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. |