Financial Highlights (dollars in millions, except per share amounts) Three months ended 6-30-08 3-31-08 6-30-07 Summary of operations Net interest income (TE) $(100) (a) $704 (a) $706 Noninterest income 555 528 649 Total revenue (TE) 455 1,232 1,355 Provision for loan losses 647 187 53 Noninterest expense 781 732 815 (Loss) income from continuing operations (1,126) 218 337 Loss from discontinued operations, net of taxes (b) -- -- (3) Net (loss) income (1,126) (a) 218 (a) 334 Net (loss) income applicable to common shares (1,126) 218 334 Per common share (Loss) income from continuing operations $(2.70) $.55 $.86 (Loss) income from continuing operations - assuming dilution (2.70) .54 .85 Loss from discontinued operations (b) -- -- (.01) Loss from discontinued operations - assuming dilution (b) -- -- (.01) Net (loss) income (2.70) .55 .85 Net (loss) income - assuming dilution (2.70) (a) .54 (a) .84 Cash dividends paid .375 .375 .365 Book value at period end 16.59 21.48 19.78 Tangible book value at period end 13.00 17.07 16.41 Market price at period end 10.98 21.95 34.33 Performance ratios - from continuing operations Return on average total assets (4.38)% .85 % 1.45 % Return on average common equity (53.35) 10.38 17.66 Return on average total equity (52.56) 10.38 17.66 Net interest margin (TE) (.44) 3.14 3.46 Performance ratios - from consolidated operations Return on average total assets (4.38)% (a) .85 % (a) 1.43 % Return on average common equity (53.35)(a) 10.38(a) 17.50 Return on average total equity (52.56)(a) 10.38(a) 17.50 Net interest margin (TE) (.44)(a) 3.14(a) 3.46 Capital ratios at period end Equity to assets 8.57 % 8.47 % 8.28 % Tangible equity to tangible assets 6.98 6.85 6.97 Tier 1 risk-based capital (c) 8.49 8.33 8.14 Total risk-based capital (c) 12.35 12.34 12.15 Leverage (c) 9.33 9.15 9.11 Asset quality Net loan charge-offs $524 $121 $53 Net loan charge-offs to average loans from continuing operations 2.75 % .67 % .32 % Allowance for loan losses $1,421 $1,298 $945 Allowance for loan losses to period- end loans 1.87 % 1.70 % 1.42 % Allowance for loan losses to nonperforming loans 174.57 123.15 342.39 Nonperforming loans at period end $814 $1,054 $276 Nonperforming assets at period end 1,210 1,115 378 Nonperforming loans to period-end portfolio loans 1.07 % 1.38 % .41 % Nonperforming assets to period-end portfolio loans plus OREO and other nonperforming assets 1.59 1.46 .57 Trust and brokerage assets Assets under management $80,998 $80,453 $85,592 Nonmanaged and brokerage assets 29,905 30,532 33,485 Other data Average full-time equivalent employees 18,164 18,426 18,888 Branches 985 985 954 Taxable-equivalent adjustment $(458) $(9) $20 Financial Highlights (continued) (dollars in millions, except per share amounts) Six months ended 6-30-08 6-30-07 Summary of operations Net interest income (TE) $604 (a) $1,406 Noninterest income 1,083 1,303 Total revenue (TE) 1,687 2,709 Provision for loan losses 834 97 Noninterest expense 1,513 1,599 (Loss) income from continuing operations (908) 695 Loss from discontinued operations, net of taxes (b) -- (11) Net (loss) income (908)(a) 684 Net (loss) income applicable to common shares (908) 684 Per common share (Loss) income from continuing operations $(2.23) $1.76 (Loss) income from continuing operations - assuming dilution (2.23) 1.74 Loss from discontinued operations (b) -- (.03) Loss from discontinued operations - assuming dilution (b) -- (.03) Net (loss) income (2.23) 1.73 Net (loss) income - assuming dilution (2.23)(a) 1.71 Cash dividends paid .75 .73 Performance ratios - from continuing operations Return on average total assets (1.77)% 1.51 % Return on average common equity (21.57) 18.35 Return on average total equity (21.40) 18.35 Net interest margin (TE) 1.35 3.48 Performance ratios - from consolidated operations Return on average total assets (1.77)% (a) 1.49 % Return on average common equity (21.57)(a) 18.06 Return on average total equity (21.40)(a) 18.06 Net interest margin (TE) 1.35 (a) 3.49 Asset quality Net loan charge-offs $645 $97 Net loan charge-offs to average loans from continuing operations 1.74 % .30 % Other data Average full-time equivalent employees 18,295 19,342 Taxable-equivalent adjustment $(467) $41 (a) The following table entitled "GAAP to Non-GAAP Reconciliations" presents computations of certain earnings data and performance ratios, excluding charges related to the tax treatment of certain leveraged lease financing transactions disallowed by the Internal Revenue Service. The table reconciles the related GAAP measures to these non-GAAP measures and provides a basis for period-to-period comparisons. (b) Key sold the subprime mortgage loan portfolio held by the Champion Mortgage finance business in November 2006, and completed the sale of Champion's origination platform in February 2007. As a result of these actions, Key has accounted for this business as a discontinued operation. (c) 6-30-08 ratio is estimated. TE = Taxable Equivalent GAAP to Non-GAAP Reconciliations (dollars in millions, except per share amounts) As a result of an adverse federal court ruling on Key's tax treatment of a service contract lease transaction entered into by AWG Leasing Trust, in which Key is a partner, Key recorded after-tax charges of $1.011 billion, or $2.43 per common share, during the second quarter of 2008. Additionally, during the first quarter of 2008, Key increased its tax reserves for certain lease in, lease out transactions and recalculated its lease income in accordance with prescribed accounting standards, resulting in after-tax charges of $38 million, or $0.10 per common share. The table below presents computations of certain earnings data and performance ratios, excluding these charges (non-GAAP), reconciles the related GAAP measures to these non-GAAP measures and provides a basis for period-to-period comparisons. Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied and are not audited. Non-GAAP financial measures should not be considered in isolation, or as a substitute for analyses of results as reported under GAAP. Six Three months ended months ended 6-30-08 3-31-08 6-30-08 Net income Net (loss) income (GAAP) A $(1,126) $218 $(908) Charges related to leveraged lease tax litigation, after tax 1,011 38 1,049 Net (loss) income, excluding charges related to leveraged lease tax litigation (non-GAAP) B $(115) $256 $141 Weighted-average common shares and potential common shares outstanding (000) C 416,629 399,769 407,875 Per common share Net (loss) income - assuming dilution (GAAP) A/C $(2.70) $.54 $(2.23) Net (loss) income, excluding charges related to leveraged lease tax litigation - assuming dilution (non-GAAP) B/C (.28) .64 .34 Performance ratios Return on average total assets (a) Average total assets D $103,290 $103,356 $103,323 Return on average total assets (GAAP) A/D (4.38)% .85 % (1.77)% Return on average total assets, excluding charges related to leveraged lease tax litigation (non-GAAP) B/D (.45) 1.00 .27 Return on average common equity (a) Average common equity E $8,489 $8,445 $8,467 Return on average common equity (GAAP) A/E (53.35)% 10.38 % (21.57)% Return on average common equity, excluding charges related to leveraged lease tax litigation (non-GAAP) B/E (5.45) 12.19 3.35 Return on average total equity (a) Average total equity F $8,617 $8,445 $8,531 Return on average total equity (GAAP) A/F (52.56)% 10.38 % (21.40)% Return on average total equity, excluding charges related to leveraged lease tax litigation (non-GAAP) B/F (5.37) 12.19 3.32 Net interest income Net interest income (GAAP) $358 $713 $1,071 Charges related to leveraged lease tax litigation, pre-tax 359 3 362 Net interest income, excluding charges related to leveraged lease tax litigation (non-GAAP) $717 $716 $1,433 Net interest income/margin (TE) Net interest income (TE) (as reported) $(100) $704 $604 Charges related to leveraged lease tax litigation, pre-tax (TE) 838 34 872 Net interest income, excluding charges related to leveraged lease tax litigation (TE) (adjusted basis) $738 $738 $1,476 Net interest margin (TE) (as reported) (.44)% 3.14 % 1.35 % Impact of charges related to leveraged lease tax litigation, pre-tax (TE) 3.76 .15 1.95 Net interest margin, excluding charges related to leveraged lease tax litigation (TE) (adjusted basis) 3.32 % 3.29 % 3.30 % (a) Income statement amount has been annualized in calculation. TE = Taxable Equivalent GAAP = U.S. generally accepted accounting principles Consolidated Balance Sheets (dollars in millions) 6-30-08 3-31-08 6-30-07 Assets Loans $75,855 $76,444 $66,692 Loans held for sale 1,833 1,674 4,546 Securities available for sale 8,312 8,419 7,819 Held-to-maturity securities 25 29 37 Trading account assets 1,483 1,015 994 Short-term investments 826 577 471 Other investments 1,559 1,561 1,602 Total earning assets 89,893 89,719 82,161 Allowance for loan losses (1,421) (1,298) (945) Cash and due from banks 1,912 1,730 1,818 Premises and equipment 748 712 600 Operating lease assets 1,089 1,070 1,110 Goodwill 1,598 1,599 1,202 Other intangible assets 146 164 110 Corporate-owned life insurance 2,917 2,894 2,822 Derivative assets 1,693 1,508 374 Accrued income and other assets 2,969 3,394 3,715 Total assets $101,544 $101,492 $92,967 Liabilities Deposits in domestic offices: NOW and money market deposit accounts $27,278 $26,527 $23,315 Savings deposits 1,809 1,826 1,613 Certificates of deposit ($100,000 or more) 8,699 8,330 6,197 Other time deposits 12,541 12,933 11,832 Total interest-bearing deposits 50,327 49,616 42,957 Noninterest-bearing deposits 10,561 10,896 14,199 Deposits in foreign office - interest-bearing 3,508 4,190 3,443 Total deposits 64,396 64,702 60,599 Federal funds purchased and securities sold under repurchase agreements 2,088 3,503 4,362 Bank notes and other short-term borrowings 5,985 5,464 2,476 Derivative liabilities 637 465 248 Accrued expense and other liabilities 4,626 4,429 5,000 Long-term debt 15,106 14,337 12,581 Total liabilities 92,838 92,900 85,266 Shareholders' equity Preferred stock 650 -- -- Common shares 577 492 492 Capital surplus 2,544 1,659 1,652 Retained earnings 7,461 8,737 8,720 Treasury stock, at cost (2,675) (2,689) (2,994) Accumulated other comprehensive income (loss) 149 393 (169) Total shareholders' equity 8,706 8,592 7,701 Total liabilities and shareholders' equity $101,544 $101,492 $92,967 Common shares outstanding (000) 485,662 400,071 389,362 Consolidated Statements of Income (dollars in millions, except per share amounts) Three months ended Six months ended 6-30-08 3-31-08 6-30-07 6-30-08 6-30-07 Interest income Loans $717 $1,123 $1,176 $1,840 $2,337 Loans held for sale 20 87 82 107 157 Securities available for sale 111 109 106 220 206 Held-to-maturity securities -- 1 -- 1 1 Trading account assets 10 13 7 23 14 Short-term investments 8 9 9 17 20 Other investments 14 12 15 26 28 Total interest income 880 1,354 1,395 2,234 2,763 Interest expense Deposits 347 428 447 775 880 Federal funds purchased and securities sold under repurchase agreements 15 28 59 43 108 Bank notes and other short- term borrowings 27 39 18 66 29 Long-term debt 133 146 185 279 381 Total interest expense 522 641 709 1,163 1,398 Net interest income 358 713 686 1,071 1,365 Provision for loan losses 647 187 53 834 97 Net interest income after provision for loan losses (289) 526 633 237 1,268 Noninterest income Trust and investment services income 138 129 115 267 240 Service charges on deposit accounts 93 88 84 181 159 Investment banking and capital markets