EX-12.1 5 d336953dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

RATIO OF EARNINGS TO FIXED CHARGES

 

     Year Ended December 31,  
     2016     2015     2014     2013     2012  

Pre-Tax Income

     340.1        320.3        298.7        263.9        238.4   

Less: Minority Interests

     (2.5     (2.1     (1.4     (1.3     (0.7

Add: Fixed Charges

     29.4        19.7        14.8        14.4        17.5   

Less: Capitalized Interest

     (3.4     (2.1     (2.6     (2.9     (3.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

“Earnings”

     363.5        335.8        309.5        274.1        252.0   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense

     22.1        14.2        8.0        7.3        9.9   

Capitalized Interest

     3.4        2.1        2.6        2.9        3.1   

Rentals (interest component one-third)

     3.8        3.4        4.2        4.2        4.4   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

“Fixed Charges”

     29.4        19.7        14.8        14.4        17.5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of Earnings to Fixed Charges

     12.4        17.1        20.9        19.0        14.4   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) The table sets forth our ratio of earnings to fixed charges for the periods indicated. The ratio of earnings to fixed charges was calculated by dividing earnings by fixed charges. Earnings were calculated by adding pre-tax income from continuing operations before adjustment for income from equity investees and fixed charges, excluding capitalized interest. Fixed charges were calculated by adding interest on all indebtedness, including amortization of debt issuance costs, and an interest component representing the estimated portion of rental expense that management believes is attributable to interest.