EX-12.1 4 dex121.htm RATIO OF EARNINGS Ratio of Earnings

 

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 from continuing operations 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, 2009 (dollars in thousands):

 

     For the Years Ended December 31  
     2009     2008     2007     2006      2005  

Net income (loss) from continuing operations

   $ (440,141   $ (617,130   $ (435,991   $ 74,704       $ 75,074   

Add back fixed charges:

           

Interest expense

     260,080        489,989        700,460        63,410         13,011   
                                         

Earnings before fixed charges and preferred share dividends

     (180,061     (127,141     264,469        138,114         88,085   

Fixed charges and preferred share dividends:

           

Interest expense

     260,080        489,989        700,460        63,410         13,011   

Preferred share dividends

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

Total fixed charges and preferred share dividends

   $ 273,722      $ 503,630      $ 712,277      $ 73,489       $ 23,087   
                                         

Ratio of earnings to fixed charges

     —     (1)      —     (1)      —     (1)      2.2x         6.8x   

Ratio of earnings to fixed charges and preferred share dividends

     —     (2)      —     (2)      —     (2)      1.9x         3.8x   

 

(1) The dollar amount of the deficiency for the years ended December 31, 2009, 2008 and 2007 is $440.1 million, $617.1 million and $436.0 million, respectively.
(2) The dollar amount of the deficiency for the years ended December 31, 2009, 2008 and 2007 is $453.8 million, $630.8 million and $447.8 million, respectively.