COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
|
Year Ended December 31, | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2013 | 2012 | 2011 | 2010 | 2009 | |||||||||||
Income from continuing operations before undistributed earnings of equity method investments, amortization of capitalized interest, and taxes |
375.4 | 290.1 | 248.0 | 188.4 | 121.5 | |||||||||||
Less undistributed earnings of equity method investments |
(30.7 | ) | (27.6 | ) | (25.4 | ) | (20.6 | ) | (13.8 | ) | ||||||
Plus distributed earnings of equity method investments |
10.8 | 23.6 | 9.2 | 9.9 | 21.3 | |||||||||||
Plus amortization of capitalized interest |
0.8 | 0.8 | 0.8 | 0.8 | 0.8 | |||||||||||
| | | | | | | | | | | | | | | | |
|
356.3 | 286.9 | 232.6 | 178.5 | 129.8 | |||||||||||
| | | | | | | | | | | | | | | | |
Plus: |
||||||||||||||||
Fixed charges: |
||||||||||||||||
Other interest expense (includes amortization of deferred financing costs) |
47.9 | 46.8 | 44.1 | 48.4 | 54.5 | |||||||||||
Debt discount amortization |
— | — | 1.7 | 8.6 | 13.0 | |||||||||||
Floor plan interest expense |
43.6 | 38.3 | 26.8 | 32.6 | 32.9 | |||||||||||
Capitalized interest |
1.3 | 0.6 | 0.7 | 0.5 | 0.9 | |||||||||||
Interest factor in rental expense |
59.8 | 56.5 | 53.9 | 50.9 | 49.7 | |||||||||||
| | | | | | | | | | | | | | | | |
Total fixed charges |
152.6 | 142.2 | 127.2 | 141.0 | 151.0 | |||||||||||
| | | | | | | | | | | | | | | | |
Less: |
||||||||||||||||
Capitalized interest |
1.3 | 0.6 | 0.7 | 0.5 | 0.9 | |||||||||||
| | | | | | | | | | | | | | | | |
Earnings |
507.6 | 428.5 | 359.1 | 319.0 | 279.9 | |||||||||||
| | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges |
3.3 | 3.0 | 2.8 | 2.3 | 1.9 | |||||||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |