EX-12.1 4 d29718_ex12-1.htm EXHIBIT 12.1 Forms Assistant 2007 Blank Document

Exhibit 12.1


RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED DIVIDENDS


The following table sets forth the ratio of earnings to combined fixed charges and preferred dividends for the periods indicated below (in thousands).


 

For the
Period from
January 1, 2012
to June 15, 2012

 

Year Ended December 31,

 

 

2011

 

2010

 

2009

 

2008

 

2007

(Loss) Income from Continuing Operations Before Income Taxes

$     (4,949

)

 

$

(4,085

)

 

$

(8,864

)

 

$

(30,091

)

 

$

38,698

 

 

$

61,621

 

Fixed Charges

28,513

 

 

61,151

 

 

49,777

 

 

54,670

 

 

53,698

 

 

54,514

 

Amortization of Capitalized Interest

33

 

 

111

 

 

175

 

 

175

 

 

166

 

 

159

 

Capitalized Interest

(543

)

 

(1,527

)

 

(112

)

 

(19

)

 

(259

)

 

(50

)

Earnings

$    23,054

 

 

$

55,650

 

 

$

40,976

 

 

$

24,735

 

 

$

92,303

 

 

$

116,244

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

26,275

 

 

$

55,507

 

 

$

45,524

 

 

$

51,609

 

 

$

50,404

 

 

$

51,445

 

Portion of Rent Related to Interest

1,695

 

 

4,117

 

 

4,141

 

 

3,042

 

 

3,035

 

 

3,019

 

Capitalized Interest

543

 

 

1,527

 

 

112

 

 

19

 

 

259

 

 

50

 

Fixed Charges

28,513

 

 

61,151

 

 

49,777

 

 

54,670

 

 

53,698

 

 

54,514

 

Preferred Stock Dividends

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Combined Fixed Charges and Preferred Stock Dividends

$    28,513

 

 

$

61,151

 

 

$

49,777

 

 

$

54,670

 

 

$

53,698

 

 

$

54,514

 

Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends

 

 

 

 

 

 

 

 

 

1.7

 

 

2.1

 

Deficiency of Earnings to Fixed Charges and Preferred Stock Dividends

$     (5,459

)

 

$

(5,501

)

 

$

(8,801

)

 

$

(29,935

)