Attached files
Exhibit 12.1
COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES
(Dollars in millions) |
Six Months Ended June 30, 2011 |
Six Months Ended June 30, 2010 |
Year Ended December 31, | |||||||||||||||||||||||||
2010 | 2009(1) | 2008 | 2007 | 2006 | ||||||||||||||||||||||||
Ratio (including interest expense on deposits): |
||||||||||||||||||||||||||||
Earnings: |
||||||||||||||||||||||||||||
Income from continuing operations before income taxes |
$ | 2,781 | $ | 2,145 | $ | 4,330 | $ | 1,336 | $ | 582 | $ | 3,870 | $ | 3,672 | ||||||||||||||
Fixed charges |
1,178 | 1,545 | 2,903 | 2,975 | 3,985 | 4,583 | 3,087 | |||||||||||||||||||||
Equity in undistributed loss of unconsolidated subsidiaries |
30 | 48 | 49 | 60 | 55 | 43 | 15 | |||||||||||||||||||||
Earnings available for fixed charges, as adjusted |
$ | 3,989 | $ | 3,738 | $ | 7,282 | $ | 4,371 | $ | 4,622 | $ | 8,496 | $ | 6,774 | ||||||||||||||
Fixed charges: |
||||||||||||||||||||||||||||
Interest expense on deposits and debt |
$ | 1,175 | $ | 1,540 | $ | 2,896 | $ | 2,967 | $ | 3,963 | $ | 4,548 | $ | 3,073 | ||||||||||||||
Interest factor in rent expense |
3 | 5 | 7 | 8 | 22 | 35 | 14 | |||||||||||||||||||||
Total fixed charges |
$ | 1,178 | $ | 1,545 | $ | 2,903 | $ | 2,975 | $ | 3,985 | $ | 4,583 | $ | 3,087 | ||||||||||||||
Ratio of earnings to fixed charges, including interest on deposits |
3.39 | 2.42 | 2.51 | 1.47 | 1.16 | 1.85 | 2.19 | |||||||||||||||||||||
Ratio (excluding interest expense on deposits): |
||||||||||||||||||||||||||||
Earnings: |
||||||||||||||||||||||||||||
Income from continuing operations before income taxes |
$ | 2,781 | $ | 2,145 | $ | 4,330 | $ | 1,336 | $ | 582 | $ | 3,870 | $ | 3,672 | ||||||||||||||
Fixed charges |
549 | 778 | 1,438 | 882 | 1,473 | 1,677 | 1,272 | |||||||||||||||||||||
Equity in undistributed loss of unconsolidated subsidiaries |
30 | 48 | 49 | 60 | 55 | 43 | 15 | |||||||||||||||||||||
Earnings available for fixed charges, as adjusted |
$ | 3,360 | $ | 2,971 | $ | 5,817 | $ | 2,278 | $ | 2,110 | $ | 5,590 | $ | 4,959 | ||||||||||||||
Fixed charges: |
||||||||||||||||||||||||||||
Interest expense on debt(2) |
$ | 546 | $ | 773 | $ | 1,431 | $ | 874 | $ | 1,451 | $ | 1,642 | $ | 1,258 | ||||||||||||||
Interest factor in rent expense |
3 | 5 | 7 | 8 | 22 | 35 | 14 | |||||||||||||||||||||
Total fixed charges |
$ | 549 | $ | 778 | $ | 1,438 | $ | 882 | $ | 1,473 | $ | 1,677 | $ | 1,272 | ||||||||||||||
Ratio of earnings to fixed charges, excluding interest on deposits |
6.12 | 3.82 | 4.05 | 2.58 | 1.43 | 3.33 | 3.90 |
(1) | On February 27, 2009, we acquired Chevy Chase Bank, FSB. The transaction was accounted for as a purchase, and the related results of operations are included in our consolidated results from the date of the transaction. |
(2) | Represents total interest expense reported in our consolidated statements of income, excluding interest on deposits of $629 million and $767 million for the six months ended June 30, 2011 and 2010, and $1.5 billion, $2.1 billion, $2.5 billion, $2.9 billion and $1.8 billion for the years ended December 31, 2010, 2009, 2008, 2007 and 2006, respectively. |