|
|
|
| Exhibit 12.2 |
| First BanCorp | |||
| Computation of Ratio of Earnings to Fixed Charges and Preference Dividends | |||
|
|
| Nine-Month Period Ended | |
|
|
| September 30, 2014 | |
| Including Interest on Deposits |
|
|
|
| Earnings: |
|
|
|
| Pre-tax income from continuing operations |
| $ | 62,184 |
| Plus: |
|
|
|
| Fixed Charges (excluding capitalized interest) |
|
| 89,430 |
|
|
|
|
|
| Total earnings |
| $ | 151,614 |
|
|
|
|
|
| Fixed Charges: |
|
|
|
| Interest expensed and capitalized |
| $ | 86,735 |
| An estimate of the interest component within rental expense |
|
| 2,695 |
| Total fixed charges before preferred dividends |
| $ | 89,430 |
|
|
|
|
|
| Preferred dividends |
|
| - |
| Ratio of pre tax income to net income |
|
| 1.01 |
| Preferred dividend factor |
|
| - |
|
|
|
|
|
| Total fixed charges and preferred stock dividends |
| $ | 89,430 |
| Ratio of Earnings to Fixed Charges and Preferred Stock Dividends |
| 1.70 | |
|
|
|
|
|
| Excluding Interest on Deposits |
|
|
|
| Earnings: |
|
|
|
| Pre-tax income from continuing operations |
| $ | 62,184 |
| Plus: |
|
|
|
| Fixed Charges (excluding capitalized interest) |
|
| 30,321 |
|
|
|
|
|
| Total earnings |
| $ | 92,505 |
|
|
|
|
|
| Fixed Charges: |
|
|
|
| Interest expensed and capitalized |
| $ | 27,626 |
| An estimate of the interest component within rental expense |
|
| 2,695 |
|
|
|
|
|
| Total Fixed Charges before preferred dividends |
| $ | 30,321 |
|
|
|
|
|
| Preferred dividends |
|
| - |
| Ratio of pre tax income to net income |
|
| 1.01 |
| Preferred dividend factor |
|
| - |
|
|
|
|
|
| Total fixed charges and preferred stock dividends |
| $ | 30,321 |
| Ratio of Earnings to Fixed Charges and Preferred Stock Dividends |
| 3.05 | |
|
|
|
|