EX-12.1 3 d607087dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES

AND PREFERRED DIVIDENDS

 

    (dollars in thousands)  
    Three months
ended
March 31,
2018
    Year ended
December 31,
2017
    Year ended
December 31,
2016
    Year ended
December 31,
2015
    Year ended
December 31,
2014
 

Net (loss) income

  $ (5,583   $ 25,882     $ 201,700     $ (61,833   $ 3,070  

Preferred deemed dividends

    —         —         —         —         (9,455

Series B preferred stock dividends

    (200     (18,050     (18,000     (17,748     —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income attributable to common and participating stockholders

  $ (5,783   $ 7,832     $ 183,700     $ (79,581   $ (6,385
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest on runoff notes

  $ —       $ 1,788     $ 2,616     $ 3,702     $ 8,993  

Interest charges due to debt facility termination

    —         —         —         —         13,232  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

    —         1,788       2,616       3,702       22,225  

Preferred dividends

    200       18,050       18,000       17,748       9,455  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges and preferred dividends

  $ 200     $ 19,838     $ 20,616     $ 21,450     $ 31,680  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of net (loss) income to combined fixed charges and preferred dividends

    (2,792 %)      130     978     (288 %)      10

Ratio of net (loss) income attributable to common and participating stockholders to combined fixed charges and preferred dividends

    (2,892 %)      39     891     (371 %)      (20 %)