Exhibit 12.1
|
|
|
|
|
|
|
|
|
|
|
|
|
| Six months ended |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| September 30, |
| ||||||||||
|
| 2012 |
| 2013 |
| 2014 |
| 2015 |
| 2016 |
| 2017 |
| 2016 |
| 2017 |
| ||||||||
EARNINGS AS DEFINED |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Income from continuing opertions, before income taxes |
| $ | 437,577 |
| $ | 463,057 |
| $ | 312,233 |
| $ | 349,294 |
| $ | (1,159,147 | ) | $ | (23,612 | ) | $ | 81,189 |
| $ | (9,136 | ) |
Fixed charges |
| 91,805 |
| 81,713 |
| 102,268 |
| 102,965 |
| 77,653 |
| 94,367 |
| 44,824 |
| 51,746 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Calculated earnings |
| $ | 529,382 |
| $ | 544,770 |
| $ | 414,501 |
| $ | 452,259 |
| $ | (1,081,494 | ) | $ | 70,755 |
| $ | 126,013 |
| $ | 42,610 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Fixed charges, as defined |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Interest expense - Continuing operations |
| 63,738 |
| 64,105 |
| 79,092 |
| 81,086 |
| 62,101 |
| 75,124 |
| 35,223 |
| 34,346 |
| ||||||||
Interest expense - Discontinued operations |
| 68 |
| — |
| — |
| — |
| — |
| — |
| — |
| — |
| ||||||||
Interest factor on rent expense |
| 13,869 |
| 13,422 |
| 14,528 |
| 12,167 |
| 11,648 |
| 13,690 |
| 7,025 |
| 9,580 |
| ||||||||
Amortization included in interest expense |
| 9,601 |
| 3,638 |
| 6,702 |
| 8,135 |
| 3,904 |
| 5,553 |
| 2,576 |
| 7,820 |
| ||||||||
Accretion of discount on debt |
| 4,529 |
| 548 |
| 1,946 |
| 1,577 |
| — |
| — |
| — |
| — |
| ||||||||
Total fixed charges as defined |
| $ | 91,805 |
| $ | 81,713 |
| $ | 102,268 |
| $ | 102,965 |
| $ | 77,653 |
| $ | 94,367 |
| $ | 44,824 |
| $ | 51,746 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Ratio of earnings to fixed charges |
| 5.8 |
| 6.7 |
| 4.1 |
| 4.4 |
| (13.9 | ) | 0.7 |
| 2.8 |
| 0.8 |
| ||||||||