1
EXHIBIT 12: COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND
PREFERRED STOCK DIVIDEND REQUIREMENTS (dollars in thousands)
Year Ended December 31,
----------------------------------------------------------------------
1997 1996 (b) 1995 1994 1993 (c)
----------- ----------- ------------ ----------- -----------
INCLUDING INTEREST ON DEPOSITS
Earnings:
Income before income taxes.......................... $ 1,022,108 $ 731,294 $ 584,601 $ 441,101 $ 190,624
Fixed charges....................................... 1,035,069 755,884 609,742 316,647 183,148
Interest capitalized during period, net of
amortization of previously capitalized interest... (4,967) (2,370) (3,409) (683) (1,146)
----------- ----------- ----------- ----------- -----------
Earnings, for computation purposes.................. $ 2,052,210 $ 1,484,808 $ 1,190,934 $ 757,065 $ 372,626
=========== =========== =========== =========== ===========
Fixed Charges and Preferred Stock
Dividend Requirements:
Interest on deposits, short-term borrowings,
and long-term debt and bank notes,
expensed or capitalized.............................$ 1,023,765 $ 746,008 $ 600,047 $ 308,242 $ 179,647
Portion of rents representative of the
interest factor.................................... 11,304 9,876 9,695 8,405 3,501
----------- ----------- ----------- ----------- -----------
Fixed charges........................................ 1,035,069 755,884 609,742 316,647 183,148
Preferred stock dividend requirements (a)............ 32,065 23,269 2,432 - -
----------- ----------- ----------- ----------- -----------
Fixed charges and preferred stock dividend
requirements, including interest on deposits,
for computation purposes............................$ 1,067,134 $ 779,153 $ 612,174 $ 316,647 $ 183,148
=========== =========== =========== =========== ===========
Ratio of earnings to combined fixed charges and
preferred stock dividend requirements, including
interest on deposits............................... 1.92 1.91 1.95 2.39 2.03
EXCLUDING INTEREST ON DEPOSITS
Earnings:
Income before income taxes...........................$ 1,022,108 $ 731,294 $ 584,601 $ 441,101 $ 190,624
Fixed charges........................................ 341,149 227,999 171,585 94,495 38,100
Interest capitalized during period net of
amortization of previously capitalized interest.... (4,988) (2,391) (3,430) - (760)
----------- ----------- ----------- ----------- -----------
Earnings, for computation purposes.................. $ 1,358,269 $ 956,902 $ 752,756 $ 535,596 $ 227,964
=========== =========== =========== =========== ===========
Fixed Charges and Preferred Stock
Dividend Requirements:
Interest on short-term borrowings,
and long-term debt and bank notes,
expensed or capitalized........................... $ 329,845 $ 218,123 $ 161,890 $ 86,090 $ 34,599
Portion of rents representative of the
interest factor................................... 11,304 9,876 9,695 8,405 3,501
------------ ----------- ----------- ----------- -----------
Fixed charges....................................... 341,149 227,999 171,585 94,495 38,100
Preferred stock dividend requirements (a)........... 32,065 23,269 2,432 - -
------------ ----------- ----------- ----------- -----------
Fixed charges and preferred stock dividend
requirements, excluding interest on deposits,
for computation purposes...........................$ 373,214 $ 251,268 $ 174,017 $ 94,495 $ 38,100
=========== =========== =========== =========== ===========
Ratio of earnings to combined fixed charges and
preferred stock dividend requirements, excluding
interest on deposits............................... 3.64 3.81 4.33 5.67 5.98
(a) Preferred stock dividend requirements are adjusted to represent a pretax
earnings equivalent
(b) Income before income taxes for the year ended December 31, 1996, includes
a charge of $54.3 million related to the launch of the MBNA Platinum Plus
MasterCard and Visa program. Without the charge, the ratio of earnings to
combined fixed charges and preferred stock dividend requirements,
including and excluding interest on deposits, would have been 1.98 and
4.02, respectively.
(c) Income before income taxes for 1993 includes a charge of $150.0 million
for the termination of a marketing agreement with an independent
third-party marketing organization. Without the charge, the ratio of
earnings to combined fixed charges and preferred stock dividend
requirements, including and excluding interest on deposits, would have
been 2.85 and 9.92, respectively.
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 expense on borrowings,
including capitalized interest (including or excluding deposits, as the case
may be), and the portion of rental expense which is deemed representative of
interest. The preferred stock dividend requirements represent the pretax
earnings which would have been required to cover such dividend requirements on
the Corporation's preferred stock outstanding. The Corporation did not have any
preferred stock outstanding during the periods prior to 1995 presented above
and accordingly there were no preferred stock dividend requirements during such
periods.