EX-12 2 dex12.htm RATIO OF EARNINGS TO FIXED CHARGES Ratio of Earnings to Fixed Charges

EXHIBIT 12

 

RATIO OF EARNINGS TO FIXED CHARGES

 

The following table sets forth certain information regarding our consolidated ratios of earnings to fixed charges. Fixed charges represent interest expense, a portion of rent expense representative of interest, trust-preferred securities related expense, and amortization of debt issuance costs.

 

     Year ended December 31,

(In thousands, except ratio amounts)    2005

   2004

   2003

   2002

   2001

Fixed Charges:

                          

Interest expense excluding deposits

   $ 195,169    143,447    116,606    134,797    180,569

Interest portion of rental expense

     13,871    13,528    12,825    10,782    11,459
    

  
  
  
  

Fixed charges excluding interest on deposits

     209,040    156,975    129,431    145,579    192,028

Interest on deposits

     353,737    187,195    187,288    285,980    461,587
    

  
  
  
  

Fixed charges including interest on deposits

   $ 562,777    344,170    316,719    431,559    653,615
    

  
  
  
  

Earnings:

                          

Income from continuing operations before income taxes

   $ 734,726    617,448    537,411    469,102    448,845

Fixed charges excluding interest on deposits

     209,040    156,975    129,431    145,579    192,028
    

  
  
  
  

Earnings excluding interest on deposits

     943,766    774,423    666,842    614,681    640,873

Interest on deposits

     353,737    187,195    187,288    285,980    461,587
    

  
  
  
  

Earnings including interest on deposits

   $ 1,297,503    961,618    854,130    900,661    1,102,460
    

  
  
  
  

Ratio of Earnings to Fixed Charges:

                          

Excluding interest on deposits

     4.51    4.93    5.15    4.22    3.34

Including interest on deposits

     2.31    2.79    2.70    2.09    1.69