EXHIBIT 12.1
The PNC Financial Services Group, Inc. and Subsidiaries
Computation of Ratio of Earnings
to Fixed Charges
| Dollars in millions |
Six Months Ended June 30, 2005 |
Year Ended |
||||||||||||||||||||||
| 2004 |
2003 |
2002 |
2001 |
2000 |
||||||||||||||||||||
| Earnings |
||||||||||||||||||||||||
| Pretax income from continuing operations before adjustments for minority interest (1) |
$ | 916 | $ | 1,735 | $ | 1,568 | $ | 1,821 | $ | 564 | $ | 1,848 | ||||||||||||
| Fixed charges excluding interest on deposits |
290 | 357 | 346 | 432 | 762 | 1,032 | ||||||||||||||||||
| Subtotal |
1,226 | 2,092 | 1,914 | 2,253 | 1,326 | 2,880 | ||||||||||||||||||
| Interest on deposits |
406 | 484 | 457 | 659 | 1,229 | 1,653 | ||||||||||||||||||
| Total |
$ | 1,612 | $ | 2,576 | $ | 2,371 | $ | 2,912 | $ | 2,555 | $ | 4,533 | ||||||||||||
| Fixed charges |
||||||||||||||||||||||||
| Interest on borrowed funds |
$ | 259 | $ | 298 | $ | 258 | $ | 315 | $ | 645 | $ | 914 | ||||||||||||
| Interest component of rentals |
31 | 58 | 59 | 58 | 53 | 50 | ||||||||||||||||||
| Amortization of notes and debentures |
0 | 1 | 1 | 1 | 1 | 1 | ||||||||||||||||||
| Distributions on mandatorily redeemable capital securities of subsidiary trusts |
0 | 0 | 28 | 58 | 63 | 67 | ||||||||||||||||||
| Subtotal |
290 | 357 | 346 | 432 | 762 | 1,032 | ||||||||||||||||||
| Interest on deposits |
406 | 484 | 457 | 659 | 1,229 | 1,653 | ||||||||||||||||||
| Total |
$ | 696 | $ | 841 | $ | 803 | $ | 1,091 | $ | 1,991 | $ | 2,685 | ||||||||||||
| Ratio of earnings to fixed charges |
||||||||||||||||||||||||
| Excluding interest on deposits |
4.16 | x | 5.86 | x | 5.53 | x | 5.22 | x | 1.74 | x | 2.79 | x | ||||||||||||
| Including interest on deposits |
2.32 | 3.06 | 2.95 | 2.67 | 1.28 | 1.69 | ||||||||||||||||||
| (1) | As defined in Item 503(d) of Regulation S-K. |