EXHIBIT 99.1 RATION OF EARNS
Published on April 27, 2015
Exhibit 99.1
Triangle Capital Corporation
Computation of Ratio of Earnings to Fixed Charges
Year Ended
12/31/2010
|
Year Ended
12/31/2011
|
Year Ended
12/31/2012
|
Year Ended
12/31/2013
|
Year Ended
12/31/2014
|
||||||||||||||||
Earnings: |
||||||||||||||||||||
Net Increase (Decrease) in Net Assets Resulting from Operations |
$ |
25,390,549 |
$ |
56,771,037 |
$ |
60,063,517 |
$ |
81,211,880 |
$ |
28,362,448 |
||||||||||
Add back: Income Tax Expense (Benefit) and Excise Taxes |
220,740 |
908,416 |
551,830 |
539,561 |
3,103,876 |
|||||||||||||||
Add back: Fixed Charges |
8,147,006 |
11,059,503 |
17,242,709 |
20,647,256 |
21,180,153 |
|||||||||||||||
Total Earnings |
$ |
33,758,295 |
$ |
68,738,956 |
$ |
77,858,056 |
$ |
102,398,697 |
$ |
52,646,477 |
||||||||||
Fixed Charges: |
||||||||||||||||||||
Interest and other financing fees |
$ |
7,782,380 |
$ |
10,901,913 |
$ |
16,412,898 |
$ |
20,234,583 |
$ |
21,180,153 |
||||||||||
Loss on extinguishment of debt |
364,626 |
157,590 |
829,811 |
412,673 |
— |
|||||||||||||||
Total Fixed Charges |
$ |
8,147,006 |
$ |
11,059,503 |
$ |
17,242,709 |
$ |
20,647,256 |
$ |
21,180,153 |
||||||||||
Ratio of Earnings to Fixed Charges |
4.14 |
6.22 |
4.52 |
4.96 |
2.49 |
Footnote disclosure:
Footnote (1) disclosure and calculation:
Year Ended
12/31/2010
|
Year Ended
12/31/2011
|
Year Ended
12/31/2012
|
Year Ended
12/31/2013
|
Year Ended
12/31/2014
|
||||||||||||||||
Earnings (excluding unrealized gains/losses): |
||||||||||||||||||||
Net Increase (Decrease) in Net Assets Resulting from Operations |
$ |
25,390,549 |
$ |
56,771,037 |
$ |
60,063,517 |
$ |
81,211,880 |
$ |
28,362,448 |
||||||||||
Add back: Income Tax Expense (Benefit) and Excise Taxes |
220,740 |
908,416 |
551,830 |
539,561 |
3,103,876 |
|||||||||||||||
Add back: Fixed Charges |
8,147,006 |
11,059,503 |
17,242,709 |
20,647,256 |
21,180,153 |
|||||||||||||||
Exclude: Unrealized (Gains) Losses |
(10,940,689 |
) |
(6,367,473 |
) |
2,878,015 |
(2,215,673 |
) |
44,162,962 |
||||||||||||
Total Earnings (excluding unrealized gains/losses) |
$ |
22,817,606 |
$ |
62,371,483 |
$ |
80,736,071 |
$ |
100,183,024 |
$ |
96,809,439 |
||||||||||
Fixed Charges: |
||||||||||||||||||||
Interest and other financing fees |
$ |
7,782,380 |
$ |
10,901,913 |
$ |
16,412,898 |
$ |
20,234,583 |
$ |
21,180,153 |
||||||||||
Loss on extinguishment of debt |
364,626 |
157,590 |
829,811 |
412,673 |
— |
|||||||||||||||
Total Fixed Charges |
$ |
8,147,006 |
$ |
11,059,503 |
$ |
17,242,709 |
$ |
20,647,256 |
$ |
21,180,153 |
||||||||||
Ratio of Earnings (Excluding Unrealized Gain/Loss) to Fixed Charges |
2.80 |
5.64 |
4.68 |
4.85 |
4.57 |
Footnote (2) disclosure and calculation:
Year Ended
12/31/2010
|
Year Ended
12/31/2011
|
Year Ended
12/31/2012
|
Year Ended
12/31/2013
|
Year Ended
12/31/2014
|
||||||||||||||||
Earnings (excluding unrealized and realized gains/losses): |
||||||||||||||||||||
Net Increase (Decrease) in Net Assets Resulting from Operations |
$ |
25,390,549 |
$ |
56,771,037 |
$ |
60,063,517 |
$ |
81,211,880 |
$ |
28,362,448 |
||||||||||
Add back: Income Tax Expense (Benefit) and Excise Taxes |
220,740 |
908,416 |
551,830 |
539,561 |
3,103,876 |
|||||||||||||||
Add back: Fixed Charges |
8,147,006 |
11,059,503 |
17,242,709 |
20,647,256 |
21,180,153 |
|||||||||||||||
Exclude: Unrealized (Gains) Losses |
(10,940,689 |
) |
(6,367,473 |
) |
2,878,015 |
(2,215,673 |
) |
44,162,962 |
||||||||||||
Exclude: Realized (Gains) Losses |
5,478,873 |
(10,973,487 |
) |
(6,660,776 |
) |
(18,419,544 |
) |
(13,631,328 |
) |
|||||||||||
Total Earnings (excluding unrealized and realized gains/losses) |
$ |
28,296,479 |
$ |
51,397,996 |
$ |
74,075,295 |
$ |
81,763,480 |
$ |
83,178,111 |
||||||||||
Fixed Charges: |
||||||||||||||||||||
Interest and other financing fees |
$ |
7,782,380 |
$ |
10,901,913 |
$ |
16,412,898 |
$ |
20,234,583 |
$ |
21,180,153 |
||||||||||
Loss on extinguishment of debt |
364,626 |
157,590 |
829,811 |
412,673 |
— |
|||||||||||||||
Total Fixed Charges |
$ |
8,147,006 |
$ |
11,059,503 |
$ |
17,242,709 |
$ |
20,647,256 |
$ |
21,180,153 |
||||||||||
Ratio of Earnings (Excluding Unrealized Gain/Loss) to Fixed Charges |
3.47 |
4.65 |
4.30 |
3.96 |
3.93 |