QuickLinks -- Click here to rapidly navigate through this document
Computation of Ratios of Earnings to Fixed Charges
Actual Data | 2009 | 2010 | 2011 | 2012 | 2013 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Fixed Charges | ||||||||||||||||
Cash interest expense | $ | 52,358 | $ | 57,318 | $ | 57,476 | $ | 58,090 | 58,578 | |||||||
Paid in kind interest expense | 4,917 | 3,263 | 6,300 | 6,423 | 6,551 | |||||||||||
Amortization of capitalized expenses related to indebtedness | 5,067 | 7,192 | 10,143 | 10,421 | 10,571 | |||||||||||
Total fixed charges | $ | 62,342 | $ | 67,773 | $ | 73,919 | $ | 74,934 | 75,700 | |||||||
Earnings | ||||||||||||||||
Pre-tax earnings (loss) | $ | (17,193 | ) | $ | 21,933 | $ | (37,410 | ) | $ | (34,473 | ) | (29,615 | ) | |||
Fixed charges | 62,342 | 67,773 | 73,919 | 74,934 | 75,700 | |||||||||||
Earnings before fixed charges | $ | 45,149 | $ | 89,706 | $ | 36,509 | $ | 40,461 | 46,085 | |||||||
Ratio of earnings to fixed charges | 0.72 | 1.32 | 0.49 | 0.54 | 0.61 | |||||||||||
Deficit of fixed charges over pre-tax earnings | $ | 17,193 | $ | — | $ | 37,410 | $ | 34,473 | 29,615 | |||||||
Computation of Ratios of Earnings to Fixed Charges