EXHIBIT 12.1
Published on August 2, 2018
EXHIBIT 12.1 |
|||||||||||||||||||||||
The PNC Financial Services Group, Inc. and Subsidiaries
Computation of Ratio of Earnings to Fixed Charges (1)
|
|||||||||||||||||||||||
Six Months Ended June 30, 2018 |
Year Ended December 31 |
||||||||||||||||||||||
Dollars in millions |
2017 |
2016 |
2015 |
2014 |
2013 |
||||||||||||||||||
Earnings |
|||||||||||||||||||||||
Pretax income from continuing operations before adjustment for noncontrolling interests in consolidated subsidiaries or income or loss from equity investees |
$ |
2,736 |
$ |
4,510 |
$ |
4,642 |
$ |
4,860 |
$ |
4,993 |
$ |
5,148 |
|||||||||||
Add: |
|||||||||||||||||||||||
Distributed income of equity investees |
200 |
352 |
324 |
310 |
275 |
242 |
|||||||||||||||||
Fixed charges excluding interest on deposits |
821 |
1,227 |
978 |
796 |
734 |
664 |
|||||||||||||||||
Less: |
|||||||||||||||||||||||
Noncontrolling interests in pretax income of subsidiaries that have not incurred fixed charges |
22 |
57 |
84 |
93 |
96 |
112 |
|||||||||||||||||
Interest capitalized |
1 |
1 |
|||||||||||||||||||||
Earnings excluding interest on deposits |
3,735 |
6,032 |
5,860 |
5,872 |
5,905 |
5,942 |
|||||||||||||||||
Interest on deposits |
474 |
623 |
430 |
403 |
325 |
344 |
|||||||||||||||||
Total earnings |
$ |
4,209 |
$ |
6,655 |
$ |
6,290 |
$ |
6,275 |
$ |
6,230 |
$ |
6,286 |
|||||||||||
Fixed charges |
|||||||||||||||||||||||
Interest on borrowed funds |
$ |
751 |
$ |
1,082 |
$ |
830 |
$ |
640 |
$ |
581 |
$ |
516 |
|||||||||||
Interest component of rentals |
69 |
144 |
147 |
153 |
152 |
148 |
|||||||||||||||||
Amortization of notes and debentures |
1 |
1 |
1 |
2 |
|||||||||||||||||||
Interest capitalized |
1 |
1 |
|||||||||||||||||||||
Fixed charges excluding interest on deposits |
821 |
1,227 |
978 |
796 |
734 |
664 |
|||||||||||||||||
Interest on deposits |
474 |
623 |
430 |
403 |
325 |
344 |
|||||||||||||||||
Total fixed charges |
$ |
1,295 |
$ |
1,850 |
$ |
1,408 |
$ |
1,199 |
$ |
1,059 |
$ |
1,008 |
|||||||||||
Ratio of earnings to fixed charges |
|||||||||||||||||||||||
Excluding interest on deposits |
4.55 |
x |
4.92 |
x |
5.99 |
x |
7.38 |
x |
8.04 |
x |
8.95 |
x |
|||||||||||
Including interest on deposits |
3.25 |
3.60 |
4.47 |
5.23 |
5.88 |
6.24 |
(1) |
As defined in Item 503(d) of Regulation S-K |