EX-12 2 ex12-earn2fixedcharge_4q17.htm EXHIBIT 12 Exhibit
Exhibit 12
 
Earnings To Fixed Charges
BB&T Corporation
 
 
 
 
 
 
 
 
 
 
 
Year Ended December 31,
(Dollars in millions)
2017
 
2016
 
2015
 
2014
 
2013
Earnings:
 
 
 
 
 
 
 
 
 
Income before income taxes
$
3,326

 
$
3,500

 
$
2,917

 
$
3,127

 
$
3,283

Plus:
 
 
 
 
 
 
 
 
 
Fixed charges
921

 
843

 
819

 
843

 
967

Distributions from equity method investees
3

 
5

 
8

 
9

 
9

Less:
 
 
 
 
 
 
 
 
 
Capitalized interest
2

 
3

 
2

 
1

 

Income (loss) from equity method investees
(11
)
 
(9
)
 
(3
)
 

 
9

Earnings
4,259

 
4,354

 
3,745

 
3,978

 
4,250

 
 
 
 
 
 
 
 
 
 
Less:
 
 
 
 
 
 
 
 
 
Interest on deposits
344

 
251

 
233

 
239

 
301

Earnings, excluding interest on deposits
$
3,915

 
$
4,103

 
$
3,512

 
$
3,739

 
$
3,949

 
 
 
 
 
 
 
 
 
 
Fixed charges:
 
 
 
 
 
 
 
 
 
Interest expense
$
839

 
$
745

 
$
735

 
$
768

 
$
891

Capitalized interest
2

 
3

 
2

 
1

 

Interest portion of rent expense
80

 
95

 
82

 
74

 
76

Total fixed charges
921

 
843

 
819

 
843

 
967

Less:
 
 
 
 
 
 
 
 
 
Interest on deposits
344

 
251

 
233

 
239

 
301

Total fixed charges, excluding interest on deposits
577

 
592

 
586

 
604

 
666

 
 
 
 
 
 
 
 
 
 
Dividends/accretion on preferred stock (1)
240

 
239

 
203

 
210

 
222

 
 
 
 
 
 
 
 
 
 
Total fixed charges and preferred dividends
$
1,161

 
$
1,082

 
$
1,022

 
$
1,053

 
$
1,189

 
 
 
 
 
 
 
 
 
 
Total fixed charges and preferred dividends, excluding interest on deposits
$
817

 
$
831

 
$
789

 
$
814

 
$
888

 
 
 
 
 
 
 
 
 
 
Earnings to fixed charges:
 
 
 
 
 
 
 
 
 
Including interest on deposits
4.62x

 
5.16x

 
4.57x

 
4.72x

 
4.40x

Excluding interest on deposits
6.79x

 
6.93x

 
5.99x

 
6.19x

 
5.93x

 
 
 
 
 
 
 
 
 
 
Earnings to fixed charges and preferred dividends:
 
 
 
 
 
 
 
 
 
Including interest on deposits
3.67x

 
4.02x

 
3.66x

 
3.78x

 
3.57x

Excluding interest on deposits
4.79x

 
4.94x

 
4.45x

 
4.59x

 
4.45x

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