EX-12 2 a15-17815_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,

 

 

 

2015

 

2014

 

2013

 

2012

 

2011

 

2010

 

Excluding interest on deposits (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

303,316

 

$

394,940

 

$

341,980

 

$

321,540

 

$

265,871

 

$

172,014

 

Equity investee income

 

(14,070

)

(10,250

)

(16,650

)

(11,000

)

(12,720

)

(10,207

)

Equity investee distributions

 

8,432

 

14,468

 

9,698

 

8,234

 

9,428

 

8,084

 

Preferred dividends of consolidated subsidiaries

 

 

 

 

 

(2,885

)

(3,681

)

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (2)

 

26,558

 

40,565

 

44,466

 

41,881

 

36,831

 

52,036

 

Interest within rental expense

 

11,804

 

15,119

 

16,095

 

15,195

 

13,015

 

13,149

 

Preferred dividends of consolidated subsidiaries

 

 

 

 

 

2,885

 

3,681

 

Total fixed charges

 

38,362

 

55,684

 

60,561

 

57,076

 

52,731

 

68,866

 

Total earnings and fixed charges

 

$

336,040

 

$

454,842

 

$

395,589

 

$

375,850

 

$

312,425

 

$

235,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges, as above

 

$

38,362

 

$

55,684

 

$

60,561

 

$

57,076

 

$

52,731

 

$

68,866

 

Preferred stock dividends

 

21,112

 

28,150

 

16,547

 

 

 

3,008

 

Fixed charges including preferred stock dividends

 

$

59,474

 

$

83,834

 

$

77,108

 

$

57,076

 

$

52,731

 

$

71,874

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges and preferred stock dividend requirements

 

5.65

 

5.43

 

5.13

 

6.59

 

5.92

 

3.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Including interest on deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

Total earnings and fixed charges, as above

 

$

336,040

 

$

454,842

 

$

395,589

 

$

375,850

 

$

312,425

 

$

235,076

 

Add: Interest on deposits

 

5,676

 

8,271

 

11,114

 

14,042

 

33,685

 

49,030

 

Total earnings, fixed charges and interest on deposits

 

$

341,716

 

$

463,113

 

$

406,703

 

$

389,892

 

$

346,110

 

$

284,106

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges, including preferred stock dividends, as above

 

$

59,474

 

$

83,834

 

$

77,108

 

$

57,076

 

$

52,731

 

$

71,874

 

Add: Interest on deposits

 

5,676

 

8,271

 

11,114

 

14,042

 

33,685

 

49,030

 

Total fixed charges including preferred stock dividends and interest on deposits

 

$

65,150

 

$

92,105

 

$

88,222

 

$

71,118

 

$

86,416

 

$

120,904

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges and preferred stock dividend requirements

 

5.25

 

5.03

 

4.61

 

5.48

 

4.01

 

2.35

 

 


(1)           Certain prior period amounts have been adjusted to reflect the adoption of ASU 2014-01. See Note 1, Summary of Significant Accounting Policies, of the Notes to the Unaudited Consolidated Financial Statements for further discussion.

(2)           Includes interest expense on uncertain tax positions.