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) | 2016 | 2015 | 2014 | 2013 | 2012 | |||||||||||
Earnings: | ||||||||||||||||
Income before income taxes | $ | 159,102 | $ | 135,216 | $ | 86,216 | $ | 75,325 | $ | 56,172 | ||||||
Fixed charges, excluding preferred stock dividend requirement | 27,640 | 19,238 | 13,095 | 12,504 | 14,414 | |||||||||||
| | | | | | | | | | | | | | | | |
Total earnings including fixed charges(a) | $ | 186,742 | $ | 154,454 | $ | 99,311 | $ | 87,829 | $ | 70,586 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Fixed charges: | ||||||||||||||||
Interest on deposits | $ | 19,248 | $ | 14,343 | $ | 9,638 | $ | 10,614 | $ | 12,057 | ||||||
Interest on customer repurchase agreements and federal funds purchased | 167 | 132 | 143 | 254 | 325 | |||||||||||
Interest on short-term borrowings | 732 | 86 | 31 | — | 3 | |||||||||||
Interest on long-term borrowings deposits | 7,493 | 4,677 | 3,283 | 1,636 | 2,029 | |||||||||||
Preferred stock dividend requirements (pre-tax) | — | 965 | 976 | 907 | 901 | |||||||||||
| | | | | | | | | | | | | | | | |
Total fixed charges(b) | $ | 27,640 | $ | 20,203 | $ | 14,071 | $ | 13,411 | $ | 15,315 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges and preferred stock dividend requirement (pre-tax)(a/b) | 6.76 | 7.65 | 7.06 | 6.55 | 4.61 | |||||||||||
Earnings, excluding interest on deposits: | ||||||||||||||||
Total earnings including fixed charges | $ | 186,742 | $ | 154,454 | $ | 99,311 | $ | 87,829 | $ | 70,586 | ||||||
Less interest on deposits | 19,248 | 14,343 | 9,638 | 10,614 | 12,057 | |||||||||||
| | | | | | | | | | | | | | | | |
Total earnings excluding interest on deposits(c) | $ | 167,494 | $ | 140,111 | $ | 89,673 | $ | 77,215 | $ | 58,529 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Fixed charges, excluding interest on deposits: | ||||||||||||||||
Total fixed charges | $ | 27,640 | $ | 20,203 | $ | 14,071 | $ | 13,411 | $ | 15,315 | ||||||
Less interest on deposits | 19,248 | 14,343 | 9,638 | 10,614 | 12,057 | |||||||||||
| | | | | | | | | | | | | | | | |
Total fixed charges, excluding interest on deposits(d) | $ | 8,392 | $ | 5,860 | $ | 4,433 | $ | 2,797 | $ | 3,258 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges and preferred stock dividend requirement (pre-tax), excluding interest on deposits (c/d) | 19.96 | 23.91 | 20.23 | 27.61 | 17.96 |
RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDEND REQUIREMENT