EX-12.1 3 d91714dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES

AND PREFERRED DIVIDENDS

 

     (dollars in thousands)  
     Successor     Predecessor  
     Three
Months
Ended
March 31,
2015
    Year Ended
December 31,
2014
    Year Ended
December 31,
2013
    Period From
March 20,
2012
Through
December 31,
2012
    Period From
January 1,
2012
Through
March 19,
2012
    Year Ended
December 31,
2011
 

Net income (loss)

   $ 5,501      $ 3,070      $ 338      $ (12,533   $ (3,433   $ (10,873

Preferred deemed dividends

     —          (9,455     —          —          —          —     

Series B preferred stock dividends

     (4,248     —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to common shareholders

$ 1,253    $ (6,385 $ 338    $ (12,533 $ (3,433 $ (10,873
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest on runoff notes

$ 954    $ 8,993    $ 14,897    $ 13,511    $ —      $ —     

Interest charges due to debt facility termination

  —        13,232      —        —        —        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

  954      22,225      14,897      13,511      —        —     

Preferred dividends

  4,248      9,455      —        —        —        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges and preferred dividends

$ 5,202    $ 31,680    $ 14,897    $ 13,511    $ —      $ —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of net income (loss) to combined fixed charges and preferred dividends

  105.7   9.7   2.3   -92.8   N/A      N/A   

Ratio of net income (loss) attributable to common shareholders to combined fixed charges and preferred dividends

  24.1   -20.2   2.3   -92.8   N/A      N/A