EX-12.1 3 a2190883zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.1


Computation of Ratios of Earnings to Fixed Charges
(amounts in thousands)

 
  Year ended
December 31, 2008
  Year ended
December 31, 2007(1)
  Year ended
December 31, 2006(1)
  Year ended December 31, 2005(1)   Period from
August 12, 2004
(Inception)
through
December 31,
2004(1)
 

(Loss) earnings:

                               

(Loss) income before equity in income of unconsolidated affiliate and income tax expense

  $ (1,077,601 ) $ 205,000   $ 120,868   $ 69,777   $ (8,024 )

Add: Fixed charges from below

    564,614     617,504     430,384     107,792     21  
                       

Total (loss) earnings before equity in income of unconsolidated affiliate, income tax expense and fixed charges

  $ (512,987 ) $ 822,504   $ 551,252   $ 177,569   $ (8,003 )

Fixed charges:

                               

Interest expense(2)

  $ 564,614   $ 617,504   $ 430,384   $ 107,792   $ 21  
                       

Total fixed charges

  $ 564,614   $ 617,504   $ 430,384   $ 107,792   $ 21  

Ratio of earnings to fixed charges

   

(3)

   

1.3x

   

1.3x

   

1.6x

   

(4)

 

(1)
Certain prior period information has been reclassified to conform to the current year's presentation.

(2)
Includes amortization of capitalized expenses relating to indebtedness.

(3)
Losses exceeded fixed charges by approximately $513.0 million for the year ended December 31, 2008.

(4)
Losses exceeded fixed charges by approximately $8.0 million for the period from August 12, 2004 (the date of inception) through December 31, 2004.



QuickLinks

Computation of Ratios of Earnings to Fixed Charges (amounts in thousands)