EXHIBIT 12 (a)
WASHINGTON MUTUAL, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
| |
|
Year Ended December 31, |
|||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Nine Months Ended September 30, 2003 |
||||||||||||||||||
| |
2002 |
2001 |
2000 |
1999 |
1998 |
||||||||||||||
| |
(in millions) |
||||||||||||||||||
| Earnings, including interest on deposits(1): | |||||||||||||||||||
| Income before income tax expense | $ | 4,837 | $ | 6,154 | $ | 4,932 | $ | 2,984 | $ | 2,884 | $ | 2,369 | |||||||
| Fixed charges | 3,708 | 6,026 | 8,285 | 9,538 | 7,674 | 6,990 | |||||||||||||
| $ | 8,545 | $ | 12,180 | $ | 13,217 | $ | 12,522 | $ | 10,558 | $ | 9,359 | ||||||||
| Fixed charges(1): | |||||||||||||||||||
| Interest expense | $ | 3,597 | $ | 5,906 | $ | 8,189 | $ | 9,472 | $ | 7,610 | $ | 6,929 | |||||||
| Estimated interest component of net rental expense | 111 | 120 | 96 | 66 | 64 | 61 | |||||||||||||
| $ | 3,708 | $ | 6,026 | $ | 8,285 | $ | 9,538 | $ | 7,674 | $ | 6,990 | ||||||||
| Ratio of earnings to fixed charges(2) | 2.30 | 2.02 | 1.60 | 1.31 | 1.38 | 1.34 | |||||||||||||
| Earnings, excluding interest on deposits(1): | |||||||||||||||||||
| Income before income tax expense | $ | 4,837 | $ | 6,154 | $ | 4,932 | $ | 2,984 | $ | 2,884 | $ | 2,369 | |||||||
| Fixed charges | 2,034 | 3,358 | 5,191 | 6,248 | 4,504 | 3,402 | |||||||||||||
| $ | 6,871 | $ | 9,512 | $ | 10,123 | $ | 9,232 | $ | 7,388 | $ | 5,771 | ||||||||
| Fixed charges: | |||||||||||||||||||
| Interest expense | $ | 3,597 | $ | 5,906 | $ | 8,189 | $ | 9,472 | $ | 7,610 | $ | 6,929 | |||||||
| Less interest on deposits | 1,674 | 2,668 | 3,094 | 3,290 | 3,170 | 3,588 | |||||||||||||
| Estimated interest component of net rental expense | 111 | 120 | 96 | 66 | 64 | 61 | |||||||||||||
| $ | 2,034 | $ | 3,358 | $ | 5,191 | $ | 6,248 | $ | 4,504 | $ | 3,402 | ||||||||
| Ratio of earnings to fixed charges(2) | 3.38 | 2.83 | 1.95 | 1.48 | 1.64 | 1.70 | |||||||||||||
EXHIBIT 12 (b)
WASHINGTON MUTUAL, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
AND PREFERRED DIVIDENDS
| |
|
Year Ended December 31, |
|||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Nine Months Ended September 30, 2003 |
||||||||||||||||||
| |
2002 |
2001 |
2000 |
1999 |
1998 |
||||||||||||||
| |
(in millions) |
||||||||||||||||||
| Earnings, including interest on deposits(1): | |||||||||||||||||||
| Income before income tax expense | $ | 4,837 | $ | 6,154 | $ | 4,932 | $ | 2,984 | $ | 2,884 | $ | 2,369 | |||||||
| Fixed charges | 3,708 | 6,026 | 8,285 | 9,538 | 7,674 | 6,990 | |||||||||||||
| $ | 8,545 | $ | 12,180 | $ | 13,217 | $ | 12,522 | $ | 10,558 | $ | 9,359 | ||||||||
| Preferred dividend requirement | $ | | $ | 5 | $ | 7 | $ | | $ | | $ | 20 | |||||||
| Ratio of income before income tax expense to net income | 1.59 | 1.58 | 1.58 | 1.57 | 1.59 | 1.59 | |||||||||||||
| Preferred dividends(2) | $ | | $ | 8 | $ | 11 | $ | | $ | | $ | 32 | |||||||
| Fixed charges(1): | |||||||||||||||||||
| Interest expense | $ | 3,597 | $ | 5,906 | $ | 8,189 | $ | 9,472 | $ | 7,610 | $ | 6,929 | |||||||
| Estimated interest component of net rental expense | 111 | 120 | 96 | 66 | 64 | 61 | |||||||||||||
| 3,708 | 6,026 | 8,285 | 9,538 | 7,674 | 6,990 | ||||||||||||||
| Fixed charges and preferred dividends | $ | 3,708 | $ | 6,034 | $ | 8,296 | $ | 9,538 | $ | 7,674 | $ | 7,022 | |||||||
| Ratio of earnings to fixed charges and preferred dividends(3) | 2.30 | 2.02 | 1.59 | 1.31 | 1.38 | 1.33 | |||||||||||||
| Earnings, excluding interest on deposits(1): | |||||||||||||||||||
| Income before income tax expense | $ | 4,837 | $ | 6,154 | $ | 4,932 | $ | 2,984 | $ | 2,884 | $ | 2,369 | |||||||
| Fixed charges | 2,034 | 3,358 | 5,191 | 6,248 | 4,504 | 3,402 | |||||||||||||
| $ | 6,871 | $ | 9,512 | $ | 10,123 | $ | 9,232 | $ | 7,388 | $ | 5,771 | ||||||||
| Preferred dividends(2) | $ | | $ | 8 | $ | 11 | $ | | $ | | $ | 32 | |||||||
| Fixed charges: | |||||||||||||||||||
| Interest expense | $ | 3,597 | $ | 5,906 | $ | 8,189 | $ | 9,472 | $ | 7,610 | $ | 6,929 | |||||||
| Less interest on deposits | 1,674 | 2,668 | 3,094 | 3,290 | 3,170 | 3,588 | |||||||||||||
| Estimated interest component of net rental expense | 111 | 120 | 96 | 66 | 64 | 61 | |||||||||||||
| 2,034 | 3,358 | 5,191 | 6,248 | 4,504 | 3,402 | ||||||||||||||
| Fixed charges and preferred dividends | $ | 2,034 | $ | 3,366 | $ | 5,202 | $ | 6,248 | $ | 4,504 | $ | 3,434 | |||||||
| Ratio of earnings to fixed charges and preferred dividends(3) | 3.38 | 2.83 | 1.95 | 1.48 | 1.64 | 1.68 | |||||||||||||