Year Ended December 31, | ||||||||||||||||||||
2001 | 2000 | 1999 | 1998 | 1997 | ||||||||||||||||
(amounts in thousands) | ||||||||||||||||||||
| Net loss | $ | (567,277 | ) | $ | (1,411,273 | ) | $ | (719,968 | ) | $ | (124,546 | ) | $ | (31,020 | ) | |||||
| Equity in losses of equity-method investees | 30,327 | 304,596 | 76,769 | 2,905 | — | |||||||||||||||
| Net loss before equity in losses of equity-method investees | (536,950 | ) | (1,106,677 | ) | (643,199 | ) | (121,641 | ) | (31,020 | ) | ||||||||||
| Plus fixed charges: | ||||||||||||||||||||
| Interest expense including amortization of debt issuance costs | 139,232 | 130,921 | 84,566 | 26,639 | 326 | |||||||||||||||
| Assumed interest element included in rent expense | 8,880 | 10,773 | 4,732 | 2,833 | 700 | |||||||||||||||
| 148,112 | 141,694 | 89,298 | 29,472 | 1,026 | ||||||||||||||||
| Adjusted earnings (loss) | (388,838 | ) | (964,983 | ) | (553,901 | ) | (92,169 | ) | (29,994 | ) | ||||||||||
| Fixed charges | (148,112 | ) | (141,694 | ) | (89,298 | ) | (29,472 | ) | (1,026 | ) | ||||||||||
| Deficiency in earnings to cover fixed charges | $ | (536,950 | ) | $ | (1,106,677 | ) | $ | (643,199 | ) | $ | (121,641 | ) | $ | (31,020 | ) | |||||
