Exhibit 12.1
CoreLogic, Inc.
Computation of Ratio of Earnings to Fixed Charges
($ in 000s)
Three Months Ended March 31, 2012 | Year Ended December 31, | |||||||||||||||||||||||
2011 | 2010 | 2009 | 2008 | 2007 | ||||||||||||||||||||
Income from continuing operations before income taxes and equity in earnings of affiliates | $ | 32,726 | $ | 90,401 | $ | 72,574 | $ | 71,871 | $ | 20,150 | $ | 145,977 | ||||||||||||
Fixed Charges | 18,391 | 94,269 | 98,499 | 137,657 | 155,388 | 190,054 | ||||||||||||||||||
Distributed income from equity investees | 19,020 | 42,929 | 64,603 | 89,528 | 67,882 | 47,520 | ||||||||||||||||||
Preference security dividends | — | (4,835 | ) | (27,800 | ) | (31,525 | ) | (24,658 | ) | (38,354 | ) | |||||||||||||
Noncontrolling interest in pre-tax income of subsidiaries that have not incurred fixed charges | (94 | ) | (980 | ) | (2,439 | ) | (1,981 | ) | (2,462 | ) |
| (33,004 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Earnings | 70,231 | 221,784 | 205,437 | 265,550 | 216,300 | 312,193 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Interest expense and capitalized | 14,842 | $ | 63,117 | $ | 39,775 | $ | 56,762 | $ | 71,124 | $ | 90,234 | |||||||||||||
Amortized premiums, discounts and capitalized expenses related to indebtedness | 1,121 | 12,508 | 2,269 | 219 | 62 | — | ||||||||||||||||||
Interest related to rental expenses | 2,428 | 13,809 | 28,655 | 49,151 | 59,544 | 61,466 | ||||||||||||||||||
Preference security dividends | — | 4,835 | 27,800 | 31,525 | 24,658 | 38,354 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed Charges | $ | 18,391 | $ | 94,269 | $ | 98,499 | $ | 137,657 | $ | 155,388 | $ | 190,054 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ratio of Earnings to Fixed Charges | 3.82 | 2.35 | 2.09 | 1.93 | 1.39 | 1.64 |