EX-12.1 2 g14556exv12w1.htm EX-12.1 COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDENDS EX-12.1 COMPUTATION OF RATIOS OF EARNINGS TO F.C.
Exhibit 12.1
POPULAR, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
AND PREFERRED STOCK DIVIDENDS
(Dollars in thousands)
                                                         
    For the six months ended     Year Ended December 31,  
    June 30,     June 30,                                
    2008     2007     2007     2006     2005     2004     2003  
                                                         
Income before income taxes
  $ 106,685     $ 214,633       ($149,238 )   $ 455,716     $ 680,942     $ 628,067     $ 597,410  
 
                                                       
Fixed charges:
                                                       
 
                                                       
Interest expense
    586,024       832,107       1,678,781       1,636,531       1,241,652       840,754       749,550  
Estimated interest component of net rental payments
    18,719       18,534       37,187       31,047       27,454       25,068       22,940  
 
                                                       
Total fixed charges including interest on deposits
    604,743       850,641       1,715,968       1,667,578       1,269,106       865,822       772,490  
 
                                                       
Less: Interest on deposits
    362,985       355,832       765,793       580,094       430,813       330,351       342,891  
 
                                                       
Total fixed charges excluding interest on deposits
    241,758       494,809       950,175       1,087,484       838,293       535,471       429,599  
 
                                                       
Income before income taxes and fixed charges(including interest on deposits)
  $ 711,428     $ 1,065,274     $ 1,566,730     $ 2,123,294     $ 1,950,048     $ 1,493,889     $ 1,369,900  
 
                                                       
Income before income taxes and fixed charges(excluding interest on deposits)
  $ 348,443     $ 709,442     $ 800,937     $ 1,543,200     $ 1,519,235     $ 1,163,538     $ 1,027,009  
 
                                                       
Preferred stock dividends
    8,981       5,956       11,913       11,913       11,913       11,913       9,919  
 
                                                       
Ratio of earnings to fixed charges
                                                       
 
                                                       
Including Interest on Deposits
    1.2       1.3       (A )     1.3       1.5       1.7       1.8  
 
                                                       
Excluding Interest on Deposits
    1.4       1.4       (A )     1.4       1.8       2.2       2.4  
 
                                                       
Ratio of earnings to fixed charges & Preferred Stock Dividends
                                                       
 
                                                       
Including Interest on Deposits
    1.2       1.2       (A )     1.3       1.5       1.7       1.7  
 
                                                       
Excluding Interest on Deposits
    1.4       1.4       (A )     1.4       1.8       2.1       2.3  
 
(A)   During 2007, earnings were not sufficient to cover fixed charges or preferred dividens and the ratios were less than 1:1. The Corporation would have had to generate additional earnings of $125 million to achieve ratios of 1:1 in 2007.