02:08:51 EST Sat 07 Feb 2026
Enter Symbol
or Name
USA
CA



KEYCORP REPORTS FOURTH QUARTER 2025 NET INCOME OF $474 MILLION, OR $.43 PER DILUTED COMMON SHARE

2026-01-20 06:30 ET - News Release

KEYCORP REPORTS FOURTH QUARTER 2025 NET INCOME OF $474 MILLION, OR $.43 PER DILUTED COMMON SHARE

PR Newswire

Revenue of $2.0 billion; Record full year revenue of $7.5 billion, up 16% year-over-year adjusted for selected items(a),(b)

Pre-provision net revenue(b) increased $46 million quarter-over-quarter; Full year pre-provision net revenue increased 44% year-over-year adjusted for selected items(a),(b)

Net interest income increased 3% quarter-over-quarter, and net interest margin of 2.82% increased 7 bps

Nonperforming assets decreased 6% quarter-over-quarter; Net charge-offs decreased 3 bps to 39 bps

Common Equity Tier 1 ratio of 11.7%(c); Repurchased $200 million of common shares during the quarter

CLEVELAND, Jan. 20, 2026 /PRNewswire/ -- KeyCorp (NYSE: KEY) today announced net income from continuing operations attributable to Key common shareholders of $474 million, or $.43 per diluted common share, or adjusted net income of $458 million, or $.41 per diluted common share(b), for the fourth quarter of 2025. The fourth quarter of 2025 included a $16 million after-tax benefit related to the updated FDIC special assessment(a). For the third quarter of 2025, net income from continuing operations attributable to Key common shareholders was $454 million, or $.41 per diluted common share, or adjusted net income of $450 million, or $.41 per diluted common share(b). For the fourth quarter of 2024, KeyCorp reported a net loss from continuing operations attributable to Key common shareholders of $(279) million, or $(.28) per diluted common share, or adjusted net income of $378 million, or $.38 per diluted common share(b). Included in the fourth quarter of 2024 are after-tax charges of $(657) million, or $(.66) per diluted common share, related to the loss on the sale of securities(a), a $2 million after-tax charge related to the Scotiabank investment agreement valuation(a), and a $2 million after-tax benefit related to the updated FDIC special assessment(a).

Comments from Chairman and CEO, Chris Gorman

"Our strong fourth quarter and full-year results demonstrate the consistent and significant progress we are making on our path to achieving sustainable mid-to-high teens returns on tangible common equity. Fourth quarter revenue exceeded $2 billion, and full year revenue was a record, up 16% year-over-year(b). Full year results met or exceeded each of the financial targets we communicated at the beginning of the year. During the year, we generated approximately 1,200 basis points of adjusted operating leverage(b) and 280 basis points of adjusted fee-based operating leverage(b). Tangible book value per share grew 3% sequentially and 18% year-over-year.

In addition to driving greater return on capital, we remain committed to the return of capital. To this end, we resumed share repurchases at an accelerated pace, buying back $200 million of common shares in the fourth quarter while maintaining peer-leading capital ratios. Given our excess capital position and meaningful capital generation capabilities, we are well positioned to further increase our return of capital to our shareholders in 2026.

Looking forward, I am confident that we will deliver another year of strong organic revenue and earnings growth. Our strategic investments - particularly in front-line bankers and technology - continue to fuel organic growth and enhance our ability to deliver best-in-class capabilities and service to our clients. Business momentum remains strong. Assets under management reached a record $70 billion. Investment banking and debt placement fees recorded the second-best annual performance in our history, and pipelines remain elevated.

I am incredibly proud of our results, our continued momentum, and most importantly, the talented teammates behind our success. This morning, we announced changes to the composition of our Board which reflect strong leadership that will drive the next phase of value creation for Key. I remain confident that our focus, resilience, and dedication will continue to deliver value to the stakeholders we serve - our shareholders, our clients, and our communities."


 (a) See table on page 25 for more information on Selected Items Impact on Earnings.


  (b) The table entitled "GAAP to Non-GAAP Reconciliations" in the attached financial supplement presents the computations of certain financial measures related to "adjusted revenue", "pre-provision net revenue", "adjusted pre-provision net revenue", "adjusted noninterest income", "adjusted noninterest expense", "adjusted total operating leverage", "adjusted fee-based
   operating leverage", "adjusted net income", and "adjusted earnings per share". The table reconciles the GAAP performance measures to the corresponding non-GAAP measures, which provides a basis for period-to-period comparisons.



 (c) December 31, 2025 ratio is estimated


      
            Selected Financial Highlights





      
            Dollars in millions, except per share data                                                                     Change 4Q25 vs.


                                                                                               4Q25    3Q25      4Q24      3Q25                    4Q24



      Income (loss) from continuing operations attributable to Key common shareholders        $474     $454     $(279)     4.4 %                     N/M



      Income (loss) from continuing operations attributable to Key common shareholders per     .43      .41      (.28)       4.9                      N/M
  common share - assuming dilution



      Book value at period end                                                               16.27    15.86      14.21        2.6                   14.5 %



      Return on average tangible common equity from continuing operations (a)              12.43 % 12.51 %  (9.69) %   (8) bps                     N/M



      Return on average total assets from continuing operations                               1.08     1.04      (.52)         4                  160 bps



      Common Equity Tier 1 ratio (b)                                                          11.7     11.8       11.9       (10)                    (20)



      Net interest margin (TE) from continuing operations                                     2.82     2.75       2.41          7                       41





  (a)                                             The table entitled "GAAP to Non-GAAP Reconciliations" in the attached financial supplement presents the computations of certain financial measures related
                                                   to "tangible common equity." The table reconciles the GAAP performance measures to the corresponding non-GAAP measures, which provides a basis for
                                                   period-to-period comparisons.


  (b)                                           
 December 31, 2025 ratio is estimated.



 TE = Taxable Equivalent, N/M = Not Meaningful


 
            INCOME STATEMENT HIGHLIGHTS





 
            Revenue





 
            Dollars in millions                                      Change 4Q25 vs.


                                             4Q25  3Q25  4Q24   3Q25                    4Q24



 Net interest income (TE)                 $1,223 $1,193 $1,061   2.5 %                  15.3 %



 Noninterest income                          782    702  (196)   11.4                      N/M



 Total revenue (TE)                       $2,005 $1,895   $865   5.8 %                 131.8 %






          TE = Taxable Equivalent, N/M = Not Meaningful

Taxable-equivalent net interest income was $1.22 billion for the fourth quarter of 2025 and the net interest margin was 2.82%. Compared to the fourth quarter of 2024, net interest income increased by $162 million, and the net interest margin increased by 41 basis points. These increases primarily reflect lower deposit costs, the reinvestment of proceeds from maturing low-yielding investment securities, swaps and fixed-rate loans into higher-yielding investments, and the repositioning of the available-for-sale portfolio during the fourth quarter of 2024. Additionally, the balance sheet composition shifted to reflect a more favorable mix of higher-yielding commercial and industrial loans and an improved funding mix as lower-cost deposits increased while wholesale borrowings declined. These benefits were partially offset by the impact of lower interest rates on variable-rate earning assets.

Compared to the third quarter of 2025, taxable-equivalent net interest income increased by $30 million, and the net interest margin increased by 7 basis points. These increases were driven by lower deposit costs, an improved funding mix as lower-cost deposit balances increased while wholesale borrowings declined, and a shift in the balance sheet composition to a more favorable mix of higher-yielding commercial and industrial loans. These benefits were partially offset by the impact of lower interest rates on variable-rate earning assets.


 
            Noninterest Income





 
            Dollars in millions                                          Change 4Q25 vs.


                                                 4Q25 3Q25   4Q24   3Q25                    4Q24



 Trust and investment services income           $156  $150    $142   4.0 %                   9.9 %



 Investment banking and debt placement fees      243   184     221    32.1                     10.0



 Cards and payments income                        84    86      85   (2.3)                   (1.2)



 Service charges on deposit accounts              78    75      65     4.0                     20.0



 Corporate services income                        81    72      69    12.5                     17.4



 Commercial mortgage servicing fees               68    73      68   (6.8)



 Corporate-owned life insurance income            40    35      36    14.3                     11.1



 Consumer mortgage income                         16    14      16    14.3



 Operating lease income and other leasing gains    9    11      15  (18.2)                  (40.0)



 Other income                                      7     8     (5) (12.5)                     N/M



 Net securities gains (losses)                        (6)  (908)    N/M                     N/M



 Total noninterest income                       $782  $702  $(196) 11.4 %                     N/M






          N/M = Not Meaningful

Compared to the fourth quarter of 2024, noninterest income increased by $978 million. The increase was primarily driven by the impact of a $915 million loss on the sale of securities as part of the strategic repositioning of the portfolio in the fourth quarter of 2024. Adjusted noninterest income(a) grew 8% primarily driven by a $22 million increase in investment banking and debt placement fees, a $12 million increase in corporate services income, and continued momentum in trust and investment services and commercial payments.

Compared to the third quarter of 2025, noninterest income increased by $80 million. The increase was driven by a $59 million increase in investment banking and debt placement fees reflective of higher merger and acquisition advisory fees as well as commercial debt placement fees, a $9 million increase in corporate services income, and a $6 million increase in trust and investment services income.


 
            Noninterest Expense





 
            Dollars in millions                                     Change 4Q25 vs.


                                            4Q25  3Q25  4Q24   3Q25                    4Q24



 Personnel expense                         $790   $742   $734   6.5 %                   7.6 %



 Net occupancy                               69     65     67     6.2                      3.0



 Computer processing                        106    105    107     1.0                     (.9)



 Business services and professional fees     61     44     55    38.6                     10.9



 Equipment                                   22     20     20    10.0                     10.0



 Operating lease expense                      8      9     15  (11.1)                  (46.7)



 Marketing                                   28     22     33    27.3                   (15.2)



 Other expense                              157    170    198   (7.6)                  (20.7)



 Total noninterest expense               $1,241 $1,177 $1,229   5.4 %                   1.0 %



Compared to the fourth quarter of 2024, noninterest expense increased by $12 million. The increase was predominantly driven by a $56 million increase in personnel expense primarily related to incentive compensation associated with noninterest income growth, continued investments in people, and employee benefits. These were partially offset by a decrease in other expense related to a $21 million benefit associated with the updated FDIC special assessment.

Compared to the third quarter of 2025, noninterest expense increased by $64 million. The increase was predominantly driven by a $48 million increase in personnel expense, primarily related to incentive compensation associated with noninterest income growth, seasonally higher employee benefits, and continued investments in people. Business services and professional fees increased by $17 million due to technology-related investments and seasonality. These were partially offset by a decrease in other expense related to a $21 million benefit associated with the updated FDIC special assessment.


 (a) The table entitled "GAAP to Non-GAAP Reconciliations" in the attached financial supplement presents the computations related to "adjusted noninterest income". The table reconciles the GAAP performance measures to the corresponding non-GAAP measures, which provides a basis for period-to-period comparisons.

               BALANCE SHEET HIGHLIGHTS





 
            Average Loans




               Dollars in millions                                         Change 4Q25 vs.


