Exhibit 12.1
Ratio of Earnings to Fixed Charges
|
| Fiscal Year Ended |
| Quarter Ended | ||||||||||
(in thousands) |
| December 31, 2006 |
| December 31, 2007 |
| December 31, 2008 |
| December 31, |
| December 31, |
| March 31, 2010 |
| March 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax loss | $ | (49,941) | $ | (36,347) | $ | (64,142) | $ | (46,548) | $ | (43,639) | $ | (8,361) | $ | (3,657) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Charges |
| 8,551 |
| 17,307 |
| 88,273 |
| 97,277 |
| 91,981 |
| 23,607 |
| 22,675 |
Total Earnings (loss) | $ | (41,390) | $ | (19,040) | $ | 24,131 | $ | 50,729 | $ | 48,342 | $ | 15,246 | $ | 19,018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, including amortized discount and deferred debt costs | $ | 8,250 | $ | 15,953 | $ | 81,061 | $ | 92,305 | $ | 88,883 | $ | 22,849 | $ | 21,974 |
Interest related to VAT liability not charged to customers |
| 0 |
| 1,079 |
| 6,528 |
| 4,205 |
| 2,293 |
| 557 |
| 500 |
Interest element of rent expense |
| 301 |
| 275 |
| 684 |
| 767 |
| 805 |
| 201 |
| 201 |
Total Fixed Charges | $ | 8,551 | $ | 17,307 | $ | 88,273 | $ | 97,277 | $ | 91,981 | $ | 23,607 | $ | 22,675 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deficiency |
| 49,941 |
| 36,347 |
| 64,142 |
| 46,458 |
| 43,639 |
| 8,361 |
| 3,657 |