EX-12.1 4 d30733dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

Consolidated Ratio of Earnings to Fixed Charges

The ratio of earnings to fixed charges is calculated by dividing (i) income from continuing operations before income tax expense and fixed charges by (ii) fixed charges. For purposes of computing these ratios, earnings consists of income from continuing operations before income tax expense plus fixed charges. Fixed charges consists of interest expense on deposits and borrowings, amortization of deferred debt costs and one-third of rent expense, which approximates the estimated interest portion of rent expense. These ratios are presented both including and excluding interest on deposits. Fixed charges excluding interest on deposits consist of interest on borrowings, amortization of deferred debt costs and one-third of rent expense, which approximates the interest component of rent expense. Fixed charges including interest on deposits consist of the preceding items plus interest on deposits.

 

Years ended December 31 (in millions, except ratios)

   2015      2014      2013      2012      2011  

Earnings:

              

Income from continuing operations before income tax expense

   $ 390.5       $ 380.6       $ 347.6       $ 369.3       $ 292.1   

Fixed charges including interest on deposits

     153.9         135.5         132.3         120.7         141.3   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings including interest on deposits

     544.4         516.1         479.9         490.0         433.4   

Less interest on deposits

     95.5         80.9         81.1         90.8         107.4   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings excluding interest on deposits

   $ 448.9       $ 435.2       $ 398.8       $ 399.2       $ 326.0   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Fixed charges:

              

Interest on deposits

   $ 95.5       $ 80.9       $ 81.1       $ 90.8       $ 107.4   

Interest on borrowings

     41.3         37.8         34.7         15.4         21.1   

Estimated interest component of rent expense

     17.1         16.8         16.5         14.5         12.8   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Fixed charges including interest on deposits

     153.9         135.5         132.3         120.7         141.3   

Less interest on deposits

     95.5         80.9         81.1         90.8         107.4   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Fixed charges excluding interest on deposits

   $ 58.4       $ 54.6       $ 51.2       $ 29.9       $ 33.9   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratio of earnings to fixed charges:

              

Excluding interest on deposits

     7.69x         7.97x         7.79x         13.35x         9.62x   

Including interest on deposits

     3.54x         3.81x         3.63x         4.06x         3.07x