| Nine Months Ended | ||||||||||||||||||||||||||||
| Year Ended December 31, | September 30, | |||||||||||||||||||||||||||
| 2000 | 2001 | 2002 | 2003 | 2004 | 2004 | 2005 | ||||||||||||||||||||||
Earnings |
||||||||||||||||||||||||||||
Income (loss) before Minority
Interest, Income Taxes and Cumulative
Effect of Accounting Change |
$ | (2,131 | ) | $ | (2,560 | ) | $ | (5,859 | ) | $ | (728 | ) | $ | (3,614 | ) | $ | (3,320 | ) | $ | (515 | ) | |||||||
Fixed Charges |
1,053 | 1,256 | 1,432 | 1,493 | 1,625 | 1,198 | 1,302 | |||||||||||||||||||||
Total Earnings |
$ | (1,078 | ) | $ | (1,304 | ) | $ | (4,427 | ) | $ | 765 | $ | (1,989 | ) | $ | (2,122 | ) | $ | 787 | |||||||||
Fixed Charges |
||||||||||||||||||||||||||||
Interest Expense |
$ | 1,024 | $ | 1,224 | $ | 1,394 | $ | 1,452 | $ | 1,576 | $ | 1,162 | $ | 1,262 | ||||||||||||||
Amortization of Debt Costs |
24 | 26 | 31 | 34 | 42 | 31 | 35 | |||||||||||||||||||||
Interest Element of Rentals |
5 | 6 | 7 | 7 | 7 | 5 | 5 | |||||||||||||||||||||
Total Fixed Charges |
$ | 1,053 | $ | 1,256 | $ | 1,432 | $ | 1,493 | $ | 1,625 | $ | 1,198 | $ | 1,302 | ||||||||||||||
Ratio or Earnings to Fixed Charges (1) |
— | — | — | — | — | — | — | |||||||||||||||||||||
| (1) | Earnings for the years ended December 31, 2000, 2001, 2002, 2003 and 2004 and for the nine months ended September 30, 2004 and 2005 were insufficient to cover fixed charges by $2,131, $2,560, $5,859, $728, $3,614, $3,320 and $515, respectively. As a result of such deficiencies, the ratios are not presented above. |