Exhibit 12(b)
Consolidated Ratios of Earnings to Fixed Charges and Preferred Stock Dividends
(Dollars in thousands) |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Earnings(1) : |
|||||||||||||||||
Income (loss) before income tax expense (benefit) |
$ | 243,045 | $ | (339,555 | ) | $ | 178,828 | $ | 244,415 | $ | 143,670 | ||||||
Fixed charges |
103,849 | 125,219 | 249,743 | 282,456 | 365,516 | ||||||||||||
Preferred stock dividends(4) |
(30,123 | ) | (8,838 | ) | – | – | (28,140 | ) | |||||||||
Other adjustments(2) |
(6,920 | ) | (6,070 | ) | (4,874 | ) | (3,381 | ) | 125 | ||||||||
Total earnings (loss) (a) |
$ | 309,851 | $ | (229,244 | ) | $ | 423,697 | $ | 523,490 | $ | 481,171 | ||||||
Fixed charges and preferred stock dividends(1): |
|||||||||||||||||
Interest on deposits |
$ | 36,604 | $ | 40,897 | $ | 45,108 | $ | 61,229 | $ | 122,112 | |||||||
Interest on borrowings |
25,312 | 63,617 | 193,155 | 209,446 | 203,063 | ||||||||||||
Interest portion of rental expense(3) |
11,785 | 11,847 | 11,462 | 11,560 | 11,781 | ||||||||||||
Preferred stock dividends(4) |
30,123 | 8,838 | – | – | 28,140 | ||||||||||||
Other adjustments(5) |
25 | 20 | 18 | 221 | 420 | ||||||||||||
Total fixed charges and preferred stock dividends (b) |
$ | 103,849 | $ | 125,219 | $ | 249,743 | $ | 282,456 | $ | 365,516 | |||||||
Ratio of earnings to fixed charges and preferred stock dividends (a/b)(7) |
2.98 |
x |
– |
1.70 |
x |
1.85 |
x |
1.32 |
x |
||||||||
Earnings, excluding interest on deposits: |
|||||||||||||||||
Total earnings (loss) |
$ | 309,851 | $ | (229,244 | ) | $ | 423,697 | $ | 523,490 | $ | 481,171 | ||||||
Less interest on deposits |
36,604 | 40,897 | 45,108 | 61,229 | 122,112 | ||||||||||||
Total earnings (loss) excluding interest on deposits (c) |
$ | 273,247 | $ | (270,141 | ) | $ | 378,589 | $ | 462,261 | $ | 359,059 | ||||||
Fixed charges and preferred stock dividends, excluding interest on deposits: |
|||||||||||||||||
Total fixed charges and preferred stock dividends |
$ | 103,849 | $ | 125,219 | $ | 249,743 | $ | 282,456 | $ | 365,516 | |||||||
Less interest on deposits |
36,604 | 40,897 | 45,108 | 61,229 | 122,112 | ||||||||||||
Total fixed charges and preferred stock dividends, excluding interest on deposits (d) |
$ | 67,245 | $ | 84,322 | $ | 204,635 | $ | 221,227 | $ | 243,404 | |||||||
Ratio of earnings to fixed charges and preferred stock dividends, excluding interest on deposits (c/d)(6)(7) |
4.06 |
x |
– |
1.85 |
x |
2.09 |
x |
1.48 |
x |
||||||||