Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - Invesco Ltd. | d87155d8k.htm |
| EX-1.1 - EX-1.1 - Invesco Ltd. | d87155dex11.htm |
| EX-5.2 - EX-5.2 - Invesco Ltd. | d87155dex52.htm |
| EX-4.2 - EX-4.2 - Invesco Ltd. | d87155dex42.htm |
| EX-5.1 - EX-5.1 - Invesco Ltd. | d87155dex51.htm |
| EX-5.3 - EX-5.3 - Invesco Ltd. | d87155dex53.htm |
Exhibit 12.1
Invesco Ltd
Ratio of Earnings to Fixed Charges
| Six months | ||||||||||||||||||||||||||
| ended | Year ended December 31, | |||||||||||||||||||||||||
| June 30, 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||||||||||||
| Tie out source |
||||||||||||||||||||||||||
| 1 |
Income from continuing operations before income taxes |
738.7 | 1,395.1 | 1,255.2 | 830.6 | 892.1 | 823.3 | |||||||||||||||||||
| 1 |
Less: Equity in earnings of unconsolidated affiliates |
(23.8 | ) | (32.8 | ) | (35.5 | ) | (29.7 | ) | (30.5 | ) | (40.2 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Calc |
Pre tax income before equity in earnings of unconsolidated affiliates |
714.9 | 1,362.3 | 1,219.7 | 800.9 | 861.6 | 783.1 | |||||||||||||||||||
| Add: Fixed Charges |
43.6 | 99.7 | 61.7 | 70.7 | 79.3 | 74.3 | ||||||||||||||||||||
| 3 |
Add: Dividends from unconsolidated affiliates |
1.4 | 19.6 | 16.5 | 15.6 | 21.3 | 26.0 | |||||||||||||||||||
| 1 |
Net (income)/loss attributable to noncontrolling interests in consolidated entities |
(11.1 | ) | (13.0 | ) | (42.5 | ) | 89.8 | 107.7 | (171.1 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Calc |
Earnings |
748.8 | 1,468.6 | 1,255.4 | 977.0 | 1,069.9 | 712.3 | |||||||||||||||||||
| Fixed charges: |
||||||||||||||||||||||||||
| 2 |
Portion of rent expense representing interest |
5.3 | 26.6 | 17.1 | 18.4 | 17.5 | 15.7 | |||||||||||||||||||
| 1 |
Interest |
38.3 | 73.1 | 44.6 | 52.3 | 61.8 | 58.6 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Calc |
Total fixed charges |
43.6 | 99.7 | 61.7 | 70.7 | 79.3 | 74.3 | |||||||||||||||||||
| Calc |
Ratio of earnings/fixed charges |
17.17 | 14.73 | 20.35 | 13.82 | 13.49 | 9.59 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Proforma calculation: |
||||||||||||||||||||||||||
| Earnings |
748.8 | 1,468.6 | ||||||||||||||||||||||||
| Fixed charges |
53.1 | 119.0 | ||||||||||||||||||||||||
| Pro Forma ratio of earnings to fixed charges |
14.10 | 12.35 | ||||||||||||||||||||||||