| Period From | Period From | |||||||||||||||||||||||
| January 1, 2004 | April 2, 2004 | |||||||||||||||||||||||
| Year Ended | to | to | Year Ended | Year Ended | Year Ended | |||||||||||||||||||
| Dec. 31, | April 1, | Dec. 31, | Dec. 31, | Dec. 31, | Dec. 31, | |||||||||||||||||||
| 2003 | 2004 | 2004 | 2005 | 2006 | 2007 | |||||||||||||||||||
Computation of Earnings: |
||||||||||||||||||||||||
Pretax income (loss) from continuing operations
before equity income (loss) and minority
interests |
$ | 75,699 | $ | (11,342 | ) | $ | 13,202 | $ | (15,303 | ) | $ | 16,641 | $ | 204,136 | ||||||||||
Add: |
||||||||||||||||||||||||
Fixed charges |
90,629 | 21,864 | 87,668 | 125,121 | 156,991 | 208,723 | ||||||||||||||||||
Amortization of capitalized interest |
454 | 115 | 345 | 470 | 472 | 474 | ||||||||||||||||||
Distributed income (loss) of equity investees |
141 | 37 | 136 | 227 | (1,646 | ) | (2,462 | ) | ||||||||||||||||
Pretax losses of equity investees for which
charges arising from guarantees are
included in fixed charges |
— | — | — | — | — | — | ||||||||||||||||||
Less: |
||||||||||||||||||||||||
Capitalized interest |
(234 | ) | (73 | ) | (334 | ) | (74 | ) | (86 | ) | (618 | ) | ||||||||||||
Preference security dividend requirements of
cons subs |
— | — | — | — | — | — | ||||||||||||||||||
Minority interest in pretax income of subs
that have not incurred fixed charges |
(3,410 | ) | (1,466 | ) | (2,887 | ) | (924 | ) | (1,469 | ) | (792 | ) | ||||||||||||
TOTAL EARNINGS |
$ | 163,279 | $ | 9,135 | $ | 98,130 | $ | 109,517 | $ | 170,903 | $ | 409,461 | ||||||||||||
Computation of Fixed Charges: |
||||||||||||||||||||||||
Interest expense |
51,853 | 11,972 | 56,231 | 81,342 | 105,986 | 140,869 | ||||||||||||||||||
Capitalized interest |
234 | 73 | 334 | 74 | 86 | 618 | ||||||||||||||||||
Amortization of debt issue costs |
2,310 | 590 | 1,918 | 2,740 | 3,342 | 4,727 | ||||||||||||||||||
Interest factor on rent expense |
36,232 | 9,229 | 29,185 | 40,965 | 47,577 | 62,509 | ||||||||||||||||||
TOTAL FIXED CHARGES |
$ | 90,629 | $ | 21,864 | $ | 87,668 | $ | 125,121 | $ | 156,991 | $ | 208,723 | ||||||||||||
RATIO OF
EARNINGS TO FIXED CHARGES (1) |
1.80 | x | — | 1.12 | x | 0.88 | x | 1.09 | x | 1.96 | x | |||||||||||||
| (1) | For the purposes of calculating the ratio of earnings to fixed charges, earnings consist of income (loss) from continuing operations before taxes plus fixed charges excluding capitalized interest. Fixed charges consist of interest expense, capitalized interest, amortization of debt issue cost and that portion of rental expense which we believe to be representative of the interest factor. For the period from January 1, 2004 to April 1, 2004, earnings were insufficient to cover fixed charges by $12.7 million. |