Company | Predecessor | ||||||||||||
For the Year EndedDecember 31, 2004 | For the Period from April 15, 2003 to December 31, 2003 | For the Period from January 1, 2003 to April 14, 2003 | For the Year Ended December 31, 2002 | ||||||||||
| Pre-tax income (loss) from continuing operations | $ | (16,808 | ) | $ | (5,902 | ) | $ | (5,098 | ) | $ | 21,837 | ||
| Fixed Charges: | |||||||||||||
| Interest expense and amortization of debt discount and premium on all indebtedness | 27,007 | 14,409 | 4,772 | 15,907 | |||||||||
| Rentals (1) | 5,244 | 2,478 | 1,006 | 2,933 | |||||||||
| Total fixed charges | 32,251 | 16,887 | 5,778 | 18,840 | |||||||||
| Earnings before income taxes and fixed charges | $ | 15,443 | $ | 10,985 | $ | 680 | $ | 40,677 | |||||
| Ratio of earnings to fixed charges (2) | — | — | — | 2.16x | |||||||||
| (1) | Amount included in fixed charges for rentals is considered by management to be a reasonable approximation of the interest factor. |
| (2) | For the year ended December 31, 2004 and the periods ended December 31, 2003 and April 14, 2003 fixed charges exceeded earnings by $16,808, $5,902 and $5,098, respectively, resulting in a ratio less than one. |
