QuickLinks -- Click here to rapidly navigate through this document
EXHIBIT 12.1
Canadian Imperial Bank of Commerce
Computation of Ratio of Earnings to Fixed Charges
CANADIAN GAAP
| |
| | Twelve months ended October 31,
|
---|
| | Three months ended January 31, 2003
|
---|
| | 2002
| | 2001
| | 2000
| | 1999
| | 1998
|
---|
| | (C$ millions except ratios)
|
---|
Earnings: | | | | | | | | | | | | |
Income before income taxes, minority interests and income/loss from equity investees | | 638 | | 393 | | 1,843 | | 2,759 | | 1,365 | | 1,549 |
Fixed charges, excluding interest on deposits | | 490 | | 1,515 | | 2,462 | | 2,969 | | 3,308 | | 3,968 |
| |
| |
| |
| |
| |
| |
|
| Subtotal | | 1,128 | | 1,908 | | 4,305 | | 5,728 | | 4,673 | | 5,517 |
Interest on deposits | | 1,007 | | 4,647 | | 7,889 | | 8,206 | | 6,808 | | 6,808 |
| |
| |
| |
| |
| |
| |
|
| Total | | 2,135 | | 6,555 | | 12,194 | | 13,934 | | 11,481 | | 12,325 |
| |
| |
| |
| |
| |
| |
|
Fixed Charges: | | | | | | | | | | | | |
Interest expense, excluding interest on deposits | | 434 | | 1,367 | | 2,336 | | 2,839 | | 3,189 | | 3,855 |
Interest component of rental expense | | 55 | | 146 | | 124 | | 128 | | 118 | | 112 |
Interest capitalized | | 11 | | 23 | | — | | — | | 2 | | 2 |
Amortization of subordinated indebtedness | | 1 | | 2 | | 2 | | 2 | | 1 | | 1 |
| |
| |
| |
| |
| |
| |
|
| Subtotal | | 501 | | 1,538 | | 2,462 | | 2,969 | | 3,310 | | 3,970 |
Interest on deposits | | 1,007 | | 4,647 | | 7,889 | | 8,206 | | 6,808 | | 6,808 |
| |
| |
| |
| |
| |
| |
|
| Total | | 1,508 | | 6,185 | | 10,351 | | 11,175 | | 10,118 | | 10,778 |
| |
| |
| |
| |
| |
| |
|
Ratio of Earnings to Fixed Charges: | | | | | | | | | | | | |
Excluding interest on deposits | | 2.25x | | 1.24x | | 1.75x | | 1.93x | | 1.41x | | 1.39x |
Including interest on deposits | | 1.42x | | 1.06x | | 1.18x | | 1.25x | | 1.13x | | 1.14x |
U.S. GAAP
| | Twelve months ended October 31,
|
---|
| | 2002
| | 2001
| | 2000
| | 1999
| | 1998
|
---|
| | (C$ millions except ratios)
|
---|
Earnings: | | | | | | | | | | | |
Income (loss) before income taxes, minority interests and income/loss from equity investees | | | (268 | ) | 2,031 | | 2,533 | | 1,532 | | 1,459 |
Fixed charges, excluding interest on deposits | | | 1,515 | | 2,462 | | 2,969 | | 3,308 | | 3,968 |
| |
| |
| |
| |
| |
|
| Subtotal | | | 1,247 | | 4,493 | | 5,502 | | 4,840 | | 5,427 |
Interest on deposits | | | 4,647 | | 7,889 | | 8,206 | | 6,808 | | 6,808 |
| |
| |
| |
| |
| |
|
| Total | | | 5,894 | | 12,382 | | 13,708 | | 11,648 | | 12,235 |
| |
| |
| |
| |
| |
|
Fixed Charges: | | | | | | | | | | | |
Interest expense, excluding interest on deposits | | | 1,367 | | 2,336 | | 2,839 | | 3,189 | | 3,855 |
Interest component of rental expense | | | 146 | | 124 | | 128 | | 118 | | 112 |
Interest capitalized | | | 23 | | — | | — | | 2 | | 2 |
Amortization of subordinated indebtedness | | | 2 | | 2 | | 2 | | 1 | | 1 |
| |
| |
| |
| |
| |
|
| Subtotal | | | 1,538 | | 2,462 | | 2,969 | | 3,310 | | 3,970 |
Interest on deposits | | | 4,647 | | 7,889 | | 8,206 | | 6,808 | | 6,808 |
| |
| |
| |
| |
| |
|
| Total | | | 6,185 | | 10,351 | | 11,175 | | 10,118 | | 10,778 |
| |
| |
| |
| |
| |
|
Ratio (Deficiency) of Earnings to Fixed Charges: | | | | | | | | | | | |
Excluding interest on deposits | | $ | (291 | ) | 1.82x | | 1.85x | | 1.46x | | 1.37x |
Including interest on deposits | | $ | (291 | ) | 1.20x | | 1.23x | | 1.15x | | 1.14x |
QuickLinks