EX-7.1 3 d889901dex71.htm EX-7.1 EX-7.1

Exhibit 7.1

The following table sets forth Deutsche Bank AG’s ratio of earnings to fixed charges for the periods:

 

     Year Ended
Dec 31, 2014
     Year Ended
Dec 31, 2013
     Year Ended
Dec 31, 2012
     Year Ended
Dec 31, 2011
    Year Ended
Dec 31, 2010
 

in € millions, except ratios

             

Earnings:

             

1. Income (loss) before income tax expense

     3,116         1,456         814         5,390        3,975   

2. Add: Fixed charges excluding capitalized interest (Line 10)

     11,001         11,045         15,901         17,207        13,493   

3. Less: Net income (loss) from equity method investments

     619         369         163         (264     (2,004
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

4. Earnings including interest on deposits

  13,498      12,132      16,552      22,860      19,472   

5. Less: Interest on deposits

  3,210      3,360      4,946      5,958      3,800   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

6. Earnings excluding interest on deposits

  10,288      8,773      11,606      16,902      15,672   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Fixed Charges:

7. Interest Expense

  10,729      10,768      15,619      16,921      13,196   

8. Estimated interest component of net rental expense

  272      277      283      286      297   

9. Amortization of debt issuance expense

  0      0      0      0      0   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

10. Total fixed charges including interest on deposits and excluding capitalized interest

  11,001      11,045      15,901      17,207      13,493   

11. Add: Capitalized interest

  0      0      0      0      0   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

12. Total fixed charges

  11,001      11,045      15,901      17,207      13,493   

13. Less: Interest on deposits (Line 5)

  3,210      3,360      4,946      5,958      3,800   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

14. Fixed charges excluding interest on deposits

  7,791      7,685      10,954      11,249      9,692   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Consolidated Ratios of Earnings to Fixed Charges:

Including interest on deposits (Line 4/Line 12)

  1.23      1.10      1.04      1.33      1.44   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Excluding interest on deposits (Line 6/Line 14)

  1.32      1.14      1.06      1.50      1.62   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Comparatives for 2012 have been adjusted to reflect changes according to IFRS 10, IFRS 11, IAS 19, IAS 27 and IAS 28, which had to be applied retrospectively.

Comparatives for Interest expense and for Interest on deposits have been restated for 2012 and 2011.

For purposes of calculating the ratio of earnings to fixed charges, earnings consist of income (loss) before income tax expense, less net income (loss) from equity method investments plus fixed charges. Fixed charges for these purposes consist of interest expense and a portion of rentals, reflecting one-third of net rental expense, deemed representative of the interest component of the rental expense. These ratios are presented both including and excluding interest on deposits.