EX-12.1 3 d248330dex121.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,  
     2016      2015      2014     2013      2012  

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

   $ 280,009      $ 388,604      ($ 156,892   $ 279,796      $ 122,464  

Fixed charges:

             

Interest expense and capitalized interest

     212,327        193,840        688,280       315,685        379,086  

Estimated interest component of net rental payments

     10,009        11,391        11,665       9,874        9,752  

Total fixed charges including interest on deposits

     222,336        205,231        699,945       325,559        388,838  

Less: Interest on deposits

     127,577        107,533        105,087       137,364        184,089  

Total fixed charges excluding interest on deposits

     94,759        97,698        594,858       188,195        204,749  

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

   $ 502,345      $ 593,835      $ 543,053     $ 605,355      $ 511,302  

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

   $ 374,768      $ 486,302      $ 437,966     $ 467,991      $ 327,213  

Ratio of earnings to fixed charges

             

Including interest on deposits

     2.3        2.9        (A     1.9        1.3  

Excluding interest on deposits

     4.0        5.0        (A     2.5        1.6  

Ratio of earnings to fixed charges and preferred stock dividends

             

Including interest on deposits

     2.2        2.8        (A     1.8        1.3  

Excluding interest on deposits

     3.8        4.8        (A     2.4        1.6  

 

(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.