                                            4Q25    3Q25    4Q24   3Q25                    4Q24



 Commercial and industrial (a)          $57,541  $56,571  $52,887   1.7 %                   8.8 %



 Other commercial loans                  18,497   18,826   19,202   (1.7)                   (3.7)



 Total consumer loans                    30,278   30,830   32,622   (1.8)                   (7.2)



 Total loans                           $106,316 $106,227 $104,711   0.1 %                   1.5 %





 (a) Commercial and industrial average loan balances include $211 million, $214 million, and $216 million of assets from commercial credit cards at December 31,
      2025, September 30, 2025, and December 31, 2024, respectively.

Average loans were $106.3 billion for the fourth quarter of 2025, an increase of $1.6 billion compared to the fourth quarter of 2024. Average commercial loans increased by $3.9 billion, primarily driven by a $4.7 billion increase in commercial and industrial loans, partially offset by modest reduction in commercial real estate loans. Average consumer loans declined by $2.3 billion, reflective of the intentional run-off of low-yielding loans, primarily consumer mortgages.

Compared to the third quarter of 2025, average loans increased by $89 million. Average commercial loans increased $641 million, primarily driven by an increase in commercial and industrial loans. Average consumer loans declined by $552 million, reflective of the intentional run-off of low-yielding loans.

               Average Deposits




               Dollars in millions                                           Change 4Q25 vs.


                                       4Q25    3Q25    4Q24          3Q25                          4Q24



 Non-time deposits                $136,853 $135,135 $132,092          1.3 %                         3.6 %



 Time deposits                      13,857   15,239   17,641          (9.1)                        (21.5)



 Total deposits                   $150,710 $150,374 $149,733           .2 %                          .7 %




  Cost of total deposits             1.81 %  1.97 %  2.18 %   (16) bps                      (37) bps



Average deposits totaled $150.7 billion for the fourth quarter of 2025, an increase of $977 million compared to the year-ago quarter, reflecting growth in commercial deposits.

Compared to the third quarter of 2025, average deposits increased by $336 million, driven by higher commercial client balances which offset a $1.3 billion decline in brokered CDs. The rate paid on interest-bearing deposits declined by 20 basis points, and the overall cost of deposits declined by 16 basis points to 1.81%.


 
            ASSET QUALITY





 
            Dollars in millions                                                                Change 4Q25 vs.


                                                              4Q25  3Q25   4Q24           3Q25                          4Q24



 Net loan charge-offs                                        $104   $114    $114         (8.8) %                       (8.8) %



 Net loan charge-offs to average total loans                .39 % .42 %  .43 %   (3) bps                      (4) bps



 Nonperforming loans at period end                           $615   $658    $758         (6.5) %                      (18.9) %



 Nonperforming assets at period end                           627    668     772           (6.1)                        (18.8)



 Allowance for loan and lease losses                        1,427  1,444   1,409           (1.2)                           1.3



 Allowance for credit losses                                1,740  1,736   1,699             0.2                            2.4



 Provision for credit losses                                  108    107      39             0.9                            N/M





 Allowance for loan and lease losses to nonperforming loans 232 % 219 %  186 %            N/M                           N/M



 Allowance for credit losses to nonperforming loans           283    264     224             N/M                           N/M






          N/M = Not Meaningful

Net loan charge-offs for the fourth quarter of 2025 totaled $104 million, or 0.39% of average total loans. These results compare to $114 million, or 0.43%, for the fourth quarter of 2024 and $114 million, or 0.42%, for the third quarter of 2025.

Key's allowance for credit losses was $1.7 billion, or 1.63% of total period-end loans at December 31, 2025, compared to 1.63% at December 31, 2024, and 1.64% at September 30, 2025. A relatively stable reserve build of $4 million during the fourth quarter of 2025 was the result of the net impact of improving credit quality trends and resilient economic forecasts offset by growth in unfunded commitments.

At December 31, 2025, Key's nonperforming loans totaled $615 million, which represented 0.58% of period-end portfolio loans. These results compare to 0.73% at December 31, 2024, and 0.62% at September 30, 2025. Nonperforming assets at December 31, 2025, totaled $627 million, and represented 0.59% of period-end portfolio loans and OREO and other nonperforming assets. These results compare to 0.74% at December 31, 2024, and 0.63% at September 30, 2025.

CAPITAL

Key's estimated risk-based capital ratios, included in the following table, continued to exceed all "well-capitalized" regulatory benchmarks at December 31, 2025.


 
            Capital Ratios




                                                12/31/2025 9/30/2025  12/31/2024



 Common Equity Tier 1 (a)                          11.7 %    11.8 %      11.9 %



 Tier 1 risk-based capital (a)                       13.4       13.5         13.7



 Total risk-based capital (a)                        15.6       15.8         16.2



 Tangible common equity to tangible assets (b)        8.4        8.1          7.0



 Leverage (a)                                        10.5       10.4         10.0





 (a) December 31, 2025 ratio is estimated. As of January 1, 2025, the CECL optional transition provision had been fully phased-in. Amounts prior to January 1,
      2025, reflect Key's election to adopt the CECL optional transition provision.


 (b) The table entitled "GAAP to Non-GAAP Reconciliations" in the attached financial supplement presents the computations of certain financial measures related
      to "tangible common equity." The table reconciles the GAAP performance measures to the corresponding non-GAAP measures, which provides a basis for
      period-to-period comparisons.

Key's regulatory capital position remained strong in the fourth quarter of 2025. As shown in the preceding table, at December 31, 2025, Key's estimated Common Equity Tier 1 and Tier 1 risk-based capital ratios stood at 11.7% and 13.4%, respectively.


        
            Summary of Changes in Common Shares Outstanding





        
            In thousands                                                                                                                                 Change 4Q25 vs.


                                                                                                                                      4Q25      3Q25      4Q24                        3Q25      4Q24



        Shares outstanding at beginning of period                                                                       1,112,952  1,112,453    991,251                                 12.3 %



        Share repurchases                                                                                                (11,109)                                             N/M       N/M



        Shares issued under employee compensation plans (net of cancellations and                                             558        499        493                       11.8 %      13.2
returns)



        Shares issued under Scotiabank investment agreement                                                                                   115,042                                    N/M


                                                                                   
 Shares outstanding at end of period           1,102,401  1,112,952  1,106,786                       (.9) %    (.4) %






          N/M = Not Meaningful

During the fourth quarter of 2025, Key declared a dividend of $.205 per common share. The reduction in share count was driven by $200 million of common shares repurchased.

LINE OF BUSINESS RESULTS

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


   
            Major Business Segments





   
            Dollars in millions                                                                                           Change 4Q25 vs.


                                                                                               4Q25  3Q25     4Q24     3Q25                     4Q24



   
            
              Revenue from continuing operations (TE)

---


   Consumer Bank                                                                              $948   $935      $865     1.4 %                    9.6 %



   Commercial Bank                                                                           1,109  1,014     1,001       9.4                      10.8



   Other (a)                                                                                  (52)  (54)  (1,001)      3.7                      94.8



        Total                                                                               $2,005 $1,895      $865     5.8 %                  131.8 %





   
            
              Income (loss) from continuing operations attributable to Key

---


   Consumer Bank                                                                              $137   $152       $83   (9.9) %                   65.1 %



   Commercial Bank                                                                             410    367       381      11.7                       7.6



   Other (a)                                                                                  (38)  (29)    (708)   (31.0)                     94.6



        Total                                                                                 $509   $490    $(244)    3.9 %                  308.6 %





  (a)                     Other includes other segments that consists of corporate treasury, 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. Corporate treasury includes realized gains and losses
                           from transactions associated with Key's investment securities portfolio. 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.



 TE = Taxable Equivalent


 
            Consumer Bank





 
            Dollars in millions                                            Change 4Q25 vs.


                                                         4Q25   3Q25   4Q24   3Q25            4Q24



 
            Summary of operations



 Net interest income (TE)                               $696    $691    $632    .7 %          10.1 %



 Noninterest income                                      252     244     233     3.3              8.2



 Total revenue (TE)                                      948     935     865     1.4              9.6



 Provision for credit losses                              32      40      43  (20.0)          (25.6)



 Noninterest expense                                     735     695     713     5.8              3.1



 Income (loss) before income taxes (TE)                  181     200     109   (9.5)            66.1



 Allocated income taxes (benefit) and TE adjustments      44      48      26   (8.3)            69.2



 Net income (loss) attributable to Key                  $137    $152     $83 (9.9) %          65.1 %





 
            Average balances



 Loans and leases                                    $34,683 $35,363 $37,567 (1.9) %         (7.7) %



 Total assets                                         37,731  38,374  40,563   (1.7)           (7.0)



 Deposits                                             87,738  87,692  87,476      .1               .3





 
            Assets under management at period end  $69,964 $67,855 $61,361   3.1 %          14.0 %






          TE = Taxable Equivalent

               Additional Consumer Bank Data





 
            Dollars in millions                                           Change 4Q25 vs.


                                                4Q25   3Q25   4Q24   3Q25                    4Q24



 
            Noninterest income


  Trust and investment services income          $128    $124    $115   3.2 %                  11.3 %


  Service charges on deposit accounts             38      36      32     5.6                     18.8



 Cards and payments income                       60      61      61   (1.6)                   (1.6)



 Consumer mortgage income                        16      14      17    14.3                    (5.9)



 Other noninterest income                        10       9       8    11.1                     25.0



 Total noninterest income                      $252    $244    $233   3.3 %                   8.2 %




               Average deposit balances



 Money market deposits                      $35,390 $35,278 $31,968    .3 %                  10.7 %



 Demand deposits                             22,879  22,604  22,442     1.2                      1.9



 Savings deposits                             4,177   4,291   4,391   (2.7)                   (4.9)



 Time deposits                               11,061  11,113  13,979    (.5)                  (20.9)



 Noninterest-bearing deposits                14,231  14,406  14,696   (1.2)                   (3.2)



 Total deposits                             $87,738 $87,692 $87,476    .1 %                    .3 %





 
            Other data



 Branches                                       940     942     943



 Automated teller machines                    1,120   1,152   1,182



Consumer Bank Summary of Operations (4Q25 vs. 4Q24)

  • Key's Consumer Bank recorded net income attributable to Key of $137 million for the fourth quarter of 2025, compared to $83 million for the year-ago quarter
  • Taxable-equivalent net interest income increased by $64 million, or 10.1%, compared to the fourth quarter of 2024
  • Average loans and leases decreased $2.9 billion, or 7.7%, from the fourth quarter of 2024, driven by intentional run-off of low-yielding loans
  • Average deposits increased $262 million, or 0.3%, from the fourth quarter of 2024. The increase was driven by growth in money market deposits, offset by a decrease in time deposits
  • Provision for credit losses decreased $11 million compared to the fourth quarter of 2024 driven by lower charge-offs and the impacts from ongoing loan run-off
  • Noninterest income increased $19 million from the year-ago quarter, primarily driven by higher trust and investment services income
  • Noninterest expense increased $22 million from the year-ago quarter, primarily driven by higher support and overhead expense

 
            Commercial Bank





 
            Dollars in millions                                          Change 4Q25 vs.


