EXHIBIT 12.1
DONALDSON, LUFKIN & JENRETTE, INC.
STATEMENT RE COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND
PREFERRED DIVIDENDS
(In thousands, except for ratio)
<TABLE>
<CAPTION>
For the Six Months
For the Years Ended Ended
------------------------------------------------------------------------ -------------
1995 1996 1997 1998 1999 6/00
<S> <C> <C> <C> <C> <C> <C>
Earnings:
Income before provision for
income taxes $ 298,500 $ 473,800 $ 661,100 $ 600,500 $953,500 $ 646,700
Add: Fixed Charges
Interest(gross) 2,699,769 2,865,800 4,012,209 4,501,242 4,839,810 3,478,960
Interest factor in rents 22,064 25,515 29,351 38,517 52,563 30,994
---------- ------------ ----------- ----------- ------------- -----------
Total fixed charges 2,721,833 2,891,315 4,041,560 4,539,759 4,892,373 3,509,954
Add: Preferred dividends 19,868 18,653 12,144 21,310 21,180 10,578
Combined fixed charges and
preferred dividends 2,741,701 2,909,968 4,053,704 4,561,069 4,913,553 3,520,532
Earnings before fixed charges
and provision for income taxes $ 3,020,333 $ 3,365,115 $ 4,702,660 $5,140,259 $ 5,845,873 $ 4,156,654
=========== =========== =========== =========== ============= ===========
Ratio of earnings to fixed charges
and preferred dividends 1.10 1.16 1.16 1.13 1.19 1.18
=========== =========== =========== =========== ============= ===========
</TABLE>