|
Year
Ended December 31,
|
||||||||||||||||
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
2002
|
||||
|
Earnings:
|
||||||||||||||||
|
Pre-tax
earnings from continuing operations
|
$
|
(21,652
|
)
|
$
|
85,856
|
$
|
70,287
|
$
|
51,893
|
$
|
41,136
|
|||||
|
Addback:
|
||||||||||||||||
|
Fixed
charges
|
15,573
|
6,506
|
2,489
|
1,232
|
915
|
|||||||||||
|
Total
earnings
|
$
|
(6,079
|
)
|
$
|
92,362
|
$
|
72,776
|
$
|
53,125
|
$
|
42,051
|
|||||
|
Fixed
Charges:
|
||||||||||||||||
|
Interest
expense
|
$
|
10,636
|
$
|
3,990
|
$
|
680
|
$
|
194
|
$
|
45
|
||||||
|
Interest
component of rental payments (1)
|
4,937
|
2,516
|
1,809
|
1,038
|
870
|
|||||||||||
|
Total
fixed charges
|
$
|
15,573
|
$
|
6,506
|
$
|
2,489
|
$
|
1,232
|
$
|
915
|
||||||
|
Ratio
of earnings to fixed charges
|
(0.39
|
)
|
14.20
|
29.24
|
43.12
|
45.96
|
||||||||||
|
Dollar
amount of deficiency
|
$
|
21,652
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|||
|
(1)
|
Estimated
at 33% of rental expense as a reasonable approximation of the interest
factor.
|