Attached files
Exhibit 12.1
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(in thousands of U.S. dollars, |
Year End December 31, 2009 |
Year End December 31, 2008 |
Year End December 31, 2007 |
Year End December 31, 2006 |
Year End December 31, 2005 | |||||||||||
Earnings: |
||||||||||||||||
Pre-tax income (loss) |
$ | 246,215 | $ | (174,086 | ) | $ | 302,827 | $ | 217,988 | $ | 10,477 | |||||
Fixed charges |
23,260 | 37,462 | 43,562 | 14,503 | 23,235 | |||||||||||
Total Earnings (Loss) |
$ | 269,475 | $ | (136,624 | ) | $ | 346,389 | $ | 232,491 | $ | 33,712 | |||||
Fixed Charges: |
||||||||||||||||
Interest and amortization on indebtedness |
$ | 21,453 | $ | 36,143 | $ | 42,702 | $ | 13,832 | $ | 22,764 | ||||||
Rental expense at 33.3%(1) |
1,807 | 1,319 | 860 | 671 | 471 | |||||||||||
Total Fixed Charges |
$ | 23,260 | $ | 37,462 | $ | 43,562 | $ | 14,503 | $ | 23,235 | ||||||
Ratio of Earnings to Fixed Charges |
11.6 | (3.7 | ) | 8.0 | 16.0 | 1.5 | ||||||||||
Deficiency |
N/A | $ | 174,086 | N/A | N/A | N/A | ||||||||||
(1) | 33.3% represents a reasonable approximation of the interest factor |