Exhibit 12
Intervest Bancshares Corporation and Subsidiaries
Computation of Ratios of Earnings to Fixed Charges
For the Year Ended December 31, 2008 | |||||||
($ in thousands) | Intervest Bancshares Corporation Consolidated | Intervest Bancshares Corporation | Intervest Mortgage Corporation | ||||
Earnings before income taxes (1) | $ 13,157 | $138 | $1,541 | ||||
Fixed charges, excluding interest on deposits (2) | 9,740 | 3,537 | 5,150 | ||||
Earnings before income taxes and fixed charges, excluding interest on deposits | 22,897 | 3,675 | 6,691 | ||||
Interest on deposits | 80,636 | - | - | ||||
Earnings before income taxes and fixed charges, including interest on deposits | $103,533 | $3,675 | $6,691 | ||||
Earnings to fixed charges ratios: | |||||||
Excluding interest on deposits | 2.35 x | 1.04 x | 1.30 x | ||||
Including interest on deposits | 1.15 x | 1.04 x | 1.30 x | ||||
For the Year Ended December 31, 2007 | |||||||
($ 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 | ||||
(1) | Intervest Bancshares Corporation’s earnings before income taxes includes dividends received from its subsidiaries for purposes of this calculation. |
(2) | Fixed charges for purposes of this calculation represent the aggregate of interest expense on debentures and other short-term borrowings, amortization of debenture offering costs and preferred stock dividend requirements, which are comprised of preferred stock dividends and related preferred stock discount amortization. |