|
Year
Ended December 31,
|
Six
Months Ended June 30,
|
|||||||||||||||||||||||
|
2004
|
2005
|
2006
|
2007
|
2008
|
2009
|
|||||||||||||||||||
|
Earnings
(loss) - As defined by Reg. S-K Item 504
|
||||||||||||||||||||||||
|
Pre-tax
income from continuing operations
|
$ | (8,516 | ) | $ | (10,826 | ) | $ | (6,191 | ) | $ | (3,519 | ) | $ | (17,037 | ) | $ | 7,164 | |||||||
|
Add:
|
||||||||||||||||||||||||
|
Fixed
charges
|
4,464 | 8,101 | 9,517 | 14,413 | 25,510 | 9,455 | ||||||||||||||||||
|
Distributed
income of equity investees
|
1,546 | 855 | 6,647 | 4,619 | 951 | 412 | ||||||||||||||||||
|
Less:
|
||||||||||||||||||||||||
|
Interest
capitalized
|
-- | (2,612 | ) | (1,801 | ) | (4,422 | ) | (5,708 | ) | (136 | ) | |||||||||||||
|
Noncontrolling
interests without fixed charges
|
(112 | ) | (579 | ) | (672 | ) | (917 | ) | (500 | ) | (213 | ) | ||||||||||||
|
Earnings
(loss)
|
$ | (2,618 | ) | $ | (5,061 | ) | $ | 7,500 | $ | 10,174 | $ | 3,216 | $ | 16,682 | ||||||||||
|
Fixed
Charges:
|
||||||||||||||||||||||||
|
Interest
expensed
|
$ | 3,921 | $ | 4,682 | $ | 6,916 | $ | 8,961 | $ | 16,749 | $ | 7,998 | ||||||||||||
|
Interest
capitalized
|
-- | 2,612 | 1,801 | 4,422 | 5,708 | 136 | ||||||||||||||||||
|
Amortization
of capitalized expenses related to indebtedness
|
-- | -- | -- | 160 | 1,235 | 417 | ||||||||||||||||||
|
Estimated
interest factor of rental expense
|
543 | 807 | 800 | 870 | 1,818 | 904 | ||||||||||||||||||
|
Total
fixed charges
|
$ | 4,464 | $ | 8,101 | $ | 9,517 | $ | 14,413 | $ | 25,510 | $ | 9,455 | ||||||||||||
|
Ratio
of earnings to fixed charges
|
* | * | * | * | * | 1.76 | ||||||||||||||||||
|
Deficiency
of one-to-one coverage ratio of earnings to fixed charges
|
$ | 7,082 | $ | 13,162 | $ | 2,017 | $ | 4,239 | $ | 22,294 | N/A | |||||||||||||