Exhibit 99.1

 

LOGO

THE PNC FINANCIAL SERVICES GROUP, INC.

REVISED SUPPLEMENTAL QUARTERLY SEGMENT INFORMATION – 2016 QUARTERLY INFORMATION

(Unaudited)


THE PNC FINANCIAL SERVICES GROUP, INC.   Page 1

 

Business Segment Descriptions (Unaudited)

Retail Banking provides deposit, lending, brokerage, investment management and cash management products and services to consumer and small business customers within our primary geographic markets. Our customers are serviced through our branch network, ATMs, call centers, online banking and mobile channels. The branch network is located primarily in Pennsylvania, Ohio, New Jersey, Michigan, Illinois, Maryland, Indiana, Florida, North Carolina, Kentucky, Washington, D.C., Delaware, Virginia, Georgia, Alabama, Missouri, Wisconsin and South Carolina. Deposit products include checking, savings and money market accounts and certificates of deposit. Lending products include residential mortgages, home equity loans and lines of credit, auto loans, credit cards, education loans and personal loans and lines of credit. The residential mortgage loans are directly originated within our branch network and nationwide, and are typically underwritten to government agency and/or third-party standards, and either sold, servicing retained, or held on our balance sheet. Our mortgage servicing operation performs all functions related to servicing residential mortgage loans for investors and for loans we own. Brokerage, investment management and cash management products and services include managed accounts, education accounts, retirement accounts and trust and estate services.

Corporate & Institutional Banking provides lending, treasury management, and capital markets-related products and services to mid-sized and large corporations, government and not-for-profit entities. Lending products include secured and unsecured loans, letters of credit and equipment leases. Treasury management services include cash and investment management, receivables management, disbursement services, funds transfer services, information reporting and global trade services. Capital markets-related products and services include foreign exchange, derivatives, securities, loan syndications, mergers and acquisitions advisory and equity capital markets advisory related services. We also provide commercial loan servicing and technology solutions for the commercial real estate finance industry. Products and services are generally provided within our primary geographic markets, with certain products and services offered nationally and internationally.

Asset Management Group includes personal wealth management for high net worth and ultra high net worth clients and institutional asset management. Wealth management products and services include investment and retirement planning, customized investment management, private banking, tailored credit solutions, and trust management and administration for individuals and their families. Our Hawthorn unit provides multi-generational family planning including wealth strategy, investment management, private banking, tax and estate planning guidance, performance reporting and personal administration services to ultra high net worth families. Institutional asset management provides advisory, custody administration and retirement administration services. The business also offers PNC proprietary mutual funds and investment strategies. Institutional clients include corporations, unions, municipalities, non-profits, foundations and endowments, primarily located in our geographic footprint.

BlackRock, in which we hold an equity investment, is a leading publicly traded investment management firm providing a broad range of investment and risk management services to institutional and retail clients worldwide. Using a diverse platform of active and index investment strategies across asset classes, BlackRock develops investment outcomes and asset allocation solutions for clients. Product offerings include single- and multi-asset class portfolios investing in equities, fixed income, alternatives and money market instruments. BlackRock also offers an investment and risk management technology platform, risk analytics and advisory services and solutions to a broad base of institutional investors. Our equity investment in BlackRock provides us with an additional source of noninterest income and increases our overall revenue diversification. BlackRock is a publicly traded company, and additional information regarding its business is available in its filings with the Securities and Exchange Commission (SEC). At December 31, 2016, our economic interest in BlackRock was 22%.


THE PNC FINANCIAL SERVICES GROUP, INC.   Page 2

 

Summary of Business Segment Income and Revenue (Unaudited) (a)

 

     Three months ended  
In millions    December 31      September 30      June 30      March 31  

Income (Loss)

   2016      2016      2016      2016  

Retail Banking

   $ 228      $ 224      $ 328      $ 243  

Corporate & Institutional Banking

     545        509        457        398  

Asset Management Group

     55        58        48        49  

BlackRock

     142        144        132        114  

Other (b)

     77        71        24        139  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 1,047      $ 1,006      $ 989      $ 943  
  

 

 

    

 

 

    

 

 

    

 

 

 

Revenue

                           

Retail Banking

   $ 1,775      $ 1,816      $ 1,858      $ 1,755  

Corporate & Institutional Banking

     1,393        1,352        1,344        1,258  

Asset Management Group

     288        294        289        280  

BlackRock

     185        189        170        141  

Other (b)

     233        178        133        231  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenue

   $ 3,874      $ 3,829      $ 3,794      $ 3,665  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Our business information is presented based on our internal management reporting practices. Net interest income in business segment results reflects PNC’s 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. We periodically refine our internal methodologies as management reporting practices are enhanced. In the first quarter of 2017, we made certain adjustments to our internal funds transfer pricing methodology primarily relating to weighted average lives of certain non-maturity deposits. This change in methodology affected business segment results, primarily adversely impacting net interest income for Corporate & Institutional Banking and Retail Banking, offset by increased net interest income in Other.
(b) Other includes residual activities that do not meet the criteria for disclosure as a separate reportable business, such as gains or losses related to BlackRock transactions, integration costs, asset and liability management activities including net securities gains or losses, other-than-temporary impairment of investment securities and certain trading activities, exited businesses, non-strategic consumer loan portfolios, private equity investments, intercompany eliminations, most corporate overhead, tax adjustments that are not allocated to business segments and differences between business segment performance reporting and financial statement reporting (GAAP), including the presentation of net income attributable to noncontrolling interests as the segments’ results exclude their portion of net income attributable to noncontrolling interests.


THE PNC FINANCIAL SERVICES GROUP, INC.   Page 3

 

Retail Banking (Unaudited) (a)

 

     Three months ended  
     December 31     September 30     June 30     March 31  

Dollars in millions

   2016     2016     2016     2016  

Income Statement

        

Net interest income

   $ 1,120     $ 1,136     $ 1,133     $ 1,122  

Noninterest income

     655       680       725       633  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     1,775       1,816       1,858       1,755  

Provision for credit losses

     87       102       36       72  

Noninterest expense

     1,328       1,359       1,305       1,299  
  

 

 

   

 

 

   

 

 

   

 

 

 

Pretax earnings

     360       355       517       384  

Income taxes

     132       131       189       141  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings

   $ 228     $ 224     $ 328     $ 243  
  

 

 

   

 

 

   

 

 

   

 

 

 

Average Balance Sheet

        

Loans held for sale

   $ 1,060     $ 1,050     $ 855     $ 801  

Loans

        

Consumer

        

Home equity

   $ 25,768     $ 26,005     $ 26,308     $ 26,743  

Automobile

     11,868       11,353       10,978       10,787  

Education

     5,289       5,454       5,642       5,865  

Credit cards

     5,099       4,943       4,788       4,722  

Other

     1,762       1,781       1,792       1,823  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

     49,786       49,536       49,508       49,940  

Commercial and commercial real estate

     11,082       11,201       11,562       11,801  

Residential mortgage

     11,169       10,798       10,486       10,268  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

   $ 72,037     $ 71,535     $ 71,556     $ 72,009  

Total assets

   $ 86,133     $ 85,789     $ 85,348     $ 86,213  
  

 

 

   

 

 

   

 

 

   

 

 

 

Deposits

        

Noninterest-bearing demand

   $ 29,422     $ 28,871     $ 28,165     $ 26,980  

Interest-bearing demand

     39,170       38,494       38,850       37,815  

Money market

     41,009       43,155       45,983       49,336  

Savings

     32,111       29,268       26,128       21,780  

Certificates of deposit

     14,150       14,601       15,018       15,320  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

   $ 155,862     $ 154,389     $ 154,144     $ 151,231  
  

 

 

   

 

 

   

 

 

   

 

 

 

Performance Ratios

        

Return on average assets

     1.05     1.04     1.54     1.14

Noninterest income to total revenue

     37     37     39     36

Efficiency

     75     75     70     74
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) See note (a) on page 2.


THE PNC FINANCIAL SERVICES GROUP, INC.   Page 4

Retail Banking (Unaudited) (Continued)

 

     Three months ended  
     December 31     September 30     June 30     March 31  

Dollars in millions, except as noted

   2016     2016     2016     2016  

Supplemental Noninterest Income Information

        

Consumer services

   $ 269     $ 267     $ 271     $ 254  

Brokerage

   $ 73     $ 73     $ 74     $ 75  

Residential mortgage

   $ 142     $ 160     $ 165     $ 100  

Service charges on deposits

   $ 165     $ 168     $ 155     $ 151  
  

 

 

   

 

 

   

 

 

   

 

 

 

Residential Mortgage Information

        

Residential mortgage servicing statistics (in billions, except as noted) (a)

        

Serviced portfolio balance (b)

   $ 125     $ 126     $ 126     $ 125  

Serviced portfolio acquisitions

   $ 3     $ 5     $ 6     $ 5  

MSR asset value (b)

   $ 1.2     $ .8     $ .8     $ .9  

MSR capitalization value (in basis points) (b)

     94       65       61       69  

Servicing income: (in millions)

        

Servicing fees, net (c)

   $ 42     $ 45     $ 50     $ 55  

Mortgage servicing rights valuation, net of economic hedge

   $ 35     $ 30     $ 35     $ (8

Residential mortgage loan statistics

        

Loan origination volume (in billions)

