Exhibit 12
STATEMENTS OF COMPUTATION OF RATIOS
STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND
PREFERRED STOCK DIVIDENDS
|
| Six Months Ended |
| Fiscal Year Ended |
| |||||||||||||||||
|
| 6/30/2006 |
| 6/30/2005 |
| 2005 |
| 2004 |
| 2003 |
| 2002 |
| 2001 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Loss from |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Continuing Operations Before Taxes |
| $ | (366 | ) | $ | (262 | ) | $ | (679 | ) | $ | (452 | ) | $ | (754 | ) | $ | (973 | ) | $ | (4,351 | ) |
(Earnings) Losses of Equity Investees |
| — |
| — |
| — |
| — |
| (3 | ) | (13 | ) | (16 | ) | |||||||
Interest on Debt, Net of Capitalized Interest |
| 320 |
| 253 |
| 530 |
| 485 |
| 567 |
| 560 |
| 646 |
| |||||||
Amortization of Capitalized Interest |
| 34 |
| 34 |
| 68 |
| 68 |
| 68 |
| 68 |
| 68 |
| |||||||
Interest Expense Portion of Rental Expense |
| 17 |
| 13 |
| 26 |
| 30 |
| 34 |
| 22 |
| 19 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Earnings (Losses) Available for Fixed Charges |
| $ | 5 |
| $ | 38 |
| $ | (55 | ) | $ | 131 |
| $ | (88 | ) | $ | (336 | ) | $ | (3,634 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest on Debt |
| $ | 320 |
| $ | 253 |
| $ | 530 |
| $ | 485 |
| $ | 567 |
| $ | 560 |
| $ | 703 |
|
Preferred Dividends |
| — |
| — |
| — |
| — |
| — |
| — |
| — |
| |||||||
Interest Expense Portion of Rental Expense |
| 17 |
| 13 |
| 26 |
| 30 |
| 34 |
| 22 |
| 19 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total Fixed Charges |
| $ | 337 |
| $ | 266 |
| $ | 556 |
| $ | 515 |
| $ | 601 |
| $ | 582 |
| $ | 722 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Ratio of Earnings to Fixed Charges |
| — |
| — |
| — |
| — |
| — |
| — |
| — |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Deficiency |
| $ | (332 | ) | $ | (228 | ) | $ | (611 | ) | $ | (384 | ) | $ | (689 | ) | $ | (918 | ) | $ | (4,356 | ) |