EX-12 2 a14-13863_1ex12.htm EX-12

Exhibit 12

 

Computation of Ratio of Earnings to Fixed Charges

and Preferred Stock Dividend Requirements

(in thousands, except ratios)

 

 

 

Six Months

 

 

 

 

 

 

 

 

 

 

 

 

 

Ended

 

Year Ended December 31,

 

 

 

June 30, 2014

 

2013

 

2012

 

2011

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluding interest on deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

178,538

 

$

327,135

 

$

307,955

 

$

253,616

 

$

161,152

 

$

50,163

 

Equity investee income

 

(8,500

)

(16,650

)

(11,000

)

(12,720

)

(10,207

)

(3,545

)

Equity investee distributions

 

9,292

 

9,698

 

8,234

 

9,428

 

8,084

 

2,827

 

Preferred dividends of consolidated subsidiaries

 

 

 

 

(2,885

)

(3,681

)

(3,725

)

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (1)

 

22,000

 

44,466

 

41,881

 

36,831

 

52,036

 

24,319

 

Interest within rental expense

 

7,570

 

16,095

 

15,195

 

13,015

 

13,149

 

12,286

 

Preferred dividends of consolidated subsidiaries

 

 

 

 

2,885

 

3,681

 

3,725

 

Total fixed charges

 

$

29,570

 

$

60,561

 

$

57,076

 

$

52,731

 

$

68,866

 

$

40,330

 

Total earnings and fixed charges

 

$

208,900

 

$

380,744

 

$

362,265

 

$

300,170

 

$

224,214

 

$

86,050

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges, as above

 

$

29,570

 

$

60,561

 

$

57,076

 

$

52,731

 

$

68,866

 

$

40,330

 

Preferred stock dividends

 

14,076

 

16,547

 

 

 

3,008

 

34,285

 

Fixed charges including preferred stock dividends

 

$

43,646

 

$

77,108

 

$

57,076

 

$

52,731

 

$

71,874

 

$

74,615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges and preferred stock dividend requirements

 

4.79

 

4.94

 

6.35

 

5.69

 

3.12

 

1.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Including interest on deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total earnings and fixed charges, as above

 

$

208,900

 

$

380,744

 

$

362,265

 

$

300,170

 

$

224,214

 

$

86,050

 

Add: Interest on deposits

 

4,194

 

11,114

 

14,042

 

33,685

 

49,030

 

60,429

 

Total earnings, fixed charges and interest on deposits

 

$

213,094

 

$

391,858

 

$

376,307

 

$

333,855

 

$

273,244

 

$

146,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges, including preferred stock dividends, as above

 

$

43,646

 

$

77,108

 

$

57,076

 

$

52,731

 

$

71,874

 

$

74,615

 

Add: Interest on deposits

 

4,194

 

11,114

 

14,042

 

33,685

 

49,030

 

60,429

 

Total fixed charges including preferred stock dividends and interest on deposits

 

$

47,840

 

$

88,222

 

$

71,118

 

$

86,416

 

$

120,904

 

$

135,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges and preferred stock dividend requirements

 

4.45

 

4.44

 

5.29

 

3.86

 

2.26

 

1.08

 

 


(1) Includes interest expense on uncertain tax positions.