Attached files
| file | filename |
|---|---|
| EX-32.2 - EXHIBIT 32.2 - ENDOLOGIX INC /DE/ | elgx-ex322_20171231x10k.htm |
| EX-32.1 - EXHIBIT 32.1 - ENDOLOGIX INC /DE/ | elgx-ex321_20171231x10k.htm |
| EX-31.2 - EXHIBIT 31.2 - ENDOLOGIX INC /DE/ | elgx-ex312_20171231x10k.htm |
| EX-31.1 - EXHIBIT 31.1 - ENDOLOGIX INC /DE/ | elgx-ex311_20171231x10k.htm |
| EX-23.1 - EXHIBIT 23.1 - ENDOLOGIX INC /DE/ | elgx-ex231_consentofindepe.htm |
| EX-21.1 - EXHIBIT 21.1 - ENDOLOGIX INC /DE/ | elgx-ex211_listofsubsidiar.htm |
| EX-10.23.2 - EXHIBIT 10.23.2 - ENDOLOGIX INC /DE/ | secondamendmenttolease.htm |
| EX-10.23.1 - EXHIBIT 10.23.1 - ENDOLOGIX INC /DE/ | consentassignmentfirstamen.htm |
| EX-10.23 - EXHIBIT 10.23 - ENDOLOGIX INC /DE/ | leaseagreement.htm |
| EX-10.9.2 - EXHIBIT 10.9.2 - ENDOLOGIX INC /DE/ | elgx-ex1092_secondamendmen.htm |
| EX-10.9.1 - EXHIBIT 10.9.1 - ENDOLOGIX INC /DE/ | elgx-ex1091xseparationandc.htm |
| 10-K - 10-K - ENDOLOGIX INC /DE/ | elgx-20171231x10k.htm |
Exhibit 12.1
Endologix, Inc. | |||||||||||||||||||||||||
Computation of Ratios of Earnings to Fixed Charges | |||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||
Year Ended December 31, | |||||||||||||||||||||||||
2017 | 2016 | 2015 | 2014 | 2013 | 2012 | ||||||||||||||||||||
EARNINGS: | |||||||||||||||||||||||||
Loss before income taxes | $ | (66,859 | ) | $ | (154,179 | ) | $ | (59,761 | ) | $ | (32,480 | ) | $ | (16,078 | ) | $ | (35,243 | ) | |||||||
Plus: Fixed charges (see below) | $ | 23,185 | $ | 16,954 | $ | 8,229 | $ | 6,617 | $ | 521 | $ | 203 | |||||||||||||
Total earnings/(loss) to cover fixed charges | $ | (43,674 | ) | $ | (137,225 | ) | $ | (51,532 | ) | $ | (25,863 | ) | $ | (15,557 | ) | $ | (35,040 | ) | |||||||
FIXED CHARGES: | |||||||||||||||||||||||||
Interest expense | $ | 22,064 | $ | 15,841 | $ | 7,476 | $ | 5,709 | $ | 321 | $ | 7 | |||||||||||||
Interest portion of rental expense (1) | $ | 1,121 | $ | 1,113 | $ | 753 | $ | 908 | $ | 200 | $ | 196 | |||||||||||||
Total Fixed charges | $ | 23,185 | $ | 16,954 | $ | 8,229 | $ | 6,617 | $ | 521 | $ | 203 | |||||||||||||
Preferred stock dividends | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||
Combined fixed charges and preferred stock dividends | $ | 23,185 | $ | 16,954 | $ | 8,229 | $ | 6,617 | $ | 521 | $ | 203 | |||||||||||||
RATIO OF EARNINGS TO FIXED CHARGES | -- | -- | -- | -- | -- | -- | |||||||||||||||||||
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS | -- | -- | -- | -- | -- | -- | |||||||||||||||||||
DEFICIENCY OF EARNINGS TO COVER FIXED CHARGES | $ | (66,859 | ) | $ | (154,179 | ) | $ | (59,761 | ) | $ | (32,480 | ) | $ | (16,078 | ) | $ | (35,243 | ) | |||||||
DEFICIENCY OF EARNINGS TO COVER COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS | $ | (66,859 | ) | $ | (154,179 | ) | $ | (59,761 | ) | $ | (32,480 | ) | $ | (16,078 | ) | $ | (35,243 | ) | |||||||
(1 | ) | Amounts represent those portions of rent expense (one-third) that are reasonable approximations of interest costs. | |||||||||||||||||||||||