EX-12.1 3 d282987dex121.htm STATEMENT REGARDING COMPUTATION OF RATIOS AS OF DECEMBER 31, 2011 Statement regarding computation of ratios as of December 31, 2011

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 periods 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; and fixed charges represent interest expense and preferred share dividends 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, 2011 (dollars in thousands):

 

     For the Years Ended December 31  
     2011     2010      2009     2008     2007  

Net income (loss) from continuing operations

   $ (38,457   $ 110,590       $ (440,141   $ (617,130   $ (435,991

Add back fixed charges:

           

Interest expense

     89,649        95,658         260,803        489,710        700,460   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Earnings before fixed charges and preferred share dividends

     51,192        206,248         (179,338     (127,420     264,469   

Fixed charges and preferred share dividends:

           

Interest expense

     89,649        95,658         260,803        489,710        700,460   

Preferred share dividends

     13,649        13,641         13,641        13,641        11,817   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total fixed charges and preferred share dividends

   $ 103,298      $ 109,299       $ 274,444      $ 503,351      $ 712,277   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

     0.0x  (1)      2.2x         0.0x  (1)       0.0x  (1)       0.0x  (1)  

Ratio of earnings to fixed charges and preferred share dividends

     0.0x  (2)      1.9x         0.0x  (2)       0.0x  (2)       0.0x  (2)  

 

(1) The dollar amount of the deficiency for the years ended December 31, 2011, 2009, 2008 and 2007 is $38.5 million, $440.1 million, $617.1 million, and $436.0 million, respectively.
(2) The dollar amount of the deficiency for the years ended December 31, 2011, 2009, 2008 and 2007 is $52.1 million, $453.8 million, $630.8 million, and $447.8 million, respectively.