Exhibit 12.1
Ratio/Deficiency of Earnings to Fixed Charges
Year Ended 12/31/10 | Year Ended 12/31/11 | Year Ended 12/31/12 | Year Ended 12/31/13 | Year Ended 12/31/14 | ||||||||||||||||
Earnings: | ||||||||||||||||||||
Loss from continuing ops before taxes | (193,416 | ) | (124,779 | ) | (177,092 | ) | (57,219 | ) | (15,659 | ) | ||||||||||
Plus: Fixed charges, less preferred dividends | 244,596 | 261,508 | 315,081 | 368,006 | 390,098 | |||||||||||||||
Plus: Current period amortization of interest capitalized in prior periods | 543 | 549 | 583 | 553 | 521 | |||||||||||||||
Less: Capitalized interest | (391 | ) | (225 | ) | (318 | ) | (108 | ) | (304 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total Earnings | 51,332 | 137,053 | 138,253 | 311,233 | 374,656 | |||||||||||||||
Fixed Charges: | ||||||||||||||||||||
Interest Expense—cash | 149,921 | 160,896 | 196,241 | 249,051 | 292,600 | |||||||||||||||
Capitalized interest | 391 | 225 | 318 | 108 | 304 | |||||||||||||||
Interest Expense—non cash | 60,070 | 63,629 | 70,110 | 49,085 | 27,112 | |||||||||||||||
Amortization of Debt Issue Costs | 9,099 | 9,188 | 12,870 | 15,560 | 17,572 | |||||||||||||||
Interest Component of Operating Leases | 25,115 | 27,570 | 35,542 | 54,202 | 52,510 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total Fixed Charges | 244,596 | 261,508 | 315,081 | 368,006 | 390,098 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total Deficiency | $ | 193,264 | $ | 124,455 | $ | 176,828 | $ | 56,774 | $ | 15,442 | ||||||||||
|
|
|
|
|
|
|
|
|
|