Exhibit 12.1
Ratio of Earnings to Fixed Charges and Preferred Share Dividends
(in thousands of U.S. dollars except ratios)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30 | | | Fiscal Year Ended December 31 | |
| | 2011 | | | 2010 | | | 2009 | | | 2008 | | | 2007 | | | 2006 | |
Earnings per Financial Statements | | $ | 834,732 | | | $ | 3,107,938 | | | $ | 2,548,929 | | | $ | 1,197,065 | | | $ | 2,578,098 | | | $ | 2,305,169 | |
Add: | | | | | | | | | | | | | | | | | | | | | | | | |
Provision for income taxes | | | 383,868 | | | | 559,177 | | | | 527,627 | | | | 370,052 | | | | 575,475 | | | | 523,267 | |
Fixed charges | | | 207,362 | | | | 251,287 | | | | 252,782 | | | | 255,704 | | | | 198,722 | | | | 199,811 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Earnings for Computation | | $ | 1,425,962 | | | $ | 3,918,402 | | | $ | 3,329,338 | | | $ | 1,822,821 | | | $ | 3,352,295 | | | $ | 3,028,247 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Fixed Charges | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Expense(1) | | $ | 186,659 | | | $ | 223,682 | | | $ | 224,858 | | | $ | 230,030 | | | $ | 174,870 | | | $ | 175,698 | |
One third of payments under operating leases | | | 20,703 | | | | 27,605 | | | | 27,924 | | | | 25,674 | | | | 23,852 | | | | 24,113 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Fixed Charges | | $ | 207,362 | | | $ | 251,287 | | | $ | 252,782 | | | $ | 255,704 | | | $ | 198,722 | | | $ | 199,811 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ratio of Earnings to Fixed Charges | | | 6.9 | | | | 15.6 | | | | 13.2 | | | | 7.1 | | | | 16.9 | | | | 15.2 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Share Dividends | | $ | — | | | $ | — | | | $ | — | | | $ | 23,921 | | | $ | 44,851 | | | $ | 44,851 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Fixed Charges and Preferred Share Dividends | | $ | 207,362 | | | $ | 251,287 | | | $ | 252,782 | | | $ | 279,625 | | | $ | 243,573 | | | $ | 244,662 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ratio of Earnings to Fixed Charges and Preferred Share Dividends | | | 6.9 | | | | 15.6 | | | | 13.2 | | | | 6.5 | | | | 13.8 | | | | 12.4 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) | The Company recognizes accruals for interest and penalties, if any, related to unrecognized tax benefits in income tax expense (i.e. excluded from interest expense). |