10-Q: Quarterly report pursuant to Section 13 or 15(d)
Published on November 4, 2016
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2016
or
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number 001-09718
The PNC Financial Services Group, Inc.
(Exact name of registrant as specified in its charter)
Pennsylvania | 25-1435979 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
The Tower at PNC Plaza, 300 Fifth Avenue, Pittsburgh, Pennsylvania 15222-2401
(Address of principal executive offices, including zip code)
(412) 762-2000
(Registrants telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer | x | Accelerated filer | ¨ | |||
Non-accelerated filer | ¨ | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
As of October 21, 2016, there were 486,501,562 shares of the registrants common stock ($5 par value) outstanding.
THE PNC FINANCIAL SERVICES GROUP, INC.
Cross-Reference Index to Third Quarter 2016 Form 10-Q
Pages | ||||
PART I FINANCIAL INFORMATION |
||||
Item 1. Financial Statements (Unaudited). |
||||
46 | ||||
47 | ||||
48 | ||||
49 | ||||
51 | ||||
Note 2 Loan Sale and Servicing Activities and Variable Interest Entities |
51 | |||
54 | ||||
Note 4 Allowances for Loan and Lease Losses and Unfunded Loan Commitments and Letters of Credit |
64 | |||
66 | ||||
70 | ||||
81 | ||||
82 | ||||
83 | ||||
89 | ||||
90 | ||||
92 | ||||
94 | ||||
96 | ||||
99 | ||||
Average Consolidated Balance Sheet And Net Interest Analysis |
100 | |||
102 | ||||
102 | ||||
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations (MD&A). |
||||
1 | ||||
1 | ||||
3 | ||||
6 | ||||
8 | ||||
Off-Balance Sheet Arrangements And Variable Interest Entities |
15 | |||
16 | ||||
16 | ||||
28 | ||||
29 | ||||
29 | ||||
43 | ||||
43 | ||||
44 | ||||
Item 3. Quantitative and Qualitative Disclosures About Market Risk. |
29-43, 70-80 and 83-89 | |||
Item 4. Controls and Procedures. |
||||
103 | ||||
103 | ||||
Item 2. Unregistered Sales Of Equity Securities And Use Of Proceeds. |
103 | |||
104 | ||||
104 | ||||
105 | ||||
107 |
THE PNC FINANCIAL SERVICES GROUP, INC.
Cross-Reference Index to Third Quarter 2016 Form 10-Q (continued)
MD&A TABLE REFERENCE
Table |
Description |
Page | ||||
1 |
1 | |||||
2 |
5 | |||||
3 |
6 | |||||
4 |
7 | |||||
5 |
8 | |||||
6 |
9 | |||||
7 |
10 | |||||
8 |
10 | |||||
9 |
10 | |||||
10 |
11 | |||||
11 |
Weighted-Average Expected Maturities of Mortgage and Other Asset-Backed Debt Securities |
12 | ||||
12 |
12 | |||||
13 |
12 | |||||
14 |
13 | |||||
15 |
14 | |||||
16 |
16 | |||||
17 |
17 | |||||
18 |
20 | |||||
19 |
23 | |||||
20 |
25 | |||||
21 |
26 | |||||
22 |
27 | |||||
23 |
30 | |||||
24 |
31 | |||||
25 |
31 | |||||
26 |
32 | |||||
27 |
32 | |||||
28 |
34 | |||||
29 |
35 | |||||
30 |
36 | |||||
31 |
38 | |||||
32 |
38 | |||||
33 |
38 | |||||
34 |
Parent Company Senior and Subordinated Debt and Hybrid Capital Instruments |
39 | ||||
35 |
Credit Ratings as of September 30, 2016 for PNC and PNC Bank |
39 | ||||
36 |
40 | |||||
37 |
Net Interest Income Sensitivity to Alternative Rate Scenarios (Third Quarter 2016) |
40 | ||||
38 |
41 | |||||
39 |
42 | |||||
40 |
43 |
THE PNC FINANCIAL SERVICES GROUP, INC.
Cross-Reference Index to Third Quarter 2016 Form 10-Q (continued)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS TABLE REFERENCE
THE PNC FINANCIAL SERVICES GROUP, INC.
This Financial Review, including the Consolidated Financial Highlights, should be read together with our unaudited Consolidated Financial Statements and unaudited Statistical Information included elsewhere in this Report and with Items 6, 7, 8 and 9A of our 2015 Annual Report on Form 10-K (2015 Form 10-K). For information regarding certain business, regulatory and legal risks, see the following sections as they appear in this Report and in our 2015 Form 10-K: the Risk Management section of the Financial Review portion of this report and of Item 7 in our 2015 Form 10-K; Item 1A Risk Factors included in our 2015 Form 10-K; and the Legal Proceedings and Commitments and Guarantees Notes of the Notes To Consolidated Financial Statements included in our 2015 Form 10-K and our First and Second Quarter 2016 Form 10-Q. Also, see the Cautionary Statement Regarding Forward-Looking Information section in this Financial Review and the Critical Accounting Estimates And Judgments section in this Financial Review and in our 2015 Form 10-K for certain other factors that could cause actual results or future events to differ, perhaps materially, from historical performance and from those anticipated in the forward-looking statements included in this Report. See Note 14 Segment Reporting in the Notes To Consolidated Financial Statements included in Part I, Item 1 of this Report for a reconciliation of total business segment earnings to total PNC consolidated net income as reported on a GAAP basis.
Table 1: Consolidated Financial Highlights
Dollars in millions, except per share data Unaudited |
Three months ended September 30 |
Nine months ended September 30 |
||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Financial Results (a) |
||||||||||||||||
Revenue |
||||||||||||||||
Net interest income |
$ | 2,095 | $ | 2,062 | $ | 6,261 | $ | 6,186 | ||||||||
Noninterest income |
1,734 | 1,713 | 5,027 | 5,186 | ||||||||||||
Total revenue |
3,829 | 3,775 | 11,288 | 11,372 | ||||||||||||
Provision for credit losses |
87 | 81 | 366 | 181 | ||||||||||||
Noninterest expense |
2,394 | 2,352 | 7,035 | 7,067 | ||||||||||||
Income before income taxes and noncontrolling interests |
$ | 1,348 | $ | 1,342 | $ | 3,887 | $ | 4,124 | ||||||||
Net income |
$ | 1,006 | $ | 1,073 | $ | 2,938 | $ | 3,121 | ||||||||
Less: |
||||||||||||||||
Net income attributable to noncontrolling interests |
18 | 18 | 60 | 23 | ||||||||||||
Preferred stock dividends and discount accretion and redemptions |
64 | 64 | 172 | 182 | ||||||||||||
Net income attributable to common shareholders |
$ | 924 | $ | 991 | $ | 2,706 | $ | 2,916 | ||||||||
Less: |
||||||||||||||||
Dividends and undistributed earnings allocated to nonvested restricted shares |
7 | 19 | 2 | |||||||||||||
Impact of BlackRock earnings per share dilution |
4 | 4 | 10 | 14 | ||||||||||||
Net income attributable to diluted common shares |
$ | 913 | $ | 987 | $ | 2,677 | $ | 2,900 | ||||||||
Diluted earnings per common share |
$ | 1.84 | $ | 1.90 | $ | 5.33 | $ | 5.52 | ||||||||
Cash dividends declared per common share |
$ | .55 | $ | .51 | $ | 1.57 | $ | 1.50 | ||||||||
Effective tax rate (b) |
25.4 | % | 20.0 | % | 24.4 | % | 24.3 | % | ||||||||
Performance Ratios |
||||||||||||||||
Net interest margin (c) |
2.68 | % | 2.67 | % | 2.71 | % | 2.74 | % | ||||||||
Noninterest income to total revenue |
45 | % | 45 | % | 45 | % | 46 | % | ||||||||
Efficiency |
63 | % | 62 | % | 62 | % | 62 | % | ||||||||
Return on: |
||||||||||||||||
Average common shareholders equity |
8.74 | % | 9.61 | % | 8.69 | % | 9.56 | % | ||||||||
Average assets |
1.10 | % | 1.19 | % | 1.09 | % | 1.18 | % |
(a) | The Executive Summary and Consolidated Income Statement Review portions of the Financial Review section of this Report provide information regarding items impacting the comparability of the periods presented. |
(b) | The effective income tax rates are generally lower than the statutory rate due to the relationship of pretax income to tax credits and earnings that are not subject to tax. |
(c) | Calculated as annualized taxable-equivalent net interest income divided by average earning assets. The interest income earned on certain earning assets is completely or partially exempt from federal income tax. As such, these tax-exempt instruments typically yield lower returns than taxable investments. To provide more meaningful comparisons of net interest margins, we use net interest income on a taxable-equivalent basis in calculating net interest margin by increasing the interest income earned on tax-exempt assets to make it fully equivalent to interest income earned on taxable investments. This adjustment is not permitted under generally accepted accounting principles (GAAP) in the Consolidated Income Statement. The taxable-equivalent adjustments to net interest income for the three months ended September 30, 2016 and September 30, 2015 were $49 million and $50 million, respectively. The taxable-equivalent adjustments to net interest income for the nine months ended September 30, 2016 and September 30, 2015 were $145 million and $148 million, respectively. For additional information, see Statistical Information (Unaudited) section in Item 1 of this Report. |
The PNC Financial Services Group, Inc. Form 10-Q 1
Table 1: Consolidated Financial Highlights (Continued) (a)
Unaudited | September 30 2016 |
December 31 2015 |
September 30 2015 |
|||||||||
Balance Sheet Data (dollars in millions, except per share data) |
||||||||||||
Assets |
$ | 369,348 | $ | 358,493 | $ | 362,125 | ||||||
Loans |
$ | 210,446 | $ | 206,696 | $ | 204,983 | ||||||
Allowance for loan and lease losses |
$ | 2,619 | $ | 2,727 | $ | 3,237 | ||||||
Interest-earning deposits with banks (b) |
$ | 27,058 | $ | 30,546 | $ | 34,224 | ||||||
Investment securities |
$ | 78,514 | $ | 70,528 | $ | 68,066 | ||||||
Loans held for sale |
$ | 2,053 | $ | 1,540 | $ | 2,060 | ||||||
Goodwill |
$ | 9,103 | $ | 9,103 | $ | 9,103 | ||||||
Mortgage servicing rights |
$ | 1,293 | $ | 1,589 | $ | 1,467 | ||||||
Equity investments (c) |
$ | 10,605 | $ | 10,587 | $ | 10,497 | ||||||
Other assets |
$ | 24,730 | $ | 23,092 | $ | 27,285 | ||||||
Noninterest-bearing deposits |
$ | 82,159 | $ | 79,435 | $ | 78,239 | ||||||
Interest-bearing deposits |
$ | 177,736 | $ | 169,567 | $ | 166,740 | ||||||
Total deposits |
$ | 259,895 | $ | 249,002 | $ | 244,979 | ||||||
Borrowed funds |
$ | 51,541 | $ | 54,532 | $ | 56,663 | ||||||
Total shareholders equity |
$ | 45,707 | $ | 44,710 | $ | 44,948 | ||||||
Common shareholders equity |
$ | 42,251 | $ | 41,258 | $ | 41,498 | ||||||
Accumulated other comprehensive income |
$ | 646 | $ | 130 | $ | 615 | ||||||
Book value per common share |
$ | 86.57 | $ | 81.84 | $ | 81.42 | ||||||
Common shares outstanding (millions) |
488 | 504 | 510 | |||||||||
Loans to deposits |
81 | % | 83 | % | 84 | % | ||||||
Client Assets (in billions) |
||||||||||||
Discretionary client assets under management |
$ | 138 | $ | 134 | $ | 132 | ||||||
Nondiscretionary client assets under administration |
128 | 125 | 124 | |||||||||
Total client assets under administration (d) |
266 | 259 | 256 | |||||||||
Brokerage account client assets |
44 | 43 | 42 | |||||||||
Total client assets |
$ | 310 | $ | 302 | $ | 298 | ||||||
Capital Ratios |
||||||||||||
Transitional Basel III (e) (f) |
||||||||||||
Common equity Tier 1 |
10.6 | % | 10.6 | % | 10.6 | % | ||||||
Tier 1 risk-based |
11.9 | % | 12.0 | % | 12.0 | % | ||||||
Total capital risk-based |
14.2 | % | 14.6 | % | 14.8 | % | ||||||
Leverage |
10.1 | % | 10.1 | % | 10.2 | % | ||||||
Pro forma Fully Phased-In Basel III (Non-GAAP) (f) |
||||||||||||
Common equity Tier 1 |
10.2 | % | 10.0 | % | 10.1 | % | ||||||
Common shareholders equity to assets |
11.4 | % | 11.5 | % | 11.5 | % | ||||||
Asset Quality |
||||||||||||
Nonperforming loans to total loans |
1.02 | % | 1.03 | % | 1.06 | % | ||||||
Nonperforming assets to total loans, OREO and foreclosed assets |
1.13 | % | 1.17 | % | 1.21 | % | ||||||
Nonperforming assets to total assets |
.64 | % | .68 | % | .69 | % | ||||||
Net charge-offs to average loans (for the three months ended) (annualized) |
.29 | % | .23 | % | .19 | % | ||||||
Allowance for loan and lease losses to total loans (g) |
1.24 | % | 1.32 | % | 1.58 | % | ||||||
Allowance for loan and lease losses to total nonperforming loans (g) (h) |
122 | % | 128 | % | 149 | % | ||||||
Accruing loans past due 90 days or more (in millions) |
$ | 766 | $ | 881 | $ | 890 |
(a) | The Executive Summary and Consolidated Balance Sheet Review portions of the Financial Review section of this Report provide information regarding items impacting the comparability of the periods presented. |
(b) | Amounts include balances held with the Federal Reserve Bank of Cleveland (Federal Reserve Bank) of $26.6 billion, $30.0 billion, and $33.8 billion as of September 30, 2016, December 31, 2015 and September 30, 2015, respectively. |
(c) | Amounts include our equity interest in BlackRock. |
(d) | As a result of certain investment advisory services performed by one of our registered investment advisors, certain assets are reported as both discretionary client assets under management and nondiscretionary client assets under administration. The amount of such assets was approximately $9 billion, $6 billion and $6 billion as of September 30, 2016, December 31, 2015 and September 30, 2015, respectively. |
(e) | Calculated using the regulatory capital methodology applicable to PNC during each period presented. |
(f) | See Basel III Capital discussion in the Capital portion of the Consolidated Balance Sheet Review section of this Financial Review and the capital discussion in the Banking Regulation and Supervision section of Item 1 Business in our 2015 Form 10-K. See also the Transitional Basel III and Pro forma Fully Phased-In Basel III Common Equity Tier 1 Capital Ratios (Non-GAAP) 2015 Periods table in the Statistical Information section of this Report for a reconciliation of the 2015 periods ratios. |
(g) | See our 2015 Form 10-K for information on our change in derecognition policy effective December 31, 2015 for certain purchased impaired loans. |
(h) | The allowance for loan and lease losses includes impairment reserves attributable to purchased impaired loans. Nonperforming loans exclude certain government insured or guaranteed loans, loans held for sale, loans accounted for under the fair value option and purchased impaired loans. |
2 The PNC Financial Services Group, Inc. Form 10-Q
The PNC Financial Services Group, Inc. Form 10-Q 3
4 The PNC Financial Services Group, Inc. Form 10-Q
Average Consolidated Balance Sheet Highlights
Table 2: Summarized Average Balance Sheet
Nine months ended September 30 Dollars in millions |
Change | |||||||||||||||
2016 | 2015 | $ | % | |||||||||||||
Average assets |
||||||||||||||||
Interest-earning assets |
||||||||||||||||
Investment securities |
$ | 70,706 | $ | 59,578 | $ | 11,128 | 19 | % | ||||||||
Loans |
208,124 | 205,122 | 3,002 | 1 | % | |||||||||||
Interest-earning deposits with banks |
26,691 | 33,380 | (6,689 | ) | (20 | )% | ||||||||||
Other |
7,797 | 9,048 | (1,251 | ) | (14 | )% | ||||||||||
Total interest-earning assets |
313,318 | 307,128 | 6,190 | 2 | % | |||||||||||
Noninterest-earning assets |
46,289 | 46,005 | 284 | 1 | % | |||||||||||
Total average assets |
$ | 359,607 | $ | 353,133 | $ | 6,474 | 2 | % | ||||||||
Average liabilities and equity |
||||||||||||||||
Interest-bearing liabilities |
||||||||||||||||
Interest-bearing deposits |
$ | 171,635 | $ | 162,790 | $ | 8,845 | 5 | % | ||||||||
Borrowed funds |
53,411 | 57,018 | (3,607 | ) | (6 | )% | ||||||||||
Total interest-bearing liabilities |
225,046 | 219,808 | 5,238 | 2 | % | |||||||||||
Noninterest-bearing deposits |
77,133 | 75,359 | 1,774 | 2 | % | |||||||||||
Other liabilities |
11,169 | 12,091 | (922 | ) | (8 | )% | ||||||||||
Equity |
46,259 | 45,875 | 384 | 1 | % | |||||||||||
Total average liabilities and equity |
$ | 359,607 | $ | 353,133 | $ | 6,474 | 2 | % |
The PNC Financial Services Group, Inc. Form 10-Q 5
6 The PNC Financial Services Group, Inc. Form 10-Q
Noninterest Income
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||
2016 |
2015 |
Change | 2016 |
2015 |
Change | |||||||||||||||||||||||||||
Dollars in millions | $ | % | $ | % | ||||||||||||||||||||||||||||
Noninterest income |
||||||||||||||||||||||||||||||||
Asset management |
$ | 404 | $ | 376 | $ | 28 | 7 | % | $ | 1,122 | $ | 1,168 | $ | (46 | ) | (4 | )% | |||||||||||||||
Consumer services |
348 | 341 | 7 | 2 | % | 1,039 | 986 | 53 | 5 | % | ||||||||||||||||||||||
Corporate services |
389 | 384 | 5 | 1 | % | 1,117 | 1,097 | 20 | 2 | % | ||||||||||||||||||||||
Residential mortgage |
160 | 125 | 35 | 28 | % | 425 | 453 | (28 | ) | (6 | )% | |||||||||||||||||||||
Service charges on deposits |
174 | 172 | 2 | 1 | % | 495 | 481 | 14 | 3 | % | ||||||||||||||||||||||
Net gains on sales of securities |
7 | (9 | ) | 16 | (178 | )% | 20 | 41 | (21 | ) | (51 | )% | ||||||||||||||||||||
Other |
252 | 324 | (72 | ) | (22 | )% | 809 | 960 | (151 | ) | (16 | )% | ||||||||||||||||||||
Total noninterest income |
$ | 1,734 | $ | 1,713 | $ | 21 | 1 | % | $ | 5,027 | $ | 5,186 | $ | (159 | ) | (3 | )% |
The PNC Financial Services Group, Inc. Form 10-Q 7
CONSOLIDATED BALANCE SHEET REVIEW
Table 5: Summarized Balance Sheet Data
September 30 2016 |
December 31 2015 |
Change | ||||||||||||||
Dollars in millions | $ | % | ||||||||||||||
Assets |
||||||||||||||||
Interest-earning deposits with banks |
$ | 27,058 | $ | 30,546 | $ | (3,488 | ) | (11 | )% | |||||||
Loans held for sale |
2,053 | 1,540 | 513 | 33 | % | |||||||||||
Investment securities |
78,514 | 70,528 | 7,986 | 11 | % | |||||||||||
Loans |
210,446 | 206,696 | 3,750 | 2 | % | |||||||||||
Allowance for loan and lease losses |
(2,619 | ) | (2,727 | ) | 108 | 4 | % | |||||||||
Goodwill |
9,103 | 9,103 | | | ||||||||||||
Mortgage servicing rights |
1,293 | 1,589 | (296 | ) | (19 | )% | ||||||||||
Other intangible assets |
304 | 379 | (75 | ) | (20 | )% | ||||||||||
Other, net |
43,196 | 40,839 | 2,357 | 6 | % | |||||||||||
Total assets |
$ | 369,348 | $ | 358,493 | $ | 10,855 | 3 | % | ||||||||
Liabilities |
||||||||||||||||
Deposits |
$ | 259,895 | $ | 249,002 | $ | 10,893 | 4 | % | ||||||||
Borrowed funds |
51,541 | 54,532 | (2,991 | ) | (5 | )% | ||||||||||
Other |
11,067 | 8,979 | 2,088 | 23 | % | |||||||||||
Total liabilities |
322,503 | 312,513 | 9,990 | 3 | % | |||||||||||
Equity |
||||||||||||||||
Total shareholders equity |
45,707 | 44,710 | 997 | 2 | % | |||||||||||
Noncontrolling interests |
1,138 | 1,270 | (132 | ) | (10 | )% | ||||||||||
Total equity |
46,845 | 45,980 | 865 | 2 | % | |||||||||||
Total liabilities and equity |
$ | 369,348 | $ | 358,493 | $ | 10,855 | 3 | % |
8 The PNC Financial Services Group, Inc. Form 10-Q
Loans
Outstanding loan balances of $210.4 billion at September 30, 2016 and $206.7 billion at December 31, 2015 were net of unearned income, net deferred loan fees, unamortized discounts and premiums, and purchase discounts and premiums totaling $1.3 billion at September 30, 2016 and $1.4 billion at December 31, 2015.
September 30 2016 |
December 31 2015 |
Change | ||||||||||||||
Dollars in millions | $ | % | ||||||||||||||
Commercial lending |
||||||||||||||||
Commercial |
||||||||||||||||
Manufacturing |
$ | 19,813 | $ | 19,014 | $ | 799 | 4 | % | ||||||||
Retail/wholesale trade |
17,211 | 16,661 | 550 | 3 | % | |||||||||||
Service providers |
14,159 | 13,970 | 189 | 1 | % | |||||||||||
Real estate related (a) |
12,045 | 11,659 | 386 | 3 | % | |||||||||||
Health care |
9,148 | 9,210 | (62 | ) | (1 | )% | ||||||||||
Financial services |
7,203 | 7,234 | (31 | ) | | |||||||||||
Other industries |
21,933 | 20,860 | 1,073 | 5 | % | |||||||||||
Total commercial |
101,512 | 98,608 | 2,904 | 3 | % | |||||||||||
Commercial real estate |
||||||||||||||||
Real estate projects (b) |
16,851 | 15,697 | 1,154 | 7 | % | |||||||||||
Commercial mortgage |
12,422 | 11,771 | 651 | 6 | % | |||||||||||
Total commercial real estate |
29,273 | 27,468 | 1,805 | 7 | % | |||||||||||
Equipment lease financing |
7,378 | 7,468 | (90 | ) | (1 | )% | ||||||||||
Total commercial lending |
138,163 | 133,544 | 4,619 | 3 | % | |||||||||||
Consumer lending |
||||||||||||||||
Home equity |
||||||||||||||||
Lines of credit |
18,014 | 18,828 | (814 | ) | (4 | )% | ||||||||||
Installment |
12,418 | 13,305 | (887 | ) | (7 | )% | ||||||||||
Total home equity |
30,432 | 32,133 | (1,701 | ) | (5 | )% | ||||||||||
Residential real estate |
||||||||||||||||
Residential mortgage |
14,915 | 14,162 | 753 | 5 | % | |||||||||||
Residential construction |
226 | 249 | (23 | ) | (9 | )% | ||||||||||
Total residential real estate |
15,141 | 14,411 | 730 | 5 | % | |||||||||||
Credit card |
5,029 | 4,862 | 167 | 3 | % | |||||||||||
Other consumer |
||||||||||||||||
Automobile |
11,898 | 11,157 | 741 | 7 | % | |||||||||||
Education |
5,337 | 5,881 | (544 | ) | (9 | )% | ||||||||||
Other |
4,446 | 4,708 | (262 | ) | (6 | )% | ||||||||||
Total consumer lending |
72,283 | 73,152 | (869 | ) | (1 | )% | ||||||||||
Total loans |
$ | 210,446 | $ | 206,696 | $ | 3,750 | 2 | % |
(a) | Includes loans to customers in the real estate and construction industries. |
(b) | Includes both construction loans and intermediate financing for projects. |
The PNC Financial Services Group, Inc. Form 10-Q 9
Purchased Impaired Loans
The following table provides further detail on purchased impaired loans at September 30, 2016 and December 31, 2015:
Table 7: Purchased Impaired Loans Balances
September 30, 2016 | December 31, 2015 | |||||||||||||||||||||||
In millions | Outstanding Balance |
Recorded Investment |
Carrying Value |
Outstanding Balance |
Recorded Investment |
Carrying Value |
||||||||||||||||||
Total commercial lending |
$ | 156 | $ | 122 | $ | 80 | $ | 249 | $ | 169 | $ | 120 | ||||||||||||
Total consumer lending |
3,211 | 2,958 | 2,677 | 3,684 | 3,353 | 3,092 | ||||||||||||||||||
Total |
$ | 3,367 | $ | 3,080 | $ | 2,757 | $ | 3,933 | $ | 3,522 | $ | 3,212 |
10 The PNC Financial Services Group, Inc. Form 10-Q
Investment Securities
The following table presents the distribution of our investment securities portfolio by credit rating. We have included credit ratings information because we believe that the information is an indicator of the degree of credit risk to which we are exposed. Changes in credit ratings classifications could indicate increased or decreased credit risk and could be accompanied by a reduction or increase in the fair value of our investment securities portfolio.
Table 10: Investment Securities
September 30, 2016 | December 31, 2015 | Ratings (a) As of September 30, 2016 |
||||||||||||||||||||||||||||||||||
Dollars in millions | Amortized Cost |
Fair Value |
Amortized Cost |
Fair Value |
AAA/ AA |
A | BBB | BB and Lower |
No Rating |
|||||||||||||||||||||||||||
U.S. Treasury and government agencies |
$ | 12,327 | $ | 12,680 | $ | 10,022 | $ | 10,172 | 100 | % | ||||||||||||||||||||||||||
Agency residential mortgage-backed |
39,066 | 39,868 | 34,250 | 34,408 | 100 | |||||||||||||||||||||||||||||||
Non-agency residential mortgage-backed |
3,576 | 3,754 | 4,225 | 4,392 | 11 | 4 | % | 80 | % | 5 | % | |||||||||||||||||||||||||
Agency commercial mortgage-backed |
3,352 | 3,408 | 3,045 | 3,086 | 100 | |||||||||||||||||||||||||||||||
Non-agency commercial mortgage-backed (b) |
4,762 | 4,837 | 5,624 | 5,630 | 80 | 7 | % | 3 | 1 | 9 | ||||||||||||||||||||||||||
Asset-backed (c) |
6,922 | 6,958 | 6,134 | 6,130 | 90 | 3 | 7 | |||||||||||||||||||||||||||||
State and municipal |
3,883 | 4,146 | 3,936 | 4,126 | 89 | 6 | 5 | |||||||||||||||||||||||||||||
Other debt |
2,830 | 2,878 | 2,211 | 2,229 | 51 | 32 | 16 | 1 | ||||||||||||||||||||||||||||
Corporate stock and other |
525 | 525 | 590 | 589 | 100 | |||||||||||||||||||||||||||||||
Total investment securities (d) |
$ | 77,243 | $ | 79,054 | $ | 70,037 | $ | 70,762 | 91 | % | 2 | % | 1 | % | 4 | % | 2 | % |
(a) | Ratings percentages allocated based on amortized cost. |
(b) | Collateralized primarily by retail properties, office buildings, lodging properties and multi-family housing. |
(c) | Collateralized primarily by corporate debt, government guaranteed education loans and other consumer credit products. |
(d) | Includes available for sale and held to maturity securities. |
The PNC Financial Services Group, Inc. Form 10-Q 11
12 The PNC Financial Services Group, Inc. Form 10-Q
The PNC Financial Services Group, Inc. Form 10-Q 13
September 30, 2016 | ||||||||
Dollars in millions | 2016 Basel III (a) |
Pro forma
Fully Phased-In Basel III (Non-GAAP) (estimated) (b)(c) |
||||||
Common equity Tier 1 capital |
||||||||
Common stock plus related surplus, net of treasury stock |
$ | 10,646 | $ | 10,646 | ||||
Retained earnings |
30,958 | 30,958 | ||||||
Accumulated other comprehensive income for securities currently and previously held as available for sale |
504 | 840 | ||||||
Accumulated other comprehensive income for pension and other postretirement plans |
(323 | ) | (538 | ) | ||||
Goodwill, net of associated deferred tax liabilities |
(8,830 | ) | (8,830 | ) | ||||
Other disallowed intangibles, net of deferred tax liabilities |
(163 | ) | (272 | ) | ||||
Other adjustments/(deductions) |
(177 | ) | (180 | ) | ||||
Total common equity Tier 1 capital before threshold deductions |
32,615 | 32,624 | ||||||
Total threshold deductions |
(731 | ) | (1,218 | ) | ||||
Common equity Tier 1 capital |
31,884 | 31,406 | ||||||
Additional Tier 1 capital |
||||||||
Preferred stock plus related surplus |
3,456 | 3,456 | ||||||
Noncontrolling interests (d) |
418 | 45 | ||||||
Other adjustments/(deductions) |
(86 | ) | (111 | ) | ||||
Tier 1 capital |
35,672 | 34,796 | ||||||
Additional Tier 2 capital |
||||||||
Qualifying subordinated debt |
3,929 | 3,755 | ||||||
Trust preferred capital securities |
119 | | ||||||
Allowance for loan and lease losses included in Tier 2 capital |
2,929 | 2,929 | ||||||
Other (d) |
6 | 11 | ||||||
Total Basel III capital |
$ | 42,655 | $ | 41,491 | ||||
Risk-weighted assets |
||||||||
Basel III standardized approach risk-weighted assets (e) |
$ | 300,308 | $ | 308,665 | ||||
Basel III advanced approaches risk-weighted assets (f) |
N/A | $ | 280,150 | |||||
Average quarterly adjusted total assets |
$ | 352,860 | $ | 352,231 | ||||
Supplementary leverage exposure (g) |
$ | 417,565 | $ | 416,937 | ||||
Basel III risk-based capital and leverage ratios |
||||||||
Common equity Tier 1 |
10.6 | % | 10.2 | %(h)(i) | ||||
Tier 1 |
11.9 | % | 11.3 | %(h)(j) | ||||
Total |
14.2 | % | 13.4 | %(h)(k) | ||||
Leverage (l) |
10.1 | % | 9.9 | % | ||||
Supplementary leverage ratio (m) |
8.5 | % | 8.3 | % |
(a) | Calculated using the regulatory capital methodology applicable to PNC during 2016. |
(b) | PNC utilizes the pro forma fully phased-in Basel III capital ratios to assess its capital position (without the benefit of phase-ins), as these ratios represent the regulatory capital standards that will ultimately be applicable to PNC under the final Basel III rules. Pro forma fully phased-in capital amounts, ratios and risk-weighted and leverage-related assets are estimates. |
(c) | Basel III capital ratios and estimates may be impacted by additional regulatory guidance or analysis and, in the case of those ratios calculated using the advanced approaches, may be subject to variability based on the ongoing evolution, validation and regulatory approval of PNCs models integral to the calculation of advanced approaches risk-weighted assets. |
(d) | Primarily includes REIT Preferred Securities for transitional and pro forma fully phased-in. |
(e) | Includes credit and market risk-weighted assets. |
(f) | Basel III advanced approaches risk-weighted assets are estimated based on the Basel III advanced approaches rules, and include credit, market, and operational risk-weighted assets. During the parallel run qualification phase PNC has refined the data, models, and internal processes used as part of the advanced approaches for determining risk-weighted assets. We anticipate additional refinements to this estimate through the parallel run qualification phase. |
(g) | Supplementary leverage exposure is the sum of Adjusted average assets and certain off-balance sheet exposures including undrawn credit commitments and derivative potential future exposures. |
(h) | Pro forma fully phased-in Basel III capital ratio based on Basel III standardized approach risk-weighted assets and rules. |
(i) | For comparative purposes only, the pro forma fully phased-in advanced approaches Basel III Common equity Tier 1 capital ratio estimate is 11.2%. This capital ratio is calculated using pro forma fully phased-in Common equity Tier 1 capital and dividing by estimated Basel III advanced approaches risk-weighted assets. |
14 The PNC Financial Services Group, Inc. Form 10-Q
(j) | For comparative purposes only, the pro forma fully phased-in advanced approaches Basel III Tier 1 risk-based capital ratio estimate is 12.4%. This capital ratio is calculated using fully phased-in Tier 1 capital and dividing by estimated Basel III advanced approaches risk-weighted assets. |
(k) | For comparative purposes only, the pro forma fully phased-in advanced approaches Basel III Total capital risk-based capital ratio estimate is 13.8%. This ratio is calculated using fully phased-in Total Basel III capital, which under the advanced approaches, Additional Tier 2 capital includes allowance for loan and lease losses in excess of Basel expected credit losses, if any, up to 0.6% of credit risk related risk-weighted assets, and dividing by estimated Basel III advanced approach risk-weighted assets. |
(l) | Leverage ratio is calculated based on Tier 1 capital divided by Average quarterly adjusted total assets. |
(m) | Supplementary leverage ratio is calculated based on Tier 1 capital divided by Supplementary leverage exposure. As advanced approaches banking organizations, PNC and PNC Bank will be subject to a 3% minimum supplementary leverage ratio effective January 1, 2018. |
The PNC Financial Services Group, Inc. Form 10-Q 15
Trust Preferred Securities and REIT Preferred Securities
See Note 11 Borrowed Funds and Note 16 Equity in the Notes To Consolidated Financial Statements in Item 8 of our 2015 Form 10-K for additional information on trust preferred securities issued by PNC Capital Trust C and REIT preferred securities issued by PNC Preferred Funding Trust I and PNC Preferred Funding Trust II including information on contractual limitations potentially imposed on payments (including dividends) with respect to PNC and PNC Banks equity capital securities.
