August 2, 2016 - EX-12.2 - S-3ASR: Automatic shelf registration statement of securities of well-known seasoned issuers | Huntington Bancshares Incorporated (HBAN)

Exhibit 12.2


	Six Months Ended June 30,				Year Ended December 31,
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends	2016		2015		2015		2014		2013		2012		2011
(dollar amounts in thousands of dollars)
Earnings:
Income before income taxes	$	455,094	$	480,123	$	913,605	$	852,985	$	868,756	$	833,581	$	718,928

Add: Fixed charges, excluding interest on deposits and preferred stock dividends		78,086		43,068		99,613		70,692		57,027		74,379		97,035

Earnings available for fixed charges, excluding interest on deposits		533,180		523,191		1,013,218		923,677		925,783		907,960		815,963
Add: Interest on deposits		45,342		39,433		82,174		86,453		116,241		162,167		260,051

Earnings available for fixed charges, including interest on deposits	$	578,522	$	562,624	$	1,095,392	$	1,010,130	$	1,042,024	$	1,070,127	$	1,076,014

Fixed Charges:
Interest expense, excluding interest on deposits	$	68,620	$	34,087	$	81,610	$	52,868	$	39,788	$	57,572	$	81,004
Interest factor in net rental expense		9,466		8,981		18,003		17,824		17,239		16,807		16,031
Preferred stock dividends		27,872		15,933		31,873		31,854		31,869		31,989		30,813

Total fixed charges, excluding interest on deposits		105,958		59,001		131,486		102,546		88,896		106,368		127,848
Add: Interest on deposits		45,342		39,433		82,174		86,453		116,241		162,167		260,051

Total fixed charges, including interest on deposits	$	151,300	$	98,434	$	213,660	$	188,999	$	205,137	$	268,535	$	387,899

Ratio of Earnings to Fixed Charges and Preferred Stock Dividends
Excluding interest on deposits		5.03X		8.87X		7.71X		9.01X		10.41X		8.54X		6.38X
Including interest on deposits		3.82X		5.72X		5.13X		5.34X		5.08X		3.99X		2.77X