EX-12.1 6 dex121.htm STATEMENT RE: COMPUTATION OF RATIOS Statement Re: Computation of Ratios

Exhibit 12.1

Computation of Ratio of Earnings to Fixed Charges

For purposes of computing the following ratios, earnings consist of net income before income tax expense plus fixed charges to the extent that these charges are included in the determination of earnings and exclude undistributed earnings (losses) of equity investments. Fixed charges consist of interest costs plus one-third of minimum rental payments under operating leases (estimated by management to be the interest factor of these rentals).

(Expressed in thousands of U.S. dollars, except ratios)

 

     For the
Three months
ended
March 31,
    For the twelve months ended December 31,
     2008     2007    2006    2005     2004    2003

Earnings (Losses)

   $ 127,908     $ 800,780    $ 737,366    $ (60,793 )   $ 486,023    $ 467,679

Add:

               

Income taxes

     42,726       81,748      95,305      22,924       7,560      2,110

Fixed charges:

               

Interest expense

     10,445       48,243      54,957      27,339       35,214      18,570

Interest credited to life policyholders (1)

     1,974       8,073      11,956      13,284       13,860      17,041

Interest credited to retrocessionnaires on funds held on reinsurance treaties

     (511 )     1,435      915      1,288       1,325      1,282

One third of rental payments

     2,045       7,593      7,417      7,575       6,865      5,467

Distributions related to Trust Preferred and Mandatorily Redeemable Preferred Securities, net of applicable taxes

     —         —        —        —         —        16,120
                                           

Earnings before income taxes and fixed charges

   $ 184,587     $ 947,872    $ 907,916    $ 11,617     $ 550,848    $ 528,268
                                           

Fixed charges:

               

Interest expense

   $ 10,445     $ 48,243    $ 54,957    $ 27,339     $ 35,214    $ 18,570

Interest credited to life policyholders (1)

     1,974       8,073      11,956      13,284       13,860      17,041

Interest credited to retrocessionnaires on funds held on reinsurance treaties

     (511 )     1,435      915      1,288       1,325      1,282

One third of rental payments

     2,045       7,593      7,417      7,575       6,865      5,467
                                           

Total fixed charges

   $ 13,953     $ 65,344    $ 75,245    $ 49,486     $ 57,265    $ 42,359

Ratio of earnings to fixed charges

     13.23       14.51      12.07      0.23       9.62      12.47
                                           

Deficiency of earnings to fixed charges (2)

           $ 37,869       
                     

 

(1) Represents interest credited to policyholders on certain life reinsurance treaties for which the Company earns compensating interest income.

 

(2) Represents additional earnings that would be necessary to result in a one-to-one coverage ratio.