EX-12.1 3 w94852exv12w1.htm EX-12.1 exv12w1
 

EXHIBIT 12.1

Ratio of Earnings to Fixed Charges
(dollars in thousands, except ratio data)

                                         
    Year Ended December 31,
    2003
  2002
  2001
  2000
  1999
Fixed Charges:
                                       
Interest expense on indebtedness (including amortization of debt expense and discount)
  $ 23,723     $ 23,746     $ 24,638     $ 22,088     $ 4,330  
Interest expense on portion of rent expense representative of interest
    7,604       7,206       6,159       3,251       2,951  
 
   
 
     
 
     
 
     
 
     
 
 
Total Fixed Charges
  $ 31,327     $ 30,952     $ 30,797     $ 25,339     $ 7,281  
 
   
 
     
 
     
 
     
 
     
 
 
Earnings (Loss):
                                       
Net loss before provision for income taxes and cumulative effect of change in accounting principle
  $ (185,324 )   $ (219,716 )   $ (117,152 )   $ (235,331 )   $ (41,944 )
Fixed Charges per above
    31,327       30,952       30,797       25,339       7,281  
 
   
 
     
 
     
 
     
 
     
 
 
Total Earnings (Loss)
  $ (153,997 )   $ (188,764 )   $ (86,355 )   $ (209,992 )   $ (34,663 )
 
   
 
     
 
     
 
     
 
     
 
 
Ratio of Earnings to Fixed Charges
                             
Coverage deficiency (1)(2)(3)
  $ (185,324 )   $ (219,716 )   $ (117,152 )   $ (235,331 )   $ (41,944 )
 
   
 
     
 
     
 
     
 
     
 
 

(1)   The Company’s Coverage deficiency for 2002 includes charges aggregating $46,396 arising from the Company’s impairment charge relating to its investment in CAT and a charge for construction design changes of $32,158 and $14,238, respectively.

(2)   The Company’s Coverage deficiency for 2001 includes charges aggregating $26,208 arising from the Company’s impairment charge relating to its investment in Transgene and debt conversion expenses of $22,314 and $3,894, respectively.

(3)   The Company’s Coverage deficiency for 2000 includes charges aggregating $184,868 arising from purchased in-process research and development and debt conversion expenses of $134,050 and $50,818, respectively.