Exhibit 12.01
Computation of Ratio of Earnings to Fixed Charges
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| Three Months |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| March 31, |
|
| Year Ended December 31, |
| ||||||||||||||||||
|
| 2016 |
|
| 2015 |
|
| 2014 |
|
| 2013 |
|
| 2012 |
|
| 2011 |
| ||||||
Pre-tax (loss) income from continuing operations adjusted to exclude income or loss from equity investees |
| $ | (32,183 | ) |
| $ | (32,403 | ) |
| $ | 55,189 |
|
| $ | 14,253 |
|
| $ | 30,788 |
|
| $ | 16,753 |
|
Distributed income of equity investees |
|
| 19 |
|
|
| 1,628 |
|
|
| 413 |
|
|
| 90 |
|
|
| 384 |
|
|
| 266 |
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense and amortization of debt discount and premium on all indebtedness |
|
| 6,693 |
|
|
| 18,889 |
|
|
| 11,391 |
|
|
| 8,529 |
|
|
| 4,965 |
|
|
| 2,508 |
|
Rentals |
|
| 22 |
|
|
| 92 |
|
|
| 83 |
|
|
| 81 |
|
|
| 88 |
|
|
| 58 |
|
Total fixed charges |
| $ | 6,715 |
|
| $ | 18,981 |
|
| $ | 11,474 |
|
| $ | 8,610 |
|
| $ | 5,053 |
|
| $ | 2,566 |
|
Pre-tax (loss) income from continuing operations adjusted to exclude income or loss from equity investees plus fixed charges and distributed income of equity investees |
| $ | (25,449 | ) |
| $ | (11,794 | ) |
| $ | 67,076 |
|
| $ | 22,953 |
|
| $ | 36,225 |
|
| $ | 19,585 |
|
Ratio of earnings to fixed charges |
| (A) |
|
| (A) |
|
|
| 5.8 |
|
|
| 2.7 |
|
|
| 7.2 |
|
|
| 7.6 |
|
(A) | Due to the Company’s loss for the three months ended March 31, 2016 and the year ended December 31, 2015, the ratio coverage in those periods was less than 1:1. The Company would have had to generate additional earnings of $32,164 and $30,775 for the three months ended March 31, 2016 and the year ended December 31, 2015, respectively, to achieve coverage of 1:1 in those periods. |