-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, TSV5ymjMPFEaOdK+qChvxRBEvCASubznMBzto87dKwqxUNAtNAufgw6a9wbChDo1 CgfsxC7kSs6rjZs0DUv5Zg== 0001193125-06-174256.txt : 20060816 0001193125-06-174256.hdr.sgml : 20060816 20060816080711 ACCESSION NUMBER: 0001193125-06-174256 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20060816 ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20060816 DATE AS OF CHANGE: 20060816 FILER: COMPANY DATA: COMPANY CONFORMED NAME: PNC FINANCIAL SERVICES GROUP INC CENTRAL INDEX KEY: 0000713676 STANDARD INDUSTRIAL CLASSIFICATION: NATIONAL COMMERCIAL BANKS [6021] IRS NUMBER: 251435979 STATE OF INCORPORATION: PA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-09718 FILM NUMBER: 061036927 BUSINESS ADDRESS: STREET 1: ONE PNC PLAZA STREET 2: 249 FIFTH AVENUE CITY: PITTSBURGH STATE: PA ZIP: 15222 BUSINESS PHONE: 412-762-2000 MAIL ADDRESS: STREET 1: ONE PNC PLAZA STREET 2: 249 FIFTH AVENUE CITY: PITTSBURGH STATE: PA ZIP: 15222 FORMER COMPANY: FORMER CONFORMED NAME: PNC BANK CORP DATE OF NAME CHANGE: 19930505 FORMER COMPANY: FORMER CONFORMED NAME: PNC BANK CORP /PA/ DATE OF NAME CHANGE: 19930428 FORMER COMPANY: FORMER CONFORMED NAME: PNC FINANCIAL CORP /PA/ DATE OF NAME CHANGE: 19930412 8-K 1 d8k.htm FORM 8-K Form 8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 


FORM 8-K

 


CURRENT REPORT

Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

August 16, 2006

Date of Report (Date of earliest event reported)

 


THE PNC FINANCIAL SERVICES GROUP, INC.

(Exact name of registrant as specified in its charter)

 


Commission File Number 001-09718

 

Pennsylvania   25-1435979

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

One PNC Plaza

249 Fifth Avenue

Pittsburgh, Pennsylvania 15222-2707

(Address of principal executive offices, including zip code)

(412) 762-2000

(Registrant’s telephone number, including area code)

Not Applicable

(Former name or former address, if changed since last report)

 


Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 



Item 7.01 Regulation FD Disclosure.

As previously reported, on February 15, 2006, The PNC Financial Services Group, Inc. (“PNC”) announced that its majority-owned subsidiary, BlackRock, Inc. (“BlackRock”), and Merrill Lynch had entered into a definitive agreement pursuant to which Merrill Lynch will contribute its investment management business (“MLIM”) to BlackRock in exchange for newly issued BlackRock common and preferred stock. Upon the closing of this transaction, which is expected to occur around September 30, 2006, Merrill Lynch would own 65 million equity shares, or approximately 49%, of the combined company. At closing, PNC expects to continue to own approximately 44 million shares of BlackRock common stock, representing an ownership interest of approximately 34% of the larger company. PNC would deconsolidated BlackRock from its consolidated financial statements as required under generally accepted accounting principles and account for its investment in BlackRock under the equity method.

PNC is furnishing this Current Report on Form 8-K (“Report”) to present, for informational purposes only, historical financial information adjusted as if (1) the anticipated deconsolidation of BlackRock from PNC’s consolidated financial statements had occurred January 1, 2003, and (2) PNC’s investment in BlackRock had been accounted for under the equity method subsequent to that date. The adjusted historical financial information included in this Report does not reflect any pro forma adjustments related to the pending BlackRock/MLIM transaction.

BlackRock investment revenue included in this adjusted historical presentation represents the equivalent of the historically consolidated earnings of BlackRock, net of minority interest and certain costs related to PNC’s funding obligation for BlackRock’s 2002 long-term retention and incentive plan (“LTIP”). These LTIP costs historically have been reported in noninterest expense in the Consolidated Income Statement and in “Other” for business segment reporting purposes. Additional information about the LTIP is included in PNC’s Annual Report on Form 10-K for the year ended December 31, 2005 and Quarterly Report on Form 10-Q for the quarter ended June 30, 2006.

