EXHIBIT 12.1

Computation of Ratio of Earnings to Fixed Charges

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the three months ended March 31,
 
For the twelve months ended December 31,
 
 
2016
 
2015
 
2014
 
2013
 
2012
 
2011
 
 
(Dollars in millions)
Pre-tax income from continuing operations before adjustment for
   noncontrolling interests in consolidated subsidiaries or income or
   loss from equity investees

 
$
152.5

 
$
631.7

 
$
566.1

 
$
523.5

 
$
428.5

 
$
405.4

Add: Fixed charges (from below)
 
22.7

 
72.7

 
76.6

 
78.6

 
63.0

 
62.7

Add: Amortization of capitalized interest
 
0.1

 
0.5

 
0.4

 
0.4

 
0.4

 
0.5

Add: Distributed income of equity investee
 
3.0

 
7.0

 
7.7

 
4.0

 
1.9

 

Subtract: Capitalized interest expense
 
0.6

 
0.8

 
0.5

 
0.3

 
0.4

 
0.5

Total earnings
 
$
177.7

 
$
711.1

 
$
650.3

 
$
606.2

 
$
493.4

 
$
468.1

Interest charged to expense
 
$
20.1

 
$
63.8

 
$
68.6

 
$
70.2

 
$
55.4

 
$
55.1

Capitalized interest expense
 
0.6

 
0.8

 
0.5

 
0.3

 
0.4

 
0.5

One-third of rent expense
 
2.0

 
8.1

 
7.5

 
8.1

 
7.2

 
7.1

Total fixed charges
 
$
22.7

 
$
72.7

 
$
76.6

 
$
78.6

 
$
63.0

 
$
62.7

Ratio of earnings to fixed charges
 
7.8x

 
9.8x

 
8.5x

 
7.7x

 
7.8x

 
7.5x