EX-12.1 4 c83697_ex12-1.htm

Exhibit 12.1

 

INFORMATION REGARDING COMPUTATION OF

RATIOS OF EARNINGS TO FIXED CHARGES AND

EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

 

Ratio of Earnings to Fixed Charges

 

(Dollars in thousands)  Nine Months Ended
September 30
2015
  2014    2013   2012   2011   2010 
Earnings:                                
Income/(loss) before income taxes (a)    $57,107   $301,144   $3,660   $(98,944)  $154,890   $59,527 
Add: Fixed Charges, net     65,566    88,101    100,444    116,802    138,737    158,841 
Add: Distributed income of equity investees     -    -    -    -    -    - 
Income/(loss) before income taxes and fixed charges, net    $122,674   $389,245   $104,104   $17,858   $293,627   $218,368 
                                 
Fixed Charges:                                
Total interest expense    $61,717   $81,531   $94,679   $110,286   $131,605   $149,448 
Interest factor in rents     3,849    6,570    5,765    6,516    7,132    9,393 
Total fixed charges    $65,566   $88,101   $100,444   $116,802   $138,737   $158,841 
                                 
Ratio of earnings to fixed charges     1.9    4.4    1.0    *    2.1    1.4 
                                 
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends
Earnings:                                
Income/(loss) before income taxes (a)    $57,107   $301,144   $3,660   $(98,944)  $154,890   $59,527 
Add: Fixed Charges, net     65,566    88,101    100,444    116,802    138,737    158,841 
Add: Distributed income of equity investees     -    -    -    -    -    - 
Income/(loss) before income taxes and fixed charges, net    $122,674   $389,245   $104,104   $17,858   $293,627   $218,368 
                                 
Fixed Charges:                                
Total interest expense    $61,717   $81,531   $94,679   $110,286   $131,605   $149,448 
Interest factor in rents     3,849    6,570    5,765    6,516    7,132    9,393 
Preferred stock dividends (b)     14,310    19,212    19,108    19,108    19,056    198,954 
Total fixed charges and preferred stock dividends    $79,876   $107,313   $119,552   $135,910   $157,793   $357,795 
                                 
Ratio of earnings to fixed charges and preferred stock dividends     1.5    3.6    *    *    1.9    * 

 

Certain previously reported amounts have been revised to reflect the retroactive effect of the adoption of ASU 2014-01, “Equity Method and Joint Venture: Accounting for Investments in Qualified Affordable Housing Projects.” For further discussion of these revisions, see our Current Report on Form 8-K filed October 19, 2015, incorporated herein by reference. See “Where You Can Find More Information” above for information on how to obtain a copy.

 

* Earnings for the reporting period were inadequate to cover total fixed charges and/or total fixed charges and preferred stock dividends. The coverage deficiency for total fixed charges for the year ended December 31, 2012 was $98.9 million. The coverage deficiencies for the combined fixed charges and preferred stock dividends for the years ended December 31, 2013, 2012, and 2010 were $15.4 million, $118.1 million, and $139.4 million, respectively.

 

(a) Pre-tax earnings from continuing operations excluding income attributable to noncontrolling interests and income/loss from equity investees.
   
(b) The preferred dividend amounts represent pre-tax earnings required to cover total dividends on preferred stock. 2010 amounts include pre-tax earnings required to cover dividends on Fixed Rate Cumulative Perpetual Preferred Stock, Series CPP.