Exhibit 12.1
RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
The table below sets forth our consolidated ratios of earnings to fixed charges and preferred stock dividends for the periods presented:
| Three Months Ended March 31, |
Year Ended December 31, | |||||||||||||||||||||||
| 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||||||||||
| Excluding Interest on Deposits: |
||||||||||||||||||||||||
| Fixed Charges (1): |
||||||||||||||||||||||||
| Interest expense (excluding interest on deposits) |
$ | 17,829 | $ | 67,048 | 75,020 | 52,977 | 38,899 | 45,758 | ||||||||||||||||
| Interest factor in rent expense |
1,406 | 6,305 | 6,631 | 5,821 | 4,378 | 3,991 | ||||||||||||||||||
| Dividends on preferred stock (2) |
4,076 | 16,312 | 16,146 | 2,335 | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total fixed charges |
$ | 23,311 | $ | 84,665 | 97,797 | 61,133 | 43,277 | 49,749 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Earnings: |
||||||||||||||||||||||||
| Income from continuing operations before taxes |
$ | 22,917 | $ | 238,571 | 218,040 | 115,997 | 81,514 | 249,873 | ||||||||||||||||
| Fixed charges |
23,311 | 89,665 | 97,797 | 61,133 | 43,277 | 49,749 | ||||||||||||||||||
| Dividends on preferred stock (2) |
(4,076 | ) | (16,312 | ) | (16,146 | ) | (2,335 | ) | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total Earnings |
$ | 42,152 | $ | 311,924 | 299,691 | 174,795 | 124,791 | 299,622 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ratio of earnings to fixed charges and preferred stock dividends, excluding interest on deposits |
1.8 | 3.5 | 3.1 | 2.9 | 2.9 | 6.0 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Including Interest on Deposits: |
||||||||||||||||||||||||
| Fixed Charges (1): |
||||||||||||||||||||||||
| Interest expense |
$ | 47,593 | $ | 168,960 | 176,772 | 141,762 | 135,910 | 147,167 | ||||||||||||||||
| Interest factor in rent expense |
1,406 | 6,305 | 6,631 | 5,821 | 4,378 | 3,991 | ||||||||||||||||||
| Dividends on preferred stock (2) |
4,076 | 16,312 | 16,146 | 2,335 | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total fixed charges |
$ | 53,075 | $ | 191,577 | 199,549 | 149,918 | 140,288 | 151,158 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Earnings: |
||||||||||||||||||||||||
| Income from continuing operations before taxes |
$ | 22,917 | $ | 238,571 | 218,040 | 115,997 | 81,514 | 249,873 | ||||||||||||||||
| Fixed charges |
53,075 | 191,577 | 199,549 | 149,918 | 140,288 | 151,158 | ||||||||||||||||||
| Dividends on preferred stock (2) |
(4,076 | ) | (16,312 | ) | (16,146 | ) | (2,335 | ) | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total Earnings |
$ | 71,916 | $ | 413,836 | 401,443 | 263,580 | 221,802 | 401,031 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ratio of earnings to fixed charges and preferred stock dividends, including interest on deposits |
1.4 | 2.2 | 2.0 | 1.8 | 1.6 | 2.7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| (1) | Preferred share dividends on non-public preferred shares are excluded. |
| (2) | Dividends on preferred stock have been grossed up by the effective tax rate for the period. |
The term “fixed charges” means the sum of the following: (a) interest expensed and capitalized, (b) amortized premiums, discounts and capitalized expenses related to indebtedness, (c) an estimate of the interest within rental expense, and (d) preference security dividend requirements of consolidated subsidiaries.
The term “earning” is the amount resulting from adding and subtracting the following items. Add the following: (a) pre-tax income from continuing operations before adjustment for income or loss from equity investees; (b) fixed charges; (c) amortization of capitalized interest; (d) distributed income of equity investees; and (e) your share of pre-tax losses of equity investees for which charges arising from guarantees are included in fixed charges. From the total of the added items, subtract the following: (a) interest capitalized; (b) preference security dividend requirements of consolidated subsidiaries; and (c) the noncontrolling interest in pre-tax income of subsidiaries that have not incurred fixed charges. Equity investees are investments that you account for using the equity method of accounting. Public utilities following SFAS 71 should not add amortization of capitalized interest in determining earnings, nor reduce fixed charges by any allowance for funds used during construction.
2