                                               4Q25   3Q25   4Q24   3Q25                    4Q24



 
            Summary of operations



 Net interest income (TE)                     $616    $587    $537   4.9 %                  14.7 %



 Noninterest income                            493     427     464    15.5                      6.3



 Total revenue (TE)                          1,109   1,014    1001     9.4                     10.8



 Provision for credit losses                    73      68     (3)    7.4                      N/M



 Noninterest expense                           512     482     515     6.2                     (.6)



 Income (loss) before income taxes (TE)        524     464     489    12.9                      7.2



 Allocated income taxes and TE adjustments     114      97     108    17.5                      5.6



 Net income (loss) attributable to Key        $410    $367    $381  11.7 %                   7.6 %





 
            Average balances



 Loans and leases                          $71,104 $70,326 $66,691   1.1 %                   6.6 %



 Loans held for sale                         1,140   1,224   1,247   (6.9)                   (8.6)



 Total assets                               80,357  79,733  76,433     0.8                      5.1



 Deposits                                   60,436  58,483  59,687     3.3                      1.3






          TE = Taxable Equivalent, N/M = Not Meaningful


 
            Additional Commercial Bank Data





 
            Dollars in millions                                         Change 4Q25 vs.


                                                 4Q25 3Q25  4Q24   3Q25                    4Q24



 
            Noninterest income



 Trust and investment services income            $28   $26    $27   7.7 %                   3.7 %



 Investment banking and debt placement fees      244   183    220    33.3                     10.9



 Cards and payments income                        22    21     20     4.8                     10.0



 Service charges on deposit accounts              39    37     32     5.4                     21.9



 Corporate services income                        75    69     67     8.7                     11.9



 Commercial mortgage servicing fees               67    73     67   (8.2)



 Operating lease income and other leasing gains    9    10     15  (10.0)                  (40.0)



 Other noninterest income                          9     8     16    12.5                   (43.8)



 Total noninterest income                       $493  $427   $464  15.5 %                   6.3 %



Commercial Bank Summary of Operations (4Q25 vs. 4Q24)

  • Key's Commercial Bank recorded net income attributable to Key of $410 million for the fourth quarter of 2025, compared to $381 million for the year-ago quarter
  • Taxable-equivalent net interest income increased by $79 million, or 14.7%, compared to the fourth quarter of 2024
  • Average loan and lease balances increased $4.4 billion, or 6.6%, compared to the fourth quarter of 2024, driven by an increase in commercial and industrial loans
  • Average deposit balances increased $749 million compared to the fourth quarter of 2024, driven by higher client deposits
  • Provision for credit losses increased $76 million compared to the fourth quarter of 2024, driven by higher loan balances and commitments
  • Noninterest income increased $29 million compared to the fourth quarter of 2024, primarily driven by an increase in investment banking and debt placement fees and corporate services income
  • Noninterest expense decreased $3 million compared to the fourth quarter of 2024, primarily driven by a decrease in other direct noninterest expense

*******************************************

KeyCorp's roots trace back more than 200 years to Albany, New York. Headquartered in Cleveland, Ohio, Key is one of the nation's largest bank-based financial services companies, with assets of approximately $184 billion at December 31, 2025.

Key provides deposit, lending, cash management, and investment services to individuals and businesses in 15 states under the name KeyBank National Association through a network of approximately 950 branches and approximately 1,200 ATMs. Key also provides a broad range of sophisticated corporate and investment banking products, such as merger and acquisition advice, public and private debt and equity, syndications and derivatives to middle market companies in selected industries throughout the United States under the KeyBanc Capital Markets trade name. For more information, visit https://www.key.com/. KeyBank Member FDIC.

 This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements do not relate strictly to historical or current facts. Forward-looking statements usually can be identified by the use of words such as "goal," "objective," "plan," "expect," "assume," "anticipate," "intend," "project,"
  "believe," "estimate," or other words of similar meaning. Forward-looking statements provide our current expectations or forecasts of future events, circumstances, results, or aspirations. Forward-looking statements, by their nature, are subject to assumptions, risks and uncertainties, many of which are outside of our control. Our actual results may differ materially from
  those set forth in our forward-looking statements. There is no assurance that any list of risks and uncertainties or risk factors is complete. Factors that could cause Key's actual results to differ from those described in the forward-looking statements can be found in KeyCorp's Form 10-K for the year ended December 31, 2024 and in KeyCorp's subsequent SEC filings, all of
  which have been or will be filed with the Securities and Exchange Commission (the "SEC") and are or will be available on Key's website (www.key.com/ir) and on the SEC's website (www.sec.gov). These factors may include, among others, adverse changes in credit quality trends, declining asset prices, a worsening of the U.S. economy due to financial, political, or other shocks,
  the extensive regulation of the U.S. financial services industry, the soundness of other financial institutions, and the impact of changes in the interest rate environment. Any forward-looking statements made by us or on our behalf speak only as of the date they are made and we do not undertake any obligation to update any forward-looking statement to reflect the impact of
  subsequent events or circumstances.

A live Internet broadcast of KeyCorp's conference call to discuss quarterly results and currently anticipated earnings trends and to answer analysts' questions can be accessed through the Investor Relations section at https://www.key.com/irat 8:00 a.m. ET, on January 20, 2026. A replay of the call will be available on our website through January 20, 2027.

*****

KeyCorp
Fourth Quarter 2025
Financial Supplement

       Page

---


   12      
 
 Basis of Presentation




   13      
 
 Financial Highlights




   15      
 
 GAAP to Non-GAAP Reconciliation




   18      
 
 Consolidated Balance Sheets




   19      
 
 Consolidated Statements of Income




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




   22      
 
 Noninterest Expense




   22      
 
 Personnel Expense




   22      
 
 Loan Composition




   22      
 
 Loans Held for Sale Composition




   23      
 
 Summary of Changes in Loans Held for Sale




   23          Summary of Loan and Lease Loss Experience From Continuing Operations




   25      
 
 Asset Quality Statistics From Continuing Operations




   25          Summary of Nonperforming Assets and Past Due Loans From Continuing Operations




   25          Summary of Changes in Nonperforming Loans From Continuing Operations




   26      
 
 Line of Business Results




   26      
 
 Selected Items Impact on Earnings


Basis of Presentation

Use of Non-GAAP Financial Measures
This document contains GAAP financial measures and non-GAAP financial measures where management believes it to be helpful in understanding Key's results of operations or financial position. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in this document, the financial supplement, or conference call slides related to this document, all of which can be found on Key's website (www.key.com/ir).

Forward-Looking Non-GAAP Financial Measures
From time to time Key may discuss forward-looking non-GAAP financial measures. Key is unable to provide a reconciliation of forward-looking non-GAAP financial measures to their most directly comparable GAAP financial measures because Key is unable to provide, without unreasonable effort, a meaningful or accurate calculation or estimation of amounts that would be necessary for the reconciliation due to the complexity and inherent difficulty in forecasting and quantifying future amounts or when they may occur. Such unavailable information could be significant for future results.

Annualized Data
Certain returns, yields, performance ratios, or quarterly growth rates are presented on an "annualized" basis. This is done for analytical and decision-making purposes to better discern underlying performance trends when compared to full-year or year-over-year amounts.

Taxable Equivalent
The interest income earned on certain earning assets is completely or partially exempt from federal income tax. As such, these tax-exempt instruments typically yield lower returns than taxable investments. Income from tax-exempt earning assets is increased by an amount equivalent to the taxes that would have been paid if this income had been taxable at the federal statutory rate. This adjustment puts all earning assets, most notably tax-exempt loans, and certain lease assets, on a common basis that facilitates comparison of results to peers.

Earnings Per Share Equivalent
Certain income or expense items may be expressed on a per common share basis. This is done for analytical and decision-making purposes to better discern underlying trends in total consolidated earnings per share performance excluding the impact of such items. When the impact of certain income or expense items is disclosed separately, the after-tax amount is computed using the marginal tax rate, unless otherwise specified, with this then being the amount used to calculate the earnings per share equivalent.

                                                             
          
            Financial Highlights


                                                      
          (Dollars in millions, except per share amounts)


                                                                                                                                               Three months ended


                                                                                                                                    12/31/2025       9/30/2025    12/31/2024



 
 Summary of operations


                                               
 Net interest income (TE)                                                               $1,223           $1,193         $1,061


                                               
 Noninterest income                                                                        782              702          (196)


                                               
      Total revenue (TE)                                                                 2,005            1,895            865


                                               
 Provision for credit losses                                                               108              107             39


                                               
 Noninterest expense                                                                     1,241            1,177          1,229


                                               
 Income (loss) from continuing operations attributable to Key                              509              490          (244)


                                               
 Income (loss) from discontinued operations, net of taxes                                    1              (1)


                                               
 Net income (loss) attributable to Key                                                     510              489          (244)




                                                 Income (loss) from continuing operations attributable to Key common shareholders          474              454          (279)


                                               
 Income (loss) from discontinued operations, net of taxes                                    1              (1)


                                               
 Net income (loss) attributable to Key common shareholders                                 475              453          (279)



 
 Per common share


                                                 Income (loss) from continuing operations attributable to Key common shareholders         $.43             $.41         $(.28)


                                               
 Income (loss) from discontinued operations, net of taxes


                                               
 Net income (loss) attributable to Key common shareholders (a)                             .43              .41          (.28)




                                                 Income (loss) from continuing operations attributable to Key common shareholders -
                                                  assuming dilution                                                                        .43              .41          (.28)


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


                                                 Net income (loss) attributable to Key common shareholders -assuming dilution (a)          .43              .41          (.28)




                                               
 Cash dividends declared                                                                  .205             .205           .205


                                               
 Book value at period end                                                                16.27            15.86          14.21


                                               
 Tangible book value at period end                                                       13.77            13.38          11.70


                                               
 Market price at period end                                                              20.64            18.69          17.14



 
 Performance ratios


                                               
 
            From continuing operations:


                                               
 Return on average total assets                                                         1.08 %          1.04 %       (.52) %


                                               
 Return on average common equity                                                         10.51            10.49         (7.80)


                                               
 Return on average tangible common equity (b)                                            12.43            12.51         (9.69)


                                               
 Net interest margin (TE)                                                                 2.82             2.75           2.41


                                               
 Cash efficiency ratio (b)                                                                61.6             61.8          141.3


                                               
 
            From consolidated operations:


                                               
 Return on average total assets                                                         1.08 %          1.04 %       (.52) %


                                               
 Return on average common equity                                                         10.54            10.47         (7.80)


                                               
 Return on average tangible common equity (b)                                            12.46            12.48         (9.69)


                                               
 Net interest margin (TE)                                                                 2.81             2.74           2.41


                                               
 Loan to deposit (c)                                                                      72.5             71.0           70.3



 
 Capital ratios at period end


                                               
 Key shareholders' equity to assets                                                     11.1 %          10.7 %         9.7 %


                                               
 Key common shareholders' equity to assets                                                 9.7              9.4            8.4


                                               
 Tangible common equity to tangible assets (b)                                             8.4              8.1            7.0


