Exhibit 12 | |||||||||||||||||||
BB&T Corporation | |||||||||||||||||||
Earnings To Fixed Charges (1) | |||||||||||||||||||
Year Ended December 31, | |||||||||||||||||||
2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||||||
(Dollars in millions) | |||||||||||||||||||
Earnings: | |||||||||||||||||||
Income before income taxes | $ | 2,986 | $ | 3,124 | $ | 2,792 | $ | 1,628 | $ | 969 | |||||||||
Plus: | |||||||||||||||||||
Fixed charges | 843 | 967 | 1,130 | 1,442 | 1,855 | ||||||||||||||
Loss from equity method investees, net | 141 | 151 | 150 | 101 | 79 | ||||||||||||||
Distributions from equity method investees | 9 | 9 | 6 | 7 | 2 | ||||||||||||||
Less: | |||||||||||||||||||
Capitalized interest | 1 | ― | ― | ― | ― | ||||||||||||||
Earnings | 3,978 | 4,251 | 4,078 | 3,178 | 2,905 | ||||||||||||||
Less: | |||||||||||||||||||
Interest on deposits | 239 | 301 | 429 | 610 | 917 | ||||||||||||||
Earnings, excluding interest on deposits | $ | 3,739 | $ | 3,950 | $ | 3,649 | $ | 2,568 | $ | 1,988 | |||||||||
Fixed charges: | |||||||||||||||||||
Interest expense | $ | 768 | $ | 891 | $ | 1,060 | $ | 1,378 | $ | 1,795 | |||||||||
Capitalized interest | 1 | ― | ― | ― | ― | ||||||||||||||
Interest portion of rent expense | 74 | 76 | 70 | 64 | 60 | ||||||||||||||
Total fixed charges | 843 | 967 | 1,130 | 1,442 | 1,855 | ||||||||||||||
Less: | |||||||||||||||||||
Interest on deposits | 239 | 301 | 429 | 610 | 917 | ||||||||||||||
Total fixed charges excluding interest on deposits | 604 | 666 | 701 | 832 | 938 | ||||||||||||||
Dividends/accretion on preferred stock (2) | 199 | 211 | 87 | ― | ― | ||||||||||||||
Total fixed charges and preferred dividends | $ | 1,042 | $ | 1,178 | $ | 1,217 | $ | 1,442 | $ | 1,855 | |||||||||
Total fixed charges and preferred dividends, excluding interest on deposits | $ | 803 | $ | 877 | $ | 788 | $ | 832 | $ | 938 | |||||||||
Earnings to fixed charges: | |||||||||||||||||||
Including interest on deposits | 4.72x | 4.40x | 3.61x | 2.20x | 1.57x | ||||||||||||||
Excluding interest on deposits | 6.19x | 5.93x | 5.21x | 3.09x | 2.12x | ||||||||||||||
Earnings to fixed charges and preferred dividends: | |||||||||||||||||||
Including interest on deposits | 3.82x | 3.61x | 3.35x | 2.20x | 1.57x | ||||||||||||||
Excluding interest on deposits | 4.66x | 4.50x | 4.63x | 3.09x | 2.12x | ||||||||||||||
(1) | Prior periods have been revised to remove losses on equity method investees and to remove the adjustment for noncontrolling interests that incurred fixed charges. | ||||||||||||||||||
(2) | Dividends on preferred stock have been grossed up by the effective tax rate for the period. |