EX-12.1 3 d855773dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

SVB Financial Group

Ratio of Earnings to Fixed Charges

(Dollar in Thousands)

 

    Nine Months Ended
September 30,
    Year Ended December 31,  
    2014     2013     2012     2011     2010     2009  

Excluding Interest on Deposits

           

Income before income tax expense

  $ 479,538     $ 685,177      $ 363,082      $ 401,880     $ 198,219      $ 45,847  

Net (income) loss attributable to noncontrolling interest

    (131,460 )     (330,266     (74,710     (110,891 )     (41,866     37,370  

Income from equity investees

    (7,548 )     (15,124     (14,936     (10,204 )     (7,935     (3,191 )

Fixed charges

    22,158       28,375        28,817        34,034       32,443        31,084  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earnings

  $ 362,688     $ 368,162      $ 302,253      $ 314,819     $ 180,861      $ 111,110  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges:

           

Interest expense

  $ 17,400     $ 23,149      $ 24,194      $ 30,249     $ 28,818      $ 27,730  

Estimated interest component of rental expense*

    4,758       5,226        4,623        3,785       3,625        3,354  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

  $ 22,158     $ 28,375      $ 28,817      $ 34,034     $ 32,443      $ 31,084  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

    16.37       12.97        10.49        9.25       5.57        3.57  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Including Interest on Deposits

           

Income before income tax expense

  $ 479,538     $ 685,177      $ 363,082      $ 401,880     $ 198,219      $ 45,847  

Net (income) attributable to noncontrolling interests

    (131,460 )     (330,266     (74,710     (110,891 )     (41,866     37,370  

Income from equity investees

    (7,548 )     (15,124     (14,936     (10,204 )     (7,935     (3,191 )

Fixed charges

    31,091       37,503        35,477        42,896       47,221        52,430  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earnings

  $ 371,621     $ 377,290      $ 308,913      $ 323,681     $ 195,639      $ 132,456  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges:

           

Interest expense

  $ 26,333     $ 32,277      $ 30,854      $ 39,111     $ 43,596      $ 49,076  

Estimated interest component of rental expense*

    4,758       5,226        4,623        3,785       3,625        3,354  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

  $ 31,091     $ 37,503      $ 35,477      $ 42,896     $ 47,221      $ 52,430  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

    11.95       10.06        8.71        7.55       4.14        2.53  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

* Interest component of rental expense is estimated to equal 1/3 of such expense, which is considered a reasonable approximation of the interest factor.