                                               
 Common Equity Tier 1 (d)                                                                 11.7             11.8           11.9


                                               
 Tier 1 risk-based capital (d)                                                            13.4             13.5           13.7


                                               
 Total risk-based capital (d)                                                             15.6             15.8           16.2


                                               
 Leverage (d)                                                                             10.5             10.4           10.0



 
 Asset quality - from continuing operations


                                               
 Net loan charge-offs                                                                     $104             $114           $114


                                               
 Net loan charge-offs to average loans                                                   .39 %           .42 %         .43 %


                                               
 Allowance for loan and lease losses                                                    $1,427           $1,444         $1,409


                                               
 Allowance for credit losses                                                             1,740            1,736          1,699


                                               
 Allowance for loan and lease losses to period-end loans                                1.34 %          1.36 %        1.35 %


                                               
 Allowance for credit losses to period-end loans                                          1.63             1.64           1.63


                                               
 Allowance for loan and lease losses to nonperforming loans                                232              219            186


                                               
 Allowance for credit losses to nonperforming loans                                        283              264            224


                                               
 Nonperforming loans at period-end                                                        $615             $658           $758


                                               
 Nonperforming assets at period-end                                                        627              668            772


                                               
 Nonperforming loans to period-end portfolio loans                                       .58 %           .62 %         .73 %


                                                 Nonperforming assets to period-end portfolio loans plus OREO and other
                                                  nonperforming assets                                                                     .59              .63            .74



 
 Trust assets


                                               
 Assets under management                                                               $69,964          $67,855        $61,361



 
 Other data


                                               
 Average full-time equivalent employees                                                 17,396           17,414         16,810


                                               
 Branches                                                                                  940              942            944


                                               
 Taxable-equivalent adjustment                                                              $8               $9            $10



                                                
          
            Financial Highlights (continued)


                                               
          (Dollars in millions, except per share amounts)


                                                                                                                                              Twelve months ended


                                                                                                                                 12/31/2025                       12/31/2024



 
            Summary of operations


                                   
          Net interest income (TE)                                                                 $4,671                            $3,810


                                   
          Noninterest income                                                                        2,842                               809


                                   
          Total revenue (TE)                                                                        7,513                             4,619


                                   
          Provision for credit losses                                                                 471                               335


                                   
          Noninterest expense                                                                       4,703                             4,545


                                   
          Income (loss) from continuing operations attributable to Key                              1,828                             (163)


                                   
          Income (loss) from discontinued operations, net of taxes                                      1                                 2


                                   
          Net income (loss) attributable to Key                                                     1,829                             (161)




                                              Income (loss) from continuing operations attributable to Key common shareholders          1,685                             (306)


                                   
          Income (loss) from discontinued operations, net of taxes                                      1                                 2


                                   
          Net income (loss) attributable to Key common shareholders                                 1,686                             (304)





 
            Per common share


                                              Income (loss) from continuing operations attributable to Key common shareholders          $1.53                            $(.32)


                                   
          Income (loss) from discontinued operations, net of taxes


                                   
          Net income (loss) attributable to Key common shareholders (a)                              1.53                             (.32)




                                              Income (loss) from continuing operations attributable to Key common shareholders -
                                               assuming dilution                                                                         1.52                             (.32)


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


                                              Net income (loss) attributable to Key common shareholders -assuming dilution (a)           1.52                             (.32)




                                   
          Cash dividends paid                                                                         .82                               .82





 
            Performance ratios


                                   
          From continuing operations:


                                   
          Return on average total assets                                                            .98 %                          (.09) %


                                   
          Return on average common equity                                                            9.92                            (2.37)


                                   
          Return on average tangible common equity (b)                                              11.85                            (3.03)


                                   
          Net interest margin (TE)                                                                   2.69                              2.16


                                   
          Cash efficiency ratio (b)                                                                  62.3                              97.8




                                   
          From consolidated operations:


                                   
          Return on average total assets                                                            .98 %                          (.09) %


                                   
          Return on average common equity                                                            9.92                            (2.36)


                                   
          Return on average tangible common equity (b)                                              11.85                            (3.01)


                                   
          Net interest margin (TE)                                                                   2.69                              2.16





 
            Asset quality - from continuing operations


                                   
          Net loan charge-offs                                                                       $430                              $440


                                   
          Net loan charge-offs to average total loans                                               .41 %                            .41 %





 
            Other data


                                   
          Average full-time equivalent employees                                                   17,226                            16,753





 Taxable-equivalent adjustment                                                                                              $35           $45



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


 (b)   The table entitled "GAAP to Non-GAAP Reconciliations" starting on page 15 of this supplement presents the computations of certain financial measures
        related to "tangible common equity" and "cash efficiency." The table reconciles the GAAP performance measures to the corresponding non-GAAP measures,
        which provides a basis for period-to-period comparisons.


 (c) 
 Represents period-end consolidated total loans and loans held for sale divided by period-end consolidated total deposits.


 (d)   December 31, 2025, ratio is estimated. As of January 1, 2025, the CECL optional transition provision had been fully phased-in. Amounts prior to January 1,
        2025, reflect Key's election to adopt the CECL optional transition provision.

GAAP to Non-GAAP Reconciliations
(Dollars in millions)

The table below presents certain non-GAAP financial measures related to "tangible common equity," "return on average tangible common equity," "adjusted return on average tangible common equity," "pre-provision net revenue," "adjusted pre-provision net revenue," "cash efficiency ratio," "adjusted taxable-equivalent revenue," "adjusted noninterest income," "adjusted noninterest expense," "adjusted income (loss) available from continuing operations attributable to Key common shareholders," and "diluted earnings per share - adjusted."

The tangible common equity ratio and the return on average tangible common equity ratio have been a focus for some investors, and management believes these ratios may assist investors in analyzing Key's capital position without regard to the effects of intangible assets and preferred stock. Adjusted return on average tangible common equity excludes significant or unusual items that management does not consider indicative of ongoing financial performance. Management believes this measure provides a greater understanding of ongoing operations and enhances comparability of results with prior periods.

The table also shows the computation for pre-provision net revenue and adjusted pre-provision net revenue, which are not formally defined by GAAP. Management believes that eliminating the effects of the provision for credit losses makes it easier to analyze the results by presenting them on a more comparable basis. Further, management believes that adjusting pre-provision net revenue for significant or unusual items that management does not consider indicative of ongoing financial performance provides a greater understanding of ongoing operations and enhances comparability of results with prior periods.

The cash efficiency ratio is a ratio of two non-GAAP performance measures. As such, there is no directly comparable GAAP performance measure. The cash efficiency ratio performance measure removes the impact of Key's intangible asset amortization from the calculation. Management believes this ratio provides greater consistency and comparability between Key's results and those of its peer banks. Additionally, this ratio is used by analysts and investors as they develop earnings forecasts and peer bank analysis. The adjusted cash efficiency ratio excludes significant or unusual items that management does not consider indicative of ongoing financial performance.

Adjusted taxable-equivalent revenue or adjusted revenue is a non-GAAP measure in that it adjusts revenue for certain tax-exempt instruments and selected items. The interest income earned on certain earning assets is completely or partially exempt from federal income tax. As such, these tax-exempt instruments typically yield lower returns than taxable investments. To provide more meaningful comparisons of net interest income, we use interest income on a taxable-equivalent basis by increasing the interest income earned on tax-exempt assets to make it fully equivalent to interest income earned on taxable instruments. Additionally, management believes adjusting for the selected items provide investors with useful information to gain a better understanding of ongoing operations and enhance comparability of results with prior periods, as well as demonstrate the effects of the financial impacts related to those selected items.

Adjusted noninterest income and adjusted noninterest expense are non-GAAP measures in that they exclude significant or unusual items that management does not consider indicative of ongoing financial performance. Management believes these measures provides a greater understanding of ongoing operations and enhances comparability of results with prior periods.

Adjusted income (loss) available from continuing operations attributable to Key common shareholders (or "adjusted net income") and diluted earnings per share - adjusted (or "adjusted earnings per share") are non-GAAP in that these measures exclude significant or unusual items, net of tax, that management does not consider indicative of ongoing financial performance. Management believes these measures provide investors with useful information to gain a better understanding of ongoing operations and enhance comparability of results with prior periods.

Adjusted operating leverage and fee-based adjusted operating leverage are non-GAAP performance measure in that it utilizes revenue on a tax-equivalent basis and adjusts revenue and expense for significant and unusual items. Management utilizes this measurement in analyzing performance and believes that adjusting for significant and unusual items provide investors with useful information to gain a better understanding of ongoing operations and enhance comparability of results with prior periods.

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

                                                                                                       Three months ended              Twelve months ended


                                                                                            12/31/2025       9/30/2025    12/31/2024       12/31/2025      12/31/2024



          
            Tangible common equity to tangible assets at period-end



          Key shareholders' equity (GAAP)                                                     $20,381          $20,102        $18,176



          Less: Intangible assets                                                               2,760            2,765          2,779



          Preferred Stock (a)                                                                   2,446            2,446          2,446



          Tangible common equity (non-GAAP)                                                   $15,175          $14,891        $12,951



          Total assets (GAAP)                                                                $184,381         $187,409       $187,168



          Less: Intangible assets                                                               2,760            2,765          2,779



          Tangible assets (non-GAAP)                                                         $181,621         $184,644       $184,389



          Tangible common equity to tangible assets ratio (non-GAAP)                           8.36 %          8.06 %        7.02 %



          
            Average tangible common equity



          Average Key shareholders' equity (GAAP)                                             $20,388          $19,664        $16,732           $19,493          $15,408



          Less: Intangible assets (average)                                                     2,762            2,767          2,783             2,769            2,793



          Preferred stock (average)                                                             2,500            2,500          2,500             2,500            2,500



          Average tangible common equity (non-GAAP)                                           $15,126          $14,397        $11,449           $14,224          $10,115



          
            Return on average tangible common equity from continuing operations



          Income (loss) from continuing operations attributable to Key common                    $474             $454         $(279)           $1,685           $(306)
shareholders (GAAP)



          Average tangible common equity (non-GAAP)                                            15,126           14,397         11,449            14,224           10,115





          Return on average tangible common equity from continuing operations (non-           12.43 %         12.51 %      (9.69) %          11.85 %        (3.03) %
GAAP)



          
            Adjusted return on average tangible common equity from continuing
operations



          Adjusted income (loss) available from continuing operations attributable to Key        $458             $450           $378            $1,665           $1,109
common shareholders (non-GAAP)



          Adjusted return on average tangible common equity from continuing operations        12.01 %         12.40 %       13.13 %          11.71 %         10.96 %
excluding notable items (non-GAAP)



          
            Return on average tangible common equity consolidated



          Net income (loss) attributable to Key common shareholders (GAAP)                       $475             $453         $(279)           $1,686           $(304)



          Average tangible common equity (non-GAAP)                                            15,126           14,397         11,449            14,224           10,115





          Return on average tangible common equity consolidated (non-GAAP)                    12.46 %         12.48 %      (9.69) %          11.85 %        (3.01) %



