KeyCorp Financial Ratios — KEY Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	9.04	8.53	8.87	8.67	8.63	6.28	8.89	12.79	11.06	7.92	15.94	13.59	7.14	-2.19	10.05
Return on Assets (%)	1.02	0.96	1	0.96	0.97	0.68	0.95	1.35	1.21	0.85	1.47	1.02	0.51	-0.09	0.98
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	5.33	5.98	5.63	6.25	6.07	6.6	6.71	6.2	3.9	1.71	0.45	2.33	2.48	1.66	0.29
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	35.29	27.3	29.05	32.33	30.03	20.36	31.8	35.78	32.72	23.98	46.23	33.21	18.66	-6.96	31.63
Profit Margin (%)	24.39	21.83	23.17	22.88	22.51	16.64	21.38	30.31	27.78	20.69	37.3	27.28	15.56	-3.66	25.11
Net Income to Common Margin (%)	21.55	21.27	22.58	22.32	21.95	15.86	20.22	29.24	26.21	19.06	35.79	25.6	13.26	-6.92	23.14
Effective Tax Rate (%)	27.35	21.53	23.75	25.63	24.8	18.49	33.04	15.62	15.53	14.59	19.73	18.09	16.9	- -	20.66
Dvd Payout Ratio (%)	6.54	20.44	22.9	23.42	27.11	39.68	33.52	32.91	43.89	59.12	28.61	41.05	93.54	-256.21	54.07
Sustainable Growth Rate (%)	8.45	6.79	6.84	6.64	6.29	3.79	5.91	8.58	6.21	3.24	11.38	8.01	0.46	-7.79	4.62

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	9,857	7,134	7,993	8,298	10,717	13,192	14,967	14,276	13,153	14,468	12,630	24,693	22,607	14,235	10,988
ST Debt	916	313	343	423	533	808	634	544	705	759	588	5,386	3,053	2,130	1,071
LT Debt	8,941	6,821	7,650	7,875	10,184	12,384	14,333	13,732	12,448	13,709	12,042	19,307	19,554	12,105	9,917
Total Debt/EBITDA	49.04	30.36	36.17	33.73	43.39	42.01	36.77	37.37	54.58	130.34	394.69	150.57	146.8	195	523.24
Net Debt/EBITDA	45.49	27.83	33.35	31.08	40.93	39.79	35.08	35.55	51.49	120.41	365.91	145.13	140.66	171.12	461.95
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	10.83	11.18	10.77	10.91	10.99	9.95	10.17	10.13	10.44	9.44	8.33	5.77	6.45	8.38	9.7
Long-Term Debt/Equity (%)	90.11	66.17	74.13	74.7	94.66	81.26	95.39	88.05	73.06	76.24	69.12	143.5	133.59	66.6	48.66
Long-Term Debt/Capital (%)	45.2	39.1	41.77	41.8	47.42	43.56	47.79	45.97	41.23	42.25	40.07	50.61	52.5	37.35	31.61
Long-Term Debt/Total Assets (%)	10.07	7.64	8.23	8.39	10.71	9.08	10.41	9.84	8.59	8.05	6.46	10.17	10.39	6.47	5.38
Total Debt/Equity (%)	99.34	69.2	77.45	78.71	99.61	86.56	99.61	91.54	77.2	80.46	72.49	183.54	154.45	78.32	53.91
Total Debt/Capital (%)	49.84	40.9	43.65	44.04	49.9	46.4	49.9	47.79	43.57	44.59	42.03	64.73	60.7	43.92	35.03
Total Debt/Total Assets (%)	11.1	7.99	8.6	8.84	11.27	9.67	10.87	10.23	9.07	8.49	6.78	13.01	12.01	7.61	5.96
Net Debt to Equity	92.16	63.45	71.42	72.52	93.97	81.99	95.03	87.09	72.83	74.33	67.2	176.91	147.99	68.73	47.6
Net Debt/Capital (%)	47.91	38.8	41.65	42.04	48.45	45.02	48.7	46.52	42.12	42.62	40.18	63.88	59.67	40.73	32.25
EBITDA	201	235	221	246	247	314	407	382	241	111	32	164	154	73	21
EBITDA-CapEx	21	71	121	149	172	169	295	283	156	48	-34	56	12	8	-86
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	10.83	11.18	10.77	10.91	10.99	9.95	10.17	10.13	10.44	9.44	8.33	5.77	6.45	8.38	9.7
Long-Term Debt/Equity (%)	90.11	66.17	74.13	74.7	94.66	81.26	95.39	88.05	73.06	76.24	69.12	143.5	133.59	66.6	48.66
Long-Term Debt/Capital (%)	45.2	39.1	41.77	41.8	47.42	43.56	47.79	45.97	41.23	42.25	40.07	50.61	52.5	37.35	31.61
Long-Term Debt/Total Assets (%)	10.07	7.64	8.23	8.39	10.71	9.08	10.41	9.84	8.59	8.05	6.46	10.17	10.39	6.47	5.38
Total Debt/Equity (%)	99.34	69.2	77.45	78.71	99.61	86.56	99.61	91.54	77.2	80.46	72.49	183.54	154.45	78.32	53.91
Total Debt/Capital (%)	49.84	40.9	43.65	44.04	49.9	46.4	49.9	47.79	43.57	44.59	42.03	64.73	60.7	43.92	35.03
Total Debt/Total Assets (%)	11.1	7.99	8.6	8.84	11.27	9.67	10.87	10.23	9.07	8.49	6.78	13.01	12.01	7.61	5.96
CFO/Total Liabilities	2.27	1.65	1.87	1.59	1.34	1.39	1.48	2.02	2.27	1.1	0.68	2.53	1.67	0.39	1.35
CFO/CapEx	9.96	7.92	15.47	13.61	15.08	11.65	16.21	25.31	34.19	26.56	17.47	41.38	20.44	10.22	20.64
Altman's Z-Score	0.2	0.21	0.25	0.25	0.25	0.23	0.26	0.24	0.26	0.21	0.23	0.21	0.2	0.2	0.24

