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