EX-12 7 exhibit12ratioofearningsto.htm EX-12 Exhibit 12 Ratio of Earnings to Fixed Charges 2013


Exhibit 12



 
Ratio of Earnings to Fixed Charges (in millions)
 
 
 
 
 
 
 
 
 
 
 
 
 
2009
2010
2011
2012
2013
 
 
 
 
 
 
 
 
 
 
Net loss before income tax expense and earnings from equity investments
 
(85.6
)
(54.2
)
(25.8
)
(75.7
)
(153.5
)
 
 
 
 
 
 
 
 
 
 
Add fixed charges:
 
 
 
 
 
 
 
 
 
Interest expense including amortization of debt issuance costs
 
87.5

101.6

104.7

100.0

119.5

 
 
Estimate of interest within rental expense
 
6.2

5.8

5.3

5.4

5.6

 
 
Total fixed charges
 
93.7

107.4

110.0

105.4

125.1

 
 
 
 
 
 
 
 
 
 
 
Distributed earnings from equity investments
 
31.9

34.4

35.2

38.1

29.5

 
 
 
 
 
 
 
 
 
 
 
Adjusted earnings
 
40.0

87.6

119.4

67.8

1.1

 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges (1)
 
 
0.4

0.8

1.1

0.6

—

 
 
 
 
 
 
 
 
 
 
(1) The ratio of earnings to fixed charges is computed by dividing adjusted earnings by fixed charges.
 
 
 
 
 
 
 
 
 


(1)
The ratio of earnings to fixed charges is computed by dividing adjusted earnings by fixed charges. Earnings before fixed charges were inadequate to cover total fixed charges by $53.7, $19.8, $37.6 and $124.0 million for years ended 2009, 2010, 2012 and 2013, respectively. The computation of adjusted earnings in years prior to 2011 in our disclosures of ratio of earnings to fixed charges did not include the addition of distributed earnings from equity investments (which had the effect of increasing such ratio by 0.3 in 2009 and 2010).