PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Key Bank USA, National Association

Cleveland, OH · Cert 34055

FDIC

Q3 2004

$10.4BAssets
$9.5BLoans
$3.2BDeposits
$1.1BEquity
Deposit mix
97%Interest-bearing $3.2B3%Noninterest $0.1BQ4 2002Q3 2004

Return on Assets (YTD, annualized)

1.76%+8 bps YoY

Net Interest Margin (YTD, annualized)

4.89%-19 bps YoY

Efficiency Ratio (YTD, annualized)

47.84%+19 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

8.13%Q3 ’027.25%Q3 ’036.98%Q3 ’04-4%-4%

Non-interest income vs. expense

4.03%Q3 ’023.41%Q3 ’033.32%Q3 ’04-10%-5%

Year to date, annualized, through each quarter.

MetricQ4 2002Q1 2003Q2 2003Q3 2003Q4 2003Q1 2004Q2 2004Q3 2004YoY ΔTrend
Return on Assets1.52%1.71%1.55%1.68%1.62%1.63%1.75%1.76%+8 bps
Net Interest Margin5.20%5.41%5.23%5.08%4.94%4.94%5.01%4.89%-19 bps
Non-Interest Burden1.61%1.61%1.55%1.33%1.37%1.39%1.54%1.27%-6 bps
Loan Growth (YoY)26.13%22.03%21.40%21.85%18.89%8.32%4.58%1.69%-2,016 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.51%1.46%1.56%1.55%1.53%1.62%1.48%1.57%+3 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets10.42%10.83%10.34%10.45%10.49%11.31%10.67%10.93%+47 bps
Liquid Assets / Assets0.06%0.06%0.00%0.00%0.00%0.00%0.00%0.01%+1 bps