income 80 8 52 88 96 Operating lease income 68 69 66 137 130 Letter of credit and loan fees 51 37 45 88 83 Corporate-owned life insurance income 28 28 32 56 57 Electronic banking fees 27 24 25 51 49 Net gains (losses) from loan securitizations and sales 33 (101) 33 (68) 42 Net securities (losses) gains (1) 3 2 2 (45) Net (losses) gains from principal investing (14) 9 90 (5) 119 Gain from redemption of Visa Inc. shares -- 165 -- 165 -- Gain from sale of McDonald Investments branch network -- -- -- -- 171 Other income 52 69 105 121 202 Total noninterest income 555 528 649 1,083 1,303 Noninterest expense Personnel 404 409 411 813 839 Net occupancy 62 66 59 128 122 Computer processing 43 47 49 90 100 Operating lease expense 55 58 55 113 107 Professional fees 33 23 26 56 52 Equipment 23 24 24 47 49 Marketing 21 14 20 35 39 Other expense 140 91 171 231 291 Total noninterest expense 781 732 815 1,513 1,599 (Loss) income from continuing operations before income taxes (515) 322 467 (193) 972 Income taxes 611 104 130 715 277 (Loss) income from continuing operations (1,126) 218 337 (908) 695 Loss from discontinued operations, net of taxes -- -- (3) -- (11) Net (loss) income $(1,126) $218 $334 $(908) $684 Net (loss) income applicable to common shares $(1,126) $218 $334 $(908) $684 Per common share: (Loss) income from continuing operations $(2.70) $.55 $.86 $(2.23) $1.76 Net (loss) income (2.70) .55 .85 (2.23) 1.73 Per common share - assuming dilution: (Loss) income from continuing operations $(2.70) $.54 $.85 $(2.23) $1.74 Net (loss) income (2.70) .54 .84 (2.23) 1.71 Cash dividends declared per common share $.375 -- $.365 $.375 $.73 Weighted-average common shares outstanding (000) 416,629 399,121 392,045 407,875 394,944 Weighted-average common shares and potential common shares outstanding (000) 416,629 399,769 396,918 407,875 400,180 Consolidated Average Balance Sheets, Net Interest Income and Yields/Rates From Continuing Operations (dollars in millions) Second Quarter 2008 Average Balance Interest Yield/Rate Assets Loans: (a,b) Commercial, financial and agricultural $26,057 $352 5.42 % Real estate - commercial mortgage 10,593 156 5.91 Real estate - construction 8,484 118 5.61 Commercial lease financing 9,798 (709) (28.94)(c) Total commercial loans 54,932 (83) (.58) Real estate - residential 1,918 30 6.12 Home equity: Community Banking 9,765 140 5.78 National Banking 1,200 23 7.68 Total home equity loans 10,965 163 5.99 Consumer other - Community Banking 1,271 33 10.34 Consumer other - National Banking: Marine 3,646 56 6.26 Education 3,595 53 5.88 Other 325 7 8.21 Total consumer other - National Banking 7,566 116 6.16 Total consumer loans 21,720 342 6.32 Total loans 76,652 259 1.37 Loans held for sale 1,356 20 5.94 Securities available for sale (a,d) 8,315 111 5.40 Held-to-maturity securities (a) 25 -- 11.47 Trading account assets 1,041 10 3.88 Short-term investments 773 8 3.83 Other investments (d) 1,580 14 3.09 Total earning assets 89,742 422 1.89 Allowance for loan losses (1,338) Accrued income and other assets 14,886 Total assets $103,290 Liabilities NOW and money market deposit accounts $27,158 102 1.51 Savings deposits 1,815 1 .27 Certificates of deposit ($100,000 or more) (e) 8,670 88 4.09 Other time deposits 12,751 135 4.27 Deposits in foreign office 4,121 21 1.95 Total interest-bearing deposits 54,515 347 2.56 Federal funds purchased and securities sold under repurchase agreements 3,267 15 1.86 Bank notes and other short-term borrowings 4,770 27 2.26 Long-term debt (e,f) 14,620 133 3.87 Total interest-bearing liabilities 77,172 522 2.75 Noninterest-bearing deposits 10,617 Accrued expense and other liabilities 6,884 Total liabilities 94,673 Shareholders' equity Preferred stock 128 Common shareholders' equity 8,489 Total shareholders' equity 8,617 Total liabilities and shareholders' equity $103,290 Interest rate spread (TE) (.86) % Net interest income (TE) and net interest margin (TE) (100)(c) (.44) %(c) TE adjustment (a) (458) Net interest income, GAAP basis $358 Consolidated Average Balance Sheets, Net Interest Income and Yields/Rates From Continuing Operations (dollars in millions) First Quarter 2008 Average Balance Interest Yield/Rate Assets Loans: (a,b) Commercial, financial and agricultural $25,411 $392 6.21 % Real estate - commercial mortgage 10,283 175 6.84 Real estate - construction 8,468 134 6.36 Commercial lease financing 10,004 98 3.91 (c) Total commercial loans 54,166 799 5.93 Real estate - residential 1,916 30 6.29 Home equity: Community Banking 9,693 154 6.38 National Banking 1,260 24 7.74 Total home equity loans 10,953 178 6.54 Consumer other - Community Banking 1,305 34 10.59 Consumer other - National Banking: Marine 3,646 58 6.31 Education 363 7 8.04 Other 339 7 8.32 Total consumer other - National Banking 4,348 72 6.61 Total consumer loans 18,522 314 6.81 Total loans 72,688 1,113 6.15 Loans held for sale 4,984 87 7.01 Securities available for sale (a,d) 8,419 110 5.28 Held-to-maturity securities (a) 29 1 11.02 Trading account assets 1,075 13 4.84 Short-term investments 1,165 9 3.18 Other investments (d) 1,552 12 3.05 Total earning assets 89,912 1,345 6.01 Allowance for loan losses (1,236) Accrued income and other assets 14,680 Total assets $103,356 Liabilities NOW and money market deposit accounts $26,996 139 2.07 Savings deposits 1,865 3 .62 Certificates of deposit ($100,000 or more) (e) 8,072 95 4.72 Other time deposits 12,759 146 4.59 Deposits in foreign office 5,853 45 3.13 Total interest-bearing deposits 55,545 428 3.10 Federal funds purchased and securities sold under repurchase agreements 3,863 28 2.91 Bank notes and other short-term borrowings 4,934 39 3.22 Long-term debt (e,f) 13,238 146 4.71 Total interest-bearing liabilities 77,580 641 3.36 Noninterest-bearing