image
Financial Services - Banks - Regional - NYSE - US
$ 23.75
0.423 %
$ 19.1 B
Market Cap
15.03
P/E
EARNINGS CALL TRANSCRIPT
EARNINGS CALL TRANSCRIPT 2019 - Q1
image
Operator

Good morning, and welcome to the KeyCorp’s First Quarter 2019 Earnings Conference Call. As a reminder, this conference is being recorded. I would now like to turn the conference over to the Chairman and CEO, Beth Mooney. Please go ahead..

Beth Mooney

Thank you, operator. Good morning, and welcome to KeyCorp’s first quarter 2019 earnings conference call. In the room with me is Don Kimble, our Chief Financial Officer; Chris Gorman, President of Banking; and Mark Midkiff, our Chief Risk Officer. Slide 2 is our statement on forward-looking disclosure and non-GAAP financial measures.

It covers our presentation materials and comments as well as the question and answer segment of our call. Now I am moving to Slide 3. This morning, we reported earnings per common share of $0.38, which included $0.02 of efficiency related charges.

Adjusting for notable items related to the efficiency charges, our results were $0.40 per share, up 5% from the year ago period and down as expected relative to our seasonally strong fourth quarter results. Our results this quarter benefited from continued growth in our balance sheet, driven by both loans and deposits.

The primary driver of loan growth was commercial and industrial loans with average balances up 8% versus the year ago period. Average deposits from both commercial and consumer clients grew 5% over the same period.

Our growth reflects the success of our business model, competitive positioning in the market and investments we continue to make across the franchise. Noninterest income was below our expectations for the quarter, driven by our capital markets revenue.

In addition to the expected seasonality in a number of fee income categories, including investment banking and debt placement fees, our investment banking business was also impacted by disruption from the government shutdown and the delayed closing of certain transactions.

It’s important to note that we remain positive about the outlook for this business based on new client growth, high client engagement and strong pipeline, including a record pipeline for M&A advisory fees. We believe this positions us well for the remainder of the year.

We also expect growth across our other fee-based businesses and as Don will walk through shortly, we are affirming our outlook for noninterest income for the year. Expense management continues to be a positive story with cost down 7% from the same period a year ago, adjusted for notable items.

This reflects achieving nearly half of our $200 million in continuous improvement target by the end of the quarter. And even more importantly, substantially all of the targeted expenses should be achieved by the end of the second quarter. We remain committed to reaching our 54% to 56% cash efficiency ratio target in the second half of the year.

The final two sections on this slide highlights our strong position in terms of both risk management and capital. Credit quality remains a strength with net charge-offs of 29 basis points, still well below our targeted range. And all of our credit metrics were stable this quarter.

We remain committed to disciplined underwriting and maintaining our moderate risk profile. Our approach to capital has remained consistent and focused on maintaining our strong capital position, while returning a large portion of our earnings to our shareholders through dividends and share repurchases.

This morning, we announced our capital plans for the third quarter 2019 to second quarter 2020, which includes a 9% increase in our common stock dividend to $0.185 per share in the third quarter, subject to approval of our Board of Directors. We also plan to repurchase up to $1 billion in common shares over the same period.

Our strong capital position supports both our organic growth as well as our planned capital actions. Also noteworthy is the closing of our Laurel Road acquisition earlier this month.

Laurel Road’s platform bolsters our digital capabilities and aligns well with our relationship strategy to build broad-based relationships with targeted clients and prospects. We are excited to have found a firm that so clearly matches our business and a cultural approach to serving clients.

Importantly, during the quarter, we continue to add and grow relationships across our franchise, which drove growth in both loans and deposits. Client sentiment is constructive and our pipelines are strong, driving continued core business momentum, which supports our revenue outlook for the year.

We are delivering on our cost savings and remain on a path to reach our targeted efficiency ratio in the second half of this year. And we are maintaining our moderate risk profile, and strong credit underwriting remains a priority.

And the capital actions we announced today are consistent with our disciplined approach and commitment to return capital to our shareholders. Finally, as Don will walk through shortly, we are affirming our outlook for the year, and we remain confident in reaching our long-term goals. With that, I will close and turn the call over to Don..

Don Kimble

Thank you, Beth, and I’m now on Slide 5. As Beth mentioned earlier, we reported first quarter net income from continuing operations of $0.38 per common share. Adjusting for notable items, earnings per share was $0.40. Our adjusted results compared to $0.38 per share in the year ago period and $0.48 in the fourth quarter of 2018.

Notable items for the quarter totaled $26 million including $20 million of personnel, largely severance, as well as $6 million of real estate expenses, both related to our efficiency initiatives.

As Beth mentioned, we continue to make progress toward our $200 million cost saving target with approximately half already realized and the rest expected to be in place by midyear. Importantly, we remain committed to reaching our 54% to 56% cash efficiency ratio target in the second half of this year.

I will cover many of the remaining items on this slide and the rest of my presentation, so I’m now turning to Slide 6. Our business model continues to position us well to grow relationships and loan balances.

Total average loans were $90 billion, up 3% from the first quarter of last year, driven by growth in commercial and industrial loans, which were up 8%. Linked quarter growth and average balances was also driven primarily by commercial and industrial loans.

Our growth continues to be broad-based across our footprint as well as through our targeted industry verticals. Our growth this quarter was partially offset by seasonal declines in commercial real estate balances following a strong fourth quarter.

We expect to continue to grow loan balances consistent with our 2019 full year guidance as we support our relationship clients. This year will also benefit from the loan originations coming from our Laurel Road acquisition. The tone and sentiment from – with our clients remained positive and our pipelines are solid.

That said, we remain committed to our moderate risk profile, and we will continue to walk away from business that does not meet our risk parameters. Continuing on to Slide 7. Average deposits totaled $108 billion for the first quarter of 2019, up $5 billion or 5% compared to the year ago period and down 0.3% from the prior quarter.

Growth from the prior year was driven by both retail and commercial clients. On a linked quarter basis, the slight decline in the positive balances was primarily a result of expected outflows from short-term and seasonal deposits. Core retail deposit growth remained strong this quarter.

We continue to see a migration into higher-yielding deposit accounts as we experience a decline in noninterest bearing deposits with growth in now and money market accounts as well as CD balances. Importantly, we are not acquiring at new-rate-sensitive, deposit-only business.

