EX-12.1 3 d87880dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES

AND PREFERRED DIVIDENDS

 

     (dollars in thousands)  
     Successor     Predecessor  
     Nine Months
Ended
September 30,
2015
    Year Ended
December 31,
2014
    Year Ended
December 31,
2013
    Period From
March 20,
2012
Through
December 31,
2012
    Period From
January 1,
2012
Through
March 19,
2012
    Year Ended
December 31,
2011
 

Net income (loss)

   $ (71,901   $ 3,070      $ 338      $ (12,353   $ (3,433   $ (10,873

Preferred deemed dividends

     —          (9,455     —          —          —          —     

Series B preferred stock dividends

     (13,248     —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to common shareholders

   $ (85,149   $ (6,385   $ 338      $ (12,353   $ (3,433   $ (10,873
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest on runoff notes

   $ 2,842      $ 8,993      $ 14,897      $ 13,511      $ —        $ —     

Interest charges due to debt facility termination

     —          13,232        —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

     2,842        22,225        14,897        13,511        —          —     

Preferred dividends

     13,248        9,455        —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges and preferred dividends

   $ 16,090      $ 31,680      $ 14,897      $ 13,511      $ —        $ —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of net income (loss) to combined fixed charges and preferred dividends

     -446.9     9.7     2.3     -91.4     N/A        N/A   

Ratio of net income (loss) attributable to common shareholders to combined fixed charges and preferred dividends

     -529.2     -20.2     2.3     -91.4     N/A        N/A