Exhibit 12.1
BIOSCRIP, INC.
STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
AND PRO FORMA RATIO OF EARNINGS TO FIXED CHARGES
(Amounts in thousands, except ratios)
STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
AND PRO FORMA RATIO OF EARNINGS TO FIXED CHARGES
(Amounts in thousands, except ratios)
Fiscal Year Ended December 31, | Three Months Ended March 31, | |||||||||||||||||||||||||||
HISTORICAL: | 2005 | 2006 | 2007 | 2008 | 2009 | 2009 | 2010 | |||||||||||||||||||||
FIXED CHARGES: | ||||||||||||||||||||||||||||
Interest expense, net | $ | 392 | $ | 3,018 | $ | 3,270 | $ | 2,711 | $ | 1,920 | $ | 594 | $ | 3,169 | ||||||||||||||
Interest within rental expense | - | - | - | - | - | - | - | |||||||||||||||||||||
Total Fixed Charges | $ | 392 | $ | 3,018 | $ | 3,270 | $ | 2,711 | $ | 1,920 | $ | 594 | $ | 3,169 | ||||||||||||||
EARNINGS: | ||||||||||||||||||||||||||||
(Loss) income before income taxes | $ | (29,595 | ) | $ | (19,259 | ) | $ | 5,581 | $ | (86,228 | ) | $ | 13,546 | $ | 3,689 | $ | (9,471 | ) | ||||||||||
Fixed Charges | 392 | 3,018 | 3,270 | 2,711 | 1,920 | 594 | 3,169 | |||||||||||||||||||||
Total Earnings | $ | (29,203 | ) | $ | (16,241 | ) | $ | 8,851 | $ | (83,517 | ) | $ | 15,466 | $ | 4,283 | $ | (6,302 | ) | ||||||||||
Ratio of Earnings to Fixed Charges | -74.5x | -5.38x | 2.71x | -30.8x | 8.06x | 7.21x | -1.99x | |||||||||||||||||||||
PRO FORMA: | ||||||||||||||||||||||||||||
EARNINGS: | ||||||||||||||||||||||||||||
(Loss) income before income taxes | $ | 13,003 | $ | (9,022 | ) | |||||||||||||||||||||||
Fixed Charges | $ | 31,448 | $ | 7,862 | ||||||||||||||||||||||||
Total Earnings | $ | 44,451 | $ | (1,160 | ) | |||||||||||||||||||||||
FIXED CHARGES: | ||||||||||||||||||||||||||||
Interest expense | $ | 31,448 | $ | 7,862 | ||||||||||||||||||||||||
Interest within rental expense | - | - | ||||||||||||||||||||||||||
Total Fixed Charges | $ | 31,448 | $ | 7,862 | ||||||||||||||||||||||||
Pro Forma Ratio of Earnings to Fixed Charges | 1.41x | -0.15x |