EX-12.1 4 d513035dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

Ratios of Earnings to Fixed Charges and Earnings to

Combined Fixed Charges and Preferred Stock Dividends

Our historical ratios of earnings to fixed charges and earnings to combined fixed charges and preferred stock dividends for the periods indicated are set forth in the table below. As of September 30, 2017, we did not have any shares of preferred stock outstanding. On April 15, 2014, we issued 23,938.35 shares of our Senior Non-Cumulative Perpetual Preferred Stock, Series A, or Series A preferred stock, in connection with the acquisition of BOH Holdings, Inc. on such date, and all of such shares and Series A preferred stock were repurchased by us from the holder thereof on January 14, 2016. As a result of the time at which such issuance and repurchase occurred, our Series A preferred stock did not affect any of the two years ended December 31, 2013 and 2012, or the nine months ended September 30, 2017, and had minimal impact on the year ended December 31, 2016, and the nine months ended September 30, 2016. The dividend on our Series A preferred stock was approximately $60,000 per complete quarter, beginning with the partial quarter ended June 30, 2014 (April 15, 2014, through June 30, 2014) through the partial quarter ended March 31, 2016 (January 1, 2016, through January 14, 2016).

The ratio of earnings to fixed charges is computed by dividing (1) income from continuing operations before income taxes and fixed charges by (2) total fixed charges. The ratio of earnings to combined fixed charges and preferred stock dividends is computed by dividing (1) income from continuing operations before income taxes and fixed charges by (2) total fixed charges and preferred stock dividends.

For purposes of computing these ratios (i) earnings consist of income before income taxes plus fixed charges, (ii) fixed charges, excluding interest on deposits, include interest expense (other than on deposits) and the estimated portion of rental expense attributable to interest, net of income from subleases, (iii) fixed charges, including interest on deposits, include all interest expense and the estimated portion of rental expense attributable to interest, net of income from subleases, and (iv) pretax earnings required for preferred stock dividends were computed using tax rates for the applicable year.

 

    Nine Months
Ended September 30,
    Year Ended December 31,  
    2017     2016     2016     2015     2014     2013     2012  

Earnings:

             

Income before taxes

  $ 84,304     $ 57,939     $ 80,131     $ 57,797     $ 43,898     $ 24,461     $ 17,377  

Fixed charges

    31,181       19,495       27,269       20,802       16,551       12,567       13,502  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings, including interest on deposits

    115,485       77,434       107,400       78,599       60,449       37,028       30,879  

Less: interest on deposits

    20,043       11,623       16,075       12,024       9,537       6,974       8,351  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings, excluding interest on deposits

  $ 95,442     $ 65,811     $ 91,325     $ 66,575     $ 50,912     $ 30,054     $ 22,528  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges:

             

Interest on deposits

  $ 20,043     $ 11,623     $ 16,075     $ 12,024     $ 9,537     $ 6,974     $ 8,351  

Interest on borrowings, including rent

    11,138       7,872       11,194       8,778       7,014       5,593       5,151  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges, including interest on deposits

    31,181       19,495       27,269       20,802       16,551       12,567       13,502  

Less: interest on deposits

    20,043       11,623       16,075       12,024       9,537       6,974       8,351  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges, excluding interest on deposits

    11,138       7,872       11,194       8,778       7,014       5,593       5,151  

Preferred stock dividend requirements

    —         8       8       240       169       —         —    

Combined fixed charges and preferred stock dividend requirements, including deposits

    31,181       19,503       27,277       21,042       16,720       12,567       13,502  

Combined fixed charges and preferred stock dividend requirements, excluding deposits

    11,138       7,880       11,202       9,018       7,183       5,593       5,151  

Ratio of Earnings to Fixed Charges:

             

Excluding interest on deposits

    8.57x       8.36x       8.16x       7.58x       7.26x       5.37x       4.37x  

Including interest on deposits

    3.70x       3.97x       3.94x       3.78x       3.65x       2.95x       2.29x  

Ratio of Earnings to Fixed Charges and Preferred Stock Dividend Requirements:

             

Excluding interest on deposits

    8.57x       8.35x       8.15x       7.38x       7.09x       5.37x       4.37x  

Including interest on deposits

    3.70x       3.97x       3.94x       3.74x       3.62x       2.95x       2.29x