EX-12.1 2 d252745dex121.htm EX-12.1 EX-12.1

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,
2016
     September 30,
2015
     2015      2014     2013      2012      2011  

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

   $ 293,277       $ 274,081       $ 388,604       ($ 156,892   $ 279,796       $ 122,464       $ 212,938   

Fixed charges :

                   

Interest expense and capitalized interest

     156,736         145,031         193,840         688,280        315,685         379,086         505,523   

Estimated interest component of net rental payments

     7,752         10,393         11,391         11,665        9,874         9,752         13,470   

Total fixed charges including interest on deposits

     164,488         155,424         205,231         699,945        325,559         388,838         518,993   

Less: Interest on deposits

     92,835         80,479         107,533         105,087        137,364         184,089         269,487   

Total fixed charges excluding interest on deposits

     71,653         74,945         97,698         594,858        188,195         204,749         249,506   

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

   $ 457,765       $ 429,505       $ 593,835       $ 543,053      $ 605,355       $ 511,302       $ 731,931   

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

   $ 364,930       $ 349,026       $ 486,302       $ 437,966      $ 467,991       $ 327,213       $ 462,444   

Ratio of earnings to fixed charges

                   

Including interest on deposits

     2.8         2.8         2.9         (A     1.9         1.3         1.4   

Excluding interest on deposits

     5.1         4.7         5.0         (A     2.5         1.6         1.9   

Ratio of earnings to fixed charges and preferred stock dividends

                   

Including interest on deposits

     2.7         2.7         2.8         (A     1.8         1.3         1.4   

Excluding interest on deposits

     5.0         4.5         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.