AERCAP HOLDINGS N.V. AND SUBSIDIARIES
STATEMENT REGARDING COMPUTATION OF RATIOS
(U.S. dollars in thousands, except ratio amounts)
|
Year Ended December 31, | |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Fixed charges
|
2010 | 2011 | 2012 | 2013 | 2014 | Q1 2015 | |||||||||||||
Interest expense |
233,985 | 292,486 | 286,019 | 226,329 | 780,349 | 287,605 | |||||||||||||
Capitalized interest |
7,978 | 4,439 | 2,616 | 7,455 | 80,328 | 5,395 | |||||||||||||
Portion of rent expense representative of interest |
762 | 732 | 698 | 712 | 4,597 | 1,840 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total fixed charges |
242,725 | 297,657 | 289,333 | 234,496 | 865,274 | 294,840 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Earnings: |
|||||||||||||||||||
Income from continuing operations before income tax |
258,226 | 230,051 | 154,879 | 310,791 | 916,898 | 355,492 | |||||||||||||
Distributed income from equity investees |
| | 1,848 | 4,324 | 25,158 | | |||||||||||||
Fixed charged from above |
242,725 | 297,657 | 289,333 | 234,496 | 865,274 | 294,840 | |||||||||||||
Less capitalized interest from above |
(7,978 | ) | (4,439 | ) | (2,616 | ) | (7,455 | ) | (80,328 | ) | (5,395 | ) | |||||||
Amortization of capitalized interest |
2,055 | 2,467 | 2,743 | 2,838 | 3,010 | 838 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Earnings (as defined) |
495,028 | 525,736 | 446,187 | 544,994 | 1,730,012 | 645,775 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges |
2.04 |
1.77 |
1.54 |
2.32 |
2.00 |
2.19 |
|||||||||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |