Exhibit 2.s.3
Computation of Ratio of Earnings to Fixed Charges and Preferred Dividends
(Dollars in Thousands, Except Ratios)
| Three Months Ended December 31, |
For the Year Ended September 30, | |||||||||||||||||||||||
| 2014 | 2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||||||||||
| Net investment income |
$ | 3,691 | $ | 18,368 | $ | 18,386 | $ | 19,044 | $ | 18,412 | $ | 17,759 | ||||||||||||
| add: fixed charges and mandatorily redeemable preferred distributions |
2,009 | 7,213 | 7,137 | 8,108 | 4,096 | 5,880 | ||||||||||||||||||
| less: mandatorily redeemable preferred distributions |
(1,029 | ) | (3,338 | ) | (2,744 | ) | (2,491 | ) | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Net earnings |
$ | 4,671 | $ | 22,243 | $ | 22,779 | $ | 24,661 | $ | 22,508 | $ | 23,639 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed charges and mandatorily redeemable preferred distributions: |
||||||||||||||||||||||||
| Interest expense |
$ | 678 | $ | 2,628 | $ | 3,182 | $ | 4,374 | $ | 2,676 | $ | 4,390 | ||||||||||||
| Amortization of deferred financing fees |
302 | 1,247 | 1,211 | 1,243 | 1,420 | 1,490 | ||||||||||||||||||
| Mandatorily redeemable preferred distributions |
1,029 | 3,338 | 2,744 | 2,491 | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total fixed charges and mandatorily redeemable preferred distributions |
$ | 2,009 | $ | 7,213 | $ | 7,137 | $ | 8,108 | $ | 4,096 | $ | 5,880 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ratio of net earnings to combined fixed charges and mandatorily redeemable preferred distributions |
2.3x | 3.1x | 3.2x | 3.0x | 5.5x | 4.0x | ||||||||||||||||||
The calculation of the ratio of net earnings to combined fixed charges and mandatorily redeemable preferred distributions is above. “Net earnings” consist of net investment income before fixed charges. “Fixed charges” consist of interest expense and amortization of deferred financing fees.