EX-12.1 2 bgcp-ex121_7.htm EX-12.1 bgcp-ex121_7.htm

Exhibit 12.1

Computation of Ratio of Earnings to Fixed Charges

The following table presents the ratio of earnings to fixed charges for us and our consolidated subsidiaries for each of the periods indicated, including GFI beginning on February 27, 2015. This table has been recast to include the financial results of Berkeley Point starting April 10, 2014 (the date Berkeley Point was acquired by CCRE). For the purposes of calculating the ratio of earnings to fixed charges, “earnings” consist of income from operations before income taxes and fixed charges, net. “Fixed charges” consist of interest expense incurred on all indebtedness, amortized premiums, discounts and capitalized expenses relating to indebtedness and interest within rental expense. Neither we nor any of our consolidated subsidiaries had any preferred shares outstanding for any of the periods reflected in this table.

 

 

 

Six Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ended June

 

 

Year Ended December 31,

 

 

 

30, 2018

 

 

2017

 

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

 

 

 

 

 

(dollars in thousands)

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations before income taxes1

 

$

190,437

 

 

$

225,808

 

 

$

310,627

 

 

$

436,179

 

 

$

33,072

 

 

$

269,538

 

Add: Fixed charges, net

 

 

46,452

 

 

 

82,231

 

 

 

59,887

 

 

 

69,533

 

 

 

37,949

 

 

 

39,932

 

Income (loss) before income taxes and fixed charges, net

   fixed charges, net

 

$

236,889

 

 

$

308,039

 

 

$

370,514

 

 

$

505,712

 

 

$

71,021

 

 

$

309,470

 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest expense2

 

$

44,291

 

 

$

76,289

 

 

$

54,751

 

 

$

62,781

 

 

$

32,297

 

 

$

32,411

 

Amortized premiums, discounts and capitalized

   expenses related to indebtedness

 

 

2,161

 

 

 

5,942

 

 

 

5,136

 

 

 

6,752

 

 

 

5,648

 

 

 

5,921

 

Interest within rental expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

1,600

 

Total fixed charges

 

$

46,452

 

 

$

82,231

 

 

$

59,887

 

 

$

69,533

 

 

$

37,949

 

 

$

39,932

 

Ratio of earnings to fixed charges

 

 

5.1

 

 

 

3.7

 

 

 

6.2

 

 

 

7.3

 

 

 

1.9

 

 

 

7.7

 

 

1

Income from operations before income taxes does not include gains or losses from equity investees.

2

Total interest expense excludes operating interest on Warehouse notes payable.