deposits 10,741 Accrued expense and other liabilities 6,590 Total liabilities 94,911 Shareholders' equity Preferred stock -- Common shareholders' equity 8,445 Total shareholders' equity 8,445 Total liabilities and shareholders' equity $103,356 Interest rate spread (TE) 2.65 % Net interest income (TE) and net interest margin (TE) 704(c) 3.14 %(c) TE adjustment (a) (9) Net interest income, GAAP basis $713 Consolidated Average Balance Sheets, Net Interest Income and Yields/Rates From Continuing Operations (dollars in millions) Second Quarter 2007 Average Balance Interest Yield/Rate Assets Loans: (a,b) Commercial, financial and agricultural $21,856 $401 7.36 % Real estate - commercial mortgage 8,565 165 7.75 Real estate - construction 8,243 167 8.09 Commercial lease financing 10,096 142 5.62 Total commercial loans 48,760 875 7.19 Real estate - residential 1,472 24 6.57 Home equity: Community Banking 9,660 172 7.15 National Banking 1,092 21 7.86 Total home equity loans 10,752 193 7.22 Consumer other - Community Banking 1,370 37 10.64 Consumer other - National Banking: Marine 3,323 52 6.26 Education 329 8 9.56 Other 309 7 9.18 Total consumer other - National Banking 3,961 67 6.76 Total consumer loans 17,555 321 7.33 Total loans 66,315 1,196 7.23 Loans held for sale 4,415 82 7.50 Securities available for sale (a,d) 7,793 106 5.45 Held-to-maturity securities (a) 39 -- 6.72 Trading account assets 813 8 3.58 Short-term investments 671 8 4.93 Other investments (d) 1,541 15 3.68 Total earning assets 81,587 1,415 6.95 Allowance for loan losses (942) Accrued income and other assets 12,767 Total assets $93,412 Liabilities NOW and money market deposit accounts $22,953 179 3.14 Savings deposits 1,633 1 .19 Certificates of deposit ($100,000 or more) (e) 6,237 79 5.03 Other time deposits 12,047 141 4.70 Deposits in foreign office 3,600 47 5.20 Total interest-bearing deposits 46,470 447 3.85 Federal funds purchased and securities sold under repurchase agreements 4,748 59 5.04 Bank notes and other short-term borrowings 1,771 18 4.14 Long-term debt (e,f) 12,909 185 5.83 Total interest-bearing liabilities 65,898 709 4.33 Noninterest-bearing deposits 13,927 Accrued expense and other liabilities 5,933 Total liabilities 85,758 Shareholders' equity Preferred stock -- Common shareholders' equity 7,654 Total shareholders' equity 7,654 Total liabilities and shareholders' equity $93,412 Interest rate spread (TE) 2.62 % Net interest income (TE) and net interest margin (TE) 706 3.46 % TE adjustment (a) 20 Net interest income, GAAP basis $686 Average balances have not been restated to reflect Key's January 1, 2008, adoption of Financial Accounting Standards Board ("FASB") Interpretation No. 39, "Offsetting of Amounts Related to Certain Contracts," and FASB Staff Position FIN 39-1, "Amendment of FASB Interpretation 39." (a) Interest income on tax-exempt securities and loans has been adjusted to a taxable-equivalent basis using the statutory federal income tax rate of 35%. (b) For purposes of these computations, nonaccrual loans are included in average loan balances. (c) During the second quarter of 2008, Key's taxable-equivalent net interest income and net income were reduced by $838 million and $1.011 billion, respectively, as a result of an adverse federal court ruling on Key's tax treatment of a service contract lease transaction. Excluding this reduction, the taxable-equivalent yield on Key's commercial lease financing portfolio would have been 5.25% for the second quarter of 2008, and Key's taxable-equivalent net interest margin would have been 3.32%. During the prior quarter, Key increased its tax reserves for certain lease in, lease out transactions and recalculated its lease income in accordance with prescribed accounting standards. These actions reduced Key's first quarter 2008 taxable- equivalent net interest income and net income by $34 million and $38 million, respectively. Excluding this reduction, the taxable-equivalent yield on Key's commercial lease financing portfolio would have been 5.27% for the first quarter of 2008, and Key's taxable-equivalent net interest margin would have been 3.29%. (d) Yield is calculated on the basis of amortized cost. (e) Rate calculation excludes basis adjustments related to fair value hedges. (f) Results from continuing operations exclude the dollar amount of liabilities assumed necessary to support interest-earning assets held by the discontinued Champion Mortgage finance business. The interest expense related to these liabilities, which also is excluded from continuing operations, was calculated using a matched funds transfer pricing methodology. TE = Taxable Equivalent GAAP = U.S. generally accepted accounting principles Consolidated Average Balance Sheets, Net Interest Income and Yields/Rates From Continuing Operations (dollars in millions) Six months ended Six months ended June 30, 2008 June 30, 2007 Average Yield/ Average Yield/ Balance Interest Rate Balance Interest Rate Assets Loans: (a,b) Commercial, financial and agricultural $25,734 $744 5.81 % $21,710 $793 7.37 % Real estate - commercial mortgage 10,438 331 6.37 8,496 328 7.79 Real estate - construction 8,476 252 5.98 8,235 333 8.14 Commercial lease financing 9,901 (611) (12.34)(c) 10,095 288 5.70 Total commercial loans 54,549 716 2.65 48,536 1,742 7.23 Real estate - residential 1,917 60 6.20 1,458 48 6.58 Home equity: Community Banking 9,729 294 6.08 9,668 343 7.15 National Banking 1,230 47 7.71 1,061 41 7.87 Total home equity loans 10,959 341 6.26 10,729 384 7.22 Consumer other - Community Banking 1,288 67 10.46 1,410 73 10.39 Consumer other - National Banking: Marine 3,646 114 6.28 3,221 101 6.27 Education 1,979 60 6.07 334 16 9.53 Other 332 14 8.27 306 14 9.10 Total consumer other - National