- Track your favorite companies
- Receive email alerts for new filings
- Personalized dashboard of news and more
- Access all data and search results
- S-4 Registration of securities issued in business combination transactions
- 3.9 Exhibit 3.9
- 3.10 Exhbit 3.10
- 3.11 Exhibit 3.11
- 3.12 Exhibit 3.12
- 3.13 Exhibit 3.13
- 3.14 Exhibit 3.14
- 3.15 Exhibit 3.15
- 3.16 Exhibit 3.16
- 3.17 Exhibit 3.17
- 3.18 Exhibit 3.18
- 3.19 Exhibit 3.19
- 3.20 Exhibit 3.20
- 3.21 Exhibit 3.21
- 3.22 Exhibit 3.22
- 3.23 Exhibit 3.23
- 3.24 Exhibit 3.24
- 3.25 Exhibit 3.25
- 3.26 Exhibit 3.26
- 3.27 Exhibit 3.27
- 3.28 Exhibit 3.28
- 3.29 Exhibit 3.29
- 3.30 Exhibit 3.30
- 3.31 Exhibit 3.31
- 3.32 Exhibit 3.32
- 3.33 Exhibit 3.33
- 3.34 Exhibit 3.34
- 3.35 Exhibit 3.35
- 3.36 Exhibit 3.36
- 3.37 Exhibit 3.37
- 3.38 Exhibit 3.38
- 3.39 Exhibit 3.39
- 3.40 Exhibit 3.40
- 4.5 Exhibit 4.5
- 4.6 Exhibit 4.6
- 12.1 Exhibit 12.1
- 23.2 Exhibit 23.2
- 23.3 Exhibit 23.3
- 25.1 Exhibit 25.1
- 25.2 Exhibit 25.2
- 99.1 Exhibit 99.1
- 99.2 Exhibit 99.2
- 99.3 Exhibit 99.3
- 99.4 Exhibit 99.4
- 25 Jul 05 Registration of securities issued in business combination transactions (amended)
- 19 Jul 05 Registration of securities issued in business combination transactions (amended)
- 8 Jul 05 Registration of securities issued in business combination transactions (amended)
- 24 May 05 Registration of securities issued in business combination transactions
- 16 Dec 03 Registration of securities issued in business combination transactions (amended)
- 9 Dec 03 Registration of securities issued in business combination transactions (amended)
- 21 Nov 03 Registration of securities issued in business combination transactions (amended)
Exhibit 12.1
Computation of Ratio of Earnings to Fixed Charges
|
| Year Ended December 31, |
| ||||||||||||||||
|
| Three Months |
| 2004 |
| 2003 |
| 2002 |
| 2001 |
| 2000 |
| ||||||
|
|
|
|
|
| (In thousands) |
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
(Loss) income before income taxes and minority interest |
| $ | (567 | ) | $ | (41,335 | ) | $ | 17,355 |
| $ | 13,277 |
| $ | (43,137 | ) | $ | (45,818 | ) |
Plus fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expense, net |
| 42,774 |
| 140,500 |
| 96,586 |
| 81,784 |
| 98,440 |
| 101,693 |
| ||||||
Capitalized interest |
| 625 |
| 1,758 |
| 1,638 |
| 1,525 |
| 2,570 |
| 4,182 |
| ||||||
Portion of rent expense representative of interest expense |
| 4,167 |
| 10,802 |
| 7,949 |
| 7,635 |
| 7,388 |
| 6,620 |
| ||||||
Plus loss (income) from equity investees |
| — |
| — |
| — |
| — |
| 246 |
| (63 | ) | ||||||
Plus amortization of capitalized interest |
| 352 |
| 1,418 |
| 1,339 |
| 1,252 |
| 1,236 |
| 935 |
| ||||||
Less capitalized interest |
| (625 | ) | (1,758 | ) | (1,638 | ) | (1,525 | ) | (2,570 | ) | (4,182 | ) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Adjusted earnings |
| 46,726 |
| 111,385 |
| 123,229 |
| 103,948 |
| 64,173 |
| 63,367 |
| ||||||
Fixed charges |
| $ | 47,566 |
| $ | 153,060 |
| $ | 106,173 |
| $ | 90,944 |
| $ | 108,398 |
| $ | 112,495 |
|
Ratio of earnings to fixed charges |
| 0.98 |
| — |
| 1.2 |
| 1.1 |
| — |
| — |
| ||||||
Deficiency of earnings to cover fixed charges |
| $ | (840 | ) | $ | 41,675 |
| — |
| — |
| $ | 44,225 |
| $ | 49,128 |
|