5.625% Fixed Rate Perpetual Non-Cumulative Series G | 450 | 435 | 450,000 | 1 | 1,000 | 1/40th | 25 | .351563 | ||||||||||||||||||
| 6.200% Fixed Rate Reset Perpetual Non-Cumulative Series H | 600 | 590 | 600,000 | 1 | 1,000 | 1/40th | 25 | .387500 |
20. Business Segment Reporting
The following is description of the segments and their primary businesses at September 30, 2024.
Consumer Bank
The Consumer Bank serves individuals and small businesses throughout our 15-state branch footprint as well as healthcare professionals nationally through our Laurel Road digital brand by offering a variety of deposit and investment products, personal finance and financial wellness services, lending, mortgage and home equity, student loan refinancing, credit card, treasury services, and business advisory services. In addition, wealth management and investment services are offered to assist institutional, non-profit, and high-net-worth clients with their banking, trust, portfolio management, charitable giving, and related needs.
Commercial Bank
The Commercial Bank is an aggregation of our Institutional and Commercial operating segments. The Commercial operating segment is a full-service corporate bank focused principally on serving the borrowing, cash management, and capital markets needs of middle market clients within Key’s 15-state branch footprint. The Institutional operating segment operates nationally in providing lending, equipment financing, and banking products and services to large corporate and institutional clients. The industry coverage and product teams have established expertise in the following sectors: Consumer, Energy, Healthcare, Industrial, Public Sector, Real Estate, and Technology. It is also a significant, national, commercial real estate lender and third-party servicer of commercial mortgage loans and a special servicer of CMBS. The Institutional operating segment is also a significant, national, commercial real estate lender and third-party master and special servicer of commercial mortgage loans. The operating segment also includes the KBCM platform which provides a broad suite of capital markets products and services including syndicated finance, debt and equity underwriting, fixed income and equity sales and trading, derivatives, foreign exchange, mergers & acquisition and other advisory, and public finance.
Other
Other includes various corporate treasury activities such as management of our investment securities portfolio, long-term debt, short-term liquidity and funding activities, and balance sheet risk management, our principal investing unit, and various exit portfolios as well as reconciling items, which primarily represent the unallocated portion of nonearning assets of corporate support functions. Charges related to the funding of these assets are part of net interest income and are allocated to the business segments through noninterest expense. Reconciling items also include intercompany eliminations and certain items that are not allocated to the business segments because they do not reflect their normal operations.
Developing and applying the methodologies that we use to allocate items among our lines of business is a dynamic process. Accordingly, financial results may be revised periodically to reflect enhanced alignment of expense base allocation drivers, changes in the risk profile of a particular business, or changes in our organizational structure.
The table below shows selected financial data for our business segments for the three- and nine-month periods ended September 30, 2024, and September 30, 2023. Capital is assigned to each business segment based on a combination of regulatory and economic equity.
