EX-12.2 5 dex122.htm STATEMENT REGARDING COMPUTATION OF PRO FORMA RATIO OF EARNINGS TO FIXED CHARGES Statement regarding computation of pro forma ratio of earnings to fixed charges

Exhibit 12.2

 

DaVita Inc.

 

Computation of Pro Forma Ratio of Earnings to Fixed Charges

 

    

Three months

ended

March 31,

2005

   

Year

ended

December 31,

2004

  

Earnings adjusted for fixed charges:

                

Income from continuing operations

    $ 88,162    $ (27,021 )

Add:

                

Debt expense

      66,065      255,151  

Interest portion of rental expense

      11,356      42,720  
    
  
       77,421      297,871  
    
  
     $ 165,583    $ 270,850  
    
  

Fixed Charges:

                

Debt expense

    $ 66,065    $ 255,151  

Interest portion of rental expense

      11,356      42,720  

Capitalized interest

      306      1,078  
    
  

Total fixed charges

    $ 77,727    $ 298,949  
    
  

Ratio of earnings to fixed charges

      2.13      0.91