Attached files
| file | filename |
|---|---|
| EX-31.1 - EX-31.1 - RAIT Financial Trust | ras-ex311_20.htm |
| EX-32.2 - EX-32.2 - RAIT Financial Trust | ras-ex322_18.htm |
| EX-32.1 - EX-32.1 - RAIT Financial Trust | ras-ex321_17.htm |
| EX-31.2 - EX-31.2 - RAIT Financial Trust | ras-ex312_19.htm |
| EX-3.1.18 - EX-3.1.18 - RAIT Financial Trust | ras-ex3118_186.htm |
| 10-Q - 10-Q - RAIT Financial Trust | ras-10q_20180630.htm |
Exhibit 12.1
RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED SHARE DIVIDENDS
Our ratio of earnings to fixed charges and our ratio of earnings to fixed charges and preferred share dividends for the periods indicated are set forth below. For purposes of calculating the ratios set forth below, earnings represent net income (loss) from our consolidated statements of operations, as adjusted for fixed charges; fixed charges represent interest expense and preferred share dividends represent income or loss allocated to preferred shares from our consolidated statements of operations.
The following table presents our ratio of earnings to fixed charges and our ratio of earnings to fixed charges and preferred share dividends for the six-month period ended June 30, 2018 and for the four years ended December 31, 2017 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six-Month |
|
|
For the Years Ended December 31 |
|
|
|
||||||||||||||
|
|
Period Ended June 30, 2018 |
|
|
2017 |
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|
|
|||||
|
Income (loss) |
$ |
(84,728 |
) |
|
$ |
(151,803 |
) |
|
$ |
(37,879 |
) |
|
$ |
28,593 |
|
|
$ |
(292,830 |
) |
|
|
|
Add back fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
33,266 |
|
|
|
76,476 |
|
|
|
118,792 |
|
|
|
113,588 |
|
|
|
85,701 |
|
|
|
|
Earnings before fixed charges and preferred share dividends |
$ |
(51,462 |
) |
|
$ |
(75,327 |
) |
|
$ |
80,913 |
|
|
$ |
142,181 |
|
|
|
(207,129 |
) |
|
|
|
Fixed charges and preferred share dividends: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
33,266 |
|
|
|
76,476 |
|
|
|
118,792 |
|
|
|
113,588 |
|
|
|
85,701 |
|
|
|
|
Preferred share dividends |
|
(472 |
) |
|
|
32,816 |
|
|
|
35,160 |
|
|
|
32,830 |
|
|
|
28,993 |
|
|
|
|
Total fixed charges and preferred share dividends |
$ |
32,794 |
|
|
$ |
109,292 |
|
|
$ |
153,952 |
|
|
$ |
146,418 |
|
|
$ |
114,694 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges |
— |
|
(1) |
— |
|
(1) |
|
0.68 |
x |
|
|
1.25 |
x |
|
— |
|
(1) |
|
|||
|
Ratio of earnings to fixed charges and preferred share dividends |
— |
|
(2) |
— |
|
(2) |
|
0.53 |
x |
|
|
0.97 |
x |
|
— |
|
(2) |
|
|||
|
|
(1) |
The dollar amount of the deficiency for the three months ended June 30, 2018 is $84.7 million and for the years ended December 31, 2017, 2016, and 2014 is $151.8 million, $37.9 million, and $292.8 million, respectively. |
|
|
(2) |
The dollar amount of the deficiency for the three months ended June 30, 2018 is $84.3 million and for the years ended December 31, 2017, 2016, 2015, and 2014 is $184.6 million, $73.0 million, $4.2 million, and $321.8 million, respectively. |