EX-12.1 6 c86405_ex12-1.htm RATIOS OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

Exhibit 12.1

 

RATIOS OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

 

The following table shows our unaudited ratios of earnings to (a) fixed charges and (b) fixed charges and preferred stock dividends for each of the preceding five fiscal years.

 

   Six months
ended June 30,
  For the years ended December 31,
   2016  2015  2014  2013  2012  2011
   (in thousands of U.S. dollars)
                   
Earnings                              
Net Income   72,038    143,764    115,087    103,087    81,129    87,592 
Plus: Loss / (Income) of equity investees   405    529    3,428    (692)        
         Fixed charges   36,079    78,766    90,868    77,509    72,519    70,745 
         Amortization of capitalized interest   446    896    782    209         
         Distributed income of equity investees           3,949             
Less: Loss from equity investees with guaranteed debt   (1,251)       (153)            
          Interest capitalized           (1,795)   (11,098)   (8,476)   (5,525)
Total Earnings   107,717    223,955    212,166    169,015    145,172    152,812 
Fixed charges                              
Interest expenses and capitalized   34,790    76,870    86,746    75,940    71,362    67,998 
Interest expense of loss making equity investees with guaranteed debt   404        15             
Amortization and write-off of capitalized expenses relating to indebtedness   885    1,896    4,107    1,569    1,157    2,747 
Total fixed charges   36,079    78,766    90,868    77,509    72,519    70,745 
Preferred stock dividends   10,473    17,903    11,909    1,536         
Total fixed charges and preferred stock dividends   46,552    96,669    102,777    79,045    72,519    70,745 
Ratio of Earnings to Fixed Charges(1)   2.99    2.84    2.33    2.18    2.00    2.16 
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends(1)   2.31    2.32    2.06    2.14    2.00    2.16 

 

(1) For purposes of calculating the ratios of earnings to fixed charges and to fixed charges and preferred stock dividends:

·“earnings” consist of pre-tax income from continuing operations before adjustment for equity investees (which include non-cash unrealized gains and losses on derivative financial instruments) plus fixed charges, net of capitalized interest and capitalized amortization of deferred financing fees, amortization of capitalized interest, distributed income of equity investees, less loss from equity investees with guaranteed debt;

 

·“fixed charges” represent interest incurred (whether expensed or capitalized), interest expense of loss-making, equity investees with guaranteed debt and amortization of deferred financing costs (whether expensed or capitalized) and accretion of discount. Costamare is guarantor for the debt (including sale and leaseback transactions) of certain equity investees; and

 

·“preferred stock dividends” refers to the amount of pre-tax earnings that is accrued for dividends on outstanding preferred stock. Beginning on August 7, 2013, we had 2,000,000 shares of Series B Preferred Stock outstanding, beginning on January 21, 2014, we had 4,000,000 shares of Series C Preferred Stock outstanding and beginning on May 13, 2015, we had 4,000,000 shares of Series D Preferred Stock outstanding.