          
            Pre-provision net revenue



          Net interest income (GAAP)                                                           $1,215           $1,184         $1,051            $4,636           $3,765



          Plus: Taxable-equivalent adjustment                                                       8                9             10                35               45



          Noninterest income (GAAP)                                                               782              702          (196)            2,842              809



          Less: Noninterest expense (GAAP)                                                      1,241            1,177          1,229             4,703            4,545



          Pre-provision net revenue from continuing operations (non-GAAP)                        $764             $718         $(364)           $2,810              $74



          
            Adjusted pre-provision net revenue



          Pre-provision net revenue from continuing operations (non-GAAP)                        $764             $718         $(364)           $2,810              $74



          Plus: Selected items(b)                                                                (21)             (5)           915              (26)           1,858



          Adjusted pre-provision net revenue from continuing operations (non-GAAP)               $743             $713           $551            $2,784           $1,932

                                                                                                    
 
   GAAP to Non-GAAP Reconciliations (continued)


                                                                                                        
      (Dollars in millions)


                                                                                                                                                                  Three months ended                       Twelve months ended


                                                                                                                                                       12/31/2025       9/30/2025    12/31/2024   12/31/2025                   12/31/2024



          
            Cash efficiency ratio and Adjusted cash efficiency ratio



          Noninterest expense (GAAP)                                                                                                                      $1,241           $1,177         $1,229        $4,703                        $4,545



          Less: Intangible asset amortization                                                                                                                  5                5              7            20                            29



          Noninterest expense less intangible asset amortization (non-GAAP)                                                                               $1,236           $1,172         $1,222        $4,683                        $4,516



          Plus: Selected items (b)                                                                                                                            21                5              3            26                          (25)



          Adjusted noninterest expense less intangible asset amortization (non-                                                                           $1,257           $1,177         $1,225        $4,709                        $4,491
GAAP)





          Net interest income (GAAP)                                                                                                                      $1,215           $1,184         $1,051        $4,636                        $3,765



          Plus: Taxable-equivalent adjustment                                                                                                                  8                9             10            35                            45



          Net interest income TE (non-GAAP)                                                                                                                1,223            1,193          1,061         4,671                         3,810



          Noninterest income (GAAP)                                                                                                                          782              702          (196)        2,842                           809



          Total taxable-equivalent revenue (non-GAAP)                                                                                                     $2,005           $1,895           $865        $7,513                        $4,619



          Plus: Selected items (b)                                                                                                                             -                           918                                      1,833



          Adjusted taxable-equivalent revenue (non-GAAP)                                                                                                  $2,005           $1,895         $1,783        $7,513                        $6,452





          Cash efficiency ratio (non-GAAP)                                                                                                                61.6 %          61.8 %       141.3 %       62.3 %                       97.8 %





          Adjusted cash efficiency ratio (non-GAAP)                                                                                                       62.7 %          62.1 %        68.8 %       62.7 %                       69.6 %



          
            Adjusted taxable-equivalent revenue



          Noninterest income (GAAP)                                                                                                                         $782             $702         $(196)       $2,842                          $809



          Plus: Selected items(b)                                                                                                                              -                           918                                      1,836



          Adjusted noninterest income (non-GAAP)                                                                                                            $782             $702           $722        $2,842                        $2,645



          Net interest income TE (non-GAAP)                                                                                                                1,223            1,193          1,061         4,671                         3,810



          Total adjusted taxable-equivalent revenue (non-GAAP)                                                                                            $2,005           $1,895         $1,783        $7,513                        $6,455



          
            Adjusted noninterest expense



          Noninterest expense (GAAP)                                                                                                                      $1,241           $1,177         $1,229        $4,703                        $4,545



          Plus: Selected items(b)                                                                                                                             21                5              3            26                          (25)



          Adjusted noninterest expense (non-GAAP)                                                                                                         $1,262           $1,182         $1,232        $4,729                        $4,520



          
            Adjusted income (loss) available from continuing operations attributable to
Key common shareholders



          Income (loss) from continuing operations attributable to Key common                                                                               $474             $454         $(279)       $1,685                        $(306)
shareholders (GAAP)



          Plus: Selected items (net of tax)(b)                                                                                                              (16)             (4)           657          (20)                        1,415



          Adjusted income (loss) available from continuing operations attributable to                                                                       $458             $450           $378        $1,665                        $1,109
Key common shareholders (non-GAAP)



          
            Diluted earnings per common share (EPS) - adjusted



          Diluted EPS from continuing operations attributable to Key common shareholders                                                                    $.43             $.41         $(.28)        $1.52                        $(.32)
(GAAP)



          Plus: EPS impact of selected items(b)                                                                                                            (.01)                           .66         (.02)                         1.48



          Diluted EPS from continuing operations attributable to Key common                                                                                 $.41             $.41           $.38         $1.50                         $1.16
shareholders - adjusted (non-GAAP)(c)



          
            Adjusted operating leverage and fee based adjusted operating leverage



          Adjusted noninterest income (non-GAAP)                                                                                                                                                   $2,842                        $2,645



          Adjusted noninterest income YoY Growth (A)                                                                                                                                               7.45 %



          Adjusted taxable-equivalent revenue (non-GAAP)                                                                                                                                           $7,513                         6,455



          Adjusted taxable-equivalent revenue YoY Growth (B)                                                                                                                                      16.39 %



          Adjusted noninterest expense (non-GAAP)                                                                                                                                                  $4,729                         4,520



          Adjusted noninterest expense YoY Growth (C)                                                                                                                                              4.62 %





          Adjusted operating leverage (B - C)                                                                                                                                                     11.77 %



          Adjusted fee-based operating leverage (A - C)                                                                                                                                            2.82 %



  (a)                                                                           
 Net of capital surplus.


  (b)                                                                             Additional detail provided in Selected Items table on page
                                                                                   25.


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



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

                                     
          
            Consolidated Balance Sheets


                                               
          (Dollars in millions)




                                                                                        12/31/2025 9/30/2025  12/31/2024



     
            Assets


  
     Loans                                                                             $106,541   $105,902     $104,260


  
     Loans held for sale                                                                  1,077        998          797


  
     Securities available for sale                                                       39,596     40,456       37,707


  
     Held-to-maturity securities                                                          8,622      7,509        7,395


  
     Trading account assets                                                               1,061        972        1,283


  
     Short-term investments                                                              10,163     13,334       17,504


  
     Other investments                                                                      949        921        1,041


    
     Total earning assets                                                             168,009    170,092      169,987


  
     Allowance for loan and lease losses                                                (1,427)   (1,444)     (1,409)


  
     Cash and due from banks                                                              1,287      1,938        1,743


  
     Premises and equipment                                                                 628        606          614


  
     Goodwill                                                                             2,752      2,752        2,752


  
     Other intangible assets                                                                  8         13           27


  
     Corporate-owned life insurance                                                       4,432      4,428        4,394


  
     Accrued income and other assets                                                      8,481      8,803        8,797


  
     Discontinued assets                                                                    211        221          263


    
     
            Total assets                                                       $184,381   $187,409     $187,168





     
            Liabilities


  
     Deposits in domestic offices:


    
     Interest-bearing deposits                                                       $121,100   $122,425     $120,132


    
     Noninterest-bearing deposits                                                      27,613     28,340       29,628


    
     Total deposits                                                                   148,713    150,765      149,760


        Federal funds purchased and securities sold under
         repurchase agreements                                                                  13         10           14


        Bank notes and other short-term borrowings                                           1,071      1,339        2,130


  
     Accrued expense and other liabilities                                                4,286      4,276        4,983


  
     Long-term debt                                                                       9,917     10,917       12,105


    
     
            Total liabilities                                                   164,000    167,307      168,992





     
            Equity


  
     Preferred stock                                                                      2,500      2,500        2,500


  
     Common shares                                                                        1,257      1,257        1,257


  
     Capital surplus                                                                      6,035      6,002        6,038


  
     Retained earnings                                                                   15,359     15,111       14,584


  
     Treasury stock, at cost                                                            (2,810)   (2,619)     (2,733)


        Accumulated other comprehensive income (loss)                                      (1,960)   (2,149)     (3,470)


    
     Key shareholders' equity                                                          20,381     20,102       18,176



     
            Total liabilities and equity                                           $184,381   $187,409     $187,168





     Common shares outstanding (000)                                                    1,102,401  1,112,952    1,106,786

                                                                                   
    
            Consolidated Statements of Income


                                                                                  
    (Dollars in millions, except per share amounts)


                                                                                                                                       Three months ended                       Twelve months ended


                                                                                                            12/31/2025                       9/30/2025    12/31/2024   12/31/2025                   12/31/2024



     
            Interest income


  
     Loans                                                                                                   $1,439                           $1,466         $1,448        $5,749                        $6,026


  
     Loans held for sale                                                                                         18                               18             20            61                            60


  
     Securities available for sale                                                                              388                              408            353         1,599                         1,142


  
     Held-to-maturity securities                                                                                 76                               64             66           264                           284


  
     Trading account assets                                                                                      12                               11             16            56                            61


  
     Short-term investments                                                                                     137                              156            214           624                           792


  
     Other investments                                                                                            8                                8             15            33                            62


    
     Total interest income                                                                                  2,078                            2,131          2,132         8,386                         8,427



     
            Interest expense


  
     Deposits                                                                                                   688                              748            821         2,919                         3,307


        Federal funds purchased and securities sold under
         repurchase agreements                                                                                       4                                4              1            13                             4


  
     Bank notes and other short-term borrowings                                                                   9                               14             24            84                           164


  
     Long-term debt                                                                                             162                              181            235           734                         1,187


    
     Total interest expense                                                                                   863                              947          1,081         3,750                         4,662



     Net interest income                                                                                        1,215                            1,184          1,051         4,636                         3,765



     Provision for credit losses                                                                                  108                              107             39           471                           335



     Net interest income after provision for credit losses                                                      1,107                            1,077          1,012         4,165                         3,430



     
            Noninterest income


  
     Trust and investment services income                                                                       156                              150            142           591                           557


  
     Investment banking and debt placement fees                                                                 243                              184            221           780                           688


  
     Cards and payments income                                                                                   84                               86             85           337                           331


  
     Service charges on deposit accounts                                                                         78                               75             65           295                           261


  
     Corporate services income                                                                                   81                               72             69           294                           275


  
     Commercial mortgage servicing fees                                                                          68                               73             68           287                           258


  
     Corporate-owned life insurance income                                                                       40                               35             36           140                           138


  
     Consumer mortgage income                                                                                    16                               14             16            58                            58


        Operating lease income and other leasing gains                                                               9                               11             15            43                            76


  
     Other income                                                                                                 7                                8            (5)           23                            23


  
     Net securities gains (losses)                                                                                -                             (6)         (908)          (6)                      (1,856)


    
     Total noninterest income                                                                                 782                              702          (196)        2,842                           809



     
            Noninterest expense


  
     Personnel                                                                                                  790                              742            734         2,917                         2,714


  
     Net occupancy                                                                                               69                               65             67           270                           266


  
     Computer processing                                                                                        106                              105            107           425                           414


