EX-12.1 10 d1429201_ex12-1.htm d1429201_ex12-1.htm

Exhibit 12.1
 
 
 
 
Ratio of Earning to Fixed Charges
(Dollars in thousands)
 
   
Six-month Period Ended
June 30,
   
Year Ended December 31,
 
   
2013
   
2012
   
2012
   
2011
   
2010
   
2009
   
2008
 
   
(unaudited)
   
(unaudited)
                               
Consolidated income (loss) before income tax and non controling interest
    10,208       (21,912 )     (65,733 )     (19,972 )     1,958       (32,442 )     61,026  
Income (loss) from discontinued operations
    -               -       -       (515 )     (2,131 )     (16,448 )
Investment in affiliates
    319       666       1,175       1,073       341       28       442  
Interest expense continuing operations
    14,855       16,626       36,070       33,103       24,585       23,222       24,393  
Amortization of capitalized interest
                                                       
Amortization of debt issue costs
    1,375       1,491       2,304       2,323       1,340       1,026       735  
Interest expense discontinued operations
    -               -       -       5       10       212  
Earnings
    26,757       (3,129 )     (26,184 )     16,527       27,714       (10,287 )     70,360  
                                                         
Interest expenses continuing operations
    14,855       16,626       36,070       33,103       24,585       23,222       24,393  
Interest expenses discontinued operations
    -               -       -       5       10       212  
Amortization of debt issue
    1,375       1,491       2,304       2,323       1,340       1,026       735  
Capitalized interest
    -               -       -       1,010       2,354       3,230  
Fixed charges
    7,939       18,117       38,374       35,426       26,940       26,612       28,570  
                                                         
Ratio of earnings to fixed charges
    3.4       - (1)      - (1)      - (1)      1.0       - (1)      2.5  
                                                         
Dollar amount of deficiency in earnings to fixed charges
            21,246 (1)      64,558 (1)      18,899 (1)              36,899 (1)         
 
 
(1) In this fiscal year the earnings were inadequate to cover fixed charges.