EX-12 8 dex12.htm RATIO OF EARNINGS TO FIXED CHARGES Ratio of Earnings to Fixed Charges

EXHIBIT 12

 

RATIOS OF EARNINGS TO FIXED CHARGES

AND EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS

 

The following table sets forth certain information regarding our consolidated ratios of earnings to fixed charges and earnings to fixed charges and preferred stock dividend. 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)

 

   2007     2006     2005     2004     2003  

Fixed Charges:

          

Interest expense excluding deposits

   $ 346,022     303,689     195,169     143,447     116,606  

Portion of rents representative of an interest factor

     17,994     17,182     13,871     13,528     12,825  
                                

Fixed charges excluding interest on deposits

     364,016     320,871     209,040     156,975     129,431  

Interest on deposits

     977,352     749,708     353,737     187,195     187,288  
                                

Fixed charges including interest on deposits

   $   1,341,368     1,070,579     562,777     344,170     316,719  
                                

Fixed Charges and Preferred Stock Dividend:

          

Interest expense excluding deposits

   $ 346,022     303,689     195,169     143,447     116,606  

Portion of rents representative of an interest factor

     17,994     17,182     13,871     13,528     12,825  

Preferred stock dividend requirement

     21,157     5,927              
                                

Fixed charges and preferred stock dividends excluding interest on deposits

     385,173     326,798     209,040     156,975     129,431  

Interest on deposits

     977,352     749,708     353,737     187,195     187,288  
                                

Fixed charges and preferred stock dividends including interest on deposits

   $ 1,362,525     1,076,506     562,777     344,170     316,719  
                                

Earnings:

          

Income from continuing operations before income taxes

   $ 737,498     912,924     741,887     624,391     546,159  

Equity in undistributed earnings of unconsolidated subsidiaries

     (11,731 )   (5,800 )   (7,161 )   (6,943 )   (8,748 )

Fixed charges excluding interest on deposits

     364,016     320,871     209,040     156,975     129,431  
                                

Earnings excluding interest on deposits

     1,089,783     1,227,995     943,766     774,423     666,842  

Interest on deposits

     977,352     749,708     353,737     187,195     187,288  
                                

Earnings including interest on deposits

   $ 2,067,135     1,977,703     1,297,503     961,618     854,130  
                                

Ratio of earnings to fixed charges:

          

Excluding interest on deposits

     2.99     3.83     4.51     4.93     5.15  

Including interest on deposits

     1.54     1.85     2.31     2.79     2.70  

Ratio of earnings to fixed charges and preferred stock dividends:

          

Excluding interest on deposits

     2.83     3.76     4.51     4.93     5.15  

Including interest on deposits

     1.52     1.84     2.31     2.79     2.70