Schedules that disclose this adjusted historical financial information are included in this Report as Exhibit 99.1 and are furnished herewith for the following periods:

 

    Three months ended June 30, 2006, March 31, 2006, December 31, 2005, September 30, 2005 and June 30, 2005, and

 

    Years ended December 31, 2005, 2004 and 2003.

The information included in this Report does not in any way restate or revise PNC’s net income in any previously reported consolidated financial statements. Certain amounts in this Report have been reclassified to conform with the presentation reflected in PNC’s second quarter 2006 earnings press release materials included with the two PNC Current Reports on Form 8-K filed July 19, 2006 and in PNC’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2006. Those reports include additional information regarding BlackRock balance sheet amounts and assets under management which would be deconsolidated by PNC.

PNC intends to provide additional information regarding the financial statement impact of the BlackRock/MLIM transaction after it becomes available.

Item 9.01 Financial Statements and Exhibits.

(c) Exhibits. The exhibit listed on the Exhibit Index accompanying this Form 8-K is furnished herewith.

 

- 2 -


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

THE PNC FINANCIAL SERVICES GROUP, INC.

(Registrant)

Date: August 16, 2006   By:  

/s/ Samuel R. Patterson

    Samuel R. Patterson
    Controller

 

- 3 -


EXHIBIT INDEX

 

Number  

Description

   Method of Filing
99.1   Historical financial information for the periods specified under Item 7.01 of this Report, as adjusted, for informational purposes only, as if (1) the anticipated deconsolidation of BlackRock from PNC’s consolidated financial statements had occurred January 1, 2003, and (2) PNC’s investment in BlackRock had been accounted for under the equity method subsequent to that date.    Furnished
herewith
EX-99.1 2 dex991.htm HISTORICAL FINANCIAL INFORMATION Historical financial information

Exhibit 99.1

The PNC Financial Services Group, Inc.

Historical financial information as adjusted, for informational purposes only, as if (1) the anticipated deconsolidation of BlackRock from PNC’s consolidated financial statements had occurred January 1, 2003, and (2) PNC’s investment in BlackRock had been accounted for under the equity method subsequent to that date.

 

     Page
Condensed Consolidated Income Statement – As Adjusted (Unaudited)   

Three months ended June 30, 2006, March 31, 2006, December 31, 2005, September 30, 2005 and June 30, 2005

   1

Years ended December 31, 2005, 2004 and 2003

   7
Illustrative Impact Of Equity Method Of Accounting For BlackRock (Unaudited)   

Three months ended June 30, 2006

   2

Three months ended March 31, 2006

   3

Three months ended December 31, 2005

   4

Three months ended September 30, 2005

   5

Three months ended June 30, 2005

   6

Year ended December 31, 2005

   8

Year ended December 31, 2004

   9

Year ended December 31, 2003

   10


THE PNC FINANCIAL SERVICES GROUP, INC.

Condensed Consolidated Income Statement - As Adjusted (Unaudited)

 

For the three months ended - in millions

   June 30
2006
    March 31
2006
    December 31
2005
    September 30
2005
    June 30
2005
 

Net Interest Income

          

Interest income

   $ 1,120     $ 1,061     $ 1,027     $ 991     $ 896  

Interest expense

     568       508       477       434       365  
                                        

Net interest income

     552       553       550       557       531  

Provision for (recoveries of) credit losses

     44       22       24       16       (27 )
                                        

Net interest income less provision for (recoveries of) credit losses

     508       531       526       541       558  
                                        

Noninterest Income

          

Asset management

     80       76       77       77       74  

BlackRock investment (a)

     44       52       50       40       36  

Other

     789       703       709       721       583  
                                        

Total noninterest income

     913       831       836       838       693  
                                        

Noninterest Expense

          

Compensation and benefits

     457       450       451       476       436  

Other (b)

     424       418       418       454       406  
                                        

Total noninterest expense

     881       868       869       930       842  
                                        

Income before income taxes

     540       494       493       449       409  

Income taxes

     159       140       138       115       127  
                                        

Net income

   $ 381     $ 354     $ 355     $ 334     $ 282  
                                        

Noninterest income to total revenue

     62 %     60 %     60 %     60 %     57 %

Efficiency (c)

     60 %     63 %     63 %     67 %     69 %

(a) BlackRock investment revenue represents PNC’s 69% or 70%, as applicable, ownership interest in earnings of BlackRock adjusted for certain costs related to PNC’s funding obligation for the LTIP.
(b) Other noninterest expense includes PNC’s remaining minority and noncontrolling interests which is immaterial after the BlackRock deconsolidation.
(c) Calculated as noninterest expense divided by the sum of net interest income and noninterest income.

