| | Year Ended December 31, | | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | Nine Months Ended September 30, 2003 | |||||||||||||||||||
| | 1998 | 1999 | 2000 | 2001 | 2002 | |||||||||||||||
| | (in thousands) | |||||||||||||||||||
| Fixed Charges Computation: | ||||||||||||||||||||
| Preferred stock dividend | $ | — | $ | — | $ | 14,382 | $ | 8,563 | $ | 2,344 | $ | 297 | ||||||||
| Interest expense, including amortization of debt issuance costs, on convertible debt | — | — | — | — | — | 344 | ||||||||||||||
| Total fixed charges and preferred dividends | — | — | 14,382 | 8,563 | 2,344 | 641 | ||||||||||||||
Earnings Computation: | ||||||||||||||||||||
| (Loss) profit before equity in income of investee | (114,426 | ) | (1,063,444 | ) | (329,527 | ) | (16,417 | ) | (22,659 | ) | 5,298 | |||||||||
| Add: | ||||||||||||||||||||
| Fixed charges and preferred dividends | — | — | 14,382 | 8,563 | 2,344 | 641 | ||||||||||||||
| Earnings as adjusted | $ | (114,426 | ) | $ | (1,063,444 | ) | $ | (315,145 | ) | $ | (7,854 | ) | $ | (20,315 | ) | $ | 5,938 | |||
| Ratio of earning to fixed charges | N/A | N/A | N/A | N/A | N/A | 17.3 | x | |||||||||||||
| Ratio of earning to fixed charges and preferred dividends (a) | N/A | N/A | N/A | N/A | N/A | 9.3 | x | |||||||||||||
