Attached files
file | filename |
---|---|
EXCEL - IDEA: XBRL DOCUMENT - Six Flags Entertainment Corp | Financial_Report.xls |
EX-31.1 - SECTION 302 CEO CERTIFICATION - Six Flags Entertainment Corp | ex311_123114.htm |
EX-21.1 - LIST OF SUBSIDIARIES - Six Flags Entertainment Corp | ex211_123114.htm |
EX-32.2 - SECTION 906 CFO CERTIFICATION - Six Flags Entertainment Corp | ex322_123114.htm |
EX-23.1 - CONSENT OF KPMG LLP - Six Flags Entertainment Corp | ex231_123114.htm |
EX-31.2 - SECTION 302 CFO CERTIFICATION - Six Flags Entertainment Corp | ex312_123114.htm |
EX-32.1 - SECTION 906 CEO CERTIFICATION - Six Flags Entertainment Corp | ex321_123114.htm |
EX-10.44 - FORM OF DIRECTOR RESTRICTED STOCK AGREEMENT - Six Flags Entertainment Corp | ex1044_123114.htm |
10-K - FORM 10-K - Six Flags Entertainment Corp | form10k_123114.htm |
Exhibit 12.1
Six Flags Entertainment Corporation
Computation of Ratio of Earnings to Fixed Charges
Successor | Predecessor | |||||||||||||||||||||||
Year Ended December 31, | Eight Months Ended December 31, | Four Months Ended April 30, | ||||||||||||||||||||||
(Amounts in thousands) | 2014 | 2013 | 2012 | 2011 | 2010 | 2010 | ||||||||||||||||||
Earnings: | ||||||||||||||||||||||||
Income from continuing operations | $ | 113,489 | $ | 156,324 | $ | 395,766 | $ | 11,944 | $ | 85,406 | $ | 539,190 | ||||||||||||
Income tax expense (benefit) | 46,522 | 47,601 | (184,154 | ) | (8,065 | ) | 11,177 | 112,648 | ||||||||||||||||
Interest Expense | 73,057 | 75,044 | 47,444 | 66,214 | 54,455 | 74,375 | ||||||||||||||||||
Loss on debt extinguishment, net | — | 789 | 587 | 46,520 | 18,493 | — | ||||||||||||||||||
Estimated interest component of rental expense | 3,153 | 3,298 | 3,126 | 3,178 | 1,959 | 923 | ||||||||||||||||||
Adjusted earnings | $ | 236,221 | $ | 283,056 | $ | 262,769 | $ | 119,791 | $ | 171,490 | $ | 727,136 | ||||||||||||
Fixed Charges: | ||||||||||||||||||||||||
Interest Expense | $ | 73,057 | $ | 75,044 | $ | 47,444 | $ | 66,214 | $ | 54,455 | $ | 74,375 | ||||||||||||
Estimated interest component of rental expense | 3,153 | 3,298 | 3,126 | 3,178 | 1,959 | 923 | ||||||||||||||||||
Total fixed charges | $ | 76,210 | $ | 78,342 | $ | 50,570 | $ | 69,392 | $ | 56,414 | $ | 75,298 | ||||||||||||
Ratio of earnings to fixed charge | 3.1 | x | 3.6 | x | 5.2 | x | 1.7 | x | 3.0 | x | 9.7 | x | ||||||||||||
Excess | $ | 160,011 | $ | 204,714 | $ | 212,199 | $ | 50,399 | $ | 115,076 | $ | 651,838 |