EX-12.1 5 a06-20415_1ex12d1.htm EX-12

 

EXHIBIT 12.1

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.

 

 

Six Months Ended
June 30,

 

 

 

Year Ended December 31,

 

 

 

2006

 

2005

 

2005

 

2004

 

2003

 

2002

 

2001

 

 

 

(In thousands, except ratio amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense excluding deposits

 

$

142,491

 

92,620

 

195,169

 

143,447

 

116,606

 

134.797

 

180,569

 

Interest portion of rental expense

 

8,055

 

6,247

 

13,871

 

13,528

 

12,825

 

10,782

 

11,459

 

Fixed charges excluding interest on deposits

 

150,546

 

98,867

 

209,040

 

156,975

 

129,431

 

145,579

 

192,028

 

Interest on deposits

 

323,006

 

140,078

 

353,737

 

187,195

 

187,288

 

285,980

 

461,587

 

Fixed charges including interest on deposits

 

$

473,552

 

238,945

 

562,777

 

344,170

 

316,719

 

431,559

 

653,615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

$

433,843

 

348,491

 

734,726

 

617,448

 

537,411

 

469,102

 

448,845

 

Fixed charges excluding interest on deposits

 

150,546

 

98,867

 

209,040

 

156,975

 

129,431

 

145,579

 

192,028

 

Earnings excluding interest on deposits

 

584,389

 

447,358

 

943,766

 

774,423

 

666,842

 

614,681

 

640,873

 

Interest on deposits

 

323,006

 

140,078

 

353,737

 

187,195

 

187,288

 

285,980

 

461,587

 

Earnings including interest on deposits

 

$

907,395

 

587,436

 

1,297,503

 

961,618

 

854,130

 

900,661

 

1,102,460

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Earnings to Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluding interest on deposits

 

3.88

 

4.52

 

4.51

 

4.93

 

5.15

 

4.22

 

3.34

 

Including interest on deposits

 

1.92

 

2.46

 

2.31

 

2.79

 

2.70

 

2.09

 

1.69