Banking 5,957 188 6.32 3,861 131 6.77 Total consumer loans 20,121 656 6.55 17,458 636 7.33 Total loans 74,670 1,372 3.70 65,994 2,378 7.25 Loans held for sale 3,170 107 6.78 4,179 157 7.59 Securities available for sale (a,d) 8,367 221 5.34 7,671 206 5.36 Held-to-maturity securities (a) 27 1 11.23 39 1 6.96 Trading account assets 1,058 23 4.37 783 14 3.68 Short-term investments 969 17 3.44 762 20 5.09 Other investments (d) 1,566 26 3.07 1,471 28 3.66 Total earning assets 89,827 1,767 3.95 80,899 2,804 6.97 Allowance for loan losses (1,287) (942) Accrued income and other assets 14,783 12,801 Total assets $103,323 $92,758 Liabilities NOW and money market deposit accounts $27,077 241 1.79 $23,187 356 3.10 Savings deposits 1,840 4 .45 1,631 2 .19 Certificates of deposit ($100,000 or more) (e) 8,371 183 4.39 6,194 155 5.03 Other time deposits 12,755 281 4.43 12,055 279 4.67 Deposits in foreign office 4,987 66 2.64 3,430 88 5.16 Total interest- bearing deposits 55,030 775 2.83 46,497 880 3.81 Federal funds purchased and securities sold under repurchase agreements 3,565 43 2.43 4,328 108 5.04 Bank notes and other short-term borrowings 4,852 66 2.75 1,444 29 4.08 Long-term debt (e,f) 13,929 279 4.27 13,261 381 5.87 Total interest- bearing liabilities 77,376 1,163 3.05 65,530 1,398 4.31 Noninterest- bearing deposits 10,679 13,584 Accrued expense and other liabilities 6,737 6,008 Total liabilities 94,792 85,122 Shareholders' equity Preferred stock 64 -- Common shareholders' equity 8,467 7,636 Total shareholders' equity 8,531 7,636 Total liabilities and shareholders' equity $103,323 $92,758 Interest rate spread (TE) .90 % 2.66 % Net interest income (TE) and net interest margin (TE) 604(c) 1.35 %(c) 1,406 3.48 % TE adjustment (a) (467) 41 Net interest income, GAAP basis $1,071 $1,365 Average balances have not been restated to reflect Key's January 1, 2008, adoption of Financial Accounting Standards Board ("FASB") Interpretation No. 39, "Offsetting of Amounts Related to Certain Contracts," and FASB Staff Position FIN 39-1, "Amendment of FASB Interpretation 39." (a) Interest income on tax-exempt securities and loans has been adjusted to a taxable-equivalent basis using the statutory federal income tax rate of 35%. (b) For purposes of these computations, nonaccrual loans are included in average loan balances. (c) During the second quarter of 2008, Key's taxable-equivalent net interest income and net income were reduced by $838 million and $1.011 billion, respectively, as a result of an adverse federal court ruling on Key's tax treatment of a service contract lease transaction. During the prior quarter, Key's taxable-equivalent net interest income and net income were reduced by $34 million and $38 million, respectively, as a result of an increase to Key's tax reserves for certain lease in, lease out transactions and a recalculation of its lease income in accordance with prescribed accounting standards. Excluding these reductions, the taxable-equivalent yield on Key's commercial lease financing portfolio would have been 5.26% for the first six months of 2008, and Key's taxable-equivalent net interest margin would have been 3.30%. (d) Yield is calculated on the basis of amortized cost. (e) Rate calculation excludes basis adjustments related to fair value hedges. (f) Results from continuing operations exclude the dollar amount of liabilities assumed necessary to support interest-earning assets held by the discontinued Champion Mortgage finance business. The interest expense related to these liabilities, which also is excluded from continuing operations, was calculated using a matched funds transfer pricing methodology. TE = Taxable Equivalent GAAP = U.S. generally accepted accounting principles Noninterest Income (in millions) Three months ended Six months ended 6-30-08 3-31-08 6-30-07 6-30-08 6-30-07 Trust and investment services income (a) $138 $129 $115 $267 $240 Service charges on deposit accounts 93 88 84 181 159 Investment banking and capital markets income (a) 80 8 52 88 96 Operating lease income 68 69 66 137 130 Letter of credit and loan fees 51 37 45 88 83 Corporate-owned life insurance income 28 28 32 56 57 Electronic banking fees 27 24 25 51 49 Net gains (losses) from loan securitizations and sales 33 (101) 33 (68) 42 Net securities (losses) gains (1) 3 2 2 (45) Net (losses) gains from principal investing (14) 9 90 (5) 119 Gain from redemption of Visa Inc. shares -- 165 -- 165 -- Gain from sale of McDonald Investments branch network -- -- -- -- 171 Other income: Insurance income 20 15 15 35 29 Loan securitization servicing fees 5 4 6 9 11 Credit card fees 3 4 3 7 6 Gains related to MasterCard Incorporated shares -- -- 40 -- 40 Litigation settlement - automobile residual value insurance -- -- -- -- 26 Miscellaneous income 24 46 41 70 90 Total other income 52 69 105 121 202 Total noninterest income $555 $528 $649 $1,083 $1,303 (a) Additional detail provided in tables below. Trust and Investment Services Income (in millions) Three months ended Six months ended 6-30-08 3-31-08 6-30-07 6-30-08 6-30-07 Brokerage commissions and fee income $41 $33 $28 $74 $68 Personal asset management and custody fees 40 41 41 81 81 Institutional asset management and custody fees 57 55 46 112 91 Total trust and investment services income $138 $129 $115 $267 $240 Investment Banking and Capital Markets Income (in millions) Three months ended Six months ended 6-30-08 3-31-08 6-30-07 6-30-08 6-30-07 Investment banking income $36 $22 $22 $58 $43 Income (loss) from other investments 1 (6) 6 (5) 11 Dealer trading and derivatives income (loss) 28 (21) 12 7 20 Foreign exchange income 15 13 12 28 22 Total investment banking and capital markets income $80 $8 $52 $88 $96 Noninterest Expense (dollars in millions) Three months ended Six months ended 6-30-08 3-31-08 6-30-07 6-30-08 6-30-07 Personnel (a) $404 $409 $411 $813 $839 Net occupancy 62 66 59 128 122 Computer processing 43 47 49 90 100 Operating lease expense 55 58 55 113 107 Professional fees 33 23 26 56 52 Equipment 23 24 24 47 49 Marketing 21 14 20 35 39 Other expense: Postage and delivery 12 11 11 23 23 Franchise and business taxes 8 8 8 16 17 Telecommunications 7 8 7 15 14 (Credit) provision for losses on lending- related commitments (2) (27) 6 (29) (2) Miscellaneous expense 115 91 139 206 239 Total other expense 140 91 171 231 291 Total noninterest expense $781 $732 $815 $1,513 $1,599 Average full-time equivalent employees 18,164 18,426 18,888 (b) 18,295 19,342 (b) (a) Additional detail provided in table below. (b) The number of average full-time equivalent employees has not been adjusted for discontinued operations. Personnel Expense (in millions) Three months ended Six months ended 6-30-08 3-31-08 6-30-07 6-30-08 6-30-07 Salaries $235 $239 $236 $474 $481 Incentive compensation 79 74 82 153 157 Employee benefits 65 76 73 141 155 Stock-based compensation 17 14 16 31 40 Severance 8 6 4 14 6 Total personnel expense $404 $409 $411 $813 $839 Loan Composition (dollars in millions) Percent change 6-30-08 vs. 6-30-08 3-31-08 6-30-07 3-31-08 6-30-07 Commercial, financial and agricultural $25,929 $25,777 $21,814 .6 % 18.9 % Commercial real estate: Commercial mortgage 10,737 10,479 8,629 2.5 24.4 Construction 7,849 8,473 8,214 (7.4) (4.4) Total commercial real estate loans 18,586 18,952 16,843 (1.9) 10.3 Commercial lease financing 9,610 10,000 10,138 (3.9) (5.2) Total commercial loans 54,125 54,729 48,795 (1.1) 10.9 Real estate - residential mortgage 1,928 1,954 1,572 (1.3) 22.6 Home equity: Community Banking 9,851 9,678 9,736 1.8 1.2 National Banking 1,153 1,220 1,143 (5.5) .9 Total home equity loans 11,004 10,898 10,879 1.0 1.1 Consumer other - Community Banking 1,261 1,266 1,366 (.4) (7.7) Consumer other - National Banking: Marine 3,634 3,653 3,444 (.5) 5.5 Education (a) 3,584 3,608 327 (.7) 996.0 Other 319 336 309 (5.1) 3.2 Total consumer other - National Banking 7,537 7,597 4,080 (.8) 84.7 Total consumer loans 21,730 21,715 17,897 .1 21.4 Total loans $75,855 $76,444 $66,692 (.8)% 13.7 % Loans Held for Sale Composition (dollars in millions) Percent change 6-30-08 vs. 6-30-08 3-31-08 6-30-07 3-31-08 6-30-07 Commercial, financial and agricultural $212 $291 $76 (27.1)% 178.9 % Real estate - commercial mortgage 994 1,139 1,613 (12.7) (38.4) Real estate - construction 398 25 172 N/M 131.4 Commercial lease financing 42 31 22 35.5 90.9 Real estate - residential mortgage 79 58 39 36.2 102.6 Home equity -- 1 -- (100.0) -- Education (a) 103 123 2,616 (16.3) (96.1) Automobile 5 6 8 (16.7) (37.5) Total loans held for sale $1,833 $1,674 $4,546 9.5 % (59.7)% (a) On March 31, 2008, Key transferred $3.3 billion of education loans from loans held for sale to the loan portfolio. N/M = Not Meaningful Summary of Loan Loss Experience (dollars in millions) Three months ended 6-30-08 3-31-08 6-30-07 Average loans outstanding from continuing operations $76,652 $72,688 $66,315 Allowance for loan losses at beginning of period $1,298 $1,200 $944 Loans charged off: Commercial, financial and agricultural 75 50 30 Real estate - commercial mortgage 15 4 5 Real estate - construction 340 25 2 Total commercial real estate loans 355 29 7 Commercial lease financing 18 15 9 Total commercial loans 448 94 46 Real estate - residential mortgage 2 4 1 Home equity: Community Banking 9 9 5 National Banking 11 7 3 Total home equity loans 20 16 8 Consumer other - Community Banking 11 9 8 Consumer other - National Banking: Marine 16 19 6 Education 55 2 1 Other 2 4 2 Total consumer other - National Banking 73 25 9 Total consumer loans 106 54 26 554 148 72 Recoveries: Commercial, financial and agricultural 14 14 6 Real estate - commercial mortgage -- -- 1 Real estate - construction 1 -- -- Total commercial real estate loans 1 -- 1 Commercial lease financing 4 6 4 Total commercial loans 19 20 11 Real estate - residential mortgage 1 -- 1 Home equity: Community Banking -- 1 1 National Banking 1 -- 1 Total home equity loans 1 1 2 Consumer other - Community Banking 1 2 1 Consumer other - National Banking: Marine 6 3 3 Education 1 -- 1 Other 1 1 -- Total consumer other - National Banking 8 4 4 Total consumer loans 11 7 8 30 27 19 Net loan charge-offs (524) (121) (53) Provision for loan losses from continuing operations 647 187 53 Allowance related to loans acquired, net -- 32 -- Foreign currency translation adjustment -- -- 1 Allowance for loan losses at end of period $1,421 $1,298 $945 Net loan charge-offs to average loans from continuing operations 2.75 % .67 % .32% Allowance for loan losses to period- end loans 1.87 1.70 1.42 Allowance for loan losses to nonperforming loans 174.57 123.15 342.39 Summary of Loan Loss Experience (dollars in millions) Six months ended 6-30-08 6-30-07 Average loans outstanding from continuing operations $74,670 $65,994 Allowance for loan losses at beginning of period $1,200 $944 Loans charged off: Commercial, financial and agricultural 125 47 Real estate - commercial mortgage 19 11 Real estate - construction 365 3 Total commercial real estate loans 384 14 Commercial lease financing 33 22 Total commercial loans 542 83 Real estate - residential mortgage 6 2 Home equity: Community Banking 18 10 National Banking 18 6 Total home equity loans 36 16 Consumer other - Community Banking 20 15 Consumer other - National Banking: Marine 35 14 Education 57 2 Other 6 4 Total consumer other - National Banking 98 20 Total consumer loans 160 53 702 136 Recoveries: Commercial, financial and agricultural 28 13 Real estate - commercial mortgage -- 4 Real estate - construction 1 -- Total