The cost of our total deposits was up 12 basis points from the fourth quarter, reflecting the deposit rate increase as well as the continued migration of our portfolio into higher-yielding products. As expected, our incremental deposit beta was relatively consistent with what we experienced in the fourth quarter.

The incremental beta in the first quarter was 56%, bringing our accumulative beta to 35%. We continue to have a strong, stable core deposit base, consumer deposits accounting for 66% of our total deposit mix. Turning to Slide 8. Taxable equivalent net interest income was $985 million for the first quarter of 2019 and net interest margin was 3.13%.

These results compare to taxable equivalent net interest income of $952 million and a net interest margin of 3.15% in the first quarter of 2018, and just over $1 billion or 3.16% in the fourth quarter. Most of the $33 million increase from the first quarter of 2018 was driven by earning asset growth and the benefit from higher rates.

Offsetting this benefit was an $11 million of lower purchase accounting accretion, lower loan fees and the impact from interest rates swaps. Net interest income decreased $23 million or 2% from the prior quarter, driven by two fewer days in the quarter and a decline in loan fees, partially offset by the benefit from higher interest rates.

We expect our net interest margin to remain relatively stable and net interest income to grow consistent with our guidance we have provided. Moving to Slide 9. As Beth said, noninterest income was below our expectation this quarter.

Key’s first quarter of 2019 noninterest income was $536 million compared to 6-0-1– $601 million for the year ago quarter and $645 million from the prior period.

Compared to the prior quarter, seasonality impacted several areas including investment banking and debt placement fees, cards and payments and corporate owned life insurance, which all typically hit their lowest point in the first quarter.

Market conditions put additional pressure on our investment banking and debt placement fees, where we saw some disruption from the government shutdown. This especially impacted our commercial mortgage and loan syndication segments. We also had a number of deals that were delayed this quarter.

As Beth mentioned, our pipelines are strong and we expect these areas to show significant improvement throughout the rest of this year. One other item that impacted the current quarter’s performance was $7 million of losses from our principal investing area for the current quarter.

This compared to $8 million of gains from principal investing last quarter.

The comparison from the year ago quarter also reflects the sale of our insurance business in the second quarter of 2018, resulting in a $15 million reduction from the prior year and a $6 million impact from revenue classification changes mid-2018 on our deposit service charges.

Later, we will review our outlook for 2019, which has not changed from January. This includes our outlook for noninterest revenues to be $2.5 billion to $2.6 billion for the year. This reflects our expectation for a double-digit increase in our noninterest income in the second quarter from the first quarter level. Turning to Slide 10.

Expense management has remained an area of focus for us and our results this quarter reflect the progress that we made against our expense savings target. First quarter noninterest expense was $963 million or $937 million excluding the $26 million of efficiency related expenses.

This compared to just over $1 billion in the first quarter of 2018 and $1.012 billion in the prior quarter, which included $41 million of notable items. The table on the bottom left side of the slide breaks out the notable items incurred in both the current period and the prior quarter.

Compared to the year ago quarter, noninterest expense declined $69 million, excluding the notable items. Our lower expense level reflects Key’s efficiency initiative efforts across the franchise. Those in personnel and nonpersonnel costs, reflecting lower FTE and significant progress on our $200 million cost saving target.

Compared to the prior quarter, noninterest expense declined by $34 million, excluding notable items. This quarter’s results were impacted by three areas. Normal seasonality impacts a number of line items in reflecting the day count, and we also see increase in benefit costs in the first quarter. The second area is variable nature of our expenses.

It has the lower capital markets revenues resulted in a decrease to incentive compensation expense. And finally, we’re realizing the benefits from our continuous improvement efforts faster than originally expected.

As Beth mentioned earlier, we have executed on half of our plans to reach our annual run rate target of $200 million in cost savings this year. And we expect the remaining savings to be inflated by midyear.

This will result in reducing reported expenses by a low single-digit range from the full year 2018 level, and we continue to expect to reach our cash efficiency ratio target of 54% to 56% in the second half of the year.

Our continuous improvement efforts included the following items completed in the first quarter; we announced a closure of over 60 branches; structured the organization to better align with the customer resulting in significant savings; optimized many of the support functions; implemented vendor related savings throughout the organization; and right sized the middle and back office functions.

Moving on to Slide 11. Our credit quality remains strong, and we continue to be consistent and disciplined in our underwriting. Net charge-offs were $64 million or 29 basis points of average total loans in the first quarter, which continues to be below or over the cycle range of 40 to 60 basis points.

The provision for credit losses was $62 million for the quarter. Nonperforming loans were $548 million this quarter and represent 61 basis points of period end loans consistent with the prior quarter. Turning to Slide 12.

Capital also remains a strength for our company, with an estimated Common Equity Tier 1 ratio at the end of the first quarter at 9.84%. As Beth mentioned earlier, we remained true to our capital priorities, including returning a significant amount to our shareholders.

In the first quarter, we declared a common dividend per share of $0.17, and we also continue to repurchase common shares of – with $199 million repurchased this quarter. We also announced our 2019 Capital Plan today for the period of a third quarter of 2019 to the second quarter of 2020.

This plan includes a 9% increase in our common stock dividend to $0.185 in the third quarter, which is subject to approval of our Board of Directors. We also plan to repurchase up to $1 billion in common shares over the same period. Our strong capital position supports all of our capital actions along with organic growth.

On Slide 13, we’ve provided our outlook for 2019, which, again, is unchanged from the outlook we provided in January. This builds on our performance and reflects our expectation for another year of strong positive operating leverage and continued momentum across our company.

We continue to expect average loan balances to be in the $90 billion to $91 billion range, once again, driven by commercial businesses. Average deposits should continue to grow, reaching $108 billion to $109 billion average balance range.

Net interest income should be in the range of $4.0 billion to $4.1 billion and our outlook assumes no interest rate changes in 2019. We expect noninterest income will be up in the range of $2.5 billion to $2.6 billion with growth in most of our core fee-based businesses.

This outlook is up significantly from our first quarter run rate reflecting strong pipelines, investments in our fee-based businesses and a return to seasonally higher levels of fee income. As noted earlier, we expect noninterest income to increase by double digits in the second quarter compared to the first quarter.

Additionally, we expect noninterest expense to be down low single digits from a reported 2018 level in the range of $3.85 billion to $3.95 billion. This range includes the realization of $200 million in run rate cost savings and an increase from Laurel Road of approximately $20 million per quarter.

All combined, we still expect to reach our targeted cash efficiency ratio range of 54% to 56% in the second half of the year. We see nothing on the horizon that changes our expectations on credit quality, with net charge-offs and provision expense remaining below our range of 40 to 60 basis points.

Our loan loss provision should slightly exceed our level of net charge-offs to provide for loan growth. And our GAAP tax rate should increase slightly to the range of 18% to 19%. We continue to expect 2019 to be another good year for Key, building on our own momentum and strong expense management, a clear focus on risk and strong returns.

On the bottom of the slide are our long-term targets. We expect to reach our efficiency ratio target in the second half of the year. That said, we have significant upside remaining to improve our returns and deliver value to our shareholders.

I remain confident in our ability to continue to move toward the top tier of our peer group and believe over time, the market will recognize our progress and improve results. I will now turn the call back over to the operator for instructions on our Q&A portion of the call..

Operator

Thank you. [Operator Instructions] And first on the line is Scott Siefers with Sandler O’Neill. Please go ahead..

Scott Siefers

Good morning, everybody..

Don Kimble

Good morning, Scott..

Scott Siefers

Good morning. Thanks for taking my question.

Don, maybe just a little more thought to flush out the NII guide and how you got there? Sounds like the margin on a reported basis is expected to be pretty flat, which suggest that it’s going to be mostly volume that gets you there, but I guess just any more color given that, I think, you’re going to have to average somewhere like $40 million a quarter higher if you wanted to get to the midpoint of the range.

So just, I guess any additional color you could provide, please..

Don Kimble

Sure. A couple of things or three things actually will impact that. One is day count, the first quarter is always the lowest day count. It’s about $7 million a day as far as the impact for fewer days and so that cost us about $14 million this quarter.

Second area that was weak for us this quarter compared to our expectations was loan fees, and we expect that to return to more normal levels in the second through fourth quarter. And that cost is about $6 million this quarter compared to where we would expect it.

And the last piece is just what you talked about, which is balance sheet growth, and our outlook for both loans and deposits would imply about $900 million of growth from where our average was in the first quarter to what we see for the average for the full year. And that should help drive the growth so that we get back into that range for NII..

Scott Siefers

Okay, that’s perfect and helpful. Thank you very much. And then if I can jump to fees for a second. And I know you noted, hopefully double digits increased in fees in the 2Q relative to the first quarter performance.

But is there any way to discuss just how quickly some of these capital markets fees could come back, I guess I only ask because double digit could be in 10% but then the sky is the limit as well. And I think to get to the guide, you’ll have to average much, much higher than like a what 10% increase would suggest.

So how much of the shortfall in the first quarter was indeed like the old timing that could come back immediately in the 2Q, and how much will progress over the course of the year?.

Don Kimble

We would expect a meaningful step up in investment banking debt placement fees for the second quarter. Maybe just to hit the broader question would be as far as our noninterest income outlook for the full year.

And we acknowledge that the first quarter’s noninterest income of $536 million is well below the run rate for us to get to our $2.5 billion to $2.6 billion target for the full year. It would require an increase of about $120 million a quarter in fee income.

And so as I would look at this, just a few things to keep in mind as far as the investment banking debt placement fees by just returning to the same reported levels we had in second quarter of 2018 through fourth quarter of 2018 that would add $60 million to our quarterly run rate as far as IBND fees.

What we’ve talked about is, our pipelines are very strong, we did have deals push out of the first quarter and to subsequent periods, and so we do believe that is on track. And so we do believe that our pipeline support a continuation of building on our model from where we were last year.

Another component is seasonality, first quarter is also low on fee income categories outside of IBND and that should add about $25 million a quarter for seasonality. Included in our other income line item was principal investing losses and typically we see a couple million dollars a quarter in fee income from that.

We saw about a $7-plus million dollar loss there and so that would add about $10 million a quarter. And so just to get to the low end of our growth or our target, we’d have to have $25 million a quarter of additional fee income growth.

And so we would see that coming from a number of different areas and those who we’ve talked about consistently have been investment banking and debt placement fees, our cards and payments related revenue and mortgages also on a very good trajectory for us as well.

But if we look at our application volumes, we’re up over 50% from both a year-ago levels and also from the fourth quarter levels. And so we are on a path to start seeing mortgage drive some increases in fee income as well. And so that’s kind of how I would answer your question, so hopefully that’s helpful..

Scott Siefers

Yes, it’s very helpful. Appreciate that. Again, thanks for taking my questions..

Don Kimble

Thank you..

Operator

Next we’ll go to Ken Zerbe with Morgan Stanley. Please go ahead..

Ken Zerbe

Great, thanks. Good morning..

Don Kimble

Good morning..

Ken Zerbe

Could we just talk about your capital plans, just for a little bit? The – let’s call it the 2019 CCAR year number, the $1 billion. It was a little bit lower than the last year’s, I think it was $1.2 billion plus.

Could you just talk about kind of how you went about formulating the $1 billion, why that’s the right number and was there any negative – potentially negative surprises in your next year forecast that would lead to the lower buyback amount? Thanks..

Don Kimble

There really aren’t any negative surprises as far as our outlook, I would say that last year we had a strong capital substitution with a preferred stock issuance replacing common equity.

But the common dividend and the share buybacks combined really are able – enable us to get toward the top end of some of our guidance ranges as far as capital for next year. And more importantly, it keeps us just inside what that templates would allow us to do without going through a formal approval process.

For us to step up our capital actions from what’s included in today’s announcement would require us to submit a full Capital Plan with the Fed..

Ken Zerbe

Okay. No, I guess that helps.

And then in terms of the efficiency initiative expenses, is that something that we could see going forward from here, or is 1Q the end of it?.

Don Kimble

We’ll see some again in the second quarter. It should be at a lower total level than what we had in the first quarter but that should be the end of it..

Ken Zerbe

In 2Q, understood. Okay, great. And then just one final question. In terms of your average CRE balances looks like they were down a few percentage or a couple of percentage points, which is a bit more negative than some of the banks have also reported this quarter.

Can you just talk about what you’re seeing in terms of CRE, I mean, is it just elevated pay downs or is there something specific about your markets or customers?.

Don Kimble

Well, a couple things in commercial real estate balances for us. One is that we do have a commercial mortgage business, and we do see a lot of sales of those assets in the fourth quarter and so that puts our balances a little bit lower at starting point for the first quarter. But second, this is an area where we continue to focus on our risk profile.

And we’re not seeing the opportunities there for growth that we’re seeing in C&I and some of the other categories and so we’re probably a little more cautious there than some of our peers might be..

Ken Zerbe

All right, sounds good. Thank you..

Don Kimble

Thank you..

Operator

Next we’ll go to Erika Najarian with Bank of America Merrill Lynch. Please go ahead..

Erika Najarian

Hi, good morning..

Don Kimble

Good morning..

Erika Najarian

I just wanted to follow up on Scott’s line of questioning. And Chris, if you could weigh in on some color, too. Don, you mentioned that just getting back to the previous level for investment banking gets you to a starting point range of about $155 million for the second quarter.

And I’m wondering if you could give us any more color on – you also mentioned Beth, in your prepared remarks about a record pipeline for M&A advisory fees.

So try and think through, how much of the timing difference could really boost sort of the second quarter run rate?.

Chris Gorman Chairman, President & Chief Executive Officer

Erika, it’s Chris. Good morning. Well, first of all, let me acknowledge that clearly the first quarter was not the first quarter we expected from a perspective of investment banking and debt placement fees. As it relates to the timing, as we look forward, none of the deals that were pushed out have been lost.

So then it’s a question of when are they actually captured? And we’re off to a very good start here in the beginning of the second quarter.

So we feel good about the trajectory and what really gives us, and I think both Beth and Don mentioned this, what gives us really the most comfort is kind of across the boards we have pipelines that our elevated from this time last year. And specifically, Erika, with respect to our advisory pipeline, our M&A business, it’s a record.

So those are kind of some of the things that give us confidence as we go forward..

Don Kimble

Erika, we feel much more comfortable and confident in our full year outlook as opposed to giving a quarterly guidance on that specific line item. And as we saw this quarter, we were surprised by some of the transactions being pushed out of the first quarter into subsequent quarters.

And so we know that the core business is there, the activity is there to support the kind of growth that we want to see going forward and so that’s why we’re very focused on that $2.5 billion to $2.6 billion fee income line item..

Erika Najarian

Understood. And then a follow up on capital return. I know that banks in your category were sort of restricted by the Fed template, which carries over sort of the tougher CCAR of 2018.

And I’m wondering what the decision tree was in terms of having to go through the full CCAR in theory? I think some – most banks had said that the parameters at this year would be easier versus sort of just doing the template?.

Don Kimble

Well, one, it was helpful for us and that with these capital actions, it really doesn’t make progress and move us toward our targets. Both from a common dividend payout ratio, it gets us closer to that 40% range and also the share buybacks I think are very important for us.

And we actually totaled a little bit more towards the share buybacks this time than what we would have before. And with this level, it does start to bring us down toward that 9% to 9.5%, the targeted range.

And so one, it’s helpful that even with the template, it approaches that level, what we have is a possibility if we feel that we need to step up capital actions. We have the ability to resubmit a Capital Plan at any point in time and don’t have to do it just now.

So that’ll be something we can consider in the future if we feel a need to step up beyond where our current plan would include..

Erika Najarian

Got it. So just I understand the process for the banks in your category. Let’s say that the stock value, market valuation continues to provide a window of opportunity to buying back shares. You could submit, I think, is it – up to 1% of RWA.

Without having to go through any sort of formal approval process?.

Don Kimble

There is de minimis approval. I don’t think it’s a full 1% of RWA, but I don’t know what that level is of the top of my head there is ability to get a de minimis adjustment..

Erika Najarian

Got it, thank you..

Don Kimble

Thank you..

Operator

And next we’re going to Matt O’Connor with Deutsche Bank. Please go ahead..

Matt O’Connor

Good morning..

Don Kimble

Good morning..

Matt O’Connor

Just a follow up on the capital side. Obviously, doing a lot of catching so I think you’re the first bank out there to kind of give the plan in your stars. But it does sound like it’d be pretty compelling to go through the hassle of the paperwork.

And it just offer more flexibility, I mean you’ve been pretty clear about not being interested in bank deals. We got small deal closing here. I don’t know if the acquisition appetite has changed but it does seem pretty compelling to go back and ask for more.

If the acquisitions strategy hasn’t changed, especially in light of flatter yield curve, not robust loan growth..

Don Kimble

Well, Matt, I can say definitively our acquisition strategy has not changed so that is not a priority for us, and so we are very focused on executing in star strategic plan and generating organic growth.

And to your point, we could have some additional flexibility as far as increasing our capital actions and we’ll just have to assess that over the next couple of quarters as the split of that limits us in the current environment or whether we want to file a full Capital Plan and adjust to that request..

Matt O’Connor

Okay. And then just separately the expense management this quarter was very good to help offset some of the weaker fees and you clearly sound confident that the fees will come back strongly the rest of the year.

If for some reason the revenue is a little bit weaker than you hoped for, are some of these cost adjustments or cost savings sustainable?.

Don Kimble

Yes. Well, the cost savings are sustainable. And I would also argue or suggest that as we saw this quarter, many of our revenues also have a highly correlated expense number with that.

So that the expenses are variable to those revenues that are being generated in this case, those capital market revenues are highly correlated, and we’ve said that in the past it’s been about a 30% correlation and so there is that opportunity to adjust that.

We’ve talked a lot about making sure that we hit our efficiency targets and make sure that we deliver on our commitments to the street. And part of that is making sure that we continue to focus on expense control in order to help manage to achieve our targets even if the revenues are weaker.

So I think you’ll see ongoing efforts for us to continue to manage that down and would expect our efficiency ratio to continue to decline each quarter from here on out this year. And so that will allow us to achieve that targeted level..

Matt O’Connor

Okay, thank you..

Don Kimble

Thank you..

Operator

And we’ll go to David Long with Raymond James. Please go ahead..

David Long

Good morning, everyone..

Don Kimble

Good morning..

Chris Gorman Chairman, President & Chief Executive Officer

Good morning..

David Long

With the rate curve flattening inter quarter, how is that changed your investment decisions in your securities portfolio?.

Don Kimble

I would say as far as our investment decisions, it hasn’t changed a lot. Now what you did see from us quarter was about $1 billion increase on our investment portfolio and that was because our liquidity levels continued to be above where we wanted to be and so we move that out of short-term and into our portfolio.

The nature of the investments is very similar that we tend to look at agency CMOs and those have been very predictable for us as far as cash flows, and we don’t like a lot of the mortgage pass-through security so we don’t have the variability associated with that.

One of the thing we did do is this quarter we started to enter into more interest rate swaps and floors again and so we added over $4 million of those to really shift our asset sensitivity to be more neutral and to make sure that we’re not only more balanced but also have greater protection in case the rates do start to go down at some point in time..

David Long

Got it.

And then in your – in the quarter, what yields were you investing in? What type of yields were you getting on new purchases?.

Don Kimble

First quarter, the average yield for the new purchase was 335%, and the raw offer rate for the portfolio was at 229%. So we picked up over 105 basis points on those reinvestments, I’d say that in today’s marketplace, it’s a little tighter than that probably about 30 basis points tighter because of the flatness of the curve..

David Long

Perfect. Thanks for the color, Don..

Don Kimble

Thank you..

Operator

Next question’s from Gerard Cassidy with RBC. Please go ahead..

Gerard Cassidy

Good morning, Beth. Good morning, Don..

Beth Mooney

Good morning..

Don Kimble

Good morning..

Gerard Cassidy

Don, can you shoot with us any color on CECL? I know we won’t need the official number until probably later this year but some of the banks have come out with the Day 1 increase in reserves and in fact Wells Fargo surprised I think people by saying that their Day 1 reserve will not increase but decrease.

Any color on how yours are shaping up?.

Don Kimble

Yes. One, Gerard, if you could tell me what the economic outlook is on the first quarter of 2020. We might be able to predict what that is because CECL is going to be more variable based on what the economy would show.

I would say more generally though that for CECL, we think that there should be very little impact and maybe even some slight decreases in some of the commercial categories.

If you look at the reserves maintained by Key and other banks that tends to be with an assumed loss recognition period of about three years, which is also about the average life of loans. And so we don’t believe that there should be much of an increase there and potentially, again, maybe even on a slight decrease.

And on the consumer front, we do believe that there will be increases on the CECL reserves that most banks will have about 1.5 years worth of charge-offs for consumer products and many of the consumer loans have an average life of well north of the 1.5 years if you look at home equity and mortgage, you might even assume a seven year kind of life.

So we think that the reserve requirements under CECL will increase those. Now for Key, that’s actually a good relative position because of about 75% of our loan portfolio is commercial and then 25% is consumer. And so we think that the impact should be less than what we’re seeing from many of our peers..

Gerard Cassidy

Great, thank you. And following up, I know you guys have been pretty definitive on your views on M&A. But maybe Beth, there’s some speculation I think in the market, linking your recent proxy proposal to increase the number of authorized shares with maybe potential M&A.

Can you give us any color on what – why it was increased?.

Beth Mooney

Yes. I’d be glad to, Gerard. And on the proxy proposal, it really was an administrative action and it’s actually something that we knew that our level of share authorization would need to be addressed. And if you look at our 2019 equity compensation plan, the additional shares are now necessary.

It’s actually been over 20 years since our last authorization. So in determining the requested amount, we basically evaluated ISS’ published voting guidelines, and our increased authorization is actually at the lower end of the ISS guidelines. So our thinking was to avoid requiring frequent proposals.

It was our intent to request an amount of authorized shares that would suffice for a long period of time. So it was purely administrative and not linked to any strategic actions or plans..

Gerard Cassidy

Great, thank you..

Operator

Our next question is from John Pancari with Evercore ISI. Please go ahead..

John Pancari

Good morning..

Don Kimble

Good morning..

John Pancari

On the – back to the capital markets revenue, the IB and debt placement revenue. I got all your color on how you’re thinking about that and the seasonality and the pickup and pipeline.

So I guess to think about it for the year, if we look at full year 2019 versus 2018, given your expectation of a bit of a rebound here, is this fair to assume that we could see growth in full year 2019 revenue and IB in debt placement versus over the FY2018 level?.

Don Kimble

Yes. That – I would just say that we’re focused on our guidance range for fee income overall, and we talked about the $2.5 billion, $2.6 billion and for us to get in that range, it does require us to show increases in investment banking debt placement fees to more normal levels and show growth beyond that for the rest of the year.

And I prefer not to go into much more detail, specifically about those line items and just the group in total..

John Pancari

Okay, all right. And then separately, back to capital deployment, I know that you had indicated that you’re deployment level even though it came in below some of our expectations, it does get you in – you said approaching the top end of your targeted range.

So why not more towards the mid to lower end of that range? How are you thinking about that range here at this point, just trying to get some color on why wouldn’t it be further into it? Thanks..

Don Kimble

We do and plan to overtime manage into that range. I would say that part of the constraint this year is the template does limit the amount of share buybacks that we can do to stay within the guidelines from the Fed. Beyond that, just as we talked about our common equity, excuse me, our common dividend payout ratio be in the 40%, 50% range.

We will get there over time as opposed to in one fell swoop. So our expectation would continue to manage that over the next several years..

John Pancari

Okay. And then related to that, the 9%, the 9.5% targeted range.

Is that – you’re still comfortable with that? Or do you think there’s potential that that could move lower overtime?.

Don Kimble

We do believe over time, we could see that come down and what would drive that as continued improvement in our operating results that is as we continue to build out our earnings performance that should provide additional support for our capital and therefore, could lower that target over time..

John Pancari

Okay. Thanks. And then one more and then sorry if I missed this, but I know you had reiterated no real interest in bank M&A.

On the non-bank side, is there interest in potential further deal similar to the Laurel Road transaction?.

Don Kimble

I would say that we are always looking at areas where we can add additional people, products and capabilities to align with our overall strategies. Most of the transactions we’ve done have been much smaller than what either Laurel Road or Cain Brothers were. And so we’ll continue to look at that fill-ins there.

But we do believe that the transactions we’ve done have been additive and will continue to generate value and help accelerate our efforts to our strategic goals..

John Pancari

Okay, got it. Thanks Don..

Don Kimble

Thank you..

Operator

Next question is from Steven Alexopoulos with JPMorgan. Please go ahead..

Steven Alexopoulos

Hey, good morning, everybody..

Beth Mooney

Good morning..

Don Kimble

Good morning..

Steven Alexopoulos

I want to first start on capital.

So what were the thoughts on going out now with the 2019 Capital Plan versus waiting to get a potentially much stronger 2Q under your belt?.

Don Kimble

I would say as far as our announcement of our capital plan that – we knew this would be a topic of conversation from our investors.

