Year Ended December 31, | |||||||||||||||||||
2013 | 2012 | 2011 | 2010 | 2009 | |||||||||||||||
Earnings: | |||||||||||||||||||
Pre-tax earnings from continuing operations | $ | 268,917 | $ | 122,792 | $ | 188,349 | $ | 154,282 | $ | 137,508 | |||||||||
Addback: | |||||||||||||||||||
Fixed charges | 37,042 | 29,556 | 27,757 | 26,141 | 23,104 | ||||||||||||||
Subtract: | |||||||||||||||||||
Non-controlling interest | (619 | ) | 13,154 | 2,855 | (3,435 | ) | (2,574 | ) | |||||||||||
Interest capitalized | — | — | — | (1,089 | ) | (116 | ) | ||||||||||||
Total earnings | $ | 305,340 | $ | 165,502 | $ | 218,961 | $ | 175,899 | $ | 157,922 | |||||||||
Fixed Charges: | |||||||||||||||||||
Interest expensed and capitalized | $ | 26,957 | $ | 20,460 | $ | 20,320 | $ | 19,081 | $ | 16,434 | |||||||||
Interest component of rental payments (1) | 10,085 | 9,096 | 7,437 | 7,060 | 6,670 | ||||||||||||||
Total fixed charges | $ | 37,042 | $ | 29,556 | $ | 27,757 | $ | 26,141 | $ | 23,104 | |||||||||
Ratio of earnings to fixed charges | 8.24 | 5.60 | 7.89 | 6.73 | 6.84 | ||||||||||||||
(1) Estimated at 33% of rental expense as a reasonable approximation of the interest factor. | |||||||||||||||||||