| Three months ended September 30, | Consumer Bank | Commercial Bank | Other | Total Key | |||||||||||||||||||||||||||||||
| Dollars in millions | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||
| SUMMARY OF OPERATIONS | |||||||||||||||||||||||||||||||||||
| Net interest income (TE) | $ | 584 | $ | 534 | $ | 460 | $ | 446 | $ | (80) | $ | (57) | $ | 964 | $ | 923 | |||||||||||||||||||
| Noninterest income | 230 | 241 | 408 | 363 | (907) | 39 | (269) | 643 | |||||||||||||||||||||||||||
| Total revenue (TE) (a) | 814 | 775 | 868 | 809 | (987) | (18) | 695 | 1,566 | |||||||||||||||||||||||||||
| Provision for credit losses | 52 | 14 | 41 | 68 | 2 | (1) | 95 | 81 | |||||||||||||||||||||||||||
| Depreciation and amortization expense | 17 | 21 | 18 | 21 | 18 | 13 | 53 | 55 | |||||||||||||||||||||||||||
| Other noninterest expense | 632 | 655 | 427 | 412 | (18) | (12) | 1,041 | 1,055 | |||||||||||||||||||||||||||
| Income (loss) from continuing operations before income taxes (TE) | 113 | 85 | 382 | 308 | (989) | (18) | (494) | 375 | |||||||||||||||||||||||||||
| Allocated income taxes and TE adjustments | 27 | 20 | 82 | 68 | (192) | (15) | (83) | 73 | |||||||||||||||||||||||||||
| Income (loss) from continuing operations | 86 | 65 | 300 | 240 | (797) | (3) | (411) | 302 | |||||||||||||||||||||||||||
| Income (loss) from discontinued operations, net of taxes | — | — | — | — | 1 | 1 | 1 | 1 | |||||||||||||||||||||||||||
| Net income (loss) | $ | 86 | $ | 65 | $ | 300 | $ | 240 | $ | (796) | $ | (2) | $ | (410) | $ | 303 | |||||||||||||||||||
| AVERAGE BALANCES (b) | |||||||||||||||||||||||||||||||||||
| Loans and leases | $ | 38,332 | $ | 41,610 | $ | 67,452 | $ | 75,598 | $ | 460 | $ | 419 | $ | 106,244 | $ | 117,627 | |||||||||||||||||||
| Total assets (a) | 41,188 | 44,429 | 76,395 | 85,930 | 70,026 | 61,982 | 187,609 | 192,341 | |||||||||||||||||||||||||||
| Deposits | 86,431 | 82,683 | 58,696 | 56,078 | 2,644 | 6,064 | 147,771 | 144,825 | |||||||||||||||||||||||||||
| OTHER FINANCIAL DATA | |||||||||||||||||||||||||||||||||||
| Net loan charge-offs (b) | $ | 54 | $ | 36 | $ | 99 | $ | 35 | $ | 1 | $ | — | $ | 154 | $ | 71 | |||||||||||||||||||
| Return on average allocated equity (b) | 10.34 | % | 7.42 | % | 11.98 | % | 9.11 | % | (125.18) | % | 11.90 | % | (10.35) | % | 8.66 | % | |||||||||||||||||||
| Return on average allocated equity | 10.34 | 7.42 | 11.98 | 9.11 | (125.02) | 7.93 | (10.32) | 8.69 | |||||||||||||||||||||||||||
| Average full-time equivalent employees (c) | 7,388 | 7,666 | 2,387 | 2,549 | 7,030 | 7,451 | 16,805 | 17,666 |
(a)Substantially all revenue generated by our major business segments is derived from clients that reside in the United States. Substantially all long-lived assets, including premises and equipment, capitalized software, and goodwill held by our major business segments, are located in the United States.
(b)From continuing operations.
(c)The number of average full-time equivalent employees was not adjusted for discontinued operations.
| Nine months ended September 30, | Consumer Bank | Commercial Bank | Other | Total Key | |||||||||||||||||||||||||||||||
| Dollars in millions | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||
| SUMMARY OF OPERATIONS | |||||||||||||||||||||||||||||||||||
| Net interest income (TE) | $ | 1,651 | $ | 1,677 | $ | 1,268 | $ | 1,414 | $ | (170) | $ | (76) | $ | 2,749 | $ | 3,015 | |||||||||||||||||||
| Noninterest income | 689 | 709 | 1,167 | 1,079 | (851) | 72 | 1,005 | 1,860 | |||||||||||||||||||||||||||
| Total revenue (TE) (a) | 2,340 | 2,386 | 2,435 | 2,493 | (1,021) | (4) | 3,754 | 4,875 | |||||||||||||||||||||||||||
| Provision for credit losses | 83 | 106 | 231 | 283 | (18) | (2) | 296 | 387 | |||||||||||||||||||||||||||
| Depreciation and amortization expense | 58 | 62 | 59 | 67 | 44 | 47 | 161 | 176 | |||||||||||||||||||||||||||
