EX-12.1 2 ozrk-ex121_8.htm EX-12.1 ozrk-ex121_8.htm

Exhibit 12.1

 

Bank of the Ozarks, Inc.

Calculation of Ratio of Earnings to Fixed Charges

The following table presents the calculation of the consolidated ratio of earnings to fixed charges for the periods presented.

 

 

Years Ended December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

 

 

(Dollars in thousands)

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income before income taxes

 

$

424,358

 

 

$

276,769

 

 

$

172,447

 

 

$

131,414

 

 

$

110,999

 

Fixed charges

 

 

61,813

 

 

 

28,041

 

 

 

21,225

 

 

 

18,831

 

 

 

21,825

 

Other

 

 

2

 

 

 

2

 

 

 

1

 

 

 

3

 

 

 

4

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest capitalized

 

 

(47

)

 

 

(30

)

 

 

(24

)

 

 

(24

)

 

 

(24

)

Noncontrolling interest of subsidiaries

 

 

101

 

 

 

61

 

 

 

(18

)

 

 

28

 

 

 

20

 

Earnings

 

$

486,227

 

 

$

304,843

 

 

$

193,631

 

 

$

150,252

 

 

$

132,824

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

48,593

 

 

$

17,716

 

 

$

8,566

 

 

$

6,103

 

 

$

8,982

 

FHLB advances, fed funds purchased, subordinated

   notes and subordinated debentures

 

 

12,457

 

 

 

9,852

 

 

 

12,389

 

 

 

12,531

 

 

 

12,618

 

Interest capitalized

 

 

47

 

 

 

30

 

 

 

24

 

 

 

57

 

 

 

70

 

Estimated interest divided included within rental expense

 

 

716

 

 

 

443

 

 

 

246

 

 

 

140

 

 

 

155

 

Preferred dividend requirements

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Fixed charges

 

$

61,813

 

 

$

28,041

 

 

$

21,225

 

 

$

18,831

 

 

$

21,825

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Earnings to Fixed Charges

   (including deposit interest)

 

 

7.87

 

 

 

10.87

 

 

 

9.12

 

 

 

7.98

 

 

 

6.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Earnings to Fixed Charges

   (excluding deposit interest)

 

 

33.10

 

 

27.81

 

 

 

14.62

 

 

 

11.33

 

 

9.64

 

 

 

 

The ratio of earnings to fixed charges is computed in accordance with item 503 of Regulation S-K by dividing (1) income before income taxes, fixed charges and amortization of capitalized interest, less interest capitalized and noncontrolling interest in income of subsidiaries that have not incurred fixed charges by (2) total fixed charges.  For purposes of computing this ratio:

 

 

•

fixed charges, including interest on deposits, include all interest expense, interest capitalized and the estimated portion of rental expense attributable to interest, net of income from subleases; and

 

•

fixed charges, excluding interest on deposits, include interest expense (other than on deposits), interest capitalized and the estimated portion of rental expense attributable to interest, net of income from subleases.