S-3ASR: Automatic shelf registration statement of securities of well-known seasoned issuers
Published on August 31, 2018
Exhibit 12.1
RATIO OF EARNINGS TO FIXED CHARGES
The following table sets forth our ratio of earnings to fixed charges on a reported basis for the periods indicated. Earnings consist of income from continuing operations plus fixed charges. Fixed charges consist of interest expense, amortization of deferred financing costs and costs related to retiring certain debt early. We have calculated the ratio of earnings to fixed charges by adding net income from continuing operations to fixed charges and dividing that sum by such fixed charges.
| Year Ended December 31, | Six Months Ended | |||||||||||
| 2013 | 2014 | 2015 | 2016 | 2017 | June 2018 | |||||||
| Net Income | 172,521 | 221,349 | 233,315 | 383,367 | 104,910 | 169,919 | ||||||
| Interest expense (1) | 92,048 | 126,869 | 183,208 | 175,561 | 220,243 | 100,578 | ||||||
| Income before fixed charges | 264,569 | 348,218 | 416,523 | 558,928 | 325,153 | 270,497 | ||||||
| Capitalized Interest | 190 | - | 3,701 | 6,594 | 7,991 | 4,904 | ||||||
| Interest Expense (1) | 92,048 | 126,869 | 183,208 | 175,561 | 220,243 | 100,578 | ||||||
| Total Fixed charges | 92,238 | 126,869 | 186,909 | 182,155 | 228,234 | 105,482 | ||||||
| Earnings/fixed charge coverage ratio | 2.9x | 2.7x | 2.2x | 3.1x | 1.4x | 2.6x | ||||||
(1) Includes interest refinance costs, gain and loss on refinancing and amortization of deferred financings costs.