Exhibit 12.1
Ratio of Earnings to Fixed Charges
| Twelve Months Ended December 31, | ||||||||||||||||||||
| (dollar amounts in thousands of dollars) |
2012 | 2011 | 2010 | 2009 | 2008 | |||||||||||||||
| Earnings: |
||||||||||||||||||||
| Income (loss) before income taxes |
$ | 825,117 | $ | 707,234 | $ | 352,311 | $ | (3,678,183 | ) | $ | (296,008 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Add: Fixed charges, excluding interest on deposits |
74,379 | 97,035 | 102,969 | 155,269 | 351,672 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings available for fixed charges, excluding interest on deposits |
899,496 | 804,269 | 455,280 | (3,522,914 | ) | 55,664 | ||||||||||||||
| Add: Interest on deposits |
162,167 | 260,051 | 439,049 | 674,101 | 931,679 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings available for fixed charges, including interest on deposits |
1,061,663 | 1,064,320 | 894,329 | (2,848,813 | ) | 987,343 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed Charges: |
||||||||||||||||||||
| Interest expense, excluding interest on deposits |
57,572 | 81,004 | 87,537 | 139,754 | 334,952 | |||||||||||||||
| Interest factor in net rental expense |
16,807 | 16,031 | 15,432 | 15,515 | 16,720 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed charges, excluding interest on deposits |
74,379 | 97,035 | 102,969 | 155,269 | 351,672 | |||||||||||||||
| Add: Interest on deposits |
162,167 | 260,051 | 439,049 | 674,101 | 931,679 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed charges, including interest on deposits |
$ | 236,546 | $ | 357,086 | $ | 542,018 | $ | 829,370 | $ | 1,283,351 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of Earnings to Fixed Charges |
||||||||||||||||||||
| Excluding interest on deposits |
12.09 | x | 8.29 | x | 4.42 | x | (22.69 | )x | 0.16 | x | ||||||||||
| Including interest on deposits |
4.49 | x | 2.98 | x | 1.65 | x | (3.43 | )x | 0.77 | x | ||||||||||