|
This is the fifth in my series on what lies off balance sheet of your local
big bank. Since the media doesn't seem to focus on these risks, and I have
yet to see anything substantial from the sell side, I guess its left up to
me to spread the word. The precursors to this are:
- If
a Bubble Bubble Bursts Off Balance Sheet, Will Anyone Be There to Hear
It?
- If
a Bubble Bubble Bursts Off Balance Sheet, Will Anyone Be There to Hear
It?: Pt 2 - JP Morgan
- If
a Bubble Bubble Bursts Off Balance Sheet, Will Anyone Be There to Hear
It?: Pt 3 - Bank of America
- And
the next AIG is... (Public Edition)
- If
a Bubble Bubble Bursts Off Balance Sheet, Will Anyone Be There to Hear
It? Pt 4 - Wells Fargo
EnterPNC Financial, the "off the books" edition!!!
Unconsolidated VIE (Variable interest entities) exposure
PNC's exposure to unconsolidated VIE's primarily consists of liquidity commitments
of $6.3 billion and other credit enhancements of $.6 billion to Market Street,
a multi-seller asset-backed commercial paper conduit. Other unconsolidated
VIE exposure includes partnership interests in some low income housing projects
and CDOs. Based on maximum exposure and the expected loss rate under each of
these arrangements, we expect the loss from unconsolidated VIEs at $989 million
(6.9% of the tangible equity).

Market Street's activities primarily involve purchasing assets or making loans
secured by interests in pools of receivables from US corporations that desire
access to the commercial paper market. Market Street funds the purchases of
assets or loans by issuing commercial paper.

PNC loan sale and securitization activity
PNC sells commercial mortgage loans to FNMA and FHLMC. Under the sale agreements,
PNC assumes up to one-third of the risk of loss on unpaid principal balances.
As of June 30, 2009, the unpaid principal balance outstanding of loans sold
as a participant in these programs was $19.8 billion and PNC's potential exposure
to loss was $5.9 billion. Based on the cumulative losses rate for commercial
mortgage loans in 2009 and 2010, we have arrived at expected loss of $512 million
under the base case assumptions. The Bank already has created $108 million
of reserves under loan losses for these agreements. Thus, the expected additional
loss to be borne by PNC is $404 million (2.8% of the tangible equity).

As of June 30, 2009, outstanding principal balances of loans transferred to
the securitization QSPEs was $2.8 billion and the related liabilities were
$2.2 billion. The loans are sold to the QSPE on a non recourse basis, subject
to representations and warranties made at the time of sale. The retained interest
in the securitization entities include seller's interest, interest only strips
and retained asset backed securities.

