RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS
Published on February 14, 2014
Exhibit 12.2
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends
| Twelve Months Ended December 31, | ||||||||||||||||||||
| (dollar amounts in thousands of dollars) |
2013 | 2012 | 2011 | 2010 | 2009 | |||||||||||||||
| Earnings: |
||||||||||||||||||||
| Income (loss) before income taxes |
$ | 854,555 | $ | 825,117 | $ | 707,234 | $ | 352,311 | $ | (3,678,183 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Add: Fixed charges, excluding interest on deposits and preferred stock dividends |
57,027 | 74,379 | 97,035 | 102,969 | 155,269 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings available for fixed charges, excluding interest on deposits |
911,582 | 899,496 | 804,269 | 455,280 | (3,522,914 | ) | ||||||||||||||
| Add: Interest on deposits |
116,241 | 162,167 | 260,051 | 439,049 | 674,101 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings available for fixed charges, including interest on deposits |
1,027,823 | 1,061,663 | 1,064,320 | 894,329 | (2,848,813 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed Charges: |
||||||||||||||||||||
| Interest expense, excluding interest on deposits |
39,788 | 57,572 | 81,004 | 87,537 | 139,754 | |||||||||||||||
| Interest factor in net rental expense |
17,239 | 16,807 | 16,031 | 15,432 | 15,515 | |||||||||||||||
| Preferred stock dividends |
31,869 | 31,989 | 30,813 | 172,032 | 174,756 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed charges, excluding interest on deposits |
88,896 | 106,368 | 127,848 | 275,001 | 330,025 | |||||||||||||||
| Add: Interest on deposits |
116,241 | 162,167 | 260,051 | 439,049 | 674,101 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed charges, including interest on deposits |
$ | 205,137 | $ | 268,535 | $ | 387,899 | $ | 714,050 | $ | 1,004,126 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of Earnings to Fixed Charges and Preferred Stock Dividends |
||||||||||||||||||||
| Excluding interest on deposits |
10.25 | x | 8.46 | x | 6.29 | x | 1.66 | x | (10.67 | )x | ||||||||||
| Including interest on deposits |
5.01 | x | 3.95 | x | 2.74 | x | 1.25 | x | (2.84 | )x | ||||||||||