  
     Business services and professional fees                                                                     61                               44             55           193                           174


  
     Equipment                                                                                                   22                               20             20            83                            80


  
     Operating lease expense                                                                                      8                                9             15            38                            63


  
     Marketing                                                                                                   28                               22             33            95                            94


  
     Other expense                                                                                              157                              170            198           682                           740


    
     Total noninterest expense                                                                              1,241                            1,177          1,229         4,703                         4,545



     Income (loss) from continuing operations before income taxes                                                 648                              602          (413)        2,304                         (306)


  
     Income taxes (benefit)                                                                                     139                              112          (169)          476                         (143)



     Income (loss) from continuing operations                                                                     509                              490          (244)        1,828                         (163)


        Income (loss) from discontinued operations, net of taxes                                                     1                              (1)                          1                             2



     Net income (loss)                                                                                           $510                             $489         $(244)       $1,829                        $(161)





     Income (loss) from continuing operations attributable to Key common shareholders                            $474                             $454         $(279)       $1,685                        $(306)



     Net income (loss) attributable to Key common shareholders                                                    475                              453          (279)        1,686                         (304)



     
            Per common share



     Income (loss) from continuing operations attributable to Key common shareholders                            $.43                             $.41         $(.28)        $1.53                        $(.32)



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



     Net income (loss) attributable to Key common shareholders (a)                                                .43                              .41          (.28)         1.53                         (.32)



     
            Per common share - assuming dilution



     Income (loss) from continuing operations attributable to Key common shareholders                            $.43                             $.41         $(.28)        $1.52                        $(.32)



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



     Net income (loss) attributable to Key common shareholders (a)                                                .43                              .41          (.28)         1.52                         (.32)





     Cash dividends declared per common share                                                                   $.205                            $.205          $.205         $.820                         $.820





     Weighted-average common shares outstanding (000)                                                       1,095,171                        1,100,830        986,829     1,098,558                       949,561


        Effect of common share options and other stock awards(b)                                                11,152                            9,845                       9,436



     Weighted-average common shares and potential common shares outstanding (000) (c)                       1,106,323                        1,110,675        986,829     1,107,994                       949,561



 (a) 
 Earnings per share 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, as applicable.

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


                                                                                                                                                         
          (Dollars in millions)




                                                                                                                                                       Fourth Quarter 2025                                                                             Third Quarter 2025                                              Fourth Quarter 2024


                                                                                                                           Average                                                                  Yield/                                Average                                  Yield/              Average                                             Yield/


                                                                                                                           Balance                           Interest (a)                            Rate                                 Balance               Interest (a)        Rate               Balance                       Interest (a)           Rate
                                                                                                                                                                                                        (a)                                                                            (a)                                                                     (a)



 
            Assets


                                                        
 Loans: (b), (c)


                                                        
 Commercial and industrial (d)                                      $57,541                                    $851                            5.88 %                                $56,571                        $858        6.02 %              $52,887                                $817           6.15 %


                                                        
 Real estate - commercial mortgage                                   13,356                                     198                              5.91                                  13,697                         208          6.02                13,343                                 202             6.01


                                                        
 Real estate - construction                                           2,839                                      48                              6.71                                   2,744                          48          6.96                 3,033                                  55             7.23


                                                        
 Commercial lease financing                                           2,302                                      21                              3.73                                   2,385                          22          3.62                 2,826                                  24             3.51


                                                        
 Total commercial loans                                              76,038                                   1,118                              5.84                                  75,397                       1,136          5.98                72,089                               1,098             6.07


                                                        
 Real estate - residential mortgage                                  18,853                                     157                              3.33                                  19,140                         160          3.34                19,990                                 166             3.32


                                                        
 Home equity loans                                                    5,780                                      80                              5.47                                   5,934                          84          5.65                 6,445                                  93             5.75


                                                        
 Other consumer loans                                                 4,715                                      61                              5.15                                   4,825                          63          5.17                 5,256                                  67             5.08


                                                        
 Credit cards                                                           930                                      31                             13.24                                     931                          32         13.50                   931                                  34            14.36


                                                        
 Total consumer loans                                                30,278                                     329                              4.33                                  30,830                         339          4.38                32,622                                 360             4.40


                                                        
 Total loans                                                        106,316                                   1,447                              5.41                                 106,227                       1,475          5.51               104,711                               1,458             5.55


                                                        
 Loans held for sale                                                  1,234                                      18                              5.84                                   1,291                          18          5.81                 1,327                                  20             6.05


                                                        
 Securities available for sale (b), (e)                              39,785                                     388                              3.67                                  40,310                         408          3.77                37,952                                 353             3.38


                                                        
 Held-to-maturity securities (b)                                      8,056                                      76                              3.78                                   7,168                          64          3.59                 7,541                                  66             3.50


                                                        
 Trading account assets                                                 961                                      12                              4.79                                     922                          11          4.61                 1,215                                  16             4.98


                                                        
 Short-term investments                                              13,603                                     137                              4.01                                  13,463                         156          4.60                17,575                                 214             4.83


                                                        
 Other investments (e)                                                  935                                       8                              3.09                                     966                           8          3.29                 1,045                                  15             5.72


                                                        
 Total earning assets                                               170,890                                   2,086                              4.79                                 170,347                       2,140          4.92               171,366                               2,142             4.87


                                                        
 Allowance for loan and lease losses                                (1,435)                                                                                                        (1,443)                                                      (1,486)


                                                        
 Accrued income and other assets                                     17,562                                                                                                          18,234                                                        17,308


                                                        
 Discontinued assets                                                    215                                                                                                             227                                                           268


                                                        
 
            Total assets                                         $187,232                                                                                                        $187,365                                                      $187,456



 
            Liabilities


                                                        
 Money market deposits                                              $42,442                                    $246                            2.30 %                                $41,953                        $265        2.51 %              $40,676                                $283           2.77 %


                                                        
 Demand deposits                                                     61,541                                     319                              2.06                                  60,597                         346          2.26                57,653                                 341             2.35


                                                        
 Savings deposits                                                     4,358                                       1                               .05                                   4,478                           1           .05                 4,635                                   1              .07


                                                        
 Time deposits                                                       13,857                                     122                              3.48                                  15,239                         136          3.54                17,641                                 196             4.43


                                                        
 Total interest-bearing deposits                                    122,198                                     688                              2.23                                 122,267                         748          2.43               120,605                                 821             2.71


                                                          Federal funds purchased and securities sold under repurchase
                                                           agreements                                                            413                                       4                              3.80                                     368                           4          4.32                    84                                   1             3.99


                                                        
 Bank notes and other short-term borrowings                           1,072                                       9                              3.23                                   1,372                          14          3.91                 1,832                                  24             5.19


                                                        
 Long-term debt (f)                                                  10,274                                     162                              6.27                                  11,071                         181          6.53                13,984                                 235             6.70


                                                        
 Total interest-bearing liabilities                                 133,957                                     863                              2.56                                 135,078                         947          2.78               136,505                               1,081             3.15


                                                        
 Noninterest-bearing deposits                                        28,512                                                                                                          28,107                                                        29,128


                                                        
 Accrued expense and other liabilities                                4,160                                                                                                           4,289                                                         4,823


                                                        
 Discontinued liabilities (f)                                           215                                                                                                             227                                                           268


                                                        
 
            Total liabilities                                    $166,844                                                                                                        $167,701                                                      $170,724



 
            Equity


                                                        
 
            Total equity                                          $20,388                                                                                                         $19,664                                                       $16,732


                                                        
 
            Total liabilities and equity                         $187,232                                                                                                        $187,365                                                      $187,456



 Interest rate spread (TE)                                                                                                   2.23 %                                                                                                         2.14 %                                                       1.72 %



 Net interest income (TE) and net interest margin (TE)                                                         $1,223         2.82 %                                                                           $1,193                         2.75 %                                           $1,061       2.41 %



 TE adjustment (b)                                                                                                  8                                                                                               9                                                                              10


                                                        
 Net interest income, GAAP basis                                                                            $1,215                                                                                              $1,184                                                                $1,051



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


  (b)                                                                              Interest income on tax-exempt securities and loans has been adjusted to a taxable-equivalent basis using the statutory federal income tax rate of 21% for
                                                                                    the three months ended December 31, 2025, September 30, 2025, and December 31, 2024.


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


  (d)                                                                              Commercial and industrial average balances include $211 million, $214 million, and $216 million of assets from commercial credit cards for the three months
                                                                                    ended December 31, 2025, September 30, 2025, and December 31, 2024, respectively.


  (e)                                                                              Yield presented is calculated on the basis of amortized cost excluding fair value hedge basis adjustments. The average amortized cost for securities
                                                                                    available for sale was $42.1 billion, $43.1 billion, and $41.8 billion for the three months ended December 31, 2025, September 30, 2025, and December 31,
                                                                                    2024, respectively. Yield based on the fair value of securities available for sale was 3.90%, 4.05%, and 3.73% for the three months ended December 31,
                                                                                    2025, September 30, 2025, and December 31, 2024, respectively.


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



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

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


                                                                                                                        
          (Dollars in millions)




                                                                                                                                                                     Twelve months ended December 31,                                    Twelve months ended December 31,
                                                                                                                                                                                                         2025                                                               2024


                                                                                                                                               Average                                                    Yield/            Average                                            Yield/


                                                                                                                                               Balance                           Interest (a)              Rate             Balance                      Interest (a)           Rate
                                                                                                                                                                                                              (a)                                                                  (a)



 
            Assets


                                                        
 Loans: (b), (c)


                                                        
 Commercial and industrial (d)                                                          $55,877                                  $3,347              5.99 %            $53,951                             $3,378           6.26 %


                                                        
 Real estate - commercial mortgage                                                       13,358                                     798                5.97              14,080                                873             6.20


                                                        
 Real estate - construction                                                               2,840                                     195                6.87               3,042                                227             7.48


                                                        
 Commercial lease financing                                                               2,465                                      88                3.61               3,087                                105             3.41


                                                        
 Total commercial loans                                                                  74,540                                   4,428                5.94              74,160                              4,583             6.18


                                                        
 Real estate - residential mortgage                                                      19,291                                     644                3.34              20,382                                674             3.31


                                                        
 Home equity loans                                                                        6,012                                     336                5.59               6,729                                398             5.92


                                                        
 Other consumer loans                                                                     4,892                                     250                5.11               5,519                                278             5.04


                                                        
 Credit cards                                                                               925                                     126               13.55                 934                                138            14.78


                                                        
 Total consumer loans                                                                    31,120                                   1,356                4.35              33,564                              1,488             4.43


                                                        
 Total loans                                                                            105,660                                   5,784                5.47             107,724                              6,071             5.64


                                                        
 Loans held for sale                                                                      1,029                                      61                5.97                 979                                 60             6.11


                                                        
 Securities available for sale (b), (e)                                                  40,034                                   1,599                3.73              37,127                              1,142             2.71


                                                        
 Held-to-maturity securities (b)                                                          7,386                                     264                3.58               7,980                                284             3.56


                                                        
 Trading account assets                                                                   1,108                                      56                5.02               1,175                                 61             5.16