In addition to the following, see Note 6 Fair Value in the Notes To Consolidated Financial Statements in Part I, Item 1 of this Report for further information regarding fair value.
The following table summarizes the assets and liabilities measured at fair value on a recurring basis at September 30, 2016 and December 31, 2015, respectively, and the portions of such assets and liabilities that are classified within Level 3 of the valuation hierarchy. Level 3 assets and liabilities are those where the fair value is estimated using significant unobservable inputs.
Table 16: Fair Value Measurements Summary
September 30, 2016 | December 31, 2015 | |||||||||||||||
Dollars in millions | Total Fair Value |
Level 3 | Total Fair Value |
Level 3 | ||||||||||||
Total assets |
$ | 78,010 | $ | 7,929 | $ | 68,804 | $ | 8,606 | ||||||||
Total assets at fair value as a percentage of consolidated assets |
21 | % | 19 | % | ||||||||||||
Level 3 assets as a percentage of total assets at fair value |
10 | % | 13 | % | ||||||||||||
Level 3 assets as a percentage of consolidated assets |
2 | % | 2 | % | ||||||||||||
Total liabilities |
$ | 6,040 | $ | 424 | $ | 4,892 | $ | 495 | ||||||||
Total liabilities at fair value as a percentage of consolidated liabilities |
2 | % | 2 | % | ||||||||||||
Level 3 liabilities as a percentage of total liabilities at fair value |
7 | % | 10 | % | ||||||||||||
Level 3 liabilities as a percentage of consolidated liabilities |
<1 | % | <1 | % |
We have six reportable business segments:
| Retail Banking |
| Corporate & Institutional Banking |
| Asset Management Group |
| Residential Mortgage Banking |
| BlackRock |
| Non-Strategic Assets Portfolio |
Business segment results, including the basis of presentation of inter-segment revenues, and a description of each business are included in Note 14 Segment Reporting included in the Notes To Consolidated Financial Statements in Part I, Item 1 of this Report. Certain amounts included in this Business Segments Review differ from those amounts shown in Note 14, primarily due to the presentation in this Financial Review of business net interest revenue on a taxable-equivalent basis.
Net interest income in business segment results reflects PNCs internal funds transfer pricing methodology. Assets receive a funding charge and liabilities and capital receive a funding credit based on a transfer pricing methodology that incorporates product repricing characteristics, tenor and other factors.
16 The PNC Financial Services Group, Inc. Form 10-Q
Retail Banking
(Unaudited)
Table 17: Retail Banking Table
Nine months ended September 30 Dollars in millions, except as noted |
Change | |||||||||||||||
2016 | 2015 | $ | % | |||||||||||||
Income Statement |
||||||||||||||||
Net interest income |
$ | 3,351 | $ | 3,152 | $ | 199 | 6 | % | ||||||||
Noninterest income |
1,628 | 1,652 | (24 | ) | (1 | )% | ||||||||||
Total revenue |
4,979 | 4,804 | 175 | 4 | % | |||||||||||
Provision for credit losses |
210 | 151 | 59 | 39 | % | |||||||||||
Noninterest expense |
3,509 | 3,558 | (49 | ) | (1 | )% | ||||||||||
Pretax earnings |
1,260 | 1,095 | 165 | 15 | % | |||||||||||
Income taxes |
462 | 401 | 61 | 15 | % | |||||||||||
Earnings |
$ | 798 | $ | 694 | $ | 104 | 15 | % | ||||||||
Average Balance Sheet |
||||||||||||||||
Loans |
||||||||||||||||
Consumer |
||||||||||||||||
Home equity |
$ | 26,351 | $ | 27,810 | $ | (1,459 | ) | (5 | )% | |||||||
Automobile |
11,040 | 10,374 | 666 | 6 | % | |||||||||||
Education |
5,653 | 6,402 | (749 | ) | (12 | )% | ||||||||||
Credit cards |
4,818 | 4,476 | 342 | 8 | % | |||||||||||
Other |
1,800 | 1,886 | (86 | ) | (5 | )% | ||||||||||
Total consumer |
49,662 | 50,948 | (1,286 | ) | (3 | )% | ||||||||||
Commercial and commercial real estate |
12,268 | 12,744 | (476 | ) | (4 | )% | ||||||||||
Residential mortgage |
546 | 704 | (158 | ) | (22 | )% | ||||||||||
Total loans |
$ | 62,476 | $ | 64,396 | $ | (1,920 | ) | (3 | )% | |||||||
Total assets |
$ | 71,658 | $ | 73,430 | $ | (1,772 | ) | (2 | )% | |||||||
Deposits |
||||||||||||||||
Noninterest-bearing demand |
$ | 26,895 | $ | 23,353 | $ | 3,542 | 15 | % | ||||||||
Interest-bearing demand |
38,432 | 36,009 | 2,423 | 7 | % | |||||||||||
Money market |
47,230 | 54,775 | (7,545 | ) | (14 | )% | ||||||||||
Savings |
25,738 | 13,471 | 12,267 | 91 | % | |||||||||||
Certificates of deposit |
15,008 | 16,763 | (1,755 | ) | (10 | )% | ||||||||||
Total deposits |
$ | 153,303 | $ | 144,371 | $ | 8,932 | 6 | % | ||||||||
Performance Ratios |
||||||||||||||||
Return on average assets |
1.49 | % | 1.26 | % | ||||||||||||
Noninterest income to total revenue |
33 | % | 34 | % | ||||||||||||
Efficiency |
70 | % | 74 | % | ||||||||||||
Supplemental Noninterest Income Information |
||||||||||||||||
Service charges on deposits |
$ | 474 | $ | 459 | $ | 15 | 3 | % | ||||||||
Brokerage |
$ | 222 | $ | 212 | $ | 10 | 5 | % | ||||||||
Consumer services |
$ | 792 | $ | 747 | $ | 45 | 6 | % | ||||||||
Other Information (a) |
||||||||||||||||
Customer-related statistics (average): |
||||||||||||||||
Non-teller deposit transactions (b) |
49 | % | 43 | % | ||||||||||||
Digital consumer customers (c) |
57 | % | 52 | % | ||||||||||||
Credit-related statistics: |
||||||||||||||||
Nonperforming assets (d) |
$ | 970 | $ | 1,092 | $ | (122 | ) | (11 | )% | |||||||
Net charge-offs |
$ | 260 | $ | 251 | $ | 9 | 4 | % | ||||||||
Other statistics: |
||||||||||||||||
ATMs |
9,045 | 8,996 | 49 | 1 | % | |||||||||||
Branches (e) |
2,600 | 2,645 | (45 | ) | (2 | )% | ||||||||||
Universal branches (f) |
475 | 355 | 120 | 34 | % | |||||||||||
Brokerage account client assets (billions) (g) |
$ | 44 | $ | 42 | $ | 2 | 5 | % |
(continued on following page)
The PNC Financial Services Group, Inc. Form 10-Q 17
(continued from previous page)
(a) | Presented as of September 30, except for customer-related statistics, which are averages for the nine months ended, and net charge-offs, which are for the nine months ended. |
(b) | Percentage of total consumer and business banking deposit transactions processed at an ATM or through our mobile banking application. |
(c) | Represents consumer checking relationships that process the majority of their transactions through non-teller channels. |
(d) | Includes nonperforming loans of $.9 billion at September 30, 2016 and $1.0 billion at September 30, 2015. |
(e) | Excludes satellite offices (e.g., drive-ups, electronic branches and retirement centers) that provide limited products and/or services. |
(f) | Included in total branches, represents branches operating under our Universal model. |
(g) | Amounts include cash and money market balances. |
18 The PNC Financial Services Group, Inc. Form 10-Q
The PNC Financial Services Group, Inc. Form 10-Q 19
Corporate & Institutional Banking
(Unaudited)
Table 18: Corporate & Institutional Banking Table
Nine months ended September 30 Dollars in millions, except as noted |
Change | |||||||||||||||
2016 | 2015 | $ | % | |||||||||||||
Income Statement |
||||||||||||||||
Net interest income |
$ | 2,597 | $ | 2,613 | $ | (16 | ) | (1 | )% | |||||||
Noninterest income |
1,484 | 1,397 | 87 | 6 | % | |||||||||||
Total revenue |
4,081 | 4,010 | 71 | 2 | % | |||||||||||
Provision for credit losses |
188 | 83 | 105 | 127 | % | |||||||||||
Noninterest expense |
1,625 | 1,594 | 31 | 2 | % | |||||||||||
Pretax earnings |
2,268 | 2,333 | (65 | ) | (3 | )% | ||||||||||
Income taxes |
810 | 841 | (31 | ) | (4 | )% | ||||||||||
Earnings |
$ | 1,458 | $ | 1,492 | $ | (34 | ) | (2 | )% | |||||||
Average Balance Sheet |
||||||||||||||||
Loans held for sale |
$ | 835 | $ | 973 | $ | (138 | ) | (14 | )% | |||||||
Loans |
||||||||||||||||
Commercial |
$ | 87,625 | $ | 85,304 | $ | 2,321 | 3 | % | ||||||||
Commercial real estate |
26,395 | 22,536 | 3,859 | 17 | % | |||||||||||
Equipment lease financing |
6,843 | 6,965 | (122 | ) | (2 | )% | ||||||||||
Total commercial lending |
120,863 | 114,805 | 6,058 | 5 | % | |||||||||||
Consumer |
445 | 971 | (526 | ) | (54 | )% | ||||||||||
Total loans |
$ | 121,308 | $ | 115,776 | $ | 5,532 | 5 | % | ||||||||
Total assets |
$ | 137,884 | $ | 131,678 | $ | 6,206 | 5 | % | ||||||||
Deposits |
||||||||||||||||
Noninterest-bearing demand |
$ | 45,712 | $ | 48,168 | $ | (2,456 | ) | (5 | )% | |||||||
Money market |
21,452 | 22,319 | (867 | ) | (4 | )% | ||||||||||
Other |
13,111 | 9,776 | 3,335 | 34 | % | |||||||||||
Total deposits |
$ | 80,275 | $ | 80,263 | $ | 12 | | |||||||||
Performance Ratios |
||||||||||||||||
Return on average assets |
1.41 | % | 1.51 | % | ||||||||||||
Noninterest income to total revenue |
36 | % | 35 | % | ||||||||||||
Efficiency |
40 | % | 40 | % | ||||||||||||
Other Information |
||||||||||||||||
Commercial loan servicing portfolio (in billions) (a) (b) |
$ | 461 | $ | 441 | $ | 20 | 5 | % | ||||||||
Consolidated revenue from: (c) |
||||||||||||||||
Treasury Management (d) |
$ | 1,162 | $ | 999 | $ | 163 | 16 | % | ||||||||
Capital Markets (d) |
$ | 600 | $ | 592 | $ | 8 | 1 | % | ||||||||
Commercial mortgage banking activities |
||||||||||||||||
Commercial mortgage loans held for sale (e) |
$ | 77 | $ | 94 | $ | (17 | ) | (18 | )% | |||||||
Commercial mortgage loan servicing income (f) |
198 | 191 | 7 | 4 | % | |||||||||||
Commercial mortgage servicing rights valuation, net of economic hedge (g) |
22 | 25 | (3 | ) | (12 | )% | ||||||||||
Total |
$ | 297 | $ | 310 | $ | (13 | ) | (4 | )% | |||||||
Net carrying amount of commercial mortgage servicing rights (a) |
$ | 473 | $ | 505 | $ | (32 | ) | (6 | )% | |||||||
Average Loans (by C&IB business) |
||||||||||||||||
Corporate Banking |
$ | 57,372 | $ | 58,108 | $ | (736 | ) | (1 | )% | |||||||
Real Estate |
36,235 | 30,621 | 5,614 | 18 | % | |||||||||||
Business Credit |
14,770 | 14,503 | 267 | 2 | % | |||||||||||
Equipment Finance |
11,094 | 10,956 | 138 | 1 | % | |||||||||||
Other |
1,837 | 1,588 | 249 | 16 | % | |||||||||||
Total average loans |
$ | 121,308 | $ | 115,776 | $ | 5,532 | 5 | % | ||||||||
Credit-related statistics: |
||||||||||||||||
Nonperforming assets (a) (h) |
$ | 671 | $ | 484 | $ | 187 | 39 | % | ||||||||
Net charge-offs |
$ | 169 | $ | 6 | $ | 163 | * |
20 The PNC Financial Services Group, Inc. Form 10-Q
* Not meaningful.
(a) | As of September 30. |
(b) | Represents loans serviced for PNC and others. |
(c) | Represents consolidated PNC amounts. See the additional revenue discussion regarding treasury management, capital markets-related products and services, and commercial mortgage banking activities in the Product Revenue section of the Corporate & Institutional Banking portion of this Business Segments Review section. |
(d) | Includes amounts reported in net interest income, corporate service fees and other noninterest income. |
(e) | Includes other noninterest income for valuations on commercial mortgage loans held for sale and related commitments, derivative valuations, origination fees, gains on sale of loans held for sale and net interest income on loans held for sale. |
(f) | Includes net interest income and noninterest income (primarily in corporate services fees) from loan servicing net of reduction in commercial mortgage servicing rights due to time decay and payoffs. Commercial mortgage servicing rights valuation, net of economic hedge is shown separately. |
(g) | Amounts reported in corporate services revenue. |
(h) | Includes nonperforming loans of $.6 billion at September 30, 2016 and $.4 billion at September 30, 2015. |
The PNC Financial Services Group, Inc. Form 10-Q 21
22 The PNC Financial Services Group, Inc. Form 10-Q
Asset Management Group
(Unaudited)
Table 19: Asset Management Group Table
Nine months ended September 30 Dollars in millions, except as noted |
Change | |||||||||||||||
2016 | 2015 | $ | % | |||||||||||||
Income Statement |
||||||||||||||||
Net interest income |
$ | 227 | $ | 215 | $ | 12 | 6 | % | ||||||||
Noninterest income |
636 | 658 | (22 | ) | (3 | )% | ||||||||||
Total revenue |
863 | 873 | (10 | ) | (1 | )% | ||||||||||
Provision for credit losses |
| 11 | (11 | ) | (100 | )% | ||||||||||
Noninterest expense |
618 | 636 | (18 | ) | (3 | )% | ||||||||||
Pretax earnings |
245 | 226 | 19 | 8 | % | |||||||||||
Income taxes |
90 | 83 | 7 | 8 | % | |||||||||||
Earnings |
$ | 155 | $ | 143 | $ | 12 | 8 | % | ||||||||
Average Balance Sheet |
||||||||||||||||
Loans |
||||||||||||||||
Consumer |
$ | 5,493 | $ | 5,656 | $ | (163 | ) | (3 | )% | |||||||
Commercial and commercial real estate |
759 | 901 | (142 | ) | (16 | )% | ||||||||||
Residential mortgage |
1,032 | 899 | 133 | 15 | % | |||||||||||
Total loans |
$ | 7,284 | $ | 7,456 | $ | (172 | ) | (2 | )% | |||||||
Total assets |
$ | 7,743 | $ | 7,922 | $ | (179 | ) | (2 | )% | |||||||
Deposits |
||||||||||||||||
Noninterest-bearing demand |
$ | 1,409 | $ | 1,207 | $ | 202 | 17 | % | ||||||||
Interest-bearing demand |
4,069 | 4,126 | (57 | ) | (1 | )% | ||||||||||
Money market |
4,278 | 5,072 | (794 | ) | (16 | )% | ||||||||||
Savings |
2,032 | 193 | 1,839 | 953 | % | |||||||||||
Other |
275 | 279 | (4 | ) | (1 | )% | ||||||||||
Total deposits |
$ | 12,063 | $ | 10,877 | $ | 1,186 | 11 | % | ||||||||
Performance Ratios |
||||||||||||||||
Return on average assets |
2.68 | % | 2.41 | % | ||||||||||||
Noninterest income to total revenue |
74 | % | 75 | % | ||||||||||||
Efficiency |
72 | % | 73 | % | ||||||||||||
Other Information |
||||||||||||||||
Nonperforming assets (a) (b) |
$ | 51 | $ | 52 | $ | (1 | ) | (2 | )% | |||||||
Net charge-offs |
$ | 7 | $ | 14 | $ | (7 | ) | (50 | )% | |||||||
Client Assets Under Administration (in billions) (a) (c) (d) |
||||||||||||||||
Discretionary client assets under management |
$ | 138 | $ | 132 | $ | 6 | 5 | % | ||||||||
Nondiscretionary client assets under administration |
128 | 124 | 4 | 3 | % | |||||||||||
Total |
$ | 266 | $ | 256 | $ | 10 | 4 | % | ||||||||
Discretionary client assets under management |
||||||||||||||||
Personal |
$ | 85 | $ | 84 | $ | 1 | 1 | % | ||||||||
Institutional |
53 | 48 | $ | 5 | 10 | % | ||||||||||
Total |
$ | 138 | $ | 132 | ||||||||||||
Equity |
$ | 73 | $ | 70 | $ | 3 | 4 | % | ||||||||
Fixed Income |
40 | 40 | | | ||||||||||||
Liquidity/Other |
25 | 22 | $ | 3 | 14 | % | ||||||||||
Total |
$ | 138 | $ | 132 |
(a) | As of September 30. |
(b) | Includes nonperforming loans of $45 million at September 30, 2016 and $48 million at September 30, 2015. |
(c) | Excludes brokerage account client assets. |
(d) | As a result of certain investment advisory services performed by one of our registered investment advisors, certain assets are reported as both discretionary client assets under management and nondiscretionary client assets under administration. The amount of such assets was approximately $9 billion at September 30, 2016 and $6 billion at September 30, 2015. |
The PNC Financial Services Group, Inc. Form 10-Q 23
24 The PNC Financial Services Group, Inc. Form 10-Q
Residential Mortgage Banking
(Unaudited)
Table 20: Residential Mortgage Banking Table
Nine months ended September 30 | Change | |||||||||||||||
Dollars in millions, except as noted | 2016 | 2015 | $ | % | ||||||||||||
Income Statement |
||||||||||||||||
Net interest income |
$ | 81 | $ | 91 | $ | (10 | ) | (11 | )% | |||||||
Noninterest income |
450 | 488 | (38 | ) | (8 | )% | ||||||||||
Total revenue |
531 | 579 | (48 | ) | (8 | )% | ||||||||||
Provision for credit losses |
| 2 | (2 | ) | (100 | )% | ||||||||||
Noninterest expense |
458 | 510 | (52 | ) | (10 | )% | ||||||||||
Pretax earnings |
73 | 67 | 6 | 9 | % | |||||||||||
Income taxes |
27 | 24 | 3 | 13 | % | |||||||||||
Earnings |
$ | 46 | $ | 43 | $ | 3 | 7 | % | ||||||||
Average Balance Sheet |
||||||||||||||||
Loans held for sale |
$ | 897 | $ | 1,160 | $ | (263 | ) | (23 | )% | |||||||
Loans |
$ | 979 | $ | 1,175 | $ | (196 | ) | (17 | )% | |||||||
Mortgage servicing rights (MSR) |
$ | 913 | $ | 967 | $ | (54 | ) | (6 | )% | |||||||
Total assets |
$ | 6,078 | $ | 6,962 | $ | (884 | ) | (13 | )% | |||||||
Total deposits |
$ | 2,685 | $ | 2,415 | $ | 270 | 11 | % | ||||||||
Performance Ratios |
||||||||||||||||
Return on average assets |
1.01 | % | .83 | % | ||||||||||||
Noninterest income to total revenue |
85 | % | 84 | % | ||||||||||||
Efficiency |
86 | % | 88 | % | ||||||||||||
Supplemental Noninterest Income Information |
||||||||||||||||
Loan servicing revenue |
||||||||||||||||
Servicing fees |
$ | 171 | $ | 143 | $ | 28 | 20 | % | ||||||||
Mortgage servicing rights valuation, net of economic hedge (a) |
$ | 16 | $ | 70 | $ | (54 | ) | (77 | )% | |||||||
Loan sales revenue |
$ | 262 | $ | 278 | $ | (16 | ) | (6 | )% | |||||||
Residential Mortgage Servicing Portfolio (in billions) (b) |
||||||||||||||||
Serviced portfolio balance (c) |
$ | 126 | $ | 122 | $ | 4 | 3 | % | ||||||||
Portfolio acquisitions |
$ | 16 | $ | 24 | $ | (8 | ) | (33 | )% | |||||||
MSR asset value (c) |
$ | .8 | $ | 1.0 | $ | (.2 | ) | (20 | )% | |||||||
MSR capitalization value (in basis points) (c) |
65 | 79 | (14 | ) | (18 | )% | ||||||||||
Other Information |
||||||||||||||||
Loan origination volume (in billions) |
$ | 7.6 | $ | 8.2 | $ | (.6 | ) | (7 | )% | |||||||
Loan sale margin percentage |
3.33 | % | 3.43 | % | ||||||||||||
Percentage of originations represented by: |
||||||||||||||||
Purchase volume (d) |
43 | % | 46 | % | ||||||||||||
Refinance volume |
57 | % | 54 | % | ||||||||||||
Nonperforming assets (c) (e) |
$ | 57 | $ | 88 | $ | (31 | ) | (35 | )% |
(a) | Consolidated PNC amounts, which include asset and liability management activities reported in the Other business segment, were $57 million and $83 million for the nine months ended September 30, 2016 and 2015, respectively. |
(b) | Represents loans serviced for third parties. |
(c) | As of September 30. |
(d) | Mortgages with borrowers as part of residential real estate purchase transactions. |
(e) | Includes nonperforming loans of $33 million at September 30, 2016 and $53 million at September 30, 2015. |
The PNC Financial Services Group, Inc. Form 10-Q 25
26 The PNC Financial Services Group, Inc. Form 10-Q
Non-Strategic Assets Portfolio
(Unaudited)
Table 22: Non-Strategic Assets Portfolio Table
Nine months ended September 30 | Change | |||||||||||||||
Dollars in millions | 2016 | 2015 | $ | % | ||||||||||||
Income Statement |
||||||||||||||||
Net interest income |
$ | 220 | $ | 302 | $ | (82 | ) | (27 | )% | |||||||
Noninterest income |
35 | 34 | 1 | 3 | % | |||||||||||
Total revenue |
255 | 336 | (81 | ) | (24 | )% | ||||||||||
Provision for credit losses (benefit) |
(16 | ) | (61 | ) | 45 | 74 | % | |||||||||
Noninterest expense |
57 | 73 | (16 | ) | (22 | )% | ||||||||||
Pretax earnings |
214 | 324 | (110 | ) | (34 | )% | ||||||||||
Income taxes |
79 | 119 | (40 | ) | (34 | )% | ||||||||||
Earnings |
$ | 135 | $ | 205 | $ | (70 | ) | (34 | )% | |||||||
Average Balance Sheet |
||||||||||||||||
Loans |
||||||||||||||||
Commercial lending |
$ | 702 | $ | 742 | $ | (40 | ) | (5 | )% | |||||||
Consumer lending |
||||||||||||||||
Home equity |
2,015 | 2,859 | (844 | ) | (30 | )% | ||||||||||
Residential real estate |
3,125 | 3,981 | (856 | ) | (22 | )% | ||||||||||
Total consumer lending |
5,140 | 6,840 | (1,700 | ) | (25 | )% | ||||||||||
Total loans |
5,842 | 7,582 | (1,740 | ) | (23 | )% | ||||||||||
Other assets (a) |
(262 | ) | (702 | ) | 440 | 63 | % | |||||||||
Total assets |
$ | 5,580 | $ | 6,880 | $ | (1,300 | ) | (19 | )% | |||||||
Performance Ratios |
||||||||||||||||
Return on average assets |
3.23 | % | 3.98 | % | ||||||||||||
Noninterest income to total revenue |
14 | % | 10 | % | ||||||||||||
Efficiency |
22 | % | 22 | % | ||||||||||||
Other Information |
||||||||||||||||
Nonperforming assets (b) (c) |
$ | 433 | $ | 571 | $ | (138 | ) | (24 | )% | |||||||
Purchased impaired loans (b) (d) |
$ | 2,512 | $ | 3,411 | $ | (899 | ) | (26 | )% | |||||||
Net charge-offs (recoveries) |
$ | | $ | (8 | ) | $ | 8 | 100 | % | |||||||
Loans (b) |
||||||||||||||||
Commercial lending |
$ | 693 | $ | 731 | $ | (38 | ) | (5 | )% | |||||||
Consumer lending |
||||||||||||||||
Home equity |
1,826 | 2,586 | (760 | ) | (29 | )% | ||||||||||
Residential real estate |
2,933 | 3,625 | (692 | ) | (19 | )% | ||||||||||
Total consumer lending |
4,759 | 6,211 | (1,452 | ) | (23 | )% | ||||||||||
Total loans |
$ | 5,452 | $ | 6,942 | $ | (1,490 | ) | (21 | )% |
(a) | Other assets were negative in both periods due to the ALLL. |
(b) | As of September 30. |
(c) | Includes nonperforming loans of $.4 billion at September 30, 2016 and $.5 billion at September 30, 2015. |
(d) | Recorded investment of purchased impaired loans related to acquisitions. This segment contained 82% of PNCs purchased impaired loans at both September 30, 2016 and September 30, 2015. |
This business segment consists of non-strategic assets primarily obtained through acquisitions of other companies. The business activity of this segment is to manage the liquidation of the portfolios while maximizing the value and mitigating risk.
Non-Strategic Assets Portfolio earned $135 million in the first nine months of 2016 compared with $205 million in the first nine months of 2015. Earnings decreased primarily due to a declining loan portfolio and lower benefit from provision for credit losses in 2016.
The PNC Financial Services Group, Inc. Form 10-Q 27
28 The PNC Financial Services Group, Inc. Form 10-Q
The PNC Financial Services Group, Inc. Form 10-Q 29
Table 23: Nonperforming Assets By Type
Dollars in millions |
September 30 2016 |
December 31 2015 |
Change | |||||||||||||
$ | % | |||||||||||||||
Nonperforming loans |
||||||||||||||||
Commercial lending |
$ | 691 | $ | 545 | $ | 146 | 27 | % | ||||||||
Consumer lending (a) |
1,455 | 1,581 | (126 | ) | (8 | )% | ||||||||||
Total nonperforming loans (b) (c) |
2,146 | 2,126 | 20 | 1 | % | |||||||||||
OREO and foreclosed assets |
229 | 299 | (70 | ) | (23 | )% | ||||||||||
Total nonperforming assets |
$ | 2,375 | $ | 2,425 | $ | (50 | ) | (2 | )% | |||||||
Amount of TDRs included in nonperforming loans |
$ | 1,177 | $ | 1,119 | $ | 58 | 5 | % | ||||||||
Percentage of total nonperforming loans |
55 | % | 53 | % | ||||||||||||
Nonperforming loans to total loans |
1.02 | % | 1.03 | % | ||||||||||||
Nonperforming assets to total loans, OREO and foreclosed assets |
1.13 | % | 1.17 | % | ||||||||||||
Nonperforming assets to total assets |
.64 | % | .68 | % | ||||||||||||
Allowance for loan and lease losses to total nonperforming loans |
122 | % | 128 | % |
(a) | Excludes most consumer loans and lines of credit, not secured by residential real estate, which are charged off after 120 to 180 days past due and are not placed on nonperforming status. |
(b) | Nonperforming loans exclude certain government insured or guaranteed loans, loans held for sale, loans accounted for under the fair value option and purchased impaired loans. |
(c) | The recorded investment of loans collateralized by residential real estate property that are in process of foreclosure was $.4 billion and $.6 billion at September 30, 2016 and December 31, 2015, respectively. Both periods included $.3 billion of loans that are government insured/guaranteed. |
30 The PNC Financial Services Group, Inc. Form 10-Q
Table 25: OREO and Foreclosed Assets
September 30 2016 |
December 31 2015 |
Change | ||||||||||||||
In millions | $ | % | ||||||||||||||
Other real estate owned (OREO): |
||||||||||||||||
Residential properties |
$ | 116 | $ | 146 | $ | (30 | ) | (21 | )% | |||||||
Residential development properties |
23 | 31 | (8 | ) | (26 | )% | ||||||||||
Commercial properties |
78 | 102 | (24 | ) | (24 | )% | ||||||||||
Total OREO |
217 | 279 | (62 | ) | (22 | )% | ||||||||||
Foreclosed and other assets |
12 | 20 | (8 | ) | (40 | )% | ||||||||||
Total OREO and foreclosed assets |
$ | 229 | $ | 299 | $ | (70 | ) | (23 | )% |
Total OREO and foreclosed assets were 10% of total nonperforming assets at September 30, 2016, compared to 12% at December 31, 2015. As of September 30, 2016, 61% of our OREO and foreclosed assets were comprised of residential related properties, compared to 59% at December 31, 2015.
Loan Delinquencies
We regularly monitor the level of loan delinquencies and believe these levels may be a key indicator of loan portfolio asset quality. Measurement of delinquency status is based on the contractual terms of each loan. Loans that are 30 days or more past due in terms of payment are considered delinquent. Loan delinquencies exclude loans held for sale and purchased impaired loans, but include government insured or guaranteed loans and loans accounted for under the fair value option.
The PNC Financial Services Group, Inc. Form 10-Q 31
Table 26: Accruing Loans Past Due (a)
Amount | Percentage of Total
Loans Outstanding |
|||||||||||||||||||
September 30 2016 |
December 31 2015 |
Change | September 30 2016 |
December 31 2015 |
||||||||||||||||
Dollars in millions | $ | % | ||||||||||||||||||
Early stage loan delinquencies |
||||||||||||||||||||
Accruing loans past due 30 to 59 days |
$ | 454 | $ | 511 | $ | (57 | ) | (11 | )% | .22% | .25% | |||||||||
Accruing loans past due 60 to 89 days |
236 | 248 | (12 | ) | (5 | )% | .11% | .12% | ||||||||||||
Total |
690 | 759 | (69 | ) | (9 | )% | .33% | .37% | ||||||||||||
Late stage loan delinquencies |
||||||||||||||||||||
Accruing loans past due 90 days or more |
766 | 881 | (115 | ) | (13 | )% | .36% | .43% | ||||||||||||
Total |
$ | 1,456 | $ | 1,640 | $ | (184 | ) | (11 | )% | .69% | .80% |
(a) | Past due loan amounts at September 30, 2016 include government insured or guaranteed loans of $.2 billion, $.1 billion, and $.7 billion for accruing loans past due 30 to 59 days, past due 60 to 89 days, and past due 90 days or more, respectively. The comparative amounts as of December 31, 2015 were $.2 billion, $.1 billion, and $.8 billion, respectively. |
32 The PNC Financial Services Group, Inc. Form 10-Q
The PNC Financial Services Group, Inc. Form 10-Q 33
34 The PNC Financial Services Group, Inc. Form 10-Q
Allowances for Loan and Lease Losses and Unfunded Loan Commitments and Letters of Credit
Table 29: Loan Charge-Offs And Recoveries
Nine months ended September 30 Dollars in millions |
Gross Charge-offs |
Recoveries | Net Charge-offs / |
Percent of Average Loans (annualized) |
||||||||||||
2016 |
||||||||||||||||
Commercial |
$ | 271 | $ | 87 | $ | 184 | .25 | % | ||||||||
Commercial real estate |
22 | 37 | (15 | ) | (.07 | )% | ||||||||||
Equipment lease financing |
4 | 9 | (5 | ) | (.09 | )% | ||||||||||
Home equity |
115 | 63 | 52 | .22 | % | |||||||||||
Residential real estate |
11 | 7 | 4 | .04 | % | |||||||||||
Credit card |
122 | 14 | 108 | 2.99 | % | |||||||||||
Other consumer |
147 | 38 | 109 | .67 | % | |||||||||||
Total |
$ | 692 | $ | 255 | $ | 437 | .28 | % | ||||||||
2015 |
||||||||||||||||
Commercial |
$ | 145 | $ | 139 | $ | 6 | .01 | % | ||||||||
Commercial real estate |
29 | 46 | (17 | ) | (.09 | )% | ||||||||||
Equipment lease financing |
2 | 3 | (1 | ) | (.02 | )% | ||||||||||
Home equity |
139 | 69 | 70 | .28 | % | |||||||||||
Residential real estate |
17 | 10 | 7 | .07 | % | |||||||||||
Credit card |
121 | 16 | 105 | 3.13 | % | |||||||||||
Other consumer |
136 | 40 | 96 | .58 | % | |||||||||||
Total |
$ | 589 | $ | 323 | $ | 266 | .17 | % |
The PNC Financial Services Group, Inc. Form 10-Q 35
36 The PNC Financial Services Group, Inc. Form 10-Q
The PNC Financial Services Group, Inc. Form 10-Q 37
38 The PNC Financial Services Group, Inc. Form 10-Q
The PNC Financial Services Group, Inc. Form 10-Q 39
40 The PNC Financial Services Group, Inc. Form 10-Q
The PNC Financial Services Group, Inc. Form 10-Q 41
42 The PNC Financial Services Group, Inc. Form 10-Q
The following table summarizes the notional or contractual amounts and net fair value of financial derivatives at September 30, 2016 and December 31, 2015.
Table 40: Financial Derivatives Summary
September 30, 2016 | December 31, 2015 | |||||||||||||||
In millions | Notional/ Contractual Amount |
Net Fair Value (a) |
Notional/ Contractual Amount |
Net Fair Value (a) |
||||||||||||
Derivatives designated as hedging instruments under GAAP |
||||||||||||||||
Total derivatives designated as hedging instruments |
$ | 52,466 | $ | 1,336 | $ | 52,074 | $ | 985 | ||||||||
Derivatives not designated as hedging instruments under GAAP |
||||||||||||||||
Total derivatives used for residential mortgage banking activities |
72,281 | 516 | 73,891 | 376 | ||||||||||||
Total derivatives used for commercial mortgage banking activities |
9,689 | 80 | 24,091 | 36 | ||||||||||||
Total derivatives used for customer-related activities |
208,437 | 170 | 192,621 | 151 | ||||||||||||
Total derivatives used for other risk management activities |
5,914 | (362 | ) | 5,299 | (409 | ) | ||||||||||
Total derivatives not designated as hedging instruments |
296,321 | 404 | 295,902 | 154 | ||||||||||||
Total Derivatives |
$ | 348,787 | $ | 1,740 | $ | 347,976 | $ | 1,139 |
(a) | Represents the net fair value of assets and liabilities. |
The PNC Financial Services Group, Inc. Form 10-Q 43
44 The PNC Financial Services Group, Inc. Form 10-Q
The PNC Financial Services Group, Inc. Form 10-Q 45
THE PNC FINANCIAL SERVICES GROUP, INC.
Unaudited In millions, except per share data |
Three months ended September 30 |
Nine months ended September 30 |
||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Interest Income |
||||||||||||||||
Loans |
$ | 1,856 | $ | 1,804 | $ | 5,528 | $ | 5,397 | ||||||||
Investment securities |
451 | 423 | 1,369 | 1,236 | ||||||||||||
Other |
101 | 114 | 302 | 332 | ||||||||||||
Total interest income |
2,408 | 2,341 | 7,199 | 6,965 | ||||||||||||
Interest Expense |
||||||||||||||||
Deposits |
107 | 107 | 316 | 297 | ||||||||||||
Borrowed funds |
206 | 172 | 622 | 482 | ||||||||||||
Total interest expense |
313 | 279 | 938 | 779 | ||||||||||||
Net interest income |
2,095 | 2,062 | 6,261 | 6,186 | ||||||||||||
Noninterest Income |
||||||||||||||||
Asset management |
404 | 376 | 1,122 | 1,168 | ||||||||||||
Consumer services |
348 | 341 | 1,039 | 986 | ||||||||||||
Corporate services |
389 | 384 | 1,117 | 1,097 | ||||||||||||
Residential mortgage |
160 | 125 | 425 | 453 | ||||||||||||
Service charges on deposits |
174 | 172 | 495 | 481 | ||||||||||||
Net gains (losses) on sales of securities |
7 | (9 | ) | 20 | 41 | |||||||||||
Other |
252 | 324 | 809 | 960 | ||||||||||||
Total noninterest income |
1,734 | 1,713 | 5,027 | 5,186 | ||||||||||||
Total revenue |
3,829 | 3,775 | 11,288 | 11,372 | ||||||||||||
Provision For Credit Losses |
87 | 81 | 366 | 181 | ||||||||||||
Noninterest Expense |
||||||||||||||||
Personnel |
1,239 | 1,222 | 3,610 | 3,579 | ||||||||||||
Occupancy |
215 | 209 | 651 | 634 | ||||||||||||
Equipment |
246 | 227 | 720 | 680 | ||||||||||||
Marketing |
72 | 64 | 187 | 193 | ||||||||||||
Other |
622 | 630 | 1,867 | 1,981 | ||||||||||||
Total noninterest expense |
2,394 | 2,352 | 7,035 | 7,067 | ||||||||||||
Income before income taxes and noncontrolling interests |
1,348 | 1,342 | 3,887 | 4,124 | ||||||||||||
Income taxes |
342 | 269 | 949 | 1,003 | ||||||||||||
Net income |
1,006 | 1,073 | 2,938 | 3,121 | ||||||||||||
Less: Net income (loss) attributable to noncontrolling interests |
18 | 18 | 60 | 23 | ||||||||||||
Preferred stock dividends and discount accretion and redemptions |
64 | 64 | 172 | 182 | ||||||||||||
Net income attributable to common shareholders |
$ | 924 | $ | 991 | $ | 2,706 | $ | 2,916 | ||||||||
Earnings Per Common Share |
||||||||||||||||
Basic |
$ | 1.87 | $ | 1.93 | $ | 5.41 | $ | 5.64 | ||||||||
Diluted |
$ | 1.84 | $ | 1.90 | $ | 5.33 | $ | 5.52 | ||||||||
Average Common Shares Outstanding |
||||||||||||||||
Basic |
490 | 512 | 496 | 516 | ||||||||||||
Diluted |
496 | 520 | 502 | 525 |
See accompanying Notes To Consolidated Financial Statements.
46 The PNC Financial Services Group, Inc. Form 10-Q
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
THE PNC FINANCIAL SERVICES GROUP, INC.
Unaudited In millions |
Three months ended September 30 |
Nine months ended September 30 |
||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net income |
$ | 1,006 | $ | 1,073 | $ | 2,938 | $ | 3,121 | ||||||||
Other comprehensive income (loss), before tax and net of reclassifications into Net income: |
||||||||||||||||
Net unrealized gains (losses) on non-OTTI securities |
(25 | ) | 154 | 752 | (137 | ) | ||||||||||
Net unrealized gains (losses) on OTTI securities |
38 | 4 | 17 | 11 | ||||||||||||
Net unrealized gains (losses) on cash flow hedge derivatives |
(125 | ) | 234 | 138 | 303 | |||||||||||
Pension and other postretirement benefit plan adjustments |
11 | 7 | 26 | 57 | ||||||||||||
Other |
(25 | ) | (1 | ) | (40 | ) | (37 | ) | ||||||||
Other comprehensive income (loss), before tax and net of reclassifications into Net income |
(126 | ) | 398 | 893 | 197 | |||||||||||
Income tax benefit (expense) related to items of other comprehensive income |
36 | (162 | ) | (377 | ) | (85 | ) | |||||||||
Other comprehensive income (loss), after tax and net of reclassifications into Net income |
(90 | ) | 236 | 516 | 112 | |||||||||||
Comprehensive income |
916 | 1,309 | 3,454 | 3,233 | ||||||||||||
Less: Comprehensive income (loss) attributable to noncontrolling interests |
18 | 18 | 60 | 23 | ||||||||||||
Comprehensive income attributable to PNC |
$ | 898 | $ | 1,291 | $ | 3,394 | $ | 3,210 |
See accompanying Notes To Consolidated Financial Statements.
The PNC Financial Services Group, Inc. Form 10-Q 47
THE PNC FINANCIAL SERVICES GROUP, INC.
Unaudited In millions, except par value |
September 30 2016 |
December 31 2015 |
||||||
Assets |
||||||||
Cash and due from banks (a) |
$ | 4,531 | $ | 4,065 | ||||
Federal funds sold and resale agreements (b) |
718 | 1,369 | ||||||
Trading securities |
2,612 | 1,726 | ||||||
Interest-earning deposits with banks (a) |
27,058 | 30,546 | ||||||
Loans held for sale (b) |
2,053 | 1,540 | ||||||
Investment securities |
78,514 | 70,528 | ||||||
Loans (b) |
210,446 | 206,696 | ||||||
Allowance for loan and lease losses |
(2,619 | ) | (2,727 | ) | ||||
Net loans (a) |
207,827 | 203,969 | ||||||
Goodwill |
9,103 | 9,103 | ||||||
Mortgage servicing rights |
1,293 | 1,589 | ||||||
Other intangible assets |
304 | 379 | ||||||
Equity investments (a) |
10,605 | 10,587 | ||||||
Other (a) (b) |
24,730 | 23,092 | ||||||
Total assets |
$ | 369,348 | $ | 358,493 | ||||
Liabilities |
||||||||
Deposits |
||||||||
Noninterest-bearing |
$ | 82,159 | $ | 79,435 | ||||
Interest-bearing |
177,736 | 169,567 | ||||||
Total deposits |
259,895 | 249,002 | ||||||
Borrowed funds |
||||||||
Federal funds purchased and repurchase agreements |
1,235 | 1,777 | ||||||
Federal Home Loan Bank borrowings |
17,050 | 20,108 | ||||||
Bank notes and senior debt |
22,431 | 21,298 | ||||||
Subordinated debt |
8,708 | 8,556 | ||||||
Other (c) (d) |
2,117 | 2,793 | ||||||
Total borrowed funds |
51,541 | 54,532 | ||||||
Allowance for unfunded loan commitments and letters of credit |
310 | 261 | ||||||
Accrued expenses (c) |
5,226 | 4,975 | ||||||
Other (c) |
5,531 | 3,743 | ||||||
Total liabilities |
322,503 | 312,513 | ||||||
Equity |
||||||||
Preferred stock (e) |
||||||||
Common stock ($5 par value, authorized 800 shares, issued 542 shares) |
2,709 | 2,708 | ||||||
Capital surplus preferred stock |
3,456 | 3,452 | ||||||
Capital surplus common stock and other |
12,703 | 12,745 | ||||||
Retained earnings |
30,958 | 29,043 | ||||||
Accumulated other comprehensive income (loss) |
646 | 130 | ||||||
Common stock held in treasury at cost: 54 and 38 shares |
(4,765 | ) | (3,368 | ) | ||||
Total shareholders equity |
45,707 | 44,710 | ||||||
Noncontrolling interests |
1,138 | 1,270 | ||||||
Total equity |
46,845 | 45,980 | ||||||
Total liabilities and equity |
$ | 369,348 | $ | 358,493 |
(a) | Our consolidated assets at September 30, 2016 included the following assets of certain variable interest entities (VIEs): Equity investments of $205 million and Other assets of $21 million. Our consolidated assets at December 31, 2015 included the following assets of certain VIEs: Cash and due from banks of $11 million, Interest-earning deposits with banks of $4 million, Net loans of $1.3 billion, Equity investments of $183 million, and Other assets of $402 million. |
(b) | Our consolidated assets at September 30, 2016 included the following for which we have elected the fair value option: Federal funds sold and resale agreements of $136 million, Loans held for sale of $2.0 billion, Loans of $.9 billion, and Other assets of $384 million. Our consolidated assets at December 31, 2015 included the following for which we have elected the fair value option: Federal funds sold and resale agreements of $137 million, Loans held for sale of $1.5 billion, Loans of $.9 billion, and Other assets of $521 million. |
(c) | Our consolidated liabilities at September 30, 2016 included liabilities of $9 million for certain VIEs. Our consolidated liabilities at December 31, 2015 included the following liabilities of certain VIEs: Other borrowed funds of $148 million, Accrued expenses of $44 million, and Other liabilities of $202 million. |
(d) | Our consolidated liabilities at September 30, 2016 and December 31, 2015 included Other borrowed funds of $78 million and $93 million, respectively, for which we have elected the fair value option. |
(e) | Par value less than $.5 million at each date. |
See accompanying Notes To Consolidated Financial Statements.
48 The PNC Financial Services Group, Inc. Form 10-Q
CONSOLIDATED STATEMENT OF CASH FLOWS
THE PNC FINANCIAL SERVICES GROUP, INC.
Unaudited In millions |
Nine months ended September 30 |
|||||||
2016 | 2015 | |||||||
Operating Activities |
||||||||
Net income |
$ | 2,938 | $ | 3,121 | ||||
Adjustments to reconcile net income to net cash provided (used) by operating activities |
||||||||
Provision for credit losses |
366 | 181 | ||||||
Depreciation and amortization |
917 | 802 | ||||||
Deferred income taxes |
(171 | ) | 128 | |||||
Net gains on sales of securities |
(20 | ) | (41 | ) | ||||
Changes in fair value of mortgage servicing rights |
559 | 297 | ||||||
Gain on sales of Visa Class B common shares |
(126 | ) | (122 | ) | ||||
Undistributed earnings of BlackRock |
(256 | ) | (292 | ) | ||||
Net change in |
||||||||
Trading securities and other short-term investments |
(1,029 | ) | 165 | |||||
Loans held for sale |
(490 | ) | (86 | ) | ||||
Other assets |
(2,179 | ) | (2,415 | ) | ||||
Accrued expenses and other liabilities |
2,197 | 2,280 | ||||||
Other |
(411 | ) | (385 | ) | ||||
Net cash provided (used) by operating activities |
2,295 | 3,633 | ||||||
Investing Activities |
||||||||
Sales |
||||||||
Securities available for sale |
2,517 | 3,341 | ||||||
Loans |
1,538 | 1,613 | ||||||
Repayments/maturities |
||||||||
Securities available for sale |
7,683 | 6,013 | ||||||
Securities held to maturity |
2,013 | 1,541 | ||||||
Purchases |
||||||||
Securities available for sale |
(15,179 | ) | (17,546 | ) | ||||
Securities held to maturity |
(3,741 | ) | (3,735 | ) | ||||
Loans |
(963 | ) | (564 | ) | ||||
Net change in |
||||||||
Federal funds sold and resale agreements |
651 | 317 | ||||||
Interest-earning deposits with banks |
3,487 | (2,445 | ) | |||||
Loans |
(5,451 | ) | (1,502 | ) | ||||
Other |
(159 | ) | (567 | ) | ||||
Net cash provided (used) by investing activities |
(7,604 | ) | (13,534 | ) |
(continued on following page)
The PNC Financial Services Group, Inc. Form 10-Q 49
CONSOLIDATED STATEMENT OF CASH FLOWS
THE PNC FINANCIAL SERVICES GROUP, INC.
(continued from previous page)
Unaudited In millions |
Nine months ended September 30 |
|||||||
2016 | 2015 | |||||||
Financing Activities |
||||||||
Net change in |
||||||||
Noninterest-bearing deposits |
$ | 3,162 | $ | 4,772 | ||||
Interest-bearing deposits |
8,169 | 7,985 | ||||||
Federal funds purchased and repurchase agreements |
(542 | ) | (1,433 | ) | ||||
Commercial paper |
(2 | ) | ||||||
Other borrowed funds |
(15 | ) | 276 | |||||
Sales/issuances |
||||||||
Federal Home Loan Bank borrowings |
2,250 | |||||||
Bank notes and senior debt |
3,855 | 6,428 | ||||||
Commercial paper |
1,394 | |||||||
Other borrowed funds |
143 | 613 | ||||||
Common and treasury stock |
63 | 130 | ||||||
Repayments/maturities |
||||||||
Federal Home Loan Bank borrowings |
(3,058 | ) | (591 | ) | ||||
Bank notes and senior debt |
(3,000 | ) | (2,629 | ) | ||||
Subordinated debt |
57 | |||||||
Commercial paper |
(14 | ) | (5,262 | ) | ||||
Other borrowed funds |
(470 | ) | (1,557 | ) | ||||
Preferred stock redemption |
(500 | ) | ||||||
Acquisition of treasury stock |
(1,559 | ) | (1,598 | ) | ||||
Preferred stock cash dividends paid |
(168 | ) | (178 | ) | ||||
Common stock cash dividends paid |
(791 | ) | (779 | ) | ||||
Net cash provided (used) by financing activities |
5,775 | 9,376 | ||||||
Net Increase (Decrease) In Cash And Due From Banks |
466 | (525 | ) | |||||
Cash and due from banks at beginning of period |
4,065 | 4,360 | ||||||
Cash and due from banks at end of period |
$ | 4,531 | $ | 3,835 | ||||
Supplemental Disclosures |
||||||||
Interest paid |
$ | 980 | $ | 764 | ||||
Income taxes paid |
$ | 461 | $ | 527 | ||||
Income taxes refunded |
$ | 97 | $ | 2 | ||||
Non-cash Investing and Financing Items |
||||||||
Transfer from (to) loans to (from) loans held for sale, net |
$ | 497 | $ | 153 | ||||
Transfer from loans to foreclosed assets |
$ | 225 | $ | 340 |
See accompanying Notes To Consolidated Financial Statements.
50 The PNC Financial Services Group, Inc. Form 10-Q
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
THE PNC FINANCIAL SERVICES GROUP, INC.
The PNC Financial Services Group, Inc. Form 10-Q 51
The following table provides cash flows associated with PNCs loan sale and servicing activities:
Table 41: Cash Flows Associated with Loan Sale and Servicing Activities
In millions | Residential Mortgages |
Commercial Mortgages (a) |
Home Equity Loans/Lines (b) |
|||||||||
CASH FLOWS Three months ended September 30, 2016 |
||||||||||||
Sales of loans (c) |
$ | 1,950 | $ | 1,342 | ||||||||
Repurchases of previously transferred loans (d) |
$ | 133 | ||||||||||
Servicing fees (e) |
$ | 95 | $ | 31 | $ | 2 | ||||||
Servicing advances recovered/(funded), net |
$ | 13 | $ | (7 | ) | $ | 1 | |||||
Cash flows on mortgage-backed securities held (f) |
$ | 466 | $ | 31 | ||||||||
CASH FLOWS Three months ended September 30, 2015 |
||||||||||||
Sales of loans (c) |
$ | 2,329 | $ | 846 | ||||||||
Repurchases of previously transferred loans (d) |
$ | 129 | $ | 90 | ||||||||
Servicing fees (e) |
$ | 84 | $ | 35 | $ | 4 | ||||||
Servicing advances recovered/(funded), net |
$ | 32 | $ | (6 | ) | $ | 3 | |||||
Cash flows on mortgage-backed securities held (f) |
$ | 424 | $ | 41 | ||||||||
CASH FLOWS Nine months ended September 30, 2016 |
||||||||||||
Sales of loans (c) |
$ | 4,796 | $ | 2,796 | ||||||||
Repurchases of previously transferred loans (d) |
$ | 396 | ||||||||||
Servicing fees (e) |
$ | 281 | $ | 93 | $ | 8 | ||||||
Servicing advances recovered/(funded), net |
$ | 89 | $ | 21 | ||||||||
Cash flows on mortgage-backed securities held (f) |
$ | 1,235 | $ | 228 | ||||||||
CASH FLOWS Nine months ended September 30, 2015 |
||||||||||||
Sales of loans (c) |
$ | 6,284 | $ | 3,025 | ||||||||
Repurchases of previously transferred loans (d) |
$ | 432 | $ | 92 | ||||||||
Servicing fees (e) |
$ | 249 | $ | 103 | $ | 12 | ||||||
Servicing advances recovered/(funded), net |
$ | 70 | $ | 22 | $ | 28 | ||||||
Cash flows on mortgage-backed securities held (f) |
$ | 1,093 | $ | 155 |
(a) | Represents cash flow information associated with both commercial mortgage loan transfer and servicing activities. |
(b) | These activities were part of an acquired brokered home equity lending business in which PNC is no longer engaged. |
(c) | Gains/losses recognized on sales of loans were insignificant for the periods presented. |
(d) | Includes residential mortgage government insured or guaranteed loans eligible for repurchase through the exercise of our Removal of Account Provision (ROAP) option, and loans repurchased due to alleged breaches of origination covenants or representations and warranties made to purchasers. Includes home equity lines of credit repurchased at the end of their draw periods due to contractual requirements. |
(e) | Includes contractually specified servicing fees, late charges and ancillary fees. |
(f) | Represents cash flows on securities we hold issued by a securitization SPE in which PNC transferred to and/or services loans. The carrying values of such securities held were $6.7 billion in residential mortgage-backed securities and $1.0 billion in commercial mortgage-backed securities at September 30, 2016 and $5.8 billion in residential mortgage-backed securities and $1.1 billion in commercial mortgage-backed securities at September 30, 2015. Additionally, at December 31, 2015, the carrying values of such securities held were $6.6 billion in residential mortgage-backed securities and $1.3 billion in commercial mortgage-backed securities. |
The table below presents information about the principal balances of transferred loans that we service and are not recorded on our Consolidated Balance Sheet. We would only experience a loss on these transferred loans if we were required to repurchase a loan due to a breach in representations and warranties or a loss sharing arrangement associated with our continuing involvement with these loans. For more information regarding our recourse and repurchase obligations, including our reserve of estimated losses, see the Recourse and Repurchase Obligations section of Note 21 Commitments and Guarantees in our 2015 Form 10-K.
52 The PNC Financial Services Group, Inc. Form 10-Q
The PNC Financial Services Group, Inc. Form 10-Q 53
Table 44: Non-Consolidated VIEs
In millions |
PNC Risk of Loss (a) | Carrying Value of Assets Owned by PNC |
Carrying Value of Liabilities Owned by PNC |
|||||||||
September 30, 2016 (b) |
||||||||||||
Commercial Mortgage-Backed Securitizations (c) |
$ | 1,089 | $ | 1,089 | (d) | |||||||
Residential Mortgage-Backed Securitizations (c) |
6,764 | 6,764 | (d) | $ | 1 | (f) | ||||||
Tax Credit Investments and Other |
3,138 | 3,072 | (e) | 807 | (g) | |||||||
Total |
$ | 10,991 | $ | 10,925 | $ | 808 | ||||||
December 31, 2015 |
||||||||||||
Commercial Mortgage-Backed Securitizations (c) |
$ | 1,498 | $ | 1,498 | (d) | $ | 1 | (f) | ||||
Residential Mortgage-Backed Securitizations (c) |
6,680 | 6,680 | (d) | 1 | (f) | |||||||
Tax Credit Investments and Other |
2,551 | 2,622 | (e) | 836 | (g) | |||||||
Total |
$ | 10,729 | $ | 10,800 | $ | 838 |
(a) | This represents loans, investments and other assets related to non-consolidated VIEs, net of collateral (if applicable). |
(b) | Amounts for September 30, 2016 reflect the first quarter 2016 adoption of ASU 2015-02. |
(c) | Amounts reflect involvement with securitization SPEs where PNC transferred to and/or services loans for an SPE and we hold securities issued by that SPE. Values disclosed in the PNC Risk of Loss column represent our maximum exposure to loss for those securities holdings. |
(d) | Included in Trading securities, Investment securities, Other intangible assets and Other assets on our Consolidated Balance Sheet. |
(e) | Included in Loans, Equity investments and Other assets on our Consolidated Balance Sheet. |
(f) | Included in Other liabilities on our Consolidated Balance Sheet. |
(g) | Included in Deposits and Other liabilities on our Consolidated Balance Sheet. |
We make certain equity investments in various tax credit limited partnerships or limited liability companies (LLCs). The purpose of these investments is to achieve a satisfactory return on capital and to assist us in achieving goals associated with the Community Reinvestment Act. During the nine months ended September 30, 2016, we recognized $160 million of amortization, $167 million of tax credits, and $58 million of other tax benefits associated with qualified investments in low income housing tax credits within Income taxes. The amounts for the third quarter of 2016 were $55 million, $56 million and $20 million, respectively.
We closely monitor economic conditions and loan performance trends to manage and evaluate our exposure to credit risk. Trends in delinquency rates may be a key indicator, among other considerations, of credit risk within the loan portfolios. The measurement of delinquency status is based on the contractual terms of each loan. Loans that are 30 days or more past due in terms of payment are considered delinquent. Loan delinquencies exclude loans held for sale, purchased impaired loans, nonperforming loans and loans accounted for under the fair value option which are on nonaccrual status, but include government insured or guaranteed loans and accruing loans accounted for under the fair value option.
Nonperforming assets include nonperforming loans and leases, OREO and foreclosed assets. Nonperforming loans are those loans accounted for at amortized cost whose credit quality has deteriorated to the extent that full collection of contractual principal and interest is not probable. Interest income is not recognized on these loans. Loans accounted for under the fair value option are reported as performing loans as these loans are accounted for at fair value. However, when nonaccrual criteria is met, interest income is not recognized on these loans. Additionally, certain government insured or guaranteed loans for which we expect to collect substantially all principal and interest are not reported as nonperforming loans and continue to accrue interest. Purchased impaired loans are excluded from nonperforming loans as we are currently accreting interest income over the expected life of the loans.
See Note 1 Accounting Policies in our 2015 Form 10-K for additional delinquency, nonperforming, and charge-off information.
54 The PNC Financial Services Group, Inc. Form 10-Q
The following tables display the delinquency status of our loans and our nonperforming assets at September 30, 2016 and December 31, 2015, respectively.
Table 45: Analysis of Loan Portfolio (a)
Accruing | ||||||||||||||||||||||||||||||||||||
Dollars in millions | Current or Less Than 30 Days Past Due |
30-59 Days Past Due |
60-89 Days Past Due |
90 Days Or More Past Due |
Total Due (b) |
Nonperforming Loans |
Fair Value Option Nonaccrual Loans (c) |
Purchased Impaired Loans |
Total Loans |
|||||||||||||||||||||||||||
September 30, 2016 |
||||||||||||||||||||||||||||||||||||
Commercial Lending |
||||||||||||||||||||||||||||||||||||
Commercial |
$ | 100,845 | $ | 64 | $ | 24 | $ | 37 | $ | 125 | $ | 521 | $ | 21 | $ | 101,512 | ||||||||||||||||||||
Commercial real estate |
28,993 | 26 | 1 | 27 | 152 | 101 | 29,273 | |||||||||||||||||||||||||||||
Equipment lease financing |
7,357 | 1 | 2 | 3 | 18 | 7,378 | ||||||||||||||||||||||||||||||
Total commercial lending |
137,195 | 91 | 27 | 37 | 155 | 691 | 122 | 138,163 | ||||||||||||||||||||||||||||
Consumer Lending |
||||||||||||||||||||||||||||||||||||
Home equity |
28,267 | 55 | 27 | 82 | 895 | 1,188 | 30,432 | |||||||||||||||||||||||||||||
Residential real estate |
11,969 | 110 | 71 | 496 | 677 | (f) | 502 | $ | 223 | 1,770 | 15,141 | |||||||||||||||||||||||||
Credit card |
4,947 | 28 | 19 | 31 | 78 | 4 | 5,029 | |||||||||||||||||||||||||||||
Other consumer |
21,163 | 170 | 92 | 202 | 464 | (g) | 54 | 21,681 | ||||||||||||||||||||||||||||
Total consumer lending |
66,346 | 363 | 209 | 729 | 1,301 | 1,455 | 223 | 2,958 | 72,283 | |||||||||||||||||||||||||||
Total |
$ | 203,541 | $ | 454 | $ | 236 | $ | 766 | $ | 1,456 | $ | 2,146 | $ | 223 | $ | 3,080 | $ | 210,446 | ||||||||||||||||||
Percentage of total loans |
96.72 | % | .22 | % | .11 | % | .36 | % | .69 | % | 1.02 | % | .11 | % | 1.46 | % | 100.00 | % | ||||||||||||||||||
December 31, 2015 |
||||||||||||||||||||||||||||||||||||
Commercial Lending |
||||||||||||||||||||||||||||||||||||
Commercial |
$ | 98,075 | $ | 69 | $ | 32 | $ | 45 | $ | 146 | $ | 351 | $ | 36 | $ | 98,608 | ||||||||||||||||||||
Commercial real estate |
27,134 | 10 | 4 | 14 | 187 | 133 | 27,468 | |||||||||||||||||||||||||||||
Equipment lease financing |
7,440 | 19 | 2 | 21 | 7 | 7,468 | ||||||||||||||||||||||||||||||
Total commercial lending |
132,649 | 98 | 38 | 45 | 181 | 545 | 169 | 133,544 | ||||||||||||||||||||||||||||
Consumer Lending |
||||||||||||||||||||||||||||||||||||
Home equity |
29,656 | 63 | 30 | 93 | 977 | 1,407 | 32,133 | |||||||||||||||||||||||||||||
Residential real estate |
10,918 | 142 | 65 | 566 | 773 | (f) | 549 | $ | 225 | 1,946 | 14,411 | |||||||||||||||||||||||||
Credit card |
4,779 | 28 | 19 | 33 | 80 | 3 | 4,862 | |||||||||||||||||||||||||||||
Other consumer |
21,181 | 180 | 96 | 237 | 513 | (g) | 52 | 21,746 | ||||||||||||||||||||||||||||
Total consumer lending |
66,534 | 413 | 210 | 836 | 1,459 | 1,581 | 225 | 3,353 | 73,152 | |||||||||||||||||||||||||||
Total |
$ | 199,183 | $ | 511 | $ | 248 | $ | 881 | $ | 1,640 | $ | 2,126 | $ | 225 | $ | 3,522 | $ | 206,696 | ||||||||||||||||||
Percentage of total loans |
96.36 | % | .25 | % | .12 | % | .43 | % | .80 | % | 1.03 | % | .11 | % | 1.70 | % | 100.00 | % |
(a) | Amounts in table represent recorded investment and exclude loans held for sale. Recorded investment in a loan includes the unpaid principal balance plus accrued interest and net accounting adjustments, less any charge-offs. Recorded investment does not include any associated valuation allowance. |
(b) | Past due loan amounts exclude purchased impaired loans, even if contractually past due (or if we do not expect to receive payment in full based on the original contractual terms), as we are currently accreting interest income over the expected life of the loans. |
(c) | Consumer loans accounted for under the fair value option for which we do not expect to collect substantially all principal and interest are subject to nonaccrual accounting and classification upon meeting any of our nonaccrual policies. Given that these loans are not accounted for at amortized cost, these loans have been excluded from the nonperforming loan population. |
(d) | Net of unearned income, net deferred loan fees, unamortized discounts and premiums, and purchase discounts and premiums totaling $1.3 billion and $1.4 billion at September 30, 2016 and December 31, 2015, respectively. |
(e) | Future accretable yield related to purchased impaired loans is not included in the analysis of loan portfolio. |
(f) | Past due loan amounts include government insured or guaranteed Residential real estate mortgages totaling $579 million and $646 million at September 30, 2016 and December 31, 2015, respectively. |
(g) | Past due loan amounts include government insured or guaranteed Other consumer loans totaling $361 million and $411 million at September 30, 2016 and December 31, 2015, respectively. |
At September 30, 2016, we pledged $21.9 billion of commercial loans to the Federal Reserve Bank (FRB) and $59.1 billion of residential real estate and other loans to the Federal Home Loan Bank (FHLB) as collateral for the contingent ability to borrow, if necessary. The comparable amounts at December 31, 2015 were $20.2 billion and $56.4 billion, respectively.
