(Unaudited) | ||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||
March 31, | Twelve Months Ended December 31, | |||||||||||||||||||||||||||
(dollar amounts in thousands) | 2011 | 2010 | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||||||||
Earnings: |
||||||||||||||||||||||||||||
Income (loss) before income taxes |
$ | 161,191 | $ | 1,644 | $ | 352,311 | $ | (3,678,183 | ) | $ | (296,008 | ) | $ | 22,643 | $ | 514,061 | ||||||||||||
Add: Fixed charges, excluding
interest on deposits |
25,652 | 28,579 | 102,969 | 155,269 | 351,672 | 431,320 | 345,253 | |||||||||||||||||||||
Earnings available for fixed charges,
excluding interest on deposits |
186,843 | 30,223 | 455,280 | (3,522,914 | ) | 55,664 | 453,963 | 859,314 | ||||||||||||||||||||
Add: Interest on deposits |
75,796 | 128,302 | 439,050 | 674,101 | 931,679 | 1,026,388 | 717,167 | |||||||||||||||||||||
Earnings available for fixed charges,
including interest on deposits |
262,639 | 158,525 | 894,330 | (2,848,813 | ) | 987,343 | 1,480,351 | 1,576,481 | ||||||||||||||||||||
Fixed Charges: |
||||||||||||||||||||||||||||
Interest expense, excluding
interest on deposits |
21,751 | 24,584 | 87,537 | 139,754 | 334,952 | 415,063 | 334,175 | |||||||||||||||||||||
Interest factor in net rental expense |
3,901 | 3,995 | 15,432 | 15,515 | 16,720 | 16,257 | 11,078 | |||||||||||||||||||||
Total fixed charges, excluding
interest on deposits |
25,652 | 28,579 | 102,969 | 155,269 | 351,672 | 431,320 | 345,253 | |||||||||||||||||||||
Add: Interest on deposits |
75,796 | 128,302 | 439,050 | 674,101 | 931,679 | 1,026,388 | 717,167 | |||||||||||||||||||||
Total fixed charges, including
interest on deposits |
$ | 101,448 | $ | 156,881 | $ | 542,019 | $ | 829,370 | $ | 1,283,351 | $ | 1,457,708 | $ | 1,062,420 | ||||||||||||||
Ratio of Earnings to Fixed Charges |
||||||||||||||||||||||||||||
Excluding interest on deposits |
7.28 | x | 1.06 | x | 4.42 | x | (22.69 | ) x | 0.16 | x | 1.05 | x | 2.49 | x | ||||||||||||||
Including interest on deposits |
2.59 | x | 1.01 | x | 1.65 | x | (3.43 | ) x | 0.77 | x | 1.02 | x | 1.48 | x |