EXHIBIT 12.2
The PNC Financial Services Group, Inc. and Subsidiaries
Computation of Ratio of Earnings
to Fixed Charges and Preferred Stock Dividends (1)
| Three months ended March 31, 2010 |
Year Ended December 31 | |||||||||||||||||||||||
| Dollars in millions | 2009 | 2008 | 2007 | 2006 | 2005 | |||||||||||||||||||
| Earnings |
||||||||||||||||||||||||
| Pretax income from continuing operations before adjustment for noncontrolling interests in consolidated subsidiaries or income or loss from equity investees |
$ | 809 | $ | 3,135 | $ | 946 | $ | 1,612 | $ | 3,737 | $ | 1,801 | ||||||||||||
| Add: |
||||||||||||||||||||||||
| Distributed income of equity investees |
44 | 171 | 157 | 124 | 20 | |||||||||||||||||||
| Fixed charges and preferred stock dividends excluding interest on deposits |
426 | 1,993 | 1,059 | 1,209 | 779 | 611 | ||||||||||||||||||
| Less: |
||||||||||||||||||||||||
| Noncontrolling interests in pretax income of subsidiaries that have not incurred fixed charges |
35 | 126 | 122 | 101 | 33 | 20 | ||||||||||||||||||
| Interest capitalized |
1 | 3 | ||||||||||||||||||||||
| Preferred stock dividend requirements |
144 | 597 | 33 | 1 | 1 | 1 | ||||||||||||||||||
| Earnings excluding interest on deposits |
1,099 | 4,573 | 2,007 | 2,843 | 4,502 | 2,391 | ||||||||||||||||||
| Interest on deposits |
281 | 1,741 | 1,485 | 2,053 | 1,590 | 981 | ||||||||||||||||||
| Total earnings |
$ | 1,380 | $ | 6,314 | $ | 3,492 | $ | 4,896 | $ | 6,092 | $ | 3,372 | ||||||||||||
| Fixed charges and preferred stock dividends |
||||||||||||||||||||||||
| Interest on borrowed funds |
$ | 235 | $ | 1,225 | $ | 961 | $ | 1,143 | $ | 719 | $ | 552 | ||||||||||||
| Interest component of rentals |
36 | 131 | 64 | 64 | 59 | 58 | ||||||||||||||||||
| Amortization of notes and debentures |
10 | 37 | 1 | 1 | ||||||||||||||||||||
| Interest capitalized |
1 | 3 | ||||||||||||||||||||||
| Preferred stock dividend requirements |
144 | 597 | 33 | 1 | 1 | 1 | ||||||||||||||||||
| Fixed charges and preferred stock dividends excluding interest on deposits |
426 | 1,993 | 1,059 | 1,209 | 779 | 611 | ||||||||||||||||||
| Interest on deposits |
281 | 1,741 | 1,485 | 2,053 | 1,590 | 981 | ||||||||||||||||||
| Total fixed charges and preferred stock dividends |
$ | 707 | $ | 3,734 | $ | 2,544 | $ | 3,262 | $ | 2,369 | $ | 1,592 | ||||||||||||
| Ratio of earnings to fixed charges and preferred stock dividends |
||||||||||||||||||||||||
| Excluding interest on deposits |
2.58 | x | 2.29 | x | 1.90 | x | 2.35 | x | 5.78 | x | 3.91 | x | ||||||||||||
| Including interest on deposits |
1.95 | 1.69 | 1.37 | 1.50 | 2.57 | 2.12 | ||||||||||||||||||
| (1) | As defined in Item 503(d) of Regulation S-K. |