EX-12.1 8 a123117exhibit121.htm EXHIBIT 12.1 Exhibit


Exhibit 12.1
SunTrust Banks, Inc.
Ratio of Earnings to Fixed Charges
and Preferred Stock Dividends
 
 
 
For the Year Ended December 31
(Dollars in millions)
2017
 
2016
 
2015
 
2014
 
2013
Ratio 1 - Including interest on deposits
 
 
 
 
 
 
 
 
 
Earnings:
 
 
 
 
 
 
 
 
 
Income before income taxes, less portion attributable to noncontrolling interest 1

$2,805

 

$2,683

 

$2,697

 

$2,267

 

$1,666

Fixed charges
840

 
643

 
588

 
633

 
626

Total earnings

$3,645

 

$3,326

 

$3,285

 

$2,900

 

$2,292

Fixed charges:
 
 
 
 
 
 
 
 
 
Interest on deposits

$404

 

$259

 

$219

 

$235

 

$291

Interest on funds purchased and securities sold under agreements to repurchase
28

 
11

 
5

 
4

 
4

Interest on other short-term borrowings
8

 
3

 
3

 
14

 
13

Interest on trading liabilities
26

 
24

 
22

 
21

 
17

Interest on long-term debt
288

 
260

 
252

 
270

 
210

Portion of rents representative of the interest factor of rental expense
86

 
86

 
87

 
89

 
91

Total fixed charges
840

 
643

 
588

 
633

 
626

Preferred stock dividend requirements
116

 
94

 
90

 
53

 
46

Fixed charges and preferred stock dividends

$956

 

$737

 

$678

 

$686

 

$672

 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges
4.34x

 
5.17x

 
5.59x

 
4.58x

 
3.66x

Ratio of earnings to fixed charges and preferred stock dividends
3.81x

 
4.51x

 
4.85x

 
4.23x

 
3.41x

 
 
 
 
 
 
 
 
 
 
Ratio 2 - Excluding interest on deposits
 
 
 
 
 
 
 
 
 
Earnings, excluding interest on deposits:
 
 
 
 
 
 
 
 
 
Income before income taxes, less portion attributable to noncontrolling interest 1

$2,805

 

$2,683

 

$2,697

 

$2,267

 

$1,666

Fixed charges, excluding interest on deposits
436

 
384

 
369

 
398

 
335

Total earnings, excluding interest on deposits

$3,241

 

$3,067

 

$3,066

 

$2,665

 

$2,001

Fixed charges, excluding interest on deposits:
 
 
 
 
 
 
 
 
 
Interest on funds purchased and securities sold under agreements to repurchase

$28

 

$11

 

$5

 

$4

 

$4

Interest on other short-term borrowings
8

 
3

 
3

 
14

 
13

Interest on trading liabilities
26

 
24

 
22

 
21

 
17

Interest on long-term debt
288

 
260

 
252

 
270

 
210

Portion of rents representative of the interest factor of rental expense
86

 
86

 
87

 
89

 
91

Total fixed charges, excluding interest on deposits
436

 
384

 
369

 
398

 
335

Preferred stock dividend requirements
116

 
94

 
90

 
53

 
46

Fixed charges, excluding interest on deposits, and preferred stock dividends

$552

 

$478

 

$459

 

$451

 

$381

 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges, excluding interest on deposits
7.44x

 
7.99x

 
8.31x

 
6.70x

 
5.97x

Ratio of earnings to fixed charges and preferred stock dividends, excluding interest on deposits
5.88x

 
6.42x

 
6.68x

 
5.91x

 
5.25x

1 Amortization expense related to qualified affordable housing investment costs is recognized in Provision for income taxes for all periods presented as allowed by an accounting standard adopted in 2014. Prior to 2014, these amounts were recognized in Other noninterest expense, and therefore, for comparative purposes, $49 million of amortization expense was reclassified to Provision for income taxes for the year ended December 31, 2013.