Ratio of Income (Loss) To Combined Fixed Charges And Preferred Stock Dividends
The following table sets forth the calculation of our ratio of earnings to combined fixed charges and preferred stock
dividends for the periods shown (dollars in thousands):
			For the Year Ended
			December 31, 2011				December 31, 2010 (as restated)				December 31, 2009 (as restated)				December 31, 2008 (as restated)				For the Period November 21, 2007 to December 31, 2007 (as restated)
Net income (loss) before taxes			$	137,935			$	249,161			$	230,697			$	(136,105	)		$	(2,835	)
Add:	fixed charges (interest expense) (1)			150,787				152,236				35,083				60,544				415
	preferred stock dividend
Income (loss) as adjusted			$	288,722			$	401,397			$	265,780			$	(75,561	)		$	(2,420	)
Fixed charges (interest expense) + preferred stock dividend			$	150,787			$	152,236			$	35,083			$	60,544			$	415
Ratio of income (losses) to combined fixed charges and preferred stock dividends				1.91	X			2.64	X			7.58	X			--				--
Deficiency			$	--			$	--			$	--			$	136,105			$	2,835
(1) Includes effect of realized losses on interest rate swaps.