Exhibit 12.1
RATIO OF EARNINGS TO FIXED CHARGES
The ratio of earnings to fixed charges for the periods indicated are stated below. For this purpose, "earnings" include pre-tax earnings before income from equity investees plus fixed charges and distributed income of equity investees. "Fixed charges" include interest, amortization of debt expense and the portion of retal expense that is representative of the interest factor in these rentals.
| Predecessor | Successor | |||||||||||||||||||||||||||
| Year Ended December 31, | Eleven Months Ended November 30, 2010 | June 23, 2010 (inception date) - December 31, 2010 | Year Ended December 31, 2011 | Year Ended December 31, 2012 | Six Months Ended June 30, 2013 | |||||||||||||||||||||||
| 2008 | 2009 | |||||||||||||||||||||||||||
Earnings: | ||||||||||||||||||||||||||||
Earnings (loss) before income taxes | $ | 98.4 | $ | 89.5 | $ | 128.1 | $ | 24.8 | $ | 28.3 | $ | 197.6 | $ | 183.3 | ||||||||||||||
less: | ||||||||||||||||||||||||||||
Income (loss) from equity investees | (1.2 | ) | 1.1 | 5.4 | 0.1 | 5.7 | 12.3 | 5.2 | ||||||||||||||||||||
add: | ||||||||||||||||||||||||||||
Fixed charges | 2.2 | 2.1 | 2.1 | 3.9 | 50.2 | 49.9 | 44.8 | |||||||||||||||||||||
Distributed income of equity investees | — | 1.4 | 6.0 | 0.7 | 8.0 | 14.5 | 6.1 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Adjusted earnings (loss) | $ | 101.8 | $ | 91.9 | $ | 130.8 | $ | 29.3 | $ | 80.7 | $ | 249.7 | $ | 229.0 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Fixed charges: | ||||||||||||||||||||||||||||
Interest expense | 0.5 | 0.4 | 0.3 | 3.2 | 42.1 | 42.2 | 40.8 | |||||||||||||||||||||
Estimate of interest within rental expense (a) | 1.7 | 1.7 | 1.8 | 0.7 | 8.1 | 7.8 | 4.0 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Fixed charges | $ | 2.2 | $ | 2.1 | $ | 2.1 | $ | 3.9 | $ | 50.2 | $ | 50.0 | $ | 44.8 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Ratio of earnings to fixed charges | 46.3 | 43.8 | 62.3 | 7.5 | 1.6 | 5.0 | 5.1 | |||||||||||||||||||||