EX-12.1 2 dr7557ex121.htm EXHIBIT 12.1

Exhibit 12.1

RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED DIVIDENDS

 

 

Period From
January 1, 2006 to
September 8,  2006

 

Period From
January 1, 2005 to
September 9,  2005

 

 

 

 

 

Income (Loss) Before Income Taxes

 

$

26,705,983

 

$

(10,015,097

)

Fixed Charges

 

 

26,659,038

 

 

12,261,115

 

Amortization of Capitalized Interest

 

 

37,939

 

 

—  

 

Capitalized Interest

 

 

(381,191

)

 

(107,111

)

 

 

 

 

Earnings

 

$

53,021,769

 

$

2,138,907

 

 

 

 

 

Interest Expense

 

$

24,189,649

 

$

10,640,988

 

Portion of Rent Related to Interest

 

 

2,088,198

 

 

1,513,016

 

Capitalized Interest

 

 

381,191

 

 

107,111

 

 

 

 

 

Fixed Charges

 

 

26,659,038

 

 

12,261,115

 

 

 

 

 

Preferred Stock Dividends

 

 

—  

 

 

—  

 

 

 

 

 

Combined Fixed Charges and Preferred Stock Dividends

 

$

26,659,038

 

$

12,261,115

 

 

 

 

 

Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends

 

 

2.0

 

 

—  

 

 

 

 

 

Deficiency

 

$

—  

 

$

10,122,208