EX-12.1 5 d949139dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARAGES AND PREFERRED STOCK DIVIDENDS

 

     Three Months
Ended March 31,
    Year Ended December 31,  
     2015     2014     2014     2013     2012     2011     2010  
     (in thousands)  

Earnings:

              

Income (loss) before income taxes

   $ (6,197   $ (2,471   $ (18,148   $ 17,227      $ 25,878      $ (31,887   $ (5,686

Fixed charges, as calculated below

     518        280        2,035        1,395        1,436        1,404        1,733   

Amortization of capitalized interest

     135        132        530        474        455        430        404   

Less: Capitalized interest

     (103     (46     (1,209     (146     (300     (299     (322
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earnings

$ (5,647 $ (2,105 $ (16,792 $ 18,950    $ 27,469    $ (30,352 $ (3,871
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Computation of fixed charges:

Interest expense

  341      180      609      958      784      584      810   

Capitalized interest

  103      46      1,209      146      300      299      322   

Interest component of rent expense(1)

  74      54      217      291      352      521      601   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

$ 518    $ 280    $ 2,035    $ 1,395    $ 1,436    $ 1,404    $ 1,733   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to combined fixed charges and preferred stock dividends(2)

  N/A      N/A      N/A      13.58      19.13      N/A      N/A   

Deficiency of earnings to combined fixed charges and preferred stock dividends(3)

$ (6,165 $ (2,385 $ (18,827   —        —      $ (31,756 $ (5,604

 

(1) Represents the portion of rental expense from operating leases that is estimated by us to be representative of interest.
(2) For periods in which there is a deficiency of earnings available to cover combined fixed charges and preferred stock dividends, the ratio information is not applicable.
(3) We have not paid any dividends on preferred stock and no preferred stock was outstanding for any of the periods presented