Exhibit 12.1: Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividend Requirements
(dollars in thousands) (unaudited)
| | | For the Six Months |
| | | Ended June 30, |
| | |
|
| | | 2004 | 2003 |
| | |
|
|
| Including Interest on Deposits | | | |
| Earnings: | | | |
| Income before income taxes | | $ | 1,773,700 | | $ | 1,527,154 | |
| Fixed charges | | | 750,134 | | | 777,241 | |
| Interest capitalized during period, net of amortization of previously capitalized interest | | | (8,455 | ) | | (6,697 | ) |
| | |
| |
| |
| Earnings, for computation purposes | | $ | 2,515,379 | | $ | 2,297,698 | |
| | |
| |
| |
| Fixed Charges and Preferred Stock Dividend Requirements: | | | | | | | |
Interest on deposits, short-term borrowings, and long-term debt and bank notes, expensed or capitalized | | $ | 747,671 | | $ | 776,350 | |
| Portion of rents representative of the interest factor | | | 2,463 | | | 891 | |
| | |
| |
| |
| Fixed charges | | | 750,134 | | | 777,241 | |
| Preferred stock dividend requirements | | | 10,574 | | | 11,005 | |
| | |
| |
| |
Fixed charges and preferred stock dividend requirements, including interest on deposits, for computation purposes | | $ | 760,708 | | $ | 788,246 | |
| | |
| |
| |
| | | | | | | | |
Ratio of earnings to combined fixed charges and preferred stock dividend requirements, including interest on deposits | | | 3.31 | | | 2.91 | |
| | | | | | | | |
| Excluding Interest on Deposits | | | | | | | |
| Earnings: | | | | | | | |
| Income before income taxes | | $ | 1,773,700 | | $ | 1,527,154 | |
| Fixed charges | | | 262,975 | | | 198,025 | |
| Interest capitalized during period, net of amortization of previously capitalized interest | | | (8,465 | ) | | (6,707 | ) |
| | |
| |
| |
| Earnings, for computation purposes | | $ | 2,028,210 | | $ | 1,718,472 | |
| | |
| |
| |
| Fixed Charges and Preferred Stock Dividend Requirements: | | | | | | | |
Interest on short-term borrowings and long-term debt and bank notes, expensed or capitalized | | $ | 260,512 | | $ | 197,134 | |
| Portion of rents representative of the interest factor | | | 2,463 | | | 891 | |
| | |
| |
| |
| Fixed charges | | | 262,975 | | | 198,025 | |
| Preferred stock dividend requirements | | | 10,574 | | | 11,005 | |
| | |
| |
| |
Fixed charges and preferred stock dividend requirements, excluding interest on deposits, for computation purposes | | $ | 273,549 | | $ | 209,030 | |
| | |
| |
| |
Ratio of earnings to combined fixed charges and preferred stock dividend requirements, excluding interest on deposits | | | 7.41 | | | 8.22 | |
The ratio of earnings to combined fixed charges and preferred stock dividend requirements is computed by dividing (i) income before income taxes and fixed charges less interest capitalized during such period, net of amortization of previously capitalized interest, by (ii) fixed charges and preferred stock dividend requirements. Fixed charges consist of interest, expensed or capitalized, on borrowings (including or excluding deposits, as applicable), and the portion of rental expense which is deemed representative of interest. The preferred stock dividend requirements represent the pre-tax earnings which would have been required to cover such dividend requirements on the Corporation's Preferred Stock outstanding.
