Exhibit 12.1
Nationstar Mortgage
RATIO OF EARNINGS TO FIXED CHARGES
$ in thousands
Year Ended December 31, | ||||||||||||||||||||
2007 | 2008 | 2009 | 2010 | 2011 | ||||||||||||||||
Calculation of income/(loss) from continuing before income taxes and fixed charges | ||||||||||||||||||||
Net income/(loss) from continuing operations | (284,478 | ) | (157,610 | ) | (80,877 | ) | (9,914 | ) | 20,887 | |||||||||||
Fixed Charges | 129,894 | 70,255 | 73,431 | 119,288 | 109,045 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Earnings as adjusted | (154,584 | ) | (87,355 | ) | (7,446 | ) | 109,374 | 129,932 | ||||||||||||
Calculation of fixed charges | ||||||||||||||||||||
Interest expense | 118,553 | 65,548 | 69,883 | 116,163 | 105,375 | |||||||||||||||
Interest on lease obligations | 11,341 | 4,707 | 3,548 | 3,125 | 3,670 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total fixed charges | 129,894 | 70,255 | 73,431 | 119,288 | 109,045 | |||||||||||||||
Calculation of Earnings to Fixed Charges | (1.19 | ) | (1.24 | ) | (0.10 | ) | 0.92 | 1.19 | ||||||||||||
Coverage deficiencies | 284,478 | 157,610 | 80,877 | 9,914 | — |