Nine Months Ended

Years Ended December 31,

September 30,

2010

2011

2012

2013

2012

Ratio =

Earnings / Fixed Charges

Earnings as defined by Regulation S-K

Income (loss) from continuing operations

$

63,141

$

40,365

$

88,505

$

96,839

$

57,571

Add

Income Taxes

22,169

18,224

48,400

50,527

30,057

(Income) loss from equity investee

(1,559

)

(1,121

)

(10

)

86

12

(A)

Income (loss) from continuing ops before equity in earnings of subsidiaries and income tax

$

83,751

$

57,468

$

136,895

$

147,452

$

87,640

Plus

(B)

Fixed Charges as Defined

$

107,824

$

118,649

$

120,011

$

73,214

$

86,943

(D)

Distributed income of equity investees

$

2,444

$

2,197

$

261

$

—

$

226

Less

(E)

Interest capitalized

$

(4,381

)

$

(11,260

)

$

(682

)

$

(811

)

$

(467

)

Preference secuirty dividend requirements of consolidated sub

—

—

—

—

—

Minority interest in pre-tax income of subs

—

—

—

—

—

Total Adjusted Earnings

$

189,638

$

167,054

$

256,485

$

219,855

$

174,342

Fixed Charges as defined in Regulation S-K

Interest expensed per SEC reports (includes amort of deferred financing costs)

$

101,295

$

105,424

$

117,072

$

70,070

$

84,683

Interest capitalized

4,381

11,260

682

811

467

Total Interest per 10K / 10Q

$

105,676

$

116,684

$

117,754

$

70,881

$

85,151

Estimate of interest within rental expense

2,148

1,965

2,257

2,333

1,792

Subtotal

$

107,824

$

118,649

$

120,011

$

73,214

$

86,943

Fixed Charges as Defined

$

107,824

$

118,649

$

120,011

$

73,214

$

86,943

Ratio of Earnings to Fixed Charges

1.76

1.41

2.14

3.00

2.01

Ratio of Earnings to Fixed Charges and Preferred Stock Dividends

1.76

1.41

2.14

3.00

2.01