Exhibit 12
Ratio of Earnings to Fixed Charges
Twelve Months Ended December 31, | ||||||||||||||||||||
(in thousands of dollars) | 2004 | 2003 | 2002 | 2001 | 2000 | |||||||||||||||
Earnings: |
||||||||||||||||||||
Income before taxes |
$ | 552,666 | $ | 523,987 | $ | 522,705 | $ | 95,477 | $ | 448,454 | ||||||||||
Add: Fixed charges, excluding
interest on deposits |
191,648 | 179,903 | 169,788 | 299,872 | 398,214 | |||||||||||||||
Earnings available for fixed charges,
excluding interest on deposits |
744,314 | 703,890 | 692,493 | 395,349 | 846,668 | |||||||||||||||
Add: Interest on deposits |
257,099 | 288,271 | 385,733 | 654,056 | 782,076 | |||||||||||||||
Earnings available for fixed charges,
including interest on deposits |
$ | 1,001,413 | $ | 992,161 | $ | 1,078,226 | $ | 1,049,405 | $ | 1,628,744 | ||||||||||
Fixed Charges: |
||||||||||||||||||||
Interest expense, excluding
interest on deposits |
$ | 178,842 | $ | 168,499 | $ | 157,888 | $ | 285,445 | $ | 383,997 | ||||||||||
Interest factor in net rental expense |
12,806 | 11,404 | 11,900 | 14,427 | 14,217 | |||||||||||||||
Total fixed charges, excluding
interest on deposits |
191,648 | 179,903 | 169,788 | 299,872 | 398,214 | |||||||||||||||
Add: Interest on deposits |
257,099 | 288,271 | 385,733 | 654,056 | 782,076 | |||||||||||||||
Total fixed charges, including
interest on deposits |
$ | 448,747 | $ | 468,174 | $ | 555,521 | $ | 953,928 | $ | 1,180,290 | ||||||||||
Ratio of Earnings to Fixed Charges |
||||||||||||||||||||
Excluding interest on deposits |
3.88 x | 3.91 x | 4.08 x | 1.32 x | 2.13 x | |||||||||||||||
Including interest on deposits |
2.23 x | 2.12 x | 1.94 x | 1.10 x | 1.38 x |