EX-12 2 key-093017xexx12.htm EXHIBIT 12 Exhibit


EXHIBIT 12
KEYCORP
COMPUTATION OF CONSOLIDATED RATIO OF EARNINGS TO
COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
(dollars in millions)
(unaudited)
 
Nine months ended September 30,
 
Year ended December 31,
 
2017
2016
 
2016
2015
2014
2013
2012
Computation of Earnings
 
 
 
 
 
 
 
 
Net income (loss) attributable to Key
$
1,100

$
562

 
$
791

$
916

$
900

$
910

$
858

Add: Provision for income taxes
386

141

 
179

303

326

271

231

Less: Income (loss) from discontinued operations, net of taxes
6

5

 
1

1

(39
)
40

23

Income (loss) before income taxes and cumulative effect of accounting change
1,480

698

 
969

1,218

1,265

1,141

1,066

Fixed charges, excluding interest on deposits
257

174

 
246

185

160

154

200

Total earnings for computation, excluding interest on deposits
1,737

872

 
1,215

1,403

1,425

1,295

1,266

Interest on deposits
196

114

 
171

105

117

158

257

Total earnings for computation, including interest on deposits
$
1,933

$
986

 
$
1,386

$
1,508

$
1,542

$
1,453

$
1,523

Computation of Fixed Charges
 
 
 
 
 
 
 
 
Net rental expense
$
103

$
80

 
$
110

$
104

$
104

$
111

$
109

Portion of net rental expense deemed representative of interest
$
16

$
12

 
$
17

$
16

$
16

$
17

$
16

Interest on short-term borrowed funds
13

7

 
11

9

11

10

11

Interest on long-term debt
228

155

 
218

160

133

127

173

Total fixed charges, excluding interest on deposits
257

174

 
246

185

160

154

200

Interest on deposits
196

114

 
171

105

117

158

257

Total fixed charges, including interest on deposits
$
453

$
288

 
$
417

$
290

$
277

$
312

$
457

Combined Fixed Charges and Preferred Stock Dividends
 
 
 
 
 
 
 
 
Preferred stock dividend requirement on a pre-tax basis
$
56

$
17

 
$
37

$
23

$
22

$
23

$
22

Total fixed charges, excluding interest on deposits
257

174

 
246

185

160

154

200

Combined fixed charges and preferred stock dividends, excluding interest on deposits
313

191

 
283

208

182

177

222

Interest on deposits
196

114

 
171

105

117

158

257

Combined fixed charges and preferred stock dividends, including interest on deposits
$
509

$
305

 
$
454

$
313

$
299

$
335

$
479

Ratio of Earnings to Fixed Charges
 
 
 
 
 
 
 
 
Excluding deposit interest
6.76

5.01

 
4.94

7.58

8.91

8.41

6.33

Including deposit interest
4.27

3.42

 
3.32

5.20

5.57

4.66

3.33

Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends
 
 
 
 
 
 
 
 
Excluding deposit interest
5.55

4.57

 
4.29

6.75

7.83

7.32

5.70

Including deposit interest
3.80

3.23

 
3.05

4.82

5.16

4.34

3.18