<PAGE>
EXHIBIT 12.3
METRIS COMPANIES INC.
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
(DOLLARS IN THOUSANDS)
Six Months Ended June 30,
-------------------------
2000 1999
---- ----
Earnings before income taxes and
extraordinary loss: (1) $ 165,867 $ 83,155
Fixed Charges: (1)
Interest on indebtedness, and
amortization of debt expense 52,890 19,436
Interest factor of rental expense 2,540 1,710
-----------------------
Total fixed charges 55,430 21,146
-----------------------
Total available earnings $ 221,297 $ 104,301
=======================
Ratio of earnings to fixed charges 3.99 4.93
(1) As defined in Item 503(d) of Regulation S-K.