EXHIBIT 12.2
Published on February 17, 2016
Exhibit 12.2
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends |
Twelve Months Ended December 31, |
||||||||||||||||||
2015 |
2014 |
2013 |
2012 |
2011 |
|||||||||||||||
(dollar amounts in thousands of dollars) |
|||||||||||||||||||
Earnings: |
|||||||||||||||||||
Income before income taxes |
$ |
913,605 |
$ |
852,985 |
$ |
868,756 |
$ |
833,581 |
$ |
718,928 |
|||||||||
Add: Fixed charges, excluding interest on deposits and preferred stock dividends |
99,613 |
70,692 |
57,027 |
74,379 |
97,035 |
||||||||||||||
Earnings available for fixed charges, excluding interest on deposits |
1,013,218 |
923,677 |
925,783 |
907,960 |
815,963 |
||||||||||||||
Add: Interest on deposits |
82,174 |
86,453 |
116,241 |
162,167 |
260,051 |
||||||||||||||
Earnings available for fixed charges, including interest on deposits |
$ |
1,095,392 |
$ |
1,010,130 |
$ |
1,042,024 |
$ |
1,070,127 |
$ |
1,076,014 |
|||||||||
Fixed Charges: |
|||||||||||||||||||
Interest expense, excluding interest on deposits |
$ |
81,610 |
$ |
52,868 |
$ |
39,788 |
$ |
57,572 |
$ |
81,004 |
|||||||||
Interest factor in net rental expense |
18,003 |
17,824 |
17,239 |
16,807 |
16,031 |
||||||||||||||
Preferred stock dividends |
31,873 |
31,854 |
31,869 |
31,989 |
30,813 |
||||||||||||||
Total fixed charges, excluding interest on deposits |
131,486 |
102,546 |
88,896 |
106,368 |
127,848 |
||||||||||||||
Add: Interest on deposits |
82,174 |
86,453 |
116,241 |
162,167 |
260,051 |
||||||||||||||
Total fixed charges, including interest on deposits |
$ |
213,660 |
$ |
188,999 |
$ |
205,137 |
$ |
268,535 |
$ |
387,899 |
|||||||||
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends |
|||||||||||||||||||
Excluding interest on deposits |
7.71 |
X |
9.01 |
X |
10.41 |
X |
8.54 |
X |
6.38 |
||||||||||
Including interest on deposits |
5.13 |
X |
5.34 |
X |
5.08 |
X |
3.99 |
X |
2.77 |