EX-12.1 4 ex-121repl.htm EX-12.1 Exhibit



Exhibit 12.1

BANKUNITED, INC. AND SUBSIDIARIES
CALCULATION OF RATIO OF INCOME TO FIXED CHARGES
(In thousands, except for ratios)
 
 
Nine Months Ended September 30,
 
Year Ended December 31,
 
 
2018
 
2017
 
2016
 
2015
 
2014
 
2013
Excluding Interest on Deposits:
 
 
 
 
 
 
 
 
 
 
 
 
Fixed Charges
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense (other than interest on deposits)
 
82,392

 
83,256

 
69,059

 
44,013

 
33,690

 
32,045

Interest factor in rent expense (1)
 
6,520

 
9,160

 
9,205

 
9,026

 
8,471

 
8,668

Total fixed charges
 
88,912

 
92,416

 
78,264

 
53,039

 
42,161

 
40,713

 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings
 
 
 
 
 
 
 
 
 
 
 
 
Income before income taxes
 
346,530

 
404,461

 
335,444

 
296,893

 
293,250

 
318,002

Fixed charges
 
88,912

 
92,416

 
78,264

 
53,039

 
42,161

 
40,713

Total earnings
 
435,442

 
496,877

 
413,708

 
349,932

 
335,411

 
358,715

 
 
 
 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges excluding interest on deposits
 
4.90

 
5.38

 
5.29

 
6.60

 
7.96

 
8.81

 
 
 
 
 
 
 
 
 
 
 
 
 
Including Interest on Deposits:
 
 
 
 
 
 
 
 
 
 
 
 
Fixed Charges
 
 
 
 
 
 
 
 
 
 
 
 
Total interest expense
 
279,308

 
254,189

 
188,832

 
135,164

 
106,651

 
92,611

Interest factor in rent expense (1)
 
6,520

 
9,160

 
9,205

 
9,026

 
8,471

 
8,668

Total fixed charges
 
285,828

 
263,349

 
198,037

 
144,190

 
115,122

 
101,279

 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings
 
 
 
 
 
 
 
 
 
 
 
 
Income before income taxes
 
346,530

 
404,461

 
335,444

 
296,893

 
293,250

 
318,002

Fixed charges
 
285,828

 
263,349

 
198,037

 
144,190

 
115,122

 
101,279

Total earnings
 
632,358

 
667,810

 
533,481

 
441,083

 
408,372

 
419,281

 
 
 
 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges including interest on deposits
 
2.21

 
2.54

 
2.69

 
3.06

 
3.55

 
4.14

(1) Consists of one third of total rent expense which management believes approximates the interest factor in rent expense.