DVA of New York S-3ASR Automatic shelf registration

Exhibit 12.1

STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

The ratio of earnings to fixed charges is computed by dividing earnings by fixed charges. Earnings for this purpose are defined as pretax income from continuing operations adjusted by adding back fixed charges expensed during the period less pre-tax net income attributable to noncontrolling interests. Fixed charges include debt expense (interest expense and the amortization of deferred financing costs), the estimated interest component of rent expense on operating leases, and capitalized interest.

	Six  months ended June 30, 2010			Year ended December 31,
				2009			2008			2007			2006			2005
	(dollars in thousands)
Earnings adjusted for fixed charges:
Income from continuing operations before income taxes	$	394,236		$	758,224		$	56,791		$	674,224		$	513,900		$	354,592
Add:
Debt expense		88,238			185,755			224,716			257,147			276,706			139,586
Interest portion of rent expense		42,701			81,122			72,562			64,613			60,395			35,189
Less: Noncontrolling interests		(32,100	)		(57,803	)		(47,331	)		(46,702	)		(38,141	)		(23,495	)
		98,839			209,074			249,947			275,058			298,960			151,280
	$	493,075		$	967,298		$	906,738		$	949,282		$	812,860		$	505,872
Fixed charges:
Debt expense	$	88,238		$	185,755		$	224,716		$	257,147		$	276,706		$	139,586
Interest portion of rent expense		42,701			81,122			72,562			64,613			60,395			35,189
Capitalized interest		1,074			3,627			4,189			3,878			4,708			1,912
	$	132,013		$	270,504		$	301,467		$	325,638		$	341,809		$	176,687
Ratio of earnings to fixed charges		3.74			3.58			3.01			2.92			2.38			2.86