EXHIBIT 12.2
The PNC Financial Services Group, Inc. and Subsidiaries
Computation of Ratio of Earnings to Fixed Charges and Preferred Stock Dividends (1)
| Year Ended December 31 | ||||||||||||||||||||
| Dollars in millions |
2015 | 2014 | 2013 | 2012 | 2011 | |||||||||||||||
| Earnings |
||||||||||||||||||||
| Pretax income from continuing operations before adjustment for noncontrolling interests in consolidated subsidiaries or income or loss from equity investees |
$ | 4,860 | $ | 4,993 | $ | 5,148 | $ | 3,594 | $ | 3,785 | ||||||||||
| Add: |
||||||||||||||||||||
| Distributed income of equity investees |
310 | 275 | 242 | 216 | 198 | |||||||||||||||
| Fixed charges and preferred stock dividends excluding interest on deposits |
1,134 | 1,091 | 1,028 | 1,125 | 1,037 | |||||||||||||||
| Less: |
||||||||||||||||||||
| Noncontrolling interests in pretax income of subsidiaries that have not incurred fixed charges |
93 | 96 | 112 | 137 | 154 | |||||||||||||||
| Interest capitalized |
1 | 1 | ||||||||||||||||||
| Preferred stock dividend requirements |
338 | 357 | 364 | 272 | 86 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings excluding interest on deposits |
5,872 | 5,905 | 5,942 | 4,526 | 4,780 | |||||||||||||||
| Interest on deposits |
403 | 325 | 344 | 386 | 668 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total earnings |
$ | 6,275 | $ | 6,230 | $ | 6,286 | $ | 4,912 | $ | 5,448 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges and preferred stock dividends |
||||||||||||||||||||
| Interest on borrowed funds |
$ | 640 | $ | 581 | $ | 516 | $ | 696 | $ | 791 | ||||||||||
| Interest component of rentals |
153 | 152 | 148 | 145 | 125 | |||||||||||||||
| Amortization of notes and debentures |
2 | 12 | 35 | |||||||||||||||||
| Interest capitalized |
1 | 1 | ||||||||||||||||||
| Preferred stock dividend requirements |
338 | 357 | 364 | 272 | 86 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges and preferred stock dividends excluding interest on deposits |
1,134 | 1,091 | 1,028 | 1,125 | 1,037 | |||||||||||||||
| Interest on deposits |
403 | 325 | 344 | 386 | 668 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed charges and preferred stock dividends |
$ | 1,537 | $ | 1,416 | $ | 1,372 | $ | 1,511 | $ | 1,705 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of earnings to fixed charges and preferred stock dividends |
||||||||||||||||||||
| Excluding interest on deposits |
5.18 | x | 5.41 | x | 5.78 | x | 4.02 | x | 4.61 | x | ||||||||||
| Including interest on deposits |
4.08 | 4.40 | 4.58 | 3.25 | 3.20 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (1) | As defined in Item 503(d) of Regulation S-K. |