EXHIBIT 12 - RATIO OF EARNINGS TO FIXED CHARGES
OLD KENT FINANCIAL CORPORATION
Ratio of Earnings to Fixed Charges
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30
|
|
Years Ended December 31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollar amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1999
|
|
1998
|
|
1998
|
|
1997
|
|
1996
|
|
1995
|
|
1994
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes |
$282,038
|
|
$277,028
|
|
$343,694
|
|
$341,843
|
|
$287,089
|
|
$266,780
|
|
$233,551
|
|
|
Fixed charges |
95,718
|
|
104,268
|
|
137,875
|
|
116,581
|
|
84,180
|
|
82,541
|
|
38,730
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$377,756
|
|
$381,296
|
|
$481,569
|
|
$458,424
|
|
$371,269
|
|
$349,321
|
|
$272,281
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(other than interest on deposits) |
$95,718
|
|
$104,268
|
|
$137,875
|
|
$116,581
|
|
$84,180
|
|
$82,541
|
|
$38,730
|
|
|
Interest factor in
rent expense |
--
|
|
--
|
|
--
|
|
--
|
|
--
|
|
--
|
|
--
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$95,718
|
|
$104,268
|
|
$137,875
|
|
$116,581
|
|
$84,180
|
|
$82,541
|
|
$38,730
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings
to fixed charges, |
|
|
|
|
|
|
|
|
|
|
|
|
|
excluding interest
on deposits |
3.95
|
|
3.66
|
|
3.49
|
|
3.93
|
|
4.41
|
|
4.23
|
|
7.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Including Interest
on Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes |
$282,038
|
|
$277,028
|
|
$343,694
|
|
$341,843
|
|
$287,089
|
|
$266,780
|
|
$233,551
|
|
|
Fixed charges |
449,676
|
|
481,551
|
|
639,747
|
|
636,330
|
|
582,177
|
|
555,797
|
|
357,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$731,714
|
|
$758,579
|
|
$983,441
|
|
$978,173
|
|
$869,266
|
|
$822,577
|
|
$591,301
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
$449,676
|
|
$481,551
|
|
$639,747
|
|
$636,330
|
|
$582,177
|
|
$555,797
|
|
$357,750
|
|
|
Interest factor in
rent expense |
--
|
|
--
|
|
--
|
|
--
|
|
--
|
|
--
|
|
--
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$449,676
|
|
$481,551
|
|
$639,747
|
|
$636,330
|
|
$582,177
|
|
$555,797
|
|
$357,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings
to fixed charges, |
|
|
|
|
|
|
|
|
|
|
|
|
|
including interest
on deposits |
1.63
|
|
1.58
|
|
1.54
|
|
1.54
|
|
1.49
|
|
1.48
|
|
1.65
|
The Corporation has no preferred stock outstanding during
any period presented. Accordingly, its ratio of earnings to combined fixed
charges and preferred stock dividends is the same as its ratio of earnings
to fixed charges.