Exhibit 12.1
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
COMPUTATION OF EARNINGS TO FIXED CHARGES
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2009 |
| 2008 |
| 2007 |
| 2006 |
| 2005 |
| |||||
|
|
|
|
|
|
| ||||||||||
|
|
|
|
|
|
|
|
|
| (Adjusted) |
| |||||
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before income taxes (1) |
| $ | 96,194 |
| $ | 44,093 |
| $ | 49,891 |
| $ | 77,951 |
| $ | 12,309 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expensed and capitalized, except interest on deposits, and amortization of capitalized debt expenses |
|
| 62,541 |
|
| 86,141 |
|
| 75,890 |
|
| 56,318 |
|
| 39,103 |
|
Interest on deposits |
|
| 572 |
|
| 654 |
|
| 917 |
|
| 948 |
|
| 3,710 |
|
Interest component of rental expense |
|
| 2,089 |
|
| 2,650 |
|
| 2,217 |
|
| 1,513 |
|
| 1,308 |
|
|
|
|
|
|
|
| ||||||||||
Total fixed charges (2) |
|
| 65,202 |
|
| 89,445 |
|
| 79,024 |
|
| 58,779 |
|
| 44,121 |
|
|
|
|
|
|
|
| ||||||||||
Earnings (losses) for computation purposes |
| $ | 161,396 |
| $ | 133,538 |
| $ | 128,915 |
| $ | 136,730 |
| $ | 56,430 |
|
|
|
|
|
|
|
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Including interest on deposits (3) |
|
| 2.48 |
|
| 1.49 |
|
| 1.63 |
|
| 2.33 |
|
| 1.28 |
|
Excluding interest on deposits (3) |
|
| 2.49 |
|
| 1.50 |
|
| 1.64 |
|
| 2.35 |
|
| 1.30 |
|
|
|
(1) | Excludes income or loss from equity investees but includes any distributions received representing a return on capital |
(2) | Fixed charges represent total interest expensed and capitalized, including and excluding interest on deposits, amortization of capitalized debt expenses, as well as the interest component of rental expense. |
(3) | The ratios of earnings to fixed charges were computed by dividing (x) income from continuing operations before income taxes plus fixed charges by (y) fixed charges. |