Exhibit 12.1

	Spirit Holdings
	Twelve Months Ended
	December 31, 2013			December 31, 2012			December 31, 2011			December 31, 2010			December 31, 2009
Earnings:
Pre-tax income from continuing operations before adjustment for noncontrolling interests in consolidated subsidiaries or income or loss from equity investees	$	(430.8	)	$	11.4		$	280.3		$	297.8		$	272.8
Add: Fixed Charge (from below)	81.9			95.1			89.6			73.0			54.0
Add: Amortization of capitalized interest	3.8			3.6			2.9			2.1			2.3
Add: Distributed income of equity investee	0.5			(0.7		)	(1.0		)	(0.7		)	(0.2		)
Subtract: Capitalized interest expense	5.8			7.5			—			—			7.1
	$	(350.4	)	$	101.9		$	371.8		$	372.2		$	321.8
Fixed charges:
Interest expense (including amortization of debt issuance costs, debt discounts and premiums)	$	70.1		$	82.9		$	77.5		$	59.1		$	43.6
Add: Capitalized interest expense	5.8			7.5			5.4			10.3			7.1
Add: Portion of rentals representing interest (1/3 of Operating Lease Payments)	6.0			4.6			6.7			3.6			3.3
	$	81.9		$	95.0		$	89.6		$	73.0		$	54.0
Ratio of earnings to fixed charges	(4.3		)	1.1			4.1			5.1			6.0