EX-12 7 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.

 

(Dollar amounts in thousands)    Year ended December 31,  
      2009     2008     2007     2006     2005  

Fixed charges:

          

Interest expense excluding deposits

   $ 191,496      281,993      346,022      303,689      195,169   

Portion of rents representative of an interest factor

     19,720      19,093      17,994      17,182      13,871   
                                

Fixed charges excluding interest on deposits

     211,216      301,086      364,016      320,871      209,040   

Interest on deposits

     426,298      720,260      977,352      749,708      353,737   
                                

Fixed charges including interest on deposits

   $ 637,514      1,021,346      1,341,368      1,070,579      562,777   
                                

Fixed charges and preferred stock dividends:

          

Interest expense excluding deposits

   $ 191,496      281,993      346,022      303,689      195,169   

Portion of rents representative of an interest factor

     19,720      19,093      17,994      17,182      13,871   

Preferred stock dividend requirement

     102,969      24,424      21,157      5,927        
                                

Fixed charges and preferred stock dividends excluding interest on deposits

     314,185      325,510      385,173      326,798      209,040   

Interest on deposits

     426,298      720,260      977,352      749,708      353,737   
                                

Fixed charges and preferred stock dividends including interest on deposits

   $ 740,483      1,045,770      1,362,525      1,076,506      562,777   
                                

Earnings:

          

Income from continuing operations before income taxes

   $ (1,623,020   (314,698   737,498      912,924      741,887   

Equity in undistributed earnings of unconsolidated subsidiaries

     (6,785   (10,105   (11,731   (5,800   (7,161

Fixed charges excluding interest on deposits

     211,216      301,086      364,016      320,871      209,040   
                                

Earnings excluding interest on deposits

     (1,418,589   (23,717   1,089,783      1,227,995      943,766   

Interest on deposits

     426,298      720,260      977,352      749,708      353,737   
                                

Earnings including interest on deposits

   $ (992,291   696,543      2,067,135      1,977,703      1,297,503   
                                

Ratio of earnings to fixed charges:

          

Excluding interest on deposits

     (a)      (a)      2.99      3.83      4.51   

Including interest on deposits

     (a)      (a)      1.54      1.85      2.31   

Ratio of earnings to fixed charges and preferred stock dividends:

          

Excluding interest on deposits

     (a)      (a)      2.83      3.76      4.51   

Including interest on deposits

     (a)      (a)      1.52      1.84      2.31   

 

(a)    Ratio is less than one; earnings are inadequate to cover fixed charges. The dollar amount of the coverage deficiency for the affected periods is presented below. The amount is the same whether including or excluding interest on deposits:

          

Coverage deficiency – earnings to fixed charges

   $ (1,629,805   (324,803      

Coverage deficiency – earnings to fixed charges and preferred stock dividends

     (1,732,774   (349,227