EX-12.1 5 ewbc12110k12312016.htm EXHIBIT 12.1 Exhibit


Exhibit 12.1

EAST WEST BANCORP, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES



 
 
Year Ending December 31,
 
 
2016
 
2015
 
2014
 
2013
 
2012
($ in thousands)
 
 
Including interest on deposits
 
 
 
 
 
 
 
 
 
 
Income before income taxes
 
$
572,188

 
$
578,721

 
$
447,023

 
$
447,146

 
$
441,288

Fixed charges and preferred dividends
 
112,873

 
111,590

 
121,562

 
126,170

 
151,123

Total earnings
 
$
685,061

 
$
690,311

 
$
568,585

 
$
573,316

 
$
592,411

 
 
 
 
 
 
 
 
 
 
 
Fixed charges:
 
 
 
 
 
 
 
 
 
 
Interest expense
 
$
104,843

 
$
103,376

 
$
112,820

 
$
112,492

 
$
132,168

Estimate of interest within rental expense
 
8,030

 
8,214

 
8,742

 
8,731

 
8,594

Total fixed charges
 
$
112,873

 
$
111,590

 
$
121,562

 
$
121,223

 
$
140,762

Preferred dividends
 

 

 

 
4,947

 
10,361

Total fixed charges and preferred dividends
 
$
112,873

 
$
111,590

 
$
121,562

 
$
126,170

 
$
151,123

 
 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges
 
6.07

 
6.19

 
4.68

 
4.73

 
4.21

Ratio of earnings to fixed charges and preferred dividends
 
6.07

 
6.19

 
4.68

 
4.54

 
3.92

 
 
 
 
 
 
 
 
 
 
 
Excluding interest on deposits
 
 
 
 
 
 
 
 
 
 
Income before income taxes
 
$
572,188

 
$
578,721

 
$
447,023

 
$
447,146

 
$
441,288

Fixed charges and preferred dividends
 
28,649

 
38,085

 
56,076

 
62,674

 
75,228

Total earnings
 
$
600,837

 
$
616,806

 
$
503,099

 
$
509,820

 
$
516,516

 
 
 
 
 
 
 
 
 
 
 
Fixed charges:
 
 
 
 
 
 
 
 
 
 
Interest expense
 
$
104,843

 
$
103,376

 
$
112,820

 
$
112,492

 
$
132,168

Less: Interest on deposits
 
84,224

 
73,505

 
65,486

 
63,496

 
75,895

Estimate of interest within rental expense
 
8,030

 
8,214

 
8,742

 
8,731

 
8,594

Total fixed charges
 
$
28,649

 
$
38,085

 
$
56,076

 
$
57,727

 
$
64,867

Preferred dividends
 

 

 

 
4,947

 
10,361

Total fixed charges and preferred dividends
 
$
28,649

 
$
38,085

 
$
56,076

 
$
62,674

 
$
75,228

 
 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges
 
20.97

 
16.20

 
8.97

 
8.83

 
7.96

Ratio of earnings to fixed charges and preferred dividends
 
20.97

 
16.20

 
8.97

 
8.13

 
6.87