Attached files
| file | filename |
|---|---|
| 10-K - 10-K - DJO Finance LLC | a10-1894_110k.htm |
| EX-32.1 - EX-32.1 - DJO Finance LLC | a10-1894_1ex32d1.htm |
| EX-31.1 - EX-31.1 - DJO Finance LLC | a10-1894_1ex31d1.htm |
| EX-31.2 - EX-31.2 - DJO Finance LLC | a10-1894_1ex31d2.htm |
| EX-32.2 - EX-32.2 - DJO Finance LLC | a10-1894_1ex32d2.htm |
| EX-21.1 - EX-21.1 - DJO Finance LLC | a10-1894_1ex21d1.htm |
Exhibit 12.1
Computation of Ratio of Earnings to Fixed Charges
(in thousands)
|
|
|
Successor |
|
Predecessor |
|
||||||||||||||
|
|
|
Year Ended |
|
Year Ended |
|
Year Ended |
|
November 4, |
|
January 1, |
|
Year Ended |
|
||||||
|
|
|
2009 |
|
2008 |
|
2007 |
|
2006 |
|
2006 |
|
2005 |
|
||||||
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Income (loss) from continuing operations before income taxes and noncontrolling interests |
|
$ |
(71,069 |
) |
$ |
(147,364 |
) |
$ |
(126,911 |
) |
$ |
(50,490 |
) |
$ |
(59,040 |
) |
$ |
13,450 |
|
|
Plus: Fixed charges |
|
161,512 |
|
177,324 |
|
88,558 |
|
8,853 |
|
36,106 |
|
29,452 |
|
||||||
|
Less: Interest expense capitalized |
|
— |
|
(19 |
) |
(160 |
) |
(36 |
) |
(85 |
) |
(193 |
) |
||||||
|
Less: Noncontrolling interests in pretax income from continuing operations with no incurred fixed charges |
|
(723 |
) |
(1,049 |
) |
(415 |
) |
(39 |
) |
(158 |
) |
(140 |
) |
||||||
|
Earnings (loss)from continuing operations, adjusted |
|
$ |
89,720 |
|
$ |
28,892 |
|
$ |
(38,928 |
) |
$ |
(41,712 |
) |
$ |
(23,177 |
) |
$ |
42,569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest expensed and capitalized |
|
$ |
157,032 |
|
$ |
173,181 |
|
$ |
87,108 |
|
$ |
8,647 |
|
$ |
35,247 |
|
$ |
28,702 |
|
|
Estimated interest within rental expense |
|
4,480 |
|
4,143 |
|
1,450 |
|
206 |
|
859 |
|
750 |
|
||||||
|
Total fixed charges |
|
$ |
161,512 |
|
$ |
177,324 |
|
$ |
88,558 |
|
$ |
8,853 |
|
$ |
36,106 |
|
$ |
29,452 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Ratio of earnings to fixed charges |
|
— |
|
— |
|
— |
|
— |
|
— |
|
1.45 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Shortfall |
|
(71,792 |
) |
(148,432 |
) |
(127,486 |
) |
(50,565 |
) |
(59,283 |
) |
— |
|
||||||