EX-7 2 d530561dex7.htm EX-7 EX-7

Exhibit 7

 

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

 

     IFRS     IFRS      IFRS      IFRS     IFRS  
     2013     2014      2015      2016     2017  

Total interest expense from the banking operations

     39,693       35,859        33,760        30,941       30,243  

Other interest expenses

     461       —          —         

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

     193       —          —         
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total interest expense

     40,347       35,859        33,760        30,941       30,243  

Capitalized interest during construction

     —         —          —          —         —    

Total Charges

     40,347       35,859        33,760        30,941       30,243  

Dividend in preference shares

     —         —          —         

Dividend in preference shares - TIER1 capital

     —         —          —         

Total Charges inclusive Dividend in preference shares

     40,347       35,859        33,760        30,941       30,243  

Pre tax profit

     5,973       3,361        7,334        6,314       8,085  

Total interest expense

     40,347       35,859        33,760        30,941       30,243  

Losses from investments accounted under the equity method 1)

     (246     —          —          (3     —    

Total

     46,014       39,220        41,094        37,252       38,328  

Earnings to Fixed Charges:

            

Including Interest on Deposits

     1.14       1.09        1.22        1.20       1.27  

Earnings to Combined Fixed Charges and Preferred Stock

            

Dividend:

            

Including Interest on Deposits

     1.14       1.09        1.22        1.20       1.27