EX-12 14 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 dividends. Fixed charges represent interest expense, a portion of rent expense representative of interest, trust-preferred securities related expense and amortization of debt issuance costs.

 

(In thousands, except ratio amounts)    Year Ended December 31,  
     2008     2007     2006     2005     2004  

Fixed Charges:

          

Interest expense excluding deposits

   $ 281,993     346,022     303,689     195,169     143,447  

Portion of rents representative of an interest factor

     19,093     17,994     17,182     13,871     13,528  
                                

Fixed charges excluding interest on deposits

     301,086     364,016     320,871     209,040     156,975  

Interest on deposits

     720,260     977,352     749,708     353,737     187,195  
                                

Fixed charges including interest on deposits

   $ 1,021,346     1,341,368     1,070,579     562,777     344,170  
                                

Fixed Charges and Preferred Stock Dividends:

          

Interest expense excluding deposits

   $ 281,993     346,022     303,689     195,169     143,447  

Portion of rents representative of an interest factor

     19,093     17,994     17,182     13,871     13,528  

Preferred stock dividend requirements

     24,424     21,157     5,927     —       —    
                                

Fixed charges and preferred stock dividends excluding interest on deposits

     325,511     385,173     326,798     209,040     156,975  

Interest on deposits

     720,260     977,352     749,708     353,737     187,195  
                                

Fixed charges and preferred stock dividends including interest on deposits

   $ 1,045,771     1,362,525     1,076,506     562,777     344,170  
                                

Earnings:

          

Income from continuing operations before income taxes

   $ (314,698 )   737,498     912,924     741,887     624,391  

Equity in undistributed earnings of unconsolidated subsidiaries

     (10,105 )   (11,731 )   (5,800 )   (7,161 )   (6,943 )

Fixed charges excluding interest on deposits

     301,086     364,016     320,871     209,040     156,975  
                                

Earnings excluding interest on deposits

     (23,717 )   1,089,783     1,227,995     943,766     774,423  

Interest on deposits

     720,260     977,352     749,708     353,737     187,195  
                                

Earnings including interest on deposits

   $ 696,543     2,067,135     1,977,703     1,297,503     961,618  
                                

Ratio of earnings to fixed charges:

          

Excluding interest on deposits

     (0.08 )   2.99     3.83     4.51     4.93  

Including interest on deposits

     0.68     1.54     1.85     2.31     2.79  

Ratio of earnings to fixed charges and preferred stock dividends:

          

Excluding interest on deposits

     (0.07 )   2.83     3.76     4.51     4.93  

Including interest on deposits

     0.67     1.52     1.84     2.31     2.79