EX-7 2 d691380dex7.htm EXHIBIT 7 Exhibit 7

Exhibit 7

RATIOS OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDEND REQUIREMENTS *

 

     IFRS     IFRS     IFRS     IFRS     IFRS  
     2009     2010     2011     2012     2013  

Total interest expense from the banking operations

     67,475        55,011        51,200        48,119        39,693   

Other interest expenses

     716        183        380        464        461   

Interest credited on investment contracts and universal life-type contracts (FAS 97)

     (1,336     353        339        492        193   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

     66,855        55,547        51,919        49,075        40,347   

Capitalized interest during construction

     98        0        —          —          —     

Total Charges

     66,953        55,547        51,919        49,075        40,347   

Dividend in preference shares

     —          —          —          —          —     

Dividend in preference shares - TIER1 capital

     —          —          —          —          —     

Total Charges inclusive Dividend in preference shares

     66,953        55,547        51,919        49,075        40,347   

Pre tax profit

     (3,030     3,053        5,076        3,218        5,913   

Total interest expense

     66,855        55,547        51,919        49,075        40,347   

Losses from investments accounted under the equity method

     (582     (30     (33     (157     (246

Total

     64,748        58,570        56,962        52,136        46,014   

Earnings to Fixed Charges:

          

Including Interest on Deposits

     0.97        1.05        1.10        1.06        1.14   

Earnings to Combined Fixed Charges and Preferred Stock

          

Dividend:

          

Including Interest on Deposits

     0.97        1.05        1.10        1.06        1.14   

 

* the figures over 2011 and 2012 are restated