Exhibit 12.1
Statement of Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Dividends
The following table presents the ratio of earnings to combined fixed charges and preferred dividends for us and our consolidated subsidiaries for the periods indicated. For the purposes of calculating the ratio of earnings to combined fixed charges and preferred dividends, (a) “fixed charges” consist of interest incurred on all indebtedness and amortization of capitalized expenses relating to indebtedness and (b) “earnings” consist of the sum of (i) pre-tax income before adjustment for non-controlling interests in consolidated entities or income or loss from equity investees, (ii) fixed charges and (iii) distributed income of equity investees, less the sum of (i) income (loss) from equity method investments and (ii) non-controlling interests in pre-tax income of subsidiaries that have not incurred fixed charges.
| | Three Months Ended | | | Fiscal Years Ended December 31, | |
| | March 31, 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | | 2013 | |
| | (unaudited) | | | | | | | | | | | | | | | | |
Fixed Charges: | | | | | | | | | | | | | | | | | | |
Interest expense (1) | | $ | 219,590 | | | $ | 808,898 | | | $ | 789,953 | | | $ | 573,226 | | | $ | 317,192 | | | $ | 99,616 | |
Total Fixed Charges | | | 219,590 | | | | 808,898 | | | | 789,953 | | | | 573,226 | | | | 317,192 | | | | 99,616 | |
Preferred dividend requirement | | | 8,341 | | | | 60,928 | | | | 49,799 | | | | 27,564 | | | | 20,673 | | | | - | |
Total Fixed Charges and Preferred Dividend Requirement | | $ | 227,931 | | | $ | 869,826 | | | $ | 839,752 | | | $ | 600,790 | | | $ | 337,865 | | | $ | 99,616 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Earnings available for Combined Fixed Charges and Preferred Dividends: | | | | | | | | | | | | | | | | | | | | | | | | |
Income before income tax provision | | $ | 620,535 | | | $ | 2,784,368 | | | $ | 975,225 | | | $ | 5,341,668 | | | $ | 5,458,689 | | | $ | 7,892,154 | |
Add: Fixed charges | | | 219,590 | | | | 808,898 | | | | 789,953 | | | | 573,226 | | | | 317,192 | | | | 99,616 | |
Add: Distributed income of equity investees | | | 295,351 | | | | 2,394,914 | | | | 1,673,743 | | | | 22,312 | | | | 25,645 | | | | 19,341 | |
Less: Income (loss) from equity method investments | | | 223,026 | | | | 2,146,282 | | | | 808,630 | | | | (51,857 | ) | | | (40,483 | ) | | | 27,564 | |
Less: Net income (loss) - Non-controlling interests | | | 152,072 | | | | 302,040 | | | | 294,990 | | | | 2,221,293 | | | | 3,743,487 | | | | 5,883,835 | |
Total Earnings available for Combined Fixed Charges and Preferred Dividends | | $ | 760,378 | | | $ | 3,539,858 | | | $ | 2,335,301 | | | $ | 3,767,770 | | | $ | 2,098,522 | | | $ | 2,099,712 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ratio of earnings to combined fixed charges and preferred dividends | | | 3.3 | x | | | 4.1 | x | | | 2.8 | x | | | 6.3 | x | | | 6.2 | x | | | 21.1 | x |
(1) Interest expense includes amortization of debt issuance costs, premiums and discounts.
All figures in thousands except ratios.