To value the retained interests, the Bank makes assumptions regarding expected
credit losses. For valuing the interest only strips from credit card securitization,
the expected annual credit losses were assumed at 6.77% (really wishful
thinking!!!) while we expect the annualized credit charge offs rate
for 2009 and 2010 at 14.0% and 11.6%, respectively. Since the bank loss rates
are significantly lower than our expectations (not to mention significantly
lower than the industry trend, which is probably below that deserved by the
National City Acquisition), we expect additional loss of $39 million from fair
valuation of the retained interest in credit card securitization. Similarly
fair valuation of retained interest in auto loan securitization will result
in loss of $0.4 million. Together, the fair valuation of the retained interests
in credit card and auto loan securitization will result in loss of $39 million
(0.3% of tangible equity).
=
Per share impact of VIE and QSPE losses
Under the base case scenario we expect losses from unconsolidated VIE's and
QSPE at $1,433 million or $3.1 per share. This is gross of the valuation in
our latest PNC Subscriber Forensic Analysis below.
Free Links and Analysis Lite
• PNC
plus CRE = Doo Doo hitting the Fan
• The
difference between a professional investor and a professional reporter is...
PNC
stress test write up - public lite 2009-07-27 02:37:11 995.30 Kb
More Intense Subscriber Analysis
PNC
Report 050508 revised 2008-08-30 06:38:42 711.95 Kb
PNC
Report_update final - Pro 2008-10-15 13:21:22 590.98 Kb
PNC
Report_update final - Retail 2008-10-15 13:21:38 337.21 Kb
PNC
SCAP Results recast using FDIC and NY Fed data - Pro 2009-05-15 07:31:21 455.37
Kb
PNC
SCAP Results recast using FDIC and NY Fed data - Retail 2009-05-15 07:30:25
395.18 Kb
PNC
Simulated Government Stress Test 2009-05-01 13:09:19 664.87 Kb
PNC
Stress Test Pro 2009-04-13 02:10:17 3.11 Mb
PNC
Stress Test Retail 2009-04-13 02:11:08 323.51 Kb
PNC
Stress Test update - Professional 2009-04-21 15:55:56 3.00 Mb
PNC
Stress Test update - Retail 2009-04-21 15:53:52 777.50 Kb
|
Reggie
Middleton
Reggie Middleton, LLC
Perpetual Interests, LLCTM
http://boombustblog.com/
Who am I?
Well, I fancy myself the personification of the free thinking
maverick, the ultimate non-conformist as it applies to investment and analysis.
I am definitively outside the box - not your typical or stereotypical Wall
Street investor. I work out of my home, not a Manhattan office. I build my
own technology and perform my own research - in lieu of buying it or following
the crowd. I create and follow my own macro strategies and am by definition,
a contrarian to the nth degree.
Since I use my research as a tool for my own investing
to actually put food on my table, I can stand behind it as doing what it is
supposed too - educate, illustrate and elucidate. I do not sell advice, I am
not a reporter hence do not sell stories, and I do not sell research. I am
an entrepreneur who exists just outside of mainstream corporate America and
Wall Street. This allows me freedom to do things that many can not. For instance,
I pride myself on developing some of the highest quality research available,
regardless of price. No conflicts of interest, no corporate politics, no special
favors. Just the hard truth as I have found it - and believe me, my team and
I do find it! I welcome any and all to peruse my blog, use my custom hacked
collaborative social tools, read the articles, download the files, and make
a critical comparison of the opinion referencing the situation at hand and
the time stamp on the blog post to the reality both at the time of the post
and the present. Hopefully, you will be as impressed with the Boom Bust as
I am and our constituency.
I pay for significant information and data, and am well
aware of the value of quality research. I find most currently available research
lacking, in both quality and quantity. The reason why I had to create my own
research staff was due to my dissatisfaction with what was currently available
- to both individuals and institutions.
So here I am, creating my own research for my own investment
activity. What really sets my actions apart is that I offer much of what I
produce to the public without charge - free to distribute and redistribute,
as long as it is left unaltered and full attribution is given to the author
and owner. Why would I do such a thing when others easily charge 5 and 6 digits
annually for what some may consider a lesser product? It is akin to open
source analysis! My ideas and implementations are actually improved and
fine tuned when bounced off of the collective intellect of the many, in lieu
of that of the few - no matter how smart those few may believe themselves to
be.
Very recently, I have started charging for the forensics
portion of my work, which has freed up the resources to develop the site to
deliver even more research for free, particularly on the global macro and opinion
front. This move has allowed me to serve an more diverse constituency, which
now includes the institutional consumer (ie., investment turned consumer banks,
hedge funds, pensions, etc,) as well as the newbie individual investor who
is just getting started - basically the two polar opposites of the investing
spectrum. I am proud to announce major banks as paying clients, and brand new
investors who take my book recommendations and opinions on true wealth and
success to heart.
So, this is how I use my background and knowledge in new
media, distributed computing, risk management, insurance, financial engineering,
real estate, corporate valuation and financial analysis to pursue, analyze
and capitalize on global macroeconomic opportunities. I have included a more
in depth bio at the bottom of the page for those who really, really need to
know more about me.
Visit his blog Boom
Bust Blog.
Copyright © 2007-2009 Reggie Middleton
Image rendition and html coding Copyright © 2000-2009
SafeHaven.com
ADVERTISEMENTS
« Opinions expressed at SafeHaven are those of the
individual authors and do not necessarily represent the opinion of SafeHaven
or its management. Articles are available via RSS/XML. Please
visit RSSHelp for instructions. »
|