- 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
- 1.1 Exhibit 1.1
- 3.2 Exhibit 3.2
- 3.3 Exhibit 3.3
- 3.4 Exhibit 3.4
- 3.7 Exhibit 3.7(A)
- 3.8 Exhibit 3.8
- 3.19 Exhibit 3.19
- 3.20 Exhibit 3.20
- 3.21 Exhibit 3.21
- 3.22 Exhibit 3.22
- 3.33 Exhibit 3.33
- 3.34 Exhibit 3.34
- 3.37 Exhibit 3.37(B)
- 3.41 Exhibit 3.41(B)
- 3.43 Exhibit 3.43(A)
- 3.43 Exhibit 3.43(B)
- 3.44 Exhibit 3.44
- 3.45 Exhibit 3.45(A)
- 3.45 Exhibit 3.45(B)
- 3.46 Exhibit 3.46
- 3.48 Exhibit 3.48
- 4.1 Exhibit 4.1
- 4.3 Exhibit 4.3
- 5.1 Exhibit 5.1
- 10.3 Exhibit 10.3
- 10.4 Exhibit 10.4
- 10.5 Exhibit 10.5
- 10.6 Exhibit 10.6
- 10.7 Exhibit 10.7
- 10.8 Exhibit 10.8
- 10.9 Exhibit 10.9
- 10.10 Exhibit 10.10
- 10.11 Exhibit 10.11
- 10.12 Exhibit 10.12
- 10.13 Exhibit 10.13
- 10.14 Exhibit 10.14
- 10.15 Exhibit 10.15
- 10.16 Exhibit 10.16
- 10.17 Exhibit 10.17
- 10.18 Exhibit 10.18
- 10.20 Exhibit 10.20
- 10.21 Exhibit 10.21
- 10.22 Exhibit 10.22
- 10.23 Exhibit 10.23
- 10.24 Exhibit 10.24
- 10.25 Exhibit 10.25
- 12.1 Exhibit 12.1
- 21.1 Exhibit 21.1
- 23.1 Exhibit 23.1
- 25.1 Exhibit 25.1
- 99.2 Exhibit 99.2
- 1 Sep 04 Registration of securities issued in business combination transactions (amended)
- 6 Jul 04 Registration of securities issued in business combination transactions
- 14 Jan 04 Registration of securities issued in business combination transactions (amended)
- 23 Dec 03 Registration of securities issued in business combination transactions
Exhibit 12.1
Computation of Ratio of Earnings to Fixed charges
|
|
|
| Pro |
| Pro |
| |||||||||||||||||||||
Actual | ||||||||||||||||||||||||||||
1999 |
| 2000 |
| 2001 |
| 2002 |
| 2003 |
| 1Q 2003 |
| 1Q 2004 | ||||||||||||||||
Net (loss) income |
| $ | (2,349 | ) | $ | 5,400 |
| $ | 6,690 |
| $ | 6,037 |
| $ | 2,131 |
| $ | 811 |
| $ | 1,142 |
| $ | (541 | ) | $ | 424 |
|
Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Income tax provision |
| 3,881 |
| 12,043 |
| 12,876 |
| 10,199 |
| 13,511 |
| 1,910 |
| 4,288 |
| 12,072 |
| 3,901 |
| |||||||||
Total fixed charges |
| 21,217 |
| 23,503 |
| 27,633 |
| 25,298 |
| 26,222 |
| 6,431 |
| 6,672 |
| 30,333 |
| 7,777 |
| |||||||||
Income |
| $ | 22,749 |
| $ | 40,946 |
| $ | 47,199 |
| $ | 41,534 |
| $ | 41,864 |
| $ | 9,152 |
| $ | 12,102 |
| $ | 41,864 |
| $ | 12,102 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Fixed charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Interest expense |
| $ | 13,509 |
| $ | 16,479 |
| $ | 19,373 |
| $ | 17,437 |
| $ | 18,550 |
| $ | 4,533 |
| $ | 4,835 |
| 23,193 |
| 6,076 |
| ||
Deferred issuance costs amortization |
| 2,958 |
| 1,386 |
| 1,458 |
| 1,511 |
| 1,791 |
| 440 |
| 451 |
| 1,259 |
| 315 |
| |||||||||
Imputed interest expense |
| 4,750 |
| 5,638 |
| 6,802 |
| 6,350 |
| 5,881 |
| 1,458 |
| 1,386 |
| 5,881 |
| 1,386 |
| |||||||||
Total fixed charges |
| $ | 21,217 |
| $ | 23,503 |
| $ | 27,633 |
| $ | 25,298 |
| $ | 26,222 |
| $ | 6,431 |
| $ | 6,672 |
| $ | 30,333 |
| $ | 7,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Ratio of Earnings to fixed charges |
| 1.1 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.4 |
| 1.8 |
| 1.4 |
| 1.6 |
|