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover

- -

Days Sales Outstanding

- -

Inventory Turnover

- -

Days Inventory Outstanding

- -

Accounts Payable Turnover

- -

Accounts Payable Turnover Days

- -

Cash Conversion Cycle

- -

Inventory to Cash Days

- -

Inventories

- -

Raw Materials

- -

Work In Process

- -

Finished Goods

- -

Other Inventory

- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	7,329	7,795	11,954	11,946	11,024	19,719	21,563	15,068	19,778	16,012	21,484	16,259	13,487	18,970	22,754
- Cash & Cash Equivalents	694	584	617	653	607	677	671	678	732	1,091	913	887	941	1,743	1,287
+ Preferred Equity and Hybrid Capital	291	291	291	291	290	1,665	1,025	1,450	1,900	1,900	1,900	2,500	2,500	2,500	2,500
+ Minority/Non Controlling Interest	17	38	17	12	13	- -	2	1	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	9,857	7,134	7,993	8,298	10,717	13,192	14,967	14,276	13,153	14,468	12,630	24,693	22,607	14,235	10,988
Enterprise Value	-2,731	-1,360	1,702	2,265	4,512	10,912	14,300	8,127	10,984	-12,461	-21,273	1,016	-10,349	-21,249	21,235
Total Capital	19,779	17,443	18,313	18,840	21,476	28,432	29,992	29,872	30,191	32,449	30,053	38,147	37,244	32,411	31,369
Total Debt/Capital (%)	49.84	40.9	43.65	44.04	49.9	46.4	49.9	47.79	43.57	44.59	42.03	64.73	60.7	43.92	35.03
Total Debt / EV	-3.61	-5.25	4.7	3.66	2.38	1.21	1.05	1.76	1.2	-1.16	-0.59	24.32	-2.18	-0.67	0.52
EV/Sales	- -	- -	0.43	0.58	1.11	2.29	2.36	1.32	1.78	- -	- -	0.14	2.81	2.39	2.91
EV/EBITDA	- -	- -	7.7	9.21	18.27	34.75	35.14	21.28	45.58	- -	- -	6.19	130.27	143.88	1,011.17
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	1.1	1.72	3.99	6.46	7.88	3.24	3.78	- -	- -	0.23	6.01	15.82	9.62
EV/Free Cash Flow to Firm	- -	- -	1.03	1.6	3.74	5.95	7.42	3.12	3.67	- -	- -	0.22	5.73	14.41	9.17
Diluted Market Cap	7,196	7,942	12,247	12,207	11,139	17,147	21,957	15,588	20,286	15,997	22,145	16,254	13,432	16,275	22,869
Diluted Enterprise Value	16,667	14,821	19,931	20,155	21,552	31,327	37,280	30,637	34,607	31,274	35,762	42,560	37,598	31,267	35,070
EV per Share	- -	- -	1.91	2.64	5.4	10.11	13.38	7.97	11.24	- -	- -	1.09	18.83	11.06	19.26
TTM Sales	3,772	3,930	3,928	3,934	4,069	4,755	6,063	6,157	6,180	6,490	7,038	7,026	6,215	4,396	7,285
TTM EBITDA	201	235	221	246	247	314	407	382	241	111	32	164	154	73	21
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	1,793	1,299	1,547	1,320	1,131	1,689	1,815	2,506	2,906	1,673	1,153	4,469	2,903	664	2,208
TTM Free Cash Flow to Firm	1,973	1,463	1,647	1,417	1,206	1,834	1,927	2,605	2,991	1,736	1,219	4,577	3,045	729	2,315

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	3.65	5.43	7.44	8.61	9.24	9.35	11.39	5.98	6.78	9.21	18.17	3.55	4.41	22.33	9.88
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-2,731	-1,360	1,702	2,265	4,512	10,912	14,300	8,127	10,984	-12,461	-21,273	1,016	-10,349	-21,249	21,235
Low Price	5.59	6.8	8.57	11.55	12.04	9.88	16.28	13.66	14.5	7.45	16.03	15.26	8.54	12.94	12.73
EV/Sales	- -	- -	0.43	0.58	1.11	2.29	2.36	1.32	1.78	- -	- -	0.14	2.81	2.39	2.91
EV/EBITDA	- -	- -	7.7	9.21	18.27	34.75	35.14	21.28	45.58	- -	- -	6.19	130.27	143.88	1,011.17
Price/Earnings	8.81	9.46	13.72	13.8	12.36	22.48	17.64	8.55	12.4	12.84	8.7	8.95	16.2	- -	13.45
Price/Earnings Average	9.03	9.12	11.36	13.45	13.07	15.65	16.03	11.46	10.69	10.75	7.94	10.22	14.13	-49.07	11.35
Price/Earnings High	11.2	10.24	13.85	14.59	14.71	22.91	18	12.95	12.57	15.94	9.24	13.96	22.84	-62.6	13.85
Price/Earnings Low	6.41	7.64	8.76	11.46	11.28	12.16	14.24	7.9	8.88	5.83	6.03	7.84	9.61	-40.42	8.29
Price/Book Value	0.76	0.78	1.19	1.17	1.05	1.45	1.54	1.07	1.31	1	1.38	1.48	1.11	1.21	1.27
Price/Book Value Average	0.78	0.75	0.99	1.14	1.11	1.01	1.4	1.43	1.13	0.83	1.26	1.7	0.97	1.11	1.07
Price/Book Value High	0.97	0.85	1.21	1.23	1.25	1.48	1.57	1.61	1.33	1.24	1.47	2.31	1.57	1.41	1.31
Price/Book Value Low	0.55	0.63	0.76	0.97	0.96	0.79	1.24	0.98	0.94	0.45	0.96	1.3	0.66	0.91	0.78
Price/Tangible Book Value	0.84	0.88	1.34	1.32	1.18	1.84	1.95	1.33	1.62	1.21	1.69	2.01	1.45	1.47	1.5
Price/Tangible Book Value Average	0.86	0.85	1.11	1.28	1.25	1.28	1.78	1.79	1.4	1.01	1.55	2.29	1.26	1.35	1.27
Price/Tangible Book Value High	1.07	0.96	1.36	1.39	1.41	1.87	1.99	2.02	1.64	1.5	1.8	3.13	2.04	1.72	1.55
Price/Tangible Book Value Low	0.61	0.71	0.86	1.09	1.08	0.99	1.58	1.23	1.16	0.55	1.17	1.76	0.86	1.11	0.93
Price/Sales	1.9	2.01	3.1	3.08	2.71	3.56	3.57	2.5	3.25	2.45	3.11	2.29	2.15	3.7	3.11
Price/Sales Average	1.95	1.94	2.57	3	2.87	2.48	3.24	3.35	2.8	2.05	2.84	2.62	1.87	3.39	2.63
Price/Sales High	2.41	2.18	3.13	3.26	3.23	3.63	3.64	3.79	3.3	3.04	3.31	3.57	3.03	4.33	3.2
Price/Sales Low	1.38	1.62	1.98	2.56	2.48	1.93	2.88	2.31	2.33	1.11	2.16	2.01	1.27	2.8	1.92
Price/Cash Flow	4	6.09	7.86	9.18	9.76	10.04	11.91	6.14	6.91	9.49	19	3.6	4.6	24.51	10.27
Price/Cash Flow Average	4.09	5.87	6.51	8.94	10.32	6.98	10.83	8.23	5.96	7.95	17.35	4.12	4.01	22.47	8.67
Price/Cash Flow High	5.08	6.59	7.94	9.7	11.62	10.23	12.16	9.3	7.01	11.78	20.18	5.62	6.48	28.66	10.57
Price/Cash Flow Low	2.91	4.92	5.02	7.63	8.91	5.43	9.62	5.67	4.95	4.31	13.17	3.16	2.73	18.5	6.33
Price/Free Cash Flow Average	3.73	5.24	6.16	8.4	9.77	6.51	10.36	8.02	5.85	7.71	16.59	4.06	3.85	20.46	8.34
Price/Free Cash Flow High	4.63	5.88	7.51	9.11	10.99	9.53	11.63	9.07	6.88	11.44	19.3	5.54	6.22	26.1	10.17
Price/Free Cash Flow Low	2.65	4.38	4.75	7.16	8.43	5.06	9.2	5.53	4.86	4.18	12.59	3.11	2.62	16.86	6.09
EV/Sales Average	4.5	3.66	4.48	4.98	5.42	5.87	5.76	5.73	5.08	4.42	4.72	6.39	5.78	7.37	4.31
EV/Sales High	4.98	3.9	5.03	5.23	5.78	7.21	6.16	6.15	5.56	5.42	5.18	7.35	6.95	8.46	4.89
EV/Sales Low	3.92	3.35	3.9	4.54	5.03	5.22	5.4	4.71	4.61	3.47	4.05	5.77	5.18	6.67	3.6
EV/EBITDA Average	84.45	61.27	79.57	79.64	89.35	88.86	85.81	92.27	130.18	258.41	1,038.74	273.63	233.31	443.56	1,495.53
EV/EBITDA High	93.44	65.2	89.38	83.66	95.28	109.16	91.71	99.18	142.67	316.7	1,138.71	315.03	280.38	509.21	1,696.52
EV/EBITDA Low	73.62	56.06	69.31	72.66	82.9	79.12	80.41	75.85	118.22	203.12	890.83	247.25	208.86	401.56	1,249.26
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	7.69	8.42	13.42	13.9	13.19	18.27	20.17	14.78	20.24	16.41	23.13	17.42	14.4	17.14	20.64
High Price	9.77	9.12	13.55	14.7	15.7	18.62	20.58	22.4	20.53	20.37	24.57	27.17	20.3	20.04	21.25
Enterprise Value Average	16,975	14,399	17,585	19,592	22,069	27,903	34,926	35,249	31,372	28,683	33,240	44,876	35,930	32,380	31,406
Enterprise Value High	18,782	15,322	19,753	20,581	23,534	34,277	37,325	37,886	34,383	35,154	36,439	51,664	43,178	37,172	35,627
Enterprise Value Low	14,798	13,174	15,318	17,874	20,475	24,844	32,728	28,975	28,490	22,547	28,506	40,549	32,164	29,314	26,235

