Exhibit 12.1
Computation of Ratio of Earnings to Fixed Charges
(Dollars in thousands)
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Year Ending December 31, | |
| | 31-Mar-15 | | | 2014 | | | 2013 | | | 2012 | |
| | | | |
Income from continuing operations before provision for income taxes | | | 150,041 | | | | 777,262 | | | | 508,985 | | | | 489,478 | |
| | | | |
Less: | | | | | | | | | | | | | | | | |
Equity income from unconsolidated subsidiaries | | | 15,451 | | | | 101,714 | | | | 64,422 | | | | 60,729 | |
Income (loss) from continuing operations attributable to non-controlling interests | | | 201 | | | | 29,000 | | | | 7,569 | | | | (9,697 | ) |
Add: | | | | | | | | | | | | | | | | |
Distributed earnings of unconsolidated subsidiaries | | | 8,925 | | | | 27,903 | | | | 33,302 | | | | 20,199 | |
Fixed charges | | | 47,578 | | | | 209,839 | | | | 260,327 | | | | 243,667 | |
| | | | | | | | | | | | | | | | |
| | | | |
Total earnings before fixed charges | | | 190,892 | | | | 884,290 | | | | 730,623 | | | | 702,312 | |
| | | | |
Fixed charges: | | | | | | | | | | | | | | | | |
Portion of rent expense representative of the interest factor | | | 18,679 | | | | 74,717 | | | | 68,950 | | | | 68,599 | |
Interest expense | | | 26,214 | | | | 112,035 | | | | 135,082 | | | | 175,068 | |
Write-off of financing costs | | | 2,685 | | | | 23,087 | | | | 56,295 | | | | — | |
| | | | | | | | | | | | | | | | |
Total fixed charges | | | 47,578 | | | | 209,839 | | | | 260,327 | | | | 243,667 | |
| | | | |
Ratio of earnings to fixed charges | | | 4.01 | | | | 4.21 | | | | 2.81 | | | | 2.88 | |
| | | | | | | | | | | | | | | | |
| | | | |
Calculation of portion of rent expense representative of the interest factor | | | | | | | | | | | | | | | | |
| | | | |
Minimum lease rentals per 10-K footnotes (Annualized for interim periods) | | | 56,038 | | | | 224,151 | | | | 206,850 | | | | 205,798 | |
1/3 of operating lease costs | | | 3 | | | | 3 | | | | 3 | | | | 3 | |
| | | | | | | | | | | | | | | | |
| | | | |
Portion of rent expense representative of the interest factor | | | 18,679 | | | | 74,717 | | | | 68,950 | | | | 68,599 | |
| | | | |
(Annualized for Q2 14 as annual amounts have not fluctuated over last 3 fiscal year years) | | | | | | | | | | | | | | | | |
| | | | |
Calculation of income (loss) from continuing operations attributable to non-controlling interests | | | | | | | | | | | | | | | | |
| | | | |
Income (loss) from continuing operations attributable to nc interests per P&L | | | 201 | | | | 29,000 | | | | 32,257 | | | | (10,768 | ) |
Non-controlling interests relating to disco ops | | | — | | | | — | | | | 24,688 | | | | (1,071 | ) |
| | | | | | | | | | | | | | | | |
| | | | |
Income (loss) from continuing operations attributable to non-controlling interests | | | 201 | | | | 29,000 | | | | 7,569 | | | | (9,697 | ) |
Note: Consistent with prior years we have excluded interest expense from discontinued operations and FIN 48 liabilities as amounts are immaterial to calculation.