| Other noninterest expense | 1,943 | 1,938 | 1,258 | 1,213 | (46) | 35 | 3,155 | 3,186 | |||||||||||||||||||||||||||
| Income (loss) from continuing operations before income taxes (TE) | 256 | 280 | 887 | 930 | (1,001) | (84) | 142 | 1,126 | |||||||||||||||||||||||||||
| Allocated income taxes and TE adjustments | 61 | 67 | 176 | 196 | (176) | (36) | 61 | 227 | |||||||||||||||||||||||||||
| Income (loss) from continuing operations | 195 | 213 | 711 | 734 | (825) | (48) | 81 | 899 | |||||||||||||||||||||||||||
| Income (loss) from discontinued operations, net of taxes | — | — | — | — | 2 | 3 | 2 | 3 | |||||||||||||||||||||||||||
| Net income (loss) | $ | 195 | $ | 213 | $ | 711 | $ | 734 | $ | (823) | $ | (45) | $ | 83 | $ | 902 | |||||||||||||||||||
| AVERAGE BALANCES (b) | |||||||||||||||||||||||||||||||||||
| Loans and leases | $ | 39,139 | $ | 42,118 | $ | 69,105 | $ | 76,816 | $ | 494 | $ | 437 | $ | 108,738 | $ | 119,371 | |||||||||||||||||||
| Total assets (a) | 41,966 | 44,945 | 78,234 | 86,727 | 66,491 | 61,551 | 186,691 | 193,223 | |||||||||||||||||||||||||||
| Deposits | 85,305 | 82,535 | 57,467 | 53,983 | 2,182 | 7,198 | 144,954 | 143,716 | |||||||||||||||||||||||||||
| OTHER FINANCIAL DATA | |||||||||||||||||||||||||||||||||||
| Net loan charge-offs (b) | $ | 144 | $ | 93 | $ | 200 | $ | 76 | (18) | (1) | $ | 326 | $ | 168 | |||||||||||||||||||||
| Return on average allocated equity (b) | 7.64 | % | 8.04 | % | 9.50 | % | 9.37 | % | (68.90) | % | (713.06) | % | 0.72 | % | 8.57 | % | |||||||||||||||||||
| Return on average allocated equity | 7.64 | 8.04 | 9.50 | 9.37 | (68.74) | (668.50) | 0.74 | 8.60 | |||||||||||||||||||||||||||
| Average full-time equivalent employees (c) | 7,360 | 7,850 | 2,347 | 2,530 | 7,027 | 7,500 | 16,734 | 17,880 |
(a)Substantially all revenue generated by our major business segments is derived from clients that reside in the United States. Substantially all long-lived assets, including premises and equipment, capitalized software, and goodwill held by our major business segments, are located in the United States.
(b)From continuing operations.
(c)The number of average full-time equivalent employees was not adjusted for discontinued operations.
21. Revenue from Contracts with Customers
The following table represents a disaggregation of revenue from contracts with customers, by business segment, for the three- and nine-month periods ended September 30, 2024, and September 30, 2023. The development and application of the methodologies that we use to allocate items among our business segments is a dynamic process. Accordingly, financial results may be revised periodically to reflect enhanced alignment of expense base allocations drivers, changes in the risk profile of a particular business, or changes in our organizational structure.
| Three months ended September 30, 2024 | Three months ended September 30, 2023 | ||||||||||||||||||||||
| Dollars in millions | Consumer Bank | Commercial Bank | Total Contract Revenue | Consumer Bank | Commercial Bank | Total Contract Revenue | |||||||||||||||||
| NONINTEREST INCOME | |||||||||||||||||||||||
| Trust and investment services income | $ | 114 | $ | 17 | $ | 131 | $ | 104 | $ | 16 | $ | 120 | |||||||||||
| Investment banking and debt placement fees | — | 128 | 128 | — | 70 | 70 | |||||||||||||||||
| Services charges on deposit accounts | 35 | 32 | 67 | 41 | 28 | 69 | |||||||||||||||||
| Cards and payments income | 45 | 45 | 90 | 43 | 42 | 85 | |||||||||||||||||
| Other noninterest income | 3 | — | 3 | 3 | — | 3 | |||||||||||||||||
| Total revenue from contracts with customers | $ | 197 | $ | 222 | $ | 419 | $ | 191 | $ | 156 | $ | 347 | |||||||||||
| Other noninterest income (a) | $ | 219 | $ | 257 | |||||||||||||||||||
| Noninterest income from Other(b) | (907) | 39 | |||||||||||||||||||||
| Total noninterest income | $ | (269) | $ | 643 | |||||||||||||||||||
(a)Noninterest income considered earned outside the scope of contracts with customers.
