Year Ended | ||||||||||||||||||||
2006 | 2005 | 2004 | 2003 | 2002 | ||||||||||||||||
Income (loss) before income taxes, equity in
earnings of nonconsolidated affiliates, and
cumulative effect of a change in accounting
principle |
$ | (5,497 | ) | $ | (68,855 | ) | $ | 11,819 | $ | 67,010 | $ | 32,642 | ||||||||
Dividends and other received from
nonconsolidated affiliates |
| | | | | |||||||||||||||
Total earnings |
(5,497 | ) | (68,855 | ) | 11,819 | 67,010 | 32,642 | |||||||||||||
Fixed charges: |
||||||||||||||||||||
Interest expense |
37,218 | 52,496 | 45,474 | 44,203 | 62,606 | |||||||||||||||
Amortization of loan fees |
* | * | | | | |||||||||||||||
Interest portion of rentals |
25,089 | 21,582 | 20,480 | 20,006 | 19,555 | |||||||||||||||
Total fixed charges |
62,307 | 74,078 | 65,954 | 64,209 | 82,161 | |||||||||||||||
Preferred stock dividends |
| | | | | |||||||||||||||
Total fixed charges and preferred stock dividends |
62,307 | 74,078 | 65,954 | 64,209 | 82,161 | |||||||||||||||
Total earnings available for payment of fixed
charges |
$ | 56,810 | $ | 5,223 | $ | 77,773 | $ | 131,219 | $ | 114,803 | ||||||||||
Ratio of earnings to fixed charges |
0.91 | 0.07 | 1.18 | 2.04 | 1.40 | |||||||||||||||
Rental fees and charges |
71,683 | 61,664 | 58,513 | 57,159 | 55,872 | |||||||||||||||
Interest rate |
35 | % | 35 | % | 35 | % | 35 | % | 35 | % |
* | Amortization of loan fees is included in interest expense. |