EXHIBIT 12.2
The PNC Financial Services Group, Inc. and Subsidiaries
Computation of Ratio of Earnings
to Fixed Charges and Preferred Stock Dividends (1)
| Dollars in millions |
Nine months ended September 30, 2011 |
Year Ended December 31 | ||||||||||||||||||||||
| 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||||||
| Earnings |
||||||||||||||||||||||||
| Pretax income from continuing operations before adjustment for noncontrolling interests in consolidated subsidiaries or income or loss from equity investees |
$ | 3,174 | $ | 3,680 | $ | 3,135 | $ | 946 | $ | 1,612 | $ | 3,737 | ||||||||||||
| Add: |
||||||||||||||||||||||||
| Distributed income of equity investees |
149 | 167 | 171 | 157 | 124 | 20 | ||||||||||||||||||
| Fixed charges and preferred stock dividends excluding interest on deposits |
772 | 1,316 | 1,993 | 1,059 | 1,209 | 779 | ||||||||||||||||||
| Less: |
||||||||||||||||||||||||
| Noncontrolling interests in pretax income of subsidiaries that have not incurred fixed charges |
113 | 148 | 126 | 122 | 101 | 33 | ||||||||||||||||||
| Interest capitalized |
1 | 3 | ||||||||||||||||||||||
| Preferred stock dividend requirements |
49 | 224 | 597 | 33 | 1 | 1 | ||||||||||||||||||
| Earnings excluding interest on deposits |
3,933 | 4,790 | 4,573 | 2,007 | 2,843 | 4,502 | ||||||||||||||||||
| Interest on deposits |
529 | 963 | 1,741 | 1,485 | 2,053 | 1,590 | ||||||||||||||||||
| Total earnings |
$ | 4,462 | $ | 5,753 | $ | 6,314 | $ | 3,492 | $ | 4,896 | $ | 6,092 | ||||||||||||
| Fixed charges and preferred stock dividends |
||||||||||||||||||||||||
| Interest on borrowed funds |
$ | 603 | $ | 918 | $ | 1,225 | $ | 961 | $ | 1,143 | $ | 719 | ||||||||||||
| Interest component of rentals |
93 | 134 | 131 | 64 | 64 | 59 | ||||||||||||||||||
| Amortization of notes and debentures |
27 | 39 | 37 | 1 | 1 | |||||||||||||||||||
| Interest capitalized |
1 | 3 | ||||||||||||||||||||||
| Preferred stock dividend requirements |
49 | 224 | 597 | 33 | 1 | 1 | ||||||||||||||||||
| Fixed charges and preferred stock dividends excluding interest on deposits |
772 | 1,316 | 1,993 | 1,059 | 1,209 | 779 | ||||||||||||||||||
| Interest on deposits |
529 | 963 | 1,741 | 1,485 | 2,053 | 1,590 | ||||||||||||||||||
| Total fixed charges and preferred stock dividends |
$ | 1,301 | $ | 2,279 | $ | 3,734 | $ | 2,544 | $ | 3,262 | $ | 2,369 | ||||||||||||
| Ratio of earnings to fixed charges and preferred stock dividends |
||||||||||||||||||||||||
| Excluding interest on deposits |
5.09 | x | 3.64 | x | 2.29 | x | 1.90 | x | 2.35 | x | 5.78 | x | ||||||||||||
| Including interest on deposits |
3.43 | 2.52 | 1.69 | 1.37 | 1.50 | 2.57 | ||||||||||||||||||
| (1) | As defined in Item 503(d) of Regulation S-K. |