                                                        
 Short-term investments                                                                  14,355                                     624                4.35              14,846                                792             5.33


                                                        
 Other investments (e)                                                                      963                                      33                3.38               1,177                                 62             5.25


                                                        
 Total earning assets                                                                   170,535                                   8,421                4.86             171,008                              8,472             4.81


                                                        
 Allowance for loan and lease losses                                                    (1,426)                                                                      (1,515)


                                                        
 Accrued income and other assets                                                         17,655                                                                        17,322


                                                        
 Discontinued assets                                                                        233                                                                           296


                                                        
 
            Total assets                                                             $186,997                                                                      $187,111



 
            Liabilities


                                                        
 Money market deposits                                                                  $42,247                                  $1,062              2.52 %            $39,525                             $1,146           2.90 %


                                                        
 Other demand deposits                                                                   59,203                                   1,284                2.17              56,130                              1,402             2.50


                                                        
 Savings deposits                                                                         4,518                                       4                 .05               5,010                                  7              .14


                                                        
 Time deposits                                                                           15,323                                     569                3.72              16,497                                752             4.56


                                                        
 Total interest-bearing deposits                                                        121,291                                   2,919                2.41             117,162                              3,307             2.82


                                                          Federal funds purchased and securities sold under repurchase
                                                           agreements                                                                                325                                      13                4.12                 103                                  4             4.35


                                                        
 Bank notes and other short-term borrowings                                               1,996                                      84                4.20               2,984                                164             5.49


                                                        
 Long-term debt (f)                                                                      11,298                                     734                6.50              17,279                              1,187             6.87


                                                        
 Total interest-bearing liabilities                                                     134,910                                   3,750                2.78             137,528                              4,662             3.39


                                                        
 Noninterest-bearing deposits                                                            27,985                                                                        28,993


                                                        
 Accrued expense and other liabilities                                                    4,376                                                                         4,886


                                                        
 Discontinued liabilities (f)                                                               233                                                                           296


                                                        
 
            Total liabilities                                                        $167,504                                                                      $171,703



 
            Equity


                                                        
 
            Total equity                                                               19,493                                                                        15,408


                                                        
 
            Total liabilities and equity                                             $186,997                                                                      $187,111



 Interest rate spread (TE)                                                                                                                       2.08 %                                                                       1.42 %



 Net interest income (TE) and net interest margin (TE)                                                         $4,671                             2.69 %                                                            $3,810      2.16 %



 TE adjustment (b)                                                                                                 35                                                                                                   45


                                                        
 Net interest income, GAAP basis                                                                                                $4,636                                                                   $3,765



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


  (b)                                                                             Interest income on tax-exempt securities and loans has been adjusted to a taxable-equivalent basis using the statutory federal income tax rate of 21% for
                                                                                   the twelve months ended December 31, 2025, and December 31, 2024, respectively.


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


  (d)                                                                             Commercial and industrial average balances include $214 million and $215 million of assets from commercial credit cards for the twelve months ended
                                                                                   December 31, 2025, and December 31, 2024, respectively.


  (e)                                                                             Yield presented is calculated on the basis of amortized cost excluding fair value hedge basis adjustments. The average amortized cost for securities
                                                                                   available for sale was $42.9 billion and $42.2 billion for the twelve months ended December 31, 2025, and December 31, 2024, respectively. Yield based on
                                                                                   the fair value of securities available for sale was 3.99% and 3.08% for the twelve months ended December 31, 2025, and December 31, 2024, respectively.


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



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

                                             
   
        Noninterest Expense


                                               
   (Dollars in millions)




                                                                              Three months ended                       Twelve months ended


                                                        12/31/2025                  9/30/2025    12/31/2024   12/31/2025                   12/31/2024



 Personnel (a)                                               $790                        $742           $734        $2,917                        $2,714



 Net occupancy                                                 69                          65             67           270                           266



 Computer processing                                          106                         105            107           425                           414



 Business services and professional fees                       61                          44             55           193                           174



 Equipment                                                     22                          20             20            83                            80



 Operating lease expense                                        8                           9             15            38                            63



 Marketing                                                     28                          22             33            95                            94



 Other expense                                                157                         170            198           682                           740



 Total noninterest expense                                 $1,241                      $1,177         $1,229        $4,703                        $4,545



 Average full-time equivalent employees (b)                17,396                      17,414         16,810        17,226                        16,753



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


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

                                         
   
         Personnel Expense


                                           
   (Dollars in millions)




                                                                         Three months ended              Twelve months ended


                                                  12/31/2025                   9/30/2025    12/31/2024       12/31/2025      12/31/2024



 Salaries and contract labor                           $446                         $437           $418            $1,715           $1,609



 Incentive and stock-based compensation                 205                          190            197               721              661



 Employee benefits                                      131                          112            119               460              442



 Severance                                                8                            3                              21                2



 Total personnel expense                               $790                         $742           $734            $2,917           $2,714

                                     
   
          Loan Composition


                                       
   (Dollars in millions)




                                                                                             Change 12/31/2025
                                                                                                  vs.


                                           12/31/2025                9/30/2025  12/31/2024       9/30/2025     12/31/2024



 Commercial and industrial (a), (b)          $57,688                   $56,791      $52,909            1.6 %          9.0 %



 Commercial real estate:



 Commercial mortgage                          13,707                    13,378       13,310              2.5             3.0



 Construction                                  2,844                     2,817        2,936              1.0           (3.1)



 Total commercial real estate loans           16,551                    16,195       16,246              2.2             1.9



 Commercial lease financing (b)                2,270                     2,333        2,736            (2.7)         (17.0)



 Total commercial loans                       76,509                    75,319       71,891              1.6             6.4



 Real estate - residential mortgage           18,732                    19,008       19,886            (1.5)          (5.8)



 Home equity loans                             5,703                     5,863        6,358            (2.7)         (10.3)



 Other consumer loans                          4,644                     4,779        5,167            (2.8)         (10.1)



 Credit cards                                    953                       933          958              2.1            (.5)



 Total consumer loans                         30,032                    30,583       32,369            (1.8)          (7.2)



 Total loans (c), (d)                       $106,541                  $105,902     $104,260             .6 %          2.2 %



 (a) Loan balances include $205 million, $212 million, and $212 million of commercial credit card balances at December 31, 2025, September 30, 2025, and
      December 31, 2024, respectively.


 (b) Commercial and industrial includes receivables held as collateral for a secured borrowing of  $211 million at December 31, 2024. Commercial lease financing
      includes receivables held as collateral for a secured borrowing of $1 million, $1 million, and $3 million at December 31, 2025, September 30, 2025, and
      December 31, 2024, respectively. Principal reductions are based on the cash payments received from these related receivables.


 (c) Total loans exclude loans of $205 million at December 31, 2025, $216 million at September 30, 2025, and $257 million at December 31, 2024, related to the
      discontinued operations of the education lending business.


 (d) Accrued interest of $459 million, $472 million, and $456 million at December 31, 2025, September 30, 2025, and December 31, 2024, respectively, presented
      in "other assets" on the Consolidated Balance Sheets is excluded from the amortized cost basis disclosed in this table.

                                     
 
   Loans Held for Sale Composition


                                       
 (Dollars in millions)




                                                                                                               Change 12/31/2025
                                                                                                                        vs.


                                         12/31/2025                        9/30/2025  12/31/2024   9/30/2025                     12/31/2024



 Commercial and industrial                    $167                              $130          $88       28.5 %                         89.8 %



 Real estate - commercial mortgage             761                               806          616        (5.6)                           23.5



 Real estate - residential mortgage            149                                62           93        140.3                            60.2



 Total loans held for sale                  $1,077                              $998         $797        7.9 %                         35.1 %

                                            
 
   Summary of Changes in Loans Held for Sale


                                                
    (Dollars in millions)




                                                                    4Q25                       3Q25     2Q25      1Q25       4Q24



 Balance at beginning of period                                    $998                        $530      $811       $797      $1,058



 New originations                                                 3,356                       3,471     1,806      1,840       2,915



 Transfers from (to) held to maturity, net                         (35)                                (71)         6



 Loan sales                                                     (3,232)                    (2,956)  (2,012)   (1,695)    (3,039)



 Loan draws (payments), net                                        (10)                       (42)      (1)     (138)      (136)



 Valuation and other adjustments                                      -                        (5)      (3)         1         (1)



 Balance at end of period                                        $1,077                        $998      $530       $811        $797

                                                                                    
 
 Summary of Loan and Lease Loss Experience From Continuing Operations


                                                                                              
          (Dollars in millions)




                                                                                                                                                               Three months ended                       Twelve months ended


                                                                                                                                                  12/31/2025         9/30/2025    12/31/2024   12/31/2025                   12/31/2024



 Average loans outstanding                                                                                                                         $106,316           $106,227       $104,711      $105,660                      $107,724



 Allowance for loan and lease losses at the beginning of the period                                                                                  $1,444             $1,446         $1,494        $1,409                        $1,508



 Loans charged off:



 Commercial and industrial                                                                                                                               69                 87             84           312                           363





 Real estate - commercial mortgage                                                                                                                       25                 27             18            94                            40



 Real estate - construction                                                                                                                               -



 Total commercial real estate loans                                                                                                                      25                 27             18            94                            40



 Commercial lease financing                                                                                                                               4                                1             6                             7



 Total commercial loans                                                                                                                                  98                114            103           412                           410



 Real estate - residential mortgage                                                                                                                       1                                1             2                             3



 Home equity loans                                                                                                                                        1                                             2                             2



 Other consumer loans                                                                                                                                    14                 15             15            56                            64



 Credit cards                                                                                                                                            10                 11             12            45                            47



 Total consumer loans                                                                                                                                    26                 26             28           105                           116



 Total loans charged off                                                                                                                                124                140            131           517                           526



 Recoveries:



 Commercial and industrial                                                                                                                                7                 21             12            57                            58





 Real estate - commercial mortgage                                                                                                                        6                                             7                             2



 Real estate - construction                                                                                                                               -



 Total commercial real estate loans                                                                                                                       6                                             7                             2



 Commercial lease financing                                                                                                                               -                                                                         5



 Total commercial loans                                                                                                                                  13                 21             12            64                            65



 Real estate - residential mortgage                                                                                                                       1                  1              1             4                             5



 Home equity loans                                                                                                                                        1                                             3                             2



 Other consumer loans                                                                                                                                     2                  2              2             8                             8



 Credit cards                                                                                                                                             3                  2              2             8                             6



 Total consumer loans                                                                                                                                     7                  5              5            23                            21



 Total recoveries                                                                                                                                        20                 26             17            87                            86



 Net loan charge-offs                                                                                                                                 (104)             (114)         (114)        (430)                        (440)



 Provision (credit) for loan and lease losses                                                                                                            87                112             29           448                           341



 Allowance for loan and lease losses at end of period                                                                                                $1,427             $1,444         $1,409        $1,427                        $1,409





 Liability for credit losses on lending-related commitments at beginning of period                                                                     $292               $297           $280          $290                          $296



 Provision (credit) for losses on lending-related commitments                                                                                            21                (5)            10            23                           (6)



 Other                                                                                                                                                    -



 Liability for credit losses on lending-related commitments at end of period (a)                                                                       $313               $292           $290          $313                          $290





 Total allowance for credit losses at end of period                                                                                                  $1,740             $1,736         $1,699        $1,740                        $1,699





 Net loan charge-offs to average total loans                                                                                                          .39 %             .42 %         .43 %        .41 %                        .41 %



 Allowance for loan and lease losses to period-end loans                                                                                               1.34               1.36           1.35          1.34                          1.35



 Allowance for credit losses to period-end loans                                                                                                       1.63               1.64           1.63          1.63                          1.63



 Allowance for loan and lease losses to nonperforming loans                                                                                             232                219            186           232                           186



 Allowance for credit losses to nonperforming loans                                                                                                     283                264            224           283                           224





 Discontinued operations - education lending business:



 Loans charged off                                                                                                                                       $1                 $1             $1            $3                            $4



 Recoveries                                                                                                                                               -                 1                           1                             1



 Net loan charge-offs                                                                                                                                  $(1) 
     $         -          $(1)         $(2)                         $(3)



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

                                                                               
 
   Asset Quality Statistics From Continuing Operations


                                                                                   
         (Dollars in millions)




                                                                                                                                           4Q25   3Q25    2Q25     1Q25      4Q24



       Net loan charge-offs                                                                                                               $104    $114     $102      $110       $114



       Net loan charge-offs to average total loans                                                                                       .39 %  .42 %   .39 %    .43 %     .43 %



       Allowance for loan and lease losses                                                                                              $1,427  $1,444   $1,446    $1,429     $1,409



       Allowance for credit losses (a)                                                                                                   1,740   1,736    1,743     1,707      1,699



       Allowance for loan and lease losses to period-end loans                                                                          1.34 % 1.36 %  1.36 %   1.36 %    1.35 %



       Allowance for credit losses to period-end loans                                                                                    1.63    1.64     1.64      1.63       1.63



       Allowance for loan and lease losses to nonperforming loans                                                                          232     219      208       208        186



       Allowance for credit losses to nonperforming loans                                                                                  283     264      250       249        224



       Nonperforming loans at period end                                                                                                  $615    $658     $696      $686       $758



       Nonperforming assets at period end                                                                                                  627     668      707       700        772



       Nonperforming loans to period-end portfolio loans                                                                                 .58 %  .62 %   .65 %    .65 %     .73 %



       Nonperforming assets to period-end portfolio loans plus OREO and other                                                              .59     .63      .66       .67        .74
  nonperforming assets



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

                                                                                      
 
 Summary of Nonperforming Assets and Past Due Loans From Continuing Operations


                                                                                                    
          (Dollars in millions)




                                                                                                                                                              12/31/2025 9/30/2025  6/30/2025   3/31/2025    12/31/2024



      Commercial and industrial                                                                                                                                    $256       $253        $280         $288           $322





      Real estate - commercial mortgage                                                                                                                             157        214         226          206            243



      Real estate - construction                                                                                                                                      -



      Total commercial real estate loans                                                                                                                            157        214         226          206            243



      Commercial lease financing                                                                                                                                      7



      Total commercial loans                                                                                                                                        420        467         506          494            565



      Real estate - residential mortgage                                                                                                                            104         98          95           94             92



      Home equity loans                                                                                                                                              80         82          84           87             89



      Other Consumer loans                                                                                                                                            4          4           4            4              5



      Credit cards                                                                                                                                                    7          7           7            7              7



      Total consumer loans                                                                                                                                          195        191         190          192            193



      Total nonperforming loans (a)                                                                                                                                 615        658         696          686            758



      OREO                                                                                                                                                            9         10          11           14             14



      Nonperforming loans held for sale                                                                                                                               3



      Total nonperforming assets                                                                                                                                   $627       $668        $707         $700           $772



      Accruing loans past due 90 days or more                                                                                                                       $99       $110         $74          $86            $90



      Accruing loans past due 30 through 89 days                                                                                                                    220        254         266          281            206



      Nonperforming assets from discontinued operations - education lending business                                                                                  2          2           2            1              2



      Nonperforming loans to period-end portfolio loans                                                                                                           .58 %     .62 %      .65 %       .65 %         .73 %



      Nonperforming assets to period-end portfolio loans plus OREO and other                                                                                        .59        .63         .66          .67            .74
  nonperforming assets

                                    
 
 Summary of Changes in Nonperforming Loans From Continuing Operations


                                              
          (Dollars in millions)




                                                                    4Q25                           3Q25       2Q25    1Q25     4Q24



 Balance at beginning of period                                    $658                            $696        $686     $758      $728



 Loans placed on nonaccrual status                                  248                             210         233      170       309



 Charge-offs                                                      (124)                          (140)      (127)   (126)    (131)



 Loans sold                                                         (7)                           (13)                        (13)



 Payments                                                         (124)                           (68)       (74)    (57)    (111)



 Transfers to OREO                                                  (1)                            (1)        (1)     (2)      (2)



 Loans returned to accrual status                                  (35)                           (26)       (21)    (57)     (22)



 Balance at end of period                                          $615                            $658        $696     $686      $758

                                              
         
      Line of Business Results


                                                     
    (Dollars in millions)


                                                                                                                                  Change 4Q25 vs.


                                                   4Q25                     3Q25           2Q25      1Q25       4Q24       3Q25                    4Q24



 
            Consumer Bank



 
            Summary of operations



 Total revenue (TE)                               $948                      $935            $912       $872        $865       1.4 %                   9.6 %



 Provision for credit losses                        32                        40              55         43          43      (20.0)                  (25.6)



 Noninterest expense                               735                       695             696        676         713         5.8                      3.1



 Net income (loss) attributable to Key             137                       152             122        116          83       (9.9)                    65.1



 Average loans and leases                       34,683                    35,363          36,137     36,819      37,567       (1.9)                   (7.7)



 Average deposits                               87,738                    87,692          88,002     88,306      87,476          .1                       .3



 Net loan charge-offs                               49                        49              40         52          63                              (22.2)



 Net loan charge-offs to average total loans     .56 %                    .55 %          .44 %     .57 %      .67 %        1.8                   (16.4)



 Nonperforming assets at period end               $201                      $197            $196       $201        $201         2.0



 Return on average allocated equity            18.87 %                  20.19 %        16.20 %   15.15 %    10.24 %      (6.5)                    84.3





 
            Commercial Bank



 
            Summary of operations



 Total revenue (TE)                             $1,109                    $1,014            $974       $942       $1001       9.4 %                  10.8 %



 Provision for credit losses                        73                        68              84         75         (3)        7.4                      N/M



 Noninterest expense                               512                       482             449        462         515         6.2                     (.6)



 Net income (loss) attributable to Key             410                       367             349        321         381        11.7                      7.6



 Average loans and leases                       71,104                    70,326          69,087     67,056      66,691         1.1                      6.6



 Average loans held for sale                     1,140                     1,224             707        754       1,247       (6.9)                   (8.6)



 Average deposits                               60,436                    58,483          55,886     57,436      59,687         3.3                      1.3



 Net loan charge-offs                               53                        64              62         57          52      (17.2)                     1.9



 Net loan charge-offs to average total loans     .30 %                    .36 %          .36 %     .34 %      .31 %     (16.7)                   (3.2)



 Nonperforming assets at period end               $426                      $471            $511       $499        $571       (9.6)                  (25.4)



 Return on average allocated equity            16.33 %                  14.87 %        14.45 %   13.80 %    15.62 %        9.8                      4.5




          TE = Taxable Equivalent; N/M = Not Meaningful

                                                           
 
            Selected Items Impact on Earnings


                                                           
 (Dollars in millions, except per share amounts)




                                                                                                             Pretax(a)             After-tax at marginal
                                                                                                                                          rate(a)



 
            Quarter to date results                                                                         Amount  Net Income                        EPS(c), (e)



 
            Three months ended December 31, 2025



 FDIC special assessment (other expense)(d)                                                                       $21         $16                               $0.01



 
            Three months ended September 30, 2025



 FDIC special assessment (other expense)(d)                                                                         5           4



 
            Three months ended June 30, 2025



 No items                                                                                                           -



 
            Three months ended March 31, 2025



 No items                                                                                                           -



 
            Three months ended December 31, 2024



 Loss on sale of securities(b)                                                                                  (915)      (657)                             (0.66)



 Scotiabank investment agreement valuation (other income)                                                         (3)        (2)



 FDIC special assessment (other expense)(d)                                                                         3           2



 
            Three months ended September 30, 2024



 Loss on sale of securities(b)                                                                                  (918)      (737)                             (0.77)



 FDIC special assessment (other expense)(d)                                                                         6           5



 
            Three months ended June 30, 2024



 FDIC special assessment (other expense)(d)                                                                       (5)        (4)



 
            Three months ended March 31, 2024



 FDIC special assessment (other expense)(d)                                                                      (29)       (22)                             (0.02)





 
            Year to date results



 
            Twelve months ended December 31, 2025



 FDIC special assessment (other expense)(d)                                                                       $26         $20                               $0.02



 
            Twelve months ended December 31, 2024



 Loss on sale of securities                                                                                   (1,833)    (1,394)                             (1.45)



 Scotiabank investment agreement valuation (other income)                                                         (3)        (2)



 FDIC special assessment (other expense)(d)                                                                      (25)       (19)                             (0.02)



 (a) 
 Favorable (unfavorable) impact.


 (b)   After-tax loss on sale of securities for the three months ended September 30, 2024 adjusted to reflect impact of GAAP accounting for income taxes in
        interim periods, with related adjustments recorded in the fourth quarter of 2024.


 (c) 
 Impact to EPS reflected on a fully diluted basis.


 (d)   In November 2023, the FDIC issued a final rule implementing a special assessment on insured depository institutions to recover the loss to the FDIC's
        deposit insurance fund (DIF) associated with protecting uninsured depositors following the 2023 closures of Silicon Valley Bank and Signature Bank.
        KeyCorp recorded the initial loss estimate related to the special assessment during the fourth quarter of 2023. Amounts reflected in this table represent
        adjustments from initial estimates based on quarterly invoices received from the FDIC.


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

View original content to download multimedia:https://www.prnewswire.com/news-releases/keycorp-reports-fourth-quarter-2025-net-income-of-474-million-or-43-per-diluted-common-share-302664823.html

SOURCE KeyCorp

Contact:

CONTACTS: ANALYSTS, Brian Mauney, 216.689.0521, Brian_Mauney@KeyBank.com; Hannah Lewallen, 216.471.4856, Hannah_Lewallen@KeyBank.com; Johnny Li, 216.689.4221, Johnny_Li@KeyBank.com; INVESTOR RELATIONS: www.key.com/ir; MEDIA, Susan Donlan, 216.471.3133, Susan_E_Donlan@KeyBank.com; Beth Strauss, 216.471.2787, Beth_A_Strauss@KeyBank.com; KEY MEDIA NEWSROOM: www.key.com/newsroom

© 2026 Canjex Publishing Ltd. All rights reserved.