Note: “As adjusted” financial information shows the impact of the change in accounting for BlackRock that is expected subsequent to the anticipated BlackRock/MLIM closing. Historical financial information has been adjusted for the deconsolidation of BlackRock, and BlackRock is shown as if accounted for under the equity method.

 

Page 1


THE PNC FINANCIAL SERVICES GROUP, INC.

Illustrative Impact Of Equity Method Of Accounting For BlackRock (Unaudited)

 

For the three months ended June 30, 2006 -
in millions

 

PNC

As Reported

    Deconsolidation     BlackRock
Equity Method (a)
  PNC
LTIP Costs (b)
  Minority Interests
Reclass (c)
   

PNC

As Adjusted

 
    BlackRock     BlackRock
Minority Interest
         

Net Interest Income

             

Interest income

  $ 1,126     $ (6 )           $ 1,120  

Interest expense

    570       (2 )             568  
                               

Net interest income

    556       (4 )             552  

Provision for credit losses

    44                 44  
                               

Net interest income less provision for credit losses

    512       (4 )             508  
                               

Noninterest Income

             

Asset management

    429       (349 )             80  

BlackRock investment

        $ 44         44  

Other

    801       (12 )             789  
                                   

Total noninterest income

    1,230       (361 )       44         913  
                                   

Noninterest Expense

             

Compensation and benefits

    634       (177 )             457  

Other

    515       (87 )         $ (4 )     424  
                                     

Total noninterest expense

    1,149       (264 )           (4 )     881  
                                     

Income before minority and noncontrolling interests and income taxes

    593       (101 )       44       4       540  

Minority and noncontrolling interests in income of consolidated entities

    15       $ (19 )         4    

Income taxes

    197       (38 )             159  
                                         

Net income

  $ 381     $ (63 )   $ 19     $ 44       $ 381  
                                         

Noninterest income to total revenue

    69 %               62 %

Efficiency

    64 %               60 %

(a) BlackRock investment revenue represents PNC’s 69% ownership interest in earnings of BlackRock.
(b) Represents certain costs related to PNC’s funding obligation for the LTIP that were less than $.5 million for the three months ended June 30, 2006.
(c) After deconsolidation of BlackRock, PNC’s remaining minority and noncontrolling interests is immaterial and therefore has been reclassified into other noninterest expense.

Note: “As adjusted” financial information shows the impact of the change in accounting for BlackRock that is expected subsequent to the anticipated BlackRock/MLIM closing. Historical financial information has been adjusted for the deconsolidation of BlackRock, and BlackRock is shown as if accounted for under the equity method.

 

Page 2


THE PNC FINANCIAL SERVICES GROUP, INC.

Illustrative Impact Of Equity Method Of Accounting For BlackRock (Unaudited)

 

   

PNC

As Reported

    Deconsolidation     BlackRock
Equity Method (a)
  PNC
LTIP Costs (b)
  Minority Interests
Reclass (c)
   

PNC

As Adjusted

 

For the three months ended March 31, 2006 - in millions

    BlackRock     BlackRock
Minority
Interest
         

Net Interest Income

             

Interest income

  $ 1,066     $ (5 )           $ 1,061  

Interest expense

    510       (2 )             508  
                               

Net interest income

    556       (3 )             553  

Provision for credit losses

    22                 22  
                               

Net interest income less provision for credit losses

    534       (3 )             531  
                               

Noninterest Income

             

Asset management

    461       (385 )             76  

BlackRock investment

        $ 49   $ 3       52  

Other

    724       (21 )             703  
                                       

Total noninterest income

    1,185       (406 )       49     3       831  
                                       

Noninterest Expense

             

Compensation and benefits

    642       (192 )             450  

Other

    529       (104 )         3   $ (10 )     418  
                                         

Total noninterest expense

    1,171       (296 )         3     (10 )     868  
                                         

Income before minority and noncontrolling interests and income taxes

    548       (113 )       49       10       494  

Minority and noncontrolling interests in income of consolidated entities

    13       (1 )   $ (22 )         10    

Income taxes

    181       (41 )             140  
                                         

Net income

  $ 354     $ (71 )   $ 22     $ 49       $ 354  
                                         

Noninterest income to total revenue

    68 %               60 %

Efficiency

    67 %               63 %

(a) BlackRock investment revenue represents PNC’s 69% ownership interest in earnings of BlackRock.
(b) Represents certain credits related to PNC’s funding obligation for the LTIP.
(c) After deconsolidation of BlackRock, PNC’s remaining minority and noncontrolling interests is immaterial and therefore has been reclassified into other noninterest expense.

