The PNC Financial Services Group, Inc. and Subsidiaries   EXHIBIT 12.2
Computation of Ratio of Earnings  
to Fixed Charges and Preferred Stock Dividends  

 

 

 

    

Nine Months

Ended September 30, 2006

     Year Ended December 31  

Dollars in millions

      2005     2004     2003     2002     2001  

Earnings

             

Pretax income from continuing operations before adjustments for minority interest (1)

    $3,434     $1,942     $1,735     $1,568     $1,821     $564  

Fixed charges and preferred stock dividends excluding interest on deposits

    628     663     358     347     433     782  
                                    

Subtotal

    4,062     2,605     2,093     1,915     2,254     1,346  

Interest on deposits

    1,140     981     484     457     659     1,229  
                                    

Total

    $5,202     $3,586     $2,577     $2,372     $2,913     $2,575  
                                    

Fixed charges

             

Interest on borrowed funds

    $576     $599     $298     $258     $315     $645  

Interest component of rentals

    51     63     58     59     58     53  

Amortization of notes and debentures

        1     1     1     1  

Distributions on mandatorily redeemable capital securities of subsidiary trusts

          28     58     63  

Preferred stock dividend requirements

    1     1     1     1     1     20  
                                    

Subtotal

    628     663     358     347     433     782  

Interest on deposits

    1,140     981     484     457     659     1,229  
                                    

Total

    $1,768     $1,644     $842     $804     $1,092     $2,011  
                                    

Ratio of earnings to fixed charges and preferred stock dividends

             

Excluding interest on deposits

    6.47 x   3.93 x   5.85 x   5.52 x   5.21 x   1.72 x

Including interest on deposits

    2.94     2.18     3.06     2.95     2.67     1.28  

 

(1) As defined in Item 503(d) of Regulation S-K.