2009

2010

2011

2012

2013

Pre-tax income (loss) from continuing operations

$

(60,197

)

$

1,155

$

456,485

$

346,505

$

(24,187

)

Fixed charges

36,348

56,736

74,743

$

97,877

$

137,343

Total adjusted earnings available for payment of fixed charges

$

(23,849

)

$

57,891

$

531,228

$

444,382

$

113,156

Fixed charges

Interest expense, including amortization of debt related expenses

$

36,053

$

56,463

$

74,404

$

97,510

$

136,617

Rental expense representative of interest factor

$

295

$

273

$

339

$

367

$

726

Total fixed charges

$

36,348

$

56,736

$

74,743

$

97,877

$

137,343

Ratio of earnings to fixed charges

NA

(1)

1.02

X

7.11

X

4.54

X

NA

(2)