Attached files
| file | filename |
|---|---|
| EX-31.2 - EX-31.2 - FNB CORP/PA/ | d280128dex312.htm |
| EX-23 - EX-23 - FNB CORP/PA/ | d280128dex23.htm |
| EX-31.1 - EX-31.1 - FNB CORP/PA/ | d280128dex311.htm |
| EX-21 - EX-21 - FNB CORP/PA/ | d280128dex21.htm |
| EX-10.7 - EX-10.7 - FNB CORP/PA/ | d280128dex107.htm |
| EX-32.1 - EX-32.1 - FNB CORP/PA/ | d280128dex321.htm |
| EX-32.2 - EX-32.2 - FNB CORP/PA/ | d280128dex322.htm |
| 10-K - FORM 10-K - FNB CORP/PA/ | d280128d10k.htm |
EXHIBIT 12
F.N.B. Corporation and Subsidiaries
Computation of Ratio of Earnings to Fixed Charges
Dollars in thousands
| Year Ended December 31 | 2016 | 2015 | 2014 | 2013 | 2012 | |||||||||||||||
| Earnings: |
||||||||||||||||||||
| Income before income taxes |
$ | 246,389 | $ | 229,642 | $ | 206,670 | $ | 162,560 | $ | 154,183 | ||||||||||
| Fixed charges, excluding interest on deposits |
44,810 | 34,330 | 29,921 | 18,384 | 19,470 | |||||||||||||||
| Less: Preferred stock dividends |
(11,593 | ) | (11,566 | ) | (11,983 | ) | — | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Subtotal |
279,606 | 252,406 | 224,608 | 180,944 | 173,653 | |||||||||||||||
| Interest on deposits |
41,239 | 31,207 | 29,602 | 29,441 | 42,513 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total |
$ | 320,845 | $ | 283,613 | $ | 254,210 | $ | 210,385 | $ | 216,166 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges: |
||||||||||||||||||||
| Interest on borrowed funds |
$ | 26,212 | $ | 17,366 | $ | 13,083 | $ | 14,903 | $ | 16,542 | ||||||||||
| Interest component of rental expense |
7,005 | 5,398 | 4,855 | 3,481 | 2,928 | |||||||||||||||
| Preferred stock dividends |
11,593 | 11,566 | 11,983 | — | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Subtotal |
44,810 | 34,330 | 29,921 | 18,384 | 19,470 | |||||||||||||||
| Interest on deposits |
41,239 | 31,207 | 29,602 | 29,441 | 42,513 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total |
$ | 86,049 | $ | 65,537 | $ | 59,523 | $ | 47,825 | $ | 61,983 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of earnings to fixed charges: |
||||||||||||||||||||
| Excluding interest on deposits |
8.07x | 10.58x | 11.85x | 9.84x | 8.92x | |||||||||||||||
| Including interest on deposits |
4.15x | 5.04x | 5.10x | 4.40x | 3.49x | |||||||||||||||
| Ratio of earnings to fixed charges and preferred stock dividends: |
||||||||||||||||||||
| Excluding interest on deposits |
6.24x | 7.35x | 7.51x | 9.84x | 8.92x | |||||||||||||||
| Including interest on deposits |
3.73x | 4.33x | 4.27x | 4.40x | 3.49x | |||||||||||||||