EX-12 3 dex12.htm STATEMENT OF RATIOS OF EARNINGS TO FIXED CHARGES Statement of Ratios of Earnings to Fixed Charges

EXHIBIT 12

WESBANCO, INC.

Computations of Consolidated Ratios of Earnings to Fixed Charges

(Dollars in thousands - unaudited)

 

     For the twelve months
ended December 31,
     2008    2007    2006    2005    2004

Excluding Interest on Deposits:

              

Fixed Charges:

              

Interest Expense (excluding interest on deposits)

   $ 36,203    $ 27,791    $ 30,672    $ 34,255    $ 20,626

Interest Factor Within Rent Expense (1)

     829      777      742      763      545

Preferred Stock Dividend (2)

     293      —        —        —        —  
                                  

Total Fixed Charges

     37,325      28,568      31,414      35,018      21,171

Earnings:

              

Income before Income Taxes

   $ 42,610    $ 52,690    $ 48,298    $ 54,479    $ 47,158

Fixed Charges (excluding Preferred Stock Dividends)

     37,032      28,568      31,414      35,018      21,171
                                  

Total Earnings

     79,642      81,258      79,712      89,497      68,329

Ratio of Earnings to Fixed Charges, Excluding
Interest on Deposits

     2.13      2.84      2.54      2.56      3.23

Including Interest on Deposits:

              

Fixed Charges:

              

Interest Expense

   $ 121,229    $ 117,080    $ 104,436    $ 92,434    $ 60,212

Interest Factor Within Rent Expense (1)

     829      777      742      763      545

Preferred Stock Dividend (2)

     293      —        —        —        —  
                                  

Total Fixed Charges

     122,351      117,857      105,178      93,197      60,757

Earnings:

              

Income Before Income Taxes

   $ 42,610    $ 52,690    $ 48,298    $ 54,479    $ 47,158

Fixed Charges (Excluding Preferred Stock Dividends)

     122,058      117,857      105,178      93,197      60,757
                                  

Total Earnings

     164,668      170,547      153,476      147,676      107,915

Ratio of Earnings to Fixed Charges, Excluding
Interest on Deposits

     1.35      1.45      1.46      1.58      1.78
                                  

 

(1)

The portion of rents shown as representative of the interest factor is one-third of total net operating lease expenses.

 

(2)

Represents the dividend accrued on the Series A Preferred Stock for the period ended December 31, 2008.