EX-12.1 13 g11828exv12w1.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)
                                         
    Year Ended December 31,  
    2007     2006     2005     2004     2003  
(Loss) Income before income taxes
    ($149,238 )   $ 455,716     $ 680,942     $ 628,067     $ 597,410  
Fixed charges:
                                       
Interest expense
    1,678,781       1,636,531       1,241,652       840,754       749,550  
Estimated interest component of net rental payments
    37,187       31,047       27,454       25,068       22,940  
Total fixed charges including interest on deposits
    1,715,968       1,667,578       1,269,106       865,822       772,490  
Less: Interest on deposits
    765,793       580,094       430,813       330,351       342,891  
Total fixed charges excluding interest on deposits
    950,175       1,087,484       838,293       535,471       429,599  
Income before income taxes and fixed charges(including interest on deposits)
  $ 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)
  $ 800,937     $ 1,543,200     $ 1,519,235     $ 1,163,538     $ 1,027,009  
Preferred stock dividends
    11,913       11,913       11,913       11,913       9,919  
Ratio of earnings to fixed charges
                                       
Including Interest on Deposits
    (A)       1.3 x     1.5 x     1.7 x     1.8 x
Excluding Interest on Deposits
    (A)       1.4 x     1.8 x     2.2 x     2.4 x
Ratio of earnings to fixed charges & Preferred Stock Dividends
                                       
Including Interest on Deposits
    (A)       1.3 x     1.5 x     1.7 x     1.7 x
Excluding Interest on Deposits
    (A)       1.4 x     1.8 x     2.1 x     2.3 x
 

(A)   During 2007, 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 $125 million to achieve ratios of 1:1 in 2007.