EXHIBIT 12
HUNTINGTON BANCSHARES INCORPORATED
QUARTERLY RATIOS OF EARNINGS TO FIXED CHARGES
(Unaudited and Restated)
2003 2002
-------------- -------------------------------------------------------
(in thousands of dollars) FIRST FOURTH THIRD SECOND FIRST
- -------------------------------------------------------------------------- -------------------------------------------------------
EARNINGS:
Income before taxes $ 122,360 $ 90,489 $ 116,067 $ 95,353 $ 220,796
Add: Fixed charges, excluding interest on deposits 41,478 44,623 41,144 39,902 44,119
---------- ---------- ---------- --------- ----------
Earnings available for fixed charges,
excluding interest on deposits 163,838 135,112 157,211 135,255 264,915
Add: Interest on deposits 79,710 88,404 94,647 93,759 108,830
---------- ---------- ---------- --------- ----------
Earnings available for fixed charges,
including interest on deposits $ 243,548 $ 223,516 $ 251,858 $ 229,014 $ 373,745
========== ========== ========== ========= ==========
FIXED CHARGES:
Interest expense, excluding
interest on deposits $ 38,545 $ 41,757 $ 38,265 $ 37,063 $ 40,803
Interest factor in net rental expense 2,933 2,866 2,879 2,839 3,316
---------- ---------- ---------- --------- ----------
Total fixed charges, excluding
interest on deposits 41,478 44,623 41,144 39,902 44,119
Add: Interest on deposits 79,710 88,404 94,647 93,759 108,830
---------- ---------- ---------- --------- ----------
Total fixed charges, including
interest on deposits $ 121,188 $ 133,027 $ 135,791 $ 133,661 $ 152,949
========== ========== ========== ========= ==========
RATIO OF EARNINGS TO FIXED CHARGES
Excluding interest on deposits 3.95 x 3.03 x 3.82 x 3.39 x 6.00 x
Including interest on deposits 2.01 x 1.68 x 1.85 x 1.71 x 2.44 x