(b)Other includes other segments that consists of corporate treasury, our principal investing unit, and various exit portfolios as well as reconciling items which primarily represents the unallocated portion of nonearning assets of corporate support functions. Charges related to the funding of these assets are part of net interest income and are allocated to the business segments through noninterest expense. Reconciling items also includes intercompany eliminations and certain items that are not allocated to the business segments because they do not reflect their normal operations. Refer to Note 20 (“Business Segment Reporting”) for more information.
| Nine months ended September 30, 2024 | Nine months ended September 30, 2023 | ||||||||||||||||||||||
| Dollars in millions | Consumer Bank | Commercial Bank | Total Contract Revenue | Consumer Bank | Commercial Bank | Total Contract Revenue | |||||||||||||||||
| NONINTEREST INCOME | |||||||||||||||||||||||
| Trust and investment services income | $ | 334 | $ | 51 | $ | 385 | $ | 306 | $ | 50 | $ | 356 | |||||||||||
| Investment banking and debt placement fees | — | 357 | 357 | — | 261 | 261 | |||||||||||||||||
| Services charges on deposit accounts | 103 | 93 | 196 | 121 | 84 | 205 | |||||||||||||||||
| Cards and payments income | 133 | 114 | 247 | 136 | 107 | 243 | |||||||||||||||||
| Other noninterest income | 10 | — | 10 | 9 | — | 9 | |||||||||||||||||
| Total revenue from contracts with customers | $ | 580 | $ | 615 | $ | 1,195 | $ | 572 | $ | 502 | $ | 1,074 | |||||||||||
| Other noninterest income (a) | $ | 661 | $ | 714 | |||||||||||||||||||
| Noninterest income from Other(b) | (851) | 72 | |||||||||||||||||||||
| Total noninterest income | $ | 1,005 | $ | 1,860 | |||||||||||||||||||
We had no material contract assets or contract liabilities as of September 30, 2024, and September 30, 2023.
Report of Independent Registered Public Accounting Firm
To the Shareholders and Board of Directors of KeyCorp
Results of Review of Interim Financial Statements
We have reviewed the accompanying consolidated balance sheet of KeyCorp as of September 30, 2024, the related consolidated statements of income, comprehensive income, changes in equity for the three- and nine-month periods ended September 30, 2024 and 2023, the related consolidated statements of cash flows for the nine-month periods ended September 30, 2024 and 2023, and the related notes (collectively referred to as the “consolidated interim financial statements”). Based on our reviews, we are not aware of any material modifications that should be made to the consolidated interim financial statements for them to be in conformity with U.S. generally accepted accounting principles.
We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheet of KeyCorp as of December 31, 2023, the related consolidated statements of income, comprehensive income, changes in equity and cash flows for the year then ended, and the related notes (not presented herein); and in our report dated February 22, 2024, we expressed an unqualified audit opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying consolidated balance sheet as of December 31, 2023, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.
Basis for Review Results
These financial statements are the responsibility of KeyCorp's management. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to KeyCorp in accordance with the U.S. federal securities laws and the applicable rules and regulations of the SEC and the PCAOB. We conducted our review in accordance with the standards of the PCAOB. A review of interim financial statements consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the PCAOB, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
![]() | |||||
| Cleveland, Ohio | |||||
| November 6, 2024 |
Previous: Item 2. Management’s Discussion & Analysis of Financial Condition & Results of Operations · Next: Item 3. Quantitative and Qualitative Disclosure about Market Risk
