- Track your favorite companies
- Receive email alerts for new filings
- Personalized dashboard of news and more
- Access all data and search results
Content analysis
?Positive | ||
Negative | ||
Uncertain | ||
Constraining | ||
Legalese | ||
Litigous | ||
Readability |
H.S. sophomore Avg
|
Exhibit 12.1
Royal Caribbean Cruises Ltd.
Ratio of Earnings to Fixed Charges
(in thousands, except ratios)
|
| Years Ended December 31, |
| |||||||||||||
|
| 2012 |
| 2011 |
| 2010 |
| 2009 |
| 2008 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income |
| $ | 18,287 |
| $ | 607,421 |
| $ | 515,653 |
| $ | 152,485 |
| $ | 573,722 |
|
Income tax expense (benefit) |
| 55,518 |
| 20,673 |
| 20,266 |
| (5,053 | ) | 2,617 |
| |||||
(Income) loss from equity investees, net of distributions |
| (21,078 | ) | (118 | ) | (200 | ) | 15,244 |
| (4,042 | ) | |||||
Fixed charges |
| 383,575 |
| 409,246 |
| 409,065 |
| 363,277 |
| 392,596 |
| |||||
Capitalized interest |
| (13,281 | ) | (13,986 | ) | (28,093 | ) | (41,473 | ) | (44,341 | ) | |||||
Earnings |
| $ | 423,021 |
| $ | 1,023,236 |
| $ | 916,691 |
| $ | 484,480 |
| $ | 920,552 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Fixed Charges |
|
|
|
|
|
|
|
|
|
|
| |||||
Interest expense (1) |
| $ | 369,062 |
| $ | 396,402 |
| $ | 399,300 |
| $ | 351,421 |
| $ | 371,654 |
|
Interest portion of rent expense (2) |
| 14,513 |
| 12,844 |
| 9,765 |
| 11,856 |
| 20,942 |
| |||||
Fixed charges |
| $ | 383,575 |
| $ | 409,246 |
| $ | 409,065 |
| $ | 363,277 |
| $ | 392,596 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Ratio of Earnings to Fixed Charges |
| 1.1x |
| 2.5x |
| 2.2x |
| 1.3x |
| 2.3x |
|
(1)Interest expense includes capitalized interest and amortization of deferred financing expenses.
(2)Interest portion of rent expense represents actual interest charges for the Brilliance of the Seas operating lease and, for all other rentals, we have assumed that one-third of rent expense is representative of the interest factor.