EXHIBIT 12.1
Published on June 4, 2014
Exhibit 12.1
|
Ratio of Income (Loss) To Combined Fixed Charges And Preferred Stock Dividends
|
|||||||||||||||||||||
|
The following table sets forth the calculation of our ratio of earnings to combined fixed charges and preferred stock
|
|||||||||||||||||||||
|
dividends for the periods shown:
|
|||||||||||||||||||||
|
For the Year Ended
|
|||||||||||||||||||||
|
December 31,
2013
|
December 31,
2012
|
December 31,
2011
|
December 31,
2010
|
December 31,
2009
|
|||||||||||||||||
|
(dollars in thousands)
|
|||||||||||||||||||||
|
Net income (loss) before taxes
|
$ | 362,688 | $ | 327,768 | $ | 137,935 | $ | 249,161 | $ | 230,697 | |||||||||||
|
Add:
|
fixed charges (interest expense) (1)
|
123,856 | 146,781 | 150,787 | 152,236 | 35,083 | |||||||||||||||
|
preferred stock dividend
|
|||||||||||||||||||||
|
Income (loss) as adjusted
|
$ | 486,544 | $ | 474,549 | $ | 288,722 | $ | 401,397 | $ | 265,780 | |||||||||||
|
Fixed charges (interest expense) + preferred stock dividend
|
$ | 123,856 | $ | 146,781 | $ | 150,787 | $ | 152,236 | $ | 35,083 | |||||||||||
|
Ratio of income (losses) to combined fixed charges and preferred stock dividends
|
3.93 | x | 3.23 | x | 1.91 | x | 2.64 | x | 7.58 | x | |||||||||||
|
Deficiency
|
$ | - | $ | - | $ | - | $ | - | $ | - | |||||||||||
|
(1) Includes effect of realized losses on interest rate swaps.
|
|||||||||||||||||||||