EXHIBIT 12.1
AERCAP HOLDINGS N.V. AND SUBSIDIARIES
STATEMENT REGARDING COMPUTATION OF RATIOS
(U.S. dollar amounts in thousands, except ratio amounts)
|
|
|
Year Ended December 31, |
|
Nine Months |
| ||||||||
|
Fixed charges |
|
2011 |
|
2012 |
|
2013 |
|
2014 |
|
2015 |
|
30, 2016 |
|
|
Interest expense |
|
292,486 |
|
286,019 |
|
226,329 |
|
780,349 |
|
1,099,884 |
|
839,182 |
|
|
Capitalized interest |
|
4,439 |
|
2,616 |
|
7,455 |
|
80,328 |
|
79,230 |
|
79,775 |
|
|
Portion of rent expense representative of interest |
|
732 |
|
698 |
|
712 |
|
4,597 |
|
5,754 |
|
3,518 |
|
|
Total fixed charges |
|
297,657 |
|
289,333 |
|
234,496 |
|
865,274 |
|
1,184,868 |
|
922,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income tax |
|
230,051 |
|
154,879 |
|
310,791 |
|
916,898 |
|
1,365,699 |
|
777,825 |
|
|
Distributed income from equity investees |
|
— |
|
1,848 |
|
4,324 |
|
25,158 |
|
2,652 |
|
9,136 |
|
|
Fixed charged from above |
|
297,657 |
|
289,333 |
|
234,496 |
|
865,274 |
|
1,184,868 |
|
922,475 |
|
|
Less capitalized interest from above |
|
(4,439 |
) |
(2,616 |
) |
(7,455 |
) |
(80,328 |
) |
(79,230 |
) |
(79,775 |
) |
|
Amortization of capitalized interest |
|
2,467 |
|
2,743 |
|
2,838 |
|
3,010 |
|
4,647 |
|
4,756 |
|
|
Earnings (as defined) |
|
525,736 |
|
446,187 |
|
544,994 |
|
1,730,012 |
|
2,478,636 |
|
1,634,417 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges |
|
1.77 |
|
1.54 |
|
2.32 |
|
2.00 |
|
2.09 |
|
1.77 |
|