The PNC Financial Services Group, Inc. Form 10-Q 55
56 The PNC Financial Services Group, Inc. Form 10-Q
Table 47: Commercial Lending Asset Quality Indicators (a)(b)
Criticized Commercial Loans | ||||||||||||||||||||
In millions | Pass Rated |
Special Mention (c) |
Substandard (d) | Doubtful (e) | Total Loans | |||||||||||||||
September 30, 2016 |
||||||||||||||||||||
Commercial |
$ | 96,035 | $ | 2,046 | $ | 3,335 | $ | 75 | $ | 101,491 | ||||||||||
Commercial real estate |
28,768 | 60 | 328 | 16 | 29,172 | |||||||||||||||
Equipment lease financing |
7,185 | 69 | 116 | 8 | 7,378 | |||||||||||||||
Purchased impaired loans |
35 | 1 | 80 | 6 | 122 | |||||||||||||||
Total commercial lending |
$ | 132,023 | $ | 2,176 | $ | 3,859 | $ | 105 | $ | 138,163 | ||||||||||
December 31, 2015 |
||||||||||||||||||||
Commercial |
$ | 93,364 | $ | 2,029 | $ | 3,089 | $ | 90 | $ | 98,572 | ||||||||||
Commercial real estate |
26,729 | 120 | 481 | 5 | 27,335 | |||||||||||||||
Equipment lease financing |
7,230 | 87 | 150 | 1 | 7,468 | |||||||||||||||
Purchased impaired loans |
6 | 157 | 6 | 169 | ||||||||||||||||
Total commercial lending |
$ | 127,323 | $ | 2,242 | $ | 3,877 | $ | 102 | $ | 133,544 |
(a) | Based upon PDs and LGDs. We apply a split rating classification to certain loans meeting threshold criteria. By assigning a split classification, a loans exposure amount may be split into more than one classification category in the above table. |
(b) | Loans are included above based on the Regulatory Classification definitions of Pass, Special Mention, Substandard and Doubtful. |
(c) | Special Mention rated loans have a potential weakness that deserves managements close attention. If left uncorrected, these potential weaknesses may result in deterioration of repayment prospects at some future date. These loans do not expose us to sufficient risk to warrant a more adverse classification at this time. |
(d) | Substandard rated loans have a well-defined weakness or weaknesses that jeopardize the collection or liquidation of debt. They are characterized by the distinct possibility that we will sustain some loss if the deficiencies are not corrected. |
(e) | Doubtful rated loans possess all the inherent weaknesses of a Substandard loan with the additional characteristics that the weakness makes collection or liquidation in full improbable due to existing facts, conditions, and values. |
The PNC Financial Services Group, Inc. Form 10-Q 57
58 The PNC Financial Services Group, Inc. Form 10-Q
Table 49: Home Equity and Residential Real Estate Asset Quality Indicators Excluding Purchased Impaired Loans (a) (b)
Home Equity | Residential Real Estate | |||||||||||||||
September 30, 2016 in millions | 1st Liens | 2nd Liens | Total | |||||||||||||
Current estimated LTV ratios (c) |
||||||||||||||||
Greater than or equal to 125% and updated FICO scores: |
||||||||||||||||
Greater than 660 |
$ | 197 | $ | 726 | $ | 205 | $ | 1,128 | ||||||||
Less than or equal to 660 (d) (e) |
40 | 135 | 38 | 213 | ||||||||||||
Missing FICO |
5 | 3 | 8 | |||||||||||||
Greater than or equal to 100% to less than 125% and updated FICO scores: |
||||||||||||||||
Greater than 660 |
480 | 1,372 | 391 | 2,243 | ||||||||||||
Less than or equal to 660 (d) (e) |
78 | 240 | 88 | 406 | ||||||||||||
Missing FICO |
1 | 3 | 12 | 16 | ||||||||||||
Greater than or equal to 90% to less than 100% and updated FICO scores: |
||||||||||||||||
Greater than 660 |
535 | 1,233 | 520 | 2,288 | ||||||||||||
Less than or equal to 660 |
77 | 195 | 78 | 350 | ||||||||||||
Missing FICO |
2 | 2 | 12 | 16 | ||||||||||||
Less than 90% and updated FICO scores: |
||||||||||||||||
Greater than 660 |
13,934 | 7,771 | 10,458 | 32,163 | ||||||||||||
Less than or equal to 660 |
1,334 | 850 | 593 | 2,777 | ||||||||||||
Missing FICO |
22 | 12 | 122 | 156 | ||||||||||||
Total home equity and residential real estate loans |
$ | 16,700 | $ | 12,544 | $ | 12,520 | $ | 41,764 |
Home Equity | Residential Real Estate | |||||||||||||||
December 31, 2015 in millions | 1st Liens | 2nd Liens | Total | |||||||||||||
Current estimated LTV ratios (c) |
||||||||||||||||
Greater than or equal to 125% and updated FICO scores: |
||||||||||||||||
Greater than 660 |
$ | 283 | $ | 960 | $ | 284 | $ | 1,527 | ||||||||
Less than or equal to 660 (d) (e) |
40 | 189 | 68 | 297 | ||||||||||||
Missing FICO |
1 | 8 | 5 | 14 | ||||||||||||
Greater than or equal to 100% to less than 125% and updated FICO scores: |
||||||||||||||||
Greater than 660 |
646 | 1,733 | 564 | 2,943 | ||||||||||||
Less than or equal to 660 (d) (e) |
92 | 302 | 102 | 496 | ||||||||||||
Missing FICO |
3 | 4 | 8 | 15 | ||||||||||||
Greater than or equal to 90% to less than 100% and updated FICO scores: |
||||||||||||||||
Greater than 660 |
698 | 1,492 | 615 | 2,805 | ||||||||||||
Less than or equal to 660 |
88 | 226 | 94 | 408 | ||||||||||||
Missing FICO |
1 | 3 | 10 | 14 | ||||||||||||
Less than 90% and updated FICO scores: |
||||||||||||||||
Greater than 660 |
13,895 | 7,808 | 9,117 | 30,820 | ||||||||||||
Less than or equal to 660 |
1,282 | 923 | 570 | 2,775 | ||||||||||||
Missing FICO |
31 | 18 | 105 | 154 | ||||||||||||
Total home equity and residential real estate loans |
$ | 17,060 | $ | 13,666 | $ | 11,542 | $ | 42,268 |
(a) | Excludes purchased impaired loans of approximately $3.0 billion and $3.4 billion in recorded investment at September 30, 2016 and December 31, 2015, respectively, certain government insured or guaranteed residential real estate mortgages of approximately $.9 billion, and loans held for sale at both September 30, 2016 and December 31, 2015. See the Home Equity and Residential Real Estate Asset Quality Indicators Purchased Impaired Loans table below for additional information on purchased impaired loans. |
(b) | Amounts shown represent recorded investment. |
(c) | Based upon updated LTV (inclusive of combined loan-to-value (CLTV) for first and subordinate lien positions). Updated LTV is estimated using modeled property values. These ratios are updated at least semi-annually. The related estimates and inputs are based upon an approach that uses a combination of third-party automated valuation models (AVMs), broker price opinions (BPOs), HPI indices, property location, internal and external balance information, origination data and management assumptions. We generally utilize origination lien balances provided by a third-party, where applicable, which do not include an amortization assumption when calculating updated LTV. Accordingly, the results of these calculations do not represent actual appraised loan level collateral or updated LTV based upon lien balances held by others, and as such, are necessarily imprecise and subject to change as we enhance our methodology. |
(d) | Higher risk loans are defined as loans with both an updated FICO score of less than or equal to 660 and an updated LTV greater than or equal to 100%. |
(e) | The following states had the highest percentage of higher risk loans at September 30, 2016: New Jersey 17%, Pennsylvania 13%, Illinois 11%, Ohio 11%, Florida 7%, Maryland 7%, Michigan 4%, and North Carolina 4%. The remainder of the states had lower than 4% of the higher risk loans individually, and collectively they represent approximately 26% of the higher risk loans. The following states had the highest percentage of higher risk loans at December 31, 2015: New Jersey 14%, Pennsylvania 12%, Illinois 11%, Ohio 11%, Florida 7%, Maryland 7% and Michigan 5%. The remainder of the states had lower than 4% of the high risk loans individually, and collectively they represent approximately 33% of the higher risk loans. |
The PNC Financial Services Group, Inc. Form 10-Q 59
Table 50: Home Equity and Residential Real Estate Asset Quality Indicators Purchased Impaired Loans (a)
Home Equity (b) (c) | Residential Real Estate (b) (c) | |||||||||||||||
September 30, 2016 in millions | 1st Liens | 2nd Liens | Total | |||||||||||||
Current estimated LTV ratios (d) |
||||||||||||||||
Greater than or equal to 125% and updated FICO scores: |
||||||||||||||||
Greater than 660 |
$ | 4 | $ | 118 | $ | 144 | $ | 266 | ||||||||
Less than or equal to 660 |
4 | 53 | 49 | 106 | ||||||||||||
Missing FICO |
3 | 6 | 9 | |||||||||||||
Greater than or equal to 100% to less than 125% and updated FICO scores: |
||||||||||||||||
Greater than 660 |
8 | 284 | 146 | 438 | ||||||||||||
Less than or equal to 660 |
8 | 117 | 94 | 219 | ||||||||||||
Missing FICO |
4 | 9 | 13 | |||||||||||||
Greater than or equal to 90% to less than 100% and updated FICO scores: |
||||||||||||||||
Greater than 660 |
7 | 152 | 106 | 265 | ||||||||||||
Less than or equal to 660 |
5 | 66 | 55 | 126 | ||||||||||||
Missing FICO |
2 | 6 | 8 | |||||||||||||
Less than 90% and updated FICO scores: |
||||||||||||||||
Greater than 660 |
110 | 322 | 607 | 1,039 | ||||||||||||
Less than or equal to 660 |
83 | 166 | 399 | 648 | ||||||||||||
Missing FICO |
1 | 5 | 48 | 54 | ||||||||||||
Missing LTV and updated FICO scores: |
||||||||||||||||
Greater than 660 |
1 | 14 | 15 | |||||||||||||
Less than or equal to 660 |
1 | 3 | 4 | |||||||||||||
Missing FICO |
1 | 1 | ||||||||||||||
Total home equity and residential real estate loans |
$ | 232 | $ | 1,292 | $ | 1,687 | $ | 3,211 |
Home Equity (b) (c) | Residential Real Estate (b) (c) | |||||||||||||||
December 31, 2015 in millions | 1st Liens | 2nd Liens | Total | |||||||||||||
Current estimated LTV ratios (d) |
||||||||||||||||
Greater than or equal to 125% and updated FICO scores: |
||||||||||||||||
Greater than 660 |
$ | 6 | $ | 164 | $ | 147 | $ | 317 | ||||||||
Less than or equal to 660 |
6 | 79 | 76 | 161 | ||||||||||||
Missing FICO |
7 | 5 | 12 | |||||||||||||
Greater than or equal to 100% to less than 125% and updated FICO scores: |
||||||||||||||||
Greater than 660 |
12 | 331 | 186 | 529 | ||||||||||||
Less than or equal to 660 |
9 | 145 | 118 | 272 | ||||||||||||
Missing FICO |
8 | 7 | 15 | |||||||||||||
Greater than or equal to 90% to less than 100% and updated FICO scores: |
||||||||||||||||
Greater than 660 |
10 | 167 | 133 | 310 | ||||||||||||
Less than or equal to 660 |
6 | 75 | 68 | 149 | ||||||||||||
Missing FICO |
4 | 3 | 7 | |||||||||||||
Less than 90% and updated FICO scores: |
||||||||||||||||
Greater than 660 |
106 | 345 | 665 | 1,116 | ||||||||||||
Less than or equal to 660 |
91 | 182 | 455 | 728 | ||||||||||||
Missing FICO |
1 | 13 | 31 | 45 | ||||||||||||
Missing LTV and updated FICO scores: |
||||||||||||||||
Greater than 660 |
1 | 14 | 15 | |||||||||||||
Less than or equal to 660 |
1 | 6 | 7 | |||||||||||||
Missing FICO |
1 | 1 | ||||||||||||||
Total home equity and residential real estate loans |
$ | 249 | $ | 1,520 | $ | 1,915 | $ | 3,684 |
(a) | Amounts shown represent outstanding balance. |
(b) | For the estimate of cash flows utilized in our purchased impaired loan accounting, other assumptions and estimates are made, including amortization of first lien balances, pre-payment rates, etc., which are not reflected in this table. |
(c) | The following states had the highest percentage of purchased impaired loans at both September 30, 2016 and December 31, 2015: California 16%, Florida 14%, Illinois 11%, Ohio 9%, North Carolina 7%, and Michigan 5%. The remainder of the states had lower than a 4% concentration of purchased impaired loans individually, and collectively they represent approximately 38% of the purchased impaired portfolio. |
(d) | Based upon updated LTV (inclusive of combined loan-to-value (CLTV) for first and subordinate lien positions) which is estimated using modeled property values and updated at least semi-annually. The related estimates and inputs are based upon an approach that uses a combination of third-party automated valuation models (AVMs), broker price opinions (BPOs), HPI indices, property location, internal and external balance information, origination data and management assumptions. We generally utilize origination lien balances provided by a third-party, where applicable, which do not include an amortization assumption when calculating updated LTV. Accordingly, the results of these calculations do not represent actual appraised loan level collateral or updated LTV based upon lien balances held by others, and as such, are necessarily imprecise and subject to change as we enhance our methodology. |
60 The PNC Financial Services Group, Inc. Form 10-Q
Credit Card and Other Consumer Loan Classes
We monitor a variety of asset quality information in the management of the credit card and other consumer loan classes. Other consumer loan classes include education, automobile, and other secured and unsecured lines and loans. Along with the trending of delinquencies and losses for each class, FICO credit score updates are generally obtained monthly, as well as a variety of credit bureau attributes. Loans with high FICO scores tend to have a lower likelihood of loss. Conversely, loans with low FICO scores tend to have a higher likelihood of loss.
Table 51: Credit Card and Other Consumer Loan Classes Asset Quality Indicators
Credit Card (a) | Other Consumer (b) | |||||||||||||||
Dollars in millions | Amount | % of Total Loans Using FICO Credit Metric |
Amount | % of Total Loans Using FICO Credit Metric |
||||||||||||
September 30, 2016 |
||||||||||||||||
FICO score greater than 719 |
$ | 3,029 | 60 | % | $ | 10,073 | 66 | % | ||||||||
650 to 719 |
1,412 | 28 | 3,717 | 24 | ||||||||||||
620 to 649 |
209 | 4 | 512 | 3 | ||||||||||||
Less than 620 |
225 | 5 | 577 | 4 | ||||||||||||
No FICO score available or required (c) |
154 | 3 | 438 | 3 | ||||||||||||
Total loans using FICO credit metric |
5,029 | 100 | % | 15,317 | 100 | % | ||||||||||
Consumer loans using other internal credit metrics (b) |
6,364 | |||||||||||||||
Total loan balance |
$ | 5,029 | $ | 21,681 | ||||||||||||
Weighted-average updated FICO score (d) |
734 | 746 | ||||||||||||||
December 31, 2015 |
||||||||||||||||
FICO score greater than 719 |
$ | 2,936 | 60 | % | $ | 9,371 | 65 | % | ||||||||
650 to 719 |
1,346 | 28 | 3,534 | 24 | ||||||||||||
620 to 649 |
202 | 4 | 523 | 4 | ||||||||||||
Less than 620 |
227 | 5 | 604 | 4 | ||||||||||||
No FICO score available or required (c) |
151 | 3 | 501 | 3 | ||||||||||||
Total loans using FICO credit metric |
4,862 | 100 | % | 14,533 | 100 | % | ||||||||||
Consumer loans using other internal credit metrics (b) |
7,213 | |||||||||||||||
Total loan balance |
$ | 4,862 | $ | 21,746 | ||||||||||||
Weighted-average updated FICO score (d) |
734 | 744 |
(a) | At September 30, 2016, we had $32 million of credit card loans that are higher risk (i.e., loans with both updated FICO scores less than 660 and in late stage (90+ days) delinquency status). The majority of the September 30, 2016 balance related to higher risk credit card loans was geographically distributed throughout the following areas: Pennsylvania 17%, Ohio 15%, Michigan 8%, New Jersey 8%, Florida 7%, Illinois 6%, Maryland 5%, Indiana 5%, North Carolina 5% and Kentucky 4%. All other states had less than 4% individually and make up the remainder of the balance. At December 31, 2015, we had $34 million of credit card loans that are higher risk. The majority of the December 31, 2015 balance related to higher risk credit card loans was geographically distributed throughout the following areas: Ohio 17%, Pennsylvania 15%, Michigan 8%, New Jersey 8%, Florida 7%, Illinois 6%, Indiana 6%, Maryland 4% and North Carolina 4%. All other states had less than 4% individually and make up the remainder of the balance. |
(b) | Other consumer loans for which updated FICO scores are used as an asset quality indicator include non-government guaranteed or insured education loans, automobile loans and other secured and unsecured lines and loans. Other consumer loans for which other internal credit metrics are used as an asset quality indicator include primarily government guaranteed or insured education loans, as well as consumer loans to high net worth individuals. Other internal credit metrics may include delinquency status, geography or other factors. |
(c) | Credit card loans and other consumer loans with no FICO score available or required generally refers to new accounts issued to borrowers with limited credit history, accounts for which we cannot obtain an updated FICO score (e.g., recent profile changes), cards issued with a business name, and/or cards secured by collateral. Management proactively assesses the risk and size of this loan portfolio and, when necessary, takes actions to mitigate the credit risk. |
(d) | Weighted-average updated FICO score excludes accounts with no FICO score available or required. |
Troubled Debt Restructurings (TDRs)
Table 52: Summary of Troubled Debt Restructurings
In millions | September 30 2016 |
December 31 2015 |
||||||
Total commercial lending |
$ | 527 | $ | 434 | ||||
Total consumer lending |
1,832 | 1,917 | ||||||
Total TDRs |
$ | 2,359 | $ | 2,351 | ||||
Nonperforming |
$ | 1,177 | $ | 1,119 | ||||
Accruing (a) |
1,182 | 1,232 | ||||||
Total TDRs |
$ | 2,359 | $ | 2,351 |
(a) | Accruing loans include consumer credit card loans and loans that have demonstrated a period of at least six months of performance under the restructured terms and are excluded from nonperforming loans. Loans where borrowers have been discharged from personal liability through Chapter 7 bankruptcy and have not formally reaffirmed their loan obligations to PNC and loans to borrowers not currently obligated to make both principal and interest payments under the restructured terms are not returned to accrual status. |
The PNC Financial Services Group, Inc. Form 10-Q 61
We held specific reserves in the ALLL of $.3 billion at both September 30, 2016 and December 31, 2015 for the total TDR portfolio.
Table 53 quantifies the number of loans that were classified as TDRs as well as the change in the loans recorded investment as a result of becoming a TDR during the first nine months and third quarters of 2016 and 2015, respectively. Additionally, the table provides information about the types of TDR concessions. See Note 3 Asset Quality in our 2015 Form 10-K for additional discussion of TDR concessions.
Table 53: Financial Impact and TDRs by Concession Type (a)
Pre-TDR Recorded |
Post-TDR Recorded Investment (c) | |||||||||||||||||||||||
During the three months ended September 30, 2016 Dollars in millions |
Number of Loans |
Principal Forgiveness (d) |
Rate Reduction (e) |
Other (f) | Total | |||||||||||||||||||
Total commercial lending |
37 | $ | 108 | $ | 1 | $ | 96 | $ | 97 | |||||||||||||||
Total consumer lending |
2,800 | 62 | 37 | 22 | 59 | |||||||||||||||||||
Total TDRs |
2,837 | $ | 170 | $ | 38 | $ | 118 | $ | 156 | |||||||||||||||
During the three months ended September 30, 2015 Dollars in millions |
||||||||||||||||||||||||
Total commercial lending |
39 | $ | 80 | $ | 15 | $ | 47 | $ | 62 | |||||||||||||||
Total consumer lending |
3,014 | 95 | $ | 62 | 28 | 90 | ||||||||||||||||||
Total TDRs |
3,053 | $ | 175 | $ | 15 | $ | 62 | $ | 75 | $ | 152 |
Pre-TDR Recorded |
Post-TDR Recorded Investment (c) | |||||||||||||||||||||||
During the nine months ended September 30, 2016 Dollars in millions |
Number of Loans |
Principal Forgiveness (d) |
Rate Reduction (e) |
Other (f) | Total | |||||||||||||||||||
Total commercial lending |
109 | $ | 480 | $ | 53 | $ | 379 | $ | 432 | |||||||||||||||
Total consumer lending |
8,435 | 187 | 119 | 58 | 177 | |||||||||||||||||||
Total TDRs |
8,544 | $ | 667 | $ | 172 | $ | 437 | $ | 609 | |||||||||||||||
During the nine months ended September 30, 2015 Dollars in millions |
||||||||||||||||||||||||
Total commercial lending |
114 | $ | 185 | $ | 20 | $ | 4 | $ | 120 | $ | 144 | |||||||||||||
Total consumer lending |
8,400 | 250 | 150 | 89 | 239 | |||||||||||||||||||
Total TDRs |
8,514 | $ | 435 | $ | 20 | $ | 154 | $ | 209 | $ | 383 |
(a) | Impact of partial charge-offs at TDR date are included in this table. |
(b) | Represents the recorded investment of the loans as of the quarter end prior to TDR designation, and excludes immaterial amounts of accrued interest receivable. |
(c) | Represents the recorded investment of the TDRs as of the end of the quarter in which the TDR occurs, and excludes immaterial amounts of accrued interest receivable. |
(d) | Includes principal forgiveness and accrued interest forgiveness. These types of TDRs result in a write down of the recorded investment and a charge-off if such action has not already taken place. |
(e) | Includes reduced interest rate and interest deferral. The TDRs within this category result in reductions to future interest income. |
(f) | Primarily includes consumer borrowers that have been discharged from personal liability through Chapter 7 bankruptcy and have not formally reaffirmed their loan obligations to PNC, as well as postponement/reduction of scheduled amortization and contractual extensions for both consumer and commercial borrowers. |
After a loan is determined to be a TDR, we continue to track its performance under its most recent restructured terms. We consider a TDR to have subsequently defaulted when it becomes 60 days past due after the most recent date the loan was restructured. The recorded investment of loans that were both (i) classified as TDRs or were subsequently modified during each 12-month period preceding January 1, 2016 and January 1, 2015, respectively, and (ii) subsequently defaulted during the three months and nine months ended September 30, 2016 totaled $66 million and $118 million, respectively. The comparable amounts for the three months and nine months ended September 30, 2015 totaled $29 million and $69 million, respectively.
See Note 3 Asset Quality in our 2015 Form 10-K for additional discussion on TDRs.
62 The PNC Financial Services Group, Inc. Form 10-Q
Impaired Loans
Impaired loans include commercial nonperforming loans and consumer and commercial TDRs, regardless of nonperforming status. TDRs that were previously recorded at amortized cost and are now classified and accounted for as held for sale are also included. Excluded from impaired loans are nonperforming leases, loans accounted for as held for sale other than the TDRs described in the preceding sentence, loans accounted for under the fair value option, smaller balance homogeneous type loans and purchased impaired loans. We did not recognize any interest income on impaired loans that have not returned to performing status, while they were impaired during the nine months ended September 30, 2016 and September 30, 2015. The following table provides further detail on impaired loans individually evaluated for impairment and the associated ALLL. Certain commercial and consumer impaired loans do not have a related ALLL as the valuation of these impaired loans exceeded the recorded investment.
In millions | Unpaid Principal Balance |
Recorded Investment |
Associated Allowance (a) |
Average Recorded Investment (b) |
||||||||||||
September 30, 2016 |
||||||||||||||||
Impaired loans with an associated allowance |
||||||||||||||||
Commercial |
$ | 544 | $ | 389 | $ | 92 | $ | 394 | ||||||||
Commercial real estate |
221 | 102 | 28 | 108 | ||||||||||||
Home equity |
891 | 859 | 186 | 893 | ||||||||||||
Residential real estate |
227 | 222 | 29 | 249 | ||||||||||||
Credit card |
104 | 104 | 24 | 106 | ||||||||||||
Other consumer |
27 | 25 | 1 | 25 | ||||||||||||
Total impaired loans with an associated allowance |
$ | 2,014 | $ | 1,701 | $ | 360 | $ | 1,775 | ||||||||
Impaired loans without an associated allowance |
||||||||||||||||
Commercial |
$ | 379 | $ | 265 | $ | 232 | ||||||||||
Commercial real estate |
135 | 115 | 143 | |||||||||||||
Home equity |
486 | 221 | 205 | |||||||||||||
Residential real estate |
508 | 394 | 390 | |||||||||||||
Other consumer |
23 | 7 | 8 | |||||||||||||
Total impaired loans without an associated allowance |
$ | 1,531 | $ | 1,002 | $ | 978 | ||||||||||
Total impaired loans |
$ | 3,545 | $ | 2,703 | $ | 360 | $ | 2,753 | ||||||||
December 31, 2015 |
||||||||||||||||
Impaired loans with an associated allowance |
||||||||||||||||
Commercial |
$ | 442 | $ | 337 | $ | 84 | $ | 306 | ||||||||
Commercial real estate |
254 | 130 | 35 | 197 | ||||||||||||
Home equity |
978 | 909 | 216 | 965 | ||||||||||||
Residential real estate |
272 | 264 | 35 | 359 | ||||||||||||
Credit card |
108 | 108 | 24 | 118 | ||||||||||||
Other consumer |
31 | 26 | 1 | 32 | ||||||||||||
Total impaired loans with an associated allowance |
$ | 2,085 | $ | 1,774 | $ | 395 | $ | 1,977 | ||||||||
Impaired loans without an associated allowance |
||||||||||||||||
Commercial |
$ | 201 | $ | 118 | $ | 87 | ||||||||||
Commercial real estate |
206 | 158 | 168 | |||||||||||||
Home equity |
464 | 206 | 158 | |||||||||||||
Residential real estate |
512 | 396 | 346 | |||||||||||||
Other consumer |
24 | 8 | 8 | |||||||||||||
Total impaired loans without an associated allowance |
$ | 1,407 | $ | 886 | $ | 767 | ||||||||||
Total impaired loans |
$ | 3,492 | $ | 2,660 | $ | 395 | $ | 2,744 |
(a) | Associated allowance amounts include $.3 billion for TDRs at both September 30, 2016 and December 31, 2015. |
(b) | Average recorded investment is for the nine months ended September 30, 2016 and the year ended December 31, 2015, respectively. |
The PNC Financial Services Group, Inc. Form 10-Q 63
NOTE 4 ALLOWANCES FOR LOAN AND LEASE LOSSES AND UNFUNDED LOAN COMMITMENTS AND LETTERS OF CREDIT
Allowance for Loan and Lease Losses
We maintain the ALLL at levels that we believe to be appropriate to absorb estimated probable credit losses incurred in the portfolios as of the balance sheet date. We use the two main portfolio segments Commercial Lending and Consumer Lending and develop and document the ALLL under separate methodologies for each of these segments as discussed in Note 1 Accounting Policies of our 2015 Form 10-K. A rollforward of the ALLL and associated loan data follows.
Table 55: Rollforward of Allowance for Loan and Lease Losses and Associated Loan Data
In millions | Commercial Lending |
Consumer Lending |
Total | |||||||||
September 30, 2016 |
||||||||||||
Allowance for Loan and Lease Losses |
||||||||||||
January 1 |
$ | 1,605 | $ | 1,122 | $ | 2,727 | ||||||
Charge-offs |
(297 | ) | (395 | ) | (692 | ) | ||||||
Recoveries |
133 | 122 | 255 | |||||||||
Net (charge-offs) / recoveries |
(164 | ) | (273 | ) | (437 | ) | ||||||
Provision for credit losses |
156 | 210 | 366 | |||||||||
Net change in allowance for unfunded loan commitments and letters of credit |
(48 | ) | (1 | ) | (49 | ) | ||||||
Net recoveries of purchased impaired loans and other |
1 | 11 | 12 | |||||||||
September 30 |
$ | 1,550 | $ | 1,069 | $ | 2,619 | ||||||
TDRs individually evaluated for impairment |
$ | 76 | $ | 240 | $ | 316 | ||||||
Other loans individually evaluated for impairment |
44 | 44 | ||||||||||
Loans collectively evaluated for impairment |
1,388 | 548 | 1,936 | |||||||||
Purchased impaired loans |
42 | 281 | 323 | |||||||||
September 30 |
$ | 1,550 | $ | 1,069 | $ | 2,619 | ||||||
Loan Portfolio |
||||||||||||
TDRs individually evaluated for impairment (a) |
$ | 527 | $ | 1,832 | $ | 2,359 | ||||||
Other loans individually evaluated for impairment |
344 | 344 | ||||||||||
Loans collectively evaluated for impairment (b) |
137,170 | 66,619 | 203,789 | |||||||||
Fair value option loans (c) |
874 | 874 | ||||||||||
Purchased impaired loans |
122 | 2,958 | 3,080 | |||||||||
September 30 |
$ | 138,163 | $ | 72,283 | $ | 210,446 | ||||||
Portfolio segment ALLL as a percentage of total ALLL |
59 | % | 41 | % | 100 | % | ||||||
Ratio of the allowance for loan and lease losses to total loans (d) |
1.12 | % | 1.48 | % | 1.24 | % | ||||||
September 30, 2015 |
||||||||||||
Allowance for Loan and Lease Losses |
||||||||||||
January 1 |
$ | 1,571 | $ | 1,760 | $ | 3,331 | ||||||
Charge-offs |
(176 | ) | (413 | ) | (589 | ) | ||||||
Recoveries |
188 | 135 | 323 | |||||||||
Net (charge-offs) / recoveries |
12 | (278 | ) | (266 | ) | |||||||
Provision for credit losses |
48 | 133 | 181 | |||||||||
Net change in allowance for unfunded loan commitments and letters of credit |
(7 | ) | (7 | ) | ||||||||
Other |
(2 | ) | (2 | ) | ||||||||
September 30 |
$ | 1,622 | $ | 1,615 | $ | 3,237 | ||||||
TDRs individually evaluated for impairment |
$ | 39 | $ | 263 | $ | 302 | ||||||
Other loans individually evaluated for impairment |
70 | 70 | ||||||||||
Loans collectively evaluated for impairment |
1,446 | 601 | 2,047 | |||||||||
Purchased impaired loans |
67 | 751 | 818 | |||||||||
September 30 |
$ | 1,622 | $ | 1,615 | $ | 3,237 | ||||||
Loan Portfolio |
||||||||||||
TDRs individually evaluated for impairment (a) |
$ | 420 | $ | 1,948 | $ | 2,368 | ||||||
Other loans individually evaluated for impairment |
291 | 291 | ||||||||||
Loans collectively evaluated for impairment (b) |
130,249 | 66,993 | 197,242 | |||||||||
Fair value option loans (c) |
915 | 915 | ||||||||||
Purchased impaired loans |
204 | 3,963 | 4,167 | |||||||||
September 30 |
$ | 131,164 | $ | 73,819 | $ | 204,983 | ||||||
Portfolio segment ALLL as a percentage of total ALLL |
50 | % | 50 | % | 100 | % | ||||||
Ratio of the allowance for loan and lease losses to total loans |
1.24 | % | 2.19 | % | 1.58 | % |
64 The PNC Financial Services Group, Inc. Form 10-Q
(a) | TDRs individually evaluated for impairment exclude TDRs that were subsequently accounted for as held for sale loans, but continue to be disclosed as TDRs. |
(b) | Includes $.1 billion of loans collectively evaluated for impairment based upon collateral values and written down to the respective collateral value less costs to sell at September 30, 2016. Accordingly, there is no allowance recorded on these loans. The comparative amount as of September 30, 2015 was $.2 billion. |
(c) | Loans accounted for under the fair value option are not evaluated for impairment as these loans are accounted for at fair value. Accordingly, there is no allowance recorded on these loans. |
(d) | See Note 1 Accounting Policies in our 2015 Form 10-K for information on our change in derecognition policy effective December 31, 2015 for certain purchased impaired loans. |
Allowance for Unfunded Loan Commitments and Letters of Credit
We maintain the allowance for unfunded loan commitments and letters of credit at a level we believe is appropriate to absorb estimated probable credit losses incurred on these unfunded credit facilities as of the balance sheet date as discussed in Note 1 Accounting Policies of our 2015 Form 10-K. A rollforward of the allowance is presented below.
