Exhibit
|
Document
|
|
12
|
Statement of Computation of Ratio of Earnings to Fixed Charges and Ratio of Combined Fixed Charges and Preference Dividends to Earnings
|
Lloyds Banking Group plc
(Registrant)
|
|||
Date: 28 June 2010
|
|||
|
|||
By:
|
/s/ Tim J. W. Tookey
|
||
Tim J. W. Tookey
|
|||
Group Finance Director
|
|||
Lloyds Banking Group plc
|
Earnings (1)
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
Profit before tax (2)
|
1,042 | 760 | 3,999 | 4,249 | 3,810 | |||||||||||||||
Share of losses / (profits) from joint ventures and associates
|
752 | (4 | ) | (10 | ) | (6 | ) | 3 | ||||||||||||
Add: Dividends received from joint ventures and associates
|
2 | 52 | 2 | 2 | 1 | |||||||||||||||
Add: Fixed charges
|
19,866 | 10,352 | 11,208 | 9,131 | 7,439 | |||||||||||||||
Earnings
|
21,662 | 11,160 | 15,199 | 13,376 | 11,253 | |||||||||||||||
Fixed charges
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
Interest expensed and capitalised (3)
|
19,730 | 10,277 | 11,138 | 9,059 | 7,367 | |||||||||||||||
Estimated interest included within rental expense (4)
|
136 | 75 | 70 | 72 | 72 | |||||||||||||||
Fixed charges
|
19,866 | 10,352 | 11,208 | 9,131 | 7,439 | |||||||||||||||
Preference dividends (5)
|
- | - | - | - | - | |||||||||||||||
Combined fixed charges and preference dividends
|
19,866 | 10,352 | 11,208 | 9,131 | 7,439 | |||||||||||||||
Ratios
|
||||||||||||||||||||
Ratio of earnings to fixed charges
|
1.09 | 1.08 | 1.36 | 1.46 | 1.51 | |||||||||||||||
Ratio of earnings to combined fixed charges and preference dividends
|
1.09 | 1.08 | 1.36 | 1.46 | 1.51 |
(1)
|
For the purposes of these ratios, earnings consist of profit before tax, less the unremitted income of joint ventures and associates (i.e. the share of profits / losses from joint ventures and associates less dividends received), plus fixed charges.
|
(2)
|
The profit before tax for 2008 and preceding years has been restated to show the impact of the amendment to IFRS 2 Share-based Payment, which was adopted in the Group's 2009 consolidated financial statements, as disclosed on pages 3 and F-9 of the Group's 2009 Annual Report on Form 20-F.
|
(3)
|
Interest expensed and capitalised includes the amortisation of debt issuance costs, discounts and premiums.
|
(4)
|
Fixed charges consist of total interest expensed and capitalised plus an estimate for the proportion of rental expenses deemed to represent interest cost. This has been estimated at 30% of rental expenses, as a reasonable approximation of the interest factor.
|
(5)
|
There are no preference shares accounted for as equity; all preference shares being accounted for as debt and therefore preference share dividends are already included within interest costs. As a result, the ratios calculated using fixed charges and combined fixed charges plus preference dividends are the same.
|
(6)
|
The amortisation of debt issuance costs/discount/premium is included in the 'Interest expense and capitalised', without quantification of any amounts.
|