EX-12.1 3 d398315dex121.htm EX-12.1 EX-12.1

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; fixed charges represent interest expense and preferred share dividends represent income or loss allocated to preferred shares from our consolidated statements of operations.

The following table presents our ratio of earnings to fixed charges and preferred share dividends for the nine-month period ended September 30, 2012 and for the five years ended December 31, 2011 (dollars in thousands):

 

     For the Nine
Months Ended
September 30

2012
    For the Years Ended December 31  
       2011     2010      2009     2008     2007  

Net income (loss) from continuing operations

   $ (122,205   $ (38,457   $ 110,590       $ (440,141   $ (617,130   $ (435,991

Add back fixed charges:

             

Interest expense

     56,953        89,649        96,690         261,824        486,932        699,892   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Earnings before fixed charges and preferred share dividends

     (65,252     51,192        207,280         (178,317     (130,198     263,901   

Fixed charges and preferred share dividends:

             

Interest expense

     56,953        89,649        96,690         261,824        486,932        699,892   

Preferred share dividends

     10,305        13,649        13,641         13,641        13,641        11,817   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total fixed charges and preferred share dividends

   $ 67,258      $ 103,298      $ 110,331       $ 275,465      $ 500,573      $ 711,709   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

     —    (1)      —    (1)      2.1x         —    (1)      —    (1)      —    (1) 

Ratio of earnings to fixed charges and preferred share dividends

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

 

(1) The dollar amount of the deficiency for the nine-month period ended September 30, 2012 is $122.2 million and the dollar amount of the deficiency for the years ended December 31, 2011, 2009, 2008 and 2007 is $38.5 million, $440.1 million, $617.1 million, and $436.0 million, respectively.
(2) The dollar amount of the deficiency for the nine-month period ended September 30, 2012 is $132.5 million and the dollar amount of the deficiency for the years ended December 31, 2011, 2009, 2008 and 2007 is $52.1 million, $453.8 million, $630.8 million, and $447.8 million, respectively.

 

55