Note: “As adjusted” financial information shows the impact of the change in accounting for BlackRock that is expected subsequent to the anticipated BlackRock/MLIM closing. Historical financial information has been adjusted for the deconsolidation of BlackRock, and BlackRock is shown as if accounted for under the equity method.

 

Page 3


THE PNC FINANCIAL SERVICES GROUP, INC.

Illustrative Impact Of Equity Method Of Accounting For BlackRock (Unaudited)

 

    

PNC As
Reported

    Deconsolidation    

BlackRock
Equity
Method (a)

  

PNC
LTIP
Costs (b)

   

Minority
Interests
Reclass (c)

   

PNC As
Adjusted

 

For the three months ended December 31, 2005 - in millions

     BlackRock     BlackRock
Minority Interest
          

Net Interest Income

               

Interest income

   $ 1,034     $ (7 )            $ 1,027  

Interest expense

     479       (2 )              477  
                                 

Net interest income

     555       (5 )              550  

Provision for credit losses

     24                  24  
                                 

Net interest income less provision for credit losses

     531       (5 )              526  
                                 

Noninterest Income

               

Asset management

     431       (354 )              77  

BlackRock investment

         $ 51    $ (1 )       50  

Other

     723       (14 )              709  
                                           

Total noninterest income

     1,154       (368 )       51      (1 )       836  
                                           

Noninterest Expense

               

Compensation and benefits

     633       (182 )              451  

Other

     512       (74 )          (1 )   $ (19 )     418  
                                             

Total noninterest expense

     1,145       (256 )          (1 )     (19 )     869  
                                             

Income before minority and noncontrolling interests and income taxes

     540       (117 )       51        19       493  

Minority and noncontrolling interests in income of consolidated entities

     4       (1 )   $ (22 )          19    

Income taxes

     181       (43 )              138  
                                           

Net income

   $ 355     $ (73 )   $ 22     $ 51        $ 355  
                                           

Noninterest income to total revenue

     68 %                60 %

Efficiency

     67 %                63 %

(a) BlackRock investment revenue represents PNC’s 70% ownership interest in earnings of BlackRock.
(b) Represents certain costs related to PNC’s funding obligation for the LTIP.
(c) After deconsolidation of BlackRock, PNC’s remaining minority and noncontrolling interests is immaterial and therefore has been reclassified into other noninterest expense.

Note: “As adjusted” financial information shows the impact of the change in accounting for BlackRock that is expected subsequent to the anticipated BlackRock/MLIM closing. Historical financial information has been adjusted for the deconsolidation of BlackRock, and BlackRock is shown as if accounted for under the equity method.

 

Page 4


THE PNC FINANCIAL SERVICES GROUP, INC.

Illustrative Impact Of Equity Method Of Accounting For BlackRock (Unaudited)

 

For the three months ended September 30, 2005 - in millions

 

PNC As

Reported

    Deconsolidation     BlackRock
Equity
Method (a)
 

PNC
LTIP

Costs (b)

    Minority
Interests
Reclass (c)
   

PNC As

Adjusted

 
    BlackRock     BlackRock
Minority
Interest
         

Net Interest Income

             

Interest income

  $ 995     $ (4 )           $ 991  

Interest expense

    436       (2 )             434  
                               

Net interest income

    559       (2 )             557  

Provision for credit losses

    16                 16  
                               

Net interest income less provision for credit losses

    543       (2 )             541  
                               

Noninterest Income

             

Asset management

    364       (287 )             77  

BlackRock investment

        $ 42   $ (2 )       40  

Other

    752       (31 )             721  
                                         

Total noninterest income

    1,116       (318 )       42     (2 )       838  
                                         

Noninterest Expense

             

