(Unaudited) | ||||||||||||||||||||||||||||
Nine Months Ended | ||||||||||||||||||||||||||||
September 30, | Twelve Months Ended December 31, | |||||||||||||||||||||||||||
(in thousands of dollars) | 2009 | 2008 | 2008 | 2007 | 2006 | 2005 | 2004 | |||||||||||||||||||||
Earnings: |
||||||||||||||||||||||||||||
(Loss) income before income taxes |
$ | (3,080,206 | ) | $ | 373,232 | $ | (296,008 | ) | $ | 22,643 | $ | 514,061 | $ | 543,574 | $ | 552,666 | ||||||||||||
Add: Fixed charges, excluding
interest on deposits and preferred
stock dividends |
122,849 | 271,413 | 351,672 | 431,320 | 345,253 | 243,239 | 191,648 | |||||||||||||||||||||
Earnings available for fixed charges,
excluding interest on deposits |
(2,957,357 | ) | 644,645 | 55,664 | 453,963 | 859,314 | 786,813 | 744,314 | ||||||||||||||||||||
Add: Interest on deposits |
525,243 | 721,734 | 931,679 | 1,026,388 | 717,167 | 446,919 | 257,099 | |||||||||||||||||||||
Earnings available for fixed charges,
including interest on deposits |
$ | (2,432,114 | ) | $ | 1,366,379 | $ | 987,343 | $ | 1,480,351 | $ | 1,576,481 | $ | 1,233,732 | $ | 1,001,413 | |||||||||||||
Fixed Charges: |
||||||||||||||||||||||||||||
Interest expense, excluding
interest on deposits |
$ | 111,341 | $ | 258,754 | $ | 334,952 | $ | 415,063 | $ | 334,175 | $ | 232,435 | $ | 178,842 | ||||||||||||||
Interest factor in net rental expense |
11,508 | 12,659 | 16,720 | 16,257 | 11,078 | 10,804 | 12,806 | |||||||||||||||||||||
Preferred stock dividends |
145,467 | 23,242 | 46,400 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Total fixed charges, excluding
interest on deposits |
268,316 | 294,655 | 398,072 | 431,320 | 345,253 | 243,239 | 191,648 | |||||||||||||||||||||
Add: Interest on deposits |
525,243 | 721,734 | 931,679 | 1,026,388 | 717,167 | 446,919 | 257,099 | |||||||||||||||||||||
Total fixed charges, including
interest on deposits |
$ | 793,559 | $ | 1,016,389 | $ | 1,329,751 | $ | 1,457,708 | $ | 1,062,420 | $ | 690,158 | $ | 448,747 | ||||||||||||||
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends |
||||||||||||||||||||||||||||
Excluding interest on deposits |
(11.02 | )x | 2.19 | x | 0.14 | x | 1.05 | x | 2.49 | x | 3.23 | x | 3.88 | x | ||||||||||||||
Including interest on deposits |
(3.06 | )x | 1.34 | x | 0.74 | x | 1.02 | x | 1.48 | x | 1.79 | x | 2.23 | x |