<PAGE>
                                                                   Exhibit 12
                           MARSHALL & ILSLEY CORPORATION
                  COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
                                    ($000's)
<TABLE>
<CAPTION>
                                                        Six
                                                       Months
                                                       Ended                         Years Ended December 31,
                                                      June 30,   ----------------------------------------------------------------
                                                        2004          2003         2002         2001         2000         1999
                                                    ------------ ------------ ------------ ------------ ------------ ------------
<S>                                                <C>          <C>          <C>          <C>          <C>          <C>
Earnings:
  Earnings before income taxes, extraordinary
   items and cumulative effect of changes
    in accounting principles                        $   450,798  $   758,387  $   718,592  $   501,045  $   470,350  $   527,939

  Fixed charges, excluding interest on deposits         122,390      267,379      301,518      321,059      321,812      222,172
                                                     -----------  -----------  -----------  -----------  -----------  -----------
       Earnings including fixed charges but
         excluding interest on deposits                 573,188    1,025,766    1,020,110      822,104      792,162      750,111

  Interest on deposits                                  113,548      228,216      283,385      566,899      772,016      585,864
                                                     -----------  -----------  -----------  -----------  -----------  -----------
       Earnings including fixed charges and
         interest on deposits                       $   686,736  $ 1,253,982  $ 1,303,495  $ 1,389,003  $ 1,564,178  $ 1,335,975
                                                     ===========  ===========  ===========  ===========  ===========  ===========
Fixed Charges:

  Interest Expense:

     Short-term borrowings                          $    30,096  $    81,070  $   150,310  $   188,587  $   224,187  $   142,294

     Long-term borrowings                                80,814      163,348      127,343      110,842       78,773       63,145

     One-third of rental expense for all operating
       leases (the amount deemed representative
       of the interest factor)                           11,480       22,961       23,865       21,630       18,852       16,733
                                                     -----------  -----------  -----------  -----------  -----------  -----------
     Fixed charges excluding interest on deposits       122,390      267,379      301,518      321,059      321,812      222,172

     Interest on deposits                               113,548      228,216      283,385      566,899      772,016      585,864
                                                     -----------  -----------  -----------  -----------  -----------  -----------
     Fixed charges including interest on deposits   $   235,938  $   495,595  $   584,903  $   887,958  $ 1,093,828  $   808,036
                                                     ===========  ===========  ===========  ===========  ===========  ===========
Ratio of Earnings to Fixed Charges:

  Excluding interest on deposits                           4.68 x       3.84 x       3.38 x       2.56 x       2.46 x       3.38 x

  Including interest on deposits                           2.91 x       2.53 x       2.23 x       1.56 x       1.43 x       1.65 x
</TABLE>