Compensation and benefits

    631       (155 )             476  

Other

    528       (66 )         (2 )   $ (6 )     454  
                                           

Total noninterest expense

    1,159       (221 )         (2 )     (6 )     930  
                                           

Income before minority and noncontrolling interests and income taxes

    500       (99 )       42       6       449  

Minority and noncontrolling interests in income of consolidated entities

    14       (1 )   $ (19 )         6    

Income taxes

    152       (37 )             115  
                                         

Net income

  $ 334     $ (61 )   $ 19     $ 42       $ 334  
                                         

Noninterest income to total revenue

    67 %               60 %

Efficiency

    69 %               67 %

(a) BlackRock investment revenue represents PNC’s 70% ownership interest in earnings of BlackRock.
(b) Represents certain costs related to PNC’s funding obligation for the LTIP.
(c) After deconsolidation of BlackRock, PNC’s remaining minority and noncontrolling interests is immaterial and therefore has been reclassified into other noninterest expense.

Note: “As adjusted” financial information shows the impact of the change in accounting for BlackRock that is expected subsequent to the anticipated BlackRock/MLIM closing. Historical financial information has been adjusted for the deconsolidation of BlackRock, and BlackRock is shown as if accounted for under the equity method.

 

Page 5


THE PNC FINANCIAL SERVICES GROUP, INC.

Illustrative Impact Of Equity Method Of Accounting For BlackRock (Unaudited)

 

For the three months ended June 30, 2005 - in millions

  

PNC

As Reported

    Deconsolidation     BlackRock
Equity
Method (a)
   PNC
LTIP Costs (b)
    Minority
Interests
Reclass (c)
   

PNC

As Adjusted

 
     BlackRock     BlackRock
Minority
Interest
          

Net Interest Income

               

Interest income

   $ 901     $ (5 )            $ 896  

Interest expense

     367       (2 )              365  
                                 

Net interest income

     534       (3 )              531  

Provision for (recoveries of) credit losses

     (27 )                (27 )
                                 

Net interest income less provision for (recoveries of) credit losses

     561       (3 )              558  
                                 

Noninterest Income

               

Asset management

     334       (260 )              74  

BlackRock investment

         $ 37    $ (1 )       36  

Other

     595       (12 )              583  
                                           

Total noninterest income

     929       (272 )       37      (1 )       693  
                                           

Noninterest Expense

               

Compensation and benefits

     567       (131 )              436  

Other

     473       (58 )          (1 )   $ (8 )     406  
                                             

Total noninterest expense

     1,040       (189 )          (1 )     (8 )     842  
                                             

Income before minority and noncontrolling interests and income taxes

     450       (86 )       37        8       409  

Minority and noncontrolling interests in income of consolidated entities

     9       (1 )   $ (16 )          8    

Income taxes

     159       (32 )              127  
                                           

Net income

   $ 282     $ (53 )   $ 16     $ 37        $ 282  
                                           

Noninterest income to total revenue

     63 %                57 %

Efficiency

     71 %                69 %

(a) BlackRock investment revenue represents PNC’s 70% ownership interest in earnings of BlackRock.
(b) Represents certain costs related to PNC’s funding obligation for the LTIP.
(c) After deconsolidation of BlackRock, PNC’s remaining minority and noncontrolling interests is immaterial and therefore has been reclassified into other noninterest expense.

Note: “As adjusted” financial information shows the impact of the change in accounting for BlackRock that is expected subsequent to the anticipated BlackRock/MLIM closing. Historical financial information has been adjusted for the deconsolidation of BlackRock, and BlackRock is shown as if accounted for under the equity method.

 

Page 6


THE PNC FINANCIAL SERVICES GROUP, INC.

Condensed Consolidated Income Statement - As Adjusted (Unaudited)

 

For the year ended December 31 - in millions

   2005     2004     2003  

Net Interest Income

      

Interest income

   $ 3,714     $ 2,737     $ 2,695  

Interest expense

     1,572       782       715  
                        

Net interest income

     2,142       1,955       1,980  

Provision for credit losses

     21       52       177  
                        

Net interest income less provision for credit losses

     2,121       1,903       1,803  
                        

Noninterest Income

      

Asset management

     300       279       273  

BlackRock investment (a)

     158       95       108  

Other

     2,659       2,548       2,386  
                        

Total noninterest income

     3,117       2,922       2,767  
                        

Noninterest Expense

      