And so we felt that we go ahead and announce it now and then as far as the levels, we really believe that was in line with our initial expectation and also put it as the high end as far as what the Fed template would provide. And so we felt that it was appropriate to go ahead and announce the plans based on those criteria..

Steven Alexopoulos

And now given the CET1 is now at 9.8%, if you did not have this template constrain, would you be looking to buyback much more than the $1 billion? Or is the reality just that you don’t have as much excess capital as you had in the past?.

Don Kimble

Well, keep in mind that our Common Equity Tier 1 has only moved down by about 30 basis points from a year ago. And so there isn’t a huge gap as far as the change from where we were then.

I would say that last year we did have a significant preferred stock issuance, which allowed us to buy back additional common shares and so that had an impact on last year’s capital actions. And it’s something that we’re continuing to evaluate.

And as we’ve said is we do believe that we have the opportunity, if we believe appropriate to submit a capital plan to increase our capital actions beyond this.

We also knew that it would take some time for us to be able to achieve that, and so we felt that it was appropriate to go ahead and get these actions in place and start making those share repurchases occur and also to increase the common dividend..

Steven Alexopoulos

Okay, thanks. Maybe just a final one for Chris. I wanted to follow up on the expectation for double-digit increase in fee income in 2Q. So if we look at loans held for sale, which historically was a good leading indicator of the IB pipeline. Why is the size of held for sale not indicating a larger pickup coming? It’s pretty light actually, this quarter.

Thanks..

Chris Gorman Chairman, President & Chief Executive Officer

Yes, so Steve, good morning first of all. So as you know, we have a bunch of line items that impact our investment banking and debt placement fees. It isn’t always a particularly perfect correlation between what we have in terms of held for sale and what’s coming out of the pipeline.

I mean, we’re talking about 10% increase quarter-over-quarter in noninterest income. I think the big line items where you’re going to see changes are trust and investment services. We talked about the fact we had insurance there before.

Investment banking, you also see – you also will see pickup in corporate services income, which is derivates in FX, which is tied to transactions. The other thing to mention is obviously M&A never makes its way into the line item that you referenced..

Steven Alexopoulos

Okay, thanks for the color. I appreciate it..

Chris Gorman Chairman, President & Chief Executive Officer

Thank you, Steve..

Operator

Next we’ll go to Ken Usdin with Jefferies. Please go ahead..

Ken Usdin

Hi, guys. Good morning. Don, can you elaborate on the Laurel Road income statement impacts? You mentioned in the guidance that it continues to be in the interest expense.

But how does –how do you expect that now to traject as far as now bringing in balances onto the balance sheet? Is that included in your loan, obviously in interest income outlook? And just maybe you can desize both the revenue and the expense impacts for the year? That’d be helpful. Thank you..

Don Kimble

Sure. As we talked about it from the expense side that – the transaction closed a little quicker than what we had initially had and so we – now we’re saying about $20 million a quarter, so roughly about $60 million of expense as far as the impact.

The loan outlook has, since the day one included the impact of Laurel road, and so, we do expect that to have a boost to our consumer lending this year and that’s also very helpful.

We should also see some lift in fee income, because some of their production, it is the type of production that we would be selling, like mortgages and maybe some of the consolidation loans as well and so we should see some drive there. The guidance we provided before about – having about a negative $0.02 impact this year.

Is probably about the same general range, so it’s not much higher or lower even though it’s been in place for one month more..

Ken Usdin

Okay. Got It. And one more on capital. So with the letter math Don, I guess, is there a way you can help us describe when you thought through it like what the – what your limiting ratio is? Last year you were Tier 1, I believe limited in CCAR.

Did the letter math change, what you find to be your binding constraint without going through the formal CCAR process? And does that change in terms of how you think about managing capital going forward at all? Thank you..

Don Kimble

You’re right, the template still shows Tier 1 is being our limiting factor there and will give us the opportunity to issue some preferred stock to help with that as well. So that’s a part of the consideration going forward..

Ken Usdin

Okay. So that wasn’t a change in one of the reasons why you limited.

It would just seem that the letter math would have been better than a – more than $1 billion?.

Don Kimble

Our math is within $12 million of what that template shows for the $1 billion. Just put it in perspective..

Ken Usdin

Okay, got it. Thank you..

Don Kimble

Thank you..

Operator

Next we’re going to Mike Mayo with Wells Fargo Securities. Please go ahead..

Mike Mayo

Hi. I just wanted to follow-up more in the investment banking. But just to clarify, if you were to get a little more specific guidance for second quarter. Second quarter fee growth should be somewhere between 10% and 99.9%.So when I give a little bit more guidance for that range, I guess Scott asked that question earlier..

Don Kimble

Yes. I would say that up double-digits and Mike, just to put it in perspective, I think earlier someone mentioned that fee income was up in IBND fee. So I think number was $155 million for the second quarter, I think that those general ranges are consistent with a kind of a double-digit increase from where we are in the first quarter..

Mike Mayo

Okay. So my question really relates to investment banking. If you look at organic investment banking growth the last few years, it’s not where it was before that. And I just – some of this is timing what you said, deals are delayed not dead, but that’s also true for your peers, which performed better whether similar size or the largest.

Some of this could be mix. You talked that the record M&A backlog, that’s not huge in the scheme of things. So I guess, in terms of management, since Chris Gorman, since he kind of rose further up and maybe a little further away from that business. Does it have the same intensity that it had in the past.

I know you created that, but most importantly it’s the competition. Goldman Sachs this week said that they’re hiring 100 new coverage bankers to cover 1,000 new companies, which I think are middle market companies. I think Goldman Sachs is pretty much saying they’re going after your customers in the investment bank.

So what role does – whether it’s the mix or management or the competition have on investment banking revenues, which have decelerated over the last several years on a core business stripping out, Pacific Crest and Cain Brothers? Thanks..

Chris Gorman Chairman, President & Chief Executive Officer

Thanks for your question Mike. I mean, if you go back and it’s still very true today for people to compete with us, they have to be focused on companies that are in the middle market, companies that need the full breadth of an integrated model and that are within our industry groups.

And there’s always competition and we have great respect for our competition. But the reality is, in terms of on any given opportunity, the team showing up and being able to check all those boxes, we very much like our chances when we’re out there competing.

So one, we continue to grow the business, we’ve successfully integrated both Pacific Crest Securities and now Cain Brothers, which is kind of tricky when you successfully integrate boutiques. No question there’s competition, but we really like where we’re positioned in the market and as we said, we expect to continue to grow that business.

