Exhibit 12
Montpelier Re Holdings Ltd.
Ratios of Earnings to Fixed Charges and Preferred Dividends
($ in millions)
|
|
|
Years Ended December 31, |
| |||||||||||||
|
|
|
2014 |
|
2013 |
|
2012 |
|
2011 |
|
2010 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Income (loss) before income taxes |
|
$ |
245.3 |
|
$ |
210.5 |
|
$ |
227.9 |
|
$ |
(115.8 |
) |
$ |
210.7 |
|
|
Less: net income attributable to non-controlling interests |
|
(24.1 |
) |
(6.1 |
) |
— |
|
— |
|
— |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Income (loss) before income taxes available to the Company |
|
$ |
221.2 |
|
$ |
204.4 |
|
$ |
227.9 |
|
$ |
(115.8 |
) |
$ |
210.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
| |||||
|
Assumed interest component of rent expense (1/3 rent/lease) |
|
$ |
1.5 |
|
$ |
1.5 |
|
$ |
1.5 |
|
$ |
1.6 |
|
$ |
2.0 |
|
|
Interest on Senior Notes |
|
14.1 |
|
14.1 |
|
15.1 |
|
14.0 |
|
14.0 |
| |||||
|
Interest on Trust Preferred Securities |
|
4.1 |
|
4.1 |
|
4.3 |
|
5.3 |
|
8.7 |
| |||||
|
Total fixed charges |
|
$ |
19.7 |
|
$ |
19.7 |
|
$ |
20.9 |
|
$ |
20.9 |
|
$ |
24.7 |
|
|
Preferred share dividends of the Company |
|
13.3 |
|
13.3 |
|
13.3 |
|
9.1 |
|
— |
| |||||
|
Total combined fixed charges and preferred share dividends |
|
$ |
33.0 |
|
$ |
33.0 |
|
$ |
34.2 |
|
$ |
30.0 |
|
$ |
24.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Income (loss) before income taxes and extraordinary item plus fixed charges |
|
$ |
240.9 |
|
$ |
224.1 |
|
$ |
248.8 |
|
$ |
(94.9 |
) |
$ |
235.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
RATIO OF EARNINGS TO FIXED CHARGES |
|
12.2 |
|
11.4 |
|
11.9 |
|
— |
|
9.5 |
| |||||
|
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED SHARE DIVIDENDS |
|
7.3 |
|
6.8 |
|
7.3 |
|
— |
|
9.5 |
| |||||
|
For the year ended December 31, 2011, earnings were insufficient to cover fixed charges and combined fixed charges and preferred share dividends by $115.8 million and $124.9 million, respectively. This was the result of significant natural catastrophe losses incurred during that year. |