commercial real estate loans 1 4 Commercial lease financing 10 7 Total commercial loans 39 24 Real estate - residential mortgage 1 1 Home equity: Community Banking 1 2 National Banking 1 1 Total home equity loans 2 3 Consumer other - Community Banking 3 3 Consumer other - National Banking: Marine 9 6 Education 1 1 Other 2 1 Total consumer other - National Banking 12 8 Total consumer loans 18 15 57 39 Net loan charge-offs (645) (97) Provision for loan losses from continuing operations 834 97 Allowance related to loans acquired, net 32 -- Foreign currency translation adjustment -- 1 Allowance for loan losses at end of period $1,421 $945 Net loan charge-offs to average loans from continuing operations 1.74 % .30% Allowance for loan losses to period- end loans 1.87 1.42 Allowance for loan losses to nonperforming loans 174.57 342.39 Changes in Liability for Credit Losses on Lending-Related Commitments (in millions) Six months Three months ended ended 6-30-08 3-31-08 6-30-07 6-30-08 6-30-07 Balance at beginning of period $53 $80 $45 $80 $53 (Credit) provision for losses on lending-related commitments (2) (27) 6 (29) (2) Charge-offs -- -- (1) -- (1) Balance at end of period (a) $51 $53 $50 $51 $50 (a) Included in "accrued expense and other liabilities" on the consolidated balance sheet. Summary of Nonperforming Assets and Past Due Loans (dollars in millions) 6-30-08 3-31-08 12-31-07 9-30-07 6-30-07 Commercial, financial and agricultural $259 $147 $84 $94 $83 Real estate - commercial mortgage 107 113 41 41 41 Real estate - construction 256 610 415 228 23 Total commercial real estate loans 363 723 456 269 64 Commercial lease financing 57 38 28 30 34 Total commercial loans 679 908 568 393 181 Real estate - residential mortgage 32 34 28 29 27 Home equity: Community Banking 61 60 54 50 46 National Banking 14 14 12 11 9 Total home equity loans 75 74 66 61 55 Consumer other - Community Banking 2 2 2 2 2 Consumer other - National Banking: Marine 20 20 20 12 10 Education 4 15 2 -- -- Other 2 1 1 1 1 Total consumer other - National Banking 26 36 23 13 11 Total consumer loans 135 146 119 105 95 Total nonperforming loans 814 1,054 687 498 276 Nonperforming loans held for sale 342 (b) 9 25 6 4 OREO 26 29 21 21 27 Allowance for OREO losses (2) (2) (2) (1) (2) OREO, net of allowance 24 27 19 20 25 Other nonperforming assets (a) 30 25 33 46 73 Total nonperforming assets $1,210 $1,115 $764 $570 $378 Accruing loans past due 90 days or more $367 $283 $231 $190 $181 Accruing loans past due 30 through 89 days 852 1,169 843 717 623 Nonperforming loans to period- end portfolio loans 1.07 % 1.38 % .97 % .72 % .41 % Nonperforming assets to period-end portfolio loans plus OREO and other nonperforming assets 1.59 1.46 1.08 .83 .57 (a) Primarily investments held by the Private Equity unit within Key's Real Estate Capital and Corporate Banking Services line of business. (b) Primarily real estate construction loans. Summary of Changes in Nonperforming Loans (in millions) 2Q08 1Q08 4Q07 3Q07 2Q07 Balance at beginning of period $1,054 $687 $498 $276 $254 Loans placed on nonaccrual status 789 566 378 337 130 Charge-offs (547) (144) (147) (81) (72) Loans sold (48) -- (13) (6) (7) Payments (86) (32) (17) (13) (21) Transfers to OREO -- (10) (5) (12) -- Transfer to nonperforming loans held for sale (342) (8) -- -- -- Loans returned to accrual status (6) (5) (7) (3) (8) Balance at end of period $814 $1,054 $687 $498 $276 Line of Business Results (dollars in millions) Community Banking 2Q08 1Q08 4Q07 3Q07 2Q07 Summary of operations Total revenue (TE) $659 $630 $653 $628 $631 Provision for loan losses 44 18 36 2 21 Noninterest expense 449 428 438 414 446 Net income 104 115 112 133 102 Average loans and leases 28,478 28,128 27,234 26,944 26,574 Average deposits 49,948 49,767 47,254 46,729 46,126 Net loan charge-offs 38 30 31 19 26 Return on average allocated equity 13.68 % 15.47 % 17.60 % 21.04 % 16.57 % Average full-time equivalent employees 8,785 8,714 8,454 8,625 9,026 Supplementary information (lines of business) Regional Banking Total revenue (TE) $557 $531 $555 $533 $537 Provision for loan losses 25 13 26 12 20 Noninterest expense 401 385 385 368 396 Net income 82 83 90 96 75 Average loans and leases 19,608 19,472 18,771 18,667 18,471 Average deposits 46,246 46,176 43,696 43,237 42,725 Net loan charge-offs 33 29 26 17 20 Return on average allocated equity 15.06 % 15.38 % 20.52 % 21.80 % 17.38 % Average full-time equivalent employees 8,439 8,365 8,101 8,264 8,655 Commercial Banking Total revenue (TE) $102 $99 $98 $95 $94 Provision for loan losses 19 5 10 (10) 1 Noninterest expense 48 43 53 46 50 Net income 22 32 22 37 27 Average loans and leases 8,870 8,656 8,463 8,277 8,103 Average deposits 3,702 3,591 3,558 3,492 3,401 Net loan charge-offs 5 1 5 2 6 Return on average allocated equity 10.21 % 15.73 % 11.12 % 19.29 % 14.67 % Average full-time equivalent employees 346 349 353 361 371 Line of Business Results (dollars in millions) Community Banking Percent change 2Q08 vs. 1Q08 2Q07 Summary of operations Total revenue (TE) 4.6 % 4.4 % Provision for loan losses 144.4 109.5 Noninterest expense 4.9 .7 Net income (9.6) 2.0 Average loans and leases 1.2 7.2 Average deposits .4 8.3 Net loan charge-offs 26.7 46.2 Return on average allocated equity N/A N/A Average full-time equivalent employees .8 (2.7) Supplementary information (lines of business) Regional Banking Total revenue (TE) 4.9 % 3.7 % Provision for loan losses 92.3 25.0 Noninterest expense 4.2 1.3 Net income (1.2) 9.3 Average loans and leases .7 6.2 Average deposits .2 8.2 Net loan charge-offs 13.8 65.0 Return on average allocated equity N/A N/A Average full-time equivalent employees .9 (2.5) Commercial Banking Total revenue (TE) 3.0 % 8.5 % Provision for loan losses 280.0 