EXHIBIT 12
STATE STREET CORPORATION
Ratios of Earnings to Combined Fixed Charges and Preferred Stock Dividends
(Dollars in millions) | Six Months Ended | Years Ended December 31, | ||||||||||||||||||||||
June 30, 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |||||||||||||||||||
EXCLUDING INTEREST ON DEPOSITS: | ||||||||||||||||||||||||
Pre-tax income from continuing operations, as reported | $ | 1,238 | $ | 2,536 | $ | 2,086 | $ | 2,525 | $ | 2,842 | $ | 1,903 | ||||||||||||
Share of pre-tax income (loss) of unconsolidated entities | (7 | ) | 37 | 67 | 43 | 34 | 65 | |||||||||||||||||
Fixed charges | 196 | 462 | 636 | 607 | 983 | 1,248 | ||||||||||||||||||
Adjusted earnings | (A) | $ | 1,427 | $ | 3,035 | $ | 2,789 | $ | 3,175 | $ | 3,859 | $ | 3,216 | |||||||||||
Interest on short-term borrowings | $ | 37 | $ | 96 | $ | 257 | $ | 218 | $ | 674 | $ | 959 | ||||||||||||
Interest on long-term debt, including amortization of debt issuance costs | 97 | 241 | 235 | 251 | 187 | 189 | ||||||||||||||||||
Portion of long-term leases representative of the interest factor(1) | 62 | 125 | 144 | 138 | 122 | 100 | ||||||||||||||||||
Preferred stock dividends and related adjustments(2) | 19 | 27 | — | 226 | 34 | — | ||||||||||||||||||
Fixed charges and preferred stock dividends | (B) | $ | 215 | $ | 489 | $ | 636 | $ | 833 | $ | 1,017 | $ | 1,248 | |||||||||||
Consolidated ratios of adjusted earnings to combined fixed charges and preferred stock dividends, excluding interest on deposits | (A)/(B) | 6.64 x | 6.21 x | 4.39 x | 3.81 x | 3.79 x | 2.58 x | |||||||||||||||||
INCLUDING INTEREST ON DEPOSITS: | ||||||||||||||||||||||||
Pre-tax income from continuing operations, as reported | $ | 1,238 | $ | 2,536 | $ | 2,086 | $ | 2,525 | $ | 2,842 | $ | 1,903 | ||||||||||||
Share of pre-tax income (loss) of unconsolidated entities | (7 | ) | 37 | 67 | 43 | 34 | 65 | |||||||||||||||||
Fixed charges | 286 | 682 | 849 | 802 | 2,309 | 3,546 | ||||||||||||||||||
Adjusted earnings | (C) | $ | 1,517 | $ | 3,255 | $ | 3,002 | $ | 3,370 | $ | 5,185 | $ | 5,514 | |||||||||||
Interest on short-term borrowings and deposits | $ | 127 | $ | 316 | $ | 470 | $ | 413 | $ | 2,000 | $ | 3,257 | ||||||||||||
Interest on long-term debt, including amortization of debt issuance costs | 97 | 241 | 235 | 251 | 187 | 189 | ||||||||||||||||||
Portion of long-term leases representative of the interest factor(1) | 62 | 125 | 144 | 138 | 122 | 100 | ||||||||||||||||||
Preferred stock dividends and related adjustments(2) | 19 | 27 | — | 226 | 34 | — | ||||||||||||||||||
Fixed charges and preferred stock dividends | (D) | $ | 305 | $ | 709 | $ | 849 | $ | 1,028 | $ | 2,343 | $ | 3,546 | |||||||||||
Consolidated ratios of adjusted earnings to combined fixed charges and preferred stock dividends, including interest on deposits | (C)/(D) | 4.97 x | 4.59 x | 3.54 x | 3.28 x | 2.21 x | 1.55 x |
(1) | The interest factor on long-term operating leases represented a reasonable approximation of the appropriate portion of operating lease expense considered to be representative of interest. The interest factor on long-term capital leases represented the amount recorded as interest expense in our consolidated statement of income. |
