EX-12.1 6 y02378exv12w1.htm EX-12.1 exv12w1
Exhibit 12.1
RATIO OF EARNINGS TO FIXED CHARGES
                                                                 
    Predecessor     Successor  
                            Period from     Period from              
                            January 1,     February 15,              
                            2007 to     2007 to     Year Ended        
    Year Ended December 31,     February 14,     December 31,     December 31,     Six Months Ended June 30,  
(in thousands)   2004     2005     2006     2007     2007     2008     2008     2009  
Earnings:
                                                               
Income (loss) from continuing operations before income taxes
  $ (16,174 )   $ 30,072     $ 22,611     $ (4,382 )   $ 32,511     $ 15,362     $ 15,596     $ 8,626  
Additions:
                                                               
Fixed charges, as shown below
    35,649       31,285       39,965       4,859       53,259       72,073       29,630       40,196  
Earnings as adjusted
  $ 19,475     $ 61,357     $ 62,576     $ 477     $ 85,770     $ 87,435     $ 45,226     $ 48,822  
Fixed charges:
                                                               
Interest expense and amortization of debt discount and premium on all indebtedness
  $ 27,696     $ 20,329     $ 27,392     $ 3,275     $ 42,996     $ 61,678     $ 24,334     $ 35,263  
Interest within rent expense
    7,953       10,956       12,573       1,584       10,263       10,395       5,296       4,933  
Total fixed charges
  $ 35,649     $ 31,285     $ 39,965     $ 4,859     $ 53,259     $ 72,073     $ 29,630     $ 40,196  
Ratio of earnings to fixed charges
          1.96       1.57             1.61       1.21       1.53       1.21  
Coverage deficiencies
  $ 16,174     $     $     $ 4,382     $     $     $     $