EX-12.1 2 hban20151231ex121.htm EXHIBIT 12.1 Exhibit


Exhibit 12.1
Ratio of Earnings to Fixed Charges
Twelve Months Ended December 31,
 
2015
 
2014
 
2013
 
2012
 
2011
(dollar amounts in thousands of dollars)
 
 
 
 
 
 
 
 
 
Earnings:
 
 
 
 
 
 
 
 
 
Income before income taxes
$
913,605

 
$
852,985

 
$
868,756

 
$
833,581

 
$
718,928

Add: Fixed charges, excluding interest on deposits
99,613


70,692


57,027


74,379


97,035

Earnings available for fixed charges, excluding interest on deposits
1,013,218


923,677


925,783


907,960


815,963

Add: Interest on deposits
82,174


86,453


116,241


162,167


260,051

Earnings available for fixed charges, including interest on deposits
$
1,095,392


$
1,010,130


$
1,042,024


$
1,070,127


$
1,076,014

Fixed Charges:
 
 
 
 
 
 
 
 
 
Interest expense, excluding interest on deposits
$
81,610

 
$
52,868

 
$
39,788

 
$
57,572

 
$
81,004

Interest factor in net rental expense
18,003

 
17,824

 
17,239

 
16,807

 
16,031

Total fixed charges, excluding interest on deposits
99,613


70,692


57,027


74,379


97,035

Add: Interest on deposits
82,174

 
86,453

 
116,241

 
162,167

 
260,051

Total fixed charges, including interest on deposits
$
181,787


$
157,145


$
173,268


$
236,546


$
357,086

Ratio of Earnings to Fixed Charges
 
 
 
 
 
 
 
 
 
Excluding interest on deposits
10.17

X
13.07

X
16.23

X
12.21

X
8.41

Including interest on deposits
6.03

X
6.43

X
6.01

X
4.52

X
3.01