(Unaudited) | ||||||||||||||||||||||||||||
Nine Months Ended | ||||||||||||||||||||||||||||
September 30, | Twelve Months Ended December 31, | |||||||||||||||||||||||||||
(in thousands of dollars) | 2008 | 2007 | 2007 | 2006 | 2005 | 2004 | 2003 | |||||||||||||||||||||
Earnings: |
||||||||||||||||||||||||||||
Income before income taxes |
$ | 431,863 | $ | 420,787 | $ | 22,643 | $ | 514,061 | $ | 543,574 | $ | 552,666 | $ | 523,987 | ||||||||||||||
Add: Fixed charges, excluding
interest on deposits |
294,655 | 306,536 | 431,320 | 345,253 | 243,239 | 191,648 | 179,903 | |||||||||||||||||||||
Earnings available for fixed
charges,
excluding interest on deposits |
726,518 | 727,323 | 453,963 | 859,314 | 786,813 | 744,314 | 703,890 | |||||||||||||||||||||
Add: Interest on deposits |
721,734 | 715,321 | 1,026,388 | 717,167 | 446,919 | 257,099 | 288,271 | |||||||||||||||||||||
Earnings available for fixed
charges,
including interest on deposits |
$ | 1,448,252 | $ | 1,442,644 | $ | 1,480,351 | $ | 1,576,481 | $ | 1,233,732 | $ | 1,001,413 | $ | 992,161 | ||||||||||||||
Fixed Charges: |
||||||||||||||||||||||||||||
Interest expense, excluding
interest on deposits |
$ | 258,754 | $ | 294,665 | $ | 415,063 | $ | 334,175 | $ | 232,435 | $ | 178,842 | $ | 168,499 | ||||||||||||||
Interest factor in net rental
expense |
12,659 | 11,871 | 16,257 | 11,078 | 10,804 | 12,806 | 11,405 | |||||||||||||||||||||
Preferred stock dividends |
23,242 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Total fixed charges, excluding
interest on deposits |
294,655 | 306,536 | 431,320 | 345,253 | 243,239 | 191,648 | 179,904 | |||||||||||||||||||||
Add: Interest on deposits |
721,734 | 715,321 | 1,026,388 | 717,167 | 446,919 | 257,099 | 288,271 | |||||||||||||||||||||
Total fixed charges, including
interest on deposits |
$ | 1,016,389 | $ | 1,021,857 | $ | 1,457,708 | $ | 1,062,420 | $ | 690,158 | $ | 448,747 | $ | 468,174 | ||||||||||||||
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends | ||||||||||||||||||||||||||||
Excluding interest on deposits |
2.47 x | 2.37 x | 1.05 x | 2.49 x | 3.23 x | 3.88 x | 3.91 x | |||||||||||||||||||||
Including interest on deposits |
1.42 x | 1.41 x | 1.02 x | 1.48 x | 1.79 x | 2.23 x | 2.12 x |