EXHIBIT 12.2
Published on February 22, 2017
Exhibit 12.2
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 |