QuickLinks -- Click here to rapidly navigate through this document
RATIO OF EARNINGS TO FIXED CHARGES
AND PREFERRED STOCK DIVIDEND REQUIREMENT
| Years Ended December 31, | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(dollars in thousands) | 2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||
Earnings: | ||||||||||||||||
Income before income taxes | $ | 86,216 | $ | 75,325 | $ | 56,172 | $ | 38,289 | $ | 25,755 | ||||||
Fixed charges, excluding preferred stock dividend requirement | 13,095 | 12,504 | 14,414 | 20,077 | 19,832 | |||||||||||
| | | | | | | | | | | | | | | | |
Total earnings including fixed charges(a) | $ | 99,311 | $ | 87,829 | $ | 70,586 | $ | 58,366 | $ | 45,587 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Fixed charges: | ||||||||||||||||
Interest on deposits | $ | 9,638 | $ | 10,614 | $ | 12,057 | $ | 17,248 | $ | 16,886 | ||||||
Interest on customer repurchase agreements and federal funds purchased | 143 | 254 | 325 | 685 | 731 | |||||||||||
Interest on short-term borrowings | 31 | — | 3 | — | 27 | |||||||||||
Interest on long-term borrowings deposits | 3,283 | 1,636 | 2,029 | 2,144 | 2,188 | |||||||||||
Preferred stock dividend requirements (pre-tax) | 976 | 907 | 901 | 2,356 | 2,009 | |||||||||||
| | | | | | | | | | | | | | | | |
Total fixed charges(b) | $ | 14,071 | $ | 13,411 | $ | 15,315 | $ | 22,433 | $ | 21,841 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges and preferred stock dividend requirement (pre-tax)(a/b) | 7.06 | 6.55 | 4.61 | 2.60 | 2.09 | |||||||||||
Earnings, excluding interest on deposits: | ||||||||||||||||
Total earnings including fixed charges | $ | 99,311 | $ | 87,829 | $ | 70,586 | $ | 58,366 | $ | 45,587 | ||||||
Less interest on deposits | 9,638 | 10,614 | 12,057 | 17,248 | 16,886 | |||||||||||
| | | | | | | | | | | | | | | | |
Total earnings excluding interest on deposits(c) | $ | 89,673 | $ | 77,215 | $ | 58,529 | $ | 41,118 | $ | 28,701 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Fixed charges, excluding interest on deposits: | ||||||||||||||||
Total fixed charges | $ | 14,071 | $ | 13,411 | $ | 15,315 | $ | 22,433 | $ | 21,841 | ||||||
Less interest on deposits | 9,638 | 10,614 | 12,057 | 17,248 | 16,886 | |||||||||||
| | | | | | | | | | | | | | | | |
Total fixed charges, excluding interest on deposits(d) | $ | 4,433 | $ | 2,797 | $ | 3,258 | $ | 5,185 | $ | 4,955 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges and preferred stock dividend requirement (pre-tax), excluding interest on deposits(c/d) | 20.23 | 27.61 | 17.96 | 7.93 | 5.79 |
RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDEND REQUIREMENT