Compensation and benefits

     1,798       1,673       1,576  

Other (b)

     1,650       1,469       1,522  
                        

Total noninterest expense

     3,448       3,142       3,098  
                        

Income before income taxes

     1,790       1,683       1,472  

Income taxes

     465       486       443  
                        

Income before cumulative effect of accounting change

     1,325       1,197       1,029  

Cumulative effect of accounting change (less applicable income tax benefit of $14)

         (28 )
                        

Net income

   $ 1,325     $ 1,197     $ 1,001  
                        

Noninterest income to total revenue

     59 %     60 %     58 %

Efficiency

     66 %     64 %     65 %

(a) BlackRock investment revenue represents PNC’s 70% or 71%, as applicable, ownership interest in BlackRock adjusted for certain costs related to PNC’s funding obligation for the LTIP.
(b) Other noninterest expense includes PNC’s remaining minority and noncontrolling interests which is immaterial after the BlackRock deconsolidation.

Note: “As adjusted” financial information shows the impact of the change in accounting for BlackRock that is expected subsequent to the anticipated BlackRock/MLIM closing. Historical financial information has been adjusted for the deconsolidation of BlackRock, and BlackRock is shown as if accounted for under the equity method.

 

Page 7


THE PNC FINANCIAL SERVICES GROUP, INC.

Illustrative Impact Of Equity Method Of Accounting For BlackRock (Unaudited)

 

    

PNC As
Reported

    Deconsolidation    

BlackRock
Equity
Method
(a)

  

PNC
LTIP
Costs
(b)

   

Minority
Interests
Reclass (c)

   

PNC As
Adjusted

 

For the year ended December 31, 2005 - in millions

     BlackRock     BlackRock
Minority
Interest
          

Net Interest Income

               

Interest income

   $ 3,734     $ (20 )            $ 3,714  

Interest expense

     1,580       (8 )              1,572  
                                 

Net interest income

     2,154       (12 )              2,142  

Provision for credit losses

     21                  21  
                                 

Net interest income less provision for credit losses

     2,133       (12 )              2,121  
                                 

Noninterest Income

               

Asset management

     1,443       (1,143 )              300  

BlackRock investment

         $ 163    $ (5 )       158  

Other

     2,730       (71 )              2,659  
                                           

Total noninterest income

     4,173       (1,214 )       163      (5 )       3,117  
                                           

Noninterest Expense

               

Compensation and benefits

     2,393       (595 )              1,798  

Other

     1,951       (255 )          (5 )   $ (41 )     1,650  
                                             

Total noninterest expense

     4,344       (850 )          (5 )     (41 )     3,448  
                                             

Income before minority and noncontrolling interests and income taxes

     1,962       (376 )       163        41       1,790  

Minority and noncontrolling interests in income of consolidated entities

     33       (3 )   $ (71 )          41    

Income taxes

     604       (139 )              465  
                                           

Net income

   $ 1,325     $ (234 )   $ 71     $ 163        $ 1,325  
                                           

Noninterest income to total revenue

     66 %                59 %

Efficiency

     69 %                66 %

(a) BlackRock investment revenue represents PNC’s 70% ownership interest in earnings of BlackRock.
(b) Represents certain costs related to PNC’s funding obligation for the LTIP.
(c) After deconsolidation of BlackRock, PNC’s remaining minority and noncontrolling interests is immaterial and therefore has been reclassified into other noninterest expense.

Note: “As adjusted” financial information shows the impact of the change in accounting for BlackRock that is expected subsequent to the anticipated BlackRock/MLIM closing. Historical financial information has been adjusted for the deconsolidation of BlackRock, and BlackRock is shown as if accounted for under the equity method.

 

Page 8


THE PNC FINANCIAL SERVICES GROUP, INC.

