Six Flags Entertainment 10-K 2006 FY Annual report

Exhibit 12

Six Flags, Inc.

Computation of Ratio of Earnings to Fixed Charges

	Year Ended December 31,
	2002			2003			2004			2005			2006
Earnings:
Income (loss) from continuing operations	$	(69,788	)	$	(72,000	)	$	(176,890	)	$	(108,865	)	$	(206,975	)
Income tax expense (benefit)	(33,494		)	(34,660		)	24,442			3,705			4,318
Interest expense	231,322			215,165			195,580			185,997			202,909
Early repurchase of debt	29,895			27,592			37,731			19,303			—
Minority interest	36,760			35,997			37,686			39,794			40,223
1/3 of rental expense	2,739			2,774			2,993			2,949			3,792
Adjusted earnings (loss)	$	197,434		$	174,868		$	121,542		$	142,883		$	44,267
Fixed Charges:
Interest expense	$	231,322		$	215,165		$	195,580		$	185,997		$	202,909
1/3 of rental expense	2,739			2,774			2,993			2,949			3,792
Total fixed charges	$	234,061		$	217,939		$	198,573		$	188,946		$	206,701
Ratio of earnings to fixed charge	0.8		x	0.8		x	0.6		x	0.8		x	0.2		x
Deficiency	$	36,627		$	43,071		$	77,031		$	46,063		$	162,434