Table 56: Rollforward of Allowance for Unfunded Loan Commitments and Letters of Credit
In millions | 2016 | 2015 | ||||||
January 1 |
$ | 261 | $ | 259 | ||||
Net change in allowance for unfunded loan commitments and letters of credit |
49 | 7 | ||||||
September 30 |
$ | 310 | $ | 266 |
The PNC Financial Services Group, Inc. Form 10-Q 65
Table 57: Investment Securities Summary
Amortized | Unrealized | Fair | ||||||||||||||
In millions | Cost | Gains | Losses | Value | ||||||||||||
September 30, 2016 |
||||||||||||||||
Securities Available for Sale |
||||||||||||||||
Debt securities |
||||||||||||||||
U.S. Treasury and government agencies |
$ | 12,062 | $ | 301 | $ | (13 | ) | $ | 12,350 | |||||||
Residential mortgage-backed |
||||||||||||||||
Agency |
27,429 | 568 | (18 | ) | 27,979 | |||||||||||
Non-agency |
3,372 | 226 | (61 | ) | 3,537 | |||||||||||
Commercial mortgage-backed |
||||||||||||||||
Agency |
2,301 | 21 | (4 | ) | 2,318 | |||||||||||
Non-agency |
4,183 | 69 | (19 | ) | 4,233 | |||||||||||
Asset-backed |
6,123 | 66 | (26 | ) | 6,163 | |||||||||||
State and municipal |
1,963 | 107 | (3 | ) | 2,067 | |||||||||||
Other debt |
2,712 | 60 | (3 | ) | 2,769 | |||||||||||
Total debt securities |
60,145 | 1,418 | (147 | ) | 61,416 | |||||||||||
Corporate stocks and other |
525 | 525 | ||||||||||||||
Total securities available for sale |
$ | 60,670 | $ | 1,418 | $ | (147 | ) | $ | 61,941 | |||||||
Securities Held to Maturity (a) |
||||||||||||||||
Debt securities |
||||||||||||||||
U.S. Treasury and government agencies |
$ | 265 | $ | 65 | $ | 330 | ||||||||||
Residential mortgage-backed |
||||||||||||||||
Agency |
11,637 | 254 | $ | (2 | ) | 11,889 | ||||||||||
Non-agency |
204 | 13 | 217 | |||||||||||||
Commercial mortgage-backed |
||||||||||||||||
Agency |
1,051 | 39 | 1,090 | |||||||||||||
Non-agency |
579 | 25 | 604 | |||||||||||||
Asset-backed |
799 | (4 | ) | 795 | ||||||||||||
State and municipal |
1,920 | 159 | 2,079 | |||||||||||||
Other debt |
118 | (9 | ) | 109 | ||||||||||||
Total securities held to maturity |
$ | 16,573 | $ | 555 | $ | (15 | ) | $ | 17,113 | |||||||
December 31, 2015 |
||||||||||||||||
Securities Available for Sale |
||||||||||||||||
Debt securities |
||||||||||||||||
U.S. Treasury and government agencies |
$ | 9,764 | $ | 152 | $ | (42 | ) | $ | 9,874 | |||||||
Residential mortgage-backed |
||||||||||||||||
Agency |
24,698 | 250 | (128 | ) | 24,820 | |||||||||||
Non-agency |
3,992 | 247 | (88 | ) | 4,151 | |||||||||||
Commercial mortgage-backed |
||||||||||||||||
Agency |
1,917 | 11 | (10 | ) | 1,918 | |||||||||||
Non-agency |
4,902 | 30 | (29 | ) | 4,903 | |||||||||||
Asset-backed |
5,417 | 54 | (48 | ) | 5,423 | |||||||||||
State and municipal |
1,982 | 79 | (5 | ) | 2,056 | |||||||||||
Other debt |
2,007 | 31 | (12 | ) | 2,026 | |||||||||||
Total debt securities |
54,679 | 854 | (362 | ) | 55,171 | |||||||||||
Corporate stocks and other |
590 | (1 | ) | 589 | ||||||||||||
Total securities available for sale |
$ | 55,269 | $ | 854 | $ | (363 | ) | $ | 55,760 |
66 The PNC Financial Services Group, Inc. Form 10-Q
Amortized | Unrealized | Fair | ||||||||||||||
In millions | Cost | Gains | Losses | Value | ||||||||||||
Securities Held to Maturity (a) |
||||||||||||||||
Debt securities |
||||||||||||||||
U.S. Treasury and government agencies |
$ | 258 | $ | 40 | $ | 298 | ||||||||||
Residential mortgage-backed |
||||||||||||||||
Agency |
9,552 | 101 | $ | (65 | ) | 9,588 | ||||||||||
Non-agency |
233 | 8 | 241 | |||||||||||||
Commercial mortgage-backed |
||||||||||||||||
Agency |
1,128 | 40 | 1,168 | |||||||||||||
Non-agency |
722 | 6 | (1 | ) | 727 | |||||||||||
Asset-backed |
717 | (10 | ) | 707 | ||||||||||||
State and municipal |
1,954 | 116 | 2,070 | |||||||||||||
Other debt |
204 | (1 | ) | 203 | ||||||||||||
Total securities held to maturity |
$ | 14,768 | $ | 311 | $ | (77 | ) | $ | 15,002 |
(a) | Held to maturity securities transferred from available for sale are recorded in held to maturity at fair value at the time of transfer. The amortized cost of held to maturity securities included net unrealized gains of $78 million and $97 million at September 30, 2016 and December 31, 2015, respectively, related to securities transferred, which are offset in Accumulated Other Comprehensive Income, net of tax. |
The PNC Financial Services Group, Inc. Form 10-Q 67
Table 58: Gross Unrealized Loss and Fair Value of Securities Available for Sale
Unrealized loss position less than 12 months |
Unrealized loss position 12 months or more |
Total | ||||||||||||||||||||||
In millions | Unrealized Loss |
Fair Value |
Unrealized Loss |
Fair Value |
Unrealized Loss |
Fair Value |
||||||||||||||||||
September 30, 2016 |
||||||||||||||||||||||||
Debt securities |
||||||||||||||||||||||||
U.S. Treasury and government agencies |
$ | (1 | ) | $ | 1,197 | $ | (12 | ) | $ | 2,805 | $ | (13 | ) | $ | 4,002 | |||||||||
Residential mortgage-backed |
||||||||||||||||||||||||
Agency |
(5 | ) | 699 | (13 | ) | 943 | (18 | ) | 1,642 | |||||||||||||||
Non-agency |
(1 | ) | 146 | (60 | ) | 1,222 | (61 | ) | 1,368 | |||||||||||||||
Commercial mortgage-backed |
||||||||||||||||||||||||
Agency |
(3 | ) | 400 | (1 | ) | 114 | (4 | ) | 514 | |||||||||||||||
Non-agency |
(4 | ) | 587 | (15 | ) | 1,269 | (19 | ) | 1,856 | |||||||||||||||
Asset-backed |
(2 | ) | 445 | (24 | ) | 1,629 | (26 | ) | 2,074 | |||||||||||||||
State and municipal |
(1 | ) | 207 | (2 | ) | 123 | (3 | ) | 330 | |||||||||||||||
Other debt |
(1 | ) | 195 | (2 | ) | 125 | (3 | ) | 320 | |||||||||||||||
Total debt securities |
(18 | ) | 3,876 | (129 | ) | 8,230 | (147 | ) | 12,106 | |||||||||||||||
Corporate stocks and other |
(a | ) | 16 | (a | ) | 16 | ||||||||||||||||||
Total |
$ | (18 | ) | $ | 3,876 | $ | (129 | ) | $ | 8,246 | $ | (147 | ) | $ | 12,122 | |||||||||
December 31, 2015 |
||||||||||||||||||||||||
Debt securities |
||||||||||||||||||||||||
U.S. Treasury and government agencies |
$ | (40 | ) | $ | 5,885 | $ | (2 | ) | $ | 120 | $ | (42 | ) | $ | 6,005 | |||||||||
Residential mortgage-backed |
||||||||||||||||||||||||
Agency |
(103 | ) | 11,799 | (25 | ) | 1,094 | (128 | ) | 12,893 | |||||||||||||||
Non-agency |
(3 | ) | 368 | (85 | ) | 1,527 | (88 | ) | 1,895 | |||||||||||||||
Commercial mortgage-backed |
||||||||||||||||||||||||
Agency |
(7 | ) | 745 | (3 | ) | 120 | (10 | ) | 865 | |||||||||||||||
Non-agency |
(22 | ) | 2,310 | (7 | ) | 807 | (29 | ) | 3,117 | |||||||||||||||
Asset-backed |
(30 | ) | 3,477 | (18 | ) | 494 | (48 | ) | 3,971 | |||||||||||||||
State and municipal |
(3 | ) | 326 | (2 | ) | 60 | (5 | ) | 386 | |||||||||||||||
Other debt |
(8 | ) | 759 | (4 | ) | 188 | (12 | ) | 947 | |||||||||||||||
Total debt securities |
(216 | ) | 25,669 | (146 | ) | 4,410 | (362 | ) | 30,079 | |||||||||||||||
Corporate stocks and other |
(a | ) | 46 | (1 | ) | 15 | (1 | ) | 61 | |||||||||||||||
Total |
$ | (216 | ) | $ | 25,715 | $ | (147 | ) | $ | 4,425 | $ | (363 | ) | $ | 30,140 |
(a) | The unrealized loss on these securities was less than $.5 million. |
68 The PNC Financial Services Group, Inc. Form 10-Q
The following table presents, by remaining contractual maturity, the amortized cost, fair value and weighted-average yield of debt securities at September 30, 2016.
Table 60: Contractual Maturity of Debt Securities
September 30, 2016 Dollars in millions |
1 Year or Less | After 1 Year through 5 Years |
After 5 Years through 10 Years |
After 10 Years |
Total | |||||||||||||||
Securities Available for Sale |
||||||||||||||||||||
U.S. Treasury and government agencies |
$ | 404 | $ | 5,251 | $ | 5,244 | $ | 1,163 | $ | 12,062 | ||||||||||
Residential mortgage-backed |
||||||||||||||||||||
Agency |
137 | 912 | 26,380 | 27,429 | ||||||||||||||||
Non-agency |
2 | 3,370 | 3,372 | |||||||||||||||||
Commercial mortgage-backed |
||||||||||||||||||||
Agency |
78 | 44 | 828 | 1,351 | 2,301 | |||||||||||||||
Non-agency |
17 | 8 | 4,158 | 4,183 | ||||||||||||||||
Asset-backed |
12 | 2,104 | 1,987 | 2,020 | 6,123 | |||||||||||||||
State and municipal |
2 | 146 | 383 | 1,432 | 1,963 | |||||||||||||||
Other debt |
213 | 2,151 | 238 | 110 | 2,712 | |||||||||||||||
Total debt securities available for sale |
$ | 709 | $ | 9,852 | $ | 9,600 | $ | 39,984 | $ | 60,145 | ||||||||||
Fair value |
$ | 714 | $ | 10,004 | $ | 9,739 | $ | 40,959 | $ | 61,416 | ||||||||||
Weighted-average yield, GAAP basis |
2.74 | % | 2.17 | % | 2.08 | % | 2.87 | % | 2.62 | % | ||||||||||
Securities Held to Maturity |
||||||||||||||||||||
U.S. Treasury and government agencies |
$ | 265 | $ | 265 | ||||||||||||||||
Residential mortgage-backed |
||||||||||||||||||||
Agency |
$ | 10 | $ | 500 | 11,127 | 11,637 | ||||||||||||||
Non-agency |
204 | 204 | ||||||||||||||||||
Commercial mortgage-backed |
||||||||||||||||||||
Agency |
$ | 164 | 827 | 5 | 55 | 1,051 | ||||||||||||||
Non-agency |
579 | 579 | ||||||||||||||||||
Asset-backed |
1 | 688 | 110 | 799 | ||||||||||||||||
State and municipal |
4 | 69 | 1,008 | 839 | 1,920 | |||||||||||||||
Other debt |
7 | 33 | 28 | 50 | 118 | |||||||||||||||
Total debt securities held to maturity |
$ | 175 | $ | 940 | $ | 2,229 | $ | 13,229 | $ | 16,573 | ||||||||||
Fair value |
$ | 175 | $ | 979 | $ | 2,328 | $ | 13,631 | $ | 17,113 | ||||||||||
Weighted-average yield, GAAP basis |
3.29 | % | 3.60 | % | 3.03 | % | 3.55 | % | 3.48 | % |
The PNC Financial Services Group, Inc. Form 10-Q 69
70 The PNC Financial Services Group, Inc. Form 10-Q
Table 62: Fair Value Measurements Recurring Basis Summary
September 30, 2016 | December 31, 2015 | |||||||||||||||||||||||||||||||
In millions | Level 1 | Level 2 | Level 3 | Total Fair Value |
Level 1 | Level 2 | Level 3 | Total Fair Value |
||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||||
Securities available for sale |
||||||||||||||||||||||||||||||||
U.S. Treasury and government agencies |
$ | 11,740 | $ | 610 | $ | 12,350 | $ | 9,267 | $ | 607 | $ | 9,874 | ||||||||||||||||||||
Residential mortgage-backed |
||||||||||||||||||||||||||||||||
Agency |
27,979 | 27,979 | 24,820 | 24,820 | ||||||||||||||||||||||||||||
Non-agency |
124 | $ | 3,413 | 3,537 | 143 | $ | 4,008 | 4,151 | ||||||||||||||||||||||||
Commercial mortgage-backed |
||||||||||||||||||||||||||||||||
Agency |
2,318 | 2,318 | 1,918 | 1,918 | ||||||||||||||||||||||||||||
Non-agency |
4,233 | 4,233 | 4,903 | 4,903 | ||||||||||||||||||||||||||||
Asset-backed |
5,738 | 425 | 6,163 | 4,941 | 482 | 5,423 | ||||||||||||||||||||||||||
State and municipal |
2,053 | 14 | 2,067 | 2,041 | 15 | 2,056 | ||||||||||||||||||||||||||
Other debt |
2,748 | 21 | 2,769 | 1,996 | 30 | 2,026 | ||||||||||||||||||||||||||
Total debt securities |
11,740 | 45,803 | 3,873 | 61,416 | 9,267 | 41,369 | 4,535 | 55,171 | ||||||||||||||||||||||||
Corporate stocks and other |
462 | 63 | 525 | 527 | 62 | 589 | ||||||||||||||||||||||||||
Total securities available for sale |
12,202 | 45,866 | 3,873 | 61,941 | 9,794 | 41,431 | 4,535 | 55,760 | ||||||||||||||||||||||||
Financial derivatives (a) (b) |
||||||||||||||||||||||||||||||||
Interest rate contracts |
6,703 | 49 | 6,752 | 4,626 | 29 | 4,655 | ||||||||||||||||||||||||||
Other contracts |
392 | 3 | 395 | 284 | 2 | 286 | ||||||||||||||||||||||||||
Total financial derivatives |
7,095 | 52 | 7,147 | 4,910 | 31 | 4,941 | ||||||||||||||||||||||||||
Residential mortgage loans held for sale (c) |
1,124 | 3 | 1,127 | 838 | 5 | 843 | ||||||||||||||||||||||||||
Trading securities |
||||||||||||||||||||||||||||||||
Debt |
826 | 1,774 | 2 | 2,602 | 987 | 727 | 3 | 1,717 | ||||||||||||||||||||||||
Equity |
10 | 10 | 9 | 9 | ||||||||||||||||||||||||||||
Total trading securities |
836 | 1,774 | 2 | 2,612 | 996 | 727 | 3 | 1,726 | ||||||||||||||||||||||||
Residential mortgage servicing rights |
820 | 820 | 1,063 | 1,063 | ||||||||||||||||||||||||||||
Commercial mortgage servicing rights |
473 | 473 | 526 | 526 | ||||||||||||||||||||||||||||
Commercial mortgage loans held for sale (c) |
860 | 860 | 641 | 641 | ||||||||||||||||||||||||||||
Equity investments direct investments |
1,075 | 1,075 | 1,098 | 1,098 | ||||||||||||||||||||||||||||
Equity investments indirect investments (d) (e) |
220 | 268 | 347 | |||||||||||||||||||||||||||||
Customer resale agreements (f) |
136 | 136 | 137 | 137 | ||||||||||||||||||||||||||||
Loans (g) |
550 | 324 | 874 | 565 | 340 | 905 | ||||||||||||||||||||||||||
Other assets |
||||||||||||||||||||||||||||||||
BlackRock Series C Preferred Stock (h) |
221 | 221 | 357 | 357 | ||||||||||||||||||||||||||||
Other |
263 | 187 | 6 | 456 | 254 | 199 | 7 | 460 | ||||||||||||||||||||||||
Total other assets |
263 | 187 | 227 | 677 | 254 | 199 | 364 | 817 | ||||||||||||||||||||||||
Total assets |
$ | 13,301 | $ | 56,732 | $ | 7,929 | $ | 78,010 | $ | 11,044 | $ | 48,807 | $ | 8,606 | $ | 68,804 | ||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||||||
Financial derivatives (b) (i) |
||||||||||||||||||||||||||||||||
Interest rate contracts |
$ | 4,830 | $ | 9 | $ | 4,839 | $ | 1 | $ | 3,124 | $ | 7 | $ | 3,132 | ||||||||||||||||||
BlackRock LTIP |
221 | 221 | 357 | 357 | ||||||||||||||||||||||||||||
Other contracts |
183 | 164 | 347 | 204 | 109 | 313 | ||||||||||||||||||||||||||
Total financial derivatives |
5,013 | 394 | 5,407 | 1 | 3,328 | 473 | 3,802 | |||||||||||||||||||||||||
Trading securities sold short (j) |
||||||||||||||||||||||||||||||||
Debt |
$ | 505 | 30 | 535 | 960 | 27 | 987 | |||||||||||||||||||||||||
Total trading securities sold short |
505 | 30 | 535 | 960 | 27 | 987 | ||||||||||||||||||||||||||
Other borrowed funds |
68 | 10 | 78 | 81 | 12 | 93 | ||||||||||||||||||||||||||
Other liabilities |
20 | 20 | 10 | 10 | ||||||||||||||||||||||||||||
Total liabilities |
$ | 505 | $ | 5,111 | $ | 424 | $ | 6,040 | $ | 961 | $ | 3,436 | $ | 495 | $ | 4,892 |
(continued on following page)
The PNC Financial Services Group, Inc. Form 10-Q 71
(continued from previous page)
(a) | Included in Other assets on the Consolidated Balance Sheet. |
(b) | Amounts at September 30, 2016 and December 31, 2015, are presented gross and are not reduced by the impact of legally enforceable master netting agreements that allow PNC to net positive and negative positions and cash collateral held or placed with the same counterparty. See Note 9 Financial Derivatives for additional information related to derivative offsetting. |
(c) | Included in Loans held for sale on the Consolidated Balance Sheet. PNC has elected the fair value option for certain residential and commercial mortgage loans held for sale. |
(d) | In accordance with ASC 820-10, certain investments that are measured at fair value using the NAV per share (or its equivalent) practical expedient have not been classified in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the amounts presented on the Consolidated Balance Sheet. |
(e) | The indirect equity funds are not redeemable, but PNC receives distributions over the life of the partnership from liquidation of the underlying investments by the investee, which we expect to occur over the next twelve years. The amount of unfunded contractual commitments as of September 30, 2016 related to indirect equity investments was $107 million and related to direct equity investments was $21 million, respectively. Comparable amounts at December 31, 2015 were $103 million and $23 million, respectively. |
(f) | Included in Federal funds sold and resale agreements on the Consolidated Balance Sheet. PNC has elected the fair value option for these items. |
(g) | Included in Loans on the Consolidated Balance Sheet. |
(h) | PNC has elected the fair value option for these shares. |
(i) | Included in Other liabilities on the Consolidated Balance Sheet. |
(j) | Included in Other borrowed funds on the Consolidated Balance Sheet. |
Reconciliations of assets and liabilities measured at fair value on a recurring basis using Level 3 inputs for the three and nine months ended September 30, 2016 and 2015 follow:
Table 63: Reconciliation of Level 3 Assets and Liabilities
Three Months Ended September 30, 2016
Total realized /
unrealized gains or losses for the period (a) |
Unrealized Consolidated |
|||||||||||||||||||||||||||||||||||||||||||
Level 3 Instruments Only In millions |
Fair Value Jun. 30, 2016 |
Included in Earnings |
Included in Other |
Purchases | Sales | Issuances | Settlements | Transfers into Level 3 |
Transfers out of Level 3 |
Fair Value Sept. 30, 2016 |
||||||||||||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||||||||||||||||
Securities available for sale |
||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage-backed non-agency |
$ | 3,557 | $ | 25 | $ | 32 | $ | (201 | ) | $ | 3,413 | |||||||||||||||||||||||||||||||||
Asset-backed |
436 | 4 | 8 | (23 | ) | 425 | ||||||||||||||||||||||||||||||||||||||
State and municipal |
15 | (1 | ) | 14 | ||||||||||||||||||||||||||||||||||||||||
Other debt |
33 | 1 | $ | 1 | $ | (14 | ) | 21 | ||||||||||||||||||||||||||||||||||||
Total securities available for sale |
4,041 | 30 | 40 | 1 | (14 | ) | (225 | ) | 3,873 | |||||||||||||||||||||||||||||||||||
Financial derivatives |
51 | 37 | (36 | ) | 52 | $ | 34 | |||||||||||||||||||||||||||||||||||||
Residential mortgage loans held for sale |
6 | 3 | (1 | ) | $ | 3 | $ | (8 | ) | 3 | ||||||||||||||||||||||||||||||||||
Trading securities Debt |
2 | 2 | ||||||||||||||||||||||||||||||||||||||||||
Residential mortgage servicing rights |
774 | 23 | 49 | $ | 16 | (42 | ) | 820 | 23 | |||||||||||||||||||||||||||||||||||
Commercial mortgage servicing rights |
448 | 8 | 16 | 22 | (21 | ) | 473 | 8 | ||||||||||||||||||||||||||||||||||||
Commercial mortgage loans held for sale |
981 | 18 | (1,343 | ) | 1,205 | (1 | ) | 860 | 6 | |||||||||||||||||||||||||||||||||||
Equity investments |
||||||||||||||||||||||||||||||||||||||||||||
Direct investments |
1,120 | 19 | 17 | (81 | ) | 1,075 | 21 | |||||||||||||||||||||||||||||||||||||
Indirect investments |
233 | 16 | (31 | ) | 2 | 220 | 9 | |||||||||||||||||||||||||||||||||||||
Loans |
317 | 3 | 27 | (4 | ) | (15 | ) | (4 | ) | 324 | 1 | |||||||||||||||||||||||||||||||||
Other assets |
||||||||||||||||||||||||||||||||||||||||||||
BlackRock Series C Preferred Stock |
209 | 12 | 221 | 12 | ||||||||||||||||||||||||||||||||||||||||
Other |
6 | 6 | ||||||||||||||||||||||||||||||||||||||||||
Total other assets |
215 | 12 | 227 | 12 | ||||||||||||||||||||||||||||||||||||||||
Total assets |
$ | 8,188 | $ | 166 | (c) | $ | 40 | $ | 113 | $ | (1,474 | ) | $ | 1,243 | $ | (340 | ) | $ | 5 | $ | (12 | ) | $ | 7,929 | $ | 114 | (d) | |||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||||||||||||||||||
Financial derivatives (e) |
$ | 385 | $ | 21 | $ | 1 | $ | (13 | ) | $ | 394 | $ | 25 | |||||||||||||||||||||||||||||||
Other borrowed funds |
8 | $ | 24 | (22 | ) | 10 | ||||||||||||||||||||||||||||||||||||||
Other liabilities |
13 | 42 | (35 | ) | 20 | |||||||||||||||||||||||||||||||||||||||
Total liabilities |
$ | 406 | $ | 21 | (c) | $ | 1 | $ | 66 | $ | (70 | ) | $ | 424 | $ | 25 | (d) |
72 The PNC Financial Services Group, Inc. Form 10-Q
Three Months Ended September 30, 2015
Total realized / |
Unrealized Consolidated |
|||||||||||||||||||||||||||||||||||||||||||
Level 3 Instruments Only In millions |
Fair Value Jun. 30, 2015 |
Included in Earnings |
Included in Other comprehensive income |
Purchases | Sales | Issuances | Settlements | Transfers into Level 3 |
Transfers out of Level 3 |
Fair Value Sept. 30, 2015 |
||||||||||||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||||||||||||||||
Securities available for sale |
||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage- backed non-agency |
$ | 4,424 | $ | 30 | $ | (9 | ) | $ | (230 | ) | $ | 4,215 | ||||||||||||||||||||||||||||||||
Asset-backed |
531 | 5 | 2 | (27 | ) | 511 | $ | (1 | ) | |||||||||||||||||||||||||||||||||||
State and municipal |
16 | 16 | ||||||||||||||||||||||||||||||||||||||||||
Other debt |
33 | (1 | ) | $ | 8 | $ | (5 | ) | (5 | ) | 30 | |||||||||||||||||||||||||||||||||
Total securities available for sale |
5,004 | 35 | (8 | ) | 8 | (5 | ) | (262 | ) | 4,772 | (1 | ) | ||||||||||||||||||||||||||||||||
Financial derivatives |
36 | 39 | (30 | ) | 45 | 48 | ||||||||||||||||||||||||||||||||||||||
Residential mortgage loans held for sale |
10 | 1 | 4 | (1 | ) | $ | 2 | $ | (11 | ) | 5 | |||||||||||||||||||||||||||||||||
Trading securities Debt |
3 | 3 | ||||||||||||||||||||||||||||||||||||||||||
Residential mortgage servicing rights |
1,015 | (137 | ) | 111 | $ | 23 | (50 | ) | 962 | (136 | ) | |||||||||||||||||||||||||||||||||
Commercial mortgage servicing rights |
543 | (44 | ) | 15 | 14 | (23 | ) | 505 | (44 | ) | ||||||||||||||||||||||||||||||||||
Commercial mortgage loans held for sale |
757 | 19 | (846 | ) | 874 | (2 | ) | 802 | 7 | |||||||||||||||||||||||||||||||||||
Equity investments direct investments |
1,191 | 36 | 87 | (99 | ) | 1,215 | 39 | |||||||||||||||||||||||||||||||||||||
Loans |
365 | 4 | 29 | (13 | ) | (24 | ) | 10 | (21 | ) | 350 | 1 | ||||||||||||||||||||||||||||||||
Other assets |
||||||||||||||||||||||||||||||||||||||||||||
BlackRock Series C |
||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock |
363 | (51 | ) | 312 | (51 | ) | ||||||||||||||||||||||||||||||||||||||
Other |
7 | 7 | ||||||||||||||||||||||||||||||||||||||||||
Total other assets |
370 | (51 | ) | 319 | (51 | ) | ||||||||||||||||||||||||||||||||||||||
Total assets |
$ | 9,294 | $ | (98 | ) (c) | $ | (8 | ) | $ | 254 | $ | (964 | ) | $ | 911 | $ | (391 | ) | $ | 12 | $ | (32 | ) | $ | 8,978 | $ | (137 | )(d) | ||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||||||||||||||||||
Financial derivatives (e) |
$ | 498 | $ | (54 | ) | $ | (1 | ) | $ | 443 | $ | (57 | ) | |||||||||||||||||||||||||||||||
Other borrowed funds |
165 | 1 | $ | 23 | (127 | ) | 62 | |||||||||||||||||||||||||||||||||||||
Other liabilities |
10 | 10 | ||||||||||||||||||||||||||||||||||||||||||
Total liabilities |
$ | 673 | $ | (53 | ) (c) | $ | 23 | $ | (128 | ) | $ | 515 | $ | (57 | )(d) |
(continued on following page)
The PNC Financial Services Group, Inc. Form 10-Q 73
(continued from previous page)
Nine Months Ended September 30, 2016
Total realized / gains or losses |
Unrealized liabilities |
|||||||||||||||||||||||||||||||||||||||||||
Level 3 Instruments In millions |
Fair Value Dec. 31, 2015 |
Included in Earnings |
Included in Other |
Purchases | Sales | Issuances | Settlements | Transfers into Level 3 |
Transfers out of Level 3 |
Fair Value Sept. 30, 2016 |
||||||||||||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||||||||||||||||
Securities available for sale |
||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage-backed non-agency |
$ | 4,008 | $ | 58 | $ | 4 | $ | (60 | ) | $ | (597 | ) | $ | 3,413 | $ | (1 | ) | |||||||||||||||||||||||||||
Asset-backed |
482 | 10 | (67 | ) | 425 | |||||||||||||||||||||||||||||||||||||||
State and municipal |
15 | (1 | ) | 14 | ||||||||||||||||||||||||||||||||||||||||
Other debt |
30 | 1 | $ | 10 | (18 | ) | (2 | ) | 21 | |||||||||||||||||||||||||||||||||||
Total securities available for sale |
4,535 | 69 | 4 | 10 | (78 | ) | (667 | ) | 3,873 | (1 | ) | |||||||||||||||||||||||||||||||||
Financial derivatives |
31 | 106 | 1 | (86 | ) | 52 | 101 | |||||||||||||||||||||||||||||||||||||
Residential mortgage loans held for sale |
5 | 9 | (2 | ) | $ | 8 | $ | (17 | ) | 3 | ||||||||||||||||||||||||||||||||||
Trading securities Debt |
3 | (1 | ) | 2 | ||||||||||||||||||||||||||||||||||||||||
Residential mortgage servicing rights |
1,063 | (316 | ) | 154 | $ | 39 | (120 | ) | 820 | (308 | ) | |||||||||||||||||||||||||||||||||
Commercial mortgage servicing rights |
526 | (56 | ) | 25 | 45 | (67 | ) | 473 | (56 | ) | ||||||||||||||||||||||||||||||||||
Commercial mortgage loans held for sale |
641 | 55 | (2,797 | ) | 2,981 | (20 | ) | 860 | 4 | |||||||||||||||||||||||||||||||||||
Equity investments |
||||||||||||||||||||||||||||||||||||||||||||
Direct investments |
1,098 | 85 | 135 | (243 | ) | 1,075 | 84 | |||||||||||||||||||||||||||||||||||||
Indirect investments |
16 | (31 | ) | 235 | (f) | 220 | 9 | |||||||||||||||||||||||||||||||||||||
Loans |
340 | 6 | 82 | (18 | ) | (57 | ) | (29 | ) | 324 | 3 | |||||||||||||||||||||||||||||||||
Other assets |
||||||||||||||||||||||||||||||||||||||||||||
BlackRock Series C Preferred Stock |
357 | 2 | (138 | ) | 221 | 2 | ||||||||||||||||||||||||||||||||||||||
Other |
7 | 2 | (2 | ) | (1 | ) | 6 | |||||||||||||||||||||||||||||||||||||
Total other assets |
364 | 4 | (2 | ) | (1 | ) | (138 | ) | 227 | 2 | ||||||||||||||||||||||||||||||||||
Total assets |
$ | 8,606 | $ | (31 | ) (c) | $ | 2 | $ | 416 | $ | (3,170 | ) | $ | 3,065 | $ | (1,156 | ) | $ | 243 | $ | (46 | ) | $ | 7,929 | $ | (162 | ) (d) | |||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||||||||||||||||||
Financial derivatives (e) |
$ | 473 | $ | 90 | $ | 4 | $ | (173 | ) | $ | 394 | $ | 92 | |||||||||||||||||||||||||||||||
Other borrowed funds |
12 | $ | 64 | (66 | ) | 10 | ||||||||||||||||||||||||||||||||||||||
Other liabilities |
10 | 1 | 114 | (105 | ) | 20 | ||||||||||||||||||||||||||||||||||||||
Total liabilities |
$ | 495 | $ | 91 | (c) | $ | 4 | $ | 178 | $ | (344 | ) | $ | 424 | $ | 92 | (d) |
74 The PNC Financial Services Group, Inc. Form 10-Q
Nine Months Ended September 30, 2015
Total realized / |
Unrealized liabilities |
|||||||||||||||||||||||||||||||||||||||||||
Level 3 Instruments Only In millions |
Fair Value Dec. 31, 2014 |
Included in Earnings |
Included in Other comprehensive income |
Purchases | Sales | Issuances | Settlements | Transfers into Level 3 |
Transfers out of Level 3 |
Fair Value Sept. 30, 2015 |
||||||||||||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||||||||||||||||
Securities available for sale |
||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage-backed non-agency |
$ | 4,798 | $ | 85 | $ | (31 | ) | $ | (637 | ) | $ | 4,215 | $ | (1 | ) | |||||||||||||||||||||||||||||
Commercial mortgage-backed non-agency |
8 | (8 | ) | |||||||||||||||||||||||||||||||||||||||||
Asset-backed |
563 | 16 | 11 | (79 | ) | 511 | (1 | ) | ||||||||||||||||||||||||||||||||||||
State and municipal |
134 | (1 | ) | (117 | ) | 16 | ||||||||||||||||||||||||||||||||||||||
Other debt |
30 | 1 | (1 | ) | $ | 11 | $ | (5 | ) | (6 | ) | 30 | ||||||||||||||||||||||||||||||||
Total securities available for sale |
5,525 | 110 | (22 | ) | 11 | (5 | ) | (847 | ) | 4,772 | (2 | ) | ||||||||||||||||||||||||||||||||
Financial derivatives |
42 | 126 | 1 | (124 | ) | 45 | 115 | |||||||||||||||||||||||||||||||||||||
Residential mortgage loans held for sale |
6 | 1 | 21 | (3 | ) | (1 | ) | $ | 4 | $ | (23 | ) | 5 | 1 | ||||||||||||||||||||||||||||||
Trading securities Debt |
32 | (29 | ) | 3 | ||||||||||||||||||||||||||||||||||||||||
Residential mortgage servicing rights |
845 | (69 | ) | 261 | $ | 61 | (136 | ) | 962 | (69 | ) | |||||||||||||||||||||||||||||||||
Commercial mortgage servicing rights |
506 | (26 | ) | 43 | 48 | (66 | ) | 505 | (26 | ) | ||||||||||||||||||||||||||||||||||
Commercial mortgage loans held for sale |
893 | 63 | (3,081 | ) | 2,965 | (38 | ) | 802 | 3 | |||||||||||||||||||||||||||||||||||
Equity investments direct investments |
1,152 | 92 | 225 | (254 | ) | 1,215 | 79 | |||||||||||||||||||||||||||||||||||||
Loans |
397 | 19 | 84 | (21 | ) | (96 | ) | 21 | (54 | ) | 350 | 10 | ||||||||||||||||||||||||||||||||
Other assets |
||||||||||||||||||||||||||||||||||||||||||||
BlackRock Series C Preferred Stock |
375 | (63 | ) | 312 | (63 | ) | ||||||||||||||||||||||||||||||||||||||
Other |
15 | (7 | ) | (1 | ) | 7 | ||||||||||||||||||||||||||||||||||||||
Total other assets |
390 | (63 | ) | (7 | ) | (1 | ) | 319 | (63 | ) | ||||||||||||||||||||||||||||||||||
Total assets |
$ | 9,788 | $ | 253 | (c) | $ | (22 | ) | $ | 646 | $ | (3,371 | ) | $ | 3,074 | $ | (1,338 | ) | $ | 25 | $ | (77 | ) | $ | 8,978 | $ | 48 | (d) | ||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||||||||||||||||||
Financial derivatives (e) |
$ | 526 | $ | (28 | ) | $ | 1 | $ | (56 | ) | $ | 443 | $ | (69 | ) | |||||||||||||||||||||||||||||
Other borrowed funds |
181 | 4 | $ | 69 | (192 | ) | 62 | |||||||||||||||||||||||||||||||||||||
Other liabilities |
9 | 1 | 10 | |||||||||||||||||||||||||||||||||||||||||
Total liabilities |
$ | 716 | $ | (23 | ) (c) | $ | 1 | $ | 69 | $ | (248 | ) | $ | 515 | $ | (69 | ) (d) |
(a) | Losses for assets are bracketed while losses for liabilities are not. |
(b) | The amount of the total gains or losses for the period included in earnings that is attributable to the change in unrealized gains or losses related to those assets and liabilities held at the end of the reporting period. |
(c) | Net gains (realized and unrealized) included in earnings relating to Level 3 assets and liabilities were $145 million for the third quarter of 2016, while for the first nine months of 2016 there were $122 million of net losses (realized and unrealized) included in earnings. The comparative amounts included net losses (realized and unrealized) of $45 million for the third quarter of 2015 and net gains (realized and unrealized) of $276 million for the first nine months of 2015. These amounts also included amortization and accretion. The amortization and accretion amounts were included in Interest income on the Consolidated Income Statement, and the remaining net gains/(losses) (realized and unrealized) were included in Noninterest income on the Consolidated Income Statement. |
(d) | Net unrealized gains relating to those assets and liabilities held at the end of the reporting period were $89 million for the third quarter of 2016, while for the first nine months of 2016 there were $254 million of net unrealized losses. The comparative amounts included net unrealized losses of $80 million for the third quarter of 2015 and net unrealized gains of $117 million for the first nine months of 2015. These amounts were included in Noninterest income on the Consolidated Income Statement. |
(e) | Includes swaps entered into in connection with sales of certain Visa Class B common shares. |
(f) | Reflects transfers into Level 3 associated with a change in valuation methodology. |
An instruments categorization within the hierarchy is based on the lowest level of input that is significant to the fair value measurement. Changes from one quarter to the next related to the observability of inputs to a fair value measurement may result in a reclassification (transfer) of assets or liabilities between hierarchy levels. PNCs policy is to recognize transfers in and transfers out as of the end of the reporting period.
