(Unaudited) | ||||||||||||||||||||||||||||
Six Months Ended | ||||||||||||||||||||||||||||
June 30, | Twelve Months Ended December 31, | |||||||||||||||||||||||||||
(dollar amounts in thousands) | 2011 | 2010 | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||||||||
Earnings: |
||||||||||||||||||||||||||||
Income (loss) before income taxes |
$ | 356,089 | $ | 63,727 | $ | 352,311 | $ | (3,678,183 | ) | $ | (296,008 | ) | $ | 22,643 | $ | 514,061 | ||||||||||||
Add: Fixed charges, excluding
interest on deposits and
preferred stock dividends |
50,109 | 53,569 | 102,969 | 155,269 | 351,672 | 431,320 | 345,253 | |||||||||||||||||||||
Earnings available for fixed charges,
excluding interest on deposits |
406,198 | 117,296 | 455,280 | (3,522,914 | ) | 55,664 | 453,963 | 859,314 | ||||||||||||||||||||
Add: Interest on deposits |
144,100 | 243,124 | 439,050 | 674,101 | 931,679 | 1,026,388 | 717,167 | |||||||||||||||||||||
Earnings available for fixed charges,
including interest on deposits |
550,298 | 360,420 | 894,330 | (2,848,813 | ) | 987,343 | 1,480,351 | 1,576,481 | ||||||||||||||||||||
Fixed Charges: |
||||||||||||||||||||||||||||
Interest expense, excluding
interest on deposits |
42,247 | 45,759 | 87,537 | 139,754 | 334,952 | 415,063 | 334,175 | |||||||||||||||||||||
Interest factor in net rental expense |
7,862 | 7,810 | 15,432 | 15,515 | 16,720 | 16,257 | 11,078 | |||||||||||||||||||||
Preferred stock dividends |
15,407 | 58,783 | 172,032 | 174,756 | 46,400 | | | |||||||||||||||||||||
Total fixed charges, excluding
interest on deposits |
65,516 | 112,352 | 275,001 | 330,025 | 398,072 | 431,320 | 345,253 | |||||||||||||||||||||
Add: Interest on deposits |
144,100 | 243,124 | 439,050 | 674,101 | 931,679 | 1,026,388 | 717,167 | |||||||||||||||||||||
Total fixed charges, including
interest on deposits |
$ | 209,616 | $ | 355,476 | $ | 714,051 | $ | 1,004,126 | $ | 1,329,751 | $ | 1,457,708 | $ | 1,062,420 | ||||||||||||||
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends |
||||||||||||||||||||||||||||
Excluding interest on deposits |
6.20 | x | 1.04 | x | 1.66 | x | (10.67 | )x | 0.14 | x | 1.05 | x | 2.49 | x | ||||||||||||||
Including interest on deposits |
2.63 | x | 1.01 | x | 1.25 | x | (2.84 | )x | 0.74 | x | 1.02 | x | 1.48 | x |