NATIONSBANK CORPORATION RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED DIVIDENDS
Year End December 31 9 months Ended September 30, 1994 1993 1992 1991 1990 1989 (Dollars in Thousands) Excluding Interest on Deposits Income before taxes........................ $ 1,966,768 $ 1,991,103 $ 1,396,213 $ 108,524 $625,467 $1,287,306 Equity in undistributed earnings of unconsolidated subsidiaries........... (1,904) (4,756) (1,426) (1,114) (668) (471) Fixed charges: Interest expense (including capitalized interest)............... 1,997,090 1,420,800 915,880 1,290,755 1,851,513 1,691,394 Amortization of debt discount and appropriate issuance costs.......... 6,368 6,377 3,000 2,093 2,872 2,863 1/3 of net rent expense............... 86,390 95,786 90,667 81,909 66,195 60,341 Total fixed charges........................ 2,089,848 1,522,963 1,009,547 1,374,757 1,920,580 1,754,598 Preferred dividend requirements............ 11,728 15,737 29,260 30,775 37,979 38,644 Earnings (excluding capitalized interest).. $ 4,054,712 $ 3,509,310 $ 2,398,329 $ 1,470,621 $2,533,093 $3,033,954 Fixed charges.............................. $ 2,101,576 $ 1,538,700 $ 1,038,807 $ 1,405,532 $1,958,559 $1,793,242 Ratio of Earnings to Fixed Charges......... 1.93 2.28 2.31 1.05 1.29 1.69 Including Interest on Deposits Income before taxes........................ $ 1,966,768 $ 1,991,103 $ 1,396,213 $ 108,524 $625,467 $1,287,306 Equity in undistributed earnings of unconsolidated subsidiaries........... (1,904) (4,756) (1,426) (1,114) (668) (471) Fixed charges: Interest expense (including capitalized interest)............... 3,693,877 3,570,079 3,687,650 5,611,057 6,683,262 6,286,088 Amortization of debt discount and appropriate issuance costs.......... 6,368 6,377 3,000 2,093 2,872 2,863 1/3 of net rent expense............... 86,390 95,786 90,667 81,909 66,195 60,341 Total fixed charges........................ 3,786,635 3,672,242 3,781,317 5,695,059 6,752,329 6,349,292 Preferred dividend requirements............ 11,728 15,737 29,260 30,775 37,979 38,644 Earnings (excluding capitalized interest).. $ 5,751,499 $ 5,658,589 $ 5,170,099 $ 5,790,923 $7,364,842 $7,628,648 Fixed charges.............................. $ 3,798,363 $ 3,687,979 $ 3,810,577 $ 5,725,834 $6,790,308 $6,387,936 Ratio of Earnings to Fixed Charges......... 1.51 1.53 1.36 1.01 1.08 1.19