EX-12.1 2 clns12312016ex121.htm RATIO OF EARNINGS TO FIXED CHARGES Exhibit


Exhibit 12.1

Ratio of Earnings to Fixed Charges
Ratio of Earning to Combined Fixed Charges
(dollars in thousands)

 
Years Ended December 31,
 
 
2016
 
2015
 
2014
 
2013
 
2012
 
Earnings
 
 
 
 
 
 
 
 
 
 
Income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense)
$
63,798

 
$
140,991

 
$
21,761

 
$
(1,995
)
 
$
(17,322
)
 
Add (subtract):
 
 
 
 
 
 
 
 
 
 
Distributions from unconsolidated ventures
17,022

 
10,793

 

 

 

 
Interest expense
25,914

 
778

 

 

 

 
Total earnings
$
106,734

 
$
152,562

 
$
21,761

 
$
(1,995
)
 
$
(17,322
)
 
Fixed Charges
 
 
 
 
 
 
 
 
 
 
Interest expense
25,914

 
778

 

 

 

 
Total Fixed Charges
25,914

 
778

 

 

 

 
Total Combined Fixed Charges and Preferred Stock Dividends
$
25,914

 
$
778

 
$

 
$

 
$

 
Ratio of earnings to fixed charges(1)
4.12

 
196.10

 
NA

 
NA

 
NA

 
Ratio of earnings to combined fixed charges and preferred stock dividends(2)
NA

 
NA

 
NA

 
NA

 
NA

 
Deficiency related to ratio of earnings to fixed charges
NA

 
NA

 
NA

 
NA

 
NA

 
________________________________
(1)
Because there were no fixed charges prior to 2015 the ratio is not applicable.
(2)
Because there was no preferred stock outstanding for the periods presented, the ratio is not applicable.