EX-12.1 2 g08531exv12w1.htm EX-12.1 COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES EX-12.1 COMPUTATION OF RATIO OF EARNINGS
 

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,                                
    2007     2006     2006     2005     2004     2003     2002  
Income before income taxes
  $ 214,633     $ 273,346     $ 455,716     $ 680,942     $ 628,067     $ 597,410     $ 463,606  
Fixed charges:
                                                       
Interest expense
    832,107       778,703       1,636,531       1,241,652       840,754       749,550       863,553  
Estimated interest component of net rental payments
    18,534       15,523       31,047       27,454       25,068       22,940       19,963  
Total fixed charges including interest on deposits
    850,641       794,226       1,667,578       1,269,106       865,822       772,490       883,516  
Less: Interest on deposits
    355,832       260,372       580,094       430,813       330,351       342,891       432,415  
Total fixed charges excluding interest on deposits
    494,809       533,854       1,087,484       838,293       535,471       429,599       451,101  
Income before income taxes and fixed charges(including interest on deposits)
  $ 1,065,274     $ 1,067,572     $ 2,123,294     $ 1,950,048     $ 1,493,889     $ 1,369,900     $ 1,347,122  
Income before income taxes and fixed charges(excluding interest on deposits)
  $ 709,442     $ 807,200     $ 1,543,200     $ 1,519,235     $ 1,163,538     $ 1,027,009     $ 914,707  
Preferred stock dividends
    5,956       5,956       11,913       11,913       11,913       9,919       2,510  
 
                                                       
Ratio of earnings to fixed charges
                                                       
Including Interest on Deposits
    1.3       1.3       1.3       1.5       1.7       1.8       1.5  
Excluding Interest on Deposits
    1.4       1.5       1.4       1.8       2.2       2.4       2.0  
Ratio of earnings to fixed charges & Preferred Stock Dividends
                                                       
Including Interest on Deposits
    1.2       1.3       1.3       1.5       1.7       1.7       1.5  
Excluding Interest on Deposits
    1.4       1.5       1.4       1.8       2.1       2.3       2.0