EXHIBIT 12.2
Published on February 16, 2018
Exhibit 12.2
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends |
Twelve Months Ended December 31, |
|||||||||||||||||||
2017 |
2016 |
2015 |
2014 |
2013 |
||||||||||||||||
(dollar amounts in millions) |
||||||||||||||||||||
Earnings: |
||||||||||||||||||||
Income before income taxes |
$ |
1,394 |
$ |
920 |
$ |
914 |
$ |
853 |
$ |
869 |
||||||||||
Add: Fixed charges, excluding interest on deposits and preferred stock dividends |
275 |
181 |
100 |
71 |
57 |
|||||||||||||||
Earnings available for fixed charges, excluding interest on deposits |
1,669 |
1,101 |
1,014 |
924 |
926 |
|||||||||||||||
Add: Interest on deposits |
180 |
102 |
82 |
86 |
116 |
|||||||||||||||
Earnings available for fixed charges, including interest on deposits |
$ |
1,849 |
$ |
1,203 |
$ |
1,096 |
$ |
1,010 |
$ |
1,042 |
||||||||||
Fixed Charges: |
||||||||||||||||||||
Interest expense, excluding interest on deposits |
$ |
251 |
$ |
161 |
$ |
82 |
$ |
53 |
$ |
40 |
||||||||||
Interest factor in net rental expense |
24 |
20 |
18 |
18 |
17 |
|||||||||||||||
Preferred stock dividends |
76 |
65 |
32 |
32 |
32 |
|||||||||||||||
Total fixed charges, excluding interest on deposits |
351 |
246 |
132 |
103 |
89 |
|||||||||||||||
Add: Interest on deposits |
180 |
102 |
82 |
86 |
116 |
|||||||||||||||
Total fixed charges, including interest on deposits |
$ |
531 |
$ |
348 |
$ |
214 |
$ |
189 |
$ |
205 |
||||||||||
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends |
||||||||||||||||||||
Excluding interest on deposits |
4.75 |
X |
4.47 |
X |
7.71 |
X |
9.01 |
X |
10.41 |
X |
||||||||||
Including interest on deposits |
3.48 |
X |
3.45 |
X |
5.13 |
X |
5.34 |
X |
5.08 |
X |