(2) | Preferred dividends and related adjustments, including accretion, were adjusted to represent pre-tax earnings that would be required to cover dividend and accretion requirements. |
STATE STREET CORPORATION
Ratios of Earnings to Fixed Charges
(Dollars in millions) | Six Months Ended | Years Ended December 31, | ||||||||||||||||||||||
June 30, 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |||||||||||||||||||
EXCLUDING INTEREST ON DEPOSITS: | ||||||||||||||||||||||||
Pre-tax income from continuing operations, as reported | $ | 1,238 | $ | 2,536 | $ | 2,086 | $ | 2,525 | $ | 2,842 | $ | 1,903 | ||||||||||||
Share of pre-tax income (loss) of unconsolidated entities | (7 | ) | 37 | 67 | 43 | 34 | 65 | |||||||||||||||||
Fixed charges | 196 | 462 | 636 | 607 | 983 | 1,248 | ||||||||||||||||||
Adjusted earnings | (A) | $ | 1,427 | $ | 3,035 | $ | 2,789 | $ | 3,175 | $ | 3,859 | $ | 3,216 | |||||||||||
Interest on short-term borrowings | $ | 37 | $ | 96 | $ | 257 | $ | 218 | $ | 674 | $ | 959 | ||||||||||||
Interest on long-term debt, including amortization of debt issuance costs | 97 | 241 | 235 | 251 | 187 | 189 | ||||||||||||||||||
Portion of long-term leases representative of the interest factor(1) | 62 | 125 | 144 | 138 | 122 | 100 | ||||||||||||||||||
Fixed charges | (B) | $ | 196 | $ | 462 | $ | 636 | $ | 607 | $ | 983 | $ | 1,248 | |||||||||||
Consolidated ratios of adjusted earnings to fixed charges, excluding interest on deposits | (A)/(B) | 7.28 x | 6.57x | 4.39x | 5.23x | 3.93x | 2.58 x | |||||||||||||||||
INCLUDING INTEREST ON DEPOSITS: | ||||||||||||||||||||||||
Pre-tax income from continuing operations, as reported | $ | 1,238 | $ | 2,536 | $ | 2,086 | $ | 2,525 | $ | 2,842 | $ | 1,903 | ||||||||||||
Share of pre-tax income (loss) of unconsolidated entities | (7 | ) | 37 | 67 | 43 | 34 | 65 | |||||||||||||||||
Fixed charges | 286 | 682 | 849 | 802 | 2,309 | 3,546 | ||||||||||||||||||
Adjusted earnings | (C) | $ | 1,517 | $ | 3,255 | $ | 3,002 | $ | 3,370 | $ | 5,185 | $ | 5,514 | |||||||||||
Interest on short-term borrowings and deposits | $ | 127 | $ | 316 | $ | 470 | $ | 413 | $ | 2,000 | $ | 3,257 | ||||||||||||
Interest on long-term debt, including amortization of debt issuance costs | 97 | 241 | 235 | 251 | 187 | 189 | ||||||||||||||||||
Portion of long-term leases representative of the interest factor(1) | 62 | 125 | 144 | 138 | 122 | 100 | ||||||||||||||||||
Fixed charges | (D) | $ | 286 | $ | 682 | $ | 849 | $ | 802 | $ | 2,309 | $ | 3,546 | |||||||||||
Consolidated ratios of adjusted earnings to fixed charges, including interest on deposits | (C)/(D) | 5.30 x | 4.77x | 3.54x | 4.20x | 2.25x | 1.55 x |
(1) | The interest factor on long-term operating leases represented a reasonable approximation of the appropriate portion of operating lease expense considered to be representative of interest. The interest factor on long-term capital leases represented the amount recorded as interest expense in our consolidated statement of income. |