Exhibit No. 12.1
MUFG AMERICAS HOLDINGS CORPORATION AND SUBSIDIARIES
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
For the Years Ended December 31, | ||||||||||||||||||||
(In millions, except ratios) | 2015 | 2014 (1) | 2013 (1) | 2012 (1) | 2011 (1) | |||||||||||||||
Excluding Interest on Deposits | ||||||||||||||||||||
Income (loss) before income taxes and including noncontrolling interests | $ | 679 | $ | 1,156 | $ | 908 | $ | 882 | $ | 1,109 | ||||||||||
Fixed Charges: | ||||||||||||||||||||
Interest expense, excluding interest on deposits | 221 | 170 | 159 | 156 | 155 | |||||||||||||||
Estimated interest component of net rental expense (2) | 43 | 34 | 34 | 26 | 26 | |||||||||||||||
Total fixed charges | 264 | 204 | 193 | 182 | 181 | |||||||||||||||
Income before income taxes and including noncontrolling interests, excluding fixed charges | $ | 943 | $ | 1,360 | $ | 1,101 | $ | 1,064 | $ | 1,290 | ||||||||||
Ratio of earnings to fixed charges | 3.57 | 6.67 | 5.70 | 5.85 | 7.13 | |||||||||||||||
Including Interest on Deposits | ||||||||||||||||||||
Fixed charges | $ | 264 | $ | 204 | $ | 193 | $ | 182 | $ | 181 | ||||||||||
Add: Interest on deposits | 200 | 238 | 248 | 214 | 204 | |||||||||||||||
Total fixed charges including interest on deposits | $ | 464 | $ | 442 | $ | 441 | $ | 396 | $ | 385 | ||||||||||
Income before income taxes and including noncontrolling interests, excluding fixed charges as above | $ | 943 | $ | 1,360 | $ | 1,101 | $ | 1,064 | $ | 1,290 | ||||||||||
Add: Interest on deposits | 200 | 238 | 248 | 214 | 204 | |||||||||||||||
Total earnings before income taxes and including noncontrolling interests, excluding fixed charges, and including interest on deposits | $ | 1,143 | $ | 1,598 | $ | 1,349 | $ | 1,278 | $ | 1,494 | ||||||||||
Ratio of earnings to fixed charges | 2.46 | 3.62 | 3.06 | 3.23 | 3.88 |
(1) | Prior period amounts have been revised to reflect the January 1, 2015 adoption of Accounting Standards Update 2014-01 related to investments in qualified affordable housing projects. |
(2) | The proportion deemed representative of the interest factor. |