EX-12 4 a13-19570_1ex12.htm EX-12

Exhibit 12

 

Computation of Ratio of Earnings to Fixed Charges

and Preferred Stock Dividend Requirements

(in thousands, except ratios)

 

 

 

Nine Months

 

 

 

 

 

 

 

 

 

 

 

 

 

Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

Year Ended December 31,

 

 

 

2013

 

2012

 

2011

 

2010

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluding interest on deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

250,289

 

$

307,955

 

$

253,616

 

$

161,152

 

$

50,163

 

$

157,739

 

Equity investee income

 

(12,100

)

(11,000

)

(12,720

)

(10,207

)

(3,545

)

(3,633

)

Equity investee distributions

 

7,091

 

8,234

 

9,428

 

8,084

 

2,827

 

3,914

 

Preferred dividends of consolidated subsidiaries

 

 

 

(2,885

)

(3,681

)

(3,725

)

(3,145

)

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (1)

 

33,358

 

41,881

 

36,831

 

52,036

 

24,319

 

62,958

 

Interest within rental expense

 

12,051

 

15,195

 

13,015

 

13,149

 

12,286

 

11,913

 

Preferred dividends of consolidated subsidiaries

 

 

 

2,885

 

3,681

 

3,725

 

3,145

 

Total fixed charges

 

$

45,409

 

$

57,076

 

$

52,731

 

$

68,866

 

$

40,330

 

$

78,016

 

Total earnings and fixed charges

 

$

290,689

 

$

362,265

 

$

300,170

 

$

224,214

 

$

86,050

 

$

232,891

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges, as above

 

$

45,409

 

$

57,076

 

$

52,731

 

$

68,866

 

$

40,330

 

$

78,016

 

Preferred stock dividends

 

12,410

 

 

 

3,008

 

34,285

 

3,225

 

Fixed charges including preferred stock dividends

 

$

57,819

 

$

57,076

 

$

52,731

 

$

71,874

 

$

74,615

 

$

81,241

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges and preferred stock dividend requirements

 

5.03

 

6.35

 

5.69

 

3.12

 

1.15

 

2.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Including interest on deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total earnings and fixed charges, as above

 

$

290,689

 

$

362,265

 

$

300,170

 

$

224,214

 

$

86,050

 

$

232,891

 

Add: Interest on deposits

 

8,856

 

14,042

 

33,685

 

49,030

 

60,429

 

122,990

 

Total earnings, fixed charges and interest on deposits

 

$

299,545

 

$

376,307

 

$

333,855

 

$

273,244

 

$

146,479

 

$

355,881

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges, including preferred stock dividends, as above

 

$

57,819

 

$

57,076

 

$

52,731

 

$

71,874

 

$

74,615

 

$

81,241

 

Add: Interest on deposits

 

8,856

 

14,042

 

33,685

 

49,030

 

60,429

 

122,990

 

Total fixed charges including preferred stock dividends and interest on deposits

 

$

66,675

 

$

71,118

 

$

86,416

 

$

120,904

 

$

135,044

 

$

204,231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges and preferred stock dividend requirements

 

4.49

 

5.29

 

3.86

 

2.26

 

1.08

 

1.74

 

 


(1) Includes interest expense on uncertain tax positions.