COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
Published on March 2, 2012
Exhibit 99.3
Triangle Capital Corporation
Computation of Ratio of Earnings to Fixed Charges
Year Ended 12/31/2006 |
Year Ended 12/31/2007 |
Year Ended 12/31/2008 |
Year Ended 12/31/2009 |
Year Ended 12/31/2010 |
9 Months Ended 9/30/2011 |
|||||||||||||||||||
Earnings: |
||||||||||||||||||||||||
Net Increase (Decrease) in Net Assets Resuting from Operations |
8,697,340 | 8,813,098 | 7,638,501 | 4,036,703 | 25,390,549 | 44,366,715 | ||||||||||||||||||
Add back: Income Tax Expense (Benefit) and Excise Taxes |
| 52,598 | 133,010 | 149,841 | 220,740 | (61,628 | ) | |||||||||||||||||
Add back: Fixed Charges |
1,933,378 | 2,185,971 | 4,483,124 | 7,264,409 | 8,147,006 | 7,954,587 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Earnings |
10,630,718 | 11,051,667 | 12,254,635 | 11,450,953 | 33,758,295 | 52,259,674 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Fixed Charges: |
||||||||||||||||||||||||
Interest and credit facility fees |
1,833,458 | 2,073,311 | 4,227,851 | 6,900,591 | 7,350,012 | 7,229,924 | ||||||||||||||||||
Amortization of deferred financing fees |
99,920 | 112,660 | 255,273 | 363,818 | 796,994 | 724,663 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Fixed Charges |
1,933,378 | 2,185,971 | 4,483,124 | 7,264,409 | 8,147,006 | 7,954,587 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Ratio of Earnings to Fixed Charges |
5.50 | 5.06 | 2.73 | 1.58 | 4.14 | 6.57 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Footnote disclosure:
Footnote (1) disclosure and calculation:
Year Ended 12/31/2006 |
Year Ended 12/31/2007 |
Year Ended 12/31/2008 |
Year Ended 12/31/2009 |
Year Ended 12/31/2010 |
9 Months Ended 9/30/2011 |
|||||||||||||||||||
Earnings (excluding unrealized gains/losses): |
||||||||||||||||||||||||
Net Increase (Decrease) in Net Assets Resuting from Operations |
8,697,340 | 8,813,098 | 7,638,501 | 4,036,703 | 25,390,549 | 44,366,715 | ||||||||||||||||||
Add back: Income Tax Expense (Benefit) and Excise Taxes |
| 52,598 | 133,010 | 149,841 | 220,740 | (61,628 | ) | |||||||||||||||||
Add back: Fixed Charges |
1,933,378 | 2,185,971 | 4,483,124 | 7,264,409 | 8,147,006 | 7,954,587 | ||||||||||||||||||
Exclude: Unrealized (Gains) Losses |
414,924 | (3,061,107 | ) | 4,286,375 | 10,310,194 | (10,940,689 | ) | (4,966,744 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Earnings (excluding unrealized gains/losses) |
11,045,642 | 7,990,560 | 16,541,010 | 21,761,147 | 22,817,606 | 47,292,930 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Fixed Charges: |
||||||||||||||||||||||||
Interest and credit facility fees |
1,833,458 | 2,073,311 | 4,227,851 | 6,900,591 | 7,350,012 | 7,229,924 | ||||||||||||||||||
Amortization of deferred financing fees |
99,920 | 112,660 | 255,273 | 363,818 | 796,994 | 724,663 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Fixed Charges |
1,933,378 | 2,185,971 | 4,483,124 | 7,264,409 | 8,147,006 | 7,954,587 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Ratio of Earnings (Excluding Unrealized Gain/Loss) to Fixed Charges |
5.71 | 3.66 | 3.69 | 3.00 | 2.80 | 5.95 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Footnote (2) disclosure and calculation
Year Ended 12/31/2006 |
Year Ended 12/31/2007 |
Year Ended 12/31/2008 |
Year Ended 12/31/2009 |
Year Ended 12/31/2010 |
9 Months Ended 9/30/2011 |
|||||||||||||||||||
Earnings (excluding unrealized and realized gains/losses): |
||||||||||||||||||||||||
Net Increase (Decrease) in Net Assets Resuting from Operations |
8,697,340 | 8,813,098 | 7,638,501 | 4,036,703 | 25,390,549 | 44,366,715 | ||||||||||||||||||
Add back: Income Tax Expense (Benefit) and Excise Taxes |
| 52,598 | 133,010 | 149,841 | 220,740 | (61,628 | ) | |||||||||||||||||
Add back: Fixed Charges |
1,933,378 | 2,185,971 | 4,483,124 | 7,264,409 | 8,147,006 | 7,954,587 | ||||||||||||||||||
Exclude: Unrealized (Gains) Losses |
414,924 | (3,061,107 | ) | 4,286,375 | 10,310,194 | (10,940,689 | ) | (4,966,744 | ) | |||||||||||||||
Exclude: Realized (Gains) Losses |
(6,026,948 | ) | 618,620 | (1,435,608 | ) | (448,164 | ) | 5,478,873 | (10,994,439 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Earnings (excluding unrealized and realized gains/losses) |
5,018,694 | 8,609,180 | 15,105,402 | 21,312,983 | 28,296,479 | 36,298,491 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Fixed Charges: |
||||||||||||||||||||||||
Interest and credit facility fees |
1,833,458 | 2,073,311 | 4,227,851 | 6,900,591 | 7,350,012 | 7,229,924 | ||||||||||||||||||
Amortization of deferred financing fees |
99,920 | 112,660 | 255,273 | 363,818 | 796,994 | 724,663 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Fixed Charges |
1,933,378 | 2,185,971 | 4,483,124 | 7,264,409 | 8,147,006 | 7,954,587 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Ratio of Earnings (Excluding Unrealized Gain/Loss) to Fixed Charges |
2.60 | 3.94 | 3.37 | 2.93 | 3.47 | 4.56 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|