EX-12.1 11 d702723dex121.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 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 our ratio of earnings to fixed charges and preferred share dividends for the three-month period ended March 31, 2014 and for the five years ended December 31, 2013 (dollars in thousands):

 

    

For the Three Month

Period Ended

    For the Years Ended December 31  
     March 31, 2014     2013     2012     2011     2010      2009  

Net income (loss) from continuing operations

   $ (7,423   $ (285,364   $ (168,341   $ (38,457   $ 110,590       $ (440,141

Add back fixed charges:

             

Interest expense

     18,788        70,892        75,317        89,649        96,690         261,824   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Earnings before fixed charges and preferred share dividends

     11,365        (214,472     (93,024     51,192        207,280         (178,317

Fixed charges and preferred share dividends:

             

Interest expense

     18,788        70,892        75,317        89,649        96,690         261,824   

Preferred share dividends

     5,806        22,616        14,660        13,649        13,641         13,641   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total fixed charges and preferred share dividends

   $ 24,594      $ 93,508      $ 89,977      $ 103,298      $ 110,331       $ 275,465   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ratio of earnings to fixed charges

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

Ratio of earnings to fixed charges and preferred share dividends

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

 

(1) The dollar amount of the deficiency for the three-month period ended March 31, 2014 is $7.4 million and the dollar amount of the deficiency for the years ended December 31, 2013,2012, 2011 and 2009 is $285.4 million, $168.3 million, $38.5 million, and $440.1 million, respectively.
(2) The dollar amount of the deficiency for the three-month period ended March 31, 2014 is $13.2 million and the dollar amount of the deficiency for the years ended December 31, 2013,2012, 2011 and 2009 is $308.0 million, $183.0 million, $52.1 million, and $453.8 million, respectively.