EX-12.1 16 tm2132444d4_ex12-1.htm EXHIBIT 12.1

 

Exhibit 12.1

 

Statement of Computation of Ratio of Earnings to Fixed Charges (in millions, except ratios)

 

   2015   2016   2017   2018   2019   2020 
Earnings (loss) before taxes, minority interests in consolidated subsidiaries, and income or loss from equity investees                              
Earnings (loss) before taxes   (2,163.0)   (615.7)   (312.0)   (176.7)   310.3    490.1 
Earnings (loss) before taxes from discontinued operations   (584.5)   18.8                 
Add: (Income)/Loss from minority interests in consolidated subsidiaries       0.4    9.6    13.1         
Add: (Income)/Loss from equity investees   17.5            (5.5)   16.3    1.0 
                               
Add: Fixed charges   97.3    88.9    87.1    86.8    74.0    54.0 
Amortization of capitalized interest*   3.1    2.8    2.7    2.6    3.9    2.7 
Gain (loss) from equity investees   (17.5)           5.5    (16.3)   (1.0)
Gain (loss) attributable to non-controlling interests       (0.4)   (9.6)   (13.1)        
Less: Capitalized interest   (6.4)   (6.5)   (11.3)   (8.3)        
Total earnings (loss) available for fixed charges   (2,653.5)   (511.7)   (233.5)   (95.6)   388.2    546.8 
                               
Fixed charges:                              
Interest expense   87.9    79.5    72.7    75.6    71.8    51.9 
Amortization of deferred financing costs   3.0    2.9    3.1    2.9    2.2    2.1 
Capitalized interest   6.4    6.5    11.3    8.3         
Total fixed charges   97.3    88.9    87.1    86.8    74.0    54.0 
                               
Ratio of earnings to fixed charges   (1)   (1)   (1)   (1)   5.2    10.1 

 

 

(1) Due to our losses for the years ended December 31, 2015, December 31, 2016, December 31, 2017 and December 31, 2018, the ratio was negative for these periods.