Exhibit 12.1
Computation of Ratios of Earnings to Fixed Charges
(In thousands, except ratios)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Successor | | | Predecessor | |
| | Three Months Ended March 31, 2014 | | | Year Ended December 31, 2013 | | | Year Ended December 31, 2012 | | | From inception (November 14, 2011) through December 31, 2011 | | | July 1, 2011 through December 21, 2011 | | | Year Ended June 30, 2011 | | | Year Ended June 30, 2010 | | | Year Ended June 30, 2009 | |
Earnings: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income loss from continuing operations before income taxes | | $ | (1,471 | ) | | $ | (1,719,332 | ) | | $ | (2,335,947 | ) | | $ | (114,036 | ) | | $ | (204,151 | ) | | $ | 322,667 | | | $ | 606,500 | | | $ | (860,352 | ) |
Fixed charges | | | 123,584 | | | | 342,892 | | | | 280,732 | | | | 9,336 | | | | 42,046 | | | | 78,946 | | | | 74,562 | | | | 55,526 | |
Less: Capitalized interest | | | (123,263 | ) | | | (341,719 | ) | | | (279,659 | ) | | | (7,718 | ) | | | (26,957 | ) | | | (55,098 | ) | | | (35,731 | ) | | | (28,445 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | (1,150 | ) | | | (1,718,159 | ) | | | (2,334,874 | ) | | | (112,418 | ) | | | (189,062 | ) | | | 346,515 | | | | 645,331 | | | | (833,271 | ) |
Fixed charges: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | 123,263 | | | | 341,719 | | | | 279,659 | | | | 9,336 | | | | 41,485 | | | | 78,610 | | | | 74,291 | | | | 55,348 | |
Interest component of rental expense | | | 321 | | | | 1,173 | | | | 1,073 | | | | — | | | | 561 | | | | 336 | | | | 271 | | | | 178 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 123,584 | | | | 342,892 | | | | 280,732 | | | | 9,336 | | | | 42,046 | | | | 78,946 | | | | 74,562 | | | | 55,526 | |
Ratio of earnings to fixed charges (1) | | | N/A | | | | N/A | | | | N/A | | | | N/A | | | | N/A | | | | 4.4 | | | | 8.7 | | | | N/A | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) | Earnings for the three months ended March 31, 2014, years ended December 31, 2013 and 2012, the period from inception (November 14, 2011) through December 31, 2011, the period from July 1, 2011 through December 21, 2011 and the year ended June 30, 2009 were insufficient to cover fixed charges by $124.7 million, $2.1 billion, $2.6 billion, $121.8 million, $231.1 million and $888.8 million, respectively. |