Attached files
| file | filename |
|---|---|
| 10-Q - 10-Q - NAVIENT CORP | d473313d10q.htm |
| EX-32.2 - EX-32.2 - NAVIENT CORP | d473313dex322.htm |
| EX-32.1 - EX-32.1 - NAVIENT CORP | d473313dex321.htm |
| EX-31.2 - EX-31.2 - NAVIENT CORP | d473313dex312.htm |
| EX-31.1 - EX-31.1 - NAVIENT CORP | d473313dex311.htm |
Exhibit 12.1
NAVIENT CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
(Dollars in millions)
| Years Ended December 31, | Nine Months Ended Sep 30, | |||||||||||||||||||||||||||
| 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | ||||||||||||||||||||||
| Income (loss) from continuing operations before income taxes |
$ | 1,437 | $ | 2,087 | $ | 1,818 | $ | 1,580 | $ | 1,108 | $ | 866 | $ | 582 | ||||||||||||||
| Add: Fixed charges |
2,565 | 2,213 | 2,066 | 2,077 | 2,445 | 1,794 | 2,181 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total earnings |
$ | 4,002 | $ | 4,300 | $ | 3,884 | $ | 3,657 | $ | 3,553 | $ | 2,660 | $ | 2,763 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Interest expense |
$ | 2,561 | $ | 2,210 | $ | 2,063 | $ | 2,074 | $ | 2,441 | $ | 1,791 | $ | 2,178 | ||||||||||||||
| Rental expense, net of income |
4 | 3 | 3 | 3 | 4 | 3 | 3 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total fixed charges |
2,565 | 2,213 | 2,066 | 2,077 | 2,445 | 1,794 | 2,181 | |||||||||||||||||||||
| Preferred stock dividends |
31 | 31 | 10 | — | — | — | — | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total fixed charges and preferred stock dividends |
$ | 2,596 | $ | 2,244 | $ | 2,076 | $ | 2,077 | $ | 2,445 | $ | 1,794 | $ | 2,181 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Ratio of earnings to fixed charges(1) |
1.56 | 1.94 | 1.88 | 1.76 | 1.45 | 1.48 | 1.27 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Ratio of earnings to fixed charges and preferred stock dividends(1) |
1.54 | 1.92 | 1.87 | 1.76 | 1.45 | 1.48 | 1.27 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| (1) | For purposes of computing these ratios, earnings represent income (loss) from continuing operations before income tax expense plus fixed charges. Fixed charges represent interest expensed and capitalized plus one-third (the proportion deemed representative of the interest factor) of rents, net of income from subleases. |