EX-12.1 2 d608044dex121.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 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; 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 nine-month period ended September 30, 2013 and for the five years ended December 31, 2012 (dollars in thousands):

 

    

For the Nine Month

Period Ended

    For the Years Ended December 31  
     September 30, 2013     2012     2011     2010      2009     2008  

Net income (loss) from continuing operations

   $ (156,814   $ (168,341   $ (38,457   $ 110,590       $ (440,141   $ (617,130

Add back fixed charges:

             

Interest expense

     52,692        75,317        89,649        96,690         261,824        486,932   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Earnings before fixed charges and preferred share dividends

     (104,122     (93,024     51,192        207,280         (178,317     (130,198

Fixed charges and preferred share dividends:

             

Interest expense

     52,692        75,317        89,649        96,690         261,824        486,932   

Preferred share dividends

     16,831        14,660        13,649        13,641         13,641        13,641   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total fixed charges and preferred share dividends

   $ 69,523      $ 89,977      $ 103,298      $ 110,331       $ 275,465      $ 500,573   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Ratio of earnings to fixed charges

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

Ratio of earnings to fixed charges and preferred share dividends

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

 

(1) The dollar amount of the deficiency for the nine-month period ended September 30, 2013 is $156.8 million and the dollar amount of the deficiency for the years ended December 31, 2012, 2011, 2009 and 2008 is $168.3 million, $38.5 million, $440.1 million, and $617.1 million, respectively.
(2) The dollar amount of the deficiency for the nine-month period ended September 30, 2013 is $173.6 million and the dollar amount of the deficiency for the years ended December 31, 2012, 2011, 2009 and 2008 is $183.0 million, $52.1 million, $453.8 million, and $630.8 million, respectively.