EX-12.1 2 dh6591ex121.htm EXHIBIT 12.1

Exhibit 12.1

RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED DIVIDENDS

 

 

Period From
January 1, 2006
to June 16,  2006

 

Period From
January 1, 2005
to June  17,  2005

 

 

 

 

 

Income (Loss) Before Income Taxes

 

$

20,061,570

 

$

(11,086,066

)

Fixed Charges

 

 

16,746,318

 

 

7,392,441

 

Amortization of Capitalized Interest

 

 

19,865

 

 

—  

 

Capitalized Interest

 

 

(220,772

)

 

—  

 

 

 

 

 

Earnings

 

$

36,606,981

 

$

(3,693,625

)

 

 

 

 

Interest Expense

 

$

15,131,967

 

$

6,484,739

 

Portion of Rent Related to Interest

 

 

1,393,579

 

 

907,702

 

Capitalized Interest

 

 

220,772

 

 

—  

 

 

 

 

 

Fixed Charges

 

 

16,746,318

 

 

7,392,441

 

 

 

 

 

Preferred Stock Dividends

 

 

—  

 

 

—  

 

 

 

 

 

Combined Fixed Charges and Preferred Stock Dividends

 

$

16,746,318

 

$

7,392,441

 

 

 

 

 

Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends

 

 

2.2x

 

 

—  

 

 

 

 

 

Deficiency

 

$

—  

 

$

11,086,066