EX-12.1 3 d21916dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

POPULAR, INC.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Dollars in thousands)

 

     Years ended December 31,  
     2015      2014      2013      2012      2011  

Income (loss) from continuing operations before income taxes and cumulative effect of accounting changes (1)

   $ 388,604       ($ 156,892)       $ 279,796       $ 122,464       $ 212,938   

Fixed charges:

              

Interest expense and capitalized interest

     193,840         688,280         315,685         379,086         505,523   

Estimated interest component of net rental payments

     11,391         11,665         9,874         9,752         13,470   

Total fixed charges including interest on deposits

     205,231         699,945         325,559         388,838         518,993   

Less: Interest on deposits

     107,533         105,087         137,364         184,089         269,487   

Total fixed charges excluding interest on deposits

     97,698         594,858         188,195         204,749         249,506   

Income before income taxes and fixed charges (including interest on deposits)

   $ 593,835       $ 543,053       $ 605,355       $ 511,302       $ 731,931   

Income before income taxes and fixed charges (excluding interest on deposits)

   $ 486,302       $ 437,966       $ 467,991       $ 327,213       $ 462,444   

Ratio of earnings to fixed charges

              

Including interest on deposits

     2.9         (A)         1.9         1.3         1.4   

Excluding interest on deposits

     5.0         (A)         2.5         1.6         1.9   

Ratio of earnings to fixed charges and preferred stock dividends

              

Including interest on deposits

     2.8         (A)         1.8         1.3         1.4   

Excluding interest on deposits

     4.8         (A)         2.4         1.6         1.8   

 

(1) The computation of earnings to fixed charges and preferred stock dividends excludes the results of discontinued operations.

 

(A) During 2014, earnings were not sufficient to cover fixed charges or preferred stock dividends and the ratios were less than 1:1. The Corporation would have had to generate additional earnings of approximately $161 million to achieve ratios of 1:1 in the corresponding period of 2014.

 

1