EX-12.1 4 d561416dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

RATIO OF EARNINGS TO FIXED CHARGES

 

     Fiscal Year Ended  

(Dollars In thousands)

   For The Six
Months Ended
April 30, 2013
    October 31,
2012
    October 31,
2011
    October 31,
2010
    October 31,
2009
    October 31,
2008
 

Net (loss) income

   $ (9,990   $ (66,197   $ (286,087   $ 2,588      $ (716,712   $ (1,124,590

Add:

            

Federal and state (benefit) income tax provision

     (12,077     (35,051     (5,501     (297,870     44,693        (43,458

Interest expensed

     68,186        152,433        171,845        182,359        200,469        176,336   

Interest expensed mortgage and financing subsidiaries

     1,466        2,514        1,889        1,848        1,728        3,601   

Distributions of earnings of unconsolidated joint ventures, net of (loss) income from unconsolidated joint ventures

     (2,378     (3,611     10,541        1,295        50,134        44,061   

Amortization of deferred financing costs

     2,766        3,713        3,978        3,310        14,300        7,847   

Amortization of bond discounts

     880        3,149        2,069        1,741        1,179        821   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total income (loss) earnings

   $ 48,853      $ 56,950      $ (101,266   $ (104,729   $ (404,209   $ (935,382
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges:

            

Interest incurred

   $ 64,618      $ 147,048      $ 156,998      $ 154,307      $ 194,702      $ 190,801   

Interest incurred mortgage and financing subsidiaries

     1,466        2,434        1,959        1,848        1,728        3,601   

Amortization of deferred financing costs

     2,766        3,713        3,978        3,310        14,300        7,847   

Amortization of bond discounts

     880        3,149        2,069        1,741        1,179        821   

Interest included in rent expense (a)

     2,802        5,663        6,612        7,914        12,206        15,036   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

   $ 72,532      $ 162,007      $ 171,616      $ 169,120      $ 224,115      $ 218,106   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

     (b     (b     (b     (b     (b     (b

RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

 

     Fiscal Year Ended  

(Dollars In thousands)

   For The Six
Months Ended
April 30, 2013
    October 31,
2012
    October 31,
2011
    October 31,
2010
    October 31,
2009
    October 31,
2008
 

Total income (loss) earnings – above

   $ 48,853      $ 56,950      $ (101,266   $ (104,729   $ (404,209   $ (935,382
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges – above

   $ 72,532      $ 162,007      $ 171,616      $ 169,120      $ 224,115      $ 218,106   

Preferred stock dividends (adjusted to pretax dollars)

            

Combined fixed charges and preferred stock dividends

   $ 72,532      $ 162,007      $ 171,616      $ 169,120      $ 224,115      $ 218,106   

Ratio of earnings to combined fixed charges and preferred stock dividends

     (c     (c     (c     (c     (c     (c

 

(a) Management has determined the interest component of rent expense to be 33%.
(b) Earnings for the six months ended April 30, 2013 and the years ended October 31, 2012, 2011, 2010, 2009 and 2008 were insufficient to cover fixed charges for such period by $23.7 million, $105.1 million, $272.9 million, $273.8 million, $628.3 million and $1,153.5 million, respectively.
(c) Earnings for the six months ended April 30, 2013 and the years ended October 31, 2012, 2011, 2010, 2009 and 2008 were insufficient to cover fixed charges and preferred stock dividends for such period by $23.7 million, $105.1 million, $272.9 million, $273.8 million, $628.3 million and $1,153.5 million, respectively. Due to restrictions in our indentures on our senior and senior secured notes, we are currently prohibited from paying dividends on our preferred stock and did not make any dividend payments the first half of fiscal 2013 or in fiscal 2012, 2011, 2010, 2009 and 2008.