Exhibit 12
Intervest Bancshares Corporation and Subsidiaries
Computation of Ratios of Earnings to Fixed Charges
For the Year Ended December 31, 2007 | ||||||
($ in thousands) | Intervest Bancshares Corporation Consolidated | Intervest Bancshares Corporation | Intervest Mortgage Corporation | |||
Earnings before income taxes (1) | $ 34,452 | $ 292 | $1,650 | |||
Fixed charges, excluding interest on deposits (2) | 11,106 | 3,647 | 6,526 | |||
Earnings before income taxes and fixed charges, excluding interest on deposits | 45,558 | 3,939 | 8,176 | |||
Interest on deposits | 78,547 | - | - | |||
Earnings before income taxes and fixed charges, including interest on deposits | $124,105 | $3,939 | $8,176 | |||
Earnings to fixed charges ratios: | ||||||
Excluding interest on deposits | 4.10 x | 1.08 x | 1.25 x | |||
Including interest on deposits | 1.38 x | 1.08 x | 1.25 x | |||
For the Year Ended December 31, 2006 | ||||||
($ in thousands) | Intervest Bancshares Corporation Consolidated | Intervest Bancshares Corporation | Intervest Mortgage Corporation | |||
Earnings before income taxes (1) | $ 41,484 | $ 118 | $ 5,813 | |||
Fixed charges, excluding interest on deposits (2) | 12,666 | 4,910 | 7,197 | |||
Earnings before income taxes and fixed charges, excluding interest on deposits | 54,150 | 5,028 | 13,010 | |||
Interest on deposits | 65,631 | - | - | |||
Earnings before income taxes and fixed charges, including interest on deposits | $119,781 | $5,028 | $13,010 | |||
Earnings to fixed charges ratios: | ||||||
Excluding interest on deposits | 4.28 x | 1.02 x | 1.81 x | |||
Including interest on deposits | 1.53 x | 1.02 x | 1.81 x | |||
For the Year Ended December 31, 2005 | ||||||
($ in thousands) | Intervest Bancshares Corporation Consolidated | Intervest Bancshares Corporation | Intervest Mortgage Corporation | |||
Earnings before income taxes (1) | $32,250 | $ 112 | $ 5,745 | |||
Fixed charges, excluding interest on deposits (2) | 12,528 | 5,003 | 7,370 | |||
Earnings before income taxes and fixed charges, excluding interest on deposits | 44,778 | 5,115 | 13,115 | |||
Interest on deposits | 44,919 | - | - | |||
Earnings before income taxes and fixed charges, including interest on deposits | $89,697 | $5,115 | $13,115 | |||
Earnings to fixed charges ratios: | ||||||
Excluding interest on deposits | 3.57 x | 1.02 x | 1.78 x | |||
Including interest on deposits | 1.56 x | 1.02 x | 1.78 x |
(1) | Intervest Bancshares Corporation’s earnings before income taxes includes dividends received from subsidiaries for purposes of this calculation. |
(2) | Fixed charges represent interest on debentures and other short-term borrowings and amortization of debenture offering costs. |