The PNC Financial Services Group, Inc. Form 10-Q 75
Quantitative information about the significant unobservable inputs within Level 3 recurring assets and liabilities follows.
Table 64: Fair Value Measurements Recurring Quantitative Information
September 30, 2016
Level 3 Instruments Only Dollars in millions |
Fair Value | Valuation Techniques | Unobservable Inputs | Range (Weighted Average) | ||||||||||
Residential mortgage-backed |
$ | 3,413 | Priced by a third-party vendor | Constant prepayment rate (CPR) | 1.0%-24.2% (7.2%) | (a | ) | |||||||
using a discounted cash flow | Constant default rate (CDR) | 0.0%-16.7% (5.4%) | (a | ) | ||||||||||
pricing model (a) | Loss severity | 10.0%-98.5% (53.2%) | (a | ) | ||||||||||
Spread over the benchmark curve (b) | 260bps weighted average | (a | ) | |||||||||||
Asset-backed securities |
425 | Priced by a third-party vendor | Constant prepayment rate (CPR) | 1.0%-15.0% (6.3%) | (a | ) | ||||||||
using a discounted cash flow | Constant default rate (CDR) | 2.0%-13.9% (6.6%) | (a | ) | ||||||||||
pricing model (a) | Loss severity | 24.2%-100.0% (78.0%) | (a | ) | ||||||||||
Spread over the benchmark curve (b) | 333bps weighted average | (a | ) | |||||||||||
Residential mortgage servicing |
820 | Discounted cash flow | Constant prepayment rate (CPR) | 0.0%-41.3% (18.3%) | ||||||||||
Spread over the benchmark curve (b) | 195bps-1,871bps (847bps) | |||||||||||||
Commercial mortgage servicing |
|
473 |
|
Discounted cash flow |
Constant prepayment rate (CPR) Discount rate |
6.1%-45.6% (7.8%) 5.1%-7.7% (7.5%) |
||||||||
Commercial mortgage loans held for sale |
|
860 |
|
Discounted cash flow |
Spread over the benchmark curve (b) Estimated servicing cash flows |
66bps-1,220bps (527bps) 0.0%-4.7% (1.4%) | ||||||||
Equity investments Direct investments |
1,075 | Multiple of adjusted earnings | Multiple of earnings | 4.1x-12.0x (7.6x) | ||||||||||
Equity investments Indirect investments |
220 | Consensus pricing (c) | Liquidity discount | 0.0%-40.0% | ||||||||||
Loans Residential real estate |
127 | Consensus pricing (c) | Cumulative default rate | 11.0%-100.0% (88.0%) | ||||||||||
Loss severity | 0.0%-100.0% (24.4%) | |||||||||||||
Discount rate | 4.7%-6.7% (5.1%) | |||||||||||||
114 | Discounted cash flow | Loss severity | 8.0% weighted average | |||||||||||
Discount rate | 3.9% weighted average | |||||||||||||
Loans Home equity |
83 | Consensus pricing (c) | Credit and Liquidity discount | 0.0%-99.0% (57.0%) | ||||||||||
BlackRock Series C Preferred Stock |
221 | Consensus pricing (c) | Liquidity discount | 20.0% | ||||||||||
BlackRock LTIP |
(221 | ) | Consensus pricing (c) | Liquidity discount | 20.0% | |||||||||
Swaps related to sales of certain Visa Class B common shares |
(156 | ) | Discounted cash flow | Estimated conversion factor of Class B shares into Class A shares | 164.4% weighted average | |||||||||
Estimated growth rate of Visa | ||||||||||||||
Class A share price | 14.0% | |||||||||||||
Insignificant Level 3 assets, net of liabilities (d) |
51 | |||||||||||||
|
|
|||||||||||||
Total Level 3 assets, net of liabilities (e) |
$ | 7,505 |
76 The PNC Financial Services Group, Inc. Form 10-Q
December 31, 2015
Level 3 Instruments Only Dollars in millions |
Fair Value | Valuation Techniques | Unobservable Inputs | Range (Weighted Average) | ||||||||
Residential mortgage-backed non-agency securities |
$ | 4,008 | Priced by a third-party vendor | Constant prepayment rate (CPR) | 1.0%-24.2% (7.0%) | (a) | ||||||
using a discounted cash flow | Constant default rate (CDR) | 0.0%-16.7% (5.4%) | (a) | |||||||||
pricing model (a) | Loss severity | 10.0%-98.5% (53.3%) | (a) | |||||||||
Spread over the benchmark curve (b) | 241bps weighted average | (a) | ||||||||||
Asset-backed securities |
482 | Priced by a third-party vendor | Constant prepayment rate (CPR) | 1.0%-14.0% (6.3%) | (a) | |||||||
using a discounted cash flow | Constant default rate (CDR) | 1.7%-13.9% (6.8%) | (a) | |||||||||
pricing model (a) | Loss severity | 24.2%-100.0% (77.5%) | (a) | |||||||||
Spread over the benchmark curve (b) | 324bps weighted average | (a) | ||||||||||
Residential mortgage servicing rights |
1,063 | Discounted cash flow | Constant prepayment rate (CPR) Spread over the benchmark curve (b) | 0.3%-46.5% (10.6%) 559bps-1,883bps (893bps) | ||||||||
Commercial mortgage servicing rights |
526 | Discounted cash flow | Constant prepayment rate (CPR) | 3.9%-26.5% (5.7%) | ||||||||
Discount rate | 2.6%-7.7% (7.5%) | |||||||||||
Commercial mortgage loans held for sale |
641 | Discounted cash flow | Spread over the benchmark curve (b)
|
85bps-4,270bps (547bps) | ||||||||
Estimated servicing cash flows | 0.0%-7.0% (0.9%) | |||||||||||
Equity investments Direct investments |
1,098 | Multiple of adjusted earnings | Multiple of earnings | 4.2x-14.1x (7.6x) | ||||||||
Loans Residential real estate |
123 | Consensus pricing (c) | Cumulative default rate | 2.0%-100.0% (85.1%) | ||||||||
Loss severity | 0.0%-100.0% (27.3%) | |||||||||||
Discount rate | 4.9%-7.0% (5.2%) | |||||||||||
116 | Discounted cash flow | Loss severity | 8.0% weighted average | |||||||||
Discount rate | 3.9% weighted average | |||||||||||
Loans Home equity |
101 | Consensus pricing (c) | Credit and Liquidity discount | 26.0%-99.0% (54.0%) | ||||||||
BlackRock Series C Preferred Stock |
357 | Consensus pricing (c) | Liquidity discount | 20.0% | ||||||||
BlackRock LTIP |
(357 | ) | Consensus pricing (c) | Liquidity discount | 20.0% | |||||||
Swaps related to sales of certain Visa Class B common shares |
(104 | ) | Discounted cash flow | Estimated conversion factor of
Class B shares into Class A shares
|
164.3% weighted average | |||||||
Estimated growth rate of Visa Class | ||||||||||||
A share price | 16.3% | |||||||||||
Insignificant Level 3 assets, net of |
||||||||||||
liabilities (d) |
57 | |||||||||||
|
|
|||||||||||
Total Level 3 assets, net of liabilities (e) |
$ | 8,111 |
(a) | Level 3 residential mortgage-backed non-agency and asset-backed securities with fair values as of September 30, 2016 totaling $2.9 billion and $.4 billion, respectively, were priced by a third-party vendor using a discounted cash flow pricing model that incorporates consensus pricing, where available. The comparable amounts as of December 31, 2015 were $3.4 billion and $.4 billion, respectively. The significant unobservable inputs for these securities were provided by the third-party vendor and are disclosed in the table. Our procedures to validate the prices provided by the third-party vendor related to these securities are discussed further in the Assets and Liabilities Measured at Fair Value on a Recurring Basis section of Note 7 Fair Value in our 2015 Form 10-K. Certain Level 3 residential mortgage-backed non-agency and asset-backed securities with fair values as of September 30, 2016 of $518 million and $28 million, respectively, were valued using a pricing source, such as a dealer quote or comparable security price, for which the significant unobservable inputs used to determine the price were not reasonably available. The comparable amounts as of December 31, 2015 were $629 million and $34 million, respectively. |
(b) | The assumed yield spread over the benchmark curve for each instrument is generally intended to incorporate non-interest-rate risks, such as credit and liquidity risks. |
(c) | Consensus pricing refers to fair value estimates that are generally internally developed using information such as dealer quotes or other third-party provided valuations or comparable asset prices. |
(d) | Represents the aggregate amount of Level 3 assets and liabilities measured at fair value on a recurring basis that are individually and in the aggregate insignificant. The amount includes certain financial derivative assets and liabilities, trading securities, state and municipal securities, other debt securities, residential mortgage loans held for sale, other assets, other borrowed funds (ROAPs) and other liabilities. For additional information, please see the Assets and Liabilities Measured at Fair Value on a Recurring Basis discussion included in Note 7 Fair Value in our 2015 Form 10-K. |
(e) | Consisted of total Level 3 assets of $7.9 billion and total Level 3 liabilities of $.4 billion as of September 30, 2016 and $8.6 billion and $.5 billion as of December 31, 2015, respectively. |
Financial Assets Accounted for at Fair Value on a Nonrecurring Basis
We may be required to measure certain financial assets at fair value on a nonrecurring basis. These adjustments to fair value usually result from the application of lower of amortized cost or fair value accounting or write-downs of individual assets due to impairment and are included in Table 65 and Table 66. For more information regarding the valuation methodologies of our financial assets measured at fair value on a nonrecurring basis, see Note 7 Fair Value in our 2015 Form 10-K.
The PNC Financial Services Group, Inc. Form 10-Q 77
Table 65: Fair Value Measurements Nonrecurring
Fair Value (a) | Gains (Losses) Three months ended |
Gains (Losses) Nine months ended |
||||||||||||||
In millions | September 30 2016 |
December 31 2015 |
September 30 2016 |
September 30 2015 |
September 30 2016 |
September 30 2015 |
||||||||||
Assets |
||||||||||||||||
Nonaccrual loans |
$ | 180 | $ | 30 | $(32) | $(41) | $(81) | $(48) | ||||||||
OREO and foreclosed assets |
108 | 137 | (6) | (6) | (15) | (18) | ||||||||||
Insignificant assets (b) |
19 | 28 | (2) | (5) | (16) | |||||||||||
Total assets |
$ | 307 | $ | 195 | $(38) | $(49) | $(101) | $(82) |
(a) | All Level 3 as of September 30, 2016 and December 31, 2015. |
(b) | Represents the aggregate amount of assets measured at fair value on a nonrecurring basis that are individually and in the aggregate insignificant. The amount includes certain equity investments and long-lived assets held for sale. |
Quantitative information about the significant unobservable inputs within Level 3 nonrecurring assets follows.
Table 66: Fair Value Measurements Nonrecurring Quantitative Information
Level 3 Instruments Only Dollars in millions |
Fair Value | Valuation Techniques | Unobservable Inputs | Range (Weighted Average) | ||||||
September 30, 2016 |
||||||||||
Assets |
||||||||||
Nonaccrual loans |
$ 126 | LGD percentage (a) | Loss severity | 5.4%-77.8% (35.3%) | ||||||
54 | Fair value of property or collateral | Appraised value/sales price | Not meaningful | |||||||
OREO and foreclosed assets |
108 | Fair value of property or collateral | Appraised value/sales price | Not meaningful | ||||||
Insignificant assets |
19 | |||||||||
|
|
|||||||||
Total assets |
$307 | |||||||||
December 31, 2015 |
||||||||||
Assets |
||||||||||
Nonaccrual loans |
$ 20 | LGD percentage (a) | Loss severity | 8.1%-73.3% (58.6%) | ||||||
10 | Fair value of property or collateral | Appraised value/sales price | Not meaningful | |||||||
OREO and foreclosed assets |
137 | Fair value of property or collateral | Appraised value/sales price | Not meaningful | ||||||
Insignificant assets |
28 | |||||||||
|
|
|||||||||
Total assets |
$195 |
(a) | LGD percentage represents the amount that PNC expects to lose in the event a borrower defaults on an obligation. |
Financial Instruments Accounted For Under Fair Value Option
We elect the fair value option to account for certain financial instruments. For more information on these financial instruments for which the fair value option election has been made, please refer to Note 7 Fair Value in our 2015 Form 10-K.
Table 67: Fair Value Option Changes in Fair Value (a)
Gains (Losses) Three months ended |
Gains (Losses) Nine months ended |
|||||||||||||||
In millions | September 30 2016 |
September 30 2015 |
September 30 2016 |
September 30 2015 |
||||||||||||
Assets |
||||||||||||||||
Customer resale agreements |
$ | (1 | ) | $ | (1 | ) | $ | (1 | ) | $ | (1 | ) | ||||
Commercial mortgage loans held for sale |
$ | 16 | $ | 25 | $ | 65 | $ | 81 | ||||||||
Residential mortgage loans held for sale |
$ | 55 | $ | 56 | $ | 161 | $ | 127 | ||||||||
Residential mortgage loans portfolio |
$ | 7 | $ | 8 | $ | 24 | $ | 37 | ||||||||
BlackRock Series C Preferred Stock |
$ | 12 | $ | (51 | ) | $ | 2 | $ | (63 | ) | ||||||
Other assets |
$ | 15 | $ | (5 | ) | $ | 2 | |||||||||
Liabilities |
||||||||||||||||
Other borrowed funds |
$ | (2 | ) | $ | (4 | ) |
(a) | The impact on earnings of offsetting hedged items or hedging instruments is not reflected in these amounts. |
78 The PNC Financial Services Group, Inc. Form 10-Q
Fair values and aggregate unpaid principal balances of items for which we elected the fair value option follow.
Table 68: Fair Value Option Fair Value and Principal Balances
In millions | Fair Value | Aggregate Unpaid Principal Balance |
Difference | |||||||||
September 30, 2016 |
||||||||||||
Assets |
||||||||||||
Customer resale agreements |
$ | 136 | $ | 133 | $ | 3 | ||||||
Residential mortgage loans held for sale |
||||||||||||
Performing loans |
1,122 | 1,071 | 51 | |||||||||
Accruing loans 90 days or more past due |
1 | 1 | ||||||||||
Nonaccrual loans |
4 | 5 | (1 | ) | ||||||||
Total |
1,127 | 1,077 | 50 | |||||||||
Commercial mortgage loans held for sale (a) |
||||||||||||
Performing loans |
855 | 865 | (10 | ) | ||||||||
Nonaccrual loans |
5 | 9 | (4 | ) | ||||||||
Total |
860 | 874 | (14 | ) | ||||||||
Residential mortgage loans portfolio |
||||||||||||
Performing loans |
231 | 276 | (45 | ) | ||||||||
Accruing loans 90 days or more past due |
420 | 420 | ||||||||||
Nonaccrual loans |
223 | 354 | (131 | ) | ||||||||
Total |
874 | 1,050 | (176 | ) | ||||||||
Other assets |
163 | 164 | (1 | ) | ||||||||
Liabilities |
||||||||||||
Other borrowed funds |
$ | 78 | $ | 80 | $ | (2 | ) | |||||
December 31, 2015 |
||||||||||||
Assets |
||||||||||||
Customer resale agreements |
$ | 137 | $ | 133 | $ | 4 | ||||||
Residential mortgage loans held for sale |
||||||||||||
Performing loans |
832 | 804 | 28 | |||||||||
Accruing loans 90 days or more past due |
4 | 4 | ||||||||||
Nonaccrual loans |
7 | 8 | (1 | ) | ||||||||
Total |
843 | 816 | 27 | |||||||||
Commercial mortgage loans held for sale (a) |
||||||||||||
Performing loans |
639 | 659 | (20 | ) | ||||||||
Nonaccrual loans |
2 | 3 | (1 | ) | ||||||||
Total |
641 | 662 | (21 | ) | ||||||||
Residential mortgage loans portfolio |
||||||||||||
Performing loans |
204 | 260 | (56 | ) | ||||||||
Accruing loans 90 days or more past due |
475 | 478 | (3 | ) | ||||||||
Nonaccrual loans |
226 | 361 | (135 | ) | ||||||||
Total |
905 | 1,099 | (194 | ) | ||||||||
Other assets |
164 | 159 | 5 | |||||||||
Liabilities |
||||||||||||
Other borrowed funds |
$ | 93 | $ | 95 | $ | (2 | ) |
(a) | There were no accruing loans 90 days or more past due within this category at September 30, 2016 or December 31, 2015. |
The PNC Financial Services Group, Inc. Form 10-Q 79
Additional Fair Value Information Related to Other Financial Instruments
The following table presents the carrying amounts and estimated fair values, including the level within the fair value hierarchy, of all other financial instruments that are not measured on the consolidated financial statements at fair value as of September 30, 2016 and December 31, 2015.
Table 69: Additional Fair Value Information Related to Other Financial Instruments
Carrying | Fair Value | |||||||||||||||||||
In millions | Amount | Total | Level 1 | Level 2 | Level 3 | |||||||||||||||
September 30, 2016 |
||||||||||||||||||||
Assets |
||||||||||||||||||||
Cash and due from banks |
$ | 4,531 | $ | 4,531 | $ | 4,531 | ||||||||||||||
Short-term assets |
29,125 | 29,125 | $ | 29,125 | ||||||||||||||||
Securities held to maturity |
16,573 | 17,113 | 330 | 16,669 | $ | 114 | ||||||||||||||
Loans held for sale |
66 | 65 | 47 | 18 | ||||||||||||||||
Net loans (excludes leases) |
199,570 | 202,758 | 202,758 | |||||||||||||||||
Other assets |
1,748 | 2,225 | 1,731 | 494 | ||||||||||||||||
Total assets |
$ | 251,613 | $ | 255,817 | $ | 4,861 | $ | 47,572 | $ | 203,384 | ||||||||||
Liabilities |
||||||||||||||||||||
Demand, savings and money market deposits |
$ | 241,146 | $ | 241,146 | $ | 241,146 | ||||||||||||||
Time deposits |
18,749 | 18,806 | 18,806 | |||||||||||||||||
Borrowed funds |
51,222 | 52,073 | 50,616 | $ | 1,457 | |||||||||||||||
Unfunded loan commitments and letters of credit |
289 | 289 | 289 | |||||||||||||||||
Other liabilities |
67 | 67 | 67 | |||||||||||||||||
Total liabilities |
$ | 311,473 | $ | 312,381 | $ | 310,635 | $ | 1,746 | ||||||||||||
December 31, 2015 |
||||||||||||||||||||
Assets |
||||||||||||||||||||
Cash and due from banks |
$ | 4,065 | $ | 4,065 | $ | 4,065 | ||||||||||||||
Short-term assets |
32,959 | 32,959 | $ | 32,959 | ||||||||||||||||
Securities held to maturity |
14,768 | 15,002 | 298 | 14,698 | $ | 6 | ||||||||||||||
Loans held for sale |
56 | 56 | 22 | 34 | ||||||||||||||||
Net loans (excludes leases) |
195,579 | 197,611 | 197,611 | |||||||||||||||||
Other assets |
1,817 | 2,408 | 1,786 | 622 | ||||||||||||||||
Total assets |
$ | 249,244 | $ | 252,101 | $ | 4,363 | $ | 49,465 | $ | 198,273 | ||||||||||
Liabilities |
||||||||||||||||||||
Demand, savings and money market deposits |
$ | 228,492 | $ | 228,492 | $ | 228,492 | ||||||||||||||
Time deposits |
20,510 | 20,471 | 20,471 | |||||||||||||||||
Borrowed funds |
53,761 | 54,002 | 52,578 | $ | 1,424 | |||||||||||||||
Unfunded loan commitments and letters of credit |
245 | 245 | 245 | |||||||||||||||||
Total liabilities |
$ | 303,008 | $ | 303,210 | $ | 301,541 | $ | 1,669 |
80 The PNC Financial Services Group, Inc. Form 10-Q
NOTE 7 GOODWILL AND INTANGIBLE ASSETS
Goodwill
See Note 8 Goodwill and Intangible Assets in our 2015 Form 10-K for more information regarding our goodwill.
Mortgage Servicing Rights
We recognize the right to service mortgage loans for others as an intangible asset. MSRs are purchased or originated when loans are sold with servicing retained. MSRs totaled $1.3 billion and $1.6 billion at September 30, 2016 and December 31, 2015, respectively, and consisted of loan servicing contracts for commercial and residential mortgages measured at fair value.
MSRs are subject to declines in value from actual or expected prepayment of the underlying loans and defaults as well as market driven changes in interest rates. We manage this risk by economically hedging the fair value of MSRs with securities and derivative instruments which are expected to increase (or decrease) in value when the value of MSRs decreases (or increases).
See the Sensitivity Analysis section of this Note 7, as well as Note 6 Fair Value for more detail on our fair value measurement of MSRs. Refer to Note 8 Goodwill and Intangible Assets in our 2015 Form 10-K for more information on our accounting and measurement of MSRs.
Changes in the commercial and residential MSRs follow:
Table 70: Mortgage Servicing Rights
Commercial MSRs | Residential MSRs | |||||||||||||||
In millions | 2016 | 2015 | 2016 | 2015 | ||||||||||||
January 1 |
$ | 526 | $ | 506 | $ | 1,063 | $ | 845 | ||||||||
Additions: |
||||||||||||||||
From loans sold with servicing retained |
45 | 48 | 39 | 61 | ||||||||||||
Purchases |
25 | 43 | 154 | 261 | ||||||||||||
Changes in fair value due to: |
||||||||||||||||
Time and payoffs (a) |
(67 | ) | (66 | ) | (120 | ) | (136 | ) | ||||||||
Other (b) |
(56 | ) | (26 | ) | (316 | ) | (69 | ) | ||||||||
September 30 |
$ | 473 | $ | 505 | $ | 820 | $ | 962 | ||||||||
Related unpaid principal balance at September 30 |
$ | 139,976 | $ | 143,915 | $ | 126,189 | $ | 121,680 | ||||||||
Servicing advances at September 30 |
$ | 251 | $ | 277 | $ | 322 | $ | 431 |
(a) | Represents decrease in MSR value due to passage of time, including the impact from both regularly scheduled loan principal payments and loans that were paid down or paid off during the period. |
(b) | Represents MSR value changes resulting primarily from market-driven changes in interest rates. |
The PNC Financial Services Group, Inc. Form 10-Q 81
82 The PNC Financial Services Group, Inc. Form 10-Q
Table 73: Net Periodic Pension and Postretirement Benefit Costs
Qualified Pension Plan | Nonqualified Retirement Plans | Postretirement Benefits | ||||||||||||||||||||||
Three months ended September 30 In millions |
2016 | 2015 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||
Net periodic cost consists of: |
||||||||||||||||||||||||
Service cost |
$ | 26 | $ | 27 | $ | 1 | $ | 1 | $ | 1 | $ | 1 | ||||||||||||
Interest cost |
46 | 44 | 3 | 3 | 4 | 4 | ||||||||||||||||||
Expected return on plan assets |
(70 | ) | (75 | ) | (1 | ) | ||||||||||||||||||
Amortization of prior service credit |
(2 | ) | (2 | ) | (1 | ) | ||||||||||||||||||
Amortization of actuarial losses |
12 | 8 | 1 | 2 | ||||||||||||||||||||
Net periodic cost/(benefit) |
$ | 12 | $ | 2 | $ | 5 | $ | 6 | $ | 4 | $ | 4 | ||||||||||||
Qualified Pension Plan | Nonqualified Retirement Plans | Postretirement Benefits | ||||||||||||||||||||||
Nine months ended September 30 In millions |
2016 | 2015 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||
Net periodic cost consists of: |
||||||||||||||||||||||||
Service cost |
$ | 77 | $ | 80 | $ | 2 | $ | 2 | $ | 4 | $ | 4 | ||||||||||||
Interest cost |
139 | 133 | 9 | 9 | 11 | 11 | ||||||||||||||||||
Expected return on plan assets |
(211 | ) | (223 | ) | (3 | ) | ||||||||||||||||||
Amortization of prior service credit |
(5 | ) | (6 | ) | (1 | ) | (1 | ) | ||||||||||||||||
Amortization of actuarial losses |
34 | 23 | 3 | 5 | ||||||||||||||||||||
Net periodic cost/(benefit) |
$ | 34 | $ | 7 | $ | 14 | $ | 16 | $ | 11 | $ | 14 |
We use derivative financial instruments (derivatives) primarily to help manage exposure to interest rate, market and credit risk and reduce the effects that changes in interest rates may have on net income, the fair value of assets and liabilities, and cash flows. We also enter into derivatives with customers to facilitate their risk management activities. Derivatives represent contracts between parties that usually require little or no initial net investment and result in one party delivering cash or another type of asset to the other party based on a notional amount and an underlying as specified in the contract.
For more information regarding derivatives see Note 1 Accounting Policies and Note 14 Financial Derivatives in our Notes To Consolidated Financial Statements under Item 8 in our 2015 Form 10-K.
The following table presents the notional amounts and gross fair values of all derivative assets and liabilities held by PNC:
Table 74: Total Gross Derivatives
September 30, 2016 | December 31, 2015 | |||||||||||||||||||||||
In millions | Notional/ Contract Amount |
Asset Fair Value (a) |
Liability Fair Value (b) |
Notional/ Contract Amount |
Asset Fair Value (a) |
Liability Fair Value (b) |
||||||||||||||||||
Derivatives designated as hedging instruments under GAAP |
$ | 52,466 | $ | 1,645 | $ | 309 | $ | 52,074 | $ | 1,159 | $ | 174 | ||||||||||||
Derivatives not designated as hedging instruments under GAAP |
296,321 | 5,502 | 5,098 | 295,902 | 3,782 | 3,628 | ||||||||||||||||||
Total gross derivatives |
$ | 348,787 | $ | 7,147 | $ | 5,407 | $ | 347,976 | $ | 4,941 | $ | 3,802 |
(a) | Included in Other assets on our Consolidated Balance Sheet. |
(b) | Included in Other liabilities on our Consolidated Balance Sheet. |
All derivatives are carried on our Consolidated Balance Sheet at fair value. Derivative balances are presented on the Consolidated Balance Sheet on a net basis taking into consideration the effects of legally enforceable master netting agreements and, when appropriate, any related cash collateral exchanged with counterparties. Further discussion regarding the offsetting rights associated with these legally enforceable master netting agreements is included in the Offsetting, Counterparty Credit Risk, and Contingent Features section below. Any nonperformance risk, including credit risk, is included in the determination of the estimated net fair value of the derivatives.
Derivatives Designated As Hedging Instruments under GAAP
Certain derivatives used to manage interest rate and foreign exchange risk as part of our asset and liability risk management activities are designated as accounting hedges under GAAP. Derivatives hedging the risks associated with changes in the fair value of assets or liabilities are considered fair value hedges, derivatives hedging the variability of expected future cash flows are
The PNC Financial Services Group, Inc. Form 10-Q 83
considered cash flow hedges, and derivatives hedging a net investment in a foreign subsidiary are considered net investment hedges. Designating derivatives as accounting hedges allows for gains and losses on those derivatives, to the extent effective, to be recognized in the income statement in the same period the hedged items affect earnings.
