EX-12.1 5 d475458dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

Fulton Financial Corporation

Statement Re: Computation of Ratios of Earnings to Fixed Charges and Ratios of Earnings to Combined Fixed Charges and Preferred Stock Dividends

(Dollars in Thousands)

 

    Nine months ended
September 30,
    Year Ended December 31,  
    2017     2016     2016     2015     2014     2013     2012  

Income before income taxes

  $ 173,267     $ 155,878     $ 208,249     $ 199,423     $ 210,500     $ 212,925     $ 217,446  

Interest expense, including interest on deposits

    67,928       61,553       82,328       83,795       81,211       82,495       103,168  

Amortization of debt discount (premium) and expenses, including amounts capitalized

    618       463       617       585       334       315       297  

Estimated interest component of net rental expense

    4,596       4,520       6,047       5,935       5,932       6,202       6,301  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Numerator

  $ 246,409     $ 222,414     $ 297,241     $ 289,738     $ 297,977     $ 301,937     $ 327,212  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense, including interest on deposits

  $ 67,928     $ 61,553     $ 82,328     $ 83,795     $ 81,211     $ 82,495     $ 103,168  

Amortization of debt discount (premium) and expenses, including amounts capitalized

    618       463       617       585       334       315       297  

Estimated interest component of net rental expense

    4,596       4,520       6,047       5,935       5,932       6,202       6,301  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Denominator

  $ 73,142     $ 66,536     $ 88,992     $ 90,315     $ 87,477     $ 89,012     $ 109,766  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges (including interest on deposits)

    3.37       3.34       3.34       3.21       3.41       3.39       2.98  

Consolidated Ratio of Earnings to Combined Fixed Charges and Preference Dividends (including interest on deposits)

    3.37       3.34       3.34       3.21       3.41       3.39       2.98  

Income before income taxes

  $ 173,267     $ 155,878     $ 208,249     $ 199,423     $ 210,500     $ 212,925     $ 217,446  

Interest expense, excluding interest on deposits

    27,219       28,628       37,635       43,313       46,101       45,725       46,273  

Amortization of debt discount (premium) and expenses, including amounts capitalized

    618       463       617       585       334       315       297  

Estimated interest component of net rental expense

    4,596       4,520       6,047       5,935       5,932       6,202       6,301  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings

  $ 205,701     $ 189,489     $ 252,549     $ 249,256     $ 262,866     $ 265,166     $ 270,317  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense, excluding interest on deposits

    27,219       28,628       37,635       43,313       46,101       45,725       46,273  

Amortization of debt discount (premium) and expenses, including amounts capitalized

    618       463       617       585       334       315       297  

Estimated interest component of net rental expense

    4,596       4,520       6,047       5,935       5,932       6,202       6,301  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges, excluding preferred stock dividends and discount accretion

    32,434       33,611       44,300       49,833       52,366       52,241       52,871  

Preferred stock dividends and discount accretion

    —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges, including preferred stock dividends and discount accretion

  $ 32,434     $ 33,611     $ 44,300     $ 49,833     $ 52,366     $ 52,241     $ 52,871  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated Ratio of Earnings to Fixed Charges (excluding interest on deposits)

    6.34       5.64       5.70       5.00       5.02       5.08       5.11  

Consolidated Ratio of Earnings to Combined Fixed Charges and Preference Dividends (excluding interest on deposits)

    6.34       5.64       5.70       5.00       5.02       5.08       5.11