EX-12.1 6 a13-16510_1ex12d1.htm EX-12.1

Exhibit 12.1

 

RATIO OF EARNINGS TO FIXED CHARGES

(dollars in thousands)

 

 

 

Quarter Ended

 

Year Ended

 

 

 

31-Mar-13

 

2012

 

2011

 

2010

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

12,976

 

$

51,311

 

$

49,542

 

$

45,595

 

$

44,248

 

$

43,080

 

Add: Fixed charges

 

3,310

 

10,062

 

6,479

 

2,770

 

2,458

 

4,174

 

Less: Capitalized interest

 

(177

)

(130

)

(45

)

(117

)

(40

)

(60

)

Less: Minority interest in pre-tax income that have not incurred fixed charges (equity method investees)

 

 

(37

)

(191

)

(191

)

(296

)

(307

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

16,109

 

$

61,206

 

$

55,785

 

$

48,057

 

$

46,370

 

$

46,887

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (includes amortization of debt issue costs and capitalized interest)

 

3,310

 

10,062

 

6,479

 

2,770

 

2,458

 

4,174

 

Estimated interest in rental expense

 

 

 

 

 

 

 

Total fixed charges

 

3,310

 

10,062

 

6,479

 

2,770

 

2,458

 

4,174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividend (excludes preferred stock redemption charge)

 

818

 

3,273

 

5,512

 

13,662

 

15,141

 

15,390

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total fixed charges and preferred dividends

 

$

4,128

 

$

13,335

 

$

11,991

 

$

16,432

 

$

17,599

 

$

19,564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

4.87

 

6.08

 

8.61

 

17.35

 

18.86

 

11.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges and preferred dividends

 

3.90

 

4.59

 

4.65

 

2.92

 

2.63

 

2.40