EX-12.1 3 g24991exv12w1.htm EX-12.1 exv12w1
Exhibit 12.1
POPULAR, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Dollars in thousands)
                                                         
    Nine Months Ended     Year Ended December 31,  
    September 30,     September 30,                                
    2010 (1)     2009 (1)     2009 (1)     2008 (1)     2007 (1)     2006 (1)     2005 (1)  
(Loss) income from continuing operations before income taxes and cumulative effect of accounting changes
  $ 456,227       ($370,236 )     ($579,694 )     ($232,959 )   $ 266,909     $ 551,893     $ 665,045  
 
                                                       
Fixed charges :
                                                       
 
                                                       
Interest expense and capitalized
    499,956       582,766       754,506       994,919       1,246,577       1,200,508       859,075  
Estimated interest component of net rental payments
    20,242       21,941       28,866       34,975       31,296       25,670       23,755  
 
                                                       
Total fixed charges including interest on deposits
    520,198       604,707       783,372       1,029,894       1,277,873       1,226,178       882,830  
 
                                                       
Less: Interest on deposits
    269,919       395,432       501,262       700,122       765,794       580,094       430,813  
 
                                                       
Total fixed charges excluding interest on deposits
    250,279       209,275       282,110       329,772       512,079       646,084       452,017  
 
                                                       
Income before income taxes and fixed charges(including interest on deposits)
  $ 976,425     $ 234,471     $ 203,678     $ 796,935     $ 1,544,782     $ 1,778,071     $ 1,547,875  
 
                                                       
(Loss) income before income taxes and fixed charges(excluding interest on deposits)
  $ 706,506       ($160,961 )     ($297,584 )   $ 96,813     $ 778,988     $ 1,197,977     $ 1,117,062  
 
                                                       
Ratio of earnings to fixed charges
                                                       
 
                                                       
Including Interest on Deposits
    1.9       (A )     (A )     (A )     1.2       1.5       1.8  
 
                                                       
Excluding Interest on Deposits
    2.8       (A )     (A )     (A )     1.5       1.9       2.5  
 
                                                       
Ratio of earnings to fixed charges & Preferred Stock Dividends
                                                       
 
                                                       
Including Interest on Deposits
    1.9       (A )     (A )     (A )     1.2       1.4       1.7  
 
                                                       
Excluding Interest on Deposits
    2.8       (A )     (A )     (A )     1.5       1.8       2.4  
 
(1)   On November 3, 2008, the Corporation sold residual interests and servicing related assets of Popular Financial Holding (“PFH”) and Popular, FS to Goldman Sachs Mortgage Company, Goldman, Sachs & Co. and Litton Loan Servicing, LP. In addition, on September 18, 2008, the Corporation announced the consummation of the sale of manufactured housing loans of PFH to 21st Mortgage Corp. and Vanderbilt Mortgage and Finance, Inc. The above transactions and past sales and restructuring plans executed at PFH in the past two years have resulted in the discontinuance of the Corporation’s PFH operations and PFH’s results are reflected as such in the Corporation’s Consolidated Statement of Operations. The computation of earnings to fixed charges and preferred stock dividends excludes discontinued operations. Prior periods have been retrospectively adjusted on a comparable basis.
 
(A)   During 2008, 2009 and the first nine months of 2009, earnings were not sufficient to cover fixed charges or preferred dividends and the ratios were less than 1:1. The Corporation would have had to generate additional earnings of approximately $235 million, $625 million and $417 million to achieve ratios of 1:1 in 2008, 2009 and the first nine months of 2009, respectively.