EXHIBIT 12.1
The PNC Financial Services Group, Inc. and Subsidiaries
Computation of Ratio of Earnings
to Fixed Charges (1)
| Three Months Ended March 31, 2008 |
Year Ended December 31 | |||||||||||||||||||||||
| Dollars in millions |
2007 | 2006 | 2005 | 2004 | 2003 | |||||||||||||||||||
| Earnings |
||||||||||||||||||||||||
| Pretax income from continuing operations before adjustment for minority interests in consolidated subsidiaries or income or loss from equity investees |
$ | 531 | $ | 1,806 | $ | 3,913 | $ | 1,962 | $ | 1,745 | $ | 1,600 | ||||||||||||
| Add: |
||||||||||||||||||||||||
| Distributed income of equity investees |
38 | 124 | 20 | |||||||||||||||||||||
| Fixed charges excluding interest on deposits |
333 | 1,267 | 841 | 662 | 357 | 346 | ||||||||||||||||||
| Less: |
||||||||||||||||||||||||
| Minority interest in pretax income of subsidiaries that have not incurred fixed charges |
28 | 101 | 33 | 20 | 10 | 32 | ||||||||||||||||||
| Earnings excluding interest on deposits |
874 | 3,096 | 4,741 | 2,604 | 2,092 | 1,914 | ||||||||||||||||||
| Interest on deposits |
450 | 2,053 | 1,590 | 981 | 484 | 457 | ||||||||||||||||||
| Total earnings |
$ | 1,324 | $ | 5,149 | $ | 6,331 | $ | 3,585 | $ | 2,576 | $ | 2,371 | ||||||||||||
| Fixed charges |
||||||||||||||||||||||||
| Interest on borrowed funds |
$ | 315 | $ | 1,197 | $ | 777 | $ | 599 | $ | 298 | $ | 258 | ||||||||||||
| Interest component of rentals |
18 | 69 | 64 | 63 | 58 | 59 | ||||||||||||||||||
| Amortization of notes and debentures |
1 | 1 | 1 | |||||||||||||||||||||
| Distributions on mandatorily redeemable capital securities of subsidiary trusts |
28 | |||||||||||||||||||||||
| Fixed charges excluding interest on deposits |
333 | 1,267 | 841 | 662 | 357 | 346 | ||||||||||||||||||
| Interest on deposits |
450 | 2,053 | 1,590 | 981 | 484 | 457 | ||||||||||||||||||
| Total fixed charges |
$ | 783 | $ | 3,320 | $ | 2,431 | $ | 1,643 | $ | 841 | $ | 803 | ||||||||||||
| Ratio of earnings to fixed charges |
||||||||||||||||||||||||
| Excluding interest on deposits |
2.62 | x | 2.44 | x | 5.64 | x | 3.93 | x | 5.86 | x | 5.53 | x | ||||||||||||
| Including interest on deposits |
1.69 | 1.55 | 2.60 | 2.18 | 3.06 | 2.95 | ||||||||||||||||||
| (1) | As defined in Item 503(d) of Regulation S-K. |