Ratio of Earnings to Fixed Charges and Preferred Stock Dividends | Twelve Months Ended December 31, | ||||||||||||||||||
2016 | 2015 | 2014 | 2013 | 2012 | |||||||||||||||
(dollar amounts in thousands of dollars) | |||||||||||||||||||
Earnings: | |||||||||||||||||||
Income before income taxes | $ | 919,762 | $ | 913,605 | $ | 852,985 | $ | 868,756 | $ | 833,581 | |||||||||
Add: Fixed charges, excluding interest on deposits and preferred stock dividends | 181,235 | 99,613 | 70,692 | 57,027 | 74,379 | ||||||||||||||
Earnings available for fixed charges, excluding interest on deposits | 1,100,997 | 1,013,218 | 923,677 | 925,783 | 907,960 | ||||||||||||||
Add: Interest on deposits | 102,004 | 82,174 | 86,453 | 116,241 | 162,167 | ||||||||||||||
Earnings available for fixed charges, including interest on deposits | $ | 1,203,001 | $ | 1,095,392 | $ | 1,010,130 | $ | 1,042,024 | $ | 1,070,127 | |||||||||
Fixed Charges: | |||||||||||||||||||
Interest expense, excluding interest on deposits | $ | 160,791 | $ | 81,610 | $ | 52,868 | $ | 39,788 | $ | 57,572 | |||||||||
Interest factor in net rental expense | 20,444 | 18,003 | 17,824 | 17,239 | 16,807 | ||||||||||||||
Preferred stock dividends | 65,274 | 31,873 | 31,854 | 31,869 | 31,989 | ||||||||||||||
Total fixed charges, excluding interest on deposits | 246,509 | 131,486 | 102,546 | 88,896 | 106,368 | ||||||||||||||
Add: Interest on deposits | 102,004 | 82,174 | 86,453 | 116,241 | 162,167 | ||||||||||||||
Total fixed charges, including interest on deposits | $ | 348,513 | $ | 213,660 | $ | 188,999 | $ | 205,137 | $ | 268,535 | |||||||||
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends | |||||||||||||||||||
Excluding interest on deposits | 4.47 | X | 7.71 | X | 9.01 | X | 10.41 | X | 8.54 | ||||||||||
Including interest on deposits | 3.45 | X | 5.13 | X | 5.34 | X | 5.08 | X | 3.99 | ||||||||||