EX-99.S.2
Published on June 7, 2012
Exhibit (s)(2)
Triangle Capital Corporation
Computation of Ratio of Earnings to Fixed Charges
Year Ended 12/31/2007 |
Year Ended 12/31/2008 |
Year Ended 12/31/2009 |
Year Ended 12/31/2010 |
Year Ended 12/31/2011 |
3 Months Ended 3/31/2012 |
|||||||||||||||||||
Earnings: |
||||||||||||||||||||||||
Net Increase (Decrease) in Net Assets Resuting from Operations |
8,813,098 | 7,638,501 | 4,036,703 | 25,390,549 | 56,771,037 | 12,617,508 | ||||||||||||||||||
Add back: Income Tax Expense (Benefit) and Excise Taxes |
52,598 | 133,010 | 149,841 | 220,740 | 908,416 | (7,231 | ) | |||||||||||||||||
Add back: Fixed Charges |
2,185,971 | 4,483,124 | 7,264,409 | 8,147,006 | 11,059,503 | 3,515,780 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Earnings |
11,051,667 | 12,254,635 | 11,450,953 | 33,758,295 | 68,738,956 | 16,126,057 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Fixed Charges: |
||||||||||||||||||||||||
Interest and credit facility fees |
2,073,311 | 4,227,851 | 6,900,591 | 7,350,012 | 10,114,011 | 3,087,820 | ||||||||||||||||||
Amortization of deferred financing fees |
112,660 | 255,273 | 363,818 | 796,994 | 945,492 | 222,917 | ||||||||||||||||||
Loss on extinguishment of debt |
| | | | | 205,043 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Fixed Charges |
2,185,971 | 4,483,124 | 7,264,409 | 8,147,006 | 11,059,503 | 3,515,780 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Ratio of Earnings to Fixed Charges |
5.06 | 2.73 | 1.58 | 4.14 | 6.22 | 4.59 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Footnote disclosure:
Footnote (1) disclosure and calculation:
Year Ended 12/31/2007 |
Year Ended 12/31/2008 |
Year Ended 12/31/2009 |
Year Ended 12/31/2010 |
Year Ended 12/31/2011 |
3 Months Ended 3/31/2012 |
|||||||||||||||||||
Earnings (excluding unrealized gains/losses): |
||||||||||||||||||||||||
Net Increase (Decrease) in Net Assets Resuting from Operations |
8,813,098 | 7,638,501 | 4,036,703 | 25,390,549 | 56,771,037 | 12,617,508 | ||||||||||||||||||
Add back: Income Tax Expense (Benefit) and Excise Taxes |
52,598 | 133,010 | 149,841 | 220,740 | 908,416 | (7,231 | ) | |||||||||||||||||
Add back: Fixed Charges |
2,185,971 | 4,483,124 | 7,264,409 | 8,147,006 | 11,059,503 | 3,515,780 | ||||||||||||||||||
Exclude: Unrealized (Gains) Losses |
(3,061,107 | ) | 4,286,375 | 10,310,194 | (10,940,689 | ) | (6,367,473 | ) | (621,471 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Earnings (excluding unrealized gains/losses) |
7,990,560 | 16,541,010 | 21,761,147 | 22,817,606 | 62,371,483 | 15,504,586 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Fixed Charges: |
||||||||||||||||||||||||
Interest and credit facility fees |
2,073,311 | 4,227,851 | 6,900,591 | 7,350,012 | 10,114,011 | 3,087,820 | ||||||||||||||||||
Amortization of deferred financing fees |
112,660 | 255,273 | 363,818 | 796,994 | 945,492 | 222,917 | ||||||||||||||||||
Loss on extinguishment of debt |
| | | | | 205,043 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Fixed Charges |
2,185,971 | 4,483,124 | 7,264,409 | 8,147,006 | 11,059,503 | 3,515,780 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Ratio of Earnings (Excluding Unrealized Gain/Loss) to Fixed Charges |
3.66 | 3.69 | 3.00 | 2.80 | 5.64 | 4.41 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Footnote (2) disclosure and calculation
Year Ended 12/31/2007 |
Year Ended 12/31/2008 |
Year Ended 12/31/2009 |
Year Ended 12/31/2010 |
Year Ended 12/31/2011 |
3 Months Ended 3/31/2012 |
|||||||||||||||||||
Earnings (excluding unrealized and realized gains/losses): |
||||||||||||||||||||||||
Net Increase (Decrease) in Net Assets Resuting from Operations |
8,813,098 | 7,638,501 | 4,036,703 | 25,390,549 | 56,771,037 | 12,617,508 | ||||||||||||||||||
Add back: Income Tax Expense (Benefit) and Excise Taxes |
52,598 | 133,010 | 149,841 | 220,740 | 908,416 | (7,231 | ) | |||||||||||||||||
Add back: Fixed Charges |
2,185,971 | 4,483,124 | 7,264,409 | 8,147,006 | 11,059,503 | 3,515,780 | ||||||||||||||||||
Exclude: Unrealized (Gains) Losses |
(3,061,107 | ) | 4,286,375 | 10,310,194 | (10,940,689 | ) | (6,367,473 | ) | (621,471 | ) | ||||||||||||||
Exclude: Realized (Gains) Losses |
618,620 | (1,435,608 | ) | (448,164 | ) | 5,478,873 | (10,973,487 | ) | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Earnings (excluding unrealized and realized gains/losses) |
8,609,180 | 15,105,402 | 21,312,983 | 28,296,479 | 51,397,996 | 15,504,586 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Fixed Charges: |
||||||||||||||||||||||||
Interest and credit facility fees |
2,073,311 | 4,227,851 | 6,900,591 | 7,350,012 | 10,114,011 | 3,087,820 | ||||||||||||||||||
Amortization of deferred financing fees |
112,660 | 255,273 | 363,818 | 796,994 | 945,492 | 222,917 | ||||||||||||||||||
Loss on extinguishment of debt |
| | | | | 205,043 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Fixed Charges |
2,185,971 | 4,483,124 | 7,264,409 | 8,147,006 | 11,059,503 | 3,515,780 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Ratio of Earnings (Excluding Unrealized Gain/Loss) to Fixed Charges |
3.94 | 3.37 | 2.93 | 3.47 | 4.65 | 4.41 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|