The other thing that we mentioned at our Investor Day that I think is really important is the nature of the repeat revenues. So we’ve been able to build a business where 50% of our customers do something strategic every three years or so.

And I think that’s really important, and Mike, what’s going on right now with frankly the slowing growth in general in the economy, but really healthy balance sheets is, we’re having a lot of strategic discussions both with our clients and with our prospects..

Mike Mayo

I mean, so what do you think – I mean, also you have JPMorgan fit into the market banks so even if that’s what you’re seeing today, how do you – what do you say to your team over the next three years when you see headlines like Goldman Sachs this week or JPMorgan at their Investor Day? Everyone seems to all of a sudden love the middle market for investment banking.

So are you just keep doing what you’re doing and then hope it stays the same? Or what can you do?.

Chris Gorman Chairman, President & Chief Executive Officer

So we will keep growing our business in a very targeted way. We talked about focus scale that day, in October, we will continue to go about the business in doing that.

The real secret to serving these middle market companies is really the coordination of all the pieces and parts, whether it’s the balance sheet, the advisory, the hedging, the operating accounts and that’s not easy to replicate, I’m not saying it can’t be replicated, but the reality is, that’s a tough business model to replicate as it relates to the broader middle market..

Mike Mayo

All right. Thank you..

Don Kimble

Thank you, Mike..

Operator

Great. Thank you. Our next question is from Saul Martinez with UBS. Please go ahead..

Saul Martinez

Hey guys, good morning..

Don Kimble

Good morning..

Saul Martinez

So a couple of things. First, I guess following-up on the last question from Mike.

Don, your – the guidance for full year assumes that – I guess the bridge to get to the guidance assumes that you get back to the 2Q 2018 to 4Q 2018 run rate for IBCs, And I get that there’s a pipeline strong, Q2, you may have some visibility but is that – how reasonable is that assumption because you did – especially in the back half, you did have a strong year, you mentioned slowing growth, competition was mentioned.

You had a lot of pay downs last year.

Is that – how confident are you that, that run rate is the right one to use going forward?.

Don Kimble

One, the walk forward that I provided just that’s a component getting back to that level, we also believe there is growth for the business and growth for other areas in the business. But as far as our confidence, as Beth said in her comments that pipelines are all very strong.

And we do have record levels of pipelines in M&A and some of those M&A transactions were part of those that were delayed out of first quarter. And so we have good insight or sight line into the near-term there.

But more importantly, if you look at the last 30 to 40 days, our activity levels, our calling efforts, they’ve all stepped up and so that’s fitting the table nicely for not just the current period but long-term type of growth in opportunities for us in this category..

Saul Martinez

Okay. If – I know you’re – each press confidence, you can hit your target.

If you do come up a little bit short on the fee side, is there more room on the expense side to manage expenses even lower than what you’re guiding to right now? How much flexibility do you have in terms of discretionary expense?.

Don Kimble

Our expense range is based on the assumption that we are inside our revenue targets as far as both fee income and net interest income. And if we see weakness in those categories, we do expect to see our expenses come down appropriately.

And as – we’ve mentioned many of the fee categories that have some variability to them are more capital markets related. And there is a high variability that the expense associated with that as well..

Saul Martinez

So even if you’re a little short on revenues, do you feel confident you can get to the 54% to 56% in the back end of the year?.

Don Kimble

That’s our plan, yes..

Saul Martinez

Final thing for me. Laurel Road, you mentioned some of the impacts.

But can you just give us a sense how much is it could add to your consumer indirect loan book? And at what yields it would be put on?.

Don Kimble

Yeah, that, I would say that last year Laurel Road originated about $1.2 billion in production. And so we do believe that they can continue to grow their core, and we’ll just continue to operate their business.

We also think there are synergies like combining with Key, and we have a number of customers that really overlap well with that medical professional field. And so we think there is additional products that we can distribute through that platform as well.

Keep in mind too that some of those loans are going to be balance sheet and some could be sold in the markets like the mortgage production. And so we’ll see it come through on both the loans and the fee income. But I’d say the $1.2 billion in production is a good starting point..

Saul Martinez

And I think in the past, you mentioned that the yields are similar to what you have in the other parts of your consumer book. So I mean, remind us that’s what like 5.5%, 6% is that sort of the….

Don Kimble

Yes, that 5.5% range is a good range for the production, yes..

Saul Martinez

Got It. All right. Thank you..

Don Kimble

Thank you..

Operator

Next we’re going to Marty Mosby with Vining Sparks. Please go ahead..

Marty Mosby

Thanks. And kind of a sequence of the questions I wanted to ask. One is, if you look at investment banking, it’s down from fourth quarter to first quarter, the last five years I think it’s been a trend.

I was expecting rates maybe they kind of kick in and maybe accelerate some of the deals, maybe they’re just getting a little bit more pushed out but the seasonal trend looks to be pretty solid with what you’ve seen in the past.

If we look at the actual variance in the sense of what we’re looking at in the sense of EPS, there’s probably $0.02 or $0.03 related to what the compression was just in this one fee income line. So I just – I’m trying to take the expenses that were associated with the less revenues and kind of net that out.

But I’m thinking $0.02 or $0.03 was probably the impact for this particular quarter, given the compression you saw from fourth quarter into the first quarter for this fee and line item?.

Don Kimble

Marty, the math I guess, is in line. If you just take a look at what our investment banking debt placement fees line item was versus a year ago. That’s a $33 million decline.

You also take in consideration the other capital markets revenues were impacted whether it was corporate services income or the markets impact as far as there’s principal investing losses. And so those are all meaningful as far as the impact and constraints on our revenues.

On the expense side, to your point, capital markets revenues, there tends to be about a 30% correlation to the expense. And so for that $33 million and reduced IBND fees that would be about a $10 million incentive attached to it.

So if you worked through all the math, it probably – for those three areas, it probably would be in that $0.02 or $0.03 range compared to what we would have generally expected in more normal market environments..

Marty Mosby

And then that is such a key to see that come back next quarter. So we’ve been through that discussion a lot. It has at least shown that trend to come back in the second quarter anyway and especially if there were some delays, you might be able to see that.

But if you kind of now connect that and the need to make sure that you’re hitting these targets, there is still an opportunity, you’ve been doing a great job moving your investment portfolio yields higher.

