Exhibit 12.1
Computation of Ratio of Earnings to Fixed Charges and Preferred Share Dividends
| Successor | Predecessor | |||||||||||||||||||||||
| 2014 | 2013 | Period from January 1, through May 13, 2013 | 2012 | 2011 | 2010 | |||||||||||||||||||
Pretax income (loss) from continuing operations | $ | 30,505 | $ | 2,152 | ($50,461 | ) | $ | 49,975 | $ | 44,974 | $ | 38,248 | ||||||||||||
Fixed charges | 43,078 | 24,531 | 1,439 | 2,806 | 3,236 | 3,313 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Adjusted earnings | $ | 73,583 | $ | 26,683 | ($49,022 | ) | $ | 52,781 | $ | 48,210 | $ | 41,561 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed Charges and Preferred Dividends: | ||||||||||||||||||||||||
Interest expense (including amortization of deferred financing fees) | 43,078 | 24,531 | 1,439 | 2,806 | 3,236 | 3,313 | ||||||||||||||||||
Preferred share dividends | 12,797 | 9,369 | 0 | 0 | 0 | 0 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total fixed charges and preferred dividends | $ | 55,875 | $ | 33,900 | $ | 1,439 | $ | 2,806 | $ | 3,236 | $ | 3,313 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ratio of earnings to fixed charges and preferred dividends | 1.3 | 0.8 | (a) | (34.1 | )(b) | 18.8 | 14.9 | 12.5 | ||||||||||||||||
| (a) | For the 2013 Successor period, the deficiency was $6.5 million. |
| (b) | For the 2013 Predecessor period, the deficiency was $50.5 million. |