Exhibit 12.1
Apollo Commercial Real Estate Finance, Inc.
Statement of Computation of Ratio of Earnings to Fixed Charges
(in thousands, except ratios)
For the Year Ended December 31, | ||||||||||||||||||||||||
Six Months Ended June 30, 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |||||||||||||||||||
Fixed Charges | ||||||||||||||||||||||||
Interest-Expensed | $ | 28,493 | $ | 48,759 | $ | 42,985 | $ | 30,149 | $ | 15,129 | $ | 3,727 | ||||||||||||
Interest-Expensed Convert | 15,199 | 18,726 | 14,011 | 14,011 | 8,493 | — | ||||||||||||||||||
Interest-Capitalized | 5,224 | 6,191 | 4,043 | 2,900 | 8,795 | 566 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total Fixed Charges | $ | 48,916 | $ | 73,676 | $ | 61,039 | $ | 47,060 | $ | 32,417 | $ | 4,293 | ||||||||||||
Earnings | ||||||||||||||||||||||||
Net Income | $ | 104,779 | $ | 193,031 | $ | 157,875 | $ | 91,372 | $ | 75,300 | $ | 45,045 | ||||||||||||
Less: Equity Investments Income | — | — | 96 | (3,464 | ) | 157 | — | |||||||||||||||||
Adjusted Net Income | 104,779 | 193,031 | 157,971 | 87,908 | 75,457 | 45,045 | ||||||||||||||||||
Add Back: | ||||||||||||||||||||||||
Fixed Charges | 48,916 | 73,676 | 61,039 | 47,060 | 32,417 | 4,293 | ||||||||||||||||||
Amortization of Capitalized Interest | 7,520 | 9,238 | 6,503 | 4,700 | 2,918 | 866 | ||||||||||||||||||
Interest Capitalized | (5,224 | ) | (6,191 | ) | (4,043 | ) | (2,900 | ) | (8,795 | ) | (566 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total Earnings | $ | 155,991 | $ | 269,754 | $ | 221,470 | $ | 136,768 | $ | 101,997 | $ | 49,638 | ||||||||||||
Ratio of earnings to fixed charges | 3.19x | 3.66x | 3.63x | 2.91x | 3.15x | 11.56x |
- 1 -