EXHIBIT 12 RATIO OF EARNINGS TO FIXED CHARGES YEAR ENDED DECEMBER 31, ------------------------------------------------------- 1995 1994 1993 1992 1991 ----------- --------- --------- --------- --------- (DOLLARS IN THOUSANDS) (A) Excluding interest on deposits: Earnings: Income before income taxes ........ $ 370,242 $343,229 $292,523 $271,163 $241,167 Fixed charges ..................... 494,678 266,985 183,814 189,369 184,630 --------- ------- ------- ------- ------- Earnings as adjusted ........ $ 864,920 $610,214 $476,337 $460,532 $425,797 ========== ======== ======== ======== ======== Income before income taxes: Pretax income from continuing operations as reported .......... $ 366,490 $340,134 $291,091 $270,821 $241,130 Share of pretax income (loss) of 50% owned subsidiaries not included in above .............. 3,752 3,095 1,432 342 37 --------- ------- ------- ------- ------- Net income as adjusted ...... $ 370,242 $343,229 $292,523 $271,163 $241,167 ========== ======== ======== ======== ======== Fixed charges: Interest on other borrowings ...... $ 482,613 $254,780 $170,176 $172,397 $167,714 Interest on long-term debt including amortization of debt issue costs ................ 8,525 8,625 10,022 13,324 13,238 Portion of rents representative of the interest factor in long term lease ...................... 3,540 3,580 3,616 3,648 3,678 --------- ------- ------- ------- ------- Fixed charges ............... $ 494,678 $266,985 $183,814 $189,369 $184,630 ========== ======== ======== ======== ======== Ratio of earnings to fixed charges .. 1.75x 2.29x 2.59x 2.43x 2.31x (B) Including interest on deposits: Adjusted earnings from (A) above .... $ 864,920 $610,214 $476,337 $460,532 $425,797 Add interest on deposits ............ 416,047 280,687 213,890 263,927 306,642 ------- ------- ------- ------- ------- Earnings as adjusted $1,280,967 $890,901 $690,227 $724,459 $732,439 ========== ======== ======== ======== ======== Fixed charges: Fixed charges from (A) above ...... $ 494,678 $266,985 $183,814 $189,369 $184,630 Interest on deposits .............. 416,047 280,687 213,890 263,927 306,642 ------- ------- ------- ------- ------- Adjusted fixed charges .............. $ 910,725 $547,672 $397,704 $453,296 $491,272 ========== ======== ======== ======== ======== Adjusted earnings to adjusted fixed charges ...................... 1.41x 1.63x 1.74x 1.60x 1.49x