Further detail regarding the notional amounts and fair values related to derivatives designated in hedge relationships is presented in the following table:
Table 75: Derivatives Designated As Hedging Instruments under GAAP
September 30, 2016 | December 31, 2015 | |||||||||||||||||||||||
In millions | Notional/ Contract Amount |
Asset Fair Value (a) |
Liability Fair Value (b) |
Notional/ Contract Amount |
Asset Fair Value (a) |
Liability Fair Value (b) |
||||||||||||||||||
Interest rate contracts: |
||||||||||||||||||||||||
Fair value hedges: |
||||||||||||||||||||||||
Receive-fixed swaps |
$ | 25,972 | $ | 989 | $ | 1 | $ | 25,756 | $ | 699 | $ | 18 | ||||||||||||
Pay-fixed swaps (c) |
7,715 | 1 | 307 | 5,934 | 13 | 153 | ||||||||||||||||||
Subtotal |
33,687 | 990 | 308 | 31,690 | 712 | 171 | ||||||||||||||||||
Cash flow hedges: |
||||||||||||||||||||||||
Receive-fixed swaps |
17,579 | 487 | 1 | 17,879 | 412 | 2 | ||||||||||||||||||
Forward purchase commitments |
200 | 1 | 1,400 | 4 | 1 | |||||||||||||||||||
Subtotal |
17,779 | 488 | 1 | 19,279 | 416 | 3 | ||||||||||||||||||
Foreign exchange contracts: |
||||||||||||||||||||||||
Net investment hedges |
1,000 | 167 | 1,105 | 31 | ||||||||||||||||||||
Total derivatives designated as hedging instruments |
$ | 52,466 | $ | 1,645 | $ | 309 | $ | 52,074 | $ | 1,159 | $ | 174 |
(a) | Included in Other assets on our Consolidated Balance Sheet. |
(b) | Included in Other liabilities on our Consolidated Balance Sheet. |
(c) | Includes zero-coupon swaps. |
Fair Value Hedges
We enter into receive-fixed, pay-variable interest rate swaps to hedge changes in the fair value of outstanding fixed-rate debt caused by fluctuations in market interest rates. We also enter into pay-fixed, receive-variable interest rate swaps and zero-coupon swaps to hedge changes in the fair value of fixed rate and zero-coupon investment securities caused by fluctuations in market interest rates. For these hedge relationships, we use statistical regression analysis to assess hedge effectiveness at both the inception of the hedge relationship and on an ongoing basis. There were no components of derivative gains or losses excluded from the assessment of hedge effectiveness.
Further detail regarding gains (losses) on fair value hedge derivatives and related hedged items is presented in the following table:
Table 76: Gains (Losses) on Derivatives and Related Hedged Items Fair Value Hedges (a)
Three months ended | Nine months ended | |||||||||||||||||||||||||||||||||||||||
September 30, 2016 | September 30, 2015 | September 30, 2016 | September 30, 2015 | |||||||||||||||||||||||||||||||||||||
In millions | Hedged Items | Location | Gain (Loss) on Derivatives Recognized in Income |
Gain (Loss) on Related Hedged Items Recognized in Income |
Gain (Loss) on Derivatives Recognized in Income |
Gain (Loss) on Related Hedged Items Recognized in Income |
Gain (Loss) on Derivatives Recognized in Income |
Gain (Loss) on Related Hedged Items Recognized in Income |
Gain (Loss) on Derivatives Recognized in Income |
Gain (Loss) on Related Hedged Items Recognized in Income |
||||||||||||||||||||||||||||||
Interest rate contracts |
|
U.S. Treasury and Government Agencies and Other Debt Securities |
|
|
Investment securities (interest income) |
|
$ | 51 | $ | (53 | ) | $ | (92 | ) | $ | 94 | $ | (158 | ) | $ | 161 | $ | (80 | ) | $ | 82 | ||||||||||||||
Interest rate contracts |
|
Subordinated Debt and Bank Notes and Senior Debt |
|
|
Borrowed funds (interest expense) |
|
(232 | ) | 231 | 305 | (323 | ) | 330 | (369 | ) | 198 | (236 | ) | ||||||||||||||||||||||
Total (a) |
$ | (181 | ) | $ | 178 | $ | 213 | $ | (229 | ) | $ | 172 | $ | (208 | ) | $ | 118 | $ | (154 | ) |
(a) | The difference between the gains (losses) recognized in income on derivatives and their related hedged items represents the ineffective portion of the change in value of our fair value hedge derivatives. |
84 The PNC Financial Services Group, Inc. Form 10-Q
Further detail regarding gains (losses) on derivatives and related cash flows is presented in the following table:
Table 77: Gains (Losses) on Derivatives and Related Cash Flows Cash Flow Hedges (a) (b)
Three months ended September 30 |
Nine months ended September 30 |
|||||||||||||||
In millions | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Gains (losses) on derivatives recognized in OCI (effective portion) |
$ | (63 | ) | $ | 326 | $ | 328 | $ | 522 | |||||||
Less: Gains (losses) reclassified from accumulated OCI into income (effective portion) |
||||||||||||||||
Interest income |
61 | 80 | 190 | 220 | ||||||||||||
Noninterest income |
1 | 12 | (1 | ) | ||||||||||||
Total gains (losses) reclassified from accumulated OCI into income (effective portion) |
$ | 62 | $ | 92 | $ | 190 | $ | 219 | ||||||||
Net unrealized gains (losses) on cash flow hedge derivatives |
$ | (125 | ) | $ | 234 | $ | 138 | $ | 303 |
(a) | All cash flow hedge derivatives are interest rate contracts as of September 30, 2016 and September 30, 2015. |
(b) | The amount of cash flow hedge ineffectiveness recognized in income was not significant for the periods presented. |
The PNC Financial Services Group, Inc. Form 10-Q 85
Further detail regarding the notional amounts and fair values related to derivatives not designated in hedge relationships is presented in the following table:
Table 78: Derivatives Not Designated As Hedging Instruments under GAAP
September 30, 2016 | December 31, 2015 | |||||||||||||||||||||||
In millions | Notional/ Contract Amount |
Asset Fair Value (a) |
Liability Fair Value (b) |
Notional/ Contract Amount |
Asset Fair Value (a) |
Liability Fair Value (b) |
||||||||||||||||||
Derivatives used for residential mortgage banking activities: |
||||||||||||||||||||||||
Residential mortgage servicing |
||||||||||||||||||||||||
Interest rate contracts: |
||||||||||||||||||||||||
Swaps |
$ | 37,604 | $ | 1,369 | $ | 893 | $ | 37,505 | $ | 758 | $ | 416 | ||||||||||||
Swaptions |
1,231 | 13 | 7 | 650 | 27 | 14 | ||||||||||||||||||
Futures (c) |
18,428 | 17,653 | ||||||||||||||||||||||
Futures options |
6,000 | 1 | ||||||||||||||||||||||
Mortgage-backed securities commitments |
6,026 | 14 | 1 | 3,920 | 4 | 8 | ||||||||||||||||||
Subtotal |
63,289 | 1,396 | 901 | 65,728 | 789 | 439 | ||||||||||||||||||
Loan sales |
||||||||||||||||||||||||
Interest rate contracts: |
||||||||||||||||||||||||
Futures (c) |
15 | 20 | ||||||||||||||||||||||
Bond options |
200 | 200 | 2 | |||||||||||||||||||||
Mortgage-backed securities commitments |
6,546 | 8 | 19 | 6,363 | 16 | 8 | ||||||||||||||||||
Residential mortgage loan commitments |
2,231 | 32 | 1,580 | 16 | ||||||||||||||||||||
Subtotal |
8,992 | 40 | 19 | 8,163 | 34 | 8 | ||||||||||||||||||
Subtotal |
$ | 72,281 | $ | 1,436 | $ | 920 | $ | 73,891 | $ | 823 | $ | 447 | ||||||||||||
Derivatives used for commercial mortgage banking activities: |
||||||||||||||||||||||||
Interest rate contracts: |
||||||||||||||||||||||||
Swaps |
$ | 4,925 | $ | 136 | $ | 64 | $ | 3,945 | $ | 77 | $ | 46 | ||||||||||||
Swaptions |
439 | |||||||||||||||||||||||
Futures (c) |
3,322 | 18,454 | ||||||||||||||||||||||
Commercial mortgage loan commitments |
1,407 | 15 | 7 | 1,176 | 11 | 6 | ||||||||||||||||||
Subtotal |
9,654 | 151 | 71 | 24,014 | 88 | 52 | ||||||||||||||||||
Credit contracts |
35 | 77 | ||||||||||||||||||||||
Subtotal |
$ | 9,689 | $ | 151 | $ | 71 | $ | 24,091 | $ | 88 | $ | 52 | ||||||||||||
Derivatives used for customer-related activities: |
||||||||||||||||||||||||
Interest rate contracts: |
||||||||||||||||||||||||
Swaps |
$ | 168,512 | $ | 3,516 | $ | 3,520 | $ | 157,041 | $ | 2,507 | $ | 2,433 | ||||||||||||
Caps/floors Sold |
5,140 | 10 | 5,337 | 11 | ||||||||||||||||||||
Caps/floors Purchased |
6,462 | 19 | 6,383 | 18 | ||||||||||||||||||||
Swaptions |
4,773 | 150 | 6 | 4,363 | 86 | 13 | ||||||||||||||||||
Futures (c) |
3,077 | 1,673 | ||||||||||||||||||||||
Mortgage-backed securities commitments |
2,012 | 2 | 3 | 1,910 | 5 | 2 | ||||||||||||||||||
Subtotal |
189,976 | 3,687 | 3,539 | 176,707 | 2,616 | 2,459 | ||||||||||||||||||
Foreign exchange contracts |
12,064 | 185 | 159 | 10,888 | 194 | 198 | ||||||||||||||||||
Credit contracts |
6,397 | 3 | 7 | 5,026 | 2 | 4 | ||||||||||||||||||
Subtotal |
$ | 208,437 | $ | 3,875 | $ | 3,705 | $ | 192,621 | $ | 2,812 | $ | 2,661 | ||||||||||||
Derivatives used for other risk management activities: |
||||||||||||||||||||||||
Foreign exchange contracts |
$ | 3,061 | $ | 40 | $ | 25 | $ | 2,742 | $ | 59 | $ | 6 | ||||||||||||
Other contracts (d) |
2,853 | 377 | 2,557 | 462 | ||||||||||||||||||||
Subtotal |
$ | 5,914 | $ | 40 | $ | 402 | $ | 5,299 | $ | 59 | $ | 468 | ||||||||||||
Total derivatives not designated as hedging instruments |
$ | 296,321 | $ | 5,502 | $ | 5,098 | $ | 295,902 | $ | 3,782 | $ | 3,628 |
(a) | Included in Other assets on our Consolidated Balance Sheet. |
(b) | Included in Other liabilities on our Consolidated Balance Sheet. |
(c) | Futures contracts settle in cash daily and, therefore, no derivative asset or derivative liability is recognized on our Consolidated Balance Sheet. |
(d) | Includes PNCs obligation to fund a portion of certain BlackRock LTIP programs and the swaps entered into in connection with sales of a portion of Visa Class B common shares. |
86 The PNC Financial Services Group, Inc. Form 10-Q
Further detail regarding the gains (losses) on derivatives not designated in hedging relationships is presented in the following table:
Table 79: Gains (Losses) on Derivatives Not Designated As Hedging Instruments under GAAP
Three months ended September 30 |
Nine months ended September 30 |
|||||||||||||||
In millions | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Derivatives used for residential mortgage banking activities: |
||||||||||||||||
Residential mortgage servicing |
||||||||||||||||
Interest rate contracts |
$ | 7 | $ | 144 | $ | 343 | $ | 159 | ||||||||
Loan sales |
||||||||||||||||
Interest rate contracts |
16 | (6 | ) | 13 | 62 | |||||||||||
Gains (losses) included in residential mortgage banking activities (a) |
$ | 23 | $ | 138 | $ | 356 | $ | 221 | ||||||||
Derivatives used for commercial mortgage banking activities: |
||||||||||||||||
Interest rate contracts (b) (c) |
$ | (5 | ) | $ | 42 | $ | 75 | $ | 47 | |||||||
Gains (losses) from commercial mortgage banking activities |
$ | (5 | ) | $ | 42 | $ | 75 | $ | 47 | |||||||
Derivatives used for customer-related activities: |
||||||||||||||||
Interest rate contracts |
$ | 23 | $ | 10 | $ | 20 | $ | 44 | ||||||||
Foreign exchange contracts |
26 | 23 | 72 | 56 | ||||||||||||
Gains (losses) from customer-related activities (c) |
$ | 49 | $ | 33 | $ | 92 | $ | 100 | ||||||||
Derivatives used for other risk management activities: |
||||||||||||||||
Interest rate contracts |
$ | 1 | ||||||||||||||
Foreign exchange contracts |
$ | 26 | $ | 94 | $ | (3 | ) | 208 | ||||||||
Other contracts (d) |
(22 | ) | 47 | (88 | ) | 54 | ||||||||||
Gains (losses) from other risk management activities (c) |
$ | 4 | $ | 141 | $ | (91 | ) | $ | 263 | |||||||
Total gains (losses) from derivatives not designated as hedging instruments |
$ | 71 | $ | 354 | $ | 432 | $ | 631 |
(a) | Included in Residential mortgage noninterest income. |
(b) | Included in Corporate services noninterest income. |
(c) | Included in Other noninterest income. |
(d) | Includes BlackRock LTIP funding obligation and the swaps entered into in connection with sales of a portion of Visa Class B common shares. |
The PNC Financial Services Group, Inc. Form 10-Q 87
Table 80: Derivative Assets and Liabilities Offsetting
Gross Fair Value |
Amounts Offset on the Consolidated Balance Sheet |
Net Fair Value |
Securities Under Master |
Net Amounts |
||||||||||||||||||||
September 30, 2016 In millions |
Fair Value Offset Amount |
Cash Collateral |
||||||||||||||||||||||
Derivative assets |
||||||||||||||||||||||||
Interest rate contracts: |
||||||||||||||||||||||||
Cleared |
$ | 2,002 | $ | 1,793 | $ | 184 | $ | 25 | $ | 25 | ||||||||||||||
Over-the-counter |
4,750 | 1,844 | 557 | 2,349 | $ | 314 | 2,035 | |||||||||||||||||
Foreign exchange contracts |
392 | 213 | 40 | 139 | 139 | |||||||||||||||||||
Credit contracts |
3 | 1 | 1 | 1 | 1 | |||||||||||||||||||
Total derivative assets |
$ | 7,147 | $ | 3,851 | $ | 782 | $ | 2,514 | (a) | $ | 314 | $ | 2,200 | |||||||||||
Derivative liabilities |
||||||||||||||||||||||||
Interest rate contracts: |
||||||||||||||||||||||||
Cleared |
$ | 2,192 | $ | 1,794 | $ | 376 | $ | 22 | $ | 22 | ||||||||||||||
Over-the-counter |
2,647 | 1,947 | 643 | 57 | 57 | |||||||||||||||||||
Foreign exchange contracts |
184 | 105 | 24 | 55 | 55 | |||||||||||||||||||
Credit contracts |
7 | 5 | 2 | |||||||||||||||||||||
Other contracts |
377 | 377 | 377 | |||||||||||||||||||||
Total derivative liabilities |
$ | 5,407 | $ | 3,851 | $ | 1,045 | $ | 511 | (b) | $ | 511 | |||||||||||||
December 31, 2015 |
||||||||||||||||||||||||
In millions |
||||||||||||||||||||||||
Derivative assets |
||||||||||||||||||||||||
Interest rate contracts: |
||||||||||||||||||||||||
Cleared |
$ | 1,003 | $ | 779 | $ | 195 | $ | 29 | $ | 29 | ||||||||||||||
Over-the-counter |
3,652 | 1,645 | 342 | 1,665 | $ | 178 | 1,487 | |||||||||||||||||
Foreign exchange contracts |
284 | 129 | 13 | 142 | 2 | 140 | ||||||||||||||||||
Credit contracts |
2 | 1 | 1 | |||||||||||||||||||||
Total derivative assets |
$ | 4,941 | $ | 2,554 | $ | 551 | $ | 1,836 | (a) | $ | 180 | $ | 1,656 | |||||||||||
Derivative liabilities |
||||||||||||||||||||||||
Interest rate contracts: |
||||||||||||||||||||||||
Cleared |
$ | 855 | $ | 779 | $ | 57 | $ | 19 | $ | 19 | ||||||||||||||
Exchange-traded |
1 | 1 | 1 | |||||||||||||||||||||
Over-the-counter |
2,276 | 1,687 | 530 | 59 | 59 | |||||||||||||||||||
Foreign exchange contracts |
204 | 85 | 20 | 99 | 99 | |||||||||||||||||||
Credit contracts |
4 | 3 | 1 | |||||||||||||||||||||
Other contracts |
462 | 462 | 462 | |||||||||||||||||||||
Total derivative liabilities |
$ | 3,802 | $ | 2,554 | $ | 608 | $ | 640 | (b) | $ | 640 |
(a) | Represents the net amount of derivative assets included in Other assets on our Consolidated Balance Sheet. |
(b) | Represents the net amount of derivative liabilities included in Other liabilities on our Consolidated Balance Sheet. |
The table above includes over-the-counter (OTC) derivatives, cleared derivatives, and exchange-traded derivatives. OTC derivatives represent contracts executed bilaterally with counterparties that are not settled through an organized exchange or cleared through a central clearing house. The majority of OTC derivatives are governed by ISDA documentation or other legally enforceable industry standard master netting agreements. Cleared derivatives represent contracts executed bilaterally with counterparties in the OTC market that are novated to a central clearing house who then becomes our counterparty. Exchange-traded derivatives represent standardized futures and options contracts executed directly on an organized exchange.
In addition to using master netting agreements and other collateral agreements to reduce credit risk associated with derivative instruments, we also seek to manage credit risk by evaluating credit ratings of counterparties and by using internal credit analysis, limits, and monitoring procedures.
88 The PNC Financial Services Group, Inc. Form 10-Q
Table 81: Basic and Diluted Earnings per Common Share
Three months ended September 30 |
Nine months ended September 30 |
|||||||||||||||
In millions, except per share data | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Basic |
||||||||||||||||
Net income |
$ | 1,006 | $ | 1,073 | $ | 2,938 | $ | 3,121 | ||||||||
Less: |
||||||||||||||||
Net income (loss) attributable to noncontrolling interests |
18 | 18 | 60 | 23 | ||||||||||||
Preferred stock dividends and discount accretion and redemptions |
64 | 64 | 172 | 182 | ||||||||||||
Net income attributable to common shares |
924 | 991 | 2,706 | 2,916 | ||||||||||||
Less: |
||||||||||||||||
Dividends and undistributed earnings allocated to participating securities |
7 | 19 | 2 | |||||||||||||
Net income attributable to basic common shares |
$ | 917 | $ | 991 | $ | 2,687 | $ | 2,914 | ||||||||
Basic weighted-average common shares outstanding |
490 | 512 | 496 | 516 | ||||||||||||
Basic earnings per common share (a) |
$ | 1.87 | $ | 1.93 | $ | 5.41 | $ | 5.64 | ||||||||
Diluted |
||||||||||||||||
Net income attributable to basic common shares |
$ | 917 | $ | 991 | $ | 2,687 | $ | 2,914 | ||||||||
Less: Impact of BlackRock earnings per share dilution |
4 | 4 | 10 | 14 | ||||||||||||
Net income attributable to diluted common shares |
$ | 913 | $ | 987 | $ | 2,677 | $ | 2,900 | ||||||||
Basic weighted-average common shares outstanding |
490 | 512 | 496 | 516 | ||||||||||||
Dilutive potential common shares |
6 | 8 | 6 | 9 | ||||||||||||
Diluted weighted-average common shares outstanding |
496 | 520 | 502 | 525 | ||||||||||||
Diluted earnings per common share (a) |
$ | 1.84 | $ | 1.90 | $ | 5.33 | $ | 5.52 |
(a) | Basic and diluted earnings per share under the two-class method are determined on net income reported on the income statement less earnings allocated to nonvested restricted shares and restricted share units with nonforfeitable dividends and dividend rights (participating securities). |
The PNC Financial Services Group, Inc. Form 10-Q 89
NOTE 11 TOTAL EQUITY AND OTHER COMPREHENSIVE INCOME
Activity in total equity for the first nine months of 2015 and 2016 follows:
Table 82: Rollforward of Total Equity
Shareholders Equity | ||||||||||||||||||||||||||||||||||||
In millions | Shares Outstanding Common Stock |
Common Stock |
Capital Surplus Preferred |
Capital Surplus Common |
Retained Earnings |
Accumulated Other Comprehensive Income (Loss) |
Treasury Stock |
Non- controlling |
Total Equity |
|||||||||||||||||||||||||||
Balance at January 1, 2015 |
523 | $ | 2,705 | $ | 3,946 | $ | 12,627 | $ | 26,200 | $ | 503 | $ | (1,430 | ) | $ | 1,523 | $ | 46,074 | ||||||||||||||||||
Net income |
3,098 | 23 | 3,121 | |||||||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax |
112 | 112 | ||||||||||||||||||||||||||||||||||
Cash dividends declared |
||||||||||||||||||||||||||||||||||||
Common ($1.50 per share) |
(779 | ) | (779 | ) | ||||||||||||||||||||||||||||||||
Preferred |
(178 | ) | (178 | ) | ||||||||||||||||||||||||||||||||
Preferred stock discount accretion |
4 | (4 | ) | |||||||||||||||||||||||||||||||||
Common stock activity |
1 | 3 | 36 | 39 | ||||||||||||||||||||||||||||||||
Treasury stock activity |
(14 | ) | (58 | ) | (1,407 | ) | (1,465 | ) | ||||||||||||||||||||||||||||
Preferred stock redemption Series K |
(500 | ) | (500 | ) | ||||||||||||||||||||||||||||||||
Other |
70 | (216 | ) | (146 | ) | |||||||||||||||||||||||||||||||
Balance at September 30, 2015 (a) |
510 | $ | 2,708 | $ | 3,450 | $ | 12,675 | $ | 28,337 | $ | 615 | $ | (2,837 | ) | $ | 1,330 | $ | 46,278 | ||||||||||||||||||
Balance at January 1, 2016 |
504 | $ | 2,708 | $ | 3,452 | $ | 12,745 | $ | 29,043 | $ | 130 | $ | (3,368 | ) | $ | 1,270 | $ | 45,980 | ||||||||||||||||||
Net income |
2,878 | 60 | 2,938 | |||||||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax |
516 | 516 | ||||||||||||||||||||||||||||||||||
Cash dividends declared |
||||||||||||||||||||||||||||||||||||
Common ($1.57 per share) |
(791 | ) | (791 | ) | ||||||||||||||||||||||||||||||||
Preferred |
(168 | ) | (168 | ) | ||||||||||||||||||||||||||||||||
Preferred stock discount accretion |
4 | (4 | ) | |||||||||||||||||||||||||||||||||
Common stock activity (b) |
1 | 10 | 11 | |||||||||||||||||||||||||||||||||
Treasury stock activity |
(16 | ) | (23 | ) | (1,397 | ) | (1,420 | ) | ||||||||||||||||||||||||||||
Other |
(29 | ) | (192 | ) | (221 | ) | ||||||||||||||||||||||||||||||
Balance at September 30, 2016 (a) |
488 | $ | 2,709 | $ | 3,456 | $ | 12,703 | $ | 30,958 | $ | 646 | $ | (4,765 | ) | $ | 1,138 | $ | 46,845 |
(a) | The par value of our preferred stock outstanding was less than $.5 million at each date and, therefore, is excluded from this presentation. |
(b) | Common stock activity totaled less than .5 million shares issued. |
Warrants
We had 13.4 million warrants outstanding at both September 30, 2016 and December 31, 2015. Each warrant entitles the holder to purchase one share of PNC common stock at an exercise price of $67.33 per share. In accordance with the terms of the warrants, the warrants are exercised on a non-cash net basis with the warrant holder receiving PNC common shares determined based on the excess of the market price of PNC common stock on the exercise date over the exercise price of the warrant. The outstanding warrants will expire as of December 31, 2018, and are considered in the calculation of diluted earnings per common share in Note 10 Earnings Per Share in this Report.
90 The PNC Financial Services Group, Inc. Form 10-Q
Details of other comprehensive income (loss) are as follows:
Table 83: Other Comprehensive Income
Three Months Ended September 30 |
Nine Months Ended September 30 |
|||||||||||||||
In millions | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Net unrealized gains (losses) on non-OTTI securities |
||||||||||||||||
Increase in net unrealized gains (losses) on non-OTTI securities |
$ | (14 | ) | $ | 139 | $ | 791 | $ | (75 | ) | ||||||
Less: Net gains (losses) realized as a yield adjustment reclassified to investment securities interest income |
5 | 6 | 19 | 20 | ||||||||||||
Less: Net gains (losses) realized on sales of securities reclassified to noninterest income |
6 | (21 | ) | 20 | 42 | |||||||||||
Net increase (decrease), pre-tax |
(25 | ) | 154 | 752 | (137 | ) | ||||||||||
Effect of income taxes |
10 | (57 | ) | (275 | ) | 50 | ||||||||||
Net increase (decrease), after-tax |
(15 | ) | 97 | 477 | (87 | ) | ||||||||||
Net unrealized gains (losses) on OTTI securities |
||||||||||||||||
Increase in net unrealized gains (losses) on OTTI securities |
38 | 3 | 16 | 8 | ||||||||||||
Less: OTTI losses realized on securities reclassified to noninterest income |
(1 | ) | (1 | ) | (3 | ) | ||||||||||
Net increase (decrease), pre-tax |
38 | 4 | 17 | 11 | ||||||||||||
Effect of income taxes |
(14 | ) | (1 | ) | (6 | ) | (4 | ) | ||||||||
Net increase (decrease), after-tax |
24 | 3 | 11 | 7 | ||||||||||||
Net unrealized gains (losses) on cash flow hedge derivatives |
||||||||||||||||
Increase in net unrealized gains (losses) on cash flow hedge derivatives |
(63 | ) | 326 | 328 | 522 | |||||||||||
Less: Net gains (losses) realized as a yield adjustment reclassified to loan interest income |
51 | 74 | 167 | 202 | ||||||||||||
Less: Net gains (losses) realized as a yield adjustment reclassified to investment securities interest income |
10 | 6 | 23 | 18 | ||||||||||||
Less: Net gains (losses) realized on sales of securities reclassified to noninterest income |
1 | 12 | (1 | ) | ||||||||||||
Net increase (decrease), pre-tax |
(125 | ) | 234 | 138 | 303 | |||||||||||
Effect of income taxes |
45 | (86 | ) | (51 | ) | (111 | ) | |||||||||
Net increase (decrease), after-tax |
(80 | ) | 148 | 87 | 192 | |||||||||||
Pension and other postretirement benefit plan adjustments |
||||||||||||||||
Net pension and other postretirement benefit activity |
(5 | ) | 36 | |||||||||||||
Amortization of actuarial loss (gain) reclassified to other noninterest expense |
13 | 10 | 37 | 28 | ||||||||||||
Amortization of prior service cost (credit) reclassified to other noninterest expense |
(2 | ) | (3 | ) | (6 | ) | (7 | ) | ||||||||
Net increase (decrease), pre-tax |
11 | 7 | 26 | 57 | ||||||||||||
Effect of income taxes |
(5 | ) | (2 | ) | (10 | ) | (20 | ) | ||||||||
Net increase (decrease), after-tax |
6 | 5 | 16 | 37 | ||||||||||||
Other |
||||||||||||||||
PNCs portion of BlackRocks OCI |
(28 | ) | (40 | ) | (34 | ) | ||||||||||
Net investment hedge derivatives |
27 | 43 | 136 | 32 | ||||||||||||
Foreign currency translation adjustments and other (a) |
(24 | ) | (44 | ) | (136 | ) | (35 | ) | ||||||||
Net increase (decrease), pre-tax |
(25 | ) | (1 | ) | (40 | ) | (37 | ) | ||||||||
Effect of income taxes (a) |
(16 | ) | (35 | ) | ||||||||||||
Net increase (decrease), after-tax |
(25 | ) | (17 | ) | (75 | ) | (37 | ) | ||||||||
Total other comprehensive income, pre-tax |
(126 | ) | 398 | 893 | 197 | |||||||||||
Total other comprehensive income, tax effect |
36 | (162 | ) | (377 | ) | (85 | ) | |||||||||
Total other comprehensive income, after-tax |
$ | (90 | ) | $ | 236 | $ | 516 | $ | 112 |
(a) | The earnings of PNCs Luxembourg-UK lending business have been indefinitely reinvested; therefore, no U.S. deferred income tax has been recorded on the foreign currency translation of the investment. |
The PNC Financial Services Group, Inc. Form 10-Q 91
Table 84: Accumulated Other Comprehensive Income (Loss) Components
In millions, after-tax | Net
unrealized gains (losses) on non-OTTI securities |
Net unrealized gains (losses) on OTTI securities |
Net unrealized gains (losses) on cash flow hedge derivatives |
Pension and other postretirement benefit plan adjustments |
Other | Total | ||||||||||||||||||
Balance at June 30, 2015 |
$ | 463 | $ | 78 | $ | 394 | $ | (488 | ) | $ | (68 | ) | $ | 379 | ||||||||||
Net activity |
97 | 3 | 148 | 5 | (17 | ) | 236 | |||||||||||||||||
Balance at September 30, 2015 |
$ | 560 | $ | 81 | $ | 542 | $ | (483 | ) | $ | (85 | ) | $ | 615 | ||||||||||
Balance at June 30, 2016 |
$ | 778 | $ | 53 | $ | 597 | $ | (544 | ) | $ | (148 | ) | $ | 736 | ||||||||||
Net activity |
(15 | ) | 24 | (80 | ) | 6 | (25 | ) | (90 | ) | ||||||||||||||
Balance at September 30, 2016 |
$ | 763 | $ | 77 | $ | 517 | $ | (538 | ) | $ | (173 | ) | $ | 646 | ||||||||||
Balance at December 31, 2014 |
$ | 647 | $ | 74 | $ | 350 | $ | (520 | ) | $ | (48 | ) | $ | 503 | ||||||||||
Net activity |
(87 | ) | 7 | 192 | 37 | (37 | ) | 112 | ||||||||||||||||
Balance at September 30, 2015 |
$ | 560 | $ | 81 | $ | 542 | $ | (483 | ) | $ | (85 | ) | $ | 615 | ||||||||||
Balance at December 31, 2015 |
$ | 286 | $ | 66 | $ | 430 | $ | (554 | ) | $ | (98 | ) | $ | 130 | ||||||||||
Net activity |
477 | 11 | 87 | 16 | (75 | ) | 516 | |||||||||||||||||
Balance at September 30, 2016 |
$ | 763 | $ | 77 | $ | 517 | $ | (538 | ) | $ | (173 | ) | $ | 646 |
92 The PNC Financial Services Group, Inc. Form 10-Q
The PNC Financial Services Group, Inc. Form 10-Q 93
whom we may have indemnification obligations, whether in the proceedings or other matters described above or otherwise, will have a material adverse effect on our results of operations in any future reporting period, which will depend on, among other things, the amount of the loss resulting from the claim and the amount of income otherwise reported for the reporting period.
See Note 21 Commitments and Guarantees in Part II, Item 8 of our 2015 Form 10-K for additional information regarding the Visa indemnification and our other obligations to provide indemnification, including to current and former officers, directors, employees and agents of PNC and companies we have acquired.
NOTE 13 COMMITMENTS AND GUARANTEES
Commitments
In the normal course of business, we have various commitments outstanding, certain of which are not included on our Consolidated Balance Sheet. The following table presents our outstanding commitments to extend credit along with significant other commitments as of September 30, 2016 and December 31, 2015, respectively.
Table 85: Commitments to Extend Credit and Other Commitments
In millions | September 30 2016 |
December 31 2015 |
||||||
Commitments to extend credit |
||||||||
Total commercial lending |
$ | 104,124 | $ | 101,252 | ||||
Home equity lines of credit |
17,316 | 17,268 | ||||||
Credit card |
21,907 | 19,937 | ||||||
Other |
4,493 | 4,032 | ||||||
Total commitments to extend credit |
147,840 | 142,489 | ||||||
Net outstanding standby letters of credit (a) |
8,760 | 8,765 | ||||||
Reinsurance agreements (b) |
1,880 | 2,010 | ||||||
Standby bond purchase agreements (c) |
868 | 911 | ||||||
Other commitments (d) |
980 | 966 | ||||||
Total commitments to extend credit and other commitments |
$ | 160,328 | $ | 155,141 |
(a) | Net outstanding standby letters of credit include $4.4 billion and $4.7 billion which support remarketing programs at September 30, 2016 and December 31, 2015, respectively. |
(b) | Represents aggregate maximum exposure up to the specified limits of the reinsurance contracts, and reflects estimates based on availability of financial information from insurance carriers. As of September 30, 2016, the aggregate maximum exposure amount comprised $1.6 billion for accidental death & dismemberment contracts and $.3 billion for credit life, accident & health contracts. Comparable amounts at December 31, 2015 were $1.6 billion and $.4 billion, respectively. |
(c) | We enter into standby bond purchase agreements to support municipal bond obligations. |
(d) | Includes $.4 billion and $.5 billion related to investments in qualified affordable housing projects at September 30, 2016 and December 31, 2015, respectively. |
Commitments to Extend Credit
Commitments to extend credit, or net unfunded loan commitments, represent arrangements to lend funds or provide liquidity subject to specified contractual conditions. These commitments generally have fixed expiration dates, may require payment of a fee, and contain termination clauses in the event the customers credit quality deteriorates. Based on our historical experience, some commitments expire unfunded, and therefore cash requirements are substantially less than the total commitment.
