Please wait


Exhibit 12.1

Computation of Earnings to Fixed Charges
 
Year Ended December 31,
 
2015
 
2014
 
2013
 
2012
 
2011
 
(In thousands)
Income before income taxes
$
838,386

 
$
1,002,676

 
$
453,479

 
$
617,087

 
$
202,528

Add:
 

 
 

 
 

 
 

 
 

Interest expense and other financing costs
105,603

 
97,062

 
74,581

 
88,209

 
143,527

Amortization of capitalized interest
1,911

 
1,590

 
1,580

 
1,479

 
1,231

Interest component of rental expense
19,941

 
16,525

 
7,271

 
7,857

 
5,873

Earnings as adjusted
$
965,841

 
$
1,117,853

 
$
536,911

 
$
714,632

 
$
353,159

 
 
 
 
 
 
 
 
 
 
Fixed charges:
 
 
 
 
 
 
 
 
 
Interest expense and other financing costs
$
105,603

 
$
97,062

 
$
74,581

 
$
88,209

 
$
143,527

Capitalized interest
1,818

 
2,345

 
1,948

 
2,359

 
1,958

Interest component of rental expense
19,941

 
16,525

 
7,271

 
7,857

 
5,873

Fixed charges
$
127,362

 
$
115,932

 
$
83,800

 
$
98,425

 
$
151,358

 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges
7.58

 
9.64

 
6.41

 
7.26

 
2.33

 
 
 
 
 
 
 
 
 
 
Coverage deficiency
$

 
$

 
$

 
$

 
$