   $ 3.0     $ 3.1     $ 2.6     $ 1.9  

Loan sale margin percentage

     2.79     3.33     3.42     3.21

Percentage of originations represented by:

        

Purchase volume (d)

     33     41     48     40

Refinance volume

     67     59     52     60
  

 

 

   

 

 

   

 

 

   

 

 

 

Other Information (b)

        

Customer-related statistics (average)

        

Non-teller deposit transactions (e)

     51     50     48     47

Digital consumer customers (f)

     60     59     57     56

Credit-related statistics

        

Nonperforming assets

   $ 1,257     $ 1,220     $ 1,255     $ 1,298  

Net charge-offs

   $ 90     $ 89     $ 74     $ 97  

Other statistics

        

ATMs

     9,024       9,045       8,993       8,940  

Branches (g)

     2,520       2,600       2,601       2,613  

Universal branches (h)

     526       475       467       362  

Brokerage account client assets (in billions) (i)

   $ 44     $ 44     $ 44     $ 43  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Represents mortgage loan servicing balances for third parties and the related income.
(b) Presented as of period end, except for customer-related statistics which are averages and residential mortgage loan statistics and net charge-offs which are for the three months ended.
(c) Servicing fees net of impact of decrease in MSR value due to passage of time, including the impact from both regularly scheduled loan prepayments and loans that were paid down or paid off during the period.
(d) Mortgages with borrowers as part of residential real estate purchase transactions.
(e) Percentage of total consumer and business banking deposit transactions processed at an ATM or through our mobile banking application.
(f) Represents consumer checking relationships that process the majority of their transactions through non-teller channels.
(g) Excludes stand-alone mortgage offices and satellite offices (e.g., drive-ups, electronic branches and retirement centers) that provide limited products and/or services.
(h) Included in total branches, represents branches operating under our Universal model.
(i) Includes cash and money market balances.


THE PNC FINANCIAL SERVICES GROUP, INC.   Page 5

 

Corporate & Institutional Banking (Unaudited) (a)

 

     Three months ended  
     December 31     September 30     June 30     March 31  

Dollars in millions, except as noted

   2016     2016     2016     2016  

Income Statement

        

Net interest income

   $ 864     $ 826     $ 805     $ 817  

Noninterest income

     529       526       539       441  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     1,393       1,352       1,344       1,258  

Provision for credit losses (benefit)

     (3     8       70       102  

Noninterest expense

     567       565       557       533  
  

 

 

   

 

 

   

 

 

   

 

 

 

Pretax earnings

     829       779       717       623  

Income taxes

     284       270       260       225  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings

   $ 545     $ 509     $ 457     $ 398  
  

 

 

   

 

 

   

 

 

   

 

 

 

Average Balance Sheet

        

Loans held for sale

   $ 965     $ 994     $ 801     $ 708  

Loans

        

Commercial

   $ 90,816     $ 89,146     $ 88,426     $ 87,324  

Commercial real estate

     27,124       26,990       26,630       25,959  

Equipment lease financing

     7,398       7,463       7,570       7,420  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial lending

     125,338       123,599       122,626       120,703  

Consumer

     352       399       445       503  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

   $ 125,690     $ 123,998     $ 123,071     $ 121,206  

Total assets

   $ 142,325     $ 141,550     $ 140,056     $ 137,270  
  

 

 

   

 

 

   

 

 

   

 

 

 

Deposits

        

Noninterest-bearing demand

   $ 49,772     $ 47,801     $ 45,984     $ 48,715  

Money market

     22,569       23,068       22,230       22,298  

Other

     16,190       15,116       13,036       11,391  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

   $ 88,531     $ 85,985     $ 81,250     $ 82,404  
  

 

 

   

 

 

   

 

 

   

 

 

 

Performance Ratios

        

Return on average assets

     1.52     1.43     1.31     1.18

Noninterest income to total revenue

     38     39     40     35

Efficiency

     41     42     41     42
  

 

 

   

 

 

   

 

 

   

 

 

 

Other Information

        

Commercial loan servicing portfolio (in billions) (b) (c)

   $ 487     $ 461     $ 459     $ 453  

Consolidated revenue from: (d)

        

Treasury Management (e)

   $ 358     $ 347     $ 328     $ 315  

Capital Markets (e)

   $ 208     $ 213     $ 235     $ 152  

Commercial mortgage banking activities

        

Commercial mortgage loans held for sale (f)

   $ 50     $ 27     $ 24     $ 26  

Commercial mortgage loan servicing income (g)

     62       62       62       62  

Commercial mortgage servicing rights valuation, net of economic hedge (h)

     22       1       20       1  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 134     $ 90     $ 106     $ 89  

Average Loans (by C&IB business)

        

