QuickLinks -- Click here to rapidly navigate through this document
Computation of Ratio of Earnings to Combined Fixed Charges and Preference Dividends
(In thousands, except ratios)
| Six Months Ended June 30, | Years Ended December 31, | ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2014 | 2013 | 2013 | 2012 | 2011 | 2010 | 2009 | |||||||||||||||
Earnings: | ||||||||||||||||||||||
Income (loss) before income taxes | $ | (140,441 | ) | $ | 68,968 | $ | (1,380,378 | ) | $ | (67,066 | ) | $ | 5,399 | $ | 3,412 | $ | (74,730 | ) | ||||
Adjustments: | ||||||||||||||||||||||
Equity investment (income) loss | (243 | ) | (44 | ) | (97 | ) | (373 | ) | — | — | — | |||||||||||
Interest capitalized | (89,059 | ) | (106,351 | ) | (203,993 | ) | (53,492 | ) | — | — | — | |||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes, as adjusted | $ | (229,743 | ) | $ | (37,427 | ) | $ | (1,584,468 | ) | $ | (120,931 | ) | $ | 5,399 | $ | 3,412 | $ | (74,730 | ) | |||
Fixed charges | 159,544 | 120,060 | 262,046 | 86,589 | 17,808 | 23,087 | 19,021 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Total earnings | $ | (70,199 | ) | $ | 82,633 | $ | (1,322,422 | ) | $ | (34,342 | ) | $ | 23,207 | $ | 26,499 | $ | (55,709 | ) | ||||
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Fixed charges: | ||||||||||||||||||||||
Interest expense and amortization of finance costs | $ | 158,237 | $ | 118,600 | $ | 259,159 | $ | 85,372 | $ | 17,373 | $ | 22,655 | $ | 18,590 | ||||||||
Rental expense representative of interest factor | 1,307 | 1,460 | 2,887 | 1,217 | 435 | 432 | 431 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Total fixed charges | $ | 159,544 | $ | 120,060 | $ | 262,046 | $ | 86,589 | $ | 17,808 | $ | 23,087 | $ | 19,021 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges | — | (1) | — | (3) | — | (5) | — | (6) | 1.3 | 1.1 | — | (8) | ||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total fixed charges | $ | 159,544 | $ | 120,060 | $ | 262,046 | $ | 86,589 | $ | 17,808 | $ | 23,087 | $ | 19,021 | ||||||||
Pre-tax preferred dividend requirements | 10,815 | 1,160 | 12,132 | 110,075 | — | — | — | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
Total fixed charges plus preference dividends | $ | 170,359 | $ | 121,220 | $ | 274,178 | $ | 196,664 | $ | 17,808 | $ | 23,087 | $ | 19,021 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Ratio of earnings to combined fixed charges and preference dividends | — | (2) | — | (4) | — | (5) | — | (7) | 1.3 | 1.1 | — | (8) | ||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
- (1)
- Due to the Company's"Loss before income taxes, as adjusted" for the six months ended June 30, 2014, the ratio coverage was less than 1:1. The Company must generate additional earnings of $229.7 million to achieve a coverage ratio of 1:1.
- (2)
- Due to the Company's"Loss before income taxes, as adjusted" for the six months ended June 30, 2014, the ratio coverage was less than 1:1. The Company must generate additional earnings of $240.6 million to achieve a coverage ratio of 1:1.
- (3)
- Due to the Company's"Loss before income taxes, as adjusted" for the six months ended June 30, 2013, the ratio coverage was less than 1:1. The Company must generate additional earnings of $37.4 million to achieve a coverage ratio of 1:1.
- (4)
- Due to the Company's"Loss before income taxes, as adjusted" for the six months ended June 30, 2013, the ratio coverage was less than 1:1. The Company must generate additional earnings of $38.6 million to achieve a coverage ratio of 1:1.
- (5)
- Due to the Company's"Loss before income taxes, as adjusted" in 2013, the ratio coverage was less than 1:1. The Company must generate additional earnings of $1.6 billion to achieve a coverage ratio of 1:1.
- (6)
- Due to the Company's"Loss before income taxes, as adjusted" in 2012, the ratio coverage was less than 1:1. The Company must generate additional earnings of $120.9 million to achieve a coverage ratio of 1:1.
- (7)
- Due to the Company's"Loss before income taxes, as adjusted" in 2012, the ratio coverage was less than 1:1. The Company must generate additional earnings of $231.0 million to achieve a coverage ratio of 1:1.
- (8)
- Due to the Company's"Loss before income taxes, as adjusted" in 2009, the ratio coverage was less than 1:1. The Company must generate additional earnings of $74.7 million to achieve a coverage ratio of 1:1.
Computation of Ratio of Earnings to Combined Fixed Charges and Preference Dividends (In thousands, except ratios)