EX-12.1 2 a2173130zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12.1


TD Bank Financial Group
Computation of Ratio of Earnings to Fixed Charges

CANADIAN GAAP

 
  Nine months ended
  Nine months ended
   
   
   
   
   
 
 
  Twelve months ended October 31,
 
 
  July 31, 2006
  July 31, 2005
 
 
  2005
  2004
  2003
  2002
  2001
 
Earnings:                              
Income (loss) before income taxes and minority interest   4,590   2,165   3,060   3,205   1,490   (448 ) 1,264  
Less:                              
  Preferred dividends               (78 ) (87 ) (93 ) (92 )
  Non-controlling interest               (92 ) (92 ) (64 ) (78 )
   
 
 
 
 
 
 
 
Restated income (loss) before income taxes (Note 1)   4,590   2,165   3,060   3,035   1,311   (605 ) 1,094  
Fixed charges, excluding interest on deposits   1,661   1,345   1,774   1,635   1,701   1,836   2,097  
   
 
 
 
 
 
 
 
Subtotal   6,251   3,510   4,834   4,670   3,012   1,231   3,191  
Interest on deposits   5,124   3,719   5,129   3,853   4,202   4,754   8,077  
   
 
 
 
 
 
 
 
Total   11,375   7,229   9,963   8,523   7,214   5,985   11,268  
   
 
 
 
 
 
 
 

Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Interest expense, excluding interest on deposits   1,171   895   1,164   1,024   1,125   1,351   1,499  
Interest component of rental expense   103   106   135   129   138   127   124  
Amortization of subordinated indebtedness   292   244   328   312   259   201   304  
Preferred dividends   44   49   79   78   87   93   92  
Non-controlling interest   51   51   68   92   92   64   78  
   
 
 
 
 
 
 
 
Subtotal   1,661   1,345   1,774   1,635   1,701   1,836   2,097  
Interest on deposits   5,124   3,719   5,129   3,853   4,202   4,754   8,077  
   
 
 
 
 
 
 
 
Total   6,785   5,064   6,903   5,488   5,903   6,590   10,174  
   
 
 
 
 
 
 
 

Ratio of Earnings to Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Excluding interest on deposits   3.76   2.61   2.72   2.86   1.77   0.67   1.52  
Including interest on deposits   1.68   1.43   1.44   1.55   1.22   0.91   1.11  
Note 1: As of November 1, 2004, the Bank adopted the Canadian Institute of Chartered Accountants (CICA) amendments to its accounting standard on financial instruments — disclosure and presentation on a retroactive basis with restatement of prior periods. As a result of these amendments, the Bank was required to classify its existing preferred shares as liabilities and their corresponding distribution as interest expense.


TD Bank Financial Group
Computation of Ratio of Earnings to Fixed Charges

U.S. GAAP

 
  Nine months ended
  Nine months ended
   
   
   
   
   
 
  Twelve months ended October 31
 
  July 31, 2006
  July 31, 2005
 
  2005
  2004
  2003
  2002
  2001
Earnings:                            
Income (loss) before income taxes and minority interest   4,314   1,761   2,847   2,566   1,540   (568 ) 1,271
Fixed charges, excluding interest on deposits   1,617   1,296   1,695   1,557   1,614   1,743   2,005
   
 
 
 
 
 
 
Subtotal   5,931   3,057   4,542   4,123   3,154   1,175   3,276
Interest on deposits   5,124   3,719   5,129   3,853   4,202   4,754   8,077
   
 
 
 
 
 
 
Total   11,055   6,776   9,671   7,976   7,356   5,929   11,353
   
 
 
 
 
 
 

Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Interest expense, excluding interest on deposits   1,171   895   1,164   1,024   1,125   1,351   1,499
Interest component of rental expense   103   106   135   129   138   127   124
Amortization of subordinated indebtedness   292   244   328   312   259   201   304
Preferred dividends              
Non-controlling interest   51   51   68   92   92   64   78
   
 
 
 
 
 
 
Subtotal   1,617   1,296   1,695   1,557   1,614   1,743   2,005
Interest on deposits   5,124   3,719   5,129   3,853   4,202   4,754   8,077
   
 
 
 
 
 
 
Total   6,741   5,015   6,824   5,410   5,816   6,497   10,082
   
 
 
 
 
 
 

Ratio of Earnings to Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Excluding interest on deposits   3.67   2.36   2.68   2.65   1.95   0.67   1.63
Including interest on deposits   1.64   1.35   1.42   1.47   1.26   0.91   1.13



QuickLinks

TD Bank Financial Group Computation of Ratio of Earnings to Fixed Charges CANADIAN GAAP
TD Bank Financial Group Computation of Ratio of Earnings to Fixed Charges U.S. GAAP