And with what you saw with the template and a sense of what you could give back in dividends and share repurchase, you could actually take that difference so to say we rebought, repurchased $1.2 billion last year, this year we’re going to repurchase around $I billion.

Take that $200 million, actually invested and accelerating the pickup, that 50 to 75 basis point difference between what’s going to mature in the next couple of years and where the market is to actually pick up a significant amount of earnings.

So you have excess capital, this is capital you would actually re-earn over the next couple of years and it would have to actually give you a little bit of a backdrop to help soften some of this reliance just on this one thing coming back.

So just wanted to see what kind of potential you might have, given the excess capital you have that might not go through the template, but could be used in a different area..

Don Kimble

Our objective is to have capital to support organic growth, and so we do expect that we’re – we’ve got a lot of business activities that would result in growth for us. Based on the commercial side, we continue to see nice growth in commercial lending activities over the last five or six years and so that’s been a source of strength for us.

We also believe that the Laurel Road should add additional volumes to our balance sheet. And so we want to make sure that we have the capital there to support that and that’s our priority. To your point as well, on the investment portfolio that, we would expect to see that stay relatively stable.

And so we think that our loan growth will be funded by our deposit growth but maintain that and more the same level and so we think that it should translate to core earnings growth for us with those types of assumptions..

Marty Mosby

And we’re not asking about – talking about increasing the portfolio as much as it just getting the existing size up to the current market rate. So you could take that and you could even be smaller in size, if you want to fund more loans and still get that benefit from the point of liquidity.

But getting that portfolio rate that still believes 2.5% up towards where market rates are today, like you said that front book that you can accelerate that. And that acceleration would help you kind of step into some of this weakness and offset the need to see such a stepwise leg up.

And then Beth, what I wanted to kind of get you to respond to was, when we talked to investors, I mean the biggest issue that comes back was the valuation for KeyCorp just kind of stands out amongst the large cap banks, is really about management and how people can kind of rely on and it even had some of the questions with the guidance you’ve given is, can we really believe this? This next step up is going to be critical for you to be able to accomplish, given I think that suspicion or doubt that’s still lingering from whatever people felt because of the acquisition announcement a couple of years ago.

So I think addressing that and kind of talking about where you believe and how you feel, confident in how you’re going to accomplish this year end goals because year-end goals really haven’t changed very much. So we’re really being asked to believe in the back half of the year offsetting the weakness that we’re seeing in this particular quarter.

So just wanted to see if you could address some of those concerns that we hear consistently..

Beth Mooney

Yes, Marty I would say that first and foremost, we didn’t acknowledge that on the noninterest income front, we were like this quarter. And we mentioned specifically investment banking debt placement fees and then some of the market impacts that you even saw, such as in our principal investing portfolio and so forth. Reiterated our guidance.

Don, I think early in the call kind of outlined and trying to make sure people could brainstorm this first quarter to how we looked at reiterating basically our revenue guidance for the year as well to try and help make sure that you understood where our confidence came in reiterating both noninterest income, as well as our revenue guidance for net interest income.

We’ve obviously started the year with a very strong start on expenses. So again, we have a trajectory here that gives us confidence to meet the commitments we made around our efficiency ratio in our full year plans in that regard. And we’re engaged in a number of efforts that will drive shareholder value.

In addition to our continuous improvement initiatives, we’ve got the Laurel Road acquisition, we have other investments we’ve made in our business. And we believe we have the full complement and capabilities to affect our plans deliver on our commitments. And we are very much focused and our priorities are clear.

And what we wanted you to hear today is while we have a low base in the first quarter off of noninterest income, specifically in investment banking, we have a clear path and we have a clear plan to realize our commitments..

Marty Mosby

Thanks for your willingness to answer that. Very good and that step forward on revenues Don was very helpful. Thanks..

Don Kimble

Thank you..

Operator

And we’ll go to Peter Winter with Wedbush Securities. Please go ahead..

Peter Winter

Good morning..

Don Kimble

Good morning..

Chris Gorman Chairman, President & Chief Executive Officer

Good morning..

Peter Winter

On the net interest margin, Don you mentioned that the outlook is to be relatively stable going forward.

Can you just give some of the puts and takes?.

Don Kimble

Sure. That, as far as the stability one we would expect loan fees to pick up again to more normal levels and that costs us again 2 basis points this quarter and so that should be in add.

We also think that the reinvestment of our bond portfolio, that this past quarter we had about $900 million of cash flow off that, we think that cash flow will continue. And we should have 70 basis points or thereabouts improvement from the reinvestment there, which will be helpful. The third piece will be helpful for us, too.

As you might recall that we had some swaps that were terminated last year. And those swaps are those that matured through 2019. In the first quarter that had a negative impact as far as the amortization of the impact of that of about $14 million. And that won’t go away throughout the rest of the year.

And so from the first quarter to the second quarter, you’ll see that amount drop from $14 million to roughly $6 million, so an $8 million pickup there. Now offsetting that, we would expect to see deposit rate continued to drift up a little bit and probably mid-single digits here in the second quarter, but probably low single-digits after that.

And that’s really the result of our customers continuing to migrate into more interest-bearing type of product as from where they’ve been historically in. So you’ve seen the consumer opt for more time deposits and seen more shifts out of the noninterest-bearing DVA into interest-bearing DVA and things like that.

And so, we think all those combine allow us to keep that margin relatively stable going forward..

Peter Winter

All right. Thanks very much. That’s all I had..

Don Kimble

Okay. Thank you..

Operator

And Ms. Mooney, no further questions. I’ll turn it back to you for any closing comments..

Beth Mooney

Again, we thank you for participating in our call today. If you have any follow-up questions, you can direct them to our investment relations team at 216-689-4221. And that concludes our remarks today. Thank you..

Operator

Ladies and gentlemen, that does conclude the conference. We thank you for your participation. You may now disconnect..

ALL TRANSCRIPTS
2024 Q-3 Q-2 Q-1
2023 Q-4 Q-3 Q-2 Q-1
2022 Q-4 Q-3 Q-2 Q-1
2021 Q-4 Q-3 Q-2 Q-1
2020 Q-4 Q-3 Q-2 Q-1
2019 Q-4 Q-3 Q-2 Q-1
2018 Q-4 Q-3 Q-2 Q-1
2017 Q-4 Q-3 Q-2 Q-1
2016 Q-4 Q-3 Q-2 Q-1
2015 Q-4 Q-3 Q-2 Q-1
2014 Q-4 Q-3 Q-2 Q-1