EX-12.1 4 a2120558zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document


EXHIBIT 12 (a)
WASHINGTON MUTUAL, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

 
   
  Year Ended December 31,
 
  Nine Months Ended September 30, 2003
 
  2002
  2001
  2000
  1999
  1998
 
  (in millions)

Earnings, including interest on deposits(1):                                    
Income before income tax expense   $ 4,837   $ 6,154   $ 4,932   $ 2,984   $ 2,884   $ 2,369
Fixed charges     3,708     6,026     8,285     9,538     7,674     6,990
   
 
 
 
 
 
    $ 8,545   $ 12,180   $ 13,217   $ 12,522   $ 10,558   $ 9,359
   
 
 
 
 
 
Fixed charges(1):                                    
  Interest expense   $ 3,597   $ 5,906   $ 8,189   $ 9,472   $ 7,610   $ 6,929
  Estimated interest component of net rental expense     111     120     96     66     64     61
   
 
 
 
 
 
    $ 3,708   $ 6,026   $ 8,285   $ 9,538   $ 7,674   $ 6,990
   
 
 
 
 
 
Ratio of earnings to fixed charges(2)     2.30     2.02     1.60     1.31     1.38     1.34
   
 
 
 
 
 
Earnings, excluding interest on deposits(1):                                    
Income before income tax expense   $ 4,837   $ 6,154   $ 4,932   $ 2,984   $ 2,884   $ 2,369
Fixed charges     2,034     3,358     5,191     6,248     4,504     3,402
   
 
 
 
 
 
    $ 6,871   $ 9,512   $ 10,123   $ 9,232   $ 7,388   $ 5,771
   
 
 
 
 
 
Fixed charges:                                    
  Interest expense   $ 3,597   $ 5,906   $ 8,189   $ 9,472   $ 7,610   $ 6,929
  Less interest on deposits     1,674     2,668     3,094     3,290     3,170     3,588
  Estimated interest component of net rental expense     111     120     96     66     64     61
   
 
 
 
 
 
    $ 2,034   $ 3,358   $ 5,191   $ 6,248   $ 4,504   $ 3,402
   
 
 
 
 
 
Ratio of earnings to fixed charges(2)     3.38     2.83     1.95     1.48     1.64     1.70
   
 
 
 
 
 

(1)
As defined in Item 503(d) of Regulation S-K.

(2)
These computations are included herein in compliance with Securities and Exchange Commission Regulations. However, management believes that fixed charge ratios are not meaningful measures for the business of the Company because of two factors. First, even if there were no change in net income, the ratios would decline with an increase in the proportion of income which is tax-exempt or, conversely, they would increase with a decrease in the proportion of income which is tax-exempt. Second, even if there were no change in net income, the ratios would decline if interest income and interest expense increase by the same amount due to an increase in the level of interest rates or, conversely, they would increase if interest income and interest expense decrease by the same amount due to a decrease in the level of interest rates.


EXHIBIT 12 (b)
WASHINGTON MUTUAL, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
AND PREFERRED DIVIDENDS

 
   
  Year Ended December 31,
 
  Nine Months Ended September 30, 2003
 
  2002
  2001
  2000
  1999
  1998
 
  (in millions)

Earnings, including interest on deposits(1):                                    
Income before income tax expense   $ 4,837   $ 6,154   $ 4,932   $ 2,984   $ 2,884   $ 2,369
Fixed charges     3,708     6,026     8,285     9,538     7,674     6,990
   
 
 
 
 
 
    $ 8,545   $ 12,180   $ 13,217   $ 12,522   $ 10,558   $ 9,359
   
 
 
 
 
 
Preferred dividend requirement   $   $ 5   $ 7   $   $   $ 20
Ratio of income before income tax expense to net income     1.59     1.58     1.58     1.57     1.59     1.59
   
 
 
 
 
 
Preferred dividends(2)   $   $ 8   $ 11   $   $   $ 32
   
 
 
 
 
 
Fixed charges(1):                                    
  Interest expense   $ 3,597   $ 5,906   $ 8,189   $ 9,472   $ 7,610   $ 6,929
  Estimated interest component of net rental expense     111     120     96     66     64     61
   
 
 
 
 
 
      3,708     6,026     8,285     9,538     7,674     6,990
   
 
 
 
 
 
  Fixed charges and preferred dividends   $ 3,708   $ 6,034   $ 8,296   $ 9,538   $ 7,674   $ 7,022
   
 
 
 
 
 
Ratio of earnings to fixed charges and preferred dividends(3)     2.30     2.02     1.59     1.31     1.38     1.33
   
 
 
 
 
 
Earnings, excluding interest on deposits(1):                                    
Income before income tax expense   $ 4,837   $ 6,154   $ 4,932   $ 2,984   $ 2,884   $ 2,369
Fixed charges     2,034     3,358     5,191     6,248     4,504     3,402
   
 
 
 
 
 
    $ 6,871   $ 9,512   $ 10,123   $ 9,232   $ 7,388   $ 5,771
   
 
 
 
 
 
Preferred dividends(2)   $   $ 8   $ 11   $   $   $ 32
Fixed charges:                                    
  Interest expense   $ 3,597   $ 5,906   $ 8,189   $ 9,472   $ 7,610   $ 6,929
  Less interest on deposits     1,674     2,668     3,094     3,290     3,170     3,588
  Estimated interest component of net rental expense     111     120     96     66     64     61
   
 
 
 
 
 
      2,034     3,358     5,191     6,248     4,504     3,402
   
 
 
 
 
 
  Fixed charges and preferred dividends   $ 2,034   $ 3,366   $ 5,202   $ 6,248   $ 4,504   $ 3,434
   
 
 
 
 
 
Ratio of earnings to fixed charges and preferred dividends(3)     3.38     2.83     1.95     1.48     1.64     1.68
   
 
 
 
 
 

(1)
As defined in Item 503(d) of Regulation S-K.

(2)
The preferred dividends were increased to amounts representing the pretax earnings that would be required to cover such dividend requirements.

(3)
These computations are included herein in compliance with Securities and Exchange Commission Regulations. However, management believes that fixed charge ratios are not meaningful measures for the business of the Company because of two factors. First, even if there were no change in net income, the ratios would decline with an increase in the proportion of income which is tax-exempt or, conversely, they would increase with a decrease in the proportion of income which is tax-exempt. Second, even if there were no change in net income, the ratios would decline if interest income and interest expense increase by the same amount due to an increase in the level of interest rates or, conversely, they would increase if interest income and interest expense decrease by the same amount due to a decrease in the level of interest rates.



QuickLinks

EXHIBIT 12 (a) WASHINGTON MUTUAL, INC. COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
EXHIBIT 12 (b) WASHINGTON MUTUAL, INC. COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS