RATIO OF EARNINGS TO FIXED CHARGES
(dollars in thousands)
|
|
|
Year Ended |
|
|||||||||||||
|
|
|
2017 |
|
2016 |
|
2015 |
|
2014 |
|
2013 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
87,340 |
|
$ |
85,115 |
|
$ |
73,081 |
|
$ |
73,399 |
|
$ |
55,405 |
|
|
Fixed charges |
|
|
30,857 |
|
|
27,850 |
|
|
18,324 |
|
|
14,634 |
|
|
12,296 |
|
|
Capitalized interest |
|
|
(908) |
|
|
(1,408) |
|
|
(827) |
|
|
(1,506) |
|
|
(932) |
|
|
Income allocated to non-controlling interests |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
Earnings |
|
$ |
117,289 |
|
$ |
111,557 |
|
$ |
90,578 |
|
$ |
86,527 |
|
$ |
66,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense (includes amortization of debt issue costs and capitalized interest) |
|
|
29,949 |
|
|
26,442 |
|
|
17,497 |
|
|
13,128 |
|
|
11,364 |
|
|
Capitalized Interest |
|
|
908 |
|
|
1,408 |
|
|
827 |
|
|
1,506 |
|
|
932 |
|
|
Income allocated to non-controlling interests |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
Total fixed charges |
|
|
30,857 |
|
|
27,850 |
|
|
18,324 |
|
|
14,634 |
|
|
12,296 |
|
|
Preferred stock dividend (excludes preferred stock redemption charge) |
|
|
- |
|
|
- |
|
|
2,454 |
|
|
3,273 |
|
|
3,273 |
|
|
Total fixed charges and preferred dividends |
|
$ |
30,857 |
|
$ |
27,850 |
|
$ |
20,778 |
|
$ |
17,907 |
|
$ |
15,569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges |
|
|
3.80 |
|
|
4.01 |
|
|
4.94 |
|
|
5.91 |
|
|
5.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges and preferred dividends |
|
|
3.80 |
|
|
4.01 |
|
|
4.36 |
|
|
4.83 |
|
|
4.29 |
|