Shares Outstanding	953	926	891	859	836	1,079	1,069	1,020	977	976	929	933	937	1,107	1,102
Diluted Weighted Avg Shares	936	943	913	878	844	939	1,089	1,055	1,002	975	957	933	933	950	1,108
Basic Weighted Avg Shares	932	939	907	871	837	928	1,072	1,041	992	968	947	924	927	950	1,099
Revenue per Share	4.05	4.19	4.33	4.51	4.86	5.12	5.66	5.92	6.23	6.71	7.43	7.6	6.7	4.63	6.63
EBITDA per Share	0.22	0.25	0.24	0.28	0.3	0.34	0.38	0.37	0.24	0.11	0.03	0.18	0.17	0.08	0.02
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.87	0.89	0.98	1.01	1.07	0.81	1.14	1.73	1.63	1.28	2.66	1.95	0.89	-0.32	1.53
Basic EPS from Cont Ops	1.04	0.9	0.96	1.09	1.1	0.85	1.2	1.79	1.72	1.37	2.76	2.07	1.04	-0.17	1.66
Diluted EPS, GAAP	0.87	0.89	0.97	1	1.06	0.8	1.13	1.71	1.62	1.27	2.63	1.93	0.88	-0.32	1.52
Diluted EPS from Cont Ops	1.03	0.89	0.95	1.08	1.09	0.84	1.19	1.76	1.7	1.36	2.73	2.05	1.03	-0.17	1.65
Dividend per Share	0.18	0.2	0.24	0.28	0.32	0.36	0.45	0.63	0.81	0.86	0.87	0.92	0.98	0.98	0.96
Cash Flow per Share	1.92	1.38	1.71	1.51	1.35	1.82	1.69	2.41	2.93	1.73	1.22	4.83	3.13	0.7	2.01
Free Cash Flow per Basic Share	1.73	1.21	1.6	1.4	1.26	1.66	1.59	2.31	2.84	1.66	1.15	4.72	2.98	0.63	1.91
Cash & Equivalents per Share	21.22	17.95	20.83	21.27	20.98	21.93	21.75	22.23	24.4	45.95	61.68	45.47	52.26	51.46	13.61
Book Value per Share	10.09	10.78	11.24	11.91	12.51	12.58	13.09	13.87	15.49	16.48	16.71	11.74	12.96	14.16	16.22
Tangible Book Value per Share	9.11	9.54	10	10.57	11.16	9.96	10.33	11.1	12.51	13.56	13.67	8.69	9.96	11.65	13.72

KeyCorp