Corporate Banking

   $ 52,920     $ 51,904     $ 51,189     $ 49,533  

Real Estate

     37,262       36,721       36,193       35,784  

Business Credit

     14,741       14,772       14,865       14,672  

Equipment Finance

     12,096       11,771       11,784       11,652  

Commercial Banking

     6,914       7,074       7,269       7,384  

Other

     1,757       1,756       1,771       2,181  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total average loans

   $ 125,690     $ 123,998     $ 123,071     $ 121,206  

Net carrying amount of commercial mortgage servicing rights (c)

   $ 576     $ 473     $ 448     $ 460  

Credit-related statistics:

        

Nonperforming assets (c)

   $ 691     $ 712     $ 802     $ 760  

Net charge-offs

   $ 17     $ 65     $ 60     $ 38  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) See note (a) on page 2.
(b) Represents loans serviced for PNC and others.
(c) Presented as of period end.
(d) Represents consolidated PNC amounts.
(e) Includes amounts reported in net interest income, corporate service fees and other noninterest income.
(f) Includes other noninterest income for valuations on commercial mortgage loans held for sale and related commitments, derivative valuations, origination fees, and gains on sale of loans held for sale and net interest income on loans held for sale.
(g) Includes net interest income and noninterest income, primarily in corporate services fees, from loan servicing and ancillary services, net of changes in fair value on commercial mortgage servicing rights due to time and payoffs. Commercial mortgage servicing rights valuation, net of economic hedge is shown separately.
(h) Includes amounts reported in corporate service fees.


THE PNC FINANCIAL SERVICES GROUP, INC.   Page 6

 

Asset Management Group (Unaudited) (a)

 

     Three months ended  
     December 31     September 30     June 30     March 31  

Dollars in millions, except as noted

   2016     2016     2016     2016  

Income Statement

        

Net interest income

   $ 73     $ 74     $ 76     $ 77  

Noninterest income

     215       220       213       203  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     288       294       289       280  

Provision for credit losses (benefit)

     (6     (3     6       (3

Noninterest expense

     207       206       206       206  
  

 

 

   

 

 

   

 

 

   

 

 

 

Pretax earnings

     87       91       77       77  

Income taxes

     32       33       29       28  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings

   $ 55     $ 58     $ 48     $ 49  
  

 

 

   

 

 

   

 

 

   

 

 

 

Average Balance Sheet

        

Loans

        

Consumer

   $ 5,266     $ 5,350     $ 5,501     $ 5,630  

Commercial and commercial real estate

     738       721       769       788  

Residential mortgage

     1,137       1,069       1,023       1,003  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

   $ 7,141     $ 7,140     $ 7,293     $ 7,421  

Total assets

   $ 7,597     $ 7,588     $ 7,756     $ 7,887  
  

 

 

   

 

 

   

 

 

   

 

 

 

Deposits

        

Noninterest-bearing demand

   $ 1,497     $ 1,426     $ 1,393     $ 1,407  

Interest-bearing demand

     3,844       3,845       4,085       4,280  

Money market

     3,682       3,850       4,229       4,758  

Savings

     3,113       2,524       2,002       1,563  

Other

     272       275       279       275  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

   $ 12,408     $ 11,920     $ 11,988     $ 12,283  
  

 

 

   

 

 

   

 

 

   

 

 

 

Performance Ratios

        

Return on average assets

     2.87     3.03     2.48     2.52

Noninterest income to total revenue

     75     75     74     73

Efficiency

     72     70     71     74
  

 

 

   

 

 

   

 

 

   

 

 

 

Other Information

        

Nonperforming assets (b)

   $ 53     $ 51     $ 48     $ 54  

Net charge-offs

   $ 2     $ 1     $ 2     $ 4  
  

 

 

   

 

 

   

 

 

   

 

 

 

Client Assets Under Administration (in billions) (b) (c) (d)

        

Discretionary client assets under management

   $ 137     $ 138     $ 135     $ 135  

Nondiscretionary client assets under administration

     129       128       126       125  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 266     $ 266     $ 261     $ 260  
  

 

 

   

 

 

   

 

 

   

 

 

 

Discretionary client assets under management

        

Personal

   $ 85     $ 85     $ 84     $ 84  

Institutional

     52       53       51       51  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 137     $ 138     $ 135     $ 135  
  

 

 

   

 

 

   

 

 

   

 

 

 

Equity

   $ 73     $ 73     $ 72     $ 72  

Fixed income

     39       40       40       40  

Liquidity/Other

     25       25       23       23  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 137     $ 138     $ 135     $ 135  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) See note (a) on page 2.
(b) As of period end.
(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, $9 billion, $9 billion, and $7 billion as of December 31, 2016, September 30, 2016, June 30, 2016 and March 31, 2016, respectively.