Net Outstanding Standby Letters of Credit
We issue standby letters of credit and share in the risk of standby letters of credit issued by other financial institutions, in each case to support obligations of our customers to third parties, such as insurance requirements and the facilitation of transactions involving capital markets product execution. Internal credit ratings related to our net outstanding standby letters of credit were as follows:
Table 86: Internal Credit Ratings Related to Net Outstanding Standby Letters of Credit
September 30 2016 |
December 31 2015 |
|||||
Internal credit ratings (as a percentage of portfolio): |
||||||
Pass (a) |
92 | % | 93% | |||
Below pass (b) |
8 | % | 7% |
(a) | Indicates that expected risk of loss is currently low. |
(b) | Indicates a higher degree of risk of default. |
94 The PNC Financial Services Group, Inc. Form 10-Q
The PNC Financial Services Group, Inc. Form 10-Q 95
Table 87: Resale and Repurchase Agreements Offsetting
In millions | Gross Resale/ Repurchase Agreements |
Amounts Offset on the Consolidated Balance Sheet |
Net Resale/ Repurchase Agreements (a) |
Securities Collateral Held/Pledged Under Master Netting Agreements (b) |
Net Amounts | |||||||||||||||
Resale Agreements |
||||||||||||||||||||
September 30, 2016 |
$ | 637 | $ | 637 | $ | 563 | $ | 74 | (c) | |||||||||||
December 31, 2015 |
$ | 1,082 | $ | 1,082 | $ | 1,008 | $ | 74 | (c) | |||||||||||
Repurchase Agreements (d) |
||||||||||||||||||||
September 30, 2016 |
$ | 1,231 | $ | 1,231 | $ | 532 | $ | 699 | (e) | |||||||||||
December 31, 2015 |
$ | 1,767 | $ | 1,767 | $ | 1,014 | $ | 753 | (e) |
(a) | Resale agreements are included on the Consolidated Balance Sheet in Federal funds sold and resale agreements. Repurchase agreements are included on the Consolidated Balance Sheet in Federal funds purchased and repurchase agreements. |
(b) | Represents the fair value of securities collateral purchased or sold, up to the amount owed under the agreement, for agreements supported by a legally enforceable master netting agreement. |
(c) | Represents certain long term resale agreements which are fully collateralized but do not have the benefits of a netting opinion and, therefore, might be subject to a stay in insolvency proceedings and therefore are not eligible under ASC 210-20 for netting. |
(d) | Repurchase agreements have remaining contractual maturities that are classified as overnight or continuous. As of September 30, 2016 and December 31, 2015, the collateral pledged under these agreements consisted primarily of residential mortgage-backed agency securities. |
(e) | Represents overnight repurchase agreements entered into with municipalities, pension plans, and certain trusts and insurance companies which are fully collateralized but do not have the benefits of a netting opinion and, therefore, might be subject to a stay in insolvency proceedings and therefore are not eligible under ASC 210-20 for netting. There were no long term repurchase agreements as of September 30, 2016 and December 31, 2015. |
96 The PNC Financial Services Group, Inc. Form 10-Q
The PNC Financial Services Group, Inc. Form 10-Q 97
Table 88: Results Of Businesses
Three months ended September 30 In millions |
Retail Banking |
Corporate & Institutional Banking |
Asset Management Group |
Residential Mortgage Banking |
BlackRock | Non-Strategic Assets Portfolio |
Other | Consolidated (a) | ||||||||||||||||||||||||
2016 |
||||||||||||||||||||||||||||||||
Income Statement |
||||||||||||||||||||||||||||||||
Net interest income |
$ | 1,120 | $ | 840 | $ | 74 | $ | 28 | $ | 72 | $ | (39 | ) | $ | 2,095 | |||||||||||||||||
Noninterest income |
527 | 517 | 220 | 163 | $ | 189 | 8 | 110 | 1,734 | |||||||||||||||||||||||
Total revenue |
1,647 | 1,357 | 294 | 191 | 189 | 80 | 71 | 3,829 | ||||||||||||||||||||||||
Provision for credit losses (benefit) |
104 | 12 | (3 | ) | (22 | ) | (4 | ) | 87 | |||||||||||||||||||||||
Depreciation and amortization |
40 | 35 | 11 | 3 | 120 | 209 | ||||||||||||||||||||||||||
Other noninterest expense |
1,151 | 520 | 195 | 167 | 16 | 136 | 2,185 | |||||||||||||||||||||||||
Income (loss) before income taxes and noncontrolling interests |
352 | 790 | 91 | 21 | 189 | 86 | (181 | ) | 1,348 | |||||||||||||||||||||||
Income taxes (benefit) |
129 | 253 | 33 | 8 | 41 | 32 | (154 | ) | 342 | |||||||||||||||||||||||
Net income (loss) |
$ | 223 | $ | 537 | $ | 58 | $ | 13 | $ | 148 | $ | 54 | $ | (27 | ) | $ | 1,006 | |||||||||||||||
Average Assets (b) |
$ | 71,219 | $ | 139,806 | $ | 7,588 | $ | 6,160 | $ | 7,026 | $ | 5,302 | $ | 126,769 | $ | 363,870 | ||||||||||||||||
2015 |
||||||||||||||||||||||||||||||||
Income Statement |
||||||||||||||||||||||||||||||||
Net interest income |
$ | 1,068 | $ | 855 | $ | 71 | $ | 31 | $ | 90 | $ | (53 | ) | $ | 2,062 | |||||||||||||||||
Noninterest income |
574 | 476 | 207 | 135 | $ | 181 | 16 | 124 | 1,713 | |||||||||||||||||||||||
Total revenue |
1,642 | 1,331 | 278 | 166 | 181 | 106 | 71 | 3,775 | ||||||||||||||||||||||||
Provision for credit losses (benefit) |
57 | 46 | (2 | ) | 2 | (25 | ) | 3 | 81 | |||||||||||||||||||||||
Depreciation and amortization |
42 | 36 | 10 | 4 | 109 | 201 | ||||||||||||||||||||||||||
Other noninterest expense |
1,148 | 497 | 201 | 167 | 23 | 115 | 2,151 | |||||||||||||||||||||||||
Income (loss) before income taxes and noncontrolling interests |
395 | 752 | 69 | (7 | ) | 181 | 108 | (156 | ) | 1,342 | ||||||||||||||||||||||
Income taxes (benefit) |
144 | 250 | 25 | (3 | ) | 42 | 40 | (229 | ) | 269 | ||||||||||||||||||||||
Net income (loss) |
$ | 251 | $ | 502 | $ | 44 | $ | (4 | ) | $ | 139 | $ | 68 | $ | 73 | $ | 1,073 | |||||||||||||||
Average Assets (b) |
$ | 72,916 | $ | 131,613 | $ | 7,902 | $ | 6,513 | $ | 6,813 | $ | 6,460 | $ | 126,370 | $ | 358,587 |
Nine months ended September 30 In millions |
Retail Banking |
Corporate & Institutional Banking |
Asset Management Group |
Residential Mortgage Banking |
BlackRock | Non-Strategic Assets Portfolio |
Other | Consolidated (a) | ||||||||||||||||||||||||
2016 |
||||||||||||||||||||||||||||||||
Income Statement |
||||||||||||||||||||||||||||||||
Net interest income |
$ | 3,350 | $ | 2,500 | $ | 227 | $ | 81 | $ | 220 | $ | (117 | ) | $ | 6,261 | |||||||||||||||||
Noninterest income |
1,628 | 1,484 | 636 | 450 | $ | 500 | 35 | 294 | 5,027 | |||||||||||||||||||||||
Total revenue |
4,978 | 3,984 | 863 | 531 | 500 | 255 | 177 | 11,288 | ||||||||||||||||||||||||
Provision for credit losses (benefit) |
210 | 188 | (16 | ) | (16 | ) | 366 | |||||||||||||||||||||||||
Depreciation and amortization |
121 | 107 | 34 | 8 | 356 | 626 | ||||||||||||||||||||||||||
Other noninterest expense |
3,388 | 1,518 | 584 | 450 | 57 | 412 | 6,409 | |||||||||||||||||||||||||
Income (loss) before income taxes and noncontrolling interests |
1,259 | 2,171 | 245 | 73 | 500 | 214 | (575 | ) | 3,887 | |||||||||||||||||||||||
Income taxes (benefit) |
461 | 713 | 90 | 27 | 110 | 79 | (531 | ) | 949 | |||||||||||||||||||||||
Net income (loss) |
$ | 798 | $ | 1,458 | $ | 155 | $ | 46 | $ | 390 | $ | 135 | $ | (44 | ) | $ | 2,938 | |||||||||||||||
Average Assets (b) |
$ | 71,658 | $ | 137,884 | $ | 7,743 | $ | 6,078 | $ | 7,026 | $ | 5,580 | $ | 123,638 | $ | 359,607 | ||||||||||||||||
2015 |
||||||||||||||||||||||||||||||||
Income Statement |
||||||||||||||||||||||||||||||||
Net interest income |
$ | 3,150 | $ | 2,515 | $ | 215 | $ | 91 | $ | 302 | $ | (87 | ) | $ | 6,186 | |||||||||||||||||
Noninterest income |
1,652 | 1,397 | 658 | 488 | $ | 532 | 34 | 425 | 5,186 | |||||||||||||||||||||||
Total revenue |
4,802 | 3,912 | 873 | 579 | 532 | 336 | 338 | 11,372 | ||||||||||||||||||||||||
Provision for credit losses (benefit) |
151 | 83 | 11 | 2 | (61 | ) | (5 | ) | 181 | |||||||||||||||||||||||
Depreciation and amortization |
127 | 109 | 33 | 11 | 315 | 595 | ||||||||||||||||||||||||||
Other noninterest expense |
3,431 | 1,485 | 603 | 499 | 73 | 381 | 6,472 | |||||||||||||||||||||||||
Income (loss) before income taxes and noncontrolling interests |
1,093 | 2,235 | 226 | 67 | 532 | 324 | (353 | ) | 4,124 | |||||||||||||||||||||||
Income taxes (benefit) |
399 | 743 | 83 | 24 | 125 | 119 | (490 | ) | 1,003 | |||||||||||||||||||||||
Net income |
$ | 694 | $ | 1,492 | $ | 143 | $ | 43 | $ | 407 | $ | 205 | $ | 137 | $ | 3,121 | ||||||||||||||||
Average Assets (b) |
$ | 73,430 | $ | 131,678 | $ | 7,922 | $ | 6,962 | $ | 6,813 | $ | 6,880 | $ | 119,448 | $ | 353,133 |
(a) | There were no material intersegment revenues for the three and nine months ended September 30, 2016 and 2015. |
(b) | Period-end balances for BlackRock. |
98 The PNC Financial Services Group, Inc. Form 10-Q
On November 1, 2016, we issued 525,000 depositary shares, each representing a 1/100th interest in a share of our Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series S, in an underwritten public offering resulting in gross proceeds of $525 million to us before commissions and expenses. We issued 5,250 shares of Series S Preferred Stock to the depositary in this transaction. We intend to use the net proceeds from the sale of the depositary shares for general corporate purposes, which may include advances to our subsidiaries to finance their activities, repayment of outstanding indebtedness, and repurchases and redemptions of issued and outstanding securities of PNC and its subsidiaries.
The PNC Financial Services Group, Inc. Form 10-Q 99
STATISTICAL INFORMATION (UNAUDITED)
THE PNC FINANCIAL SERVICES GROUP, INC.
AVERAGE CONSOLIDATED BALANCE SHEET AND NET INTEREST ANALYSIS (a) (b) (c)
Nine months ended September 30 | ||||||||||||||||||||||||
2016 | 2015 | |||||||||||||||||||||||
Taxable-equivalent basis Dollars in millions |
Average Balances |
Interest Income/ Expense |
Average Yields/ Rates |
Average Balances |
Interest Income/ Expense |
Average Yields/ Rates |
||||||||||||||||||
Assets |
||||||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||
Investment securities |
||||||||||||||||||||||||
Securities available for sale |
||||||||||||||||||||||||
Residential mortgage-backed |
||||||||||||||||||||||||
Agency |
$ | 25,129 | $ | 466 | 2.47 | % | $ | 20,560 | $ | 388 | 2.52% | |||||||||||||
Non-agency |
3,717 | 133 | 4.75 | % | 4,471 | 157 | 4.68% | |||||||||||||||||
Commercial mortgage-backed |
6,399 | 131 | 2.73 | % | 6,258 | 147 | 3.14% | |||||||||||||||||
Asset-backed |
5,661 | 96 | 2.27 | % | 5,219 | 83 | 2.12% | |||||||||||||||||
U.S. Treasury and government agencies |
9,846 | 109 | 1.46 | % | 5,640 | 54 | 1.26% | |||||||||||||||||
Other |
5,006 | 113 | 3.00 | % | 4,253 | 111 | 3.46% | |||||||||||||||||
Total securities available for sale |
55,758 | 1,048 | 2.50 | % | 46,401 | 940 | 2.70% | |||||||||||||||||
Securities held to maturity |
||||||||||||||||||||||||
Residential mortgage-backed |
10,215 | 218 | 2.85 | % | 7,865 | 181 | 3.07% | |||||||||||||||||
Commercial mortgage-backed |
1,747 | 47 | 3.55 | % | 2,009 | 58 | 3.82% | |||||||||||||||||
Asset-backed |
708 | 10 | 1.91 | % | 744 | 9 | 1.54% | |||||||||||||||||
U.S. Treasury and government agencies |
262 | 7 | 3.80 | % | 252 | 7 | 3.80% | |||||||||||||||||
Other |
2,016 | 87 | 5.77 | % | 2,307 | 89 | 5.19% | |||||||||||||||||
Total securities held to maturity |
14,948 | 369 | 3.29 | % | 13,177 | 344 | 3.49% | |||||||||||||||||
Total investment securities |
70,706 | 1,417 | 2.67 | % | 59,578 | 1,284 | 2.87% | |||||||||||||||||
Loans |
||||||||||||||||||||||||
Commercial |
99,795 | 2,331 | 3.07 | % | 98,053 | 2,230 | 3.00% | |||||||||||||||||
Commercial real estate |
28,555 | 717 | 3.30 | % | 24,659 | 659 | 3.52% | |||||||||||||||||
Equipment lease financing |
7,485 | 204 | 3.64 | % | 7,593 | 196 | 3.45% | |||||||||||||||||
Consumer |
57,612 | 1,852 | 4.29 | % | 60,426 | 1,887 | 4.17% | |||||||||||||||||
Residential real estate |
14,677 | 520 | 4.72 | % | 14,391 | 523 | 4.85% | |||||||||||||||||
Total loans |
208,124 | 5,624 | 3.58 | % | 205,122 | 5,495 | 3.55% | |||||||||||||||||
Interest-earning deposits with banks |
26,691 | 100 | .50 | % | 33,380 | 63 | .25% | |||||||||||||||||
Loans held for sale |
1,737 | 55 | 4.20 | % | 2,128 | 68 | 4.25% | |||||||||||||||||
Federal funds sold and resale agreements |
1,127 | 4 | .53 | % | 1,737 | 4 | .25% | |||||||||||||||||
Other |
4,933 | 144 | 3.89 | % | 5,183 | 199 | 5.13% | |||||||||||||||||
Total interest-earning assets/interest income |
313,318 | 7,344 | 3.11 | % | 307,128 | 7,113 | 3.08% | |||||||||||||||||
Noninterest-earning assets: |
||||||||||||||||||||||||
Allowance for loan and lease losses |
(2,699 | ) | (3,297 | ) | ||||||||||||||||||||
Cash and due from banks |
3,996 | 3,969 | ||||||||||||||||||||||
Other |
44,992 | 45,333 | ||||||||||||||||||||||
Total assets |
$ | 359,607 | $ | 353,133 | ||||||||||||||||||||
Liabilities and Equity |
||||||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Interest-bearing deposits |
||||||||||||||||||||||||
Money market |
$ | 72,960 | 111 | .20 | % | $ | 82,151 | 163 | .27% | |||||||||||||||
Demand |
51,854 | 29 | .07 | % | 46,269 | 19 | .05% | |||||||||||||||||
Savings |
27,770 | 82 | .40 | % | 13,663 | 17 | .17% | |||||||||||||||||
Retail certificates of deposit |
17,236 | 91 | .70 | % | 18,422 | 95 | .69% | |||||||||||||||||
Time deposits in foreign offices and other time |
1,815 | 3 | .25 | % | 2,285 | 3 | .18% | |||||||||||||||||
Total interest-bearing deposits |
171,635 | 316 | .25 | % | 162,790 | 297 | .24% | |||||||||||||||||
Borrowed funds |
||||||||||||||||||||||||
Federal funds purchased and repurchase agreements |
1,924 | 4 | .29 | % | 2,708 | 3 | .13% | |||||||||||||||||
Federal Home Loan Bank borrowings |
18,694 | 110 | .78 | % | 21,556 | 76 | .47% | |||||||||||||||||
Bank notes and senior debt |
21,990 | 266 | 1.59 | % | 17,087 | 165 | 1.27% | |||||||||||||||||
Subordinated debt |
8,337 | 201 | 3.20 | % | 8,862 | 179 | 2.69% | |||||||||||||||||
Commercial paper |
1 | .43 | % | 3,486 | 9 | .35% | ||||||||||||||||||
Other |
2,465 | 41 | 2.17 | % | 3,319 | 50 | 1.99% | |||||||||||||||||
Total borrowed funds |
53,411 | 622 | 1.54 | % | 57,018 | 482 | 1.12% | |||||||||||||||||
Total interest-bearing liabilities/interest expense |
225,046 | 938 | .55 | % | 219,808 | 779 | .47% | |||||||||||||||||
Noninterest-bearing liabilities and equity: |
||||||||||||||||||||||||
Noninterest-bearing deposits |
77,133 | 75,359 | ||||||||||||||||||||||
Allowance for unfunded loan commitments and letters of credit |
282 | 246 | ||||||||||||||||||||||
Accrued expenses and other liabilities |
10,887 | 11,845 | ||||||||||||||||||||||
Equity |
46,259 | 45,875 | ||||||||||||||||||||||
Total liabilities and equity |
$ | 359,607 | $ | 353,133 | ||||||||||||||||||||
Interest rate spread |
2.56 | % | 2.61% | |||||||||||||||||||||
Impact of noninterest-bearing sources |
.15 | .13 | ||||||||||||||||||||||
Net interest income/margin |
$ | 6,406 | 2.71 | % | $ | 6,334 | 2.74% |
(a) | Nonaccrual loans are included in loans, net of unearned income. The impact of financial derivatives used in interest rate risk management is included in the interest income/expense and average yields/rates of the related assets and liabilities. Basis adjustments related to hedged items are included in noninterest-earning assets and noninterest-bearing liabilities. Average balances of securities are based on amortized historical cost (excluding adjustments to fair value, which are included in other assets). Average balances for certain loans and borrowed funds accounted for at fair value, with changes in fair value recorded in trading noninterest income, are included in noninterest-earning assets and noninterest-bearing liabilities. |
100 The PNC Financial Services Group, Inc. Form 10-Q
Third Quarter 2016 | Second Quarter 2016 | Third Quarter 2015 | ||||||||||||||||||||||||||||||||
Average Balances |
Interest Income/ Expense |
Average Yields/ Rates |
Average Balances |
Interest Income/ Expense |
Average Yields/ Rates |
Average Balances |
Interest Income/ Expense |
Average Yields/ Rates |
||||||||||||||||||||||||||
$25,825 | $ | 154 | 2.39 | % | $ | 24,856 | $ | 153 | 2.46 | % | $ | 21,813 | $ | 134 | 2.47 | % | ||||||||||||||||||
3,490 | 45 | 5.06 | % | 3,728 | 44 | 4.79 | % | 4,279 | 52 | 4.83 | % | |||||||||||||||||||||||
6,276 | 39 | 2.47 | % | 6,335 | 46 | 2.94 | % | 6,228 | 49 | 3.20 | % | |||||||||||||||||||||||
5,823 | 33 | 2.31 | % | 5,672 | 33 | 2.32 | % | 5,287 | 28 | 2.15 | % | |||||||||||||||||||||||
9,929 | 33 | 1.33 | % | 9,673 | 37 | 1.50 | % | 6,558 | 23 | 1.36 | % | |||||||||||||||||||||||
5,166 | 39 | 2.99 | % | 5,004 | 38 | 3.02 | % | 4,374 | 37 | 3.26 | % | |||||||||||||||||||||||
56,509 | 343 | 2.42 | % | 55,268 | 351 | 2.54 | % | 48,539 | 323 | 2.66 | % | |||||||||||||||||||||||
10,521 | 71 | 2.71 | % | 10,215 | 72 | 2.81 | % | 8,352 | 63 | 3.05 | % | |||||||||||||||||||||||
1,666 | 15 | 3.51 | % | 1,755 | 16 | 3.61 | % | 1,927 | 18 | 3.65 | % | |||||||||||||||||||||||
702 | 3 | 1.99 | % | 708 | 4 | 1.91 | % | 733 | 4 | 1.57 | % | |||||||||||||||||||||||
264 | 2 | 3.81 | % | 262 | 3 | 3.79 | % | 254 | 2 | 3.82 | % | |||||||||||||||||||||||
1,983 | 33 | 6.58 | % | 1,986 | 26 | 5.40 | % | 2,268 | 29 | 5.23 | % | |||||||||||||||||||||||
15,136 | 124 | 3.29 | % | 14,926 | 121 | 3.22 | % | 13,534 | 116 | 3.43 | % | |||||||||||||||||||||||
71,645 | 467 | 2.60 | % | 70,194 | 472 | 2.68 | % | 62,073 | 439 | 2.83 | % | |||||||||||||||||||||||
100,320 | 781 | 3.05 | % | 99,991 | 779 | 3.08 | % | 97,926 | 756 | 3.02 | % | |||||||||||||||||||||||
29,034 | 240 | 3.23 | % | 28,659 | 229 | 3.16 | % | 25,228 | 216 | 3.35 | % | |||||||||||||||||||||||
7,463 | 76 | 4.06 | % | 7,570 | 65 | 3.44 | % | 7,683 | 66 | 3.42 | % | |||||||||||||||||||||||
57,163 | 621 | 4.32 | % | 57,467 | 610 | 4.28 | % | 59,584 | 628 | 4.18 | % | |||||||||||||||||||||||
14,870 | 171 | 4.60 | % | 14,643 | 177 | 4.84 | % | 14,406 | 171 | 4.76 | % | |||||||||||||||||||||||
208,850 | 1,889 | 3.57 | % | 208,330 | 1,860 | 3.56 | % | 204,827 | 1,837 | 3.54 | % | |||||||||||||||||||||||
28,063 | 35 | .50 | % | 26,463 | 33 | .51 | % | 37,289 | 24 | .25 | % | |||||||||||||||||||||||
2,044 | 21 | 4.07 | % | 1,655 | 18 | 4.24 | % | 2,048 | 22 | 4.23 | % | |||||||||||||||||||||||
1,056 | 1 | .59 | % | 1,026 | 1 | .55 | % | 1,598 | 2 | .33 | % | |||||||||||||||||||||||
5,074 | 44 | 3.44 | % | 4,768 | 48 | 4.02 | % | 5,033 | 67 | 5.33 | % | |||||||||||||||||||||||
316,732 | 2,457 | 3.07 | % | 312,436 | 2,432 | 3.10 | % | 312,868 | 2,391 | 3.02 | % | |||||||||||||||||||||||
(2,675) | (2,712 | ) | (3,265 | ) | ||||||||||||||||||||||||||||||
4,128 | 3,938 | 3,890 | ||||||||||||||||||||||||||||||||
45,685 | 45,328 | 45,094 | ||||||||||||||||||||||||||||||||
$363,870 | $ | 358,990 | $ | 358,587 | ||||||||||||||||||||||||||||||
$70,076 | 34 | .19 | % | $ | 72,442 | 35 | .20 | % | $ | 84,554 | 61 | .29 | % | |||||||||||||||||||||
53,428 | 10 | .08 | % | 52,218 | 10 | .08 | % | 46,390 | 7 | .06 | % | |||||||||||||||||||||||
31,791 | 32 | .40 | % | 28,131 | 27 | .39 | % | 14,150 | 6 | .18 | % | |||||||||||||||||||||||
17,153 | 31 | .70 | % | 17,277 | 30 | .70 | % | 18,392 | 32 | .68 | % | |||||||||||||||||||||||
1,757 | .24 | % | 1,779 | 2 | .24 | % | 2,361 | 1 | .17 | % | ||||||||||||||||||||||||
174,205 | 107 | .25 | % | 171,847 | 104 | .24 | % | 165,847 | 107 | .26 | % | |||||||||||||||||||||||
1,844 | 1 | .32 | % | 1,881 | 2 | .29 | % | 2,298 | 1 | .14 | % | |||||||||||||||||||||||
17,524 | 38 | .86 | % | 18,716 | 38 | .80 | % | 21,882 | 27 | .49 | % | |||||||||||||||||||||||
22,896 | 87 | 1.50 | % | 22,375 | 92 | 1.62 | % | 19,455 | 63 | 1.27 | % | |||||||||||||||||||||||
8,356 | 65 | 3.06 | % | 8,336 | 68 | 3.26 | % | 8,882 | 63 | 2.81 | % | |||||||||||||||||||||||
1 | .55 | % | 1,867 | 2 | .38 | % | ||||||||||||||||||||||||||||
2,361 | 15 | 2.27 | % | 2,324 | 12 | 2.29 | % | 3,147 | 16 | 2.03 | % | |||||||||||||||||||||||
52,981 | 206 | 1.53 | % | 53,633 | 212 | 1.57 | % | 57,531 | 172 | 1.18 | % | |||||||||||||||||||||||
227,186 | 313 | .54 | % | 225,480 | 316 | .56 | % | 223,378 | 279 | .49 | % | |||||||||||||||||||||||
78,303 | 75,775 | 77,553 | ||||||||||||||||||||||||||||||||
304 | 282 | 246 | ||||||||||||||||||||||||||||||||
11,551 | 11,108 | 11,667 | ||||||||||||||||||||||||||||||||
46,526 | 46,345 | 45,743 | ||||||||||||||||||||||||||||||||
$363,870 | $ | 358,990 | $ | 358,587 | ||||||||||||||||||||||||||||||
2.53 | % | 2.54 | % | 2.53 | % | |||||||||||||||||||||||||||||
.15 | .16 | .14 | ||||||||||||||||||||||||||||||||
$ | 2,144 | 2.68 | % | $ | 2,116 | 2.70 | % | $ | 2,112 | 2.67 | % |
(b) | Loan fees for the nine months ended September 30, 2016 and September 30, 2015 were $106 million and $76 million, respectively. Loan fees for the three months ended September 30, 2016, June 30, 2016 and September 30, 2015 were $46 million, $34 million and $26 million, respectively. |
(c) | Interest income includes the effects of taxable-equivalent adjustments. See the following table: Non-GAAP to GAAP Reconciliation of Net Interest Income. |
The PNC Financial Services Group, Inc. Form 10-Q 101
NON-GAAP TO GAAP RECONCILIATION OF NET INTEREST INCOME (a)
Nine months ended | Three months ended | |||||||||||||||||||
Dollars in millions | September 30, 2016 |
September 30, 2015 |
September 30, 2016 |
June 30, 2016 |
September 30, 2015 |
|||||||||||||||
Net interest income (GAAP) |
$ | 6,261 | $ | 6,186 | $ | 2,095 | $ | 2,068 | $ | 2,062 | ||||||||||
Taxable-equivalent adjustments |
145 | 148 | 49 | 48 | 50 | |||||||||||||||
Net interest income (Non-GAAP) |
$ | 6,406 | $ | 6,334 | $ | 2,144 | $ | 2116 | $ | 2,112 |
(a) | To provide more meaningful comparisons of net interest yields for all earning assets, interest income includes the effects of taxable-equivalent adjustments using a statutory federal income tax rate of 35% to increase tax-exempt interest income to a taxable-equivalent basis. This adjustment is not permitted under GAAP. The above table reconciles the total adjusted net interest income to the GAAP reportable net interest income amount disclosed in our Consolidated Income Statement. |
TRANSITIONAL BASEL III AND PRO FORMA FULLY PHASED-IN BASEL III COMMON EQUITY TIER 1 CAPITAL RATIOS (NON-GAAP) 2015 PERIODS
2015 Transitional Basel III | Pro forma Fully
Phased-In Basel III (Non-GAAP) (estimated) (a) (b) |
|||||||||||||||
Dollars in millions | December 31 2015 |
September 30 2015 |
December 31 2015 |
September 30 2015 |
||||||||||||
Common stock, related surplus and retained earnings, net of treasury stock |
$ | 41,128 | $ | 40,883 | $ | 41,128 | $ | 40,883 | ||||||||
Less regulatory capital adjustments: |
||||||||||||||||
Goodwill and disallowed intangibles, net of deferred tax liabilities |
(8,972 | ) | (8,986 | ) | (9,172 | ) | (9,197 | ) | ||||||||
Basel III total threshold deductions |
(470 | ) | (448 | ) | (1,294 | ) | (1,135 | ) | ||||||||
Accumulated other comprehensive income (c) |
(81 | ) | 64 | (201 | ) | 159 | ||||||||||
All other adjustments |
(112 | ) | (111 | ) | (182 | ) | (148 | ) | ||||||||
Basel III Common equity Tier 1 capital |
$ | 31,493 | $ | 31,402 | $ | 30,279 | $ | 30,562 | ||||||||
Basel III standardized approach risk-weighted assets (d) |
$ | 295,905 | $ | 295,384 | $ | 303,707 | $ | 303,343 | ||||||||
Basel III advanced approaches risk-weighted assets (e) |
N/A | N/A | $ | 264,931 | $ | 284,215 | ||||||||||
Basel III Common equity Tier 1 capital ratio |
10.6 | % | 10.6 | % | 10.0 | % | 10.1 | % | ||||||||
Risk weight and associated rules utilized |
|
Standardized (with 2015 transition adjustments) |
|
Standardized |
(a) | PNC utilizes the pro forma fully phased-in Basel III capital ratios, to assess its capital position (without the benefit of phase-ins), as these ratios represent the regulatory capital standards that will ultimately be applicable to PNC under the final Basel III rules. |
(b) | Basel III capital ratios and estimates may be impacted by additional regulatory guidance and, in the case of those ratios calculated using the advanced approaches, may be subject to variability based on the ongoing evolution, validation and regulatory approval of PNCs models that are integral to the calculation of advanced approaches risk-weighted assets as PNC moves through the parallel run process. |
(c) | Represents net adjustments related to accumulated other comprehensive income for securities currently and previously held as available for sale, as well as pension and other postretirement plans. |
(d) | Basel III standardized approach risk-weighted assets are based on the Basel III standardized approach rules and include credit and market risk-weighted assets. |
(e) | Basel III advanced approaches risk-weighted assets are based on the Basel III advanced approaches rules, and include credit, market and operational risk-weighted assets. During the parallel run qualification phase PNC has refined the data, models and internal processes used as part of the advanced approaches for determining risk-weighted assets. Refinements implemented in the fourth quarter of 2015 reduced estimated Basel III advanced approaches risk-weighted assets. We anticipate additional refinements may result in increases or decreases to this estimate through the parallel run qualification phase. |
102 The PNC Financial Services Group, Inc. Form 10-Q
The PNC Financial Services Group, Inc. Form 10-Q 103
104 The PNC Financial Services Group, Inc. Form 10-Q
The PNC Financial Services Group, Inc. Form 10-Q 105
106 The PNC Financial Services Group, Inc. Form 10-Q
The PNC Financial Services Group, Inc. Form 10-Q 107