EX-12 7 exhibit12-ratioofearningst.htm RATIO OF EARNINGS TO FIXED CHARGES Exhibit


EXHIBIT 12

RATIOS OF EARNINGS TO FIXED CHARGES AND EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS

The following table sets forth certain information regarding our consolidated ratios of earnings to fixed charges and earnings to fixed charges and preferred stock dividends. Fixed charges represent interest expense, a portion of rent expense representative of interest, trust-preferred securities related expense and amortization of debt issuance costs.
(Dollar amounts in thousands)
 
Year ended December 31,
 
 
2016
 
2015
 
2014
 
2013
 
2012
Fixed charges:
 
 
 
 
 
 
 
 
 
 
Interest expense excluding deposits
 
$
35,954

 
$
68,651

 
$
123,175

 
$
185,391

 
$
225,482

Portion of rents representative of an interest factor
 
21,606

 
20,836

 
19,732

 
19,468

 
19,568

Fixed charges excluding interest on deposits
 
57,560

 
89,487

 
142,907

 
204,859

 
245,050

Interest on deposits
 
51,012

 
49,560

 
49,823

 
59,686

 
81,300

Fixed charges including interest on deposits
 
$
108,572

 
$
139,047

 
$
192,730

 
$
264,545

 
$
326,350

 
 
 
 
 
 
 
 
 
 
 
Fixed charges and preferred stock dividends:
 
 
 
 
 
 
 
 
 
 
Interest expense excluding deposits
 
$
35,954

 
$
68,651

 
$
123,175

 
$
185,391

 
$
225,482

Portion of rents representative of an interest factor
 
21,606

 
20,836

 
19,732

 
19,468

 
19,568

Preferred stock dividend requirement
 
77,390

 
91,778

 
112,123

 
147,281

 
265,450

Fixed charges and preferred stock dividends excluding interest on deposits
 
134,950

 
181,265

 
255,030

 
352,140

 
510,500

Interest on deposits
 
51,012

 
49,560

 
49,823

 
59,686

 
81,300

Fixed charges and preferred stock dividends including interest on deposits
 
$
185,962

 
$
230,825

 
$
304,853

 
$
411,826

 
$
591,800

 
 
 
 
 
 
 
 
 
 
 
Earnings:
 
 
 
 
 
 
 
 
 
 
Income from continuing operations before income taxes
 
$
704,908

 
$
451,859

 
$
621,423

 
$
406,432

 
$
541,566

Equity in undistributed earnings of unconsolidated subsidiaries
 
(5,657
)
 
(4,757
)
 
(7,996
)
 
(11,066
)
 
(13,983
)
Fixed charges excluding interest on deposits
 
57,560

 
89,487

 
142,907

 
204,859

 
245,050

Earnings excluding interest on deposits
 
756,811

 
536,589

 
756,334

 
600,225

 
772,633

Interest on deposits
 
51,012

 
49,560

 
49,823

 
59,686

 
81,300

Earnings including interest on deposits
 
$
807,823

 
$
586,149

 
$
806,157

 
$
659,911

 
$
853,933

 
 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges:
 
 
 
 
 
 
 
 
 
 
Excluding interest on deposits
 
13.15

 
6.00

 
5.29

 
2.93

 
3.15

Including interest on deposits
 
7.44

 
4.22

 
4.18

 
2.49

 
2.62

 
 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges and preferred stock dividends:
 
 
 
 
 
 
 
 
 
 
Excluding interest on deposits
 
5.61

 
2.96

 
2.97

 
1.70

 
1.51

Including interest on deposits
 
4.34

 
2.54

 
2.64

 
1.60

 
1.44