EX-12.1 3 d655908dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED SHARE DIVIDENDS

Our ratio of earnings to fixed charges and preferred share dividends for the years indicated are set forth below. For purposes of calculating the ratios set forth below, earnings represent net income from continuing operations from our consolidated statements of operations, as adjusted for fixed charges; fixed charges represent interest expense and preferred share dividends represent income or loss allocated to preferred shares from our consolidated statements of operations.

The following table presents our ratio of earnings to fixed charges and preferred share dividends for the five years ended December 31, 2013 (dollars in thousands):

 

     For the Years Ended December 31  
     2013     2012     2011     2010     2009  

Net income (loss) from continuing operations

   $ (285,364   $ (168,341   $ (38,457   $ 110,590      $ (440,141

Add back fixed charges:

          

Interest expense

     70,892        75,317        89,649        96,690        261,824   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before fixed charges and preferred share dividends

     (214,472     (93,024     51,192        207,280        (178,317

Fixed charges and preferred share dividends:

          

Interest expense

     70,892        75,317        89,649        96,690        261,824   

Preferred share dividends

     22,616        14,660        13,649        13,641        13,641   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges and preferred share dividends

   $ 93,508      $ 89,977      $ 103,298      $ 110,331      $ 275,465   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

     —x  (1)      —x  (1)      —x  (1)      2.1     —x  (1)  

Ratio of earnings to fixed charges and preferred share dividends

     —x  (2)      —x  (2)      —x  (2)      1.9     —x  (2)  

 

(1) The dollar amount of the deficiency for the years ended December 31, 2013, 2012, 2011 and 2009 is $285.4 million, $168.3 million, $38.5 million, and $440.1 million, respectively.
(2) The dollar amount of the deficiency for the years ended December 31, 2013, 2012, 2011 and 2009 is $308.0 million, $183.0 million, $52.1 million, and $453.8 million, respectively.