Illustrative Impact Of Equity Method Of Accounting For BlackRock (Unaudited)

 

    

PNC As
Reported

    Deconsolidation    

BlackRock
Equity
Method (a)

  

PNC
LTIP
Costs (b)

   

Minority
Interests
Reclass (c)

   

PNC As
Adjusted

 

For the year ended December 31, 2004 - in millions

     BlackRock     BlackRock
Minority
Interest
          

Net Interest Income

               

Interest income

   $ 2,752     $ (15 )            $ 2,737  

Interest expense

     783       (1 )              782  
                                 

Net interest income

     1,969       (14 )              1,955  

Provision for credit losses

     52                  52  
                                 

Net interest income less provision for credit losses

     1,917       (14 )              1,903  
                                 

Noninterest Income

               

Asset management

     994       (715 )              279  

BlackRock investment

         $ 101    $ (6 )       95  

Other

     2,578       (30 )              2,548  
                                           

Total noninterest income

     3,572       (745 )       101      (6 )       2,922  
                                           

Noninterest Expense

               

Compensation and benefits

     2,064       (391 )              1,673  

Other

     1,680       (168 )          (6 )   $ (37 )     1,469  
                                             

Total noninterest expense

     3,744       (559 )          (6 )     (37 )     3,142  
                                             

Income before minority and noncontrolling interests and income taxes

     1,745       (200 )       101        37       1,683  

Minority and noncontrolling interests in income of consolidated entities

     10       (5 )   $ (42 )          37    

Income taxes

     538       (52 )              486  
                                           

Net income

   $ 1,197     $ (143 )   $ 42     $ 101        $ 1,197  
                                           

Noninterest income to total revenue

     64 %                60 %

Efficiency

     68 %                64 %

(a) BlackRock investment revenue represents PNC’s 71% ownership interest in earnings of BlackRock.
(b) Represents certain costs related to PNC’s funding obligation for the LTIP.
(c) After deconsolidation of BlackRock, PNC’s remaining minority and noncontrolling interests is immaterial and therefore has been reclassified into other noninterest expense.

Note: “As adjusted” financial information shows the impact of the change in accounting for BlackRock that is expected subsequent to the anticipated BlackRock/MLIM closing. Historical financial information has been adjusted for the deconsolidation of BlackRock, and BlackRock is shown as if accounted for under the equity method.

 

Page 9


THE PNC FINANCIAL SERVICES GROUP, INC.

Illustrative Impact Of Equity Method Of Accounting For BlackRock (Unaudited)

 

    

PNC As
Reported

    Deconsolidation    

BlackRock
Equity
Method (a)

  

Minority
Interests
Reclass (b)

   

PNC As
Adjusted

 

For the year ended December 31, 2003 - in millions

     BlackRock     BlackRock
Minority
Interest
        

Net Interest Income

             

Interest income

   $ 2,712     $ (17 )          $ 2,695  

Interest expense

     716       (1 )            715  
                               

Net interest income

     1,996       (16 )            1,980  

Provision for credit losses

     177                177  
                               

Net interest income less provision for credit losses

     1,819       (16 )            1,803  
                               

Noninterest Income

             

Asset management

     861       (588 )            273  

BlackRock investment

         $ 108        108  

Other

     2,402       (16 )            2,386  
                                   

Total noninterest income

     3,263       (604 )       108        2,767  
                                   

Noninterest Expense

             

Compensation and benefits

     1,804       (228 )            1,576  

Other

     1,678       (141 )        $ (15 )     1,522  
                                     

Total noninterest expense

     3,482       (369 )          (15 )     3,098  
                                     

Income before minority and noncontrolling interests and income taxes

     1,600       (251 )       108      15       1,472  

Minority and noncontrolling interests in income of consolidated entities

     32       $ (47 )        15    

Income taxes

     539       (96 )            443  
                                         

Income before cumulative effect of accounting change

     1,029       (155 )     47       108        1,029  

Cumulative effect of accounting change (less applicable income tax benefit of $14)

     (28 )              (28 )
                                         

Net income

   $ 1,001     $ (155 )   $ 47     $ 108      $ 1,001  
                                         

Noninterest income to total revenue

     62 %              58 %

Efficiency

     66 %              65 %

(a) BlackRock investment revenue represents PNC’s 70% ownership interest in earnings of BlackRock.
(b) After deconsolidation of BlackRock, PNC’s remaining minority and noncontrolling interests is immaterial and therefore has been reclassified into other noninterest expense.

Note: “As adjusted” financial information shows the impact of the change in accounting for BlackRock that is expected subsequent to the anticipated BlackRock/MLIM closing. Historical financial information has been adjusted for the deconsolidation of BlackRock, and BlackRock is shown as if accounted for under the equity method.

 

Page 10

-----END PRIVACY-ENHANCED MESSAGE-----