EX-12 2 exhibit12-earningstofixedc.htm EXHIBIT 12 Exhibit
Exhibit 12
 
BB&T Corporation
Earnings To Fixed Charges
 
 
 
 
 
 
 
 
 
 
 
Year Ended December 31,
 
2016
 
2015
 
2014
 
2013
 
2012
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Earnings:
 
 
 
 
 
 
 
 
 
Income before income taxes
$
3,500

 
$
2,917

 
$
3,127

 
$
3,283

 
$
2,945

Plus:
 
 
 
 
 
 
 
 
 
Fixed charges
843

 
819

 
843

 
967

 
1,130

Distributions from equity method investees
5

 
8

 
9

 
9

 
6

Less:
 
 
 
 
 
 
 
 
 
Capitalized interest
3

 
2

 
1

 

 

Income (loss) from equity method investees
(9
)
 
(3
)
 

 
9

 
3

Earnings
4,354

 
3,745

 
3,978

 
4,250

 
4,078

 
 
 
 
 
 
 
 
 
 
Less:
 
 
 
 
 
 
 
 
 
Interest on deposits
251

 
233

 
239

 
301

 
429

Earnings, excluding interest on deposits
$
4,103

 
$
3,512

 
$
3,739

 
$
3,949

 
$
3,649

 
 
 
 
 
 
 
 
 
 
Fixed charges:
 
 
 
 
 
 
 
 
 
Interest expense
$
745

 
$
735

 
$
768

 
$
891

 
$
1,060

Capitalized interest
3

 
2

 
1

 

 

Interest portion of rent expense
95

 
82

 
74

 
76

 
70

Total fixed charges
843

 
819

 
843

 
967

 
1,130

Less:
 
 
 
 
 
 
 
 
 
Interest on deposits
251

 
233

 
239

 
301

 
429

Total fixed charges, excluding interest on deposits
592

 
586

 
604

 
666

 
701

 
 
 
 
 
 
 
 
 
 
Dividends/accretion on preferred stock (1)
239

 
203

 
210

 
222

 
90

 
 
 
 
 
 
 
 
 
 
Total fixed charges and preferred dividends
$
1,082

 
$
1,022

 
$
1,053

 
$
1,189

 
$
1,220

 
 
 
 
 
 
 
 
 
 
Total fixed charges and preferred dividends, excluding interest on deposits
$
831

 
$
789

 
$
814

 
$
888

 
$
791

 
 
 
 
 
 
 
 
 
 
Earnings to fixed charges:
 
 
 
 
 
 
 
 
 
Including interest on deposits
5.16x

 
4.57x

 
4.72x

 
4.40x

 
3.61x

Excluding interest on deposits
6.93x

 
5.99x

 
6.19x

 
5.93x

 
5.21x

 
 
 
 
 
 
 
 
 
 
Earnings to fixed charges and preferred dividends:
 
 
 
 
 
 
 
 
 
Including interest on deposits
4.02x

 
3.66x

 
3.78x

 
3.57x

 
3.34x

Excluding interest on deposits
4.94x

 
4.45x

 
4.59x

 
4.45x

 
4.61x

__________________
(1)
Dividends on preferred stock have been grossed up by the effective tax rate for the period.