Exhibit 12.1
Oceaneering International, Inc.
Computation of Ratio of Earnings to Fixed Charges
(in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2014 | | | Year Ended December 31, | |
| | 2013 | | | 2012 | | | 2011 | | | 2010 | | | 2009 | |
Fixed Charges: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expensed and capitalized | | $ | 1,746 | | | $ | 2,194 | | | $ | 4,218 | | | $ | 1,096 | | | $ | 6,321 | | | $ | 7,826 | |
Amortized premiums, discounts and capital expenses related to indebtedness | | | 196 | | | | 261 | | | | 261 | | | | — | | | | 126 | | | | 154 | |
Estimate of interest within rental expense | | | 62,224 | | | | 63,735 | | | | 35,510 | | | | 24,451 | | | | 23,151 | | | | 24,653 | |
Preference security dividend requirements of consolidated subsidiaries | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 64,166 | | | $ | 66,190 | | | $ | 39,989 | | | $ | 25,547 | | | $ | 29,598 | | | $ | 32,633 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Earnings: | | | | | | | | | | | | | | | | | | | | | | | | |
Added Items: | | | | | | | | | | | | | | | | | | | | | | | | |
Pretax income from continuing operations before minority interests and income (loss) from equity investees | | $ | 474,340 | | | $ | 542,203 | | | $ | 420,249 | | | $ | 334,084 | | | $ | 303,144 | | | $ | 286,533 | |
Fixed charges | | | 64,166 | | | | 66,190 | | | | 39,989 | | | | 25,547 | | | | 29,598 | | | | 32,633 | |
Amortization of capitalized interest | | | 179 | | | | 438 | | | | 637 | | | | 633 | | | | 621 | | | | 638 | |
Distributed income of equity investees | | | 3,515 | | | | 5,290 | | | | 8,661 | | | | 6,063 | | | | 7,647 | | | | 8,492 | |
Share of pretax losses of equity investees for which charges arising from guarantees are included in fixed charges | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total added items | | | 542,200 | | | | 614,121 | | | | 469,536 | | | | 366,327 | | | | 341,010 | | | | 328,296 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Subtracted Items: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest capitalized | �� | | 260 | | | | — | | | | — | | | | — | | | | 311 | | | | 45 | |
Preference security dividend requirements of consolidated subsidiaries | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Minority interest in pretax income of subsidiaries that have not incurred fixed charges | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total subtracted items | | | 260 | | | | — | | | | — | | | | — | | | | 311 | | | | 45 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Earnings as defined | | $ | 541,940 | | | $ | 614,121 | | | $ | 469,536 | | | $ | 366,327 | | | $ | 340,699 | | | $ | 328,251 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges | | | 8.45x | | | | 9.28x | | | | 11.74x | | | | 14.34x | | | | 11.51x | | | | 10.06x | |
| | | | | | | | | | | | | | | | | | | | | | | | |