EX-12.1 5 d303404dex121.htm EXHIBIT 12.1 Exhibit 12.1

Exhibit 12.1

Ratio/Deficiency of Earnings to Fixed Charges

 

     Year  Ended
12/31/07
    Year  Ended
12/31/08
    Year  Ended
12/31/09
    Year  Ended
12/31/10
    Year  Ended
12/31/11
 
          

Earnings:

          

Loss from continuing ops before taxes

     (90,606     (66,127     (140,627     (193,416     (124,779

Plus: Fixed charges, less preferred dividends

     120,569        137,661        215,644        244,600        261,529   

Plus: Current period amortization of interest capitalized in prior periods

     516        519        538        543        549   

Less: Capitalized interest

     (248     (223     (225     (391     (225
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Earnings

     30,231        71,830        75,330        51,336        137,074   

Fixed Charges:

          

Interest Expense - cash

     92,498        104,253        130,853        149,921        160,896   

Capitalized interest

     248        223        225        391        225   

Interest Expense - non cash

     —          412        49,897        60,070        63,629   

Amortization of Debt Issue Costs

     8,534        11,671        10,456        9,099        9,188   

Interest Component of Operating Leases

     19,290        21,102        24,213        25,119        27,591   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Charges

     120,569        137,661        215,644        244,600        261,529   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Deficiency

   $ 90,338      $ 65,831      $ 140,314      $ 193,264      $ 124,455