Exhibit 12.1
Ratio of Earnings to Fixed Charges
We present below our ratio of earnings to fixed charges, which is computed by dividing earnings, which is the sum of profit (loss) before income taxes and fixed charges, by fixed charges. Fixed charges represent interest expense, amortization of debt issuance costs, and an appropriate portion of rentals representative of the interest factor.
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2011 | | 2010 | | 2009 | | 2008 | | 2007 |
| | (Dollars in millions) |
Profit (Loss) Before Income Taxes | | $ | 17,848 | | | $ | 67,991 | | | $ | 37,067 | | | | ($36,566 | ) | | $ | 127,394 | |
Add Fixed Charges: | | | | | | | | | | | | | | | | | | | | |
Interest Expense(1) | | | 38,026 | | | | 25,750 | | | | 21,429 | | | | 39,137 | | | | 56,643 | |
Amortization of Debt Issuance Costs | | | 986 | | | | 643 | | | | 1,164 | | | | 1,227 | | | | 1,218 | |
Appropriate Portion of Rentals Representative of the Interest Factor(2) | | | 16,994 | | | | 16,793 | | | | 16,853 | | | | 15,687 | | | | 11,036 | |
Total Fixed Charges | | | 56,006 | | | | 43,186 | | | | 39,446 | | | | 56,051 | | | | 68,897 | |
Earnings | | | 73,854 | | | | 111,177 | | | | 76,513 | | | | 19,485 | | | | 196,291 | |
| | | | | | | | | | | | | | | | | | | | |
Ratio of Earnings to Fixed Charges(3) | | | 1.3 | | | | 2.6 | | | | 1.9 | | | | — | | | | 2.8 | |
| | |
(1) | | Includes interest expenses on short-term borrowings including bank call loans, securities lending, and repurchase agreements which generally have a corresponding asset that generates interest income that substantially offsets or exceeds the aforementioned interest expense. |
|
(2) | | The percent of rent included in the computation is a reasonable approximation of the interest factor. |
|
(3) | | Due to the Company’s pre-tax loss in the year ended December 31, 2008 the ratio coverage was less than 1:1 in this period. The Company would have needed to generate additional earnings of $36 million to achieve a coverage of 1:1. |