EX-12.1 22 d1402755_ex12-1.htm d1402755_ex12-1.htm
Exhibit 12.1
 
STATEMENT  OF RATIO OF EARNINGS TO FIXED CHARGES
(Dollars in Thousands)


 

 
 
     
 
 
 
       
 
Three
 Months
 Ended
 March 31,
 
Three
Months
 Ended
 March 31,
   
Year Ended December 31,
 
2013
 
2012
 
2012
 
2011
 
2010
 
2009
 
2008
 
 (unaudited)
 
 (unaudited)
                   
Consolidated income (loss) before income tax and non controling interest
                    (3,933)
 
            (12,399)
 
   (65,733)
 
   (19,972)
 
      1,958
 
   (32,442)
 
    61,026
Income (loss) from discontinued operations
                          -
 
                   -
 
           -
 
           -
 
       (515)
 
     (2,131)
 
   (16,448)
Investment in affiliates
                       195
 
                 313
 
      1,175
 
      1,073
 
        341
 
          28
 
         442
Interest expense continuing operations
                     7,336
 
              8,418
 
    33,576
 
    33,103
 
    24,585
 
    23,222
 
    24,393
Amortization of capitalized interest
                         
Amortization of debt issue costs
                       603
 
                 919
 
      2,217
 
      2,323
 
      1,340
 
      1,026
 
         735
Interest expense discontinued operations
                          -
 
                   -
 
           -
 
           -
 
            5
 
          10
 
         212
Earnings
                     4,201
 
             (2,749)
 
   (28,765)
 
    16,527
 
    27,714
 
   (10,287)
 
    70,360
                           
Interest expenses continuing operations
                     7,336
 
              8,418
 
    33,576
 
    33,103
 
    24,585
 
    23,222
 
    24,393
Interest expenses discontinued operations
                          -
 
                   -
 
           -
 
           -
 
            5
 
          10
 
         212
Amortization of debt issue
                       603
 
                 919
 
      2,217
 
      2,323
 
      1,340
 
      1,026
 
         735
Capitalized interest
                          -
 
                   -
 
           -
 
           -
 
      1,010
 
      2,354
 
      3,230
Fixed charges
                     7,939
 
              9,337
 
    35,793
 
    35,426
 
    26,940
 
    26,612
 
    28,570
Ratio of earnings to fixed charges
                          -
(1)
                   -
(1)
           -
(1)
           -
(1)
         1.0
 
           -
(1)
          2.5
                           
Dollar amount of deficiency in earnings to fixed charges
                     3,738
(1)
             12,086
(1)
    64,558
(1)
    18,899
(1)
 
 
    36,899
(1)
 
 
 
(1) In this fiscal year the earnings were inadequate to cover fixed charges.