EX-12.1 3 dex121.htm STATEMENT RE: COMPUTATION OF RATIOS FOR DECEMBER 31, 2008 Statement Re: Computation of Ratios for December 31, 2008

Exhibit 12.1

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED SHARE DIVIDENDS

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 (loss) from continuing operations before noncontrolling interests from our consolidated statements of operations, as adjusted for fixed charges; and fixed charges represent interest expense and preferred share dividends from our consolidated statements of operations.

The following table presents our ratio of earnings to fixed charges and preferred share dividends for the five years ended December 31, 2008 (dollars in thousands):

 

     For the Years Ended December 31
     2008     2007     2006    2005    2004

Net income (loss) from continuing operations as adjusted for noncontrolling interests

   $ (617,070   $ (435,991   $ 74,704    $ 75,074    $ 63,098

Add back fixed charges:

            

Interest expense

     489,989        700,460        63,410      13,011      5,435
                                    

Earnings before fixed charges and preferred share dividends

     (127,081     264,469        138,114      88,085      68,533

Fixed charges and preferred share dividends:

            

Interest expense

     489,989        700,460        63,410      13,011      5,435

Preferred share dividends

     13,641        11,817        10,079      10,076      5,279
                                    

Total fixed charges and preferred share dividends

   $ 503,630      $ 712,277      $ 73,489    $ 23,087    $ 10,714
                                    

Ratio of earnings to fixed charges and preferred share dividends

     —   (1)      —   (1)      1.9x      3.8x      6.4x
                                    

 

(1) The dollar amount of the deficiency for the years ended December 31, 2008 and 2007 is $630.7 million and $447.8 million, respectively.