EX-12.2 5 d293576dex122.htm EX-12.2 EX-12.2

Exhibit 12.2

Consolidated Combined Ratio of Earnings to Fixed Charges and Preferred Stock Dividend Requirements

The ratio of earnings to combined fixed charges and preferred stock dividend requirements is calculated by dividing (i) income from continuing operations before income tax expense and fixed charges by (ii) combined fixed charges and preferred stock dividend requirements. For purposes of computing these ratios, earnings consist of income from continuing operations before income tax expense plus fixed charges. Fixed charges consist of interest expense on deposits and borrowings, 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 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)

   2016      2015      2014      2013      2012  

Earnings:

              

Income from continuing operations before income tax expense

   $ 409.5       $ 390.5       $ 380.6       $ 347.6       $ 369.3   

Fixed charges including interest on deposits

     172.6         153.9         135.5         132.3         120.7   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings including interest on deposits

     582.1         544.4         516.1         479.9         490.0   

Less interest on deposits

     100.9         95.5         80.9         81.1         90.8   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings excluding interest on deposits

   $ 481.2       $ 448.9       $ 435.2       $ 398.8       $ 399.2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Fixed charges:

              

Interest on deposits

   $ 100.9       $ 95.5       $ 80.9       $ 81.1       $ 90.8   

Interest on borrowings

     54.2         41.3         37.8         34.7         15.4   

Estimated interest component of rent expense

     17.5         17.1         16.8         16.5         14.5   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Fixed charges including interest on deposits

     172.6         153.9         135.5         132.3         120.7   

Preferred stock dividend requirements (1)

     2.6         —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Combined fixed charges and preferred stock dividend requirements including interest on deposits

     175.2         153.9         135.5         132.3         120.7   

Less interest on deposits

     100.9         95.5         80.9         81.1         90.8   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Combined fixed charges and preferred stock dividend requirements excluding interest on deposits

   $ 74.3       $ 58.4       $ 54.6       $ 51.2       $ 29.9   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratio of earnings to combined fixed charges and preferred stock dividend requirements:

              

Excluding interest on deposits

     6.48x         7.69x         7.97x         7.79x         13.35x   

Including interest on deposits

     3.37x         3.54x         3.81x         3.63x         4.06x   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) The preferred stock dividend requirements represent the amount of pre-tax earnings required to cover the preferred stock dividend calculated based on the Company’s effective income tax rate for the period.