PNC BANK CORP. EXHIBIT 12.2
COMPUTATION OF RATIO OF EARNINGS
TO FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
Three Year ended December 31
months ended -------------------------------------------------------------------
Dollars in millions March 31, 1999 1998 1997 1996 1995 1994
- ---------------------------------------------- -------------- ------------ ----------- ------------ ------------ ------------
EARNINGS
Income before taxes and cumulative effect
of changes in accounting principles $488 $1,710 $1,618 $1,527 $627 $1,209
Fixed charges and preferred stock dividends
excluding interest on deposits 316 1,395 1,201 1,106 1,492 1,112
------------- ------------ ----------- ------------ ------------ ------------
Subtotal 804 3,105 2,819 2,633 2,119 2,321
Interest on deposits 351 1,471 1,457 1,428 1,552 1,160
------------- ------------ ----------- ------------ ------------ ------------
Total $1,155 $4,576 $4,276 $4,061 $3,671 $3,481
------------- ------------ ----------- ------------ ------------ ------------
FIXED CHARGES
Interest on borrowed funds $281 $1,267 $1,098 $1,065 $1,454 $1,071
Interest component of rentals 12 37 29 31 32 32
Amortization of notes and debentures 2 1 1 1 1
Distributions on Mandatorily Redeemable
Capital Securities of Subsidiary Trusts 16 60 43 1
Preferred stock dividend requirements 7 29 30 8 5 8
------------- ------------ ----------- ------------ ------------ ------------
Subtotal 316 1,395 1,201 1,106 1,492 1,112
Interest on deposits 351 1,471 1,457 1,428 1,552 1,160
------------- ------------ ----------- ------------ ------------ ------------
Total $667 $2,866 $2,658 $2,534 $3,044 $2,272
------------- ------------ ----------- ------------ ------------ ------------
RATIO OF EARNINGS TO FIXED CHARGES
AND PREFERRED STOCK DIVIDENDS
Excluding interest on deposits 2.54 x 2.23 x 2.35 x 2.38 x 1.42 x 2.09 x
Including interest on deposits 1.73 1.60 1.61 1.60 1.21 1.53
- -----------------------------------------------------------------------------------------------------------------------------------