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 |
Three Months Ended March 31, 2017 |
2016 | 2015 | 2014 | 2013 | 2012 | ||||||||||||||||||
| Earnings |
||||||||||||||||||||||||
| Pretax income from continuing operations before adjustment for noncontrolling interests in consolidated subsidiaries or income or loss from equity investees |
$ | 1,225 | $ | 4,642 | $ | 4,860 | $ | 4,993 | $ | 5,148 | $ | 3,594 | ||||||||||||
| Add: |
||||||||||||||||||||||||
| Distributed income of equity investees |
88 | 324 | 310 | 275 | 242 | 216 | ||||||||||||||||||
| Fixed charges and preferred stock dividends excluding interest on deposits |
374 | 1,300 | 1,134 | 1,091 | 1,028 | 1,125 | ||||||||||||||||||
| Less: |
||||||||||||||||||||||||
| Noncontrolling interests in pretax income of subsidiaries that have not incurred fixed charges |
18 | 84 | 93 | 96 | 112 | 137 | ||||||||||||||||||
| Interest capitalized |
1 | 1 | ||||||||||||||||||||||
| Preferred stock dividend requirements |
97 | 322 | 338 | 357 | 364 | 272 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Earnings excluding interest on deposits |
1,572 | 5,860 | 5,872 | 5,905 | 5,942 | 4,526 | ||||||||||||||||||
| Interest on deposits |
120 | 430 | 403 | 325 | 344 | 386 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total earnings |
$ | 1,692 | $ | 6,290 | $ | 6,275 | $ | 6,230 | $ | 6,286 | $ | 4,912 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed charges and preferred stock dividends |
||||||||||||||||||||||||
| Interest on borrowed funds |
$ | 240 | $ | 830 | $ | 640 | $ | 581 | $ | 516 | $ | 696 | ||||||||||||
| Interest component of rentals |
37 | 147 | 153 | 152 | 148 | 145 | ||||||||||||||||||
| Amortization of notes and debentures |
1 | 2 | 12 | |||||||||||||||||||||
| Interest capitalized |
1 | 1 | ||||||||||||||||||||||
| Preferred stock dividend requirements |
97 | 322 | 338 | 357 | 364 | 272 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed charges and preferred stock dividends excluding interest on deposits |
374 | 1,300 | 1,134 | 1,091 | 1,028 | 1,125 | ||||||||||||||||||
| Interest on deposits |
120 | 430 | 403 | 325 | 344 | 386 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total fixed charges and preferred stock dividends |
$ | 494 | $ | 1,730 | $ | 1,537 | $ | 1,416 | $ | 1,372 | $ | 1,511 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ratio of earnings to fixed charges and preferred stock dividends |
||||||||||||||||||||||||
| Excluding interest on deposits |
4.20x | 4.51x | 5.18x | 5.41x | 5.78x | 4.02x | ||||||||||||||||||
| Including interest on deposits |
3.43 | 3.64 | 4.08 | 4.40 | 4.58 | 3.25 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| (1) | As defined in Item 503(d) of Regulation S-K. |