N/M Noninterest expense 11.6 (4.0) Net income (31.3) (18.5) Average loans and leases 2.5 9.5 Average deposits 3.1 8.9 Net loan charge-offs 400.0 (16.7) Return on average allocated equity N/A N/A Average full-time equivalent employees (.9) (6.7) Line of Business Results (continued) (dollars in millions) National Banking 2Q08 1Q08 4Q07 3Q07 2Q07 Summary of operations Total revenue (TE) $(126) $439 $609 $505 $612 Provision for loan losses 609 169 327 69 32 Noninterest expense 337 308 389 327 330 (Loss) income from continuing operations (670) (24) (69) 68 157 Net (loss) income (670) (24) (66) 54 154 Average loans and leases (a) 47,876 44,149 42,040 40,279 39,325 Average loans held for sale (a) 1,282 4,932 4,709 4,692 4,377 Average deposits (a) 12,289 11,888 12,629 12,631 12,082 Net loan charge- offs (a) 486 91 88 40 27 Return on average allocated equity (a) (51.60)% (1.96)% (6.13)% 6.43 % 15.12 % Return on average allocated equity (51.60) (1.96) (5.86) 5.11 14.83 Average full-time equivalent employees 3,603 3,758 4,010 3,869 3,856 Supplementary information (lines of business) Real Estate Capital and Corporate Banking Services Total revenue (TE) $233 $77 $158 $128 $214 Provision for loan losses 366 45 270 43 8 Noninterest expense 68 61 117 88 92 Net (loss) income (126) (18) (143) (2) 71 Average loans and leases 17,086 16,484 15,003 14,160 13,713 Average loans held for sale 616 989 1,257 1,584 1,246 Average deposits 10,460 9,787 10,397 10,243 9,447 Net loan charge-offs 376 38 45 7 3 Return on average allocated equity (23.69)% (3.85)% (36.91)% (.56)% 20.43 % Average full-time equivalent employees 1,228 1,233 1,310 1,309 1,293 Equipment Finance Total revenue (TE) $(694) $100 $181 $136 $150 Provision for loan losses 36 24 23 16 16 Noninterest expense 89 96 97 94 94 Net (loss) income (512) (13) 38 16 25 Average loans and leases 10,326 10,595 10,729 10,681 10,609 Average loans held for sale 51 32 15 6 10 Average deposits 21 14 17 16 16 Net loan charge-offs 28 24 18 16 16 Return on average allocated equity (225.30)% (5.66)% 16.53 % 7.10 % 11.43 % Average full-time equivalent employees 837 859 923 900 895 Institutional and Capital Markets Total revenue (TE) $231 $158 $171 $155 $159 Provision for loan losses 36 16 15 (2) -- Noninterest expense 128 102 116 104 99 Net income 42 25 25 33 38 Average loans and leases 7,897 7,633 7,219 6,716 6,566 Average loans held for sale 494 555 394 373 463 Average deposits 1,384 1,460 1,560 1,844 2,072 Net loan charge-offs 5 2 6 6 -- Return on average allocated equity 13.61 % 8.39 % 8.59 % 12.20 % 13.92 % Average full-time equivalent employees 931 938 979 1,019 992 Consumer Finance Total revenue (TE) $104 $104 $99 $86 $89 Provision for loan losses 171 84 19 12 8 Noninterest expense 52 49 59 41 45 (Loss) income from continuing operations (74) (18) 11 21 23 Net (loss) income (74) (18) 14 7 20 Average loans and leases (a) 12,567 9,437 9,089 8,722 8,437 Average loans held for sale (a) 121 3,356 3,043 2,729 2,658 Average deposits (a) 424 627 655 528 547 Net loan charge- offs (a) 77 27 19 11 8 Return on average allocated equity (a) (32.07)% (7.87)% 5.06 % 10.36 % 11.56 % Return on average allocated equity (32.07) (7.87) 6.44 3.45 10.05 Average full-time equivalent employees 607 728 798 641 676 (a) From continuing operations. TE = Taxable Equivalent N/A = Not Applicable N/M = Not Meaningful Line of Business Results (continued) (dollars in millions) National Banking Percent change 2Q08 vs. 1Q08 2Q07 Summary of operations Total revenue (TE) N/M N/M Provision for loan losses 260.4 % N/M Noninterest expense 9.4 2.1 % (Loss) income from continuing operations N/M N/M Net (loss) income N/M N/M Average loans and leases (a) 8.4 21.7 Average loans held for sale (a) (74.0) (70.7) Average deposits (a) 3.4 1.7 Net loan charge-offs (a) 434.1 N/M Return on average allocated equity (a) N/A N/A Return on average allocated equity N/A N/A Average full-time equivalent employees (4.1) (6.6) Supplementary information (lines of business) Real Estate Capital and Corporate Banking Services Total revenue (TE) 202.6 % 8.9 % Provision for loan losses 713.3 N/M Noninterest expense 11.5 (26.1) Net (loss) income (600.0) N/M Average loans and leases 3.7 24.6 Average loans held for sale (37.7) (50.6) Average deposits 6.9 10.7 Net loan charge-offs 889.5 N/M Return on average allocated equity N/A N/A Average full-time equivalent employees (.4) (5.0) Equipment Finance Total revenue (TE) N/M N/M Provision for loan losses 50.0 % 125.0 % Noninterest expense (7.3) (5.3) Net (loss) income N/M N/M Average loans and leases (2.5) (2.7) Average loans held for sale 59.4 410.0 Average deposits 50.0 31.3 Net loan charge-offs 16.7 75.0 Return on average allocated equity N/A N/A Average full-time equivalent employees (2.6) (6.5) Institutional and Capital Markets Total revenue (TE) 46.2 % 45.3 % Provision for loan losses 125.0 N/M Noninterest expense 25.5 29.3 Net income 68.0 10.5 Average loans and leases 3.5 20.3 Average loans held for sale (11.0) 6.7 Average deposits (5.2) (33.2) Net loan charge-offs 150.0 N/M Return on average allocated equity N/A N/A Average full-time equivalent employees (.7) (6.1) Consumer Finance Total revenue (TE) -- 16.9 % Provision for loan losses 103.6 % N/M Noninterest expense 6.1 15.6 (Loss) income from continuing operations (311.1) N/M Net (loss) income (311.1) N/M Average loans and leases (a) 33.2 49.0 Average loans held for sale (a) (96.4) (95.4) Average deposits (a) (32.4) (22.5) Net loan charge-offs (a) 185.2 862.5 Return on average allocated equity (a) N/A N/A Return on average allocated equity N/A N/A Average full-time equivalent employees (16.6) (10.2) (a) From continuing operations. TE = Taxable Equivalent N/A = Not Applicable N/M = Not Meaningful DATASOURCE: KeyCorp

Copyright