EX-12.1 9 dp12161_ex1201.htm
 
Exhibit 12.1
 
STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(in thousands, except ratio of earnings to fixed charges)
 
 
   
For the Nine
Months Ended
September 30, 2008
   
For the Year Ended December 31,
 
       
2007
   
2006
   
2005
   
2004
   
2003
 
Fixed charges:
                                   
Interest expense
    $1,204,832       $2,102,446       $1,508,854       $846,681       $550,043       $515,965  
Amortization of debt issue expense
    5,257       9,492       8,438       2,840       2,083       3,084  
Estimated interest portion within rental expense
    6,783       8,912       8,241       5,549       5,092       9,223  
Preference securities dividend requirements of consolidated subsidiaries
 
   
   
   
   
   
 
Total fixed charges
    $1,216,872       $2,120,850       $1,525,533       $855,070       $557,218       $528,272  
Earnings:
                                               
Income (loss) before income taxes, extraordinary items and cumulative effects of accounting change less equity in income (loss) of investments
    $(858,647 )     $(2,182,951 )     $929,869       $642,364       $528,899       $184,341  
Fixed charges
    1,216,872       2,120,850       1,525,533       855,070       557,218       528,272  
Less:
                                               
Preference securities dividend requirement of consolidated subsidiaries
 
   
   
   
   
   
 
Earnings
    $358,225       $(62,101 )     $2,455,402       $1,497,434       $1,086,117       $712,613  
Ratio of earnings of fixed charges
    0.29       (0.03 )     1.61       1.75       1.95       1.35  
Excess (deficiency) of earnings to fixed charges
    $(858,647 )     $(2,182,951 )     $929,869       $642,364       $528,899       $184,341  

The ratio of earnings to fixed charges is computed by dividing fixed charges into income (loss) before income taxes, extraordinary items and the cumulative effect of accounting changes less equity in the income (loss) of investments plus fixed charges less the preference securities dividend requirement of consolidated subsidiaries.  Fixed charges include, as applicable, interest expense, amortization of debt issuance costs, the estimated interest component of rent expense (calculated as one-third of net rent expense) and the preference securities dividend requirement of consolidated subsidiaries.