Exhibit 12.2
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends
Twelve Months Ended December 31, | ||||||||||||||||||||
(dollar amounts in thousands of dollars) | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||
Earnings: | ||||||||||||||||||||
Income (loss) before income taxes | $ | 352,311 | $ | (3,678,183 | ) | $ | (296,008 | ) | $ | 22,643 | $ | 514,061 | ||||||||
Add: Fixed charges, excluding interest on deposits and preferred stock dividends | 102,969 | 155,269 | 351,672 | 431,320 | 345,253 | |||||||||||||||
Earnings available for fixed charges, excluding interest on deposits | 455,280 | (3,522,914 | ) | 55,664 | 453,963 | 859,314 | ||||||||||||||
Add: Interest on deposits | 439,050 | 674,101 | 931,679 | 1,026,388 | 717,167 | |||||||||||||||
Earnings available for fixed charges, including interest on deposits | 894,330 | (2,848,813 | ) | 987,343 | 1,480,351 | 1,576,481 | ||||||||||||||
Fixed Charges: | ||||||||||||||||||||
Interest expense, excluding interest on deposits | 87,537 | 139,754 | 334,952 | 415,063 | 334,175 | |||||||||||||||
Interest factor in net rental expense | 15,432 | 15,515 | 16,720 | 16,257 | 11,078 | |||||||||||||||
Preferred stock dividends | 172,032 | 174,756 | 46,400 | — | — | |||||||||||||||
Total fixed charges, excluding interest on deposits | 275,001 | 330,025 | 398,072 | 431,320 | 345,253 | |||||||||||||||
Add: Interest on deposits | 439,050 | 674,101 | 931,679 | 1,026,388 | 717,167 | |||||||||||||||
Total fixed charges, including interest on deposits | $ | 714,051 | $ | 1,004,126 | $ | 1,329,751 | $ | 1,457,708 | $ | 1,062,420 | ||||||||||
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends | ||||||||||||||||||||
Excluding interest on deposits | 1.66 | x | (10.67 | )x | 0.14 | x | 1.05 | x | 2.49 | x | ||||||||||
Including interest on deposits | 1.25 | x | (2.84 | )x | 0.74 | x | 1.02 | x | 1.48 | x |