Exhibit 12.1
Statement re Computation of Ratios
IFRS (in millions of USD) | Six months ended | Year ended | ||||||||||||||||||||||||||
June 30, 2014 | June 30, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Dec. 31, 2010 | Dec 31, 2009 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Fixed Charges(1) | 110.9 | 94.1 | 193.3 | 159.0 | 177.2 | 143.3 | 149.9 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Pre-tax income from continuing operations before income (loss) from equity investees | –305.8 | 175.3 | –608.9 | 154.2 | 33.5 | –41.5 | –385.6 | |||||||||||||||||||||
Excluding variance on derivative | ||||||||||||||||||||||||||||
Fixed Charges | 110.9 | 94.1 | 193.3 | 159.0 | 177.2 | 143.3 | 149.9 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Earnings | –194.9 | 269.4 | –415.6 | 313.2 | 210.7 | 101.8 | –235.7 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Ratio of Earnings to Fixed Charges | –1.8 | 2.9 | –2.2 | 2.0 | 1.2 | 0.7 | –1.6 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note:
(1) | “Fixed Charges” corresponds to the line item “Expenses related to financial debt” in our consolidated statement of operations. |